{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["TCIC Overview","Cost Summary By Customer","Upgrade Information","Network Service Peak Loads","Planning Allocations","Formula Rate Filing Information","Projected Revenue Requirements","Current Monthly Zonal Charges","Future Monthly Zonal Charges","Incr Monthly Zonal Charges"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":7,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":3,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"TCIC Overview","index":0,"n_rows":41,"n_cols":5,"rows_kept":41,"cut":false,"hidden":false,"merged":[[2,0,2,4]]}
[]
[]
["Transmission Cost Information Center Version 14.0  (7/11/2023)"]
[]
["Tab Descriptions"]
["v","Overview & Aggregate Cost Summary Tabs"]
[null,"Ø","TCIC Overview",null,"Describes the contents of the TCIC, highlights the main features of the tool that users may adjust and provides a glossary of terms along with links to relevant information."]
[null,"Ø","Cost Summary By Customer",null,"Summarizes the estimated current, future and incremental monthly transmission costs by Responsible Zone for a user-selected future billing month.  "]
["v","Input Tabs"]
[null,"Ø","Formula Rate Filing Information",null,"Provides default Carrying Charges and Estimated Useful Lives of the transmission facilities of each Transmission Owner; provides the start date of the Rate Year for each Transmission Owner.   Also provides Weighted Cost of Capitalization for each Transmission Owner."]
[null,"Ø","Upgrade Information",null,"Provides information specific to each RTEP Baseline and Supplemental Upgrade such as its ID, description, projected in-service date, cost estimate, Transmission Owner, default useful life, cost allocation, etc."]
[null,"Ø","Network Service Peak Loads",null,"Provides the Network Service Peak Loads and associated load-ratio-share for each PJM transmission zone.   "]
[null,"Ø","Planning Allocations",null,"Provides Schedule 12 cost allocations to each Responsible Zone for each RTEP Baseline Upgrade."]
["v","Detailed Cost Summary Tabs"]
[null,"Ø","Projected Revenue Requirements",null,"Provides estimates of the Annual Revenue Requirement for each RTEP Baseline and Supplemental Upgrade for the current Rate Year and 10 years into the future based on information contained within the Upgrade Information and Formula Rate Filing Information tabs."]
[null,"Ø","Current Monthly Zonal Charges",null,"Provides estimates of the transmission costs for each Responsible Zone for each RTEP Baseline and Supplemental Upgrade for the current month; transmission costs are displayed in both total dollars and dollars per MW."]
[null,"Ø","Future Monthly Zonal Charges",null,"Provides estimates of the transmission costs for each Responsible Zone for each RTEP Baseline and Supplemental Upgrade for a user-defined future month; transmission costs are displayed in both total dollars and dollars per MW."]
[null,"Ø","Incr Monthly Zonal Charges",null,"Provides estimates of the transmission cost increases for each Responsible Zone for each RTEP Baseline and Supplemental Upgrade from the current month to a user-defined future month; incremental transmission costs are displayed in both total dollars and dollars per MW."]
["Glossary"]
[null,"Ø","Annual Revenue Requirement",null,"The amount of money that a Transmission Owner needs to collect each year in order to cover its transmission related costs and earn a fair rate of return on its rate base."]
[null,"Ø","Carrying Charge",null,"The Annual Revenue Requirement, less Depreciation Expenses, that a Transmission Owner seeks to recover for each dollar of transmission Carrying Value.  The Carrying Charge is multiplied by the Carrying Value of each in-service upgrade and the product when added to the annual Depreciation Expenses associated with the upgrade is the Transmission Owner's Annual Revenue Requirement for the upgrade."]
[null,"Ø","Carrying Value",null,"The remaining useful value of a transmission facility calculated by subtracting the accumulated annual Depreciation Expenses from the original cost of the facility."]
[null,"Ø","Depreciation Expense",null,"The annual reduction in the remaining useful value of a transmission facility."]
[null,"Ø","In-Service Date",null,"Represents the actual in-service date for upgrades already in service or the projected in-service date, when available, for upgrades not yet in service; if a projected in-service date for an upgrade not yet in service is unavailable then the required in-service date is used."]
[null,"Ø","N/A",null,"Used throughout the workbook in cells to denote information that is not available or applicable."]
[null,"Ø","NSPL",null,"Stands for Network Service Peak Load.  For each PJM transmission zone it is the metered demand coincident with the zonal peak load hour for the 12-month period beginning November 1 and ending October 31 of the current year.  "]
[null,"Ø","Planning Allocation",null,"Represents the cost allocation for Baseline Upgrades found in Schedule 12 of the PJM OATT.  RTEP Baseline Upgrades that are not in Schedule 12 and Supplement Upgrades are always assigned 100% to the zone in which the upgrade is located."]
[null,"Ø","Rate Year",null,"The 12-month period beginning either January 1 or June 1 for which projected transmission charges are developed."]
[null,"Ø","Responsible Zone / Customer",null,"The customer load (MW) in a PJM transmission zone or the power withdrawn (MW) from PJM by a controllable merchant transmission facility."]
[null,"Ø","RTEP Baseline Upgrade",null,"Upgrades that are included in PJM's Regional Transmission Expansion Plan (RTEP), approved by the PJM Board and individually listed in Schedule 12 of the PJM OATT.  These upgrades have a minimum of a five character identifier that begins with a \"b\"."]
[null,"Ø","Supplemental Upgrade",null,"Upgrades that are initiated by a PJM Transmission Owner and not required for compliance with PJM Criteria.  These upgrades have a minimum of a five character identifier that begins with an \"s\" or \"TOI\".  The latter identifier is no longer assigned to new Supplemental Upgrades and was used when Supplemental Upgrades were called Transmission Owner Identified upgrades. "]
[null,"Ø","Upgrade Status",null,"The Upgrade Information tab has five status indicators that provide the developmental stage for each upgrade.  Upgrades that are Cancelled or On Hold are included for informational purposes only and the costs associated with these upgrades are not included in the TCIC calculations.  Only upgrades that are listed as In Service (IS), Engineering Procurement (EP) or Under Construction (UC) are included in the TCIC calculations. "]
["Relevant Links"]
[null,"Ø","Formula Rate Filings",null,"Formula Rates"]
[null,"Ø","NSPLs",null,"Billing, Settlements & Credit"]
[null,"Ø","PJM Tariff",null,"Open Access Transmission Tariff"]
[null,"Ø","PJM Manuals",null,"Manuals"]
[null,"Ø","PJM TEAC Material",null,"PJM TEAC"]
[null,"Ø","TEC Worksheets",null,"Billing, Settlements & Credit"]
[null,"Ø","FERC Filings",null,"PJM Filings & Orders"]
[null,"Ø","FERC Docket Search",null,"FERC Docket Search"]

{"sheet":"Cost Summary By Customer","index":1,"n_rows":34,"n_cols":27,"rows_kept":34,"cut":false,"hidden":false,"merged":[[33,0,33,26],[34,0,34,26],[35,0,35,26],[0,2,1,26],[12,0,12,1],[2,24,3,24],[2,14,3,14],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,25,3,25],[2,23,3,23],[2,22,3,22],[2,18,3,18],[2,20,3,20],[2,19,3,19],[2,3,3,3],[2,16,3,16],[2,17,3,17],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,15,3,15],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[0,1,1,1],[2,1,3,1],[11,0,11,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[13,0,13,1],[5,0,5,26],[2,2,3,2],[2,21,3,21],[23,0,23,1],[24,0,24,1],[27,0,27,1],[32,0,32,26],[2,26,3,26],[29,0,29,1],[30,0,30,1],[31,0,31,1],[25,0,25,1],[26,0,26,1],[28,0,28,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1]]}
["Current Billing Date ==>",{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY()),1)","v":"2023-07-01"},"R E S P O N S I B L E   Z O N E S"]
["(Updates automatically - do not change)"]
["Future Billing Date ==>","2028-07-01","AEC","AEP","APS","ATSI","BGE","ComEd","Dayton","DEOK","DL","Dominion","DPL","ECP","EKPC","HTP","JCPL","ME","Neptune","OVEC","PECO","PENELEC","PEPCO","PPL","PSEG","RE","TOTAL"]
[{"$f":"\"(Must be between \"&TEXT(B1,\"mm/dd/yyyy\")&\" -\"&TEXT(DATE(YEAR(B1)+10,12,1),\"mm/dd/yyyy\")&\")\"","v":"(Must be between 07/01/2023 -12/01/2033)"}]
["Network Service Peak Loads (MW)",null,{"$f":"'Current Monthly Zonal Charges'!AG2","v":2614},{"$f":"'Current Monthly Zonal Charges'!AH2","v":21717.1},{"$f":"'Current Monthly Zonal Charges'!AI2","v":9154.2999999999993},{"$f":"'Current Monthly Zonal Charges'!AJ2","v":12771.1},{"$f":"'Current Monthly Zonal Charges'!AK2","v":6520},{"$f":"'Current Monthly Zonal Charges'!AL2","v":21262.3},{"$f":"'Current Monthly Zonal Charges'!AM2","v":3361.6},{"$f":"'Current Monthly Zonal Charges'!AN2","v":5166.1000000000004},{"$f":"'Current Monthly Zonal Charges'!AO2","v":2714.7},{"$f":"'Current Monthly Zonal Charges'!AP2","v":21156.3},{"$f":"'Current Monthly Zonal Charges'!AQ2","v":4125.3},{"$f":"'Current Monthly Zonal Charges'!AR2","v":0},{"$f":"'Current Monthly Zonal Charges'!AS2","v":2993.5},{"$f":"'Current Monthly Zonal Charges'!AT2","v":0},{"$f":"'Current Monthly Zonal Charges'!AU2","v":6122.9},{"$f":"'Current Monthly Zonal Charges'!AV2","v":3021.3},{"$f":"'Current Monthly Zonal Charges'!AW2","v":673.8},{"$f":"'Current Monthly Zonal Charges'!AX2","v":121},{"$f":"'Current Monthly Zonal Charges'!AY2","v":8582.6},{"$f":"'Current Monthly Zonal Charges'!AZ2","v":2830.3},{"$f":"'Current Monthly Zonal Charges'!BA2","v":5833.8},{"$f":"'Current Monthly Zonal Charges'!BB2","v":7488.6},{"$f":"'Current Monthly Zonal Charges'!BC2","v":10147},{"$f":"'Current Monthly Zonal Charges'!BD2","v":407.4},{"$f":"SUM(C5:Z5)","v":158784.99999999997}]
["Estimated Monthly Zonal Charges Due To Baseline & Supplemental Upgrades"]
["Current Transmission ($)",null,{"$f":"SUM(C8,C13)","v":13322459.558926689},{"$f":"SUM(D8,D13)","v":151763412.79791635},15639585.023558844,41688527.066585422,13964330.06921912,40815649.122458503,4687975.6195516307,10952842.508738913,10491549.672581065,66687517.909841694,9521347.7304122038,235524.13604480293,3736368.3355207779,1211360.0592328119,9861475.6704549883,9896128.9595034197,1803656.4720861949,86458.869197344407,18897993.423426412,10912731.067791943,13897857.737824488,28672662.455058932,130687587.39730734,1871033.0195317538,611306034.68277168]
["1. RTEP Baseline Upgrades",null,{"$f":"SUM(C9,C12)","v":6442363.9390599448},{"$f":"SUM(D9,D12)","v":52774725.947510786},13716348.949480854,20523212.547118459,8887553.1268803217,21583116.89391828,2532084.2588727912,2436733.9626077628,6032658.4775440004,50147658.865261048,5287872.0658040829,{"$f":"SUM(N9,N12)","v":235524.13604480293},1782392.401644534,{"$f":"SUM(P9,P12)","v":1211360.0592328119},8858749.8263903875,3699501.4989540009,1803656.4720861949,{"$f":"SUM(T9,T12)","v":34935.752728599931},10062166.74121624,5107840.8875407185,10091083.956136046,12326582.537000034,59764431.546394922,{"$f":"SUM(Z9,Z12)","v":1871033.0195317538},{"$f":"SUM(C8:Z8)","v":307213587.86895937}]
["a. Upgrades Constructed By Local Transmission Owner",null,{"$f":"SUM(C10,C11)","v":4250865.2495450005},{"$f":"SUM(D10,D11)","v":48041421.739234865},3360007.9686697768,16964811.725225952,5004540.8237652201,17232792.657721326,1410507.1562033698,1413744.1141997736,4375845.8845512178,43960226.711017191,3849653.7776072575,{"$f":"SUM(N10,N11)","v":0},657424.46333446237,{"$f":"SUM(P10,P11)","v":0},2329743.8212047736,2793522.755963177,0,{"$f":"SUM(T10,T11)","v":1870.423214792412},3411983.9834323591,2616922.3368095122,5336948.0050684344,10206186.982367862,55067904.632583588,{"$f":"SUM(Z10,Z11)","v":12385.5591250407},232299310.77084497]
["(1) Upgrades Allocated 100% To Zone",null,{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=C$3)*\n     ('Current Monthly Zonal Charges'!H$5:H$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!H$5:H$10000)\n)","v":3806726.7127405484},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=D$3)*\n     ('Current Monthly Zonal Charges'!I$5:I$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!I$5:I$10000)\n)","v":37369857.224755295},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=E$3)*\n     ('Current Monthly Zonal Charges'!J$5:J$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!J$5:J$10000)\n)","v":2313354.4449155889},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=F$3)*\n     ('Current Monthly Zonal Charges'!K$5:K$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!K$5:K$10000)\n)","v":15574245.614616316},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=G$3)*\n     ('Current Monthly Zonal Charges'!L$5:L$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!L$5:L$10000)\n)","v":3241534.5204905481},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=H$3)*\n     ('Current Monthly Zonal Charges'!M$5:M$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*('Current Monthly Zonal Charges'!M$5:M$10000)\n)","v":15784274.743772877},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=I$3)*\n     ('Current Monthly Zonal Charges'!N$5:N$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*('Current Monthly Zonal Charges'!N$5:N$10000)\n)","v":1191312.2393710909},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=J$3)*\n     ('Current Monthly Zonal Charges'!O$5:O$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*('Current Monthly Zonal Charges'!O$5:O$10000)\n)","v":1279116.9134032733},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=K$3)*\n     ('Current Monthly Zonal Charges'!P$5:P$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*('Current Monthly Zonal Charges'!P$5:P$10000)\n)","v":2000471.1560370591},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=L$3)*\n     ('Current Monthly Zonal Charges'!Q$5:Q$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*('Current Monthly Zonal Charges'!Q$5:Q$10000)\n)","v":31958793.696092896},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=M$3)*\n     ('Current Monthly Zonal Charges'!R$5:R$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*('Current Monthly Zonal Charges'!R$5:R$10000)\n) +\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=\"ODEC\")*\n     ('Current Monthly Zonal Charges'!R$5:R$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*('Current Monthly Zonal Charges'!R$5:R$10000)\n)","v":3588543.9180207308},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=N$3)*\n     ('Current Monthly Zonal Charges'!S$5:S$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*('Current Monthly Zonal Charges'!S$5:S$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=O$3)*\n     ('Current Monthly Zonal Charges'!T$5:T$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*('Current Monthly Zonal Charges'!T$5:T$10000)\n)","v":657424.46333446237},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=P$3)*\n     ('Current Monthly Zonal Charges'!U$5:U$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*('Current Monthly Zonal Charges'!U$5:U$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=Q$3)*\n     ('Current Monthly Zonal Charges'!V$5:V$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*('Current Monthly Zonal Charges'!V$5:V$10000)\n)","v":1907526.5660211695},{"$f":"($R$5/($R$5+$V$5))*\n(\n     SUMPRODUCT(\n          (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n          ('Current Monthly Zonal Charges'!$B$5:$B$10000=R$3)*\n          ('Current Monthly Zonal Charges'!W$5:W$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*\n          ('Current Monthly Zonal Charges'!W$5:W$10000)\n     ) +\n     SUMPRODUCT(\n          (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n          ('Current Monthly Zonal Charges'!$B$5:$B$10000=V$3)*\n          ('Current Monthly Zonal Charges'!AA$5:AA$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*\n          ('Current Monthly Zonal Charges'!AA$5:AA$10000)\n     )\n)","v":2115587.824447162},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=S$3)*\n     ('Current Monthly Zonal Charges'!X$5:X$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*('Current Monthly Zonal Charges'!X$5:X$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=T$3)*\n     ('Current Monthly Zonal Charges'!Y$5:Y$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*('Current Monthly Zonal Charges'!Y$5:Y$10000)\n)","v":1870.423214792412},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=U$3)*\n     ('Current Monthly Zonal Charges'!Z$5:Z$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*('Current Monthly Zonal Charges'!Z$5:Z$10000)\n)","v":1797109.1627439545},{"$f":"(V$5/R$5)*R10","v":1981844.9738631723},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=W$3)*\n     ('Current Monthly Zonal Charges'!AB$5:AB$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*('Current Monthly Zonal Charges'!AB$5:AB$10000)\n)","v":2512514.9170384561},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=X$3)*\n     ('Current Monthly Zonal Charges'!AC$5:AC$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*('Current Monthly Zonal Charges'!AC$5:AC$10000)\n) +\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=\"UGI\")*\n     ('Current Monthly Zonal Charges'!AC$5:AC$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*('Current Monthly Zonal Charges'!AC$5:AC$10000)\n)","v":9519056.6549576707},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=Y$3)*\n     ('Current Monthly Zonal Charges'!AD$5:AD$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*('Current Monthly Zonal Charges'!AD$5:AD$10000)\n)","v":12824847.980393182},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=Z$3)*\n     ('Current Monthly Zonal Charges'!AE$5:AE$10000='Current Monthly Zonal Charges'!$F$5:$F$10000)*('Current Monthly Zonal Charges'!AE$5:AE$10000)\n)","v":3010.5476897059289},151429024.69791993]
["(2) Upgrades Allocated Less Than 100% To Zone",null,{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=C$3)*\n     ('Current Monthly Zonal Charges'!H$5:H$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!H$5:H$10000)\n)","v":444138.53680445172},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=D$3)*\n     ('Current Monthly Zonal Charges'!I$5:I$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!I$5:I$10000)\n)","v":10671564.51447957},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=E$3)*\n     ('Current Monthly Zonal Charges'!J$5:J$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!J$5:J$10000)\n)","v":1046653.5237541879},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=F$3)*\n     ('Current Monthly Zonal Charges'!K$5:K$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!K$5:K$10000)\n)","v":1390566.1106096366},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=G$3)*\n     ('Current Monthly Zonal Charges'!L$5:L$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!L$5:L$10000)\n)","v":1763006.3032746715},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=H$3)*\n     ('Current Monthly Zonal Charges'!M$5:M$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!M$5:M$10000)\n)","v":1448517.9139484477},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=I$3)*\n     ('Current Monthly Zonal Charges'!N$5:N$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!N$5:N$10000)\n)","v":219194.91683227898},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=J$3)*\n     ('Current Monthly Zonal Charges'!O$5:O$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!O$5:O$10000)\n)","v":134627.20079650031},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=K$3)*\n     ('Current Monthly Zonal Charges'!P$5:P$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!P$5:P$10000)\n)","v":2375374.7285141582},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=L$3)*\n     ('Current Monthly Zonal Charges'!Q$5:Q$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!Q$5:Q$10000)\n)","v":12001433.014924299},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=M$3)*\n     ('Current Monthly Zonal Charges'!R$5:R$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!R$5:R$10000)\n) +\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=\"ODEC\")*\n     ('Current Monthly Zonal Charges'!R$5:R$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!R$5:R$10000)\n)","v":261109.8595865267},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=N$3)*\n     ('Current Monthly Zonal Charges'!S$5:S$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!S$5:S$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=O$3)*\n     ('Current Monthly Zonal Charges'!T$5:T$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!T$5:T$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=P$3)*\n     ('Current Monthly Zonal Charges'!U$5:U$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!U$5:U$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=Q$3)*\n     ('Current Monthly Zonal Charges'!V$5:V$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!V$5:V$10000)\n)","v":422217.25518360396},{"$f":"($R$5/($R$5+$V$5))*\n(\n     SUMPRODUCT(\n          (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n          ('Current Monthly Zonal Charges'!$B$5:$B$10000=R$3)*\n          ('Current Monthly Zonal Charges'!W$5:W$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n          ('Current Monthly Zonal Charges'!W$5:W$10000)\n     ) +\n     SUMPRODUCT(\n          (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n          ('Current Monthly Zonal Charges'!$B$5:$B$10000=V$3)*\n          ('Current Monthly Zonal Charges'!AA$5:AA$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n          ('Current Monthly Zonal Charges'!AA$5:AA$10000)\n     )\n)","v":677934.93151601485},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=S$3)*\n     ('Current Monthly Zonal Charges'!X$5:X$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!X$5:X$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=T$3)*\n     ('Current Monthly Zonal Charges'!Y$5:Y$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!Y$5:Y$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=U$3)*\n     ('Current Monthly Zonal Charges'!Z$5:Z$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!Z$5:Z$10000)\n)","v":1614874.8206884044},{"$f":"(V$5/R$5)*R11","v":635077.36294634},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=W$3)*\n     ('Current Monthly Zonal Charges'!AB$5:AB$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!AB$5:AB$10000)\n)","v":2824433.0880299783},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=X$3)*\n     ('Current Monthly Zonal Charges'!AC$5:AC$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!AC$5:AC$10000)\n) +\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=\"UGI\")*\n     ('Current Monthly Zonal Charges'!AC$5:AC$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!AC$5:AC$10000)\n)","v":687130.32741019153},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=Y$3)*\n     ('Current Monthly Zonal Charges'!AD$5:AD$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!AD$5:AD$10000)\n)","v":42243056.65219041},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=Z$3)*\n     ('Current Monthly Zonal Charges'!AE$5:AE$10000<>'Current Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Current Monthly Zonal Charges'!AE$5:AE$10000)\n)","v":9375.0114353347708},80870286.072925001]
["b. Upgrades Not Constructed By Local Transmission Owner",null,{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>C$3)*\n     ('Current Monthly Zonal Charges'!H$5:H$10000)\n)","v":2191498.6895149443},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>D$3)*\n     ('Current Monthly Zonal Charges'!I$5:I$10000)\n)","v":4733304.2082759216},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>E$3)*\n     ('Current Monthly Zonal Charges'!J$5:J$10000)\n)","v":10356340.980811078},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>F$3)*\n     ('Current Monthly Zonal Charges'!K$5:K$10000)\n)","v":3558400.8218925064},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>G$3)*\n     ('Current Monthly Zonal Charges'!L$5:L$10000)\n)","v":3883012.3031151025},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>H$3)*\n     ('Current Monthly Zonal Charges'!M$5:M$10000)\n)","v":4350324.2361969547},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>I$3)*\n     ('Current Monthly Zonal Charges'!N$5:N$10000)\n)","v":1121577.1026694211},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>J$3)*\n     ('Current Monthly Zonal Charges'!O$5:O$10000)\n)","v":1022989.8484079894},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>K$3)*\n     ('Current Monthly Zonal Charges'!P$5:P$10000)\n)","v":1656812.5929927821},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>L$3)*\n     ('Current Monthly Zonal Charges'!Q$5:Q$10000)\n)","v":6187432.1542438557},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>M$3)*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>\"ODEC\")*\n     ('Current Monthly Zonal Charges'!R$5:R$10000)\n)","v":1438218.2881968252},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>N$3)*\n     ('Current Monthly Zonal Charges'!S$5:S$10000)\n)","v":235524.13604480293},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>O$3)*\n     ('Current Monthly Zonal Charges'!T$5:T$10000)\n)","v":1124967.9383100716},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>P$3)*\n     ('Current Monthly Zonal Charges'!U$5:U$10000)\n)","v":1211360.0592328119},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>Q$3)*\n     ('Current Monthly Zonal Charges'!V$5:V$10000)\n)","v":6529006.0051856143},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>R$3)*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>V$3)*\n     ('Current Monthly Zonal Charges'!W$5:W$10000)\n)","v":905978.74299082404},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>S$3)*\n     ('Current Monthly Zonal Charges'!X$5:X$10000)\n)","v":1803656.4720861949},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>T$3)*\n     ('Current Monthly Zonal Charges'!Y$5:Y$10000)\n)","v":33065.329513807519},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>U$3)*\n     ('Current Monthly Zonal Charges'!Z$5:Z$10000)\n)","v":6650182.7577838814},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>V$3)*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>R$3)*\n     ('Current Monthly Zonal Charges'!AA$5:AA$10000)\n)","v":2490918.5507312063},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>W$3)*\n     ('Current Monthly Zonal Charges'!AB$5:AB$10000)\n)","v":4754135.9510676116},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>X$3)*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>\"UGI\")*\n     ('Current Monthly Zonal Charges'!AC$5:AC$10000)\n)","v":2120395.5546321725},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>Y$3)*\n     ('Current Monthly Zonal Charges'!AD$5:AD$10000)\n)","v":4696526.9138113353},{"$f":"\nSUMPRODUCT(\n     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000<>Z$3)*\n     ('Current Monthly Zonal Charges'!AE$5:AE$10000)\n)","v":1858647.4604067132},74914277.098114431]
["2. Supplemental Upgrades",null,{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=C$3)*('Current Monthly Zonal Charges'!H$5:H$10000)\n)","v":6880095.6198667437},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=D$3)*('Current Monthly Zonal Charges'!I$5:I$10000)\n)","v":98988686.850405574},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=E$3)*('Current Monthly Zonal Charges'!J$5:J$10000)\n)","v":1923236.0740779897},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=F$3)*('Current Monthly Zonal Charges'!K$5:K$10000)\n)","v":21165314.519466959},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=G$3)*('Current Monthly Zonal Charges'!L$5:L$10000)\n)","v":5076776.9423387982},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=H$3)*('Current Monthly Zonal Charges'!M$5:M$10000)\n)","v":19232532.228540227},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=I$3)*('Current Monthly Zonal Charges'!N$5:N$10000)\n)","v":2155891.3606788395},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=J$3)*('Current Monthly Zonal Charges'!O$5:O$10000)\n)","v":8516108.5461311508},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=K$3)*('Current Monthly Zonal Charges'!P$5:P$10000)\n)","v":4458891.195037066},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=L$3)*('Current Monthly Zonal Charges'!Q$5:Q$10000)\n)","v":16539859.044580648},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=M$3)*('Current Monthly Zonal Charges'!R$5:R$10000)\n) +\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=\"ODEC\")*('Current Monthly Zonal Charges'!R$5:R$10000)\n)","v":4233475.66460812},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=N$3)*('Current Monthly Zonal Charges'!S$5:S$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=O$3)*('Current Monthly Zonal Charges'!T$5:T$10000)\n)","v":1953975.9338762437},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=P$3)*('Current Monthly Zonal Charges'!U$5:U$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=Q$3)*('Current Monthly Zonal Charges'!V$5:V$10000)\n)","v":1002725.8440646005},{"$f":"\n($R$5/($R$5+$V$5))*\n     (SUMPRODUCT(\n          (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\") + (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n          ('Current Monthly Zonal Charges'!$B$5:$B$10000=R$3)*\n          ('Current Monthly Zonal Charges'!W$5:W$10000)\n     ) +\n     SUMPRODUCT(\n          (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\") + (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n          ('Current Monthly Zonal Charges'!$B$5:$B$10000=V$3)*\n          ('Current Monthly Zonal Charges'!AA$5:AA$10000)\n     )\n)","v":6196627.4605494188},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=S$3)*('Current Monthly Zonal Charges'!X$5:X$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=T$3)*('Current Monthly Zonal Charges'!Y$5:Y$10000)\n)","v":51523.116468744483},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=U$3)*('Current Monthly Zonal Charges'!Z$5:Z$10000)\n)","v":8835826.6822101697},{"$f":"(V$5/R$5)*R13","v":5804890.180251223},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=W$3)*('Current Monthly Zonal Charges'!AB$5:AB$10000)\n)","v":3806773.7816884434},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=X$3)*('Current Monthly Zonal Charges'!AC$5:AC$10000)\n) +\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=\"UGI\")*('Current Monthly Zonal Charges'!AC$5:AC$10000)\n)","v":16346079.9180589},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=Y$3)*('Current Monthly Zonal Charges'!AD$5:AD$10000)\n)","v":70923155.850912407},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Current Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Current Monthly Zonal Charges'!$B$5:$B$10000=Z$3)*('Current Monthly Zonal Charges'!AE$5:AE$10000)\n)","v":0},304092446.81381226]
["Current Transmission ($/MW)",null,{"$f":"IF(C$5>0,C7/C$5,0)","v":5096.5797853583354},{"$f":"IF(D$5>0,D7/D$5,0)","v":6988.1988293978648},1708.4413907736086,3264.2863235418577,2141.7684155244051,1919.6253049979778,1394.5667597428696,2120.1375329046887,3864.717896114144,3152.135198963982,2308.037653119095,0,1248.1604595025146,0,1610.5890461145843,3275.4539302629396,2676.8424934493842,714.53610906896199,2201.8960948228287,3855.6799872069892,2382.2993139676519,3828.8414997541504,12879.431102523637,4592.6190955614975]
[]
["Future Transmission ($)",null,{"$f":"SUM(C17,C22)","v":16366058.519521113},{"$f":"SUM(D17,D22)","v":211561894.02959728},16771483.807696646,53971199.64799083,23778709.692194432,43749987.181599274,7844374.4480763962,12806553.387864012,13762127.884387594,89165707.957591772,12068589.581561416,213064.71389703592,5117707.6800727919,1091714.5363265621,14834263.960969865,14812886.082020119,1987623.5857300072,79484.616741667618,18427192.822083496,15242296.461795243,21940593.818471409,36582525.4293961,135402045.80056152,1830285.4884672945,769408371.13461387]
["1. RTEP Baseline Upgrades",null,{"$f":"SUM(C18,C21)","v":6670282.7394108027},{"$f":"SUM(D18,D21)","v":56414103.219336078},14086568.195499185,19198190.035793014,8455383.8650626577,20077173.435087483,2871717.915520112,2902902.955001269,6105079.1492291754,58685628.539755449,6168246.2046179362,{"$f":"SUM(N18,N21)","v":213064.71389703592},{"$f":"SUM(O18,O21)","v":1860425.8828312855},{"$f":"SUM(P18,P21)","v":1091714.5363265621},{"$f":"SUM(Q18,Q21)","v":13191012.777258497},4915208.7927918443,1987623.5857300072,32733.189996265119,9284989.00854389,5970328.7552772574,9023649.853380844,11396351.173742477,59456500.356641002,{"$f":"SUM(Z18,Z21)","v":1830285.4884672945},{"$f":"SUM(C17:Z17)","v":321889164.36919737}]
["a. Upgrades Constructed By Local Transmission Owner",null,{"$f":"SUM(C19,C20)","v":3820123.1127754273},{"$f":"SUM(D19,D20)","v":51845453.600638427},4523271.9263681192,15857947.527654279,4890168.1928148698,15944251.383919058,1765049.4675884587,1858344.7339184559,4574356.7623811802,53051347.380921923,4816118.2858580491,{"$f":"SUM(N19,N20)","v":0},{"$f":"SUM(O19,O20)","v":788361.3525202279},{"$f":"SUM(P19,P20)","v":0},{"$f":"SUM(Q19,Q20)","v":7134071.6470972877},3950998.5892849565,0,1680.714905772719,3163902.435051939,3701225.0710797384,4461353.3087273259,9186922.806419801,52137213.108389363,{"$f":"SUM(Z19,Z20)","v":10998.204193721682},247483159.61250836]
["(1) Upgrades Allocated 100% To Zone",null,{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=C$3)*\n     ('Future Monthly Zonal Charges'!H$5:H$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!H$5:H$10000)\n)","v":3443404.3549892693},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=D$3)*\n     ('Future Monthly Zonal Charges'!I$5:I$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!I$5:I$10000)\n)","v":42520764.508632682},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=E$3)*\n     ('Future Monthly Zonal Charges'!J$5:J$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!J$5:J$10000)\n)","v":3570783.9604869145},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=F$3)*\n     ('Future Monthly Zonal Charges'!K$5:K$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!K$5:K$10000)\n)","v":14641802.23662411},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=G$3)*\n     ('Future Monthly Zonal Charges'!L$5:L$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!L$5:L$10000)\n)","v":2927623.6000629808},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=H$3)*\n     ('Future Monthly Zonal Charges'!M$5:M$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*('Future Monthly Zonal Charges'!M$5:M$10000)\n)","v":14313398.507431192},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=I$3)*\n     ('Future Monthly Zonal Charges'!N$5:N$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*('Future Monthly Zonal Charges'!N$5:N$10000)\n)","v":1566552.2230489254},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=J$3)*\n     ('Future Monthly Zonal Charges'!O$5:O$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*('Future Monthly Zonal Charges'!O$5:O$10000)\n)","v":1734971.0960106538},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=K$3)*\n     ('Future Monthly Zonal Charges'!P$5:P$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*('Future Monthly Zonal Charges'!P$5:P$10000)\n)","v":2504756.7505002064},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=L$3)*\n     ('Future Monthly Zonal Charges'!Q$5:Q$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*('Future Monthly Zonal Charges'!Q$5:Q$10000)\n)","v":39376140.811656035},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=M$3)*\n     ('Future Monthly Zonal Charges'!R$5:R$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*('Future Monthly Zonal Charges'!R$5:R$10000)\n) +\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=\"ODEC\")*\n     ('Future Monthly Zonal Charges'!R$5:R$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*('Future Monthly Zonal Charges'!R$5:R$10000)\n)","v":4594813.0503953062},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=N$3)*\n     ('Future Monthly Zonal Charges'!S$5:S$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*('Future Monthly Zonal Charges'!S$5:S$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=O$3)*\n     ('Future Monthly Zonal Charges'!T$5:T$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*('Future Monthly Zonal Charges'!T$5:T$10000)\n)","v":788361.3525202279},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=P$3)*\n     ('Future Monthly Zonal Charges'!U$5:U$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*('Future Monthly Zonal Charges'!U$5:U$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=Q$3)*\n     ('Future Monthly Zonal Charges'!V$5:V$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*('Future Monthly Zonal Charges'!V$5:V$10000)\n)","v":4916628.3071669945},{"$f":"($R$5/($R$5+$V$5))*\n(\n     SUMPRODUCT(\n          (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n          ('Future Monthly Zonal Charges'!$B$5:$B$10000=R$3)*\n          ('Future Monthly Zonal Charges'!W$5:W$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*\n          ('Future Monthly Zonal Charges'!W$5:W$10000)\n     ) +\n     SUMPRODUCT(\n          (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n          ('Future Monthly Zonal Charges'!$B$5:$B$10000=V$3)*\n          ('Future Monthly Zonal Charges'!AA$5:AA$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*\n          ('Future Monthly Zonal Charges'!AA$5:AA$10000)\n     )\n)","v":3252818.9592559482},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=S$3)*\n     ('Future Monthly Zonal Charges'!X$5:X$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*('Future Monthly Zonal Charges'!X$5:X$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=T$3)*\n     ('Future Monthly Zonal Charges'!Y$5:Y$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*('Future Monthly Zonal Charges'!Y$5:Y$10000)\n)","v":1680.714905772719},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=U$3)*\n     ('Future Monthly Zonal Charges'!Z$5:Z$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*('Future Monthly Zonal Charges'!Z$5:Z$10000)\n)","v":1669397.0795700306},{"$f":"(V$5/R$5)*R19","v":3047182.8353298614},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=W$3)*\n     ('Future Monthly Zonal Charges'!AB$5:AB$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*('Future Monthly Zonal Charges'!AB$5:AB$10000)\n)","v":2081978.2875878094},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=X$3)*\n     ('Future Monthly Zonal Charges'!AC$5:AC$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*('Future Monthly Zonal Charges'!AC$5:AC$10000)\n) +\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=\"UGI\")*\n     ('Future Monthly Zonal Charges'!AC$5:AC$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*('Future Monthly Zonal Charges'!AC$5:AC$10000)\n)","v":8577214.3140565492},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=Y$3)*\n     ('Future Monthly Zonal Charges'!AD$5:AD$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*('Future Monthly Zonal Charges'!AD$5:AD$10000)\n)","v":13737554.810867405},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=Z$3)*\n     ('Future Monthly Zonal Charges'!AE$5:AE$10000='Future Monthly Zonal Charges'!$F$5:$F$10000)*('Future Monthly Zonal Charges'!AE$5:AE$10000)\n)","v":2587.0916427869711},169270414.85274166]
["(2) Upgrades Allocated Less Than 100% To Zone",null,{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=C$3)*\n     ('Future Monthly Zonal Charges'!H$5:H$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!H$5:H$10000)\n)","v":376718.75778615818},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=D$3)*\n     ('Future Monthly Zonal Charges'!I$5:I$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!I$5:I$10000)\n)","v":9324689.0920057446},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=E$3)*\n     ('Future Monthly Zonal Charges'!J$5:J$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!J$5:J$10000)\n)","v":952487.9658812047},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=F$3)*\n     ('Future Monthly Zonal Charges'!K$5:K$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!K$5:K$10000)\n)","v":1216145.2910301678},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=G$3)*\n     ('Future Monthly Zonal Charges'!L$5:L$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!L$5:L$10000)\n)","v":1962544.592751889},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=H$3)*\n     ('Future Monthly Zonal Charges'!M$5:M$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!M$5:M$10000)\n)","v":1630852.8764878665},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=I$3)*\n     ('Future Monthly Zonal Charges'!N$5:N$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!N$5:N$10000)\n)","v":198497.24453953333},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=J$3)*\n     ('Future Monthly Zonal Charges'!O$5:O$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!O$5:O$10000)\n)","v":123373.63790780221},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=K$3)*\n     ('Future Monthly Zonal Charges'!P$5:P$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!P$5:P$10000)\n)","v":2069600.0118809741},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=L$3)*\n     ('Future Monthly Zonal Charges'!Q$5:Q$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!Q$5:Q$10000)\n)","v":13675206.569265887},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=M$3)*\n     ('Future Monthly Zonal Charges'!R$5:R$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!R$5:R$10000)\n) +\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=\"ODEC\")*\n     ('Future Monthly Zonal Charges'!R$5:R$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!R$5:R$10000)\n)","v":221305.23546274297},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=N$3)*\n     ('Future Monthly Zonal Charges'!S$5:S$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!S$5:S$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=O$3)*\n     ('Future Monthly Zonal Charges'!T$5:T$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!T$5:T$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=P$3)*\n     ('Future Monthly Zonal Charges'!U$5:U$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!U$5:U$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=Q$3)*\n     ('Future Monthly Zonal Charges'!V$5:V$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!V$5:V$10000)\n)","v":2217443.3399302936},{"$f":"($R$5/($R$5+$V$5))*\n(\n     SUMPRODUCT(\n          (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n          ('Future Monthly Zonal Charges'!$B$5:$B$10000=R$3)*\n          ('Future Monthly Zonal Charges'!W$5:W$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n          ('Future Monthly Zonal Charges'!W$5:W$10000)\n     ) +\n     SUMPRODUCT(\n          (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n          ('Future Monthly Zonal Charges'!$B$5:$B$10000=V$3)*\n          ('Future Monthly Zonal Charges'!AA$5:AA$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n          ('Future Monthly Zonal Charges'!AA$5:AA$10000)\n     )\n)","v":698179.63002900849},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=S$3)*\n     ('Future Monthly Zonal Charges'!X$5:X$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!X$5:X$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=T$3)*\n     ('Future Monthly Zonal Charges'!Y$5:Y$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!Y$5:Y$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=U$3)*\n     ('Future Monthly Zonal Charges'!Z$5:Z$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!Z$5:Z$10000)\n)","v":1494505.3554819084},{"$f":"(V$5/R$5)*R20","v":654042.23574987683},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=W$3)*\n     ('Future Monthly Zonal Charges'!AB$5:AB$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!AB$5:AB$10000)\n)","v":2379375.0211395165},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=X$3)*\n     ('Future Monthly Zonal Charges'!AC$5:AC$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!AC$5:AC$10000)\n) +\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=\"UGI\")*\n     ('Future Monthly Zonal Charges'!AC$5:AC$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!AC$5:AC$10000)\n)","v":609708.49236325163},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=Y$3)*\n     ('Future Monthly Zonal Charges'!AD$5:AD$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!AD$5:AD$10000)\n)","v":38399658.297521956},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=Z$3)*\n     ('Future Monthly Zonal Charges'!AE$5:AE$10000<>'Future Monthly Zonal Charges'!$F$5:$F$10000)*\n     ('Future Monthly Zonal Charges'!AE$5:AE$10000)\n)","v":8411.1125509347112},78212744.759766713]
["b. Upgrades Not Constructed By Local Transmission Owner",null,{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>C$3)*\n     ('Future Monthly Zonal Charges'!H$5:H$10000)\n)","v":2850159.6266353759},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>D$3)*\n     ('Future Monthly Zonal Charges'!I$5:I$10000)\n)","v":4568649.6186976479},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>E$3)*\n     ('Future Monthly Zonal Charges'!J$5:J$10000)\n)","v":9563296.2691310663},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>F$3)*\n     ('Future Monthly Zonal Charges'!K$5:K$10000)\n)","v":3340242.5081387353},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>G$3)*\n     ('Future Monthly Zonal Charges'!L$5:L$10000)\n)","v":3565215.672247787},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>H$3)*\n     ('Future Monthly Zonal Charges'!M$5:M$10000)\n)","v":4132922.0511684236},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>I$3)*\n     ('Future Monthly Zonal Charges'!N$5:N$10000)\n)","v":1106668.4479316534},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>J$3)*\n     ('Future Monthly Zonal Charges'!O$5:O$10000)\n)","v":1044558.221082813},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>K$3)*\n     ('Future Monthly Zonal Charges'!P$5:P$10000)\n)","v":1530722.3868479952},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>L$3)*\n     ('Future Monthly Zonal Charges'!Q$5:Q$10000)\n)","v":5634281.1588335298},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>M$3)*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>\"ODEC\")*\n     ('Future Monthly Zonal Charges'!R$5:R$10000)\n)","v":1352127.9187598876},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>N$3)*\n     ('Future Monthly Zonal Charges'!S$5:S$10000)\n)","v":213064.71389703592},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>O$3)*\n     ('Future Monthly Zonal Charges'!T$5:T$10000)\n)","v":1072064.5303110576},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>P$3)*\n     ('Future Monthly Zonal Charges'!U$5:U$10000)\n)","v":1091714.5363265621},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>Q$3)*\n     ('Future Monthly Zonal Charges'!V$5:V$10000)\n)","v":6056941.130161209},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>R$3)*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>V$3)*\n     ('Future Monthly Zonal Charges'!W$5:W$10000)\n)","v":964210.20350688824},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>S$3)*\n     ('Future Monthly Zonal Charges'!X$5:X$10000)\n)","v":1987623.5857300072},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>T$3)*\n     ('Future Monthly Zonal Charges'!Y$5:Y$10000)\n)","v":31052.4750904924},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>U$3)*\n     ('Future Monthly Zonal Charges'!Z$5:Z$10000)\n)","v":6121086.5734919505},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>V$3)*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>R$3)*\n     ('Future Monthly Zonal Charges'!AA$5:AA$10000)\n)","v":2269103.684197519},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>W$3)*\n     ('Future Monthly Zonal Charges'!AB$5:AB$10000)\n)","v":4562296.5446535172},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>X$3)*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>\"UGI\")*\n     ('Future Monthly Zonal Charges'!AC$5:AC$10000)\n)","v":2209428.3673226768},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>Y$3)*\n     ('Future Monthly Zonal Charges'!AD$5:AD$10000)\n)","v":7319287.2482516421},{"$f":"\nSUMPRODUCT(\n     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"b\")*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000<>Z$3)*\n     ('Future Monthly Zonal Charges'!AE$5:AE$10000)\n)","v":1819287.2842735727},74406004.756689057]
["2. Supplemental Upgrades",null,{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=C$3)*('Future Monthly Zonal Charges'!H$5:H$10000)\n)","v":9695775.7801103108},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=D$3)*('Future Monthly Zonal Charges'!I$5:I$10000)\n)","v":155147790.81026119},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=E$3)*('Future Monthly Zonal Charges'!J$5:J$10000)\n)","v":2684915.6121974601},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=F$3)*('Future Monthly Zonal Charges'!K$5:K$10000)\n)","v":34773009.612197816},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=G$3)*('Future Monthly Zonal Charges'!L$5:L$10000)\n)","v":15323325.827131772},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=H$3)*('Future Monthly Zonal Charges'!M$5:M$10000)\n)","v":23672813.746511791},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=I$3)*('Future Monthly Zonal Charges'!N$5:N$10000)\n)","v":4972656.5325562842},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=J$3)*('Future Monthly Zonal Charges'!O$5:O$10000)\n)","v":9903650.4328627437},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=K$3)*('Future Monthly Zonal Charges'!P$5:P$10000)\n)","v":7657048.7351584192},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=L$3)*('Future Monthly Zonal Charges'!Q$5:Q$10000)\n)","v":30480079.417836327},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=M$3)*('Future Monthly Zonal Charges'!R$5:R$10000)\n) +\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=\"ODEC\")*('Future Monthly Zonal Charges'!R$5:R$10000)\n)","v":5900343.3769434802},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=N$3)*('Future Monthly Zonal Charges'!S$5:S$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=O$3)*('Future Monthly Zonal Charges'!T$5:T$10000)\n)","v":3257281.7972415062},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=P$3)*('Future Monthly Zonal Charges'!U$5:U$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=Q$3)*('Future Monthly Zonal Charges'!V$5:V$10000)\n)","v":1643251.1837113693},{"$f":"\n($R$5/($R$5+$V$5))*\n     (SUMPRODUCT(\n          (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\") + (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n          ('Future Monthly Zonal Charges'!$B$5:$B$10000=R$3)*\n          ('Future Monthly Zonal Charges'!W$5:W$10000)\n     ) +\n     SUMPRODUCT(\n          (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\") + (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n          ('Future Monthly Zonal Charges'!$B$5:$B$10000=V$3)*\n          ('Future Monthly Zonal Charges'!AA$5:AA$10000)\n     )\n)","v":9897677.2892282754},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=S$3)*('Future Monthly Zonal Charges'!X$5:X$10000)\n)","v":0},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=T$3)*('Future Monthly Zonal Charges'!Y$5:Y$10000)\n)","v":46751.426745402503},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=U$3)*('Future Monthly Zonal Charges'!Z$5:Z$10000)\n)","v":9142203.8135396075},{"$f":"(V$5/R$5)*R22","v":9271967.7065179851},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=W$3)*('Future Monthly Zonal Charges'!AB$5:AB$10000)\n)","v":12916943.965090564},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=X$3)*('Future Monthly Zonal Charges'!AC$5:AC$10000)\n) +\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=\"UGI\")*('Future Monthly Zonal Charges'!AC$5:AC$10000)\n)","v":25186174.255653623},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=Y$3)*('Future Monthly Zonal Charges'!AD$5:AD$10000)\n)","v":75945545.443920523},{"$f":"\nSUMPRODUCT(\n     (     (LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"s\")+(LEFT('Future Monthly Zonal Charges'!$A$5:$A$10000,1)=\"t\")     )*\n     ('Future Monthly Zonal Charges'!$B$5:$B$10000=Z$3)*('Future Monthly Zonal Charges'!AE$5:AE$10000)\n)","v":0},447519206.7654165]
["FutureTransmission ($/MW)",null,{"$f":"IF(C$5>0,C16/C$5,0)","v":6260.9252178734178},9741.7193837850027,1832.0880687432843,4226.0415820086628,3647.0413638335017,2057.6319204224978,2333.5240504748917,2478.9596383856315,5069.4838782876914,4214.6172987522286,2925.5059223720496,0,1709.606707891362,0,2422.7513042789965,4902.8186813689863,2949.8717508608001,656.89765902204647,2147.0408526651008,5385.399590783748,3760.9437790927714,4885.0954022642545,13344.047087864543,4492.6006098853577]
[]
["Incremental Transmission ($)",null,{"$f":"C16-C7","v":3043598.960594425},59798481.23168093,1131898.7841378022,12282672.581405409,9814379.6229753122,2934338.0591407716,3156398.8285247656,1853710.8791250996,3270578.2118065283,22478190.047750078,2547241.8511492126,-22459.422147767007,1381339.344552014,-119645.52290624985,4972788.2905148771,4916757.1225166991,183967.11364381225,-6974.2524556767894,-470800.60134291649,4329565.3940033,8042736.0806469209,7909862.974337168,4714458.4032541811,-40747.531064459356,{"$f":"SUM(C25:Z25)","v":158102336.45184225}]
["1. RTEP Baseline Upgrades",null,{"$f":"C17-C8","v":227918.8003508579},3639377.2718252912,370219.2460183315,-1325022.511325445,-432169.26181766391,-1505943.4588307962,339633.65664732084,466168.99239350623,72420.671685175039,8537969.6744944006,880374.13881385326,-22459.422147767007,78033.481186751509,-119645.52290624985,4332262.9508681092,1215707.2938378435,183967.11364381225,-2202.5627323348126,-777177.73267235048,862487.86773653887,-1067434.102755202,-930231.36325755715,-307931.18975391984,-40747.531064459356,14675576.500238046]
["a. Upgrades Constructed By Local Transmission Owner",null,{"$f":"C18-C9","v":-430742.1367695732},3804031.8614035621,1163263.9576983424,-1106864.1975716725,-114372.63095035031,-1288541.2738022674,354542.31138508883,444600.61971868225,198510.87782996241,9091120.6699047312,966464.50825079158,0,130936.88918576553,0,4804327.8258925136,1157475.8333217795,0,-189.70830901969293,-248081.54838042008,1084302.7342702262,-875594.69634110853,-1019264.175948061,-2930691.5241942257,-1387.3549313190179,15183848.84166343]
["(1) Upgrades Allocated 100% To Zone",null,{"$f":"C19-C10","v":-363322.35775127914},5150907.2838773876,1257429.5155713256,-932443.37799220532,-313910.92042756733,-1470876.2363416851,375239.98367783451,455854.18260738044,504285.59446314722,7417347.1155631393,1006269.1323745754,0,130936.88918576553,0,3009101.741145825,1137231.1348087862,0,-189.70830901969293,-127712.08317392389,1065337.861466689,-430536.62945064669,-941842.3409011215,912706.83047422208,-423.45604691895778,17841390.154821713]
["(2) Upgrades Allocated Less Than 100% To Zone",null,{"$f":"C20-C11","v":-67419.779018293542},-1346875.4224738255,-94165.557872983161,-174420.81957946881,199538.28947721748,182334.96253941883,-20697.672292745643,-11253.562888698099,-305774.71663318411,1673773.5543415882,-39804.624123783724,0,0,0,1795226.0847466895,20244.698512993637,0,0,-120369.46520649595,18964.872803536826,-445058.06689046184,-77421.835046939901,-3843398.3546684533,-963.89888440005961,-2657541.31315829]
["b. Upgrades Not Constructed By Local Transmission Owner",null,{"$f":"C21-C12","v":658660.93712043157},-164654.58957827371,-793044.71168001182,-218158.31375377113,-317796.63086731546,-217402.18502853112,-14908.654737767763,21568.372674823622,-126090.20614478691,-553150.99541032594,-86090.369436937617,-22459.422147767007,-52903.407999014016,-119645.52290624985,-472064.87502440531,58231.460516064195,183967.11364381225,-2012.8544233151188,-529096.18429193087,-221814.86653368734,-191839.40641409438,89032.812690504361,2622760.3344403068,-39360.176133140456,-508272.34142538346]
["2. Supplemental Upgrades",null,{"$f":"C22-C13","v":2815680.1602435671},56159103.959855616,761679.53811947047,13607695.092730857,10246548.884792974,4440281.5179715641,2816765.1718774447,1387541.8867315929,3198157.5401213532,13940220.373255679,1666867.7123353602,0,1303305.8633652625,0,640525.33964676876,3701049.8286788566,0,-4771.6897233419804,306377.13132943772,3467077.5262667621,9110170.1834021211,8840094.3375947233,5022389.5930081159,0,143426759.95160419]
["Incremental Transmission ($/MW)",null,{"$f":"C23-C14","v":1164.3454325150824},2753.520554387138,123.64667796967569,961.75525846680512,1505.2729483090966,138.00661542452008,938.9572907320221,358.82210548094281,1204.7659821735474,1062.4820997882466,617.46826925295454,0,461.44624838884738,0,812.16225816441215,1627.3647511060467,273.02925741141598,-57.638450046915523,-54.855242157727844,1529.7196035767588,1378.6444651251195,1056.2539025101041,464.61598534090626,-100.01848567613979]
["Note 1: For the ME and PENELEC zones, the costs associated with transmission facilities constructed by MAIT and completely allocated to the zone are allocated between ME and PENELEC based on their respective load ratio shares and not based on the zone in which the transmission facilities are constructed."]
["Note 2: AE Coop, AMTP, ODEC, NAEA, SMECO and UGI ARR has been added to the  total zonal charges for the zone into which they are integrated."]

{"sheet":"Upgrade Information","index":2,"n_rows":9940,"n_cols":22,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[]
[]
[]
["Project Name","Upgrade ID","Description","In-Service Date","Latest Cost Estimate ($M)","Transmission Owner","Estimated Useful Life Of Project (Years)","Annual Depreciation Expense","Status","% Complete","Latest TEAC Cost Estimate ($M)","Initial TEAC Cost Estimate ($M)","Initial TEAC Date","Driver","Board Approval Date",{"$f":"'Planning Allocations'!B4","v":"Schedule 12 Location"},"Schedule 12 Section For Appendix-A Cost Allocation","Schedule 12 Allocation Type","Non-Load-Ratio-Share Allocation","Load-Ratio-Share Allocation"]
[null,"b0002","Increase emergency rating of Windy Edge - Lakespring - Texas 115 kV","2006-01-01",3.77,"BGE",{"$f":"\nIF(     ISERROR( VLOOKUP(F5,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":44},{"$f":"IF(OR(I5=\"Cancelled\",I5=\"On Hold\"),0,1000000*E5/G5)","v":85681.818181818177},"IS",1,0,3.77,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B5,1)<>\"b\",\"N/A\",'Planning Allocations'!B5)","v":"N/A"},{"$f":"IF(LEFT($B5,1)<>\"b\",\"N/A\",'Planning Allocations'!C5)","v":"N/A"},{"$f":"IF(LEFT($B5,1)<>\"b\",\"N/A\",'Planning Allocations'!D5)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B5,1)<>\"b\",'Planning Allocations'!$F5=\"\"),\n     $F5&\" (100.00%)\",\n     MID('Planning Allocations'!$F5,1,LEN('Planning Allocations'!$F5)-2)\n)","v":"BGE (100.00%) "},{"$f":"\n IF(OR(LEFT($B5,1)<>\"b\",'Planning Allocations'!$E5=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5,1,LEN('Planning Allocations'!$E5)-2)\n)","v":""}]
[null,"b0004","Increase rating of Collins - Cly Tap - Newberry - Round Top 115 kV","2002-04-01",0.33,"ME",{"$f":"\nIF(     ISERROR( VLOOKUP(F6,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},{"$f":"IF(OR(I6=\"Cancelled\",I6=\"On Hold\"),0,1000000*E6/G6)","v":7275.2979033640477},"IS",1,0,0.33,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B6,1)<>\"b\",\"N/A\",'Planning Allocations'!B6)","v":"N/A"},{"$f":"IF(LEFT($B6,1)<>\"b\",\"N/A\",'Planning Allocations'!C6)","v":"N/A"},{"$f":"IF(LEFT($B6,1)<>\"b\",\"N/A\",'Planning Allocations'!D6)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B6,1)<>\"b\",'Planning Allocations'!$F6=\"\"),\n     $F6&\" (100.00%)\",\n     MID('Planning Allocations'!$F6,1,LEN('Planning Allocations'!$F6)-2)\n)","v":"ME (100.00%) "},{"$f":"\n IF(OR(LEFT($B6,1)<>\"b\",'Planning Allocations'!$E6=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6,1,LEN('Planning Allocations'!$E6)-2)\n)","v":""}]
[null,"b0005","Upgrade two 230 kV breakers at Whitpain #235 and #325","2006-01-01",0.89,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F7,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},12902.805499492155,"IS",1,0,0.89,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B7,1)<>\"b\",\"N/A\",'Planning Allocations'!B7)","v":"N/A"},{"$f":"IF(LEFT($B7,1)<>\"b\",\"N/A\",'Planning Allocations'!C7)","v":"N/A"},{"$f":"IF(LEFT($B7,1)<>\"b\",\"N/A\",'Planning Allocations'!D7)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B7,1)<>\"b\",'Planning Allocations'!$F7=\"\"),\n     $F7&\" (100.00%)\",\n     MID('Planning Allocations'!$F7,1,LEN('Planning Allocations'!$F7)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B7,1)<>\"b\",'Planning Allocations'!$E7=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7,1,LEN('Planning Allocations'!$E7)-2)\n)","v":""}]
[null,"b0008","Install 2-12 MVAR capacitors at Mansfield 115 kV","2003-05-30",0.9,"PENELEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F8,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},19841.721554629221,"IS",1,0,0.9,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B8,1)<>\"b\",\"N/A\",'Planning Allocations'!B8)","v":"N/A"},{"$f":"IF(LEFT($B8,1)<>\"b\",\"N/A\",'Planning Allocations'!C8)","v":"N/A"},{"$f":"IF(LEFT($B8,1)<>\"b\",\"N/A\",'Planning Allocations'!D8)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B8,1)<>\"b\",'Planning Allocations'!$F8=\"\"),\n     $F8&\" (100.00%)\",\n     MID('Planning Allocations'!$F8,1,LEN('Planning Allocations'!$F8)-2)\n)","v":"PENELEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B8,1)<>\"b\",'Planning Allocations'!$E8=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8,1,LEN('Planning Allocations'!$E8)-2)\n)","v":""}]
[null,"b0009","Loop 230 kV into North Meshoppen install second 230/115 kV","2003-10-27",2.0699999999999998,"PENELEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F9,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},45635.959575647204,"IS",1,0,2.0699999999999998,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B9,1)<>\"b\",\"N/A\",'Planning Allocations'!B9)","v":"N/A"},{"$f":"IF(LEFT($B9,1)<>\"b\",\"N/A\",'Planning Allocations'!C9)","v":"N/A"},{"$f":"IF(LEFT($B9,1)<>\"b\",\"N/A\",'Planning Allocations'!D9)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B9,1)<>\"b\",'Planning Allocations'!$F9=\"\"),\n     $F9&\" (100.00%)\",\n     MID('Planning Allocations'!$F9,1,LEN('Planning Allocations'!$F9)-2)\n)","v":"PENELEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B9,1)<>\"b\",'Planning Allocations'!$E9=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9,1,LEN('Planning Allocations'!$E9)-2)\n)","v":""}]
[null,"b0010","Replace Northwest 230/115 kV transformers with 500 MVA transformers","2003-05-01",9.06,"BGE",{"$f":"\nIF(     ISERROR( VLOOKUP(F10,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F10,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":44},205909.09090909091,"IS",1,0,9.06,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B10,1)<>\"b\",\"N/A\",'Planning Allocations'!B10)","v":"N/A"},{"$f":"IF(LEFT($B10,1)<>\"b\",\"N/A\",'Planning Allocations'!C10)","v":"N/A"},{"$f":"IF(LEFT($B10,1)<>\"b\",\"N/A\",'Planning Allocations'!D10)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B10,1)<>\"b\",'Planning Allocations'!$F10=\"\"),\n     $F10&\" (100.00%)\",\n     MID('Planning Allocations'!$F10,1,LEN('Planning Allocations'!$F10)-2)\n)","v":"BGE (100.00%) "},{"$f":"\n IF(OR(LEFT($B10,1)<>\"b\",'Planning Allocations'!$E10=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E10,1,LEN('Planning Allocations'!$E10)-2)\n)","v":""}]
[null,"b0011","Install a single 24  MVAR capacitors bank  at Round Top 115 kV","2003-08-29",0.5,"ME",{"$f":"\nIF(     ISERROR( VLOOKUP(F11,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F11,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},11023.178641460678,"IS",1,0,0.5,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B11,1)<>\"b\",\"N/A\",'Planning Allocations'!B11)","v":"N/A"},{"$f":"IF(LEFT($B11,1)<>\"b\",\"N/A\",'Planning Allocations'!C11)","v":"N/A"},{"$f":"IF(LEFT($B11,1)<>\"b\",\"N/A\",'Planning Allocations'!D11)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B11,1)<>\"b\",'Planning Allocations'!$F11=\"\"),\n     $F11&\" (100.00%)\",\n     MID('Planning Allocations'!$F11,1,LEN('Planning Allocations'!$F11)-2)\n)","v":"ME (100.00%) "},{"$f":"\n IF(OR(LEFT($B11,1)<>\"b\",'Planning Allocations'!$E11=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E11,1,LEN('Planning Allocations'!$E11)-2)\n)","v":""}]
[null,"b0012","Install distribution capacitors in  South Akron and South Manheim area","2004-06-30",0.40500000000000003,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F12,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F12,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},9642.8571428571431,"IS",1,0,0.40500000000000003,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B12,1)<>\"b\",\"N/A\",'Planning Allocations'!B12)","v":"N/A"},{"$f":"IF(LEFT($B12,1)<>\"b\",\"N/A\",'Planning Allocations'!C12)","v":"N/A"},{"$f":"IF(LEFT($B12,1)<>\"b\",\"N/A\",'Planning Allocations'!D12)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B12,1)<>\"b\",'Planning Allocations'!$F12=\"\"),\n     $F12&\" (100.00%)\",\n     MID('Planning Allocations'!$F12,1,LEN('Planning Allocations'!$F12)-2)\n)","v":"PPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B12,1)<>\"b\",'Planning Allocations'!$E12=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E12,1,LEN('Planning Allocations'!$E12)-2)\n)","v":""}]
[null,"b0013","Construct Yorkanna - Otter Creek 230 kV and Otter Creek substation","2004-05-20",22.3,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F13,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F13,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},530952.38095238095,"IS",1,0,22.3,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B13,1)<>\"b\",\"N/A\",'Planning Allocations'!B13)","v":"N/A"},{"$f":"IF(LEFT($B13,1)<>\"b\",\"N/A\",'Planning Allocations'!C13)","v":"N/A"},{"$f":"IF(LEFT($B13,1)<>\"b\",\"N/A\",'Planning Allocations'!D13)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B13,1)<>\"b\",'Planning Allocations'!$F13=\"\"),\n     $F13&\" (100.00%)\",\n     MID('Planning Allocations'!$F13,1,LEN('Planning Allocations'!$F13)-2)\n)","v":"PPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B13,1)<>\"b\",'Planning Allocations'!$E13=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E13,1,LEN('Planning Allocations'!$E13)-2)\n)","v":""}]
[null,"b0015","Replace one Athenia 230 kV breaker #B-2228-5","2002-05-31",0.35,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F14,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F14,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},7446.8085106382978,"IS",1,0,0.35,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B14,1)<>\"b\",\"N/A\",'Planning Allocations'!B14)","v":"N/A"},{"$f":"IF(LEFT($B14,1)<>\"b\",\"N/A\",'Planning Allocations'!C14)","v":"N/A"},{"$f":"IF(LEFT($B14,1)<>\"b\",\"N/A\",'Planning Allocations'!D14)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B14,1)<>\"b\",'Planning Allocations'!$F14=\"\"),\n     $F14&\" (100.00%)\",\n     MID('Planning Allocations'!$F14,1,LEN('Planning Allocations'!$F14)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B14,1)<>\"b\",'Planning Allocations'!$E14=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E14,1,LEN('Planning Allocations'!$E14)-2)\n)","v":""}]
[null,"b0016","Replace one Hudson 230 kV breaker #BS1-6","2002-06-30",0.35,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F15,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F15,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},7446.8085106382978,"IS",1,0,0.35,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B15,1)<>\"b\",\"N/A\",'Planning Allocations'!B15)","v":"N/A"},{"$f":"IF(LEFT($B15,1)<>\"b\",\"N/A\",'Planning Allocations'!C15)","v":"N/A"},{"$f":"IF(LEFT($B15,1)<>\"b\",\"N/A\",'Planning Allocations'!D15)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B15,1)<>\"b\",'Planning Allocations'!$F15=\"\"),\n     $F15&\" (100.00%)\",\n     MID('Planning Allocations'!$F15,1,LEN('Planning Allocations'!$F15)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B15,1)<>\"b\",'Planning Allocations'!$E15=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E15,1,LEN('Planning Allocations'!$E15)-2)\n)","v":""}]
[null,"b0017","Replace four Roseland 230 kV breakers #BS3-4 #BS4-5 #BS5-6 #BS1-7 with 50KA","2005-05-01",1.4,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F16,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F16,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},29787.234042553191,"IS",1,0,1.4,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B16,1)<>\"b\",\"N/A\",'Planning Allocations'!B16)","v":"N/A"},{"$f":"IF(LEFT($B16,1)<>\"b\",\"N/A\",'Planning Allocations'!C16)","v":"N/A"},{"$f":"IF(LEFT($B16,1)<>\"b\",\"N/A\",'Planning Allocations'!D16)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B16,1)<>\"b\",'Planning Allocations'!$F16=\"\"),\n     $F16&\" (100.00%)\",\n     MID('Planning Allocations'!$F16,1,LEN('Planning Allocations'!$F16)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B16,1)<>\"b\",'Planning Allocations'!$E16=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E16,1,LEN('Planning Allocations'!$E16)-2)\n)","v":""}]
[null,"b0018","Provide additional cooling for Hudson 230/138 kV #2 transformer","2005-01-10",0.1,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F17,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F17,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},2127.6595744680849,"IS",1,0,0.1,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B17,1)<>\"b\",\"N/A\",'Planning Allocations'!B17)","v":"N/A"},{"$f":"IF(LEFT($B17,1)<>\"b\",\"N/A\",'Planning Allocations'!C17)","v":"N/A"},{"$f":"IF(LEFT($B17,1)<>\"b\",\"N/A\",'Planning Allocations'!D17)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B17,1)<>\"b\",'Planning Allocations'!$F17=\"\"),\n     $F17&\" (100.00%)\",\n     MID('Planning Allocations'!$F17,1,LEN('Planning Allocations'!$F17)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B17,1)<>\"b\",'Planning Allocations'!$E17=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E17,1,LEN('Planning Allocations'!$E17)-2)\n)","v":""}]
[null,"b0022","Upgrade Plymouth Meeting 230 kV breakers #215","2003-05-31",0.1,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F18,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F18,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},1449.7534269092309,"IS",1,0,0.1,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B18,1)<>\"b\",\"N/A\",'Planning Allocations'!B18)","v":"N/A"},{"$f":"IF(LEFT($B18,1)<>\"b\",\"N/A\",'Planning Allocations'!C18)","v":"N/A"},{"$f":"IF(LEFT($B18,1)<>\"b\",\"N/A\",'Planning Allocations'!D18)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B18,1)<>\"b\",'Planning Allocations'!$F18=\"\"),\n     $F18&\" (100.00%)\",\n     MID('Planning Allocations'!$F18,1,LEN('Planning Allocations'!$F18)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B18,1)<>\"b\",'Planning Allocations'!$E18=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E18,1,LEN('Planning Allocations'!$E18)-2)\n)","v":""}]
[null,"b0023","Construct four breaker ring bus and install SVC at Cardiff","2003-04-24",13.9,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F19,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F19,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},397142.85714285716,"IS",1,0,13.9,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B19,1)<>\"b\",\"N/A\",'Planning Allocations'!B19)","v":"N/A"},{"$f":"IF(LEFT($B19,1)<>\"b\",\"N/A\",'Planning Allocations'!C19)","v":"N/A"},{"$f":"IF(LEFT($B19,1)<>\"b\",\"N/A\",'Planning Allocations'!D19)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B19,1)<>\"b\",'Planning Allocations'!$F19=\"\"),\n     $F19&\" (100.00%)\",\n     MID('Planning Allocations'!$F19,1,LEN('Planning Allocations'!$F19)-2)\n)","v":"AEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B19,1)<>\"b\",'Planning Allocations'!$E19=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E19,1,LEN('Planning Allocations'!$E19)-2)\n)","v":""}]
[null,"b0024","Construct new 230 kV circuit between Cardiff and Oyster Creek","2005-06-29",58,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F20,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F20,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},1657142.857142857,"IS",1,0,58,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B20,1)<>\"b\",\"N/A\",'Planning Allocations'!B20)","v":"N/A"},{"$f":"IF(LEFT($B20,1)<>\"b\",\"N/A\",'Planning Allocations'!C20)","v":"N/A"},{"$f":"IF(LEFT($B20,1)<>\"b\",\"N/A\",'Planning Allocations'!D20)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B20,1)<>\"b\",'Planning Allocations'!$F20=\"\"),\n     $F20&\" (100.00%)\",\n     MID('Planning Allocations'!$F20,1,LEN('Planning Allocations'!$F20)-2)\n)","v":"AEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B20,1)<>\"b\",'Planning Allocations'!$E20=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E20,1,LEN('Planning Allocations'!$E20)-2)\n)","v":""}]
[null,"b0025","Convert the Bergen-Leonia 138kV circuit to 230kV circuit.","2008-05-23",25,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F21,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F21,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},531914.89361702127,"IS",1,0,25,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B21,1)<>\"b\",\"N/A\",'Planning Allocations'!B21)","v":"Appendix"},{"$f":"IF(LEFT($B21,1)<>\"b\",\"N/A\",'Planning Allocations'!C21)","v":"N/A"},{"$f":"IF(LEFT($B21,1)<>\"b\",\"N/A\",'Planning Allocations'!D21)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B21,1)<>\"b\",'Planning Allocations'!$F21=\"\"),\n     $F21&\" (100.00%)\",\n     MID('Planning Allocations'!$F21,1,LEN('Planning Allocations'!$F21)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B21,1)<>\"b\",'Planning Allocations'!$E21=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E21,1,LEN('Planning Allocations'!$E21)-2)\n)","v":""}]
[null,"b0026","Install a breaker at Brunner Island 230 kV on the Yorkanna circuit","2003-11-09",0.8,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F22,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F22,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},19047.619047619046,"IS",1,0,0.8,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B22,1)<>\"b\",\"N/A\",'Planning Allocations'!B22)","v":"N/A"},{"$f":"IF(LEFT($B22,1)<>\"b\",\"N/A\",'Planning Allocations'!C22)","v":"N/A"},{"$f":"IF(LEFT($B22,1)<>\"b\",\"N/A\",'Planning Allocations'!D22)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B22,1)<>\"b\",'Planning Allocations'!$F22=\"\"),\n     $F22&\" (100.00%)\",\n     MID('Planning Allocations'!$F22,1,LEN('Planning Allocations'!$F22)-2)\n)","v":"PPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B22,1)<>\"b\",'Planning Allocations'!$E22=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E22,1,LEN('Planning Allocations'!$E22)-2)\n)","v":""}]
[null,"b0027","Replace two Manor 230 kV Breakers WH-N WH-S","2003-05-23",1,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F23,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F23,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},23809.523809523809,"IS",1,0,1,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B23,1)<>\"b\",\"N/A\",'Planning Allocations'!B23)","v":"N/A"},{"$f":"IF(LEFT($B23,1)<>\"b\",\"N/A\",'Planning Allocations'!C23)","v":"N/A"},{"$f":"IF(LEFT($B23,1)<>\"b\",\"N/A\",'Planning Allocations'!D23)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B23,1)<>\"b\",'Planning Allocations'!$F23=\"\"),\n     $F23&\" (100.00%)\",\n     MID('Planning Allocations'!$F23,1,LEN('Planning Allocations'!$F23)-2)\n)","v":"PPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B23,1)<>\"b\",'Planning Allocations'!$E23=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E23,1,LEN('Planning Allocations'!$E23)-2)\n)","v":""}]
[null,"b0030","Construct a new 230kV tower line to separate the existing Brandon Shores-Riverside DCTL to eliminate MAAC 2C violation ","2006-11-06",4,"BGE",{"$f":"\nIF(     ISERROR( VLOOKUP(F24,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F24,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":44},90909.090909090912,"IS",1,0,4,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B24,1)<>\"b\",\"N/A\",'Planning Allocations'!B24)","v":"N/A"},{"$f":"IF(LEFT($B24,1)<>\"b\",\"N/A\",'Planning Allocations'!C24)","v":"N/A"},{"$f":"IF(LEFT($B24,1)<>\"b\",\"N/A\",'Planning Allocations'!D24)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B24,1)<>\"b\",'Planning Allocations'!$F24=\"\"),\n     $F24&\" (100.00%)\",\n     MID('Planning Allocations'!$F24,1,LEN('Planning Allocations'!$F24)-2)\n)","v":"BGE (100.00%) "},{"$f":"\n IF(OR(LEFT($B24,1)<>\"b\",'Planning Allocations'!$E24=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E24,1,LEN('Planning Allocations'!$E24)-2)\n)","v":""}]
[null,"b0031.1","Replace one (1)  Conastone 230 kV breaker #6 (GCB) (2322/2302 line)","2004-05-14",0.5,"BGE",{"$f":"\nIF(     ISERROR( VLOOKUP(F25,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F25,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":44},11363.636363636364,"IS",1,0,0.5,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B25,1)<>\"b\",\"N/A\",'Planning Allocations'!B25)","v":"N/A"},{"$f":"IF(LEFT($B25,1)<>\"b\",\"N/A\",'Planning Allocations'!C25)","v":"N/A"},{"$f":"IF(LEFT($B25,1)<>\"b\",\"N/A\",'Planning Allocations'!D25)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B25,1)<>\"b\",'Planning Allocations'!$F25=\"\"),\n     $F25&\" (100.00%)\",\n     MID('Planning Allocations'!$F25,1,LEN('Planning Allocations'!$F25)-2)\n)","v":"BGE (100.00%) "},{"$f":"\n IF(OR(LEFT($B25,1)<>\"b\",'Planning Allocations'!$E25=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E25,1,LEN('Planning Allocations'!$E25)-2)\n)","v":""}]
[null,"b0031.2","Replace one (1)  Conastone 230 kV breaker #5(ATB) (500-2/2322 line)","2003-03-07",0.22,"BGE",{"$f":"\nIF(     ISERROR( VLOOKUP(F26,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F26,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":44},5000,"IS",1,0,0.22,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B26,1)<>\"b\",\"N/A\",'Planning Allocations'!B26)","v":"N/A"},{"$f":"IF(LEFT($B26,1)<>\"b\",\"N/A\",'Planning Allocations'!C26)","v":"N/A"},{"$f":"IF(LEFT($B26,1)<>\"b\",\"N/A\",'Planning Allocations'!D26)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B26,1)<>\"b\",'Planning Allocations'!$F26=\"\"),\n     $F26&\" (100.00%)\",\n     MID('Planning Allocations'!$F26,1,LEN('Planning Allocations'!$F26)-2)\n)","v":"BGE (100.00%) "},{"$f":"\n IF(OR(LEFT($B26,1)<>\"b\",'Planning Allocations'!$E26=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E26,1,LEN('Planning Allocations'!$E26)-2)\n)","v":""}]
[null,"b0032","Upgrade two Waugh Chapel 230 kV breakers","2006-01-01",0,"BGE",{"$f":"\nIF(     ISERROR( VLOOKUP(F27,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F27,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":44},0,"IS",1,0,0,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B27,1)<>\"b\",\"N/A\",'Planning Allocations'!B27)","v":"N/A"},{"$f":"IF(LEFT($B27,1)<>\"b\",\"N/A\",'Planning Allocations'!C27)","v":"N/A"},{"$f":"IF(LEFT($B27,1)<>\"b\",\"N/A\",'Planning Allocations'!D27)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B27,1)<>\"b\",'Planning Allocations'!$F27=\"\"),\n     $F27&\" (100.00%)\",\n     MID('Planning Allocations'!$F27,1,LEN('Planning Allocations'!$F27)-2)\n)","v":"BGE (100.00%) "},{"$f":"\n IF(OR(LEFT($B27,1)<>\"b\",'Planning Allocations'!$E27=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E27,1,LEN('Planning Allocations'!$E27)-2)\n)","v":""}]
[null,"b0034","Replace one Sewaren 230 kV breaker","2002-10-31",0.35,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F28,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F28,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},7446.8085106382978,"IS",1,0,0.35,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B28,1)<>\"b\",\"N/A\",'Planning Allocations'!B28)","v":"N/A"},{"$f":"IF(LEFT($B28,1)<>\"b\",\"N/A\",'Planning Allocations'!C28)","v":"N/A"},{"$f":"IF(LEFT($B28,1)<>\"b\",\"N/A\",'Planning Allocations'!D28)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B28,1)<>\"b\",'Planning Allocations'!$F28=\"\"),\n     $F28&\" (100.00%)\",\n     MID('Planning Allocations'!$F28,1,LEN('Planning Allocations'!$F28)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B28,1)<>\"b\",'Planning Allocations'!$E28=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E28,1,LEN('Planning Allocations'!$E28)-2)\n)","v":""}]
[null,"b0035","Change Calvert Cliffs unit 1 & 2 GSU tap settings","2004-05-01",0,"BGE",{"$f":"\nIF(     ISERROR( VLOOKUP(F29,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F29,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":44},0,"IS",1,0,0,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B29,1)<>\"b\",\"N/A\",'Planning Allocations'!B29)","v":"N/A"},{"$f":"IF(LEFT($B29,1)<>\"b\",\"N/A\",'Planning Allocations'!C29)","v":"N/A"},{"$f":"IF(LEFT($B29,1)<>\"b\",\"N/A\",'Planning Allocations'!D29)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B29,1)<>\"b\",'Planning Allocations'!$F29=\"\"),\n     $F29&\" (100.00%)\",\n     MID('Planning Allocations'!$F29,1,LEN('Planning Allocations'!$F29)-2)\n)","v":"BGE (100.00%) "},{"$f":"\n IF(OR(LEFT($B29,1)<>\"b\",'Planning Allocations'!$E29=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E29,1,LEN('Planning Allocations'!$E29)-2)\n)","v":""}]
[null,"b0036","Install a second 230/138 kV transformer at Indian River","2004-06-01",5.0430000000000001,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F30,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F30,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},144085.71428571429,"IS",1,0,5.0430000000000001,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B30,1)<>\"b\",\"N/A\",'Planning Allocations'!B30)","v":"N/A"},{"$f":"IF(LEFT($B30,1)<>\"b\",\"N/A\",'Planning Allocations'!C30)","v":"N/A"},{"$f":"IF(LEFT($B30,1)<>\"b\",\"N/A\",'Planning Allocations'!D30)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B30,1)<>\"b\",'Planning Allocations'!$F30=\"\"),\n     $F30&\" (100.00%)\",\n     MID('Planning Allocations'!$F30,1,LEN('Planning Allocations'!$F30)-2)\n)","v":"DPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B30,1)<>\"b\",'Planning Allocations'!$E30=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E30,1,LEN('Planning Allocations'!$E30)-2)\n)","v":""}]
[null,"b0039.1","BGE Reactive Upgrades","2004-06-01",9.1199999999999992,"BGE",{"$f":"\nIF(     ISERROR( VLOOKUP(F31,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F31,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":44},207272.72727272726,"IS",1,0,9.1199999999999992,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B31,1)<>\"b\",\"N/A\",'Planning Allocations'!B31)","v":"N/A"},{"$f":"IF(LEFT($B31,1)<>\"b\",\"N/A\",'Planning Allocations'!C31)","v":"N/A"},{"$f":"IF(LEFT($B31,1)<>\"b\",\"N/A\",'Planning Allocations'!D31)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B31,1)<>\"b\",'Planning Allocations'!$F31=\"\"),\n     $F31&\" (100.00%)\",\n     MID('Planning Allocations'!$F31,1,LEN('Planning Allocations'!$F31)-2)\n)","v":"BGE (100.00%) "},{"$f":"\n IF(OR(LEFT($B31,1)<>\"b\",'Planning Allocations'!$E31=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E31,1,LEN('Planning Allocations'!$E31)-2)\n)","v":""}]
[null,"b0039.2","PEPCO Reactive Upgrades","2005-05-31",2.64,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F32,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F32,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},75428.571428571435,"IS",1,0,2.64,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B32,1)<>\"b\",\"N/A\",'Planning Allocations'!B32)","v":"N/A"},{"$f":"IF(LEFT($B32,1)<>\"b\",\"N/A\",'Planning Allocations'!C32)","v":"N/A"},{"$f":"IF(LEFT($B32,1)<>\"b\",\"N/A\",'Planning Allocations'!D32)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B32,1)<>\"b\",'Planning Allocations'!$F32=\"\"),\n     $F32&\" (100.00%)\",\n     MID('Planning Allocations'!$F32,1,LEN('Planning Allocations'!$F32)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B32,1)<>\"b\",'Planning Allocations'!$E32=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E32,1,LEN('Planning Allocations'!$E32)-2)\n)","v":""}]
[null,"b0039.5","Install Waugh Chapel 230kV 360MVAR capacitor bank","2006-06-29",1.7,"BGE",{"$f":"\nIF(     ISERROR( VLOOKUP(F33,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F33,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":44},38636.36363636364,"IS",1,0,1.7,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B33,1)<>\"b\",\"N/A\",'Planning Allocations'!B33)","v":"N/A"},{"$f":"IF(LEFT($B33,1)<>\"b\",\"N/A\",'Planning Allocations'!C33)","v":"N/A"},{"$f":"IF(LEFT($B33,1)<>\"b\",\"N/A\",'Planning Allocations'!D33)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B33,1)<>\"b\",'Planning Allocations'!$F33=\"\"),\n     $F33&\" (100.00%)\",\n     MID('Planning Allocations'!$F33,1,LEN('Planning Allocations'!$F33)-2)\n)","v":"BGE (100.00%) "},{"$f":"\n IF(OR(LEFT($B33,1)<>\"b\",'Planning Allocations'!$E33=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E33,1,LEN('Planning Allocations'!$E33)-2)\n)","v":""}]
[null,"b0040","Replace Doubs 500/230 kv transformer #1","2005-12-31",4.0999999999999996,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F34,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F34,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},78930.603907868863,"IS",1,0,4.0999999999999996,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B34,1)<>\"b\",\"N/A\",'Planning Allocations'!B34)","v":"N/A"},{"$f":"IF(LEFT($B34,1)<>\"b\",\"N/A\",'Planning Allocations'!C34)","v":"N/A"},{"$f":"IF(LEFT($B34,1)<>\"b\",\"N/A\",'Planning Allocations'!D34)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B34,1)<>\"b\",'Planning Allocations'!$F34=\"\"),\n     $F34&\" (100.00%)\",\n     MID('Planning Allocations'!$F34,1,LEN('Planning Allocations'!$F34)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B34,1)<>\"b\",'Planning Allocations'!$E34=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E34,1,LEN('Planning Allocations'!$E34)-2)\n)","v":""}]
[null,"b0042","Upgrade Midd Jct - Zions View 115 kV","2005-06-01",0.95,"ME",{"$f":"\nIF(     ISERROR( VLOOKUP(F35,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F35,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},20944.03941877529,"IS",1,0,0.95,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B35,1)<>\"b\",\"N/A\",'Planning Allocations'!B35)","v":"N/A"},{"$f":"IF(LEFT($B35,1)<>\"b\",\"N/A\",'Planning Allocations'!C35)","v":"N/A"},{"$f":"IF(LEFT($B35,1)<>\"b\",\"N/A\",'Planning Allocations'!D35)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B35,1)<>\"b\",'Planning Allocations'!$F35=\"\"),\n     $F35&\" (100.00%)\",\n     MID('Planning Allocations'!$F35,1,LEN('Planning Allocations'!$F35)-2)\n)","v":"ME (100.00%) "},{"$f":"\n IF(OR(LEFT($B35,1)<>\"b\",'Planning Allocations'!$E35=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E35,1,LEN('Planning Allocations'!$E35)-2)\n)","v":""}]
[null,"b0043.1","Add capacitors in north Philadelphia - Buckingham","2003-06-01",1.38,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F36,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F36,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},20006.597291347385,"IS",1,0,1.38,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B36,1)<>\"b\",\"N/A\",'Planning Allocations'!B36)","v":"N/A"},{"$f":"IF(LEFT($B36,1)<>\"b\",\"N/A\",'Planning Allocations'!C36)","v":"N/A"},{"$f":"IF(LEFT($B36,1)<>\"b\",\"N/A\",'Planning Allocations'!D36)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B36,1)<>\"b\",'Planning Allocations'!$F36=\"\"),\n     $F36&\" (100.00%)\",\n     MID('Planning Allocations'!$F36,1,LEN('Planning Allocations'!$F36)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B36,1)<>\"b\",'Planning Allocations'!$E36=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E36,1,LEN('Planning Allocations'!$E36)-2)\n)","v":""}]
[null,"b0043.2","Add capacitors in north Philadelphia - Woodburne","2004-05-14",1.38,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F37,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F37,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},20006.597291347385,"IS",1,0,1.38,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B37,1)<>\"b\",\"N/A\",'Planning Allocations'!B37)","v":"N/A"},{"$f":"IF(LEFT($B37,1)<>\"b\",\"N/A\",'Planning Allocations'!C37)","v":"N/A"},{"$f":"IF(LEFT($B37,1)<>\"b\",\"N/A\",'Planning Allocations'!D37)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B37,1)<>\"b\",'Planning Allocations'!$F37=\"\"),\n     $F37&\" (100.00%)\",\n     MID('Planning Allocations'!$F37,1,LEN('Planning Allocations'!$F37)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B37,1)<>\"b\",'Planning Allocations'!$E37=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E37,1,LEN('Planning Allocations'!$E37)-2)\n)","v":""}]
[null,"b0043.3","Add capacitors in north Philadelphia - North Wales","2005-05-31",1.38,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F38,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F38,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},20006.597291347385,"IS",1,0,1.38,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B38,1)<>\"b\",\"N/A\",'Planning Allocations'!B38)","v":"N/A"},{"$f":"IF(LEFT($B38,1)<>\"b\",\"N/A\",'Planning Allocations'!C38)","v":"N/A"},{"$f":"IF(LEFT($B38,1)<>\"b\",\"N/A\",'Planning Allocations'!D38)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B38,1)<>\"b\",'Planning Allocations'!$F38=\"\"),\n     $F38&\" (100.00%)\",\n     MID('Planning Allocations'!$F38,1,LEN('Planning Allocations'!$F38)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B38,1)<>\"b\",'Planning Allocations'!$E38=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E38,1,LEN('Planning Allocations'!$E38)-2)\n)","v":""}]
[null,"b0044","Replace Richmond 69KV breaker #20 with 40,000 A","2004-02-01",0.1,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F39,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F39,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},1449.7534269092309,"IS",1,0,0.1,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B39,1)<>\"b\",\"N/A\",'Planning Allocations'!B39)","v":"N/A"},{"$f":"IF(LEFT($B39,1)<>\"b\",\"N/A\",'Planning Allocations'!C39)","v":"N/A"},{"$f":"IF(LEFT($B39,1)<>\"b\",\"N/A\",'Planning Allocations'!D39)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B39,1)<>\"b\",'Planning Allocations'!$F39=\"\"),\n     $F39&\" (100.00%)\",\n     MID('Planning Allocations'!$F39,1,LEN('Planning Allocations'!$F39)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B39,1)<>\"b\",'Planning Allocations'!$E39=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E39,1,LEN('Planning Allocations'!$E39)-2)\n)","v":""}]
[null,"b0045","Jumper out Richmond 69KV breaker #40","2003-12-12",0,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F40,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F40,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},0,"IS",1,0,0,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B40,1)<>\"b\",\"N/A\",'Planning Allocations'!B40)","v":"N/A"},{"$f":"IF(LEFT($B40,1)<>\"b\",\"N/A\",'Planning Allocations'!C40)","v":"N/A"},{"$f":"IF(LEFT($B40,1)<>\"b\",\"N/A\",'Planning Allocations'!D40)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B40,1)<>\"b\",'Planning Allocations'!$F40=\"\"),\n     $F40&\" (100.00%)\",\n     MID('Planning Allocations'!$F40,1,LEN('Planning Allocations'!$F40)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B40,1)<>\"b\",'Planning Allocations'!$E40=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E40,1,LEN('Planning Allocations'!$E40)-2)\n)","v":""}]
[null,"b0047","Replace Richmond 69KV breaker #120 with 40,000 A","2003-11-18",0.1,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F41,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F41,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},1449.7534269092309,"IS",1,0,0.1,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B41,1)<>\"b\",\"N/A\",'Planning Allocations'!B41)","v":"N/A"},{"$f":"IF(LEFT($B41,1)<>\"b\",\"N/A\",'Planning Allocations'!C41)","v":"N/A"},{"$f":"IF(LEFT($B41,1)<>\"b\",\"N/A\",'Planning Allocations'!D41)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B41,1)<>\"b\",'Planning Allocations'!$F41=\"\"),\n     $F41&\" (100.00%)\",\n     MID('Planning Allocations'!$F41,1,LEN('Planning Allocations'!$F41)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B41,1)<>\"b\",'Planning Allocations'!$E41=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E41,1,LEN('Planning Allocations'!$E41)-2)\n)","v":""}]
[null,"b0049","Modify 21 structures for Canaan Valley-Williams 138KV circuit","2003-11-03",0.4,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F42,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F42,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},7700.5467227189138,"IS",1,0,0.4,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B42,1)<>\"b\",\"N/A\",'Planning Allocations'!B42)","v":"N/A"},{"$f":"IF(LEFT($B42,1)<>\"b\",\"N/A\",'Planning Allocations'!C42)","v":"N/A"},{"$f":"IF(LEFT($B42,1)<>\"b\",\"N/A\",'Planning Allocations'!D42)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B42,1)<>\"b\",'Planning Allocations'!$F42=\"\"),\n     $F42&\" (100.00%)\",\n     MID('Planning Allocations'!$F42,1,LEN('Planning Allocations'!$F42)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B42,1)<>\"b\",'Planning Allocations'!$E42=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E42,1,LEN('Planning Allocations'!$E42)-2)\n)","v":""}]
[null,"b0050.1","Add  5.1 MVAR cap at W. Waynesboro 34.5KV","2003-08-01",0.05,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F43,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F43,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},962.56834033986422,"IS",1,0,0.05,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B43,1)<>\"b\",\"N/A\",'Planning Allocations'!B43)","v":"N/A"},{"$f":"IF(LEFT($B43,1)<>\"b\",\"N/A\",'Planning Allocations'!C43)","v":"N/A"},{"$f":"IF(LEFT($B43,1)<>\"b\",\"N/A\",'Planning Allocations'!D43)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B43,1)<>\"b\",'Planning Allocations'!$F43=\"\"),\n     $F43&\" (100.00%)\",\n     MID('Planning Allocations'!$F43,1,LEN('Planning Allocations'!$F43)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B43,1)<>\"b\",'Planning Allocations'!$E43=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E43,1,LEN('Planning Allocations'!$E43)-2)\n)","v":""}]
[null,"b0050.2","5.1 MVAR cap at Lime Kiln 34.5 KV","2003-08-01",0.05,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F44,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F44,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},962.56834033986422,"IS",1,0,0.05,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B44,1)<>\"b\",\"N/A\",'Planning Allocations'!B44)","v":"N/A"},{"$f":"IF(LEFT($B44,1)<>\"b\",\"N/A\",'Planning Allocations'!C44)","v":"N/A"},{"$f":"IF(LEFT($B44,1)<>\"b\",\"N/A\",'Planning Allocations'!D44)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B44,1)<>\"b\",'Planning Allocations'!$F44=\"\"),\n     $F44&\" (100.00%)\",\n     MID('Planning Allocations'!$F44,1,LEN('Planning Allocations'!$F44)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B44,1)<>\"b\",'Planning Allocations'!$E44=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E44,1,LEN('Planning Allocations'!$E44)-2)\n)","v":""}]
[null,"b0050.3","2.1 MVAR cap at Chamber's No. 5","2003-05-23",0.05,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F45,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F45,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},962.56834033986422,"IS",1,0,0.05,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B45,1)<>\"b\",\"N/A\",'Planning Allocations'!B45)","v":"N/A"},{"$f":"IF(LEFT($B45,1)<>\"b\",\"N/A\",'Planning Allocations'!C45)","v":"N/A"},{"$f":"IF(LEFT($B45,1)<>\"b\",\"N/A\",'Planning Allocations'!D45)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B45,1)<>\"b\",'Planning Allocations'!$F45=\"\"),\n     $F45&\" (100.00%)\",\n     MID('Planning Allocations'!$F45,1,LEN('Planning Allocations'!$F45)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B45,1)<>\"b\",'Planning Allocations'!$E45=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E45,1,LEN('Planning Allocations'!$E45)-2)\n)","v":""}]
[null,"b0051","Add 10.2 MVAR cap at Aqueduct  34.5KV","2003-08-26",0.15,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F46,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F46,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},2887.7050210195926,"IS",1,0,0.15,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B46,1)<>\"b\",\"N/A\",'Planning Allocations'!B46)","v":"N/A"},{"$f":"IF(LEFT($B46,1)<>\"b\",\"N/A\",'Planning Allocations'!C46)","v":"N/A"},{"$f":"IF(LEFT($B46,1)<>\"b\",\"N/A\",'Planning Allocations'!D46)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B46,1)<>\"b\",'Planning Allocations'!$F46=\"\"),\n     $F46&\" (100.00%)\",\n     MID('Planning Allocations'!$F46,1,LEN('Planning Allocations'!$F46)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B46,1)<>\"b\",'Planning Allocations'!$E46=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E46,1,LEN('Planning Allocations'!$E46)-2)\n)","v":""}]
[null,"b0052.1","Add a second 10.2  MVAR at Montgomery 34.5 KV for a total of 20.4 MVAR (eff.)","2006-06-15",0.33500000000000002,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F47,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F47,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},6449.2078802770902,"IS",1,0,0.33500000000000002,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B47,1)<>\"b\",\"N/A\",'Planning Allocations'!B47)","v":"N/A"},{"$f":"IF(LEFT($B47,1)<>\"b\",\"N/A\",'Planning Allocations'!C47)","v":"N/A"},{"$f":"IF(LEFT($B47,1)<>\"b\",\"N/A\",'Planning Allocations'!D47)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B47,1)<>\"b\",'Planning Allocations'!$F47=\"\"),\n     $F47&\" (100.00%)\",\n     MID('Planning Allocations'!$F47,1,LEN('Planning Allocations'!$F47)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B47,1)<>\"b\",'Planning Allocations'!$E47=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E47,1,LEN('Planning Allocations'!$E47)-2)\n)","v":""}]
[null,"b0052.2","5.1 MVAR cap at Boonsboro 34.5 KV","2004-09-16",0.33500000000000002,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F48,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F48,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},6449.2078802770902,"IS",1,0,0.33500000000000002,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B48,1)<>\"b\",\"N/A\",'Planning Allocations'!B48)","v":"N/A"},{"$f":"IF(LEFT($B48,1)<>\"b\",\"N/A\",'Planning Allocations'!C48)","v":"N/A"},{"$f":"IF(LEFT($B48,1)<>\"b\",\"N/A\",'Planning Allocations'!D48)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B48,1)<>\"b\",'Planning Allocations'!$F48=\"\"),\n     $F48&\" (100.00%)\",\n     MID('Planning Allocations'!$F48,1,LEN('Planning Allocations'!$F48)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B48,1)<>\"b\",'Planning Allocations'!$E48=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E48,1,LEN('Planning Allocations'!$E48)-2)\n)","v":""}]
[null,"b0052.3","Add a second 10.2 MVAR cap at Mt. Airy 34.5 KV for a total of 20.4 MVAR (eff.)","2004-10-27",0.33500000000000002,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F49,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F49,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},6449.2078802770902,"IS",1,0,0.33500000000000002,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B49,1)<>\"b\",\"N/A\",'Planning Allocations'!B49)","v":"N/A"},{"$f":"IF(LEFT($B49,1)<>\"b\",\"N/A\",'Planning Allocations'!C49)","v":"N/A"},{"$f":"IF(LEFT($B49,1)<>\"b\",\"N/A\",'Planning Allocations'!D49)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B49,1)<>\"b\",'Planning Allocations'!$F49=\"\"),\n     $F49&\" (100.00%)\",\n     MID('Planning Allocations'!$F49,1,LEN('Planning Allocations'!$F49)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B49,1)<>\"b\",'Planning Allocations'!$E49=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E49,1,LEN('Planning Allocations'!$E49)-2)\n)","v":""}]
[null,"b0052.4","Increase the 8.2 MVAR capacitor to 10.2 MVAR (eff.) at Antietam 34.5 KV","2004-11-01",0.33500000000000002,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F50,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F50,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},6449.2078802770902,"IS",1,0,0.33500000000000002,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B50,1)<>\"b\",\"N/A\",'Planning Allocations'!B50)","v":"N/A"},{"$f":"IF(LEFT($B50,1)<>\"b\",\"N/A\",'Planning Allocations'!C50)","v":"N/A"},{"$f":"IF(LEFT($B50,1)<>\"b\",\"N/A\",'Planning Allocations'!D50)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B50,1)<>\"b\",'Planning Allocations'!$F50=\"\"),\n     $F50&\" (100.00%)\",\n     MID('Planning Allocations'!$F50,1,LEN('Planning Allocations'!$F50)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B50,1)<>\"b\",'Planning Allocations'!$E50=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E50,1,LEN('Planning Allocations'!$E50)-2)\n)","v":""}]
[null,"b0052.5","Install 10.2 MVAR (effective) 34.5 kV Capacitor at McCain Substation","2005-02-02",0.192,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F51,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F51,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},3696.2624269050784,"IS",1,0,0.192,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B51,1)<>\"b\",\"N/A\",'Planning Allocations'!B51)","v":"N/A"},{"$f":"IF(LEFT($B51,1)<>\"b\",\"N/A\",'Planning Allocations'!C51)","v":"N/A"},{"$f":"IF(LEFT($B51,1)<>\"b\",\"N/A\",'Planning Allocations'!D51)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B51,1)<>\"b\",'Planning Allocations'!$F51=\"\"),\n     $F51&\" (100.00%)\",\n     MID('Planning Allocations'!$F51,1,LEN('Planning Allocations'!$F51)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B51,1)<>\"b\",'Planning Allocations'!$E51=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E51,1,LEN('Planning Allocations'!$E51)-2)\n)","v":""}]
[null,"b0053","Add a second 10.2 MVAR capacitor for a total of 20.4 MVAR (eff.) at Davis Mill 34.5 KV","2005-08-03",0.3,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F52,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F52,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},5775.4100420391851,"IS",1,0,0.3,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B52,1)<>\"b\",\"N/A\",'Planning Allocations'!B52)","v":"N/A"},{"$f":"IF(LEFT($B52,1)<>\"b\",\"N/A\",'Planning Allocations'!C52)","v":"N/A"},{"$f":"IF(LEFT($B52,1)<>\"b\",\"N/A\",'Planning Allocations'!D52)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B52,1)<>\"b\",'Planning Allocations'!$F52=\"\"),\n     $F52&\" (100.00%)\",\n     MID('Planning Allocations'!$F52,1,LEN('Planning Allocations'!$F52)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B52,1)<>\"b\",'Planning Allocations'!$E52=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E52,1,LEN('Planning Allocations'!$E52)-2)\n)","v":""}]
[null,"b0054","Add 22 MVAR of capacitance at Ringgold 138 KV for a total of 66 MVAR (eff.)","2005-06-30",0.17,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F53,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F53,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},3272.7323571555385,"IS",1,0,0.17,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B53,1)<>\"b\",\"N/A\",'Planning Allocations'!B53)","v":"N/A"},{"$f":"IF(LEFT($B53,1)<>\"b\",\"N/A\",'Planning Allocations'!C53)","v":"N/A"},{"$f":"IF(LEFT($B53,1)<>\"b\",\"N/A\",'Planning Allocations'!D53)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B53,1)<>\"b\",'Planning Allocations'!$F53=\"\"),\n     $F53&\" (100.00%)\",\n     MID('Planning Allocations'!$F53,1,LEN('Planning Allocations'!$F53)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B53,1)<>\"b\",'Planning Allocations'!$E53=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E53,1,LEN('Planning Allocations'!$E53)-2)\n)","v":""}]
[null,"b0055","Add 44 MVAR cap at Carroll 138 KV","2006-05-23",0.4,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F54,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F54,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},7700.5467227189138,"IS",1,0,0.4,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B54,1)<>\"b\",\"N/A\",'Planning Allocations'!B54)","v":"N/A"},{"$f":"IF(LEFT($B54,1)<>\"b\",\"N/A\",'Planning Allocations'!C54)","v":"N/A"},{"$f":"IF(LEFT($B54,1)<>\"b\",\"N/A\",'Planning Allocations'!D54)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B54,1)<>\"b\",'Planning Allocations'!$F54=\"\"),\n     $F54&\" (100.00%)\",\n     MID('Planning Allocations'!$F54,1,LEN('Planning Allocations'!$F54)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B54,1)<>\"b\",'Planning Allocations'!$E54=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E54,1,LEN('Planning Allocations'!$E54)-2)\n)","v":""}]
[null,"b0057","Install two breakers at Lake Nelson 230kV","2006-06-09",5.2,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F55,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F55,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},110638.29787234042,"IS",1,0,5.2,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B55,1)<>\"b\",\"N/A\",'Planning Allocations'!B55)","v":"N/A"},{"$f":"IF(LEFT($B55,1)<>\"b\",\"N/A\",'Planning Allocations'!C55)","v":"N/A"},{"$f":"IF(LEFT($B55,1)<>\"b\",\"N/A\",'Planning Allocations'!D55)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B55,1)<>\"b\",'Planning Allocations'!$F55=\"\"),\n     $F55&\" (100.00%)\",\n     MID('Planning Allocations'!$F55,1,LEN('Planning Allocations'!$F55)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B55,1)<>\"b\",'Planning Allocations'!$E55=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E55,1,LEN('Planning Allocations'!$E55)-2)\n)","v":""}]
[null,"b0058","Replace two Athenia 230/138KV transformers ","2005-06-01",6,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F56,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F56,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},127659.57446808511,"IS",1,0,6,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B56,1)<>\"b\",\"N/A\",'Planning Allocations'!B56)","v":"N/A"},{"$f":"IF(LEFT($B56,1)<>\"b\",\"N/A\",'Planning Allocations'!C56)","v":"N/A"},{"$f":"IF(LEFT($B56,1)<>\"b\",\"N/A\",'Planning Allocations'!D56)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B56,1)<>\"b\",'Planning Allocations'!$F56=\"\"),\n     $F56&\" (100.00%)\",\n     MID('Planning Allocations'!$F56,1,LEN('Planning Allocations'!$F56)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B56,1)<>\"b\",'Planning Allocations'!$E56=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E56,1,LEN('Planning Allocations'!$E56)-2)\n)","v":""}]
[null,"b0059","Add a new Roxborough 69kV breaker (#215) ","2003-01-01",0.25,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F57,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F57,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},3624.383567273077,"IS",1,0,0.25,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B57,1)<>\"b\",\"N/A\",'Planning Allocations'!B57)","v":"N/A"},{"$f":"IF(LEFT($B57,1)<>\"b\",\"N/A\",'Planning Allocations'!C57)","v":"N/A"},{"$f":"IF(LEFT($B57,1)<>\"b\",\"N/A\",'Planning Allocations'!D57)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B57,1)<>\"b\",'Planning Allocations'!$F57=\"\"),\n     $F57&\" (100.00%)\",\n     MID('Planning Allocations'!$F57,1,LEN('Planning Allocations'!$F57)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B57,1)<>\"b\",'Planning Allocations'!$E57=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E57,1,LEN('Planning Allocations'!$E57)-2)\n)","v":""}]
[null,"b0060","Replace Deans 230KV circuit breaker #2-10","2006-04-07",0.47499999999999998,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F58,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F58,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10106.382978723404,"IS",1,0,0.47499999999999998,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B58,1)<>\"b\",\"N/A\",'Planning Allocations'!B58)","v":"N/A"},{"$f":"IF(LEFT($B58,1)<>\"b\",\"N/A\",'Planning Allocations'!C58)","v":"N/A"},{"$f":"IF(LEFT($B58,1)<>\"b\",\"N/A\",'Planning Allocations'!D58)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B58,1)<>\"b\",'Planning Allocations'!$F58=\"\"),\n     $F58&\" (100.00%)\",\n     MID('Planning Allocations'!$F58,1,LEN('Planning Allocations'!$F58)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B58,1)<>\"b\",'Planning Allocations'!$E58=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E58,1,LEN('Planning Allocations'!$E58)-2)\n)","v":""}]
[null,"b0061","Replace Deans 230KV circuit breaker #2-8","2006-03-24",0.47499999999999998,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F59,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F59,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10106.382978723404,"IS",1,0,0.47499999999999998,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B59,1)<>\"b\",\"N/A\",'Planning Allocations'!B59)","v":"N/A"},{"$f":"IF(LEFT($B59,1)<>\"b\",\"N/A\",'Planning Allocations'!C59)","v":"N/A"},{"$f":"IF(LEFT($B59,1)<>\"b\",\"N/A\",'Planning Allocations'!D59)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B59,1)<>\"b\",'Planning Allocations'!$F59=\"\"),\n     $F59&\" (100.00%)\",\n     MID('Planning Allocations'!$F59,1,LEN('Planning Allocations'!$F59)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B59,1)<>\"b\",'Planning Allocations'!$E59=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E59,1,LEN('Planning Allocations'!$E59)-2)\n)","v":""}]
[null,"b0062","Replace Deans 230KV circuit breaker #5-6","2006-04-21",0.47499999999999998,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F60,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F60,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10106.382978723404,"IS",1,0,0.47499999999999998,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B60,1)<>\"b\",\"N/A\",'Planning Allocations'!B60)","v":"N/A"},{"$f":"IF(LEFT($B60,1)<>\"b\",\"N/A\",'Planning Allocations'!C60)","v":"N/A"},{"$f":"IF(LEFT($B60,1)<>\"b\",\"N/A\",'Planning Allocations'!D60)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B60,1)<>\"b\",'Planning Allocations'!$F60=\"\"),\n     $F60&\" (100.00%)\",\n     MID('Planning Allocations'!$F60,1,LEN('Planning Allocations'!$F60)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B60,1)<>\"b\",'Planning Allocations'!$E60=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E60,1,LEN('Planning Allocations'!$E60)-2)\n)","v":""}]
[null,"b0063","Replace Deans 230KV circuit breaker #2-6","2006-03-10",0.47499999999999998,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F61,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F61,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10106.382978723404,"IS",1,0,0.47499999999999998,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B61,1)<>\"b\",\"N/A\",'Planning Allocations'!B61)","v":"N/A"},{"$f":"IF(LEFT($B61,1)<>\"b\",\"N/A\",'Planning Allocations'!C61)","v":"N/A"},{"$f":"IF(LEFT($B61,1)<>\"b\",\"N/A\",'Planning Allocations'!D61)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B61,1)<>\"b\",'Planning Allocations'!$F61=\"\"),\n     $F61&\" (100.00%)\",\n     MID('Planning Allocations'!$F61,1,LEN('Planning Allocations'!$F61)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B61,1)<>\"b\",'Planning Allocations'!$E61=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E61,1,LEN('Planning Allocations'!$E61)-2)\n)","v":""}]
[null,"b0064","Replace Linden 230 KV breaker#1-5","2006-05-11",0.47499999999999998,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F62,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F62,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10106.382978723404,"IS",1,0,0.47499999999999998,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B62,1)<>\"b\",\"N/A\",'Planning Allocations'!B62)","v":"N/A"},{"$f":"IF(LEFT($B62,1)<>\"b\",\"N/A\",'Planning Allocations'!C62)","v":"N/A"},{"$f":"IF(LEFT($B62,1)<>\"b\",\"N/A\",'Planning Allocations'!D62)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B62,1)<>\"b\",'Planning Allocations'!$F62=\"\"),\n     $F62&\" (100.00%)\",\n     MID('Planning Allocations'!$F62,1,LEN('Planning Allocations'!$F62)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B62,1)<>\"b\",'Planning Allocations'!$E62=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E62,1,LEN('Planning Allocations'!$E62)-2)\n)","v":""}]
[null,"b0065","Replace Linden 230 kV circuit breaker #1-3","2006-04-26",0.47499999999999998,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F63,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F63,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10106.382978723404,"IS",1,0,0.47499999999999998,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B63,1)<>\"b\",\"N/A\",'Planning Allocations'!B63)","v":"N/A"},{"$f":"IF(LEFT($B63,1)<>\"b\",\"N/A\",'Planning Allocations'!C63)","v":"N/A"},{"$f":"IF(LEFT($B63,1)<>\"b\",\"N/A\",'Planning Allocations'!D63)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B63,1)<>\"b\",'Planning Allocations'!$F63=\"\"),\n     $F63&\" (100.00%)\",\n     MID('Planning Allocations'!$F63,1,LEN('Planning Allocations'!$F63)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B63,1)<>\"b\",'Planning Allocations'!$E63=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E63,1,LEN('Planning Allocations'!$E63)-2)\n)","v":""}]
[null,"b0066","Replace Linden 230KV circuit breaker #2-3","2007-02-02",0.47499999999999998,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F64,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F64,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10106.382978723404,"IS",1,0,0.47499999999999998,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B64,1)<>\"b\",\"N/A\",'Planning Allocations'!B64)","v":"N/A"},{"$f":"IF(LEFT($B64,1)<>\"b\",\"N/A\",'Planning Allocations'!C64)","v":"N/A"},{"$f":"IF(LEFT($B64,1)<>\"b\",\"N/A\",'Planning Allocations'!D64)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B64,1)<>\"b\",'Planning Allocations'!$F64=\"\"),\n     $F64&\" (100.00%)\",\n     MID('Planning Allocations'!$F64,1,LEN('Planning Allocations'!$F64)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B64,1)<>\"b\",'Planning Allocations'!$E64=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E64,1,LEN('Planning Allocations'!$E64)-2)\n)","v":""}]
[null,"b0067","Replace a section of Jackson-Baker Tap bus ","2004-12-31",1.4999999999999999E-2,"ME",{"$f":"\nIF(     ISERROR( VLOOKUP(F65,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F65,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},330.69535924382035,"IS",1,0,1.4999999999999999E-2,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B65,1)<>\"b\",\"N/A\",'Planning Allocations'!B65)","v":"N/A"},{"$f":"IF(LEFT($B65,1)<>\"b\",\"N/A\",'Planning Allocations'!C65)","v":"N/A"},{"$f":"IF(LEFT($B65,1)<>\"b\",\"N/A\",'Planning Allocations'!D65)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B65,1)<>\"b\",'Planning Allocations'!$F65=\"\"),\n     $F65&\" (100.00%)\",\n     MID('Planning Allocations'!$F65,1,LEN('Planning Allocations'!$F65)-2)\n)","v":"ME (100.00%) "},{"$f":"\n IF(OR(LEFT($B65,1)<>\"b\",'Planning Allocations'!$E65=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E65,1,LEN('Planning Allocations'!$E65)-2)\n)","v":""}]
[null,"b0069","Replace disconnect switch at Glory/Dixonville ","2007-04-27",0.1,"PENELEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F66,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F66,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},2204.6357282921358,"IS",1,0,0.1,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B66,1)<>\"b\",\"N/A\",'Planning Allocations'!B66)","v":"N/A"},{"$f":"IF(LEFT($B66,1)<>\"b\",\"N/A\",'Planning Allocations'!C66)","v":"N/A"},{"$f":"IF(LEFT($B66,1)<>\"b\",\"N/A\",'Planning Allocations'!D66)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B66,1)<>\"b\",'Planning Allocations'!$F66=\"\"),\n     $F66&\" (100.00%)\",\n     MID('Planning Allocations'!$F66,1,LEN('Planning Allocations'!$F66)-2)\n)","v":"PENELEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B66,1)<>\"b\",'Planning Allocations'!$E66=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E66,1,LEN('Planning Allocations'!$E66)-2)\n)","v":""}]
[null,"b0071","Loop the W-1323 line into the Bayway 138 kV bus","2008-07-14",4.5,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F67,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F67,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},95744.680851063837,"IS",1,0,4.5,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B67,1)<>\"b\",\"N/A\",'Planning Allocations'!B67)","v":"N/A"},{"$f":"IF(LEFT($B67,1)<>\"b\",\"N/A\",'Planning Allocations'!C67)","v":"N/A"},{"$f":"IF(LEFT($B67,1)<>\"b\",\"N/A\",'Planning Allocations'!D67)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B67,1)<>\"b\",'Planning Allocations'!$F67=\"\"),\n     $F67&\" (100.00%)\",\n     MID('Planning Allocations'!$F67,1,LEN('Planning Allocations'!$F67)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B67,1)<>\"b\",'Planning Allocations'!$E67=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E67,1,LEN('Planning Allocations'!$E67)-2)\n)","v":""}]
[null,"b0073","Reconductor 605 ft of the Kearny-Turnpike \"D\" 138 kV circuit","2013-03-05",0.2,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F68,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F68,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},4255.3191489361698,"IS",1,0,0.2,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B68,1)<>\"b\",\"N/A\",'Planning Allocations'!B68)","v":"N/A"},{"$f":"IF(LEFT($B68,1)<>\"b\",\"N/A\",'Planning Allocations'!C68)","v":"N/A"},{"$f":"IF(LEFT($B68,1)<>\"b\",\"N/A\",'Planning Allocations'!D68)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B68,1)<>\"b\",'Planning Allocations'!$F68=\"\"),\n     $F68&\" (100.00%)\",\n     MID('Planning Allocations'!$F68,1,LEN('Planning Allocations'!$F68)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B68,1)<>\"b\",'Planning Allocations'!$E68=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E68,1,LEN('Planning Allocations'!$E68)-2)\n)","v":""}]
[null,"b0074","S. Akron-Berks, Double Circuit, Rebuild 12 miles of S Akron-Berks to double circuit,  looping Met Ed's S Lebanon-S Reading line into Berks","2008-05-02",48.268000000000001,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F69,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F69,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},1149238.0952380951,"IS",1,0,48.268000000000001,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B69,1)<>\"b\",\"N/A\",'Planning Allocations'!B69)","v":"Appendix"},{"$f":"IF(LEFT($B69,1)<>\"b\",\"N/A\",'Planning Allocations'!C69)","v":"N/A"},{"$f":"IF(LEFT($B69,1)<>\"b\",\"N/A\",'Planning Allocations'!D69)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B69,1)<>\"b\",'Planning Allocations'!$F69=\"\"),\n     $F69&\" (100.00%)\",\n     MID('Planning Allocations'!$F69,1,LEN('Planning Allocations'!$F69)-2)\n)","v":"PPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B69,1)<>\"b\",'Planning Allocations'!$E69=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E69,1,LEN('Planning Allocations'!$E69)-2)\n)","v":""}]
[null,"b0076","Add Werner 230/115 KV transformer","2004-05-19",0,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F70,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F70,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},{"$f":"IF(OR(I70=\"Cancelled\",I70=\"On Hold\"),0,1000000*E70/G70)","v":0},"IS",1,0,0,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B70,1)<>\"b\",\"N/A\",'Planning Allocations'!B70)","v":"N/A"},{"$f":"IF(LEFT($B70,1)<>\"b\",\"N/A\",'Planning Allocations'!C70)","v":"N/A"},{"$f":"IF(LEFT($B70,1)<>\"b\",\"N/A\",'Planning Allocations'!D70)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B70,1)<>\"b\",'Planning Allocations'!$F70=\"\"),\n     $F70&\" (100.00%)\",\n     MID('Planning Allocations'!$F70,1,LEN('Planning Allocations'!$F70)-2)\n)","v":"JCPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B70,1)<>\"b\",'Planning Allocations'!$E70=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E70,1,LEN('Planning Allocations'!$E70)-2)\n)","v":""}]
[null,"b0077","Replace wavetrap on Morris Park - Gilbert 230kV","2004-05-27",0,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F71,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F71,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},0,"IS",1,0,0,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B71,1)<>\"b\",\"N/A\",'Planning Allocations'!B71)","v":"N/A"},{"$f":"IF(LEFT($B71,1)<>\"b\",\"N/A\",'Planning Allocations'!C71)","v":"N/A"},{"$f":"IF(LEFT($B71,1)<>\"b\",\"N/A\",'Planning Allocations'!D71)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B71,1)<>\"b\",'Planning Allocations'!$F71=\"\"),\n     $F71&\" (100.00%)\",\n     MID('Planning Allocations'!$F71,1,LEN('Planning Allocations'!$F71)-2)\n)","v":"JCPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B71,1)<>\"b\",'Planning Allocations'!$E71=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E71,1,LEN('Planning Allocations'!$E71)-2)\n)","v":""}]
[null,"b0078","Replace disconnect switch on Morris Park - Gilbert 230kV","2004-05-27",0,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F72,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F72,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},0,"IS",1,0,0,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B72,1)<>\"b\",\"N/A\",'Planning Allocations'!B72)","v":"N/A"},{"$f":"IF(LEFT($B72,1)<>\"b\",\"N/A\",'Planning Allocations'!C72)","v":"N/A"},{"$f":"IF(LEFT($B72,1)<>\"b\",\"N/A\",'Planning Allocations'!D72)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B72,1)<>\"b\",'Planning Allocations'!$F72=\"\"),\n     $F72&\" (100.00%)\",\n     MID('Planning Allocations'!$F72,1,LEN('Planning Allocations'!$F72)-2)\n)","v":"JCPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B72,1)<>\"b\",'Planning Allocations'!$E72=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E72,1,LEN('Planning Allocations'!$E72)-2)\n)","v":""}]
[null,"b0079","Install SPS at Branchburg","2004-06-01",0,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F73,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F73,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},0,"IS",1,0,0,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B73,1)<>\"b\",\"N/A\",'Planning Allocations'!B73)","v":"N/A"},{"$f":"IF(LEFT($B73,1)<>\"b\",\"N/A\",'Planning Allocations'!C73)","v":"N/A"},{"$f":"IF(LEFT($B73,1)<>\"b\",\"N/A\",'Planning Allocations'!D73)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B73,1)<>\"b\",'Planning Allocations'!$F73=\"\"),\n     $F73&\" (100.00%)\",\n     MID('Planning Allocations'!$F73,1,LEN('Planning Allocations'!$F73)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B73,1)<>\"b\",'Planning Allocations'!$E73=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E73,1,LEN('Planning Allocations'!$E73)-2)\n)","v":""}]
[null,"b0080","Relay upgrade on Dresden 345/138 kV “Blue”","2004-04-16",0.1,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F74,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F74,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},2359.9999999999995,"IS",1,0,0.1,"2005-05-09","TO Criteria Violation","2005-05-09",{"$f":"IF(LEFT($B74,1)<>\"b\",\"N/A\",'Planning Allocations'!B74)","v":"N/A"},{"$f":"IF(LEFT($B74,1)<>\"b\",\"N/A\",'Planning Allocations'!C74)","v":"N/A"},{"$f":"IF(LEFT($B74,1)<>\"b\",\"N/A\",'Planning Allocations'!D74)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B74,1)<>\"b\",'Planning Allocations'!$F74=\"\"),\n     $F74&\" (100.00%)\",\n     MID('Planning Allocations'!$F74,1,LEN('Planning Allocations'!$F74)-2)\n)","v":"ComEd (100.00%) "},{"$f":"\n IF(OR(LEFT($B74,1)<>\"b\",'Planning Allocations'!$E74=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E74,1,LEN('Planning Allocations'!$E74)-2)\n)","v":""}]
[null,"b0081","Reconductor Des Plaines - Howard 138 kV","2005-05-14",1.4,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F75,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F75,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},33040,"IS",1,0,1.4,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B75,1)<>\"b\",\"N/A\",'Planning Allocations'!B75)","v":"N/A"},{"$f":"IF(LEFT($B75,1)<>\"b\",\"N/A\",'Planning Allocations'!C75)","v":"N/A"},{"$f":"IF(LEFT($B75,1)<>\"b\",\"N/A\",'Planning Allocations'!D75)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B75,1)<>\"b\",'Planning Allocations'!$F75=\"\"),\n     $F75&\" (100.00%)\",\n     MID('Planning Allocations'!$F75,1,LEN('Planning Allocations'!$F75)-2)\n)","v":"ComEd (100.00%) "},{"$f":"\n IF(OR(LEFT($B75,1)<>\"b\",'Planning Allocations'!$E75=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E75,1,LEN('Planning Allocations'!$E75)-2)\n)","v":""}]
[null,"b0085","Install third Branchburg 500/230 kV transformer","2005-04-24",15,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F76,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F76,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},319148.93617021275,"IS",1,0,15,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B76,1)<>\"b\",\"N/A\",'Planning Allocations'!B76)","v":"N/A"},{"$f":"IF(LEFT($B76,1)<>\"b\",\"N/A\",'Planning Allocations'!C76)","v":"N/A"},{"$f":"IF(LEFT($B76,1)<>\"b\",\"N/A\",'Planning Allocations'!D76)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B76,1)<>\"b\",'Planning Allocations'!$F76=\"\"),\n     $F76&\" (100.00%)\",\n     MID('Planning Allocations'!$F76,1,LEN('Planning Allocations'!$F76)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B76,1)<>\"b\",'Planning Allocations'!$E76=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E76,1,LEN('Planning Allocations'!$E76)-2)\n)","v":""}]
[null,"b0086","Capacitor Additions at Cedar","2004-06-30",6.6000000000000003E-2,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F77,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F77,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},1885.7142857142858,"IS",1,0,6.6000000000000003E-2,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B77,1)<>\"b\",\"N/A\",'Planning Allocations'!B77)","v":"N/A"},{"$f":"IF(LEFT($B77,1)<>\"b\",\"N/A\",'Planning Allocations'!C77)","v":"N/A"},{"$f":"IF(LEFT($B77,1)<>\"b\",\"N/A\",'Planning Allocations'!D77)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B77,1)<>\"b\",'Planning Allocations'!$F77=\"\"),\n     $F77&\" (100.00%)\",\n     MID('Planning Allocations'!$F77,1,LEN('Planning Allocations'!$F77)-2)\n)","v":"AEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B77,1)<>\"b\",'Planning Allocations'!$E77=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E77,1,LEN('Planning Allocations'!$E77)-2)\n)","v":""}]
[null,"b0087","Capacitor Additions at Motts Farm","2004-06-29",0.76,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F78,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F78,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},21714.285714285714,"IS",1,0,0.76,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B78,1)<>\"b\",\"N/A\",'Planning Allocations'!B78)","v":"N/A"},{"$f":"IF(LEFT($B78,1)<>\"b\",\"N/A\",'Planning Allocations'!C78)","v":"N/A"},{"$f":"IF(LEFT($B78,1)<>\"b\",\"N/A\",'Planning Allocations'!D78)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B78,1)<>\"b\",'Planning Allocations'!$F78=\"\"),\n     $F78&\" (100.00%)\",\n     MID('Planning Allocations'!$F78,1,LEN('Planning Allocations'!$F78)-2)\n)","v":"AEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B78,1)<>\"b\",'Planning Allocations'!$E78=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E78,1,LEN('Planning Allocations'!$E78)-2)\n)","v":""}]
[null,"b0088","Landis - Minotola 138kV upgrade","2004-04-21",0.08,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F79,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F79,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},2285.7142857142858,"IS",1,0,0.08,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B79,1)<>\"b\",\"N/A\",'Planning Allocations'!B79)","v":"N/A"},{"$f":"IF(LEFT($B79,1)<>\"b\",\"N/A\",'Planning Allocations'!C79)","v":"N/A"},{"$f":"IF(LEFT($B79,1)<>\"b\",\"N/A\",'Planning Allocations'!D79)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B79,1)<>\"b\",'Planning Allocations'!$F79=\"\"),\n     $F79&\" (100.00%)\",\n     MID('Planning Allocations'!$F79,1,LEN('Planning Allocations'!$F79)-2)\n)","v":"AEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B79,1)<>\"b\",'Planning Allocations'!$E79=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E79,1,LEN('Planning Allocations'!$E79)-2)\n)","v":""}]
[null,"b0089","Load reconfiguration at Motts Farm","2004-06-30",0,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F80,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F80,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},0,"IS",1,0,0,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B80,1)<>\"b\",\"N/A\",'Planning Allocations'!B80)","v":"N/A"},{"$f":"IF(LEFT($B80,1)<>\"b\",\"N/A\",'Planning Allocations'!C80)","v":"N/A"},{"$f":"IF(LEFT($B80,1)<>\"b\",\"N/A\",'Planning Allocations'!D80)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B80,1)<>\"b\",'Planning Allocations'!$F80=\"\"),\n     $F80&\" (100.00%)\",\n     MID('Planning Allocations'!$F80,1,LEN('Planning Allocations'!$F80)-2)\n)","v":"AEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B80,1)<>\"b\",'Planning Allocations'!$E80=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E80,1,LEN('Planning Allocations'!$E80)-2)\n)","v":""}]
[null,"b0090","Add 150 MVAR capacitor at Camden 230 kV ","2005-07-14",1.25,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F81,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F81,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},26595.744680851065,"IS",1,0,1.25,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B81,1)<>\"b\",\"N/A\",'Planning Allocations'!B81)","v":"Appendix"},{"$f":"IF(LEFT($B81,1)<>\"b\",\"N/A\",'Planning Allocations'!C81)","v":"N/A"},{"$f":"IF(LEFT($B81,1)<>\"b\",\"N/A\",'Planning Allocations'!D81)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B81,1)<>\"b\",'Planning Allocations'!$F81=\"\"),\n     $F81&\" (100.00%)\",\n     MID('Planning Allocations'!$F81,1,LEN('Planning Allocations'!$F81)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B81,1)<>\"b\",'Planning Allocations'!$E81=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E81,1,LEN('Planning Allocations'!$E81)-2)\n)","v":""}]
[null,"b0091","Replace Wavetrap on Doubs - Montgomery Tap 230 kV ","2005-05-06",0.05,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F82,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F82,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},962.56834033986422,"IS",1,0,0.05,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B82,1)<>\"b\",\"N/A\",'Planning Allocations'!B82)","v":"N/A"},{"$f":"IF(LEFT($B82,1)<>\"b\",\"N/A\",'Planning Allocations'!C82)","v":"N/A"},{"$f":"IF(LEFT($B82,1)<>\"b\",\"N/A\",'Planning Allocations'!D82)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B82,1)<>\"b\",'Planning Allocations'!$F82=\"\"),\n     $F82&\" (100.00%)\",\n     MID('Planning Allocations'!$F82,1,LEN('Planning Allocations'!$F82)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B82,1)<>\"b\",'Planning Allocations'!$E82=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E82,1,LEN('Planning Allocations'!$E82)-2)\n)","v":""}]
[null,"b0098","Install Silver Lake - Pleasant Valley 345 kV and Pleasant Valley 345/138 kV ","2005-05-25",13.5,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F83,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F83,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},318599.99999999994,"IS",1,0,13.5,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B83,1)<>\"b\",\"N/A\",'Planning Allocations'!B83)","v":"N/A"},{"$f":"IF(LEFT($B83,1)<>\"b\",\"N/A\",'Planning Allocations'!C83)","v":"N/A"},{"$f":"IF(LEFT($B83,1)<>\"b\",\"N/A\",'Planning Allocations'!D83)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B83,1)<>\"b\",'Planning Allocations'!$F83=\"\"),\n     $F83&\" (100.00%)\",\n     MID('Planning Allocations'!$F83,1,LEN('Planning Allocations'!$F83)-2)\n)","v":"ComEd (100.00%) "},{"$f":"\n IF(OR(LEFT($B83,1)<>\"b\",'Planning Allocations'!$E83=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E83,1,LEN('Planning Allocations'!$E83)-2)\n)","v":""}]
[null,"b0099","Install third Nelson 345/138 kV ","2008-03-29",5,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F84,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F84,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},117999.99999999999,"IS",1,0,5,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B84,1)<>\"b\",\"N/A\",'Planning Allocations'!B84)","v":"N/A"},{"$f":"IF(LEFT($B84,1)<>\"b\",\"N/A\",'Planning Allocations'!C84)","v":"N/A"},{"$f":"IF(LEFT($B84,1)<>\"b\",\"N/A\",'Planning Allocations'!D84)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B84,1)<>\"b\",'Planning Allocations'!$F84=\"\"),\n     $F84&\" (100.00%)\",\n     MID('Planning Allocations'!$F84,1,LEN('Planning Allocations'!$F84)-2)\n)","v":"ComEd (100.00%) "},{"$f":"\n IF(OR(LEFT($B84,1)<>\"b\",'Planning Allocations'!$E84=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E84,1,LEN('Planning Allocations'!$E84)-2)\n)","v":""}]
[null,"b0101","Install auto-close scheme at Waukegan ","2005-05-25",0.05,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F85,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F85,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},1179.9999999999998,"IS",1,0,0.05,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B85,1)<>\"b\",\"N/A\",'Planning Allocations'!B85)","v":"N/A"},{"$f":"IF(LEFT($B85,1)<>\"b\",\"N/A\",'Planning Allocations'!C85)","v":"N/A"},{"$f":"IF(LEFT($B85,1)<>\"b\",\"N/A\",'Planning Allocations'!D85)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B85,1)<>\"b\",'Planning Allocations'!$F85=\"\"),\n     $F85&\" (100.00%)\",\n     MID('Planning Allocations'!$F85,1,LEN('Planning Allocations'!$F85)-2)\n)","v":"ComEd (100.00%) "},{"$f":"\n IF(OR(LEFT($B85,1)<>\"b\",'Planning Allocations'!$E85=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E85,1,LEN('Planning Allocations'!$E85)-2)\n)","v":""}]
[null,"b0104","Install a 345/138 kV transformer at East Frankfort and reconductor East Frankfort - Mokena Tap 138 kV ","2006-05-26",15,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F86,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F86,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},353999.99999999994,"IS",1,0,15,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B86,1)<>\"b\",\"N/A\",'Planning Allocations'!B86)","v":"N/A"},{"$f":"IF(LEFT($B86,1)<>\"b\",\"N/A\",'Planning Allocations'!C86)","v":"N/A"},{"$f":"IF(LEFT($B86,1)<>\"b\",\"N/A\",'Planning Allocations'!D86)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B86,1)<>\"b\",'Planning Allocations'!$F86=\"\"),\n     $F86&\" (100.00%)\",\n     MID('Planning Allocations'!$F86,1,LEN('Planning Allocations'!$F86)-2)\n)","v":"ComEd (100.00%) "},{"$f":"\n IF(OR(LEFT($B86,1)<>\"b\",'Planning Allocations'!$E86=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E86,1,LEN('Planning Allocations'!$E86)-2)\n)","v":""}]
[null,"b0105","Install new 138 kV line 11107 from Electric Junction to Warrenville","2006-05-27",1.04,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F87,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F87,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},24543.999999999996,"IS",1,0,1.04,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B87,1)<>\"b\",\"N/A\",'Planning Allocations'!B87)","v":"N/A"},{"$f":"IF(LEFT($B87,1)<>\"b\",\"N/A\",'Planning Allocations'!C87)","v":"N/A"},{"$f":"IF(LEFT($B87,1)<>\"b\",\"N/A\",'Planning Allocations'!D87)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B87,1)<>\"b\",'Planning Allocations'!$F87=\"\"),\n     $F87&\" (100.00%)\",\n     MID('Planning Allocations'!$F87,1,LEN('Planning Allocations'!$F87)-2)\n)","v":"ComEd (100.00%) "},{"$f":"\n IF(OR(LEFT($B87,1)<>\"b\",'Planning Allocations'!$E87=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E87,1,LEN('Planning Allocations'!$E87)-2)\n)","v":""}]
[null,"b0108","Replace Deans 230 kV breaker #7-8 ","2006-05-05",0.47499999999999998,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F88,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F88,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10106.382978723404,"IS",1,0,0.47499999999999998,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B88,1)<>\"b\",\"N/A\",'Planning Allocations'!B88)","v":"N/A"},{"$f":"IF(LEFT($B88,1)<>\"b\",\"N/A\",'Planning Allocations'!C88)","v":"N/A"},{"$f":"IF(LEFT($B88,1)<>\"b\",\"N/A\",'Planning Allocations'!D88)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B88,1)<>\"b\",'Planning Allocations'!$F88=\"\"),\n     $F88&\" (100.00%)\",\n     MID('Planning Allocations'!$F88,1,LEN('Planning Allocations'!$F88)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B88,1)<>\"b\",'Planning Allocations'!$E88=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E88,1,LEN('Planning Allocations'!$E88)-2)\n)","v":""}]
[null,"b0109","Install SPS at Wylie Ridge ","2005-03-31",0,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F89,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F89,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},0,"IS",1,0,0,"2005-05-09","Operational Performance","2005-05-09",{"$f":"IF(LEFT($B89,1)<>\"b\",\"N/A\",'Planning Allocations'!B89)","v":"N/A"},{"$f":"IF(LEFT($B89,1)<>\"b\",\"N/A\",'Planning Allocations'!C89)","v":"N/A"},{"$f":"IF(LEFT($B89,1)<>\"b\",\"N/A\",'Planning Allocations'!D89)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B89,1)<>\"b\",'Planning Allocations'!$F89=\"\"),\n     $F89&\" (100.00%)\",\n     MID('Planning Allocations'!$F89,1,LEN('Planning Allocations'!$F89)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B89,1)<>\"b\",'Planning Allocations'!$E89=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E89,1,LEN('Planning Allocations'!$E89)-2)\n)","v":""}]
[null,"b0110","Purchase spare 500/230 kV transformer for Doubs ","2005-10-22",0,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F90,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F90,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},0,"IS",1,0,0,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B90,1)<>\"b\",\"N/A\",'Planning Allocations'!B90)","v":"N/A"},{"$f":"IF(LEFT($B90,1)<>\"b\",\"N/A\",'Planning Allocations'!C90)","v":"N/A"},{"$f":"IF(LEFT($B90,1)<>\"b\",\"N/A\",'Planning Allocations'!D90)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B90,1)<>\"b\",'Planning Allocations'!$F90=\"\"),\n     $F90&\" (100.00%)\",\n     MID('Planning Allocations'!$F90,1,LEN('Planning Allocations'!$F90)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B90,1)<>\"b\",'Planning Allocations'!$E90=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E90,1,LEN('Planning Allocations'!$E90)-2)\n)","v":""}]
[null,"b0113","Roberts Station / Bixby, LSII 138kV/Bixby, Install new 345/138 kV transformer at Roberts Station; Reconductor Bixby- LSII 138 kV line; Upgrade 138 kV breakers at Bixby Substation","2007-11-08",14.2,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F91,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F91,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},366410.14516083832,"IS",1,0,14.2,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B91,1)<>\"b\",\"N/A\",'Planning Allocations'!B91)","v":"N/A"},{"$f":"IF(LEFT($B91,1)<>\"b\",\"N/A\",'Planning Allocations'!C91)","v":"N/A"},{"$f":"IF(LEFT($B91,1)<>\"b\",\"N/A\",'Planning Allocations'!D91)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B91,1)<>\"b\",'Planning Allocations'!$F91=\"\"),\n     $F91&\" (100.00%)\",\n     MID('Planning Allocations'!$F91,1,LEN('Planning Allocations'!$F91)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B91,1)<>\"b\",'Planning Allocations'!$E91=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E91,1,LEN('Planning Allocations'!$E91)-2)\n)","v":""}]
[null,"b0114","Install new 345/138 kV transformer at existing Don Marquis Station and reconfigure 138 kV system in Waverly-Sargents 138 kV area","2010-11-14",35.231999999999999,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F92,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F92,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},909110.01650046872,"IS",1,0,35.231999999999999,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B92,1)<>\"b\",\"N/A\",'Planning Allocations'!B92)","v":"N/A"},{"$f":"IF(LEFT($B92,1)<>\"b\",\"N/A\",'Planning Allocations'!C92)","v":"N/A"},{"$f":"IF(LEFT($B92,1)<>\"b\",\"N/A\",'Planning Allocations'!D92)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B92,1)<>\"b\",'Planning Allocations'!$F92=\"\"),\n     $F92&\" (100.00%)\",\n     MID('Planning Allocations'!$F92,1,LEN('Planning Allocations'!$F92)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B92,1)<>\"b\",'Planning Allocations'!$E92=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E92,1,LEN('Planning Allocations'!$E92)-2)\n)","v":""}]
[null,"b0115","Install 5% series reactor at Hyatt Station and install 29 MVAR capacitor at Trent 138 kV Station","2005-07-12",0.9,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F93,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F93,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},23223.178214419328,"IS",1,0,0.9,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B93,1)<>\"b\",\"N/A\",'Planning Allocations'!B93)","v":"N/A"},{"$f":"IF(LEFT($B93,1)<>\"b\",\"N/A\",'Planning Allocations'!C93)","v":"N/A"},{"$f":"IF(LEFT($B93,1)<>\"b\",\"N/A\",'Planning Allocations'!D93)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B93,1)<>\"b\",'Planning Allocations'!$F93=\"\"),\n     $F93&\" (100.00%)\",\n     MID('Planning Allocations'!$F93,1,LEN('Planning Allocations'!$F93)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B93,1)<>\"b\",'Planning Allocations'!$E93=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E93,1,LEN('Planning Allocations'!$E93)-2)\n)","v":""}]
[null,"b0116","Replace breakers K, K2, and M at Cook 345 kV Station","2005-06-24",4.0999999999999996,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F94,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F94,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},105794.47853235471,"IS",1,0,4.0999999999999996,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B94,1)<>\"b\",\"N/A\",'Planning Allocations'!B94)","v":"N/A"},{"$f":"IF(LEFT($B94,1)<>\"b\",\"N/A\",'Planning Allocations'!C94)","v":"N/A"},{"$f":"IF(LEFT($B94,1)<>\"b\",\"N/A\",'Planning Allocations'!D94)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B94,1)<>\"b\",'Planning Allocations'!$F94=\"\"),\n     $F94&\" (100.00%)\",\n     MID('Planning Allocations'!$F94,1,LEN('Planning Allocations'!$F94)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B94,1)<>\"b\",'Planning Allocations'!$E94=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E94,1,LEN('Planning Allocations'!$E94)-2)\n)","v":""}]
[null,"b0117","Replace breakers  E, E1, E2, F, F1 and F2 at Dumont  345 kV Station","2005-05-20",3.3,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F95,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F95,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},85151.653452870873,"IS",1,0,3.3,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B95,1)<>\"b\",\"N/A\",'Planning Allocations'!B95)","v":"N/A"},{"$f":"IF(LEFT($B95,1)<>\"b\",\"N/A\",'Planning Allocations'!C95)","v":"N/A"},{"$f":"IF(LEFT($B95,1)<>\"b\",\"N/A\",'Planning Allocations'!D95)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B95,1)<>\"b\",'Planning Allocations'!$F95=\"\"),\n     $F95&\" (100.00%)\",\n     MID('Planning Allocations'!$F95,1,LEN('Planning Allocations'!$F95)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B95,1)<>\"b\",'Planning Allocations'!$E95=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E95,1,LEN('Planning Allocations'!$E95)-2)\n)","v":""}]
[null,"b0118","Replacement of AA and AA1 breakers at Tidd 345 KV substation","2004-11-11",1.3,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F96,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F96,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},33544.590754161254,"IS",1,0,1.3,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B96,1)<>\"b\",\"N/A\",'Planning Allocations'!B96)","v":"N/A"},{"$f":"IF(LEFT($B96,1)<>\"b\",\"N/A\",'Planning Allocations'!C96)","v":"N/A"},{"$f":"IF(LEFT($B96,1)<>\"b\",\"N/A\",'Planning Allocations'!D96)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B96,1)<>\"b\",'Planning Allocations'!$F96=\"\"),\n     $F96&\" (100.00%)\",\n     MID('Planning Allocations'!$F96,1,LEN('Planning Allocations'!$F96)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B96,1)<>\"b\",'Planning Allocations'!$E96=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E96,1,LEN('Planning Allocations'!$E96)-2)\n)","v":""}]
[null,"b0119","Replace breakers FF1 and FF2 at Tidd 345 kV Station","2006-06-18",1.3,"Buckeye Power",{"$f":"\nIF(     ISERROR( VLOOKUP(F97,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F97,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43.787171330817195},29689.060984970874,"IS",1,0,1.3,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B97,1)<>\"b\",\"N/A\",'Planning Allocations'!B97)","v":"N/A"},{"$f":"IF(LEFT($B97,1)<>\"b\",\"N/A\",'Planning Allocations'!C97)","v":"N/A"},{"$f":"IF(LEFT($B97,1)<>\"b\",\"N/A\",'Planning Allocations'!D97)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B97,1)<>\"b\",'Planning Allocations'!$F97=\"\"),\n     $F97&\" (100.00%)\",\n     MID('Planning Allocations'!$F97,1,LEN('Planning Allocations'!$F97)-2)\n)","v":"Buckeye Power (100.00%)"},{"$f":"\n IF(OR(LEFT($B97,1)<>\"b\",'Planning Allocations'!$E97=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E97,1,LEN('Planning Allocations'!$E97)-2)\n)","v":""}]
[null,"b0121","Add 150 MVAR capacitor at Aldene 230 kV","2005-07-07",1.25,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F98,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F98,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},26595.744680851065,"IS",1,0,1.25,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B98,1)<>\"b\",\"N/A\",'Planning Allocations'!B98)","v":"Appendix"},{"$f":"IF(LEFT($B98,1)<>\"b\",\"N/A\",'Planning Allocations'!C98)","v":"N/A"},{"$f":"IF(LEFT($B98,1)<>\"b\",\"N/A\",'Planning Allocations'!D98)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B98,1)<>\"b\",'Planning Allocations'!$F98=\"\"),\n     $F98&\" (100.00%)\",\n     MID('Planning Allocations'!$F98,1,LEN('Planning Allocations'!$F98)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B98,1)<>\"b\",'Planning Allocations'!$E98=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E98,1,LEN('Planning Allocations'!$E98)-2)\n)","v":""}]
[null,"b0122","Bypass the Essex 138 kV series reactors","2005-05-14",0.5,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F99,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F99,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10638.297872340425,"IS",1,0,0.5,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B99,1)<>\"b\",\"N/A\",'Planning Allocations'!B99)","v":"Appendix"},{"$f":"IF(LEFT($B99,1)<>\"b\",\"N/A\",'Planning Allocations'!C99)","v":"N/A"},{"$f":"IF(LEFT($B99,1)<>\"b\",\"N/A\",'Planning Allocations'!D99)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B99,1)<>\"b\",'Planning Allocations'!$F99=\"\"),\n     $F99&\" (100.00%)\",\n     MID('Planning Allocations'!$F99,1,LEN('Planning Allocations'!$F99)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B99,1)<>\"b\",'Planning Allocations'!$E99=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E99,1,LEN('Planning Allocations'!$E99)-2)\n)","v":""}]
[null,"b0123","Add 180 MVAR of distributed capacitors in JCP&L.  65 MVAR are being added in northern JCP&L and 115 MVAR are being added to southern","2005-08-01",2.7,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F100,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F100,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},50943.396226415098,"IS",1,0,2.7,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B100,1)<>\"b\",\"N/A\",'Planning Allocations'!B100)","v":"Appendix"},{"$f":"IF(LEFT($B100,1)<>\"b\",\"N/A\",'Planning Allocations'!C100)","v":"N/A"},{"$f":"IF(LEFT($B100,1)<>\"b\",\"N/A\",'Planning Allocations'!D100)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B100,1)<>\"b\",'Planning Allocations'!$F100=\"\"),\n     $F100&\" (100.00%)\",\n     MID('Planning Allocations'!$F100,1,LEN('Planning Allocations'!$F100)-2)\n)","v":"JCPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B100,1)<>\"b\",'Planning Allocations'!$E100=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E100,1,LEN('Planning Allocations'!$E100)-2)\n)","v":""}]
[null,"b0124.1","Add a 72 MVAR capacitor at Kittatinny 230 kV","2005-08-10",0.8,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F101,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F101,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},15094.33962264151,"IS",1,0,0.8,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B101,1)<>\"b\",\"N/A\",'Planning Allocations'!B101)","v":"Appendix"},{"$f":"IF(LEFT($B101,1)<>\"b\",\"N/A\",'Planning Allocations'!C101)","v":"N/A"},{"$f":"IF(LEFT($B101,1)<>\"b\",\"N/A\",'Planning Allocations'!D101)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B101,1)<>\"b\",'Planning Allocations'!$F101=\"\"),\n     $F101&\" (100.00%)\",\n     MID('Planning Allocations'!$F101,1,LEN('Planning Allocations'!$F101)-2)\n)","v":"JCPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B101,1)<>\"b\",'Planning Allocations'!$E101=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E101,1,LEN('Planning Allocations'!$E101)-2)\n)","v":""}]
[null,"b0124.2","Add a 130 MVAR capacitor at Manitou 230 kV","2006-04-10",1,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F102,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F102,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},18867.924528301886,"IS",1,0,1,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B102,1)<>\"b\",\"N/A\",'Planning Allocations'!B102)","v":"Appendix"},{"$f":"IF(LEFT($B102,1)<>\"b\",\"N/A\",'Planning Allocations'!C102)","v":"N/A"},{"$f":"IF(LEFT($B102,1)<>\"b\",\"N/A\",'Planning Allocations'!D102)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B102,1)<>\"b\",'Planning Allocations'!$F102=\"\"),\n     $F102&\" (100.00%)\",\n     MID('Planning Allocations'!$F102,1,LEN('Planning Allocations'!$F102)-2)\n)","v":"JCPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B102,1)<>\"b\",'Planning Allocations'!$E102=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E102,1,LEN('Planning Allocations'!$E102)-2)\n)","v":""}]
[null,"b0125","Add Special Protection Scheme at Bridgewater to automatically open 230 kV breaker for outage of Branchburg – Deans 500 kV and Deans 500/230 kV #1 transformer","2005-07-29",0.1,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F103,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F103,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},2127.6595744680849,"IS",1,0,0.1,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B103,1)<>\"b\",\"N/A\",'Planning Allocations'!B103)","v":"Appendix"},{"$f":"IF(LEFT($B103,1)<>\"b\",\"N/A\",'Planning Allocations'!C103)","v":"N/A"},{"$f":"IF(LEFT($B103,1)<>\"b\",\"N/A\",'Planning Allocations'!D103)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B103,1)<>\"b\",'Planning Allocations'!$F103=\"\"),\n     $F103&\" (100.00%)\",\n     MID('Planning Allocations'!$F103,1,LEN('Planning Allocations'!$F103)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B103,1)<>\"b\",'Planning Allocations'!$E103=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E103,1,LEN('Planning Allocations'!$E103)-2)\n)","v":""}]
[null,"b0126","Replace wavetrap on Branchburg – Flagtown 230 kV","2005-05-24",0.5,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F104,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F104,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10638.297872340425,"IS",1,0,0.5,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B104,1)<>\"b\",\"N/A\",'Planning Allocations'!B104)","v":"Appendix"},{"$f":"IF(LEFT($B104,1)<>\"b\",\"N/A\",'Planning Allocations'!C104)","v":"N/A"},{"$f":"IF(LEFT($B104,1)<>\"b\",\"N/A\",'Planning Allocations'!D104)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B104,1)<>\"b\",'Planning Allocations'!$F104=\"\"),\n     $F104&\" (100.00%)\",\n     MID('Planning Allocations'!$F104,1,LEN('Planning Allocations'!$F104)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B104,1)<>\"b\",'Planning Allocations'!$E104=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E104,1,LEN('Planning Allocations'!$E104)-2)\n)","v":""}]
[null,"b0127","Replace terminal equipment to increase Brunswick – Adams – Bennetts Lane 230 kV to conductor rating","2005-05-28",0.5,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F105,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F105,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10638.297872340425,"IS",1,0,0.5,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B105,1)<>\"b\",\"N/A\",'Planning Allocations'!B105)","v":"Appendix"},{"$f":"IF(LEFT($B105,1)<>\"b\",\"N/A\",'Planning Allocations'!C105)","v":"N/A"},{"$f":"IF(LEFT($B105,1)<>\"b\",\"N/A\",'Planning Allocations'!D105)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B105,1)<>\"b\",'Planning Allocations'!$F105=\"\"),\n     $F105&\" (100.00%)\",\n     MID('Planning Allocations'!$F105,1,LEN('Planning Allocations'!$F105)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B105,1)<>\"b\",'Planning Allocations'!$E105=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E105,1,LEN('Planning Allocations'!$E105)-2)\n)","v":""}]
[null,"b0128","Reconductor 500 ft section of Electric Junction – North Aurora 138 kV","2005-05-12",0.4,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F106,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F106,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},9439.9999999999982,"IS",1,0,0.4,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B106,1)<>\"b\",\"N/A\",'Planning Allocations'!B106)","v":"N/A"},{"$f":"IF(LEFT($B106,1)<>\"b\",\"N/A\",'Planning Allocations'!C106)","v":"N/A"},{"$f":"IF(LEFT($B106,1)<>\"b\",\"N/A\",'Planning Allocations'!D106)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B106,1)<>\"b\",'Planning Allocations'!$F106=\"\"),\n     $F106&\" (100.00%)\",\n     MID('Planning Allocations'!$F106,1,LEN('Planning Allocations'!$F106)-2)\n)","v":"ComEd (100.00%) "},{"$f":"\n IF(OR(LEFT($B106,1)<>\"b\",'Planning Allocations'!$E106=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E106,1,LEN('Planning Allocations'!$E106)-2)\n)","v":""}]
[null,"b0129","Replace wavetrap on Flagtown – Somerville 230 kV C-2203 line","2006-05-25",0.5,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F107,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F107,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10638.297872340425,"IS",1,0,0.5,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B107,1)<>\"b\",\"N/A\",'Planning Allocations'!B107)","v":"Appendix"},{"$f":"IF(LEFT($B107,1)<>\"b\",\"N/A\",'Planning Allocations'!C107)","v":"N/A"},{"$f":"IF(LEFT($B107,1)<>\"b\",\"N/A\",'Planning Allocations'!D107)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B107,1)<>\"b\",'Planning Allocations'!$F107=\"\"),\n     $F107&\" (100.00%)\",\n     MID('Planning Allocations'!$F107,1,LEN('Planning Allocations'!$F107)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B107,1)<>\"b\",'Planning Allocations'!$E107=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E107,1,LEN('Planning Allocations'!$E107)-2)\n)","v":""}]
[null,"b0130","Replace all de-rated Branchburg 500/230 kV transformers","2006-05-19",20,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F108,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F108,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},425531.91489361704,"IS",1,0,20,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B108,1)<>\"b\",\"N/A\",'Planning Allocations'!B108)","v":"Appendix"},{"$f":"IF(LEFT($B108,1)<>\"b\",\"N/A\",'Planning Allocations'!C108)","v":"N/A"},{"$f":"IF(LEFT($B108,1)<>\"b\",\"N/A\",'Planning Allocations'!D108)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B108,1)<>\"b\",'Planning Allocations'!$F108=\"\"),\n     $F108&\" (100.00%)\",\n     MID('Planning Allocations'!$F108,1,LEN('Planning Allocations'!$F108)-2)\n)","v":"AEC (1.36%) / JCPL (47.76%) / PSEG (50.88%) "},{"$f":"\n IF(OR(LEFT($B108,1)<>\"b\",'Planning Allocations'!$E108=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E108,1,LEN('Planning Allocations'!$E108)-2)\n)","v":""}]
[null,"b0132","Reconductor Portland - Kittatinny 230kV with 1590ACSS","2007-05-31",4.4000000000000004,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F109,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F109,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},83018.867924528298,"IS",1,0,4.4000000000000004,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B109,1)<>\"b\",\"N/A\",'Planning Allocations'!B109)","v":"Appendix"},{"$f":"IF(LEFT($B109,1)<>\"b\",\"N/A\",'Planning Allocations'!C109)","v":"N/A"},{"$f":"IF(LEFT($B109,1)<>\"b\",\"N/A\",'Planning Allocations'!D109)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B109,1)<>\"b\",'Planning Allocations'!$F109=\"\"),\n     $F109&\" (100.00%)\",\n     MID('Planning Allocations'!$F109,1,LEN('Planning Allocations'!$F109)-2)\n)","v":"JCPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B109,1)<>\"b\",'Planning Allocations'!$E109=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E109,1,LEN('Planning Allocations'!$E109)-2)\n)","v":""}]
[null,"b0132.1","Replace terminal equipment on the Portland - Kittatinny 230kV and CB at the Kittatinny bus",null,1,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F110,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F110,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},0,"Cancelled",1,0,1,"2006-05-23","Baseline Load Growth Deliverability & Reliability","2006-05-23",{"$f":"IF(LEFT($B110,1)<>\"b\",\"N/A\",'Planning Allocations'!B110)","v":"Appendix"},{"$f":"IF(LEFT($B110,1)<>\"b\",\"N/A\",'Planning Allocations'!C110)","v":"N/A"},{"$f":"IF(LEFT($B110,1)<>\"b\",\"N/A\",'Planning Allocations'!D110)","v":"Cancelled"},{"$f":"\n IF(OR(LEFT($B110,1)<>\"b\",'Planning Allocations'!$F110=\"\"),\n     $F110&\" (100.00%)\",\n     MID('Planning Allocations'!$F110,1,LEN('Planning Allocations'!$F110)-2)\n)","v":"JCPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B110,1)<>\"b\",'Planning Allocations'!$E110=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E110,1,LEN('Planning Allocations'!$E110)-2)\n)","v":""}]
[null,"b0132.2","Replace terminal equipment on the Portland - Kittatinny 230kV and CB at the Portland bus",null,0.38,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F111,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F111,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},0,"Cancelled",1,0,0.38,"2006-05-23","Baseline Load Growth Deliverability & Reliability","2006-05-23",{"$f":"IF(LEFT($B111,1)<>\"b\",\"N/A\",'Planning Allocations'!B111)","v":"Appendix"},{"$f":"IF(LEFT($B111,1)<>\"b\",\"N/A\",'Planning Allocations'!C111)","v":"N/A"},{"$f":"IF(LEFT($B111,1)<>\"b\",\"N/A\",'Planning Allocations'!D111)","v":"Cancelled"},{"$f":"\n IF(OR(LEFT($B111,1)<>\"b\",'Planning Allocations'!$F111=\"\"),\n     $F111&\" (100.00%)\",\n     MID('Planning Allocations'!$F111,1,LEN('Planning Allocations'!$F111)-2)\n)","v":"JCPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B111,1)<>\"b\",'Planning Allocations'!$E111=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E111,1,LEN('Planning Allocations'!$E111)-2)\n)","v":""}]
[null,"b0132.3","Replace disconnect switch at Portland on the Portland-Kittatinny 230 kV circuit","2011-10-28",0.1,"ME",{"$f":"\nIF(     ISERROR( VLOOKUP(F112,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F112,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},2204.6357282921358,"IS",1,0,0.1,"2006-05-23","Baseline Load Growth Deliverability & Reliability","2009-12-02",{"$f":"IF(LEFT($B112,1)<>\"b\",\"N/A\",'Planning Allocations'!B112)","v":"Appendix"},{"$f":"IF(LEFT($B112,1)<>\"b\",\"N/A\",'Planning Allocations'!C112)","v":"N/A"},{"$f":"IF(LEFT($B112,1)<>\"b\",\"N/A\",'Planning Allocations'!D112)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B112,1)<>\"b\",'Planning Allocations'!$F112=\"\"),\n     $F112&\" (100.00%)\",\n     MID('Planning Allocations'!$F112,1,LEN('Planning Allocations'!$F112)-2)\n)","v":"ME (100.00%) "},{"$f":"\n IF(OR(LEFT($B112,1)<>\"b\",'Planning Allocations'!$E112=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E112,1,LEN('Planning Allocations'!$E112)-2)\n)","v":""}]
[null,"b0134","Upgrade or re-tension PSEG portion of Kittatinny – Newton 230 kV circuit","2007-05-15",20,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F113,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F113,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},425531.91489361704,"IS",1,0,20,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B113,1)<>\"b\",\"N/A\",'Planning Allocations'!B113)","v":"Appendix"},{"$f":"IF(LEFT($B113,1)<>\"b\",\"N/A\",'Planning Allocations'!C113)","v":"N/A"},{"$f":"IF(LEFT($B113,1)<>\"b\",\"N/A\",'Planning Allocations'!D113)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B113,1)<>\"b\",'Planning Allocations'!$F113=\"\"),\n     $F113&\" (100.00%)\",\n     MID('Planning Allocations'!$F113,1,LEN('Planning Allocations'!$F113)-2)\n)","v":"JCPL (51.11%) / PSEG (45.96%) / RE (2.93%) "},{"$f":"\n IF(OR(LEFT($B113,1)<>\"b\",'Planning Allocations'!$E113=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E113,1,LEN('Planning Allocations'!$E113)-2)\n)","v":""}]
[null,"b0135","Cumberland – Dennis, Build new Cumberland – Dennis 230 kV circuit which replaces existing Cumberland – Corson 138 kV","2007-12-24",17.05,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F114,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F114,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},487142.85714285716,"IS",1,0,17.05,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B114,1)<>\"b\",\"N/A\",'Planning Allocations'!B114)","v":"Appendix"},{"$f":"IF(LEFT($B114,1)<>\"b\",\"N/A\",'Planning Allocations'!C114)","v":"N/A"},{"$f":"IF(LEFT($B114,1)<>\"b\",\"N/A\",'Planning Allocations'!D114)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B114,1)<>\"b\",'Planning Allocations'!$F114=\"\"),\n     $F114&\" (100.00%)\",\n     MID('Planning Allocations'!$F114,1,LEN('Planning Allocations'!$F114)-2)\n)","v":"AEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B114,1)<>\"b\",'Planning Allocations'!$E114=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E114,1,LEN('Planning Allocations'!$E114)-2)\n)","v":""}]
[null,"b0136","Dennis, Install Dennis 230/138 kV, Dennis 150 MVAR SVC and 50 MVAR capacitor","2008-02-28",27.45,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F115,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F115,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},784285.71428571432,"IS",1,0,27.45,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B115,1)<>\"b\",\"N/A\",'Planning Allocations'!B115)","v":"Appendix"},{"$f":"IF(LEFT($B115,1)<>\"b\",\"N/A\",'Planning Allocations'!C115)","v":"N/A"},{"$f":"IF(LEFT($B115,1)<>\"b\",\"N/A\",'Planning Allocations'!D115)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B115,1)<>\"b\",'Planning Allocations'!$F115=\"\"),\n     $F115&\" (100.00%)\",\n     MID('Planning Allocations'!$F115,1,LEN('Planning Allocations'!$F115)-2)\n)","v":"AEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B115,1)<>\"b\",'Planning Allocations'!$E115=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E115,1,LEN('Planning Allocations'!$E115)-2)\n)","v":""}]
[null,"b0137","Dennis – Corson, Build new Dennis – Corson 138 kV circuit","2007-12-15",1.1599999999999999,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F116,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F116,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},33142.857142857145,"IS",1,0,1.1599999999999999,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B116,1)<>\"b\",\"N/A\",'Planning Allocations'!B116)","v":"Appendix"},{"$f":"IF(LEFT($B116,1)<>\"b\",\"N/A\",'Planning Allocations'!C116)","v":"N/A"},{"$f":"IF(LEFT($B116,1)<>\"b\",\"N/A\",'Planning Allocations'!D116)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B116,1)<>\"b\",'Planning Allocations'!$F116=\"\"),\n     $F116&\" (100.00%)\",\n     MID('Planning Allocations'!$F116,1,LEN('Planning Allocations'!$F116)-2)\n)","v":"AEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B116,1)<>\"b\",'Planning Allocations'!$E116=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E116,1,LEN('Planning Allocations'!$E116)-2)\n)","v":""}]
[null,"b0138","Install Cardiff 230/138 kV transformer and a 50 MVAR capacitor at Cardiff","2008-03-31",8.0690000000000008,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F117,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F117,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},230542.85714285716,"IS",1,0,8.0690000000000008,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B117,1)<>\"b\",\"N/A\",'Planning Allocations'!B117)","v":"Appendix"},{"$f":"IF(LEFT($B117,1)<>\"b\",\"N/A\",'Planning Allocations'!C117)","v":"N/A"},{"$f":"IF(LEFT($B117,1)<>\"b\",\"N/A\",'Planning Allocations'!D117)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B117,1)<>\"b\",'Planning Allocations'!$F117=\"\"),\n     $F117&\" (100.00%)\",\n     MID('Planning Allocations'!$F117,1,LEN('Planning Allocations'!$F117)-2)\n)","v":"AEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B117,1)<>\"b\",'Planning Allocations'!$E117=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E117,1,LEN('Planning Allocations'!$E117)-2)\n)","v":""}]
[null,"b0139","Build new Cardiff – Lewis 138 kV circuit","2007-12-24",3.69,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F118,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F118,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},105428.57142857143,"IS",1,0,3.69,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B118,1)<>\"b\",\"N/A\",'Planning Allocations'!B118)","v":"Appendix"},{"$f":"IF(LEFT($B118,1)<>\"b\",\"N/A\",'Planning Allocations'!C118)","v":"N/A"},{"$f":"IF(LEFT($B118,1)<>\"b\",\"N/A\",'Planning Allocations'!D118)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B118,1)<>\"b\",'Planning Allocations'!$F118=\"\"),\n     $F118&\" (100.00%)\",\n     MID('Planning Allocations'!$F118,1,LEN('Planning Allocations'!$F118)-2)\n)","v":"AEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B118,1)<>\"b\",'Planning Allocations'!$E118=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E118,1,LEN('Planning Allocations'!$E118)-2)\n)","v":""}]
[null,"b0140","Reconductor Laurel – Woodstown 69 kV","2007-01-15",4.99,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F119,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F119,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},142571.42857142858,"IS",1,0,4.99,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B119,1)<>\"b\",\"N/A\",'Planning Allocations'!B119)","v":"Appendix"},{"$f":"IF(LEFT($B119,1)<>\"b\",\"N/A\",'Planning Allocations'!C119)","v":"N/A"},{"$f":"IF(LEFT($B119,1)<>\"b\",\"N/A\",'Planning Allocations'!D119)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B119,1)<>\"b\",'Planning Allocations'!$F119=\"\"),\n     $F119&\" (100.00%)\",\n     MID('Planning Allocations'!$F119,1,LEN('Planning Allocations'!$F119)-2)\n)","v":"AEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B119,1)<>\"b\",'Planning Allocations'!$E119=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E119,1,LEN('Planning Allocations'!$E119)-2)\n)","v":""}]
[null,"b0141","Reconductor Monroe – North Central 69 kV","2006-03-14",4.9000000000000004,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F120,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F120,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},140000,"IS",1,0,4.9000000000000004,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B120,1)<>\"b\",\"N/A\",'Planning Allocations'!B120)","v":"Appendix"},{"$f":"IF(LEFT($B120,1)<>\"b\",\"N/A\",'Planning Allocations'!C120)","v":"N/A"},{"$f":"IF(LEFT($B120,1)<>\"b\",\"N/A\",'Planning Allocations'!D120)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B120,1)<>\"b\",'Planning Allocations'!$F120=\"\"),\n     $F120&\" (100.00%)\",\n     MID('Planning Allocations'!$F120,1,LEN('Planning Allocations'!$F120)-2)\n)","v":"AEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B120,1)<>\"b\",'Planning Allocations'!$E120=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E120,1,LEN('Planning Allocations'!$E120)-2)\n)","v":""}]
[null,"b0142","Reconductor Landis – Minotola 138 kV","2006-04-28",1.93,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F121,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F121,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},55142.857142857145,"IS",1,0,1.93,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B121,1)<>\"b\",\"N/A\",'Planning Allocations'!B121)","v":"Appendix"},{"$f":"IF(LEFT($B121,1)<>\"b\",\"N/A\",'Planning Allocations'!C121)","v":"N/A"},{"$f":"IF(LEFT($B121,1)<>\"b\",\"N/A\",'Planning Allocations'!D121)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B121,1)<>\"b\",'Planning Allocations'!$F121=\"\"),\n     $F121&\" (100.00%)\",\n     MID('Planning Allocations'!$F121,1,LEN('Planning Allocations'!$F121)-2)\n)","v":"AEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B121,1)<>\"b\",'Planning Allocations'!$E121=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E121,1,LEN('Planning Allocations'!$E121)-2)\n)","v":""}]
[null,"b0143","Reconductor Beckett – Paulsboro 69 kV","2007-12-15",1.63,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F122,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F122,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},46571.428571428572,"IS",1,0,1.63,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B122,1)<>\"b\",\"N/A\",'Planning Allocations'!B122)","v":"Appendix"},{"$f":"IF(LEFT($B122,1)<>\"b\",\"N/A\",'Planning Allocations'!C122)","v":"N/A"},{"$f":"IF(LEFT($B122,1)<>\"b\",\"N/A\",'Planning Allocations'!D122)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B122,1)<>\"b\",'Planning Allocations'!$F122=\"\"),\n     $F122&\" (100.00%)\",\n     MID('Planning Allocations'!$F122,1,LEN('Planning Allocations'!$F122)-2)\n)","v":"AEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B122,1)<>\"b\",'Planning Allocations'!$E122=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E122,1,LEN('Planning Allocations'!$E122)-2)\n)","v":""}]
[null,"b0144.1","Build new  Red Lion – Milford – Indian River 230 kV circuit","2006-06-20",44.908999999999999,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F123,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F123,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},1283114.2857142857,"IS",1,0,44.908999999999999,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B123,1)<>\"b\",\"N/A\",'Planning Allocations'!B123)","v":"Appendix"},{"$f":"IF(LEFT($B123,1)<>\"b\",\"N/A\",'Planning Allocations'!C123)","v":"N/A"},{"$f":"IF(LEFT($B123,1)<>\"b\",\"N/A\",'Planning Allocations'!D123)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B123,1)<>\"b\",'Planning Allocations'!$F123=\"\"),\n     $F123&\" (100.00%)\",\n     MID('Planning Allocations'!$F123,1,LEN('Planning Allocations'!$F123)-2)\n)","v":"DPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B123,1)<>\"b\",'Planning Allocations'!$E123=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E123,1,LEN('Planning Allocations'!$E123)-2)\n)","v":""}]
[null,"b0144.2","Indian River Sub - 230kV Terminal Position","2006-06-20",7.4649999999999999,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F124,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F124,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},213285.71428571429,"IS",1,0,7.4649999999999999,"2005-05-09","TO Criteria Violation","2005-05-09",{"$f":"IF(LEFT($B124,1)<>\"b\",\"N/A\",'Planning Allocations'!B124)","v":"Appendix"},{"$f":"IF(LEFT($B124,1)<>\"b\",\"N/A\",'Planning Allocations'!C124)","v":"N/A"},{"$f":"IF(LEFT($B124,1)<>\"b\",\"N/A\",'Planning Allocations'!D124)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B124,1)<>\"b\",'Planning Allocations'!$F124=\"\"),\n     $F124&\" (100.00%)\",\n     MID('Planning Allocations'!$F124,1,LEN('Planning Allocations'!$F124)-2)\n)","v":"DPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B124,1)<>\"b\",'Planning Allocations'!$E124=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E124,1,LEN('Planning Allocations'!$E124)-2)\n)","v":""}]
[null,"b0144.3","Red Lion Sub - 230kV Terminal Position","2005-11-15",0.96899999999999997,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F125,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F125,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},27685.714285714286,"IS",1,0,0.96899999999999997,"2005-05-09","TO Criteria Violation","2005-05-09",{"$f":"IF(LEFT($B125,1)<>\"b\",\"N/A\",'Planning Allocations'!B125)","v":"Appendix"},{"$f":"IF(LEFT($B125,1)<>\"b\",\"N/A\",'Planning Allocations'!C125)","v":"N/A"},{"$f":"IF(LEFT($B125,1)<>\"b\",\"N/A\",'Planning Allocations'!D125)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B125,1)<>\"b\",'Planning Allocations'!$F125=\"\"),\n     $F125&\" (100.00%)\",\n     MID('Planning Allocations'!$F125,1,LEN('Planning Allocations'!$F125)-2)\n)","v":"DPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B125,1)<>\"b\",'Planning Allocations'!$E125=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E125,1,LEN('Planning Allocations'!$E125)-2)\n)","v":""}]
[null,"b0144.4","Milford Sub - (2) 230kV Terminal Positions","2005-12-23",2.1040000000000001,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F126,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F126,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},60114.285714285717,"IS",1,0,2.1040000000000001,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B126,1)<>\"b\",\"N/A\",'Planning Allocations'!B126)","v":"Appendix"},{"$f":"IF(LEFT($B126,1)<>\"b\",\"N/A\",'Planning Allocations'!C126)","v":"N/A"},{"$f":"IF(LEFT($B126,1)<>\"b\",\"N/A\",'Planning Allocations'!D126)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B126,1)<>\"b\",'Planning Allocations'!$F126=\"\"),\n     $F126&\" (100.00%)\",\n     MID('Planning Allocations'!$F126,1,LEN('Planning Allocations'!$F126)-2)\n)","v":"DPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B126,1)<>\"b\",'Planning Allocations'!$E126=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E126,1,LEN('Planning Allocations'!$E126)-2)\n)","v":""}]
[null,"b0144.5","Indian River - 138kV Transmission Line for AT-20","2006-05-26",0.11899999999999999,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F127,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F127,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},3400,"IS",1,0,0.11899999999999999,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B127,1)<>\"b\",\"N/A\",'Planning Allocations'!B127)","v":"Appendix"},{"$f":"IF(LEFT($B127,1)<>\"b\",\"N/A\",'Planning Allocations'!C127)","v":"N/A"},{"$f":"IF(LEFT($B127,1)<>\"b\",\"N/A\",'Planning Allocations'!D127)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B127,1)<>\"b\",'Planning Allocations'!$F127=\"\"),\n     $F127&\" (100.00%)\",\n     MID('Planning Allocations'!$F127,1,LEN('Planning Allocations'!$F127)-2)\n)","v":"DPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B127,1)<>\"b\",'Planning Allocations'!$E127=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E127,1,LEN('Planning Allocations'!$E127)-2)\n)","v":""}]
[null,"b0144.6","Indian River - 138 & 69kV Transmission Ckts. Undergrounding","2006-04-18",3.6539999999999999,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F128,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F128,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},104400,"IS",1,0,3.6539999999999999,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B128,1)<>\"b\",\"N/A\",'Planning Allocations'!B128)","v":"Appendix"},{"$f":"IF(LEFT($B128,1)<>\"b\",\"N/A\",'Planning Allocations'!C128)","v":"N/A"},{"$f":"IF(LEFT($B128,1)<>\"b\",\"N/A\",'Planning Allocations'!D128)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B128,1)<>\"b\",'Planning Allocations'!$F128=\"\"),\n     $F128&\" (100.00%)\",\n     MID('Planning Allocations'!$F128,1,LEN('Planning Allocations'!$F128)-2)\n)","v":"DPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B128,1)<>\"b\",'Planning Allocations'!$E128=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E128,1,LEN('Planning Allocations'!$E128)-2)\n)","v":""}]
[null,"b0144.7","Indian River - (2) 230kV bus ties","2006-11-11",1.232,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F129,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F129,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},35200,"IS",1,0,1.232,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B129,1)<>\"b\",\"N/A\",'Planning Allocations'!B129)","v":"Appendix"},{"$f":"IF(LEFT($B129,1)<>\"b\",\"N/A\",'Planning Allocations'!C129)","v":"N/A"},{"$f":"IF(LEFT($B129,1)<>\"b\",\"N/A\",'Planning Allocations'!D129)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B129,1)<>\"b\",'Planning Allocations'!$F129=\"\"),\n     $F129&\" (100.00%)\",\n     MID('Planning Allocations'!$F129,1,LEN('Planning Allocations'!$F129)-2)\n)","v":"DPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B129,1)<>\"b\",'Planning Allocations'!$E129=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E129,1,LEN('Planning Allocations'!$E129)-2)\n)","v":""}]
[null,"b0145","Build new Essex - Aldene 230kV cable connected through a phase angle regulator at Essex","2007-06-05",65,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F130,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F130,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},1382978.7234042552,"IS",1,0,65,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B130,1)<>\"b\",\"N/A\",'Planning Allocations'!B130)","v":"Appendix"},{"$f":"IF(LEFT($B130,1)<>\"b\",\"N/A\",'Planning Allocations'!C130)","v":"N/A"},{"$f":"IF(LEFT($B130,1)<>\"b\",\"N/A\",'Planning Allocations'!D130)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B130,1)<>\"b\",'Planning Allocations'!$F130=\"\"),\n     $F130&\" (100.00%)\",\n     MID('Planning Allocations'!$F130,1,LEN('Planning Allocations'!$F130)-2)\n)","v":"JCPL (73.45%) / PSEG (21.78%) / RE (4.77%) "},{"$f":"\n IF(OR(LEFT($B130,1)<>\"b\",'Planning Allocations'!$E130=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E130,1,LEN('Planning Allocations'!$E130)-2)\n)","v":""}]
[null,"b0146.1","Replace Quince Orchard 230kV circuit breaker for line 23029","2006-05-19",1.75,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F131,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F131,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},50000,"IS",1,0,1.75,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B131,1)<>\"b\",\"N/A\",'Planning Allocations'!B131)","v":"N/A"},{"$f":"IF(LEFT($B131,1)<>\"b\",\"N/A\",'Planning Allocations'!C131)","v":"N/A"},{"$f":"IF(LEFT($B131,1)<>\"b\",\"N/A\",'Planning Allocations'!D131)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B131,1)<>\"b\",'Planning Allocations'!$F131=\"\"),\n     $F131&\" (100.00%)\",\n     MID('Planning Allocations'!$F131,1,LEN('Planning Allocations'!$F131)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B131,1)<>\"b\",'Planning Allocations'!$E131=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E131,1,LEN('Planning Allocations'!$E131)-2)\n)","v":""}]
[null,"b0146.2","Installation of two additional 230kV circuit breakers at Quince Orchard substation on circuits 23028 and 23029 ","2006-12-19",3.04,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F132,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F132,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},86857.142857142855,"IS",1,0,3.04,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B132,1)<>\"b\",\"N/A\",'Planning Allocations'!B132)","v":"N/A"},{"$f":"IF(LEFT($B132,1)<>\"b\",\"N/A\",'Planning Allocations'!C132)","v":"N/A"},{"$f":"IF(LEFT($B132,1)<>\"b\",\"N/A\",'Planning Allocations'!D132)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B132,1)<>\"b\",'Planning Allocations'!$F132=\"\"),\n     $F132&\" (100.00%)\",\n     MID('Planning Allocations'!$F132,1,LEN('Planning Allocations'!$F132)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B132,1)<>\"b\",'Planning Allocations'!$E132=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E132,1,LEN('Planning Allocations'!$E132)-2)\n)","v":""}]
[null,"b0148","Re-rate Glasgow - Mt. Pleasant 138 kV and North Seaford - S. Harrington 138 kV","2004-08-23",0,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F133,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F133,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},0,"IS",1,0,0,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B133,1)<>\"b\",\"N/A\",'Planning Allocations'!B133)","v":"Appendix"},{"$f":"IF(LEFT($B133,1)<>\"b\",\"N/A\",'Planning Allocations'!C133)","v":"N/A"},{"$f":"IF(LEFT($B133,1)<>\"b\",\"N/A\",'Planning Allocations'!D133)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B133,1)<>\"b\",'Planning Allocations'!$F133=\"\"),\n     $F133&\" (100.00%)\",\n     MID('Planning Allocations'!$F133,1,LEN('Planning Allocations'!$F133)-2)\n)","v":"DPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B133,1)<>\"b\",'Planning Allocations'!$E133=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E133,1,LEN('Planning Allocations'!$E133)-2)\n)","v":""}]
[null,"b0149","Complete structure work to increase rating of Cheswald - Jones REA 138 kV","2004-12-14",0,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F134,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F134,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},{"$f":"IF(OR(I134=\"Cancelled\",I134=\"On Hold\"),0,1000000*E134/G134)","v":0},"IS",1,0,0,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B134,1)<>\"b\",\"N/A\",'Planning Allocations'!B134)","v":"Appendix"},{"$f":"IF(LEFT($B134,1)<>\"b\",\"N/A\",'Planning Allocations'!C134)","v":"N/A"},{"$f":"IF(LEFT($B134,1)<>\"b\",\"N/A\",'Planning Allocations'!D134)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B134,1)<>\"b\",'Planning Allocations'!$F134=\"\"),\n     $F134&\" (100.00%)\",\n     MID('Planning Allocations'!$F134,1,LEN('Planning Allocations'!$F134)-2)\n)","v":"DPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B134,1)<>\"b\",'Planning Allocations'!$E134=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E134,1,LEN('Planning Allocations'!$E134)-2)\n)","v":""}]
[null,"b0150","Modify fixed tap settings of Waugh Chapel 500/230 kV transformers","2005-06-01",0,"BGE",{"$f":"\nIF(     ISERROR( VLOOKUP(F135,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F135,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":44},0,"IS",1,0,0,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B135,1)<>\"b\",\"N/A\",'Planning Allocations'!B135)","v":"N/A"},{"$f":"IF(LEFT($B135,1)<>\"b\",\"N/A\",'Planning Allocations'!C135)","v":"N/A"},{"$f":"IF(LEFT($B135,1)<>\"b\",\"N/A\",'Planning Allocations'!D135)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B135,1)<>\"b\",'Planning Allocations'!$F135=\"\"),\n     $F135&\" (100.00%)\",\n     MID('Planning Allocations'!$F135,1,LEN('Planning Allocations'!$F135)-2)\n)","v":"BGE (100.00%) "},{"$f":"\n IF(OR(LEFT($B135,1)<>\"b\",'Planning Allocations'!$E135=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E135,1,LEN('Planning Allocations'!$E135)-2)\n)","v":""}]
[null,"b0152.1","Add 1-230 kV breakers at High Ridge","2005-06-01",0.59,"BGE",{"$f":"\nIF(     ISERROR( VLOOKUP(F136,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F136,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":44},13409.09090909091,"IS",1,0,0.59,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B136,1)<>\"b\",\"N/A\",'Planning Allocations'!B136)","v":"N/A"},{"$f":"IF(LEFT($B136,1)<>\"b\",\"N/A\",'Planning Allocations'!C136)","v":"N/A"},{"$f":"IF(LEFT($B136,1)<>\"b\",\"N/A\",'Planning Allocations'!D136)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B136,1)<>\"b\",'Planning Allocations'!$F136=\"\"),\n     $F136&\" (100.00%)\",\n     MID('Planning Allocations'!$F136,1,LEN('Planning Allocations'!$F136)-2)\n)","v":"BGE (100.00%) "},{"$f":"\n IF(OR(LEFT($B136,1)<>\"b\",'Planning Allocations'!$E136=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E136,1,LEN('Planning Allocations'!$E136)-2)\n)","v":""}]
[null,"b0152.2","Install 230kV breaker at High Ridge for line 2338","2006-05-15",0.59,"BGE",{"$f":"\nIF(     ISERROR( VLOOKUP(F137,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F137,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":44},13409.09090909091,"IS",1,0,0.59,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B137,1)<>\"b\",\"N/A\",'Planning Allocations'!B137)","v":"N/A"},{"$f":"IF(LEFT($B137,1)<>\"b\",\"N/A\",'Planning Allocations'!C137)","v":"N/A"},{"$f":"IF(LEFT($B137,1)<>\"b\",\"N/A\",'Planning Allocations'!D137)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B137,1)<>\"b\",'Planning Allocations'!$F137=\"\"),\n     $F137&\" (100.00%)\",\n     MID('Planning Allocations'!$F137,1,LEN('Planning Allocations'!$F137)-2)\n)","v":"BGE (100.00%) "},{"$f":"\n IF(OR(LEFT($B137,1)<>\"b\",'Planning Allocations'!$E137=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E137,1,LEN('Planning Allocations'!$E137)-2)\n)","v":""}]
[null,"b0153","Replace Hudson 230 KV breaker BS2-3","2007-03-18",0.47499999999999998,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F138,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F138,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10106.382978723404,"IS",1,0,0.47499999999999998,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B138,1)<>\"b\",\"N/A\",'Planning Allocations'!B138)","v":"N/A"},{"$f":"IF(LEFT($B138,1)<>\"b\",\"N/A\",'Planning Allocations'!C138)","v":"N/A"},{"$f":"IF(LEFT($B138,1)<>\"b\",\"N/A\",'Planning Allocations'!D138)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B138,1)<>\"b\",'Planning Allocations'!$F138=\"\"),\n     $F138&\" (100.00%)\",\n     MID('Planning Allocations'!$F138,1,LEN('Planning Allocations'!$F138)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B138,1)<>\"b\",'Planning Allocations'!$E138=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E138,1,LEN('Planning Allocations'!$E138)-2)\n)","v":""}]
[null,"b0155","Replace Linden 230 KV breaker BS5-6","2007-02-28",0.47499999999999998,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F139,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F139,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10106.382978723404,"IS",1,0,0.47499999999999998,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B139,1)<>\"b\",\"N/A\",'Planning Allocations'!B139)","v":"N/A"},{"$f":"IF(LEFT($B139,1)<>\"b\",\"N/A\",'Planning Allocations'!C139)","v":"N/A"},{"$f":"IF(LEFT($B139,1)<>\"b\",\"N/A\",'Planning Allocations'!D139)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B139,1)<>\"b\",'Planning Allocations'!$F139=\"\"),\n     $F139&\" (100.00%)\",\n     MID('Planning Allocations'!$F139,1,LEN('Planning Allocations'!$F139)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B139,1)<>\"b\",'Planning Allocations'!$E139=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E139,1,LEN('Planning Allocations'!$E139)-2)\n)","v":""}]
[null,"b0157","Add 100MVAR capacitor at West Orange 138kV substation","2007-06-29",2,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F140,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F140,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},42553.191489361699,"IS",1,0,2,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B140,1)<>\"b\",\"N/A\",'Planning Allocations'!B140)","v":"Appendix"},{"$f":"IF(LEFT($B140,1)<>\"b\",\"N/A\",'Planning Allocations'!C140)","v":"N/A"},{"$f":"IF(LEFT($B140,1)<>\"b\",\"N/A\",'Planning Allocations'!D140)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B140,1)<>\"b\",'Planning Allocations'!$F140=\"\"),\n     $F140&\" (100.00%)\",\n     MID('Planning Allocations'!$F140,1,LEN('Planning Allocations'!$F140)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B140,1)<>\"b\",'Planning Allocations'!$E140=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E140,1,LEN('Planning Allocations'!$E140)-2)\n)","v":""}]
[null,"b0158","Close the Sunnymeade \"C\" and \"F\" bus tie","2009-05-21",4.63,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F141,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F141,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},98510.638297872341,"IS",1,0,4.63,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B141,1)<>\"b\",\"N/A\",'Planning Allocations'!B141)","v":"Appendix"},{"$f":"IF(LEFT($B141,1)<>\"b\",\"N/A\",'Planning Allocations'!C141)","v":"N/A"},{"$f":"IF(LEFT($B141,1)<>\"b\",\"N/A\",'Planning Allocations'!D141)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B141,1)<>\"b\",'Planning Allocations'!$F141=\"\"),\n     $F141&\" (100.00%)\",\n     MID('Planning Allocations'!$F141,1,LEN('Planning Allocations'!$F141)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B141,1)<>\"b\",'Planning Allocations'!$E141=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E141,1,LEN('Planning Allocations'!$E141)-2)\n)","v":""}]
[null,"b0159","Make the Bayonne reactor permanent installation ","2009-05-29",2,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F142,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F142,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},42553.191489361699,"IS",1,0,2,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B142,1)<>\"b\",\"N/A\",'Planning Allocations'!B142)","v":"Appendix"},{"$f":"IF(LEFT($B142,1)<>\"b\",\"N/A\",'Planning Allocations'!C142)","v":"N/A"},{"$f":"IF(LEFT($B142,1)<>\"b\",\"N/A\",'Planning Allocations'!D142)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B142,1)<>\"b\",'Planning Allocations'!$F142=\"\"),\n     $F142&\" (100.00%)\",\n     MID('Planning Allocations'!$F142,1,LEN('Planning Allocations'!$F142)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B142,1)<>\"b\",'Planning Allocations'!$E142=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E142,1,LEN('Planning Allocations'!$E142)-2)\n)","v":""}]
[null,"b0160","Relocate the X-2250 circuit from Hudson 1-6 bus to Hudson 7-12 bus",null,3,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F143,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F143,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},0,"Cancelled",0,0,3,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B143,1)<>\"b\",\"N/A\",'Planning Allocations'!B143)","v":"Appendix"},{"$f":"IF(LEFT($B143,1)<>\"b\",\"N/A\",'Planning Allocations'!C143)","v":"N/A"},{"$f":"IF(LEFT($B143,1)<>\"b\",\"N/A\",'Planning Allocations'!D143)","v":"Cancelled"},{"$f":"\n IF(OR(LEFT($B143,1)<>\"b\",'Planning Allocations'!$F143=\"\"),\n     $F143&\" (100.00%)\",\n     MID('Planning Allocations'!$F143,1,LEN('Planning Allocations'!$F143)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B143,1)<>\"b\",'Planning Allocations'!$E143=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E143,1,LEN('Planning Allocations'!$E143)-2)\n)","v":""}]
[null,"b0161","Install 230/138kV transformer at Metuchen substation ","2009-05-29",29,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F144,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F144,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},617021.27659574465,"IS",1,0,29,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B144,1)<>\"b\",\"N/A\",'Planning Allocations'!B144)","v":"Appendix"},{"$f":"IF(LEFT($B144,1)<>\"b\",\"N/A\",'Planning Allocations'!C144)","v":"N/A"},{"$f":"IF(LEFT($B144,1)<>\"b\",\"N/A\",'Planning Allocations'!D144)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B144,1)<>\"b\",'Planning Allocations'!$F144=\"\"),\n     $F144&\" (100.00%)\",\n     MID('Planning Allocations'!$F144,1,LEN('Planning Allocations'!$F144)-2)\n)","v":"PSEG (99.80%) / RE (0.20%) "},{"$f":"\n IF(OR(LEFT($B144,1)<>\"b\",'Planning Allocations'!$E144=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E144,1,LEN('Planning Allocations'!$E144)-2)\n)","v":""}]
[null,"b0162","Upgrade the Edison – Meadow Rd 138kV “Q” circuit ","2008-12-01",1,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F145,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F145,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},21276.59574468085,"IS",1,0,1,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B145,1)<>\"b\",\"N/A\",'Planning Allocations'!B145)","v":"Appendix"},{"$f":"IF(LEFT($B145,1)<>\"b\",\"N/A\",'Planning Allocations'!C145)","v":"N/A"},{"$f":"IF(LEFT($B145,1)<>\"b\",\"N/A\",'Planning Allocations'!D145)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B145,1)<>\"b\",'Planning Allocations'!$F145=\"\"),\n     $F145&\" (100.00%)\",\n     MID('Planning Allocations'!$F145,1,LEN('Planning Allocations'!$F145)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B145,1)<>\"b\",'Planning Allocations'!$E145=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E145,1,LEN('Planning Allocations'!$E145)-2)\n)","v":""}]
[null,"b0163","Upgrade the Edison – Meadow Rd 138kV “R” circuit ","2009-04-22",1,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F146,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F146,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},21276.59574468085,"IS",1,0,1,"2005-05-09","Generator Deactivation","2005-05-09",{"$f":"IF(LEFT($B146,1)<>\"b\",\"N/A\",'Planning Allocations'!B146)","v":"Appendix"},{"$f":"IF(LEFT($B146,1)<>\"b\",\"N/A\",'Planning Allocations'!C146)","v":"N/A"},{"$f":"IF(LEFT($B146,1)<>\"b\",\"N/A\",'Planning Allocations'!D146)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B146,1)<>\"b\",'Planning Allocations'!$F146=\"\"),\n     $F146&\" (100.00%)\",\n     MID('Planning Allocations'!$F146,1,LEN('Planning Allocations'!$F146)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B146,1)<>\"b\",'Planning Allocations'!$E146=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E146,1,LEN('Planning Allocations'!$E146)-2)\n)","v":""}]
[null,"b0164","Increase capacity of Wolfs - Oswego 138kV line 14302","2006-05-13",2,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F147,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F147,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},47199.999999999993,"IS",1,0,2,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B147,1)<>\"b\",\"N/A\",'Planning Allocations'!B147)","v":"Appendix"},{"$f":"IF(LEFT($B147,1)<>\"b\",\"N/A\",'Planning Allocations'!C147)","v":"N/A"},{"$f":"IF(LEFT($B147,1)<>\"b\",\"N/A\",'Planning Allocations'!D147)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B147,1)<>\"b\",'Planning Allocations'!$F147=\"\"),\n     $F147&\" (100.00%)\",\n     MID('Planning Allocations'!$F147,1,LEN('Planning Allocations'!$F147)-2)\n)","v":"ComEd (100.00%) "},{"$f":"\n IF(OR(LEFT($B147,1)<>\"b\",'Planning Allocations'!$E147=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E147,1,LEN('Planning Allocations'!$E147)-2)\n)","v":""}]
[null,"b0167","Upgrade Oak Grove 230kV Breaker 13C ","2005-10-14",0.2,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F148,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F148,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},5714.2857142857147,"IS",1,0,0.2,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B148,1)<>\"b\",\"N/A\",'Planning Allocations'!B148)","v":"N/A"},{"$f":"IF(LEFT($B148,1)<>\"b\",\"N/A\",'Planning Allocations'!C148)","v":"N/A"},{"$f":"IF(LEFT($B148,1)<>\"b\",\"N/A\",'Planning Allocations'!D148)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B148,1)<>\"b\",'Planning Allocations'!$F148=\"\"),\n     $F148&\" (100.00%)\",\n     MID('Planning Allocations'!$F148,1,LEN('Planning Allocations'!$F148)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B148,1)<>\"b\",'Planning Allocations'!$E148=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E148,1,LEN('Planning Allocations'!$E148)-2)\n)","v":""}]
[null,"b0168","Upgrade Oak Grove 230kV Breaker 5C","2006-12-19",0.21199999999999999,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F149,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F149,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},6057.1428571428569,"IS",1,0,0.21199999999999999,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B149,1)<>\"b\",\"N/A\",'Planning Allocations'!B149)","v":"N/A"},{"$f":"IF(LEFT($B149,1)<>\"b\",\"N/A\",'Planning Allocations'!C149)","v":"N/A"},{"$f":"IF(LEFT($B149,1)<>\"b\",\"N/A\",'Planning Allocations'!D149)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B149,1)<>\"b\",'Planning Allocations'!$F149=\"\"),\n     $F149&\" (100.00%)\",\n     MID('Planning Allocations'!$F149,1,LEN('Planning Allocations'!$F149)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B149,1)<>\"b\",'Planning Allocations'!$E149=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E149,1,LEN('Planning Allocations'!$E149)-2)\n)","v":""}]
[null,"b0169","Build a new 230 kV section from Branchburg – Flagtown and move the Flagtown - Somerville 230 kV circuit to the new section","2009-05-20",17,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F150,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F150,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},361702.12765957444,"IS",1,0,17,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B150,1)<>\"b\",\"N/A\",'Planning Allocations'!B150)","v":"Appendix"},{"$f":"IF(LEFT($B150,1)<>\"b\",\"N/A\",'Planning Allocations'!C150)","v":"N/A"},{"$f":"IF(LEFT($B150,1)<>\"b\",\"N/A\",'Planning Allocations'!D150)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B150,1)<>\"b\",'Planning Allocations'!$F150=\"\"),\n     $F150&\" (100.00%)\",\n     MID('Planning Allocations'!$F150,1,LEN('Planning Allocations'!$F150)-2)\n)","v":"AEC (1.72%) / ECP (2.13%) / JCPL (25.94%) / Neptune (10.62%) / PSEG (59.59%) "},{"$f":"\n IF(OR(LEFT($B150,1)<>\"b\",'Planning Allocations'!$E150=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E150,1,LEN('Planning Allocations'!$E150)-2)\n)","v":""}]
[null,"b0170","Reconductor the Flagtown-Somerville-Bridgewater 230 kV circuit with 1590 ACSS","2009-05-07",12,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F151,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F151,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},255319.14893617021,"IS",1,0,12,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B151,1)<>\"b\",\"N/A\",'Planning Allocations'!B151)","v":"Appendix"},{"$f":"IF(LEFT($B151,1)<>\"b\",\"N/A\",'Planning Allocations'!C151)","v":"N/A"},{"$f":"IF(LEFT($B151,1)<>\"b\",\"N/A\",'Planning Allocations'!D151)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B151,1)<>\"b\",'Planning Allocations'!$F151=\"\"),\n     $F151&\" (100.00%)\",\n     MID('Planning Allocations'!$F151,1,LEN('Planning Allocations'!$F151)-2)\n)","v":"JCPL (42.95%) / Neptune (17.90%) / PSEG (38.36%) / RE (0.79%) "},{"$f":"\n IF(OR(LEFT($B151,1)<>\"b\",'Planning Allocations'!$E151=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E151,1,LEN('Planning Allocations'!$E151)-2)\n)","v":""}]
[null,"b0171.1","Replace two 500 kV circuit breakers and two wave traps at Elroy substation to increase rating of Elroy - Hosensack 500kV","2008-04-18",2.2000000000000002,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F152,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F152,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},31894.575392003077,"IS",1,0,2.2000000000000002,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B152,1)<>\"b\",\"N/A\",'Planning Allocations'!B152)","v":"Appendix"},{"$f":"IF(LEFT($B152,1)<>\"b\",\"N/A\",'Planning Allocations'!C152)","v":"(b)(i) Regional Facility"},{"$f":"IF(LEFT($B152,1)<>\"b\",\"N/A\",'Planning Allocations'!D152)","v":"50% LRS & 50% SBDFAX"},{"$f":"\n IF(OR(LEFT($B152,1)<>\"b\",'Planning Allocations'!$F152=\"\"),\n     $F152&\" (100.00%)\",\n     MID('Planning Allocations'!$F152,1,LEN('Planning Allocations'!$F152)-2)\n)","v":"AEC (5.82%) / DPL (6.74%) / JCPL (13.58%) / Neptune (0.32%) / PECO (47.42%) / PSEG (25.11%) / RE (1.01%) "},{"$f":"\n IF(OR(LEFT($B152,1)<>\"b\",'Planning Allocations'!$E152=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E152,1,LEN('Planning Allocations'!$E152)-2)\n)","v":"AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) "}]
[null,"b0171.2","Replace wavetrap at Hosensack 500kV substation to increase rating of Elroy - Hosensack 500kV","2008-04-18",0.126,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F153,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F153,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},3000,"IS",1,0,0.126,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B153,1)<>\"b\",\"N/A\",'Planning Allocations'!B153)","v":"Appendix"},{"$f":"IF(LEFT($B153,1)<>\"b\",\"N/A\",'Planning Allocations'!C153)","v":"(b)(i) Regional Facility"},{"$f":"IF(LEFT($B153,1)<>\"b\",\"N/A\",'Planning Allocations'!D153)","v":"50% LRS & 50% SBDFAX"},{"$f":"\n IF(OR(LEFT($B153,1)<>\"b\",'Planning Allocations'!$F153=\"\"),\n     $F153&\" (100.00%)\",\n     MID('Planning Allocations'!$F153,1,LEN('Planning Allocations'!$F153)-2)\n)","v":"AEC (5.64%) / DPL (6.53%) / JCPL (13.15%) / Neptune (0.32%) / PECO (45.93%) / PPL (3.13%) / PSEG (24.32%) / RE (0.98%) "},{"$f":"\n IF(OR(LEFT($B153,1)<>\"b\",'Planning Allocations'!$E153=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E153,1,LEN('Planning Allocations'!$E153)-2)\n)","v":"AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) "}]
[null,"b0172.1","Replace wave trap at Alburtis 500kV substation","2008-05-21",7.0000000000000007E-2,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F154,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F154,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},1666.6666666666667,"IS",1,0,7.0000000000000007E-2,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B154,1)<>\"b\",\"N/A\",'Planning Allocations'!B154)","v":"Appendix"},{"$f":"IF(LEFT($B154,1)<>\"b\",\"N/A\",'Planning Allocations'!C154)","v":"(b)(i) Regional Facility"},{"$f":"IF(LEFT($B154,1)<>\"b\",\"N/A\",'Planning Allocations'!D154)","v":"50% LRS & 50% SBDFAX"},{"$f":"\n IF(OR(LEFT($B154,1)<>\"b\",'Planning Allocations'!$F154=\"\"),\n     $F154&\" (100.00%)\",\n     MID('Planning Allocations'!$F154,1,LEN('Planning Allocations'!$F154)-2)\n)","v":"AEC (6.34%) / JCPL (28.54%) / Neptune (4.96%) / PECO (10.40%) / PSEG (47.83%) / RE (1.93%) "},{"$f":"\n IF(OR(LEFT($B154,1)<>\"b\",'Planning Allocations'!$E154=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E154,1,LEN('Planning Allocations'!$E154)-2)\n)","v":"AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) "}]
[null,"b0172.2","Replace wave trap on 5016 line at Branchburg 500kV substation","2008-05-20",0.05,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F155,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F155,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},1063.8297872340424,"IS",1,0,0.05,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B155,1)<>\"b\",\"N/A\",'Planning Allocations'!B155)","v":"Appendix"},{"$f":"IF(LEFT($B155,1)<>\"b\",\"N/A\",'Planning Allocations'!C155)","v":"(b)(i) Regional Facility"},{"$f":"IF(LEFT($B155,1)<>\"b\",\"N/A\",'Planning Allocations'!D155)","v":"50% LRS & 50% SBDFAX"},{"$f":"\n IF(OR(LEFT($B155,1)<>\"b\",'Planning Allocations'!$F155=\"\"),\n     $F155&\" (100.00%)\",\n     MID('Planning Allocations'!$F155,1,LEN('Planning Allocations'!$F155)-2)\n)","v":"AEC (6.34%) / JCPL (28.54%) / Neptune (4.96%) / PECO (10.40%) / PSEG (47.83%) / RE (1.93%) "},{"$f":"\n IF(OR(LEFT($B155,1)<>\"b\",'Planning Allocations'!$E155=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E155,1,LEN('Planning Allocations'!$E155)-2)\n)","v":"AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) "}]
[null,"b0173","Replace a line trap at Kittatinny 230kV substation for the Kittatinny-Newton 230kV circuit","2008-10-08",0.1,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F156,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F156,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},1886.7924528301887,"IS",1,0,0.1,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B156,1)<>\"b\",\"N/A\",'Planning Allocations'!B156)","v":"Appendix"},{"$f":"IF(LEFT($B156,1)<>\"b\",\"N/A\",'Planning Allocations'!C156)","v":"N/A"},{"$f":"IF(LEFT($B156,1)<>\"b\",\"N/A\",'Planning Allocations'!D156)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B156,1)<>\"b\",'Planning Allocations'!$F156=\"\"),\n     $F156&\" (100.00%)\",\n     MID('Planning Allocations'!$F156,1,LEN('Planning Allocations'!$F156)-2)\n)","v":"JCPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B156,1)<>\"b\",'Planning Allocations'!$E156=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E156,1,LEN('Planning Allocations'!$E156)-2)\n)","v":""}]
[null,"b0174","Upgrade the Portland – Greystone 230kV circuit","2008-05-07",20,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F157,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F157,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},377358.49056603771,"IS",1,0,20,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B157,1)<>\"b\",\"N/A\",'Planning Allocations'!B157)","v":"Appendix"},{"$f":"IF(LEFT($B157,1)<>\"b\",\"N/A\",'Planning Allocations'!C157)","v":"N/A"},{"$f":"IF(LEFT($B157,1)<>\"b\",\"N/A\",'Planning Allocations'!D157)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B157,1)<>\"b\",'Planning Allocations'!$F157=\"\"),\n     $F157&\" (100.00%)\",\n     MID('Planning Allocations'!$F157,1,LEN('Planning Allocations'!$F157)-2)\n)","v":"ECP (1.62%) / JCPL (35.40%) / Neptune (5.67%) / PSEG (54.37%) / RE (2.94%) "},{"$f":"\n IF(OR(LEFT($B157,1)<>\"b\",'Planning Allocations'!$E157=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E157,1,LEN('Planning Allocations'!$E157)-2)\n)","v":""}]
[null,"b0175","Circuit Breaker Upgrades at Whitpain - 230kV bus breakers #125 and #215","2005-05-31",0.5,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F158,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F158,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},7248.767134546154,"IS",1,0,0.5,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B158,1)<>\"b\",\"N/A\",'Planning Allocations'!B158)","v":"N/A"},{"$f":"IF(LEFT($B158,1)<>\"b\",\"N/A\",'Planning Allocations'!C158)","v":"N/A"},{"$f":"IF(LEFT($B158,1)<>\"b\",\"N/A\",'Planning Allocations'!D158)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B158,1)<>\"b\",'Planning Allocations'!$F158=\"\"),\n     $F158&\" (100.00%)\",\n     MID('Planning Allocations'!$F158,1,LEN('Planning Allocations'!$F158)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B158,1)<>\"b\",'Planning Allocations'!$E158=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E158,1,LEN('Planning Allocations'!$E158)-2)\n)","v":""}]
[null,"b0180","Replace Whitpain 230kV circuit breaker #165","2006-09-15",0.25,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F159,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F159,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},3624.383567273077,"IS",1,0,0.25,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B159,1)<>\"b\",\"N/A\",'Planning Allocations'!B159)","v":"Appendix"},{"$f":"IF(LEFT($B159,1)<>\"b\",\"N/A\",'Planning Allocations'!C159)","v":"N/A"},{"$f":"IF(LEFT($B159,1)<>\"b\",\"N/A\",'Planning Allocations'!D159)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B159,1)<>\"b\",'Planning Allocations'!$F159=\"\"),\n     $F159&\" (100.00%)\",\n     MID('Planning Allocations'!$F159,1,LEN('Planning Allocations'!$F159)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B159,1)<>\"b\",'Planning Allocations'!$E159=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E159,1,LEN('Planning Allocations'!$E159)-2)\n)","v":""}]
[null,"b0181","Replace Whitpain 230kV circuit breaker #J105","2006-12-15",0.44,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F160,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F160,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},6378.915078400616,"IS",1,0,0.44,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B160,1)<>\"b\",\"N/A\",'Planning Allocations'!B160)","v":"Appendix"},{"$f":"IF(LEFT($B160,1)<>\"b\",\"N/A\",'Planning Allocations'!C160)","v":"N/A"},{"$f":"IF(LEFT($B160,1)<>\"b\",\"N/A\",'Planning Allocations'!D160)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B160,1)<>\"b\",'Planning Allocations'!$F160=\"\"),\n     $F160&\" (100.00%)\",\n     MID('Planning Allocations'!$F160,1,LEN('Planning Allocations'!$F160)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B160,1)<>\"b\",'Planning Allocations'!$E160=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E160,1,LEN('Planning Allocations'!$E160)-2)\n)","v":""}]
[null,"b0182","Upgrade Plymouth Meeting 230kV circuit breaker #125","2006-12-15",0.1,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F161,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F161,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},1449.7534269092309,"IS",1,0,0.1,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2005-05-09",{"$f":"IF(LEFT($B161,1)<>\"b\",\"N/A\",'Planning Allocations'!B161)","v":"Appendix"},{"$f":"IF(LEFT($B161,1)<>\"b\",\"N/A\",'Planning Allocations'!C161)","v":"N/A"},{"$f":"IF(LEFT($B161,1)<>\"b\",\"N/A\",'Planning Allocations'!D161)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B161,1)<>\"b\",'Planning Allocations'!$F161=\"\"),\n     $F161&\" (100.00%)\",\n     MID('Planning Allocations'!$F161,1,LEN('Planning Allocations'!$F161)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B161,1)<>\"b\",'Planning Allocations'!$E161=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E161,1,LEN('Planning Allocations'!$E161)-2)\n)","v":""}]
[null,"b0184","Replace Hudson 230kV circuit breakers #1-2","2008-12-08",0.47499999999999998,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F162,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F162,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10106.382978723404,"IS",1,0,0.47499999999999998,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B162,1)<>\"b\",\"N/A\",'Planning Allocations'!B162)","v":"Appendix"},{"$f":"IF(LEFT($B162,1)<>\"b\",\"N/A\",'Planning Allocations'!C162)","v":"N/A"},{"$f":"IF(LEFT($B162,1)<>\"b\",\"N/A\",'Planning Allocations'!D162)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B162,1)<>\"b\",'Planning Allocations'!$F162=\"\"),\n     $F162&\" (100.00%)\",\n     MID('Planning Allocations'!$F162,1,LEN('Planning Allocations'!$F162)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B162,1)<>\"b\",'Planning Allocations'!$E162=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E162,1,LEN('Planning Allocations'!$E162)-2)\n)","v":""}]
[null,"b0185","Replace Deans 230kV circuit breakers #9-10","2006-05-19",0.47499999999999998,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F163,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F163,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10106.382978723404,"IS",1,0,0.47499999999999998,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B163,1)<>\"b\",\"N/A\",'Planning Allocations'!B163)","v":"Appendix"},{"$f":"IF(LEFT($B163,1)<>\"b\",\"N/A\",'Planning Allocations'!C163)","v":"N/A"},{"$f":"IF(LEFT($B163,1)<>\"b\",\"N/A\",'Planning Allocations'!D163)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B163,1)<>\"b\",'Planning Allocations'!$F163=\"\"),\n     $F163&\" (100.00%)\",\n     MID('Planning Allocations'!$F163,1,LEN('Planning Allocations'!$F163)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B163,1)<>\"b\",'Planning Allocations'!$E163=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E163,1,LEN('Planning Allocations'!$E163)-2)\n)","v":""}]
[null,"b0186","Replace Essex 230kV circuit breaker #5-6","2008-12-14",0.47499999999999998,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F164,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F164,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10106.382978723404,"IS",1,0,0.47499999999999998,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B164,1)<>\"b\",\"N/A\",'Planning Allocations'!B164)","v":"Appendix"},{"$f":"IF(LEFT($B164,1)<>\"b\",\"N/A\",'Planning Allocations'!C164)","v":"N/A"},{"$f":"IF(LEFT($B164,1)<>\"b\",\"N/A\",'Planning Allocations'!D164)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B164,1)<>\"b\",'Planning Allocations'!$F164=\"\"),\n     $F164&\" (100.00%)\",\n     MID('Planning Allocations'!$F164,1,LEN('Planning Allocations'!$F164)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B164,1)<>\"b\",'Planning Allocations'!$E164=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E164,1,LEN('Planning Allocations'!$E164)-2)\n)","v":""}]
[null,"b0187","Upgrade Dickerson Station \"D\" 230kV 1A","2006-06-01",0.21199999999999999,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F165,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F165,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},6057.1428571428569,"IS",1,0,0.21199999999999999,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B165,1)<>\"b\",\"N/A\",'Planning Allocations'!B165)","v":"N/A"},{"$f":"IF(LEFT($B165,1)<>\"b\",\"N/A\",'Planning Allocations'!C165)","v":"N/A"},{"$f":"IF(LEFT($B165,1)<>\"b\",\"N/A\",'Planning Allocations'!D165)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B165,1)<>\"b\",'Planning Allocations'!$F165=\"\"),\n     $F165&\" (100.00%)\",\n     MID('Planning Allocations'!$F165,1,LEN('Planning Allocations'!$F165)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B165,1)<>\"b\",'Planning Allocations'!$E165=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E165,1,LEN('Planning Allocations'!$E165)-2)\n)","v":""}]
[null,"b0188","Upgrade Dickerson Station “D” 230 kV 1B","2006-06-01",0.21199999999999999,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F166,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F166,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},6057.1428571428569,"IS",1,0,0.21199999999999999,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B166,1)<>\"b\",\"N/A\",'Planning Allocations'!B166)","v":"N/A"},{"$f":"IF(LEFT($B166,1)<>\"b\",\"N/A\",'Planning Allocations'!C166)","v":"N/A"},{"$f":"IF(LEFT($B166,1)<>\"b\",\"N/A\",'Planning Allocations'!D166)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B166,1)<>\"b\",'Planning Allocations'!$F166=\"\"),\n     $F166&\" (100.00%)\",\n     MID('Planning Allocations'!$F166,1,LEN('Planning Allocations'!$F166)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B166,1)<>\"b\",'Planning Allocations'!$E166=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E166,1,LEN('Planning Allocations'!$E166)-2)\n)","v":""}]
[null,"b0189","Upgrade Dickerson Station “D” 230 kV 2A","2006-06-01",0.21199999999999999,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F167,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F167,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},6057.1428571428569,"IS",1,0,0.21199999999999999,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B167,1)<>\"b\",\"N/A\",'Planning Allocations'!B167)","v":"N/A"},{"$f":"IF(LEFT($B167,1)<>\"b\",\"N/A\",'Planning Allocations'!C167)","v":"N/A"},{"$f":"IF(LEFT($B167,1)<>\"b\",\"N/A\",'Planning Allocations'!D167)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B167,1)<>\"b\",'Planning Allocations'!$F167=\"\"),\n     $F167&\" (100.00%)\",\n     MID('Planning Allocations'!$F167,1,LEN('Planning Allocations'!$F167)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B167,1)<>\"b\",'Planning Allocations'!$E167=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E167,1,LEN('Planning Allocations'!$E167)-2)\n)","v":""}]
[null,"b0190","Upgrade Dickerson Station “D” 230 kV 2B","2006-06-01",0.21199999999999999,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F168,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F168,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},6057.1428571428569,"IS",1,0,0.21199999999999999,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B168,1)<>\"b\",\"N/A\",'Planning Allocations'!B168)","v":"N/A"},{"$f":"IF(LEFT($B168,1)<>\"b\",\"N/A\",'Planning Allocations'!C168)","v":"N/A"},{"$f":"IF(LEFT($B168,1)<>\"b\",\"N/A\",'Planning Allocations'!D168)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B168,1)<>\"b\",'Planning Allocations'!$F168=\"\"),\n     $F168&\" (100.00%)\",\n     MID('Planning Allocations'!$F168,1,LEN('Planning Allocations'!$F168)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B168,1)<>\"b\",'Planning Allocations'!$E168=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E168,1,LEN('Planning Allocations'!$E168)-2)\n)","v":""}]
[null,"b0191","Upgrade Dickerson Station “D” 230 kV 3A ","2006-06-01",0.21199999999999999,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F169,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F169,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},6057.1428571428569,"IS",1,0,0.21199999999999999,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B169,1)<>\"b\",\"N/A\",'Planning Allocations'!B169)","v":"N/A"},{"$f":"IF(LEFT($B169,1)<>\"b\",\"N/A\",'Planning Allocations'!C169)","v":"N/A"},{"$f":"IF(LEFT($B169,1)<>\"b\",\"N/A\",'Planning Allocations'!D169)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B169,1)<>\"b\",'Planning Allocations'!$F169=\"\"),\n     $F169&\" (100.00%)\",\n     MID('Planning Allocations'!$F169,1,LEN('Planning Allocations'!$F169)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B169,1)<>\"b\",'Planning Allocations'!$E169=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E169,1,LEN('Planning Allocations'!$E169)-2)\n)","v":""}]
[null,"b0192","Upgrade Dickerson Station “D” 230 kV 3B ","2006-06-01",0.21199999999999999,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F170,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F170,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},6057.1428571428569,"IS",1,0,0.21199999999999999,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B170,1)<>\"b\",\"N/A\",'Planning Allocations'!B170)","v":"N/A"},{"$f":"IF(LEFT($B170,1)<>\"b\",\"N/A\",'Planning Allocations'!C170)","v":"N/A"},{"$f":"IF(LEFT($B170,1)<>\"b\",\"N/A\",'Planning Allocations'!D170)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B170,1)<>\"b\",'Planning Allocations'!$F170=\"\"),\n     $F170&\" (100.00%)\",\n     MID('Planning Allocations'!$F170,1,LEN('Planning Allocations'!$F170)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B170,1)<>\"b\",'Planning Allocations'!$E170=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E170,1,LEN('Planning Allocations'!$E170)-2)\n)","v":""}]
[null,"b0193","Upgrade Dickerson Station “D” 230 kV 5A","2006-12-19",0.21199999999999999,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F171,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F171,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},6057.1428571428569,"IS",1,0,0.21199999999999999,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B171,1)<>\"b\",\"N/A\",'Planning Allocations'!B171)","v":"N/A"},{"$f":"IF(LEFT($B171,1)<>\"b\",\"N/A\",'Planning Allocations'!C171)","v":"N/A"},{"$f":"IF(LEFT($B171,1)<>\"b\",\"N/A\",'Planning Allocations'!D171)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B171,1)<>\"b\",'Planning Allocations'!$F171=\"\"),\n     $F171&\" (100.00%)\",\n     MID('Planning Allocations'!$F171,1,LEN('Planning Allocations'!$F171)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B171,1)<>\"b\",'Planning Allocations'!$E171=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E171,1,LEN('Planning Allocations'!$E171)-2)\n)","v":""}]
[null,"b0194","Upgrade Dickerson Station “D” 230 kV 6C","2006-12-19",0.21199999999999999,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F172,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F172,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},6057.1428571428569,"IS",1,0,0.21199999999999999,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B172,1)<>\"b\",\"N/A\",'Planning Allocations'!B172)","v":"N/A"},{"$f":"IF(LEFT($B172,1)<>\"b\",\"N/A\",'Planning Allocations'!C172)","v":"N/A"},{"$f":"IF(LEFT($B172,1)<>\"b\",\"N/A\",'Planning Allocations'!D172)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B172,1)<>\"b\",'Planning Allocations'!$F172=\"\"),\n     $F172&\" (100.00%)\",\n     MID('Planning Allocations'!$F172,1,LEN('Planning Allocations'!$F172)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B172,1)<>\"b\",'Planning Allocations'!$E172=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E172,1,LEN('Planning Allocations'!$E172)-2)\n)","v":""}]
[null,"b0195","Upgrade Dickerson Station “D” 230 kV 1C","2007-03-15",0.59140000000000004,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F173,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F173,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},16897.142857142859,"IS",1,0,0.59140000000000004,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B173,1)<>\"b\",\"N/A\",'Planning Allocations'!B173)","v":"N/A"},{"$f":"IF(LEFT($B173,1)<>\"b\",\"N/A\",'Planning Allocations'!C173)","v":"N/A"},{"$f":"IF(LEFT($B173,1)<>\"b\",\"N/A\",'Planning Allocations'!D173)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B173,1)<>\"b\",'Planning Allocations'!$F173=\"\"),\n     $F173&\" (100.00%)\",\n     MID('Planning Allocations'!$F173,1,LEN('Planning Allocations'!$F173)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B173,1)<>\"b\",'Planning Allocations'!$E173=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E173,1,LEN('Planning Allocations'!$E173)-2)\n)","v":""}]
[null,"b0196","Upgrade Dickerson Station “D” 230 kV 2C","2007-03-15",0.59140000000000004,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F174,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F174,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},16897.142857142859,"IS",1,0,0.59140000000000004,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B174,1)<>\"b\",\"N/A\",'Planning Allocations'!B174)","v":"N/A"},{"$f":"IF(LEFT($B174,1)<>\"b\",\"N/A\",'Planning Allocations'!C174)","v":"N/A"},{"$f":"IF(LEFT($B174,1)<>\"b\",\"N/A\",'Planning Allocations'!D174)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B174,1)<>\"b\",'Planning Allocations'!$F174=\"\"),\n     $F174&\" (100.00%)\",\n     MID('Planning Allocations'!$F174,1,LEN('Planning Allocations'!$F174)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B174,1)<>\"b\",'Planning Allocations'!$E174=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E174,1,LEN('Planning Allocations'!$E174)-2)\n)","v":""}]
[null,"b0197","Upgrade Dickerson Station “D” 230 kV 3C ","2007-03-15",0.59140000000000004,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F175,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F175,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},16897.142857142859,"IS",1,0,0.59140000000000004,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B175,1)<>\"b\",\"N/A\",'Planning Allocations'!B175)","v":"N/A"},{"$f":"IF(LEFT($B175,1)<>\"b\",\"N/A\",'Planning Allocations'!C175)","v":"N/A"},{"$f":"IF(LEFT($B175,1)<>\"b\",\"N/A\",'Planning Allocations'!D175)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B175,1)<>\"b\",'Planning Allocations'!$F175=\"\"),\n     $F175&\" (100.00%)\",\n     MID('Planning Allocations'!$F175,1,LEN('Planning Allocations'!$F175)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B175,1)<>\"b\",'Planning Allocations'!$E175=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E175,1,LEN('Planning Allocations'!$E175)-2)\n)","v":""}]
[null,"b0199","Greystone 230kV substation: Change Tap of limiting CT and replace wavetrap on the Greystone - Whippany (Q1031) 230kV line","2009-02-19",0.35,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F176,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F176,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},6603.7735849056608,"IS",1,0,0.35,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B176,1)<>\"b\",\"N/A\",'Planning Allocations'!B176)","v":"Appendix"},{"$f":"IF(LEFT($B176,1)<>\"b\",\"N/A\",'Planning Allocations'!C176)","v":"N/A"},{"$f":"IF(LEFT($B176,1)<>\"b\",\"N/A\",'Planning Allocations'!D176)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B176,1)<>\"b\",'Planning Allocations'!$F176=\"\"),\n     $F176&\" (100.00%)\",\n     MID('Planning Allocations'!$F176,1,LEN('Planning Allocations'!$F176)-2)\n)","v":"JCPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B176,1)<>\"b\",'Planning Allocations'!$E176=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E176,1,LEN('Planning Allocations'!$E176)-2)\n)","v":""}]
[null,"b0200","Greystone 230kV substation: Change Tap of limiting CT on the West Wharton - Greystone (E1045) 230kV line","2008-10-08",5.0000000000000001E-3,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F177,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F177,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},94.339622641509436,"IS",1,0,5.0000000000000001E-3,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B177,1)<>\"b\",\"N/A\",'Planning Allocations'!B177)","v":"Appendix"},{"$f":"IF(LEFT($B177,1)<>\"b\",\"N/A\",'Planning Allocations'!C177)","v":"N/A"},{"$f":"IF(LEFT($B177,1)<>\"b\",\"N/A\",'Planning Allocations'!D177)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B177,1)<>\"b\",'Planning Allocations'!$F177=\"\"),\n     $F177&\" (100.00%)\",\n     MID('Planning Allocations'!$F177,1,LEN('Planning Allocations'!$F177)-2)\n)","v":"JCPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B177,1)<>\"b\",'Planning Allocations'!$E177=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E177,1,LEN('Planning Allocations'!$E177)-2)\n)","v":""}]
[null,"b0201","Branchburg substation: replace wave trap on M-2265 Branchburg - Readington 230kV circuit","2008-05-23",0.5,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F178,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F178,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10638.297872340425,"IS",1,0,0.5,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B178,1)<>\"b\",\"N/A\",'Planning Allocations'!B178)","v":"Appendix"},{"$f":"IF(LEFT($B178,1)<>\"b\",\"N/A\",'Planning Allocations'!C178)","v":"N/A"},{"$f":"IF(LEFT($B178,1)<>\"b\",\"N/A\",'Planning Allocations'!D178)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B178,1)<>\"b\",'Planning Allocations'!$F178=\"\"),\n     $F178&\" (100.00%)\",\n     MID('Planning Allocations'!$F178,1,LEN('Planning Allocations'!$F178)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B178,1)<>\"b\",'Planning Allocations'!$E178=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E178,1,LEN('Planning Allocations'!$E178)-2)\n)","v":""}]
[null,"b0202","Kittatinny 230kV substation: Replace line trap on Kittatinny - Pohatcong (L2012) 230kV line; Pohatcong 230kV substation: Change Tap of limiting CT on Kittatinny - Pohatcong (L2012) 230kV line","2008-10-08",3.5000000000000003E-2,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F179,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F179,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},660.37735849056605,"IS",1,0,3.5000000000000003E-2,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B179,1)<>\"b\",\"N/A\",'Planning Allocations'!B179)","v":"Appendix"},{"$f":"IF(LEFT($B179,1)<>\"b\",\"N/A\",'Planning Allocations'!C179)","v":"N/A"},{"$f":"IF(LEFT($B179,1)<>\"b\",\"N/A\",'Planning Allocations'!D179)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B179,1)<>\"b\",'Planning Allocations'!$F179=\"\"),\n     $F179&\" (100.00%)\",\n     MID('Planning Allocations'!$F179,1,LEN('Planning Allocations'!$F179)-2)\n)","v":"JCPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B179,1)<>\"b\",'Planning Allocations'!$E179=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E179,1,LEN('Planning Allocations'!$E179)-2)\n)","v":""}]
[null,"b0203","Smithburg 230kV Substation: Replace line trap on the East Windsor - Smithburg (E2005) 230kV line; East Windsor 230kV substation: Replace line trap on the East Windsor - Smithburg (E2005) 230kV line","2008-05-30",0.08,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F180,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F180,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},1509.433962264151,"IS",1,0,0.08,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B180,1)<>\"b\",\"N/A\",'Planning Allocations'!B180)","v":"Appendix"},{"$f":"IF(LEFT($B180,1)<>\"b\",\"N/A\",'Planning Allocations'!C180)","v":"N/A"},{"$f":"IF(LEFT($B180,1)<>\"b\",\"N/A\",'Planning Allocations'!D180)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B180,1)<>\"b\",'Planning Allocations'!$F180=\"\"),\n     $F180&\" (100.00%)\",\n     MID('Planning Allocations'!$F180,1,LEN('Planning Allocations'!$F180)-2)\n)","v":"JCPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B180,1)<>\"b\",'Planning Allocations'!$E180=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E180,1,LEN('Planning Allocations'!$E180)-2)\n)","v":""}]
[null,"b0204","Install 72MVAR capacitor at Cookstown 230kV substation","2006-05-31",0.95499999999999996,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F181,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F181,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},18018.867924528302,"IS",1,0,0.95499999999999996,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B181,1)<>\"b\",\"N/A\",'Planning Allocations'!B181)","v":"Appendix"},{"$f":"IF(LEFT($B181,1)<>\"b\",\"N/A\",'Planning Allocations'!C181)","v":"N/A"},{"$f":"IF(LEFT($B181,1)<>\"b\",\"N/A\",'Planning Allocations'!D181)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B181,1)<>\"b\",'Planning Allocations'!$F181=\"\"),\n     $F181&\" (100.00%)\",\n     MID('Planning Allocations'!$F181,1,LEN('Planning Allocations'!$F181)-2)\n)","v":"JCPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B181,1)<>\"b\",'Planning Allocations'!$E181=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E181,1,LEN('Planning Allocations'!$E181)-2)\n)","v":""}]
[null,"b0205","Install three 28.8MVAR capacitors at Planebrook 35kV substation","2008-05-31",2.2000000000000002,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F182,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F182,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},31894.575392003077,"IS",1,0,2.2000000000000002,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B182,1)<>\"b\",\"N/A\",'Planning Allocations'!B182)","v":"Appendix"},{"$f":"IF(LEFT($B182,1)<>\"b\",\"N/A\",'Planning Allocations'!C182)","v":"N/A"},{"$f":"IF(LEFT($B182,1)<>\"b\",\"N/A\",'Planning Allocations'!D182)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B182,1)<>\"b\",'Planning Allocations'!$F182=\"\"),\n     $F182&\" (100.00%)\",\n     MID('Planning Allocations'!$F182,1,LEN('Planning Allocations'!$F182)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B182,1)<>\"b\",'Planning Allocations'!$E182=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E182,1,LEN('Planning Allocations'!$E182)-2)\n)","v":""}]
[null,"b0206","Install 161MVAR capacitor at Planebrook 230kV substation","2007-05-22",2,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F183,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F183,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},28995.068538184616,"IS",1,0,2,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B183,1)<>\"b\",\"N/A\",'Planning Allocations'!B183)","v":"Appendix"},{"$f":"IF(LEFT($B183,1)<>\"b\",\"N/A\",'Planning Allocations'!C183)","v":"N/A"},{"$f":"IF(LEFT($B183,1)<>\"b\",\"N/A\",'Planning Allocations'!D183)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B183,1)<>\"b\",'Planning Allocations'!$F183=\"\"),\n     $F183&\" (100.00%)\",\n     MID('Planning Allocations'!$F183,1,LEN('Planning Allocations'!$F183)-2)\n)","v":"AEC (14.20%) / DPL (24.39%) / PECO (57.94%) / PSEG (3.47%) "},{"$f":"\n IF(OR(LEFT($B183,1)<>\"b\",'Planning Allocations'!$E183=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E183,1,LEN('Planning Allocations'!$E183)-2)\n)","v":""}]
[null,"b0207","Install 161MVAR capacitor at Newlinville 230kV substation","2008-05-25",2,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F184,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F184,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},28995.068538184616,"IS",1,0,2,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B184,1)<>\"b\",\"N/A\",'Planning Allocations'!B184)","v":"Appendix"},{"$f":"IF(LEFT($B184,1)<>\"b\",\"N/A\",'Planning Allocations'!C184)","v":"N/A"},{"$f":"IF(LEFT($B184,1)<>\"b\",\"N/A\",'Planning Allocations'!D184)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B184,1)<>\"b\",'Planning Allocations'!$F184=\"\"),\n     $F184&\" (100.00%)\",\n     MID('Planning Allocations'!$F184,1,LEN('Planning Allocations'!$F184)-2)\n)","v":"AEC (14.20%) / DPL (24.39%) / PECO (57.94%) / PSEG (3.47%) "},{"$f":"\n IF(OR(LEFT($B184,1)<>\"b\",'Planning Allocations'!$E184=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E184,1,LEN('Planning Allocations'!$E184)-2)\n)","v":""}]
[null,"b0208","Install 161MVAR capacitor Heaton 230kV substation","2008-04-12",2,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F185,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F185,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},28995.068538184616,"IS",1,0,2,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B185,1)<>\"b\",\"N/A\",'Planning Allocations'!B185)","v":"Appendix"},{"$f":"IF(LEFT($B185,1)<>\"b\",\"N/A\",'Planning Allocations'!C185)","v":"N/A"},{"$f":"IF(LEFT($B185,1)<>\"b\",\"N/A\",'Planning Allocations'!D185)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B185,1)<>\"b\",'Planning Allocations'!$F185=\"\"),\n     $F185&\" (100.00%)\",\n     MID('Planning Allocations'!$F185,1,LEN('Planning Allocations'!$F185)-2)\n)","v":"AEC (14.20%) / DPL (24.39%) / PECO (57.94%) / PSEG (3.47%) "},{"$f":"\n IF(OR(LEFT($B185,1)<>\"b\",'Planning Allocations'!$E185=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E185,1,LEN('Planning Allocations'!$E185)-2)\n)","v":""}]
[null,"b0209","Install 2% series reactor at Chichester substation on the Chichester - Mickleton 230kV circuit","2008-03-27",3,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F186,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F186,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},43492.602807276926,"IS",1,0,3,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B186,1)<>\"b\",\"N/A\",'Planning Allocations'!B186)","v":"Appendix"},{"$f":"IF(LEFT($B186,1)<>\"b\",\"N/A\",'Planning Allocations'!C186)","v":"N/A"},{"$f":"IF(LEFT($B186,1)<>\"b\",\"N/A\",'Planning Allocations'!D186)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B186,1)<>\"b\",'Planning Allocations'!$F186=\"\"),\n     $F186&\" (100.00%)\",\n     MID('Planning Allocations'!$F186,1,LEN('Planning Allocations'!$F186)-2)\n)","v":"AEC (65.23%) / JCPL (25.87%) / Neptune (2.55%) / PSEG (6.35%) "},{"$f":"\n IF(OR(LEFT($B186,1)<>\"b\",'Planning Allocations'!$E186=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E186,1,LEN('Planning Allocations'!$E186)-2)\n)","v":""}]
[null,"b0210","Install a new 500/230kV substation in AE area, the high side will be tapped on the Salem - East Windsor 500kV circuit and one of the 2 230kV circuits installed from Orchard-Cumberland 230kV circuit. (500 kV elements of the project)","2008-05-07",37.090000000000003,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F187,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F187,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},1059714.2857142857,"IS",1,0,37.090000000000003,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B187,1)<>\"b\",\"N/A\",'Planning Allocations'!B187)","v":"Appendix"},{"$f":"IF(LEFT($B187,1)<>\"b\",\"N/A\",'Planning Allocations'!C187)","v":"(b)(i) Regional Facility"},{"$f":"IF(LEFT($B187,1)<>\"b\",\"N/A\",'Planning Allocations'!D187)","v":"50% LRS & 50% SBDFAX"},{"$f":"\n IF(OR(LEFT($B187,1)<>\"b\",'Planning Allocations'!$F187=\"\"),\n     $F187&\" (100.00%)\",\n     MID('Planning Allocations'!$F187,1,LEN('Planning Allocations'!$F187)-2)\n)","v":"AEC (81.71%) / JCPL (18.29%) "},{"$f":"\n IF(OR(LEFT($B187,1)<>\"b\",'Planning Allocations'!$E187=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E187,1,LEN('Planning Allocations'!$E187)-2)\n)","v":"AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) "}]
[null,"b0210.1","Orchard-Cumberland - Install second 230kV line","2016-12-31",13,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F188,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F188,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},371428.57142857142,"IS",1,0,13,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2009-12-02",{"$f":"IF(LEFT($B188,1)<>\"b\",\"N/A\",'Planning Allocations'!B188)","v":"Appendix"},{"$f":"IF(LEFT($B188,1)<>\"b\",\"N/A\",'Planning Allocations'!C188)","v":"N/A"},{"$f":"IF(LEFT($B188,1)<>\"b\",\"N/A\",'Planning Allocations'!D188)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B188,1)<>\"b\",'Planning Allocations'!$F188=\"\"),\n     $F188&\" (100.00%)\",\n     MID('Planning Allocations'!$F188,1,LEN('Planning Allocations'!$F188)-2)\n)","v":"AEC (65.23%) / JCPL (25.87%) / Neptune (2.55%) / PSEG (6.35%) "},{"$f":"\n IF(OR(LEFT($B188,1)<>\"b\",'Planning Allocations'!$E188=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E188,1,LEN('Planning Allocations'!$E188)-2)\n)","v":""}]
[null,"b0210.2","Install a new 500/230kV substation in AEC area, the high side will be tapped on the Salem - East Windsor 500kV circuit and the low side will be tapped on the Churchtown - Cumberland 230kV circuit. (Below 500 kV elements of the project)","2008-05-07",15,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F189,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F189,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},428571.42857142858,"IS",1,0,15,"2005-09-22","Baseline Load Growth Deliverability & Reliability","00:00:00",{"$f":"IF(LEFT($B189,1)<>\"b\",\"N/A\",'Planning Allocations'!B189)","v":"Appendix"},{"$f":"IF(LEFT($B189,1)<>\"b\",\"N/A\",'Planning Allocations'!C189)","v":"N/A"},{"$f":"IF(LEFT($B189,1)<>\"b\",\"N/A\",'Planning Allocations'!D189)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B189,1)<>\"b\",'Planning Allocations'!$F189=\"\"),\n     $F189&\" (100.00%)\",\n     MID('Planning Allocations'!$F189,1,LEN('Planning Allocations'!$F189)-2)\n)","v":"AEC (65.23%) / JCPL (25.87%) / Neptune (2.55%) / PSEG (6.35%) "},{"$f":"\n IF(OR(LEFT($B189,1)<>\"b\",'Planning Allocations'!$E189=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E189,1,LEN('Planning Allocations'!$E189)-2)\n)","v":""}]
[null,"b0211","Reconductor Union - Corson 138kV circuit","2008-02-15",6.22,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F190,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F190,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},177714.28571428571,"IS",1,0,6.22,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B190,1)<>\"b\",\"N/A\",'Planning Allocations'!B190)","v":"Appendix"},{"$f":"IF(LEFT($B190,1)<>\"b\",\"N/A\",'Planning Allocations'!C190)","v":"N/A"},{"$f":"IF(LEFT($B190,1)<>\"b\",\"N/A\",'Planning Allocations'!D190)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B190,1)<>\"b\",'Planning Allocations'!$F190=\"\"),\n     $F190&\" (100.00%)\",\n     MID('Planning Allocations'!$F190,1,LEN('Planning Allocations'!$F190)-2)\n)","v":"AEC (65.23%) / JCPL (25.87%) / Neptune (2.55%) / PSEG (6.35%) "},{"$f":"\n IF(OR(LEFT($B190,1)<>\"b\",'Planning Allocations'!$E190=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E190,1,LEN('Planning Allocations'!$E190)-2)\n)","v":""}]
[null,"b0212","Corson upgrade 138kV line trap","2008-02-28",7.0000000000000007E-2,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F191,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F191,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},2000,"IS",1,0,7.0000000000000007E-2,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B191,1)<>\"b\",\"N/A\",'Planning Allocations'!B191)","v":"Appendix"},{"$f":"IF(LEFT($B191,1)<>\"b\",\"N/A\",'Planning Allocations'!C191)","v":"N/A"},{"$f":"IF(LEFT($B191,1)<>\"b\",\"N/A\",'Planning Allocations'!D191)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B191,1)<>\"b\",'Planning Allocations'!$F191=\"\"),\n     $F191&\" (100.00%)\",\n     MID('Planning Allocations'!$F191,1,LEN('Planning Allocations'!$F191)-2)\n)","v":"AEC (65.23%) / JCPL (25.87%) / Neptune (2.55%) / PSEG (6.35%) "},{"$f":"\n IF(OR(LEFT($B191,1)<>\"b\",'Planning Allocations'!$E191=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E191,1,LEN('Planning Allocations'!$E191)-2)\n)","v":""}]
[null,"b0213.1","Replace New Freedom 230kV breaker BS2-6","2007-04-13",0.375,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F192,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F192,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},7978.7234042553191,"IS",1,0,0.375,"2006-10-30","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B192,1)<>\"b\",\"N/A\",'Planning Allocations'!B192)","v":"Appendix"},{"$f":"IF(LEFT($B192,1)<>\"b\",\"N/A\",'Planning Allocations'!C192)","v":"N/A"},{"$f":"IF(LEFT($B192,1)<>\"b\",\"N/A\",'Planning Allocations'!D192)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B192,1)<>\"b\",'Planning Allocations'!$F192=\"\"),\n     $F192&\" (100.00%)\",\n     MID('Planning Allocations'!$F192,1,LEN('Planning Allocations'!$F192)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B192,1)<>\"b\",'Planning Allocations'!$E192=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E192,1,LEN('Planning Allocations'!$E192)-2)\n)","v":""}]
[null,"b0213.3","Replace New Freedom 230kV breaker BS2-8","2007-03-29",0.375,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F193,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F193,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},7978.7234042553191,"IS",1,0,0.375,"2006-10-30","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B193,1)<>\"b\",\"N/A\",'Planning Allocations'!B193)","v":"Appendix"},{"$f":"IF(LEFT($B193,1)<>\"b\",\"N/A\",'Planning Allocations'!C193)","v":"N/A"},{"$f":"IF(LEFT($B193,1)<>\"b\",\"N/A\",'Planning Allocations'!D193)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B193,1)<>\"b\",'Planning Allocations'!$F193=\"\"),\n     $F193&\" (100.00%)\",\n     MID('Planning Allocations'!$F193,1,LEN('Planning Allocations'!$F193)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B193,1)<>\"b\",'Planning Allocations'!$E193=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E193,1,LEN('Planning Allocations'!$E193)-2)\n)","v":""}]
[null,"b0214","Install 50 MVAR capacitor at Cardiff 230kV substation","2009-02-28",2.65,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F194,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F194,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},75714.28571428571,"IS",1,0,2.65,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B194,1)<>\"b\",\"N/A\",'Planning Allocations'!B194)","v":"Appendix"},{"$f":"IF(LEFT($B194,1)<>\"b\",\"N/A\",'Planning Allocations'!C194)","v":"N/A"},{"$f":"IF(LEFT($B194,1)<>\"b\",\"N/A\",'Planning Allocations'!D194)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B194,1)<>\"b\",'Planning Allocations'!$F194=\"\"),\n     $F194&\" (100.00%)\",\n     MID('Planning Allocations'!$F194,1,LEN('Planning Allocations'!$F194)-2)\n)","v":"AEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B194,1)<>\"b\",'Planning Allocations'!$E194=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E194,1,LEN('Planning Allocations'!$E194)-2)\n)","v":""}]
[null,"b0215","Install 230kV series reactor and 2-100MVAR PLC switched capacitors at Hunterstown, install a protection scheme that trips the 230/115 kV transformer with the outage of Hunterstown-Jackson 230kV","2008-06-01",10,"ME",{"$f":"\nIF(     ISERROR( VLOOKUP(F195,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F195,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},220463.57282921355,"IS",1,0,10,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B195,1)<>\"b\",\"N/A\",'Planning Allocations'!B195)","v":"Appendix"},{"$f":"IF(LEFT($B195,1)<>\"b\",\"N/A\",'Planning Allocations'!C195)","v":"N/A"},{"$f":"IF(LEFT($B195,1)<>\"b\",\"N/A\",'Planning Allocations'!D195)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B195,1)<>\"b\",'Planning Allocations'!$F195=\"\"),\n     $F195&\" (100.00%)\",\n     MID('Planning Allocations'!$F195,1,LEN('Planning Allocations'!$F195)-2)\n)","v":"AEC (6.71%) / APS (3.97%) / DPL (9.10%) / ECP (0.64%) / JCPL (16.85%) / ME (10.53%) / Neptune (1.69%) / PECO (19.00%) / PPL (8.50%) / PSEG (22.67%) / RE (0.34%) "},{"$f":"\n IF(OR(LEFT($B195,1)<>\"b\",'Planning Allocations'!$E195=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E195,1,LEN('Planning Allocations'!$E195)-2)\n)","v":""}]
[null,"b0216","Black Oak Install -100/+525 MVAR dynamic reactive device","2007-12-05",50,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F196,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F196,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},962568.34033986425,"IS",1,0,50,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B196,1)<>\"b\",\"N/A\",'Planning Allocations'!B196)","v":"Appendix"},{"$f":"IF(LEFT($B196,1)<>\"b\",\"N/A\",'Planning Allocations'!C196)","v":"(b)(i) Regional Facility"},{"$f":"IF(LEFT($B196,1)<>\"b\",\"N/A\",'Planning Allocations'!D196)","v":"50% LRS & 50% SBDFAX"},{"$f":"\n IF(OR(LEFT($B196,1)<>\"b\",'Planning Allocations'!$F196=\"\"),\n     $F196&\" (100.00%)\",\n     MID('Planning Allocations'!$F196,1,LEN('Planning Allocations'!$F196)-2)\n)","v":"APS (30.46%) / BGE (10.86%) / Dominion (42.56%) / PEPCO (16.12%) "},{"$f":"\n IF(OR(LEFT($B196,1)<>\"b\",'Planning Allocations'!$E196=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E196,1,LEN('Planning Allocations'!$E196)-2)\n)","v":"AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) "}]
[null,"b0217","Upgrade Mt. Storm - Doubs 500kV","2006-06-03",1.7,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F197,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F197,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},37037.037037037036,"IS",1,0,1.7,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B197,1)<>\"b\",\"N/A\",'Planning Allocations'!B197)","v":"Appendix"},{"$f":"IF(LEFT($B197,1)<>\"b\",\"N/A\",'Planning Allocations'!C197)","v":"(b)(i) Regional Facility"},{"$f":"IF(LEFT($B197,1)<>\"b\",\"N/A\",'Planning Allocations'!D197)","v":"50% LRS & 50% SBDFAX"},{"$f":"\n IF(OR(LEFT($B197,1)<>\"b\",'Planning Allocations'!$F197=\"\"),\n     $F197&\" (100.00%)\",\n     MID('Planning Allocations'!$F197,1,LEN('Planning Allocations'!$F197)-2)\n)","v":"APS (16.11%) / BGE (13.32%) / Dominion (55.42%) / PEPCO (15.15%) "},{"$f":"\n IF(OR(LEFT($B197,1)<>\"b\",'Planning Allocations'!$E197=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E197,1,LEN('Planning Allocations'!$E197)-2)\n)","v":"AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) "}]
[null,"b0218","Install third & forth Wylie Ridge 500/345kV transformer","2007-12-20",14.5,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F198,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F198,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},{"$f":"IF(OR(I198=\"Cancelled\",I198=\"On Hold\"),0,1000000*E198/G198)","v":279144.81869856064},"IS",1,0,14.5,"2005-09-22","Operational Performance","2005-09-22",{"$f":"IF(LEFT($B198,1)<>\"b\",\"N/A\",'Planning Allocations'!B198)","v":"Appendix"},{"$f":"IF(LEFT($B198,1)<>\"b\",\"N/A\",'Planning Allocations'!C198)","v":"N/A"},{"$f":"IF(LEFT($B198,1)<>\"b\",\"N/A\",'Planning Allocations'!D198)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B198,1)<>\"b\",'Planning Allocations'!$F198=\"\"),\n     $F198&\" (100.00%)\",\n     MID('Planning Allocations'!$F198,1,LEN('Planning Allocations'!$F198)-2)\n)","v":"AEC (11.83%) / Dominion (13.81%) / DPL (19.40%) / JCPL (15.56%) / PECO (39.40%) "},{"$f":"\n IF(OR(LEFT($B198,1)<>\"b\",'Planning Allocations'!$E198=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E198,1,LEN('Planning Allocations'!$E198)-2)\n)","v":""}]
[null,"b0219","Install two new 230kV circuits between Palmers Corner and Blue Plains","2007-07-01",90.997,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F199,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F199,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},2599914.2857142859,"IS",1,0,90.997,"2005-09-22","Baseline Load Growth Deliverability & Reliability","2005-09-22",{"$f":"IF(LEFT($B199,1)<>\"b\",\"N/A\",'Planning Allocations'!B199)","v":"Appendix"},{"$f":"IF(LEFT($B199,1)<>\"b\",\"N/A\",'Planning Allocations'!C199)","v":"N/A"},{"$f":"IF(LEFT($B199,1)<>\"b\",\"N/A\",'Planning Allocations'!D199)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B199,1)<>\"b\",'Planning Allocations'!$F199=\"\"),\n     $F199&\" (100.00%)\",\n     MID('Planning Allocations'!$F199,1,LEN('Planning Allocations'!$F199)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B199,1)<>\"b\",'Planning Allocations'!$E199=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E199,1,LEN('Planning Allocations'!$E199)-2)\n)","v":""}]
[null,"b0220","Upgrade coolers on Wylie Ridge 500/345kV #7","2006-04-18",0.36,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F200,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F200,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},6930.4920504470219,"IS",1,0,0.36,"2005-11-15","Operational Performance","2005-11-15",{"$f":"IF(LEFT($B200,1)<>\"b\",\"N/A\",'Planning Allocations'!B200)","v":"Appendix"},{"$f":"IF(LEFT($B200,1)<>\"b\",\"N/A\",'Planning Allocations'!C200)","v":"N/A"},{"$f":"IF(LEFT($B200,1)<>\"b\",\"N/A\",'Planning Allocations'!D200)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B200,1)<>\"b\",'Planning Allocations'!$F200=\"\"),\n     $F200&\" (100.00%)\",\n     MID('Planning Allocations'!$F200,1,LEN('Planning Allocations'!$F200)-2)\n)","v":"AEC (11.83%) / Dominion (13.81%) / DPL (19.40%) / JCPL (15.56%) / PECO (39.40%) "},{"$f":"\n IF(OR(LEFT($B200,1)<>\"b\",'Planning Allocations'!$E200=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E200,1,LEN('Planning Allocations'!$E200)-2)\n)","v":""}]
[null,"b0221","Replace disconnect switch on Edgewood - N. Salisbury 69kV","2006-03-29",0.02,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F201,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F201,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},571.42857142857144,"IS",1,0,0.02,"2005-11-15","Baseline Load Growth Deliverability & Reliability","2005-11-15",{"$f":"IF(LEFT($B201,1)<>\"b\",\"N/A\",'Planning Allocations'!B201)","v":"Appendix"},{"$f":"IF(LEFT($B201,1)<>\"b\",\"N/A\",'Planning Allocations'!C201)","v":"N/A"},{"$f":"IF(LEFT($B201,1)<>\"b\",\"N/A\",'Planning Allocations'!D201)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B201,1)<>\"b\",'Planning Allocations'!$F201=\"\"),\n     $F201&\" (100.00%)\",\n     MID('Planning Allocations'!$F201,1,LEN('Planning Allocations'!$F201)-2)\n)","v":"DPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B201,1)<>\"b\",'Planning Allocations'!$E201=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E201,1,LEN('Planning Allocations'!$E201)-2)\n)","v":""}]
[null,"b0222","Install 150 MVAR capacitor at Loudoun 500kV","2006-05-31",1.5,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F202,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F202,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},32679.738562091505,"IS",1,0,1.5,"2005-11-15","Baseline Load Growth Deliverability & Reliability","2005-11-15",{"$f":"IF(LEFT($B202,1)<>\"b\",\"N/A\",'Planning Allocations'!B202)","v":"Appendix"},{"$f":"IF(LEFT($B202,1)<>\"b\",\"N/A\",'Planning Allocations'!C202)","v":"(b)(i) Regional Facility"},{"$f":"IF(LEFT($B202,1)<>\"b\",\"N/A\",'Planning Allocations'!D202)","v":"50% LRS & 50% SBDFAX"},{"$f":"\n IF(OR(LEFT($B202,1)<>\"b\",'Planning Allocations'!$F202=\"\"),\n     $F202&\" (100.00%)\",\n     MID('Planning Allocations'!$F202,1,LEN('Planning Allocations'!$F202)-2)\n)","v":"BGE (7.61%) / Dominion (80.37%) / PEPCO (12.02%) "},{"$f":"\n IF(OR(LEFT($B202,1)<>\"b\",'Planning Allocations'!$E202=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E202,1,LEN('Planning Allocations'!$E202)-2)\n)","v":"AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) "}]
[null,"b0223","Install 150 MVAR capacitor at Ashburn 230kV","2006-05-31",1,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F203,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F203,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},21786.49237472767,"IS",1,0,1,"2005-11-15","Baseline Load Growth Deliverability & Reliability","2005-11-15",{"$f":"IF(LEFT($B203,1)<>\"b\",\"N/A\",'Planning Allocations'!B203)","v":"Appendix"},{"$f":"IF(LEFT($B203,1)<>\"b\",\"N/A\",'Planning Allocations'!C203)","v":"N/A"},{"$f":"IF(LEFT($B203,1)<>\"b\",\"N/A\",'Planning Allocations'!D203)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B203,1)<>\"b\",'Planning Allocations'!$F203=\"\"),\n     $F203&\" (100.00%)\",\n     MID('Planning Allocations'!$F203,1,LEN('Planning Allocations'!$F203)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B203,1)<>\"b\",'Planning Allocations'!$E203=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E203,1,LEN('Planning Allocations'!$E203)-2)\n)","v":""}]
[null,"b0224","Install 150 MVAR capacitor at Dranesville 230kV","2006-05-31",1,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F204,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F204,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},21786.49237472767,"IS",1,0,1,"2005-11-15","Baseline Load Growth Deliverability & Reliability","2005-11-15",{"$f":"IF(LEFT($B204,1)<>\"b\",\"N/A\",'Planning Allocations'!B204)","v":"Appendix"},{"$f":"IF(LEFT($B204,1)<>\"b\",\"N/A\",'Planning Allocations'!C204)","v":"N/A"},{"$f":"IF(LEFT($B204,1)<>\"b\",\"N/A\",'Planning Allocations'!D204)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B204,1)<>\"b\",'Planning Allocations'!$F204=\"\"),\n     $F204&\" (100.00%)\",\n     MID('Planning Allocations'!$F204,1,LEN('Planning Allocations'!$F204)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B204,1)<>\"b\",'Planning Allocations'!$E204=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E204,1,LEN('Planning Allocations'!$E204)-2)\n)","v":""}]
[null,"b0225","Install 33 MVAR capacitor at Possum Point 115kV","2006-05-31",0.6,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F205,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F205,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},13071.895424836603,"IS",1,0,0.6,"2005-11-15","Baseline Load Growth Deliverability & Reliability","2005-11-15",{"$f":"IF(LEFT($B205,1)<>\"b\",\"N/A\",'Planning Allocations'!B205)","v":"Appendix"},{"$f":"IF(LEFT($B205,1)<>\"b\",\"N/A\",'Planning Allocations'!C205)","v":"N/A"},{"$f":"IF(LEFT($B205,1)<>\"b\",\"N/A\",'Planning Allocations'!D205)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B205,1)<>\"b\",'Planning Allocations'!$F205=\"\"),\n     $F205&\" (100.00%)\",\n     MID('Planning Allocations'!$F205,1,LEN('Planning Allocations'!$F205)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B205,1)<>\"b\",'Planning Allocations'!$E205=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E205,1,LEN('Planning Allocations'!$E205)-2)\n)","v":""}]
[null,"b0226","Install 500/230kV transformer at Clifton and Clifton 230kV 150 MVAR capacitor","2006-07-06",7.01,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F206,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F206,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},152723.31154684097,"IS",1,0,7.01,"2005-11-15","Baseline Load Growth Deliverability & Reliability","2005-11-15",{"$f":"IF(LEFT($B206,1)<>\"b\",\"N/A\",'Planning Allocations'!B206)","v":"Appendix"},{"$f":"IF(LEFT($B206,1)<>\"b\",\"N/A\",'Planning Allocations'!C206)","v":"N/A"},{"$f":"IF(LEFT($B206,1)<>\"b\",\"N/A\",'Planning Allocations'!D206)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B206,1)<>\"b\",'Planning Allocations'!$F206=\"\"),\n     $F206&\" (100.00%)\",\n     MID('Planning Allocations'!$F206,1,LEN('Planning Allocations'!$F206)-2)\n)","v":"APS (3.69%) / BGE (3.54%) / Dominion (85.73%) / PEPCO (7.04%) "},{"$f":"\n IF(OR(LEFT($B206,1)<>\"b\",'Planning Allocations'!$E206=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E206,1,LEN('Planning Allocations'!$E206)-2)\n)","v":""}]
[null,"b0227","Install 500/230kV transformer at Bristers","2009-06-11",5.8,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F207,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F207,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},126361.65577342048,"IS",1,0,5.8,"2005-11-15","Baseline Load Growth Deliverability & Reliability","2005-11-15",{"$f":"IF(LEFT($B207,1)<>\"b\",\"N/A\",'Planning Allocations'!B207)","v":"Appendix"},{"$f":"IF(LEFT($B207,1)<>\"b\",\"N/A\",'Planning Allocations'!C207)","v":"N/A"},{"$f":"IF(LEFT($B207,1)<>\"b\",\"N/A\",'Planning Allocations'!D207)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B207,1)<>\"b\",'Planning Allocations'!$F207=\"\"),\n     $F207&\" (100.00%)\",\n     MID('Planning Allocations'!$F207,1,LEN('Planning Allocations'!$F207)-2)\n)","v":"AEC (0.71%) / APS (3.36%) / BGE (10.93%) / Dominion (67.38%) / DPL (1.66%) / ME (0.89%) / PECO (2.33%) / PEPCO (12.20%) / PPL (0.54%) "},{"$f":"\n IF(OR(LEFT($B207,1)<>\"b\",'Planning Allocations'!$E207=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E207,1,LEN('Planning Allocations'!$E207)-2)\n)","v":""}]
[null,"b0227.1","Loudoun Sub - Upgrade 6 - 230kV breakers: 201T2069, 206952, 20152, 22752, 227T2008, 200852","2009-02-28",2,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F208,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F208,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},43572.98474945534,"IS",1,0,2,"2006-05-23","Baseline Load Growth Deliverability & Reliability","2006-05-23",{"$f":"IF(LEFT($B208,1)<>\"b\",\"N/A\",'Planning Allocations'!B208)","v":"Appendix"},{"$f":"IF(LEFT($B208,1)<>\"b\",\"N/A\",'Planning Allocations'!C208)","v":"N/A"},{"$f":"IF(LEFT($B208,1)<>\"b\",\"N/A\",'Planning Allocations'!D208)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B208,1)<>\"b\",'Planning Allocations'!$F208=\"\"),\n     $F208&\" (100.00%)\",\n     MID('Planning Allocations'!$F208,1,LEN('Planning Allocations'!$F208)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B208,1)<>\"b\",'Planning Allocations'!$E208=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E208,1,LEN('Planning Allocations'!$E208)-2)\n)","v":""}]
[null,"b0227.2","Build new 230kV Bristers - Gainesville circuit","2009-06-11",0,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F209,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F209,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},0,"IS",1,0,0,"2005-11-15","Baseline Load Growth Deliverability & Reliability","2009-12-02",{"$f":"IF(LEFT($B209,1)<>\"b\",\"N/A\",'Planning Allocations'!B209)","v":"Appendix"},{"$f":"IF(LEFT($B209,1)<>\"b\",\"N/A\",'Planning Allocations'!C209)","v":"N/A"},{"$f":"IF(LEFT($B209,1)<>\"b\",\"N/A\",'Planning Allocations'!D209)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B209,1)<>\"b\",'Planning Allocations'!$F209=\"\"),\n     $F209&\" (100.00%)\",\n     MID('Planning Allocations'!$F209,1,LEN('Planning Allocations'!$F209)-2)\n)","v":"AEC (0.71%) / APS (3.36%) / BGE (10.93%) / Dominion (67.38%) / DPL (1.66%) / ME (0.89%) / PECO (2.33%) / PEPCO (12.20%) / PPL (0.54%) "},{"$f":"\n IF(OR(LEFT($B209,1)<>\"b\",'Planning Allocations'!$E209=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E209,1,LEN('Planning Allocations'!$E209)-2)\n)","v":""}]
[null,"b0227.3","Upgrade two Loudoun - Brambleton circuits","2006-06-26",0,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F210,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F210,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},0,"IS",1,0,0,"2005-11-15","Baseline Load Growth Deliverability & Reliability","2009-12-02",{"$f":"IF(LEFT($B210,1)<>\"b\",\"N/A\",'Planning Allocations'!B210)","v":"Appendix"},{"$f":"IF(LEFT($B210,1)<>\"b\",\"N/A\",'Planning Allocations'!C210)","v":"N/A"},{"$f":"IF(LEFT($B210,1)<>\"b\",\"N/A\",'Planning Allocations'!D210)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B210,1)<>\"b\",'Planning Allocations'!$F210=\"\"),\n     $F210&\" (100.00%)\",\n     MID('Planning Allocations'!$F210,1,LEN('Planning Allocations'!$F210)-2)\n)","v":"AEC (0.71%) / APS (3.36%) / BGE (10.93%) / Dominion (67.38%) / DPL (1.66%) / ME (0.89%) / PECO (2.33%) / PEPCO (12.20%) / PPL (0.54%) "},{"$f":"\n IF(OR(LEFT($B210,1)<>\"b\",'Planning Allocations'!$E210=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E210,1,LEN('Planning Allocations'!$E210)-2)\n)","v":""}]
[null,"b0228","Upgrade Burtonsville - Sandy Springs 230kV circuit","2010-11-22",0.92600000000000005,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F211,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F211,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},26457.142857142859,"IS",1,0,0.92600000000000005,"2006-05-23","Baseline Load Growth Deliverability & Reliability","2006-05-23",{"$f":"IF(LEFT($B211,1)<>\"b\",\"N/A\",'Planning Allocations'!B211)","v":"Appendix"},{"$f":"IF(LEFT($B211,1)<>\"b\",\"N/A\",'Planning Allocations'!C211)","v":"N/A"},{"$f":"IF(LEFT($B211,1)<>\"b\",\"N/A\",'Planning Allocations'!D211)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B211,1)<>\"b\",'Planning Allocations'!$F211=\"\"),\n     $F211&\" (100.00%)\",\n     MID('Planning Allocations'!$F211,1,LEN('Planning Allocations'!$F211)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B211,1)<>\"b\",'Planning Allocations'!$E211=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E211,1,LEN('Planning Allocations'!$E211)-2)\n)","v":""}]
[null,"b0229","Install fourth Bedington 500/138kV transformer","2009-04-23",7,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F212,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F212,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},134759.56764758099,"IS",1,0,7,"2005-11-15","Baseline Load Growth Deliverability & Reliability","2005-11-15",{"$f":"IF(LEFT($B212,1)<>\"b\",\"N/A\",'Planning Allocations'!B212)","v":"Appendix"},{"$f":"IF(LEFT($B212,1)<>\"b\",\"N/A\",'Planning Allocations'!C212)","v":"N/A"},{"$f":"IF(LEFT($B212,1)<>\"b\",\"N/A\",'Planning Allocations'!D212)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B212,1)<>\"b\",'Planning Allocations'!$F212=\"\"),\n     $F212&\" (100.00%)\",\n     MID('Planning Allocations'!$F212,1,LEN('Planning Allocations'!$F212)-2)\n)","v":"APS (50.98%) / BGE (13.42%) / Dominion (14.50%) / DPL (2.03%) / ME (1.43%) / PEPCO (17.64%) "},{"$f":"\n IF(OR(LEFT($B212,1)<>\"b\",'Planning Allocations'!$E212=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E212,1,LEN('Planning Allocations'!$E212)-2)\n)","v":""}]
[null,"b0230","Install fourth Meadow Brook 500/138kV transformer","2008-05-31",7,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F213,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F213,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},134759.56764758099,"IS",1,0,7,"2005-11-15","Baseline Load Growth Deliverability & Reliability","2005-11-15",{"$f":"IF(LEFT($B213,1)<>\"b\",\"N/A\",'Planning Allocations'!B213)","v":"Appendix"},{"$f":"IF(LEFT($B213,1)<>\"b\",\"N/A\",'Planning Allocations'!C213)","v":"N/A"},{"$f":"IF(LEFT($B213,1)<>\"b\",\"N/A\",'Planning Allocations'!D213)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B213,1)<>\"b\",'Planning Allocations'!$F213=\"\"),\n     $F213&\" (100.00%)\",\n     MID('Planning Allocations'!$F213,1,LEN('Planning Allocations'!$F213)-2)\n)","v":"APS (79.16%) / BGE (3.61%) / Dominion (11.75%) / DPL (0.86%) / ME (0.67%) / PEPCO (3.95%) "},{"$f":"\n IF(OR(LEFT($B213,1)<>\"b\",'Planning Allocations'!$E213=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E213,1,LEN('Planning Allocations'!$E213)-2)\n)","v":""}]
[null,"b0231","Install 500 kV breakers  & 500 kV bus work at Suffolk","2009-06-01",5.03,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F214,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F214,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},109586.05664488018,"IS",1,0,5.03,"2005-11-15","Baseline Load Growth Deliverability & Reliability","2005-11-15",{"$f":"IF(LEFT($B214,1)<>\"b\",\"N/A\",'Planning Allocations'!B214)","v":"Appendix"},{"$f":"IF(LEFT($B214,1)<>\"b\",\"N/A\",'Planning Allocations'!C214)","v":"(b)(i) Regional Facility"},{"$f":"IF(LEFT($B214,1)<>\"b\",\"N/A\",'Planning Allocations'!D214)","v":"50% LRS & 50% SBDFAX"},{"$f":"\n IF(OR(LEFT($B214,1)<>\"b\",'Planning Allocations'!$F214=\"\"),\n     $F214&\" (100.00%)\",\n     MID('Planning Allocations'!$F214,1,LEN('Planning Allocations'!$F214)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B214,1)<>\"b\",'Planning Allocations'!$E214=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E214,1,LEN('Planning Allocations'!$E214)-2)\n)","v":"AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) "}]
[null,"b0231.2","Install Suffolk 500/230kV Auto Transformer, 230 kV breakers, and 230 kV bus work at Suffolk","2009-06-01",12.3,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F215,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F215,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},267973.85620915034,"IS",1,0,12.3,"2005-11-15","Baseline Load Growth Deliverability & Reliability","2009-12-02",{"$f":"IF(LEFT($B215,1)<>\"b\",\"N/A\",'Planning Allocations'!B215)","v":"Appendix"},{"$f":"IF(LEFT($B215,1)<>\"b\",\"N/A\",'Planning Allocations'!C215)","v":"N/A"},{"$f":"IF(LEFT($B215,1)<>\"b\",\"N/A\",'Planning Allocations'!D215)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B215,1)<>\"b\",'Planning Allocations'!$F215=\"\"),\n     $F215&\" (100.00%)\",\n     MID('Planning Allocations'!$F215,1,LEN('Planning Allocations'!$F215)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B215,1)<>\"b\",'Planning Allocations'!$E215=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E215,1,LEN('Planning Allocations'!$E215)-2)\n)","v":""}]
[null,"b0232","Install 150 MVAR capacitor at Lynnhaven 230kV","2006-05-15",1,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F216,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F216,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},21786.49237472767,"IS",1,0,1,"2005-11-15","Baseline Load Growth Deliverability & Reliability","2005-11-15",{"$f":"IF(LEFT($B216,1)<>\"b\",\"N/A\",'Planning Allocations'!B216)","v":"Appendix"},{"$f":"IF(LEFT($B216,1)<>\"b\",\"N/A\",'Planning Allocations'!C216)","v":"N/A"},{"$f":"IF(LEFT($B216,1)<>\"b\",\"N/A\",'Planning Allocations'!D216)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B216,1)<>\"b\",'Planning Allocations'!$F216=\"\"),\n     $F216&\" (100.00%)\",\n     MID('Planning Allocations'!$F216,1,LEN('Planning Allocations'!$F216)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B216,1)<>\"b\",'Planning Allocations'!$E216=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E216,1,LEN('Planning Allocations'!$E216)-2)\n)","v":""}]
[null,"b0233","Install 150 MVAR capacitor at Landstown","2009-06-15",1.84,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F217,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F217,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},40087.14596949891,"IS",1,0,1.84,"2005-11-15","Baseline Load Growth Deliverability & Reliability","2005-11-15",{"$f":"IF(LEFT($B217,1)<>\"b\",\"N/A\",'Planning Allocations'!B217)","v":"Appendix"},{"$f":"IF(LEFT($B217,1)<>\"b\",\"N/A\",'Planning Allocations'!C217)","v":"N/A"},{"$f":"IF(LEFT($B217,1)<>\"b\",\"N/A\",'Planning Allocations'!D217)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B217,1)<>\"b\",'Planning Allocations'!$F217=\"\"),\n     $F217&\" (100.00%)\",\n     MID('Planning Allocations'!$F217,1,LEN('Planning Allocations'!$F217)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B217,1)<>\"b\",'Planning Allocations'!$E217=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E217,1,LEN('Planning Allocations'!$E217)-2)\n)","v":""}]
[null,"b0234","Install 150 MVAR capacitor at Greenwich 230kV","2009-05-21",1.8580000000000001,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F218,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F218,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},40479.302832244008,"IS",1,0,1.8580000000000001,"2005-11-15","Baseline Load Growth Deliverability & Reliability","2005-11-15",{"$f":"IF(LEFT($B218,1)<>\"b\",\"N/A\",'Planning Allocations'!B218)","v":"Appendix"},{"$f":"IF(LEFT($B218,1)<>\"b\",\"N/A\",'Planning Allocations'!C218)","v":"N/A"},{"$f":"IF(LEFT($B218,1)<>\"b\",\"N/A\",'Planning Allocations'!D218)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B218,1)<>\"b\",'Planning Allocations'!$F218=\"\"),\n     $F218&\" (100.00%)\",\n     MID('Planning Allocations'!$F218,1,LEN('Planning Allocations'!$F218)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B218,1)<>\"b\",'Planning Allocations'!$E218=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E218,1,LEN('Planning Allocations'!$E218)-2)\n)","v":""}]
[null,"b0235","Install 150 MVAR capacitor Fentress 230kV","2009-05-21",1.89,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F219,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F219,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},41176.470588235294,"IS",1,0,1.89,"2005-11-15","Baseline Load Growth Deliverability & Reliability","2005-11-15",{"$f":"IF(LEFT($B219,1)<>\"b\",\"N/A\",'Planning Allocations'!B219)","v":"Appendix"},{"$f":"IF(LEFT($B219,1)<>\"b\",\"N/A\",'Planning Allocations'!C219)","v":"N/A"},{"$f":"IF(LEFT($B219,1)<>\"b\",\"N/A\",'Planning Allocations'!D219)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B219,1)<>\"b\",'Planning Allocations'!$F219=\"\"),\n     $F219&\" (100.00%)\",\n     MID('Planning Allocations'!$F219,1,LEN('Planning Allocations'!$F219)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B219,1)<>\"b\",'Planning Allocations'!$E219=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E219,1,LEN('Planning Allocations'!$E219)-2)\n)","v":""}]
[null,"b0236.1","New West Loop 138kV substation","2006-12-09",61,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F220,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F220,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},1439599.9999999998,"IS",1,0,61,"2005-11-15","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B220,1)<>\"b\",\"N/A\",'Planning Allocations'!B220)","v":"Appendix"},{"$f":"IF(LEFT($B220,1)<>\"b\",\"N/A\",'Planning Allocations'!C220)","v":"N/A"},{"$f":"IF(LEFT($B220,1)<>\"b\",\"N/A\",'Planning Allocations'!D220)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B220,1)<>\"b\",'Planning Allocations'!$F220=\"\"),\n     $F220&\" (100.00%)\",\n     MID('Planning Allocations'!$F220,1,LEN('Planning Allocations'!$F220)-2)\n)","v":"ComEd (100.00%) "},{"$f":"\n IF(OR(LEFT($B220,1)<>\"b\",'Planning Allocations'!$E220=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E220,1,LEN('Planning Allocations'!$E220)-2)\n)","v":""}]
[null,"b0236.2","Install two new 345kV circuits from Crawford and Taylor to West Loop and two new 345/138kV autotransformers at West Loop","2008-04-26",331,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F221,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F221,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},7811599.9999999991,"IS",1,0,331,"2005-11-15","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B221,1)<>\"b\",\"N/A\",'Planning Allocations'!B221)","v":"Appendix"},{"$f":"IF(LEFT($B221,1)<>\"b\",\"N/A\",'Planning Allocations'!C221)","v":"N/A"},{"$f":"IF(LEFT($B221,1)<>\"b\",\"N/A\",'Planning Allocations'!D221)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B221,1)<>\"b\",'Planning Allocations'!$F221=\"\"),\n     $F221&\" (100.00%)\",\n     MID('Planning Allocations'!$F221,1,LEN('Planning Allocations'!$F221)-2)\n)","v":"ComEd (100.00%) "},{"$f":"\n IF(OR(LEFT($B221,1)<>\"b\",'Planning Allocations'!$E221=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E221,1,LEN('Planning Allocations'!$E221)-2)\n)","v":""}]
[null,"b0238","Reconductor Doubs - Dickerson and Doubs - Aqueduct - Dickerson 230 kV to 1200MVA","2009-06-01",9.6,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F222,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F222,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},184813.12134525392,"IS",1,0,9.6,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-03-01",{"$f":"IF(LEFT($B222,1)<>\"b\",\"N/A\",'Planning Allocations'!B222)","v":"Appendix"},{"$f":"IF(LEFT($B222,1)<>\"b\",\"N/A\",'Planning Allocations'!C222)","v":"N/A"},{"$f":"IF(LEFT($B222,1)<>\"b\",\"N/A\",'Planning Allocations'!D222)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B222,1)<>\"b\",'Planning Allocations'!$F222=\"\"),\n     $F222&\" (100.00%)\",\n     MID('Planning Allocations'!$F222,1,LEN('Planning Allocations'!$F222)-2)\n)","v":"BGE (16.66%) / Dominion (33.66%) / PEPCO (49.68%) "},{"$f":"\n IF(OR(LEFT($B222,1)<>\"b\",'Planning Allocations'!$E222=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E222,1,LEN('Planning Allocations'!$E222)-2)\n)","v":""}]
[null,"b0238.1","Modify Dickerson Station H 230 kV","2009-06-01",1.1000000000000001,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F223,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F223,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},31428.571428571428,"IS",1,0,1.1000000000000001,"2007-08-22","Baseline Load Growth Deliverability & Reliability","2007-06-01",{"$f":"IF(LEFT($B223,1)<>\"b\",\"N/A\",'Planning Allocations'!B223)","v":"Appendix"},{"$f":"IF(LEFT($B223,1)<>\"b\",\"N/A\",'Planning Allocations'!C223)","v":"N/A"},{"$f":"IF(LEFT($B223,1)<>\"b\",\"N/A\",'Planning Allocations'!D223)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B223,1)<>\"b\",'Planning Allocations'!$F223=\"\"),\n     $F223&\" (100.00%)\",\n     MID('Planning Allocations'!$F223,1,LEN('Planning Allocations'!$F223)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B223,1)<>\"b\",'Planning Allocations'!$E223=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E223,1,LEN('Planning Allocations'!$E223)-2)\n)","v":""}]
[null,"b0240","Open the Black Oak #3 500/138kV transformer for the loss of Hatfield - Black Oak 500kV line","2006-01-13",0,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F224,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F224,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},0,"IS",1,0,0,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-03-01",{"$f":"IF(LEFT($B224,1)<>\"b\",\"N/A\",'Planning Allocations'!B224)","v":"Appendix"},{"$f":"IF(LEFT($B224,1)<>\"b\",\"N/A\",'Planning Allocations'!C224)","v":"N/A"},{"$f":"IF(LEFT($B224,1)<>\"b\",\"N/A\",'Planning Allocations'!D224)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B224,1)<>\"b\",'Planning Allocations'!$F224=\"\"),\n     $F224&\" (100.00%)\",\n     MID('Planning Allocations'!$F224,1,LEN('Planning Allocations'!$F224)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B224,1)<>\"b\",'Planning Allocations'!$E224=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E224,1,LEN('Planning Allocations'!$E224)-2)\n)","v":""}]
[null,"b0241.2","Edge Moor Sub - Replace overstressed breakers","2008-06-01",0.83,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F225,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F225,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},23714.285714285714,"IS",1,0,0.83,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-03-01",{"$f":"IF(LEFT($B225,1)<>\"b\",\"N/A\",'Planning Allocations'!B225)","v":"Appendix"},{"$f":"IF(LEFT($B225,1)<>\"b\",\"N/A\",'Planning Allocations'!C225)","v":"N/A"},{"$f":"IF(LEFT($B225,1)<>\"b\",\"N/A\",'Planning Allocations'!D225)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B225,1)<>\"b\",'Planning Allocations'!$F225=\"\"),\n     $F225&\" (100.00%)\",\n     MID('Planning Allocations'!$F225,1,LEN('Planning Allocations'!$F225)-2)\n)","v":"DPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B225,1)<>\"b\",'Planning Allocations'!$E225=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E225,1,LEN('Planning Allocations'!$E225)-2)\n)","v":""}]
[null,"b0241.3","Red Lion Sub - 500/230kV work","2008-12-31",12.63,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F226,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F226,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},360857.14285714284,"IS",1,0,12.63,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-03-01",{"$f":"IF(LEFT($B226,1)<>\"b\",\"N/A\",'Planning Allocations'!B226)","v":"Appendix"},{"$f":"IF(LEFT($B226,1)<>\"b\",\"N/A\",'Planning Allocations'!C226)","v":"N/A"},{"$f":"IF(LEFT($B226,1)<>\"b\",\"N/A\",'Planning Allocations'!D226)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B226,1)<>\"b\",'Planning Allocations'!$F226=\"\"),\n     $F226&\" (100.00%)\",\n     MID('Planning Allocations'!$F226,1,LEN('Planning Allocations'!$F226)-2)\n)","v":"DPL (84.50%) / PECO (15.50%) "},{"$f":"\n IF(OR(LEFT($B226,1)<>\"b\",'Planning Allocations'!$E226=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E226,1,LEN('Planning Allocations'!$E226)-2)\n)","v":""}]
[null,"b0241.5","Replace Keeney 230 kV breaker 233","2006-12-31",0.254,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F227,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F227,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},7257.1428571428569,"IS",1,0,0.254,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B227,1)<>\"b\",\"N/A\",'Planning Allocations'!B227)","v":"Appendix"},{"$f":"IF(LEFT($B227,1)<>\"b\",\"N/A\",'Planning Allocations'!C227)","v":"N/A"},{"$f":"IF(LEFT($B227,1)<>\"b\",\"N/A\",'Planning Allocations'!D227)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B227,1)<>\"b\",'Planning Allocations'!$F227=\"\"),\n     $F227&\" (100.00%)\",\n     MID('Planning Allocations'!$F227,1,LEN('Planning Allocations'!$F227)-2)\n)","v":"DPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B227,1)<>\"b\",'Planning Allocations'!$E227=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E227,1,LEN('Planning Allocations'!$E227)-2)\n)","v":""}]
[null,"b0241.6","Replace Keeney 230 kV breaker 235","2007-04-03",0.254,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F228,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F228,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},7257.1428571428569,"IS",1,0,0.254,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B228,1)<>\"b\",\"N/A\",'Planning Allocations'!B228)","v":"Appendix"},{"$f":"IF(LEFT($B228,1)<>\"b\",\"N/A\",'Planning Allocations'!C228)","v":"N/A"},{"$f":"IF(LEFT($B228,1)<>\"b\",\"N/A\",'Planning Allocations'!D228)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B228,1)<>\"b\",'Planning Allocations'!$F228=\"\"),\n     $F228&\" (100.00%)\",\n     MID('Planning Allocations'!$F228,1,LEN('Planning Allocations'!$F228)-2)\n)","v":"DPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B228,1)<>\"b\",'Planning Allocations'!$E228=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E228,1,LEN('Planning Allocations'!$E228)-2)\n)","v":""}]
[null,"b0241.7","Replace Keeney 230 kV breaker 236","2007-12-31",0.254,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F229,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F229,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},7257.1428571428569,"IS",1,0,0.254,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B229,1)<>\"b\",\"N/A\",'Planning Allocations'!B229)","v":"Appendix"},{"$f":"IF(LEFT($B229,1)<>\"b\",\"N/A\",'Planning Allocations'!C229)","v":"N/A"},{"$f":"IF(LEFT($B229,1)<>\"b\",\"N/A\",'Planning Allocations'!D229)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B229,1)<>\"b\",'Planning Allocations'!$F229=\"\"),\n     $F229&\" (100.00%)\",\n     MID('Planning Allocations'!$F229,1,LEN('Planning Allocations'!$F229)-2)\n)","v":"DPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B229,1)<>\"b\",'Planning Allocations'!$E229=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E229,1,LEN('Planning Allocations'!$E229)-2)\n)","v":""}]
[null,"b0241.8","Replace Keeney 230 kV breaker 237","2007-12-31",0.254,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F230,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F230,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},7257.1428571428569,"IS",1,0,0.254,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B230,1)<>\"b\",\"N/A\",'Planning Allocations'!B230)","v":"Appendix"},{"$f":"IF(LEFT($B230,1)<>\"b\",\"N/A\",'Planning Allocations'!C230)","v":"N/A"},{"$f":"IF(LEFT($B230,1)<>\"b\",\"N/A\",'Planning Allocations'!D230)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B230,1)<>\"b\",'Planning Allocations'!$F230=\"\"),\n     $F230&\" (100.00%)\",\n     MID('Planning Allocations'!$F230,1,LEN('Planning Allocations'!$F230)-2)\n)","v":"DPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B230,1)<>\"b\",'Planning Allocations'!$E230=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E230,1,LEN('Planning Allocations'!$E230)-2)\n)","v":""}]
[null,"b0241.9","Replace Keeney 230 kV breaker 238","2007-05-04",0.254,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F231,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F231,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},7257.1428571428569,"IS",1,0,0.254,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B231,1)<>\"b\",\"N/A\",'Planning Allocations'!B231)","v":"Appendix"},{"$f":"IF(LEFT($B231,1)<>\"b\",\"N/A\",'Planning Allocations'!C231)","v":"N/A"},{"$f":"IF(LEFT($B231,1)<>\"b\",\"N/A\",'Planning Allocations'!D231)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B231,1)<>\"b\",'Planning Allocations'!$F231=\"\"),\n     $F231&\" (100.00%)\",\n     MID('Planning Allocations'!$F231,1,LEN('Planning Allocations'!$F231)-2)\n)","v":"DPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B231,1)<>\"b\",'Planning Allocations'!$E231=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E231,1,LEN('Planning Allocations'!$E231)-2)\n)","v":""}]
[null,"b0244","Install a 4th Waugh Chapel 500/230 kV transformer, terminate the transformer in a new 500 kV bay and operate the existing in-service spare transformer on standby and other associated configuration changes","2010-05-15",40.4,"BGE",{"$f":"\nIF(     ISERROR( VLOOKUP(F232,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F232,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":44},918181.81818181823,"IS",1,0,40.4,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-03-01",{"$f":"IF(LEFT($B232,1)<>\"b\",\"N/A\",'Planning Allocations'!B232)","v":"Appendix"},{"$f":"IF(LEFT($B232,1)<>\"b\",\"N/A\",'Planning Allocations'!C232)","v":"N/A"},{"$f":"IF(LEFT($B232,1)<>\"b\",\"N/A\",'Planning Allocations'!D232)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B232,1)<>\"b\",'Planning Allocations'!$F232=\"\"),\n     $F232&\" (100.00%)\",\n     MID('Planning Allocations'!$F232,1,LEN('Planning Allocations'!$F232)-2)\n)","v":"BGE (85.56%) / ME (0.83%) / PEPCO (13.61%) "},{"$f":"\n IF(OR(LEFT($B232,1)<>\"b\",'Planning Allocations'!$E232=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E232,1,LEN('Planning Allocations'!$E232)-2)\n)","v":""}]
[null,"b0245","Replacement of the existing 954 ACSR conductor on the Bedington - Nipetown 138kV line with high temperature / low sag conductor","2008-04-04",1.7,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F233,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F233,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},32727.323571555382,"IS",1,0,1.7,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-03-01",{"$f":"IF(LEFT($B233,1)<>\"b\",\"N/A\",'Planning Allocations'!B233)","v":"Appendix"},{"$f":"IF(LEFT($B233,1)<>\"b\",\"N/A\",'Planning Allocations'!C233)","v":"N/A"},{"$f":"IF(LEFT($B233,1)<>\"b\",\"N/A\",'Planning Allocations'!D233)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B233,1)<>\"b\",'Planning Allocations'!$F233=\"\"),\n     $F233&\" (100.00%)\",\n     MID('Planning Allocations'!$F233,1,LEN('Planning Allocations'!$F233)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B233,1)<>\"b\",'Planning Allocations'!$E233=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E233,1,LEN('Planning Allocations'!$E233)-2)\n)","v":""}]
[null,"b0246","Rebuild of the Double Tollgate - Old Chapel 138kV line with 954 ACSR conductor","2008-10-30",1.95,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F234,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F234,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},37540.165273254701,"IS",1,0,1.95,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-03-01",{"$f":"IF(LEFT($B234,1)<>\"b\",\"N/A\",'Planning Allocations'!B234)","v":"Appendix"},{"$f":"IF(LEFT($B234,1)<>\"b\",\"N/A\",'Planning Allocations'!C234)","v":"N/A"},{"$f":"IF(LEFT($B234,1)<>\"b\",\"N/A\",'Planning Allocations'!D234)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B234,1)<>\"b\",'Planning Allocations'!$F234=\"\"),\n     $F234&\" (100.00%)\",\n     MID('Planning Allocations'!$F234,1,LEN('Planning Allocations'!$F234)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B234,1)<>\"b\",'Planning Allocations'!$E234=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E234,1,LEN('Planning Allocations'!$E234)-2)\n)","v":""}]
[null,"b0247","Install 14 MVAR of 69kV bus capacitors at Quince Orchard","2006-06-01",0.45,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F235,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F235,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},12857.142857142857,"IS",1,0,0.45,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B235,1)<>\"b\",\"N/A\",'Planning Allocations'!B235)","v":"N/A"},{"$f":"IF(LEFT($B235,1)<>\"b\",\"N/A\",'Planning Allocations'!C235)","v":"N/A"},{"$f":"IF(LEFT($B235,1)<>\"b\",\"N/A\",'Planning Allocations'!D235)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B235,1)<>\"b\",'Planning Allocations'!$F235=\"\"),\n     $F235&\" (100.00%)\",\n     MID('Planning Allocations'!$F235,1,LEN('Planning Allocations'!$F235)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B235,1)<>\"b\",'Planning Allocations'!$E235=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E235,1,LEN('Planning Allocations'!$E235)-2)\n)","v":""}]
[null,"b0248","Install 14 MVAR of 69kV bus capacitors at Norbeck","2006-06-01",0.45,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F236,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F236,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},12857.142857142857,"IS",1,0,0.45,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B236,1)<>\"b\",\"N/A\",'Planning Allocations'!B236)","v":"N/A"},{"$f":"IF(LEFT($B236,1)<>\"b\",\"N/A\",'Planning Allocations'!C236)","v":"N/A"},{"$f":"IF(LEFT($B236,1)<>\"b\",\"N/A\",'Planning Allocations'!D236)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B236,1)<>\"b\",'Planning Allocations'!$F236=\"\"),\n     $F236&\" (100.00%)\",\n     MID('Planning Allocations'!$F236,1,LEN('Planning Allocations'!$F236)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B236,1)<>\"b\",'Planning Allocations'!$E236=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E236,1,LEN('Planning Allocations'!$E236)-2)\n)","v":""}]
[null,"b0249","Install 28 MVAR of 69kV bus capacitors at Bells Mill","2005-12-02",0.72099999999999997,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F237,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F237,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},20600,"IS",1,0,0.72099999999999997,"2006-10-30","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B237,1)<>\"b\",\"N/A\",'Planning Allocations'!B237)","v":"N/A"},{"$f":"IF(LEFT($B237,1)<>\"b\",\"N/A\",'Planning Allocations'!C237)","v":"N/A"},{"$f":"IF(LEFT($B237,1)<>\"b\",\"N/A\",'Planning Allocations'!D237)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B237,1)<>\"b\",'Planning Allocations'!$F237=\"\"),\n     $F237&\" (100.00%)\",\n     MID('Planning Allocations'!$F237,1,LEN('Planning Allocations'!$F237)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B237,1)<>\"b\",'Planning Allocations'!$E237=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E237,1,LEN('Planning Allocations'!$E237)-2)\n)","v":""}]
[null,"b0250","Install 108 MVAR of feeder capacitors at various locations","2006-06-01",2.7559999999999998,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F238,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F238,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},78742.857142857145,"IS",1,0,2.7559999999999998,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B238,1)<>\"b\",\"N/A\",'Planning Allocations'!B238)","v":"N/A"},{"$f":"IF(LEFT($B238,1)<>\"b\",\"N/A\",'Planning Allocations'!C238)","v":"N/A"},{"$f":"IF(LEFT($B238,1)<>\"b\",\"N/A\",'Planning Allocations'!D238)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B238,1)<>\"b\",'Planning Allocations'!$F238=\"\"),\n     $F238&\" (100.00%)\",\n     MID('Planning Allocations'!$F238,1,LEN('Planning Allocations'!$F238)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B238,1)<>\"b\",'Planning Allocations'!$E238=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E238,1,LEN('Planning Allocations'!$E238)-2)\n)","v":""}]
[null,"b0251","Install 50 MVAR of 230 kV capacitors at Bells Mill (on 23029 line)","2010-04-03",1.95,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F239,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F239,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},55714.285714285717,"IS",1,0,1.95,"2006-05-23","Baseline Load Growth Deliverability & Reliability","2006-05-23",{"$f":"IF(LEFT($B239,1)<>\"b\",\"N/A\",'Planning Allocations'!B239)","v":"Appendix"},{"$f":"IF(LEFT($B239,1)<>\"b\",\"N/A\",'Planning Allocations'!C239)","v":"N/A"},{"$f":"IF(LEFT($B239,1)<>\"b\",\"N/A\",'Planning Allocations'!D239)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B239,1)<>\"b\",'Planning Allocations'!$F239=\"\"),\n     $F239&\" (100.00%)\",\n     MID('Planning Allocations'!$F239,1,LEN('Planning Allocations'!$F239)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B239,1)<>\"b\",'Planning Allocations'!$E239=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E239,1,LEN('Planning Allocations'!$E239)-2)\n)","v":""}]
[null,"b0251.1","Install 50 MVAR of 230 kV capacitors at Bells Mill (on 23031 line)","2010-05-01",1.95,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F240,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F240,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},55714.285714285717,"IS",1,0,1.95,"2006-05-23","Baseline Load Growth Deliverability & Reliability","00:00:00",{"$f":"IF(LEFT($B240,1)<>\"b\",\"N/A\",'Planning Allocations'!B240)","v":"Appendix"},{"$f":"IF(LEFT($B240,1)<>\"b\",\"N/A\",'Planning Allocations'!C240)","v":"N/A"},{"$f":"IF(LEFT($B240,1)<>\"b\",\"N/A\",'Planning Allocations'!D240)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B240,1)<>\"b\",'Planning Allocations'!$F240=\"\"),\n     $F240&\" (100.00%)\",\n     MID('Planning Allocations'!$F240,1,LEN('Planning Allocations'!$F240)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B240,1)<>\"b\",'Planning Allocations'!$E240=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E240,1,LEN('Planning Allocations'!$E240)-2)\n)","v":""}]
[null,"b0252","Install 50 MVAR of 230 kV capacitors at Bells Mill (on 23028 line)","2010-08-08",1.5,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F241,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F241,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},42857.142857142855,"IS",1,0,1.5,"2006-05-23","Baseline Load Growth Deliverability & Reliability","2006-05-23",{"$f":"IF(LEFT($B241,1)<>\"b\",\"N/A\",'Planning Allocations'!B241)","v":"Appendix"},{"$f":"IF(LEFT($B241,1)<>\"b\",\"N/A\",'Planning Allocations'!C241)","v":"N/A"},{"$f":"IF(LEFT($B241,1)<>\"b\",\"N/A\",'Planning Allocations'!D241)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B241,1)<>\"b\",'Planning Allocations'!$F241=\"\"),\n     $F241&\" (100.00%)\",\n     MID('Planning Allocations'!$F241,1,LEN('Planning Allocations'!$F241)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B241,1)<>\"b\",'Planning Allocations'!$E241=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E241,1,LEN('Planning Allocations'!$E241)-2)\n)","v":""}]
[null,"b0252.1","Install 50 MVAR of 230 kV capacitors at Bells Mill (on 23030 line)","2010-08-23",1.5,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F242,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F242,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},42857.142857142855,"IS",1,0,1.5,"2006-05-23","Baseline Load Growth Deliverability & Reliability","00:00:00",{"$f":"IF(LEFT($B242,1)<>\"b\",\"N/A\",'Planning Allocations'!B242)","v":"Appendix"},{"$f":"IF(LEFT($B242,1)<>\"b\",\"N/A\",'Planning Allocations'!C242)","v":"N/A"},{"$f":"IF(LEFT($B242,1)<>\"b\",\"N/A\",'Planning Allocations'!D242)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B242,1)<>\"b\",'Planning Allocations'!$F242=\"\"),\n     $F242&\" (100.00%)\",\n     MID('Planning Allocations'!$F242,1,LEN('Planning Allocations'!$F242)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B242,1)<>\"b\",'Planning Allocations'!$E242=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E242,1,LEN('Planning Allocations'!$E242)-2)\n)","v":""}]
[null,"b0253","Convert Pine Creek substation from 69kV to 138kV","2008-01-09",5.7,"DL",{"$f":"\nIF(     ISERROR( VLOOKUP(F243,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F243,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43},132558.13953488372,"IS",1,0,5.7,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-03-01",{"$f":"IF(LEFT($B243,1)<>\"b\",\"N/A\",'Planning Allocations'!B243)","v":"Appendix"},{"$f":"IF(LEFT($B243,1)<>\"b\",\"N/A\",'Planning Allocations'!C243)","v":"N/A"},{"$f":"IF(LEFT($B243,1)<>\"b\",\"N/A\",'Planning Allocations'!D243)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B243,1)<>\"b\",'Planning Allocations'!$F243=\"\"),\n     $F243&\" (100.00%)\",\n     MID('Planning Allocations'!$F243,1,LEN('Planning Allocations'!$F243)-2)\n)","v":"DL (100.00%) "},{"$f":"\n IF(OR(LEFT($B243,1)<>\"b\",'Planning Allocations'!$E243=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E243,1,LEN('Planning Allocations'!$E243)-2)\n)","v":""}]
[null,"b0254","Convert North substation from 69kV to 138kV","2006-12-31",3.9,"DL",{"$f":"\nIF(     ISERROR( VLOOKUP(F244,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F244,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43},90697.674418604656,"IS",1,0,3.9,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-03-01",{"$f":"IF(LEFT($B244,1)<>\"b\",\"N/A\",'Planning Allocations'!B244)","v":"Appendix"},{"$f":"IF(LEFT($B244,1)<>\"b\",\"N/A\",'Planning Allocations'!C244)","v":"N/A"},{"$f":"IF(LEFT($B244,1)<>\"b\",\"N/A\",'Planning Allocations'!D244)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B244,1)<>\"b\",'Planning Allocations'!$F244=\"\"),\n     $F244&\" (100.00%)\",\n     MID('Planning Allocations'!$F244,1,LEN('Planning Allocations'!$F244)-2)\n)","v":"DL (100.00%) "},{"$f":"\n IF(OR(LEFT($B244,1)<>\"b\",'Planning Allocations'!$E244=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E244,1,LEN('Planning Allocations'!$E244)-2)\n)","v":""}]
[null,"b0255","Convert Highland substation from 69kV to 138kV and Lines to Logans Ferry to 138kV","2010-01-06",21.1,"DL",{"$f":"\nIF(     ISERROR( VLOOKUP(F245,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F245,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43},490697.67441860464,"IS",1,0,21.1,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-03-01",{"$f":"IF(LEFT($B245,1)<>\"b\",\"N/A\",'Planning Allocations'!B245)","v":"Appendix"},{"$f":"IF(LEFT($B245,1)<>\"b\",\"N/A\",'Planning Allocations'!C245)","v":"N/A"},{"$f":"IF(LEFT($B245,1)<>\"b\",\"N/A\",'Planning Allocations'!D245)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B245,1)<>\"b\",'Planning Allocations'!$F245=\"\"),\n     $F245&\" (100.00%)\",\n     MID('Planning Allocations'!$F245,1,LEN('Planning Allocations'!$F245)-2)\n)","v":"DL (100.00%) "},{"$f":"\n IF(OR(LEFT($B245,1)<>\"b\",'Planning Allocations'!$E245=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E245,1,LEN('Planning Allocations'!$E245)-2)\n)","v":""}]
[null,"b0256.1","Convert Valley substation from 69kV to 138kV","2007-02-16",1.6,"DL",{"$f":"\nIF(     ISERROR( VLOOKUP(F246,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F246,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43},37209.302325581397,"IS",1,0,1.6,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-03-01",{"$f":"IF(LEFT($B246,1)<>\"b\",\"N/A\",'Planning Allocations'!B246)","v":"Appendix"},{"$f":"IF(LEFT($B246,1)<>\"b\",\"N/A\",'Planning Allocations'!C246)","v":"N/A"},{"$f":"IF(LEFT($B246,1)<>\"b\",\"N/A\",'Planning Allocations'!D246)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B246,1)<>\"b\",'Planning Allocations'!$F246=\"\"),\n     $F246&\" (100.00%)\",\n     MID('Planning Allocations'!$F246,1,LEN('Planning Allocations'!$F246)-2)\n)","v":"DL (100.00%) "},{"$f":"\n IF(OR(LEFT($B246,1)<>\"b\",'Planning Allocations'!$E246=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E246,1,LEN('Planning Allocations'!$E246)-2)\n)","v":""}]
[null,"b0256.2","Reconductor Valley-Cresent at 138kV (Z-82)","2010-04-06",6.9,"DL",{"$f":"\nIF(     ISERROR( VLOOKUP(F247,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F247,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43},160465.11627906977,"IS",1,0,6.9,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-03-01",{"$f":"IF(LEFT($B247,1)<>\"b\",\"N/A\",'Planning Allocations'!B247)","v":"Appendix"},{"$f":"IF(LEFT($B247,1)<>\"b\",\"N/A\",'Planning Allocations'!C247)","v":"N/A"},{"$f":"IF(LEFT($B247,1)<>\"b\",\"N/A\",'Planning Allocations'!D247)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B247,1)<>\"b\",'Planning Allocations'!$F247=\"\"),\n     $F247&\" (100.00%)\",\n     MID('Planning Allocations'!$F247,1,LEN('Planning Allocations'!$F247)-2)\n)","v":"DL (100.00%) "},{"$f":"\n IF(OR(LEFT($B247,1)<>\"b\",'Planning Allocations'!$E247=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E247,1,LEN('Planning Allocations'!$E247)-2)\n)","v":""}]
[null,"b0257.1","Convert Wilmerding substation from 69kV to 138kV","2007-06-01",2.7,"DL",{"$f":"\nIF(     ISERROR( VLOOKUP(F248,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F248,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43},62790.697674418603,"IS",1,0,2.7,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-03-01",{"$f":"IF(LEFT($B248,1)<>\"b\",\"N/A\",'Planning Allocations'!B248)","v":"Appendix"},{"$f":"IF(LEFT($B248,1)<>\"b\",\"N/A\",'Planning Allocations'!C248)","v":"N/A"},{"$f":"IF(LEFT($B248,1)<>\"b\",\"N/A\",'Planning Allocations'!D248)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B248,1)<>\"b\",'Planning Allocations'!$F248=\"\"),\n     $F248&\" (100.00%)\",\n     MID('Planning Allocations'!$F248,1,LEN('Planning Allocations'!$F248)-2)\n)","v":"DL (100.00%) "},{"$f":"\n IF(OR(LEFT($B248,1)<>\"b\",'Planning Allocations'!$E248=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E248,1,LEN('Planning Allocations'!$E248)-2)\n)","v":""}]
[null,"b0257.2","Convert Dravosburg-Wilmerding from 69kV to 138kV","2006-12-21",0.42,"DL",{"$f":"\nIF(     ISERROR( VLOOKUP(F249,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F249,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43},9767.4418604651164,"IS",1,0,0.42,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-03-01",{"$f":"IF(LEFT($B249,1)<>\"b\",\"N/A\",'Planning Allocations'!B249)","v":"Appendix"},{"$f":"IF(LEFT($B249,1)<>\"b\",\"N/A\",'Planning Allocations'!C249)","v":"N/A"},{"$f":"IF(LEFT($B249,1)<>\"b\",\"N/A\",'Planning Allocations'!D249)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B249,1)<>\"b\",'Planning Allocations'!$F249=\"\"),\n     $F249&\" (100.00%)\",\n     MID('Planning Allocations'!$F249,1,LEN('Planning Allocations'!$F249)-2)\n)","v":"DL (100.00%) "},{"$f":"\n IF(OR(LEFT($B249,1)<>\"b\",'Planning Allocations'!$E249=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E249,1,LEN('Planning Allocations'!$E249)-2)\n)","v":""}]
[null,"b0258","Elrama replace 41 MVA 138/69kV transformer with a minimum 75 MVA","2009-02-19",2.2999999999999998,"DL",{"$f":"\nIF(     ISERROR( VLOOKUP(F250,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F250,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43},53488.372093023259,"IS",1,0,2.2999999999999998,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-03-01",{"$f":"IF(LEFT($B250,1)<>\"b\",\"N/A\",'Planning Allocations'!B250)","v":"Appendix"},{"$f":"IF(LEFT($B250,1)<>\"b\",\"N/A\",'Planning Allocations'!C250)","v":"N/A"},{"$f":"IF(LEFT($B250,1)<>\"b\",\"N/A\",'Planning Allocations'!D250)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B250,1)<>\"b\",'Planning Allocations'!$F250=\"\"),\n     $F250&\" (100.00%)\",\n     MID('Planning Allocations'!$F250,1,LEN('Planning Allocations'!$F250)-2)\n)","v":"DL (100.00%) "},{"$f":"\n IF(OR(LEFT($B250,1)<>\"b\",'Planning Allocations'!$E250=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E250,1,LEN('Planning Allocations'!$E250)-2)\n)","v":""}]
[null,"b0280.4","Install 18MVAR capacitor at Waverly 13.8kV substation ","2007-06-01",0.5,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F284,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F284,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},7248.767134546154,"IS",1,0,0.5,"2006-03-01","Baseline Load Growth Deliverability & Reliability","2006-03-01",{"$f":"IF(LEFT($B284,1)<>\"b\",\"N/A\",'Planning Allocations'!B284)","v":"Appendix"},{"$f":"IF(LEFT($B284,1)<>\"b\",\"N/A\",'Planning Allocations'!C284)","v":"N/A"},{"$f":"IF(LEFT($B284,1)<>\"b\",\"N/A\",'Planning Allocations'!D284)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B284,1)<>\"b\",'Planning Allocations'!$F284=\"\"),\n     $F284&\" (100.00%)\",\n     MID('Planning Allocations'!$F284,1,LEN('Planning Allocations'!$F284)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B284,1)<>\"b\",'Planning Allocations'!$E284=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E284,1,LEN('Planning Allocations'!$E284)-2)\n)","v":""}]
[null,"b0322","Convert Lime Kiln substation to 230kV operation","2008-05-29",4.2,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F326,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F326,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},{"$f":"IF(OR(I326=\"Cancelled\",I326=\"On Hold\"),0,1000000*E326/G326)","v":80855.740588548593},"IS",1,0,4.2,"2006-05-23","Baseline Load Growth Deliverability & Reliability","2006-05-23",{"$f":"IF(LEFT($B326,1)<>\"b\",\"N/A\",'Planning Allocations'!B326)","v":"Appendix"},{"$f":"IF(LEFT($B326,1)<>\"b\",\"N/A\",'Planning Allocations'!C326)","v":"N/A"},{"$f":"IF(LEFT($B326,1)<>\"b\",\"N/A\",'Planning Allocations'!D326)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B326,1)<>\"b\",'Planning Allocations'!$F326=\"\"),\n     $F326&\" (100.00%)\",\n     MID('Planning Allocations'!$F326,1,LEN('Planning Allocations'!$F326)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B326,1)<>\"b\",'Planning Allocations'!$E326=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E326,1,LEN('Planning Allocations'!$E326)-2)\n)","v":""}]
[null,"b0326","Uprate/resag Remington-Brandywine-Culpepper 115 kV - Line #70","2009-06-18",12.8,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F329,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F329,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},278867.10239651415,"IS",1,0,12.8,"2006-05-23","Baseline Load Growth Deliverability & Reliability","2006-05-23",{"$f":"IF(LEFT($B329,1)<>\"b\",\"N/A\",'Planning Allocations'!B329)","v":"Appendix"},{"$f":"IF(LEFT($B329,1)<>\"b\",\"N/A\",'Planning Allocations'!C329)","v":"N/A"},{"$f":"IF(LEFT($B329,1)<>\"b\",\"N/A\",'Planning Allocations'!D329)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B329,1)<>\"b\",'Planning Allocations'!$F329=\"\"),\n     $F329&\" (100.00%)\",\n     MID('Planning Allocations'!$F329,1,LEN('Planning Allocations'!$F329)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B329,1)<>\"b\",'Planning Allocations'!$E329=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E329,1,LEN('Planning Allocations'!$E329)-2)\n)","v":""}]
["TrAIL","b0347.26","Replace Meadow Brook 138kV breaker 'MD-22 #1 CAP'","2011-05-25",0.193,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F374,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F374,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},3715.5137937118757,"IS",1,0,0.193,"2010-01-13","Baseline Load Growth Deliverability & Reliability","00:00:00",{"$f":"IF(LEFT($B374,1)<>\"b\",\"N/A\",'Planning Allocations'!B374)","v":"Appendix"},{"$f":"IF(LEFT($B374,1)<>\"b\",\"N/A\",'Planning Allocations'!C374)","v":"(b)(i) Regional Facility"},{"$f":"IF(LEFT($B374,1)<>\"b\",\"N/A\",'Planning Allocations'!D374)","v":"50% LRS & 50% SBDFAX"},{"$f":"\n IF(OR(LEFT($B374,1)<>\"b\",'Planning Allocations'!$F374=\"\"),\n     $F374&\" (100.00%)\",\n     MID('Planning Allocations'!$F374,1,LEN('Planning Allocations'!$F374)-2)\n)","v":"APS (22.57%) / BGE (7.27%) / Dominion (56.77%) / PEPCO (13.39%) "},{"$f":"\n IF(OR(LEFT($B374,1)<>\"b\",'Planning Allocations'!$E374=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E374,1,LEN('Planning Allocations'!$E374)-2)\n)","v":"AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) "}]
[null,"b0367","Reconductor 230kV Quince Orchard to Dickerson circuits 33 & 35","2011-06-19",20,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F412,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F412,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},571428.57142857148,"IS",1,0,20,"2006-05-23","Baseline Load Growth Deliverability & Reliability","2006-05-23",{"$f":"IF(LEFT($B412,1)<>\"b\",\"N/A\",'Planning Allocations'!B412)","v":"Appendix"},{"$f":"IF(LEFT($B412,1)<>\"b\",\"N/A\",'Planning Allocations'!C412)","v":"N/A"},{"$f":"IF(LEFT($B412,1)<>\"b\",\"N/A\",'Planning Allocations'!D412)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B412,1)<>\"b\",'Planning Allocations'!$F412=\"\"),\n     $F412&\" (100.00%)\",\n     MID('Planning Allocations'!$F412,1,LEN('Planning Allocations'!$F412)-2)\n)","v":"AEC (1.78%) / BGE (26.52%) / DPL (3.25%) / ECP (0.08%) / JCPL (2.67%) / ME (1.16%) / Neptune (0.25%) / PECO (4.79%) / PEPCO (52.46%) / PPL (3.23%) / PSEG (3.81%) "},{"$f":"\n IF(OR(LEFT($B412,1)<>\"b\",'Planning Allocations'!$E412=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E412,1,LEN('Planning Allocations'!$E412)-2)\n)","v":""}]
[null,"b0412","Re-tension Pruntytown - Mt. Storm 500kV to a 3502 MVA rating","2007-04-20",0,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F478,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F478,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},0,"IS",1,0,0,"2006-10-30","Baseline Load Growth Deliverability & Reliability","2006-11-01",{"$f":"IF(LEFT($B478,1)<>\"b\",\"N/A\",'Planning Allocations'!B478)","v":"Appendix"},{"$f":"IF(LEFT($B478,1)<>\"b\",\"N/A\",'Planning Allocations'!C478)","v":"(b)(i) Regional Facility"},{"$f":"IF(LEFT($B478,1)<>\"b\",\"N/A\",'Planning Allocations'!D478)","v":"50% LRS & 50% SBDFAX"},{"$f":"\n IF(OR(LEFT($B478,1)<>\"b\",'Planning Allocations'!$F478=\"\"),\n     $F478&\" (100.00%)\",\n     MID('Planning Allocations'!$F478,1,LEN('Planning Allocations'!$F478)-2)\n)","v":"APS (19.48%) / BGE (15.82%) / Dominion (36.94%) / PEPCO (27.76%) "},{"$f":"\n IF(OR(LEFT($B478,1)<>\"b\",'Planning Allocations'!$E478=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E478,1,LEN('Planning Allocations'!$E478)-2)\n)","v":"AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) "}]
[null,"b0430","Woodstown Upgrade 69kV line trap","2007-02-01",0.15,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F495,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F495,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},4285.7142857142853,"IS",1,0,0.15,"2005-05-09","Baseline Load Growth Deliverability & Reliability","2009-12-02",{"$f":"IF(LEFT($B495,1)<>\"b\",\"N/A\",'Planning Allocations'!B495)","v":"N/A"},{"$f":"IF(LEFT($B495,1)<>\"b\",\"N/A\",'Planning Allocations'!C495)","v":"N/A"},{"$f":"IF(LEFT($B495,1)<>\"b\",\"N/A\",'Planning Allocations'!D495)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B495,1)<>\"b\",'Planning Allocations'!$F495=\"\"),\n     $F495&\" (100.00%)\",\n     MID('Planning Allocations'!$F495,1,LEN('Planning Allocations'!$F495)-2)\n)","v":"AEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B495,1)<>\"b\",'Planning Allocations'!$E495=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E495,1,LEN('Planning Allocations'!$E495)-2)\n)","v":""}]
[null,"b0460","Raise limiting structures on Albright - Bethelboro 138kV to raise the rating to 175 MVA normal 214 MVA emergency","2011-05-30",0.04,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F526,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F526,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},770.05467227189138,"IS",1,0,0.04,"2007-05-09","Baseline Load Growth Deliverability & Reliability","2007-06-01",{"$f":"IF(LEFT($B526,1)<>\"b\",\"N/A\",'Planning Allocations'!B526)","v":"Appendix"},{"$f":"IF(LEFT($B526,1)<>\"b\",\"N/A\",'Planning Allocations'!C526)","v":"N/A"},{"$f":"IF(LEFT($B526,1)<>\"b\",\"N/A\",'Planning Allocations'!D526)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B526,1)<>\"b\",'Planning Allocations'!$F526=\"\"),\n     $F526&\" (100.00%)\",\n     MID('Planning Allocations'!$F526,1,LEN('Planning Allocations'!$F526)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B526,1)<>\"b\",'Planning Allocations'!$E526=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E526,1,LEN('Planning Allocations'!$E526)-2)\n)","v":""}]
["PATH (Cancelled)","b0490.4","Replace Amos 138kV breaker 'C'",null,0.8,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F578,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F578,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},0,"Cancelled",0,0,0.8,"2009-11-18","Baseline Load Growth Deliverability & Reliability","2010-02-15",{"$f":"IF(LEFT($B578,1)<>\"b\",\"N/A\",'Planning Allocations'!B578)","v":"Appendix"},{"$f":"IF(LEFT($B578,1)<>\"b\",\"N/A\",'Planning Allocations'!C578)","v":"(b)(i) Regional Facility"},{"$f":"IF(LEFT($B578,1)<>\"b\",\"N/A\",'Planning Allocations'!D578)","v":"Cancelled"},{"$f":"\n IF(OR(LEFT($B578,1)<>\"b\",'Planning Allocations'!$F578=\"\"),\n     $F578&\" (100.00%)\",\n     MID('Planning Allocations'!$F578,1,LEN('Planning Allocations'!$F578)-2)\n)","v":"AEC (5.01%) / AEP (4.39%) / APS (9.26%) / BGE (4.43%) / DL (0.02%) / Dominion (10.82%) / DPL (6.91%) / JCPL (11.64%) / ME (2.94%) / Neptune (1.12%) / PECO (14.51%) / PEPCO (6.11%) / PPL (6.39%) / PSEG (15.86%) / RE (0.59%) "},{"$f":"\n IF(OR(LEFT($B578,1)<>\"b\",'Planning Allocations'!$E578=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E578,1,LEN('Planning Allocations'!$E578)-2)\n)","v":"AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) "}]
[null,"b0498.5","Replace New Freedom 230 kV breaker 40H","2008-10-14",0.4,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F613,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F613,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},8510.6382978723395,"IS",1,0,0.4,"2007-12-19","Baseline Load Growth Deliverability & Reliability","2007-12-01",{"$f":"IF(LEFT($B613,1)<>\"b\",\"N/A\",'Planning Allocations'!B613)","v":"Appendix"},{"$f":"IF(LEFT($B613,1)<>\"b\",\"N/A\",'Planning Allocations'!C613)","v":"N/A"},{"$f":"IF(LEFT($B613,1)<>\"b\",\"N/A\",'Planning Allocations'!D613)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B613,1)<>\"b\",'Planning Allocations'!$F613=\"\"),\n     $F613&\" (100.00%)\",\n     MID('Planning Allocations'!$F613,1,LEN('Planning Allocations'!$F613)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B613,1)<>\"b\",'Planning Allocations'!$E613=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E613,1,LEN('Planning Allocations'!$E613)-2)\n)","v":""}]
["MAPP (Cancelled)","b0512.28","Advance n0793 (Replace Chalk Point 230 Kv breaker (6C) with 80 Ka breaker)",null,0.48199999999999998,"Mirant",{"$f":"\nIF(     ISERROR( VLOOKUP(F655,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F655,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43.787171330817195},0,"Cancelled",0,0,0.48199999999999998,"2009-05-20","Baseline Load Growth Deliverability & Reliability","2007-11-01",{"$f":"IF(LEFT($B655,1)<>\"b\",\"N/A\",'Planning Allocations'!B655)","v":"Appendix"},{"$f":"IF(LEFT($B655,1)<>\"b\",\"N/A\",'Planning Allocations'!C655)","v":"(b)(i) Regional Facility"},{"$f":"IF(LEFT($B655,1)<>\"b\",\"N/A\",'Planning Allocations'!D655)","v":"Cancelled"},{"$f":"\n IF(OR(LEFT($B655,1)<>\"b\",'Planning Allocations'!$F655=\"\"),\n     $F655&\" (100.00%)\",\n     MID('Planning Allocations'!$F655,1,LEN('Planning Allocations'!$F655)-2)\n)","v":"AEC (3.94%) / APS (0.33%) / BGE (34.54%) / Dominion (0.30%) / DPL (14.69%) / JCPL (9.43%) / ME (2.16%) / Neptune (0.90%) / PECO (10.52%) / PEPCO (2.44%) / PPL (5.50%) / PSEG (14.71%) / RE (0.54%) "},{"$f":"\n IF(OR(LEFT($B655,1)<>\"b\",'Planning Allocations'!$E655=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E655,1,LEN('Planning Allocations'!$E655)-2)\n)","v":"AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) "}]
[null,"b0550","Install a 25 MVAR capacitor at Lewis Run 115 kV substation","2008-04-21",2.6,"PENELEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F700,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F700,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},57320.528935595525,"IS",1,0,2.6,"2007-12-19","Baseline Load Growth Deliverability & Reliability","2007-12-01",{"$f":"IF(LEFT($B700,1)<>\"b\",\"N/A\",'Planning Allocations'!B700)","v":"Appendix"},{"$f":"IF(LEFT($B700,1)<>\"b\",\"N/A\",'Planning Allocations'!C700)","v":"N/A"},{"$f":"IF(LEFT($B700,1)<>\"b\",\"N/A\",'Planning Allocations'!D700)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B700,1)<>\"b\",'Planning Allocations'!$F700=\"\"),\n     $F700&\" (100.00%)\",\n     MID('Planning Allocations'!$F700,1,LEN('Planning Allocations'!$F700)-2)\n)","v":"AEC (8.58%) / APS (1.69%) / DPL (12.24%) / ECP (0.73%) / JCPL (18.16%) / ME (1.55%) / Neptune (1.77%) / PECO (21.78%) / PPL (6.40%) / PSEG (26.13%) / RE (0.97%) "},{"$f":"\n IF(OR(LEFT($B700,1)<>\"b\",'Planning Allocations'!$E700=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E700,1,LEN('Planning Allocations'!$E700)-2)\n)","v":""}]
[null,"b0587","Reconductor AP portion of Tidd - Carnegie 138 kV and Carnegie - Weirton 138 kV with 954 ACSR",null,3.16,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F738,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F738,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},0,"Cancelled",0.2,0,3.16,"2008-09-17","Baseline Load Growth Deliverability & Reliability","2008-10-15",{"$f":"IF(LEFT($B738,1)<>\"b\",\"N/A\",'Planning Allocations'!B738)","v":"Appendix"},{"$f":"IF(LEFT($B738,1)<>\"b\",\"N/A\",'Planning Allocations'!C738)","v":"N/A"},{"$f":"IF(LEFT($B738,1)<>\"b\",\"N/A\",'Planning Allocations'!D738)","v":"Cancelled"},{"$f":"\n IF(OR(LEFT($B738,1)<>\"b\",'Planning Allocations'!$F738=\"\"),\n     $F738&\" (100.00%)\",\n     MID('Planning Allocations'!$F738,1,LEN('Planning Allocations'!$F738)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B738,1)<>\"b\",'Planning Allocations'!$E738=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E738,1,LEN('Planning Allocations'!$E738)-2)\n)","v":""}]
[null,"b0614.2","Install a new Elroy 138/69 kV transformer","2013-03-04",1.55,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F765,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F765,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},36904.761904761908,"IS",1,0,1.55,"2008-09-17","TO Criteria Violation","00:00:00",{"$f":"IF(LEFT($B765,1)<>\"b\",\"N/A\",'Planning Allocations'!B765)","v":"Appendix"},{"$f":"IF(LEFT($B765,1)<>\"b\",\"N/A\",'Planning Allocations'!C765)","v":"N/A"},{"$f":"IF(LEFT($B765,1)<>\"b\",\"N/A\",'Planning Allocations'!D765)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B765,1)<>\"b\",'Planning Allocations'!$F765=\"\"),\n     $F765&\" (100.00%)\",\n     MID('Planning Allocations'!$F765,1,LEN('Planning Allocations'!$F765)-2)\n)","v":"PPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B765,1)<>\"b\",'Planning Allocations'!$E765=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E765,1,LEN('Planning Allocations'!$E765)-2)\n)","v":""}]
[null,"b0675.2","Convert Walkersville - Catoctin 138 kV to 230 kV",null,11.2,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F821,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F821,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},0,"Cancelled",0.05,0,11.2,"2009-09-16","Baseline Load Growth Deliverability & Reliability","2009-12-02",{"$f":"IF(LEFT($B821,1)<>\"b\",\"N/A\",'Planning Allocations'!B821)","v":"Appendix"},{"$f":"IF(LEFT($B821,1)<>\"b\",\"N/A\",'Planning Allocations'!C821)","v":"N/A"},{"$f":"IF(LEFT($B821,1)<>\"b\",\"N/A\",'Planning Allocations'!D821)","v":"Cancelled"},{"$f":"\n IF(OR(LEFT($B821,1)<>\"b\",'Planning Allocations'!$F821=\"\"),\n     $F821&\" (100.00%)\",\n     MID('Planning Allocations'!$F821,1,LEN('Planning Allocations'!$F821)-2)\n)","v":"AEC (1.02%) / APS (82.01%) / DPL (0.85%) / JCPL (1.75%) / ME (6.38%) / Neptune (0.15%) / PECO (3.09%) / PPL (2.24%) / PSEG (2.42%) / RE (0.09%) "},{"$f":"\n IF(OR(LEFT($B821,1)<>\"b\",'Planning Allocations'!$E821=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E821,1,LEN('Planning Allocations'!$E821)-2)\n)","v":""}]
[null,"b0698","Increase capacity of 138 kV line 0902 between E. Frankfort TSS 66 and Davis Creek TSS 86 tap ~ 1.5 miles",null,1.5,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F852,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F852,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,1.5,"2008-09-10","Baseline Load Growth Deliverability & Reliability","2008-10-15",{"$f":"IF(LEFT($B852,1)<>\"b\",\"N/A\",'Planning Allocations'!B852)","v":"Appendix"},{"$f":"IF(LEFT($B852,1)<>\"b\",\"N/A\",'Planning Allocations'!C852)","v":"N/A"},{"$f":"IF(LEFT($B852,1)<>\"b\",\"N/A\",'Planning Allocations'!D852)","v":"Cancelled"},{"$f":"\n IF(OR(LEFT($B852,1)<>\"b\",'Planning Allocations'!$F852=\"\"),\n     $F852&\" (100.00%)\",\n     MID('Planning Allocations'!$F852,1,LEN('Planning Allocations'!$F852)-2)\n)","v":"ComEd (100.00%) "},{"$f":"\n IF(OR(LEFT($B852,1)<>\"b\",'Planning Allocations'!$E852=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E852,1,LEN('Planning Allocations'!$E852)-2)\n)","v":""}]
[null,"b0747","Upgrade terminal equipment on both lines: Quince Orchard - Bells Mill 230 kV (030) and (028)",null,1.42,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F904,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F904,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},0,"Cancelled",0,0,1.42,"2008-09-17","Baseline Load Growth Deliverability & Reliability","2008-10-15",{"$f":"IF(LEFT($B904,1)<>\"b\",\"N/A\",'Planning Allocations'!B904)","v":"Appendix"},{"$f":"IF(LEFT($B904,1)<>\"b\",\"N/A\",'Planning Allocations'!C904)","v":"N/A"},{"$f":"IF(LEFT($B904,1)<>\"b\",\"N/A\",'Planning Allocations'!D904)","v":"Cancelled"},{"$f":"\n IF(OR(LEFT($B904,1)<>\"b\",'Planning Allocations'!$F904=\"\"),\n     $F904&\" (100.00%)\",\n     MID('Planning Allocations'!$F904,1,LEN('Planning Allocations'!$F904)-2)\n)","v":"PEPCO (100.00%) "},{"$f":"\n IF(OR(LEFT($B904,1)<>\"b\",'Planning Allocations'!$E904=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E904,1,LEN('Planning Allocations'!$E904)-2)\n)","v":""}]
[null,"b0777","Terminate the Thelma – Carolina 230 kV circuit into Lakeview 230 kV","2011-06-06",3.9,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F939,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F939,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},84967.320261437912,"IS",1,0,3.9,"2008-09-17","Baseline Load Growth Deliverability & Reliability","2008-10-15",{"$f":"IF(LEFT($B939,1)<>\"b\",\"N/A\",'Planning Allocations'!B939)","v":"Appendix"},{"$f":"IF(LEFT($B939,1)<>\"b\",\"N/A\",'Planning Allocations'!C939)","v":"N/A"},{"$f":"IF(LEFT($B939,1)<>\"b\",\"N/A\",'Planning Allocations'!D939)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B939,1)<>\"b\",'Planning Allocations'!$F939=\"\"),\n     $F939&\" (100.00%)\",\n     MID('Planning Allocations'!$F939,1,LEN('Planning Allocations'!$F939)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B939,1)<>\"b\",'Planning Allocations'!$E939=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E939,1,LEN('Planning Allocations'!$E939)-2)\n)","v":""}]
[null,"b0814.16","Replace Marion 138 kV breaker '3PM' with 63 Ka breaker","2009-12-07",0.5,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F981,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F981,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10638.297872340425,"IS",1,0,0.5,"2009-09-16","Baseline Load Growth Deliverability & Reliability","2009-12-02",{"$f":"IF(LEFT($B981,1)<>\"b\",\"N/A\",'Planning Allocations'!B981)","v":"Appendix"},{"$f":"IF(LEFT($B981,1)<>\"b\",\"N/A\",'Planning Allocations'!C981)","v":"N/A"},{"$f":"IF(LEFT($B981,1)<>\"b\",\"N/A\",'Planning Allocations'!D981)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B981,1)<>\"b\",'Planning Allocations'!$F981=\"\"),\n     $F981&\" (100.00%)\",\n     MID('Planning Allocations'!$F981,1,LEN('Planning Allocations'!$F981)-2)\n)","v":"JCPL (23.49%) / Neptune (1.61%) / PENELEC (5.37%) / PSEG (67.03%) / RE (2.50%) "},{"$f":"\n IF(OR(LEFT($B981,1)<>\"b\",'Planning Allocations'!$E981=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E981,1,LEN('Planning Allocations'!$E981)-2)\n)","v":""}]
[null,"b0814.21","Replace Marion 138 kV breaker '2PM1' with 63 Ka breaker","2009-11-13",0.5,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F987,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F987,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},10638.297872340425,"IS",1,0,0.5,"2009-09-16","Baseline Load Growth Deliverability & Reliability","2009-12-02",{"$f":"IF(LEFT($B987,1)<>\"b\",\"N/A\",'Planning Allocations'!B987)","v":"Appendix"},{"$f":"IF(LEFT($B987,1)<>\"b\",\"N/A\",'Planning Allocations'!C987)","v":"N/A"},{"$f":"IF(LEFT($B987,1)<>\"b\",\"N/A\",'Planning Allocations'!D987)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B987,1)<>\"b\",'Planning Allocations'!$F987=\"\"),\n     $F987&\" (100.00%)\",\n     MID('Planning Allocations'!$F987,1,LEN('Planning Allocations'!$F987)-2)\n)","v":"JCPL (23.49%) / Neptune (1.61%) / PENELEC (5.37%) / PSEG (67.03%) / RE (2.50%) "},{"$f":"\n IF(OR(LEFT($B987,1)<>\"b\",'Planning Allocations'!$E987=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E987,1,LEN('Planning Allocations'!$E987)-2)\n)","v":""}]
["Branchburg-Roseland-Hudson (Cancelled)","b0829.6","Replace Branchburg 500 kV breaker 91X","2010-11-23",0.8,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F1026,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1026,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},17021.276595744679,"IS",1,0,0.8,"2009-05-20","Baseline Load Growth Deliverability & Reliability","2009-12-02",{"$f":"IF(LEFT($B1026,1)<>\"b\",\"N/A\",'Planning Allocations'!B1026)","v":"Appendix"},{"$f":"IF(LEFT($B1026,1)<>\"b\",\"N/A\",'Planning Allocations'!C1026)","v":"(b)(i) Regional Facility"},{"$f":"IF(LEFT($B1026,1)<>\"b\",\"N/A\",'Planning Allocations'!D1026)","v":"50% LRS & 50% SBDFAX"},{"$f":"\n IF(OR(LEFT($B1026,1)<>\"b\",'Planning Allocations'!$F1026=\"\"),\n     $F1026&\" (100.00%)\",\n     MID('Planning Allocations'!$F1026,1,LEN('Planning Allocations'!$F1026)-2)\n)","v":"PSEG (96.12%) / RE (3.88%) "},{"$f":"\n IF(OR(LEFT($B1026,1)<>\"b\",'Planning Allocations'!$E1026=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1026,1,LEN('Planning Allocations'!$E1026)-2)\n)","v":"AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) "}]
[null,"b0873","Build 2nd Glasgow-Mt Pleasant 138 kV line","2013-06-25",16.3,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F1074,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1074,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},465714.28571428574,"IS",1,0,16.3,"2009-03-13","Baseline Load Growth Deliverability & Reliability","2009-12-02",{"$f":"IF(LEFT($B1074,1)<>\"b\",\"N/A\",'Planning Allocations'!B1074)","v":"Appendix"},{"$f":"IF(LEFT($B1074,1)<>\"b\",\"N/A\",'Planning Allocations'!C1074)","v":"N/A"},{"$f":"IF(LEFT($B1074,1)<>\"b\",\"N/A\",'Planning Allocations'!D1074)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1074,1)<>\"b\",'Planning Allocations'!$F1074=\"\"),\n     $F1074&\" (100.00%)\",\n     MID('Planning Allocations'!$F1074,1,LEN('Planning Allocations'!$F1074)-2)\n)","v":"DPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B1074,1)<>\"b\",'Planning Allocations'!$E1074=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1074,1,LEN('Planning Allocations'!$E1074)-2)\n)","v":""}]
[null,"b0908","Install motor operators at South Akron 230 kV","2010-12-29",0.79,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F1109,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1109,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},18809.523809523809,"IS",1,0,0.79,"2009-05-20","Baseline Load Growth Deliverability & Reliability","2009-12-02",{"$f":"IF(LEFT($B1109,1)<>\"b\",\"N/A\",'Planning Allocations'!B1109)","v":"Appendix"},{"$f":"IF(LEFT($B1109,1)<>\"b\",\"N/A\",'Planning Allocations'!C1109)","v":"N/A"},{"$f":"IF(LEFT($B1109,1)<>\"b\",\"N/A\",'Planning Allocations'!D1109)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1109,1)<>\"b\",'Planning Allocations'!$F1109=\"\"),\n     $F1109&\" (100.00%)\",\n     MID('Planning Allocations'!$F1109,1,LEN('Planning Allocations'!$F1109)-2)\n)","v":"PPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B1109,1)<>\"b\",'Planning Allocations'!$E1109=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1109,1,LEN('Planning Allocations'!$E1109)-2)\n)","v":""}]
[null,"b0931","Replace Universal 138 kV breaker 'NO 1-3'","2010-12-15",0.3,"DL",{"$f":"\nIF(     ISERROR( VLOOKUP(F1139,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1139,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43},6976.7441860465115,"IS",1,0,0.3,"2009-09-16","Baseline Load Growth Deliverability & Reliability","2009-12-02",{"$f":"IF(LEFT($B1139,1)<>\"b\",\"N/A\",'Planning Allocations'!B1139)","v":"Appendix"},{"$f":"IF(LEFT($B1139,1)<>\"b\",\"N/A\",'Planning Allocations'!C1139)","v":"N/A"},{"$f":"IF(LEFT($B1139,1)<>\"b\",\"N/A\",'Planning Allocations'!D1139)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1139,1)<>\"b\",'Planning Allocations'!$F1139=\"\"),\n     $F1139&\" (100.00%)\",\n     MID('Planning Allocations'!$F1139,1,LEN('Planning Allocations'!$F1139)-2)\n)","v":"DL (100.00%) "},{"$f":"\n IF(OR(LEFT($B1139,1)<>\"b\",'Planning Allocations'!$E1139=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1139,1,LEN('Planning Allocations'!$E1139)-2)\n)","v":""}]
[null,"b0984","Replace Rivesville 138 kV breaker '#10 XFMR BANK'",null,0.14199999999999999,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F1192,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1192,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},0,"Cancelled",0.02,0,0.14199999999999999,"2009-09-16","Baseline Load Growth Deliverability & Reliability","2009-12-02",{"$f":"IF(LEFT($B1192,1)<>\"b\",\"N/A\",'Planning Allocations'!B1192)","v":"Appendix"},{"$f":"IF(LEFT($B1192,1)<>\"b\",\"N/A\",'Planning Allocations'!C1192)","v":"N/A"},{"$f":"IF(LEFT($B1192,1)<>\"b\",\"N/A\",'Planning Allocations'!D1192)","v":"Cancelled"},{"$f":"\n IF(OR(LEFT($B1192,1)<>\"b\",'Planning Allocations'!$F1192=\"\"),\n     $F1192&\" (100.00%)\",\n     MID('Planning Allocations'!$F1192,1,LEN('Planning Allocations'!$F1192)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B1192,1)<>\"b\",'Planning Allocations'!$E1192=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1192,1,LEN('Planning Allocations'!$E1192)-2)\n)","v":""}]
[null,"b1015.2","Replace Breaker #125 at Printz 230 kV substation","2014-05-30",0.5,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F1226,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1226,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},7248.767134546154,"IS",1,0,0.5,"2009-08-02","Baseline Load Growth Deliverability & Reliability","00:00:00",{"$f":"IF(LEFT($B1226,1)<>\"b\",\"N/A\",'Planning Allocations'!B1226)","v":"Appendix"},{"$f":"IF(LEFT($B1226,1)<>\"b\",\"N/A\",'Planning Allocations'!C1226)","v":"N/A"},{"$f":"IF(LEFT($B1226,1)<>\"b\",\"N/A\",'Planning Allocations'!D1226)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1226,1)<>\"b\",'Planning Allocations'!$F1226=\"\"),\n     $F1226&\" (100.00%)\",\n     MID('Planning Allocations'!$F1226,1,LEN('Planning Allocations'!$F1226)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B1226,1)<>\"b\",'Planning Allocations'!$E1226=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1226,1,LEN('Planning Allocations'!$E1226)-2)\n)","v":""}]
[null,"b1034.3","Install a 345/138kV 450 MVA transformer at Canton Central","2014-12-31",0,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F1269,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1269,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},0,"IS",1,0,0,"2009-09-16","Baseline Load Growth Deliverability & Reliability","2009-10-14",{"$f":"IF(LEFT($B1269,1)<>\"b\",\"N/A\",'Planning Allocations'!B1269)","v":"Appendix"},{"$f":"IF(LEFT($B1269,1)<>\"b\",\"N/A\",'Planning Allocations'!C1269)","v":"N/A"},{"$f":"IF(LEFT($B1269,1)<>\"b\",\"N/A\",'Planning Allocations'!D1269)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B1269,1)<>\"b\",'Planning Allocations'!$F1269=\"\"),\n     $F1269&\" (100.00%)\",\n     MID('Planning Allocations'!$F1269,1,LEN('Planning Allocations'!$F1269)-2)\n)","v":"AEP (96.01%) / APS (0.62%) / ComEd (0.19%) / Dayton (0.44%) / DL (0.13%) / PENELEC (2.61%) "},{"$f":"\n IF(OR(LEFT($B1269,1)<>\"b\",'Planning Allocations'!$E1269=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1269,1,LEN('Planning Allocations'!$E1269)-2)\n)","v":""}]
[null,"b1061.1","Replace the Yorkana 1125 kV breaker '97282'","2012-11-16",0.21129999999999999,"ME",{"$f":"\nIF(     ISERROR( VLOOKUP(F1313,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1313,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},4658.3952938812827,"IS",1,0,0.21129999999999999,"2011-03-02","Baseline Load Growth Deliverability & Reliability","2011-10-19",{"$f":"IF(LEFT($B1313,1)<>\"b\",\"N/A\",'Planning Allocations'!B1313)","v":"Appendix"},{"$f":"IF(LEFT($B1313,1)<>\"b\",\"N/A\",'Planning Allocations'!C1313)","v":"N/A"},{"$f":"IF(LEFT($B1313,1)<>\"b\",\"N/A\",'Planning Allocations'!D1313)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1313,1)<>\"b\",'Planning Allocations'!$F1313=\"\"),\n     $F1313&\" (100.00%)\",\n     MID('Planning Allocations'!$F1313,1,LEN('Planning Allocations'!$F1313)-2)\n)","v":"ME (100.00%) "},{"$f":"\n IF(OR(LEFT($B1313,1)<>\"b\",'Planning Allocations'!$E1313=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1313,1,LEN('Planning Allocations'!$E1313)-2)\n)","v":""}]
[null,"b1090","Install a 150 MVAR 230 kV capacitor and one 230 kV breaker at Northwest","2012-07-20",1.49,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F1352,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1352,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},32461.873638344226,"IS",1,0,1.49,"2009-10-22","Baseline Load Growth Deliverability & Reliability","2009-12-02",{"$f":"IF(LEFT($B1352,1)<>\"b\",\"N/A\",'Planning Allocations'!B1352)","v":"Appendix"},{"$f":"IF(LEFT($B1352,1)<>\"b\",\"N/A\",'Planning Allocations'!C1352)","v":"N/A"},{"$f":"IF(LEFT($B1352,1)<>\"b\",\"N/A\",'Planning Allocations'!D1352)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1352,1)<>\"b\",'Planning Allocations'!$F1352=\"\"),\n     $F1352&\" (100.00%)\",\n     MID('Planning Allocations'!$F1352,1,LEN('Planning Allocations'!$F1352)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B1352,1)<>\"b\",'Planning Allocations'!$E1352=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1352,1,LEN('Planning Allocations'!$E1352)-2)\n)","v":""}]
[null,"b1141","Reconductor the Sewickley – Waltz Mills Tap 138 kV line with high temperature conductor",null,1,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F1400,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1400,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},0,"Cancelled",0,0,1,"2009-12-16","Baseline Load Growth Deliverability & Reliability","2010-02-15",{"$f":"IF(LEFT($B1400,1)<>\"b\",\"N/A\",'Planning Allocations'!B1400)","v":"Appendix"},{"$f":"IF(LEFT($B1400,1)<>\"b\",\"N/A\",'Planning Allocations'!C1400)","v":"N/A"},{"$f":"IF(LEFT($B1400,1)<>\"b\",\"N/A\",'Planning Allocations'!D1400)","v":"Cancelled"},{"$f":"\n IF(OR(LEFT($B1400,1)<>\"b\",'Planning Allocations'!$F1400=\"\"),\n     $F1400&\" (100.00%)\",\n     MID('Planning Allocations'!$F1400,1,LEN('Planning Allocations'!$F1400)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B1400,1)<>\"b\",'Planning Allocations'!$E1400=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1400,1,LEN('Planning Allocations'!$E1400)-2)\n)","v":""}]
[null,"b1156.2","Upgrade Richmond 230 kV breaker '415'","2014-05-30",0.5,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F1435,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1435,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},7248.767134546154,"IS",1,0,0.5,"2010-10-28","Baseline Load Growth Deliverability & Reliability","2010-12-01",{"$f":"IF(LEFT($B1435,1)<>\"b\",\"N/A\",'Planning Allocations'!B1435)","v":"Appendix"},{"$f":"IF(LEFT($B1435,1)<>\"b\",\"N/A\",'Planning Allocations'!C1435)","v":"N/A"},{"$f":"IF(LEFT($B1435,1)<>\"b\",\"N/A\",'Planning Allocations'!D1435)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1435,1)<>\"b\",'Planning Allocations'!$F1435=\"\"),\n     $F1435&\" (100.00%)\",\n     MID('Planning Allocations'!$F1435,1,LEN('Planning Allocations'!$F1435)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B1435,1)<>\"b\",'Planning Allocations'!$E1435=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1435,1,LEN('Planning Allocations'!$E1435)-2)\n)","v":""}]
[null,"b1179","Replace terminal equipment at Eddystone and Saville. Replace underground section of the line","2011-02-11",3.94,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F1465,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1465,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},57120.285020223695,"IS",1,0,3.94,"2010-03-10","Generator Deactivation","2010-10-12",{"$f":"IF(LEFT($B1465,1)<>\"b\",\"N/A\",'Planning Allocations'!B1465)","v":"Appendix"},{"$f":"IF(LEFT($B1465,1)<>\"b\",\"N/A\",'Planning Allocations'!C1465)","v":"N/A"},{"$f":"IF(LEFT($B1465,1)<>\"b\",\"N/A\",'Planning Allocations'!D1465)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1465,1)<>\"b\",'Planning Allocations'!$F1465=\"\"),\n     $F1465&\" (100.00%)\",\n     MID('Planning Allocations'!$F1465,1,LEN('Planning Allocations'!$F1465)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B1465,1)<>\"b\",'Planning Allocations'!$E1465=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1465,1,LEN('Planning Allocations'!$E1465)-2)\n)","v":""}]
[null,"b1229","Replace the circuit terminal and sections of substation bus conductor at Masury 138 kV substation","2013-11-27",0.247,"ATSI",{"$f":"\nIF(     ISERROR( VLOOKUP(F1518,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1518,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":41.631667510396014},5932.9835860723242,"IS",1,0,0.247,"2010-09-08","Baseline Load Growth Deliverability & Reliability","2011-10-19",{"$f":"IF(LEFT($B1518,1)<>\"b\",\"N/A\",'Planning Allocations'!B1518)","v":"Appendix"},{"$f":"IF(LEFT($B1518,1)<>\"b\",\"N/A\",'Planning Allocations'!C1518)","v":"N/A"},{"$f":"IF(LEFT($B1518,1)<>\"b\",\"N/A\",'Planning Allocations'!D1518)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1518,1)<>\"b\",'Planning Allocations'!$F1518=\"\"),\n     $F1518&\" (100.00%)\",\n     MID('Planning Allocations'!$F1518,1,LEN('Planning Allocations'!$F1518)-2)\n)","v":"ATSI (100.00%) "},{"$f":"\n IF(OR(LEFT($B1518,1)<>\"b\",'Planning Allocations'!$E1518=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1518,1,LEN('Planning Allocations'!$E1518)-2)\n)","v":""}]
[null,"b1257","Eliminate the J322 138 kV breaker 'L0906' and move customer to distribution system","2011-05-01",0.04,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F1552,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1552,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},943.99999999999989,"IS",1,0,0.04,"2010-09-08","Baseline Load Growth Deliverability & Reliability","2010-10-12",{"$f":"IF(LEFT($B1552,1)<>\"b\",\"N/A\",'Planning Allocations'!B1552)","v":"Appendix"},{"$f":"IF(LEFT($B1552,1)<>\"b\",\"N/A\",'Planning Allocations'!C1552)","v":"N/A"},{"$f":"IF(LEFT($B1552,1)<>\"b\",\"N/A\",'Planning Allocations'!D1552)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1552,1)<>\"b\",'Planning Allocations'!$F1552=\"\"),\n     $F1552&\" (100.00%)\",\n     MID('Planning Allocations'!$F1552,1,LEN('Planning Allocations'!$F1552)-2)\n)","v":"ComEd (100.00%) "},{"$f":"\n IF(OR(LEFT($B1552,1)<>\"b\",'Planning Allocations'!$E1552=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1552,1,LEN('Planning Allocations'!$E1552)-2)\n)","v":""}]
[null,"b1288","Replace Masury - Crossland 138 kV terminal equipment at Masury","2013-11-27",0.01,"ATSI",{"$f":"\nIF(     ISERROR( VLOOKUP(F1595,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1595,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":41.631667510396014},240.20176461831272,"IS",1,0,0.01,"2010-09-08","Baseline Load Growth Deliverability & Reliability","2011-10-19",{"$f":"IF(LEFT($B1595,1)<>\"b\",\"N/A\",'Planning Allocations'!B1595)","v":"Appendix"},{"$f":"IF(LEFT($B1595,1)<>\"b\",\"N/A\",'Planning Allocations'!C1595)","v":"N/A"},{"$f":"IF(LEFT($B1595,1)<>\"b\",\"N/A\",'Planning Allocations'!D1595)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1595,1)<>\"b\",'Planning Allocations'!$F1595=\"\"),\n     $F1595&\" (100.00%)\",\n     MID('Planning Allocations'!$F1595,1,LEN('Planning Allocations'!$F1595)-2)\n)","v":"ATSI (100.00%) "},{"$f":"\n IF(OR(LEFT($B1595,1)<>\"b\",'Planning Allocations'!$E1595=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1595,1,LEN('Planning Allocations'!$E1595)-2)\n)","v":""}]
[null,"b1293","Replace substation equipment at the Tangy sub on the E. Springfield - Tangy line","2011-12-31",1.4E-2,"ATSI",{"$f":"\nIF(     ISERROR( VLOOKUP(F1600,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1600,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":41.631667510396014},336.2824704656378,"IS",1,0,1.4E-2,"2010-09-08","Baseline Load Growth Deliverability & Reliability","2011-10-19",{"$f":"IF(LEFT($B1600,1)<>\"b\",\"N/A\",'Planning Allocations'!B1600)","v":"Appendix"},{"$f":"IF(LEFT($B1600,1)<>\"b\",\"N/A\",'Planning Allocations'!C1600)","v":"N/A"},{"$f":"IF(LEFT($B1600,1)<>\"b\",\"N/A\",'Planning Allocations'!D1600)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1600,1)<>\"b\",'Planning Allocations'!$F1600=\"\"),\n     $F1600&\" (100.00%)\",\n     MID('Planning Allocations'!$F1600,1,LEN('Planning Allocations'!$F1600)-2)\n)","v":"ATSI (100.00%) "},{"$f":"\n IF(OR(LEFT($B1600,1)<>\"b\",'Planning Allocations'!$E1600=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1600,1,LEN('Planning Allocations'!$E1600)-2)\n)","v":""}]
[null,"b1313","Terminate line #17 at Northeast Sub; build 115 kV ring bus, build 230 kV breaker and half scheme, install 224 MVA/115 kV transformer at Northeast Sub; uprate 4.75 miles of Line #17 to min. of 257 MVA","2015-06-18",29.26,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F1640,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1640,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},637472.76688453159,"IS",1,0,29.26,"2010-08-25","Baseline Load Growth Deliverability & Reliability","2010-10-12",{"$f":"IF(LEFT($B1640,1)<>\"b\",\"N/A\",'Planning Allocations'!B1640)","v":"Appendix"},{"$f":"IF(LEFT($B1640,1)<>\"b\",\"N/A\",'Planning Allocations'!C1640)","v":"N/A"},{"$f":"IF(LEFT($B1640,1)<>\"b\",\"N/A\",'Planning Allocations'!D1640)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1640,1)<>\"b\",'Planning Allocations'!$F1640=\"\"),\n     $F1640&\" (100.00%)\",\n     MID('Planning Allocations'!$F1640,1,LEN('Planning Allocations'!$F1640)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B1640,1)<>\"b\",'Planning Allocations'!$E1640=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1640,1,LEN('Planning Allocations'!$E1640)-2)\n)","v":""}]
[null,"b1357","Build 10.2 miles new 34.5 kV line from Larrabee – Howell","2013-07-12",9.4830000000000005,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F1687,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1687,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},178924.52830188681,"IS",1,0,9.4830000000000005,"2010-10-28","TO Criteria Violation","2010-12-01",{"$f":"IF(LEFT($B1687,1)<>\"b\",\"N/A\",'Planning Allocations'!B1687)","v":"Appendix"},{"$f":"IF(LEFT($B1687,1)<>\"b\",\"N/A\",'Planning Allocations'!C1687)","v":"N/A"},{"$f":"IF(LEFT($B1687,1)<>\"b\",\"N/A\",'Planning Allocations'!D1687)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1687,1)<>\"b\",'Planning Allocations'!$F1687=\"\"),\n     $F1687&\" (100.00%)\",\n     MID('Planning Allocations'!$F1687,1,LEN('Planning Allocations'!$F1687)-2)\n)","v":"JCPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B1687,1)<>\"b\",'Planning Allocations'!$E1687=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1687,1,LEN('Planning Allocations'!$E1687)-2)\n)","v":""}]
[null,"b1391","Replace Line Trap at Gore","2014-12-22",0.25,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F1723,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1723,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},4812.8417016993208,"IS",1,0,0.25,"2010-10-06","Baseline Load Growth Deliverability & Reliability","2010-12-01",{"$f":"IF(LEFT($B1723,1)<>\"b\",\"N/A\",'Planning Allocations'!B1723)","v":"Appendix"},{"$f":"IF(LEFT($B1723,1)<>\"b\",\"N/A\",'Planning Allocations'!C1723)","v":"N/A"},{"$f":"IF(LEFT($B1723,1)<>\"b\",\"N/A\",'Planning Allocations'!D1723)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1723,1)<>\"b\",'Planning Allocations'!$F1723=\"\"),\n     $F1723&\" (100.00%)\",\n     MID('Planning Allocations'!$F1723,1,LEN('Planning Allocations'!$F1723)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B1723,1)<>\"b\",'Planning Allocations'!$E1723=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1723,1,LEN('Planning Allocations'!$E1723)-2)\n)","v":""}]
[null,"b1404","Replace the Kiski Valley 138 kV breaker 'Vandergrift' with a 40 kA breaker","2015-05-15",0.25,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F1752,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1752,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},4812.8417016993208,"IS",1,0,0.25,"2010-10-28","Baseline Load Growth Deliverability & Reliability","2010-12-01",{"$f":"IF(LEFT($B1752,1)<>\"b\",\"N/A\",'Planning Allocations'!B1752)","v":"Appendix"},{"$f":"IF(LEFT($B1752,1)<>\"b\",\"N/A\",'Planning Allocations'!C1752)","v":"N/A"},{"$f":"IF(LEFT($B1752,1)<>\"b\",\"N/A\",'Planning Allocations'!D1752)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1752,1)<>\"b\",'Planning Allocations'!$F1752=\"\"),\n     $F1752&\" (100.00%)\",\n     MID('Planning Allocations'!$F1752,1,LEN('Planning Allocations'!$F1752)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B1752,1)<>\"b\",'Planning Allocations'!$E1752=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1752,1,LEN('Planning Allocations'!$E1752)-2)\n)","v":""}]
[null,"b1445.1","Thivener - Buckeye Co-Op: SAG study mitigation work","2015-07-30",1.5,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F1806,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1806,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},38705.297024032217,"IS",1,0,1.5,"2014-06-24","Baseline Load Growth Deliverability & Reliability","2014-11-05",{"$f":"IF(LEFT($B1806,1)<>\"b\",\"N/A\",'Planning Allocations'!B1806)","v":"Appendix"},{"$f":"IF(LEFT($B1806,1)<>\"b\",\"N/A\",'Planning Allocations'!C1806)","v":"N/A"},{"$f":"IF(LEFT($B1806,1)<>\"b\",\"N/A\",'Planning Allocations'!D1806)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1806,1)<>\"b\",'Planning Allocations'!$F1806=\"\"),\n     $F1806&\" (100.00%)\",\n     MID('Planning Allocations'!$F1806,1,LEN('Planning Allocations'!$F1806)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B1806,1)<>\"b\",'Planning Allocations'!$E1806=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1806,1,LEN('Planning Allocations'!$E1806)-2)\n)","v":""}]
[null,"b1465.2","Replace the 100 MVAR 765 kV shunt reactor bank on Rockport - Jefferson 765 kV line with a 300 MVAR bank at Rockport Station","2013-06-14",16,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F1839,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1839,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},412856.50158967695,"IS",1,0,16,"2010-10-28","Baseline Load Growth Deliverability & Reliability","2010-12-01",{"$f":"IF(LEFT($B1839,1)<>\"b\",\"N/A\",'Planning Allocations'!B1839)","v":"Appendix"},{"$f":"IF(LEFT($B1839,1)<>\"b\",\"N/A\",'Planning Allocations'!C1839)","v":"(b)(i) Regional Facility"},{"$f":"IF(LEFT($B1839,1)<>\"b\",\"N/A\",'Planning Allocations'!D1839)","v":"50% LRS & 50% SBDFAX"},{"$f":"\n IF(OR(LEFT($B1839,1)<>\"b\",'Planning Allocations'!$F1839=\"\"),\n     $F1839&\" (100.00%)\",\n     MID('Planning Allocations'!$F1839,1,LEN('Planning Allocations'!$F1839)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B1839,1)<>\"b\",'Planning Allocations'!$E1839=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1839,1,LEN('Planning Allocations'!$E1839)-2)\n)","v":"AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) "}]
[null,"b1494.1","South Point - Portsmouth: Sag study mitigation work","2014-05-29",8.2400000000000001E-2,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F1894,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1894,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},2126.2109831868365,"IS",1,0,8.2400000000000001E-2,"2014-06-24","Baseline Load Growth Deliverability & Reliability","2014-11-05",{"$f":"IF(LEFT($B1894,1)<>\"b\",\"N/A\",'Planning Allocations'!B1894)","v":"Appendix"},{"$f":"IF(LEFT($B1894,1)<>\"b\",\"N/A\",'Planning Allocations'!C1894)","v":"N/A"},{"$f":"IF(LEFT($B1894,1)<>\"b\",\"N/A\",'Planning Allocations'!D1894)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1894,1)<>\"b\",'Planning Allocations'!$F1894=\"\"),\n     $F1894&\" (100.00%)\",\n     MID('Planning Allocations'!$F1894,1,LEN('Planning Allocations'!$F1894)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B1894,1)<>\"b\",'Planning Allocations'!$E1894=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1894,1,LEN('Planning Allocations'!$E1894)-2)\n)","v":""}]
[null,"b1504.1","Re-build Lines #134 and #163 for higher capacity, approximately 0.5 miles from Bull Run Substation to Harrison DP","2012-12-15",3,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F1909,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1909,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},65359.477124183009,"IS",1,0,3,"2010-10-28","Baseline Load Growth Deliverability & Reliability","2010-12-01",{"$f":"IF(LEFT($B1909,1)<>\"b\",\"N/A\",'Planning Allocations'!B1909)","v":"N/A"},{"$f":"IF(LEFT($B1909,1)<>\"b\",\"N/A\",'Planning Allocations'!C1909)","v":"N/A"},{"$f":"IF(LEFT($B1909,1)<>\"b\",\"N/A\",'Planning Allocations'!D1909)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1909,1)<>\"b\",'Planning Allocations'!$F1909=\"\"),\n     $F1909&\" (100.00%)\",\n     MID('Planning Allocations'!$F1909,1,LEN('Planning Allocations'!$F1909)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B1909,1)<>\"b\",'Planning Allocations'!$E1909=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1909,1,LEN('Planning Allocations'!$E1909)-2)\n)","v":""}]
[null,"b1547","Reconductor the Lakeview - Greenfield 138 kV line - Replace 4/0 Cu with 336.4 ACSR, maintain 6-wire arrangement","2012-05-17",2.8,"ATSI",{"$f":"\nIF(     ISERROR( VLOOKUP(F1959,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1959,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":41.631667510396014},67256.494093127563,"IS",1,0,2.8,"2011-04-15","Baseline Load Growth Deliverability & Reliability","2011-10-19",{"$f":"IF(LEFT($B1959,1)<>\"b\",\"N/A\",'Planning Allocations'!B1959)","v":"Appendix"},{"$f":"IF(LEFT($B1959,1)<>\"b\",\"N/A\",'Planning Allocations'!C1959)","v":"N/A"},{"$f":"IF(LEFT($B1959,1)<>\"b\",\"N/A\",'Planning Allocations'!D1959)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B1959,1)<>\"b\",'Planning Allocations'!$F1959=\"\"),\n     $F1959&\" (100.00%)\",\n     MID('Planning Allocations'!$F1959,1,LEN('Planning Allocations'!$F1959)-2)\n)","v":"ATSI (100.00%) "},{"$f":"\n IF(OR(LEFT($B1959,1)<>\"b\",'Planning Allocations'!$E1959=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1959,1,LEN('Planning Allocations'!$E1959)-2)\n)","v":""}]
[null,"b1580","Revise reclosing and upgrade relays at State Line 138 kV breaker '7 L0761'",null,0.1,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F1992,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F1992,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,0.1,"2011-07-07","Baseline Load Growth Deliverability & Reliability","2011-10-19",{"$f":"IF(LEFT($B1992,1)<>\"b\",\"N/A\",'Planning Allocations'!B1992)","v":"Appendix"},{"$f":"IF(LEFT($B1992,1)<>\"b\",\"N/A\",'Planning Allocations'!C1992)","v":"N/A"},{"$f":"IF(LEFT($B1992,1)<>\"b\",\"N/A\",'Planning Allocations'!D1992)","v":"Cancelled"},{"$f":"\n IF(OR(LEFT($B1992,1)<>\"b\",'Planning Allocations'!$F1992=\"\"),\n     $F1992&\" (100.00%)\",\n     MID('Planning Allocations'!$F1992,1,LEN('Planning Allocations'!$F1992)-2)\n)","v":"ComEd (100.00%) "},{"$f":"\n IF(OR(LEFT($B1992,1)<>\"b\",'Planning Allocations'!$E1992=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E1992,1,LEN('Planning Allocations'!$E1992)-2)\n)","v":""}]
[null,"b1631","Revise the reclosing of Eastlake 138 kV breaker '46-B-27'","2013-12-30",0.01,"ATSI",{"$f":"\nIF(     ISERROR( VLOOKUP(F2046,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2046,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":41.631667510396014},240.20176461831272,"IS",1,0,0.01,"2011-09-19","Baseline Load Growth Deliverability & Reliability","2011-12-07",{"$f":"IF(LEFT($B2046,1)<>\"b\",\"N/A\",'Planning Allocations'!B2046)","v":"Appendix"},{"$f":"IF(LEFT($B2046,1)<>\"b\",\"N/A\",'Planning Allocations'!C2046)","v":"N/A"},{"$f":"IF(LEFT($B2046,1)<>\"b\",\"N/A\",'Planning Allocations'!D2046)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B2046,1)<>\"b\",'Planning Allocations'!$F2046=\"\"),\n     $F2046&\" (100.00%)\",\n     MID('Planning Allocations'!$F2046,1,LEN('Planning Allocations'!$F2046)-2)\n)","v":"ATSI (100.00%) "},{"$f":"\n IF(OR(LEFT($B2046,1)<>\"b\",'Planning Allocations'!$E2046=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2046,1,LEN('Planning Allocations'!$E2046)-2)\n)","v":""}]
[null,"b1654","Replace Clifton 230kV breaker '26682' with 63kA breaker.","2014-03-01",0.22,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F2069,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2069,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},4793.0283224400873,"IS",1,0,0.22,"2011-08-04","Baseline Load Growth Deliverability & Reliability","2011-10-19",{"$f":"IF(LEFT($B2069,1)<>\"b\",\"N/A\",'Planning Allocations'!B2069)","v":"Appendix"},{"$f":"IF(LEFT($B2069,1)<>\"b\",\"N/A\",'Planning Allocations'!C2069)","v":"N/A"},{"$f":"IF(LEFT($B2069,1)<>\"b\",\"N/A\",'Planning Allocations'!D2069)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B2069,1)<>\"b\",'Planning Allocations'!$F2069=\"\"),\n     $F2069&\" (100.00%)\",\n     MID('Planning Allocations'!$F2069,1,LEN('Planning Allocations'!$F2069)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B2069,1)<>\"b\",'Planning Allocations'!$E2069=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2069,1,LEN('Planning Allocations'!$E2069)-2)\n)","v":""}]
[null,"b1691.6","Replace Relays at Bluebell and add line breaker at tap to Alliance Castings",null,0,"ATSI",{"$f":"\nIF(     ISERROR( VLOOKUP(F2133,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2133,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":41.631667510396014},0,"Cancelled",0,0,0,"2011-09-19","Not Specified","2011-12-07",{"$f":"IF(LEFT($B2133,1)<>\"b\",\"N/A\",'Planning Allocations'!B2133)","v":"Appendix"},{"$f":"IF(LEFT($B2133,1)<>\"b\",\"N/A\",'Planning Allocations'!C2133)","v":"N/A"},{"$f":"IF(LEFT($B2133,1)<>\"b\",\"N/A\",'Planning Allocations'!D2133)","v":"Cancelled"},{"$f":"\n IF(OR(LEFT($B2133,1)<>\"b\",'Planning Allocations'!$F2133=\"\"),\n     $F2133&\" (100.00%)\",\n     MID('Planning Allocations'!$F2133,1,LEN('Planning Allocations'!$F2133)-2)\n)","v":"ATSI (100.00%) "},{"$f":"\n IF(OR(LEFT($B2133,1)<>\"b\",'Planning Allocations'!$E2133=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2133,1,LEN('Planning Allocations'!$E2133)-2)\n)","v":""}]
[null,"b1704","Replace wavetrap and line switch on the Miami Fort - Terminal 345 kV circuit","2013-05-31",0.23,"DEOK",{"$f":"\nIF(     ISERROR( VLOOKUP(F2152,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2152,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":55.506230645570369},4143.6789586495725,"IS",1,0,0.23,"2011-07-07","Baseline Load Growth Deliverability & Reliability","2012-04-01",{"$f":"IF(LEFT($B2152,1)<>\"b\",\"N/A\",'Planning Allocations'!B2152)","v":"Appendix"},{"$f":"IF(LEFT($B2152,1)<>\"b\",\"N/A\",'Planning Allocations'!C2152)","v":"N/A"},{"$f":"IF(LEFT($B2152,1)<>\"b\",\"N/A\",'Planning Allocations'!D2152)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B2152,1)<>\"b\",'Planning Allocations'!$F2152=\"\"),\n     $F2152&\" (100.00%)\",\n     MID('Planning Allocations'!$F2152,1,LEN('Planning Allocations'!$F2152)-2)\n)","v":"DEOK (100.00%) "},{"$f":"\n IF(OR(LEFT($B2152,1)<>\"b\",'Planning Allocations'!$E2152=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2152,1,LEN('Planning Allocations'!$E2152)-2)\n)","v":""}]
[null,"b1731.2","Rebuild Line #47 between Four Rivers and Kings Dominion to a higher capacity 115kV line","2016-08-02",5,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F2181,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2181,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},108932.46187363834,"IS",1,0,5,"2011-09-08","TO Criteria Violation","00:00:00",{"$f":"IF(LEFT($B2181,1)<>\"b\",\"N/A\",'Planning Allocations'!B2181)","v":"Appendix"},{"$f":"IF(LEFT($B2181,1)<>\"b\",\"N/A\",'Planning Allocations'!C2181)","v":"N/A"},{"$f":"IF(LEFT($B2181,1)<>\"b\",\"N/A\",'Planning Allocations'!D2181)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B2181,1)<>\"b\",'Planning Allocations'!$F2181=\"\"),\n     $F2181&\" (100.00%)\",\n     MID('Planning Allocations'!$F2181,1,LEN('Planning Allocations'!$F2181)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B2181,1)<>\"b\",'Planning Allocations'!$E2181=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2181,1,LEN('Planning Allocations'!$E2181)-2)\n)","v":""}]
[null,"b1783","Add two 138 kV Circuit Breakers and two 138 kV circuit switchers on the Lonesome Pine - South Bluefield 138 kV line",null,1,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F2235,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2235,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},0,"Cancelled",0,0,1,"2011-10-27","TO Criteria Violation","2011-12-07",{"$f":"IF(LEFT($B2235,1)<>\"b\",\"N/A\",'Planning Allocations'!B2235)","v":"Appendix"},{"$f":"IF(LEFT($B2235,1)<>\"b\",\"N/A\",'Planning Allocations'!C2235)","v":"N/A"},{"$f":"IF(LEFT($B2235,1)<>\"b\",\"N/A\",'Planning Allocations'!D2235)","v":"Cancelled"},{"$f":"\n IF(OR(LEFT($B2235,1)<>\"b\",'Planning Allocations'!$F2235=\"\"),\n     $F2235&\" (100.00%)\",\n     MID('Planning Allocations'!$F2235,1,LEN('Planning Allocations'!$F2235)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B2235,1)<>\"b\",'Planning Allocations'!$E2235=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2235,1,LEN('Planning Allocations'!$E2235)-2)\n)","v":""}]
[null,"b1814","Replace Pleasant Valley 138 kV breaker 194-B-3","2015-06-22",0.18,"ATSI",{"$f":"\nIF(     ISERROR( VLOOKUP(F2285,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2285,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":41.631667510396014},4323.6317631296288,"IS",1,0,0.18,"2012-01-12","Baseline Load Growth Deliverability & Reliability","2012-05-17",{"$f":"IF(LEFT($B2285,1)<>\"b\",\"N/A\",'Planning Allocations'!B2285)","v":"Appendix"},{"$f":"IF(LEFT($B2285,1)<>\"b\",\"N/A\",'Planning Allocations'!C2285)","v":"N/A"},{"$f":"IF(LEFT($B2285,1)<>\"b\",\"N/A\",'Planning Allocations'!D2285)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B2285,1)<>\"b\",'Planning Allocations'!$F2285=\"\"),\n     $F2285&\" (100.00%)\",\n     MID('Planning Allocations'!$F2285,1,LEN('Planning Allocations'!$F2285)-2)\n)","v":"ATSI (100.00%) "},{"$f":"\n IF(OR(LEFT($B2285,1)<>\"b\",'Planning Allocations'!$E2285=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2285,1,LEN('Planning Allocations'!$E2285)-2)\n)","v":""}]
[null,"b1843","Replace 1200A line trap on 138 kV line 7611 at TSS 76 Blue Island 138 kV","2015-05-01",0.06,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F2318,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2318,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},1415.9999999999998,"IS",1,0,0.06,"2012-03-19","Baseline Load Growth Deliverability & Reliability","2012-05-17",{"$f":"IF(LEFT($B2318,1)<>\"b\",\"N/A\",'Planning Allocations'!B2318)","v":"Appendix"},{"$f":"IF(LEFT($B2318,1)<>\"b\",\"N/A\",'Planning Allocations'!C2318)","v":"N/A"},{"$f":"IF(LEFT($B2318,1)<>\"b\",\"N/A\",'Planning Allocations'!D2318)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B2318,1)<>\"b\",'Planning Allocations'!$F2318=\"\"),\n     $F2318&\" (100.00%)\",\n     MID('Planning Allocations'!$F2318,1,LEN('Planning Allocations'!$F2318)-2)\n)","v":"ComEd (100.00%) "},{"$f":"\n IF(OR(LEFT($B2318,1)<>\"b\",'Planning Allocations'!$E2318=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2318,1,LEN('Planning Allocations'!$E2318)-2)\n)","v":""}]
[null,"b1856","Madison Tp  to Madison (N14) line - Upgrade limiting 250 Cu substation conductor with 795 ACSR at Madison sub","2012-05-22",0.08,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F2333,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2333,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},1509.433962264151,"IS",1,0,0.08,"2012-03-08","TO Criteria Violation","2012-05-17",{"$f":"IF(LEFT($B2333,1)<>\"b\",\"N/A\",'Planning Allocations'!B2333)","v":"Appendix"},{"$f":"IF(LEFT($B2333,1)<>\"b\",\"N/A\",'Planning Allocations'!C2333)","v":"N/A"},{"$f":"IF(LEFT($B2333,1)<>\"b\",\"N/A\",'Planning Allocations'!D2333)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B2333,1)<>\"b\",'Planning Allocations'!$F2333=\"\"),\n     $F2333&\" (100.00%)\",\n     MID('Planning Allocations'!$F2333,1,LEN('Planning Allocations'!$F2333)-2)\n)","v":"JCPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B2333,1)<>\"b\",'Planning Allocations'!$E2333=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2333,1,LEN('Planning Allocations'!$E2333)-2)\n)","v":""}]
[null,"b1900","Increase the rating of lines 220-39 and 220-43 (Linwood-Chicester 230kV lines) and install reactors on each line.","2017-06-08",36.4,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F2401,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2401,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},527710.24739496002,"IS",1,0,36.4,"2012-05-10","Generator Deactivation","2012-05-17",{"$f":"IF(LEFT($B2401,1)<>\"b\",\"N/A\",'Planning Allocations'!B2401)","v":"Appendix"},{"$f":"IF(LEFT($B2401,1)<>\"b\",\"N/A\",'Planning Allocations'!C2401)","v":"N/A"},{"$f":"IF(LEFT($B2401,1)<>\"b\",\"N/A\",'Planning Allocations'!D2401)","v":"100% Violation-Based DFAX"},{"$f":"\n IF(OR(LEFT($B2401,1)<>\"b\",'Planning Allocations'!$F2401=\"\"),\n     $F2401&\" (100.00%)\",\n     MID('Planning Allocations'!$F2401,1,LEN('Planning Allocations'!$F2401)-2)\n)","v":"ATSI (1.23%) / ECP (0.45%) / HTP (0.43%) / JCPL (6.02%) / Neptune (0.59%) / PECO (69.62%) / PSEG (20.83%) / RE (0.83%) "},{"$f":"\n IF(OR(LEFT($B2401,1)<>\"b\",'Planning Allocations'!$E2401=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2401,1,LEN('Planning Allocations'!$E2401)-2)\n)","v":""}]
[null,"b1906.1","At Yadkin 500 kV, install six 500 kV breakers to loop in Septa - Fentress 500 kV","2015-11-29",9,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F2420,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2420,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},196078.43137254904,"IS",1,0,9,"2012-04-27","Generator Deactivation","2012-05-17",{"$f":"IF(LEFT($B2420,1)<>\"b\",\"N/A\",'Planning Allocations'!B2420)","v":"Appendix"},{"$f":"IF(LEFT($B2420,1)<>\"b\",\"N/A\",'Planning Allocations'!C2420)","v":"(b)(i) Regional Facility"},{"$f":"IF(LEFT($B2420,1)<>\"b\",\"N/A\",'Planning Allocations'!D2420)","v":"50% LRS & 50% SBDFAX"},{"$f":"\n IF(OR(LEFT($B2420,1)<>\"b\",'Planning Allocations'!$F2420=\"\"),\n     $F2420&\" (100.00%)\",\n     MID('Planning Allocations'!$F2420,1,LEN('Planning Allocations'!$F2420)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B2420,1)<>\"b\",'Planning Allocations'!$E2420=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2420,1,LEN('Planning Allocations'!$E2420)-2)\n)","v":"AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) "}]
[null,"b1934.22","Revise the reclosing of Evergreen 138 kV breaker '2801-B-16'",null,0.03,"ATSI",{"$f":"\nIF(     ISERROR( VLOOKUP(F2478,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2478,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":41.631667510396014},0,"Cancelled",0,0,0.03,"2012-08-29","Baseline Load Growth Deliverability & Reliability","2012-02-05",{"$f":"IF(LEFT($B2478,1)<>\"b\",\"N/A\",'Planning Allocations'!B2478)","v":"Appendix"},{"$f":"IF(LEFT($B2478,1)<>\"b\",\"N/A\",'Planning Allocations'!C2478)","v":"N/A"},{"$f":"IF(LEFT($B2478,1)<>\"b\",\"N/A\",'Planning Allocations'!D2478)","v":"Cancelled"},{"$f":"\n IF(OR(LEFT($B2478,1)<>\"b\",'Planning Allocations'!$F2478=\"\"),\n     $F2478&\" (100.00%)\",\n     MID('Planning Allocations'!$F2478,1,LEN('Planning Allocations'!$F2478)-2)\n)","v":"ATSI (100.00%) "},{"$f":"\n IF(OR(LEFT($B2478,1)<>\"b\",'Planning Allocations'!$E2478=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2478,1,LEN('Planning Allocations'!$E2478)-2)\n)","v":""}]
[null,"b1943","Construct a 115 kV ring bus at Claysburg Substation.  Bedford North and Saxton lines will no longer share a common breaker","2015-06-03",5.25,"PENELEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F2507,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2507,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},115743.37573533712,"IS",1,0,5.25,"2012-04-27","Generator Deactivation","2012-05-17",{"$f":"IF(LEFT($B2507,1)<>\"b\",\"N/A\",'Planning Allocations'!B2507)","v":"Appendix"},{"$f":"IF(LEFT($B2507,1)<>\"b\",\"N/A\",'Planning Allocations'!C2507)","v":"N/A"},{"$f":"IF(LEFT($B2507,1)<>\"b\",\"N/A\",'Planning Allocations'!D2507)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B2507,1)<>\"b\",'Planning Allocations'!$F2507=\"\"),\n     $F2507&\" (100.00%)\",\n     MID('Planning Allocations'!$F2507,1,LEN('Planning Allocations'!$F2507)-2)\n)","v":"PENELEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B2507,1)<>\"b\",'Planning Allocations'!$E2507=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2507,1,LEN('Planning Allocations'!$E2507)-2)\n)","v":""}]
[null,"b1956","Perform a sag study of the Tillman - Dawkins 138 kV line may improve the emergency rating to 245 MVA","2014-07-30",0.03,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F2523,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2523,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},774.10594048064434,"IS",1,0,0.03,"2012-04-27","Generator Deactivation","2012-05-17",{"$f":"IF(LEFT($B2523,1)<>\"b\",\"N/A\",'Planning Allocations'!B2523)","v":"Appendix"},{"$f":"IF(LEFT($B2523,1)<>\"b\",\"N/A\",'Planning Allocations'!C2523)","v":"N/A"},{"$f":"IF(LEFT($B2523,1)<>\"b\",\"N/A\",'Planning Allocations'!D2523)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B2523,1)<>\"b\",'Planning Allocations'!$F2523=\"\"),\n     $F2523&\" (100.00%)\",\n     MID('Planning Allocations'!$F2523,1,LEN('Planning Allocations'!$F2523)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B2523,1)<>\"b\",'Planning Allocations'!$E2523=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2523,1,LEN('Planning Allocations'!$E2523)-2)\n)","v":""}]
[null,"b1999","Replace limiting wave trap, circuit breaker, substation conductor, relay and current transformer components at Northwood","2015-02-13",0.9,"ME",{"$f":"\nIF(     ISERROR( VLOOKUP(F2572,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2572,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},19841.721554629221,"IS",1,0,0.9,"2012-04-27","Generator Deactivation","2012-05-17",{"$f":"IF(LEFT($B2572,1)<>\"b\",\"N/A\",'Planning Allocations'!B2572)","v":"Appendix"},{"$f":"IF(LEFT($B2572,1)<>\"b\",\"N/A\",'Planning Allocations'!C2572)","v":"N/A"},{"$f":"IF(LEFT($B2572,1)<>\"b\",\"N/A\",'Planning Allocations'!D2572)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B2572,1)<>\"b\",'Planning Allocations'!$F2572=\"\"),\n     $F2572&\" (100.00%)\",\n     MID('Planning Allocations'!$F2572,1,LEN('Planning Allocations'!$F2572)-2)\n)","v":"ME (100.00%) "},{"$f":"\n IF(OR(LEFT($B2572,1)<>\"b\",'Planning Allocations'!$E2572=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2572,1,LEN('Planning Allocations'!$E2572)-2)\n)","v":""}]
[null,"b2021.12","Replace Sporn 138 kV breaker 'G'","2015-10-31",1,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F2606,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2606,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},25803.531349354809,"IS",1,0,1,"2012-08-29","Baseline Load Growth Deliverability & Reliability","2012-12-05",{"$f":"IF(LEFT($B2606,1)<>\"b\",\"N/A\",'Planning Allocations'!B2606)","v":"Appendix"},{"$f":"IF(LEFT($B2606,1)<>\"b\",\"N/A\",'Planning Allocations'!C2606)","v":"N/A"},{"$f":"IF(LEFT($B2606,1)<>\"b\",\"N/A\",'Planning Allocations'!D2606)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B2606,1)<>\"b\",'Planning Allocations'!$F2606=\"\"),\n     $F2606&\" (100.00%)\",\n     MID('Planning Allocations'!$F2606,1,LEN('Planning Allocations'!$F2606)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B2606,1)<>\"b\",'Planning Allocations'!$E2606=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2606,1,LEN('Planning Allocations'!$E2606)-2)\n)","v":""}]
[null,"b2067","Replace Terminal 138 kV breakers '903' with a 63kA rate breaker","2013-10-26",0.16,"DEOK",{"$f":"\nIF(     ISERROR( VLOOKUP(F2659,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2659,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":55.506230645570369},2882.5592755823113,"IS",1,0,0.16,"2012-08-29","Baseline Load Growth Deliverability & Reliability","2012-12-05",{"$f":"IF(LEFT($B2659,1)<>\"b\",\"N/A\",'Planning Allocations'!B2659)","v":"Appendix"},{"$f":"IF(LEFT($B2659,1)<>\"b\",\"N/A\",'Planning Allocations'!C2659)","v":"N/A"},{"$f":"IF(LEFT($B2659,1)<>\"b\",\"N/A\",'Planning Allocations'!D2659)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B2659,1)<>\"b\",'Planning Allocations'!$F2659=\"\"),\n     $F2659&\" (100.00%)\",\n     MID('Planning Allocations'!$F2659,1,LEN('Planning Allocations'!$F2659)-2)\n)","v":"DEOK (100.00%) "},{"$f":"\n IF(OR(LEFT($B2659,1)<>\"b\",'Planning Allocations'!$E2659=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2659,1,LEN('Planning Allocations'!$E2659)-2)\n)","v":""}]
[null,"b2097","Replace Ridgeley 138 kV breaker '#2 XFMR OCB'","2013-04-08",0.8,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F2689,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2689,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},15401.093445437828,"IS",1,0,0.8,"2012-08-29","Baseline Load Growth Deliverability & Reliability","2012-12-05",{"$f":"IF(LEFT($B2689,1)<>\"b\",\"N/A\",'Planning Allocations'!B2689)","v":"Appendix"},{"$f":"IF(LEFT($B2689,1)<>\"b\",\"N/A\",'Planning Allocations'!C2689)","v":"N/A"},{"$f":"IF(LEFT($B2689,1)<>\"b\",\"N/A\",'Planning Allocations'!D2689)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B2689,1)<>\"b\",'Planning Allocations'!$F2689=\"\"),\n     $F2689&\" (100.00%)\",\n     MID('Planning Allocations'!$F2689,1,LEN('Planning Allocations'!$F2689)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B2689,1)<>\"b\",'Planning Allocations'!$E2689=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2689,1,LEN('Planning Allocations'!$E2689)-2)\n)","v":""}]
[null,"b2143","Replace Weirton 138 kV breaker \"Wylie Ridge 216\" with 63 kA breaker",null,0.5,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F2746,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2746,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},0,"Cancelled",0.01,0,0.5,"2012-11-05","Baseline Load Growth Deliverability & Reliability","2013-10-02",{"$f":"IF(LEFT($B2746,1)<>\"b\",\"N/A\",'Planning Allocations'!B2746)","v":"Appendix A"},{"$f":"IF(LEFT($B2746,1)<>\"b\",\"N/A\",'Planning Allocations'!C2746)","v":"(b)(iv) Standalone Breaker"},{"$f":"IF(LEFT($B2746,1)<>\"b\",\"N/A\",'Planning Allocations'!D2746)","v":"Cancelled"},{"$f":"\n IF(OR(LEFT($B2746,1)<>\"b\",'Planning Allocations'!$F2746=\"\"),\n     $F2746&\" (100.00%)\",\n     MID('Planning Allocations'!$F2746,1,LEN('Planning Allocations'!$F2746)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B2746,1)<>\"b\",'Planning Allocations'!$E2746=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2746,1,LEN('Planning Allocations'!$E2746)-2)\n)","v":""}]
[null,"b2166","Reconductor the Millville – Sleepy Hollow 138kV 4.25 miles of 556 ACSR with 795 ACSR, upgrade line risers at Sleepy Hollow, and change 1200 A CT tap at Millville to 800","2016-12-12",2.7,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F2766,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2766,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},51978.690378352665,"IS",1,0,2.7,"2012-11-05","Baseline Load Growth Deliverability & Reliability","2012-12-05",{"$f":"IF(LEFT($B2766,1)<>\"b\",\"N/A\",'Planning Allocations'!B2766)","v":"Appendix"},{"$f":"IF(LEFT($B2766,1)<>\"b\",\"N/A\",'Planning Allocations'!C2766)","v":"N/A"},{"$f":"IF(LEFT($B2766,1)<>\"b\",\"N/A\",'Planning Allocations'!D2766)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B2766,1)<>\"b\",'Planning Allocations'!$F2766=\"\"),\n     $F2766&\" (100.00%)\",\n     MID('Planning Allocations'!$F2766,1,LEN('Planning Allocations'!$F2766)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B2766,1)<>\"b\",'Planning Allocations'!$E2766=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2766,1,LEN('Planning Allocations'!$E2766)-2)\n)","v":""}]
[null,"b2186","Install a 2nd 230-115kV transformer at Earleys connected to the existing 115kV and 230kV ring busses. Add a 115 kV breaker and 230kV breaker to the ring busses","2017-05-25",14.36,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F2794,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2794,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},312854.03050108935,"IS",1,0,14.36,"2012-11-05","Baseline Load Growth Deliverability & Reliability","2012-12-05",{"$f":"IF(LEFT($B2794,1)<>\"b\",\"N/A\",'Planning Allocations'!B2794)","v":"Appendix"},{"$f":"IF(LEFT($B2794,1)<>\"b\",\"N/A\",'Planning Allocations'!C2794)","v":"N/A"},{"$f":"IF(LEFT($B2794,1)<>\"b\",\"N/A\",'Planning Allocations'!D2794)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B2794,1)<>\"b\",'Planning Allocations'!$F2794=\"\"),\n     $F2794&\" (100.00%)\",\n     MID('Planning Allocations'!$F2794,1,LEN('Planning Allocations'!$F2794)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B2794,1)<>\"b\",'Planning Allocations'!$E2794=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2794,1,LEN('Planning Allocations'!$E2794)-2)\n)","v":""}]
[null,"b2247","150 MVAR reactor at Gloucester 230 kV",null,7.8,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F2849,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2849,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},0,"Cancelled",0.05,0,7.8,"2013-05-09","Operational Performance","2013-10-02",{"$f":"IF(LEFT($B2849,1)<>\"b\",\"N/A\",'Planning Allocations'!B2849)","v":"Appendix A"},{"$f":"IF(LEFT($B2849,1)<>\"b\",\"N/A\",'Planning Allocations'!C2849)","v":"(b)(iii) Lower Voltage Facility"},{"$f":"IF(LEFT($B2849,1)<>\"b\",\"N/A\",'Planning Allocations'!D2849)","v":"Cancelled"},{"$f":"\n IF(OR(LEFT($B2849,1)<>\"b\",'Planning Allocations'!$F2849=\"\"),\n     $F2849&\" (100.00%)\",\n     MID('Planning Allocations'!$F2849,1,LEN('Planning Allocations'!$F2849)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B2849,1)<>\"b\",'Planning Allocations'!$E2849=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2849,1,LEN('Planning Allocations'!$E2849)-2)\n)","v":""}]
[null,"b2294","Replace the Johnstown 115 kV breaker 'Bon Aire' with 40kA breaker","2014-05-28",0.18099999999999999,"PENELEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F2898,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2898,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},3990.3906682087654,"IS",1,0,0.18099999999999999,"2013-08-06","Baseline Load Growth Deliverability & Reliability","2013-10-02",{"$f":"IF(LEFT($B2898,1)<>\"b\",\"N/A\",'Planning Allocations'!B2898)","v":"Appendix A"},{"$f":"IF(LEFT($B2898,1)<>\"b\",\"N/A\",'Planning Allocations'!C2898)","v":"(b)(iv) Standalone Breaker"},{"$f":"IF(LEFT($B2898,1)<>\"b\",\"N/A\",'Planning Allocations'!D2898)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B2898,1)<>\"b\",'Planning Allocations'!$F2898=\"\"),\n     $F2898&\" (100.00%)\",\n     MID('Planning Allocations'!$F2898,1,LEN('Planning Allocations'!$F2898)-2)\n)","v":"PENELEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B2898,1)<>\"b\",'Planning Allocations'!$E2898=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2898,1,LEN('Planning Allocations'!$E2898)-2)\n)","v":""}]
[null,"b2324","Remove the existing 1200 - amp line traps at JK Smith and Dale associated with the JK Smith - Dale 138 kV line","2013-12-12",0,"EKPC",{"$f":"\nIF(     ISERROR( VLOOKUP(F2932,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2932,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":46.177277173085407},0,"IS",1,0,0,"2013-08-21","TO Criteria Violation","2013-10-02",{"$f":"IF(LEFT($B2932,1)<>\"b\",\"N/A\",'Planning Allocations'!B2932)","v":"Appendix A"},{"$f":"IF(LEFT($B2932,1)<>\"b\",\"N/A\",'Planning Allocations'!C2932)","v":"(b)(vi) < $5M Upgrade"},{"$f":"IF(LEFT($B2932,1)<>\"b\",\"N/A\",'Planning Allocations'!D2932)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B2932,1)<>\"b\",'Planning Allocations'!$F2932=\"\"),\n     $F2932&\" (100.00%)\",\n     MID('Planning Allocations'!$F2932,1,LEN('Planning Allocations'!$F2932)-2)\n)","v":"EKPC (100.00%) "},{"$f":"\n IF(OR(LEFT($B2932,1)<>\"b\",'Planning Allocations'!$E2932=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2932,1,LEN('Planning Allocations'!$E2932)-2)\n)","v":""}]
[null,"b2339","Upgrade the 4/0 copper bus and jumpers at the Nelson County substation associated with the Nelson County - West Bardstown Junction 69 kV line using 500 MCM copper or equivalent equipment","2018-05-11",0.1,"EKPC",{"$f":"\nIF(     ISERROR( VLOOKUP(F2946,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F2946,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":46.177277173085407},2165.5672686194102,"IS",1,0,0.1,"2013-08-21","TO Criteria Violation","2013-10-02",{"$f":"IF(LEFT($B2946,1)<>\"b\",\"N/A\",'Planning Allocations'!B2946)","v":"Appendix A"},{"$f":"IF(LEFT($B2946,1)<>\"b\",\"N/A\",'Planning Allocations'!C2946)","v":"(b)(vi) < $5M Upgrade"},{"$f":"IF(LEFT($B2946,1)<>\"b\",\"N/A\",'Planning Allocations'!D2946)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B2946,1)<>\"b\",'Planning Allocations'!$F2946=\"\"),\n     $F2946&\" (100.00%)\",\n     MID('Planning Allocations'!$F2946,1,LEN('Planning Allocations'!$F2946)-2)\n)","v":"EKPC (100.00%) "},{"$f":"\n IF(OR(LEFT($B2946,1)<>\"b\",'Planning Allocations'!$E2946=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E2946,1,LEN('Planning Allocations'!$E2946)-2)\n)","v":""}]
[null,"b2400","Replace the Beaumeade 230 kV breaker '209592' with 63kA rated breaker","2018-07-03",0.27,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F3015,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3015,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},5882.3529411764712,"IS",1,0,0.27,"2013-11-07","Baseline Load Growth Deliverability & Reliability","2013-12-11",{"$f":"IF(LEFT($B3015,1)<>\"b\",\"N/A\",'Planning Allocations'!B3015)","v":"Appendix A"},{"$f":"IF(LEFT($B3015,1)<>\"b\",\"N/A\",'Planning Allocations'!C3015)","v":"(b)(iv) Standalone Breaker"},{"$f":"IF(LEFT($B3015,1)<>\"b\",\"N/A\",'Planning Allocations'!D3015)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B3015,1)<>\"b\",'Planning Allocations'!$F3015=\"\"),\n     $F3015&\" (100.00%)\",\n     MID('Planning Allocations'!$F3015,1,LEN('Planning Allocations'!$F3015)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B3015,1)<>\"b\",'Planning Allocations'!$E3015=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3015,1,LEN('Planning Allocations'!$E3015)-2)\n)","v":""}]
[null,"b2413","Replace a relay at McDowell 138 kV substation","2015-06-01",0.05,"ATSI",{"$f":"\nIF(     ISERROR( VLOOKUP(F3033,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3033,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":41.631667510396014},1201.0088230915635,"IS",1,0,0.05,"2013-11-04","Baseline Load Growth Deliverability & Reliability","2013-12-11",{"$f":"IF(LEFT($B3033,1)<>\"b\",\"N/A\",'Planning Allocations'!B3033)","v":"Appendix A"},{"$f":"IF(LEFT($B3033,1)<>\"b\",\"N/A\",'Planning Allocations'!C3033)","v":"(b)(vi) < $5M Upgrade"},{"$f":"IF(LEFT($B3033,1)<>\"b\",\"N/A\",'Planning Allocations'!D3033)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B3033,1)<>\"b\",'Planning Allocations'!$F3033=\"\"),\n     $F3033&\" (100.00%)\",\n     MID('Planning Allocations'!$F3033,1,LEN('Planning Allocations'!$F3033)-2)\n)","v":"ATSI (100.00%) "},{"$f":"\n IF(OR(LEFT($B3033,1)<>\"b\",'Planning Allocations'!$E3033=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3033,1,LEN('Planning Allocations'!$E3033)-2)\n)","v":""}]
["Bergen-Linden Corridor","b2437.30","New Linden 345/230 kV transformer and any associated substation upgrades","2017-04-07",21.08,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F3092,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3092,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},448510.63829787233,"IS",1,0,21.08,"2013-11-07","Baseline Load Growth Deliverability & Reliability","2013-12-11",{"$f":"IF(LEFT($B3092,1)<>\"b\",\"N/A\",'Planning Allocations'!B3092)","v":"Appendix A"},{"$f":"IF(LEFT($B3092,1)<>\"b\",\"N/A\",'Planning Allocations'!C3092)","v":"(b)(iii) Lower Voltage Facility"},{"$f":"IF(LEFT($B3092,1)<>\"b\",\"N/A\",'Planning Allocations'!D3092)","v":"100% Solution-Based DFAX"},{"$f":"\n IF(OR(LEFT($B3092,1)<>\"b\",'Planning Allocations'!$F3092=\"\"),\n     $F3092&\" (100.00%)\",\n     MID('Planning Allocations'!$F3092,1,LEN('Planning Allocations'!$F3092)-2)\n)","v":"PSEG (96.12%) / RE (3.88%) "},{"$f":"\n IF(OR(LEFT($B3092,1)<>\"b\",'Planning Allocations'!$E3092=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3092,1,LEN('Planning Allocations'!$E3092)-2)\n)","v":""}]
[null,"b2458.1","Replace 10 wood H-frame structures with steel H-frame structures and install shunts on all conductor splices on Carolina - Woodland 115 kV","2016-04-26",6.9,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F3120,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3120,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},150326.79738562091,"IS",1,0,6.9,"2014-02-03","Baseline Load Growth Deliverability & Reliability","2014-11-05",{"$f":"IF(LEFT($B3120,1)<>\"b\",\"N/A\",'Planning Allocations'!B3120)","v":"Appendix A"},{"$f":"IF(LEFT($B3120,1)<>\"b\",\"N/A\",'Planning Allocations'!C3120)","v":"(b)(iii) Lower Voltage Facility"},{"$f":"IF(LEFT($B3120,1)<>\"b\",\"N/A\",'Planning Allocations'!D3120)","v":"100% Solution-Based DFAX"},{"$f":"\n IF(OR(LEFT($B3120,1)<>\"b\",'Planning Allocations'!$F3120=\"\"),\n     $F3120&\" (100.00%)\",\n     MID('Planning Allocations'!$F3120,1,LEN('Planning Allocations'!$F3120)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B3120,1)<>\"b\",'Planning Allocations'!$E3120=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3120,1,LEN('Planning Allocations'!$E3120)-2)\n)","v":""}]
[null,"b2527","Replace Whitpain 230 kV breaker '155' with 80kA breaker","2015-10-06",0.6,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F3175,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3175,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},8698.5205614553852,"IS",1,0,0.6,"2014-07-10","Baseline Load Growth Deliverability & Reliability","2014-11-05",{"$f":"IF(LEFT($B3175,1)<>\"b\",\"N/A\",'Planning Allocations'!B3175)","v":"Appendix A"},{"$f":"IF(LEFT($B3175,1)<>\"b\",\"N/A\",'Planning Allocations'!C3175)","v":"(b)(iv) Standalone Breaker"},{"$f":"IF(LEFT($B3175,1)<>\"b\",\"N/A\",'Planning Allocations'!D3175)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B3175,1)<>\"b\",'Planning Allocations'!$F3175=\"\"),\n     $F3175&\" (100.00%)\",\n     MID('Planning Allocations'!$F3175,1,LEN('Planning Allocations'!$F3175)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B3175,1)<>\"b\",'Planning Allocations'!$E3175=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3175,1,LEN('Planning Allocations'!$E3175)-2)\n)","v":""}]
[null,"b2553","Replace Middle T3 138/69 kV transformer with 225 MVA nameplate","2017-05-15",6.9,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F3207,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3207,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},197142.85714285713,"IS",1,0,6.9,"2014-09-25","Baseline Load Growth Deliverability & Reliability","2014-11-05",{"$f":"IF(LEFT($B3207,1)<>\"b\",\"N/A\",'Planning Allocations'!B3207)","v":"Appendix A"},{"$f":"IF(LEFT($B3207,1)<>\"b\",\"N/A\",'Planning Allocations'!C3207)","v":"(b)(iii) Lower Voltage Facility"},{"$f":"IF(LEFT($B3207,1)<>\"b\",\"N/A\",'Planning Allocations'!D3207)","v":"100% Solution-Based DFAX"},{"$f":"\n IF(OR(LEFT($B3207,1)<>\"b\",'Planning Allocations'!$F3207=\"\"),\n     $F3207&\" (100.00%)\",\n     MID('Planning Allocations'!$F3207,1,LEN('Planning Allocations'!$F3207)-2)\n)","v":"AEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B3207,1)<>\"b\",'Planning Allocations'!$E3207=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3207,1,LEN('Planning Allocations'!$E3207)-2)\n)","v":""}]
[null,"b2566","Reconductor 1.41 miles of existing line between ACCA and Hermitage and upgrade associated terminal equipment","2018-12-21",2.4,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F3220,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3220,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},52287.58169934641,"IS",1,0,2.4,"2014-09-25","Baseline Load Growth Deliverability & Reliability","2014-11-05",{"$f":"IF(LEFT($B3220,1)<>\"b\",\"N/A\",'Planning Allocations'!B3220)","v":"Appendix A"},{"$f":"IF(LEFT($B3220,1)<>\"b\",\"N/A\",'Planning Allocations'!C3220)","v":"(b)(vi) < $5M Upgrade"},{"$f":"IF(LEFT($B3220,1)<>\"b\",\"N/A\",'Planning Allocations'!D3220)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B3220,1)<>\"b\",'Planning Allocations'!$F3220=\"\"),\n     $F3220&\" (100.00%)\",\n     MID('Planning Allocations'!$F3220,1,LEN('Planning Allocations'!$F3220)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B3220,1)<>\"b\",'Planning Allocations'!$E3220=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3220,1,LEN('Planning Allocations'!$E3220)-2)\n)","v":""}]
["Millbrook Park-Franklin Furnace","b2604.5","Install a new 2000 A 3-way POP Switch outside of Texas Eastern 138 kV substation (Sadiq Switch).","2025-04-15",1.08,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F3272,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3272,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},27867.813857303194,"EP",0,0,1.08,"2021-02-17","TO Criteria Violation","2021-04-22",{"$f":"IF(LEFT($B3272,1)<>\"b\",\"N/A\",'Planning Allocations'!B3272)","v":"Appendix A"},{"$f":"IF(LEFT($B3272,1)<>\"b\",\"N/A\",'Planning Allocations'!C3272)","v":"(b)(iii) Lower Voltage Facility"},{"$f":"IF(LEFT($B3272,1)<>\"b\",\"N/A\",'Planning Allocations'!D3272)","v":"100% Solution-Based DFAX"},{"$f":"\n IF(OR(LEFT($B3272,1)<>\"b\",'Planning Allocations'!$F3272=\"\"),\n     $F3272&\" (100.00%)\",\n     MID('Planning Allocations'!$F3272,1,LEN('Planning Allocations'!$F3272)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B3272,1)<>\"b\",'Planning Allocations'!$E3272=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3272,1,LEN('Planning Allocations'!$E3272)-2)\n)","v":""}]
[null,"b2625","Rebuild 115kV Line #48 between Thole Street and Structure 48/71 to current standard. The remaining line to Sewells Point is 2007 vintage. Rebuild 115kV Line #107 line between structure 107/17 and 107/56","2018-06-19",18.87,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F3303,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3303,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},411111.11111111112,"IS",1,0,18.87,"2015-03-09","TO Criteria Violation","2015-12-15",{"$f":"IF(LEFT($B3303,1)<>\"b\",\"N/A\",'Planning Allocations'!B3303)","v":"Appendix A"},{"$f":"IF(LEFT($B3303,1)<>\"b\",\"N/A\",'Planning Allocations'!C3303)","v":"(b)(xvi) < 200 kV Driver"},{"$f":"IF(LEFT($B3303,1)<>\"b\",\"N/A\",'Planning Allocations'!D3303)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B3303,1)<>\"b\",'Planning Allocations'!$F3303=\"\"),\n     $F3303&\" (100.00%)\",\n     MID('Planning Allocations'!$F3303,1,LEN('Planning Allocations'!$F3303)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B3303,1)<>\"b\",'Planning Allocations'!$E3303=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3303,1,LEN('Planning Allocations'!$E3303)-2)\n)","v":""}]
[null,"b2654.4","Install a 2nd 224 MVA 230/115kV transformer at Hathaway","2018-06-28",0,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F3359,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3359,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},0,"IS",1,0,0,"2015-07-29","TO Criteria Violation","2015-10-15",{"$f":"IF(LEFT($B3359,1)<>\"b\",\"N/A\",'Planning Allocations'!B3359)","v":"Appendix A"},{"$f":"IF(LEFT($B3359,1)<>\"b\",\"N/A\",'Planning Allocations'!C3359)","v":"(b)(xvi) < 200 kV Driver"},{"$f":"IF(LEFT($B3359,1)<>\"b\",\"N/A\",'Planning Allocations'!D3359)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B3359,1)<>\"b\",'Planning Allocations'!$F3359=\"\"),\n     $F3359&\" (100.00%)\",\n     MID('Planning Allocations'!$F3359,1,LEN('Planning Allocations'!$F3359)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B3359,1)<>\"b\",'Planning Allocations'!$E3359=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3359,1,LEN('Planning Allocations'!$E3359)-2)\n)","v":""}]
[null,"b2666.4","Replace Yukon 138kV breaker \"Y-19(CHARL2)\" with an 80kA breaker",null,0.82,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F3380,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3380,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},0,"Cancelled",1,0,0.82,"2015-09-10","Baseline Load Growth Deliverability & Reliability","2015-10-15",{"$f":"IF(LEFT($B3380,1)<>\"b\",\"N/A\",'Planning Allocations'!B3380)","v":"Appendix A"},{"$f":"IF(LEFT($B3380,1)<>\"b\",\"N/A\",'Planning Allocations'!C3380)","v":"(b)(iv) Standalone Breaker"},{"$f":"IF(LEFT($B3380,1)<>\"b\",\"N/A\",'Planning Allocations'!D3380)","v":"Cancelled"},{"$f":"\n IF(OR(LEFT($B3380,1)<>\"b\",'Planning Allocations'!$F3380=\"\"),\n     $F3380&\" (100.00%)\",\n     MID('Planning Allocations'!$F3380,1,LEN('Planning Allocations'!$F3380)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B3380,1)<>\"b\",'Planning Allocations'!$E3380=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3380,1,LEN('Planning Allocations'!$E3380)-2)\n)","v":""}]
[null,"b2706","Install two 100 MVAR reactors (variable) at Bayway 345 kV","2018-11-05",22.7,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F3446,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3446,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},482978.72340425535,"IS",1,0,22.7,"2015-10-08","Operational Performance","2015-12-15",{"$f":"IF(LEFT($B3446,1)<>\"b\",\"N/A\",'Planning Allocations'!B3446)","v":"Appendix A"},{"$f":"IF(LEFT($B3446,1)<>\"b\",\"N/A\",'Planning Allocations'!C3446)","v":"(b)(iii) Lower Voltage Facility"},{"$f":"IF(LEFT($B3446,1)<>\"b\",\"N/A\",'Planning Allocations'!D3446)","v":"100% Solution-Based DFAX"},{"$f":"\n IF(OR(LEFT($B3446,1)<>\"b\",'Planning Allocations'!$F3446=\"\"),\n     $F3446&\" (100.00%)\",\n     MID('Planning Allocations'!$F3446,1,LEN('Planning Allocations'!$F3446)-2)\n)","v":"PSEG (100.00%) "},{"$f":"\n IF(OR(LEFT($B3446,1)<>\"b\",'Planning Allocations'!$E3446=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3446,1,LEN('Planning Allocations'!$E3446)-2)\n)","v":""}]
[null,"b2732.2","Raise towers to remove the sag limitations on 345 kV line 8012 Pontiac - Loretto ","2016-11-01",3.4,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F3479,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3479,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},80239.999999999985,"IS",1,0,3.4,"2016-02-11","Generator Deactivation","2016-08-02",{"$f":"IF(LEFT($B3479,1)<>\"b\",\"N/A\",'Planning Allocations'!B3479)","v":"Appendix A"},{"$f":"IF(LEFT($B3479,1)<>\"b\",\"N/A\",'Planning Allocations'!C3479)","v":"(b)(iii) Lower Voltage Facility"},{"$f":"IF(LEFT($B3479,1)<>\"b\",\"N/A\",'Planning Allocations'!D3479)","v":"100% Solution-Based DFAX"},{"$f":"\n IF(OR(LEFT($B3479,1)<>\"b\",'Planning Allocations'!$F3479=\"\"),\n     $F3479&\" (100.00%)\",\n     MID('Planning Allocations'!$F3479,1,LEN('Planning Allocations'!$F3479)-2)\n)","v":"ComEd (100.00%) "},{"$f":"\n IF(OR(LEFT($B3479,1)<>\"b\",'Planning Allocations'!$E3479=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3479,1,LEN('Planning Allocations'!$E3479)-2)\n)","v":""}]
["201415_1-9A","b2743.1","Tap the Conemaugh - Hunterstown 500 kV line & create new Rice 500 kV & 230 kV stations.  Install two 500/230 kV transformers, operated together.","2022-06-30",43.1,"Transource",{"$f":"\nIF(     ISERROR( VLOOKUP(F3489,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3489,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43.787171330817195},0,"On Hold",0.2,0,43.1,"2016-05-12","Congestion Relief - Economic","2016-08-02",{"$f":"IF(LEFT($B3489,1)<>\"b\",\"N/A\",'Planning Allocations'!B3489)","v":"Appendix A"},{"$f":"IF(LEFT($B3489,1)<>\"b\",\"N/A\",'Planning Allocations'!C3489)","v":"(b)(v) Economic (Lower Voltage Facility)"},{"$f":"IF(LEFT($B3489,1)<>\"b\",\"N/A\",'Planning Allocations'!D3489)","v":"100% Economic"},{"$f":"\n IF(OR(LEFT($B3489,1)<>\"b\",'Planning Allocations'!$F3489=\"\"),\n     $F3489&\" (100.00%)\",\n     MID('Planning Allocations'!$F3489,1,LEN('Planning Allocations'!$F3489)-2)\n)","v":"AEP (6.46%) / APS (8.74%) / BGE (19.74%) / ComEd (2.16%) / Dayton (0.59%) / DEOK (1.02%) / DL (0.01%) / Dominion (39.95%) / EKPC (0.45%) / PEPCO (20.88%) "},{"$f":"\n IF(OR(LEFT($B3489,1)<>\"b\",'Planning Allocations'!$E3489=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3489,1,LEN('Planning Allocations'!$E3489)-2)\n)","v":""}]
[null,"b2753.7","Retire line sections (Dilles Bottom - Bellaire and Moundsville - Dilles Bottom 69 kV lines) south of First Energy 138 kV line corridor, near “Point A”. Tie George Washington - Moundsville 69 kV circuit to George Washington - West Bellaire 69 kV circuit.","2020-08-29",5.52,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F3527,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3527,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},142435.49304843854,"UC",0.5,5.52,5.52,"2016-07-26","Baseline Load Growth Deliverability & Reliability","2016-12-07",{"$f":"IF(LEFT($B3527,1)<>\"b\",\"N/A\",'Planning Allocations'!B3527)","v":"Appendix A"},{"$f":"IF(LEFT($B3527,1)<>\"b\",\"N/A\",'Planning Allocations'!C3527)","v":"(b)(xvi) < 200 kV Driver"},{"$f":"IF(LEFT($B3527,1)<>\"b\",\"N/A\",'Planning Allocations'!D3527)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B3527,1)<>\"b\",'Planning Allocations'!$F3527=\"\"),\n     $F3527&\" (100.00%)\",\n     MID('Planning Allocations'!$F3527,1,LEN('Planning Allocations'!$F3527)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B3527,1)<>\"b\",'Planning Allocations'!$E3527=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3527,1,LEN('Planning Allocations'!$E3527)-2)\n)","v":""}]
[null,"b2779.5","Expand Auburn 138 kV bus","2020-11-11",2.6,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F3566,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3566,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},67089.181508322508,"IS",1,2.6,2.6,"2016-11-03","Baseline Load Growth Deliverability & Reliability","2017-02-14",{"$f":"IF(LEFT($B3566,1)<>\"b\",\"N/A\",'Planning Allocations'!B3566)","v":"Appendix A"},{"$f":"IF(LEFT($B3566,1)<>\"b\",\"N/A\",'Planning Allocations'!C3566)","v":"(b)(xvi) < 200 kV Driver"},{"$f":"IF(LEFT($B3566,1)<>\"b\",\"N/A\",'Planning Allocations'!D3566)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B3566,1)<>\"b\",'Planning Allocations'!$F3566=\"\"),\n     $F3566&\" (100.00%)\",\n     MID('Planning Allocations'!$F3566,1,LEN('Planning Allocations'!$F3566)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B3566,1)<>\"b\",'Planning Allocations'!$E3566=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3566,1,LEN('Planning Allocations'!$E3566)-2)\n)","v":""}]
[null,"b2814","Install a 3rd 230/69 kV 224 MVA Transformer at Lyons substation and install new terminal equipment for existing Lyons - East Penn(865) 69 kV Line","2018-12-02",8.6999999999999993,"ME",{"$f":"\nIF(     ISERROR( VLOOKUP(F3614,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3614,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},191803.30836141581,"IS",1,5.5,8.6999999999999993,"2016-12-01","TO Criteria Violation","2017-02-14",{"$f":"IF(LEFT($B3614,1)<>\"b\",\"N/A\",'Planning Allocations'!B3614)","v":"Appendix A"},{"$f":"IF(LEFT($B3614,1)<>\"b\",\"N/A\",'Planning Allocations'!C3614)","v":"(b)(xvi) < 200 kV Driver"},{"$f":"IF(LEFT($B3614,1)<>\"b\",\"N/A\",'Planning Allocations'!D3614)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B3614,1)<>\"b\",'Planning Allocations'!$F3614=\"\"),\n     $F3614&\" (100.00%)\",\n     MID('Planning Allocations'!$F3614,1,LEN('Planning Allocations'!$F3614)-2)\n)","v":"ME (100.00%) "},{"$f":"\n IF(OR(LEFT($B3614,1)<>\"b\",'Planning Allocations'!$E3614=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3614,1,LEN('Planning Allocations'!$E3614)-2)\n)","v":""}]
[null,"b2836.4","Convert the N-1340 and T-1372/D-1330 (Brunswick – Trenton) 138 kV circuits to 230 kV circuits (Devils Brook - Trenton)","2020-04-27",90.82,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F3649,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3649,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},1932340.4255319149,"IS",1,0,90.82,"2017-01-12","TO Criteria Violation","2017-02-14",{"$f":"IF(LEFT($B3649,1)<>\"b\",\"N/A\",'Planning Allocations'!B3649)","v":"Appendix A"},{"$f":"IF(LEFT($B3649,1)<>\"b\",\"N/A\",'Planning Allocations'!C3649)","v":"(b)(iii) Lower Voltage Facility"},{"$f":"IF(LEFT($B3649,1)<>\"b\",\"N/A\",'Planning Allocations'!D3649)","v":"100% Solution-Based DFAX"},{"$f":"\n IF(OR(LEFT($B3649,1)<>\"b\",'Planning Allocations'!$F3649=\"\"),\n     $F3649&\" (100.00%)\",\n     MID('Planning Allocations'!$F3649,1,LEN('Planning Allocations'!$F3649)-2)\n)","v":"AEC (18.95%) / Neptune (31.03%) / PSEG (48.08%) / RE (1.94%) "},{"$f":"\n IF(OR(LEFT($B3649,1)<>\"b\",'Planning Allocations'!$E3649=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3649,1,LEN('Planning Allocations'!$E3649)-2)\n)","v":""}]
[null,"b2856","Replace the Parrish 230kV \"CS 715\" with 63kA breaker","2019-09-29",1.18,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F3679,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3679,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},17107.090437528925,"IS",1,0,1.18,"2017-03-09","Short Circuit","2017-07-25",{"$f":"IF(LEFT($B3679,1)<>\"b\",\"N/A\",'Planning Allocations'!B3679)","v":"Appendix A"},{"$f":"IF(LEFT($B3679,1)<>\"b\",\"N/A\",'Planning Allocations'!C3679)","v":"(b)(iv) Standalone Breaker"},{"$f":"IF(LEFT($B3679,1)<>\"b\",\"N/A\",'Planning Allocations'!D3679)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B3679,1)<>\"b\",'Planning Allocations'!$F3679=\"\"),\n     $F3679&\" (100.00%)\",\n     MID('Planning Allocations'!$F3679,1,LEN('Planning Allocations'!$F3679)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B3679,1)<>\"b\",'Planning Allocations'!$E3679=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3679,1,LEN('Planning Allocations'!$E3679)-2)\n)","v":""}]
[null,"b2890.4","Antrim Switch: Install 69 kV 2000 A two way phase over phase switch.","2018-07-15",2.5,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F3732,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3732,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},64508.828373387027,"IS",1,0,2.5,"2017-05-31","TO Criteria Violation","2017-10-18",{"$f":"IF(LEFT($B3732,1)<>\"b\",\"N/A\",'Planning Allocations'!B3732)","v":"Appendix A"},{"$f":"IF(LEFT($B3732,1)<>\"b\",\"N/A\",'Planning Allocations'!C3732)","v":"(b)(iii) Lower Voltage Facility"},{"$f":"IF(LEFT($B3732,1)<>\"b\",\"N/A\",'Planning Allocations'!D3732)","v":"100% Solution-Based DFAX"},{"$f":"\n IF(OR(LEFT($B3732,1)<>\"b\",'Planning Allocations'!$F3732=\"\"),\n     $F3732&\" (100.00%)\",\n     MID('Planning Allocations'!$F3732,1,LEN('Planning Allocations'!$F3732)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B3732,1)<>\"b\",'Planning Allocations'!$E3732=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3732,1,LEN('Planning Allocations'!$E3732)-2)\n)","v":""}]
[null,"b2924","Replace the Emilie 230kV 'CS 15' breaker with 63kA breaker","2020-03-20",1.7,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F3766,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3766,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},24645.808257456923,"IS",1,0,1.7,"2017-08-10","Short Circuit","2017-10-18",{"$f":"IF(LEFT($B3766,1)<>\"b\",\"N/A\",'Planning Allocations'!B3766)","v":"Appendix A"},{"$f":"IF(LEFT($B3766,1)<>\"b\",\"N/A\",'Planning Allocations'!C3766)","v":"(b)(iv) Standalone Breaker"},{"$f":"IF(LEFT($B3766,1)<>\"b\",\"N/A\",'Planning Allocations'!D3766)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B3766,1)<>\"b\",'Planning Allocations'!$F3766=\"\"),\n     $F3766&\" (100.00%)\",\n     MID('Planning Allocations'!$F3766,1,LEN('Planning Allocations'!$F3766)-2)\n)","v":"PECO (100.00%) "},{"$f":"\n IF(OR(LEFT($B3766,1)<>\"b\",'Planning Allocations'!$E3766=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3766,1,LEN('Planning Allocations'!$E3766)-2)\n)","v":""}]
[null,"b2958.1","Cut George Washington – Tidd 138kV circuit into Sand Hill and reconfigure Brues & Warton Hill line entrances.","2018-10-11",0.75,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F3815,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3815,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},19352.648512016109,"IS",1,0,0.75,"2017-11-02","TO Criteria Violation","2017-12-05",{"$f":"IF(LEFT($B3815,1)<>\"b\",\"N/A\",'Planning Allocations'!B3815)","v":"Appendix A"},{"$f":"IF(LEFT($B3815,1)<>\"b\",\"N/A\",'Planning Allocations'!C3815)","v":"(b)(iii) Lower Voltage Facility"},{"$f":"IF(LEFT($B3815,1)<>\"b\",\"N/A\",'Planning Allocations'!D3815)","v":"100% Solution-Based DFAX"},{"$f":"\n IF(OR(LEFT($B3815,1)<>\"b\",'Planning Allocations'!$F3815=\"\"),\n     $F3815&\" (100.00%)\",\n     MID('Planning Allocations'!$F3815,1,LEN('Planning Allocations'!$F3815)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B3815,1)<>\"b\",'Planning Allocations'!$E3815=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3815,1,LEN('Planning Allocations'!$E3815)-2)\n)","v":""}]
[null,"b2978","Install 2-125 MVAR STATCOMs at Rawlings and 1-125 MVAR STATCOM at Clover 500 kV Substations","2022-02-04",47,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F3853,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3853,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},1023965.1416122004,"IS",1,0,47,"2017-12-14","Operational Performance","2018-02-13",{"$f":"IF(LEFT($B3853,1)<>\"b\",\"N/A\",'Planning Allocations'!B3853)","v":"Appendix A"},{"$f":"IF(LEFT($B3853,1)<>\"b\",\"N/A\",'Planning Allocations'!C3853)","v":"(b)(i) Regional Facility"},{"$f":"IF(LEFT($B3853,1)<>\"b\",\"N/A\",'Planning Allocations'!D3853)","v":"50% LRS & 50% SBDFAX"},{"$f":"\n IF(OR(LEFT($B3853,1)<>\"b\",'Planning Allocations'!$F3853=\"\"),\n     $F3853&\" (100.00%)\",\n     MID('Planning Allocations'!$F3853,1,LEN('Planning Allocations'!$F3853)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B3853,1)<>\"b\",'Planning Allocations'!$E3853=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3853,1,LEN('Planning Allocations'!$E3853)-2)\n)","v":"AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) "}]
[null,"b2999","Rebuild the 12.36 mile Schauff Road to Nelson tap 138kV line L15508. ","2020-12-18",24.3,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F3892,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3892,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},573479.99999999988,"IS",1,0,24.3,"2018-05-21","Baseline Load Growth Deliverability & Reliability","2018-07-31",{"$f":"IF(LEFT($B3892,1)<>\"b\",\"N/A\",'Planning Allocations'!B3892)","v":"Appendix A"},{"$f":"IF(LEFT($B3892,1)<>\"b\",\"N/A\",'Planning Allocations'!C3892)","v":"(b)(xvi) < 200 kV Driver"},{"$f":"IF(LEFT($B3892,1)<>\"b\",\"N/A\",'Planning Allocations'!D3892)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B3892,1)<>\"b\",'Planning Allocations'!$F3892=\"\"),\n     $F3892&\" (100.00%)\",\n     MID('Planning Allocations'!$F3892,1,LEN('Planning Allocations'!$F3892)-2)\n)","v":"ComEd (100.00%) "},{"$f":"\n IF(OR(LEFT($B3892,1)<>\"b\",'Planning Allocations'!$E3892=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3892,1,LEN('Planning Allocations'!$E3892)-2)\n)","v":""}]
[null,"b3018","Rebuild Line #49 between New Road and Middleburg substations with single circuit steel structures to current 115kV standards with a minimum summer emergency rating of 261 MVA.","2021-11-30",12.7,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F3940,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3940,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},276688.45315904141,"IS",1,13.8,12.7,"2018-06-07","TO Criteria Violation","2018-10-02",{"$f":"IF(LEFT($B3940,1)<>\"b\",\"N/A\",'Planning Allocations'!B3940)","v":"Appendix A"},{"$f":"IF(LEFT($B3940,1)<>\"b\",\"N/A\",'Planning Allocations'!C3940)","v":"(b)(xvi) < 200 kV Driver"},{"$f":"IF(LEFT($B3940,1)<>\"b\",\"N/A\",'Planning Allocations'!D3940)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B3940,1)<>\"b\",'Planning Allocations'!$F3940=\"\"),\n     $F3940&\" (100.00%)\",\n     MID('Planning Allocations'!$F3940,1,LEN('Planning Allocations'!$F3940)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B3940,1)<>\"b\",'Planning Allocations'!$E3940=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3940,1,LEN('Planning Allocations'!$E3940)-2)\n)","v":""}]
[null,"b3040.4","Install new 138/12 kV 20 MVA transformer at Polymer station to transfer load from Mill Run Station to help address overload on the 69 kV network.","2020-10-19",3.5,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F3975,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3975,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},90312.359722741836,"IS",1,3.5,3.5,"2018-08-31","TO Criteria Violation","2018-12-04",{"$f":"IF(LEFT($B3975,1)<>\"b\",\"N/A\",'Planning Allocations'!B3975)","v":"Appendix A"},{"$f":"IF(LEFT($B3975,1)<>\"b\",\"N/A\",'Planning Allocations'!C3975)","v":"(b)(iii) Lower Voltage Facility"},{"$f":"IF(LEFT($B3975,1)<>\"b\",\"N/A\",'Planning Allocations'!D3975)","v":"100% Solution-Based DFAX"},{"$f":"\n IF(OR(LEFT($B3975,1)<>\"b\",'Planning Allocations'!$F3975=\"\"),\n     $F3975&\" (100.00%)\",\n     MID('Planning Allocations'!$F3975,1,LEN('Planning Allocations'!$F3975)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B3975,1)<>\"b\",'Planning Allocations'!$E3975=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3975,1,LEN('Planning Allocations'!$E3975)-2)\n)","v":""}]
[null,"b3051.1","Ronceverte Cap Bank and Terminal Upgrades","2020-08-18",2,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F3988,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F3988,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},38502.733613594566,"IS",1,0,2,"2018-09-28","Baseline Load Growth Deliverability & Reliability","2018-12-04",{"$f":"IF(LEFT($B3988,1)<>\"b\",\"N/A\",'Planning Allocations'!B3988)","v":"Appendix A"},{"$f":"IF(LEFT($B3988,1)<>\"b\",\"N/A\",'Planning Allocations'!C3988)","v":"(b)(xvi) < 200 kV Driver"},{"$f":"IF(LEFT($B3988,1)<>\"b\",\"N/A\",'Planning Allocations'!D3988)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B3988,1)<>\"b\",'Planning Allocations'!$F3988=\"\"),\n     $F3988&\" (100.00%)\",\n     MID('Planning Allocations'!$F3988,1,LEN('Planning Allocations'!$F3988)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B3988,1)<>\"b\",'Planning Allocations'!$E3988=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E3988,1,LEN('Planning Allocations'!$E3988)-2)\n)","v":""}]
[null,"b3108.1","Install 100 MVAR reactor at Miami 138 kV substation","2021-12-31",5,"Dayton",{"$f":"\nIF(     ISERROR( VLOOKUP(F4058,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4058,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":49.319233529999998},101380.32654052887,"IS",1,0,5,"2019-03-07","Operational Performance","2019-07-29",{"$f":"IF(LEFT($B4058,1)<>\"b\",\"N/A\",'Planning Allocations'!B4058)","v":"Appendix A"},{"$f":"IF(LEFT($B4058,1)<>\"b\",\"N/A\",'Planning Allocations'!C4058)","v":"(b)(iii) Lower Voltage Facility"},{"$f":"IF(LEFT($B4058,1)<>\"b\",\"N/A\",'Planning Allocations'!D4058)","v":"100% Solution-Based DFAX"},{"$f":"\n IF(OR(LEFT($B4058,1)<>\"b\",'Planning Allocations'!$F4058=\"\"),\n     $F4058&\" (100.00%)\",\n     MID('Planning Allocations'!$F4058,1,LEN('Planning Allocations'!$F4058)-2)\n)","v":"Dayton (100.00%) "},{"$f":"\n IF(OR(LEFT($B4058,1)<>\"b\",'Planning Allocations'!$E4058=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4058,1,LEN('Planning Allocations'!$E4058)-2)\n)","v":""}]
[null,"b3130","Construct seven new 34.5 kV circuits on existing pole lines (total of 53.5 miles), Rebuild/Reconductor two 34.5 kV circuits (total of 5.5 miles) and install a 2nd 115/34.5 kV transformer (Werner)","2025-12-31",223,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F4092,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4092,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},4207547.1698113205,"UC",0.2,223,223,"2019-08-03","TO Criteria Violation","2019-09-30",{"$f":"IF(LEFT($B4092,1)<>\"b\",\"N/A\",'Planning Allocations'!B4092)","v":"Appendix A"},{"$f":"IF(LEFT($B4092,1)<>\"b\",\"N/A\",'Planning Allocations'!C4092)","v":"(b)(xvi) < 200 kV Driver"},{"$f":"IF(LEFT($B4092,1)<>\"b\",\"N/A\",'Planning Allocations'!D4092)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B4092,1)<>\"b\",'Planning Allocations'!$F4092=\"\"),\n     $F4092&\" (100.00%)\",\n     MID('Planning Allocations'!$F4092,1,LEN('Planning Allocations'!$F4092)-2)\n)","v":"JCPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B4092,1)<>\"b\",'Planning Allocations'!$E4092=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4092,1,LEN('Planning Allocations'!$E4092)-2)\n)","v":""}]
[null,"b3130.8","Rebuild/Reconductor the Atlantic to Camp Woods Switch Point (3.5 Miles) 34.5 kV circuit - (replaces B1690) ","2024-12-01",0,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F4103,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4103,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},0,"EP",0.01,0,0,"2019-08-03","TO Criteria Violation","2019-09-30",{"$f":"IF(LEFT($B4103,1)<>\"b\",\"N/A\",'Planning Allocations'!B4103)","v":"Appendix A"},{"$f":"IF(LEFT($B4103,1)<>\"b\",\"N/A\",'Planning Allocations'!C4103)","v":"(b)(xvi) < 200 kV Driver"},{"$f":"IF(LEFT($B4103,1)<>\"b\",\"N/A\",'Planning Allocations'!D4103)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B4103,1)<>\"b\",'Planning Allocations'!$F4103=\"\"),\n     $F4103&\" (100.00%)\",\n     MID('Planning Allocations'!$F4103,1,LEN('Planning Allocations'!$F4103)-2)\n)","v":"JCPL (100.00%) "},{"$f":"\n IF(OR(LEFT($B4103,1)<>\"b\",'Planning Allocations'!$E4103=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4103,1,LEN('Planning Allocations'!$E4103)-2)\n)","v":""}]
[null,"b3151.11","Rebuild Columbia station in the clear as a 138/69 kV station with two (2) 138/69 kV transformers and 4-breaker ring buses on the high and low side. Station will reuse 69 kV breakers “J” & “K” and 138 kV breaker “D”.","2022-11-28",15,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F4140,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4140,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},387052.97024032217,"IS",1,15,15,"2019-11-22","TO Criteria Violation","2020-02-10",{"$f":"IF(LEFT($B4140,1)<>\"b\",\"N/A\",'Planning Allocations'!B4140)","v":"Appendix A"},{"$f":"IF(LEFT($B4140,1)<>\"b\",\"N/A\",'Planning Allocations'!C4140)","v":"(b)(iii) Lower Voltage Facility"},{"$f":"IF(LEFT($B4140,1)<>\"b\",\"N/A\",'Planning Allocations'!D4140)","v":"100% Solution-Based DFAX"},{"$f":"\n IF(OR(LEFT($B4140,1)<>\"b\",'Planning Allocations'!$F4140=\"\"),\n     $F4140&\" (100.00%)\",\n     MID('Planning Allocations'!$F4140,1,LEN('Planning Allocations'!$F4140)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B4140,1)<>\"b\",'Planning Allocations'!$E4140=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4140,1,LEN('Planning Allocations'!$E4140)-2)\n)","v":""}]
[null,"b3215","Upgrade terminal equipment at Yukon to increase rating on Yukon – AA2-161 (Robbins) 138 kV line  ","2021-04-22",0.4,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F4180,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4180,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},7700.5467227189138,"IS",1,0.4,0.4,"2020-05-12","Generator Deactivation","2020-07-28",{"$f":"IF(LEFT($B4180,1)<>\"b\",\"N/A\",'Planning Allocations'!B4180)","v":"Appendix A"},{"$f":"IF(LEFT($B4180,1)<>\"b\",\"N/A\",'Planning Allocations'!C4180)","v":"(b)(vi) < $5M Upgrade"},{"$f":"IF(LEFT($B4180,1)<>\"b\",\"N/A\",'Planning Allocations'!D4180)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B4180,1)<>\"b\",'Planning Allocations'!$F4180=\"\"),\n     $F4180&\" (100.00%)\",\n     MID('Planning Allocations'!$F4180,1,LEN('Planning Allocations'!$F4180)-2)\n)","v":"APS (100.00%) "},{"$f":"\n IF(OR(LEFT($B4180,1)<>\"b\",'Planning Allocations'!$E4180=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4180,1,LEN('Planning Allocations'!$E4180)-2)\n)","v":""}]
[null,"b3264","Install 115kV breaker at Stuarts Draft station and sectionalize 115kV Line#117 into two 115kV lines.","2025-05-30",5,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F4227,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4227,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},108932.46187363834,"EP",0,5,5,"2020-11-04","TO Criteria Violation","2021-04-22",{"$f":"IF(LEFT($B4227,1)<>\"b\",\"N/A\",'Planning Allocations'!B4227)","v":"Appendix A"},{"$f":"IF(LEFT($B4227,1)<>\"b\",\"N/A\",'Planning Allocations'!C4227)","v":"(b)(xvi) < 200 kV Driver"},{"$f":"IF(LEFT($B4227,1)<>\"b\",\"N/A\",'Planning Allocations'!D4227)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B4227,1)<>\"b\",'Planning Allocations'!$F4227=\"\"),\n     $F4227&\" (100.00%)\",\n     MID('Planning Allocations'!$F4227,1,LEN('Planning Allocations'!$F4227)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B4227,1)<>\"b\",'Planning Allocations'!$E4227=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4227,1,LEN('Planning Allocations'!$E4227)-2)\n)","v":""}]
["Inez 138kV","b3283","Replace the existing Inez 138/69 kV 50 MVA autotransformer with a 138/69 kV 90 MVA autotransformer.","2025-12-01",2.96,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F4263,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4263,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},76378.452794090234,"EP",0,0,2.96,"2021-02-17","TO Criteria Violation","2021-04-22",{"$f":"IF(LEFT($B4263,1)<>\"b\",\"N/A\",'Planning Allocations'!B4263)","v":"Appendix A"},{"$f":"IF(LEFT($B4263,1)<>\"b\",\"N/A\",'Planning Allocations'!C4263)","v":"(b)(vi) < $5M Upgrade"},{"$f":"IF(LEFT($B4263,1)<>\"b\",\"N/A\",'Planning Allocations'!D4263)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B4263,1)<>\"b\",'Planning Allocations'!$F4263=\"\"),\n     $F4263&\" (100.00%)\",\n     MID('Planning Allocations'!$F4263,1,LEN('Planning Allocations'!$F4263)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B4263,1)<>\"b\",'Planning Allocations'!$E4263=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4263,1,LEN('Planning Allocations'!$E4263)-2)\n)","v":""}]
["Mark Center - S.Hicksville Relay Upgrade","b3315","Upgrade Relaying on Mark Center-South Hicksville 69 kV line and replace Mark Center cap bank with a 7.7 MVAR unit.","2025-06-01",1.25,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F4314,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4314,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},32254.414186693513,"EP",0,0,1.25,"2021-03-19","TO Criteria Violation","2021-04-22",{"$f":"IF(LEFT($B4314,1)<>\"b\",\"N/A\",'Planning Allocations'!B4314)","v":"Appendix A"},{"$f":"IF(LEFT($B4314,1)<>\"b\",\"N/A\",'Planning Allocations'!C4314)","v":"(b)(vi) < $5M Upgrade"},{"$f":"IF(LEFT($B4314,1)<>\"b\",\"N/A\",'Planning Allocations'!D4314)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B4314,1)<>\"b\",'Planning Allocations'!$F4314=\"\"),\n     $F4314&\" (100.00%)\",\n     MID('Planning Allocations'!$F4314,1,LEN('Planning Allocations'!$F4314)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B4314,1)<>\"b\",'Planning Allocations'!$E4314=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4314,1,LEN('Planning Allocations'!$E4314)-2)\n)","v":""}]
[null,"b3337","Replace the one (1) Hyatt 138 kV breaker “AB1(101N)” with 3000 A, 63 kA interrupting breaker.","2023-12-29",0.48,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F4346,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4346,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},12385.695047690309,"EP",0,0.48,0.48,"2021-09-17","Short Circuit","2021-12-08",{"$f":"IF(LEFT($B4346,1)<>\"b\",\"N/A\",'Planning Allocations'!B4346)","v":"Appendix A"},{"$f":"IF(LEFT($B4346,1)<>\"b\",\"N/A\",'Planning Allocations'!C4346)","v":"(b)(iv) Standalone Breaker"},{"$f":"IF(LEFT($B4346,1)<>\"b\",\"N/A\",'Planning Allocations'!D4346)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B4346,1)<>\"b\",'Planning Allocations'!$F4346=\"\"),\n     $F4346&\" (100.00%)\",\n     MID('Planning Allocations'!$F4346,1,LEN('Planning Allocations'!$F4346)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B4346,1)<>\"b\",'Planning Allocations'!$E4346=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4346,1,LEN('Planning Allocations'!$E4346)-2)\n)","v":""}]
[null,"b3353.1","Allen substation: Rebuild Allen station to the northwest of its current footprint utilizing a standard air-insulated substation with equipment raised by 7’ concrete platforms and control house raised by a 10’ platform to mitigate flooding concerns. Install five 69 kV 3000A 40 kA circuit breakers in a ring bus (operated at 46 kV) configuration with a 13.2 MVAR capacitor bank. Existing Allen station will be retired (does not include the distribution cost). Distribution scope of work: Install 69/46 kV-12 kV 20 MVA transformer along with 2-12 kV breakers on 7’ concrete platforms (conversion of S2405.1).","2023-10-18",10.55,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F4379,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4379,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},272227.25573569327,"EP",0,0,10.55,"2021-11-19","TO Criteria Violation","2022-02-16",{"$f":"IF(LEFT($B4379,1)<>\"b\",\"N/A\",'Planning Allocations'!B4379)","v":"Appendix A"},{"$f":"IF(LEFT($B4379,1)<>\"b\",\"N/A\",'Planning Allocations'!C4379)","v":"(b)(xvi) < 200 kV Driver"},{"$f":"IF(LEFT($B4379,1)<>\"b\",\"N/A\",'Planning Allocations'!D4379)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B4379,1)<>\"b\",'Planning Allocations'!$F4379=\"\"),\n     $F4379&\" (100.00%)\",\n     MID('Planning Allocations'!$F4379,1,LEN('Planning Allocations'!$F4379)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B4379,1)<>\"b\",'Planning Allocations'!$E4379=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4379,1,LEN('Planning Allocations'!$E4379)-2)\n)","v":""}]
[null,"b3694.12","Upgrade equipment at Chesterfield substation to not limit ratings on lines 211 and 228. ","2026-06-01",0.75900000000000001,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F4429,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4429,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},16535.947712418299,"EP",0,0,0.75900000000000001,"2021-11-30","Baseline Load Growth Deliverability & Reliability","2022-02-16",{"$f":"IF(LEFT($B4429,1)<>\"b\",\"N/A\",'Planning Allocations'!B4429)","v":"Appendix A"},{"$f":"IF(LEFT($B4429,1)<>\"b\",\"N/A\",'Planning Allocations'!C4429)","v":"(b)(iii) Lower Voltage Facility"},{"$f":"IF(LEFT($B4429,1)<>\"b\",\"N/A\",'Planning Allocations'!D4429)","v":"100% Solution-Based DFAX"},{"$f":"\n IF(OR(LEFT($B4429,1)<>\"b\",'Planning Allocations'!$F4429=\"\"),\n     $F4429&\" (100.00%)\",\n     MID('Planning Allocations'!$F4429,1,LEN('Planning Allocations'!$F4429)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B4429,1)<>\"b\",'Planning Allocations'!$E4429=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4429,1,LEN('Planning Allocations'!$E4429)-2)\n)","v":""}]
[null,"b3718.14","Construct a new 230 kV transmission line for ~3.5 miles along with substation upgrades at Wishing Star and Mars. New right-of-way will be needed and will share same structures with the 500 kV line. New conductor to have a minimum summer normal rating of 1573 MVA.","2025-12-19",0,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F4466,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4466,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},0,"EP",0,0,0,"2022-09-06","Baseline Load Growth Deliverability & Reliability","2022-10-04",{"$f":"IF(LEFT($B4466,1)<>\"b\",\"N/A\",'Planning Allocations'!B4466)","v":"Appendix A"},{"$f":"IF(LEFT($B4466,1)<>\"b\",\"N/A\",'Planning Allocations'!C4466)","v":"(b)(iii) Lower Voltage Facility"},{"$f":"IF(LEFT($B4466,1)<>\"b\",\"N/A\",'Planning Allocations'!D4466)","v":"100% Solution-Based DFAX"},{"$f":"\n IF(OR(LEFT($B4466,1)<>\"b\",'Planning Allocations'!$F4466=\"\"),\n     $F4466&\" (100.00%)\",\n     MID('Planning Allocations'!$F4466,1,LEN('Planning Allocations'!$F4466)-2)\n)","v":"Dominion (100.00%) "},{"$f":"\n IF(OR(LEFT($B4466,1)<>\"b\",'Planning Allocations'!$E4466=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4466,1,LEN('Planning Allocations'!$E4466)-2)\n)","v":""}]
["NJ OSW SAA","b3737.32","Rebuild Larrabee-Smithburg No. 1 230 kV.","2027-12-31",44.77,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F4512,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4512,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},844716.98113207542,"EP",0,0,44.77,"2022-11-04","Public Policy","2022-12-06",{"$f":"IF(LEFT($B4512,1)<>\"b\",\"N/A\",'Planning Allocations'!B4512)","v":"Appendix A"},{"$f":"IF(LEFT($B4512,1)<>\"b\",\"N/A\",'Planning Allocations'!C4512)","v":"(b)(xii) SAA"},{"$f":"IF(LEFT($B4512,1)<>\"b\",\"N/A\",'Planning Allocations'!D4512)","v":"SAA"},{"$f":"\n IF(OR(LEFT($B4512,1)<>\"b\",'Planning Allocations'!$F4512=\"\"),\n     $F4512&\" (100.00%)\",\n     MID('Planning Allocations'!$F4512,1,LEN('Planning Allocations'!$F4512)-2)\n)","v":"AEC (13.64%) / JCPL (31.98%) / PSEG (52.17%) / RE (2.21%) "},{"$f":"\n IF(OR(LEFT($B4512,1)<>\"b\",'Planning Allocations'!$E4512=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4512,1,LEN('Planning Allocations'!$E4512)-2)\n)","v":""}]
[null,"b3736.8","Remote End work at Jenkins substation","2027-07-31",0.03,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F4553,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4553,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},774.10594048064434,"EP",0,0,0.03,"2022-11-18","TO Criteria Violation","2023-02-15",{"$f":"IF(LEFT($B4553,1)<>\"b\",\"N/A\",'Planning Allocations'!B4553)","v":"Appendix A"},{"$f":"IF(LEFT($B4553,1)<>\"b\",\"N/A\",'Planning Allocations'!C4553)","v":"(b)(xvi) < 200 kV Driver"},{"$f":"IF(LEFT($B4553,1)<>\"b\",\"N/A\",'Planning Allocations'!D4553)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B4553,1)<>\"b\",'Planning Allocations'!$F4553=\"\"),\n     $F4553&\" (100.00%)\",\n     MID('Planning Allocations'!$F4553,1,LEN('Planning Allocations'!$F4553)-2)\n)","v":"AEP (100.00%) "},{"$f":"\n IF(OR(LEFT($B4553,1)<>\"b\",'Planning Allocations'!$E4553=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4553,1,LEN('Planning Allocations'!$E4553)-2)\n)","v":""}]
[null,"b3765","Purchase one 80 MVAR 345 kV spare reactor, to be located at the Mainesburg station.","2025-12-01",6.44,"PENELEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F4589,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4589,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},141978.54090201354,"EP",0,6.44,6.44,"2022-11-04","Baseline Load Growth Deliverability & Reliability","2023-02-15",{"$f":"IF(LEFT($B4589,1)<>\"b\",\"N/A\",'Planning Allocations'!B4589)","v":"Appendix A"},{"$f":"IF(LEFT($B4589,1)<>\"b\",\"N/A\",'Planning Allocations'!C4589)","v":"(b)(iv) Standalone Breaker"},{"$f":"IF(LEFT($B4589,1)<>\"b\",\"N/A\",'Planning Allocations'!D4589)","v":"Single Zone"},{"$f":"\n IF(OR(LEFT($B4589,1)<>\"b\",'Planning Allocations'!$F4589=\"\"),\n     $F4589&\" (100.00%)\",\n     MID('Planning Allocations'!$F4589,1,LEN('Planning Allocations'!$F4589)-2)\n)","v":"PENELEC (100.00%) "},{"$f":"\n IF(OR(LEFT($B4589,1)<>\"b\",'Planning Allocations'!$E4589=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4589,1,LEN('Planning Allocations'!$E4589)-2)\n)","v":""}]
[null,"s0024","Construct New 138/12 kV Substation at Unity 138 kV","2011-01-01",3.95,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F4640,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4640,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},{"$f":"IF(OR(I4640=\"Cancelled\",I4640=\"On Hold\"),0,1000000*E4640/G4640)","v":0},"Cancelled",0.1,0,3.95,"2008-06-17",null,null,{"$f":"IF(LEFT($B4640,1)<>\"b\",\"N/A\",'Planning Allocations'!B4640)","v":"N/A"},{"$f":"IF(LEFT($B4640,1)<>\"b\",\"N/A\",'Planning Allocations'!C4640)","v":"N/A"},{"$f":"IF(LEFT($B4640,1)<>\"b\",\"N/A\",'Planning Allocations'!D4640)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B4640,1)<>\"b\",'Planning Allocations'!$F4640=\"\"),\n     $F4640&\" (100.00%)\",\n     MID('Planning Allocations'!$F4640,1,LEN('Planning Allocations'!$F4640)-2)\n)","v":"APS (100.00%)"},{"$f":"\n IF(OR(LEFT($B4640,1)<>\"b\",'Planning Allocations'!$E4640=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4640,1,LEN('Planning Allocations'!$E4640)-2)\n)","v":""}]
[null,"s0059","Flory Mill Substation- New 138 kV Tap off South Akron-West Hempfield #1 & #2 138 kV Lines to New Substation","2013-11-30",7.11,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F4672,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4672,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},{"$f":"IF(OR(I4672=\"Cancelled\",I4672=\"On Hold\"),0,1000000*E4672/G4672)","v":0},"Cancelled",0.1,0,7.11,"2008-09-09",null,null,{"$f":"IF(LEFT($B4672,1)<>\"b\",\"N/A\",'Planning Allocations'!B4672)","v":"N/A"},{"$f":"IF(LEFT($B4672,1)<>\"b\",\"N/A\",'Planning Allocations'!C4672)","v":"N/A"},{"$f":"IF(LEFT($B4672,1)<>\"b\",\"N/A\",'Planning Allocations'!D4672)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B4672,1)<>\"b\",'Planning Allocations'!$F4672=\"\"),\n     $F4672&\" (100.00%)\",\n     MID('Planning Allocations'!$F4672,1,LEN('Planning Allocations'!$F4672)-2)\n)","v":"PPL (100.00%)"},{"$f":"\n IF(OR(LEFT($B4672,1)<>\"b\",'Planning Allocations'!$E4672=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4672,1,LEN('Planning Allocations'!$E4672)-2)\n)","v":""}]
[null,"s0092","Revise Reclosing on 138 kV line 13501 at Elmhurst to reduce breaker duty","2010-12-31",0.03,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F4705,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4705,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},{"$f":"IF(OR(I4705=\"Cancelled\",I4705=\"On Hold\"),0,1000000*E4705/G4705)","v":707.99999999999989},"IS",1,0,0.03,"2009-09-16","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B4705,1)<>\"b\",\"N/A\",'Planning Allocations'!B4705)","v":"N/A"},{"$f":"IF(LEFT($B4705,1)<>\"b\",\"N/A\",'Planning Allocations'!C4705)","v":"N/A"},{"$f":"IF(LEFT($B4705,1)<>\"b\",\"N/A\",'Planning Allocations'!D4705)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B4705,1)<>\"b\",'Planning Allocations'!$F4705=\"\"),\n     $F4705&\" (100.00%)\",\n     MID('Planning Allocations'!$F4705,1,LEN('Planning Allocations'!$F4705)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B4705,1)<>\"b\",'Planning Allocations'!$E4705=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4705,1,LEN('Planning Allocations'!$E4705)-2)\n)","v":""}]
[null,"s0145","Install a new (#4) 138/69 kV transformer at Wescosville","2009-05-01",4.1790000000000003,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F4755,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4755,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},{"$f":"IF(OR(I4755=\"Cancelled\",I4755=\"On Hold\"),0,1000000*E4755/G4755)","v":0},"Cancelled",0,0,4.1790000000000003,null,null,null,{"$f":"IF(LEFT($B4755,1)<>\"b\",\"N/A\",'Planning Allocations'!B4755)","v":"N/A"},{"$f":"IF(LEFT($B4755,1)<>\"b\",\"N/A\",'Planning Allocations'!C4755)","v":"N/A"},{"$f":"IF(LEFT($B4755,1)<>\"b\",\"N/A\",'Planning Allocations'!D4755)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B4755,1)<>\"b\",'Planning Allocations'!$F4755=\"\"),\n     $F4755&\" (100.00%)\",\n     MID('Planning Allocations'!$F4755,1,LEN('Planning Allocations'!$F4755)-2)\n)","v":"PPL (100.00%)"},{"$f":"\n IF(OR(LEFT($B4755,1)<>\"b\",'Planning Allocations'!$E4755=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4755,1,LEN('Planning Allocations'!$E4755)-2)\n)","v":""}]
[null,"s0168.9","Replace Crescent 138 kV breaker 'NO.3-4'","2014-06-01",0.33,"DL",{"$f":"\nIF(     ISERROR( VLOOKUP(F4792,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4792,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43},{"$f":"IF(OR(I4792=\"Cancelled\",I4792=\"On Hold\"),0,1000000*E4792/G4792)","v":0},"Cancelled",0,0,0.33,"2009-10-21",null,null,{"$f":"IF(LEFT($B4792,1)<>\"b\",\"N/A\",'Planning Allocations'!B4792)","v":"N/A"},{"$f":"IF(LEFT($B4792,1)<>\"b\",\"N/A\",'Planning Allocations'!C4792)","v":"N/A"},{"$f":"IF(LEFT($B4792,1)<>\"b\",\"N/A\",'Planning Allocations'!D4792)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B4792,1)<>\"b\",'Planning Allocations'!$F4792=\"\"),\n     $F4792&\" (100.00%)\",\n     MID('Planning Allocations'!$F4792,1,LEN('Planning Allocations'!$F4792)-2)\n)","v":"DL (100.00%)"},{"$f":"\n IF(OR(LEFT($B4792,1)<>\"b\",'Planning Allocations'!$E4792=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4792,1,LEN('Planning Allocations'!$E4792)-2)\n)","v":""}]
[null,"s0176","Connect the Brentwood substation tap to both sets of bifurcated conductors on the Dravosburg Elwyn (Z-70) 138kV circuit","2011-03-03",0.05,"DL",{"$f":"\nIF(     ISERROR( VLOOKUP(F4800,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4800,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43},{"$f":"IF(OR(I4800=\"Cancelled\",I4800=\"On Hold\"),0,1000000*E4800/G4800)","v":1162.7906976744187},"IS",1,0,0.05,"2011-03-02","Infrastructure Resilience",null,{"$f":"IF(LEFT($B4800,1)<>\"b\",\"N/A\",'Planning Allocations'!B4800)","v":"N/A"},{"$f":"IF(LEFT($B4800,1)<>\"b\",\"N/A\",'Planning Allocations'!C4800)","v":"N/A"},{"$f":"IF(LEFT($B4800,1)<>\"b\",\"N/A\",'Planning Allocations'!D4800)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B4800,1)<>\"b\",'Planning Allocations'!$F4800=\"\"),\n     $F4800&\" (100.00%)\",\n     MID('Planning Allocations'!$F4800,1,LEN('Planning Allocations'!$F4800)-2)\n)","v":"DL (100.00%)"},{"$f":"\n IF(OR(LEFT($B4800,1)<>\"b\",'Planning Allocations'!$E4800=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4800,1,LEN('Planning Allocations'!$E4800)-2)\n)","v":""}]
[null,"s0222","Replace the Elrama - Mitchell 138 kV breaker and disconnect switches at the Elrama substation","2012-01-20",1.02,"DL",{"$f":"\nIF(     ISERROR( VLOOKUP(F4840,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4840,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43},{"$f":"IF(OR(I4840=\"Cancelled\",I4840=\"On Hold\"),0,1000000*E4840/G4840)","v":23720.930232558141},"IS",1,0,1.02,"2010-06-02","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B4840,1)<>\"b\",\"N/A\",'Planning Allocations'!B4840)","v":"N/A"},{"$f":"IF(LEFT($B4840,1)<>\"b\",\"N/A\",'Planning Allocations'!C4840)","v":"N/A"},{"$f":"IF(LEFT($B4840,1)<>\"b\",\"N/A\",'Planning Allocations'!D4840)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B4840,1)<>\"b\",'Planning Allocations'!$F4840=\"\"),\n     $F4840&\" (100.00%)\",\n     MID('Planning Allocations'!$F4840,1,LEN('Planning Allocations'!$F4840)-2)\n)","v":"DL (100.00%)"},{"$f":"\n IF(OR(LEFT($B4840,1)<>\"b\",'Planning Allocations'!$E4840=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4840,1,LEN('Planning Allocations'!$E4840)-2)\n)","v":""}]
[null,"s0255","Tap the Tidd - Fulton 69 kV circuit and building 2.5 miles of 69 kV line from tap point to their facility","2010-08-31",1.77,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F4877,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4877,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I4877=\"Cancelled\",I4877=\"On Hold\"),0,1000000*E4877/G4877)","v":45672.250488358011},"IS",1,0,1.77,"2010-10-28","Customer Service",null,{"$f":"IF(LEFT($B4877,1)<>\"b\",\"N/A\",'Planning Allocations'!B4877)","v":"N/A"},{"$f":"IF(LEFT($B4877,1)<>\"b\",\"N/A\",'Planning Allocations'!C4877)","v":"N/A"},{"$f":"IF(LEFT($B4877,1)<>\"b\",\"N/A\",'Planning Allocations'!D4877)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B4877,1)<>\"b\",'Planning Allocations'!$F4877=\"\"),\n     $F4877&\" (100.00%)\",\n     MID('Planning Allocations'!$F4877,1,LEN('Planning Allocations'!$F4877)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B4877,1)<>\"b\",'Planning Allocations'!$E4877=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4877,1,LEN('Planning Allocations'!$E4877)-2)\n)","v":""}]
[null,"s0302","Connect the Brentwood substation tap to both sets of bifurcated conductors on the Dravosburg Elwyn (Z-70) 138kV circuit","2011-03-03",0.05,"DL",{"$f":"\nIF(     ISERROR( VLOOKUP(F4927,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4927,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43},{"$f":"IF(OR(I4927=\"Cancelled\",I4927=\"On Hold\"),0,1000000*E4927/G4927)","v":1162.7906976744187},"IS",1,0,0.05,null,"Infrastructure Resilience",null,{"$f":"IF(LEFT($B4927,1)<>\"b\",\"N/A\",'Planning Allocations'!B4927)","v":"N/A"},{"$f":"IF(LEFT($B4927,1)<>\"b\",\"N/A\",'Planning Allocations'!C4927)","v":"N/A"},{"$f":"IF(LEFT($B4927,1)<>\"b\",\"N/A\",'Planning Allocations'!D4927)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B4927,1)<>\"b\",'Planning Allocations'!$F4927=\"\"),\n     $F4927&\" (100.00%)\",\n     MID('Planning Allocations'!$F4927,1,LEN('Planning Allocations'!$F4927)-2)\n)","v":"DL (100.00%)"},{"$f":"\n IF(OR(LEFT($B4927,1)<>\"b\",'Planning Allocations'!$E4927=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4927,1,LEN('Planning Allocations'!$E4927)-2)\n)","v":""}]
[null,"s0332","Convert Sunbury - Lewisburg 138 kV system to 69 kV operation","2015-12-15",2.5,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F4960,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4960,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},{"$f":"IF(OR(I4960=\"Cancelled\",I4960=\"On Hold\"),0,1000000*E4960/G4960)","v":59523.809523809527},"IS",1,0,2.5,"2011-10-27","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B4960,1)<>\"b\",\"N/A\",'Planning Allocations'!B4960)","v":"N/A"},{"$f":"IF(LEFT($B4960,1)<>\"b\",\"N/A\",'Planning Allocations'!C4960)","v":"N/A"},{"$f":"IF(LEFT($B4960,1)<>\"b\",\"N/A\",'Planning Allocations'!D4960)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B4960,1)<>\"b\",'Planning Allocations'!$F4960=\"\"),\n     $F4960&\" (100.00%)\",\n     MID('Planning Allocations'!$F4960,1,LEN('Planning Allocations'!$F4960)-2)\n)","v":"PPL (100.00%)"},{"$f":"\n IF(OR(LEFT($B4960,1)<>\"b\",'Planning Allocations'!$E4960=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4960,1,LEN('Planning Allocations'!$E4960)-2)\n)","v":""}]
[null,"s0357","Retire the SVC at Beaver Creek 138 kV station","2013-12-30",4.4000000000000004,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F4992,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F4992,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I4992=\"Cancelled\",I4992=\"On Hold\"),0,1000000*E4992/G4992)","v":113535.53793716116},"IS",1,0,4.4000000000000004,"2011-10-27","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B4992,1)<>\"b\",\"N/A\",'Planning Allocations'!B4992)","v":"N/A"},{"$f":"IF(LEFT($B4992,1)<>\"b\",\"N/A\",'Planning Allocations'!C4992)","v":"N/A"},{"$f":"IF(LEFT($B4992,1)<>\"b\",\"N/A\",'Planning Allocations'!D4992)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B4992,1)<>\"b\",'Planning Allocations'!$F4992=\"\"),\n     $F4992&\" (100.00%)\",\n     MID('Planning Allocations'!$F4992,1,LEN('Planning Allocations'!$F4992)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B4992,1)<>\"b\",'Planning Allocations'!$E4992=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E4992,1,LEN('Planning Allocations'!$E4992)-2)\n)","v":""}]
[null,"s0411.2","Establish a new 138/12 kV New Galien station by tapping the Olive - Hickory Creek 138 kV line","2014-12-31",0,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F5047,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5047,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I5047=\"Cancelled\",I5047=\"On Hold\"),0,1000000*E5047/G5047)","v":0},"Cancelled",0,0,0,"2012-03-19",null,null,{"$f":"IF(LEFT($B5047,1)<>\"b\",\"N/A\",'Planning Allocations'!B5047)","v":"N/A"},{"$f":"IF(LEFT($B5047,1)<>\"b\",\"N/A\",'Planning Allocations'!C5047)","v":"N/A"},{"$f":"IF(LEFT($B5047,1)<>\"b\",\"N/A\",'Planning Allocations'!D5047)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5047,1)<>\"b\",'Planning Allocations'!$F5047=\"\"),\n     $F5047&\" (100.00%)\",\n     MID('Planning Allocations'!$F5047,1,LEN('Planning Allocations'!$F5047)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B5047,1)<>\"b\",'Planning Allocations'!$E5047=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5047,1,LEN('Planning Allocations'!$E5047)-2)\n)","v":""}]
[null,"s0460","Build new Berlin Lake Area 138/69 KV substation and loop in the existing Bluebell – Niles 138kV line and the Boardman – Pidgeon North 69kV line","2014-10-30",15,"ATSI",{"$f":"\nIF(     ISERROR( VLOOKUP(F5101,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5101,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":41.631667510396014},{"$f":"IF(OR(I5101=\"Cancelled\",I5101=\"On Hold\"),0,1000000*E5101/G5101)","v":360302.64692746906},"IS",1,0,15,"2012-08-29","Customer Service",null,{"$f":"IF(LEFT($B5101,1)<>\"b\",\"N/A\",'Planning Allocations'!B5101)","v":"N/A"},{"$f":"IF(LEFT($B5101,1)<>\"b\",\"N/A\",'Planning Allocations'!C5101)","v":"N/A"},{"$f":"IF(LEFT($B5101,1)<>\"b\",\"N/A\",'Planning Allocations'!D5101)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5101,1)<>\"b\",'Planning Allocations'!$F5101=\"\"),\n     $F5101&\" (100.00%)\",\n     MID('Planning Allocations'!$F5101,1,LEN('Planning Allocations'!$F5101)-2)\n)","v":"ATSI (100.00%)"},{"$f":"\n IF(OR(LEFT($B5101,1)<>\"b\",'Planning Allocations'!$E5101=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5101,1,LEN('Planning Allocations'!$E5101)-2)\n)","v":""}]
[null,"s0485","Construct a new Clinton Ave - Liberty St. 69 kV substations and build 69 kV circuit from Trenton - Clinton Ave - Liberty St. - Hamilton","2018-11-20",97.41,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F5134,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5134,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},{"$f":"IF(OR(I5134=\"Cancelled\",I5134=\"On Hold\"),0,1000000*E5134/G5134)","v":2072553.1914893617},"IS",1,0,97.41,"2012-10-12","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B5134,1)<>\"b\",\"N/A\",'Planning Allocations'!B5134)","v":"N/A"},{"$f":"IF(LEFT($B5134,1)<>\"b\",\"N/A\",'Planning Allocations'!C5134)","v":"N/A"},{"$f":"IF(LEFT($B5134,1)<>\"b\",\"N/A\",'Planning Allocations'!D5134)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5134,1)<>\"b\",'Planning Allocations'!$F5134=\"\"),\n     $F5134&\" (100.00%)\",\n     MID('Planning Allocations'!$F5134,1,LEN('Planning Allocations'!$F5134)-2)\n)","v":"PSEG (100.00%)"},{"$f":"\n IF(OR(LEFT($B5134,1)<>\"b\",'Planning Allocations'!$E5134=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5134,1,LEN('Planning Allocations'!$E5134)-2)\n)","v":""}]
[null,"s0497","Build the Athenia – Bergen 230 kV with higher rating conductor","2016-04-29",16.8,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F5146,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5146,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},{"$f":"IF(OR(I5146=\"Cancelled\",I5146=\"On Hold\"),0,1000000*E5146/G5146)","v":357446.80851063831},"IS",1,0,16.8,"2012-11-05","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B5146,1)<>\"b\",\"N/A\",'Planning Allocations'!B5146)","v":"N/A"},{"$f":"IF(LEFT($B5146,1)<>\"b\",\"N/A\",'Planning Allocations'!C5146)","v":"N/A"},{"$f":"IF(LEFT($B5146,1)<>\"b\",\"N/A\",'Planning Allocations'!D5146)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5146,1)<>\"b\",'Planning Allocations'!$F5146=\"\"),\n     $F5146&\" (100.00%)\",\n     MID('Planning Allocations'!$F5146,1,LEN('Planning Allocations'!$F5146)-2)\n)","v":"PSEG (100.00%)"},{"$f":"\n IF(OR(LEFT($B5146,1)<>\"b\",'Planning Allocations'!$E5146=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5146,1,LEN('Planning Allocations'!$E5146)-2)\n)","v":""}]
[null,"s0539","Lincoln 69/12 kV substation: convert to Modified Twin A","2013-10-03",0.28999999999999998,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F5199,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5199,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},{"$f":"IF(OR(I5199=\"Cancelled\",I5199=\"On Hold\"),0,1000000*E5199/G5199)","v":6904.7619047619046},"IS",1,0,0.28999999999999998,"2013-03-01","Customer Service",null,{"$f":"IF(LEFT($B5199,1)<>\"b\",\"N/A\",'Planning Allocations'!B5199)","v":"N/A"},{"$f":"IF(LEFT($B5199,1)<>\"b\",\"N/A\",'Planning Allocations'!C5199)","v":"N/A"},{"$f":"IF(LEFT($B5199,1)<>\"b\",\"N/A\",'Planning Allocations'!D5199)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5199,1)<>\"b\",'Planning Allocations'!$F5199=\"\"),\n     $F5199&\" (100.00%)\",\n     MID('Planning Allocations'!$F5199,1,LEN('Planning Allocations'!$F5199)-2)\n)","v":"PPL (100.00%)"},{"$f":"\n IF(OR(LEFT($B5199,1)<>\"b\",'Planning Allocations'!$E5199=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5199,1,LEN('Planning Allocations'!$E5199)-2)\n)","v":""}]
[null,"s0567","Replace the Collier 1-3 345kV bus tie breaker and the Collier 2-3 345kV bus tie","2014-02-09",2,"DL",{"$f":"\nIF(     ISERROR( VLOOKUP(F5229,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5229,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43},{"$f":"IF(OR(I5229=\"Cancelled\",I5229=\"On Hold\"),0,1000000*E5229/G5229)","v":46511.627906976741},"IS",1,0,2,"2013-04-11","Equipment Material Condition, Performance and Risk / Infrastructure Resilience",null,{"$f":"IF(LEFT($B5229,1)<>\"b\",\"N/A\",'Planning Allocations'!B5229)","v":"N/A"},{"$f":"IF(LEFT($B5229,1)<>\"b\",\"N/A\",'Planning Allocations'!C5229)","v":"N/A"},{"$f":"IF(LEFT($B5229,1)<>\"b\",\"N/A\",'Planning Allocations'!D5229)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5229,1)<>\"b\",'Planning Allocations'!$F5229=\"\"),\n     $F5229&\" (100.00%)\",\n     MID('Planning Allocations'!$F5229,1,LEN('Planning Allocations'!$F5229)-2)\n)","v":"DL (100.00%)"},{"$f":"\n IF(OR(LEFT($B5229,1)<>\"b\",'Planning Allocations'!$E5229=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5229,1,LEN('Planning Allocations'!$E5229)-2)\n)","v":""}]
[null,"s0626","Martins tap (SEC), 115 kV line 98, 1.02 miles","2016-08-27",0,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F5286,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5286,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},{"$f":"IF(OR(I5286=\"Cancelled\",I5286=\"On Hold\"),0,1000000*E5286/G5286)","v":0},"IS",1,0,0,"2013-08-21","Customer Service",null,{"$f":"IF(LEFT($B5286,1)<>\"b\",\"N/A\",'Planning Allocations'!B5286)","v":"N/A"},{"$f":"IF(LEFT($B5286,1)<>\"b\",\"N/A\",'Planning Allocations'!C5286)","v":"N/A"},{"$f":"IF(LEFT($B5286,1)<>\"b\",\"N/A\",'Planning Allocations'!D5286)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5286,1)<>\"b\",'Planning Allocations'!$F5286=\"\"),\n     $F5286&\" (100.00%)\",\n     MID('Planning Allocations'!$F5286,1,LEN('Planning Allocations'!$F5286)-2)\n)","v":"Dominion (100.00%)"},{"$f":"\n IF(OR(LEFT($B5286,1)<>\"b\",'Planning Allocations'!$E5286=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5286,1,LEN('Planning Allocations'!$E5286)-2)\n)","v":""}]
[null,"s0650","Install two 115 kV breakers at Mt. Washington substation","2014-10-30",6.5,"BGE",{"$f":"\nIF(     ISERROR( VLOOKUP(F5312,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5312,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":44},{"$f":"IF(OR(I5312=\"Cancelled\",I5312=\"On Hold\"),0,1000000*E5312/G5312)","v":147727.27272727274},"IS",1,0,6.5,"2013-11-07","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B5312,1)<>\"b\",\"N/A\",'Planning Allocations'!B5312)","v":"N/A"},{"$f":"IF(LEFT($B5312,1)<>\"b\",\"N/A\",'Planning Allocations'!C5312)","v":"N/A"},{"$f":"IF(LEFT($B5312,1)<>\"b\",\"N/A\",'Planning Allocations'!D5312)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5312,1)<>\"b\",'Planning Allocations'!$F5312=\"\"),\n     $F5312&\" (100.00%)\",\n     MID('Planning Allocations'!$F5312,1,LEN('Planning Allocations'!$F5312)-2)\n)","v":"BGE (100.00%)"},{"$f":"\n IF(OR(LEFT($B5312,1)<>\"b\",'Planning Allocations'!$E5312=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5312,1,LEN('Planning Allocations'!$E5312)-2)\n)","v":""}]
[null,"s0671","Retire the existing Cynthiana 69 kV, 8.4 MVAR capacitor bank and increase the size of the existing 3M capacitor 69 kV bank from 9.6 MVARs to 12.24 MVARs","2014-08-22",0.15,"EKPC",{"$f":"\nIF(     ISERROR( VLOOKUP(F5334,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5334,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":46.177277173085407},{"$f":"IF(OR(I5334=\"Cancelled\",I5334=\"On Hold\"),0,1000000*E5334/G5334)","v":3248.3509029291149},"IS",1,0,0.15,"2014-02-04","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B5334,1)<>\"b\",\"N/A\",'Planning Allocations'!B5334)","v":"N/A"},{"$f":"IF(LEFT($B5334,1)<>\"b\",\"N/A\",'Planning Allocations'!C5334)","v":"N/A"},{"$f":"IF(LEFT($B5334,1)<>\"b\",\"N/A\",'Planning Allocations'!D5334)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5334,1)<>\"b\",'Planning Allocations'!$F5334=\"\"),\n     $F5334&\" (100.00%)\",\n     MID('Planning Allocations'!$F5334,1,LEN('Planning Allocations'!$F5334)-2)\n)","v":"EKPC (100.00%)"},{"$f":"\n IF(OR(LEFT($B5334,1)<>\"b\",'Planning Allocations'!$E5334=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5334,1,LEN('Planning Allocations'!$E5334)-2)\n)","v":""}]
[null,"s0728","Reconductor 3.3 miles of 138 kV line 0901 from East Frankfort - Frankfort","2015-01-23",2.4,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F5389,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5389,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},{"$f":"IF(OR(I5389=\"Cancelled\",I5389=\"On Hold\"),0,1000000*E5389/G5389)","v":56639.999999999993},"IS",1,0,2.4,"2014-06-24","Other",null,{"$f":"IF(LEFT($B5389,1)<>\"b\",\"N/A\",'Planning Allocations'!B5389)","v":"N/A"},{"$f":"IF(LEFT($B5389,1)<>\"b\",\"N/A\",'Planning Allocations'!C5389)","v":"N/A"},{"$f":"IF(LEFT($B5389,1)<>\"b\",\"N/A\",'Planning Allocations'!D5389)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5389,1)<>\"b\",'Planning Allocations'!$F5389=\"\"),\n     $F5389&\" (100.00%)\",\n     MID('Planning Allocations'!$F5389,1,LEN('Planning Allocations'!$F5389)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B5389,1)<>\"b\",'Planning Allocations'!$E5389=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5389,1,LEN('Planning Allocations'!$E5389)-2)\n)","v":""}]
[null,"s0754","Relocate section of Locks 230kV bus and install high side switch and circuit switcher","2015-09-17",0.5,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F5421,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5421,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},{"$f":"IF(OR(I5421=\"Cancelled\",I5421=\"On Hold\"),0,1000000*E5421/G5421)","v":10893.246187363835},"IS",1,0,0.5,"2014-06-24","Customer Service",null,{"$f":"IF(LEFT($B5421,1)<>\"b\",\"N/A\",'Planning Allocations'!B5421)","v":"N/A"},{"$f":"IF(LEFT($B5421,1)<>\"b\",\"N/A\",'Planning Allocations'!C5421)","v":"N/A"},{"$f":"IF(LEFT($B5421,1)<>\"b\",\"N/A\",'Planning Allocations'!D5421)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5421,1)<>\"b\",'Planning Allocations'!$F5421=\"\"),\n     $F5421&\" (100.00%)\",\n     MID('Planning Allocations'!$F5421,1,LEN('Planning Allocations'!$F5421)-2)\n)","v":"Dominion (100.00%)"},{"$f":"\n IF(OR(LEFT($B5421,1)<>\"b\",'Planning Allocations'!$E5421=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5421,1,LEN('Planning Allocations'!$E5421)-2)\n)","v":""}]
[null,"s0804","Build and/or rebuild 3.2 miles of 69 kV line to connect the Churchtown-Pennsgrove 69 kV line to Carneys Point","2023-12-30",25,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F5472,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5472,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},{"$f":"IF(OR(I5472=\"Cancelled\",I5472=\"On Hold\"),0,1000000*E5472/G5472)","v":714285.71428571432},"UC",0.3,0,25,"2014-09-24","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B5472,1)<>\"b\",\"N/A\",'Planning Allocations'!B5472)","v":"N/A"},{"$f":"IF(LEFT($B5472,1)<>\"b\",\"N/A\",'Planning Allocations'!C5472)","v":"N/A"},{"$f":"IF(LEFT($B5472,1)<>\"b\",\"N/A\",'Planning Allocations'!D5472)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5472,1)<>\"b\",'Planning Allocations'!$F5472=\"\"),\n     $F5472&\" (100.00%)\",\n     MID('Planning Allocations'!$F5472,1,LEN('Planning Allocations'!$F5472)-2)\n)","v":"AEC (100.00%)"},{"$f":"\n IF(OR(LEFT($B5472,1)<>\"b\",'Planning Allocations'!$E5472=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5472,1,LEN('Planning Allocations'!$E5472)-2)\n)","v":""}]
[null,"s0857","Rebuild Milton 230/69 kV substation","2018-11-27",11,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F5525,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5525,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},{"$f":"IF(OR(I5525=\"Cancelled\",I5525=\"On Hold\"),0,1000000*E5525/G5525)","v":261904.76190476189},"IS",1,0,11,"2014-12-08","Infrastructure Resilience / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B5525,1)<>\"b\",\"N/A\",'Planning Allocations'!B5525)","v":"N/A"},{"$f":"IF(LEFT($B5525,1)<>\"b\",\"N/A\",'Planning Allocations'!C5525)","v":"N/A"},{"$f":"IF(LEFT($B5525,1)<>\"b\",\"N/A\",'Planning Allocations'!D5525)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5525,1)<>\"b\",'Planning Allocations'!$F5525=\"\"),\n     $F5525&\" (100.00%)\",\n     MID('Planning Allocations'!$F5525,1,LEN('Planning Allocations'!$F5525)-2)\n)","v":"PPL (100.00%)"},{"$f":"\n IF(OR(LEFT($B5525,1)<>\"b\",'Planning Allocations'!$E5525=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5525,1,LEN('Planning Allocations'!$E5525)-2)\n)","v":""}]
[null,"s0885","Rebuild 138 kV line 0902 for 19 miles from Davis Creek to the Davis Creek tap","2015-12-22",23.1,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F5555,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5555,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},{"$f":"IF(OR(I5555=\"Cancelled\",I5555=\"On Hold\"),0,1000000*E5555/G5555)","v":545160},"IS",1,0,23.1,"2015-03-05","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B5555,1)<>\"b\",\"N/A\",'Planning Allocations'!B5555)","v":"N/A"},{"$f":"IF(LEFT($B5555,1)<>\"b\",\"N/A\",'Planning Allocations'!C5555)","v":"N/A"},{"$f":"IF(LEFT($B5555,1)<>\"b\",\"N/A\",'Planning Allocations'!D5555)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5555,1)<>\"b\",'Planning Allocations'!$F5555=\"\"),\n     $F5555&\" (100.00%)\",\n     MID('Planning Allocations'!$F5555,1,LEN('Planning Allocations'!$F5555)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B5555,1)<>\"b\",'Planning Allocations'!$E5555=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5555,1,LEN('Planning Allocations'!$E5555)-2)\n)","v":""}]
[null,"s0903","Install microprocessor relays, transformer equipments, SCADA systems and alarm panels at Lawrence Sub (T-40 and T-30) 230/13 kV and Hawthorne sub (T-30) 230/13 kV transformers","2016-12-31",4.5,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F5573,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5573,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},{"$f":"IF(OR(I5573=\"Cancelled\",I5573=\"On Hold\"),0,1000000*E5573/G5573)","v":95744.680851063837},"IS",1,0,4.5,"2015-03-05","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B5573,1)<>\"b\",\"N/A\",'Planning Allocations'!B5573)","v":"N/A"},{"$f":"IF(LEFT($B5573,1)<>\"b\",\"N/A\",'Planning Allocations'!C5573)","v":"N/A"},{"$f":"IF(LEFT($B5573,1)<>\"b\",\"N/A\",'Planning Allocations'!D5573)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5573,1)<>\"b\",'Planning Allocations'!$F5573=\"\"),\n     $F5573&\" (100.00%)\",\n     MID('Planning Allocations'!$F5573,1,LEN('Planning Allocations'!$F5573)-2)\n)","v":"PSEG (100.00%)"},{"$f":"\n IF(OR(LEFT($B5573,1)<>\"b\",'Planning Allocations'!$E5573=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5573,1,LEN('Planning Allocations'!$E5573)-2)\n)","v":""}]
[null,"s0944.1","Rebuild the West Shore 230/69 kV Substation","2020-06-26",30,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F5638,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5638,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},{"$f":"IF(OR(I5638=\"Cancelled\",I5638=\"On Hold\"),0,1000000*E5638/G5638)","v":714285.71428571432},"IS",1,0,30,"2015-07-29","Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B5638,1)<>\"b\",\"N/A\",'Planning Allocations'!B5638)","v":"N/A"},{"$f":"IF(LEFT($B5638,1)<>\"b\",\"N/A\",'Planning Allocations'!C5638)","v":"N/A"},{"$f":"IF(LEFT($B5638,1)<>\"b\",\"N/A\",'Planning Allocations'!D5638)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5638,1)<>\"b\",'Planning Allocations'!$F5638=\"\"),\n     $F5638&\" (100.00%)\",\n     MID('Planning Allocations'!$F5638,1,LEN('Planning Allocations'!$F5638)-2)\n)","v":"PPL (100.00%)"},{"$f":"\n IF(OR(LEFT($B5638,1)<>\"b\",'Planning Allocations'!$E5638=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5638,1,LEN('Planning Allocations'!$E5638)-2)\n)","v":""}]
[null,"s0949.1","Build new State Hill - Berkshire Mall 1 & 2 69 kV line (5 mi) ","2020-02-29",13.2,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F5660,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5660,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},{"$f":"IF(OR(I5660=\"Cancelled\",I5660=\"On Hold\"),0,1000000*E5660/G5660)","v":314285.71428571426},"IS",1,0,13.2,"2015-07-29","Infrastructure Resilience",null,{"$f":"IF(LEFT($B5660,1)<>\"b\",\"N/A\",'Planning Allocations'!B5660)","v":"N/A"},{"$f":"IF(LEFT($B5660,1)<>\"b\",\"N/A\",'Planning Allocations'!C5660)","v":"N/A"},{"$f":"IF(LEFT($B5660,1)<>\"b\",\"N/A\",'Planning Allocations'!D5660)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5660,1)<>\"b\",'Planning Allocations'!$F5660=\"\"),\n     $F5660&\" (100.00%)\",\n     MID('Planning Allocations'!$F5660,1,LEN('Planning Allocations'!$F5660)-2)\n)","v":"PPL (100.00%)"},{"$f":"\n IF(OR(LEFT($B5660,1)<>\"b\",'Planning Allocations'!$E5660=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5660,1,LEN('Planning Allocations'!$E5660)-2)\n)","v":""}]
[null,"s0963.7","Rebuild the Frackville - Fishbach 1&2 69 kV Lines (7.2 mi)","2020-12-23",15.6,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F5715,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5715,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},{"$f":"IF(OR(I5715=\"Cancelled\",I5715=\"On Hold\"),0,1000000*E5715/G5715)","v":371428.57142857142},"IS",1,0,15.6,"2015-07-29","Equipment Material Condition, Performance and Risk / Infrastructure Resilience",null,{"$f":"IF(LEFT($B5715,1)<>\"b\",\"N/A\",'Planning Allocations'!B5715)","v":"N/A"},{"$f":"IF(LEFT($B5715,1)<>\"b\",\"N/A\",'Planning Allocations'!C5715)","v":"N/A"},{"$f":"IF(LEFT($B5715,1)<>\"b\",\"N/A\",'Planning Allocations'!D5715)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5715,1)<>\"b\",'Planning Allocations'!$F5715=\"\"),\n     $F5715&\" (100.00%)\",\n     MID('Planning Allocations'!$F5715,1,LEN('Planning Allocations'!$F5715)-2)\n)","v":"PPL (100.00%)"},{"$f":"\n IF(OR(LEFT($B5715,1)<>\"b\",'Planning Allocations'!$E5715=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5715,1,LEN('Planning Allocations'!$E5715)-2)\n)","v":""}]
[null,"s0973","Rebuild Lansdale 69 kV Taps off the Buxmont - Elroy 1 & 2 69 kV lines (2.5 mi)","2017-02-07",7,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F5747,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5747,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},{"$f":"IF(OR(I5747=\"Cancelled\",I5747=\"On Hold\"),0,1000000*E5747/G5747)","v":166666.66666666666},"IS",1,0,7,"2015-07-29","Equipment Material Condition, Performance and Risk / Infrastructure Resilience",null,{"$f":"IF(LEFT($B5747,1)<>\"b\",\"N/A\",'Planning Allocations'!B5747)","v":"N/A"},{"$f":"IF(LEFT($B5747,1)<>\"b\",\"N/A\",'Planning Allocations'!C5747)","v":"N/A"},{"$f":"IF(LEFT($B5747,1)<>\"b\",\"N/A\",'Planning Allocations'!D5747)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5747,1)<>\"b\",'Planning Allocations'!$F5747=\"\"),\n     $F5747&\" (100.00%)\",\n     MID('Planning Allocations'!$F5747,1,LEN('Planning Allocations'!$F5747)-2)\n)","v":"PPL (100.00%)"},{"$f":"\n IF(OR(LEFT($B5747,1)<>\"b\",'Planning Allocations'!$E5747=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5747,1,LEN('Planning Allocations'!$E5747)-2)\n)","v":""}]
[null,"s0980.4","Establish a new Ocean City terminal at Merion 138 kV substation","2026-06-01",0,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F5760,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5760,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},{"$f":"IF(OR(I5760=\"Cancelled\",I5760=\"On Hold\"),0,1000000*E5760/G5760)","v":0},"EP",0,0,0,"2015-07-29","Customer Service",null,{"$f":"IF(LEFT($B5760,1)<>\"b\",\"N/A\",'Planning Allocations'!B5760)","v":"N/A"},{"$f":"IF(LEFT($B5760,1)<>\"b\",\"N/A\",'Planning Allocations'!C5760)","v":"N/A"},{"$f":"IF(LEFT($B5760,1)<>\"b\",\"N/A\",'Planning Allocations'!D5760)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5760,1)<>\"b\",'Planning Allocations'!$F5760=\"\"),\n     $F5760&\" (100.00%)\",\n     MID('Planning Allocations'!$F5760,1,LEN('Planning Allocations'!$F5760)-2)\n)","v":"AEC (100.00%)"},{"$f":"\n IF(OR(LEFT($B5760,1)<>\"b\",'Planning Allocations'!$E5760=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5760,1,LEN('Planning Allocations'!$E5760)-2)\n)","v":""}]
[null,"s1024","Loop the Middletown Jc. – Copperstone 230 kV line into a new 230 kV switching station and provide 230 kV service to a new customer","2017-10-26",3.5,"ME",{"$f":"\nIF(     ISERROR( VLOOKUP(F5834,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5834,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},{"$f":"IF(OR(I5834=\"Cancelled\",I5834=\"On Hold\"),0,1000000*E5834/G5834)","v":77162.250490224746},"IS",1,0,3.5,"2015-12-08","Customer Service",null,{"$f":"IF(LEFT($B5834,1)<>\"b\",\"N/A\",'Planning Allocations'!B5834)","v":"N/A"},{"$f":"IF(LEFT($B5834,1)<>\"b\",\"N/A\",'Planning Allocations'!C5834)","v":"N/A"},{"$f":"IF(LEFT($B5834,1)<>\"b\",\"N/A\",'Planning Allocations'!D5834)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5834,1)<>\"b\",'Planning Allocations'!$F5834=\"\"),\n     $F5834&\" (100.00%)\",\n     MID('Planning Allocations'!$F5834,1,LEN('Planning Allocations'!$F5834)-2)\n)","v":"ME (100.00%)"},{"$f":"\n IF(OR(LEFT($B5834,1)<>\"b\",'Planning Allocations'!$E5834=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5834,1,LEN('Planning Allocations'!$E5834)-2)\n)","v":""}]
[null,"s1029.3","Upgrade Relaying on Dauphin-Harrisburg 1 & 2 69 kV lines","2017-02-15",0.54,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F5843,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5843,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},{"$f":"IF(OR(I5843=\"Cancelled\",I5843=\"On Hold\"),0,1000000*E5843/G5843)","v":12857.142857142857},"IS",1,0,0.54,"2015-12-08","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B5843,1)<>\"b\",\"N/A\",'Planning Allocations'!B5843)","v":"N/A"},{"$f":"IF(LEFT($B5843,1)<>\"b\",\"N/A\",'Planning Allocations'!C5843)","v":"N/A"},{"$f":"IF(LEFT($B5843,1)<>\"b\",\"N/A\",'Planning Allocations'!D5843)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5843,1)<>\"b\",'Planning Allocations'!$F5843=\"\"),\n     $F5843&\" (100.00%)\",\n     MID('Planning Allocations'!$F5843,1,LEN('Planning Allocations'!$F5843)-2)\n)","v":"PPL (100.00%)"},{"$f":"\n IF(OR(LEFT($B5843,1)<>\"b\",'Planning Allocations'!$E5843=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5843,1,LEN('Planning Allocations'!$E5843)-2)\n)","v":""}]
[null,"s1071.6","Expand the existing Chesterfield Avenue Station and install one new 138kV circuit breaker","2019-05-31",0,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F5899,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5899,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I5899=\"Cancelled\",I5899=\"On Hold\"),0,1000000*E5899/G5899)","v":0},"IS",1,0,0,"2015-11-20","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B5899,1)<>\"b\",\"N/A\",'Planning Allocations'!B5899)","v":"N/A"},{"$f":"IF(LEFT($B5899,1)<>\"b\",\"N/A\",'Planning Allocations'!C5899)","v":"N/A"},{"$f":"IF(LEFT($B5899,1)<>\"b\",\"N/A\",'Planning Allocations'!D5899)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5899,1)<>\"b\",'Planning Allocations'!$F5899=\"\"),\n     $F5899&\" (100.00%)\",\n     MID('Planning Allocations'!$F5899,1,LEN('Planning Allocations'!$F5899)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B5899,1)<>\"b\",'Planning Allocations'!$E5899=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5899,1,LEN('Planning Allocations'!$E5899)-2)\n)","v":""}]
[null,"s1091","Install a breaker on the high side of the existing Dominion 230/115kV transformer at Cash’s Corner.  This work will include the installation of a control house.","2016-09-20",1.63,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F5926,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5926,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},{"$f":"IF(OR(I5926=\"Cancelled\",I5926=\"On Hold\"),0,1000000*E5926/G5926)","v":35511.982570806103},"IS",1,0,1.63,"2015-11-20","Customer Service",null,{"$f":"IF(LEFT($B5926,1)<>\"b\",\"N/A\",'Planning Allocations'!B5926)","v":"N/A"},{"$f":"IF(LEFT($B5926,1)<>\"b\",\"N/A\",'Planning Allocations'!C5926)","v":"N/A"},{"$f":"IF(LEFT($B5926,1)<>\"b\",\"N/A\",'Planning Allocations'!D5926)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5926,1)<>\"b\",'Planning Allocations'!$F5926=\"\"),\n     $F5926&\" (100.00%)\",\n     MID('Planning Allocations'!$F5926,1,LEN('Planning Allocations'!$F5926)-2)\n)","v":"Dominion (100.00%)"},{"$f":"\n IF(OR(LEFT($B5926,1)<>\"b\",'Planning Allocations'!$E5926=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5926,1,LEN('Planning Allocations'!$E5926)-2)\n)","v":""}]
[null,"s1150","Add two 115 kV breakers to the existing breaker and a half scheme and the third distribution transformer with a high side circuit switcher at Ridge Road Substation 115 kV","2017-02-09",1.1000000000000001,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F5986,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F5986,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},{"$f":"IF(OR(I5986=\"Cancelled\",I5986=\"On Hold\"),0,1000000*E5986/G5986)","v":23965.141612200438},"IS",1,0,1.1000000000000001,"2016-07-26","Customer Service",null,{"$f":"IF(LEFT($B5986,1)<>\"b\",\"N/A\",'Planning Allocations'!B5986)","v":"N/A"},{"$f":"IF(LEFT($B5986,1)<>\"b\",\"N/A\",'Planning Allocations'!C5986)","v":"N/A"},{"$f":"IF(LEFT($B5986,1)<>\"b\",\"N/A\",'Planning Allocations'!D5986)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B5986,1)<>\"b\",'Planning Allocations'!$F5986=\"\"),\n     $F5986&\" (100.00%)\",\n     MID('Planning Allocations'!$F5986,1,LEN('Planning Allocations'!$F5986)-2)\n)","v":"Dominion (100.00%)"},{"$f":"\n IF(OR(LEFT($B5986,1)<>\"b\",'Planning Allocations'!$E5986=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E5986,1,LEN('Planning Allocations'!$E5986)-2)\n)","v":""}]
[null,"s1167","Construct a new 138-69 kV station at Hunt, including the loop in the existing Dale-JK Smith 138 KV line section.  This solution includes the retirement of both of the existing Dale – Hunt 69 kV line sections.","2019-11-22",7.01,"EKPC",{"$f":"\nIF(     ISERROR( VLOOKUP(F6003,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6003,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":46.177277173085407},{"$f":"IF(OR(I6003=\"Cancelled\",I6003=\"On Hold\"),0,1000000*E6003/G6003)","v":151806.26553022064},"IS",1,7.01,7.01,"2016-07-26","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B6003,1)<>\"b\",\"N/A\",'Planning Allocations'!B6003)","v":"N/A"},{"$f":"IF(LEFT($B6003,1)<>\"b\",\"N/A\",'Planning Allocations'!C6003)","v":"N/A"},{"$f":"IF(LEFT($B6003,1)<>\"b\",\"N/A\",'Planning Allocations'!D6003)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6003,1)<>\"b\",'Planning Allocations'!$F6003=\"\"),\n     $F6003&\" (100.00%)\",\n     MID('Planning Allocations'!$F6003,1,LEN('Planning Allocations'!$F6003)-2)\n)","v":"EKPC (100.00%)"},{"$f":"\n IF(OR(LEFT($B6003,1)<>\"b\",'Planning Allocations'!$E6003=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6003,1,LEN('Planning Allocations'!$E6003)-2)\n)","v":""}]
[null,"s1194","Build 69 kV line between Lincoln and a new 138/69 kV Berrywood station to provide loop service.","2018-06-27",38.700000000000003,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F6034,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6034,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I6034=\"Cancelled\",I6034=\"On Hold\"),0,1000000*E6034/G6034)","v":998596.66322003119},"IS",1,0,38.700000000000003,"2017-01-05","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B6034,1)<>\"b\",\"N/A\",'Planning Allocations'!B6034)","v":"N/A"},{"$f":"IF(LEFT($B6034,1)<>\"b\",\"N/A\",'Planning Allocations'!C6034)","v":"N/A"},{"$f":"IF(LEFT($B6034,1)<>\"b\",\"N/A\",'Planning Allocations'!D6034)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6034,1)<>\"b\",'Planning Allocations'!$F6034=\"\"),\n     $F6034&\" (100.00%)\",\n     MID('Planning Allocations'!$F6034,1,LEN('Planning Allocations'!$F6034)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B6034,1)<>\"b\",'Planning Allocations'!$E6034=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6034,1,LEN('Planning Allocations'!$E6034)-2)\n)","v":""}]
[null,"s1233","Replace aged-oil Cheswick SS - #88 138kV breaker at North Z-56 Bus #4 with current standard SF6 breaker(Present rating: 63kA, Future Rating: 63kA).","2017-09-12",0.33,"DL",{"$f":"\nIF(     ISERROR( VLOOKUP(F6086,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6086,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43},{"$f":"IF(OR(I6086=\"Cancelled\",I6086=\"On Hold\"),0,1000000*E6086/G6086)","v":7674.4186046511632},"IS",1,0,0.33,"2017-01-05","Equipment Material Condition, Performance and Risk / Infrastructure Resilience",null,{"$f":"IF(LEFT($B6086,1)<>\"b\",\"N/A\",'Planning Allocations'!B6086)","v":"N/A"},{"$f":"IF(LEFT($B6086,1)<>\"b\",\"N/A\",'Planning Allocations'!C6086)","v":"N/A"},{"$f":"IF(LEFT($B6086,1)<>\"b\",\"N/A\",'Planning Allocations'!D6086)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6086,1)<>\"b\",'Planning Allocations'!$F6086=\"\"),\n     $F6086&\" (100.00%)\",\n     MID('Planning Allocations'!$F6086,1,LEN('Planning Allocations'!$F6086)-2)\n)","v":"DL (100.00%)"},{"$f":"\n IF(OR(LEFT($B6086,1)<>\"b\",'Planning Allocations'!$E6086=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6086,1,LEN('Planning Allocations'!$E6086)-2)\n)","v":""}]
[null,"s1267","Replace underground submarine cables portion of the Brandon Shores - Riverside 230 kV circuits #2344 and #2345 with overhead conductors on towers","2022-05-14",150,"BGE",{"$f":"\nIF(     ISERROR( VLOOKUP(F6121,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6121,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":44},{"$f":"IF(OR(I6121=\"Cancelled\",I6121=\"On Hold\"),0,1000000*E6121/G6121)","v":3409090.9090909092},"IS",1,0,150,"2017-01-05","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B6121,1)<>\"b\",\"N/A\",'Planning Allocations'!B6121)","v":"N/A"},{"$f":"IF(LEFT($B6121,1)<>\"b\",\"N/A\",'Planning Allocations'!C6121)","v":"N/A"},{"$f":"IF(LEFT($B6121,1)<>\"b\",\"N/A\",'Planning Allocations'!D6121)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6121,1)<>\"b\",'Planning Allocations'!$F6121=\"\"),\n     $F6121&\" (100.00%)\",\n     MID('Planning Allocations'!$F6121,1,LEN('Planning Allocations'!$F6121)-2)\n)","v":"BGE (100.00%)"},{"$f":"\n IF(OR(LEFT($B6121,1)<>\"b\",'Planning Allocations'!$E6121=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6121,1,LEN('Planning Allocations'!$E6121)-2)\n)","v":""}]
[null,"s1297.7","At South Haven station, retire bus tie CB A and install two new 69kV 3000 A 40 kA breakers towards Riverside and Hartford remote end stations.","2016-01-01",0,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F6169,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6169,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I6169=\"Cancelled\",I6169=\"On Hold\"),0,1000000*E6169/G6169)","v":0},"IS",1,0,0,"2017-05-31","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B6169,1)<>\"b\",\"N/A\",'Planning Allocations'!B6169)","v":"N/A"},{"$f":"IF(LEFT($B6169,1)<>\"b\",\"N/A\",'Planning Allocations'!C6169)","v":"N/A"},{"$f":"IF(LEFT($B6169,1)<>\"b\",\"N/A\",'Planning Allocations'!D6169)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6169,1)<>\"b\",'Planning Allocations'!$F6169=\"\"),\n     $F6169&\" (100.00%)\",\n     MID('Planning Allocations'!$F6169,1,LEN('Planning Allocations'!$F6169)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B6169,1)<>\"b\",'Planning Allocations'!$E6169=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6169,1,LEN('Planning Allocations'!$E6169)-2)\n)","v":""}]
[null,"s1302.1","Retire West 40kV Station and North Galloway 40kV Switch.","2017-12-27",0,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F6186,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6186,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I6186=\"Cancelled\",I6186=\"On Hold\"),0,1000000*E6186/G6186)","v":0},"IS",1,0,0,"2017-05-31","Customer Service",null,{"$f":"IF(LEFT($B6186,1)<>\"b\",\"N/A\",'Planning Allocations'!B6186)","v":"N/A"},{"$f":"IF(LEFT($B6186,1)<>\"b\",\"N/A\",'Planning Allocations'!C6186)","v":"N/A"},{"$f":"IF(LEFT($B6186,1)<>\"b\",\"N/A\",'Planning Allocations'!D6186)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6186,1)<>\"b\",'Planning Allocations'!$F6186=\"\"),\n     $F6186&\" (100.00%)\",\n     MID('Planning Allocations'!$F6186,1,LEN('Planning Allocations'!$F6186)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B6186,1)<>\"b\",'Planning Allocations'!$E6186=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6186,1,LEN('Planning Allocations'!$E6186)-2)\n)","v":""}]
[null,"s1327.1","Relocate the Lane-Merrimac 69 kV line to accommodate the Lane station expansion. ","2018-04-01",0,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F6252,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6252,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I6252=\"Cancelled\",I6252=\"On Hold\"),0,1000000*E6252/G6252)","v":0},"Cancelled",0,0,0,"2017-05-31",null,null,{"$f":"IF(LEFT($B6252,1)<>\"b\",\"N/A\",'Planning Allocations'!B6252)","v":"N/A"},{"$f":"IF(LEFT($B6252,1)<>\"b\",\"N/A\",'Planning Allocations'!C6252)","v":"N/A"},{"$f":"IF(LEFT($B6252,1)<>\"b\",\"N/A\",'Planning Allocations'!D6252)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6252,1)<>\"b\",'Planning Allocations'!$F6252=\"\"),\n     $F6252&\" (100.00%)\",\n     MID('Planning Allocations'!$F6252,1,LEN('Planning Allocations'!$F6252)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B6252,1)<>\"b\",'Planning Allocations'!$E6252=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6252,1,LEN('Planning Allocations'!$E6252)-2)\n)","v":""}]
[null,"s1335.2","Terminate New Carlisle, West Side, Scrap Metals, and Edco lines into the new station.","2017-12-05",3.3,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F6273,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6273,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I6273=\"Cancelled\",I6273=\"On Hold\"),0,1000000*E6273/G6273)","v":85151.653452870873},"IS",1,0,3.3,"2017-05-31","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B6273,1)<>\"b\",\"N/A\",'Planning Allocations'!B6273)","v":"N/A"},{"$f":"IF(LEFT($B6273,1)<>\"b\",\"N/A\",'Planning Allocations'!C6273)","v":"N/A"},{"$f":"IF(LEFT($B6273,1)<>\"b\",\"N/A\",'Planning Allocations'!D6273)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6273,1)<>\"b\",'Planning Allocations'!$F6273=\"\"),\n     $F6273&\" (100.00%)\",\n     MID('Planning Allocations'!$F6273,1,LEN('Planning Allocations'!$F6273)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B6273,1)<>\"b\",'Planning Allocations'!$E6273=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6273,1,LEN('Planning Allocations'!$E6273)-2)\n)","v":""}]
[null,"s1377.1","Retire 69/12kV Sheridan station. Rebuild on property near existing station as 138/34.5kV station.  Install two 138kV line circuit breakers, one 138/34.5kV XFR, one 138kV circuit switcher, one 138kV cap bank, and distribution line exits with breakers","2022-10-02",7.1,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F6329,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6329,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I6329=\"Cancelled\",I6329=\"On Hold\"),0,1000000*E6329/G6329)","v":183205.07258041916},"IS",1,0,7.1,"2017-12-18","Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B6329,1)<>\"b\",\"N/A\",'Planning Allocations'!B6329)","v":"N/A"},{"$f":"IF(LEFT($B6329,1)<>\"b\",\"N/A\",'Planning Allocations'!C6329)","v":"N/A"},{"$f":"IF(LEFT($B6329,1)<>\"b\",\"N/A\",'Planning Allocations'!D6329)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6329,1)<>\"b\",'Planning Allocations'!$F6329=\"\"),\n     $F6329&\" (100.00%)\",\n     MID('Planning Allocations'!$F6329,1,LEN('Planning Allocations'!$F6329)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B6329,1)<>\"b\",'Planning Allocations'!$E6329=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6329,1,LEN('Planning Allocations'!$E6329)-2)\n)","v":""}]
["2020 Dominion Tap Line Improvements","s1397","Rebuild Stonewall (NOVEC), 115kV Line #163, 0.12 mile","2020-12-01",0.5,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F6360,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6360,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},{"$f":"IF(OR(I6360=\"Cancelled\",I6360=\"On Hold\"),0,1000000*E6360/G6360)","v":0},"Cancelled",0,0,0.5,"2017-06-09","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B6360,1)<>\"b\",\"N/A\",'Planning Allocations'!B6360)","v":"N/A"},{"$f":"IF(LEFT($B6360,1)<>\"b\",\"N/A\",'Planning Allocations'!C6360)","v":"N/A"},{"$f":"IF(LEFT($B6360,1)<>\"b\",\"N/A\",'Planning Allocations'!D6360)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6360,1)<>\"b\",'Planning Allocations'!$F6360=\"\"),\n     $F6360&\" (100.00%)\",\n     MID('Planning Allocations'!$F6360,1,LEN('Planning Allocations'!$F6360)-2)\n)","v":"Dominion (100.00%)"},{"$f":"\n IF(OR(LEFT($B6360,1)<>\"b\",'Planning Allocations'!$E6360=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6360,1,LEN('Planning Allocations'!$E6360)-2)\n)","v":""}]
[null,"s1406.3","Install one (1) new 69kV line position at Bennetts Lane ","2020-10-04",0,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F6374,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6374,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},{"$f":"IF(OR(I6374=\"Cancelled\",I6374=\"On Hold\"),0,1000000*E6374/G6374)","v":0},"IS",1,0,0,"2017-10-31","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B6374,1)<>\"b\",\"N/A\",'Planning Allocations'!B6374)","v":"N/A"},{"$f":"IF(LEFT($B6374,1)<>\"b\",\"N/A\",'Planning Allocations'!C6374)","v":"N/A"},{"$f":"IF(LEFT($B6374,1)<>\"b\",\"N/A\",'Planning Allocations'!D6374)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6374,1)<>\"b\",'Planning Allocations'!$F6374=\"\"),\n     $F6374&\" (100.00%)\",\n     MID('Planning Allocations'!$F6374,1,LEN('Planning Allocations'!$F6374)-2)\n)","v":"PSEG (100.00%)"},{"$f":"\n IF(OR(LEFT($B6374,1)<>\"b\",'Planning Allocations'!$E6374=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6374,1,LEN('Planning Allocations'!$E6374)-2)\n)","v":""}]
[null,"s1436.1","Retire North Portland Station. Install 2 69kV buses separated by a 2000A switch. At the 69kV bus 1, install a 69kV 3000A 40kA circuit breaker ‘D’. Install two 20MVA 69/12kV transformers with high side 2000A circuit switcher and low side 12kV 2000A circuit breakers. Install 2 15kV main and transfer buses separated by a 2000A circuit breaker. Install 6 1200A circuit breakers on the 6 12kV station exits","2018-09-17",7.64,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F6447,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6447,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I6447=\"Cancelled\",I6447=\"On Hold\"),0,1000000*E6447/G6447)","v":197138.97950907075},"IS",1,3.5,7.64,"2018-01-30","Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B6447,1)<>\"b\",\"N/A\",'Planning Allocations'!B6447)","v":"N/A"},{"$f":"IF(LEFT($B6447,1)<>\"b\",\"N/A\",'Planning Allocations'!C6447)","v":"N/A"},{"$f":"IF(LEFT($B6447,1)<>\"b\",\"N/A\",'Planning Allocations'!D6447)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6447,1)<>\"b\",'Planning Allocations'!$F6447=\"\"),\n     $F6447&\" (100.00%)\",\n     MID('Planning Allocations'!$F6447,1,LEN('Planning Allocations'!$F6447)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B6447,1)<>\"b\",'Planning Allocations'!$E6447=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6447,1,LEN('Planning Allocations'!$E6447)-2)\n)","v":""}]
[null,"s1443.2","Replace 138kV CBs A, A1, A2, B1, C, C1 and D1 at Opossum Creek. Complete the CB string B for the East Lynchburg exit and the new condenser #1 unit. Complete the CB string D for the Smith Mountain and Reusens lines. Replace Circuit switchers AA & BB.","2019-02-22",3.46,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F6457,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6457,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I6457=\"Cancelled\",I6457=\"On Hold\"),0,1000000*E6457/G6457)","v":89280.218468767649},"IS",1,0,3.46,"2018-01-08","Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B6457,1)<>\"b\",\"N/A\",'Planning Allocations'!B6457)","v":"N/A"},{"$f":"IF(LEFT($B6457,1)<>\"b\",\"N/A\",'Planning Allocations'!C6457)","v":"N/A"},{"$f":"IF(LEFT($B6457,1)<>\"b\",\"N/A\",'Planning Allocations'!D6457)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6457,1)<>\"b\",'Planning Allocations'!$F6457=\"\"),\n     $F6457&\" (100.00%)\",\n     MID('Planning Allocations'!$F6457,1,LEN('Planning Allocations'!$F6457)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B6457,1)<>\"b\",'Planning Allocations'!$E6457=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6457,1,LEN('Planning Allocations'!$E6457)-2)\n)","v":""}]
[null,"s1482.2","Update relay packages for the 138kV Line 12411 (a three terminal line from Maryland, Dixon, and Sterling), the upgrade is at Dixon and Sterling. ","2018-06-01",0.32,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F6512,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6512,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},{"$f":"IF(OR(I6512=\"Cancelled\",I6512=\"On Hold\"),0,1000000*E6512/G6512)","v":7551.9999999999991},"IS",1,0.32,0.32,"2018-01-08","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B6512,1)<>\"b\",\"N/A\",'Planning Allocations'!B6512)","v":"N/A"},{"$f":"IF(LEFT($B6512,1)<>\"b\",\"N/A\",'Planning Allocations'!C6512)","v":"N/A"},{"$f":"IF(LEFT($B6512,1)<>\"b\",\"N/A\",'Planning Allocations'!D6512)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6512,1)<>\"b\",'Planning Allocations'!$F6512=\"\"),\n     $F6512&\" (100.00%)\",\n     MID('Planning Allocations'!$F6512,1,LEN('Planning Allocations'!$F6512)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B6512,1)<>\"b\",'Planning Allocations'!$E6512=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6512,1,LEN('Planning Allocations'!$E6512)-2)\n)","v":""}]
[null,"s1495.1","Rebuild ~32 miles of the Delaware – Sorenson & Sorenson – Deer Creek 138kV double circuit line using 795ACSR (257 MVA rating)","2020-03-06",82.6,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F6540,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6540,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I6540=\"Cancelled\",I6540=\"On Hold\"),0,1000000*E6540/G6540)","v":2131371.6894567073},"IS",1,82.6,82.6,"2018-01-30","Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B6540,1)<>\"b\",\"N/A\",'Planning Allocations'!B6540)","v":"N/A"},{"$f":"IF(LEFT($B6540,1)<>\"b\",\"N/A\",'Planning Allocations'!C6540)","v":"N/A"},{"$f":"IF(LEFT($B6540,1)<>\"b\",\"N/A\",'Planning Allocations'!D6540)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6540,1)<>\"b\",'Planning Allocations'!$F6540=\"\"),\n     $F6540&\" (100.00%)\",\n     MID('Planning Allocations'!$F6540,1,LEN('Planning Allocations'!$F6540)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B6540,1)<>\"b\",'Planning Allocations'!$E6540=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6540,1,LEN('Planning Allocations'!$E6540)-2)\n)","v":""}]
[null,"s1514.2","Zanesville – Linden Avenue 69 kV structure removal.","2018-06-29",0.7,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F6599,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6599,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I6599=\"Cancelled\",I6599=\"On Hold\"),0,1000000*E6599/G6599)","v":18062.471944548368},"IS",1,0.8,0.7,"2018-02-14","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B6599,1)<>\"b\",\"N/A\",'Planning Allocations'!B6599)","v":"N/A"},{"$f":"IF(LEFT($B6599,1)<>\"b\",\"N/A\",'Planning Allocations'!C6599)","v":"N/A"},{"$f":"IF(LEFT($B6599,1)<>\"b\",\"N/A\",'Planning Allocations'!D6599)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6599,1)<>\"b\",'Planning Allocations'!$F6599=\"\"),\n     $F6599&\" (100.00%)\",\n     MID('Planning Allocations'!$F6599,1,LEN('Planning Allocations'!$F6599)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B6599,1)<>\"b\",'Planning Allocations'!$E6599=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6599,1,LEN('Planning Allocations'!$E6599)-2)\n)","v":""}]
[null,"s1526.1","Construct a 138/34.5kV distribution station (Ambler Ridge).  Install a new 138/34.5 kV 30 MVA transformer, two 3000 A 138 kV MOAB’s and a 3000 A 40 kA 138 kV circuit switcher.","2019-07-17",0,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F6623,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6623,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I6623=\"Cancelled\",I6623=\"On Hold\"),0,1000000*E6623/G6623)","v":0},"IS",1,0,0,"2018-02-14","Customer Service / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B6623,1)<>\"b\",\"N/A\",'Planning Allocations'!B6623)","v":"N/A"},{"$f":"IF(LEFT($B6623,1)<>\"b\",\"N/A\",'Planning Allocations'!C6623)","v":"N/A"},{"$f":"IF(LEFT($B6623,1)<>\"b\",\"N/A\",'Planning Allocations'!D6623)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6623,1)<>\"b\",'Planning Allocations'!$F6623=\"\"),\n     $F6623&\" (100.00%)\",\n     MID('Planning Allocations'!$F6623,1,LEN('Planning Allocations'!$F6623)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B6623,1)<>\"b\",'Planning Allocations'!$E6623=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6623,1,LEN('Planning Allocations'!$E6623)-2)\n)","v":""}]
[null,"s1547","Replace existing 90 MVA Leslie 161/69 kV transformer with a new 130 MVA 161/69 kV transformer.  A second 161/69 kV transformer will be purchased as a non--switchable spare on site. Replace Leslie 161 kV 3000 A 50 kA circuit breaker “K”  with a new 3000 A 40 kA 161 kV circuit breaker. ","2023-11-17",6.3,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F6647,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6647,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I6647=\"Cancelled\",I6647=\"On Hold\"),0,1000000*E6647/G6647)","v":162562.24750093531},"EP",0.5,6.3,6.3,"2018-03-09","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B6647,1)<>\"b\",\"N/A\",'Planning Allocations'!B6647)","v":"N/A"},{"$f":"IF(LEFT($B6647,1)<>\"b\",\"N/A\",'Planning Allocations'!C6647)","v":"N/A"},{"$f":"IF(LEFT($B6647,1)<>\"b\",\"N/A\",'Planning Allocations'!D6647)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6647,1)<>\"b\",'Planning Allocations'!$F6647=\"\"),\n     $F6647&\" (100.00%)\",\n     MID('Planning Allocations'!$F6647,1,LEN('Planning Allocations'!$F6647)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B6647,1)<>\"b\",'Planning Allocations'!$E6647=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6647,1,LEN('Planning Allocations'!$E6647)-2)\n)","v":""}]
[null,"s1582","At Jackson Road station, replace 138kV CB B, B1, B2, C, C1, C2 PK type air blast breakers with new 3000A 63kA circuit breakers. Install five new 3000A 63 kA 138kV breakers J1, J2, M, M1, M2. Install three new 345kV CB A, A1, A2 with 5000A 63kA model. Replace 345/138/34.5kV TR#3 with a 675 MVA unit. ","2018-11-11",16,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F6719,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6719,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I6719=\"Cancelled\",I6719=\"On Hold\"),0,1000000*E6719/G6719)","v":412856.50158967695},"IS",1,25.4,16,"2018-03-08","Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B6719,1)<>\"b\",\"N/A\",'Planning Allocations'!B6719)","v":"N/A"},{"$f":"IF(LEFT($B6719,1)<>\"b\",\"N/A\",'Planning Allocations'!C6719)","v":"N/A"},{"$f":"IF(LEFT($B6719,1)<>\"b\",\"N/A\",'Planning Allocations'!D6719)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6719,1)<>\"b\",'Planning Allocations'!$F6719=\"\"),\n     $F6719&\" (100.00%)\",\n     MID('Planning Allocations'!$F6719,1,LEN('Planning Allocations'!$F6719)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B6719,1)<>\"b\",'Planning Allocations'!$E6719=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6719,1,LEN('Planning Allocations'!$E6719)-2)\n)","v":""}]
[null,"s1589","At Auburn station, replace 69 kV breakers “A” and “D” with 40 kA, 3000 A, 69 kV circuit breakers. ","2020-05-29",1.6,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F6726,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6726,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I6726=\"Cancelled\",I6726=\"On Hold\"),0,1000000*E6726/G6726)","v":41285.650158967699},"IS",1,1.6,1.6,"2018-03-27","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B6726,1)<>\"b\",\"N/A\",'Planning Allocations'!B6726)","v":"N/A"},{"$f":"IF(LEFT($B6726,1)<>\"b\",\"N/A\",'Planning Allocations'!C6726)","v":"N/A"},{"$f":"IF(LEFT($B6726,1)<>\"b\",\"N/A\",'Planning Allocations'!D6726)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6726,1)<>\"b\",'Planning Allocations'!$F6726=\"\"),\n     $F6726&\" (100.00%)\",\n     MID('Planning Allocations'!$F6726,1,LEN('Planning Allocations'!$F6726)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B6726,1)<>\"b\",'Planning Allocations'!$E6726=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6726,1,LEN('Planning Allocations'!$E6726)-2)\n)","v":""}]
[null,"s1607.1","At Reusens station, replace existing 3000 A 40 kA 138 kV CB’s “AB” & “D” with new 3000 A 40 kA CB. Replace existing 138/34.5 kV 130 MVA XF’s #1 & XF #2 with new 138/34.5 kV 130 MVA XF’s.  Add new 3000 A 40 kA 138 kV circuit switchers  “XT1”,” XT2”, “XT4” on the high side of their respective transformers. Replace existing 1200 A 61 kA 138 kV cap switcher “AC” with new 650 A 31.5 kA cap switcher. Replace existing 300 A 12.5 kA 69 kV cap switcher “DD” with new 420 A 15 kA cap switcher. Install a new 3000 A 40 kA 69 kV CB “XB4L” to the low side of XF #4. Replace existing 1200 A 69 kV CBs “AA”, “BB”, & “CC” with new 3000 A 40 kA CB’s. Replace the 138/69 kV 60 MVA XF #4 with a new 138/70.5/13 kV 130 MVA transformer. ","2021-01-21",12.6,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F6767,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6767,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I6767=\"Cancelled\",I6767=\"On Hold\"),0,1000000*E6767/G6767)","v":325124.49500187061},"IS",1,12.6,12.6,"2018-03-27","Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B6767,1)<>\"b\",\"N/A\",'Planning Allocations'!B6767)","v":"N/A"},{"$f":"IF(LEFT($B6767,1)<>\"b\",\"N/A\",'Planning Allocations'!C6767)","v":"N/A"},{"$f":"IF(LEFT($B6767,1)<>\"b\",\"N/A\",'Planning Allocations'!D6767)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6767,1)<>\"b\",'Planning Allocations'!$F6767=\"\"),\n     $F6767&\" (100.00%)\",\n     MID('Planning Allocations'!$F6767,1,LEN('Planning Allocations'!$F6767)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B6767,1)<>\"b\",'Planning Allocations'!$E6767=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6767,1,LEN('Planning Allocations'!$E6767)-2)\n)","v":""}]
[null,"s1617.5","Rebuild existing East Delphos – Kossuth 69 kV line (~15.5 miles) with 795 ACSR, including partial reroute. ","2020-05-28",16.100000000000001,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F6803,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6803,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I6803=\"Cancelled\",I6803=\"On Hold\"),0,1000000*E6803/G6803)","v":415436.85472461249},"IS",1,16.100000000000001,16.100000000000001,"2018-04-17","Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B6803,1)<>\"b\",\"N/A\",'Planning Allocations'!B6803)","v":"N/A"},{"$f":"IF(LEFT($B6803,1)<>\"b\",\"N/A\",'Planning Allocations'!C6803)","v":"N/A"},{"$f":"IF(LEFT($B6803,1)<>\"b\",\"N/A\",'Planning Allocations'!D6803)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6803,1)<>\"b\",'Planning Allocations'!$F6803=\"\"),\n     $F6803&\" (100.00%)\",\n     MID('Planning Allocations'!$F6803,1,LEN('Planning Allocations'!$F6803)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B6803,1)<>\"b\",'Planning Allocations'!$E6803=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6803,1,LEN('Planning Allocations'!$E6803)-2)\n)","v":""}]
[null,"s1642.2","Install a 115 kV breaker on the high side of each Jackson Road transformer","2019-02-03",0,"PENELEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F6854,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6854,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},{"$f":"IF(OR(I6854=\"Cancelled\",I6854=\"On Hold\"),0,1000000*E6854/G6854)","v":0},"IS",1,0,0,"2018-03-23","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B6854,1)<>\"b\",\"N/A\",'Planning Allocations'!B6854)","v":"N/A"},{"$f":"IF(LEFT($B6854,1)<>\"b\",\"N/A\",'Planning Allocations'!C6854)","v":"N/A"},{"$f":"IF(LEFT($B6854,1)<>\"b\",\"N/A\",'Planning Allocations'!D6854)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6854,1)<>\"b\",'Planning Allocations'!$F6854=\"\"),\n     $F6854&\" (100.00%)\",\n     MID('Planning Allocations'!$F6854,1,LEN('Planning Allocations'!$F6854)-2)\n)","v":"PENELEC (100.00%)"},{"$f":"\n IF(OR(LEFT($B6854,1)<>\"b\",'Planning Allocations'!$E6854=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6854,1,LEN('Planning Allocations'!$E6854)-2)\n)","v":""}]
[null,"s1663.1","New ~0.75 mile double-circuit 138kV line extension to a new substation to serve a new PRO-TEC facility by cutting the existing East Leipsic-Yellow Creek 138kV circuit (Yellow Creek Extension).  Match existing conductors on new line extension, which are 1033 ACSR Curlew. ","2019-03-21",3.54,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F6886,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6886,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I6886=\"Cancelled\",I6886=\"On Hold\"),0,1000000*E6886/G6886)","v":91344.500976716023},"IS",1,0.9,3.54,"2018-04-17","Customer Service / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B6886,1)<>\"b\",\"N/A\",'Planning Allocations'!B6886)","v":"N/A"},{"$f":"IF(LEFT($B6886,1)<>\"b\",\"N/A\",'Planning Allocations'!C6886)","v":"N/A"},{"$f":"IF(LEFT($B6886,1)<>\"b\",\"N/A\",'Planning Allocations'!D6886)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6886,1)<>\"b\",'Planning Allocations'!$F6886=\"\"),\n     $F6886&\" (100.00%)\",\n     MID('Planning Allocations'!$F6886,1,LEN('Planning Allocations'!$F6886)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B6886,1)<>\"b\",'Planning Allocations'!$E6886=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6886,1,LEN('Planning Allocations'!$E6886)-2)\n)","v":""}]
[null,"s1687.3","At Chadwick Station, remote end relaying work will be required.","2023-06-23",0.4,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F6941,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6941,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I6941=\"Cancelled\",I6941=\"On Hold\"),0,1000000*E6941/G6941)","v":10321.412539741925},"EP",0.15,0.4,0.4,"2018-07-27","Customer Service / Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B6941,1)<>\"b\",\"N/A\",'Planning Allocations'!B6941)","v":"N/A"},{"$f":"IF(LEFT($B6941,1)<>\"b\",\"N/A\",'Planning Allocations'!C6941)","v":"N/A"},{"$f":"IF(LEFT($B6941,1)<>\"b\",\"N/A\",'Planning Allocations'!D6941)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6941,1)<>\"b\",'Planning Allocations'!$F6941=\"\"),\n     $F6941&\" (100.00%)\",\n     MID('Planning Allocations'!$F6941,1,LEN('Planning Allocations'!$F6941)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B6941,1)<>\"b\",'Planning Allocations'!$E6941=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6941,1,LEN('Planning Allocations'!$E6941)-2)\n)","v":""}]
[null,"s1706","Expand 138 kV Bus at Talmadge substation","2024-12-31",11.77,"ATSI",{"$f":"\nIF(     ISERROR( VLOOKUP(F6969,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F6969,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":41.631667510396014},{"$f":"IF(OR(I6969=\"Cancelled\",I6969=\"On Hold\"),0,1000000*E6969/G6969)","v":282717.47695575404},"EP",0.04,6.1,11.77,"2018-08-31","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B6969,1)<>\"b\",\"N/A\",'Planning Allocations'!B6969)","v":"N/A"},{"$f":"IF(LEFT($B6969,1)<>\"b\",\"N/A\",'Planning Allocations'!C6969)","v":"N/A"},{"$f":"IF(LEFT($B6969,1)<>\"b\",\"N/A\",'Planning Allocations'!D6969)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B6969,1)<>\"b\",'Planning Allocations'!$F6969=\"\"),\n     $F6969&\" (100.00%)\",\n     MID('Planning Allocations'!$F6969,1,LEN('Planning Allocations'!$F6969)-2)\n)","v":"ATSI (100.00%)"},{"$f":"\n IF(OR(LEFT($B6969,1)<>\"b\",'Planning Allocations'!$E6969=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E6969,1,LEN('Planning Allocations'!$E6969)-2)\n)","v":""}]
[null,"s1740","Expand Donaldson 138/13 kV Substation","2019-11-01",4.74,"DEOK",{"$f":"\nIF(     ISERROR( VLOOKUP(F7006,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7006,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":55.506230645570369},{"$f":"IF(OR(I7006=\"Cancelled\",I7006=\"On Hold\"),0,1000000*E7006/G7006)","v":85395.818539125961},"IS",1,4.1399999999999997,4.74,"2018-08-31","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B7006,1)<>\"b\",\"N/A\",'Planning Allocations'!B7006)","v":"N/A"},{"$f":"IF(LEFT($B7006,1)<>\"b\",\"N/A\",'Planning Allocations'!C7006)","v":"N/A"},{"$f":"IF(LEFT($B7006,1)<>\"b\",\"N/A\",'Planning Allocations'!D7006)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7006,1)<>\"b\",'Planning Allocations'!$F7006=\"\"),\n     $F7006&\" (100.00%)\",\n     MID('Planning Allocations'!$F7006,1,LEN('Planning Allocations'!$F7006)-2)\n)","v":"DEOK (100.00%)"},{"$f":"\n IF(OR(LEFT($B7006,1)<>\"b\",'Planning Allocations'!$E7006=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7006,1,LEN('Planning Allocations'!$E7006)-2)\n)","v":""}]
[null,"s1769.2","Dubois 115 kV substation - Replace Line relaying, line trap, substation conductor, line tuner, CCVT, circuit breaker and breaker disconnects (on Dubois – Harvey Run – Whetstone 115 kV Line)","2025-12-31",0,"PENELEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F7052,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7052,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},{"$f":"IF(OR(I7052=\"Cancelled\",I7052=\"On Hold\"),0,1000000*E7052/G7052)","v":0},"EP",0.01,0,0,"2018-10-29","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B7052,1)<>\"b\",\"N/A\",'Planning Allocations'!B7052)","v":"N/A"},{"$f":"IF(LEFT($B7052,1)<>\"b\",\"N/A\",'Planning Allocations'!C7052)","v":"N/A"},{"$f":"IF(LEFT($B7052,1)<>\"b\",\"N/A\",'Planning Allocations'!D7052)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7052,1)<>\"b\",'Planning Allocations'!$F7052=\"\"),\n     $F7052&\" (100.00%)\",\n     MID('Planning Allocations'!$F7052,1,LEN('Planning Allocations'!$F7052)-2)\n)","v":"PENELEC (100.00%)"},{"$f":"\n IF(OR(LEFT($B7052,1)<>\"b\",'Planning Allocations'!$E7052=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7052,1,LEN('Planning Allocations'!$E7052)-2)\n)","v":""}]
[null,"s1780.3","Westfall 46 kV Substation - Install new standard panels for line relaying","2020-11-25",0,"PENELEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F7093,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7093,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},{"$f":"IF(OR(I7093=\"Cancelled\",I7093=\"On Hold\"),0,1000000*E7093/G7093)","v":0},"IS",1,0,0,"2018-10-29","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B7093,1)<>\"b\",\"N/A\",'Planning Allocations'!B7093)","v":"N/A"},{"$f":"IF(LEFT($B7093,1)<>\"b\",\"N/A\",'Planning Allocations'!C7093)","v":"N/A"},{"$f":"IF(LEFT($B7093,1)<>\"b\",\"N/A\",'Planning Allocations'!D7093)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7093,1)<>\"b\",'Planning Allocations'!$F7093=\"\"),\n     $F7093&\" (100.00%)\",\n     MID('Planning Allocations'!$F7093,1,LEN('Planning Allocations'!$F7093)-2)\n)","v":"PENELEC (100.00%)"},{"$f":"\n IF(OR(LEFT($B7093,1)<>\"b\",'Planning Allocations'!$E7093=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7093,1,LEN('Planning Allocations'!$E7093)-2)\n)","v":""}]
[null,"s1806.4","East Windsor Substation - Install one (1) new 230 kV breaker","2020-12-15",0,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F7129,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7129,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},{"$f":"IF(OR(I7129=\"Cancelled\",I7129=\"On Hold\"),0,1000000*E7129/G7129)","v":0},"IS",1,0,0,"2018-11-28","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B7129,1)<>\"b\",\"N/A\",'Planning Allocations'!B7129)","v":"N/A"},{"$f":"IF(LEFT($B7129,1)<>\"b\",\"N/A\",'Planning Allocations'!C7129)","v":"N/A"},{"$f":"IF(LEFT($B7129,1)<>\"b\",\"N/A\",'Planning Allocations'!D7129)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7129,1)<>\"b\",'Planning Allocations'!$F7129=\"\"),\n     $F7129&\" (100.00%)\",\n     MID('Planning Allocations'!$F7129,1,LEN('Planning Allocations'!$F7129)-2)\n)","v":"JCPL (100.00%)"},{"$f":"\n IF(OR(LEFT($B7129,1)<>\"b\",'Planning Allocations'!$E7129=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7129,1,LEN('Planning Allocations'!$E7129)-2)\n)","v":""}]
[null,"s1822.2","Replace overdutied Lewistown 46 kV breakers due to transformer replacement - (Riverside (1LK), Viscose Hill (2LK), Mt Union, #2 Transformer and Bus Section breakers)","2022-12-31",0.6,"PENELEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F7180,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7180,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},{"$f":"IF(OR(I7180=\"Cancelled\",I7180=\"On Hold\"),0,1000000*E7180/G7180)","v":13227.814369752814},"UC",0.6,0,0.6,"2018-11-28","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B7180,1)<>\"b\",\"N/A\",'Planning Allocations'!B7180)","v":"N/A"},{"$f":"IF(LEFT($B7180,1)<>\"b\",\"N/A\",'Planning Allocations'!C7180)","v":"N/A"},{"$f":"IF(LEFT($B7180,1)<>\"b\",\"N/A\",'Planning Allocations'!D7180)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7180,1)<>\"b\",'Planning Allocations'!$F7180=\"\"),\n     $F7180&\" (100.00%)\",\n     MID('Planning Allocations'!$F7180,1,LEN('Planning Allocations'!$F7180)-2)\n)","v":"PENELEC (100.00%)"},{"$f":"\n IF(OR(LEFT($B7180,1)<>\"b\",'Planning Allocations'!$E7180=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7180,1,LEN('Planning Allocations'!$E7180)-2)\n)","v":""}]
[null,"s1837","Install three (3) 230 kV circuit breakers and associated equipment (bus, switches, relaying, etc.) to create a four-breaker ring bus at Davis Drive substation.","2019-10-15",2,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F7212,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7212,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},{"$f":"IF(OR(I7212=\"Cancelled\",I7212=\"On Hold\"),0,1000000*E7212/G7212)","v":43572.98474945534},"IS",1,0,2,"2018-11-08","Customer Service",null,{"$f":"IF(LEFT($B7212,1)<>\"b\",\"N/A\",'Planning Allocations'!B7212)","v":"N/A"},{"$f":"IF(LEFT($B7212,1)<>\"b\",\"N/A\",'Planning Allocations'!C7212)","v":"N/A"},{"$f":"IF(LEFT($B7212,1)<>\"b\",\"N/A\",'Planning Allocations'!D7212)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7212,1)<>\"b\",'Planning Allocations'!$F7212=\"\"),\n     $F7212&\" (100.00%)\",\n     MID('Planning Allocations'!$F7212,1,LEN('Planning Allocations'!$F7212)-2)\n)","v":"Dominion (100.00%)"},{"$f":"\n IF(OR(LEFT($B7212,1)<>\"b\",'Planning Allocations'!$E7212=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7212,1,LEN('Planning Allocations'!$E7212)-2)\n)","v":""}]
[null,"s1849 ","Build a new Upland 230/13 kV station ","2021-05-19",27,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F7228,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7228,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},{"$f":"IF(OR(I7228=\"Cancelled\",I7228=\"On Hold\"),0,1000000*E7228/G7228)","v":391433.42526549235},"IS",0.6,0,27,"2019-02-22","Customer Service",null,{"$f":"IF(LEFT($B7228,1)<>\"b\",\"N/A\",'Planning Allocations'!B7228)","v":"N/A"},{"$f":"IF(LEFT($B7228,1)<>\"b\",\"N/A\",'Planning Allocations'!C7228)","v":"N/A"},{"$f":"IF(LEFT($B7228,1)<>\"b\",\"N/A\",'Planning Allocations'!D7228)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7228,1)<>\"b\",'Planning Allocations'!$F7228=\"\"),\n     $F7228&\" (100.00%)\",\n     MID('Planning Allocations'!$F7228,1,LEN('Planning Allocations'!$F7228)-2)\n)","v":"PECO (100.00%)"},{"$f":"\n IF(OR(LEFT($B7228,1)<>\"b\",'Planning Allocations'!$E7228=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7228,1,LEN('Planning Allocations'!$E7228)-2)\n)","v":""}]
[null,"s1879.2","Expand the North Hershey 230 kV bus into a three breaker ring bus.","2023-08-01",0,"ME",{"$f":"\nIF(     ISERROR( VLOOKUP(F7295,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7295,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},{"$f":"IF(OR(I7295=\"Cancelled\",I7295=\"On Hold\"),0,1000000*E7295/G7295)","v":0},"UC",0.41,0,0,"2019-01-25","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B7295,1)<>\"b\",\"N/A\",'Planning Allocations'!B7295)","v":"N/A"},{"$f":"IF(LEFT($B7295,1)<>\"b\",\"N/A\",'Planning Allocations'!C7295)","v":"N/A"},{"$f":"IF(LEFT($B7295,1)<>\"b\",\"N/A\",'Planning Allocations'!D7295)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7295,1)<>\"b\",'Planning Allocations'!$F7295=\"\"),\n     $F7295&\" (100.00%)\",\n     MID('Planning Allocations'!$F7295,1,LEN('Planning Allocations'!$F7295)-2)\n)","v":"ME (100.00%)"},{"$f":"\n IF(OR(LEFT($B7295,1)<>\"b\",'Planning Allocations'!$E7295=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7295,1,LEN('Planning Allocations'!$E7295)-2)\n)","v":""}]
[null,"s1892.2","Reconductor 1.8 miles on Flying Hills-South Reading 69 kV line","2019-12-14",0,"ME",{"$f":"\nIF(     ISERROR( VLOOKUP(F7332,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7332,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},{"$f":"IF(OR(I7332=\"Cancelled\",I7332=\"On Hold\"),0,1000000*E7332/G7332)","v":0},"IS",1,0,0,"2019-04-26","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B7332,1)<>\"b\",\"N/A\",'Planning Allocations'!B7332)","v":"N/A"},{"$f":"IF(LEFT($B7332,1)<>\"b\",\"N/A\",'Planning Allocations'!C7332)","v":"N/A"},{"$f":"IF(LEFT($B7332,1)<>\"b\",\"N/A\",'Planning Allocations'!D7332)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7332,1)<>\"b\",'Planning Allocations'!$F7332=\"\"),\n     $F7332&\" (100.00%)\",\n     MID('Planning Allocations'!$F7332,1,LEN('Planning Allocations'!$F7332)-2)\n)","v":"ME (100.00%)"},{"$f":"\n IF(OR(LEFT($B7332,1)<>\"b\",'Planning Allocations'!$E7332=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7332,1,LEN('Planning Allocations'!$E7332)-2)\n)","v":""}]
[null,"s1894.2","Replace substation conductor on the Berkley Tap 69 kV line exit at the North Temple substation.","2022-12-16",0,"ME",{"$f":"\nIF(     ISERROR( VLOOKUP(F7340,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7340,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},{"$f":"IF(OR(I7340=\"Cancelled\",I7340=\"On Hold\"),0,1000000*E7340/G7340)","v":0},"UC",0.85,0,0,"2019-04-26","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B7340,1)<>\"b\",\"N/A\",'Planning Allocations'!B7340)","v":"N/A"},{"$f":"IF(LEFT($B7340,1)<>\"b\",\"N/A\",'Planning Allocations'!C7340)","v":"N/A"},{"$f":"IF(LEFT($B7340,1)<>\"b\",\"N/A\",'Planning Allocations'!D7340)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7340,1)<>\"b\",'Planning Allocations'!$F7340=\"\"),\n     $F7340&\" (100.00%)\",\n     MID('Planning Allocations'!$F7340,1,LEN('Planning Allocations'!$F7340)-2)\n)","v":"ME (100.00%)"},{"$f":"\n IF(OR(LEFT($B7340,1)<>\"b\",'Planning Allocations'!$E7340=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7340,1,LEN('Planning Allocations'!$E7340)-2)\n)","v":""}]
[null,"s1905.2","Replace substation conductor and relay on the Cabot Supermetals 69 kV line exit at North Boyertown substation.","2025-12-31",0,"ME",{"$f":"\nIF(     ISERROR( VLOOKUP(F7380,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7380,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},{"$f":"IF(OR(I7380=\"Cancelled\",I7380=\"On Hold\"),0,1000000*E7380/G7380)","v":0},"EP",0.02,0,0,"2019-04-26","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B7380,1)<>\"b\",\"N/A\",'Planning Allocations'!B7380)","v":"N/A"},{"$f":"IF(LEFT($B7380,1)<>\"b\",\"N/A\",'Planning Allocations'!C7380)","v":"N/A"},{"$f":"IF(LEFT($B7380,1)<>\"b\",\"N/A\",'Planning Allocations'!D7380)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7380,1)<>\"b\",'Planning Allocations'!$F7380=\"\"),\n     $F7380&\" (100.00%)\",\n     MID('Planning Allocations'!$F7380,1,LEN('Planning Allocations'!$F7380)-2)\n)","v":"ME (100.00%)"},{"$f":"\n IF(OR(LEFT($B7380,1)<>\"b\",'Planning Allocations'!$E7380=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7380,1,LEN('Planning Allocations'!$E7380)-2)\n)","v":""}]
[null,"s1920","Build 115 kV ring bus at the Clark Summit substation.","2025-12-01",3.9,"PENELEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F7423,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7423,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},{"$f":"IF(OR(I7423=\"Cancelled\",I7423=\"On Hold\"),0,1000000*E7423/G7423)","v":85980.793403393283},"EP",0,3.9,3.9,"2019-05-31","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B7423,1)<>\"b\",\"N/A\",'Planning Allocations'!B7423)","v":"N/A"},{"$f":"IF(LEFT($B7423,1)<>\"b\",\"N/A\",'Planning Allocations'!C7423)","v":"N/A"},{"$f":"IF(LEFT($B7423,1)<>\"b\",\"N/A\",'Planning Allocations'!D7423)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7423,1)<>\"b\",'Planning Allocations'!$F7423=\"\"),\n     $F7423&\" (100.00%)\",\n     MID('Planning Allocations'!$F7423,1,LEN('Planning Allocations'!$F7423)-2)\n)","v":"PENELEC (100.00%)"},{"$f":"\n IF(OR(LEFT($B7423,1)<>\"b\",'Planning Allocations'!$E7423=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7423,1,LEN('Planning Allocations'!$E7423)-2)\n)","v":""}]
[null,"s1928","Expand Maineville 138/13 kV substation. Extend the 138 kV bus. Add a second 138/13 kV 22 MVA transformer, 13 kV bus work and breakers for two feeder exits. The new transformer will be switch connected to the 138 kV bus similar to TB1.","2021-06-30",5.3,"DEOK",{"$f":"\nIF(     ISERROR( VLOOKUP(F7467,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7467,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":55.506230645570369},{"$f":"IF(OR(I7467=\"Cancelled\",I7467=\"On Hold\"),0,1000000*E7467/G7467)","v":95484.776003664054},"IS",1,0,5.3,"2019-05-20","Customer Service",null,{"$f":"IF(LEFT($B7467,1)<>\"b\",\"N/A\",'Planning Allocations'!B7467)","v":"N/A"},{"$f":"IF(LEFT($B7467,1)<>\"b\",\"N/A\",'Planning Allocations'!C7467)","v":"N/A"},{"$f":"IF(LEFT($B7467,1)<>\"b\",\"N/A\",'Planning Allocations'!D7467)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7467,1)<>\"b\",'Planning Allocations'!$F7467=\"\"),\n     $F7467&\" (100.00%)\",\n     MID('Planning Allocations'!$F7467,1,LEN('Planning Allocations'!$F7467)-2)\n)","v":"DEOK (100.00%)"},{"$f":"\n IF(OR(LEFT($B7467,1)<>\"b\",'Planning Allocations'!$E7467=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7467,1,LEN('Planning Allocations'!$E7467)-2)\n)","v":""}]
[null,"s1957","Fowles 138 kV Breaker and Substation Upgrades - Replace the 138 kV Q16 Breaker at Fowles","2020-03-06",0.7,"ATSI",{"$f":"\nIF(     ISERROR( VLOOKUP(F7500,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7500,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":41.631667510396014},{"$f":"IF(OR(I7500=\"Cancelled\",I7500=\"On Hold\"),0,1000000*E7500/G7500)","v":16814.123523281891},"IS",1,0,0.7,"2019-01-14","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B7500,1)<>\"b\",\"N/A\",'Planning Allocations'!B7500)","v":"N/A"},{"$f":"IF(LEFT($B7500,1)<>\"b\",\"N/A\",'Planning Allocations'!C7500)","v":"N/A"},{"$f":"IF(LEFT($B7500,1)<>\"b\",\"N/A\",'Planning Allocations'!D7500)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7500,1)<>\"b\",'Planning Allocations'!$F7500=\"\"),\n     $F7500&\" (100.00%)\",\n     MID('Planning Allocations'!$F7500,1,LEN('Planning Allocations'!$F7500)-2)\n)","v":"ATSI (100.00%)"},{"$f":"\n IF(OR(LEFT($B7500,1)<>\"b\",'Planning Allocations'!$E7500=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7500,1,LEN('Planning Allocations'!$E7500)-2)\n)","v":""}]
[null,"s2004.4","Retire the 0.12 mile radial 69 kV line from Rose Valley Switch.","2023-07-06",0.1,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F7554,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7554,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I7554=\"Cancelled\",I7554=\"On Hold\"),0,1000000*E7554/G7554)","v":2580.3531349354812},"UC",0.5,0,0.1,"2019-05-20","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B7554,1)<>\"b\",\"N/A\",'Planning Allocations'!B7554)","v":"N/A"},{"$f":"IF(LEFT($B7554,1)<>\"b\",\"N/A\",'Planning Allocations'!C7554)","v":"N/A"},{"$f":"IF(LEFT($B7554,1)<>\"b\",\"N/A\",'Planning Allocations'!D7554)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7554,1)<>\"b\",'Planning Allocations'!$F7554=\"\"),\n     $F7554&\" (100.00%)\",\n     MID('Planning Allocations'!$F7554,1,LEN('Planning Allocations'!$F7554)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B7554,1)<>\"b\",'Planning Allocations'!$E7554=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7554,1,LEN('Planning Allocations'!$E7554)-2)\n)","v":""}]
[null,"s2013.5","Re-route the Atlas Tap 34.5kV line into West End station.","2023-04-26",0.5,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F7583,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7583,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I7583=\"Cancelled\",I7583=\"On Hold\"),0,1000000*E7583/G7583)","v":12901.765674677405},"EP",0.5,0,0.5,"2019-05-20","Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B7583,1)<>\"b\",\"N/A\",'Planning Allocations'!B7583)","v":"N/A"},{"$f":"IF(LEFT($B7583,1)<>\"b\",\"N/A\",'Planning Allocations'!C7583)","v":"N/A"},{"$f":"IF(LEFT($B7583,1)<>\"b\",\"N/A\",'Planning Allocations'!D7583)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7583,1)<>\"b\",'Planning Allocations'!$F7583=\"\"),\n     $F7583&\" (100.00%)\",\n     MID('Planning Allocations'!$F7583,1,LEN('Planning Allocations'!$F7583)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B7583,1)<>\"b\",'Planning Allocations'!$E7583=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7583,1,LEN('Planning Allocations'!$E7583)-2)\n)","v":""}]
[null,"s2025.2","Expand existing Westport 115 kV station to accommodate new 115 kV UG circuits","2026-12-31",0,"BGE",{"$f":"\nIF(     ISERROR( VLOOKUP(F7619,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7619,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":44},{"$f":"IF(OR(I7619=\"Cancelled\",I7619=\"On Hold\"),0,1000000*E7619/G7619)","v":0},"EP",0.1,0,0,"2019-03-25","Customer Service",null,{"$f":"IF(LEFT($B7619,1)<>\"b\",\"N/A\",'Planning Allocations'!B7619)","v":"N/A"},{"$f":"IF(LEFT($B7619,1)<>\"b\",\"N/A\",'Planning Allocations'!C7619)","v":"N/A"},{"$f":"IF(LEFT($B7619,1)<>\"b\",\"N/A\",'Planning Allocations'!D7619)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7619,1)<>\"b\",'Planning Allocations'!$F7619=\"\"),\n     $F7619&\" (100.00%)\",\n     MID('Planning Allocations'!$F7619,1,LEN('Planning Allocations'!$F7619)-2)\n)","v":"BGE (100.00%)"},{"$f":"\n IF(OR(LEFT($B7619,1)<>\"b\",'Planning Allocations'!$E7619=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7619,1,LEN('Planning Allocations'!$E7619)-2)\n)","v":""}]
[null,"s2052.1"," Elko 230 kV Substation – Replace line relaying, line trap, and substation conductor on the Elko – Shawville 230 kV Line","2020-12-10",0,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F7666,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7666,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},{"$f":"IF(OR(I7666=\"Cancelled\",I7666=\"On Hold\"),0,1000000*E7666/G7666)","v":0},"IS",1,0,0,"2019-08-08","Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B7666,1)<>\"b\",\"N/A\",'Planning Allocations'!B7666)","v":"N/A"},{"$f":"IF(LEFT($B7666,1)<>\"b\",\"N/A\",'Planning Allocations'!C7666)","v":"N/A"},{"$f":"IF(LEFT($B7666,1)<>\"b\",\"N/A\",'Planning Allocations'!D7666)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7666,1)<>\"b\",'Planning Allocations'!$F7666=\"\"),\n     $F7666&\" (100.00%)\",\n     MID('Planning Allocations'!$F7666,1,LEN('Planning Allocations'!$F7666)-2)\n)","v":"APS (100.00%)"},{"$f":"\n IF(OR(LEFT($B7666,1)<>\"b\",'Planning Allocations'!$E7666=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7666,1,LEN('Planning Allocations'!$E7666)-2)\n)","v":""}]
[null,"s2063.7","At Hilliard station, upgrade 69 kV capacitor to 28.8 MVAr. Replace three (3) 69 kV 1200 A 21 kA CB’s with 2000 A 40 kA CB’s. Replace two sets of high speed ground switch/MOABs transformer protection with circuit switchers.","2020-11-23",3.2,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F7706,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7706,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I7706=\"Cancelled\",I7706=\"On Hold\"),0,1000000*E7706/G7706)","v":82571.300317935398},"IS",1,0,3.2,"2019-09-25","Customer Service / Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B7706,1)<>\"b\",\"N/A\",'Planning Allocations'!B7706)","v":"N/A"},{"$f":"IF(LEFT($B7706,1)<>\"b\",\"N/A\",'Planning Allocations'!C7706)","v":"N/A"},{"$f":"IF(LEFT($B7706,1)<>\"b\",\"N/A\",'Planning Allocations'!D7706)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7706,1)<>\"b\",'Planning Allocations'!$F7706=\"\"),\n     $F7706&\" (100.00%)\",\n     MID('Planning Allocations'!$F7706,1,LEN('Planning Allocations'!$F7706)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B7706,1)<>\"b\",'Planning Allocations'!$E7706=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7706,1,LEN('Planning Allocations'!$E7706)-2)\n)","v":""}]
[null,"s2092.2","At Deer Creek Station: Install a 138 kV circuit breaker for the new line exit.","2022-04-15",1.3,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F7749,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7749,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I7749=\"Cancelled\",I7749=\"On Hold\"),0,1000000*E7749/G7749)","v":33544.590754161254},"IS",1,0,1.3,"2019-10-25","Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B7749,1)<>\"b\",\"N/A\",'Planning Allocations'!B7749)","v":"N/A"},{"$f":"IF(LEFT($B7749,1)<>\"b\",\"N/A\",'Planning Allocations'!C7749)","v":"N/A"},{"$f":"IF(LEFT($B7749,1)<>\"b\",\"N/A\",'Planning Allocations'!D7749)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7749,1)<>\"b\",'Planning Allocations'!$F7749=\"\"),\n     $F7749&\" (100.00%)\",\n     MID('Planning Allocations'!$F7749,1,LEN('Planning Allocations'!$F7749)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B7749,1)<>\"b\",'Planning Allocations'!$E7749=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7749,1,LEN('Planning Allocations'!$E7749)-2)\n)","v":""}]
[null,"s2124","For the Avery 138/69 kV transformer No.1, replace transformer relaying, substation conductor, and upgrade disconnect switch.","2022-04-22",0.6,"ATSI",{"$f":"\nIF(     ISERROR( VLOOKUP(F7793,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7793,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":41.631667510396014},{"$f":"IF(OR(I7793=\"Cancelled\",I7793=\"On Hold\"),0,1000000*E7793/G7793)","v":14412.105877098762},"IS",1,0,0.6,"2019-11-22","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B7793,1)<>\"b\",\"N/A\",'Planning Allocations'!B7793)","v":"N/A"},{"$f":"IF(LEFT($B7793,1)<>\"b\",\"N/A\",'Planning Allocations'!C7793)","v":"N/A"},{"$f":"IF(LEFT($B7793,1)<>\"b\",\"N/A\",'Planning Allocations'!D7793)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7793,1)<>\"b\",'Planning Allocations'!$F7793=\"\"),\n     $F7793&\" (100.00%)\",\n     MID('Planning Allocations'!$F7793,1,LEN('Planning Allocations'!$F7793)-2)\n)","v":"ATSI (100.00%)"},{"$f":"\n IF(OR(LEFT($B7793,1)<>\"b\",'Planning Allocations'!$E7793=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7793,1,LEN('Planning Allocations'!$E7793)-2)\n)","v":""}]
["Danville Area","s2143.15","On the Goodyear-US Gypsum 69 kV line, replace 2 wood structures to accommodate additional loading of new ADSS and install ADSS under-build.","2021-05-26",0.4,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F7826,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7826,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I7826=\"Cancelled\",I7826=\"On Hold\"),0,1000000*E7826/G7826)","v":10321.412539741925},"IS",1,0,0.4,"2019-11-22","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B7826,1)<>\"b\",\"N/A\",'Planning Allocations'!B7826)","v":"N/A"},{"$f":"IF(LEFT($B7826,1)<>\"b\",\"N/A\",'Planning Allocations'!C7826)","v":"N/A"},{"$f":"IF(LEFT($B7826,1)<>\"b\",\"N/A\",'Planning Allocations'!D7826)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7826,1)<>\"b\",'Planning Allocations'!$F7826=\"\"),\n     $F7826&\" (100.00%)\",\n     MID('Planning Allocations'!$F7826,1,LEN('Planning Allocations'!$F7826)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B7826,1)<>\"b\",'Planning Allocations'!$E7826=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7826,1,LEN('Planning Allocations'!$E7826)-2)\n)","v":""}]
["Amos – Hopkins Line Rebuild","s2145.1","Rebuild the Amos – Hopkins 138 kV circuit from structure 124-8A to Hopkins station as single circuit (~19.6 miles), including structure work near Saint Albans Tap and Angel Branch Tap.","2023-11-17",61.3,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F7841,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7841,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I7841=\"Cancelled\",I7841=\"On Hold\"),0,1000000*E7841/G7841)","v":1581756.4717154498},"EP",0.5,0,61.3,"2019-11-22","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B7841,1)<>\"b\",\"N/A\",'Planning Allocations'!B7841)","v":"N/A"},{"$f":"IF(LEFT($B7841,1)<>\"b\",\"N/A\",'Planning Allocations'!C7841)","v":"N/A"},{"$f":"IF(LEFT($B7841,1)<>\"b\",\"N/A\",'Planning Allocations'!D7841)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7841,1)<>\"b\",'Planning Allocations'!$F7841=\"\"),\n     $F7841&\" (100.00%)\",\n     MID('Planning Allocations'!$F7841,1,LEN('Planning Allocations'!$F7841)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B7841,1)<>\"b\",'Planning Allocations'!$E7841=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7841,1,LEN('Planning Allocations'!$E7841)-2)\n)","v":""}]
["Findlay Area Improvements","s2155.5","At East Findlay, replace existing switch with three-way 69 kV POP switch.","2020-12-29",0.6,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F7909,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7909,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I7909=\"Cancelled\",I7909=\"On Hold\"),0,1000000*E7909/G7909)","v":15482.118809612886},"IS",1,0,0.6,"2019-12-18","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B7909,1)<>\"b\",\"N/A\",'Planning Allocations'!B7909)","v":"N/A"},{"$f":"IF(LEFT($B7909,1)<>\"b\",\"N/A\",'Planning Allocations'!C7909)","v":"N/A"},{"$f":"IF(LEFT($B7909,1)<>\"b\",\"N/A\",'Planning Allocations'!D7909)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7909,1)<>\"b\",'Planning Allocations'!$F7909=\"\"),\n     $F7909&\" (100.00%)\",\n     MID('Planning Allocations'!$F7909,1,LEN('Planning Allocations'!$F7909)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B7909,1)<>\"b\",'Planning Allocations'!$E7909=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7909,1,LEN('Planning Allocations'!$E7909)-2)\n)","v":""}]
["Shawtown Switch","s2162.2","Replace the existing Shawtown Switch with a 138 kV standard switch (operated at 34.5 kV) with SCADA controls. Additional structures are required on either side of the switch.","2022-10-15",1.3,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F7928,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7928,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I7928=\"Cancelled\",I7928=\"On Hold\"),0,1000000*E7928/G7928)","v":33544.590754161254},"IS",1,0,1.3,"2019-12-18","Customer Service",null,{"$f":"IF(LEFT($B7928,1)<>\"b\",\"N/A\",'Planning Allocations'!B7928)","v":"N/A"},{"$f":"IF(LEFT($B7928,1)<>\"b\",\"N/A\",'Planning Allocations'!C7928)","v":"N/A"},{"$f":"IF(LEFT($B7928,1)<>\"b\",\"N/A\",'Planning Allocations'!D7928)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7928,1)<>\"b\",'Planning Allocations'!$F7928=\"\"),\n     $F7928&\" (100.00%)\",\n     MID('Planning Allocations'!$F7928,1,LEN('Planning Allocations'!$F7928)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B7928,1)<>\"b\",'Planning Allocations'!$E7928=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7928,1,LEN('Planning Allocations'!$E7928)-2)\n)","v":""}]
["Theta 69kV Tap","s2169","Build a double circuit 69 kV tap from the existing Columbia - Scott and Columbia - Berwick 69 kV lines to connect the new 69/12kV distribution substation, \"Theta\"","2021-12-21",1.4,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F7954,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7954,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},{"$f":"IF(OR(I7954=\"Cancelled\",I7954=\"On Hold\"),0,1000000*E7954/G7954)","v":33333.333333333336},"IS",1,0,1.4,"2019-11-18","Customer Service",null,{"$f":"IF(LEFT($B7954,1)<>\"b\",\"N/A\",'Planning Allocations'!B7954)","v":"N/A"},{"$f":"IF(LEFT($B7954,1)<>\"b\",\"N/A\",'Planning Allocations'!C7954)","v":"N/A"},{"$f":"IF(LEFT($B7954,1)<>\"b\",\"N/A\",'Planning Allocations'!D7954)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7954,1)<>\"b\",'Planning Allocations'!$F7954=\"\"),\n     $F7954&\" (100.00%)\",\n     MID('Planning Allocations'!$F7954,1,LEN('Planning Allocations'!$F7954)-2)\n)","v":"PPL (100.00%)"},{"$f":"\n IF(OR(LEFT($B7954,1)<>\"b\",'Planning Allocations'!$E7954=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7954,1,LEN('Planning Allocations'!$E7954)-2)\n)","v":""}]
["Stuart Area","s2179.13","Remove ~12.2 miles of 138 kV line from Alum Ridge - Claytor.","2027-11-01",1.2,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F7993,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F7993,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I7993=\"Cancelled\",I7993=\"On Hold\"),0,1000000*E7993/G7993)","v":30964.237619225773},"EP",0.35,1.49,1.2,"2020-01-17","Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B7993,1)<>\"b\",\"N/A\",'Planning Allocations'!B7993)","v":"N/A"},{"$f":"IF(LEFT($B7993,1)<>\"b\",\"N/A\",'Planning Allocations'!C7993)","v":"N/A"},{"$f":"IF(LEFT($B7993,1)<>\"b\",\"N/A\",'Planning Allocations'!D7993)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B7993,1)<>\"b\",'Planning Allocations'!$F7993=\"\"),\n     $F7993&\" (100.00%)\",\n     MID('Planning Allocations'!$F7993,1,LEN('Planning Allocations'!$F7993)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B7993,1)<>\"b\",'Planning Allocations'!$E7993=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E7993,1,LEN('Planning Allocations'!$E7993)-2)\n)","v":""}]
["Stuart - Seaman","s2184.3","Rebuild the 2.0 mile West Union – Copeland 69 kV line utilizing 795 ACSR. The line is part of the Stuart – Seaman 69 kV circuit and is currently radial fed from West Union switch.","2024-12-01",4,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F8037,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8037,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I8037=\"Cancelled\",I8037=\"On Hold\"),0,1000000*E8037/G8037)","v":103214.12539741924},"EP",0,0,4,"2020-02-21","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B8037,1)<>\"b\",\"N/A\",'Planning Allocations'!B8037)","v":"N/A"},{"$f":"IF(LEFT($B8037,1)<>\"b\",\"N/A\",'Planning Allocations'!C8037)","v":"N/A"},{"$f":"IF(LEFT($B8037,1)<>\"b\",\"N/A\",'Planning Allocations'!D8037)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8037,1)<>\"b\",'Planning Allocations'!$F8037=\"\"),\n     $F8037&\" (100.00%)\",\n     MID('Planning Allocations'!$F8037,1,LEN('Planning Allocations'!$F8037)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B8037,1)<>\"b\",'Planning Allocations'!$E8037=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8037,1,LEN('Planning Allocations'!$E8037)-2)\n)","v":""}]
["Findlay North Baltimore Improvements","s2199.11","Replace Cherry Street switch with a two way 1200A switch.","2022-11-19",0.6,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F8080,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8080,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I8080=\"Cancelled\",I8080=\"On Hold\"),0,1000000*E8080/G8080)","v":15482.118809612886},"IS",1,0,0.6,"2020-02-21","Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B8080,1)<>\"b\",\"N/A\",'Planning Allocations'!B8080)","v":"N/A"},{"$f":"IF(LEFT($B8080,1)<>\"b\",\"N/A\",'Planning Allocations'!C8080)","v":"N/A"},{"$f":"IF(LEFT($B8080,1)<>\"b\",\"N/A\",'Planning Allocations'!D8080)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8080,1)<>\"b\",'Planning Allocations'!$F8080=\"\"),\n     $F8080&\" (100.00%)\",\n     MID('Planning Allocations'!$F8080,1,LEN('Planning Allocations'!$F8080)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B8080,1)<>\"b\",'Planning Allocations'!$E8080=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8080,1,LEN('Planning Allocations'!$E8080)-2)\n)","v":""}]
["Locust - Fairfield","s2211.5","Millville-Fairfield Sectionalizing  -  Install switching facilities with EMS control and TLS in or adjacent to BREC Ross. Loop the main feeder though the new facilities. Install switching facilities with EMS control and TLS at or near the tap to BREC Colerain. Loop the main feeder though the new facilities. Install ATO in River Circle Substation.  Loop the main feeder through the facilities.","2026-05-14",6.5,"DEOK",{"$f":"\nIF(     ISERROR( VLOOKUP(F8114,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8114,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":55.506230645570369},{"$f":"IF(OR(I8114=\"Cancelled\",I8114=\"On Hold\"),0,1000000*E8114/G8114)","v":117103.97057053138},"EP",0,0,6.5,"2020-03-19","Customer Service",null,{"$f":"IF(LEFT($B8114,1)<>\"b\",\"N/A\",'Planning Allocations'!B8114)","v":"N/A"},{"$f":"IF(LEFT($B8114,1)<>\"b\",\"N/A\",'Planning Allocations'!C8114)","v":"N/A"},{"$f":"IF(LEFT($B8114,1)<>\"b\",\"N/A\",'Planning Allocations'!D8114)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8114,1)<>\"b\",'Planning Allocations'!$F8114=\"\"),\n     $F8114&\" (100.00%)\",\n     MID('Planning Allocations'!$F8114,1,LEN('Planning Allocations'!$F8114)-2)\n)","v":"DEOK (100.00%)"},{"$f":"\n IF(OR(LEFT($B8114,1)<>\"b\",'Planning Allocations'!$E8114=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8114,1,LEN('Planning Allocations'!$E8114)-2)\n)","v":""}]
["Athens Area Improvements","s2224.2","Retire approximately 11.5 miles of the Philo – Rutland 138kV line asset from Lee station north, including the de-energized portion of the line that runs through the Plains community.","2024-10-01",3.5,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F8167,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8167,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I8167=\"Cancelled\",I8167=\"On Hold\"),0,1000000*E8167/G8167)","v":90312.359722741836},"EP",0,0,3.5,"2020-03-19","Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B8167,1)<>\"b\",\"N/A\",'Planning Allocations'!B8167)","v":"N/A"},{"$f":"IF(LEFT($B8167,1)<>\"b\",\"N/A\",'Planning Allocations'!C8167)","v":"N/A"},{"$f":"IF(LEFT($B8167,1)<>\"b\",\"N/A\",'Planning Allocations'!D8167)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8167,1)<>\"b\",'Planning Allocations'!$F8167=\"\"),\n     $F8167&\" (100.00%)\",\n     MID('Planning Allocations'!$F8167,1,LEN('Planning Allocations'!$F8167)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B8167,1)<>\"b\",'Planning Allocations'!$E8167=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8167,1,LEN('Planning Allocations'!$E8167)-2)\n)","v":""}]
["Customer - North Star BlueScope Steel 345 kV Expansion","s2237.2","S2237.2 is new additional scope to mitgate load loss criteria violation identified during Do No Harm testing. \n\nContingency: P6 Loss of the Fulton-North Star Steel 345 kV Line and any additional line. Ex. Loss of Fulton-North Star Steel 345 kV Line (300 MW) and loss of the Allen Junction-Westgate 138 kV line (79 MW)\ntotaling over 379 MW of load loss.\n\nConstruct a new 345 kV four breaker ring bus.\n? De-energize approx. 1.0 mile of the Dowling-Fulton 345 kV line. Construct 8.7 miles of 345 kV line to connect the Dowling 345 kV line into the new 345 kV station with 954 ACSR 45/7 bundled (2 conductors per phase). New 345 kV line to be built and share structures with the Delta-Wauseon 138 kV line and Delta – Fulton 138 kV line. Replace the wave trap at Dowling 345 kV line to ensure the Dowling-New 345 kV station 345 kV transmission line is the limiting element. Re-terminate the Fulton 345 kV line that serves North Star Steel Sydney into the new 345 kV station. Provide two feeds from the new 345 kV station to North Star Steel Sydney with 95","2025-06-01",67,"ATSI",{"$f":"\nIF(     ISERROR( VLOOKUP(F8197,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8197,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":41.631667510396014},{"$f":"IF(OR(I8197=\"Cancelled\",I8197=\"On Hold\"),0,1000000*E8197/G8197)","v":1609351.8229426951},"EP",0.04,0,67,"2020-11-04","Customer Service",null,{"$f":"IF(LEFT($B8197,1)<>\"b\",\"N/A\",'Planning Allocations'!B8197)","v":"N/A"},{"$f":"IF(LEFT($B8197,1)<>\"b\",\"N/A\",'Planning Allocations'!C8197)","v":"N/A"},{"$f":"IF(LEFT($B8197,1)<>\"b\",\"N/A\",'Planning Allocations'!D8197)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8197,1)<>\"b\",'Planning Allocations'!$F8197=\"\"),\n     $F8197&\" (100.00%)\",\n     MID('Planning Allocations'!$F8197,1,LEN('Planning Allocations'!$F8197)-2)\n)","v":"ATSI (100.00%)"},{"$f":"\n IF(OR(LEFT($B8197,1)<>\"b\",'Planning Allocations'!$E8197=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8197,1,LEN('Planning Allocations'!$E8197)-2)\n)","v":""}]
["Walhonding","s2271.1","Install approximately 1 mile of double circuit line to tie the greenfield Walhonding Switch (will be built at 69 kV design but will operate at 34.5 kV until project S2149 is in service, at which time it will operate at 69 kV) to the Killbuck – South Coshocton 34.5kV circuit.","2021-12-21",3.2,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F8254,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8254,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I8254=\"Cancelled\",I8254=\"On Hold\"),0,1000000*E8254/G8254)","v":82571.300317935398},"IS",1,0,3.2,"2020-05-22","Customer Service",null,{"$f":"IF(LEFT($B8254,1)<>\"b\",\"N/A\",'Planning Allocations'!B8254)","v":"N/A"},{"$f":"IF(LEFT($B8254,1)<>\"b\",\"N/A\",'Planning Allocations'!C8254)","v":"N/A"},{"$f":"IF(LEFT($B8254,1)<>\"b\",\"N/A\",'Planning Allocations'!D8254)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8254,1)<>\"b\",'Planning Allocations'!$F8254=\"\"),\n     $F8254&\" (100.00%)\",\n     MID('Planning Allocations'!$F8254,1,LEN('Planning Allocations'!$F8254)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B8254,1)<>\"b\",'Planning Allocations'!$E8254=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8254,1,LEN('Planning Allocations'!$E8254)-2)\n)","v":""}]
["Lott 138kV Deliver Point Solution","s2283.1","Build ~ 3.75 miles of single circuit 138kV transmission line from new Condit 3-way MOAB Switch (tapping the Centerburg – Trent 138kV circuit) to Lott station (Consolidated Co-op).","2024-06-01",9.86,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F8287,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8287,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I8287=\"Cancelled\",I8287=\"On Hold\"),0,1000000*E8287/G8287)","v":254422.81910463842},"EP",0,0,9.86,"2020-06-19","Customer Service / Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B8287,1)<>\"b\",\"N/A\",'Planning Allocations'!B8287)","v":"N/A"},{"$f":"IF(LEFT($B8287,1)<>\"b\",\"N/A\",'Planning Allocations'!C8287)","v":"N/A"},{"$f":"IF(LEFT($B8287,1)<>\"b\",\"N/A\",'Planning Allocations'!D8287)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8287,1)<>\"b\",'Planning Allocations'!$F8287=\"\"),\n     $F8287&\" (100.00%)\",\n     MID('Planning Allocations'!$F8287,1,LEN('Planning Allocations'!$F8287)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B8287,1)<>\"b\",'Planning Allocations'!$E8287=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8287,1,LEN('Planning Allocations'!$E8287)-2)\n)","v":""}]
["Buckhannon – Corder Crossing 138 kV Line","s2288","Tap the Buckhannon-Corder Crossing 138 kV line approximately 9.6 miles from Buckhannon substation and build a 138 kV line one span toward the proposed customer substation. Install two (2) 138 kV in-line switches on either side of the new customer tap connection. Install one (1) 138 kV in-line switch on the line extension towards the customer substation.\n\n\n\n","2021-03-25",1.3,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F8300,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8300,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},{"$f":"IF(OR(I8300=\"Cancelled\",I8300=\"On Hold\"),0,1000000*E8300/G8300)","v":25026.776848836471},"IS",1,0,1.3,"2020-05-22","Customer Service",null,{"$f":"IF(LEFT($B8300,1)<>\"b\",\"N/A\",'Planning Allocations'!B8300)","v":"N/A"},{"$f":"IF(LEFT($B8300,1)<>\"b\",\"N/A\",'Planning Allocations'!C8300)","v":"N/A"},{"$f":"IF(LEFT($B8300,1)<>\"b\",\"N/A\",'Planning Allocations'!D8300)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8300,1)<>\"b\",'Planning Allocations'!$F8300=\"\"),\n     $F8300&\" (100.00%)\",\n     MID('Planning Allocations'!$F8300,1,LEN('Planning Allocations'!$F8300)-2)\n)","v":"APS (100.00%)"},{"$f":"\n IF(OR(LEFT($B8300,1)<>\"b\",'Planning Allocations'!$E8300=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8300,1,LEN('Planning Allocations'!$E8300)-2)\n)","v":""}]
[null,"s2333","Install a 1200 Amp, 25kAIC circuit switcher and associated equipment (bus, switches, relaying, etc.) to feed the new transformer at St. Johns.","2021-11-15",0.5,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F8374,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8374,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},{"$f":"IF(OR(I8374=\"Cancelled\",I8374=\"On Hold\"),0,1000000*E8374/G8374)","v":0},"Cancelled",0,0,0.5,"2020-07-16","Customer Service",null,{"$f":"IF(LEFT($B8374,1)<>\"b\",\"N/A\",'Planning Allocations'!B8374)","v":"N/A"},{"$f":"IF(LEFT($B8374,1)<>\"b\",\"N/A\",'Planning Allocations'!C8374)","v":"N/A"},{"$f":"IF(LEFT($B8374,1)<>\"b\",\"N/A\",'Planning Allocations'!D8374)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8374,1)<>\"b\",'Planning Allocations'!$F8374=\"\"),\n     $F8374&\" (100.00%)\",\n     MID('Planning Allocations'!$F8374,1,LEN('Planning Allocations'!$F8374)-2)\n)","v":"Dominion (100.00%)"},{"$f":"\n IF(OR(LEFT($B8374,1)<>\"b\",'Planning Allocations'!$E8374=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8374,1,LEN('Planning Allocations'!$E8374)-2)\n)","v":""}]
[null,"s2340.2","Re-conductor 230kV Line #2222 from Rollins Ford to Gainseville (approx. 1.11 miles)","2025-12-31",2,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F8383,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8383,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},{"$f":"IF(OR(I8383=\"Cancelled\",I8383=\"On Hold\"),0,1000000*E8383/G8383)","v":43572.98474945534},"EP",0,0,2,"2021-06-08","Customer Service",null,{"$f":"IF(LEFT($B8383,1)<>\"b\",\"N/A\",'Planning Allocations'!B8383)","v":"N/A"},{"$f":"IF(LEFT($B8383,1)<>\"b\",\"N/A\",'Planning Allocations'!C8383)","v":"N/A"},{"$f":"IF(LEFT($B8383,1)<>\"b\",\"N/A\",'Planning Allocations'!D8383)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8383,1)<>\"b\",'Planning Allocations'!$F8383=\"\"),\n     $F8383&\" (100.00%)\",\n     MID('Planning Allocations'!$F8383,1,LEN('Planning Allocations'!$F8383)-2)\n)","v":"Dominion (100.00%)"},{"$f":"\n IF(OR(LEFT($B8383,1)<>\"b\",'Planning Allocations'!$E8383=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8383,1,LEN('Planning Allocations'!$E8383)-2)\n)","v":""}]
["New Customer Substation","s2379","Tap the South Hamburg-Leesport-North Temple 69 kV line, Install 69 kV switches and Construct ~1 span of 69 kV to customer substation\n\n","2022-10-01",1.9,"ME",{"$f":"\nIF(     ISERROR( VLOOKUP(F8439,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8439,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.358967341723599},{"$f":"IF(OR(I8439=\"Cancelled\",I8439=\"On Hold\"),0,1000000*E8439/G8439)","v":41888.07883755058},"EP",0.38,0,1.9,"2020-10-15","Customer Service",null,{"$f":"IF(LEFT($B8439,1)<>\"b\",\"N/A\",'Planning Allocations'!B8439)","v":"N/A"},{"$f":"IF(LEFT($B8439,1)<>\"b\",\"N/A\",'Planning Allocations'!C8439)","v":"N/A"},{"$f":"IF(LEFT($B8439,1)<>\"b\",\"N/A\",'Planning Allocations'!D8439)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8439,1)<>\"b\",'Planning Allocations'!$F8439=\"\"),\n     $F8439&\" (100.00%)\",\n     MID('Planning Allocations'!$F8439,1,LEN('Planning Allocations'!$F8439)-2)\n)","v":"ME (100.00%)"},{"$f":"\n IF(OR(LEFT($B8439,1)<>\"b\",'Planning Allocations'!$E8439=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8439,1,LEN('Planning Allocations'!$E8439)-2)\n)","v":""}]
["Haviland – South Hicksville","s2394.6","Replace Latty Switch with 69 kV, 1200A, 3-way Phase-over-Phase switches with sectionalizing capability.","2024-11-15",0.6,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F8466,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8466,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I8466=\"Cancelled\",I8466=\"On Hold\"),0,1000000*E8466/G8466)","v":15482.118809612886},"EP",0,0,0.6,"2020-09-11","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B8466,1)<>\"b\",\"N/A\",'Planning Allocations'!B8466)","v":"N/A"},{"$f":"IF(LEFT($B8466,1)<>\"b\",\"N/A\",'Planning Allocations'!C8466)","v":"N/A"},{"$f":"IF(LEFT($B8466,1)<>\"b\",\"N/A\",'Planning Allocations'!D8466)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8466,1)<>\"b\",'Planning Allocations'!$F8466=\"\"),\n     $F8466&\" (100.00%)\",\n     MID('Planning Allocations'!$F8466,1,LEN('Planning Allocations'!$F8466)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B8466,1)<>\"b\",'Planning Allocations'!$E8466=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8466,1,LEN('Planning Allocations'!$E8466)-2)\n)","v":""}]
[null,"s2408.1","Rebuild ~12.7 miles of the existing Fort Robinson – Hill 69 kV line between Fort Robinson and Hill stations.","2023-07-01",30.9,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F8526,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8526,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I8526=\"Cancelled\",I8526=\"On Hold\"),0,1000000*E8526/G8526)","v":797329.11869506363},"EP",0,0,30.9,"2020-10-16","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B8526,1)<>\"b\",\"N/A\",'Planning Allocations'!B8526)","v":"N/A"},{"$f":"IF(LEFT($B8526,1)<>\"b\",\"N/A\",'Planning Allocations'!C8526)","v":"N/A"},{"$f":"IF(LEFT($B8526,1)<>\"b\",\"N/A\",'Planning Allocations'!D8526)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8526,1)<>\"b\",'Planning Allocations'!$F8526=\"\"),\n     $F8526&\" (100.00%)\",\n     MID('Planning Allocations'!$F8526,1,LEN('Planning Allocations'!$F8526)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B8526,1)<>\"b\",'Planning Allocations'!$E8526=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8526,1,LEN('Planning Allocations'!$E8526)-2)\n)","v":""}]
["Waneeta 230kV Circuit Breaker","s2417","Replace Waneeta 230kV circuit breaker #285.","2022-06-01",0.8,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F8549,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8549,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},{"$f":"IF(OR(I8549=\"Cancelled\",I8549=\"On Hold\"),0,1000000*E8549/G8549)","v":11598.027415273848},"IS",1,0,0.8,"2020-12-01","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B8549,1)<>\"b\",\"N/A\",'Planning Allocations'!B8549)","v":"N/A"},{"$f":"IF(LEFT($B8549,1)<>\"b\",\"N/A\",'Planning Allocations'!C8549)","v":"N/A"},{"$f":"IF(LEFT($B8549,1)<>\"b\",\"N/A\",'Planning Allocations'!D8549)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8549,1)<>\"b\",'Planning Allocations'!$F8549=\"\"),\n     $F8549&\" (100.00%)\",\n     MID('Planning Allocations'!$F8549,1,LEN('Planning Allocations'!$F8549)-2)\n)","v":"PECO (100.00%)"},{"$f":"\n IF(OR(LEFT($B8549,1)<>\"b\",'Planning Allocations'!$E8549=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8549,1,LEN('Planning Allocations'!$E8549)-2)\n)","v":""}]
["Leslie, Clay, Bell and Knox Counties, Kentucky","s2428.4","Rebuild approximately ~40 miles of Wooton – Pineville 161kV line to address the identified asset condition needs. This work also includes line removal work as well as access road construction.  Majority of proposed line rebuild is to be constructed on existing center line.","2027-11-30",115,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F8574,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8574,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I8574=\"Cancelled\",I8574=\"On Hold\"),0,1000000*E8574/G8574)","v":2967406.1051758029},"EP",0,0,115,"2020-11-20","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B8574,1)<>\"b\",\"N/A\",'Planning Allocations'!B8574)","v":"N/A"},{"$f":"IF(LEFT($B8574,1)<>\"b\",\"N/A\",'Planning Allocations'!C8574)","v":"N/A"},{"$f":"IF(LEFT($B8574,1)<>\"b\",\"N/A\",'Planning Allocations'!D8574)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8574,1)<>\"b\",'Planning Allocations'!$F8574=\"\"),\n     $F8574&\" (100.00%)\",\n     MID('Planning Allocations'!$F8574,1,LEN('Planning Allocations'!$F8574)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B8574,1)<>\"b\",'Planning Allocations'!$E8574=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8574,1,LEN('Planning Allocations'!$E8574)-2)\n)","v":""}]
["Pike County, Kentucky","s2436.2","Construct a greenfield 138KV Myra Station to replace Elwood Station. Install 138KV double box bay with two 138kV circuit breakers and line exits to Fremont & Beaver Creek. Install 138/34.5 kV transformer with high-side circuit switcher and associated 34.5kV breakers. Install fiber connectivity for upgraded relaying.","2024-11-30",3.43,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F8626,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8626,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I8626=\"Cancelled\",I8626=\"On Hold\"),0,1000000*E8626/G8626)","v":88506.112528286991},"EP",0,0,3.43,"2020-12-18","Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B8626,1)<>\"b\",\"N/A\",'Planning Allocations'!B8626)","v":"N/A"},{"$f":"IF(LEFT($B8626,1)<>\"b\",\"N/A\",'Planning Allocations'!C8626)","v":"N/A"},{"$f":"IF(LEFT($B8626,1)<>\"b\",\"N/A\",'Planning Allocations'!D8626)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8626,1)<>\"b\",'Planning Allocations'!$F8626=\"\"),\n     $F8626&\" (100.00%)\",\n     MID('Planning Allocations'!$F8626,1,LEN('Planning Allocations'!$F8626)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B8626,1)<>\"b\",'Planning Allocations'!$E8626=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8626,1,LEN('Planning Allocations'!$E8626)-2)\n)","v":""}]
["Pike County, Kentucky","s2446.1","Replace Belfry substation with Orinoco substation by installing a 69KV box bay and 12KV rural bay to be built in the clear southwest of existing Belfry station. Install 69/12kV 20 MVA transformer and two 12kV breakers.","2024-12-31",0.65,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F8661,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8661,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I8661=\"Cancelled\",I8661=\"On Hold\"),0,1000000*E8661/G8661)","v":16772.295377080627},"EP",0,0,0.65,"2021-01-15","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B8661,1)<>\"b\",\"N/A\",'Planning Allocations'!B8661)","v":"N/A"},{"$f":"IF(LEFT($B8661,1)<>\"b\",\"N/A\",'Planning Allocations'!C8661)","v":"N/A"},{"$f":"IF(LEFT($B8661,1)<>\"b\",\"N/A\",'Planning Allocations'!D8661)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8661,1)<>\"b\",'Planning Allocations'!$F8661=\"\"),\n     $F8661&\" (100.00%)\",\n     MID('Planning Allocations'!$F8661,1,LEN('Planning Allocations'!$F8661)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B8661,1)<>\"b\",'Planning Allocations'!$E8661=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8661,1,LEN('Planning Allocations'!$E8661)-2)\n)","v":""}]
["North Strasburg, Ohio","s2468","North Strasburg 138kV: Replace the failed 138kV circuit switchers with new station line switches. Replace the wood support structures with new steel structures.  Add a high side fuse on the 138/4 kV (2.5 MVA) transformer.","2021-08-06",0.23,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F8709,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8709,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I8709=\"Cancelled\",I8709=\"On Hold\"),0,1000000*E8709/G8709)","v":5934.8122103516062},"IS",1,0,0.23,"2021-02-17","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B8709,1)<>\"b\",\"N/A\",'Planning Allocations'!B8709)","v":"N/A"},{"$f":"IF(LEFT($B8709,1)<>\"b\",\"N/A\",'Planning Allocations'!C8709)","v":"N/A"},{"$f":"IF(LEFT($B8709,1)<>\"b\",\"N/A\",'Planning Allocations'!D8709)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8709,1)<>\"b\",'Planning Allocations'!$F8709=\"\"),\n     $F8709&\" (100.00%)\",\n     MID('Planning Allocations'!$F8709,1,LEN('Planning Allocations'!$F8709)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B8709,1)<>\"b\",'Planning Allocations'!$E8709=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8709,1,LEN('Planning Allocations'!$E8709)-2)\n)","v":""}]
["Eddystone Substation","s2485","Replace Eddystone 138kV circuit breaker #255","2021-02-19",0.8,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F8748,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8748,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},{"$f":"IF(OR(I8748=\"Cancelled\",I8748=\"On Hold\"),0,1000000*E8748/G8748)","v":11598.027415273848},"IS",1,0,0.8,"2021-01-14","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B8748,1)<>\"b\",\"N/A\",'Planning Allocations'!B8748)","v":"N/A"},{"$f":"IF(LEFT($B8748,1)<>\"b\",\"N/A\",'Planning Allocations'!C8748)","v":"N/A"},{"$f":"IF(LEFT($B8748,1)<>\"b\",\"N/A\",'Planning Allocations'!D8748)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8748,1)<>\"b\",'Planning Allocations'!$F8748=\"\"),\n     $F8748&\" (100.00%)\",\n     MID('Planning Allocations'!$F8748,1,LEN('Planning Allocations'!$F8748)-2)\n)","v":"PECO (100.00%)"},{"$f":"\n IF(OR(LEFT($B8748,1)<>\"b\",'Planning Allocations'!$E8748=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8748,1,LEN('Planning Allocations'!$E8748)-2)\n)","v":""}]
[null,"s2521.1","Rockford Substation: In coordination with AEP, DP&L will retire the Rockford 69/34.5kV transformer and construct a new 69kV three breaker ring configuration to close in this normally open tie at 69kV in the future.","2025-12-01",3.6,"Dayton",{"$f":"\nIF(     ISERROR( VLOOKUP(F8792,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8792,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":49.319233529999998},{"$f":"IF(OR(I8792=\"Cancelled\",I8792=\"On Hold\"),0,1000000*E8792/G8792)","v":72993.835109180785},"EP",0,0,3.6,"2021-04-16","Customer Service / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B8792,1)<>\"b\",\"N/A\",'Planning Allocations'!B8792)","v":"N/A"},{"$f":"IF(LEFT($B8792,1)<>\"b\",\"N/A\",'Planning Allocations'!C8792)","v":"N/A"},{"$f":"IF(LEFT($B8792,1)<>\"b\",\"N/A\",'Planning Allocations'!D8792)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8792,1)<>\"b\",'Planning Allocations'!$F8792=\"\"),\n     $F8792&\" (100.00%)\",\n     MID('Planning Allocations'!$F8792,1,LEN('Planning Allocations'!$F8792)-2)\n)","v":"Dayton (100.00%)"},{"$f":"\n IF(OR(LEFT($B8792,1)<>\"b\",'Planning Allocations'!$E8792=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8792,1,LEN('Planning Allocations'!$E8792)-2)\n)","v":""}]
["Cyprus Station 138 kV","s2526.4","White Road 138 kV: Upgrade line to fiber relaying and remote end work.","2022-08-18",0.46,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F8813,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8813,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I8813=\"Cancelled\",I8813=\"On Hold\"),0,1000000*E8813/G8813)","v":11869.624420703212},"IS",1,0,0.46,"2021-05-21","Customer Service",null,{"$f":"IF(LEFT($B8813,1)<>\"b\",\"N/A\",'Planning Allocations'!B8813)","v":"N/A"},{"$f":"IF(LEFT($B8813,1)<>\"b\",\"N/A\",'Planning Allocations'!C8813)","v":"N/A"},{"$f":"IF(LEFT($B8813,1)<>\"b\",\"N/A\",'Planning Allocations'!D8813)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8813,1)<>\"b\",'Planning Allocations'!$F8813=\"\"),\n     $F8813&\" (100.00%)\",\n     MID('Planning Allocations'!$F8813,1,LEN('Planning Allocations'!$F8813)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B8813,1)<>\"b\",'Planning Allocations'!$E8813=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8813,1,LEN('Planning Allocations'!$E8813)-2)\n)","v":""}]
["Misoperation Relay project","s2549","Allenport – Frazier 138 kV Line (new ratings: 294/360 SN/SE): Allenport 138 kV Substation – Replace line disconnect switches, CCVT, line Trap, line tuner, coax, replace substation conductor, install AMETEK Smart-Gap in line tuner.\nFrazier – Layton Junction 138 kV Line (new ratings: 292/359 SN/SE).\nYukon – Smithton Tap 138 kV Line (new ratings: 285/351 SN/SE): Yukon 138 kV Substation – Replace line disconnect switches, CCVT, line trap, line tuner, coaxial cable, install AMETEK SmartGap in line tuner.\nSmithton Tap – Layton Junction 138 kV Line (new ratings: 236/299 SN/SE).\nIron Bridge – Layton Junction 138 kV Line (new ratings: 268/333 SN/SE): Iron Bridge 138 kV Substation – Replace line disconnect switch, CCVT, line trap, line tuner, coaxial cable, substation conductor, install AMETEK Smart-Gap in line tuner.\n","2021-04-05",3.8,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F8875,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8875,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},{"$f":"IF(OR(I8875=\"Cancelled\",I8875=\"On Hold\"),0,1000000*E8875/G8875)","v":73155.193865829686},"IS",1,0,3.8,"2021-02-17","Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B8875,1)<>\"b\",\"N/A\",'Planning Allocations'!B8875)","v":"N/A"},{"$f":"IF(LEFT($B8875,1)<>\"b\",\"N/A\",'Planning Allocations'!C8875)","v":"N/A"},{"$f":"IF(LEFT($B8875,1)<>\"b\",\"N/A\",'Planning Allocations'!D8875)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8875,1)<>\"b\",'Planning Allocations'!$F8875=\"\"),\n     $F8875&\" (100.00%)\",\n     MID('Planning Allocations'!$F8875,1,LEN('Planning Allocations'!$F8875)-2)\n)","v":"APS (100.00%)"},{"$f":"\n IF(OR(LEFT($B8875,1)<>\"b\",'Planning Allocations'!$E8875=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8875,1,LEN('Planning Allocations'!$E8875)-2)\n)","v":""}]
[null,"s2568","New 69-13kV Station at new property in Fairview N.J.","2026-05-30",99.8,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F8900,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8900,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},{"$f":"IF(OR(I8900=\"Cancelled\",I8900=\"On Hold\"),0,1000000*E8900/G8900)","v":2123404.2553191488},"EP",0,0,99.8,"2021-05-20","Customer Service",null,{"$f":"IF(LEFT($B8900,1)<>\"b\",\"N/A\",'Planning Allocations'!B8900)","v":"N/A"},{"$f":"IF(LEFT($B8900,1)<>\"b\",\"N/A\",'Planning Allocations'!C8900)","v":"N/A"},{"$f":"IF(LEFT($B8900,1)<>\"b\",\"N/A\",'Planning Allocations'!D8900)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8900,1)<>\"b\",'Planning Allocations'!$F8900=\"\"),\n     $F8900&\" (100.00%)\",\n     MID('Planning Allocations'!$F8900,1,LEN('Planning Allocations'!$F8900)-2)\n)","v":"PSEG (100.00%)"},{"$f":"\n IF(OR(LEFT($B8900,1)<>\"b\",'Planning Allocations'!$E8900=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8900,1,LEN('Planning Allocations'!$E8900)-2)\n)","v":""}]
["Gervais Switch","s2580.1","Dow Chemical Extension: Rebuild Str. 1, 2, & 3 as double circuit to include the Dow Chemical – Highland 69kV & Dow Chemical – Hanging Rock circuits. ACSR Osprey 556.5 (18/1) conductor (SE 126 MVA) will be used.","2022-03-17",1.1599999999999999,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F8952,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8952,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I8952=\"Cancelled\",I8952=\"On Hold\"),0,1000000*E8952/G8952)","v":29932.096365251578},"IS",1,0,1.1599999999999999,"2021-07-16","Customer Service",null,{"$f":"IF(LEFT($B8952,1)<>\"b\",\"N/A\",'Planning Allocations'!B8952)","v":"N/A"},{"$f":"IF(LEFT($B8952,1)<>\"b\",\"N/A\",'Planning Allocations'!C8952)","v":"N/A"},{"$f":"IF(LEFT($B8952,1)<>\"b\",\"N/A\",'Planning Allocations'!D8952)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8952,1)<>\"b\",'Planning Allocations'!$F8952=\"\"),\n     $F8952&\" (100.00%)\",\n     MID('Planning Allocations'!$F8952,1,LEN('Planning Allocations'!$F8952)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B8952,1)<>\"b\",'Planning Allocations'!$E8952=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8952,1,LEN('Planning Allocations'!$E8952)-2)\n)","v":""}]
["West Sonora (Darke REA)","s2585.8"," West Sonora (Darke REA):  Install a new three-way phase over phase MOAB to serve the Sonora Darke REA delivery point that is currently served via a one-way switch. Retire the existing switch.","2025-12-01",0.5,"Dayton",{"$f":"\nIF(     ISERROR( VLOOKUP(F8987,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8987,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":49.319233529999998},{"$f":"IF(OR(I8987=\"Cancelled\",I8987=\"On Hold\"),0,1000000*E8987/G8987)","v":10138.032654052886},"EP",0,0,0.5,"2021-08-16","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B8987,1)<>\"b\",\"N/A\",'Planning Allocations'!B8987)","v":"N/A"},{"$f":"IF(LEFT($B8987,1)<>\"b\",\"N/A\",'Planning Allocations'!C8987)","v":"N/A"},{"$f":"IF(LEFT($B8987,1)<>\"b\",\"N/A\",'Planning Allocations'!D8987)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8987,1)<>\"b\",'Planning Allocations'!$F8987=\"\"),\n     $F8987&\" (100.00%)\",\n     MID('Planning Allocations'!$F8987,1,LEN('Planning Allocations'!$F8987)-2)\n)","v":"Dayton (100.00%)"},{"$f":"\n IF(OR(LEFT($B8987,1)<>\"b\",'Planning Allocations'!$E8987=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8987,1,LEN('Planning Allocations'!$E8987)-2)\n)","v":""}]
[null,"s2594","Extend a new double circuit 69kV tap from the existing Danville – Milton and Columbia – Danville #1 69kV lines to interconnect a new customer 69-12.47kV substation. Build 0.2 miles of new 69kV double circuit line using 556 ACSR conductor","2022-02-28",1.3,"PPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F8997,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F8997,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42},{"$f":"IF(OR(I8997=\"Cancelled\",I8997=\"On Hold\"),0,1000000*E8997/G8997)","v":30952.380952380954},"EP",0.25,0,1.3,"2021-08-13","Customer Service",null,{"$f":"IF(LEFT($B8997,1)<>\"b\",\"N/A\",'Planning Allocations'!B8997)","v":"N/A"},{"$f":"IF(LEFT($B8997,1)<>\"b\",\"N/A\",'Planning Allocations'!C8997)","v":"N/A"},{"$f":"IF(LEFT($B8997,1)<>\"b\",\"N/A\",'Planning Allocations'!D8997)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B8997,1)<>\"b\",'Planning Allocations'!$F8997=\"\"),\n     $F8997&\" (100.00%)\",\n     MID('Planning Allocations'!$F8997,1,LEN('Planning Allocations'!$F8997)-2)\n)","v":"PPL (100.00%)"},{"$f":"\n IF(OR(LEFT($B8997,1)<>\"b\",'Planning Allocations'!$E8997=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E8997,1,LEN('Planning Allocations'!$E8997)-2)\n)","v":""}]
["Line #73 EOL Rebuild","s2617","Rebuild the entire 9.0 miles of 115kV Line #73 Elmont-Four Rivers with current 115 kV standards construction practices. Upgrade terminal equipment as needed.  The normal summer rating of the line will be 262 MVA.","2022-12-05",12.7,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F9035,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9035,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},{"$f":"IF(OR(I9035=\"Cancelled\",I9035=\"On Hold\"),0,1000000*E9035/G9035)","v":276688.45315904141},"IS",1,0,12.7,"2021-06-15","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9035,1)<>\"b\",\"N/A\",'Planning Allocations'!B9035)","v":"N/A"},{"$f":"IF(LEFT($B9035,1)<>\"b\",\"N/A\",'Planning Allocations'!C9035)","v":"N/A"},{"$f":"IF(LEFT($B9035,1)<>\"b\",\"N/A\",'Planning Allocations'!D9035)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9035,1)<>\"b\",'Planning Allocations'!$F9035=\"\"),\n     $F9035&\" (100.00%)\",\n     MID('Planning Allocations'!$F9035,1,LEN('Planning Allocations'!$F9035)-2)\n)","v":"Dominion (100.00%)"},{"$f":"\n IF(OR(LEFT($B9035,1)<>\"b\",'Planning Allocations'!$E9035=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9035,1,LEN('Planning Allocations'!$E9035)-2)\n)","v":""}]
["Robyville Station Upgrade","s2638.1","Construct a new 69-12kV station (“Ruby”) 0.2-mile to the east of Robyville, on new property.  The station will have a 4-breaker 69kV ring bus, with 3- 69kV circuit connections and serving one AEP Ohio distribution transformer","2023-11-01",6.2,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F9080,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9080,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I9080=\"Cancelled\",I9080=\"On Hold\"),0,1000000*E9080/G9080)","v":159981.89436599982},"EP",0,0,6.2,"2021-09-17","Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B9080,1)<>\"b\",\"N/A\",'Planning Allocations'!B9080)","v":"N/A"},{"$f":"IF(LEFT($B9080,1)<>\"b\",\"N/A\",'Planning Allocations'!C9080)","v":"N/A"},{"$f":"IF(LEFT($B9080,1)<>\"b\",\"N/A\",'Planning Allocations'!D9080)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9080,1)<>\"b\",'Planning Allocations'!$F9080=\"\"),\n     $F9080&\" (100.00%)\",\n     MID('Planning Allocations'!$F9080,1,LEN('Planning Allocations'!$F9080)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B9080,1)<>\"b\",'Planning Allocations'!$E9080=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9080,1,LEN('Planning Allocations'!$E9080)-2)\n)","v":""}]
["New Buffalo – Bridgman 69kV Rebuild","s2658","New Buffalo – Bridgman 69kV line:  Rebuild the 22.1 mile New Buffalo – Bridgman 69kV line with 556.5 ACSR Dove.","2025-10-01",55.5,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F9139,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9139,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I9139=\"Cancelled\",I9139=\"On Hold\"),0,1000000*E9139/G9139)","v":1432095.9898891919},"EP",0,0,55.5,"2021-10-15","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9139,1)<>\"b\",\"N/A\",'Planning Allocations'!B9139)","v":"N/A"},{"$f":"IF(LEFT($B9139,1)<>\"b\",\"N/A\",'Planning Allocations'!C9139)","v":"N/A"},{"$f":"IF(LEFT($B9139,1)<>\"b\",\"N/A\",'Planning Allocations'!D9139)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9139,1)<>\"b\",'Planning Allocations'!$F9139=\"\"),\n     $F9139&\" (100.00%)\",\n     MID('Planning Allocations'!$F9139,1,LEN('Planning Allocations'!$F9139)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B9139,1)<>\"b\",'Planning Allocations'!$E9139=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9139,1,LEN('Planning Allocations'!$E9139)-2)\n)","v":""}]
[null,"s2676","Upgrade relays, communication, metering & removal of wave trap on 220-69 (Plymouth Meeting – Upper Merion) 230 kV line","2021-10-07",1.9,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F9163,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9163,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},{"$f":"IF(OR(I9163=\"Cancelled\",I9163=\"On Hold\"),0,1000000*E9163/G9163)","v":27545.315111275388},"EP",0,0,1.9,"2021-11-30","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9163,1)<>\"b\",\"N/A\",'Planning Allocations'!B9163)","v":"N/A"},{"$f":"IF(LEFT($B9163,1)<>\"b\",\"N/A\",'Planning Allocations'!C9163)","v":"N/A"},{"$f":"IF(LEFT($B9163,1)<>\"b\",\"N/A\",'Planning Allocations'!D9163)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9163,1)<>\"b\",'Planning Allocations'!$F9163=\"\"),\n     $F9163&\" (100.00%)\",\n     MID('Planning Allocations'!$F9163,1,LEN('Planning Allocations'!$F9163)-2)\n)","v":"PECO (100.00%)"},{"$f":"\n IF(OR(LEFT($B9163,1)<>\"b\",'Planning Allocations'!$E9163=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9163,1,LEN('Planning Allocations'!$E9163)-2)\n)","v":""}]
[null,"s2682.7","Industrial Park: Retire the entire 34.5kV voltage class, install a new 138/12kV load delivery to replace the 34.5/12kV delivery. Replace 69kV CB “G”, Replace the 138/69kV XFR 1 and add a high side switcher to XFR 1. ","2024-12-31",11.1,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F9187,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9187,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I9187=\"Cancelled\",I9187=\"On Hold\"),0,1000000*E9187/G9187)","v":286419.1979778384},"EP",0,0,11.1,"2022-01-21","Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B9187,1)<>\"b\",\"N/A\",'Planning Allocations'!B9187)","v":"N/A"},{"$f":"IF(LEFT($B9187,1)<>\"b\",\"N/A\",'Planning Allocations'!C9187)","v":"N/A"},{"$f":"IF(LEFT($B9187,1)<>\"b\",\"N/A\",'Planning Allocations'!D9187)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9187,1)<>\"b\",'Planning Allocations'!$F9187=\"\"),\n     $F9187&\" (100.00%)\",\n     MID('Planning Allocations'!$F9187,1,LEN('Planning Allocations'!$F9187)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B9187,1)<>\"b\",'Planning Allocations'!$E9187=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9187,1,LEN('Planning Allocations'!$E9187)-2)\n)","v":""}]
[null,"s2715.2","Loop the Acadamy - Greenville and Acadamy - Constable Hook 69 kV lines into the new  (Garfield Ave) 69-13-4kV station","2027-05-31",0,"PSEG",{"$f":"\nIF(     ISERROR( VLOOKUP(F9240,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9240,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":47},{"$f":"IF(OR(I9240=\"Cancelled\",I9240=\"On Hold\"),0,1000000*E9240/G9240)","v":0},"EP",0,0,0,"2022-03-17","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9240,1)<>\"b\",\"N/A\",'Planning Allocations'!B9240)","v":"N/A"},{"$f":"IF(LEFT($B9240,1)<>\"b\",\"N/A\",'Planning Allocations'!C9240)","v":"N/A"},{"$f":"IF(LEFT($B9240,1)<>\"b\",\"N/A\",'Planning Allocations'!D9240)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9240,1)<>\"b\",'Planning Allocations'!$F9240=\"\"),\n     $F9240&\" (100.00%)\",\n     MID('Planning Allocations'!$F9240,1,LEN('Planning Allocations'!$F9240)-2)\n)","v":"PSEG (100.00%)"},{"$f":"\n IF(OR(LEFT($B9240,1)<>\"b\",'Planning Allocations'!$E9240=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9240,1,LEN('Planning Allocations'!$E9240)-2)\n)","v":""}]
[null,"s2744","Meadow - Meadow tap 69kV: Replace the wooden structure with embedded steel structures. Reconductor with 954ACSR. The summer rating will increase to 97/97 MVA SN/SE.","2022-11-16",1.4,"DEOK",{"$f":"\nIF(     ISERROR( VLOOKUP(F9274,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9274,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":55.506230645570369},{"$f":"IF(OR(I9274=\"Cancelled\",I9274=\"On Hold\"),0,1000000*E9274/G9274)","v":25222.393661345221},"IS",1,0,1.4,"2022-03-18","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9274,1)<>\"b\",\"N/A\",'Planning Allocations'!B9274)","v":"N/A"},{"$f":"IF(LEFT($B9274,1)<>\"b\",\"N/A\",'Planning Allocations'!C9274)","v":"N/A"},{"$f":"IF(LEFT($B9274,1)<>\"b\",\"N/A\",'Planning Allocations'!D9274)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9274,1)<>\"b\",'Planning Allocations'!$F9274=\"\"),\n     $F9274&\" (100.00%)\",\n     MID('Planning Allocations'!$F9274,1,LEN('Planning Allocations'!$F9274)-2)\n)","v":"DEOK (100.00%)"},{"$f":"\n IF(OR(LEFT($B9274,1)<>\"b\",'Planning Allocations'!$E9274=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9274,1,LEN('Planning Allocations'!$E9274)-2)\n)","v":""}]
[null,"s2769","Construct a new 69 kV ring bus substation named Kennel. Install six circuit breakers and one 69/13 kV, 22 MVA transformer. Loop the 69 kV feeders currently feeding adjacent Miller substation through Kennel. Refeed Miller from Kennel. Distribution will feed the relocating customer from this new substation","2024-04-15",14.3,"DEOK",{"$f":"\nIF(     ISERROR( VLOOKUP(F9323,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9323,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":55.506230645570369},{"$f":"IF(OR(I9323=\"Cancelled\",I9323=\"On Hold\"),0,1000000*E9323/G9323)","v":257628.73525516904},"EP",0.24,0,14.3,"2022-04-22","Customer Service",null,{"$f":"IF(LEFT($B9323,1)<>\"b\",\"N/A\",'Planning Allocations'!B9323)","v":"N/A"},{"$f":"IF(LEFT($B9323,1)<>\"b\",\"N/A\",'Planning Allocations'!C9323)","v":"N/A"},{"$f":"IF(LEFT($B9323,1)<>\"b\",\"N/A\",'Planning Allocations'!D9323)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9323,1)<>\"b\",'Planning Allocations'!$F9323=\"\"),\n     $F9323&\" (100.00%)\",\n     MID('Planning Allocations'!$F9323,1,LEN('Planning Allocations'!$F9323)-2)\n)","v":"DEOK (100.00%)"},{"$f":"\n IF(OR(LEFT($B9323,1)<>\"b\",'Planning Allocations'!$E9323=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9323,1,LEN('Planning Allocations'!$E9323)-2)\n)","v":""}]
[null,"s2781.2","Anguin – Penguin DP1 138kV: Re-terminate the existing 138 kV Anguin Extension lines into strings C & D at Anguin Station","2023-12-13",0.78,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F9361,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9361,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I9361=\"Cancelled\",I9361=\"On Hold\"),0,1000000*E9361/G9361)","v":20126.754452496752},"UC",0,0,0.78,"2022-04-22","Customer Service",null,{"$f":"IF(LEFT($B9361,1)<>\"b\",\"N/A\",'Planning Allocations'!B9361)","v":"N/A"},{"$f":"IF(LEFT($B9361,1)<>\"b\",\"N/A\",'Planning Allocations'!C9361)","v":"N/A"},{"$f":"IF(LEFT($B9361,1)<>\"b\",\"N/A\",'Planning Allocations'!D9361)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9361,1)<>\"b\",'Planning Allocations'!$F9361=\"\"),\n     $F9361&\" (100.00%)\",\n     MID('Planning Allocations'!$F9361,1,LEN('Planning Allocations'!$F9361)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B9361,1)<>\"b\",'Planning Allocations'!$E9361=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9361,1,LEN('Planning Allocations'!$E9361)-2)\n)","v":""}]
[null,"s2793.5","Roller Creek 69kV: Install new 69/12 kV Roller Creek station to replace Ohio City 34.5/12 kV station. Install a box bay with a 1200A 69kV auto-sectionalizing MOAB and a 3000A,40kA 69kV breaker on the West Van Wert- Rockford through path. Install 69kV metering","2025-06-01",1.641,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F9406,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9406,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I9406=\"Cancelled\",I9406=\"On Hold\"),0,1000000*E9406/G9406)","v":42343.594944291246},"EP",0,0,1.641,"2022-06-15","Equipment Material Condition, Performance and Risk / Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B9406,1)<>\"b\",\"N/A\",'Planning Allocations'!B9406)","v":"N/A"},{"$f":"IF(LEFT($B9406,1)<>\"b\",\"N/A\",'Planning Allocations'!C9406)","v":"N/A"},{"$f":"IF(LEFT($B9406,1)<>\"b\",\"N/A\",'Planning Allocations'!D9406)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9406,1)<>\"b\",'Planning Allocations'!$F9406=\"\"),\n     $F9406&\" (100.00%)\",\n     MID('Planning Allocations'!$F9406,1,LEN('Planning Allocations'!$F9406)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B9406,1)<>\"b\",'Planning Allocations'!$E9406=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9406,1,LEN('Planning Allocations'!$E9406)-2)\n)","v":""}]
[null,"s2796.5","Stevensville 69kV: Rework the through-path to accommodate the new line entrances.","2025-11-01",0.6,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F9426,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9426,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I9426=\"Cancelled\",I9426=\"On Hold\"),0,1000000*E9426/G9426)","v":15482.118809612886},"EP",0,0,0.6,"2022-06-15","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9426,1)<>\"b\",\"N/A\",'Planning Allocations'!B9426)","v":"N/A"},{"$f":"IF(LEFT($B9426,1)<>\"b\",\"N/A\",'Planning Allocations'!C9426)","v":"N/A"},{"$f":"IF(LEFT($B9426,1)<>\"b\",\"N/A\",'Planning Allocations'!D9426)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9426,1)<>\"b\",'Planning Allocations'!$F9426=\"\"),\n     $F9426&\" (100.00%)\",\n     MID('Planning Allocations'!$F9426,1,LEN('Planning Allocations'!$F9426)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B9426,1)<>\"b\",'Planning Allocations'!$E9426=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9426,1,LEN('Planning Allocations'!$E9426)-2)\n)","v":""}]
[null,"s2821","Kalamazoo – Vicksburg 69kV line: Rebuild the 4.72 Kalamazoo – Vicksburg  #1 69kV line with 336 30/7 ACSR Oriole and eliminate line crossings with Kalamazoo – Vicksburg #2 69kV.","2026-11-02",8.4499999999999993,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F9489,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9489,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I9489=\"Cancelled\",I9489=\"On Hold\"),0,1000000*E9489/G9489)","v":218039.83990204814},"EP",0,0,8.4499999999999993,"2022-09-16","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9489,1)<>\"b\",\"N/A\",'Planning Allocations'!B9489)","v":"N/A"},{"$f":"IF(LEFT($B9489,1)<>\"b\",\"N/A\",'Planning Allocations'!C9489)","v":"N/A"},{"$f":"IF(LEFT($B9489,1)<>\"b\",\"N/A\",'Planning Allocations'!D9489)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9489,1)<>\"b\",'Planning Allocations'!$F9489=\"\"),\n     $F9489&\" (100.00%)\",\n     MID('Planning Allocations'!$F9489,1,LEN('Planning Allocations'!$F9489)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B9489,1)<>\"b\",'Planning Allocations'!$E9489=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9489,1,LEN('Planning Allocations'!$E9489)-2)\n)","v":""}]
[null,"s2860.3","Rebuild/rehab wood structures on Shinrock-Oberlin Muni 69 kV Line from Shinrock to structure 201\nincluding taps to Baird and Buckeye Pipeline and reconductor line with 556 kcmil ACSR conductor.\nWood structures heading north at structure 201 were installed in 2019 and are not in need of\nreplacement.\nUpgrade substation conductor at Wakeman to make TL the most limiting element.\nUpgrade switches A-74, A-73, A-14, A-16, A-65, and A-45.\nRevise relay settings at Shinrock and Oberlin Muni substations","2027-12-31",35.799999999999997,"ATSI",{"$f":"\nIF(     ISERROR( VLOOKUP(F9513,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9513,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":41.631667510396014},{"$f":"IF(OR(I9513=\"Cancelled\",I9513=\"On Hold\"),0,1000000*E9513/G9513)","v":859922.31733355951},"EP",0,0,35.799999999999997,"2022-11-18","Equipment Material Condition, Performance and Risk / Infrastructure Resilience",null,{"$f":"IF(LEFT($B9513,1)<>\"b\",\"N/A\",'Planning Allocations'!B9513)","v":"N/A"},{"$f":"IF(LEFT($B9513,1)<>\"b\",\"N/A\",'Planning Allocations'!C9513)","v":"N/A"},{"$f":"IF(LEFT($B9513,1)<>\"b\",\"N/A\",'Planning Allocations'!D9513)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9513,1)<>\"b\",'Planning Allocations'!$F9513=\"\"),\n     $F9513&\" (100.00%)\",\n     MID('Planning Allocations'!$F9513,1,LEN('Planning Allocations'!$F9513)-2)\n)","v":"ATSI (100.00%)"},{"$f":"\n IF(OR(LEFT($B9513,1)<>\"b\",'Planning Allocations'!$E9513=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9513,1,LEN('Planning Allocations'!$E9513)-2)\n)","v":""}]
[null,"TOI029","Replace both 138/69 kV transformers at Corson","2003-06-20",3.1890000000000001,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F9534,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9534,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},{"$f":"IF(OR(I9534=\"Cancelled\",I9534=\"On Hold\"),0,1000000*E9534/G9534)","v":91114.28571428571},"IS",1,0,3.1890000000000001,"2005-05-09","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9534,1)<>\"b\",\"N/A\",'Planning Allocations'!B9534)","v":"N/A"},{"$f":"IF(LEFT($B9534,1)<>\"b\",\"N/A\",'Planning Allocations'!C9534)","v":"N/A"},{"$f":"IF(LEFT($B9534,1)<>\"b\",\"N/A\",'Planning Allocations'!D9534)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9534,1)<>\"b\",'Planning Allocations'!$F9534=\"\"),\n     $F9534&\" (100.00%)\",\n     MID('Planning Allocations'!$F9534,1,LEN('Planning Allocations'!$F9534)-2)\n)","v":"AEC (100.00%)"},{"$f":"\n IF(OR(LEFT($B9534,1)<>\"b\",'Planning Allocations'!$E9534=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9534,1,LEN('Planning Allocations'!$E9534)-2)\n)","v":""}]
[null,"TOI108","East Cambridge Substation - Reconfigure Transmission Line","2007-05-01",0.48399999999999999,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F9600,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9600,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},{"$f":"IF(OR(I9600=\"Cancelled\",I9600=\"On Hold\"),0,1000000*E9600/G9600)","v":0},"Cancelled",0,0,0.48399999999999999,"2005-05-09",null,null,{"$f":"IF(LEFT($B9600,1)<>\"b\",\"N/A\",'Planning Allocations'!B9600)","v":"N/A"},{"$f":"IF(LEFT($B9600,1)<>\"b\",\"N/A\",'Planning Allocations'!C9600)","v":"N/A"},{"$f":"IF(LEFT($B9600,1)<>\"b\",\"N/A\",'Planning Allocations'!D9600)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9600,1)<>\"b\",'Planning Allocations'!$F9600=\"\"),\n     $F9600&\" (100.00%)\",\n     MID('Planning Allocations'!$F9600,1,LEN('Planning Allocations'!$F9600)-2)\n)","v":"DPL (100.00%)"},{"$f":"\n IF(OR(LEFT($B9600,1)<>\"b\",'Planning Allocations'!$E9600=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9600,1,LEN('Planning Allocations'!$E9600)-2)\n)","v":""}]
[null,"TOI119","Reybold to Lums Pond (6806) 138kV Conversion","2007-06-12",3.4390000000000001,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F9611,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9611,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},{"$f":"IF(OR(I9611=\"Cancelled\",I9611=\"On Hold\"),0,1000000*E9611/G9611)","v":98257.142857142855},"IS",1,0,3.4390000000000001,"2005-05-09","Customer Service",null,{"$f":"IF(LEFT($B9611,1)<>\"b\",\"N/A\",'Planning Allocations'!B9611)","v":"N/A"},{"$f":"IF(LEFT($B9611,1)<>\"b\",\"N/A\",'Planning Allocations'!C9611)","v":"N/A"},{"$f":"IF(LEFT($B9611,1)<>\"b\",\"N/A\",'Planning Allocations'!D9611)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9611,1)<>\"b\",'Planning Allocations'!$F9611=\"\"),\n     $F9611&\" (100.00%)\",\n     MID('Planning Allocations'!$F9611,1,LEN('Planning Allocations'!$F9611)-2)\n)","v":"DPL (100.00%)"},{"$f":"\n IF(OR(LEFT($B9611,1)<>\"b\",'Planning Allocations'!$E9611=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9611,1,LEN('Planning Allocations'!$E9611)-2)\n)","v":""}]
[null,"TOI159","Easton/Bozman -Convert 25KV to 69 KV ","2009-12-31",0.28499999999999998,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F9648,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9648,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},{"$f":"IF(OR(I9648=\"Cancelled\",I9648=\"On Hold\"),0,1000000*E9648/G9648)","v":8142.8571428571431},"IS",1,0,0.28499999999999998,"2005-05-09","Customer Service",null,{"$f":"IF(LEFT($B9648,1)<>\"b\",\"N/A\",'Planning Allocations'!B9648)","v":"N/A"},{"$f":"IF(LEFT($B9648,1)<>\"b\",\"N/A\",'Planning Allocations'!C9648)","v":"N/A"},{"$f":"IF(LEFT($B9648,1)<>\"b\",\"N/A\",'Planning Allocations'!D9648)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9648,1)<>\"b\",'Planning Allocations'!$F9648=\"\"),\n     $F9648&\" (100.00%)\",\n     MID('Planning Allocations'!$F9648,1,LEN('Planning Allocations'!$F9648)-2)\n)","v":"DPL (100.00%)"},{"$f":"\n IF(OR(LEFT($B9648,1)<>\"b\",'Planning Allocations'!$E9648=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9648,1,LEN('Planning Allocations'!$E9648)-2)\n)","v":""}]
[null,"TOI204","Doubs install 500 kV breaker DL-57","2007-06-01",0.79900000000000004,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F9694,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9694,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},{"$f":"IF(OR(I9694=\"Cancelled\",I9694=\"On Hold\"),0,1000000*E9694/G9694)","v":15381.842078631031},"IS",1,0,0.79900000000000004,"2005-05-09","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B9694,1)<>\"b\",\"N/A\",'Planning Allocations'!B9694)","v":"N/A"},{"$f":"IF(LEFT($B9694,1)<>\"b\",\"N/A\",'Planning Allocations'!C9694)","v":"N/A"},{"$f":"IF(LEFT($B9694,1)<>\"b\",\"N/A\",'Planning Allocations'!D9694)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9694,1)<>\"b\",'Planning Allocations'!$F9694=\"\"),\n     $F9694&\" (100.00%)\",\n     MID('Planning Allocations'!$F9694,1,LEN('Planning Allocations'!$F9694)-2)\n)","v":"APS (100.00%)"},{"$f":"\n IF(OR(LEFT($B9694,1)<>\"b\",'Planning Allocations'!$E9694=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9694,1,LEN('Planning Allocations'!$E9694)-2)\n)","v":""}]
[null,"TOI261","Monroe-New Freedom 230 kV reconductor","2008-05-31",1.1399999999999999,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F9752,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9752,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},{"$f":"IF(OR(I9752=\"Cancelled\",I9752=\"On Hold\"),0,1000000*E9752/G9752)","v":0},"Cancelled",0,0,1.1399999999999999,"2005-05-09",null,null,{"$f":"IF(LEFT($B9752,1)<>\"b\",\"N/A\",'Planning Allocations'!B9752)","v":"N/A"},{"$f":"IF(LEFT($B9752,1)<>\"b\",\"N/A\",'Planning Allocations'!C9752)","v":"N/A"},{"$f":"IF(LEFT($B9752,1)<>\"b\",\"N/A\",'Planning Allocations'!D9752)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9752,1)<>\"b\",'Planning Allocations'!$F9752=\"\"),\n     $F9752&\" (100.00%)\",\n     MID('Planning Allocations'!$F9752,1,LEN('Planning Allocations'!$F9752)-2)\n)","v":"AEC (100.00%)"},{"$f":"\n IF(OR(LEFT($B9752,1)<>\"b\",'Planning Allocations'!$E9752=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9752,1,LEN('Planning Allocations'!$E9752)-2)\n)","v":""}]
[null,"TOI287","Convert Glenn Gardner 230kV to a ring bus","2005-04-01",0,"JCPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F9777,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9777,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":53},{"$f":"IF(OR(I9777=\"Cancelled\",I9777=\"On Hold\"),0,1000000*E9777/G9777)","v":0},"IS",1,0,0,"2005-05-09","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B9777,1)<>\"b\",\"N/A\",'Planning Allocations'!B9777)","v":"N/A"},{"$f":"IF(LEFT($B9777,1)<>\"b\",\"N/A\",'Planning Allocations'!C9777)","v":"N/A"},{"$f":"IF(LEFT($B9777,1)<>\"b\",\"N/A\",'Planning Allocations'!D9777)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9777,1)<>\"b\",'Planning Allocations'!$F9777=\"\"),\n     $F9777&\" (100.00%)\",\n     MID('Planning Allocations'!$F9777,1,LEN('Planning Allocations'!$F9777)-2)\n)","v":"JCPL (100.00%)"},{"$f":"\n IF(OR(LEFT($B9777,1)<>\"b\",'Planning Allocations'!$E9777=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9777,1,LEN('Planning Allocations'!$E9777)-2)\n)","v":""}]
[null,"TOI344","Union Upgrade 138kV line terminal NOW BASELINE b0433","2008-05-31",0.08,"AEC",{"$f":"\nIF(     ISERROR( VLOOKUP(F9839,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9839,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},{"$f":"IF(OR(I9839=\"Cancelled\",I9839=\"On Hold\"),0,1000000*E9839/G9839)","v":0},"Cancelled",0,0,0.08,"2006-03-01",null,null,{"$f":"IF(LEFT($B9839,1)<>\"b\",\"N/A\",'Planning Allocations'!B9839)","v":"N/A"},{"$f":"IF(LEFT($B9839,1)<>\"b\",\"N/A\",'Planning Allocations'!C9839)","v":"N/A"},{"$f":"IF(LEFT($B9839,1)<>\"b\",\"N/A\",'Planning Allocations'!D9839)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9839,1)<>\"b\",'Planning Allocations'!$F9839=\"\"),\n     $F9839&\" (100.00%)\",\n     MID('Planning Allocations'!$F9839,1,LEN('Planning Allocations'!$F9839)-2)\n)","v":"AEC (100.00%)"},{"$f":"\n IF(OR(LEFT($B9839,1)<>\"b\",'Planning Allocations'!$E9839=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9839,1,LEN('Planning Allocations'!$E9839)-2)\n)","v":""}]
[null,"TOI360","Harbeson Sub - Establish a new 69kV bus position","2010-05-31",1,"DPL",{"$f":"\nIF(     ISERROR( VLOOKUP(F9855,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9855,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},{"$f":"IF(OR(I9855=\"Cancelled\",I9855=\"On Hold\"),0,1000000*E9855/G9855)","v":0},"Cancelled",0,0,1,"2006-03-01",null,null,{"$f":"IF(LEFT($B9855,1)<>\"b\",\"N/A\",'Planning Allocations'!B9855)","v":"N/A"},{"$f":"IF(LEFT($B9855,1)<>\"b\",\"N/A\",'Planning Allocations'!C9855)","v":"N/A"},{"$f":"IF(LEFT($B9855,1)<>\"b\",\"N/A\",'Planning Allocations'!D9855)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9855,1)<>\"b\",'Planning Allocations'!$F9855=\"\"),\n     $F9855&\" (100.00%)\",\n     MID('Planning Allocations'!$F9855,1,LEN('Planning Allocations'!$F9855)-2)\n)","v":"DPL (100.00%)"},{"$f":"\n IF(OR(LEFT($B9855,1)<>\"b\",'Planning Allocations'!$E9855=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9855,1,LEN('Planning Allocations'!$E9855)-2)\n)","v":""}]
[null,"TOI384","Increase capacity of 138kV line 15623 from Cherry Valley TSS 156 to Alpine TSS 160 tap. ","2006-05-31",3.2519999999999998,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9879,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9879,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,3.2519999999999998,null,null,null,{"$f":"IF(LEFT($B9879,1)<>\"b\",\"N/A\",'Planning Allocations'!B9879)","v":"N/A"},{"$f":"IF(LEFT($B9879,1)<>\"b\",\"N/A\",'Planning Allocations'!C9879)","v":"N/A"},{"$f":"IF(LEFT($B9879,1)<>\"b\",\"N/A\",'Planning Allocations'!D9879)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9879,1)<>\"b\",'Planning Allocations'!$F9879=\"\"),\n     $F9879&\" (100.00%)\",\n     MID('Planning Allocations'!$F9879,1,LEN('Planning Allocations'!$F9879)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9879,1)<>\"b\",'Planning Allocations'!$E9879=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9879,1,LEN('Planning Allocations'!$E9879)-2)\n)","v":""}]
[null,"TOI385","Upgrade the following circuit breakers for short circuit interrupting capability: 15507, 15508 CB’s at TSS 107 Dixon   ","2006-05-31",1.163,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9880,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9880,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,1.163,null,null,null,{"$f":"IF(LEFT($B9880,1)<>\"b\",\"N/A\",'Planning Allocations'!B9880)","v":"N/A"},{"$f":"IF(LEFT($B9880,1)<>\"b\",\"N/A\",'Planning Allocations'!C9880)","v":"N/A"},{"$f":"IF(LEFT($B9880,1)<>\"b\",\"N/A\",'Planning Allocations'!D9880)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9880,1)<>\"b\",'Planning Allocations'!$F9880=\"\"),\n     $F9880&\" (100.00%)\",\n     MID('Planning Allocations'!$F9880,1,LEN('Planning Allocations'!$F9880)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9880,1)<>\"b\",'Planning Allocations'!$E9880=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9880,1,LEN('Planning Allocations'!$E9880)-2)\n)","v":""}]
[null,"TOI386","Cut the Warrenville Tap from 138kV Line 11110 to new 138 kV line 11107 at Electric Junction TSS 111 ","2006-05-31",1.04,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9881,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9881,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,1.04,"2006-05-23",null,null,{"$f":"IF(LEFT($B9881,1)<>\"b\",\"N/A\",'Planning Allocations'!B9881)","v":"N/A"},{"$f":"IF(LEFT($B9881,1)<>\"b\",\"N/A\",'Planning Allocations'!C9881)","v":"N/A"},{"$f":"IF(LEFT($B9881,1)<>\"b\",\"N/A\",'Planning Allocations'!D9881)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9881,1)<>\"b\",'Planning Allocations'!$F9881=\"\"),\n     $F9881&\" (100.00%)\",\n     MID('Planning Allocations'!$F9881,1,LEN('Planning Allocations'!$F9881)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9881,1)<>\"b\",'Planning Allocations'!$E9881=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9881,1,LEN('Planning Allocations'!$E9881)-2)\n)","v":""}]
[null,"TOI387","Install a 2nd circuit breaker in series with 138kV bus-tie circuit breaker 1-2 at TSS 135 Elmhurst. ","2006-05-31",0.61399999999999999,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9882,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9882,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,0.61399999999999999,null,null,null,{"$f":"IF(LEFT($B9882,1)<>\"b\",\"N/A\",'Planning Allocations'!B9882)","v":"N/A"},{"$f":"IF(LEFT($B9882,1)<>\"b\",\"N/A\",'Planning Allocations'!C9882)","v":"N/A"},{"$f":"IF(LEFT($B9882,1)<>\"b\",\"N/A\",'Planning Allocations'!D9882)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9882,1)<>\"b\",'Planning Allocations'!$F9882=\"\"),\n     $F9882&\" (100.00%)\",\n     MID('Planning Allocations'!$F9882,1,LEN('Planning Allocations'!$F9882)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9882,1)<>\"b\",'Planning Allocations'!$E9882=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9882,1,LEN('Planning Allocations'!$E9882)-2)\n)","v":""}]
[null,"TOI388","Upgrade Lockport TSS 108 345kV red bus tie circuit breaker 4-5. ","2006-05-31",0.36299999999999999,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9883,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9883,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,0.36299999999999999,null,null,null,{"$f":"IF(LEFT($B9883,1)<>\"b\",\"N/A\",'Planning Allocations'!B9883)","v":"N/A"},{"$f":"IF(LEFT($B9883,1)<>\"b\",\"N/A\",'Planning Allocations'!C9883)","v":"N/A"},{"$f":"IF(LEFT($B9883,1)<>\"b\",\"N/A\",'Planning Allocations'!D9883)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9883,1)<>\"b\",'Planning Allocations'!$F9883=\"\"),\n     $F9883&\" (100.00%)\",\n     MID('Planning Allocations'!$F9883,1,LEN('Planning Allocations'!$F9883)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9883,1)<>\"b\",'Planning Allocations'!$E9883=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9883,1,LEN('Planning Allocations'!$E9883)-2)\n)","v":""}]
[null,"TOI389","Replace Line 0905 138 kV circuit breaker at Will County Station 18 ","2006-05-31",0.45,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9884,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9884,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,0.45,"2006-05-23",null,null,{"$f":"IF(LEFT($B9884,1)<>\"b\",\"N/A\",'Planning Allocations'!B9884)","v":"N/A"},{"$f":"IF(LEFT($B9884,1)<>\"b\",\"N/A\",'Planning Allocations'!C9884)","v":"N/A"},{"$f":"IF(LEFT($B9884,1)<>\"b\",\"N/A\",'Planning Allocations'!D9884)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9884,1)<>\"b\",'Planning Allocations'!$F9884=\"\"),\n     $F9884&\" (100.00%)\",\n     MID('Planning Allocations'!$F9884,1,LEN('Planning Allocations'!$F9884)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9884,1)<>\"b\",'Planning Allocations'!$E9884=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9884,1,LEN('Planning Allocations'!$E9884)-2)\n)","v":""}]
[null,"TOI390","Install circuit breaker at Sandwich ","2007-05-31",2.65,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9885,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9885,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,2.65,"2006-05-23",null,null,{"$f":"IF(LEFT($B9885,1)<>\"b\",\"N/A\",'Planning Allocations'!B9885)","v":"N/A"},{"$f":"IF(LEFT($B9885,1)<>\"b\",\"N/A\",'Planning Allocations'!C9885)","v":"N/A"},{"$f":"IF(LEFT($B9885,1)<>\"b\",\"N/A\",'Planning Allocations'!D9885)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9885,1)<>\"b\",'Planning Allocations'!$F9885=\"\"),\n     $F9885&\" (100.00%)\",\n     MID('Planning Allocations'!$F9885,1,LEN('Planning Allocations'!$F9885)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9885,1)<>\"b\",'Planning Allocations'!$E9885=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9885,1,LEN('Planning Allocations'!$E9885)-2)\n)","v":""}]
[null,"TOI391","Upgrade ~0.3 miles of 138kV line 11104 from Electric Junction to Aurora ","2007-05-31",1.075,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9886,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9886,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,1.075,null,null,null,{"$f":"IF(LEFT($B9886,1)<>\"b\",\"N/A\",'Planning Allocations'!B9886)","v":"N/A"},{"$f":"IF(LEFT($B9886,1)<>\"b\",\"N/A\",'Planning Allocations'!C9886)","v":"N/A"},{"$f":"IF(LEFT($B9886,1)<>\"b\",\"N/A\",'Planning Allocations'!D9886)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9886,1)<>\"b\",'Planning Allocations'!$F9886=\"\"),\n     $F9886&\" (100.00%)\",\n     MID('Planning Allocations'!$F9886,1,LEN('Planning Allocations'!$F9886)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9886,1)<>\"b\",'Planning Allocations'!$E9886=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9886,1,LEN('Planning Allocations'!$E9886)-2)\n)","v":""}]
[null,"TOI392","Upgrade station conductor on 138kV line 15624 at Cherry Valley ","2007-05-31",1.075,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9887,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9887,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,1.075,null,null,null,{"$f":"IF(LEFT($B9887,1)<>\"b\",\"N/A\",'Planning Allocations'!B9887)","v":"N/A"},{"$f":"IF(LEFT($B9887,1)<>\"b\",\"N/A\",'Planning Allocations'!C9887)","v":"N/A"},{"$f":"IF(LEFT($B9887,1)<>\"b\",\"N/A\",'Planning Allocations'!D9887)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9887,1)<>\"b\",'Planning Allocations'!$F9887=\"\"),\n     $F9887&\" (100.00%)\",\n     MID('Planning Allocations'!$F9887,1,LEN('Planning Allocations'!$F9887)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9887,1)<>\"b\",'Planning Allocations'!$E9887=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9887,1,LEN('Planning Allocations'!$E9887)-2)\n)","v":""}]
[null,"TOI393","Upgrade relay on 11106 138kV line at Electric Junction ","2007-05-31",0.15,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9888,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9888,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,0.15,null,null,null,{"$f":"IF(LEFT($B9888,1)<>\"b\",\"N/A\",'Planning Allocations'!B9888)","v":"N/A"},{"$f":"IF(LEFT($B9888,1)<>\"b\",\"N/A\",'Planning Allocations'!C9888)","v":"N/A"},{"$f":"IF(LEFT($B9888,1)<>\"b\",\"N/A\",'Planning Allocations'!D9888)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9888,1)<>\"b\",'Planning Allocations'!$F9888=\"\"),\n     $F9888&\" (100.00%)\",\n     MID('Planning Allocations'!$F9888,1,LEN('Planning Allocations'!$F9888)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9888,1)<>\"b\",'Planning Allocations'!$E9888=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9888,1,LEN('Planning Allocations'!$E9888)-2)\n)","v":""}]
[null,"TOI394","Install 345kV transmission lines and two autotransformers at West Loop TSS 148.  ","2008-05-31",233.61,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9889,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9889,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,233.61,null,null,null,{"$f":"IF(LEFT($B9889,1)<>\"b\",\"N/A\",'Planning Allocations'!B9889)","v":"N/A"},{"$f":"IF(LEFT($B9889,1)<>\"b\",\"N/A\",'Planning Allocations'!C9889)","v":"N/A"},{"$f":"IF(LEFT($B9889,1)<>\"b\",\"N/A\",'Planning Allocations'!D9889)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9889,1)<>\"b\",'Planning Allocations'!$F9889=\"\"),\n     $F9889&\" (100.00%)\",\n     MID('Planning Allocations'!$F9889,1,LEN('Planning Allocations'!$F9889)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9889,1)<>\"b\",'Planning Allocations'!$E9889=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9889,1,LEN('Planning Allocations'!$E9889)-2)\n)","v":""}]
[null,"TOI395","Increase capacity of 138kV line 0902 between Davis Creek TSS 86 tap and Frankfort TSS 140 tap ~ .8 miles. ","2008-05-31",0.6,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9890,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9890,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,0.6,null,null,null,{"$f":"IF(LEFT($B9890,1)<>\"b\",\"N/A\",'Planning Allocations'!B9890)","v":"N/A"},{"$f":"IF(LEFT($B9890,1)<>\"b\",\"N/A\",'Planning Allocations'!C9890)","v":"N/A"},{"$f":"IF(LEFT($B9890,1)<>\"b\",\"N/A\",'Planning Allocations'!D9890)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9890,1)<>\"b\",'Planning Allocations'!$F9890=\"\"),\n     $F9890&\" (100.00%)\",\n     MID('Planning Allocations'!$F9890,1,LEN('Planning Allocations'!$F9890)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9890,1)<>\"b\",'Planning Allocations'!$E9890=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9890,1,LEN('Planning Allocations'!$E9890)-2)\n)","v":""}]
[null,"TOI396","Install 4th 345/138kV autotransformer at TSS 103 Lisle. ","2008-05-31",5,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9891,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9891,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,5,null,null,null,{"$f":"IF(LEFT($B9891,1)<>\"b\",\"N/A\",'Planning Allocations'!B9891)","v":"N/A"},{"$f":"IF(LEFT($B9891,1)<>\"b\",\"N/A\",'Planning Allocations'!C9891)","v":"N/A"},{"$f":"IF(LEFT($B9891,1)<>\"b\",\"N/A\",'Planning Allocations'!D9891)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9891,1)<>\"b\",'Planning Allocations'!$F9891=\"\"),\n     $F9891&\" (100.00%)\",\n     MID('Planning Allocations'!$F9891,1,LEN('Planning Allocations'!$F9891)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9891,1)<>\"b\",'Planning Allocations'!$E9891=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9891,1,LEN('Planning Allocations'!$E9891)-2)\n)","v":""}]
[null,"TOI397","Install one series circuit breaker on Red 345kV Bus at TSS 120 Lombard ","2008-05-24",3.3,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9892,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9892,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},77879.999999999985,"IS",1,0,3.3,"2006-05-23","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B9892,1)<>\"b\",\"N/A\",'Planning Allocations'!B9892)","v":"N/A"},{"$f":"IF(LEFT($B9892,1)<>\"b\",\"N/A\",'Planning Allocations'!C9892)","v":"N/A"},{"$f":"IF(LEFT($B9892,1)<>\"b\",\"N/A\",'Planning Allocations'!D9892)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9892,1)<>\"b\",'Planning Allocations'!$F9892=\"\"),\n     $F9892&\" (100.00%)\",\n     MID('Planning Allocations'!$F9892,1,LEN('Planning Allocations'!$F9892)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9892,1)<>\"b\",'Planning Allocations'!$E9892=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9892,1,LEN('Planning Allocations'!$E9892)-2)\n)","v":""}]
[null,"TOI398","Upgrade 138 kV Lines 10301 & 10302 from Lisle TSS 103 - Butterfield tap (Includes sta. Cond, C/S & line trap) ","2008-05-31",2,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9893,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9893,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,2,null,null,null,{"$f":"IF(LEFT($B9893,1)<>\"b\",\"N/A\",'Planning Allocations'!B9893)","v":"N/A"},{"$f":"IF(LEFT($B9893,1)<>\"b\",\"N/A\",'Planning Allocations'!C9893)","v":"N/A"},{"$f":"IF(LEFT($B9893,1)<>\"b\",\"N/A\",'Planning Allocations'!D9893)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9893,1)<>\"b\",'Planning Allocations'!$F9893=\"\"),\n     $F9893&\" (100.00%)\",\n     MID('Planning Allocations'!$F9893,1,LEN('Planning Allocations'!$F9893)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9893,1)<>\"b\",'Planning Allocations'!$E9893=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9893,1,LEN('Planning Allocations'!$E9893)-2)\n)","v":""}]
[null,"TOI399","Increase capacity of 138kV line 6604 between Country Club Hills TDC 435 Tap and Mokena TDC 451 tap ~ 4.1 miles ","2008-05-31",2.5,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9894,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9894,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,2.5,null,null,null,{"$f":"IF(LEFT($B9894,1)<>\"b\",\"N/A\",'Planning Allocations'!B9894)","v":"N/A"},{"$f":"IF(LEFT($B9894,1)<>\"b\",\"N/A\",'Planning Allocations'!C9894)","v":"N/A"},{"$f":"IF(LEFT($B9894,1)<>\"b\",\"N/A\",'Planning Allocations'!D9894)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9894,1)<>\"b\",'Planning Allocations'!$F9894=\"\"),\n     $F9894&\" (100.00%)\",\n     MID('Planning Allocations'!$F9894,1,LEN('Planning Allocations'!$F9894)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9894,1)<>\"b\",'Planning Allocations'!$E9894=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9894,1,LEN('Planning Allocations'!$E9894)-2)\n)","v":""}]
[null,"TOI400","Increase capacity of 138 kV line 0902 between Frankfort TSS 140 tap and New Lennox TDC 406 tap ~2.9 miles ","2009-05-31",1.7,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9895,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9895,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,1.7,"2006-05-23",null,null,{"$f":"IF(LEFT($B9895,1)<>\"b\",\"N/A\",'Planning Allocations'!B9895)","v":"N/A"},{"$f":"IF(LEFT($B9895,1)<>\"b\",\"N/A\",'Planning Allocations'!C9895)","v":"N/A"},{"$f":"IF(LEFT($B9895,1)<>\"b\",\"N/A\",'Planning Allocations'!D9895)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9895,1)<>\"b\",'Planning Allocations'!$F9895=\"\"),\n     $F9895&\" (100.00%)\",\n     MID('Planning Allocations'!$F9895,1,LEN('Planning Allocations'!$F9895)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9895,1)<>\"b\",'Planning Allocations'!$E9895=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9895,1,LEN('Planning Allocations'!$E9895)-2)\n)","v":""}]
[null,"TOI401","Upgrade 4203 138kV line from Silver Lake to Wilson ","2009-05-31",1.35,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9896,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9896,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,1.35,null,null,null,{"$f":"IF(LEFT($B9896,1)<>\"b\",\"N/A\",'Planning Allocations'!B9896)","v":"N/A"},{"$f":"IF(LEFT($B9896,1)<>\"b\",\"N/A\",'Planning Allocations'!C9896)","v":"N/A"},{"$f":"IF(LEFT($B9896,1)<>\"b\",\"N/A\",'Planning Allocations'!D9896)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9896,1)<>\"b\",'Planning Allocations'!$F9896=\"\"),\n     $F9896&\" (100.00%)\",\n     MID('Planning Allocations'!$F9896,1,LEN('Planning Allocations'!$F9896)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9896,1)<>\"b\",'Planning Allocations'!$E9896=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9896,1,LEN('Planning Allocations'!$E9896)-2)\n)","v":""}]
[null,"TOI402","Install 345 kV circuit breaker for Line 10322 at Lisle TSS 103 ","2009-05-31",4,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9897,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9897,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,4,null,null,null,{"$f":"IF(LEFT($B9897,1)<>\"b\",\"N/A\",'Planning Allocations'!B9897)","v":"N/A"},{"$f":"IF(LEFT($B9897,1)<>\"b\",\"N/A\",'Planning Allocations'!C9897)","v":"N/A"},{"$f":"IF(LEFT($B9897,1)<>\"b\",\"N/A\",'Planning Allocations'!D9897)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9897,1)<>\"b\",'Planning Allocations'!$F9897=\"\"),\n     $F9897&\" (100.00%)\",\n     MID('Planning Allocations'!$F9897,1,LEN('Planning Allocations'!$F9897)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9897,1)<>\"b\",'Planning Allocations'!$E9897=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9897,1,LEN('Planning Allocations'!$E9897)-2)\n)","v":""}]
[null,"TOI403","Install 2nd autotransformer at Wolfs TSS 143 ","2010-05-31",7,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9898,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9898,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,7,"2006-05-23",null,null,{"$f":"IF(LEFT($B9898,1)<>\"b\",\"N/A\",'Planning Allocations'!B9898)","v":"N/A"},{"$f":"IF(LEFT($B9898,1)<>\"b\",\"N/A\",'Planning Allocations'!C9898)","v":"N/A"},{"$f":"IF(LEFT($B9898,1)<>\"b\",\"N/A\",'Planning Allocations'!D9898)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9898,1)<>\"b\",'Planning Allocations'!$F9898=\"\"),\n     $F9898&\" (100.00%)\",\n     MID('Planning Allocations'!$F9898,1,LEN('Planning Allocations'!$F9898)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9898,1)<>\"b\",'Planning Allocations'!$E9898=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9898,1,LEN('Planning Allocations'!$E9898)-2)\n)","v":""}]
[null,"TOI404","Install 2 CB's and split 138kV lines 11704/08 at Aptakisic TSS 109 ","2010-05-31",3.15,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9899,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9899,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,3.15,"2006-05-23",null,null,{"$f":"IF(LEFT($B9899,1)<>\"b\",\"N/A\",'Planning Allocations'!B9899)","v":"N/A"},{"$f":"IF(LEFT($B9899,1)<>\"b\",\"N/A\",'Planning Allocations'!C9899)","v":"N/A"},{"$f":"IF(LEFT($B9899,1)<>\"b\",\"N/A\",'Planning Allocations'!D9899)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9899,1)<>\"b\",'Planning Allocations'!$F9899=\"\"),\n     $F9899&\" (100.00%)\",\n     MID('Planning Allocations'!$F9899,1,LEN('Planning Allocations'!$F9899)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9899,1)<>\"b\",'Planning Allocations'!$E9899=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9899,1,LEN('Planning Allocations'!$E9899)-2)\n)","v":""}]
[null,"TOI405","Install 4th autotransformer at Cherry Valley TSS 156. ","2010-05-31",7,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9900,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9900,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,7,"2006-05-23",null,null,{"$f":"IF(LEFT($B9900,1)<>\"b\",\"N/A\",'Planning Allocations'!B9900)","v":"N/A"},{"$f":"IF(LEFT($B9900,1)<>\"b\",\"N/A\",'Planning Allocations'!C9900)","v":"N/A"},{"$f":"IF(LEFT($B9900,1)<>\"b\",\"N/A\",'Planning Allocations'!D9900)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9900,1)<>\"b\",'Planning Allocations'!$F9900=\"\"),\n     $F9900&\" (100.00%)\",\n     MID('Planning Allocations'!$F9900,1,LEN('Planning Allocations'!$F9900)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9900,1)<>\"b\",'Planning Allocations'!$E9900=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9900,1,LEN('Planning Allocations'!$E9900)-2)\n)","v":""}]
[null,"TOI406","Increase capacity of 138 kV line 14302 between Oswego TDC 592 to Montgomery TSS 106 ~ 3.0 miles ","2010-05-31",2.25,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9901,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9901,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,2.25,"2006-05-23",null,null,{"$f":"IF(LEFT($B9901,1)<>\"b\",\"N/A\",'Planning Allocations'!B9901)","v":"N/A"},{"$f":"IF(LEFT($B9901,1)<>\"b\",\"N/A\",'Planning Allocations'!C9901)","v":"N/A"},{"$f":"IF(LEFT($B9901,1)<>\"b\",\"N/A\",'Planning Allocations'!D9901)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9901,1)<>\"b\",'Planning Allocations'!$F9901=\"\"),\n     $F9901&\" (100.00%)\",\n     MID('Planning Allocations'!$F9901,1,LEN('Planning Allocations'!$F9901)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9901,1)<>\"b\",'Planning Allocations'!$E9901=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9901,1,LEN('Planning Allocations'!$E9901)-2)\n)","v":""}]
[null,"TOI407","Install SPS to auto-restore Libertyville TR 83 for the loss of 345 kV line 15424 ","2010-05-31",2.25,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9902,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9902,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,2.25,"2006-05-23",null,null,{"$f":"IF(LEFT($B9902,1)<>\"b\",\"N/A\",'Planning Allocations'!B9902)","v":"N/A"},{"$f":"IF(LEFT($B9902,1)<>\"b\",\"N/A\",'Planning Allocations'!C9902)","v":"N/A"},{"$f":"IF(LEFT($B9902,1)<>\"b\",\"N/A\",'Planning Allocations'!D9902)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9902,1)<>\"b\",'Planning Allocations'!$F9902=\"\"),\n     $F9902&\" (100.00%)\",\n     MID('Planning Allocations'!$F9902,1,LEN('Planning Allocations'!$F9902)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9902,1)<>\"b\",'Planning Allocations'!$E9902=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9902,1,LEN('Planning Allocations'!$E9902)-2)\n)","v":""}]
[null,"TOI408","Increase capacity of 138 kV line 0902 between E. Frankfort TSS 66 and Davis Creek TSS 86 tap ~ 1.5 miles ","2009-05-31",0.95,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9903,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9903,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,0.95,"2006-05-23",null,null,{"$f":"IF(LEFT($B9903,1)<>\"b\",\"N/A\",'Planning Allocations'!B9903)","v":"N/A"},{"$f":"IF(LEFT($B9903,1)<>\"b\",\"N/A\",'Planning Allocations'!C9903)","v":"N/A"},{"$f":"IF(LEFT($B9903,1)<>\"b\",\"N/A\",'Planning Allocations'!D9903)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9903,1)<>\"b\",'Planning Allocations'!$F9903=\"\"),\n     $F9903&\" (100.00%)\",\n     MID('Planning Allocations'!$F9903,1,LEN('Planning Allocations'!$F9903)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9903,1)<>\"b\",'Planning Allocations'!$E9903=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9903,1,LEN('Planning Allocations'!$E9903)-2)\n)","v":""}]
[null,"TOI409","Replace entrance conductors and risers at the Tidd 345kV station on the Tidd-Canton Central 345kV circuit","2010-12-31",0.4,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F9904,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9904,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},10321.412539741925,"IS",1,0,0.4,"2006-05-23","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B9904,1)<>\"b\",\"N/A\",'Planning Allocations'!B9904)","v":"N/A"},{"$f":"IF(LEFT($B9904,1)<>\"b\",\"N/A\",'Planning Allocations'!C9904)","v":"N/A"},{"$f":"IF(LEFT($B9904,1)<>\"b\",\"N/A\",'Planning Allocations'!D9904)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9904,1)<>\"b\",'Planning Allocations'!$F9904=\"\"),\n     $F9904&\" (100.00%)\",\n     MID('Planning Allocations'!$F9904,1,LEN('Planning Allocations'!$F9904)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B9904,1)<>\"b\",'Planning Allocations'!$E9904=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9904,1,LEN('Planning Allocations'!$E9904)-2)\n)","v":""}]
[null,"TOI410","Replace Cook 345 kV breaker N","2005-11-23",0.7,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F9905,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9905,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},18062.471944548368,"IS",1,0,0.7,"2007-05-09","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9905,1)<>\"b\",\"N/A\",'Planning Allocations'!B9905)","v":"N/A"},{"$f":"IF(LEFT($B9905,1)<>\"b\",\"N/A\",'Planning Allocations'!C9905)","v":"N/A"},{"$f":"IF(LEFT($B9905,1)<>\"b\",\"N/A\",'Planning Allocations'!D9905)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9905,1)<>\"b\",'Planning Allocations'!$F9905=\"\"),\n     $F9905&\" (100.00%)\",\n     MID('Planning Allocations'!$F9905,1,LEN('Planning Allocations'!$F9905)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B9905,1)<>\"b\",'Planning Allocations'!$E9905=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9905,1,LEN('Planning Allocations'!$E9905)-2)\n)","v":""}]
[null,"TOI411","Upgrade 138kV line 12204 tap to Marengo (1.2 miles)","2008-02-08",0.73,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9906,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9906,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},17228,"IS",1,0,0.73,"2007-05-09","Other",null,{"$f":"IF(LEFT($B9906,1)<>\"b\",\"N/A\",'Planning Allocations'!B9906)","v":"N/A"},{"$f":"IF(LEFT($B9906,1)<>\"b\",\"N/A\",'Planning Allocations'!C9906)","v":"N/A"},{"$f":"IF(LEFT($B9906,1)<>\"b\",\"N/A\",'Planning Allocations'!D9906)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9906,1)<>\"b\",'Planning Allocations'!$F9906=\"\"),\n     $F9906&\" (100.00%)\",\n     MID('Planning Allocations'!$F9906,1,LEN('Planning Allocations'!$F9906)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9906,1)<>\"b\",'Planning Allocations'!$E9906=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9906,1,LEN('Planning Allocations'!$E9906)-2)\n)","v":""}]
[null,"TOI412","Install transfer trip on Northbrook lines 15912 & 15913 (trips the line for a bus fault at Northbrook)","2008-02-14",0.13,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9907,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9907,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},3067.9999999999995,"IS",1,0,0.13,"2007-05-09","Other",null,{"$f":"IF(LEFT($B9907,1)<>\"b\",\"N/A\",'Planning Allocations'!B9907)","v":"N/A"},{"$f":"IF(LEFT($B9907,1)<>\"b\",\"N/A\",'Planning Allocations'!C9907)","v":"N/A"},{"$f":"IF(LEFT($B9907,1)<>\"b\",\"N/A\",'Planning Allocations'!D9907)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9907,1)<>\"b\",'Planning Allocations'!$F9907=\"\"),\n     $F9907&\" (100.00%)\",\n     MID('Planning Allocations'!$F9907,1,LEN('Planning Allocations'!$F9907)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9907,1)<>\"b\",'Planning Allocations'!$E9907=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9907,1,LEN('Planning Allocations'!$E9907)-2)\n)","v":""}]
[null,"TOI413","Replace three 138kV circuit breakers at Elmhurst on lines 13502, 13504, and 12007","2007-12-20",1.44,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9908,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9908,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},33984,"IS",1,0,1.44,"2007-05-09","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9908,1)<>\"b\",\"N/A\",'Planning Allocations'!B9908)","v":"N/A"},{"$f":"IF(LEFT($B9908,1)<>\"b\",\"N/A\",'Planning Allocations'!C9908)","v":"N/A"},{"$f":"IF(LEFT($B9908,1)<>\"b\",\"N/A\",'Planning Allocations'!D9908)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9908,1)<>\"b\",'Planning Allocations'!$F9908=\"\"),\n     $F9908&\" (100.00%)\",\n     MID('Planning Allocations'!$F9908,1,LEN('Planning Allocations'!$F9908)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9908,1)<>\"b\",'Planning Allocations'!$E9908=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9908,1,LEN('Planning Allocations'!$E9908)-2)\n)","v":""}]
[null,"TOI414","Replace Electric Junction 138kV line 11104 CB","2007-10-21",0.48,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9909,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9909,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},11327.999999999998,"IS",1,0,0.48,"2007-05-09","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9909,1)<>\"b\",\"N/A\",'Planning Allocations'!B9909)","v":"N/A"},{"$f":"IF(LEFT($B9909,1)<>\"b\",\"N/A\",'Planning Allocations'!C9909)","v":"N/A"},{"$f":"IF(LEFT($B9909,1)<>\"b\",\"N/A\",'Planning Allocations'!D9909)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9909,1)<>\"b\",'Planning Allocations'!$F9909=\"\"),\n     $F9909&\" (100.00%)\",\n     MID('Planning Allocations'!$F9909,1,LEN('Planning Allocations'!$F9909)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9909,1)<>\"b\",'Planning Allocations'!$E9909=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9909,1,LEN('Planning Allocations'!$E9909)-2)\n)","v":""}]
[null,"TOI415","Upgrade Goodings Grove 345kV circuit breakers 1312 & 11604","2008-03-21",0.35,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9910,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9910,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},8260,"IS",1,0,0.35,"2007-05-09","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9910,1)<>\"b\",\"N/A\",'Planning Allocations'!B9910)","v":"N/A"},{"$f":"IF(LEFT($B9910,1)<>\"b\",\"N/A\",'Planning Allocations'!C9910)","v":"N/A"},{"$f":"IF(LEFT($B9910,1)<>\"b\",\"N/A\",'Planning Allocations'!D9910)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9910,1)<>\"b\",'Planning Allocations'!$F9910=\"\"),\n     $F9910&\" (100.00%)\",\n     MID('Planning Allocations'!$F9910,1,LEN('Planning Allocations'!$F9910)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9910,1)<>\"b\",'Planning Allocations'!$E9910=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9910,1,LEN('Planning Allocations'!$E9910)-2)\n)","v":""}]
[null,"TOI416","Replace terminal equipment at Bedington and Black Oak 500kV to increase the thermal limit of Bedington - Black Oak 500kV to 2731 Normal / 3502 Emergency / 4028 Load Dump","2008-10-31",0.09,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F9911,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9911,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},1732.6230126117555,"IS",1,0,0.09,"2007-05-09","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9911,1)<>\"b\",\"N/A\",'Planning Allocations'!B9911)","v":"N/A"},{"$f":"IF(LEFT($B9911,1)<>\"b\",\"N/A\",'Planning Allocations'!C9911)","v":"N/A"},{"$f":"IF(LEFT($B9911,1)<>\"b\",\"N/A\",'Planning Allocations'!D9911)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9911,1)<>\"b\",'Planning Allocations'!$F9911=\"\"),\n     $F9911&\" (100.00%)\",\n     MID('Planning Allocations'!$F9911,1,LEN('Planning Allocations'!$F9911)-2)\n)","v":"APS (100.00%)"},{"$f":"\n IF(OR(LEFT($B9911,1)<>\"b\",'Planning Allocations'!$E9911=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9911,1,LEN('Planning Allocations'!$E9911)-2)\n)","v":""}]
[null,"TOI417","Doubs install DL-58 500kV breaker and remove DL-56 500kV breaker","2007-06-01",1.0009999999999999,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F9912,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9912,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},19270.618173604078,"IS",1,0,1.0009999999999999,"2007-05-09","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B9912,1)<>\"b\",\"N/A\",'Planning Allocations'!B9912)","v":"N/A"},{"$f":"IF(LEFT($B9912,1)<>\"b\",\"N/A\",'Planning Allocations'!C9912)","v":"N/A"},{"$f":"IF(LEFT($B9912,1)<>\"b\",\"N/A\",'Planning Allocations'!D9912)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9912,1)<>\"b\",'Planning Allocations'!$F9912=\"\"),\n     $F9912&\" (100.00%)\",\n     MID('Planning Allocations'!$F9912,1,LEN('Planning Allocations'!$F9912)-2)\n)","v":"APS (100.00%)"},{"$f":"\n IF(OR(LEFT($B9912,1)<>\"b\",'Planning Allocations'!$E9912=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9912,1,LEN('Planning Allocations'!$E9912)-2)\n)","v":""}]
[null,"TOI418","Black Oak and Bedington Substation Upgrade RTUs and Line Traps","2005-12-31",0.1,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F9913,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9913,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},1925.1366806797284,"IS",1,0,0.1,"2007-05-09","Infrastructure Resilience",null,{"$f":"IF(LEFT($B9913,1)<>\"b\",\"N/A\",'Planning Allocations'!B9913)","v":"N/A"},{"$f":"IF(LEFT($B9913,1)<>\"b\",\"N/A\",'Planning Allocations'!C9913)","v":"N/A"},{"$f":"IF(LEFT($B9913,1)<>\"b\",\"N/A\",'Planning Allocations'!D9913)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9913,1)<>\"b\",'Planning Allocations'!$F9913=\"\"),\n     $F9913&\" (100.00%)\",\n     MID('Planning Allocations'!$F9913,1,LEN('Planning Allocations'!$F9913)-2)\n)","v":"APS (100.00%)"},{"$f":"\n IF(OR(LEFT($B9913,1)<>\"b\",'Planning Allocations'!$E9913=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9913,1,LEN('Planning Allocations'!$E9913)-2)\n)","v":""}]
[null,"TOI419","Doubs Substation Upgrade RTUs for 512 & 514 Line Terminals","2007-03-29",0.1,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F9914,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9914,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},1925.1366806797284,"IS",1,0,0.1,"2007-05-09","Infrastructure Resilience",null,{"$f":"IF(LEFT($B9914,1)<>\"b\",\"N/A\",'Planning Allocations'!B9914)","v":"N/A"},{"$f":"IF(LEFT($B9914,1)<>\"b\",\"N/A\",'Planning Allocations'!C9914)","v":"N/A"},{"$f":"IF(LEFT($B9914,1)<>\"b\",\"N/A\",'Planning Allocations'!D9914)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9914,1)<>\"b\",'Planning Allocations'!$F9914=\"\"),\n     $F9914&\" (100.00%)\",\n     MID('Planning Allocations'!$F9914,1,LEN('Planning Allocations'!$F9914)-2)\n)","v":"APS (100.00%)"},{"$f":"\n IF(OR(LEFT($B9914,1)<>\"b\",'Planning Allocations'!$E9914=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9914,1,LEN('Planning Allocations'!$E9914)-2)\n)","v":""}]
[null,"TOI420","Hardy Substation Increase 138kV Capacitor Bank","2006-12-01",0.2,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F9915,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9915,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},3850.2733613594569,"IS",1,0,0.2,"2007-05-09","Infrastructure Resilience",null,{"$f":"IF(LEFT($B9915,1)<>\"b\",\"N/A\",'Planning Allocations'!B9915)","v":"N/A"},{"$f":"IF(LEFT($B9915,1)<>\"b\",\"N/A\",'Planning Allocations'!C9915)","v":"N/A"},{"$f":"IF(LEFT($B9915,1)<>\"b\",\"N/A\",'Planning Allocations'!D9915)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9915,1)<>\"b\",'Planning Allocations'!$F9915=\"\"),\n     $F9915&\" (100.00%)\",\n     MID('Planning Allocations'!$F9915,1,LEN('Planning Allocations'!$F9915)-2)\n)","v":"APS (100.00%)"},{"$f":"\n IF(OR(LEFT($B9915,1)<>\"b\",'Planning Allocations'!$E9915=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9915,1,LEN('Planning Allocations'!$E9915)-2)\n)","v":""}]
[null,"TOI421","Wylie Ridge Substation - Replace line trap, upgrade RTUs and relay circuitry","2008-01-10",0.1,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F9916,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9916,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},1925.1366806797284,"IS",1,0,0.1,"2007-05-09","Infrastructure Resilience",null,{"$f":"IF(LEFT($B9916,1)<>\"b\",\"N/A\",'Planning Allocations'!B9916)","v":"N/A"},{"$f":"IF(LEFT($B9916,1)<>\"b\",\"N/A\",'Planning Allocations'!C9916)","v":"N/A"},{"$f":"IF(LEFT($B9916,1)<>\"b\",\"N/A\",'Planning Allocations'!D9916)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9916,1)<>\"b\",'Planning Allocations'!$F9916=\"\"),\n     $F9916&\" (100.00%)\",\n     MID('Planning Allocations'!$F9916,1,LEN('Planning Allocations'!$F9916)-2)\n)","v":"APS (100.00%)"},{"$f":"\n IF(OR(LEFT($B9916,1)<>\"b\",'Planning Allocations'!$E9916=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9916,1,LEN('Planning Allocations'!$E9916)-2)\n)","v":""}]
[null,"TOI422","Cabot Substation - Upgrade RTUs and Relay Circuitry","2008-06-03",0,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F9917,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9917,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},0,"IS",1,0,0,"2007-05-09","Infrastructure Resilience",null,{"$f":"IF(LEFT($B9917,1)<>\"b\",\"N/A\",'Planning Allocations'!B9917)","v":"N/A"},{"$f":"IF(LEFT($B9917,1)<>\"b\",\"N/A\",'Planning Allocations'!C9917)","v":"N/A"},{"$f":"IF(LEFT($B9917,1)<>\"b\",\"N/A\",'Planning Allocations'!D9917)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9917,1)<>\"b\",'Planning Allocations'!$F9917=\"\"),\n     $F9917&\" (100.00%)\",\n     MID('Planning Allocations'!$F9917,1,LEN('Planning Allocations'!$F9917)-2)\n)","v":"APS (100.00%)"},{"$f":"\n IF(OR(LEFT($B9917,1)<>\"b\",'Planning Allocations'!$E9917=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9917,1,LEN('Planning Allocations'!$E9917)-2)\n)","v":""}]
[null,"TOI423","Yukon Substation - Upgrade RTU","2008-05-30",0,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F9918,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9918,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},0,"IS",1,0,0,"2007-05-09","Infrastructure Resilience",null,{"$f":"IF(LEFT($B9918,1)<>\"b\",\"N/A\",'Planning Allocations'!B9918)","v":"N/A"},{"$f":"IF(LEFT($B9918,1)<>\"b\",\"N/A\",'Planning Allocations'!C9918)","v":"N/A"},{"$f":"IF(LEFT($B9918,1)<>\"b\",\"N/A\",'Planning Allocations'!D9918)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9918,1)<>\"b\",'Planning Allocations'!$F9918=\"\"),\n     $F9918&\" (100.00%)\",\n     MID('Planning Allocations'!$F9918,1,LEN('Planning Allocations'!$F9918)-2)\n)","v":"APS (100.00%)"},{"$f":"\n IF(OR(LEFT($B9918,1)<>\"b\",'Planning Allocations'!$E9918=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9918,1,LEN('Planning Allocations'!$E9918)-2)\n)","v":""}]
[null,"TOI424","Meadow Brook Substation - Upgrade RTUs","2008-04-03",0,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F9919,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9919,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},0,"IS",1,0,0,"2007-05-09","Infrastructure Resilience",null,{"$f":"IF(LEFT($B9919,1)<>\"b\",\"N/A\",'Planning Allocations'!B9919)","v":"N/A"},{"$f":"IF(LEFT($B9919,1)<>\"b\",\"N/A\",'Planning Allocations'!C9919)","v":"N/A"},{"$f":"IF(LEFT($B9919,1)<>\"b\",\"N/A\",'Planning Allocations'!D9919)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9919,1)<>\"b\",'Planning Allocations'!$F9919=\"\"),\n     $F9919&\" (100.00%)\",\n     MID('Planning Allocations'!$F9919,1,LEN('Planning Allocations'!$F9919)-2)\n)","v":"APS (100.00%)"},{"$f":"\n IF(OR(LEFT($B9919,1)<>\"b\",'Planning Allocations'!$E9919=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9919,1,LEN('Planning Allocations'!$E9919)-2)\n)","v":""}]
[null,"TOI425","Install a 138kV 57.6 MVAR Capacitor Bank at Station 18, Will County","2008-06-01",0,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9920,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9920,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,0,"2007-05-09",null,null,{"$f":"IF(LEFT($B9920,1)<>\"b\",\"N/A\",'Planning Allocations'!B9920)","v":"N/A"},{"$f":"IF(LEFT($B9920,1)<>\"b\",\"N/A\",'Planning Allocations'!C9920)","v":"N/A"},{"$f":"IF(LEFT($B9920,1)<>\"b\",\"N/A\",'Planning Allocations'!D9920)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9920,1)<>\"b\",'Planning Allocations'!$F9920=\"\"),\n     $F9920&\" (100.00%)\",\n     MID('Planning Allocations'!$F9920,1,LEN('Planning Allocations'!$F9920)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9920,1)<>\"b\",'Planning Allocations'!$E9920=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9920,1,LEN('Planning Allocations'!$E9920)-2)\n)","v":""}]
[null,"TOI426","Upgrade terminal equipment associated with Conesville - Prep Plant Tap 138 kV line to 2000A at the Conesville 138 kV Station","2009-06-01",0.9,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F9921,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9921,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},23223.178214419328,"IS",1,0,0.9,"2007-05-09","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B9921,1)<>\"b\",\"N/A\",'Planning Allocations'!B9921)","v":"N/A"},{"$f":"IF(LEFT($B9921,1)<>\"b\",\"N/A\",'Planning Allocations'!C9921)","v":"N/A"},{"$f":"IF(LEFT($B9921,1)<>\"b\",\"N/A\",'Planning Allocations'!D9921)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9921,1)<>\"b\",'Planning Allocations'!$F9921=\"\"),\n     $F9921&\" (100.00%)\",\n     MID('Planning Allocations'!$F9921,1,LEN('Planning Allocations'!$F9921)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B9921,1)<>\"b\",'Planning Allocations'!$E9921=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9921,1,LEN('Planning Allocations'!$E9921)-2)\n)","v":""}]
[null,"TOI427","Install new Dequine-Westwood #2 345 kV Interconnection with Cinergy (Duke)","2007-05-16",2.0579999999999998,"AEP",{"$f":"\nIF(     ISERROR( VLOOKUP(F9922,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9922,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":38.754385454493381},{"$f":"IF(OR(I9922=\"Cancelled\",I9922=\"On Hold\"),0,1000000*E9922/G9922)","v":53103.667516972193},"IS",1,0,2.0579999999999998,"2007-05-09","Operational Flexibility and Efficiency",null,{"$f":"IF(LEFT($B9922,1)<>\"b\",\"N/A\",'Planning Allocations'!B9922)","v":"N/A"},{"$f":"IF(LEFT($B9922,1)<>\"b\",\"N/A\",'Planning Allocations'!C9922)","v":"N/A"},{"$f":"IF(LEFT($B9922,1)<>\"b\",\"N/A\",'Planning Allocations'!D9922)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9922,1)<>\"b\",'Planning Allocations'!$F9922=\"\"),\n     $F9922&\" (100.00%)\",\n     MID('Planning Allocations'!$F9922,1,LEN('Planning Allocations'!$F9922)-2)\n)","v":"AEP (100.00%)"},{"$f":"\n IF(OR(LEFT($B9922,1)<>\"b\",'Planning Allocations'!$E9922=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9922,1,LEN('Planning Allocations'!$E9922)-2)\n)","v":""}]
[null,"TOI428","Replace Crescent 345 kV breaker #324 - Mansfield 315","2007-11-05",0.75,"DL",{"$f":"\nIF(     ISERROR( VLOOKUP(F9923,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9923,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43},17441.860465116279,"IS",1,0,0.75,"2007-05-09","Equipment Material Condition, Performance and Risk / Infrastructure Resilience",null,{"$f":"IF(LEFT($B9923,1)<>\"b\",\"N/A\",'Planning Allocations'!B9923)","v":"N/A"},{"$f":"IF(LEFT($B9923,1)<>\"b\",\"N/A\",'Planning Allocations'!C9923)","v":"N/A"},{"$f":"IF(LEFT($B9923,1)<>\"b\",\"N/A\",'Planning Allocations'!D9923)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9923,1)<>\"b\",'Planning Allocations'!$F9923=\"\"),\n     $F9923&\" (100.00%)\",\n     MID('Planning Allocations'!$F9923,1,LEN('Planning Allocations'!$F9923)-2)\n)","v":"DL (100.00%)"},{"$f":"\n IF(OR(LEFT($B9923,1)<>\"b\",'Planning Allocations'!$E9923=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9923,1,LEN('Planning Allocations'!$E9923)-2)\n)","v":""}]
[null,"TOI429","Replace Collier 345 kV breaker #315 - Clinton 324","2007-06-30",0.6,"DL",{"$f":"\nIF(     ISERROR( VLOOKUP(F9924,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9924,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":43},13953.488372093023,"IS",1,0,0.6,"2007-05-09","Equipment Material Condition, Performance and Risk / Infrastructure Resilience",null,{"$f":"IF(LEFT($B9924,1)<>\"b\",\"N/A\",'Planning Allocations'!B9924)","v":"N/A"},{"$f":"IF(LEFT($B9924,1)<>\"b\",\"N/A\",'Planning Allocations'!C9924)","v":"N/A"},{"$f":"IF(LEFT($B9924,1)<>\"b\",\"N/A\",'Planning Allocations'!D9924)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9924,1)<>\"b\",'Planning Allocations'!$F9924=\"\"),\n     $F9924&\" (100.00%)\",\n     MID('Planning Allocations'!$F9924,1,LEN('Planning Allocations'!$F9924)-2)\n)","v":"DL (100.00%)"},{"$f":"\n IF(OR(LEFT($B9924,1)<>\"b\",'Planning Allocations'!$E9924=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9924,1,LEN('Planning Allocations'!$E9924)-2)\n)","v":""}]
[null,"TOI430","Replace Loudon 230 kV breaker #203052","2008-01-10",0,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F9925,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9925,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},0,"IS",1,0,0,"2007-05-09","Other",null,{"$f":"IF(LEFT($B9925,1)<>\"b\",\"N/A\",'Planning Allocations'!B9925)","v":"N/A"},{"$f":"IF(LEFT($B9925,1)<>\"b\",\"N/A\",'Planning Allocations'!C9925)","v":"N/A"},{"$f":"IF(LEFT($B9925,1)<>\"b\",\"N/A\",'Planning Allocations'!D9925)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9925,1)<>\"b\",'Planning Allocations'!$F9925=\"\"),\n     $F9925&\" (100.00%)\",\n     MID('Planning Allocations'!$F9925,1,LEN('Planning Allocations'!$F9925)-2)\n)","v":"Dominion (100.00%)"},{"$f":"\n IF(OR(LEFT($B9925,1)<>\"b\",'Planning Allocations'!$E9925=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9925,1,LEN('Planning Allocations'!$E9925)-2)\n)","v":""}]
[null,"TOI431","Remove Loudon 230 kV breaker #206952 and idle line 2069","2008-01-10",0,"Dominion",{"$f":"\nIF(     ISERROR( VLOOKUP(F9926,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9926,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":45.9},0,"IS",1,0,0,"2007-05-09","Other",null,{"$f":"IF(LEFT($B9926,1)<>\"b\",\"N/A\",'Planning Allocations'!B9926)","v":"N/A"},{"$f":"IF(LEFT($B9926,1)<>\"b\",\"N/A\",'Planning Allocations'!C9926)","v":"N/A"},{"$f":"IF(LEFT($B9926,1)<>\"b\",\"N/A\",'Planning Allocations'!D9926)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9926,1)<>\"b\",'Planning Allocations'!$F9926=\"\"),\n     $F9926&\" (100.00%)\",\n     MID('Planning Allocations'!$F9926,1,LEN('Planning Allocations'!$F9926)-2)\n)","v":"Dominion (100.00%)"},{"$f":"\n IF(OR(LEFT($B9926,1)<>\"b\",'Planning Allocations'!$E9926=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9926,1,LEN('Planning Allocations'!$E9926)-2)\n)","v":""}]
[null,"TOI432","Electric Junction TR 84 Replace 345 kV MOD with circuit switcher","2009-12-31",0,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9927,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9927,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"Cancelled",0,0,0,"2007-08-22",null,null,{"$f":"IF(LEFT($B9927,1)<>\"b\",\"N/A\",'Planning Allocations'!B9927)","v":"N/A"},{"$f":"IF(LEFT($B9927,1)<>\"b\",\"N/A\",'Planning Allocations'!C9927)","v":"N/A"},{"$f":"IF(LEFT($B9927,1)<>\"b\",\"N/A\",'Planning Allocations'!D9927)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9927,1)<>\"b\",'Planning Allocations'!$F9927=\"\"),\n     $F9927&\" (100.00%)\",\n     MID('Planning Allocations'!$F9927,1,LEN('Planning Allocations'!$F9927)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9927,1)<>\"b\",'Planning Allocations'!$E9927=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9927,1,LEN('Planning Allocations'!$E9927)-2)\n)","v":""}]
[null,"TOI433","Lombard - Upgrade 345 kV line 10322 circuit breaker to 63 kA","2009-12-31",0,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9928,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9928,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"IS",1,0,0,"2007-08-22","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9928,1)<>\"b\",\"N/A\",'Planning Allocations'!B9928)","v":"N/A"},{"$f":"IF(LEFT($B9928,1)<>\"b\",\"N/A\",'Planning Allocations'!C9928)","v":"N/A"},{"$f":"IF(LEFT($B9928,1)<>\"b\",\"N/A\",'Planning Allocations'!D9928)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9928,1)<>\"b\",'Planning Allocations'!$F9928=\"\"),\n     $F9928&\" (100.00%)\",\n     MID('Planning Allocations'!$F9928,1,LEN('Planning Allocations'!$F9928)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9928,1)<>\"b\",'Planning Allocations'!$E9928=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9928,1,LEN('Planning Allocations'!$E9928)-2)\n)","v":""}]
[null,"TOI434","Cherry Valley - Replace 138 kV line 15621 circuit breaker","2009-12-31",0,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9929,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9929,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"IS",1,0,0,"2007-08-22","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9929,1)<>\"b\",\"N/A\",'Planning Allocations'!B9929)","v":"N/A"},{"$f":"IF(LEFT($B9929,1)<>\"b\",\"N/A\",'Planning Allocations'!C9929)","v":"N/A"},{"$f":"IF(LEFT($B9929,1)<>\"b\",\"N/A\",'Planning Allocations'!D9929)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9929,1)<>\"b\",'Planning Allocations'!$F9929=\"\"),\n     $F9929&\" (100.00%)\",\n     MID('Planning Allocations'!$F9929,1,LEN('Planning Allocations'!$F9929)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9929,1)<>\"b\",'Planning Allocations'!$E9929=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9929,1,LEN('Planning Allocations'!$E9929)-2)\n)","v":""}]
[null,"TOI435","Goodings Grove - Upgrade 138 kV line 11617 circuit breaker to 63 kA","2009-12-31",0,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9930,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9930,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"IS",1,0,0,"2007-08-22","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9930,1)<>\"b\",\"N/A\",'Planning Allocations'!B9930)","v":"N/A"},{"$f":"IF(LEFT($B9930,1)<>\"b\",\"N/A\",'Planning Allocations'!C9930)","v":"N/A"},{"$f":"IF(LEFT($B9930,1)<>\"b\",\"N/A\",'Planning Allocations'!D9930)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9930,1)<>\"b\",'Planning Allocations'!$F9930=\"\"),\n     $F9930&\" (100.00%)\",\n     MID('Planning Allocations'!$F9930,1,LEN('Planning Allocations'!$F9930)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9930,1)<>\"b\",'Planning Allocations'!$E9930=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9930,1,LEN('Planning Allocations'!$E9930)-2)\n)","v":""}]
[null,"TOI436","Lockport - Upgrade 345 kV circuit breakers 5-6, 7-8, and 8-9 to 63 kA","2009-12-31",0,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9931,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9931,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},0,"IS",1,0,0,"2007-08-22","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9931,1)<>\"b\",\"N/A\",'Planning Allocations'!B9931)","v":"N/A"},{"$f":"IF(LEFT($B9931,1)<>\"b\",\"N/A\",'Planning Allocations'!C9931)","v":"N/A"},{"$f":"IF(LEFT($B9931,1)<>\"b\",\"N/A\",'Planning Allocations'!D9931)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9931,1)<>\"b\",'Planning Allocations'!$F9931=\"\"),\n     $F9931&\" (100.00%)\",\n     MID('Planning Allocations'!$F9931,1,LEN('Planning Allocations'!$F9931)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9931,1)<>\"b\",'Planning Allocations'!$E9931=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9931,1,LEN('Planning Allocations'!$E9931)-2)\n)","v":""}]
[null,"TOI437","Install a 3rd 230-69kV autotransformer at Schuylkill substation","2009-07-12",17.899999999999999,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F9932,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9932,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},259505.86341675231,"IS",1,0,17.899999999999999,"2007-05-09","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9932,1)<>\"b\",\"N/A\",'Planning Allocations'!B9932)","v":"N/A"},{"$f":"IF(LEFT($B9932,1)<>\"b\",\"N/A\",'Planning Allocations'!C9932)","v":"N/A"},{"$f":"IF(LEFT($B9932,1)<>\"b\",\"N/A\",'Planning Allocations'!D9932)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9932,1)<>\"b\",'Planning Allocations'!$F9932=\"\"),\n     $F9932&\" (100.00%)\",\n     MID('Planning Allocations'!$F9932,1,LEN('Planning Allocations'!$F9932)-2)\n)","v":"PECO (100.00%)"},{"$f":"\n IF(OR(LEFT($B9932,1)<>\"b\",'Planning Allocations'!$E9932=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9932,1,LEN('Planning Allocations'!$E9932)-2)\n)","v":""}]
[null,"TOI437.1","Upgrade GraysFerry 230 kV breaker 275","2009-03-21",0.1,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F9933,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9933,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},1449.7534269092309,"IS",1,0,0.1,"2007-05-09","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9933,1)<>\"b\",\"N/A\",'Planning Allocations'!B9933)","v":"N/A"},{"$f":"IF(LEFT($B9933,1)<>\"b\",\"N/A\",'Planning Allocations'!C9933)","v":"N/A"},{"$f":"IF(LEFT($B9933,1)<>\"b\",\"N/A\",'Planning Allocations'!D9933)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9933,1)<>\"b\",'Planning Allocations'!$F9933=\"\"),\n     $F9933&\" (100.00%)\",\n     MID('Planning Allocations'!$F9933,1,LEN('Planning Allocations'!$F9933)-2)\n)","v":"PECO (100.00%)"},{"$f":"\n IF(OR(LEFT($B9933,1)<>\"b\",'Planning Allocations'!$E9933=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9933,1,LEN('Planning Allocations'!$E9933)-2)\n)","v":""}]
[null,"TOI437.2","Upgrade GraysFerry 230 kV breaker 375","2009-04-01",0.1,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F9934,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9934,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},1449.7534269092309,"IS",1,0,0.1,"2007-05-09","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9934,1)<>\"b\",\"N/A\",'Planning Allocations'!B9934)","v":"N/A"},{"$f":"IF(LEFT($B9934,1)<>\"b\",\"N/A\",'Planning Allocations'!C9934)","v":"N/A"},{"$f":"IF(LEFT($B9934,1)<>\"b\",\"N/A\",'Planning Allocations'!D9934)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9934,1)<>\"b\",'Planning Allocations'!$F9934=\"\"),\n     $F9934&\" (100.00%)\",\n     MID('Planning Allocations'!$F9934,1,LEN('Planning Allocations'!$F9934)-2)\n)","v":"PECO (100.00%)"},{"$f":"\n IF(OR(LEFT($B9934,1)<>\"b\",'Planning Allocations'!$E9934=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9934,1,LEN('Planning Allocations'!$E9934)-2)\n)","v":""}]
[null,"TOI438","Replace 12 69kV circuit breakers, upgrade the 69kV protection and install new 69kV control houses at Schuylkill","2010-01-12",20.6,"PECO",{"$f":"\nIF(     ISERROR( VLOOKUP(F9935,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9935,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":68.977246850309399},298649.20594330155,"IS",1,0,20.6,"2007-05-09","Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9935,1)<>\"b\",\"N/A\",'Planning Allocations'!B9935)","v":"N/A"},{"$f":"IF(LEFT($B9935,1)<>\"b\",\"N/A\",'Planning Allocations'!C9935)","v":"N/A"},{"$f":"IF(LEFT($B9935,1)<>\"b\",\"N/A\",'Planning Allocations'!D9935)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9935,1)<>\"b\",'Planning Allocations'!$F9935=\"\"),\n     $F9935&\" (100.00%)\",\n     MID('Planning Allocations'!$F9935,1,LEN('Planning Allocations'!$F9935)-2)\n)","v":"PECO (100.00%)"},{"$f":"\n IF(OR(LEFT($B9935,1)<>\"b\",'Planning Allocations'!$E9935=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9935,1,LEN('Planning Allocations'!$E9935)-2)\n)","v":""}]
[null,"TOI439","A 230/69 kV, 250 MVA transformer at Benning Sta. \"A\"","2012-06-01",9,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F9936,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9936,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},0,"Cancelled",0,0,9,null,null,null,{"$f":"IF(LEFT($B9936,1)<>\"b\",\"N/A\",'Planning Allocations'!B9936)","v":"N/A"},{"$f":"IF(LEFT($B9936,1)<>\"b\",\"N/A\",'Planning Allocations'!C9936)","v":"N/A"},{"$f":"IF(LEFT($B9936,1)<>\"b\",\"N/A\",'Planning Allocations'!D9936)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9936,1)<>\"b\",'Planning Allocations'!$F9936=\"\"),\n     $F9936&\" (100.00%)\",\n     MID('Planning Allocations'!$F9936,1,LEN('Planning Allocations'!$F9936)-2)\n)","v":"PEPCO (100.00%)"},{"$f":"\n IF(OR(LEFT($B9936,1)<>\"b\",'Planning Allocations'!$E9936=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9936,1,LEN('Planning Allocations'!$E9936)-2)\n)","v":""}]
[null,"TOI440","Upgrade two 230 kV breakers at Quince Orchard","2012-06-01",5.585,"PEPCO",{"$f":"\nIF(     ISERROR( VLOOKUP(F9937,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9937,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":35},0,"Cancelled",0,0,5.585,null,null,null,{"$f":"IF(LEFT($B9937,1)<>\"b\",\"N/A\",'Planning Allocations'!B9937)","v":"N/A"},{"$f":"IF(LEFT($B9937,1)<>\"b\",\"N/A\",'Planning Allocations'!C9937)","v":"N/A"},{"$f":"IF(LEFT($B9937,1)<>\"b\",\"N/A\",'Planning Allocations'!D9937)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9937,1)<>\"b\",'Planning Allocations'!$F9937=\"\"),\n     $F9937&\" (100.00%)\",\n     MID('Planning Allocations'!$F9937,1,LEN('Planning Allocations'!$F9937)-2)\n)","v":"PEPCO (100.00%)"},{"$f":"\n IF(OR(LEFT($B9937,1)<>\"b\",'Planning Allocations'!$E9937=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9937,1,LEN('Planning Allocations'!$E9937)-2)\n)","v":""}]
[null,"TOI441","Upgrade TSS 120 Lombard 345 kV Circuit Breaker to 63 kA","2009-12-31",0.34899999999999998,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9938,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9938,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},8236.4,"IS",1,0,0.34899999999999998,null,"Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9938,1)<>\"b\",\"N/A\",'Planning Allocations'!B9938)","v":"N/A"},{"$f":"IF(LEFT($B9938,1)<>\"b\",\"N/A\",'Planning Allocations'!C9938)","v":"N/A"},{"$f":"IF(LEFT($B9938,1)<>\"b\",\"N/A\",'Planning Allocations'!D9938)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9938,1)<>\"b\",'Planning Allocations'!$F9938=\"\"),\n     $F9938&\" (100.00%)\",\n     MID('Planning Allocations'!$F9938,1,LEN('Planning Allocations'!$F9938)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9938,1)<>\"b\",'Planning Allocations'!$E9938=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9938,1,LEN('Planning Allocations'!$E9938)-2)\n)","v":""}]
[null,"TOI442","Replace TSS 46 Des Plaines 138 kV Line 4608 Circuit Breaker","2009-12-31",0.46400000000000002,"ComEd",{"$f":"\nIF(     ISERROR( VLOOKUP(F9939,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9939,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":42.372881355932208},10950.4,"IS",1,0,0.46400000000000002,null,"Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9939,1)<>\"b\",\"N/A\",'Planning Allocations'!B9939)","v":"N/A"},{"$f":"IF(LEFT($B9939,1)<>\"b\",\"N/A\",'Planning Allocations'!C9939)","v":"N/A"},{"$f":"IF(LEFT($B9939,1)<>\"b\",\"N/A\",'Planning Allocations'!D9939)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9939,1)<>\"b\",'Planning Allocations'!$F9939=\"\"),\n     $F9939&\" (100.00%)\",\n     MID('Planning Allocations'!$F9939,1,LEN('Planning Allocations'!$F9939)-2)\n)","v":"ComEd (100.00%)"},{"$f":"\n IF(OR(LEFT($B9939,1)<>\"b\",'Planning Allocations'!$E9939=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9939,1,LEN('Planning Allocations'!$E9939)-2)\n)","v":""}]
[null,"TOI443","Replace Doubs 230 kV Breaker DJ15","2009-11-13",0.05,"APS",{"$f":"\nIF(     ISERROR( VLOOKUP(F9940,'Formula Rate Filing Information'!$A$4:$A$57,1,FALSE) ),'Formula Rate Filing Information'!$J$58,\n     VLOOKUP(F9940,'Formula Rate Filing Information'!$A$4:$J$57,'Formula Rate Filing Information'!$J$1,FALSE)\n)","v":51.944363744963781},962.56834033986422,"IS",1,0,0.05,null,"Equipment Material Condition, Performance and Risk",null,{"$f":"IF(LEFT($B9940,1)<>\"b\",\"N/A\",'Planning Allocations'!B9940)","v":"N/A"},{"$f":"IF(LEFT($B9940,1)<>\"b\",\"N/A\",'Planning Allocations'!C9940)","v":"N/A"},{"$f":"IF(LEFT($B9940,1)<>\"b\",\"N/A\",'Planning Allocations'!D9940)","v":"N/A"},{"$f":"\n IF(OR(LEFT($B9940,1)<>\"b\",'Planning Allocations'!$F9940=\"\"),\n     $F9940&\" (100.00%)\",\n     MID('Planning Allocations'!$F9940,1,LEN('Planning Allocations'!$F9940)-2)\n)","v":"APS (100.00%)"},{"$f":"\n IF(OR(LEFT($B9940,1)<>\"b\",'Planning Allocations'!$E9940=\"\"),\n     \"\",\n     MID('Planning Allocations'!$E9940,1,LEN('Planning Allocations'!$E9940)-2)\n)","v":""}]

{"sheet":"Network Service Peak Loads","index":3,"n_rows":26,"n_cols":5,"rows_kept":26,"cut":false,"hidden":false,"merged":[[1,1,1,2],[26,1,26,4],[27,1,27,4],[28,1,28,4]]}
[]
[null,"Responsible Zone",null,"NSPLs (MW)","LRS (%)"]
[null,"AEC","Atlantic City Electric Company",2614,{"$f":"D3/SUM($D$3:$D$26)","v":1.64625122020342E-2}]
[null,"AEP","AEP East Zone",21717.1,0.13677047580061091]
[null,"APS","Allegheny Power",9154.2999999999993,5.7652171174859095E-2]
[null,"ATSI","American Transmission Systems, Inc.",12771.1,8.0430141386151108E-2]
[null,"BGE","Baltimore Gas & Electric Company",6520,4.106181314355891E-2]
[null,"ComEd","Commonwealth Edison Company",21262.3,0.13390622539912461]
[null,"Dayton","The Dayton Power & Light Company",3361.6,2.1170765500519575E-2]
[null,"DEOK","Duke Energy Ohio, Inc. & Duke Energy Kentucky, Inc.",5166.1000000000004,3.2535189092168661E-2]
[null,"DL","Duquesne Light Company",2714.7,1.7096703089082725E-2]
[null,"Dominion","Virginia Electric & Power Company",21156.3,0.13323865604433671]
[null,"DPL","Delmarva Power & Light Company",4125.3,2.5980413767043492E-2]
[null,"ECP","East Coast Power, LLC",0,0]
[null,"EKPC","East Kentucky Power Cooperative, Inc.",2993.5,1.8852536448656993E-2]
[null,"HTP","Hudson Transmission Partners, LLC",0,0]
[null,"JCPL","Jersey Central Power & Light Company",6122.9,3.8560947192744909E-2]
[null,"ME","Metropolitan Edison Company",3021.3,1.9027615958686277E-2]
[null,"Neptune","Neptune Regional Transmission System, LLC",673.8,4.2434738797745382E-3]
[null,"OVEC","Ohio Valley Electric Corporation",121,7.6203671631451346E-4]
[null,"PECO","PECO Energy Company",8582.6,5.4051705135875566E-2]
[null,"PENELEC","Pennsylvania Electric Company",2830.3,1.7824731555247667E-2]
[null,"PEPCO","Potomac Electric Power Company",5833.8,3.6740246244922385E-2]
[null,"PPL","PPL Electric Utilities Corporation",7488.6,4.716188556853608E-2]
[null,"PSEG","Public Service Electric & Gas Company",10147,6.3904021160688995E-2]
[null,"RE","Rockland Electric Compnay",407.4,2.5657335390622542E-3]

{"sheet":"Planning Allocations","index":4,"n_rows":4613,"n_cols":89,"rows_kept":562,"cut":true,"hidden":false,"merged":[[1,7,2,32],[1,35,2,58],[1,63,2,88]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[]
[null,null,null,null,null,null,null,"T O T A L  C O S T  A L L O C A T I O N  B Y  R E S P O N S I B L E   Z O N E ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L O A D - R A T I O - S H A R E  C O S T  A L L O C A T I O N  B Y  R E S P O N S I B L E   Z O N E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N O N - L O A D - R A T I O - S H A R E  C O S T  A L L O C A T I O N  B Y  R E S P O N S I B L E   Z O N E"]
[]
["Upgrade ID","Schedule 12 Location","Schedule 12 Section For Cost Allocation","Allocation Type","Load-Ratio Share Allocation","Non-Load-Ratio Share Allocation",null,"AEC","AEP","APS","ATSI","BGE","ComEd","Dayton","DEOK","DL","Dominion","DPL","ECP","EKPC","HTP","JCPL","ME","Neptune","OVEC","PECO","PENELEC","PEPCO","PPL","PSEG","RE","MISO","TOTAL",null,"Upgrade ID","AEC","AEP","APS","ATSI","BGE","ComEd","Dayton","DEOK","DL","Dominion","DPL","ECP","EKPC","HTP","JCPL","ME","Neptune","OVEC","PECO","PENELEC","PEPCO","PPL","PSEG","RE","MISO","Total",null,"Upgrade ID","AEC","AEP","APS","ATSI","BGE","ComEd","Dayton","DEOK","DL","Dominion","DPL","ECP","EKPC","HTP","JCPL","ME","Neptune","OVEC","PECO","PENELEC","PEPCO","PPL","PSEG","RE","MISO","Total"]
["b0002","N/A","N/A","Single Zone",{"$f":"\nIF(AJ5=0,\"\",AJ$4&\" (\"&TEXT(AJ5,\"0.00%\")&\") / \")&\nIF(AK5=0,\"\",AK$4&\" (\"&TEXT(AK5,\"0.00%\")&\") / \")&\nIF(AL5=0,\"\",AL$4&\" (\"&TEXT(AL5,\"0.00%\")&\") / \")&\nIF(AM5=0,\"\",AM$4&\" (\"&TEXT(AM5,\"0.00%\")&\") / \")&\nIF(AN5=0,\"\",AN$4&\" (\"&TEXT(AN5,\"0.00%\")&\") / \")&\nIF(AO5=0,\"\",AO$4&\" (\"&TEXT(AO5,\"0.00%\")&\") / \")&\nIF(AP5=0,\"\",AP$4&\" (\"&TEXT(AP5,\"0.00%\")&\") / \")&\nIF(AQ5=0,\"\",AQ$4&\" (\"&TEXT(AQ5,\"0.00%\")&\") / \")&\nIF(AR5=0,\"\",AR$4&\" (\"&TEXT(AR5,\"0.00%\")&\") / \")&\nIF(AS5=0,\"\",AS$4&\" (\"&TEXT(AS5,\"0.00%\")&\") / \")&\nIF(AT5=0,\"\",AT$4&\" (\"&TEXT(AT5,\"0.00%\")&\") / \")&\nIF(AU5=0,\"\",AU$4&\" (\"&TEXT(AU5,\"0.00%\")&\") / \")&\nIF(AV5=0,\"\",AV$4&\" (\"&TEXT(AV5,\"0.00%\")&\") / \")&\nIF(AW5=0,\"\",AW$4&\" (\"&TEXT(AW5,\"0.00%\")&\") / \")&\nIF(AX5=0,\"\",AX$4&\" (\"&TEXT(AX5,\"0.00%\")&\") / \")&\nIF(AY5=0,\"\",AY$4&\" (\"&TEXT(AY5,\"0.00%\")&\") / \")&\nIF(AZ5=0,\"\",AZ$4&\" (\"&TEXT(AZ5,\"0.00%\")&\") / \")&\nIF(BA5=0,\"\",BA$4&\" (\"&TEXT(BA5,\"0.00%\")&\") / \")&\nIF(BB5=0,\"\",BB$4&\" (\"&TEXT(BB5,\"0.00%\")&\") / \")&\nIF(BC5=0,\"\",BC$4&\" (\"&TEXT(BC5,\"0.00%\")&\") / \")&\nIF(BD5=0,\"\",BD$4&\" (\"&TEXT(BD5,\"0.00%\")&\") / \")&\nIF(BE5=0,\"\",BE$4&\" (\"&TEXT(BE5,\"0.00%\")&\") / \")&\nIF(BF5=0,\"\",BF$4&\" (\"&TEXT(BF5,\"0.00%\")&\") / \")&\nIF(BG5=0,\"\",BG$4&\" (\"&TEXT(BG5,\"0.00%\")&\") / \")&\nIF(BH5=0,\"\",BH$4&\" (\"&TEXT(BH5,\"0.00%\")&\") / \")","v":""},{"$f":"\nIF(BL5=0,\"\",BL$4&\" (\"&TEXT(BL5,\"0.00%\")&\") / \")&\nIF(BM5=0,\"\",BM$4&\" (\"&TEXT(BM5,\"0.00%\")&\") / \")&\nIF(BN5=0,\"\",BN$4&\" (\"&TEXT(BN5,\"0.00%\")&\") / \")&\nIF(BO5=0,\"\",BO$4&\" (\"&TEXT(BO5,\"0.00%\")&\") / \")&\nIF(BP5=0,\"\",BP$4&\" (\"&TEXT(BP5,\"0.00%\")&\") / \")&\nIF(BQ5=0,\"\",BQ$4&\" (\"&TEXT(BQ5,\"0.00%\")&\") / \")&\nIF(BR5=0,\"\",BR$4&\" (\"&TEXT(BR5,\"0.00%\")&\") / \")&\nIF(BS5=0,\"\",BS$4&\" (\"&TEXT(BS5,\"0.00%\")&\") / \")&\nIF(BT5=0,\"\",BT$4&\" (\"&TEXT(BT5,\"0.00%\")&\") / \")&\nIF(BU5=0,\"\",BU$4&\" (\"&TEXT(BU5,\"0.00%\")&\") / \")&\nIF(BV5=0,\"\",BV$4&\" (\"&TEXT(BV5,\"0.00%\")&\") / \")&\nIF(BW5=0,\"\",BW$4&\" (\"&TEXT(BW5,\"0.00%\")&\") / \")&\nIF(BX5=0,\"\",BX$4&\" (\"&TEXT(BX5,\"0.00%\")&\") / \")&\nIF(BY5=0,\"\",BY$4&\" (\"&TEXT(BY5,\"0.00%\")&\") / \")&\nIF(BZ5=0,\"\",BZ$4&\" (\"&TEXT(BZ5,\"0.00%\")&\") / \")&\nIF(CA5=0,\"\",CA$4&\" (\"&TEXT(CA5,\"0.00%\")&\") / \")&\nIF(CB5=0,\"\",CB$4&\" (\"&TEXT(CB5,\"0.00%\")&\") / \")&\nIF(CC5=0,\"\",CC$4&\" (\"&TEXT(CC5,\"0.00%\")&\") / \")&\nIF(CD5=0,\"\",CD$4&\" (\"&TEXT(CD5,\"0.00%\")&\") / \")&\nIF(CE5=0,\"\",CE$4&\" (\"&TEXT(CE5,\"0.00%\")&\") / \")&\nIF(CF5=0,\"\",CF$4&\" (\"&TEXT(CF5,\"0.00%\")&\") / \")&\nIF(CG5=0,\"\",CG$4&\" (\"&TEXT(CG5,\"0.00%\")&\") / \")&\nIF(CH5=0,\"\",CH$4&\" (\"&TEXT(CH5,\"0.00%\")&\") / \")&\nIF(CI5=0,\"\",CI$4&\" (\"&TEXT(CI5,\"0.00%\")&\") / \")&\nIF(CJ5=0,\"\",CJ$4&\" (\"&TEXT(CJ5,\"0.00%\")&\") / \")","v":"BGE (100.00%) / "},null,{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(AJ5+BL5)/2,AJ5+BL5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(AK5+BM5)/2,AK5+BM5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(AL5+BN5)/2,AL5+BN5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(AM5+BO5)/2,AM5+BO5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(AN5+BP5)/2,AN5+BP5)\n)","v":1},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(AO5+BQ5)/2,AO5+BQ5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(AP5+BR5)/2,AP5+BR5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(AQ5+BS5)/2,AQ5+BS5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(AR5+BT5)/2,AR5+BT5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(AS5+BU5)/2,AS5+BU5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(AT5+BV5)/2,AT5+BV5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(AU5+BW5)/2,AU5+BW5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(AV5+BX5)/2,AV5+BX5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(AW5+BY5)/2,AW5+BY5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(AX5+BZ5)/2,AX5+BZ5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(AY5+CA5)/2,AY5+CA5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(AZ5+CB5)/2,AZ5+CB5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(BA5+CC5)/2,BA5+CC5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(BB5+CD5)/2,BB5+CD5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(BC5+CE5)/2,BC5+CE5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(BD5+CF5)/2,BD5+CF5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(BE5+CG5)/2,BE5+CG5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(BF5+CH5)/2,BF5+CH5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(BG5+CI5)/2,BG5+CI5)\n)","v":0},{"$f":"\nIF( OR($D5=\"Cancelled\",$D5=\"N/A\"),\n     0,\n     IF($C5=\"(b)(i) Regional Facility\",(BH5+CJ5)/2,BH5+CJ5)\n)","v":0},{"$f":"SUM(H5:AF5)","v":1},null,{"$f":"A5","v":"b0002"},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C5=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,{"$f":"SUM(AJ5:BH5)","v":0},null,{"$f":"AI5","v":"b0002"},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL5:CJ5)","v":1}]
["b0004","N/A","N/A","Single Zone",{"$f":"\nIF(AJ6=0,\"\",AJ$4&\" (\"&TEXT(AJ6,\"0.00%\")&\") / \")&\nIF(AK6=0,\"\",AK$4&\" (\"&TEXT(AK6,\"0.00%\")&\") / \")&\nIF(AL6=0,\"\",AL$4&\" (\"&TEXT(AL6,\"0.00%\")&\") / \")&\nIF(AM6=0,\"\",AM$4&\" (\"&TEXT(AM6,\"0.00%\")&\") / \")&\nIF(AN6=0,\"\",AN$4&\" (\"&TEXT(AN6,\"0.00%\")&\") / \")&\nIF(AO6=0,\"\",AO$4&\" (\"&TEXT(AO6,\"0.00%\")&\") / \")&\nIF(AP6=0,\"\",AP$4&\" (\"&TEXT(AP6,\"0.00%\")&\") / \")&\nIF(AQ6=0,\"\",AQ$4&\" (\"&TEXT(AQ6,\"0.00%\")&\") / \")&\nIF(AR6=0,\"\",AR$4&\" (\"&TEXT(AR6,\"0.00%\")&\") / \")&\nIF(AS6=0,\"\",AS$4&\" (\"&TEXT(AS6,\"0.00%\")&\") / \")&\nIF(AT6=0,\"\",AT$4&\" (\"&TEXT(AT6,\"0.00%\")&\") / \")&\nIF(AU6=0,\"\",AU$4&\" (\"&TEXT(AU6,\"0.00%\")&\") / \")&\nIF(AV6=0,\"\",AV$4&\" (\"&TEXT(AV6,\"0.00%\")&\") / \")&\nIF(AW6=0,\"\",AW$4&\" (\"&TEXT(AW6,\"0.00%\")&\") / \")&\nIF(AX6=0,\"\",AX$4&\" (\"&TEXT(AX6,\"0.00%\")&\") / \")&\nIF(AY6=0,\"\",AY$4&\" (\"&TEXT(AY6,\"0.00%\")&\") / \")&\nIF(AZ6=0,\"\",AZ$4&\" (\"&TEXT(AZ6,\"0.00%\")&\") / \")&\nIF(BA6=0,\"\",BA$4&\" (\"&TEXT(BA6,\"0.00%\")&\") / \")&\nIF(BB6=0,\"\",BB$4&\" (\"&TEXT(BB6,\"0.00%\")&\") / \")&\nIF(BC6=0,\"\",BC$4&\" (\"&TEXT(BC6,\"0.00%\")&\") / \")&\nIF(BD6=0,\"\",BD$4&\" (\"&TEXT(BD6,\"0.00%\")&\") / \")&\nIF(BE6=0,\"\",BE$4&\" (\"&TEXT(BE6,\"0.00%\")&\") / \")&\nIF(BF6=0,\"\",BF$4&\" (\"&TEXT(BF6,\"0.00%\")&\") / \")&\nIF(BG6=0,\"\",BG$4&\" (\"&TEXT(BG6,\"0.00%\")&\") / \")&\nIF(BH6=0,\"\",BH$4&\" (\"&TEXT(BH6,\"0.00%\")&\") / \")","v":""},{"$f":"\nIF(BL6=0,\"\",BL$4&\" (\"&TEXT(BL6,\"0.00%\")&\") / \")&\nIF(BM6=0,\"\",BM$4&\" (\"&TEXT(BM6,\"0.00%\")&\") / \")&\nIF(BN6=0,\"\",BN$4&\" (\"&TEXT(BN6,\"0.00%\")&\") / \")&\nIF(BO6=0,\"\",BO$4&\" (\"&TEXT(BO6,\"0.00%\")&\") / \")&\nIF(BP6=0,\"\",BP$4&\" (\"&TEXT(BP6,\"0.00%\")&\") / \")&\nIF(BQ6=0,\"\",BQ$4&\" (\"&TEXT(BQ6,\"0.00%\")&\") / \")&\nIF(BR6=0,\"\",BR$4&\" (\"&TEXT(BR6,\"0.00%\")&\") / \")&\nIF(BS6=0,\"\",BS$4&\" (\"&TEXT(BS6,\"0.00%\")&\") / \")&\nIF(BT6=0,\"\",BT$4&\" (\"&TEXT(BT6,\"0.00%\")&\") / \")&\nIF(BU6=0,\"\",BU$4&\" (\"&TEXT(BU6,\"0.00%\")&\") / \")&\nIF(BV6=0,\"\",BV$4&\" (\"&TEXT(BV6,\"0.00%\")&\") / \")&\nIF(BW6=0,\"\",BW$4&\" (\"&TEXT(BW6,\"0.00%\")&\") / \")&\nIF(BX6=0,\"\",BX$4&\" (\"&TEXT(BX6,\"0.00%\")&\") / \")&\nIF(BY6=0,\"\",BY$4&\" (\"&TEXT(BY6,\"0.00%\")&\") / \")&\nIF(BZ6=0,\"\",BZ$4&\" (\"&TEXT(BZ6,\"0.00%\")&\") / \")&\nIF(CA6=0,\"\",CA$4&\" (\"&TEXT(CA6,\"0.00%\")&\") / \")&\nIF(CB6=0,\"\",CB$4&\" (\"&TEXT(CB6,\"0.00%\")&\") / \")&\nIF(CC6=0,\"\",CC$4&\" (\"&TEXT(CC6,\"0.00%\")&\") / \")&\nIF(CD6=0,\"\",CD$4&\" (\"&TEXT(CD6,\"0.00%\")&\") / \")&\nIF(CE6=0,\"\",CE$4&\" (\"&TEXT(CE6,\"0.00%\")&\") / \")&\nIF(CF6=0,\"\",CF$4&\" (\"&TEXT(CF6,\"0.00%\")&\") / \")&\nIF(CG6=0,\"\",CG$4&\" (\"&TEXT(CG6,\"0.00%\")&\") / \")&\nIF(CH6=0,\"\",CH$4&\" (\"&TEXT(CH6,\"0.00%\")&\") / \")&\nIF(CI6=0,\"\",CI$4&\" (\"&TEXT(CI6,\"0.00%\")&\") / \")&\nIF(CJ6=0,\"\",CJ$4&\" (\"&TEXT(CJ6,\"0.00%\")&\") / \")","v":"ME (100.00%) / "},null,{"$f":"\nIF( OR($D6=\"Cancelled\",$D6=\"N/A\"),\n     0,\n     IF($C6=\"(b)(i) Regional Facility\",(AJ6+BL6)/2,AJ6+BL6)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,"b0004",{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C6=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1]
["b0005","N/A","N/A","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b0005",{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C7=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0005",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b0008","N/A","N/A","Single Zone","","PENELEC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,null,"b0008",{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C8=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
["b0009","N/A","N/A","Single Zone","","PENELEC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,null,"b0009",{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C9=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
["b0010","N/A","N/A","Single Zone","","BGE (100.00%) / ",null,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0010",{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C10=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0010",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0011","N/A","N/A","Single Zone","","ME (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,"b0011",{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C11=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1]
["b0012","N/A","N/A","Single Zone","","PPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,null,"b0012",{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C12=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0012",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
["b0013","N/A","N/A","Single Zone","","PPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,null,"b0013",{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C13=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0013",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
["b0015","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0015",{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C14=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0015",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0016","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0016",{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C15=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0016",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0017","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0017",{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C16=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0017",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0018","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0018",{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C17=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0022","N/A","N/A","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b0022",{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C18=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0022",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b0023","N/A","N/A","Single Zone","","AEC (100.00%) / ",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0023",{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C19=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0023",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0024","N/A","N/A","Single Zone","","AEC (100.00%) / ",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0024",{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C20=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0024",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0025","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0025",{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C21=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0025",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0026","N/A","N/A","Single Zone","","PPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,null,"b0026",{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C22=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0026",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
["b0027","N/A","N/A","Single Zone","","PPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,null,"b0027",{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C23=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0027",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
["b0030","N/A","N/A","Single Zone","","BGE (100.00%) / ",null,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0030",{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C24=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0030",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0031.1","N/A","N/A","Single Zone","","BGE (100.00%) / ",null,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0031.1",{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C25=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0031.1",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0031.2","N/A","N/A","Single Zone","","BGE (100.00%) / ",null,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0031.2",{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C26=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0031.2",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0032","N/A","N/A","Single Zone","","BGE (100.00%) / ",null,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0032",{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C27=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0032",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0034","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0034",{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C28=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0034",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0035","N/A","N/A","Single Zone","","BGE (100.00%) / ",null,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0035",{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C29=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0035",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0036","N/A","N/A","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0036",{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C30=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0036",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0039.1","N/A","N/A","Single Zone","","BGE (100.00%) / ",null,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0039.1",{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C31=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0039.1",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0039.2","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0039.2",{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C32=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0039.2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0039.5","N/A","N/A","Single Zone","","BGE (100.00%) / ",null,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0039.5",{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C33=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0039.5",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0040","N/A","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0040",{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C34=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0040",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0042","N/A","N/A","Single Zone","","ME (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,"b0042",{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C35=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0042",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1]
["b0043.1","N/A","N/A","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b0043.1",{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C36=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0043.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b0043.2","N/A","N/A","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b0043.2",{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C37=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0043.2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b0043.3","N/A","N/A","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b0043.3",{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C38=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0043.3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b0044","N/A","N/A","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b0044",{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C39=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0044",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b0045","N/A","N/A","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b0045",{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C40=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0045",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b0047","N/A","N/A","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b0047",{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C41=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0047",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b0049","N/A","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0049",{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C42=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0049",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0050.1","N/A","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0050.1",{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C43=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0050.1",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0050.2","N/A","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0050.2",{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C44=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0050.2",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0050.3","N/A","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0050.3",{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C45=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0050.3",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0051","N/A","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0051",{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C46=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0051",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0052.1","N/A","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0052.1",{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C47=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0052.1",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0052.2","N/A","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0052.2",{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C48=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0052.2",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0052.3","N/A","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0052.3",{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C49=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0052.3",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0052.4","N/A","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0052.4",{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C50=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0052.4",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0052.5","N/A","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0052.5",{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C51=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0052.5",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0053","N/A","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0053",{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C52=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0053",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0054","N/A","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0054",{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C53=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0054",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0055","N/A","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0055",{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C54=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0055",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0057","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0057",{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C55=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0057",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0058","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0058",{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C56=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0058",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0059","N/A","N/A","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b0059",{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C57=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0059",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b0060","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0060",{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C58=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0060",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0061","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0061",{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C59=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0061",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0062","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0062",{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C60=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0062",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0063","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0063",{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C61=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0063",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0064","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0064",{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C62=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0064",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0065","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0065",{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C63=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0065",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0066","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0066",{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C64=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0066",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0067","N/A","N/A","Single Zone","","ME (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,"b0067",{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C65=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0067",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1]
["b0069","N/A","N/A","Single Zone","","PENELEC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,null,"b0069",{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C66=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0069",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
["b0071","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0071",{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C67=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0071",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0073","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0073",{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C68=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0073",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0074","Appendix","N/A","Single Zone","","PPL (100.00%) / ",null,0,{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(AK69+BM69)/2,AK69+BM69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(AL69+BN69)/2,AL69+BN69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(AM69+BO69)/2,AM69+BO69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(AN69+BP69)/2,AN69+BP69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(AO69+BQ69)/2,AO69+BQ69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(AP69+BR69)/2,AP69+BR69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(AQ69+BS69)/2,AQ69+BS69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(AR69+BT69)/2,AR69+BT69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(AS69+BU69)/2,AS69+BU69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(AT69+BV69)/2,AT69+BV69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(AU69+BW69)/2,AU69+BW69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(AV69+BX69)/2,AV69+BX69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(AW69+BY69)/2,AW69+BY69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(AX69+BZ69)/2,AX69+BZ69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(AY69+CA69)/2,AY69+CA69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(AZ69+CB69)/2,AZ69+CB69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(BA69+CC69)/2,BA69+CC69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(BB69+CD69)/2,BB69+CD69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(BC69+CE69)/2,BC69+CE69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(BD69+CF69)/2,BD69+CF69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(BE69+CG69)/2,BE69+CG69)\n)","v":1},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(BF69+CH69)/2,BF69+CH69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(BG69+CI69)/2,BG69+CI69)\n)","v":0},{"$f":"\nIF( OR($D69=\"Cancelled\",$D69=\"N/A\"),\n     0,\n     IF($C69=\"(b)(i) Regional Facility\",(BH69+CJ69)/2,BH69+CJ69)\n)","v":0},{"$f":"SUM(H69:AF69)","v":1},null,{"$f":"A69","v":"b0074"},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C69=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,{"$f":"SUM(AJ69:BH69)","v":0},null,{"$f":"AI69","v":"b0074"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,{"$f":"SUM(BL69:CJ69)","v":1}]
["b0076","N/A","N/A","Single Zone",{"$f":"\nIF(AJ70=0,\"\",AJ$4&\" (\"&TEXT(AJ70,\"0.00%\")&\") / \")&\nIF(AK70=0,\"\",AK$4&\" (\"&TEXT(AK70,\"0.00%\")&\") / \")&\nIF(AL70=0,\"\",AL$4&\" (\"&TEXT(AL70,\"0.00%\")&\") / \")&\nIF(AM70=0,\"\",AM$4&\" (\"&TEXT(AM70,\"0.00%\")&\") / \")&\nIF(AN70=0,\"\",AN$4&\" (\"&TEXT(AN70,\"0.00%\")&\") / \")&\nIF(AO70=0,\"\",AO$4&\" (\"&TEXT(AO70,\"0.00%\")&\") / \")&\nIF(AP70=0,\"\",AP$4&\" (\"&TEXT(AP70,\"0.00%\")&\") / \")&\nIF(AQ70=0,\"\",AQ$4&\" (\"&TEXT(AQ70,\"0.00%\")&\") / \")&\nIF(AR70=0,\"\",AR$4&\" (\"&TEXT(AR70,\"0.00%\")&\") / \")&\nIF(AS70=0,\"\",AS$4&\" (\"&TEXT(AS70,\"0.00%\")&\") / \")&\nIF(AT70=0,\"\",AT$4&\" (\"&TEXT(AT70,\"0.00%\")&\") / \")&\nIF(AU70=0,\"\",AU$4&\" (\"&TEXT(AU70,\"0.00%\")&\") / \")&\nIF(AV70=0,\"\",AV$4&\" (\"&TEXT(AV70,\"0.00%\")&\") / \")&\nIF(AW70=0,\"\",AW$4&\" (\"&TEXT(AW70,\"0.00%\")&\") / \")&\nIF(AX70=0,\"\",AX$4&\" (\"&TEXT(AX70,\"0.00%\")&\") / \")&\nIF(AY70=0,\"\",AY$4&\" (\"&TEXT(AY70,\"0.00%\")&\") / \")&\nIF(AZ70=0,\"\",AZ$4&\" (\"&TEXT(AZ70,\"0.00%\")&\") / \")&\nIF(BA70=0,\"\",BA$4&\" (\"&TEXT(BA70,\"0.00%\")&\") / \")&\nIF(BB70=0,\"\",BB$4&\" (\"&TEXT(BB70,\"0.00%\")&\") / \")&\nIF(BC70=0,\"\",BC$4&\" (\"&TEXT(BC70,\"0.00%\")&\") / \")&\nIF(BD70=0,\"\",BD$4&\" (\"&TEXT(BD70,\"0.00%\")&\") / \")&\nIF(BE70=0,\"\",BE$4&\" (\"&TEXT(BE70,\"0.00%\")&\") / \")&\nIF(BF70=0,\"\",BF$4&\" (\"&TEXT(BF70,\"0.00%\")&\") / \")&\nIF(BG70=0,\"\",BG$4&\" (\"&TEXT(BG70,\"0.00%\")&\") / \")&\nIF(BH70=0,\"\",BH$4&\" (\"&TEXT(BH70,\"0.00%\")&\") / \")","v":""},{"$f":"\nIF(BL70=0,\"\",BL$4&\" (\"&TEXT(BL70,\"0.00%\")&\") / \")&\nIF(BM70=0,\"\",BM$4&\" (\"&TEXT(BM70,\"0.00%\")&\") / \")&\nIF(BN70=0,\"\",BN$4&\" (\"&TEXT(BN70,\"0.00%\")&\") / \")&\nIF(BO70=0,\"\",BO$4&\" (\"&TEXT(BO70,\"0.00%\")&\") / \")&\nIF(BP70=0,\"\",BP$4&\" (\"&TEXT(BP70,\"0.00%\")&\") / \")&\nIF(BQ70=0,\"\",BQ$4&\" (\"&TEXT(BQ70,\"0.00%\")&\") / \")&\nIF(BR70=0,\"\",BR$4&\" (\"&TEXT(BR70,\"0.00%\")&\") / \")&\nIF(BS70=0,\"\",BS$4&\" (\"&TEXT(BS70,\"0.00%\")&\") / \")&\nIF(BT70=0,\"\",BT$4&\" (\"&TEXT(BT70,\"0.00%\")&\") / \")&\nIF(BU70=0,\"\",BU$4&\" (\"&TEXT(BU70,\"0.00%\")&\") / \")&\nIF(BV70=0,\"\",BV$4&\" (\"&TEXT(BV70,\"0.00%\")&\") / \")&\nIF(BW70=0,\"\",BW$4&\" (\"&TEXT(BW70,\"0.00%\")&\") / \")&\nIF(BX70=0,\"\",BX$4&\" (\"&TEXT(BX70,\"0.00%\")&\") / \")&\nIF(BY70=0,\"\",BY$4&\" (\"&TEXT(BY70,\"0.00%\")&\") / \")&\nIF(BZ70=0,\"\",BZ$4&\" (\"&TEXT(BZ70,\"0.00%\")&\") / \")&\nIF(CA70=0,\"\",CA$4&\" (\"&TEXT(CA70,\"0.00%\")&\") / \")&\nIF(CB70=0,\"\",CB$4&\" (\"&TEXT(CB70,\"0.00%\")&\") / \")&\nIF(CC70=0,\"\",CC$4&\" (\"&TEXT(CC70,\"0.00%\")&\") / \")&\nIF(CD70=0,\"\",CD$4&\" (\"&TEXT(CD70,\"0.00%\")&\") / \")&\nIF(CE70=0,\"\",CE$4&\" (\"&TEXT(CE70,\"0.00%\")&\") / \")&\nIF(CF70=0,\"\",CF$4&\" (\"&TEXT(CF70,\"0.00%\")&\") / \")&\nIF(CG70=0,\"\",CG$4&\" (\"&TEXT(CG70,\"0.00%\")&\") / \")&\nIF(CH70=0,\"\",CH$4&\" (\"&TEXT(CH70,\"0.00%\")&\") / \")&\nIF(CI70=0,\"\",CI$4&\" (\"&TEXT(CI70,\"0.00%\")&\") / \")&\nIF(CJ70=0,\"\",CJ$4&\" (\"&TEXT(CJ70,\"0.00%\")&\") / \")","v":"JCPL (100.00%) / "},null,{"$f":"\nIF( OR($D70=\"Cancelled\",$D70=\"N/A\"),\n     0,\n     IF($C70=\"(b)(i) Regional Facility\",(AJ70+BL70)/2,AJ70+BL70)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b0076",{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C70=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0076",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b0077","N/A","N/A","Single Zone","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b0077",{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C71=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0077",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b0078","N/A","N/A","Single Zone","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b0078",{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C72=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0078",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b0079","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0079",{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C73=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0079",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0080","N/A","N/A","Single Zone","","ComEd (100.00%) / ",null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0080",{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C74=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0080",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0081","N/A","N/A","Single Zone","","ComEd (100.00%) / ",null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0081",{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C75=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0081",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0085","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0085",{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C76=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0085",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0086","N/A","N/A","Single Zone","","AEC (100.00%) / ",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0086",{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C77=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0086",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0087","N/A","N/A","Single Zone","","AEC (100.00%) / ",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0087",{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C78=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0087",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0088","N/A","N/A","Single Zone","","AEC (100.00%) / ",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0088",{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C79=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0088",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0089","N/A","N/A","Single Zone","","AEC (100.00%) / ",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0089",{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C80=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0089",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0090","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0090",{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C81=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0090",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0091","N/A","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0091",{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C82=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0091",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0098","N/A","N/A","Single Zone","","ComEd (100.00%) / ",null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0098",{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C83=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0098",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0099","N/A","N/A","Single Zone","","ComEd (100.00%) / ",null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0099",{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C84=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0099",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0101","N/A","N/A","Single Zone","","ComEd (100.00%) / ",null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0101",{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C85=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0101",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0104","N/A","N/A","Single Zone","","ComEd (100.00%) / ",null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0104",{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C86=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0104",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0105","N/A","N/A","Single Zone","","ComEd (100.00%) / ",null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0105",{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C87=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0105",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0108","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0108",{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C88=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0108",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0109","N/A","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0109",{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C89=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0109",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0110","N/A","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0110",{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C90=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0110",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0113","N/A","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0113",{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C91=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0113",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0114","N/A","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0114",{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C92=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0114",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0115","N/A","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0115",{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C93=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0115",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0116","N/A","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0116",{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C94=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0116",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0117","N/A","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0117",{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C95=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0117",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0118","N/A","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0118",{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C96=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0118",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0119","N/A","N/A","N/A","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b0119",{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C97=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0119",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["b0121","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0121",{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C98=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0121",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0122","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0122",{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C99=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0122",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0123","Appendix","N/A","Single Zone","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b0123",{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C100=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0123",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b0124.1","Appendix","N/A","Single Zone","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b0124.1",{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C101=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0124.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b0124.2","Appendix","N/A","Single Zone","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b0124.2",{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C102=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0124.2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b0125","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0125",{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C103=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0125",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0126","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0126",{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C104=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0126",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0127","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0127",{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C105=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0127",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0128","N/A","N/A","Single Zone","","ComEd (100.00%) / ",null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0128",{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C106=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0128",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0129","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0129",{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C107=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0129",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0130","Appendix","N/A","100% Violation-Based DFAX","","AEC (1.36%) / JCPL (47.76%) / PSEG (50.88%) / ",null,1.3599999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0.47760000000000002,0,0,0,0,0,0,0,0.50880000000000003,0,0,1,null,"b0130",{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C108=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0130",1.3599999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0.47760000000000002,0,0,0,0,0,0,0,0.50880000000000003,0,0,1]
["b0132","Appendix","N/A","Single Zone","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b0132",{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C109=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0132",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b0132.1","Appendix","N/A","Cancelled","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b0132.1",{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C110=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0132.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b0132.2","Appendix","N/A","Cancelled","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b0132.2",{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C111=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0132.2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b0132.3","Appendix","N/A","100% Violation-Based DFAX","","ME (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,"b0132.3",{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C112=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0132.3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1]
["b0134","Appendix","N/A","100% Violation-Based DFAX","","JCPL (51.11%) / PSEG (45.96%) / RE (2.93%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5111,0,0,0,0,0,0,0,0.45960000000000001,2.93E-2,0,1,null,"b0134",{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C113=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0134",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5111,0,0,0,0,0,0,0,0.45960000000000001,2.93E-2,0,1]
["b0135","Appendix","N/A","Single Zone","","AEC (100.00%) / ",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0135",{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C114=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0135",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0136","Appendix","N/A","Single Zone","","AEC (100.00%) / ",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0136",{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C115=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0136",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0137","Appendix","N/A","Single Zone","","AEC (100.00%) / ",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0137",{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C116=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0137",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0138","Appendix","N/A","Single Zone","","AEC (100.00%) / ",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0138",{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C117=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0138",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0139","Appendix","N/A","Single Zone","","AEC (100.00%) / ",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0139",{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C118=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0139",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0140","Appendix","N/A","Single Zone","","AEC (100.00%) / ",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0140",{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C119=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0140",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0141","Appendix","N/A","Single Zone","","AEC (100.00%) / ",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0141",{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C120=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0141",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0142","Appendix","N/A","Single Zone","","AEC (100.00%) / ",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0142",{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C121=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0142",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0143","Appendix","N/A","Single Zone","","AEC (100.00%) / ",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0143",{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C122=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0143",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0144.1","Appendix","N/A","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0144.1",{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C123=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0144.1",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0144.2","Appendix","N/A","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0144.2",{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C124=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0144.2",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0144.3","Appendix","N/A","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0144.3",{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C125=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0144.3",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0144.4","Appendix","N/A","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0144.4",{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C126=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0144.4",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0144.5","Appendix","N/A","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0144.5",{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C127=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0144.5",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0144.6","Appendix","N/A","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0144.6",{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C128=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0144.6",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0144.7","Appendix","N/A","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0144.7",{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C129=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0144.7",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0145","Appendix","N/A","100% Violation-Based DFAX","","JCPL (73.45%) / PSEG (21.78%) / RE (4.77%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.73450000000000004,0,0,0,0,0,0,0,0.21779999999999999,4.7699999999999999E-2,0,1,null,"b0145",{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C130=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0145",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.73450000000000004,0,0,0,0,0,0,0,0.21779999999999999,4.7699999999999999E-2,0,1]
["b0146.1","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0146.1",{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C131=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0146.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0146.2","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0146.2",{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C132=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0146.2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0148","Appendix","N/A","Single Zone","","DPL (100.00%) / ",null,0,{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(AK133+BM133)/2,AK133+BM133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(AL133+BN133)/2,AL133+BN133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(AM133+BO133)/2,AM133+BO133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(AN133+BP133)/2,AN133+BP133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(AO133+BQ133)/2,AO133+BQ133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(AP133+BR133)/2,AP133+BR133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(AQ133+BS133)/2,AQ133+BS133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(AR133+BT133)/2,AR133+BT133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(AS133+BU133)/2,AS133+BU133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(AT133+BV133)/2,AT133+BV133)\n)","v":1},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(AU133+BW133)/2,AU133+BW133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(AV133+BX133)/2,AV133+BX133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(AW133+BY133)/2,AW133+BY133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(AX133+BZ133)/2,AX133+BZ133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(AY133+CA133)/2,AY133+CA133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(AZ133+CB133)/2,AZ133+CB133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(BA133+CC133)/2,BA133+CC133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(BB133+CD133)/2,BB133+CD133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(BC133+CE133)/2,BC133+CE133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(BD133+CF133)/2,BD133+CF133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(BE133+CG133)/2,BE133+CG133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(BF133+CH133)/2,BF133+CH133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(BG133+CI133)/2,BG133+CI133)\n)","v":0},{"$f":"\nIF( OR($D133=\"Cancelled\",$D133=\"N/A\"),\n     0,\n     IF($C133=\"(b)(i) Regional Facility\",(BH133+CJ133)/2,BH133+CJ133)\n)","v":0},{"$f":"SUM(H133:AF133)","v":1},null,{"$f":"A133","v":"b0148"},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C133=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,{"$f":"SUM(AJ133:BH133)","v":0},null,{"$f":"AI133","v":"b0148"},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL133:CJ133)","v":1}]
["b0149","Appendix","N/A","Single Zone",{"$f":"\nIF(AJ134=0,\"\",AJ$4&\" (\"&TEXT(AJ134,\"0.00%\")&\") / \")&\nIF(AK134=0,\"\",AK$4&\" (\"&TEXT(AK134,\"0.00%\")&\") / \")&\nIF(AL134=0,\"\",AL$4&\" (\"&TEXT(AL134,\"0.00%\")&\") / \")&\nIF(AM134=0,\"\",AM$4&\" (\"&TEXT(AM134,\"0.00%\")&\") / \")&\nIF(AN134=0,\"\",AN$4&\" (\"&TEXT(AN134,\"0.00%\")&\") / \")&\nIF(AO134=0,\"\",AO$4&\" (\"&TEXT(AO134,\"0.00%\")&\") / \")&\nIF(AP134=0,\"\",AP$4&\" (\"&TEXT(AP134,\"0.00%\")&\") / \")&\nIF(AQ134=0,\"\",AQ$4&\" (\"&TEXT(AQ134,\"0.00%\")&\") / \")&\nIF(AR134=0,\"\",AR$4&\" (\"&TEXT(AR134,\"0.00%\")&\") / \")&\nIF(AS134=0,\"\",AS$4&\" (\"&TEXT(AS134,\"0.00%\")&\") / \")&\nIF(AT134=0,\"\",AT$4&\" (\"&TEXT(AT134,\"0.00%\")&\") / \")&\nIF(AU134=0,\"\",AU$4&\" (\"&TEXT(AU134,\"0.00%\")&\") / \")&\nIF(AV134=0,\"\",AV$4&\" (\"&TEXT(AV134,\"0.00%\")&\") / \")&\nIF(AW134=0,\"\",AW$4&\" (\"&TEXT(AW134,\"0.00%\")&\") / \")&\nIF(AX134=0,\"\",AX$4&\" (\"&TEXT(AX134,\"0.00%\")&\") / \")&\nIF(AY134=0,\"\",AY$4&\" (\"&TEXT(AY134,\"0.00%\")&\") / \")&\nIF(AZ134=0,\"\",AZ$4&\" (\"&TEXT(AZ134,\"0.00%\")&\") / \")&\nIF(BA134=0,\"\",BA$4&\" (\"&TEXT(BA134,\"0.00%\")&\") / \")&\nIF(BB134=0,\"\",BB$4&\" (\"&TEXT(BB134,\"0.00%\")&\") / \")&\nIF(BC134=0,\"\",BC$4&\" (\"&TEXT(BC134,\"0.00%\")&\") / \")&\nIF(BD134=0,\"\",BD$4&\" (\"&TEXT(BD134,\"0.00%\")&\") / \")&\nIF(BE134=0,\"\",BE$4&\" (\"&TEXT(BE134,\"0.00%\")&\") / \")&\nIF(BF134=0,\"\",BF$4&\" (\"&TEXT(BF134,\"0.00%\")&\") / \")&\nIF(BG134=0,\"\",BG$4&\" (\"&TEXT(BG134,\"0.00%\")&\") / \")&\nIF(BH134=0,\"\",BH$4&\" (\"&TEXT(BH134,\"0.00%\")&\") / \")","v":""},{"$f":"\nIF(BL134=0,\"\",BL$4&\" (\"&TEXT(BL134,\"0.00%\")&\") / \")&\nIF(BM134=0,\"\",BM$4&\" (\"&TEXT(BM134,\"0.00%\")&\") / \")&\nIF(BN134=0,\"\",BN$4&\" (\"&TEXT(BN134,\"0.00%\")&\") / \")&\nIF(BO134=0,\"\",BO$4&\" (\"&TEXT(BO134,\"0.00%\")&\") / \")&\nIF(BP134=0,\"\",BP$4&\" (\"&TEXT(BP134,\"0.00%\")&\") / \")&\nIF(BQ134=0,\"\",BQ$4&\" (\"&TEXT(BQ134,\"0.00%\")&\") / \")&\nIF(BR134=0,\"\",BR$4&\" (\"&TEXT(BR134,\"0.00%\")&\") / \")&\nIF(BS134=0,\"\",BS$4&\" (\"&TEXT(BS134,\"0.00%\")&\") / \")&\nIF(BT134=0,\"\",BT$4&\" (\"&TEXT(BT134,\"0.00%\")&\") / \")&\nIF(BU134=0,\"\",BU$4&\" (\"&TEXT(BU134,\"0.00%\")&\") / \")&\nIF(BV134=0,\"\",BV$4&\" (\"&TEXT(BV134,\"0.00%\")&\") / \")&\nIF(BW134=0,\"\",BW$4&\" (\"&TEXT(BW134,\"0.00%\")&\") / \")&\nIF(BX134=0,\"\",BX$4&\" (\"&TEXT(BX134,\"0.00%\")&\") / \")&\nIF(BY134=0,\"\",BY$4&\" (\"&TEXT(BY134,\"0.00%\")&\") / \")&\nIF(BZ134=0,\"\",BZ$4&\" (\"&TEXT(BZ134,\"0.00%\")&\") / \")&\nIF(CA134=0,\"\",CA$4&\" (\"&TEXT(CA134,\"0.00%\")&\") / \")&\nIF(CB134=0,\"\",CB$4&\" (\"&TEXT(CB134,\"0.00%\")&\") / \")&\nIF(CC134=0,\"\",CC$4&\" (\"&TEXT(CC134,\"0.00%\")&\") / \")&\nIF(CD134=0,\"\",CD$4&\" (\"&TEXT(CD134,\"0.00%\")&\") / \")&\nIF(CE134=0,\"\",CE$4&\" (\"&TEXT(CE134,\"0.00%\")&\") / \")&\nIF(CF134=0,\"\",CF$4&\" (\"&TEXT(CF134,\"0.00%\")&\") / \")&\nIF(CG134=0,\"\",CG$4&\" (\"&TEXT(CG134,\"0.00%\")&\") / \")&\nIF(CH134=0,\"\",CH$4&\" (\"&TEXT(CH134,\"0.00%\")&\") / \")&\nIF(CI134=0,\"\",CI$4&\" (\"&TEXT(CI134,\"0.00%\")&\") / \")&\nIF(CJ134=0,\"\",CJ$4&\" (\"&TEXT(CJ134,\"0.00%\")&\") / \")","v":"DPL (100.00%) / "},null,{"$f":"\nIF( OR($D134=\"Cancelled\",$D134=\"N/A\"),\n     0,\n     IF($C134=\"(b)(i) Regional Facility\",(AJ134+BL134)/2,AJ134+BL134)\n)","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0149",{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C134=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0149",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0150","N/A","N/A","Single Zone","","BGE (100.00%) / ",null,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0150",{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C135=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0150",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0152.1","N/A","N/A","Single Zone","","BGE (100.00%) / ",null,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0152.1",{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C136=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0152.1",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0152.2","N/A","N/A","Single Zone","","BGE (100.00%) / ",null,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0152.2",{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C137=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0152.2",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0153","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0153",{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C138=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0153",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0155","N/A","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0155",{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C139=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0155",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0157","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0157",{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C140=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0157",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0158","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0158",{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C141=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0158",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0159","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0159",{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C142=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0159",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0160","Appendix","N/A","Cancelled","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b0160",{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C143=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0160",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0161","Appendix","N/A","100% Violation-Based DFAX","","PSEG (99.80%) / RE (0.20%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.998,2E-3,0,1,null,"b0161",{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C144=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0161",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.998,2E-3,0,1]
["b0162","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0162",{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C145=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0162",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0163","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0163",{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C146=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0163",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0164","Appendix","N/A","Single Zone","","ComEd (100.00%) / ",null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0164",{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C147=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0164",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0167","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0167",{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C148=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0167",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0168","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0168",{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C149=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0168",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0169","Appendix","N/A","100% Violation-Based DFAX","","AEC (1.72%) / ECP (2.13%) / JCPL (25.94%) / Neptune (10.62%) / PSEG (59.59%) / ",null,1.72E-2,0,0,0,0,0,0,0,0,0,0,2.1299999999999999E-2,0,0,0.25940000000000002,0,0.1062,0,0,0,0,0,0.59589999999999999,0,0,1,null,"b0169",{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C150=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0169",1.72E-2,0,0,0,0,0,0,0,0,0,0,2.1299999999999999E-2,0,0,0.25940000000000002,0,0.1062,0,0,0,0,0,0.59589999999999999,0,0,1]
["b0170","Appendix","N/A","100% Violation-Based DFAX","","JCPL (42.95%) / Neptune (17.90%) / PSEG (38.36%) / RE (0.79%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42949999999999999,0,0.17899999999999999,0,0,0,0,0,0.3836,7.9000000000000008E-3,0,1,null,"b0170",{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C151=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0170",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42949999999999999,0,0.17899999999999999,0,0,0,0,0,0.3836,7.9000000000000008E-3,0,1]
["b0171.1","Appendix","(b)(i) Regional Facility","50% LRS & 50% SBDFAX","AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) / ","AEC (5.82%) / DPL (6.74%) / JCPL (13.58%) / Neptune (0.32%) / PECO (47.42%) / PSEG (25.11%) / RE (1.01%) / ",null,3.7331256101017105E-2,6.8385237900305457E-2,2.8826085587429547E-2,4.0215070693075554E-2,2.0530906571779455E-2,6.6953112699562306E-2,1.0585382750259787E-2,1.626759454608433E-2,8.5483515445413626E-3,6.6619328022168356E-2,4.6690206883521747E-2,0,9.4262682243284966E-3,0,8.718047359637246E-2,9.5138079793431387E-3,3.7217369398872694E-3,3.8101835815725673E-4,0.2641258525679378,8.9123657776238336E-3,1.8370123122461193E-2,2.358094278426804E-2,0.15750201058034449,6.3328667695311267E-3,0,1.0000000000000002,null,"b0171.1",{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.64625122020342E-2},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13677047580061091},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.7652171174859095E-2},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":8.0430141386151108E-2},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.106181314355891E-2},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13390622539912461},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.1170765500519575E-2},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.2535189092168661E-2},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7096703089082725E-2},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13323865604433671},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5980413767043492E-2},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.8852536448656993E-2},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.8560947192744909E-2},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.9027615958686277E-2},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.2434738797745382E-3},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":7.6203671631451346E-4},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.4051705135875566E-2},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7824731555247667E-2},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.6740246244922385E-2},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.716188556853608E-2},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":6.3904021160688995E-2},{"$f":"IF($C152=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5657335390622542E-3},0,1.0000000000000002,null,"b0171.1",5.8200000000000002E-2,0,0,0,0,0,0,0,0,0,6.7400000000000002E-2,0,0,0,0.1358,0,3.2000000000000002E-3,0,0.47420000000000001,0,0,0,0.25109999999999999,1.01E-2,0,0.99999999999999989]
["b0171.2","Appendix","(b)(i) Regional Facility","50% LRS & 50% SBDFAX","AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) / ","AEC (5.64%) / DPL (6.53%) / JCPL (13.15%) / Neptune (0.32%) / PECO (45.93%) / PPL (3.13%) / PSEG (24.32%) / RE (0.98%) / ",null,3.64312561010171E-2,6.8385237900305457E-2,2.8826085587429547E-2,4.0215070693075554E-2,2.0530906571779455E-2,6.6953112699562306E-2,1.0585382750259787E-2,1.626759454608433E-2,8.5483515445413626E-3,6.6619328022168356E-2,4.5640206883521744E-2,0,9.4262682243284966E-3,0,8.5030473596372461E-2,9.5138079793431387E-3,3.7217369398872694E-3,3.8101835815725673E-4,0.25667585256793779,8.9123657776238336E-3,1.8370123122461193E-2,3.9230942784268044E-2,0.15355201058034451,6.1828667695311267E-3,0,1.0000000000000002,null,"b0171.2",{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.64625122020342E-2},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13677047580061091},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.7652171174859095E-2},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":8.0430141386151108E-2},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.106181314355891E-2},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13390622539912461},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.1170765500519575E-2},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.2535189092168661E-2},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7096703089082725E-2},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13323865604433671},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5980413767043492E-2},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.8852536448656993E-2},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.8560947192744909E-2},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.9027615958686277E-2},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.2434738797745382E-3},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":7.6203671631451346E-4},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.4051705135875566E-2},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7824731555247667E-2},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.6740246244922385E-2},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.716188556853608E-2},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":6.3904021160688995E-2},{"$f":"IF($C153=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5657335390622542E-3},0,1.0000000000000002,null,"b0171.2",5.6399999999999999E-2,0,0,0,0,0,0,0,0,0,6.5299999999999997E-2,0,0,0,0.13150000000000001,0,3.2000000000000002E-3,0,0.45929999999999999,0,0,3.1300000000000001E-2,0.2432,9.7999999999999997E-3,0,1]
["b0172.1","Appendix","(b)(i) Regional Facility","50% LRS & 50% SBDFAX","AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) / ","AEC (6.34%) / JCPL (28.54%) / Neptune (4.96%) / PECO (10.40%) / PSEG (47.83%) / RE (1.93%) / ",null,3.9931256101017096E-2,6.8385237900305457E-2,2.8826085587429547E-2,4.0215070693075554E-2,2.0530906571779455E-2,6.6953112699562306E-2,1.0585382750259787E-2,1.626759454608433E-2,8.5483515445413626E-3,6.6619328022168356E-2,1.2990206883521746E-2,0,9.4262682243284966E-3,0,0.16198047359637244,9.5138079793431387E-3,2.6921736939887267E-2,3.8101835815725673E-4,7.9025852567937788E-2,8.9123657776238336E-3,1.8370123122461193E-2,2.358094278426804E-2,0.2711020105803445,1.0932866769531127E-2,0,1.0000000000000002,null,"b0172.1",{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.64625122020342E-2},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13677047580061091},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.7652171174859095E-2},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":8.0430141386151108E-2},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.106181314355891E-2},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13390622539912461},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.1170765500519575E-2},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.2535189092168661E-2},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7096703089082725E-2},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13323865604433671},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5980413767043492E-2},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.8852536448656993E-2},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.8560947192744909E-2},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.9027615958686277E-2},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.2434738797745382E-3},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":7.6203671631451346E-4},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.4051705135875566E-2},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7824731555247667E-2},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.6740246244922385E-2},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.716188556853608E-2},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":6.3904021160688995E-2},{"$f":"IF($C154=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5657335390622542E-3},0,1.0000000000000002,null,"b0172.1",6.3399999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28539999999999999,0,4.9599999999999998E-2,0,0.104,0,0,0,0.4783,1.9300000000000001E-2,0,0.99999999999999989]
["b0172.2","Appendix","(b)(i) Regional Facility","50% LRS & 50% SBDFAX","AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) / ","AEC (6.34%) / JCPL (28.54%) / Neptune (4.96%) / PECO (10.40%) / PSEG (47.83%) / RE (1.93%) / ",null,3.9931256101017096E-2,6.8385237900305457E-2,2.8826085587429547E-2,4.0215070693075554E-2,2.0530906571779455E-2,6.6953112699562306E-2,1.0585382750259787E-2,1.626759454608433E-2,8.5483515445413626E-3,6.6619328022168356E-2,1.2990206883521746E-2,0,9.4262682243284966E-3,0,0.16198047359637244,9.5138079793431387E-3,2.6921736939887267E-2,3.8101835815725673E-4,7.9025852567937788E-2,8.9123657776238336E-3,1.8370123122461193E-2,2.358094278426804E-2,0.2711020105803445,1.0932866769531127E-2,0,1.0000000000000002,null,"b0172.2",{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.64625122020342E-2},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13677047580061091},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.7652171174859095E-2},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":8.0430141386151108E-2},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.106181314355891E-2},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13390622539912461},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.1170765500519575E-2},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.2535189092168661E-2},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7096703089082725E-2},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13323865604433671},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5980413767043492E-2},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.8852536448656993E-2},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.8560947192744909E-2},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.9027615958686277E-2},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.2434738797745382E-3},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":7.6203671631451346E-4},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.4051705135875566E-2},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7824731555247667E-2},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.6740246244922385E-2},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.716188556853608E-2},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":6.3904021160688995E-2},{"$f":"IF($C155=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5657335390622542E-3},0,1.0000000000000002,null,"b0172.2",6.3399999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28539999999999999,0,4.9599999999999998E-2,0,0.104,0,0,0,0.4783,1.9300000000000001E-2,0,0.99999999999999989]
["b0173","Appendix","N/A","Single Zone","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b0173",{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C156=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0173",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b0174","Appendix","N/A","100% Violation-Based DFAX","","ECP (1.62%) / JCPL (35.40%) / Neptune (5.67%) / PSEG (54.37%) / RE (2.94%) / ",null,0,0,0,0,0,0,0,0,0,0,0,1.6199999999999999E-2,0,0,0.35399999999999998,0,5.67E-2,0,0,0,0,0,0.54369999999999996,2.9399999999999999E-2,0,0.99999999999999989,null,"b0174",{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C157=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0174",0,0,0,0,0,0,0,0,0,0,0,1.6199999999999999E-2,0,0,0.35399999999999998,0,5.67E-2,0,0,0,0,0,0.54369999999999996,2.9399999999999999E-2,0,0.99999999999999989]
["b0175","N/A","N/A","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b0175",{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C158=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0175",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b0180","Appendix","N/A","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b0180",{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C159=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0180",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b0181","Appendix","N/A","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b0181",{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C160=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0181",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b0182","Appendix","N/A","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b0182",{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C161=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0182",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b0184","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0184",{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C162=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0184",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0185","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0185",{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C163=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0185",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0186","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0186",{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C164=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0186",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0187","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0187",{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C165=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0187",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0188","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0188",{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C166=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0188",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0189","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0189",{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C167=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0189",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0190","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0190",{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C168=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0190",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0191","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0191",{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C169=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0191",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0192","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0192",{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C170=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0192",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0193","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0193",{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C171=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0193",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0194","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0194",{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C172=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0194",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0195","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0195",{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C173=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0195",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0196","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0196",{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C174=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0196",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0197","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0197",{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C175=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0197",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0199","Appendix","N/A","Single Zone","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b0199",{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C176=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0199",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b0200","Appendix","N/A","Single Zone","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b0200",{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C177=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0200",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b0201","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0201",{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C178=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0201",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0202","Appendix","N/A","Single Zone","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b0202",{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C179=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0202",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b0203","Appendix","N/A","Single Zone","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b0203",{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C180=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0203",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b0204","Appendix","N/A","Single Zone","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b0204",{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C181=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0204",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b0205","Appendix","N/A","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b0205",{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C182=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0205",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b0206","Appendix","N/A","100% Violation-Based DFAX","","AEC (14.20%) / DPL (24.39%) / PECO (57.94%) / PSEG (3.47%) / ",null,0.14199999999999999,0,0,0,0,0,0,0,0,0,0.24390000000000001,0,0,0,0,0,0,0,0.57940000000000003,0,0,0,3.4700000000000002E-2,0,0,1,null,"b0206",{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C183=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0206",0.14199999999999999,0,0,0,0,0,0,0,0,0,0.24390000000000001,0,0,0,0,0,0,0,0.57940000000000003,0,0,0,3.4700000000000002E-2,0,0,1]
["b0207","Appendix","N/A","100% Violation-Based DFAX","","AEC (14.20%) / DPL (24.39%) / PECO (57.94%) / PSEG (3.47%) / ",null,0.14199999999999999,0,0,0,0,0,0,0,0,0,0.24390000000000001,0,0,0,0,0,0,0,0.57940000000000003,0,0,0,3.4700000000000002E-2,0,0,1,null,"b0207",{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C184=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0207",0.14199999999999999,0,0,0,0,0,0,0,0,0,0.24390000000000001,0,0,0,0,0,0,0,0.57940000000000003,0,0,0,3.4700000000000002E-2,0,0,1]
["b0208","Appendix","N/A","100% Violation-Based DFAX","","AEC (14.20%) / DPL (24.39%) / PECO (57.94%) / PSEG (3.47%) / ",null,0.14199999999999999,0,0,0,0,0,0,0,0,0,0.24390000000000001,0,0,0,0,0,0,0,0.57940000000000003,0,0,0,3.4700000000000002E-2,0,0,1,null,"b0208",{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C185=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0208",0.14199999999999999,0,0,0,0,0,0,0,0,0,0.24390000000000001,0,0,0,0,0,0,0,0.57940000000000003,0,0,0,3.4700000000000002E-2,0,0,1]
["b0209","Appendix","N/A","100% Violation-Based DFAX","","AEC (65.23%) / JCPL (25.87%) / Neptune (2.55%) / PSEG (6.35%) / ",null,0.65229999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25869999999999999,0,2.5499999999999998E-2,0,0,0,0,0,6.3500000000000001E-2,0,0,1,null,"b0209",{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C186=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0209",0.65229999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25869999999999999,0,2.5499999999999998E-2,0,0,0,0,0,6.3500000000000001E-2,0,0,1]
["b0210","Appendix","(b)(i) Regional Facility","50% LRS & 50% SBDFAX","AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) / ","AEC (81.71%) / JCPL (18.29%) / ",null,0.41678125610101713,6.8385237900305457E-2,2.8826085587429547E-2,4.0215070693075554E-2,2.0530906571779455E-2,6.6953112699562306E-2,1.0585382750259787E-2,1.626759454608433E-2,8.5483515445413626E-3,6.6619328022168356E-2,1.2990206883521746E-2,0,9.4262682243284966E-3,0,0.11073047359637246,9.5138079793431387E-3,2.1217369398872691E-3,3.8101835815725673E-4,2.7025852567937783E-2,8.9123657776238336E-3,1.8370123122461193E-2,2.358094278426804E-2,3.1952010580344498E-2,1.2828667695311271E-3,0,0.99999999999999989,null,"b0210",{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.64625122020342E-2},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13677047580061091},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.7652171174859095E-2},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":8.0430141386151108E-2},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.106181314355891E-2},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13390622539912461},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.1170765500519575E-2},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.2535189092168661E-2},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7096703089082725E-2},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13323865604433671},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5980413767043492E-2},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.8852536448656993E-2},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.8560947192744909E-2},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.9027615958686277E-2},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.2434738797745382E-3},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":7.6203671631451346E-4},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.4051705135875566E-2},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7824731555247667E-2},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.6740246244922385E-2},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.716188556853608E-2},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":6.3904021160688995E-2},{"$f":"IF($C187=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5657335390622542E-3},0,1.0000000000000002,null,"b0210",0.81710000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18290000000000001,0,0,0,0,0,0,0,0,0,0,1]
["b0210.1","Appendix","N/A","100% Violation-Based DFAX","","AEC (65.23%) / JCPL (25.87%) / Neptune (2.55%) / PSEG (6.35%) / ",null,0.65229999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25869999999999999,0,2.5499999999999998E-2,0,0,0,0,0,6.3500000000000001E-2,0,0,1,null,"b0210.1",{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C188=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0210.1",0.65229999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25869999999999999,0,2.5499999999999998E-2,0,0,0,0,0,6.3500000000000001E-2,0,0,1]
["b0210.2","Appendix","N/A","100% Violation-Based DFAX","","AEC (65.23%) / JCPL (25.87%) / Neptune (2.55%) / PSEG (6.35%) / ",null,0.65229999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25869999999999999,0,2.5499999999999998E-2,0,0,0,0,0,6.3500000000000001E-2,0,0,1,null,"b0210.2",{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C189=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0210.2",0.65229999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25869999999999999,0,2.5499999999999998E-2,0,0,0,0,0,6.3500000000000001E-2,0,0,1]
["b0211","Appendix","N/A","100% Violation-Based DFAX","","AEC (65.23%) / JCPL (25.87%) / Neptune (2.55%) / PSEG (6.35%) / ",null,0.65229999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25869999999999999,0,2.5499999999999998E-2,0,0,0,0,0,6.3500000000000001E-2,0,0,1,null,"b0211",{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C190=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0211",0.65229999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25869999999999999,0,2.5499999999999998E-2,0,0,0,0,0,6.3500000000000001E-2,0,0,1]
["b0212","Appendix","N/A","100% Violation-Based DFAX","","AEC (65.23%) / JCPL (25.87%) / Neptune (2.55%) / PSEG (6.35%) / ",null,0.65229999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25869999999999999,0,2.5499999999999998E-2,0,0,0,0,0,6.3500000000000001E-2,0,0,1,null,"b0212",{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C191=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0212",0.65229999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25869999999999999,0,2.5499999999999998E-2,0,0,0,0,0,6.3500000000000001E-2,0,0,1]
["b0213.1","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0213.1",{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C192=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0213.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0213.3","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0213.3",{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C193=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0213.3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0214","Appendix","N/A","Single Zone","","AEC (100.00%) / ",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0214",{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C194=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0214",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0215","Appendix","N/A","100% Violation-Based DFAX","","AEC (6.71%) / APS (3.97%) / DPL (9.10%) / ECP (0.64%) / JCPL (16.85%) / ME (10.53%) / Neptune (1.69%) / PECO (19.00%) / PPL (8.50%) / PSEG (22.67%) / RE (0.34%) / ",null,6.7100000000000007E-2,0,3.9699999999999999E-2,0,0,0,0,0,0,0,9.0999999999999998E-2,6.4000000000000003E-3,0,0,0.16850000000000001,0.1053,1.6899999999999998E-2,0,0.19,0,0,8.5000000000000006E-2,0.22670000000000001,3.3999999999999998E-3,0,1,null,"b0215",{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C195=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0215",6.7100000000000007E-2,0,3.9699999999999999E-2,0,0,0,0,0,0,0,9.0999999999999998E-2,6.4000000000000003E-3,0,0,0.16850000000000001,0.1053,1.6899999999999998E-2,0,0.19,0,0,8.5000000000000006E-2,0.22670000000000001,3.3999999999999998E-3,0,1]
["b0216","Appendix","(b)(i) Regional Facility","50% LRS & 50% SBDFAX","AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) / ","APS (30.46%) / BGE (10.86%) / Dominion (42.56%) / PEPCO (16.12%) / ",null,8.2312561010171002E-3,6.8385237900305457E-2,0.18112608558742954,4.0215070693075554E-2,7.483090657177946E-2,6.6953112699562306E-2,1.0585382750259787E-2,1.626759454608433E-2,8.5483515445413626E-3,0.27941932802216835,1.2990206883521746E-2,0,9.4262682243284966E-3,0,1.9280473596372454E-2,9.5138079793431387E-3,2.1217369398872691E-3,3.8101835815725673E-4,2.7025852567937783E-2,8.9123657776238336E-3,9.8970123122461201E-2,2.358094278426804E-2,3.1952010580344498E-2,1.2828667695311271E-3,0,1,null,"b0216",{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.64625122020342E-2},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13677047580061091},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.7652171174859095E-2},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":8.0430141386151108E-2},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.106181314355891E-2},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13390622539912461},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.1170765500519575E-2},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.2535189092168661E-2},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7096703089082725E-2},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13323865604433671},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5980413767043492E-2},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.8852536448656993E-2},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.8560947192744909E-2},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.9027615958686277E-2},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.2434738797745382E-3},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":7.6203671631451346E-4},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.4051705135875566E-2},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7824731555247667E-2},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.6740246244922385E-2},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.716188556853608E-2},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":6.3904021160688995E-2},{"$f":"IF($C196=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5657335390622542E-3},0,1.0000000000000002,null,"b0216",0,0,0.30459999999999998,0,0.1086,0,0,0,0,0.42559999999999998,0,0,0,0,0,0,0,0,0,0,0.16120000000000001,0,0,0,0,1]
["b0217","Appendix","(b)(i) Regional Facility","50% LRS & 50% SBDFAX","AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) / ","APS (16.11%) / BGE (13.32%) / Dominion (55.42%) / PEPCO (15.15%) / ",null,8.2312561010171002E-3,{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(AK197+BM197)/2,AK197+BM197)\n)","v":6.8385237900305457E-2},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(AL197+BN197)/2,AL197+BN197)\n)","v":0.10937608558742955},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(AM197+BO197)/2,AM197+BO197)\n)","v":4.0215070693075554E-2},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(AN197+BP197)/2,AN197+BP197)\n)","v":8.7130906571779465E-2},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(AO197+BQ197)/2,AO197+BQ197)\n)","v":6.6953112699562306E-2},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(AP197+BR197)/2,AP197+BR197)\n)","v":1.0585382750259787E-2},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(AQ197+BS197)/2,AQ197+BS197)\n)","v":1.626759454608433E-2},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(AR197+BT197)/2,AR197+BT197)\n)","v":8.5483515445413626E-3},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(AS197+BU197)/2,AS197+BU197)\n)","v":0.34371932802216837},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(AT197+BV197)/2,AT197+BV197)\n)","v":1.2990206883521746E-2},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(AU197+BW197)/2,AU197+BW197)\n)","v":0},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(AV197+BX197)/2,AV197+BX197)\n)","v":9.4262682243284966E-3},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(AW197+BY197)/2,AW197+BY197)\n)","v":0},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(AX197+BZ197)/2,AX197+BZ197)\n)","v":1.9280473596372454E-2},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(AY197+CA197)/2,AY197+CA197)\n)","v":9.5138079793431387E-3},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(AZ197+CB197)/2,AZ197+CB197)\n)","v":2.1217369398872691E-3},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(BA197+CC197)/2,BA197+CC197)\n)","v":3.8101835815725673E-4},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(BB197+CD197)/2,BB197+CD197)\n)","v":2.7025852567937783E-2},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(BC197+CE197)/2,BC197+CE197)\n)","v":8.9123657776238336E-3},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(BD197+CF197)/2,BD197+CF197)\n)","v":9.4120123122461194E-2},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(BE197+CG197)/2,BE197+CG197)\n)","v":2.358094278426804E-2},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(BF197+CH197)/2,BF197+CH197)\n)","v":3.1952010580344498E-2},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(BG197+CI197)/2,BG197+CI197)\n)","v":1.2828667695311271E-3},{"$f":"\nIF( OR($D197=\"Cancelled\",$D197=\"N/A\"),\n     0,\n     IF($C197=\"(b)(i) Regional Facility\",(BH197+CJ197)/2,BH197+CJ197)\n)","v":0},{"$f":"SUM(H197:AF197)","v":1},null,{"$f":"A197","v":"b0217"},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.64625122020342E-2},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13677047580061091},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.7652171174859095E-2},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":8.0430141386151108E-2},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.106181314355891E-2},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13390622539912461},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.1170765500519575E-2},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.2535189092168661E-2},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7096703089082725E-2},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13323865604433671},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5980413767043492E-2},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.8852536448656993E-2},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.8560947192744909E-2},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.9027615958686277E-2},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.2434738797745382E-3},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":7.6203671631451346E-4},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.4051705135875566E-2},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7824731555247667E-2},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.6740246244922385E-2},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.716188556853608E-2},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":6.3904021160688995E-2},{"$f":"IF($C197=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5657335390622542E-3},0,{"$f":"SUM(AJ197:BH197)","v":1.0000000000000002},null,{"$f":"AI197","v":"b0217"},0,0,0.16109999999999999,0,0.13320000000000001,0,0,0,0,0.55420000000000003,0,0,0,0,0,0,0,0,0,0,0.1515,0,0,0,0,{"$f":"SUM(BL197:CJ197)","v":1}]
["b0218","Appendix","N/A","100% Violation-Based DFAX",{"$f":"\nIF(AJ198=0,\"\",AJ$4&\" (\"&TEXT(AJ198,\"0.00%\")&\") / \")&\nIF(AK198=0,\"\",AK$4&\" (\"&TEXT(AK198,\"0.00%\")&\") / \")&\nIF(AL198=0,\"\",AL$4&\" (\"&TEXT(AL198,\"0.00%\")&\") / \")&\nIF(AM198=0,\"\",AM$4&\" (\"&TEXT(AM198,\"0.00%\")&\") / \")&\nIF(AN198=0,\"\",AN$4&\" (\"&TEXT(AN198,\"0.00%\")&\") / \")&\nIF(AO198=0,\"\",AO$4&\" (\"&TEXT(AO198,\"0.00%\")&\") / \")&\nIF(AP198=0,\"\",AP$4&\" (\"&TEXT(AP198,\"0.00%\")&\") / \")&\nIF(AQ198=0,\"\",AQ$4&\" (\"&TEXT(AQ198,\"0.00%\")&\") / \")&\nIF(AR198=0,\"\",AR$4&\" (\"&TEXT(AR198,\"0.00%\")&\") / \")&\nIF(AS198=0,\"\",AS$4&\" (\"&TEXT(AS198,\"0.00%\")&\") / \")&\nIF(AT198=0,\"\",AT$4&\" (\"&TEXT(AT198,\"0.00%\")&\") / \")&\nIF(AU198=0,\"\",AU$4&\" (\"&TEXT(AU198,\"0.00%\")&\") / \")&\nIF(AV198=0,\"\",AV$4&\" (\"&TEXT(AV198,\"0.00%\")&\") / \")&\nIF(AW198=0,\"\",AW$4&\" (\"&TEXT(AW198,\"0.00%\")&\") / \")&\nIF(AX198=0,\"\",AX$4&\" (\"&TEXT(AX198,\"0.00%\")&\") / \")&\nIF(AY198=0,\"\",AY$4&\" (\"&TEXT(AY198,\"0.00%\")&\") / \")&\nIF(AZ198=0,\"\",AZ$4&\" (\"&TEXT(AZ198,\"0.00%\")&\") / \")&\nIF(BA198=0,\"\",BA$4&\" (\"&TEXT(BA198,\"0.00%\")&\") / \")&\nIF(BB198=0,\"\",BB$4&\" (\"&TEXT(BB198,\"0.00%\")&\") / \")&\nIF(BC198=0,\"\",BC$4&\" (\"&TEXT(BC198,\"0.00%\")&\") / \")&\nIF(BD198=0,\"\",BD$4&\" (\"&TEXT(BD198,\"0.00%\")&\") / \")&\nIF(BE198=0,\"\",BE$4&\" (\"&TEXT(BE198,\"0.00%\")&\") / \")&\nIF(BF198=0,\"\",BF$4&\" (\"&TEXT(BF198,\"0.00%\")&\") / \")&\nIF(BG198=0,\"\",BG$4&\" (\"&TEXT(BG198,\"0.00%\")&\") / \")&\nIF(BH198=0,\"\",BH$4&\" (\"&TEXT(BH198,\"0.00%\")&\") / \")","v":""},{"$f":"\nIF(BL198=0,\"\",BL$4&\" (\"&TEXT(BL198,\"0.00%\")&\") / \")&\nIF(BM198=0,\"\",BM$4&\" (\"&TEXT(BM198,\"0.00%\")&\") / \")&\nIF(BN198=0,\"\",BN$4&\" (\"&TEXT(BN198,\"0.00%\")&\") / \")&\nIF(BO198=0,\"\",BO$4&\" (\"&TEXT(BO198,\"0.00%\")&\") / \")&\nIF(BP198=0,\"\",BP$4&\" (\"&TEXT(BP198,\"0.00%\")&\") / \")&\nIF(BQ198=0,\"\",BQ$4&\" (\"&TEXT(BQ198,\"0.00%\")&\") / \")&\nIF(BR198=0,\"\",BR$4&\" (\"&TEXT(BR198,\"0.00%\")&\") / \")&\nIF(BS198=0,\"\",BS$4&\" (\"&TEXT(BS198,\"0.00%\")&\") / \")&\nIF(BT198=0,\"\",BT$4&\" (\"&TEXT(BT198,\"0.00%\")&\") / \")&\nIF(BU198=0,\"\",BU$4&\" (\"&TEXT(BU198,\"0.00%\")&\") / \")&\nIF(BV198=0,\"\",BV$4&\" (\"&TEXT(BV198,\"0.00%\")&\") / \")&\nIF(BW198=0,\"\",BW$4&\" (\"&TEXT(BW198,\"0.00%\")&\") / \")&\nIF(BX198=0,\"\",BX$4&\" (\"&TEXT(BX198,\"0.00%\")&\") / \")&\nIF(BY198=0,\"\",BY$4&\" (\"&TEXT(BY198,\"0.00%\")&\") / \")&\nIF(BZ198=0,\"\",BZ$4&\" (\"&TEXT(BZ198,\"0.00%\")&\") / \")&\nIF(CA198=0,\"\",CA$4&\" (\"&TEXT(CA198,\"0.00%\")&\") / \")&\nIF(CB198=0,\"\",CB$4&\" (\"&TEXT(CB198,\"0.00%\")&\") / \")&\nIF(CC198=0,\"\",CC$4&\" (\"&TEXT(CC198,\"0.00%\")&\") / \")&\nIF(CD198=0,\"\",CD$4&\" (\"&TEXT(CD198,\"0.00%\")&\") / \")&\nIF(CE198=0,\"\",CE$4&\" (\"&TEXT(CE198,\"0.00%\")&\") / \")&\nIF(CF198=0,\"\",CF$4&\" (\"&TEXT(CF198,\"0.00%\")&\") / \")&\nIF(CG198=0,\"\",CG$4&\" (\"&TEXT(CG198,\"0.00%\")&\") / \")&\nIF(CH198=0,\"\",CH$4&\" (\"&TEXT(CH198,\"0.00%\")&\") / \")&\nIF(CI198=0,\"\",CI$4&\" (\"&TEXT(CI198,\"0.00%\")&\") / \")&\nIF(CJ198=0,\"\",CJ$4&\" (\"&TEXT(CJ198,\"0.00%\")&\") / \")","v":"AEC (11.83%) / Dominion (13.81%) / DPL (19.40%) / JCPL (15.56%) / PECO (39.40%) / "},null,{"$f":"\nIF( OR($D198=\"Cancelled\",$D198=\"N/A\"),\n     0,\n     IF($C198=\"(b)(i) Regional Facility\",(AJ198+BL198)/2,AJ198+BL198)\n)","v":0.1183},0,0,0,0,0,0,0,0,0.1381,0.19400000000000001,0,0,0,0.15559999999999999,0,0,0,0.39400000000000002,0,0,0,0,0,0,1,null,"b0218",{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C198=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0218",0.1183,0,0,0,0,0,0,0,0,0.1381,0.19400000000000001,0,0,0,0.15559999999999999,0,0,0,0.39400000000000002,0,0,0,0,0,0,1]
["b0219","Appendix","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0219",{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C199=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0219",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0220","Appendix","N/A","100% Violation-Based DFAX","","AEC (11.83%) / Dominion (13.81%) / DPL (19.40%) / JCPL (15.56%) / PECO (39.40%) / ",null,0.1183,0,0,0,0,0,0,0,0,0.1381,0.19400000000000001,0,0,0,0.15559999999999999,0,0,0,0.39400000000000002,0,0,0,0,0,0,1,null,"b0220",{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C200=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0220",0.1183,0,0,0,0,0,0,0,0,0.1381,0.19400000000000001,0,0,0,0.15559999999999999,0,0,0,0.39400000000000002,0,0,0,0,0,0,1]
["b0221","Appendix","N/A","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0221",{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C201=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0221",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0222","Appendix","(b)(i) Regional Facility","50% LRS & 50% SBDFAX","AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) / ","BGE (7.61%) / Dominion (80.37%) / PEPCO (12.02%) / ",null,8.2312561010171002E-3,6.8385237900305457E-2,2.8826085587429547E-2,4.0215070693075554E-2,5.8580906571779459E-2,6.6953112699562306E-2,1.0585382750259787E-2,1.626759454608433E-2,8.5483515445413626E-3,0.46846932802216834,1.2990206883521746E-2,0,9.4262682243284966E-3,0,1.9280473596372454E-2,9.5138079793431387E-3,2.1217369398872691E-3,3.8101835815725673E-4,2.7025852567937783E-2,8.9123657776238336E-3,7.8470123122461197E-2,2.358094278426804E-2,3.1952010580344498E-2,1.2828667695311271E-3,0,1,null,"b0222",{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.64625122020342E-2},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13677047580061091},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.7652171174859095E-2},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":8.0430141386151108E-2},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.106181314355891E-2},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13390622539912461},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.1170765500519575E-2},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.2535189092168661E-2},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7096703089082725E-2},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13323865604433671},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5980413767043492E-2},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.8852536448656993E-2},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.8560947192744909E-2},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.9027615958686277E-2},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.2434738797745382E-3},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":7.6203671631451346E-4},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.4051705135875566E-2},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7824731555247667E-2},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.6740246244922385E-2},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.716188556853608E-2},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":6.3904021160688995E-2},{"$f":"IF($C202=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5657335390622542E-3},0,1.0000000000000002,null,"b0222",0,0,0,0,7.6100000000000001E-2,0,0,0,0,0.80369999999999997,0,0,0,0,0,0,0,0,0,0,0.1202,0,0,0,0,0.99999999999999989]
["b0223","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0223",{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C203=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0223",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0224","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0224",{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C204=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0224",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0225","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0225",{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C205=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0225",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0226","Appendix","N/A","100% Violation-Based DFAX","","APS (3.69%) / BGE (3.54%) / Dominion (85.73%) / PEPCO (7.04%) / ",null,0,0,3.6900000000000002E-2,0,3.5400000000000001E-2,0,0,0,0,0.85729999999999995,0,0,0,0,0,0,0,0,0,0,7.0400000000000004E-2,0,0,0,0,1,null,"b0226",{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C206=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0226",0,0,3.6900000000000002E-2,0,3.5400000000000001E-2,0,0,0,0,0.85729999999999995,0,0,0,0,0,0,0,0,0,0,7.0400000000000004E-2,0,0,0,0,1]
["b0227","Appendix","N/A","100% Violation-Based DFAX","","AEC (0.71%) / APS (3.36%) / BGE (10.93%) / Dominion (67.38%) / DPL (1.66%) / ME (0.89%) / PECO (2.33%) / PEPCO (12.20%) / PPL (0.54%) / ",null,7.1000000000000004E-3,0,3.3599999999999998E-2,0,0.10929999999999999,0,0,0,0,0.67379999999999995,1.66E-2,0,0,0,0,8.8999999999999999E-3,0,0,2.3300000000000001E-2,0,0.122,5.4000000000000003E-3,0,0,0,0.99999999999999989,null,"b0227",{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C207=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0227",7.1000000000000004E-3,0,3.3599999999999998E-2,0,0.10929999999999999,0,0,0,0,0.67379999999999995,1.66E-2,0,0,0,0,8.8999999999999999E-3,0,0,2.3300000000000001E-2,0,0.122,5.4000000000000003E-3,0,0,0,0.99999999999999989]
["b0227.1","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0227.1",{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C208=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0227.1",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0227.2","Appendix","N/A","100% Violation-Based DFAX","","AEC (0.71%) / APS (3.36%) / BGE (10.93%) / Dominion (67.38%) / DPL (1.66%) / ME (0.89%) / PECO (2.33%) / PEPCO (12.20%) / PPL (0.54%) / ",null,7.1000000000000004E-3,0,3.3599999999999998E-2,0,0.10929999999999999,0,0,0,0,0.67379999999999995,1.66E-2,0,0,0,0,8.8999999999999999E-3,0,0,2.3300000000000001E-2,0,0.122,5.4000000000000003E-3,0,0,0,0.99999999999999989,null,"b0227.2",{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C209=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0227.2",7.1000000000000004E-3,0,3.3599999999999998E-2,0,0.10929999999999999,0,0,0,0,0.67379999999999995,1.66E-2,0,0,0,0,8.8999999999999999E-3,0,0,2.3300000000000001E-2,0,0.122,5.4000000000000003E-3,0,0,0,0.99999999999999989]
["b0227.3","Appendix","N/A","100% Violation-Based DFAX","","AEC (0.71%) / APS (3.36%) / BGE (10.93%) / Dominion (67.38%) / DPL (1.66%) / ME (0.89%) / PECO (2.33%) / PEPCO (12.20%) / PPL (0.54%) / ",null,7.1000000000000004E-3,0,3.3599999999999998E-2,0,0.10929999999999999,0,0,0,0,0.67379999999999995,1.66E-2,0,0,0,0,8.8999999999999999E-3,0,0,2.3300000000000001E-2,0,0.122,5.4000000000000003E-3,0,0,0,0.99999999999999989,null,"b0227.3",{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C210=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0227.3",7.1000000000000004E-3,0,3.3599999999999998E-2,0,0.10929999999999999,0,0,0,0,0.67379999999999995,1.66E-2,0,0,0,0,8.8999999999999999E-3,0,0,2.3300000000000001E-2,0,0.122,5.4000000000000003E-3,0,0,0,0.99999999999999989]
["b0228","Appendix","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0228",{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C211=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0228",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0229","Appendix","N/A","100% Violation-Based DFAX","","APS (50.98%) / BGE (13.42%) / Dominion (14.50%) / DPL (2.03%) / ME (1.43%) / PEPCO (17.64%) / ",null,0,0,0.50980000000000003,0,0.13420000000000001,0,0,0,0,0.14499999999999999,2.0299999999999999E-2,0,0,0,0,1.43E-2,0,0,0,0,0.1764,0,0,0,0,1,null,"b0229",{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C212=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0229",0,0,0.50980000000000003,0,0.13420000000000001,0,0,0,0,0.14499999999999999,2.0299999999999999E-2,0,0,0,0,1.43E-2,0,0,0,0,0.1764,0,0,0,0,1]
["b0230","Appendix","N/A","100% Violation-Based DFAX","","APS (79.16%) / BGE (3.61%) / Dominion (11.75%) / DPL (0.86%) / ME (0.67%) / PEPCO (3.95%) / ",null,0,0,0.79159999999999997,0,3.61E-2,0,0,0,0,0.11749999999999999,8.6E-3,0,0,0,0,6.7000000000000002E-3,0,0,0,0,3.95E-2,0,0,0,0,1.0000000000000002,null,"b0230",{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C213=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0230",0,0,0.79159999999999997,0,3.61E-2,0,0,0,0,0.11749999999999999,8.6E-3,0,0,0,0,6.7000000000000002E-3,0,0,0,0,3.95E-2,0,0,0,0,1.0000000000000002]
["b0231","Appendix","(b)(i) Regional Facility","50% LRS & 50% SBDFAX","AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) / ","Dominion (100.00%) / ",null,8.2312561010171002E-3,6.8385237900305457E-2,2.8826085587429547E-2,4.0215070693075554E-2,2.0530906571779455E-2,6.6953112699562306E-2,1.0585382750259787E-2,1.626759454608433E-2,8.5483515445413626E-3,0.5666193280221683,1.2990206883521746E-2,0,9.4262682243284966E-3,0,1.9280473596372454E-2,9.5138079793431387E-3,2.1217369398872691E-3,3.8101835815725673E-4,2.7025852567937783E-2,8.9123657776238336E-3,1.8370123122461193E-2,2.358094278426804E-2,3.1952010580344498E-2,1.2828667695311271E-3,0,0.99999999999999989,null,"b0231",{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.64625122020342E-2},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13677047580061091},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.7652171174859095E-2},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":8.0430141386151108E-2},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.106181314355891E-2},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13390622539912461},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.1170765500519575E-2},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.2535189092168661E-2},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7096703089082725E-2},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13323865604433671},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5980413767043492E-2},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.8852536448656993E-2},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.8560947192744909E-2},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.9027615958686277E-2},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.2434738797745382E-3},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":7.6203671631451346E-4},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.4051705135875566E-2},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7824731555247667E-2},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.6740246244922385E-2},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.716188556853608E-2},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":6.3904021160688995E-2},{"$f":"IF($C214=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5657335390622542E-3},0,1.0000000000000002,null,"b0231",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0231.2","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0231.2",{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C215=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0231.2",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0232","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0232",{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C216=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0232",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0233","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0233",{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C217=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0233",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0234","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0234",{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C218=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0234",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0235","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0235",{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C219=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0235",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0236.1","Appendix","N/A","Single Zone","","ComEd (100.00%) / ",null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0236.1",{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C220=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0236.1",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0236.2","Appendix","N/A","Single Zone","","ComEd (100.00%) / ",null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0236.2",{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C221=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0236.2",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0238","Appendix","N/A","100% Violation-Based DFAX","","BGE (16.66%) / Dominion (33.66%) / PEPCO (49.68%) / ",null,0,0,0,0,0.1666,0,0,0,0,0.33660000000000001,0,0,0,0,0,0,0,0,0,0,0.49680000000000002,0,0,0,0,1,null,"b0238",{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C222=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0238",0,0,0,0,0.1666,0,0,0,0,0.33660000000000001,0,0,0,0,0,0,0,0,0,0,0.49680000000000002,0,0,0,0,1]
["b0238.1","Appendix","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0238.1",{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C223=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0238.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0240","Appendix","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0240",{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C224=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0240",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0241.2","Appendix","N/A","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0241.2",{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C225=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0241.2",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0241.3","Appendix","N/A","100% Violation-Based DFAX","","DPL (84.50%) / PECO (15.50%) / ",null,0,0,0,0,0,0,0,0,0,0,0.84499999999999997,0,0,0,0,0,0,0,0.155,0,0,0,0,0,0,1,null,"b0241.3",{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C226=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0241.3",0,0,0,0,0,0,0,0,0,0,0.84499999999999997,0,0,0,0,0,0,0,0.155,0,0,0,0,0,0,1]
["b0241.5","Appendix","N/A","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0241.5",{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C227=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0241.5",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0241.6","Appendix","N/A","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0241.6",{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C228=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0241.6",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0241.7","Appendix","N/A","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0241.7",{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C229=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0241.7",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0241.8","Appendix","N/A","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0241.8",{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C230=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0241.8",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0241.9","Appendix","N/A","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0241.9",{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C231=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0241.9",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0244","Appendix","N/A","100% Violation-Based DFAX","","BGE (85.56%) / ME (0.83%) / PEPCO (13.61%) / ",null,0,0,0,0,0.85560000000000003,0,0,0,0,0,0,0,0,0,0,8.3000000000000001E-3,0,0,0,0,0.1361,0,0,0,0,1,null,"b0244",{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C232=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0244",0,0,0,0,0.85560000000000003,0,0,0,0,0,0,0,0,0,0,8.3000000000000001E-3,0,0,0,0,0.1361,0,0,0,0,1]
["b0245","Appendix","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0245",{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C233=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0245",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0246","Appendix","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0246",{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C234=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0246",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0247","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0247",{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C235=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0247",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0248","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0248",{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C236=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0248",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0249","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0249",{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C237=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0249",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0250","N/A","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0250",{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C238=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0250",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0251","Appendix","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0251",{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C239=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0251",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0251.1","Appendix","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0251.1",{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C240=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0251.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0252","Appendix","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0252",{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C241=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0252",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0252.1","Appendix","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0252.1",{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C242=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0252.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0253","Appendix","N/A","Single Zone","","DL (100.00%) / ",null,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0253",{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C243=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0253",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0254","Appendix","N/A","Single Zone","","DL (100.00%) / ",null,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0254",{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C244=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0254",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0255","Appendix","N/A","Single Zone","","DL (100.00%) / ",null,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0255",{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C245=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0255",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0256.1","Appendix","N/A","Single Zone","","DL (100.00%) / ",null,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0256.1",{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C246=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0256.1",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0256.2","Appendix","N/A","Single Zone","","DL (100.00%) / ",null,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0256.2",{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C247=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0256.2",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0257.1","Appendix","N/A","Single Zone","","DL (100.00%) / ",null,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0257.1",{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C248=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0257.1",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0257.2","Appendix","N/A","Single Zone","","DL (100.00%) / ",null,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0257.2",{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C249=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0257.2",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0258","Appendix","N/A","Single Zone","","DL (100.00%) / ",null,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0258",{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C250=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0258",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0264","Appendix","N/A","100% Violation-Based DFAX","","AEC (89.87%) / JCPL (9.48%) / Neptune (0.65%) / ",null,0.89870000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,9.4799999999999995E-2,0,6.4999999999999997E-3,0,0,0,0,0,0,0,0,1,null,"b0264",{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C254=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0264",0.89870000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,9.4799999999999995E-2,0,6.4999999999999997E-3,0,0,0,0,0,0,0,0,1]
["b0279.1","Appendix","N/A","Single Zone","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b0279.1",{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C272=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0279.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b0284.1","Appendix","(b)(i) Regional Facility","Cancelled","AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) / ","PENELEC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b0284.1",{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.64625122020342E-2},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13677047580061091},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.7652171174859095E-2},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":8.0430141386151108E-2},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.106181314355891E-2},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13390622539912461},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.1170765500519575E-2},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.2535189092168661E-2},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7096703089082725E-2},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13323865604433671},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5980413767043492E-2},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.8852536448656993E-2},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.8560947192744909E-2},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.9027615958686277E-2},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.2434738797745382E-3},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":7.6203671631451346E-4},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.4051705135875566E-2},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7824731555247667E-2},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.6740246244922385E-2},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.716188556853608E-2},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":6.3904021160688995E-2},{"$f":"IF($C289=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5657335390622542E-3},0,1.0000000000000002,null,"b0284.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
["b0298","Appendix","N/A","100% Violation-Based DFAX","","BGE (75.85%) / Dominion (11.54%) / ME (4.73%) / PEPCO (7.88%) / ",null,0,0,0,0,0.75849999999999995,0,0,0,0,0.1154,0,0,0,0,0,4.7300000000000002E-2,0,0,0,0,7.8799999999999995E-2,0,0,0,0,0.99999999999999989,null,"b0298",{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C307=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0298",0,0,0,0,0.75849999999999995,0,0,0,0,0.1154,0,0,0,0,0,4.7300000000000002E-2,0,0,0,0,7.8799999999999995E-2,0,0,0,0,0.99999999999999989]
["b0329.1","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0329.1",{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C336=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0329.1",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0332","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0332",{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C342=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0332",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0347.13","Appendix","(b)(i) Regional Facility","50% LRS & 50% SBDFAX","AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) / ","APS (28.94%) / BGE (13.78%) / Dominion (32.18%) / PEPCO (25.10%) / ",null,8.2312561010171002E-3,6.8385237900305457E-2,0.17352608558742955,4.0215070693075554E-2,8.9430906571779462E-2,6.6953112699562306E-2,1.0585382750259787E-2,1.626759454608433E-2,8.5483515445413626E-3,0.22751932802216834,1.2990206883521746E-2,0,9.4262682243284966E-3,0,1.9280473596372454E-2,9.5138079793431387E-3,2.1217369398872691E-3,3.8101835815725673E-4,2.7025852567937783E-2,8.9123657776238336E-3,0.1438701231224612,2.358094278426804E-2,3.1952010580344498E-2,1.2828667695311271E-3,0,0.99999999999999989,null,"b0347.13",{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.64625122020342E-2},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13677047580061091},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.7652171174859095E-2},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":8.0430141386151108E-2},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.106181314355891E-2},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13390622539912461},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.1170765500519575E-2},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.2535189092168661E-2},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7096703089082725E-2},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13323865604433671},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5980413767043492E-2},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.8852536448656993E-2},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.8560947192744909E-2},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.9027615958686277E-2},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.2434738797745382E-3},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":7.6203671631451346E-4},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.4051705135875566E-2},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7824731555247667E-2},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.6740246244922385E-2},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.716188556853608E-2},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":6.3904021160688995E-2},{"$f":"IF($C360=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5657335390622542E-3},0,1.0000000000000002,null,"b0347.13",0,0,0.28939999999999999,0,0.13780000000000001,0,0,0,0,0.32179999999999997,0,0,0,0,0,0,0,0,0,0,0.251,0,0,0,0,1]
["b0347.29","Appendix","(b)(i) Regional Facility","50% LRS & 50% SBDFAX","AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) / ","APS (22.57%) / BGE (7.27%) / Dominion (56.77%) / PEPCO (13.39%) / ",null,8.2312561010171002E-3,6.8385237900305457E-2,0.14167608558742956,4.0215070693075554E-2,5.6880906571779452E-2,6.6953112699562306E-2,1.0585382750259787E-2,1.626759454608433E-2,8.5483515445413626E-3,0.35046932802216835,1.2990206883521746E-2,0,9.4262682243284966E-3,0,1.9280473596372454E-2,9.5138079793431387E-3,2.1217369398872691E-3,3.8101835815725673E-4,2.7025852567937783E-2,8.9123657776238336E-3,8.5320123122461192E-2,2.358094278426804E-2,3.1952010580344498E-2,1.2828667695311271E-3,0,1,null,"b0347.29",{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.64625122020342E-2},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13677047580061091},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.7652171174859095E-2},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":8.0430141386151108E-2},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.106181314355891E-2},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13390622539912461},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.1170765500519575E-2},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.2535189092168661E-2},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7096703089082725E-2},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13323865604433671},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5980413767043492E-2},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.8852536448656993E-2},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.8560947192744909E-2},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.9027615958686277E-2},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.2434738797745382E-3},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":7.6203671631451346E-4},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.4051705135875566E-2},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7824731555247667E-2},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.6740246244922385E-2},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.716188556853608E-2},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":6.3904021160688995E-2},{"$f":"IF($C377=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5657335390622542E-3},0,1.0000000000000002,null,"b0347.29",0,0,0.22570000000000001,0,7.2700000000000001E-2,0,0,0,0,0.56769999999999998,0,0,0,0,0,0,0,0,0,0,0.13389999999999999,0,0,0,0,1]
["b0353.1","Appendix","N/A","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b0353.1",{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C395=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0353.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b0364","Appendix","N/A","Single Zone","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b0364",{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C409=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0364",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b0387","Appendix","N/A","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0387",{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C430=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0387",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0401.7","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0401.7",{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C448=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0401.7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0407.2","Appendix","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0407.2",{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C465=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0407.2",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0417","Appendix","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0417",{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C482=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0417",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0435","N/A","N/A","Single Zone","","AEC (100.00%) / ",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0435",{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C500=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0435",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0452","Appendix","N/A","Cancelled",{"$f":"\nIF(AJ518=0,\"\",AJ$4&\" (\"&TEXT(AJ518,\"0.00%\")&\") / \")&\nIF(AK518=0,\"\",AK$4&\" (\"&TEXT(AK518,\"0.00%\")&\") / \")&\nIF(AL518=0,\"\",AL$4&\" (\"&TEXT(AL518,\"0.00%\")&\") / \")&\nIF(AM518=0,\"\",AM$4&\" (\"&TEXT(AM518,\"0.00%\")&\") / \")&\nIF(AN518=0,\"\",AN$4&\" (\"&TEXT(AN518,\"0.00%\")&\") / \")&\nIF(AO518=0,\"\",AO$4&\" (\"&TEXT(AO518,\"0.00%\")&\") / \")&\nIF(AP518=0,\"\",AP$4&\" (\"&TEXT(AP518,\"0.00%\")&\") / \")&\nIF(AQ518=0,\"\",AQ$4&\" (\"&TEXT(AQ518,\"0.00%\")&\") / \")&\nIF(AR518=0,\"\",AR$4&\" (\"&TEXT(AR518,\"0.00%\")&\") / \")&\nIF(AS518=0,\"\",AS$4&\" (\"&TEXT(AS518,\"0.00%\")&\") / \")&\nIF(AT518=0,\"\",AT$4&\" (\"&TEXT(AT518,\"0.00%\")&\") / \")&\nIF(AU518=0,\"\",AU$4&\" (\"&TEXT(AU518,\"0.00%\")&\") / \")&\nIF(AV518=0,\"\",AV$4&\" (\"&TEXT(AV518,\"0.00%\")&\") / \")&\nIF(AW518=0,\"\",AW$4&\" (\"&TEXT(AW518,\"0.00%\")&\") / \")&\nIF(AX518=0,\"\",AX$4&\" (\"&TEXT(AX518,\"0.00%\")&\") / \")&\nIF(AY518=0,\"\",AY$4&\" (\"&TEXT(AY518,\"0.00%\")&\") / \")&\nIF(AZ518=0,\"\",AZ$4&\" (\"&TEXT(AZ518,\"0.00%\")&\") / \")&\nIF(BA518=0,\"\",BA$4&\" (\"&TEXT(BA518,\"0.00%\")&\") / \")&\nIF(BB518=0,\"\",BB$4&\" (\"&TEXT(BB518,\"0.00%\")&\") / \")&\nIF(BC518=0,\"\",BC$4&\" (\"&TEXT(BC518,\"0.00%\")&\") / \")&\nIF(BD518=0,\"\",BD$4&\" (\"&TEXT(BD518,\"0.00%\")&\") / \")&\nIF(BE518=0,\"\",BE$4&\" (\"&TEXT(BE518,\"0.00%\")&\") / \")&\nIF(BF518=0,\"\",BF$4&\" (\"&TEXT(BF518,\"0.00%\")&\") / \")&\nIF(BG518=0,\"\",BG$4&\" (\"&TEXT(BG518,\"0.00%\")&\") / \")&\nIF(BH518=0,\"\",BH$4&\" (\"&TEXT(BH518,\"0.00%\")&\") / \")","v":""},{"$f":"\nIF(BL518=0,\"\",BL$4&\" (\"&TEXT(BL518,\"0.00%\")&\") / \")&\nIF(BM518=0,\"\",BM$4&\" (\"&TEXT(BM518,\"0.00%\")&\") / \")&\nIF(BN518=0,\"\",BN$4&\" (\"&TEXT(BN518,\"0.00%\")&\") / \")&\nIF(BO518=0,\"\",BO$4&\" (\"&TEXT(BO518,\"0.00%\")&\") / \")&\nIF(BP518=0,\"\",BP$4&\" (\"&TEXT(BP518,\"0.00%\")&\") / \")&\nIF(BQ518=0,\"\",BQ$4&\" (\"&TEXT(BQ518,\"0.00%\")&\") / \")&\nIF(BR518=0,\"\",BR$4&\" (\"&TEXT(BR518,\"0.00%\")&\") / \")&\nIF(BS518=0,\"\",BS$4&\" (\"&TEXT(BS518,\"0.00%\")&\") / \")&\nIF(BT518=0,\"\",BT$4&\" (\"&TEXT(BT518,\"0.00%\")&\") / \")&\nIF(BU518=0,\"\",BU$4&\" (\"&TEXT(BU518,\"0.00%\")&\") / \")&\nIF(BV518=0,\"\",BV$4&\" (\"&TEXT(BV518,\"0.00%\")&\") / \")&\nIF(BW518=0,\"\",BW$4&\" (\"&TEXT(BW518,\"0.00%\")&\") / \")&\nIF(BX518=0,\"\",BX$4&\" (\"&TEXT(BX518,\"0.00%\")&\") / \")&\nIF(BY518=0,\"\",BY$4&\" (\"&TEXT(BY518,\"0.00%\")&\") / \")&\nIF(BZ518=0,\"\",BZ$4&\" (\"&TEXT(BZ518,\"0.00%\")&\") / \")&\nIF(CA518=0,\"\",CA$4&\" (\"&TEXT(CA518,\"0.00%\")&\") / \")&\nIF(CB518=0,\"\",CB$4&\" (\"&TEXT(CB518,\"0.00%\")&\") / \")&\nIF(CC518=0,\"\",CC$4&\" (\"&TEXT(CC518,\"0.00%\")&\") / \")&\nIF(CD518=0,\"\",CD$4&\" (\"&TEXT(CD518,\"0.00%\")&\") / \")&\nIF(CE518=0,\"\",CE$4&\" (\"&TEXT(CE518,\"0.00%\")&\") / \")&\nIF(CF518=0,\"\",CF$4&\" (\"&TEXT(CF518,\"0.00%\")&\") / \")&\nIF(CG518=0,\"\",CG$4&\" (\"&TEXT(CG518,\"0.00%\")&\") / \")&\nIF(CH518=0,\"\",CH$4&\" (\"&TEXT(CH518,\"0.00%\")&\") / \")&\nIF(CI518=0,\"\",CI$4&\" (\"&TEXT(CI518,\"0.00%\")&\") / \")&\nIF(CJ518=0,\"\",CJ$4&\" (\"&TEXT(CJ518,\"0.00%\")&\") / \")","v":"Dominion (100.00%) / "},null,{"$f":"\nIF( OR($D518=\"Cancelled\",$D518=\"N/A\"),\n     0,\n     IF($C518=\"(b)(i) Regional Facility\",(AJ518+BL518)/2,AJ518+BL518)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b0452",{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C518=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0452",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0469","Appendix","N/A","Single Zone","","PPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,null,"b0469",{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C536=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0469",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
["b0483.3","Appendix","N/A","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0483.3",{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C553=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0483.3",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0489.6","Appendix","(b)(i) Regional Facility","50% LRS & 50% SBDFAX","AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) / ","JCPL (37.17%) / Neptune (4.25%) / PSEG (56.31%) / RE (2.27%) / ",null,8.2312561010171002E-3,6.8385237900305457E-2,2.8826085587429547E-2,4.0215070693075554E-2,2.0530906571779455E-2,6.6953112699562306E-2,1.0585382750259787E-2,1.626759454608433E-2,8.5483515445413626E-3,6.6619328022168356E-2,1.2990206883521746E-2,0,9.4262682243284966E-3,0,0.20513047359637243,9.5138079793431387E-3,2.3371736939887269E-2,3.8101835815725673E-4,2.7025852567937783E-2,8.9123657776238336E-3,1.8370123122461193E-2,2.358094278426804E-2,0.31350201058034455,1.2632866769531128E-2,0,1.0000000000000002,null,"b0489.6",{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.64625122020342E-2},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13677047580061091},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.7652171174859095E-2},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":8.0430141386151108E-2},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.106181314355891E-2},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13390622539912461},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.1170765500519575E-2},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.2535189092168661E-2},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7096703089082725E-2},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13323865604433671},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5980413767043492E-2},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.8852536448656993E-2},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.8560947192744909E-2},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.9027615958686277E-2},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.2434738797745382E-3},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":7.6203671631451346E-4},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.4051705135875566E-2},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7824731555247667E-2},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.6740246244922385E-2},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.716188556853608E-2},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":6.3904021160688995E-2},{"$f":"IF($C570=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5657335390622542E-3},0,1.0000000000000002,null,"b0489.6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.37169999999999997,0,4.2500000000000003E-2,0,0,0,0,0,0.56310000000000004,2.2700000000000001E-2,0,1]
["b0492.3","Appendix","N/A","Cancelled","","APS (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b0492.3",{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C591=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0492.3",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0497.1","Appendix","N/A","Single Zone","","BGE (100.00%) / ",null,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0497.1",{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C606=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0497.1",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0502.5","Appendix","N/A","Cancelled","","DL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b0502.5",{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C624=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0502.5",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0512.15","Appendix","(b)(i) Regional Facility","Cancelled","AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) / ","AEC (3.94%) / APS (0.33%) / BGE (34.54%) / Dominion (0.30%) / DPL (14.69%) / JCPL (9.43%) / ME (2.16%) / Neptune (0.90%) / PECO (10.52%) / PEPCO (2.44%) / PPL (5.50%) / PSEG (14.71%) / RE (0.54%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b0512.15",{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.64625122020342E-2},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13677047580061091},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.7652171174859095E-2},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":8.0430141386151108E-2},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.106181314355891E-2},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13390622539912461},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.1170765500519575E-2},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.2535189092168661E-2},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7096703089082725E-2},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13323865604433671},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5980413767043492E-2},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.8852536448656993E-2},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.8560947192744909E-2},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.9027615958686277E-2},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.2434738797745382E-3},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":7.6203671631451346E-4},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.4051705135875566E-2},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7824731555247667E-2},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.6740246244922385E-2},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.716188556853608E-2},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":6.3904021160688995E-2},{"$f":"IF($C641=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5657335390622542E-3},0,1.0000000000000002,null,"b0512.15",3.9399999999999998E-2,0,3.3E-3,0,0.34539999999999998,0,0,0,0,3.0000000000000001E-3,0.1469,0,0,0,9.4299999999999995E-2,2.1600000000000001E-2,8.9999999999999993E-3,0,0.1052,0,2.4400000000000002E-2,5.5E-2,0.14710000000000001,5.4000000000000003E-3,0,1]
["b0512.5","Appendix","N/A","Cancelled","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b0512.5",{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C658=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0512.5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["b0514","N/A","N/A","Single Zone","","Dayton (100.00%) / ",null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0514",{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C664=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0514",0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0544","Appendix","N/A","Cancelled","","APS (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b0544",{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C694=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0544",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0562","Appendix","N/A","Cancelled","","AEC (8.64%) / APS (1.70%) / DPL (12.33%) / JCPL (18.30%) / ME (1.56%) / Neptune (1.78%) / PECO (21.94%) / PPL (6.45%) / PSEG (26.32%) / RE (0.98%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b0562",{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C711=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0562",8.6400000000000005E-2,0,1.7000000000000001E-2,0,0,0,0,0,0,0,0.12330000000000001,0,0,0,0.183,1.5599999999999999E-2,1.78E-2,0,0.21940000000000001,0,0,6.4500000000000002E-2,0.26319999999999999,9.7999999999999997E-3,0,1]
["b0578","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b0578",{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C729=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0578",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b0596","Appendix","N/A","Single Zone","","PPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,null,"b0596",{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C746=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0596",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
["b0606","Appendix","N/A","Single Zone","","PPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,null,"b0606",{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C755=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0606",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
["b0631","Appendix","N/A","Single Zone","","PPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,null,"b0631",{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C782=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0631",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
["b0650","Appendix","N/A","Single Zone","","ME (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,"b0650",{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C799=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0650",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1]
["b0673","Appendix","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0673",{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C817=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0673",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0680","Appendix","N/A","Cancelled","","APS (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b0680",{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C834=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0680",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0688","Appendix","N/A","Single Zone","","ComEd (100.00%) / ",null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0688",{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C842=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0688",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0699","Appendix","N/A","Cancelled","","ComEd (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b0699",{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C853=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0699",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0714","Appendix","N/A","Single Zone","","PPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,null,"b0714",{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C870=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0714",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
["b0732","Appendix","N/A","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0732",{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C888=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0732",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0748","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0748",{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C905=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0748",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0772","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0772",{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C933=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0772",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0779","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0779",{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C941=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0779",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0796","Appendix","N/A","Single Zone","","BGE (100.00%) / ",null,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0796",{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C958=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0796",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0814.11","Appendix","N/A","100% Violation-Based DFAX","","JCPL (23.49%) / Neptune (1.61%) / PENELEC (5.37%) / PSEG (67.03%) / RE (2.50%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2349,0,1.61E-2,0,0,5.3699999999999998E-2,0,0,0.67030000000000001,2.5000000000000001E-2,0,1,null,"b0814.11",{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C976=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0814.11",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2349,0,1.61E-2,0,0,5.3699999999999998E-2,0,0,0.67030000000000001,2.5000000000000001E-2,0,1]
["b0814.27","Appendix","N/A","100% Violation-Based DFAX","","JCPL (23.49%) / Neptune (1.61%) / PENELEC (5.37%) / PSEG (67.03%) / RE (2.50%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2349,0,1.61E-2,0,0,5.3699999999999998E-2,0,0,0.67030000000000001,2.5000000000000001E-2,0,1,null,"b0814.27",{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C993=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0814.27",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2349,0,1.61E-2,0,0,5.3699999999999998E-2,0,0,0.67030000000000001,2.5000000000000001E-2,0,1]
["b0829.4","Appendix","N/A","Cancelled","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b0829.4",{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1024=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0829.4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b0830.1","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(AK1029+BM1029)/2,AK1029+BM1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(AL1029+BN1029)/2,AL1029+BN1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(AM1029+BO1029)/2,AM1029+BO1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(AN1029+BP1029)/2,AN1029+BP1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(AO1029+BQ1029)/2,AO1029+BQ1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(AP1029+BR1029)/2,AP1029+BR1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(AQ1029+BS1029)/2,AQ1029+BS1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(AR1029+BT1029)/2,AR1029+BT1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(AS1029+BU1029)/2,AS1029+BU1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(AT1029+BV1029)/2,AT1029+BV1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(AU1029+BW1029)/2,AU1029+BW1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(AV1029+BX1029)/2,AV1029+BX1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(AW1029+BY1029)/2,AW1029+BY1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(AX1029+BZ1029)/2,AX1029+BZ1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(AY1029+CA1029)/2,AY1029+CA1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(AZ1029+CB1029)/2,AZ1029+CB1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(BA1029+CC1029)/2,BA1029+CC1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(BB1029+CD1029)/2,BB1029+CD1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(BC1029+CE1029)/2,BC1029+CE1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(BD1029+CF1029)/2,BD1029+CF1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(BE1029+CG1029)/2,BE1029+CG1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(BF1029+CH1029)/2,BF1029+CH1029)\n)","v":1},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(BG1029+CI1029)/2,BG1029+CI1029)\n)","v":0},{"$f":"\nIF( OR($D1029=\"Cancelled\",$D1029=\"N/A\"),\n     0,\n     IF($C1029=\"(b)(i) Regional Facility\",(BH1029+CJ1029)/2,BH1029+CJ1029)\n)","v":0},{"$f":"SUM(H1029:AF1029)","v":1},null,{"$f":"A1029","v":"b0830.1"},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1029=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,{"$f":"SUM(AJ1029:BH1029)","v":0},null,{"$f":"AI1029","v":"b0830.1"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,{"$f":"SUM(BL1029:CJ1029)","v":1}]
["b0843","Appendix","N/A","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b0843",{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1046=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0843",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b0860","Appendix","N/A","Single Zone","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,null,"b0860",{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1063=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0860",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b0879.1","Appendix","N/A","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0879.1",{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1081=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0879.1",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0896","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0896",{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1097=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0896",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0916","Appendix","N/A","Single Zone","","PPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,null,"b0916",{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1117=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0916",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
["b0928.6","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0928.6",{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1134=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0928.6",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0943","Appendix","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0943",{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1151=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0943",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0960","Appendix","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0960",{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1168=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0960",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0979","Appendix","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0979",{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1187=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0979",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b0997","Appendix","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b0997",{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1205=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b0997",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1014.1","Appendix","N/A","Cancelled",{"$f":"\nIF(AJ1222=0,\"\",AJ$4&\" (\"&TEXT(AJ1222,\"0.00%\")&\") / \")&\nIF(AK1222=0,\"\",AK$4&\" (\"&TEXT(AK1222,\"0.00%\")&\") / \")&\nIF(AL1222=0,\"\",AL$4&\" (\"&TEXT(AL1222,\"0.00%\")&\") / \")&\nIF(AM1222=0,\"\",AM$4&\" (\"&TEXT(AM1222,\"0.00%\")&\") / \")&\nIF(AN1222=0,\"\",AN$4&\" (\"&TEXT(AN1222,\"0.00%\")&\") / \")&\nIF(AO1222=0,\"\",AO$4&\" (\"&TEXT(AO1222,\"0.00%\")&\") / \")&\nIF(AP1222=0,\"\",AP$4&\" (\"&TEXT(AP1222,\"0.00%\")&\") / \")&\nIF(AQ1222=0,\"\",AQ$4&\" (\"&TEXT(AQ1222,\"0.00%\")&\") / \")&\nIF(AR1222=0,\"\",AR$4&\" (\"&TEXT(AR1222,\"0.00%\")&\") / \")&\nIF(AS1222=0,\"\",AS$4&\" (\"&TEXT(AS1222,\"0.00%\")&\") / \")&\nIF(AT1222=0,\"\",AT$4&\" (\"&TEXT(AT1222,\"0.00%\")&\") / \")&\nIF(AU1222=0,\"\",AU$4&\" (\"&TEXT(AU1222,\"0.00%\")&\") / \")&\nIF(AV1222=0,\"\",AV$4&\" (\"&TEXT(AV1222,\"0.00%\")&\") / \")&\nIF(AW1222=0,\"\",AW$4&\" (\"&TEXT(AW1222,\"0.00%\")&\") / \")&\nIF(AX1222=0,\"\",AX$4&\" (\"&TEXT(AX1222,\"0.00%\")&\") / \")&\nIF(AY1222=0,\"\",AY$4&\" (\"&TEXT(AY1222,\"0.00%\")&\") / \")&\nIF(AZ1222=0,\"\",AZ$4&\" (\"&TEXT(AZ1222,\"0.00%\")&\") / \")&\nIF(BA1222=0,\"\",BA$4&\" (\"&TEXT(BA1222,\"0.00%\")&\") / \")&\nIF(BB1222=0,\"\",BB$4&\" (\"&TEXT(BB1222,\"0.00%\")&\") / \")&\nIF(BC1222=0,\"\",BC$4&\" (\"&TEXT(BC1222,\"0.00%\")&\") / \")&\nIF(BD1222=0,\"\",BD$4&\" (\"&TEXT(BD1222,\"0.00%\")&\") / \")&\nIF(BE1222=0,\"\",BE$4&\" (\"&TEXT(BE1222,\"0.00%\")&\") / \")&\nIF(BF1222=0,\"\",BF$4&\" (\"&TEXT(BF1222,\"0.00%\")&\") / \")&\nIF(BG1222=0,\"\",BG$4&\" (\"&TEXT(BG1222,\"0.00%\")&\") / \")&\nIF(BH1222=0,\"\",BH$4&\" (\"&TEXT(BH1222,\"0.00%\")&\") / \")","v":""},{"$f":"\nIF(BL1222=0,\"\",BL$4&\" (\"&TEXT(BL1222,\"0.00%\")&\") / \")&\nIF(BM1222=0,\"\",BM$4&\" (\"&TEXT(BM1222,\"0.00%\")&\") / \")&\nIF(BN1222=0,\"\",BN$4&\" (\"&TEXT(BN1222,\"0.00%\")&\") / \")&\nIF(BO1222=0,\"\",BO$4&\" (\"&TEXT(BO1222,\"0.00%\")&\") / \")&\nIF(BP1222=0,\"\",BP$4&\" (\"&TEXT(BP1222,\"0.00%\")&\") / \")&\nIF(BQ1222=0,\"\",BQ$4&\" (\"&TEXT(BQ1222,\"0.00%\")&\") / \")&\nIF(BR1222=0,\"\",BR$4&\" (\"&TEXT(BR1222,\"0.00%\")&\") / \")&\nIF(BS1222=0,\"\",BS$4&\" (\"&TEXT(BS1222,\"0.00%\")&\") / \")&\nIF(BT1222=0,\"\",BT$4&\" (\"&TEXT(BT1222,\"0.00%\")&\") / \")&\nIF(BU1222=0,\"\",BU$4&\" (\"&TEXT(BU1222,\"0.00%\")&\") / \")&\nIF(BV1222=0,\"\",BV$4&\" (\"&TEXT(BV1222,\"0.00%\")&\") / \")&\nIF(BW1222=0,\"\",BW$4&\" (\"&TEXT(BW1222,\"0.00%\")&\") / \")&\nIF(BX1222=0,\"\",BX$4&\" (\"&TEXT(BX1222,\"0.00%\")&\") / \")&\nIF(BY1222=0,\"\",BY$4&\" (\"&TEXT(BY1222,\"0.00%\")&\") / \")&\nIF(BZ1222=0,\"\",BZ$4&\" (\"&TEXT(BZ1222,\"0.00%\")&\") / \")&\nIF(CA1222=0,\"\",CA$4&\" (\"&TEXT(CA1222,\"0.00%\")&\") / \")&\nIF(CB1222=0,\"\",CB$4&\" (\"&TEXT(CB1222,\"0.00%\")&\") / \")&\nIF(CC1222=0,\"\",CC$4&\" (\"&TEXT(CC1222,\"0.00%\")&\") / \")&\nIF(CD1222=0,\"\",CD$4&\" (\"&TEXT(CD1222,\"0.00%\")&\") / \")&\nIF(CE1222=0,\"\",CE$4&\" (\"&TEXT(CE1222,\"0.00%\")&\") / \")&\nIF(CF1222=0,\"\",CF$4&\" (\"&TEXT(CF1222,\"0.00%\")&\") / \")&\nIF(CG1222=0,\"\",CG$4&\" (\"&TEXT(CG1222,\"0.00%\")&\") / \")&\nIF(CH1222=0,\"\",CH$4&\" (\"&TEXT(CH1222,\"0.00%\")&\") / \")&\nIF(CI1222=0,\"\",CI$4&\" (\"&TEXT(CI1222,\"0.00%\")&\") / \")&\nIF(CJ1222=0,\"\",CJ$4&\" (\"&TEXT(CJ1222,\"0.00%\")&\") / \")","v":"PECO (100.00%) / "},null,{"$f":"\nIF( OR($D1222=\"Cancelled\",$D1222=\"N/A\"),\n     0,\n     IF($C1222=\"(b)(i) Regional Facility\",(AJ1222+BL1222)/2,AJ1222+BL1222)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b1014.1",{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1222=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1014.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b1019.9","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b1019.9",{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1239=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1019.9",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b1029","Appendix","N/A","Single Zone","","BGE (100.00%) / ",null,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1029",{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1259=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1029",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1035","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1035",{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1275=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1035",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1045.2","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1045.2",{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1292=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1045.2",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1059","Appendix","N/A","Single Zone","","PENELEC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,null,"b1059",{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1310=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1059",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
["b1074","Appendix","N/A","Cancelled","","PPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b1074",{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1327=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1074",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
["b1088","Appendix","N/A","Single Zone",{"$f":"\nIF(AJ1350=0,\"\",AJ$4&\" (\"&TEXT(AJ1350,\"0.00%\")&\") / \")&\nIF(AK1350=0,\"\",AK$4&\" (\"&TEXT(AK1350,\"0.00%\")&\") / \")&\nIF(AL1350=0,\"\",AL$4&\" (\"&TEXT(AL1350,\"0.00%\")&\") / \")&\nIF(AM1350=0,\"\",AM$4&\" (\"&TEXT(AM1350,\"0.00%\")&\") / \")&\nIF(AN1350=0,\"\",AN$4&\" (\"&TEXT(AN1350,\"0.00%\")&\") / \")&\nIF(AO1350=0,\"\",AO$4&\" (\"&TEXT(AO1350,\"0.00%\")&\") / \")&\nIF(AP1350=0,\"\",AP$4&\" (\"&TEXT(AP1350,\"0.00%\")&\") / \")&\nIF(AQ1350=0,\"\",AQ$4&\" (\"&TEXT(AQ1350,\"0.00%\")&\") / \")&\nIF(AR1350=0,\"\",AR$4&\" (\"&TEXT(AR1350,\"0.00%\")&\") / \")&\nIF(AS1350=0,\"\",AS$4&\" (\"&TEXT(AS1350,\"0.00%\")&\") / \")&\nIF(AT1350=0,\"\",AT$4&\" (\"&TEXT(AT1350,\"0.00%\")&\") / \")&\nIF(AU1350=0,\"\",AU$4&\" (\"&TEXT(AU1350,\"0.00%\")&\") / \")&\nIF(AV1350=0,\"\",AV$4&\" (\"&TEXT(AV1350,\"0.00%\")&\") / \")&\nIF(AW1350=0,\"\",AW$4&\" (\"&TEXT(AW1350,\"0.00%\")&\") / \")&\nIF(AX1350=0,\"\",AX$4&\" (\"&TEXT(AX1350,\"0.00%\")&\") / \")&\nIF(AY1350=0,\"\",AY$4&\" (\"&TEXT(AY1350,\"0.00%\")&\") / \")&\nIF(AZ1350=0,\"\",AZ$4&\" (\"&TEXT(AZ1350,\"0.00%\")&\") / \")&\nIF(BA1350=0,\"\",BA$4&\" (\"&TEXT(BA1350,\"0.00%\")&\") / \")&\nIF(BB1350=0,\"\",BB$4&\" (\"&TEXT(BB1350,\"0.00%\")&\") / \")&\nIF(BC1350=0,\"\",BC$4&\" (\"&TEXT(BC1350,\"0.00%\")&\") / \")&\nIF(BD1350=0,\"\",BD$4&\" (\"&TEXT(BD1350,\"0.00%\")&\") / \")&\nIF(BE1350=0,\"\",BE$4&\" (\"&TEXT(BE1350,\"0.00%\")&\") / \")&\nIF(BF1350=0,\"\",BF$4&\" (\"&TEXT(BF1350,\"0.00%\")&\") / \")&\nIF(BG1350=0,\"\",BG$4&\" (\"&TEXT(BG1350,\"0.00%\")&\") / \")&\nIF(BH1350=0,\"\",BH$4&\" (\"&TEXT(BH1350,\"0.00%\")&\") / \")","v":""},{"$f":"\nIF(BL1350=0,\"\",BL$4&\" (\"&TEXT(BL1350,\"0.00%\")&\") / \")&\nIF(BM1350=0,\"\",BM$4&\" (\"&TEXT(BM1350,\"0.00%\")&\") / \")&\nIF(BN1350=0,\"\",BN$4&\" (\"&TEXT(BN1350,\"0.00%\")&\") / \")&\nIF(BO1350=0,\"\",BO$4&\" (\"&TEXT(BO1350,\"0.00%\")&\") / \")&\nIF(BP1350=0,\"\",BP$4&\" (\"&TEXT(BP1350,\"0.00%\")&\") / \")&\nIF(BQ1350=0,\"\",BQ$4&\" (\"&TEXT(BQ1350,\"0.00%\")&\") / \")&\nIF(BR1350=0,\"\",BR$4&\" (\"&TEXT(BR1350,\"0.00%\")&\") / \")&\nIF(BS1350=0,\"\",BS$4&\" (\"&TEXT(BS1350,\"0.00%\")&\") / \")&\nIF(BT1350=0,\"\",BT$4&\" (\"&TEXT(BT1350,\"0.00%\")&\") / \")&\nIF(BU1350=0,\"\",BU$4&\" (\"&TEXT(BU1350,\"0.00%\")&\") / \")&\nIF(BV1350=0,\"\",BV$4&\" (\"&TEXT(BV1350,\"0.00%\")&\") / \")&\nIF(BW1350=0,\"\",BW$4&\" (\"&TEXT(BW1350,\"0.00%\")&\") / \")&\nIF(BX1350=0,\"\",BX$4&\" (\"&TEXT(BX1350,\"0.00%\")&\") / \")&\nIF(BY1350=0,\"\",BY$4&\" (\"&TEXT(BY1350,\"0.00%\")&\") / \")&\nIF(BZ1350=0,\"\",BZ$4&\" (\"&TEXT(BZ1350,\"0.00%\")&\") / \")&\nIF(CA1350=0,\"\",CA$4&\" (\"&TEXT(CA1350,\"0.00%\")&\") / \")&\nIF(CB1350=0,\"\",CB$4&\" (\"&TEXT(CB1350,\"0.00%\")&\") / \")&\nIF(CC1350=0,\"\",CC$4&\" (\"&TEXT(CC1350,\"0.00%\")&\") / \")&\nIF(CD1350=0,\"\",CD$4&\" (\"&TEXT(CD1350,\"0.00%\")&\") / \")&\nIF(CE1350=0,\"\",CE$4&\" (\"&TEXT(CE1350,\"0.00%\")&\") / \")&\nIF(CF1350=0,\"\",CF$4&\" (\"&TEXT(CF1350,\"0.00%\")&\") / \")&\nIF(CG1350=0,\"\",CG$4&\" (\"&TEXT(CG1350,\"0.00%\")&\") / \")&\nIF(CH1350=0,\"\",CH$4&\" (\"&TEXT(CH1350,\"0.00%\")&\") / \")&\nIF(CI1350=0,\"\",CI$4&\" (\"&TEXT(CI1350,\"0.00%\")&\") / \")&\nIF(CJ1350=0,\"\",CJ$4&\" (\"&TEXT(CJ1350,\"0.00%\")&\") / \")","v":"Dominion (100.00%) / "},null,{"$f":"\nIF( OR($D1350=\"Cancelled\",$D1350=\"N/A\"),\n     0,\n     IF($C1350=\"(b)(i) Regional Facility\",(AJ1350+BL1350)/2,AJ1350+BL1350)\n)","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1088",{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1350=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1088",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1101","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b1101",{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1363=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1101",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b1118","Appendix","N/A","Single Zone","","DL (100.00%) / ",null,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1118",{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1380=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1118",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1139","Appendix","N/A","Cancelled","","APS (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b1139",{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1398=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1139",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1154.1","Appendix","N/A","Single Zone","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b1154.1",{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1415=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1154.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b1156.3","Appendix","N/A","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b1156.3",{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1437=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1156.3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b1164","Appendix","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1164",{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1451=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1164",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1181","Appendix","N/A","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b1181",{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1468=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1181",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b1194","Appendix","N/A","Single Zone","","ATSI (100.00%) / ",null,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1194",{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1486=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1194",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1212","Appendix","N/A","Single Zone","","PPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,null,"b1212",{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1503=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1212",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
["b1221.2","Appendix","N/A","Cancelled","","APS (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b1221.2",{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1510=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1221.2",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1250.1","Appendix","N/A","Single Zone","","AEC (100.00%) / ",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1250.1",{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1539=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1250.1",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1261","Appendix","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1261",{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1556=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1261",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1276","Appendix","N/A","Single Zone","","Dayton (100.00%) / ",null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1276",{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1574=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1276",0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1284","Appendix","N/A","Single Zone","","ATSI (100.00%) / ",null,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1284",{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1591=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1284",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1294","Appendix","N/A","Single Zone","","ATSI (100.00%) / ",null,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1294",{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1601=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1294",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1301","Appendix","N/A","Single Zone","","ComEd (100.00%) / ",null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1301",{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1610=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1301",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1304.4","Appendix","N/A","100% Violation-Based DFAX","","AEC (0.23%) / BGE (0.97%) / ComEd (2.32%) / Dayton (0.13%) / ECP (2.11%) / HTP (16.05%) / JCPL (1.17%) / Neptune (0.07%) / PENELEC (2.97%) / PEPCO (1.04%) / PSEG (70.16%) / RE (2.78%) / ",null,2.3E-3,0,0,0,9.7000000000000003E-3,2.3199999999999998E-2,1.2999999999999999E-3,0,0,0,0,2.1100000000000001E-2,0,0.1605,1.17E-2,0,6.9999999999999999E-4,0,0,2.9700000000000001E-2,1.04E-2,0,0.7016,2.7799999999999998E-2,0,1,null,"b1304.4",{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1627=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1304.4",2.3E-3,0,0,0,9.7000000000000003E-3,2.3199999999999998E-2,1.2999999999999999E-3,0,0,0,0,2.1100000000000001E-2,0,0.1605,1.17E-2,0,6.9999999999999999E-4,0,0,2.9700000000000001E-2,1.04E-2,0,0.7016,2.7799999999999998E-2,0,1]
["b1317","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1317",{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1644=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1317",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1332.1","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1332.1",{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1662=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1332.1",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1364","Appendix","N/A","Single Zone","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b1364",{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1692=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1364",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b1369","Appendix","N/A","Single Zone","","PENELEC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,null,"b1369",{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1698=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1369",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
["b1383","Appendix","N/A","Cancelled","","APS (93.27%) / DL (5.39%) / PENELEC (1.34%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b1383",{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1715=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1383",0,0,0.93269999999999997,0,0,0,0,0,5.3900000000000003E-2,0,0,0,0,0,0,0,0,0,0,1.34E-2,0,0,0,0,0,0.99999999999999989]
["b1398.14","Appendix","N/A","Cancelled","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b1398.14",{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1732=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1398.14",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b1402","Appendix","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1402",{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1750=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1402",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1416.1","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1416.1",{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1765=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1416.1",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1428.1","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1428.1",{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1785=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1428.1",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1443","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1443",{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1803=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1443",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1454.2","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1454.2",{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1820=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1454.2",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1465.1","Appendix","N/A","100% Violation-Based DFAX","","AEC (0.71%) / AEP (75.06%) / APS (1.25%) / BGE (1.81%) / ComEd (5.91%) / Dayton (0.86%) / DL (1.23%) / Dominion (3.89%) / DPL (0.95%) / ECP (0.07%) / HTP (0.07%) / JCPL (1.58%) / Neptune (0.15%) / PECO (2.08%) / PEPCO (1.66%) / PSEG (2.62%) / RE (0.10%) / ",null,7.1000000000000004E-3,0.75060000000000004,1.2500000000000001E-2,0,1.8100000000000002E-2,5.91E-2,8.6E-3,0,1.23E-2,3.8899999999999997E-2,9.4999999999999998E-3,6.9999999999999999E-4,0,6.9999999999999999E-4,1.5800000000000002E-2,0,1.5E-3,0,2.0799999999999999E-2,0,1.66E-2,0,2.6200000000000001E-2,1E-3,0,1,null,"b1465.1",{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1838=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1465.1",7.1000000000000004E-3,0.75060000000000004,1.2500000000000001E-2,0,1.8100000000000002E-2,5.91E-2,8.6E-3,0,1.23E-2,3.8899999999999997E-2,9.4999999999999998E-3,6.9999999999999999E-4,0,6.9999999999999999E-4,1.5800000000000002E-2,0,1.5E-3,0,2.0799999999999999E-2,0,1.66E-2,0,2.6200000000000001E-2,1E-3,0,1]
["b1469.2","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1469.2",{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1856=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1469.2",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1481","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1481",{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1873=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1481",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1492.1","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1492.1",{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1891=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1492.1",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1503.5","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1503.5",{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1908=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1503.5",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1513","Appendix","N/A","Single Zone",{"$f":"\nIF(AJ1926=0,\"\",AJ$4&\" (\"&TEXT(AJ1926,\"0.00%\")&\") / \")&\nIF(AK1926=0,\"\",AK$4&\" (\"&TEXT(AK1926,\"0.00%\")&\") / \")&\nIF(AL1926=0,\"\",AL$4&\" (\"&TEXT(AL1926,\"0.00%\")&\") / \")&\nIF(AM1926=0,\"\",AM$4&\" (\"&TEXT(AM1926,\"0.00%\")&\") / \")&\nIF(AN1926=0,\"\",AN$4&\" (\"&TEXT(AN1926,\"0.00%\")&\") / \")&\nIF(AO1926=0,\"\",AO$4&\" (\"&TEXT(AO1926,\"0.00%\")&\") / \")&\nIF(AP1926=0,\"\",AP$4&\" (\"&TEXT(AP1926,\"0.00%\")&\") / \")&\nIF(AQ1926=0,\"\",AQ$4&\" (\"&TEXT(AQ1926,\"0.00%\")&\") / \")&\nIF(AR1926=0,\"\",AR$4&\" (\"&TEXT(AR1926,\"0.00%\")&\") / \")&\nIF(AS1926=0,\"\",AS$4&\" (\"&TEXT(AS1926,\"0.00%\")&\") / \")&\nIF(AT1926=0,\"\",AT$4&\" (\"&TEXT(AT1926,\"0.00%\")&\") / \")&\nIF(AU1926=0,\"\",AU$4&\" (\"&TEXT(AU1926,\"0.00%\")&\") / \")&\nIF(AV1926=0,\"\",AV$4&\" (\"&TEXT(AV1926,\"0.00%\")&\") / \")&\nIF(AW1926=0,\"\",AW$4&\" (\"&TEXT(AW1926,\"0.00%\")&\") / \")&\nIF(AX1926=0,\"\",AX$4&\" (\"&TEXT(AX1926,\"0.00%\")&\") / \")&\nIF(AY1926=0,\"\",AY$4&\" (\"&TEXT(AY1926,\"0.00%\")&\") / \")&\nIF(AZ1926=0,\"\",AZ$4&\" (\"&TEXT(AZ1926,\"0.00%\")&\") / \")&\nIF(BA1926=0,\"\",BA$4&\" (\"&TEXT(BA1926,\"0.00%\")&\") / \")&\nIF(BB1926=0,\"\",BB$4&\" (\"&TEXT(BB1926,\"0.00%\")&\") / \")&\nIF(BC1926=0,\"\",BC$4&\" (\"&TEXT(BC1926,\"0.00%\")&\") / \")&\nIF(BD1926=0,\"\",BD$4&\" (\"&TEXT(BD1926,\"0.00%\")&\") / \")&\nIF(BE1926=0,\"\",BE$4&\" (\"&TEXT(BE1926,\"0.00%\")&\") / \")&\nIF(BF1926=0,\"\",BF$4&\" (\"&TEXT(BF1926,\"0.00%\")&\") / \")&\nIF(BG1926=0,\"\",BG$4&\" (\"&TEXT(BG1926,\"0.00%\")&\") / \")&\nIF(BH1926=0,\"\",BH$4&\" (\"&TEXT(BH1926,\"0.00%\")&\") / \")","v":""},{"$f":"\nIF(BL1926=0,\"\",BL$4&\" (\"&TEXT(BL1926,\"0.00%\")&\") / \")&\nIF(BM1926=0,\"\",BM$4&\" (\"&TEXT(BM1926,\"0.00%\")&\") / \")&\nIF(BN1926=0,\"\",BN$4&\" (\"&TEXT(BN1926,\"0.00%\")&\") / \")&\nIF(BO1926=0,\"\",BO$4&\" (\"&TEXT(BO1926,\"0.00%\")&\") / \")&\nIF(BP1926=0,\"\",BP$4&\" (\"&TEXT(BP1926,\"0.00%\")&\") / \")&\nIF(BQ1926=0,\"\",BQ$4&\" (\"&TEXT(BQ1926,\"0.00%\")&\") / \")&\nIF(BR1926=0,\"\",BR$4&\" (\"&TEXT(BR1926,\"0.00%\")&\") / \")&\nIF(BS1926=0,\"\",BS$4&\" (\"&TEXT(BS1926,\"0.00%\")&\") / \")&\nIF(BT1926=0,\"\",BT$4&\" (\"&TEXT(BT1926,\"0.00%\")&\") / \")&\nIF(BU1926=0,\"\",BU$4&\" (\"&TEXT(BU1926,\"0.00%\")&\") / \")&\nIF(BV1926=0,\"\",BV$4&\" (\"&TEXT(BV1926,\"0.00%\")&\") / \")&\nIF(BW1926=0,\"\",BW$4&\" (\"&TEXT(BW1926,\"0.00%\")&\") / \")&\nIF(BX1926=0,\"\",BX$4&\" (\"&TEXT(BX1926,\"0.00%\")&\") / \")&\nIF(BY1926=0,\"\",BY$4&\" (\"&TEXT(BY1926,\"0.00%\")&\") / \")&\nIF(BZ1926=0,\"\",BZ$4&\" (\"&TEXT(BZ1926,\"0.00%\")&\") / \")&\nIF(CA1926=0,\"\",CA$4&\" (\"&TEXT(CA1926,\"0.00%\")&\") / \")&\nIF(CB1926=0,\"\",CB$4&\" (\"&TEXT(CB1926,\"0.00%\")&\") / \")&\nIF(CC1926=0,\"\",CC$4&\" (\"&TEXT(CC1926,\"0.00%\")&\") / \")&\nIF(CD1926=0,\"\",CD$4&\" (\"&TEXT(CD1926,\"0.00%\")&\") / \")&\nIF(CE1926=0,\"\",CE$4&\" (\"&TEXT(CE1926,\"0.00%\")&\") / \")&\nIF(CF1926=0,\"\",CF$4&\" (\"&TEXT(CF1926,\"0.00%\")&\") / \")&\nIF(CG1926=0,\"\",CG$4&\" (\"&TEXT(CG1926,\"0.00%\")&\") / \")&\nIF(CH1926=0,\"\",CH$4&\" (\"&TEXT(CH1926,\"0.00%\")&\") / \")&\nIF(CI1926=0,\"\",CI$4&\" (\"&TEXT(CI1926,\"0.00%\")&\") / \")&\nIF(CJ1926=0,\"\",CJ$4&\" (\"&TEXT(CJ1926,\"0.00%\")&\") / \")","v":"ComEd (100.00%) / "},null,{"$f":"\nIF( OR($D1926=\"Cancelled\",$D1926=\"N/A\"),\n     0,\n     IF($C1926=\"(b)(i) Regional Facility\",(AJ1926+BL1926)/2,AJ1926+BL1926)\n)","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1513",{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1926=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1513",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1533","Appendix","N/A","Single Zone","","PPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,null,"b1533",{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1947=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1533",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
["b1550","Appendix","N/A","Single Zone","","DEOK (100.00%) / ",null,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1550",{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1961=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1550",0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1568","Appendix","N/A","Single Zone","","DEOK (100.00%) / ",null,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1568",{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1979=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1568",0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1584","Appendix","N/A","Single Zone","","BGE (100.00%) / ",null,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1584",{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C1996=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1584",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1600","Appendix","N/A","100% Violation-Based DFAX","","AEC (88.83%) / ECP (0.22%) / HTP (0.20%) / JCPL (4.74%) / PSEG (5.78%) / RE (0.23%) / ",null,0.88829999999999998,0,0,0,0,0,0,0,0,0,0,2.2000000000000001E-3,0,2E-3,4.7399999999999998E-2,0,0,0,0,0,0,0,5.7799999999999997E-2,2.3E-3,0,0.99999999999999989,null,"b1600",{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2014=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1600",0.88829999999999998,0,0,0,0,0,0,0,0,0,0,2.2000000000000001E-3,0,2E-3,4.7399999999999998E-2,0,0,0,0,0,0,0,5.7799999999999997E-2,2.3E-3,0,0.99999999999999989]
["b1617","Appendix","N/A","Single Zone","","ATSI (100.00%) / ",null,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1617",{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2032=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1617",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1634","Appendix","N/A","Single Zone","","ATSI (100.00%) / ",null,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1634",{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2049=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1634",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1652","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1652",{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2067=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1652",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1659.5","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1659.5",{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2084=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1659.5",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1668","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1668",{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2105=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1668",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1683","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1683",{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2120=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1683",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1696","Appendix","N/A","100% Violation-Based DFAX","","AEC (0.46%) / APS (4.18%) / BGE (2.02%) / Dominion (88.45%) / DPL (0.80%) / JCPL (0.64%) / ME (0.50%) / Neptune (0.06%) / PECO (1.55%) / PEPCO (1.34%) / ",null,4.5999999999999999E-3,0,4.1799999999999997E-2,0,2.0199999999999999E-2,0,0,0,0,0.88449999999999995,8.0000000000000002E-3,0,0,0,6.4000000000000003E-3,5.0000000000000001E-3,5.9999999999999995E-4,0,1.55E-2,0,1.34E-2,0,0,0,0,0.99999999999999989,null,"b1696",{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2137=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1696",4.5999999999999999E-3,0,4.1799999999999997E-2,0,2.0199999999999999E-2,0,0,0,0,0.88449999999999995,8.0000000000000002E-3,0,0,0,6.4000000000000003E-3,5.0000000000000001E-3,5.9999999999999995E-4,0,1.55E-2,0,1.34E-2,0,0,0,0,0.99999999999999989]
["b1707.1","Appendix","N/A","Cancelled","","Dayton (1.63%) / DEOK (98.37%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b1707.1",{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2155=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1707.1",0,0,0,0,0,0,1.6299999999999999E-2,0.98370000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1726.2","Appendix","N/A","Single Zone","","DEOK (100.00%) / ",null,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1726.2",{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2172=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1726.2",0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1730","Appendix","N/A","Cancelled","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b1730",{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2178=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1730",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1757","Appendix","N/A","Cancelled","","PPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b1757",{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2208=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1757",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
["b1774","Appendix","N/A","Cancelled","","AEC (1.96%) / AEP (21.56%) / ATSI (36.52%) / BGE (2.94%) / Dayton (6.85%) / DL (6.60%) / DPL (2.80%) / ECP (0.25%) / HTP (0.24%) / JCPL (4.91%) / Neptune (0.49%) / PECO (6.22%) / PSEG (8.33%) / RE (0.33%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b1774",{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2225=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1774",1.9599999999999999E-2,0.21560000000000001,0,0.36520000000000002,2.9399999999999999E-2,0,6.8500000000000005E-2,0,6.6000000000000003E-2,0,2.8000000000000001E-2,2.5000000000000001E-3,0,2.3999999999999998E-3,4.9099999999999998E-2,0,4.8999999999999998E-3,0,6.2199999999999998E-2,0,0,0,8.3299999999999999E-2,3.3E-3,0,1]
["b1790","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1790",{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2242=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1790",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1804","Appendix","(b)(i) Regional Facility","50% LRS & 50% SBDFAX","AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) / ","APS (22.57%) / BGE (7.27%) / Dominion (56.77%) / PEPCO (13.39%) / ",null,8.2312561010171002E-3,6.8385237900305457E-2,0.14167608558742956,4.0215070693075554E-2,5.6880906571779452E-2,6.6953112699562306E-2,1.0585382750259787E-2,1.626759454608433E-2,8.5483515445413626E-3,0.35046932802216835,1.2990206883521746E-2,0,9.4262682243284966E-3,0,1.9280473596372454E-2,9.5138079793431387E-3,2.1217369398872691E-3,3.8101835815725673E-4,2.7025852567937783E-2,8.9123657776238336E-3,8.5320123122461192E-2,2.358094278426804E-2,3.1952010580344498E-2,1.2828667695311271E-3,0,1,null,"b1804",{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.64625122020342E-2},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13677047580061091},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.7652171174859095E-2},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":8.0430141386151108E-2},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.106181314355891E-2},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13390622539912461},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.1170765500519575E-2},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.2535189092168661E-2},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7096703089082725E-2},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13323865604433671},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5980413767043492E-2},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.8852536448656993E-2},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.8560947192744909E-2},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.9027615958686277E-2},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.2434738797745382E-3},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":7.6203671631451346E-4},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.4051705135875566E-2},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7824731555247667E-2},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.6740246244922385E-2},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.716188556853608E-2},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":6.3904021160688995E-2},{"$f":"IF($C2260=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5657335390622542E-3},0,1.0000000000000002,null,"b1804",0,0,0.22570000000000001,0,7.2700000000000001E-2,0,0,0,0,0.56769999999999998,0,0,0,0,0,0,0,0,0,0,0.13389999999999999,0,0,0,0,1]
["b1810","Appendix","N/A","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1810",{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2269=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1810",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1820","Appendix","N/A","Cancelled","","ATSI (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b1820",{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2296=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1820",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1838","Appendix","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1838",{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2313=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1838",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1853.1","Appendix","N/A","Single Zone","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b1853.1",{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2330=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1853.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b1865","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1865",{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2348=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1865",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1868","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1868",{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2360=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1868",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1884.1","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1884.1",{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2383=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1884.1",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1885","Appendix","N/A","Single Zone","","ComEd (100.00%) / ",null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1885",{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2384=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1885",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1900","Appendix","N/A","100% Violation-Based DFAX","","ATSI (1.23%) / ECP (0.45%) / HTP (0.43%) / JCPL (6.02%) / Neptune (0.59%) / PECO (69.62%) / PSEG (20.83%) / RE (0.83%) / ",null,0,0,0,1.23E-2,0,0,0,0,0,0,0,4.4999999999999997E-3,0,4.3E-3,6.0199999999999997E-2,0,5.8999999999999999E-3,0,0.69620000000000004,0,0,0,0.20830000000000001,8.3000000000000001E-3,0,1.0000000000000002,null,"b1900",{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2401=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1900",0,0,0,1.23E-2,0,0,0,0,0,0,0,4.4999999999999997E-3,0,4.3E-3,6.0199999999999997E-2,0,5.8999999999999999E-3,0,0.69620000000000004,0,0,0,0.20830000000000001,8.3000000000000001E-3,0,1.0000000000000002]
["b1905.9","Appendix","N/A","100% Violation-Based DFAX","","Dominion (99.84%) / PEPCO (0.16%) / ",null,0,0,0,0,0,0,0,0,0,0.99839999999999995,0,0,0,0,0,0,0,0,0,0,1.6000000000000001E-3,0,0,0,0,1,null,"b1905.9",{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2419=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1905.9",0,0,0,0,0,0,0,0,0,0.99839999999999995,0,0,0,0,0,0,0,0,0,0,1.6000000000000001E-3,0,0,0,0,1]
["b1925","Appendix","N/A","Single Zone","","ATSI (100.00%) / ",null,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1925",{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2451=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1925",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1926.1","Appendix","N/A","Cancelled","","ATSI (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b1926.1",{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2454=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1926.1",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1934.17","Appendix","N/A","Cancelled","","ATSI (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b1934.17",{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2472=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1934.17",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1934.9","Appendix","N/A","Single Zone","","ATSI (100.00%) / ",null,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1934.9",{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2489=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1934.9",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1943","Appendix","N/A","Single Zone","","PENELEC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,null,"b1943",{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2507=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1943",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
["b1957","Appendix","N/A","100% Violation-Based DFAX","","AEP (69.41%) / ATSI (23.11%) / ECP (0.17%) / HTP (0.19%) / PENELEC (2.42%) / PSEG (4.52%) / RE (0.18%) / ",null,0,0.69410000000000005,0,0.2311,0,0,0,0,0,0,0,1.6999999999999999E-3,0,1.9E-3,0,0,0,0,0,2.4199999999999999E-2,0,0,4.5199999999999997E-2,1.8E-3,0,1,null,"b1957",{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2524=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1957",0,0.69410000000000005,0,0.2311,0,0,0,0,0,0,0,1.6999999999999999E-3,0,1.9E-3,0,0,0,0,0,2.4199999999999999E-2,0,0,4.5199999999999997E-2,1.8E-3,0,1]
["b1973.1","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b1973.1",{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2542=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1973.1",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b1990","Appendix","N/A","Single Zone","","PENELEC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,null,"b1990",{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2560=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b1990",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
["b2004","Appendix","N/A","Single Zone","","PPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,null,"b2004",{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2577=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
["b2018.1","N/A","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2018.1",{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2594=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2018.1",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2021.7","Appendix","N/A","Cancelled","","AEP (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b2021.7",{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2615=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2021.7",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2031","Appendix","N/A","Single Zone",{"$f":"\nIF(AJ2630=0,\"\",AJ$4&\" (\"&TEXT(AJ2630,\"0.00%\")&\") / \")&\nIF(AK2630=0,\"\",AK$4&\" (\"&TEXT(AK2630,\"0.00%\")&\") / \")&\nIF(AL2630=0,\"\",AL$4&\" (\"&TEXT(AL2630,\"0.00%\")&\") / \")&\nIF(AM2630=0,\"\",AM$4&\" (\"&TEXT(AM2630,\"0.00%\")&\") / \")&\nIF(AN2630=0,\"\",AN$4&\" (\"&TEXT(AN2630,\"0.00%\")&\") / \")&\nIF(AO2630=0,\"\",AO$4&\" (\"&TEXT(AO2630,\"0.00%\")&\") / \")&\nIF(AP2630=0,\"\",AP$4&\" (\"&TEXT(AP2630,\"0.00%\")&\") / \")&\nIF(AQ2630=0,\"\",AQ$4&\" (\"&TEXT(AQ2630,\"0.00%\")&\") / \")&\nIF(AR2630=0,\"\",AR$4&\" (\"&TEXT(AR2630,\"0.00%\")&\") / \")&\nIF(AS2630=0,\"\",AS$4&\" (\"&TEXT(AS2630,\"0.00%\")&\") / \")&\nIF(AT2630=0,\"\",AT$4&\" (\"&TEXT(AT2630,\"0.00%\")&\") / \")&\nIF(AU2630=0,\"\",AU$4&\" (\"&TEXT(AU2630,\"0.00%\")&\") / \")&\nIF(AV2630=0,\"\",AV$4&\" (\"&TEXT(AV2630,\"0.00%\")&\") / \")&\nIF(AW2630=0,\"\",AW$4&\" (\"&TEXT(AW2630,\"0.00%\")&\") / \")&\nIF(AX2630=0,\"\",AX$4&\" (\"&TEXT(AX2630,\"0.00%\")&\") / \")&\nIF(AY2630=0,\"\",AY$4&\" (\"&TEXT(AY2630,\"0.00%\")&\") / \")&\nIF(AZ2630=0,\"\",AZ$4&\" (\"&TEXT(AZ2630,\"0.00%\")&\") / \")&\nIF(BA2630=0,\"\",BA$4&\" (\"&TEXT(BA2630,\"0.00%\")&\") / \")&\nIF(BB2630=0,\"\",BB$4&\" (\"&TEXT(BB2630,\"0.00%\")&\") / \")&\nIF(BC2630=0,\"\",BC$4&\" (\"&TEXT(BC2630,\"0.00%\")&\") / \")&\nIF(BD2630=0,\"\",BD$4&\" (\"&TEXT(BD2630,\"0.00%\")&\") / \")&\nIF(BE2630=0,\"\",BE$4&\" (\"&TEXT(BE2630,\"0.00%\")&\") / \")&\nIF(BF2630=0,\"\",BF$4&\" (\"&TEXT(BF2630,\"0.00%\")&\") / \")&\nIF(BG2630=0,\"\",BG$4&\" (\"&TEXT(BG2630,\"0.00%\")&\") / \")&\nIF(BH2630=0,\"\",BH$4&\" (\"&TEXT(BH2630,\"0.00%\")&\") / \")","v":""},{"$f":"\nIF(BL2630=0,\"\",BL$4&\" (\"&TEXT(BL2630,\"0.00%\")&\") / \")&\nIF(BM2630=0,\"\",BM$4&\" (\"&TEXT(BM2630,\"0.00%\")&\") / \")&\nIF(BN2630=0,\"\",BN$4&\" (\"&TEXT(BN2630,\"0.00%\")&\") / \")&\nIF(BO2630=0,\"\",BO$4&\" (\"&TEXT(BO2630,\"0.00%\")&\") / \")&\nIF(BP2630=0,\"\",BP$4&\" (\"&TEXT(BP2630,\"0.00%\")&\") / \")&\nIF(BQ2630=0,\"\",BQ$4&\" (\"&TEXT(BQ2630,\"0.00%\")&\") / \")&\nIF(BR2630=0,\"\",BR$4&\" (\"&TEXT(BR2630,\"0.00%\")&\") / \")&\nIF(BS2630=0,\"\",BS$4&\" (\"&TEXT(BS2630,\"0.00%\")&\") / \")&\nIF(BT2630=0,\"\",BT$4&\" (\"&TEXT(BT2630,\"0.00%\")&\") / \")&\nIF(BU2630=0,\"\",BU$4&\" (\"&TEXT(BU2630,\"0.00%\")&\") / \")&\nIF(BV2630=0,\"\",BV$4&\" (\"&TEXT(BV2630,\"0.00%\")&\") / \")&\nIF(BW2630=0,\"\",BW$4&\" (\"&TEXT(BW2630,\"0.00%\")&\") / \")&\nIF(BX2630=0,\"\",BX$4&\" (\"&TEXT(BX2630,\"0.00%\")&\") / \")&\nIF(BY2630=0,\"\",BY$4&\" (\"&TEXT(BY2630,\"0.00%\")&\") / \")&\nIF(BZ2630=0,\"\",BZ$4&\" (\"&TEXT(BZ2630,\"0.00%\")&\") / \")&\nIF(CA2630=0,\"\",CA$4&\" (\"&TEXT(CA2630,\"0.00%\")&\") / \")&\nIF(CB2630=0,\"\",CB$4&\" (\"&TEXT(CB2630,\"0.00%\")&\") / \")&\nIF(CC2630=0,\"\",CC$4&\" (\"&TEXT(CC2630,\"0.00%\")&\") / \")&\nIF(CD2630=0,\"\",CD$4&\" (\"&TEXT(CD2630,\"0.00%\")&\") / \")&\nIF(CE2630=0,\"\",CE$4&\" (\"&TEXT(CE2630,\"0.00%\")&\") / \")&\nIF(CF2630=0,\"\",CF$4&\" (\"&TEXT(CF2630,\"0.00%\")&\") / \")&\nIF(CG2630=0,\"\",CG$4&\" (\"&TEXT(CG2630,\"0.00%\")&\") / \")&\nIF(CH2630=0,\"\",CH$4&\" (\"&TEXT(CH2630,\"0.00%\")&\") / \")&\nIF(CI2630=0,\"\",CI$4&\" (\"&TEXT(CI2630,\"0.00%\")&\") / \")&\nIF(CJ2630=0,\"\",CJ$4&\" (\"&TEXT(CJ2630,\"0.00%\")&\") / \")","v":"AEP (100.00%) / "},null,{"$f":"\nIF( OR($D2630=\"Cancelled\",$D2630=\"N/A\"),\n     0,\n     IF($C2630=\"(b)(i) Regional Facility\",(AJ2630+BL2630)/2,AJ2630+BL2630)\n)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2031",{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2630=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2031",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2053","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2053",{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2648=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2053",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2073","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2073",{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2665=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2073",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2090","Appendix","N/A","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2090",{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2682=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2090",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2114","Appendix","N/A","Cancelled","","APS (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b2114",{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2706=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2114",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2124.2","Appendix","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2124.2",{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2718=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2124.2",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2136","Appendix","N/A","Cancelled","","PEPCO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b2136",{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2736=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2136",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
["b2151","Appendix","N/A","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b2151",{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2753=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2151",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b2170","Appendix","N/A","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2170",{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2770=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2170",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2174.6","Appendix","N/A","Single Zone","","DL (100.00%) / ",null,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2174.6",{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2779=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2174.6",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2202","Appendix A","(b)(iv) Standalone Breaker","Single Zone","","DL (100.00%) / ",null,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2202",{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2806=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2202",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2222","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b2222",{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2823=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2222",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b2239","Appendix A","(b)(iii) Lower Voltage Facility","Cancelled","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b2239",{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2841=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2239",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b2261","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2261",{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2864=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2261",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2274","Appendix A","(b)(iv) Standalone Breaker","Single Zone","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b2274",{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2877=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2274",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b2290","Appendix A","(b)(vi) < $5M Upgrade","Cancelled","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b2290",{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2894=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2290",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b2306","Appendix A","(b)(vi) < $5M Upgrade","Cancelled","","AEC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b2306",{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2911=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2306",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2321","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","EKPC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2321",{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2929=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2321",0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2329","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","EKPC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2329",{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2937=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2329",0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2349","Appendix A","(b)(iv) Standalone Breaker","Single Zone","","ATSI (100.00%) / ",null,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2349",{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2964=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2349",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2368","Appendix A","(b)(iv) Standalone Breaker","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2368",{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2982=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2368",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2385","Appendix A","(b)(iv) Standalone Breaker","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2385",{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C2999=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2385",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2402","Appendix A","(b)(iv) Standalone Breaker","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2402",{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3017=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2402",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2406.8","Appendix A","(b)(xvi) < 200 kV Driver","Cancelled","","PPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b2406.8",{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3028=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2406.8",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
["b2432","Appendix A","(b)(iv) Standalone Breaker","Cancelled","","APS (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b2432",{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3052=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2432",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2436.32","N/A","N/A","Cancelled","","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b2436.32",{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3070=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2436.32",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["b2437.10","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","PSEG (96.12%) / RE (3.88%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96120000000000005,3.8800000000000001E-2,0,1,null,"b2437.10",{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3087=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2437.10",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96120000000000005,3.8800000000000001E-2,0,1]
["b2443.5","Appendix A","(b)(iii) Lower Voltage Facility","Cancelled","","Dominion (97.11%) / ME (0.18%) / PEPCO (2.71%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b2443.5",{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3105=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2443.5",0,0,0,0,0,0,0,0,0,0.97109999999999996,0,0,0,0,0,1.8E-3,0,0,0,0,2.7099999999999999E-2,0,0,0,0,1]
["b2457","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2457",{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3119=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2457",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2469","Appendix A","(b)(iv) Standalone Breaker","Single Zone","","ComEd (100.00%) / ",null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2469",{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3140=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2469",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2471","Appendix A","(b)(i) Regional Facility","50% LRS & 50% SBDFAX","AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) / ","Dominion (100.00%) / ",null,8.2312561010171002E-3,{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(AK3141+BM3141)/2,AK3141+BM3141)\n)","v":6.8385237900305457E-2},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(AL3141+BN3141)/2,AL3141+BN3141)\n)","v":2.8826085587429547E-2},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(AM3141+BO3141)/2,AM3141+BO3141)\n)","v":4.0215070693075554E-2},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(AN3141+BP3141)/2,AN3141+BP3141)\n)","v":2.0530906571779455E-2},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(AO3141+BQ3141)/2,AO3141+BQ3141)\n)","v":6.6953112699562306E-2},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(AP3141+BR3141)/2,AP3141+BR3141)\n)","v":1.0585382750259787E-2},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(AQ3141+BS3141)/2,AQ3141+BS3141)\n)","v":1.626759454608433E-2},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(AR3141+BT3141)/2,AR3141+BT3141)\n)","v":8.5483515445413626E-3},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(AS3141+BU3141)/2,AS3141+BU3141)\n)","v":0.5666193280221683},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(AT3141+BV3141)/2,AT3141+BV3141)\n)","v":1.2990206883521746E-2},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(AU3141+BW3141)/2,AU3141+BW3141)\n)","v":0},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(AV3141+BX3141)/2,AV3141+BX3141)\n)","v":9.4262682243284966E-3},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(AW3141+BY3141)/2,AW3141+BY3141)\n)","v":0},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(AX3141+BZ3141)/2,AX3141+BZ3141)\n)","v":1.9280473596372454E-2},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(AY3141+CA3141)/2,AY3141+CA3141)\n)","v":9.5138079793431387E-3},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(AZ3141+CB3141)/2,AZ3141+CB3141)\n)","v":2.1217369398872691E-3},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(BA3141+CC3141)/2,BA3141+CC3141)\n)","v":3.8101835815725673E-4},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(BB3141+CD3141)/2,BB3141+CD3141)\n)","v":2.7025852567937783E-2},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(BC3141+CE3141)/2,BC3141+CE3141)\n)","v":8.9123657776238336E-3},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(BD3141+CF3141)/2,BD3141+CF3141)\n)","v":1.8370123122461193E-2},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(BE3141+CG3141)/2,BE3141+CG3141)\n)","v":2.358094278426804E-2},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(BF3141+CH3141)/2,BF3141+CH3141)\n)","v":3.1952010580344498E-2},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(BG3141+CI3141)/2,BG3141+CI3141)\n)","v":1.2828667695311271E-3},{"$f":"\nIF( OR($D3141=\"Cancelled\",$D3141=\"N/A\"),\n     0,\n     IF($C3141=\"(b)(i) Regional Facility\",(BH3141+CJ3141)/2,BH3141+CJ3141)\n)","v":0},{"$f":"SUM(H3141:AF3141)","v":0.99999999999999989},null,{"$f":"A3141","v":"b2471"},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.64625122020342E-2},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13677047580061091},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.7652171174859095E-2},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":8.0430141386151108E-2},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.106181314355891E-2},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13390622539912461},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.1170765500519575E-2},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.2535189092168661E-2},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7096703089082725E-2},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13323865604433671},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5980413767043492E-2},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.8852536448656993E-2},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.8560947192744909E-2},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.9027615958686277E-2},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.2434738797745382E-3},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":7.6203671631451346E-4},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.4051705135875566E-2},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7824731555247667E-2},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.6740246244922385E-2},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.716188556853608E-2},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":6.3904021160688995E-2},{"$f":"IF($C3141=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5657335390622542E-3},0,{"$f":"SUM(AJ3141:BH3141)","v":1.0000000000000002},null,{"$f":"AI3141","v":"b2471"},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL3141:CJ3141)","v":1}]
["b2495","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","JCPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,null,"b2495",{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3158=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2495",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1]
["b2527","Appendix A","(b)(iv) Standalone Breaker","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b2527",{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3175=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2527",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b2545.1","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2545.1",{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3192=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2545.1",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2557","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","ATSI (100.00%) / ",null,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2557",{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3211=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2557",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2581","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2581",{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3229=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2581",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2597","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2597",{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3246=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2597",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2603.2","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2603.2",{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3263=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2603.2",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2609.2","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2609.2",{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3283=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2609.2",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2621","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","PENELEC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,null,"b2621",{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3299=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2621",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
["b2633.5","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","AEC (8.01%) / BGE (1.94%) / DPL (12.99%) / JCPL (13.85%) / ME (5.88%) / Neptune (3.45%) / PECO (17.62%) / PPL (14.85%) / PSEG (20.79%) / RE (0.62%) / ",null,8.0100000000000005E-2,0,0,0,1.9400000000000001E-2,0,0,0,0,0,0.12989999999999999,0,0,0,0.13850000000000001,5.8799999999999998E-2,3.4500000000000003E-2,0,0.1762,0,0,0.14849999999999999,0.2079,6.1999999999999998E-3,0,1,null,"b2633.5",{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3316=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2633.5",8.0100000000000005E-2,0,0,0,1.9400000000000001E-2,0,0,0,0,0,0.12989999999999999,0,0,0,0.13850000000000001,5.8799999999999998E-2,3.4500000000000003E-2,0,0.1762,0,0,0.14849999999999999,0.2079,6.1999999999999998E-3,0,1]
["b2636","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX",{"$f":"\nIF(AJ3334=0,\"\",AJ$4&\" (\"&TEXT(AJ3334,\"0.00%\")&\") / \")&\nIF(AK3334=0,\"\",AK$4&\" (\"&TEXT(AK3334,\"0.00%\")&\") / \")&\nIF(AL3334=0,\"\",AL$4&\" (\"&TEXT(AL3334,\"0.00%\")&\") / \")&\nIF(AM3334=0,\"\",AM$4&\" (\"&TEXT(AM3334,\"0.00%\")&\") / \")&\nIF(AN3334=0,\"\",AN$4&\" (\"&TEXT(AN3334,\"0.00%\")&\") / \")&\nIF(AO3334=0,\"\",AO$4&\" (\"&TEXT(AO3334,\"0.00%\")&\") / \")&\nIF(AP3334=0,\"\",AP$4&\" (\"&TEXT(AP3334,\"0.00%\")&\") / \")&\nIF(AQ3334=0,\"\",AQ$4&\" (\"&TEXT(AQ3334,\"0.00%\")&\") / \")&\nIF(AR3334=0,\"\",AR$4&\" (\"&TEXT(AR3334,\"0.00%\")&\") / \")&\nIF(AS3334=0,\"\",AS$4&\" (\"&TEXT(AS3334,\"0.00%\")&\") / \")&\nIF(AT3334=0,\"\",AT$4&\" (\"&TEXT(AT3334,\"0.00%\")&\") / \")&\nIF(AU3334=0,\"\",AU$4&\" (\"&TEXT(AU3334,\"0.00%\")&\") / \")&\nIF(AV3334=0,\"\",AV$4&\" (\"&TEXT(AV3334,\"0.00%\")&\") / \")&\nIF(AW3334=0,\"\",AW$4&\" (\"&TEXT(AW3334,\"0.00%\")&\") / \")&\nIF(AX3334=0,\"\",AX$4&\" (\"&TEXT(AX3334,\"0.00%\")&\") / \")&\nIF(AY3334=0,\"\",AY$4&\" (\"&TEXT(AY3334,\"0.00%\")&\") / \")&\nIF(AZ3334=0,\"\",AZ$4&\" (\"&TEXT(AZ3334,\"0.00%\")&\") / \")&\nIF(BA3334=0,\"\",BA$4&\" (\"&TEXT(BA3334,\"0.00%\")&\") / \")&\nIF(BB3334=0,\"\",BB$4&\" (\"&TEXT(BB3334,\"0.00%\")&\") / \")&\nIF(BC3334=0,\"\",BC$4&\" (\"&TEXT(BC3334,\"0.00%\")&\") / \")&\nIF(BD3334=0,\"\",BD$4&\" (\"&TEXT(BD3334,\"0.00%\")&\") / \")&\nIF(BE3334=0,\"\",BE$4&\" (\"&TEXT(BE3334,\"0.00%\")&\") / \")&\nIF(BF3334=0,\"\",BF$4&\" (\"&TEXT(BF3334,\"0.00%\")&\") / \")&\nIF(BG3334=0,\"\",BG$4&\" (\"&TEXT(BG3334,\"0.00%\")&\") / \")&\nIF(BH3334=0,\"\",BH$4&\" (\"&TEXT(BH3334,\"0.00%\")&\") / \")","v":""},{"$f":"\nIF(BL3334=0,\"\",BL$4&\" (\"&TEXT(BL3334,\"0.00%\")&\") / \")&\nIF(BM3334=0,\"\",BM$4&\" (\"&TEXT(BM3334,\"0.00%\")&\") / \")&\nIF(BN3334=0,\"\",BN$4&\" (\"&TEXT(BN3334,\"0.00%\")&\") / \")&\nIF(BO3334=0,\"\",BO$4&\" (\"&TEXT(BO3334,\"0.00%\")&\") / \")&\nIF(BP3334=0,\"\",BP$4&\" (\"&TEXT(BP3334,\"0.00%\")&\") / \")&\nIF(BQ3334=0,\"\",BQ$4&\" (\"&TEXT(BQ3334,\"0.00%\")&\") / \")&\nIF(BR3334=0,\"\",BR$4&\" (\"&TEXT(BR3334,\"0.00%\")&\") / \")&\nIF(BS3334=0,\"\",BS$4&\" (\"&TEXT(BS3334,\"0.00%\")&\") / \")&\nIF(BT3334=0,\"\",BT$4&\" (\"&TEXT(BT3334,\"0.00%\")&\") / \")&\nIF(BU3334=0,\"\",BU$4&\" (\"&TEXT(BU3334,\"0.00%\")&\") / \")&\nIF(BV3334=0,\"\",BV$4&\" (\"&TEXT(BV3334,\"0.00%\")&\") / \")&\nIF(BW3334=0,\"\",BW$4&\" (\"&TEXT(BW3334,\"0.00%\")&\") / \")&\nIF(BX3334=0,\"\",BX$4&\" (\"&TEXT(BX3334,\"0.00%\")&\") / \")&\nIF(BY3334=0,\"\",BY$4&\" (\"&TEXT(BY3334,\"0.00%\")&\") / \")&\nIF(BZ3334=0,\"\",BZ$4&\" (\"&TEXT(BZ3334,\"0.00%\")&\") / \")&\nIF(CA3334=0,\"\",CA$4&\" (\"&TEXT(CA3334,\"0.00%\")&\") / \")&\nIF(CB3334=0,\"\",CB$4&\" (\"&TEXT(CB3334,\"0.00%\")&\") / \")&\nIF(CC3334=0,\"\",CC$4&\" (\"&TEXT(CC3334,\"0.00%\")&\") / \")&\nIF(CD3334=0,\"\",CD$4&\" (\"&TEXT(CD3334,\"0.00%\")&\") / \")&\nIF(CE3334=0,\"\",CE$4&\" (\"&TEXT(CE3334,\"0.00%\")&\") / \")&\nIF(CF3334=0,\"\",CF$4&\" (\"&TEXT(CF3334,\"0.00%\")&\") / \")&\nIF(CG3334=0,\"\",CG$4&\" (\"&TEXT(CG3334,\"0.00%\")&\") / \")&\nIF(CH3334=0,\"\",CH$4&\" (\"&TEXT(CH3334,\"0.00%\")&\") / \")&\nIF(CI3334=0,\"\",CI$4&\" (\"&TEXT(CI3334,\"0.00%\")&\") / \")&\nIF(CJ3334=0,\"\",CJ$4&\" (\"&TEXT(CJ3334,\"0.00%\")&\") / \")","v":"Dominion (100.00%) / "},null,{"$f":"\nIF( OR($D3334=\"Cancelled\",$D3334=\"N/A\"),\n     0,\n     IF($C3334=\"(b)(i) Regional Facility\",(AJ3334+BL3334)/2,AJ3334+BL3334)\n)","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2636",{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3334=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2636",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2651","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2651",{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3351=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2651",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2666.11","Appendix A","(b)(iv) Standalone Breaker","Cancelled","","APS (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b2666.11",{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3374=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2666.11",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2668","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","AEP (99.89%) / OVEC (0.11%) / ",null,0,0.99890000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1000000000000001E-3,0,0,0,0,0,0,0,1,null,"b2668",{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3387=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2668",0,0.99890000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1000000000000001E-3,0,0,0,0,0,0,0,1]
["b2684","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","PENELEC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,null,"b2684",{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3404=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2684",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
["b2689.2","Appendix A","(b)(v) Economic (Lower Voltage Facility)","100% Economic","","AEC (0.99%) / APS (66.14%) / BGE (4.60%) / Dominion (8.81%) / DPL (5.83%) / ECP (0.34%) / HTP (0.04%) / Neptune (0.12%) / PECO (3.39%) / PEPCO (6.29%) / PSEG (3.45%) / ",null,9.9000000000000008E-3,0,0.66139999999999999,0,4.5999999999999999E-2,0,0,0,0,8.8099999999999998E-2,5.8299999999999998E-2,3.3999999999999998E-3,0,4.0000000000000002E-4,0,0,1.1999999999999999E-3,0,3.39E-2,0,6.2899999999999998E-2,0,3.4500000000000003E-2,0,0,0.99999999999999989,null,"b2689.2",{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3422=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2689.2",9.9000000000000008E-3,0,0.66139999999999999,0,4.5999999999999999E-2,0,0,0,0,8.8099999999999998E-2,5.8299999999999998E-2,3.3999999999999998E-3,0,4.0000000000000002E-4,0,0,1.1999999999999999E-3,0,3.39E-2,0,6.2899999999999998E-2,0,3.4500000000000003E-2,0,0,0.99999999999999989]
["b2701.1","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2701.1",{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3439=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2701.1",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2721","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","ComEd (100.00%) / ",null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2721",{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3465=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2721",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2729","Appendix A","(b)(v) Economic (Lower Voltage Facility)","100% Economic","","AEC (1.96%) / BGE (14.37%) / Dominion (35.11%) / DPL (3.76%) / ECP (0.29%) / HTP (0.34%) / JCPL (3.31%) / ME (2.51%) / Neptune (0.63%) / PECO (6.26%) / PEPCO (20.23%) / PPL (3.94%) / PSEG (7.29%) / ",null,1.9599999999999999E-2,0,0,0,0.14369999999999999,0,0,0,0,0.35110000000000002,3.7600000000000001E-2,2.8999999999999998E-3,0,3.3999999999999998E-3,3.3099999999999997E-2,2.5100000000000001E-2,6.3E-3,0,6.2600000000000003E-2,0,0.20230000000000001,3.9399999999999998E-2,7.2900000000000006E-2,0,0,0.99999999999999989,null,"b2729",{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3475=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2729",1.9599999999999999E-2,0,0,0,0.14369999999999999,0,0,0,0,0.35110000000000002,3.7600000000000001E-2,2.8999999999999998E-3,0,3.3999999999999998E-3,3.3099999999999997E-2,2.5100000000000001E-2,6.3E-3,0,6.2600000000000003E-2,0,0.20230000000000001,3.9399999999999998E-2,7.2900000000000006E-2,0,0,0.99999999999999989]
["b2743.4","Appendix A","(b)(v) Economic (Lower Voltage Facility)","100% Economic","","AEP (6.46%) / APS (8.74%) / BGE (19.74%) / ComEd (2.16%) / Dayton (0.59%) / DEOK (1.02%) / DL (0.01%) / Dominion (39.95%) / EKPC (0.45%) / PEPCO (20.88%) / ",null,0,6.4600000000000005E-2,8.7400000000000005E-2,0,0.19739999999999999,2.1600000000000001E-2,5.8999999999999999E-3,1.0200000000000001E-2,1E-4,0.39950000000000002,0,0,4.4999999999999997E-3,0,0,0,0,0,0,0,0.20880000000000001,0,0,0,0,1,null,"b2743.4",{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3492=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2743.4",0,6.4600000000000005E-2,8.7400000000000005E-2,0,0.19739999999999999,2.1600000000000001E-2,5.8999999999999999E-3,1.0200000000000001E-2,1E-4,0.39950000000000002,0,0,4.4999999999999997E-3,0,0,0,0,0,0,0,0.20880000000000001,0,0,0,0,1]
["b2751","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","ComEd (100.00%) / ",null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2751",{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3510=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2751",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2753.7","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2753.7",{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3527=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2753.7",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2764","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2764",{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3552=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2764",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2779.2","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2779.2",{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3563=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2779.2",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2791","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2791",{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3580=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2791",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2799.6","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2799.6",{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3598=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2799.6",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2815","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2815",{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3615=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2815",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2824","Appendix A","(b)(i) Regional Facility","50% LRS & 50% SBDFAX","AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) / ","PPL (100.00%) / ",null,8.2312561010171002E-3,6.8385237900305457E-2,2.8826085587429547E-2,4.0215070693075554E-2,2.0530906571779455E-2,6.6953112699562306E-2,1.0585382750259787E-2,1.626759454608433E-2,8.5483515445413626E-3,6.6619328022168356E-2,1.2990206883521746E-2,0,9.4262682243284966E-3,0,1.9280473596372454E-2,9.5138079793431387E-3,2.1217369398872691E-3,3.8101835815725673E-4,2.7025852567937783E-2,8.9123657776238336E-3,1.8370123122461193E-2,0.52358094278426803,3.1952010580344498E-2,1.2828667695311271E-3,0,1,null,"b2824",{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.64625122020342E-2},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13677047580061091},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.7652171174859095E-2},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":8.0430141386151108E-2},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.106181314355891E-2},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13390622539912461},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.1170765500519575E-2},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.2535189092168661E-2},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7096703089082725E-2},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13323865604433671},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5980413767043492E-2},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.8852536448656993E-2},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.8560947192744909E-2},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.9027615958686277E-2},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.2434738797745382E-3},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":7.6203671631451346E-4},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.4051705135875566E-2},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7824731555247667E-2},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.6740246244922385E-2},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.716188556853608E-2},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":6.3904021160688995E-2},{"$f":"IF($C3625=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5657335390622542E-3},0,1.0000000000000002,null,"b2824",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
["b2837.1","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","AEC (1.63%) / Neptune (12.07%) / PSEG (82.95%) / RE (3.35%) / ",null,1.6299999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1207,0,0,0,0,0,0.82950000000000002,3.3500000000000002E-2,0,1,null,"b2837.1",{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3651=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2837.1",1.6299999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1207,0,0,0,0,0,0.82950000000000002,3.3500000000000002E-2,0,1]
["b2844","Appendix A","(b)(iv) Standalone Breaker","Cancelled","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b2844",{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3668=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2844",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2863","Appendix A","(b)(iv) Standalone Breaker","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b2863",{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3686=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2863",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b2873","Appendix A","(b)(iv) Standalone Breaker","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2873",{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3696=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2873",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2889","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2889",{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3721=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2889",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2897","Appendix A","(b)(iii) Lower Voltage Facility","Cancelled","","ATSI (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b2897",{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3739=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2897",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2914","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","EKPC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2914",{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3756=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2914",0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2931","Appendix A","(b)(v) Economic (Lower Voltage Facility)","100% Economic","","ComEd (100.00%) / ",null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2931",{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3773=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2931",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2936.2","Appendix A","(b)(xvi) < 200 kV Driver","Cancelled","","AEP (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b2936.2",{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3787=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2936.2",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2951.3","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","PENELEC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,null,"b2951.3",{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3809=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2951.3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
["b2964.2","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2964.2",{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3827=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2964.2",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b2974","Appendix A","(b)(xvii) TMEP","TMEP","","AEC (0.01%) / AEP (40.28%) / APS (0.13%) / ATSI (0.05%) / BGE (0.08%) / Dayton (0.03%) / DPL (0.01%) / HTP (0.04%) / ME (0.04%) / Neptune (0.04%) / PENELEC (0.06%) / PPL (0.20%) / PSEG (0.03%) / MISO (59.00%) / ",null,1E-4,0.40279999999999999,1.2999999999999999E-3,5.0000000000000001E-4,8.0000000000000004E-4,0,2.9999999999999997E-4,0,0,0,1E-4,0,0,4.0000000000000002E-4,0,4.0000000000000002E-4,4.0000000000000002E-4,0,0,5.9999999999999995E-4,0,2E-3,2.9999999999999997E-4,0,0.59,1,null,"b2974",{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3844=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2974",1E-4,0.40279999999999999,1.2999999999999999E-3,5.0000000000000001E-4,8.0000000000000004E-4,0,2.9999999999999997E-4,0,0,0,1E-4,0,0,4.0000000000000002E-4,0,4.0000000000000002E-4,4.0000000000000002E-4,0,0,5.9999999999999995E-4,0,2E-3,2.9999999999999997E-4,0,0.59,1]
["b2983.1","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","PSEG (96.12%) / RE (3.88%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96120000000000005,3.8800000000000001E-2,0,1,null,"b2983.1",{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3861=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2983.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96120000000000005,3.8800000000000001E-2,0,1]
["b2991","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b2991",{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3878=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b2991",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3003.1","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","PSEG (96.12%) / RE (3.88%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96120000000000005,3.8800000000000001E-2,0,1,null,"b3003.1",{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3897=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3003.1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96120000000000005,3.8800000000000001E-2,0,1]
["b3011.1","Appendix A","(b)(iii) Lower Voltage Facility","Cancelled","","DL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b3011.1",{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3914=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3011.1",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3011.2","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","APS (22.82%) / DL (77.18%) / ",null,0,0,0.22819999999999999,0,0,0,0,0,0.77180000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3011.2",{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3915=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3011.2",0,0,0.22819999999999999,0,0,0,0,0,0.77180000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3015.5","Appendix A","(b)(iii) Lower Voltage Facility","Cancelled","","DL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b3015.5",{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3932=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3015.5",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3025.2","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","PSEG (96.12%) / RE (3.88%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96120000000000005,3.8800000000000001E-2,0,1,null,"b3025.2",{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3951=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3025.2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96120000000000005,3.8800000000000001E-2,0,1]
["b3037","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3037",{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3968=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3037",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3048","Appendix A","(b)(iv) Standalone Breaker","Single Zone","","DEOK (100.00%) / ",null,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3048",{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C3985=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3048",0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3064.3","Appendix A","(b)(vi) < $5M Upgrade","Cancelled","","APS (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b3064.3",{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4003=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3064.3",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3081","Appendix A","(b)(xvi) < 200 kV Driver","Cancelled","","ATSI (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b3081",{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4020=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3081",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3098.1","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3098.1",{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4042=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3098.1",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3105","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3105",{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4056=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3105",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3118.2","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3118.2",{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4073=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3118.2",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3129","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3129",{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4091=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3129",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3133","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","Dayton (100.00%) / ",null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3133",{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4108=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3133",0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3146","Appendix A","(b)(iv) Standalone Breaker","Single Zone","","PECO (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,"b3146",{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4129=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3146",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
["b3151.15","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3151.15",{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4144=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3151.15",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3160.1","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3160.1",{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4161=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3160.1",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3214.2","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","APS (4.74%) / DL (95.26%) / ",null,0,0,4.7399999999999998E-2,0,0,0,0,0,0.9526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3214.2",{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4179=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3214.2",0,0,4.7399999999999998E-2,0,0,0,0,0,0.9526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3233","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","PENELEC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,null,"b3233",{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4196=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3233",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
["b3257","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3257",{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4220=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3257",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3269","Appendix A","(b)(iv) Standalone Breaker","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3269",{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4232=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3269",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3276.1","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3276.1",{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4249=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3276.1",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3286","Appendix A","(b)(vi) < $5M Upgrade","Cancelled","","AEP (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b3286",{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4266=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3286",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3296","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3296",{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4284=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3296",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3302","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","Dominion (100.00%) / ",null,0,{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(AK4293+BM4293)/2,AK4293+BM4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(AL4293+BN4293)/2,AL4293+BN4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(AM4293+BO4293)/2,AM4293+BO4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(AN4293+BP4293)/2,AN4293+BP4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(AO4293+BQ4293)/2,AO4293+BQ4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(AP4293+BR4293)/2,AP4293+BR4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(AQ4293+BS4293)/2,AQ4293+BS4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(AR4293+BT4293)/2,AR4293+BT4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(AS4293+BU4293)/2,AS4293+BU4293)\n)","v":1},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(AT4293+BV4293)/2,AT4293+BV4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(AU4293+BW4293)/2,AU4293+BW4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(AV4293+BX4293)/2,AV4293+BX4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(AW4293+BY4293)/2,AW4293+BY4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(AX4293+BZ4293)/2,AX4293+BZ4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(AY4293+CA4293)/2,AY4293+CA4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(AZ4293+CB4293)/2,AZ4293+CB4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(BA4293+CC4293)/2,BA4293+CC4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(BB4293+CD4293)/2,BB4293+CD4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(BC4293+CE4293)/2,BC4293+CE4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(BD4293+CF4293)/2,BD4293+CF4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(BE4293+CG4293)/2,BE4293+CG4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(BF4293+CH4293)/2,BF4293+CH4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(BG4293+CI4293)/2,BG4293+CI4293)\n)","v":0},{"$f":"\nIF( OR($D4293=\"Cancelled\",$D4293=\"N/A\"),\n     0,\n     IF($C4293=\"(b)(i) Regional Facility\",(BH4293+CJ4293)/2,BH4293+CJ4293)\n)","v":0},{"$f":"SUM(H4293:AF4293)","v":1},null,{"$f":"A4293","v":"b3302"},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4293=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,{"$f":"SUM(AJ4293:BH4293)","v":0},null,{"$f":"AI4293","v":"b3302"},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL4293:CJ4293)","v":1}]
["b3321","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3321",{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4320=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3321",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3333.4","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3333.4",{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4337=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3333.4",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3343","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3343",{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4354=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3343",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3348.5","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3348.5",{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4372=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3348.5",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3353.6","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3353.6",{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4384=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3353.6",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3677","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","ComEd (100.00%) / ",null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3677",{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4408=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3677",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3693","Appendix A","(b)(i) Regional Facility","50% LRS & 50% SBDFAX","AEC (1.65%) / AEP (13.68%) / APS (5.77%) / ATSI (8.04%) / BGE (4.11%) / ComEd (13.39%) / Dayton (2.12%) / DEOK (3.25%) / DL (1.71%) / Dominion (13.32%) / DPL (2.60%) / EKPC (1.89%) / JCPL (3.86%) / ME (1.90%) / Neptune (0.42%) / OVEC (0.08%) / PECO (5.41%) / PENELEC (1.78%) / PEPCO (3.67%) / PPL (4.72%) / PSEG (6.39%) / RE (0.26%) / ","Dominion (100.00%) / ",null,8.2312561010171002E-3,6.8385237900305457E-2,2.8826085587429547E-2,4.0215070693075554E-2,2.0530906571779455E-2,6.6953112699562306E-2,1.0585382750259787E-2,1.626759454608433E-2,8.5483515445413626E-3,0.5666193280221683,1.2990206883521746E-2,0,9.4262682243284966E-3,0,1.9280473596372454E-2,9.5138079793431387E-3,2.1217369398872691E-3,3.8101835815725673E-4,2.7025852567937783E-2,8.9123657776238336E-3,1.8370123122461193E-2,2.358094278426804E-2,3.1952010580344498E-2,1.2828667695311271E-3,0,0.99999999999999989,null,"b3693",{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.64625122020342E-2},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13677047580061091},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.7652171174859095E-2},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":8.0430141386151108E-2},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.106181314355891E-2},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13390622539912461},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.1170765500519575E-2},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.2535189092168661E-2},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7096703089082725E-2},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0.13323865604433671},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5980413767043492E-2},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.8852536448656993E-2},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.8560947192744909E-2},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.9027615958686277E-2},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.2434738797745382E-3},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":7.6203671631451346E-4},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":5.4051705135875566E-2},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":1.7824731555247667E-2},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":3.6740246244922385E-2},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":4.716188556853608E-2},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":6.3904021160688995E-2},{"$f":"IF($C4425=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":2.5657335390622542E-3},0,1.0000000000000002,null,"b3693",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3702","Appendix A","(b)(v) Economic (Lower Voltage Facility)","100% Economic","","AEC (1.59%) / APS (8.85%) / ATSI (5.54%) / BGE (10.79%) / ComEd (1.86%) / Dayton (0.21%) / DEOK (1.16%) / DL (1.16%) / Dominion (18.99%) / DPL (3.68%) / ECP (0.27%) / HTP (0.22%) / JCPL (4.53%) / ME (1.73%) / Neptune (0.68%) / PECO (6.95%) / PENELEC (4.75%) / PEPCO (9.69%) / PPL (9.78%) / PSEG (7.28%) / RE (0.29%) / ",null,1.5900000000000001E-2,0,8.8499999999999995E-2,5.5399999999999998E-2,0.1079,1.8599999999999998E-2,2.0999999999999999E-3,1.1599999999999999E-2,1.1599999999999999E-2,0.18990000000000001,3.6799999999999999E-2,2.7000000000000001E-3,0,2.2000000000000001E-3,4.53E-2,1.7299999999999999E-2,6.7999999999999996E-3,0,6.9500000000000006E-2,4.7500000000000001E-2,9.69E-2,9.7799999999999998E-2,7.2800000000000004E-2,2.8999999999999998E-3,0,1,null,"b3702",{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4442=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3702",1.5900000000000001E-2,0,8.8499999999999995E-2,5.5399999999999998E-2,0.1079,1.8599999999999998E-2,2.0999999999999999E-3,1.1599999999999999E-2,1.1599999999999999E-2,0.18990000000000001,3.6799999999999999E-2,2.7000000000000001E-3,0,2.2000000000000001E-3,4.53E-2,1.7299999999999999E-2,6.7999999999999996E-3,0,6.9500000000000006E-2,4.7500000000000001E-2,9.69E-2,9.7799999999999998E-2,7.2800000000000004E-2,2.8999999999999998E-3,0,1]
["b3717.2","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","DL (100.00%) / ",null,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3717.2",{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4460=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3717.2",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3719","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b3719",{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4475=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3719",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b3737.17","Appendix A","(b)(xii) SAA","SAA","","AEC (13.64%) / JCPL (31.98%) / PSEG (52.17%) / RE (2.21%) / ",null,0.13639999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0.31979999999999997,0,0,0,0,0,0,0,0.52170000000000005,2.2100000000000002E-2,0,1,null,"b3737.17",{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4495=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3737.17",0.13639999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0.31979999999999997,0,0,0,0,0,0,0,0.52170000000000005,2.2100000000000002E-2,0,1]
["b3737.33","Appendix A","(b)(xii) SAA","SAA","","AEC (13.64%) / JCPL (31.98%) / PSEG (52.17%) / RE (2.21%) / ",null,0.13639999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0.31979999999999997,0,0,0,0,0,0,0,0.52170000000000005,2.2100000000000002E-2,0,1,null,"b3737.33",{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4513=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3737.33",0.13639999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0.31979999999999997,0,0,0,0,0,0,0,0.52170000000000005,2.2100000000000002E-2,0,1]
["b3737.49","Appendix A","(b)(xii) SAA","SAA","","AEC (13.64%) / JCPL (31.98%) / PSEG (52.17%) / RE (2.21%) / ",null,0.13639999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0.31979999999999997,0,0,0,0,0,0,0,0.52170000000000005,2.2100000000000002E-2,0,1,null,"b3737.49",{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4530=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3737.49",0.13639999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0.31979999999999997,0,0,0,0,0,0,0,0.52170000000000005,2.2100000000000002E-2,0,1]
["b3736.1","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3736.1",{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4546=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3736.1",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3736.7","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3736.7",{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4552=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3736.7",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3736.8","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3736.8",{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4553=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3736.8",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3736.9","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3736.9",{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4554=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3736.9",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3736.10","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3736.10",{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4555=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3736.10",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3736.11","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3736.11",{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4556=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3736.11",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3736.12","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3736.12",{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4557=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3736.12",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3736.13","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3736.13",{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4558=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3736.13",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3736.14","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3736.14",{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4559=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3736.14",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3736.15","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3736.15",{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4560=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3736.15",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3736.16","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3736.16",{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4561=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3736.16",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3736.17","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3736.17",{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4562=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3736.17",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3736.18","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3736.18",{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4563=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3736.18",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3738","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3738",{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4564=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3738",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3739","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3739",{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4565=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3739",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3740","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3740",{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4566=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3740",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3741","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3741",{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4567=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3741",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3742","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3742",{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4568=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3742",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3743","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3743",{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4569=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3743",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3744","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3744",{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4570=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3744",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3745","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3745",{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4571=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3745",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3746","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3746",{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4572=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3746",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3747","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3747",{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4573=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3747",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3749","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","DPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3749",{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4574=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3749",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3750","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","PENELEC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,null,"b3750",{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4575=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3750",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
["b3751","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","PENELEC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,null,"b3751",{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4576=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3751",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
["b3752","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","PENELEC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,null,"b3752",{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4577=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3752",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
["b3753","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","PENELEC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,null,"b3753",{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4578=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3753",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
["b3754","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","PENELEC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,null,"b3754",{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4579=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3754",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
["b3755","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b3755",{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4580=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3755",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b3756","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b3756",{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4581=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3756",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b3758","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b3758",{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4582=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3758",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1]
["b3759","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","Dominion (100.00%) / ",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3759",{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4583=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3759",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3760","Appendix A","(b)(xvii) TMEP","TMEP","","AEC (0.93%) / AEP (13.17%) / APS (5.41%) / ATSI (6.91%) / BGE (3.21%) / Dayton (1.80%) / DEOK (2.68%) / DL (1.38%) / Dominion (10.80%) / DPL (1.92%) / ECP (0.14%) / EKPC (1.40%) / HTP (0.12%) / JCPL (2.22%) / ME (1.68%) / Neptune (0.50%) / OVEC (0.02%) / PECO (4.06%) / PENELEC (2.17%) / PEPCO (3.37%) / PPL (3.41%) / PSEG (4.18%) / RE (0.14%) / MISO (28.38%) / ",null,9.2712576366200273E-3,0.1316715512941975,5.4065335657887938E-2,6.9070189014909619E-2,3.2069232903380082E-2,0,1.8012535481012677E-2,2.6849950792238845E-2,1.3777057580260776E-2,0.10798385589635551,1.9248714738943806E-2,1.4345056095131617E-3,1.3952029859304209E-2,1.2432383738508947E-3,2.2229669640671468E-2,1.6769696838680844E-2,5.0132104101975683E-3,1.8102054125198184E-4,4.0609306424983387E-2,2.1725294392386983E-2,3.3700635969622049E-2,3.4128196236469434E-2,4.1772210421940383E-2,1.4213042853206625E-3,0.2838,0.99999999999999956,null,"b3760",{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4584=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3760",9.2712576366200273E-3,0.1316715512941975,5.4065335657887938E-2,6.9070189014909619E-2,3.2069232903380082E-2,0,1.8012535481012677E-2,2.6849950792238845E-2,1.3777057580260776E-2,0.10798385589635551,1.9248714738943806E-2,1.4345056095131617E-3,1.3952029859304209E-2,1.2432383738508947E-3,2.2229669640671468E-2,1.6769696838680844E-2,5.0132104101975683E-3,1.8102054125198184E-4,4.0609306424983387E-2,2.1725294392386983E-2,3.3700635969622049E-2,3.4128196236469434E-2,4.1772210421940383E-2,1.4213042853206625E-3,0.2838,0.99999999999999956]
["b3761","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3761",{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4585=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3761",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3762","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","EKPC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3762",{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4586=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3762",0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3763","Appendix A","(b)(iv) Standalone Breaker","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3763",{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4587=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,{"$f":"AI4587","v":"b3763"},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3764","Appendix A","(b)(iv) Standalone Breaker","Single Zone","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3764",{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4588=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3764",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3765","Appendix A","(b)(iv) Standalone Breaker","Single Zone","","PENELEC (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,null,"b3765",{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4589=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3765",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
["b3766.1","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3766.1",{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4590=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3766.1",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3766.2","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3766.2",{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4591=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3766.2",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3766.3","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","AEP (100.00%) / ",null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3766.3",{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4592=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3766.3",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3766.4","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","Dayton (100.00%) / ",null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3766.4",{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4593=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3766.4",0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3766.5","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","Dayton (100.00%) / ",null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3766.5",{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4594=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3766.5",0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3766.6","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","Dayton (100.00%) / ",null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3766.6",{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4595=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3766.6",0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3768","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","ME (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,"b3768",{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4596=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3768",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1]
["b3769","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","ME (45.74%) / PPL (54.26%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.45739999999999997,0,0,0,0,0,0.54259999999999997,0,0,0,1,null,"b3769",{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4597=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3769",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.45739999999999997,0,0,0,0,0,0.54259999999999997,0,0,0,1]
["b3770","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","BGE (99.98%) / ME (0.01%) / PPL (0.01%) / ",null,0,0,0,0,0.99980000000000002,0,0,0,0,0,0,0,0,0,0,1E-4,0,0,0,0,0,1E-4,0,0,0,1,null,"b3770",{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4598=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3770",0,0,0,0,0.99980000000000002,0,0,0,0,0,0,0,0,0,0,1E-4,0,0,0,0,0,1E-4,0,0,0,1]
["b3771","Appendix A","(b)(iii) Lower Voltage Facility","100% Solution-Based DFAX","","BGE (70.70%) / PEPCO (29.30%) / ",null,0,0,0,0,0.70699999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.29299999999999998,0,0,0,0,1,null,"b3771",{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4599=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3771",0,0,0,0,0.70699999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.29299999999999998,0,0,0,0,1]
["b3772","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3772",{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4600=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3772",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3773","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","APS (100.00%) / ",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"b3773",{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4601=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3773",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["b3774","Appendix A","(b)(vi) < $5M Upgrade","Single Zone","","PPL (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,null,"b3774",{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4602=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3774",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
["b3775.1","Appendix A","(b)(xiv) Multi-Driver","Multi-Driver","","AEC (0.46%) / AEP (12.70%) / APS (2.08%) / ATSI (5.82%) / BGE (2.27%) / ComEd (25.73%) / Dayton (23.38%) / DEOK (2.82%) / DL (1.11%) / Dominion (10.60%) / DPL (0.91%) / ECP (0.09%) / EKPC (0.91%) / HTP (0.04%) / JCPL (1.05%) / ME (0.86%) / Neptune (0.23%) / OVEC (0.04%) / PECO (1.89%) / PENELEC (0.89%) / PEPCO (2.06%) / PPL (1.92%) / PSEG (2.07%) / RE (0.07%) / ",null,4.5999999999999999E-3,0.127,2.0799999999999999E-2,5.8200000000000002E-2,2.2700000000000001E-2,0.25729999999999997,0.23380000000000001,2.8199999999999999E-2,1.11E-2,0.106,9.1000000000000004E-3,8.9999999999999998E-4,9.1000000000000004E-3,4.0000000000000002E-4,1.0500000000000001E-2,8.6E-3,2.3E-3,4.0000000000000002E-4,1.89E-2,8.8999999999999999E-3,2.06E-2,1.9199999999999998E-2,2.07E-2,6.9999999999999999E-4,0,0.99999999999999989,null,"b3775.1",{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4603=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3775.1",4.5999999999999999E-3,0.127,2.0799999999999999E-2,5.8200000000000002E-2,2.2700000000000001E-2,0.25729999999999997,0.23380000000000001,2.8199999999999999E-2,1.11E-2,0.106,9.1000000000000004E-3,8.9999999999999998E-4,9.1000000000000004E-3,4.0000000000000002E-4,1.0500000000000001E-2,8.6E-3,2.3E-3,4.0000000000000002E-4,1.89E-2,8.8999999999999999E-3,2.06E-2,1.9199999999999998E-2,2.07E-2,6.9999999999999999E-4,0,0.99999999999999989]
["b3775.2","Appendix A","(b)(xiv) Multi-Driver","Multi-Driver",{"$f":"\nIF(AJ4604=0,\"\",AJ$4&\" (\"&TEXT(AJ4604,\"0.00%\")&\") / \")&\nIF(AK4604=0,\"\",AK$4&\" (\"&TEXT(AK4604,\"0.00%\")&\") / \")&\nIF(AL4604=0,\"\",AL$4&\" (\"&TEXT(AL4604,\"0.00%\")&\") / \")&\nIF(AM4604=0,\"\",AM$4&\" (\"&TEXT(AM4604,\"0.00%\")&\") / \")&\nIF(AN4604=0,\"\",AN$4&\" (\"&TEXT(AN4604,\"0.00%\")&\") / \")&\nIF(AO4604=0,\"\",AO$4&\" (\"&TEXT(AO4604,\"0.00%\")&\") / \")&\nIF(AP4604=0,\"\",AP$4&\" (\"&TEXT(AP4604,\"0.00%\")&\") / \")&\nIF(AQ4604=0,\"\",AQ$4&\" (\"&TEXT(AQ4604,\"0.00%\")&\") / \")&\nIF(AR4604=0,\"\",AR$4&\" (\"&TEXT(AR4604,\"0.00%\")&\") / \")&\nIF(AS4604=0,\"\",AS$4&\" (\"&TEXT(AS4604,\"0.00%\")&\") / \")&\nIF(AT4604=0,\"\",AT$4&\" (\"&TEXT(AT4604,\"0.00%\")&\") / \")&\nIF(AU4604=0,\"\",AU$4&\" (\"&TEXT(AU4604,\"0.00%\")&\") / \")&\nIF(AV4604=0,\"\",AV$4&\" (\"&TEXT(AV4604,\"0.00%\")&\") / \")&\nIF(AW4604=0,\"\",AW$4&\" (\"&TEXT(AW4604,\"0.00%\")&\") / \")&\nIF(AX4604=0,\"\",AX$4&\" (\"&TEXT(AX4604,\"0.00%\")&\") / \")&\nIF(AY4604=0,\"\",AY$4&\" (\"&TEXT(AY4604,\"0.00%\")&\") / \")&\nIF(AZ4604=0,\"\",AZ$4&\" (\"&TEXT(AZ4604,\"0.00%\")&\") / \")&\nIF(BA4604=0,\"\",BA$4&\" (\"&TEXT(BA4604,\"0.00%\")&\") / \")&\nIF(BB4604=0,\"\",BB$4&\" (\"&TEXT(BB4604,\"0.00%\")&\") / \")&\nIF(BC4604=0,\"\",BC$4&\" (\"&TEXT(BC4604,\"0.00%\")&\") / \")&\nIF(BD4604=0,\"\",BD$4&\" (\"&TEXT(BD4604,\"0.00%\")&\") / \")&\nIF(BE4604=0,\"\",BE$4&\" (\"&TEXT(BE4604,\"0.00%\")&\") / \")&\nIF(BF4604=0,\"\",BF$4&\" (\"&TEXT(BF4604,\"0.00%\")&\") / \")&\nIF(BG4604=0,\"\",BG$4&\" (\"&TEXT(BG4604,\"0.00%\")&\") / \")&\nIF(BH4604=0,\"\",BH$4&\" (\"&TEXT(BH4604,\"0.00%\")&\") / \")","v":""},{"$f":"\nIF(BL4604=0,\"\",BL$4&\" (\"&TEXT(BL4604,\"0.00%\")&\") / \")&\nIF(BM4604=0,\"\",BM$4&\" (\"&TEXT(BM4604,\"0.00%\")&\") / \")&\nIF(BN4604=0,\"\",BN$4&\" (\"&TEXT(BN4604,\"0.00%\")&\") / \")&\nIF(BO4604=0,\"\",BO$4&\" (\"&TEXT(BO4604,\"0.00%\")&\") / \")&\nIF(BP4604=0,\"\",BP$4&\" (\"&TEXT(BP4604,\"0.00%\")&\") / \")&\nIF(BQ4604=0,\"\",BQ$4&\" (\"&TEXT(BQ4604,\"0.00%\")&\") / \")&\nIF(BR4604=0,\"\",BR$4&\" (\"&TEXT(BR4604,\"0.00%\")&\") / \")&\nIF(BS4604=0,\"\",BS$4&\" (\"&TEXT(BS4604,\"0.00%\")&\") / \")&\nIF(BT4604=0,\"\",BT$4&\" (\"&TEXT(BT4604,\"0.00%\")&\") / \")&\nIF(BU4604=0,\"\",BU$4&\" (\"&TEXT(BU4604,\"0.00%\")&\") / \")&\nIF(BV4604=0,\"\",BV$4&\" (\"&TEXT(BV4604,\"0.00%\")&\") / \")&\nIF(BW4604=0,\"\",BW$4&\" (\"&TEXT(BW4604,\"0.00%\")&\") / \")&\nIF(BX4604=0,\"\",BX$4&\" (\"&TEXT(BX4604,\"0.00%\")&\") / \")&\nIF(BY4604=0,\"\",BY$4&\" (\"&TEXT(BY4604,\"0.00%\")&\") / \")&\nIF(BZ4604=0,\"\",BZ$4&\" (\"&TEXT(BZ4604,\"0.00%\")&\") / \")&\nIF(CA4604=0,\"\",CA$4&\" (\"&TEXT(CA4604,\"0.00%\")&\") / \")&\nIF(CB4604=0,\"\",CB$4&\" (\"&TEXT(CB4604,\"0.00%\")&\") / \")&\nIF(CC4604=0,\"\",CC$4&\" (\"&TEXT(CC4604,\"0.00%\")&\") / \")&\nIF(CD4604=0,\"\",CD$4&\" (\"&TEXT(CD4604,\"0.00%\")&\") / \")&\nIF(CE4604=0,\"\",CE$4&\" (\"&TEXT(CE4604,\"0.00%\")&\") / \")&\nIF(CF4604=0,\"\",CF$4&\" (\"&TEXT(CF4604,\"0.00%\")&\") / \")&\nIF(CG4604=0,\"\",CG$4&\" (\"&TEXT(CG4604,\"0.00%\")&\") / \")&\nIF(CH4604=0,\"\",CH$4&\" (\"&TEXT(CH4604,\"0.00%\")&\") / \")&\nIF(CI4604=0,\"\",CI$4&\" (\"&TEXT(CI4604,\"0.00%\")&\") / \")&\nIF(CJ4604=0,\"\",CJ$4&\" (\"&TEXT(CJ4604,\"0.00%\")&\") / \")","v":"AEC (0.46%) / AEP (12.70%) / APS (2.08%) / ATSI (5.82%) / BGE (2.27%) / ComEd (29.49%) / Dayton (19.62%) / DEOK (2.82%) / DL (1.11%) / Dominion (10.60%) / DPL (0.91%) / ECP (0.09%) / EKPC (0.91%) / HTP (0.04%) / JCPL (1.05%) / ME (0.86%) / Neptune (0.23%) / OVEC (0.04%) / PECO (1.89%) / PENELEC (0.89%) / PEPCO (2.06%) / PPL (1.92%) / PSEG (2.07%) / RE (0.07%) / "},null,{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(AJ4604+BL4604)/2,AJ4604+BL4604)\n)","v":4.5999999999999999E-3},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(AK4604+BM4604)/2,AK4604+BM4604)\n)","v":0.127},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(AL4604+BN4604)/2,AL4604+BN4604)\n)","v":2.0799999999999999E-2},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(AM4604+BO4604)/2,AM4604+BO4604)\n)","v":5.8200000000000002E-2},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(AN4604+BP4604)/2,AN4604+BP4604)\n)","v":2.2700000000000001E-2},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(AO4604+BQ4604)/2,AO4604+BQ4604)\n)","v":0.2949},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(AP4604+BR4604)/2,AP4604+BR4604)\n)","v":0.19620000000000001},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(AQ4604+BS4604)/2,AQ4604+BS4604)\n)","v":2.8199999999999999E-2},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(AR4604+BT4604)/2,AR4604+BT4604)\n)","v":1.11E-2},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(AS4604+BU4604)/2,AS4604+BU4604)\n)","v":0.106},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(AT4604+BV4604)/2,AT4604+BV4604)\n)","v":9.1000000000000004E-3},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(AU4604+BW4604)/2,AU4604+BW4604)\n)","v":8.9999999999999998E-4},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(AV4604+BX4604)/2,AV4604+BX4604)\n)","v":9.1000000000000004E-3},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(AW4604+BY4604)/2,AW4604+BY4604)\n)","v":4.0000000000000002E-4},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(AX4604+BZ4604)/2,AX4604+BZ4604)\n)","v":1.0500000000000001E-2},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(AY4604+CA4604)/2,AY4604+CA4604)\n)","v":8.6E-3},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(AZ4604+CB4604)/2,AZ4604+CB4604)\n)","v":2.3E-3},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(BA4604+CC4604)/2,BA4604+CC4604)\n)","v":4.0000000000000002E-4},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(BB4604+CD4604)/2,BB4604+CD4604)\n)","v":1.89E-2},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(BC4604+CE4604)/2,BC4604+CE4604)\n)","v":8.8999999999999999E-3},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(BD4604+CF4604)/2,BD4604+CF4604)\n)","v":2.06E-2},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(BE4604+CG4604)/2,BE4604+CG4604)\n)","v":1.9199999999999998E-2},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(BF4604+CH4604)/2,BF4604+CH4604)\n)","v":2.07E-2},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(BG4604+CI4604)/2,BG4604+CI4604)\n)","v":6.9999999999999999E-4},{"$f":"\nIF( OR($D4604=\"Cancelled\",$D4604=\"N/A\"),\n     0,\n     IF($C4604=\"(b)(i) Regional Facility\",(BH4604+CJ4604)/2,BH4604+CJ4604)\n)","v":0},{"$f":"SUM(H4604:AF4604)","v":1},null,{"$f":"A4604","v":"b3775.2"},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4604=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,{"$f":"SUM(AJ4604:BH4604)","v":0},null,"b3775.2",4.5999999999999999E-3,0.127,2.0799999999999999E-2,5.8200000000000002E-2,2.2700000000000001E-2,0.2949,0.19620000000000001,2.8199999999999999E-2,1.11E-2,0.106,9.1000000000000004E-3,8.9999999999999998E-4,9.1000000000000004E-3,4.0000000000000002E-4,1.0500000000000001E-2,8.6E-3,2.3E-3,4.0000000000000002E-4,1.89E-2,8.8999999999999999E-3,2.06E-2,1.9199999999999998E-2,2.07E-2,6.9999999999999999E-4,0,1]
["b3775.3","Appendix A","(b)(xiv) Multi-Driver","Multi-Driver","","AEC (0.46%) / AEP (12.70%) / APS (2.08%) / ATSI (5.82%) / BGE (2.27%) / ComEd (29.49%) / Dayton (19.62%) / DEOK (2.82%) / DL (1.11%) / Dominion (10.60%) / DPL (0.91%) / ECP (0.09%) / EKPC (0.91%) / HTP (0.04%) / JCPL (1.05%) / ME (0.86%) / Neptune (0.23%) / OVEC (0.04%) / PECO (1.89%) / PENELEC (0.89%) / PEPCO (2.06%) / PPL (1.92%) / PSEG (2.07%) / RE (0.07%) / ",null,4.5999999999999999E-3,0.127,2.0799999999999999E-2,5.8200000000000002E-2,2.2700000000000001E-2,0.2949,0.19620000000000001,2.8199999999999999E-2,1.11E-2,0.106,9.1000000000000004E-3,8.9999999999999998E-4,9.1000000000000004E-3,4.0000000000000002E-4,1.0500000000000001E-2,8.6E-3,2.3E-3,4.0000000000000002E-4,1.89E-2,8.8999999999999999E-3,2.06E-2,1.9199999999999998E-2,2.07E-2,6.9999999999999999E-4,0,1,null,"b3775.3",{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4605=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3775.3",4.5999999999999999E-3,0.127,2.0799999999999999E-2,5.8200000000000002E-2,2.2700000000000001E-2,0.2949,0.19620000000000001,2.8199999999999999E-2,1.11E-2,0.106,9.1000000000000004E-3,8.9999999999999998E-4,9.1000000000000004E-3,4.0000000000000002E-4,1.0500000000000001E-2,8.6E-3,2.3E-3,4.0000000000000002E-4,1.89E-2,8.8999999999999999E-3,2.06E-2,1.9199999999999998E-2,2.07E-2,6.9999999999999999E-4,0,1]
["b3775.4","Appendix A","(b)(xiv) Multi-Driver","Multi-Driver","","AEC (0.46%) / AEP (12.70%) / APS (2.08%) / ATSI (5.82%) / BGE (2.27%) / ComEd (47.25%) / Dayton (1.86%) / DEOK (2.82%) / DL (1.11%) / Dominion (10.60%) / DPL (0.91%) / ECP (0.09%) / EKPC (0.91%) / HTP (0.04%) / JCPL (1.05%) / ME (0.86%) / Neptune (0.23%) / OVEC (0.04%) / PECO (1.89%) / PENELEC (0.89%) / PEPCO (2.06%) / PPL (1.92%) / PSEG (2.07%) / RE (0.07%) / ",null,4.5999999999999999E-3,0.127,2.0799999999999999E-2,5.8200000000000002E-2,2.2700000000000001E-2,0.47249999999999998,1.8599999999999998E-2,2.8199999999999999E-2,1.11E-2,0.106,9.1000000000000004E-3,8.9999999999999998E-4,9.1000000000000004E-3,4.0000000000000002E-4,1.0500000000000001E-2,8.6E-3,2.3E-3,4.0000000000000002E-4,1.89E-2,8.8999999999999999E-3,2.06E-2,1.9199999999999998E-2,2.07E-2,6.9999999999999999E-4,0,0.99999999999999989,null,"b3775.4",{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4606=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3775.4",4.5999999999999999E-3,0.127,2.0799999999999999E-2,5.8200000000000002E-2,2.2700000000000001E-2,0.47249999999999998,1.8599999999999998E-2,2.8199999999999999E-2,1.11E-2,0.106,9.1000000000000004E-3,8.9999999999999998E-4,9.1000000000000004E-3,4.0000000000000002E-4,1.0500000000000001E-2,8.6E-3,2.3E-3,4.0000000000000002E-4,1.89E-2,8.8999999999999999E-3,2.06E-2,1.9199999999999998E-2,2.07E-2,6.9999999999999999E-4,0,0.99999999999999989]
["b3775.5","Appendix A","(b)(xiv) Multi-Driver","Multi-Driver","","AEC (0.46%) / AEP (12.70%) / APS (2.08%) / ATSI (5.82%) / BGE (2.27%) / ComEd (47.25%) / Dayton (1.86%) / DEOK (2.82%) / DL (1.11%) / Dominion (10.60%) / DPL (0.91%) / ECP (0.09%) / EKPC (0.91%) / HTP (0.04%) / JCPL (1.05%) / ME (0.86%) / Neptune (0.23%) / OVEC (0.04%) / PECO (1.89%) / PENELEC (0.89%) / PEPCO (2.06%) / PPL (1.92%) / PSEG (2.07%) / RE (0.07%) / ",null,4.5999999999999999E-3,0.127,2.0799999999999999E-2,5.8200000000000002E-2,2.2700000000000001E-2,0.47249999999999998,1.8599999999999998E-2,2.8199999999999999E-2,1.11E-2,0.106,9.1000000000000004E-3,8.9999999999999998E-4,9.1000000000000004E-3,4.0000000000000002E-4,1.0500000000000001E-2,8.6E-3,2.3E-3,4.0000000000000002E-4,1.89E-2,8.8999999999999999E-3,2.06E-2,1.9199999999999998E-2,2.07E-2,6.9999999999999999E-4,0,0.99999999999999989,null,"b3775.5",{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4607=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3775.5",4.5999999999999999E-3,0.127,2.0799999999999999E-2,5.8200000000000002E-2,2.2700000000000001E-2,0.47249999999999998,1.8599999999999998E-2,2.8199999999999999E-2,1.11E-2,0.106,9.1000000000000004E-3,8.9999999999999998E-4,9.1000000000000004E-3,4.0000000000000002E-4,1.0500000000000001E-2,8.6E-3,2.3E-3,4.0000000000000002E-4,1.89E-2,8.8999999999999999E-3,2.06E-2,1.9199999999999998E-2,2.07E-2,6.9999999999999999E-4,0,0.99999999999999989]
["b3775.6","Appendix A","(b)(xiv) Multi-Driver","Multi-Driver","","AEC (0.46%) / AEP (18.55%) / APS (2.08%) / ATSI (5.82%) / BGE (2.27%) / ComEd (41.40%) / Dayton (1.86%) / DEOK (2.82%) / DL (1.11%) / Dominion (10.60%) / DPL (0.91%) / ECP (0.09%) / EKPC (0.91%) / HTP (0.04%) / JCPL (1.05%) / ME (0.86%) / Neptune (0.23%) / OVEC (0.04%) / PECO (1.89%) / PENELEC (0.89%) / PEPCO (2.06%) / PPL (1.92%) / PSEG (2.07%) / RE (0.07%) / ",null,4.5999999999999999E-3,0.1855,2.0799999999999999E-2,5.8200000000000002E-2,2.2700000000000001E-2,0.41399999999999998,1.8599999999999998E-2,2.8199999999999999E-2,1.11E-2,0.106,9.1000000000000004E-3,8.9999999999999998E-4,9.1000000000000004E-3,4.0000000000000002E-4,1.0500000000000001E-2,8.6E-3,2.3E-3,4.0000000000000002E-4,1.89E-2,8.8999999999999999E-3,2.06E-2,1.9199999999999998E-2,2.07E-2,6.9999999999999999E-4,0,0.99999999999999989,null,"b3775.6",{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4608=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3775.6",4.5999999999999999E-3,0.1855,2.0799999999999999E-2,5.8200000000000002E-2,2.2700000000000001E-2,0.41399999999999998,1.8599999999999998E-2,2.8199999999999999E-2,1.11E-2,0.106,9.1000000000000004E-3,8.9999999999999998E-4,9.1000000000000004E-3,4.0000000000000002E-4,1.0500000000000001E-2,8.6E-3,2.3E-3,4.0000000000000002E-4,1.89E-2,8.8999999999999999E-3,2.06E-2,1.9199999999999998E-2,2.07E-2,6.9999999999999999E-4,0,0.99999999999999989]
["b3775.7","Appendix A","(b)(xiv) Multi-Driver","Multi-Driver","","AEC (0.46%) / AEP (18.55%) / APS (2.08%) / ATSI (5.82%) / BGE (2.27%) / ComEd (41.40%) / Dayton (1.86%) / DEOK (2.82%) / DL (1.11%) / Dominion (10.60%) / DPL (0.91%) / ECP (0.09%) / EKPC (0.91%) / HTP (0.04%) / JCPL (1.05%) / ME (0.86%) / Neptune (0.23%) / OVEC (0.04%) / PECO (1.89%) / PENELEC (0.89%) / PEPCO (2.06%) / PPL (1.92%) / PSEG (2.07%) / RE (0.07%) / ",null,4.5999999999999999E-3,0.1855,2.0799999999999999E-2,5.8200000000000002E-2,2.2700000000000001E-2,0.41399999999999998,1.8599999999999998E-2,2.8199999999999999E-2,1.11E-2,0.106,9.1000000000000004E-3,8.9999999999999998E-4,9.1000000000000004E-3,4.0000000000000002E-4,1.0500000000000001E-2,8.6E-3,2.3E-3,4.0000000000000002E-4,1.89E-2,8.8999999999999999E-3,2.06E-2,1.9199999999999998E-2,2.07E-2,6.9999999999999999E-4,0,0.99999999999999989,null,"b3775.7",{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4609=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3775.7",4.5999999999999999E-3,0.1855,2.0799999999999999E-2,5.8200000000000002E-2,2.2700000000000001E-2,0.41399999999999998,1.8599999999999998E-2,2.8199999999999999E-2,1.11E-2,0.106,9.1000000000000004E-3,8.9999999999999998E-4,9.1000000000000004E-3,4.0000000000000002E-4,1.0500000000000001E-2,8.6E-3,2.3E-3,4.0000000000000002E-4,1.89E-2,8.8999999999999999E-3,2.06E-2,1.9199999999999998E-2,2.07E-2,6.9999999999999999E-4,0,0.99999999999999989]
["b3775.8","Appendix A","(b)(xiv) Multi-Driver","Multi-Driver","","AEC (0.46%) / AEP (12.70%) / APS (2.08%) / ATSI (5.82%) / BGE (2.27%) / ComEd (29.49%) / Dayton (19.62%) / DEOK (2.82%) / DL (1.11%) / Dominion (10.60%) / DPL (0.91%) / ECP (0.09%) / EKPC (0.91%) / HTP (0.04%) / JCPL (1.05%) / ME (0.86%) / Neptune (0.23%) / OVEC (0.04%) / PECO (1.89%) / PENELEC (0.89%) / PEPCO (2.06%) / PPL (1.92%) / PSEG (2.07%) / RE (0.07%) / ",null,4.5999999999999999E-3,0.127,2.0799999999999999E-2,5.8200000000000002E-2,2.2700000000000001E-2,0.2949,0.19620000000000001,2.8199999999999999E-2,1.11E-2,0.106,9.1000000000000004E-3,8.9999999999999998E-4,9.1000000000000004E-3,4.0000000000000002E-4,1.0500000000000001E-2,8.6E-3,2.3E-3,4.0000000000000002E-4,1.89E-2,8.8999999999999999E-3,2.06E-2,1.9199999999999998E-2,2.07E-2,6.9999999999999999E-4,0,1,null,"b3775.8",{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4610=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3775.8",4.5999999999999999E-3,0.127,2.0799999999999999E-2,5.8200000000000002E-2,2.2700000000000001E-2,0.2949,0.19620000000000001,2.8199999999999999E-2,1.11E-2,0.106,9.1000000000000004E-3,8.9999999999999998E-4,9.1000000000000004E-3,4.0000000000000002E-4,1.0500000000000001E-2,8.6E-3,2.3E-3,4.0000000000000002E-4,1.89E-2,8.8999999999999999E-3,2.06E-2,1.9199999999999998E-2,2.07E-2,6.9999999999999999E-4,0,1]
["b3775.9","Appendix A","(b)(xiv) Multi-Driver","Multi-Driver","","AEC (0.46%) / AEP (12.70%) / APS (2.08%) / ATSI (5.82%) / BGE (2.27%) / ComEd (25.73%) / Dayton (23.38%) / DEOK (2.82%) / DL (1.11%) / Dominion (10.60%) / DPL (0.91%) / ECP (0.09%) / EKPC (0.91%) / HTP (0.04%) / JCPL (1.05%) / ME (0.86%) / Neptune (0.23%) / OVEC (0.04%) / PECO (1.89%) / PENELEC (0.89%) / PEPCO (2.06%) / PPL (1.92%) / PSEG (2.07%) / RE (0.07%) / ",null,4.5999999999999999E-3,0.127,2.0799999999999999E-2,5.8200000000000002E-2,2.2700000000000001E-2,0.25729999999999997,0.23380000000000001,2.8199999999999999E-2,1.11E-2,0.106,9.1000000000000004E-3,8.9999999999999998E-4,9.1000000000000004E-3,4.0000000000000002E-4,1.0500000000000001E-2,8.6E-3,2.3E-3,4.0000000000000002E-4,1.89E-2,8.8999999999999999E-3,2.06E-2,1.9199999999999998E-2,2.07E-2,6.9999999999999999E-4,0,0.99999999999999989,null,"b3775.9",{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4611=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3775.9",4.5999999999999999E-3,0.127,2.0799999999999999E-2,5.8200000000000002E-2,2.2700000000000001E-2,0.25729999999999997,0.23380000000000001,2.8199999999999999E-2,1.11E-2,0.106,9.1000000000000004E-3,8.9999999999999998E-4,9.1000000000000004E-3,4.0000000000000002E-4,1.0500000000000001E-2,8.6E-3,2.3E-3,4.0000000000000002E-4,1.89E-2,8.8999999999999999E-3,2.06E-2,1.9199999999999998E-2,2.07E-2,6.9999999999999999E-4,0,0.99999999999999989]
["b3775.10","Appendix A","(b)(xiv) Multi-Driver","Multi-Driver","","AEC (0.46%) / AEP (59.95%) / APS (2.08%) / ATSI (5.82%) / BGE (2.27%) / Dayton (1.86%) / DEOK (2.82%) / DL (1.11%) / Dominion (10.60%) / DPL (0.91%) / ECP (0.09%) / EKPC (0.91%) / HTP (0.04%) / JCPL (1.05%) / ME (0.86%) / Neptune (0.23%) / OVEC (0.04%) / PECO (1.89%) / PENELEC (0.89%) / PEPCO (2.06%) / PPL (1.92%) / PSEG (2.07%) / RE (0.07%) / ",null,4.5999999999999999E-3,0.59950000000000003,2.0799999999999999E-2,5.8200000000000002E-2,2.2700000000000001E-2,0,1.8599999999999998E-2,2.8199999999999999E-2,1.11E-2,0.106,9.1000000000000004E-3,8.9999999999999998E-4,9.1000000000000004E-3,4.0000000000000002E-4,1.0500000000000001E-2,8.6E-3,2.3E-3,4.0000000000000002E-4,1.89E-2,8.8999999999999999E-3,2.06E-2,1.9199999999999998E-2,2.07E-2,6.9999999999999999E-4,0,1,null,"b3775.10",{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4612=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3775.10",4.5999999999999999E-3,0.59950000000000003,2.0799999999999999E-2,5.8200000000000002E-2,2.2700000000000001E-2,0,1.8599999999999998E-2,2.8199999999999999E-2,1.11E-2,0.106,9.1000000000000004E-3,8.9999999999999998E-4,9.1000000000000004E-3,4.0000000000000002E-4,1.0500000000000001E-2,8.6E-3,2.3E-3,4.0000000000000002E-4,1.89E-2,8.8999999999999999E-3,2.06E-2,1.9199999999999998E-2,2.07E-2,6.9999999999999999E-4,0,1]
["b3757","Appendix A","(b)(xvi) < 200 kV Driver","Single Zone","","PSEG (100.00%) / ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,null,"b3757",{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(AJ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(AK$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(AL$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(AM$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(AN$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(AO$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(AP$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(AQ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(AR$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(AS$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(AT$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(AU$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(AV$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(AW$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(AX$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(AY$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(AZ$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(BA$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(BB$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(BC$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(BD$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(BE$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(BF$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},{"$f":"IF($C4613=\"(b)(i) Regional Facility\",VLOOKUP(BG$4,'Network Service Peak Loads'!$B$3:$E$26,4,FALSE),0)","v":0},0,0,null,"b3757",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,{"$f":"SUM(BL4613:CJ4613)","v":1}]

{"sheet":"Formula Rate Filing Information","index":5,"n_rows":60,"n_cols":18,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[1,{"$f":"A1+1","v":2},{"$f":"B1+1","v":3},{"$f":"C1+1","v":4},{"$f":"D1+1","v":5},{"$f":"E1+1","v":6},{"$f":"F1+1","v":7},{"$f":"G1+1","v":8},{"$f":"H1+1","v":9},{"$f":"I1+1","v":10},{"$f":"J1+1","v":11},{"$f":"K1+1","v":12},{"$f":"L1+1","v":13},{"$f":"M1+1","v":14},{"$f":"N1+1","v":15},{"$f":"O1+1","v":16},{"$f":"P1+1","v":17},{"$f":"Q1+1","v":18}]
[null,null,null,null,null,"CURRENT RATE YEAR",null,"FUTURE RATE YEAR"]
[null,"Transmission Owner","PJM OATT NITS Rate Attachment","Rate Filing Type",null,"Rate Year Begins",null," Rate Year Begins",null,"Estimated Useful Life Of Projects (Years)","Total Transmission Carrying Value","Carrying Charge",null,"Weighted Cost of Debt","Weighted Cost of Preferred Stock","Weighted Cost of Common Stock","Tax Rate","Post Tax WACC"]
["AEC","Atlantic City Electric Company","H-1","Formula",null,"2023-06-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F4),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F4),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F4),1)\n)","v":"2028-06-01"},null,35,1649072774.7088678,9.7759561651408533E-2,null,1.824069647409797E-2,0,5.2522035791340217E-2,0.28109999999999991,{"$f":"N4*(1-Q4)+O4+P4","v":6.5635272486569252E-2}]
["AE Coop","Allegheny Electric Cooperative, Inc.","H-8","Stated",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F5),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F5),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F5),1)\n)","v":"2028-01-01"},null,{"$f":"$J$58","v":43.787171330817195},"N/A",{"$f":"$L$58","v":0.11866843185607016},null,0,0,0,0,{"$f":"N5*(1-Q5)+O5+P5","v":0}]
["AEP","AEP East Operating Companies & AEP East Transmission Companies","H-14 and H-20","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F6),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F6),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F6),1)\n)","v":"2028-01-01"},null,{"$f":"SUMPRODUCT(J7:J17,$K$7:$K$17)/SUM($K$7:$K$17)","v":38.754385454493381},{"$f":"SUM(K7:K17)","v":18068712671.504471},{"$f":"SUMPRODUCT(L7:L17,$K$7:$K$17)/SUM($K$7:$K$17)","v":0.12856083313724909},null,{"$f":"AVERAGE(N7:N17)","v":1.9594626512611544E-2},{"$f":"AVERAGE(O7:O17)","v":0},5.207270423436898E-2,0.24963781909090904,6.677977121070533E-2]
["","Appalachian Power Company","H-14 and H-20","Formula",null,"2023-01-01",null,{"$f":"H$6","v":"2028-01-01"},null,41,3650164000,0.11087949906509965,null,2.4012483840559561E-2,0,5.0263713643014206E-2,0.23496399999999995,6.8634128230460528E-2]
["","Indiana Michigan Power Company","H-14 and H-20","Formula",null,"2023-01-01",null,"2028-01-01",null,40,1347969000,0.11590723762573407,null,2.1813733564952736E-2,0,5.2600918503488768E-2,0.249579,6.8970402259034169E-2]
["","Kentucky Power Company","H-14 and H-20","Formula",null,"2023-01-01",null,"2028-01-01",null,37,521989000,0.11936069288047037,null,1.8536445436144126E-2,0,4.6270601272600541E-2,0.28678799999999993,5.9491016595003769E-2]
["","Kingsport Power Company","H-14 and H-20","Formula",null,"2023-01-01",null,"2028-01-01",null,41,41530000,0.15196079110227226,null,1.6982106813699223E-2,0,5.4204915104829825E-2,0.26134999999999997,6.6748748302768751E-2]
["","Ohio Power Company","H-14 and H-20","Formula",null,"2023-01-01",null,"2028-01-01",null,44,2328933384.6153841,0.15354892735490178,null,2.0081255974196407E-2,0,5.2023550142135819E-2,0.21977861999999992,6.7691375390456582E-2]
["","Wheeling Power Company","H-14 and H-20","Formula",null,"2023-01-01",null,"2028-01-01",null,59,126258000,9.87503879105944E-2,null,2.3621582077883972E-2,0,4.7757260699914039E-2,0.26027639000000002,6.5230702668477664E-2]
["","AEP Appalachian Transmission Company","H-14 and H-20","Formula",null,"2023-01-01",null,"2028-01-01",null,37,94772000,0.1394790092006685,null,2.1839591631540277E-2,0,4.2862504350516258E-2,0.26134999999999997,5.8994318709153483E-2]
["","AEP Indiana Michigan Transmission Company","H-14 and H-20","Formula",null,"2023-01-01",null,"2028-01-01",null,37,3090412286.8890891,0.11415865639334624,null,1.7279068061132084E-2,0,5.683384905751071E-2,0.249579,6.9800424591013516E-2]
["","AEP Kentucky Transmission Company","H-14 and H-20","Formula",null,"2023-01-01",null,"2028-01-01",null,44,135481000,0.12939912995052116,null,1.6947341425884766E-2,0,5.63124465720636E-2,0.24950000000000006,6.9031426312190114E-2]
["","AEP Ohio Transmission Company","H-14 and H-20","Formula",null,"2023-01-01",null,"2028-01-01",null,35,4623659000,0.15257179443577518,null,1.7765437881634375E-2,0,5.6744987231985011E-2,0.21181699999999992,7.074740335784524E-2]
["","AEP West Virginia Transmission Company","H-14 and H-20","Formula",null,"2023-01-01",null,"2028-01-01",null,38,2107545000,0.11116478782799398,null,1.6661844931099439E-2,0,5.6925000000000003E-2,0.26103399999999999,6.9237536901354826E-2]
["AMPT","AMP Transmission LLC","H-32","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F18),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F18),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F18),1)\n)","v":"2028-01-01"},null,{"$f":"$J$58","v":43.787171330817195},{"$f":"SUM(K19:K21)","v":23528356.876153845},{"$f":"$L$58","v":0.11866843185607016},null,0,0,0,0,{"$f":"N18*(1-Q18)+O18+P18","v":0}]
["","AMP Transmission, LLC (ATSI)","H-32","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F19),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F19),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F19),1)\n)","v":"2028-01-01"},null,43.787171330817195,21087551.436153844,0.11866843185607016,null,0,0,0,0,{"$f":"N19*(1-Q19)+O19+P19","v":0}]
[null,"AMP Transmission, LLC (AEP)","H-32","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F20),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F20),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F20),1)\n)","v":"2028-01-01"},null,43.787171330817195,1254044.78,0.11866843185607016,null,0,0,0,0,{"$f":"N20*(1-Q20)+O20+P20","v":0}]
["","AMP Transmission, LLC (Dayton)","H-32","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F21),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F21),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F21),1)\n)","v":"2028-01-01"},null,43.787171330817195,1186760.6599999999,0.11866843185607016,null,0,0,0,0,0]
["APS","South First Energy Operating Companies (Allegheny Power)","H-11","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F22),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F22),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F22),1)\n)","v":"2028-01-01"},null,{"$f":"SUMPRODUCT(J23:J25,$K$23:$K$25)/SUM($K$23:$K$25)","v":51.944363744963781},{"$f":"SUM(K23:K25)","v":1188499667.78},{"$f":"SUMPRODUCT(L23:L25,$K$23:$K$25)/SUM($K$23:$K$25)","v":0.13131006490611133},null,{"$f":"AVERAGE(N23:N25)","v":2.12E-2},{"$f":"AVERAGE(O23:O25)","v":0},5.62E-2,0.26966666666666667,7.1682826666666671E-2]
["","Monongahela Power Company","H-11","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F23),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F23),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F23),1)\n)","v":"2028-01-01"},null,48.06,453007900,0.10512000000000001,null,2.18E-2,0,5.5399999999999998E-2,0.25659999999999999,7.1606119999999995E-2]
["","Potomac Edison Company","H-11","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F24),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F24),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F24),1)\n)","v":"2028-01-01"},null,55.78,284720363,0.14904953000000001,null,1.9599999999999999E-2,0,5.8799999999999998E-2,0.27139999999999997,7.3080560000000003E-2]
["","West Penn Power Company","H-11","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F25),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F25),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F25),1)\n)","v":"2028-01-01"},null,53.4253,450771404.77999997,0.146425308,null,2.2200000000000001E-2,0,5.4399999999999997E-2,0.28100000000000003,7.0361800000000002E-2]
["ATSI","American Transmission Systems, Inc.","H-21","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F26),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F26),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F26),1)\n)","v":"2028-01-01"},null,41.631667510396014,4223170116.2307692,0.18249967968622341,null,1.5735849406271984E-2,0,6.2068099087867243E-2,0.22229213175076001,{"$f":"N26*(1-Q26)+O26+P26","v":7.4305992984710093E-2}]
["BGE","Baltimore Gas and Electric Company","H-2","Formula",null,"2023-06-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F27),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F27),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F27),1)\n)","v":"2028-06-01"},null,44,1957590370.2259116,0.12012602304512396,null,1.7197705813990018E-2,0,5.6155906212313492E-2,0.27517499999999995,{"$f":"N27*(1-Q27)+O27+P27","v":6.862123332893881E-2}]
["ComEd","Commonwealth Edison Company","H-13","Formula",null,"2023-06-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F28),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F28),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F28),1)\n)","v":"2028-06-01"},null,42.372881355932208,5023245957,0.14282707416772503,null,1.7600501273208134E-2,0,6.3250000000000015E-2,0.28504999999999991,{"$f":"N28*(1-Q28)+O28+P28","v":7.5833478385280179E-2}]
["Dayton","The Dayton Power and Light Company","H-15","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F29),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F29),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F29),1)\n)","v":"2028-01-01"},null,49.319233529999998,395608786,0.17,null,1.9199999999999998E-2,0,5.3900000000000003E-2,0.22459999999999999,{"$f":"N29*(1-Q29)+O29+P29","v":6.8787680000000004E-2}]
["DEOK","Duke Energy Ohio and Duke Energy Kentucky","H-22","Formula",null,"2023-06-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F30),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F30),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F30),1)\n)","v":"2028-06-01"},null,55.506230645570369,1269734661,0.14508585743017691,null,1.8918477748793218E-2,0,6.3818377677649307E-2,0.21292738992969806,{"$f":"N30*(1-Q30)+O30+P30","v":7.8708593337948912E-2}]
["DL","Duquesne Light Company","H-17","Formula",null,"2023-06-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F31),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F31),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F31),1)\n)","v":"2028-06-01"},null,43,780662088,0.18287978478931441,null,2.0359560273049512E-2,0,6.2398938675714444E-2,0.28102099999999997,{"$f":"N31*(1-Q31)+O31+P31","v":7.7037034961271317E-2}]
["Dominion","Virginia Electric and Power Company","H-16","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F32),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F32),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F32),1)\n)","v":"2028-01-01"},null,45.9,10395845985.277201,0.105509610572826,null,1.9347686791852298E-2,0,6.0028007591525198E-2,0.25533978270000002,{"$f":"N32*(1-Q32)+O32+P32","v":7.443546024219827E-2}]
["DPL","Delmarva Power & Light Company","H-3","Formula",null,"2023-06-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F33),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F33),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F33),1)\n)","v":"2028-06-01"},null,35,1453425506.6944568,0.10369508953099317,null,1.801286336892912E-2,0,5.2822880915132701E-2,0.2771499999999999,{"$f":"N33*(1-Q33)+O33+P33","v":6.5843479201363117E-2}]
["EKPC","East Kentucky Power Cooperative","H-24","Formula",null,"2023-06-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F34),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F34),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F34),1)\n)","v":"2028-06-01"},null,46.177277173085407,574536347,0.13844963642762703,null,2.5749803580661496E-2,0,2.4146671612793321E-2,0,{"$f":"N34*(1-Q34)+O34+P34","v":4.9896475193454817E-2}]
["JCPL","Jersey Central Power & Light Company","H-4","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F35),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F35),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F35),1)\n)","v":"2028-01-01"},null,53,1560457254,0.108476619,null,2.1899999999999999E-2,0,5.3199999999999997E-2,0.28110000000000002,{"$f":"N35*(1-Q35)+O35+P35","v":6.8943909999999997E-2}]
["MAIT","Mid-Atlantic Interstate Transmission, LLC","H-28","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F36),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F36),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F36),1)\n)","v":"2028-01-01"},null,45.358967341723599,2338471640,0.13493419100000001,null,1.55E-2,0,6.1499999999999999E-2,0.28100000000000003,{"$f":"N36*(1-Q36)+O36+P36","v":7.2644500000000001E-2}]
["ME","Metropolitan Edison Company","H-28","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F37),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F37),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F37),1)\n)","v":"2028-01-01"},null,{"$f":"J36","v":45.358967341723599},{"$f":"K$36*'Network Service Peak Loads'!$D$18/('Network Service Peak Loads'!$D$18+'Network Service Peak Loads'!$D$22)","v":1207400431.6651855},{"$f":"L36","v":0.13493419100000001},null,0,0,0,0,{"$f":"N37*(1-Q37)+O37+P37","v":0}]
["PENELEC","Pennsylvania Electric Company","H-23","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F38),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F38),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F38),1)\n)","v":"2028-01-01"},null,{"$f":"J36","v":45.358967341723599},{"$f":"K$36*'Network Service Peak Loads'!$D$22/('Network Service Peak Loads'!$D$18+'Network Service Peak Loads'!$D$22)","v":1131071208.3348143},{"$f":"L37","v":0.13493419100000001},null,0,0,0,0,0]
["MISO","Midcontinent Independent System Operator, Inc.","N/A","N/A",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F39),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F39),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F39),1)\n)","v":"2028-01-01"},null,{"$f":"$J$58","v":43.787171330817195},"N/A",{"$f":"$L$58","v":0.11866843185607016},null,0,0,0,0,{"$f":"N39*(1-Q39)+O39+P39","v":0}]
["NAEA","Essential Power Rock Springs, LLC","H-23","Stated",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F40),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F40),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F40),1)\n)","v":"2028-01-01"},null,43.787171330817195,"N/A",0.11866843185607016,null,0,0,0,0,0]
["NEET","NextEra Energy Transmission MidAtlantic Indiana, Inc.","H-33","Formula",null,"2023-06-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F41),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F41),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F41),1)\n)","v":"2028-06-01"},null,{"$f":"$J$58","v":43.787171330817195},5575195.9751084428,{"$f":"$L$58","v":0.11866843185607016},null,1.8786205631196255E-2,0,6.0107612742439184E-2,0.25221571501833839,{"$f":"N41*(1-Q41)+O41+P41","v":7.4155642087881737E-2}]
["NIPSCO","Northern Indiana Public Service Company","N/A","N/A",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F42),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F42),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F42),1)\n)","v":"2028-01-01"},null,{"$f":"$J$58","v":43.787171330817195},"N/A",{"$f":"$L$58","v":0.11866843185607016},null,0,0,0,0,{"$f":"N42*(1-Q42)+O42+P42","v":0}]
["ODEC","Old Dominion Electric Cooperative","H-3","Formula",null,"2023-06-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F43),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F43),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F43),1)\n)","v":"2028-06-01"},null,34.196740174277643,86465585,0.121762198471248,null,3.5314818181966898E-2,0,3.3295900274367726E-2,0,{"$f":"N43*(1-Q43)+O43+P43","v":6.8610718456334624E-2}]
["OVEC","Ohio Valley Electic Corporation","H-31","Stated",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F44),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F44),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F44),1)\n)","v":"2028-01-01"},null,{"$f":"$J$58","v":43.787171330817195},"N/A",{"$f":"$L$58","v":0.11866843185607016},null,0,0,0,0,{"$f":"N44*(1-Q44)+O44+P44","v":0}]
["PECO","PECO Energy Company","H-7","Formula",null,"2023-06-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F45),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F45),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F45),1)\n)","v":"2028-06-01"},null,68.977246850309399,1385866417.9518023,0.1383161077,null,1.8063299749887456E-2,0,5.601625435724427E-2,0.28102099999999997,6.9003387548118605E-2]
["PEPCO","Potomac Electric Power Company","H-9","Formula",null,"2023-06-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F46),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F46),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F46),1)\n)","v":"2028-06-01"},null,35,1466009451.3900056,0.13029539639711157,null,2.2662806787091101E-2,0,5.3029516376811643E-2,0.27556999999999998,6.9447133497584052E-2]
["PPL","PPL Electric Utilities Corporation","H-8","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F47),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F47),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F47),1)\n)","v":"2028-01-01"},null,42,6793042449,9.4769000000000006E-2,null,1.6E-2,0,5.8599999999999999E-2,0.28100000000000003,7.0104E-2]
["PSEG","Public Service Electric and Gas Company","H-10","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F48),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F48),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F48),1)\n)","v":"2028-01-01"},null,47,14711801942,9.1870999999999994E-2,null,1.66E-2,0,5.7000000000000002E-2,0.28110000000000002,6.8933740000000007E-2]
["RE","Rockland Electric Company","H-12","Stated",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F49),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F49),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F49),1)\n)","v":"2028-01-01"},null,{"$f":"$J$58","v":43.787171330817195},"N/A",{"$f":"$L$58","v":0.11866843185607016},null,0,0,0,0,0]
["SMECO","Southern Maryland Electric Cooperative, Inc.","H-9C","Stated",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F50),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F50),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F50),1)\n)","v":"2028-01-01"},null,43.787171330817195,"N/A",0.11866843185607016,null,0,0,0,0,0]
["SRE","Silver Run Electric, LLC","H-27","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F51),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F51),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F51),1)\n)","v":"2028-01-01"},null,43.417826439999999,149570763,0.14740607999999999,null,1.3299999999999999E-2,0,5.3900000000000003E-2,0.27939999999999998,{"$f":"N51*(1-Q51)+O51+P51","v":6.3483979999999995E-2}]
["TrAILCo","Trans-Allegheny Interstate Line Company","H-18","Formula",null,"2023-06-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F52),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F52),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F52),1)\n)","v":"2028-06-01"},null,49.152941101774566,1805967818.6997635,0.103003,null,1.5579833916281052E-2,0,7.0735010959266931E-2,0.26857770999999997,{"$f":"N52*(1-Q52)+O52+P52","v":8.2130448760132882E-2}]
["Transource","Transource, LLC","H-26, H-29, H-30","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F53),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F53),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F53),1)\n)","v":"2028-01-01"},null,{"$f":"$J$58","v":43.787171330817195},{"$f":"SUM(K54:K56)","v":175880288},{"$f":"SUMPRODUCT(L54:L56,$K$54:$K$56)/SUM($K$54:$K$56)","v":0.10598889874314947},null,{"$f":"AVERAGE(N54:N56)","v":2.0804572447340831E-2},{"$f":"AVERAGE(O54:O56)","v":0},5.332591521166704E-2,0.27251666666666668,6.8409267649895342E-2]
["","Transource Maryland, LLC","H-30","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F54),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F54),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F54),1)\n)","v":"2028-01-01"},null,43.787171330817195,15172818,0.1084,null,2.4899999999999999E-2,0,5.0200000000000002E-2,0.2752,{"$f":"N54*(1-Q54)+O54+P54","v":6.8247520000000006E-2}]
["","Transource Pennsylvania, LLC","H-29","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F55),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F55),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F55),1)\n)","v":"2028-01-01"},null,43.787171330817195,81205085,0.10244490000000001,null,2.58E-2,0,4.82E-2,0.28100000000000003,6.6750199999999996E-2]
["","Transource West Virginia, LLC","H-26","Formula",null,"2023-01-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F56),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F56),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F56),1)\n)","v":"2028-01-01"},null,43.787171330817195,79502385,0.109148646952308,null,1.1713717342022501E-2,0,6.1577745635001097E-2,0.26135000000000003,7.0230082949686023E-2]
["UGI","UGI Utilities, Inc","H-8","Formula",null,"2023-06-01",null,{"$f":"\nIF(MONTH('Cost Summary By Customer'!$B$3) < MONTH(F57),\n     DATE(YEAR('Cost Summary By Customer'!$B$3)-1,MONTH(F57),1),\n     DATE(YEAR('Cost Summary By Customer'!$B$3),MONTH(F57),1)\n)","v":"2028-06-01"},null,53.316677109098308,51440506,0.19755,null,1.8499999999999999E-2,0,6.0999999999999999E-2,0.28889999999999999,{"$f":"N57*(1-Q57)+O57+P57","v":7.4155349999999995E-2}]
["Average",null,null,null,null,null,null,null,null,{"$f":"(J4*$K4+J6*$K6+J22*$K22+J26*$K26+J27*$K27+J28*$K28+J29*$K29+J30*$K30+J31*$K31+J32*$K32+J33*$K33+J34*$K34+J35*$K35+J36*$K36+J43*$K43+J45*$K45+J46*$K46+J47*$K47+J48*$K48+J51*$K51+J52*$K52+J57*$K57)/SUM($K4,$K6,$K22,$K26,$K27,$K28,$K29,$K30,$K31,$K32,$K33,$K34,$K35,$K36,$K43,$K45,$K46,$K47,$K48,$K51,$K52,$K57)","v":43.787171330817195},null,{"$f":"(L4*$K4+L6*$K6+L22*$K22+L26*$K26+L27*$K27+L28*$K28+L29*$K29+L30*$K30+L31*$K31+L32*$K32+L33*$K33+L34*$K34+L35*$K35+L36*$K36+L43*$K43+L45*$K45+L46*$K46+L47*$K47+L48*$K48+L51*$K51+L52*$K52+L57*$K57)/SUM($K4,$K6,$K22,$K26,$K27,$K28,$K29,$K30,$K31,$K32,$K33,$K34,$K35,$K36,$K43,$K45,$K46,$K47,$K48,$K51,$K52,$K57)","v":0.11866843185607016},null,null,null,null,null,{"$f":"(R4*$K4+R6*$K6+R22*$K22+R26*$K26+R27*$K27+R28*$K28+R29*$K29+R30*$K30+R31*$K31+R32*$K32+R33*$K33+R34*$K34+R35*$K35+R36*$K36+R43*$K43+R45*$K45+R46*$K46+R47*$K47+R48*$K48+R51*$K51+R52*$K52+R57*$K57)/SUM($K4,$K6,$K22,$K26,$K27,$K28,$K29,$K30,$K31,$K32,$K33,$K34,$K35,$K36,$K43,$K45,$K46,$K47,$K48,$K51,$K52,$K57)","v":7.0444680669344048E-2}]
["Note 1: The future Rate Year is based on the future billing date which the user may define in the tab entitled \"Cost Summary By Customer.\""]
["Note 2: If a single useful life for all transmission facilities is not provided in the formula rate filing then for those TOs with Formula Rates it is estimated to be the total transmission plant in service divided by the total annual depreciation expenses if such information is available; for the remaining TOs, a PJM average useful life is used."]

{"sheet":"Projected Revenue Requirements","index":6,"n_rows":9940,"n_cols":51,"rows_kept":562,"cut":true,"hidden":false,"merged":[[1,48,1,50],[1,28,1,30],[1,32,1,34],[1,36,1,38],[1,40,1,42],[1,44,1,46],[1,8,1,10],[1,12,1,14],[1,16,1,18],[1,20,1,22],[1,24,1,26]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[]
[null,null,null,null,null,null,null,0,{"$f":"\"Current Rate Year + \"&H2","v":"Current Rate Year + 0"},null,null,{"$f":"H2+1","v":1},{"$f":"\"Current Rate Year + \"&L2","v":"Current Rate Year + 1"},null,null,{"$f":"L2+1","v":2},{"$f":"\"Current Rate Year + \"&P2","v":"Current Rate Year + 2"},null,null,{"$f":"P2+1","v":3},{"$f":"\"Current Rate Year + \"&T2","v":"Current Rate Year + 3"},null,null,{"$f":"T2+1","v":4},{"$f":"\"Current Rate Year + \"&X2","v":"Current Rate Year + 4"},null,null,{"$f":"X2+1","v":5},{"$f":"\"Current Rate Year + \"&AB2","v":"Current Rate Year + 5"},null,null,{"$f":"AB2+1","v":6},{"$f":"\"Current Rate Year + \"&AF2","v":"Current Rate Year + 6"},null,null,{"$f":"AF2+1","v":7},{"$f":"\"Current Rate Year + \"&AJ2","v":"Current Rate Year + 7"},null,null,{"$f":"AJ2+1","v":8},{"$f":"\"Current Rate Year + \"&AN2","v":"Current Rate Year + 8"},null,null,{"$f":"AN2+1","v":9},{"$f":"\"Current Rate Year + \"&AR2","v":"Current Rate Year + 9"},null,null,{"$f":"AR2+1","v":10},{"$f":"\"Current Rate Year + \"&AV2","v":"Current Rate Year + 10"}]
[{"$f":"'Upgrade Information'!B4","v":"Upgrade ID"},"Unique Transmission Owner Billing Names",{"$f":"'Upgrade Information'!F4","v":"Transmission Owner"},"Cost Estimate","Annual Depreciation Expense","Applicable Carrying Charge","In-Service Date",null,"Start Of Rate Year","Upgrade Carrying Value","Annual Revenue Requirement",null,"Start Of Rate Year","Upgrade Carrying Value","Annual Revenue Requirement",null,"Start Of Rate Year","Upgrade Carrying Value","Annual Revenue Requirement",null,"Start Of Rate Year","Upgrade Carrying Value","Annual Revenue Requirement",null,"Start Of Rate Year","Upgrade Carrying Value","Annual Revenue Requirement",null,"Start Of Rate Year","Upgrade Carrying Value","Annual Revenue Requirement",null,"Start Of Rate Year","Upgrade Carrying Value","Annual Revenue Requirement",null,"Start Of Rate Year","Upgrade Carrying Value","Annual Revenue Requirement",null,"Start Of Rate Year","Upgrade Carrying Value","Annual Revenue Requirement",null,"Start Of Rate Year","Upgrade Carrying Value","Annual Revenue Requirement",null,"Start Of Rate Year","Upgrade Carrying Value","Annual Revenue Requirement"]
["TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(J5:J$9997)","v":51844350758.372017},{"$f":"SUM(K5:K$9997)","v":7354049611.8246307},null,null,{"$f":"SUM(N5:N$9997)","v":56266088221.943825},{"$f":"SUM(O5:O$9997)","v":8059355790.8832397},null,null,{"$f":"SUM(R5:R$9997)","v":61167943295.56234},{"$f":"SUM(S5:S$9997)","v":8834095891.7423573},null,null,{"$f":"SUM(V5:V$9997)","v":63054516789.809143},{"$f":"SUM(W5:W$9997)","v":9143493317.509407},null,null,{"$f":"SUM(Z5:Z$9997)","v":63903499510.572952},{"$f":"SUM(AA5:AA$9997)","v":9314848575.3568764},null,null,{"$f":"SUM(AD5:AD$9997)","v":63164462416.485008},{"$f":"SUM(AE5:AE$9997)","v":9260079711.2629337},null,null,{"$f":"SUM(AH5:AH$9997)","v":62023606916.767418},{"$f":"SUM(AI5:AI$9997)","v":9140000442.8238811},null,null,{"$f":"SUM(AL5:AL$9997)","v":60617758114.016075},{"$f":"SUM(AM5:AM$9997)","v":8983355724.6577721},null,null,{"$f":"SUM(AP5:AP$9997)","v":59007416275.537636},{"$f":"SUM(AQ5:AQ$9997)","v":8800584730.0460243},null,null,{"$f":"SUM(AT5:AT$9997)","v":57272774161.336426},{"$f":"SUM(AU5:AU$9997)","v":8596324819.876564},null,null,{"$f":"SUM(AX5:AX$9997)","v":55496994586.817589},{"$f":"SUM(AY5:AY$9997)","v":8387252259.3980846}]
[{"$f":"'Upgrade Information'!B5","v":"b0002"},null,{"$f":"IF(B5=\"\", 'Upgrade Information'!F5,B5)","v":"BGE"},{"$f":"1000000*'Upgrade Information'!E5","v":3770000},{"$f":"'Upgrade Information'!H5","v":85681.818181818177},{"$f":"\n     IF(ISERROR(VLOOKUP($C5,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12012602304512396},{"$f":"IF('Upgrade Information'!D5=\"\",\"\",'Upgrade Information'!D5)","v":"2006-01-01"},null,{"$f":"\nIF(F5=\"N/A\",\"N/A\",\n     VLOOKUP($C5,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F5=\"N/A\",$E5=0),\n          0,\n          IF( YEAR($G5)>YEAR(I5),\n             0,\n             $D5*(1-     DATEDIF($G5,DATE(YEAR(I5)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5)     )\n             )\n     )","v":2227727.2727272725},{"$f":"IF(J5=0,0,IF(YEAR($G5)<YEAR(I5),$E5+J5*$F5,($E5+J5*$F5)*(J5/$D5)))","v":353289.83588370564},null,{"$f":"\nIF($F5=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(I5)+1,MONTH(I5),DAY(I5))\n)","v":"2024-06-01"},{"$f":"\n     IF(OR($F5=\"N/A\",$E5=0),\n          0,\n          IF( YEAR($G5)>YEAR(M5),\n             0,\n             $D5*(1-     DATEDIF($G5,DATE(YEAR(M5)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5)     )\n             )\n     )","v":2142045.4545454541},{"$f":"IF(N5=0,0,IF(YEAR($G5)<YEAR(M5),$E5+N5*$F5,($E5+N5*$F5)*(N5/$D5)))","v":342997.21981824841},null,{"$f":"\nIF($F5=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(M5)+1,MONTH(M5),DAY(M5))\n)","v":"2025-06-01"},{"$f":"\n     IF(OR($F5=\"N/A\",$E5=0),\n          0,\n          IF( YEAR($G5)>YEAR(Q5),\n             0,\n             $D5*(1-     DATEDIF($G5,DATE(YEAR(Q5)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5)     )\n             )\n     )","v":2056363.6363636362},{"$f":"IF(R5=0,0,IF(YEAR($G5)<YEAR(Q5),$E5+R5*$F5,($E5+R5*$F5)*(R5/$D5)))","v":332704.60375279124},null,{"$f":"\nIF($F5=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Q5)+1,MONTH(Q5),DAY(Q5))\n)","v":"2026-06-01"},{"$f":"\n     IF(OR($F5=\"N/A\",$E5=0),\n          0,\n          IF( YEAR($G5)>YEAR(U5),\n             0,\n             $D5*(1-     DATEDIF($G5,DATE(YEAR(U5)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5)     )\n             )\n     )","v":1970681.8181818181},{"$f":"IF(V5=0,0,IF(YEAR($G5)<YEAR(U5),$E5+V5*$F5,($E5+V5*$F5)*(V5/$D5)))","v":322411.98768733407},null,{"$f":"\nIF($F5=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(U5)+1,MONTH(U5),DAY(U5))\n)","v":"2027-06-01"},{"$f":"\n     IF(OR($F5=\"N/A\",$E5=0),\n          0,\n          IF( YEAR($G5)>YEAR(Y5),\n             0,\n             $D5*(1-     DATEDIF($G5,DATE(YEAR(Y5)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5)     )\n             )\n     )","v":1885000},{"$f":"IF(Z5=0,0,IF(YEAR($G5)<YEAR(Y5),$E5+Z5*$F5,($E5+Z5*$F5)*(Z5/$D5)))","v":312119.37162187684},null,{"$f":"\nIF($F5=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Y5)+1,MONTH(Y5),DAY(Y5))\n)","v":"2028-06-01"},{"$f":"\n     IF(OR($F5=\"N/A\",$E5=0),\n          0,\n          IF( YEAR($G5)>YEAR(AC5),\n             0,\n             $D5*(1-     DATEDIF($G5,DATE(YEAR(AC5)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5)     )\n             )\n     )","v":1799318.1818181819},{"$f":"IF(AD5=0,0,IF(YEAR($G5)<YEAR(AC5),$E5+AD5*$F5,($E5+AD5*$F5)*(AD5/$D5)))","v":301826.75555641961},null,{"$f":"\nIF(AC5=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AC5)+1,MONTH(AC5),DAY(AC5))\n)","v":"2029-06-01"},{"$f":"\n     IF(OR($F5=\"N/A\",$E5=0),\n          0,\n          IF( YEAR($G5)>YEAR(AG5),\n             0,\n             $D5*(1-     DATEDIF($G5,DATE(YEAR(AG5)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5)     )\n             )\n     )","v":1713636.3636363638},{"$f":"IF(AH5=0,0,IF(YEAR($G5)<YEAR(AG5),$E5+AH5*$F5,($E5+AH5*$F5)*(AH5/$D5)))","v":291534.13949096244},null,{"$f":"\nIF(AG5=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AG5)+1,MONTH(AG5),DAY(AG5))\n)","v":"2030-06-01"},{"$f":"\n     IF(OR($F5=\"N/A\",$E5=0),\n          0,\n          IF( YEAR($G5)>YEAR(AK5),\n             0,\n             $D5*(1-     DATEDIF($G5,DATE(YEAR(AK5)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5)     )\n             )\n     )","v":1627954.5454545452},{"$f":"IF(AL5=0,0,IF(YEAR($G5)<YEAR(AK5),$E5+AL5*$F5,($E5+AL5*$F5)*(AL5/$D5)))","v":281241.52342550515},null,{"$f":"\nIF(AK5=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AK5)+1,MONTH(AK5),DAY(AK5))\n)","v":"2031-06-01"},{"$f":"\n     IF(OR($F5=\"N/A\",$E5=0),\n          0,\n          IF( YEAR($G5)>YEAR(AO5),\n             0,\n             $D5*(1-     DATEDIF($G5,DATE(YEAR(AO5)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5)     )\n             )\n     )","v":1542272.7272727271},{"$f":"IF(AP5=0,0,IF(YEAR($G5)<YEAR(AO5),$E5+AP5*$F5,($E5+AP5*$F5)*(AP5/$D5)))","v":270948.90736004798},null,{"$f":"\nIF(AO5=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AO5)+1,MONTH(AO5),DAY(AO5))\n)","v":"2032-06-01"},{"$f":"\n     IF(OR($F5=\"N/A\",$E5=0),\n          0,\n          IF( YEAR($G5)>YEAR(AS5),\n             0,\n             $D5*(1-     DATEDIF($G5,DATE(YEAR(AS5)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5)     )\n             )\n     )","v":1456590.9090909089},{"$f":"IF(AT5=0,0,IF(YEAR($G5)<YEAR(AS5),$E5+AT5*$F5,($E5+AT5*$F5)*(AT5/$D5)))","v":260656.29129459077},null,{"$f":"\nIF(AS5=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AS5)+1,MONTH(AS5),DAY(AS5))\n)","v":"2033-06-01"},{"$f":"\n     IF(OR($F5=\"N/A\",$E5=0),\n          0,\n          IF( YEAR($G5)>YEAR(AW5),\n             0,\n             $D5*(1-     DATEDIF($G5,DATE(YEAR(AW5)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5)     )\n             )\n     )","v":1370909.0909090911},{"$f":"IF(AX5=0,0,IF(YEAR($G5)<YEAR(AW5),$E5+AX5*$F5,($E5+AX5*$F5)*(AX5/$D5)))","v":250363.67522913357}]
[{"$f":"'Upgrade Information'!B6","v":"b0004"},null,{"$f":"IF(B6=\"\", 'Upgrade Information'!F6,B6)","v":"ME"},{"$f":"1000000*'Upgrade Information'!E6","v":330000},{"$f":"'Upgrade Information'!H6","v":7275.2979033640477},{"$f":"\n     IF(ISERROR(VLOOKUP($C6,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D6=\"\",\"\",'Upgrade Information'!D6)","v":"2002-04-01"},null,{"$f":"\nIF(F6=\"N/A\",\"N/A\",\n     VLOOKUP($C6,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6=\"N/A\",$E6=0),\n          0,\n          IF( YEAR($G6)>YEAR(I6),\n             0,\n             $D6*(1-     DATEDIF($G6,DATE(YEAR(I6)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6)     )\n             )\n     )","v":171762.27060183199},{"$f":"IF(J6=0,0,IF(YEAR($G6)<YEAR(I6),$E6+J6*$F6,($E6+J6*$F6)*(J6/$D6)))","v":30451.900931345332},null,"2024-01-01",{"$f":"\n     IF(OR($F6=\"N/A\",$E6=0),\n          0,\n          IF( YEAR($G6)>YEAR(M6),\n             0,\n             $D6*(1-     DATEDIF($G6,DATE(YEAR(M6)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6)     )\n             )\n     )","v":164486.9726984679},{"$f":"IF(N6=0,0,IF(YEAR($G6)<YEAR(M6),$E6+N6*$F6,($E6+N6*$F6)*(N6/$D6)))","v":29470.214494470903},null,"2025-01-01",{"$f":"\n     IF(OR($F6=\"N/A\",$E6=0),\n          0,\n          IF( YEAR($G6)>YEAR(Q6),\n             0,\n             $D6*(1-     DATEDIF($G6,DATE(YEAR(Q6)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6)     )\n             )\n     )","v":157211.6747951039},{"$f":"IF(R6=0,0,IF(YEAR($G6)<YEAR(Q6),$E6+R6*$F6,($E6+R6*$F6)*(R6/$D6)))","v":28488.528057596486},null,"2026-01-01",{"$f":"\n     IF(OR($F6=\"N/A\",$E6=0),\n          0,\n          IF( YEAR($G6)>YEAR(U6),\n             0,\n             $D6*(1-     DATEDIF($G6,DATE(YEAR(U6)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6)     )\n             )\n     )","v":149936.37689173984},{"$f":"IF(V6=0,0,IF(YEAR($G6)<YEAR(U6),$E6+V6*$F6,($E6+V6*$F6)*(V6/$D6)))","v":27506.841620722058},null,"2027-01-01",{"$f":"\n     IF(OR($F6=\"N/A\",$E6=0),\n          0,\n          IF( YEAR($G6)>YEAR(Y6),\n             0,\n             $D6*(1-     DATEDIF($G6,DATE(YEAR(Y6)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6)     )\n             )\n     )","v":142661.07898837578},{"$f":"IF(Z6=0,0,IF(YEAR($G6)<YEAR(Y6),$E6+Z6*$F6,($E6+Z6*$F6)*(Z6/$D6)))","v":26525.155183847633},null,{"$f":"\nIF($F6=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Y6)+1,MONTH(Y6),DAY(Y6))\n)","v":"2028-01-01"},{"$f":"\n     IF(OR($F6=\"N/A\",$E6=0),\n          0,\n          IF( YEAR($G6)>YEAR(AC6),\n             0,\n             $D6*(1-     DATEDIF($G6,DATE(YEAR(AC6)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6)     )\n             )\n     )","v":135385.78108501172},{"$f":"IF(AD6=0,0,IF(YEAR($G6)<YEAR(AC6),$E6+AD6*$F6,($E6+AD6*$F6)*(AD6/$D6)))","v":25543.468746973209},null,"2029-01-01",{"$f":"\n     IF(OR($F6=\"N/A\",$E6=0),\n          0,\n          IF( YEAR($G6)>YEAR(AG6),\n             0,\n             $D6*(1-     DATEDIF($G6,DATE(YEAR(AG6)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6)     )\n             )\n     )","v":128110.48318164768},{"$f":"IF(AH6=0,0,IF(YEAR($G6)<YEAR(AG6),$E6+AH6*$F6,($E6+AH6*$F6)*(AH6/$D6)))","v":24561.782310098784},null,"2030-01-01",{"$f":"\n     IF(OR($F6=\"N/A\",$E6=0),\n          0,\n          IF( YEAR($G6)>YEAR(AK6),\n             0,\n             $D6*(1-     DATEDIF($G6,DATE(YEAR(AK6)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6)     )\n             )\n     )","v":120835.18527828362},{"$f":"IF(AL6=0,0,IF(YEAR($G6)<YEAR(AK6),$E6+AL6*$F6,($E6+AL6*$F6)*(AL6/$D6)))","v":23580.09587322436},null,"2031-01-01",{"$f":"\n     IF(OR($F6=\"N/A\",$E6=0),\n          0,\n          IF( YEAR($G6)>YEAR(AO6),\n             0,\n             $D6*(1-     DATEDIF($G6,DATE(YEAR(AO6)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6)     )\n             )\n     )","v":113559.88737491958},{"$f":"IF(AP6=0,0,IF(YEAR($G6)<YEAR(AO6),$E6+AP6*$F6,($E6+AP6*$F6)*(AP6/$D6)))","v":22598.409436349935},null,"2032-01-01",{"$f":"\n     IF(OR($F6=\"N/A\",$E6=0),\n          0,\n          IF( YEAR($G6)>YEAR(AS6),\n             0,\n             $D6*(1-     DATEDIF($G6,DATE(YEAR(AS6)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6)     )\n             )\n     )","v":106284.58947155552},{"$f":"IF(AT6=0,0,IF(YEAR($G6)<YEAR(AS6),$E6+AT6*$F6,($E6+AT6*$F6)*(AT6/$D6)))","v":21616.722999475511},null,"2033-01-01",{"$f":"\n     IF(OR($F6=\"N/A\",$E6=0),\n          0,\n          IF( YEAR($G6)>YEAR(AW6),\n             0,\n             $D6*(1-     DATEDIF($G6,DATE(YEAR(AW6)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6)     )\n             )\n     )","v":99009.291568191504},{"$f":"IF(AX6=0,0,IF(YEAR($G6)<YEAR(AW6),$E6+AX6*$F6,($E6+AX6*$F6)*(AX6/$D6)))","v":20635.03656260109}]
[{"$f":"'Upgrade Information'!B7","v":"b0005"},null,{"$f":"IF(B7=\"\", 'Upgrade Information'!F7,B7)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E7","v":890000},{"$f":"'Upgrade Information'!H7","v":12902.805499492155},{"$f":"\n     IF(ISERROR(VLOOKUP($C7,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D7=\"\",\"\",'Upgrade Information'!D7)","v":"2006-01-01"},null,{"$f":"\nIF(F7=\"N/A\",\"N/A\",\n     VLOOKUP($C7,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F7=\"N/A\",$E7=0),\n          0,\n          IF( YEAR($G7)>YEAR(I7),\n             0,\n             $D7*(1-     DATEDIF($G7,DATE(YEAR(I7)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7)     )\n             )\n     )","v":657749.50100914121},{"$f":"IF(J7=0,0,IF(YEAR($G7)<YEAR(I7),$E7+J7*$F7,($E7+J7*$F7)*(J7/$D7)))","v":103880.15632069379},null,"2024-06-01",{"$f":"\n     IF(OR($F7=\"N/A\",$E7=0),\n          0,\n          IF( YEAR($G7)>YEAR(M7),\n             0,\n             $D7*(1-     DATEDIF($G7,DATE(YEAR(M7)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7)     )\n             )\n     )","v":644846.69550964911},{"$f":"IF(N7=0,0,IF(YEAR($G7)<YEAR(M7),$E7+N7*$F7,($E7+N7*$F7)*(N7/$D7)))","v":102095.49048559388},null,"2025-06-01",{"$f":"\n     IF(OR($F7=\"N/A\",$E7=0),\n          0,\n          IF( YEAR($G7)>YEAR(Q7),\n             0,\n             $D7*(1-     DATEDIF($G7,DATE(YEAR(Q7)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7)     )\n             )\n     )","v":631943.89001015702},{"$f":"IF(R7=0,0,IF(YEAR($G7)<YEAR(Q7),$E7+R7*$F7,($E7+R7*$F7)*(R7/$D7)))","v":100310.82465049399},null,"2026-06-01",{"$f":"\n     IF(OR($F7=\"N/A\",$E7=0),\n          0,\n          IF( YEAR($G7)>YEAR(U7),\n             0,\n             $D7*(1-     DATEDIF($G7,DATE(YEAR(U7)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7)     )\n             )\n     )","v":619041.08451066469},{"$f":"IF(V7=0,0,IF(YEAR($G7)<YEAR(U7),$E7+V7*$F7,($E7+V7*$F7)*(V7/$D7)))","v":98526.158815394054},null,"2027-06-01",{"$f":"\n     IF(OR($F7=\"N/A\",$E7=0),\n          0,\n          IF( YEAR($G7)>YEAR(Y7),\n             0,\n             $D7*(1-     DATEDIF($G7,DATE(YEAR(Y7)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7)     )\n             )\n     )","v":606138.27901117259},{"$f":"IF(Z7=0,0,IF(YEAR($G7)<YEAR(Y7),$E7+Z7*$F7,($E7+Z7*$F7)*(Z7/$D7)))","v":96741.492980294148},null,"2028-06-01",{"$f":"\n     IF(OR($F7=\"N/A\",$E7=0),\n          0,\n          IF( YEAR($G7)>YEAR(AC7),\n             0,\n             $D7*(1-     DATEDIF($G7,DATE(YEAR(AC7)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7)     )\n             )\n     )","v":593235.47351168038},{"$f":"IF(AD7=0,0,IF(YEAR($G7)<YEAR(AC7),$E7+AD7*$F7,($E7+AD7*$F7)*(AD7/$D7)))","v":94956.827145194227},null,"2029-06-01",{"$f":"\n     IF(OR($F7=\"N/A\",$E7=0),\n          0,\n          IF( YEAR($G7)>YEAR(AG7),\n             0,\n             $D7*(1-     DATEDIF($G7,DATE(YEAR(AG7)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7)     )\n             )\n     )","v":580332.66801218828},{"$f":"IF(AH7=0,0,IF(YEAR($G7)<YEAR(AG7),$E7+AH7*$F7,($E7+AH7*$F7)*(AH7/$D7)))","v":93172.161310094336},null,"2030-06-01",{"$f":"\n     IF(OR($F7=\"N/A\",$E7=0),\n          0,\n          IF( YEAR($G7)>YEAR(AK7),\n             0,\n             $D7*(1-     DATEDIF($G7,DATE(YEAR(AK7)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7)     )\n             )\n     )","v":567429.86251269607},{"$f":"IF(AL7=0,0,IF(YEAR($G7)<YEAR(AK7),$E7+AL7*$F7,($E7+AL7*$F7)*(AL7/$D7)))","v":91387.495474994415},null,"2031-06-01",{"$f":"\n     IF(OR($F7=\"N/A\",$E7=0),\n          0,\n          IF( YEAR($G7)>YEAR(AO7),\n             0,\n             $D7*(1-     DATEDIF($G7,DATE(YEAR(AO7)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7)     )\n             )\n     )","v":554527.05701320397},{"$f":"IF(AP7=0,0,IF(YEAR($G7)<YEAR(AO7),$E7+AP7*$F7,($E7+AP7*$F7)*(AP7/$D7)))","v":89602.829639894509},null,"2032-06-01",{"$f":"\n     IF(OR($F7=\"N/A\",$E7=0),\n          0,\n          IF( YEAR($G7)>YEAR(AS7),\n             0,\n             $D7*(1-     DATEDIF($G7,DATE(YEAR(AS7)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7)     )\n             )\n     )","v":541624.25151371188},{"$f":"IF(AT7=0,0,IF(YEAR($G7)<YEAR(AS7),$E7+AT7*$F7,($E7+AT7*$F7)*(AT7/$D7)))","v":87818.163804794618},null,"2033-06-01",{"$f":"\n     IF(OR($F7=\"N/A\",$E7=0),\n          0,\n          IF( YEAR($G7)>YEAR(AW7),\n             0,\n             $D7*(1-     DATEDIF($G7,DATE(YEAR(AW7)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7)     )\n             )\n     )","v":528721.44601421978},{"$f":"IF(AX7=0,0,IF(YEAR($G7)<YEAR(AW7),$E7+AX7*$F7,($E7+AX7*$F7)*(AX7/$D7)))","v":86033.497969694712}]
[{"$f":"'Upgrade Information'!B8","v":"b0008"},null,{"$f":"IF(B8=\"\", 'Upgrade Information'!F8,B8)","v":"PENELEC"},{"$f":"1000000*'Upgrade Information'!E8","v":900000},{"$f":"'Upgrade Information'!H8","v":19841.721554629221},{"$f":"\n     IF(ISERROR(VLOOKUP($C8,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D8=\"\",\"\",'Upgrade Information'!D8)","v":"2003-05-30"},null,{"$f":"\nIF(F8=\"N/A\",\"N/A\",\n     VLOOKUP($C8,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8=\"N/A\",$E8=0),\n          0,\n          IF( YEAR($G8)>YEAR(I8),\n             0,\n             $D8*(1-     DATEDIF($G8,DATE(YEAR(I8)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8)     )\n             )\n     )","v":491591.23133388197},86174.186657360435,null,"2024-01-01",{"$f":"\n     IF(OR($F8=\"N/A\",$E8=0),\n          0,\n          IF( YEAR($G8)>YEAR(M8),\n             0,\n             $D8*(1-     DATEDIF($G8,DATE(YEAR(M8)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8)     )\n             )\n     )","v":471749.50977925264},83496.860011339275,null,"2025-01-01",{"$f":"\n     IF(OR($F8=\"N/A\",$E8=0),\n          0,\n          IF( YEAR($G8)>YEAR(Q8),\n             0,\n             $D8*(1-     DATEDIF($G8,DATE(YEAR(Q8)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8)     )\n             )\n     )","v":451907.78822462348},80819.533365318115,null,"2026-01-01",{"$f":"\n     IF(OR($F8=\"N/A\",$E8=0),\n          0,\n          IF( YEAR($G8)>YEAR(U8),\n             0,\n             $D8*(1-     DATEDIF($G8,DATE(YEAR(U8)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8)     )\n             )\n     )","v":432066.06666999427},78142.206719296955,null,"2027-01-01",{"$f":"\n     IF(OR($F8=\"N/A\",$E8=0),\n          0,\n          IF( YEAR($G8)>YEAR(Y8),\n             0,\n             $D8*(1-     DATEDIF($G8,DATE(YEAR(Y8)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8)     )\n             )\n     )","v":412224.34511536499},75464.880073275795,null,"2028-01-01",{"$f":"\n     IF(OR($F8=\"N/A\",$E8=0),\n          0,\n          IF( YEAR($G8)>YEAR(AC8),\n             0,\n             $D8*(1-     DATEDIF($G8,DATE(YEAR(AC8)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8)     )\n             )\n     )","v":392382.62356073578},72787.553427254636,null,"2029-01-01",{"$f":"\n     IF(OR($F8=\"N/A\",$E8=0),\n          0,\n          IF( YEAR($G8)>YEAR(AG8),\n             0,\n             $D8*(1-     DATEDIF($G8,DATE(YEAR(AG8)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8)     )\n             )\n     )","v":372540.90200610657},70110.22678123349,null,"2030-01-01",{"$f":"\n     IF(OR($F8=\"N/A\",$E8=0),\n          0,\n          IF( YEAR($G8)>YEAR(AK8),\n             0,\n             $D8*(1-     DATEDIF($G8,DATE(YEAR(AK8)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8)     )\n             )\n     )","v":352699.1804514773},67432.90013521233,null,"2031-01-01",{"$f":"\n     IF(OR($F8=\"N/A\",$E8=0),\n          0,\n          IF( YEAR($G8)>YEAR(AO8),\n             0,\n             $D8*(1-     DATEDIF($G8,DATE(YEAR(AO8)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8)     )\n             )\n     )","v":332857.45889684808},64755.573489191171,null,"2032-01-01",{"$f":"\n     IF(OR($F8=\"N/A\",$E8=0),\n          0,\n          IF( YEAR($G8)>YEAR(AS8),\n             0,\n             $D8*(1-     DATEDIF($G8,DATE(YEAR(AS8)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8)     )\n             )\n     )","v":313015.73734221887},62078.246843170018,null,"2033-01-01",{"$f":"\n     IF(OR($F8=\"N/A\",$E8=0),\n          0,\n          IF( YEAR($G8)>YEAR(AW8),\n             0,\n             $D8*(1-     DATEDIF($G8,DATE(YEAR(AW8)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8)     )\n             )\n     )","v":293174.01578758971},59400.920197148873]
[{"$f":"'Upgrade Information'!B9","v":"b0009"},null,{"$f":"IF(B9=\"\", 'Upgrade Information'!F9,B9)","v":"PENELEC"},{"$f":"1000000*'Upgrade Information'!E9","v":2069999.9999999998},{"$f":"'Upgrade Information'!H9","v":45635.959575647204},{"$f":"\n     IF(ISERROR(VLOOKUP($C9,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D9=\"\",\"\",'Upgrade Information'!D9)","v":"2003-10-27"},null,{"$f":"\nIF(F9=\"N/A\",\"N/A\",\n     VLOOKUP($C9,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9=\"N/A\",$E9=0),\n          0,\n          IF( YEAR($G9)>YEAR(I9),\n             0,\n             $D9*(1-     DATEDIF($G9,DATE(YEAR(I9)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9)     )\n             )\n     )","v":1149674.815224448},200766.40068103257,null,"2024-01-01",{"$f":"\n     IF(OR($F9=\"N/A\",$E9=0),\n          0,\n          IF( YEAR($G9)>YEAR(M9),\n             0,\n             $D9*(1-     DATEDIF($G9,DATE(YEAR(M9)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9)     )\n             )\n     )","v":1104038.8556488005},194608.54939518389,null,"2025-01-01",{"$f":"\n     IF(OR($F9=\"N/A\",$E9=0),\n          0,\n          IF( YEAR($G9)>YEAR(Q9),\n             0,\n             $D9*(1-     DATEDIF($G9,DATE(YEAR(Q9)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9)     )\n             )\n     )","v":1058402.8960731535},188450.69810933524,null,"2026-01-01",{"$f":"\n     IF(OR($F9=\"N/A\",$E9=0),\n          0,\n          IF( YEAR($G9)>YEAR(U9),\n             0,\n             $D9*(1-     DATEDIF($G9,DATE(YEAR(U9)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9)     )\n             )\n     )","v":1012766.9364975063},182292.84682348659,null,"2027-01-01",{"$f":"\n     IF(OR($F9=\"N/A\",$E9=0),\n          0,\n          IF( YEAR($G9)>YEAR(Y9),\n             0,\n             $D9*(1-     DATEDIF($G9,DATE(YEAR(Y9)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9)     )\n             )\n     )","v":967130.97692185908},176134.99553763794,null,"2028-01-01",{"$f":"\n     IF(OR($F9=\"N/A\",$E9=0),\n          0,\n          IF( YEAR($G9)>YEAR(AC9),\n             0,\n             $D9*(1-     DATEDIF($G9,DATE(YEAR(AC9)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9)     )\n             )\n     )","v":921495.01734621194},169977.14425178929,null,"2029-01-01",{"$f":"\n     IF(OR($F9=\"N/A\",$E9=0),\n          0,\n          IF( YEAR($G9)>YEAR(AG9),\n             0,\n             $D9*(1-     DATEDIF($G9,DATE(YEAR(AG9)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9)     )\n             )\n     )","v":875859.05777056469},163819.29296594064,null,"2030-01-01",{"$f":"\n     IF(OR($F9=\"N/A\",$E9=0),\n          0,\n          IF( YEAR($G9)>YEAR(AK9),\n             0,\n             $D9*(1-     DATEDIF($G9,DATE(YEAR(AK9)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9)     )\n             )\n     )","v":830223.09819491743},157661.44168009196,null,"2031-01-01",{"$f":"\n     IF(OR($F9=\"N/A\",$E9=0),\n          0,\n          IF( YEAR($G9)>YEAR(AO9),\n             0,\n             $D9*(1-     DATEDIF($G9,DATE(YEAR(AO9)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9)     )\n             )\n     )","v":784587.13861927018},151503.59039424328,null,"2032-01-01",{"$f":"\n     IF(OR($F9=\"N/A\",$E9=0),\n          0,\n          IF( YEAR($G9)>YEAR(AS9),\n             0,\n             $D9*(1-     DATEDIF($G9,DATE(YEAR(AS9)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9)     )\n             )\n     )","v":738951.17904362292},145345.73910839463,null,"2033-01-01",{"$f":"\n     IF(OR($F9=\"N/A\",$E9=0),\n          0,\n          IF( YEAR($G9)>YEAR(AW9),\n             0,\n             $D9*(1-     DATEDIF($G9,DATE(YEAR(AW9)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9)     )\n             )\n     )","v":693315.21946797578},139187.88782254598]
[{"$f":"'Upgrade Information'!B10","v":"b0010"},null,{"$f":"IF(B10=\"\", 'Upgrade Information'!F10,B10)","v":"BGE"},{"$f":"1000000*'Upgrade Information'!E10","v":9060000},{"$f":"'Upgrade Information'!H10","v":205909.09090909091},{"$f":"\n     IF(ISERROR(VLOOKUP($C10,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C10,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12012602304512396},{"$f":"IF('Upgrade Information'!D10=\"\",\"\",'Upgrade Information'!D10)","v":"2003-05-01"},null,{"$f":"\nIF(F10=\"N/A\",\"N/A\",\n     VLOOKUP($C10,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F10=\"N/A\",$E10=0),\n          0,\n          IF( YEAR($G10)>YEAR(I10),\n             0,\n             $D10*(1-     DATEDIF($G10,DATE(YEAR(I10)+1,1,1),\"m\")/(12*'Upgrade Information'!$G10)     )\n             )\n     )","v":4804545.4545454541},783060.02890316374,null,"2024-06-01",{"$f":"\n     IF(OR($F10=\"N/A\",$E10=0),\n          0,\n          IF( YEAR($G10)>YEAR(M10),\n             0,\n             $D10*(1-     DATEDIF($G10,DATE(YEAR(M10)+1,1,1),\"m\")/(12*'Upgrade Information'!$G10)     )\n             )\n     )","v":4598636.3636363633},758324.98870341771,null,"2025-06-01",{"$f":"\n     IF(OR($F10=\"N/A\",$E10=0),\n          0,\n          IF( YEAR($G10)>YEAR(Q10),\n             0,\n             $D10*(1-     DATEDIF($G10,DATE(YEAR(Q10)+1,1,1),\"m\")/(12*'Upgrade Information'!$G10)     )\n             )\n     )","v":4392727.2727272725},733589.9485036718,null,"2026-06-01",{"$f":"\n     IF(OR($F10=\"N/A\",$E10=0),\n          0,\n          IF( YEAR($G10)>YEAR(U10),\n             0,\n             $D10*(1-     DATEDIF($G10,DATE(YEAR(U10)+1,1,1),\"m\")/(12*'Upgrade Information'!$G10)     )\n             )\n     )","v":4186818.1818181821},708854.90830392588,null,"2027-06-01",{"$f":"\n     IF(OR($F10=\"N/A\",$E10=0),\n          0,\n          IF( YEAR($G10)>YEAR(Y10),\n             0,\n             $D10*(1-     DATEDIF($G10,DATE(YEAR(Y10)+1,1,1),\"m\")/(12*'Upgrade Information'!$G10)     )\n             )\n     )","v":3980909.0909090913},684119.86810417986,null,"2028-06-01",{"$f":"\n     IF(OR($F10=\"N/A\",$E10=0),\n          0,\n          IF( YEAR($G10)>YEAR(AC10),\n             0,\n             $D10*(1-     DATEDIF($G10,DATE(YEAR(AC10)+1,1,1),\"m\")/(12*'Upgrade Information'!$G10)     )\n             )\n     )","v":3774999.9999999995},659384.82790443383,null,"2029-06-01",{"$f":"\n     IF(OR($F10=\"N/A\",$E10=0),\n          0,\n          IF( YEAR($G10)>YEAR(AG10),\n             0,\n             $D10*(1-     DATEDIF($G10,DATE(YEAR(AG10)+1,1,1),\"m\")/(12*'Upgrade Information'!$G10)     )\n             )\n     )","v":3569090.9090909087},634649.7877046878,null,"2030-06-01",{"$f":"\n     IF(OR($F10=\"N/A\",$E10=0),\n          0,\n          IF( YEAR($G10)>YEAR(AK10),\n             0,\n             $D10*(1-     DATEDIF($G10,DATE(YEAR(AK10)+1,1,1),\"m\")/(12*'Upgrade Information'!$G10)     )\n             )\n     )","v":3363181.8181818184},609914.74750494189,null,"2031-06-01",{"$f":"\n     IF(OR($F10=\"N/A\",$E10=0),\n          0,\n          IF( YEAR($G10)>YEAR(AO10),\n             0,\n             $D10*(1-     DATEDIF($G10,DATE(YEAR(AO10)+1,1,1),\"m\")/(12*'Upgrade Information'!$G10)     )\n             )\n     )","v":3157272.7272727275},585179.70730519597,null,"2032-06-01",{"$f":"\n     IF(OR($F10=\"N/A\",$E10=0),\n          0,\n          IF( YEAR($G10)>YEAR(AS10),\n             0,\n             $D10*(1-     DATEDIF($G10,DATE(YEAR(AS10)+1,1,1),\"m\")/(12*'Upgrade Information'!$G10)     )\n             )\n     )","v":2951363.6363636367},560444.66710544995,null,"2033-06-01",{"$f":"\n     IF(OR($F10=\"N/A\",$E10=0),\n          0,\n          IF( YEAR($G10)>YEAR(AW10),\n             0,\n             $D10*(1-     DATEDIF($G10,DATE(YEAR(AW10)+1,1,1),\"m\")/(12*'Upgrade Information'!$G10)     )\n             )\n     )","v":2745454.5454545449},535709.62690570392]
[{"$f":"'Upgrade Information'!B11","v":"b0011"},null,{"$f":"IF(B11=\"\", 'Upgrade Information'!F11,B11)","v":"ME"},{"$f":"1000000*'Upgrade Information'!E11","v":500000},{"$f":"'Upgrade Information'!H11","v":11023.178641460678},{"$f":"\n     IF(ISERROR(VLOOKUP($C11,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C11,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D11=\"\",\"\",'Upgrade Information'!D11)","v":"2003-08-29"},null,{"$f":"\nIF(F11=\"N/A\",\"N/A\",\n     VLOOKUP($C11,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F11=\"N/A\",$E11=0),\n          0,\n          IF( YEAR($G11)>YEAR(I11),\n             0,\n             $D11*(1-     DATEDIF($G11,DATE(YEAR(I11)+1,1,1),\"m\")/(12*'Upgrade Information'!$G11)     )\n             )\n     )","v":275862.03429029952},48246.399066036502,null,"2024-01-01",{"$f":"\n     IF(OR($F11=\"N/A\",$E11=0),\n          0,\n          IF( YEAR($G11)>YEAR(M11),\n             0,\n             $D11*(1-     DATEDIF($G11,DATE(YEAR(M11)+1,1,1),\"m\")/(12*'Upgrade Information'!$G11)     )\n             )\n     )","v":264838.85564883886},46758.995373802529,null,"2025-01-01",{"$f":"\n     IF(OR($F11=\"N/A\",$E11=0),\n          0,\n          IF( YEAR($G11)>YEAR(Q11),\n             0,\n             $D11*(1-     DATEDIF($G11,DATE(YEAR(Q11)+1,1,1),\"m\")/(12*'Upgrade Information'!$G11)     )\n             )\n     )","v":253815.67700737817},45271.591681568549,null,"2026-01-01",{"$f":"\n     IF(OR($F11=\"N/A\",$E11=0),\n          0,\n          IF( YEAR($G11)>YEAR(U11),\n             0,\n             $D11*(1-     DATEDIF($G11,DATE(YEAR(U11)+1,1,1),\"m\")/(12*'Upgrade Information'!$G11)     )\n             )\n     )","v":242792.49836591748},43784.187989334576,null,"2027-01-01",{"$f":"\n     IF(OR($F11=\"N/A\",$E11=0),\n          0,\n          IF( YEAR($G11)>YEAR(Y11),\n             0,\n             $D11*(1-     DATEDIF($G11,DATE(YEAR(Y11)+1,1,1),\"m\")/(12*'Upgrade Information'!$G11)     )\n             )\n     )","v":231769.31972445684},42296.78429710061,null,"2028-01-01",{"$f":"\n     IF(OR($F11=\"N/A\",$E11=0),\n          0,\n          IF( YEAR($G11)>YEAR(AC11),\n             0,\n             $D11*(1-     DATEDIF($G11,DATE(YEAR(AC11)+1,1,1),\"m\")/(12*'Upgrade Information'!$G11)     )\n             )\n     )","v":220746.14108299618},40809.38060486663,null,"2029-01-01",{"$f":"\n     IF(OR($F11=\"N/A\",$E11=0),\n          0,\n          IF( YEAR($G11)>YEAR(AG11),\n             0,\n             $D11*(1-     DATEDIF($G11,DATE(YEAR(AG11)+1,1,1),\"m\")/(12*'Upgrade Information'!$G11)     )\n             )\n     )","v":209722.96244153549},39321.976912632657,null,"2030-01-01",{"$f":"\n     IF(OR($F11=\"N/A\",$E11=0),\n          0,\n          IF( YEAR($G11)>YEAR(AK11),\n             0,\n             $D11*(1-     DATEDIF($G11,DATE(YEAR(AK11)+1,1,1),\"m\")/(12*'Upgrade Information'!$G11)     )\n             )\n     )","v":198699.7838000748},37834.573220398677,null,"2031-01-01",{"$f":"\n     IF(OR($F11=\"N/A\",$E11=0),\n          0,\n          IF( YEAR($G11)>YEAR(AO11),\n             0,\n             $D11*(1-     DATEDIF($G11,DATE(YEAR(AO11)+1,1,1),\"m\")/(12*'Upgrade Information'!$G11)     )\n             )\n     )","v":187676.60515861411},36347.169528164704,null,"2032-01-01",{"$f":"\n     IF(OR($F11=\"N/A\",$E11=0),\n          0,\n          IF( YEAR($G11)>YEAR(AS11),\n             0,\n             $D11*(1-     DATEDIF($G11,DATE(YEAR(AS11)+1,1,1),\"m\")/(12*'Upgrade Information'!$G11)     )\n             )\n     )","v":176653.42651715342},34859.765835930724,null,"2033-01-01",{"$f":"\n     IF(OR($F11=\"N/A\",$E11=0),\n          0,\n          IF( YEAR($G11)>YEAR(AW11),\n             0,\n             $D11*(1-     DATEDIF($G11,DATE(YEAR(AW11)+1,1,1),\"m\")/(12*'Upgrade Information'!$G11)     )\n             )\n     )","v":165630.24787569276},33372.362143696751]
[{"$f":"'Upgrade Information'!B12","v":"b0012"},null,{"$f":"IF(B12=\"\", 'Upgrade Information'!F12,B12)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E12","v":405000},{"$f":"'Upgrade Information'!H12","v":9642.8571428571431},{"$f":"\n     IF(ISERROR(VLOOKUP($C12,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C12,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D12=\"\",\"\",'Upgrade Information'!D12)","v":"2004-06-30"},null,{"$f":"\nIF(F12=\"N/A\",\"N/A\",\n     VLOOKUP($C12,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F12=\"N/A\",$E12=0),\n          0,\n          IF( YEAR($G12)>YEAR(I12),\n             0,\n             $D12*(1-     DATEDIF($G12,DATE(YEAR(I12)+1,1,1),\"m\")/(12*'Upgrade Information'!$G12)     )\n             )\n     )","v":216964.28571428571},30204.345535714288,null,"2024-01-01",{"$f":"\n     IF(OR($F12=\"N/A\",$E12=0),\n          0,\n          IF( YEAR($G12)>YEAR(M12),\n             0,\n             $D12*(1-     DATEDIF($G12,DATE(YEAR(M12)+1,1,1),\"m\")/(12*'Upgrade Information'!$G12)     )\n             )\n     )","v":207321.42857142855},29290.501607142854,null,"2025-01-01",{"$f":"\n     IF(OR($F12=\"N/A\",$E12=0),\n          0,\n          IF( YEAR($G12)>YEAR(Q12),\n             0,\n             $D12*(1-     DATEDIF($G12,DATE(YEAR(Q12)+1,1,1),\"m\")/(12*'Upgrade Information'!$G12)     )\n             )\n     )","v":197678.57142857145},28376.657678571435,null,"2026-01-01",{"$f":"\n     IF(OR($F12=\"N/A\",$E12=0),\n          0,\n          IF( YEAR($G12)>YEAR(U12),\n             0,\n             $D12*(1-     DATEDIF($G12,DATE(YEAR(U12)+1,1,1),\"m\")/(12*'Upgrade Information'!$G12)     )\n             )\n     )","v":188035.71428571429},27462.813750000001,null,"2027-01-01",{"$f":"\n     IF(OR($F12=\"N/A\",$E12=0),\n          0,\n          IF( YEAR($G12)>YEAR(Y12),\n             0,\n             $D12*(1-     DATEDIF($G12,DATE(YEAR(Y12)+1,1,1),\"m\")/(12*'Upgrade Information'!$G12)     )\n             )\n     )","v":178392.85714285713},26548.969821428575,null,"2028-01-01",{"$f":"\n     IF(OR($F12=\"N/A\",$E12=0),\n          0,\n          IF( YEAR($G12)>YEAR(AC12),\n             0,\n             $D12*(1-     DATEDIF($G12,DATE(YEAR(AC12)+1,1,1),\"m\")/(12*'Upgrade Information'!$G12)     )\n             )\n     )","v":168749.99999999997},25635.125892857141,null,"2029-01-01",{"$f":"\n     IF(OR($F12=\"N/A\",$E12=0),\n          0,\n          IF( YEAR($G12)>YEAR(AG12),\n             0,\n             $D12*(1-     DATEDIF($G12,DATE(YEAR(AG12)+1,1,1),\"m\")/(12*'Upgrade Information'!$G12)     )\n             )\n     )","v":159107.14285714287},24721.281964285718,null,"2030-01-01",{"$f":"\n     IF(OR($F12=\"N/A\",$E12=0),\n          0,\n          IF( YEAR($G12)>YEAR(AK12),\n             0,\n             $D12*(1-     DATEDIF($G12,DATE(YEAR(AK12)+1,1,1),\"m\")/(12*'Upgrade Information'!$G12)     )\n             )\n     )","v":149464.28571428571},23807.438035714287,null,"2031-01-01",{"$f":"\n     IF(OR($F12=\"N/A\",$E12=0),\n          0,\n          IF( YEAR($G12)>YEAR(AO12),\n             0,\n             $D12*(1-     DATEDIF($G12,DATE(YEAR(AO12)+1,1,1),\"m\")/(12*'Upgrade Information'!$G12)     )\n             )\n     )","v":139821.42857142858},22893.594107142861,null,"2032-01-01",{"$f":"\n     IF(OR($F12=\"N/A\",$E12=0),\n          0,\n          IF( YEAR($G12)>YEAR(AS12),\n             0,\n             $D12*(1-     DATEDIF($G12,DATE(YEAR(AS12)+1,1,1),\"m\")/(12*'Upgrade Information'!$G12)     )\n             )\n     )","v":130178.57142857142},21979.750178571427,null,"2033-01-01",{"$f":"\n     IF(OR($F12=\"N/A\",$E12=0),\n          0,\n          IF( YEAR($G12)>YEAR(AW12),\n             0,\n             $D12*(1-     DATEDIF($G12,DATE(YEAR(AW12)+1,1,1),\"m\")/(12*'Upgrade Information'!$G12)     )\n             )\n     )","v":120535.7142857143},21065.906250000004]
[{"$f":"'Upgrade Information'!B13","v":"b0013"},null,{"$f":"IF(B13=\"\", 'Upgrade Information'!F13,B13)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E13","v":22300000},{"$f":"'Upgrade Information'!H13","v":530952.38095238095},{"$f":"\n     IF(ISERROR(VLOOKUP($C13,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C13,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D13=\"\",\"\",'Upgrade Information'!D13)","v":"2004-05-20"},null,{"$f":"\nIF(F13=\"N/A\",\"N/A\",\n     VLOOKUP($C13,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F13=\"N/A\",$E13=0),\n          0,\n          IF( YEAR($G13)>YEAR(I13),\n             0,\n             $D13*(1-     DATEDIF($G13,DATE(YEAR(I13)+1,1,1),\"m\")/(12*'Upgrade Information'!$G13)     )\n             )\n     )","v":11902182.539682539},1658910.3180555557,null,"2024-01-01",{"$f":"\n     IF(OR($F13=\"N/A\",$E13=0),\n          0,\n          IF( YEAR($G13)>YEAR(M13),\n             0,\n             $D13*(1-     DATEDIF($G13,DATE(YEAR(M13)+1,1,1),\"m\")/(12*'Upgrade Information'!$G13)     )\n             )\n     )","v":11371230.158730159},1608592.4918650794,null,"2025-01-01",{"$f":"\n     IF(OR($F13=\"N/A\",$E13=0),\n          0,\n          IF( YEAR($G13)>YEAR(Q13),\n             0,\n             $D13*(1-     DATEDIF($G13,DATE(YEAR(Q13)+1,1,1),\"m\")/(12*'Upgrade Information'!$G13)     )\n             )\n     )","v":10840277.777777778},1558274.6656746033,null,"2026-01-01",{"$f":"\n     IF(OR($F13=\"N/A\",$E13=0),\n          0,\n          IF( YEAR($G13)>YEAR(U13),\n             0,\n             $D13*(1-     DATEDIF($G13,DATE(YEAR(U13)+1,1,1),\"m\")/(12*'Upgrade Information'!$G13)     )\n             )\n     )","v":10309325.396825397},1507956.8394841272,null,"2027-01-01",{"$f":"\n     IF(OR($F13=\"N/A\",$E13=0),\n          0,\n          IF( YEAR($G13)>YEAR(Y13),\n             0,\n             $D13*(1-     DATEDIF($G13,DATE(YEAR(Y13)+1,1,1),\"m\")/(12*'Upgrade Information'!$G13)     )\n             )\n     )","v":9778373.0158730149},1457639.0132936507,null,"2028-01-01",{"$f":"\n     IF(OR($F13=\"N/A\",$E13=0),\n          0,\n          IF( YEAR($G13)>YEAR(AC13),\n             0,\n             $D13*(1-     DATEDIF($G13,DATE(YEAR(AC13)+1,1,1),\"m\")/(12*'Upgrade Information'!$G13)     )\n             )\n     )","v":9247420.6349206343},1407321.1871031746,null,"2029-01-01",{"$f":"\n     IF(OR($F13=\"N/A\",$E13=0),\n          0,\n          IF( YEAR($G13)>YEAR(AG13),\n             0,\n             $D13*(1-     DATEDIF($G13,DATE(YEAR(AG13)+1,1,1),\"m\")/(12*'Upgrade Information'!$G13)     )\n             )\n     )","v":8716468.2539682556},1357003.3609126988,null,"2030-01-01",{"$f":"\n     IF(OR($F13=\"N/A\",$E13=0),\n          0,\n          IF( YEAR($G13)>YEAR(AK13),\n             0,\n             $D13*(1-     DATEDIF($G13,DATE(YEAR(AK13)+1,1,1),\"m\")/(12*'Upgrade Information'!$G13)     )\n             )\n     )","v":8185515.8730158741},1306685.5347222225,null,"2031-01-01",{"$f":"\n     IF(OR($F13=\"N/A\",$E13=0),\n          0,\n          IF( YEAR($G13)>YEAR(AO13),\n             0,\n             $D13*(1-     DATEDIF($G13,DATE(YEAR(AO13)+1,1,1),\"m\")/(12*'Upgrade Information'!$G13)     )\n             )\n     )","v":7654563.4920634925},1256367.7085317462,null,"2032-01-01",{"$f":"\n     IF(OR($F13=\"N/A\",$E13=0),\n          0,\n          IF( YEAR($G13)>YEAR(AS13),\n             0,\n             $D13*(1-     DATEDIF($G13,DATE(YEAR(AS13)+1,1,1),\"m\")/(12*'Upgrade Information'!$G13)     )\n             )\n     )","v":7123611.111111111},1206049.8823412699,null,"2033-01-01",{"$f":"\n     IF(OR($F13=\"N/A\",$E13=0),\n          0,\n          IF( YEAR($G13)>YEAR(AW13),\n             0,\n             $D13*(1-     DATEDIF($G13,DATE(YEAR(AW13)+1,1,1),\"m\")/(12*'Upgrade Information'!$G13)     )\n             )\n     )","v":6592658.7301587295},1155732.0561507936]
[{"$f":"'Upgrade Information'!B14","v":"b0015"},null,{"$f":"IF(B14=\"\", 'Upgrade Information'!F14,B14)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E14","v":350000},{"$f":"'Upgrade Information'!H14","v":7446.8085106382978},{"$f":"\n     IF(ISERROR(VLOOKUP($C14,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C14,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D14=\"\",\"\",'Upgrade Information'!D14)","v":"2002-05-31"},null,{"$f":"\nIF(F14=\"N/A\",\"N/A\",\n     VLOOKUP($C14,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F14=\"N/A\",$E14=0),\n          0,\n          IF( YEAR($G14)>YEAR(I14),\n             0,\n             $D14*(1-     DATEDIF($G14,DATE(YEAR(I14)+1,1,1),\"m\")/(12*'Upgrade Information'!$G14)     )\n             )\n     )","v":189273.04964539007},24835.512854609926,null,"2024-01-01",{"$f":"\n     IF(OR($F14=\"N/A\",$E14=0),\n          0,\n          IF( YEAR($G14)>YEAR(M14),\n             0,\n             $D14*(1-     DATEDIF($G14,DATE(YEAR(M14)+1,1,1),\"m\")/(12*'Upgrade Information'!$G14)     )\n             )\n     )","v":181826.24113475176},24151.367109929077,null,"2025-01-01",{"$f":"\n     IF(OR($F14=\"N/A\",$E14=0),\n          0,\n          IF( YEAR($G14)>YEAR(Q14),\n             0,\n             $D14*(1-     DATEDIF($G14,DATE(YEAR(Q14)+1,1,1),\"m\")/(12*'Upgrade Information'!$G14)     )\n             )\n     )","v":174379.43262411348},23467.221365248228,null,"2026-01-01",{"$f":"\n     IF(OR($F14=\"N/A\",$E14=0),\n          0,\n          IF( YEAR($G14)>YEAR(U14),\n             0,\n             $D14*(1-     DATEDIF($G14,DATE(YEAR(U14)+1,1,1),\"m\")/(12*'Upgrade Information'!$G14)     )\n             )\n     )","v":166932.62411347518},22783.075620567375,null,"2027-01-01",{"$f":"\n     IF(OR($F14=\"N/A\",$E14=0),\n          0,\n          IF( YEAR($G14)>YEAR(Y14),\n             0,\n             $D14*(1-     DATEDIF($G14,DATE(YEAR(Y14)+1,1,1),\"m\")/(12*'Upgrade Information'!$G14)     )\n             )\n     )","v":159485.81560283687},22098.929875886522,null,"2028-01-01",{"$f":"\n     IF(OR($F14=\"N/A\",$E14=0),\n          0,\n          IF( YEAR($G14)>YEAR(AC14),\n             0,\n             $D14*(1-     DATEDIF($G14,DATE(YEAR(AC14)+1,1,1),\"m\")/(12*'Upgrade Information'!$G14)     )\n             )\n     )","v":152039.00709219859},21414.784131205673,null,"2029-01-01",{"$f":"\n     IF(OR($F14=\"N/A\",$E14=0),\n          0,\n          IF( YEAR($G14)>YEAR(AG14),\n             0,\n             $D14*(1-     DATEDIF($G14,DATE(YEAR(AG14)+1,1,1),\"m\")/(12*'Upgrade Information'!$G14)     )\n             )\n     )","v":144592.19858156028},20730.638386524821,null,"2030-01-01",{"$f":"\n     IF(OR($F14=\"N/A\",$E14=0),\n          0,\n          IF( YEAR($G14)>YEAR(AK14),\n             0,\n             $D14*(1-     DATEDIF($G14,DATE(YEAR(AK14)+1,1,1),\"m\")/(12*'Upgrade Information'!$G14)     )\n             )\n     )","v":137145.39007092197},20046.492641843968,null,"2031-01-01",{"$f":"\n     IF(OR($F14=\"N/A\",$E14=0),\n          0,\n          IF( YEAR($G14)>YEAR(AO14),\n             0,\n             $D14*(1-     DATEDIF($G14,DATE(YEAR(AO14)+1,1,1),\"m\")/(12*'Upgrade Information'!$G14)     )\n             )\n     )","v":129698.58156028367},19362.346897163119,null,"2032-01-01",{"$f":"\n     IF(OR($F14=\"N/A\",$E14=0),\n          0,\n          IF( YEAR($G14)>YEAR(AS14),\n             0,\n             $D14*(1-     DATEDIF($G14,DATE(YEAR(AS14)+1,1,1),\"m\")/(12*'Upgrade Information'!$G14)     )\n             )\n     )","v":122251.7730496454},18678.20115248227,null,"2033-01-01",{"$f":"\n     IF(OR($F14=\"N/A\",$E14=0),\n          0,\n          IF( YEAR($G14)>YEAR(AW14),\n             0,\n             $D14*(1-     DATEDIF($G14,DATE(YEAR(AW14)+1,1,1),\"m\")/(12*'Upgrade Information'!$G14)     )\n             )\n     )","v":114804.96453900709},17994.055407801417]
[{"$f":"'Upgrade Information'!B15","v":"b0016"},null,{"$f":"IF(B15=\"\", 'Upgrade Information'!F15,B15)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E15","v":350000},{"$f":"'Upgrade Information'!H15","v":7446.8085106382978},{"$f":"\n     IF(ISERROR(VLOOKUP($C15,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C15,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D15=\"\",\"\",'Upgrade Information'!D15)","v":"2002-06-30"},null,{"$f":"\nIF(F15=\"N/A\",\"N/A\",\n     VLOOKUP($C15,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F15=\"N/A\",$E15=0),\n          0,\n          IF( YEAR($G15)>YEAR(I15),\n             0,\n             $D15*(1-     DATEDIF($G15,DATE(YEAR(I15)+1,1,1),\"m\")/(12*'Upgrade Information'!$G15)     )\n             )\n     )","v":189893.61702127662},24892.525000000001,null,"2024-01-01",{"$f":"\n     IF(OR($F15=\"N/A\",$E15=0),\n          0,\n          IF( YEAR($G15)>YEAR(M15),\n             0,\n             $D15*(1-     DATEDIF($G15,DATE(YEAR(M15)+1,1,1),\"m\")/(12*'Upgrade Information'!$G15)     )\n             )\n     )","v":182446.80851063828},24208.379255319145,null,"2025-01-01",{"$f":"\n     IF(OR($F15=\"N/A\",$E15=0),\n          0,\n          IF( YEAR($G15)>YEAR(Q15),\n             0,\n             $D15*(1-     DATEDIF($G15,DATE(YEAR(Q15)+1,1,1),\"m\")/(12*'Upgrade Information'!$G15)     )\n             )\n     )","v":175000},23524.233510638296,null,"2026-01-01",{"$f":"\n     IF(OR($F15=\"N/A\",$E15=0),\n          0,\n          IF( YEAR($G15)>YEAR(U15),\n             0,\n             $D15*(1-     DATEDIF($G15,DATE(YEAR(U15)+1,1,1),\"m\")/(12*'Upgrade Information'!$G15)     )\n             )\n     )","v":167553.19148936169},22840.087765957443,null,"2027-01-01",{"$f":"\n     IF(OR($F15=\"N/A\",$E15=0),\n          0,\n          IF( YEAR($G15)>YEAR(Y15),\n             0,\n             $D15*(1-     DATEDIF($G15,DATE(YEAR(Y15)+1,1,1),\"m\")/(12*'Upgrade Information'!$G15)     )\n             )\n     )","v":160106.38297872341},22155.942021276594,null,"2028-01-01",{"$f":"\n     IF(OR($F15=\"N/A\",$E15=0),\n          0,\n          IF( YEAR($G15)>YEAR(AC15),\n             0,\n             $D15*(1-     DATEDIF($G15,DATE(YEAR(AC15)+1,1,1),\"m\")/(12*'Upgrade Information'!$G15)     )\n             )\n     )","v":152659.57446808511},21471.796276595745,null,"2029-01-01",{"$f":"\n     IF(OR($F15=\"N/A\",$E15=0),\n          0,\n          IF( YEAR($G15)>YEAR(AG15),\n             0,\n             $D15*(1-     DATEDIF($G15,DATE(YEAR(AG15)+1,1,1),\"m\")/(12*'Upgrade Information'!$G15)     )\n             )\n     )","v":145212.7659574468},20787.650531914893,null,"2030-01-01",{"$f":"\n     IF(OR($F15=\"N/A\",$E15=0),\n          0,\n          IF( YEAR($G15)>YEAR(AK15),\n             0,\n             $D15*(1-     DATEDIF($G15,DATE(YEAR(AK15)+1,1,1),\"m\")/(12*'Upgrade Information'!$G15)     )\n             )\n     )","v":137765.95744680849},20103.50478723404,null,"2031-01-01",{"$f":"\n     IF(OR($F15=\"N/A\",$E15=0),\n          0,\n          IF( YEAR($G15)>YEAR(AO15),\n             0,\n             $D15*(1-     DATEDIF($G15,DATE(YEAR(AO15)+1,1,1),\"m\")/(12*'Upgrade Information'!$G15)     )\n             )\n     )","v":130319.14893617023},19419.359042553191,null,"2032-01-01",{"$f":"\n     IF(OR($F15=\"N/A\",$E15=0),\n          0,\n          IF( YEAR($G15)>YEAR(AS15),\n             0,\n             $D15*(1-     DATEDIF($G15,DATE(YEAR(AS15)+1,1,1),\"m\")/(12*'Upgrade Information'!$G15)     )\n             )\n     )","v":122872.34042553192},18735.213297872338,null,"2033-01-01",{"$f":"\n     IF(OR($F15=\"N/A\",$E15=0),\n          0,\n          IF( YEAR($G15)>YEAR(AW15),\n             0,\n             $D15*(1-     DATEDIF($G15,DATE(YEAR(AW15)+1,1,1),\"m\")/(12*'Upgrade Information'!$G15)     )\n             )\n     )","v":115425.53191489361},18051.067553191489]
[{"$f":"'Upgrade Information'!B16","v":"b0017"},null,{"$f":"IF(B16=\"\", 'Upgrade Information'!F16,B16)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E16","v":1400000},{"$f":"'Upgrade Information'!H16","v":29787.234042553191},{"$f":"\n     IF(ISERROR(VLOOKUP($C16,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C16,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D16=\"\",\"\",'Upgrade Information'!D16)","v":"2005-05-01"},null,{"$f":"\nIF(F16=\"N/A\",\"N/A\",\n     VLOOKUP($C16,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F16=\"N/A\",$E16=0),\n          0,\n          IF( YEAR($G16)>YEAR(I16),\n             0,\n             $D16*(1-     DATEDIF($G16,DATE(YEAR(I16)+1,1,1),\"m\")/(12*'Upgrade Information'!$G16)     )\n             )\n     )","v":843971.63120567368},107323.75177304963,null,"2024-01-01",{"$f":"\n     IF(OR($F16=\"N/A\",$E16=0),\n          0,\n          IF( YEAR($G16)>YEAR(M16),\n             0,\n             $D16*(1-     DATEDIF($G16,DATE(YEAR(M16)+1,1,1),\"m\")/(12*'Upgrade Information'!$G16)     )\n             )\n     )","v":814184.39716312045},104587.16879432622,null,"2025-01-01",{"$f":"\n     IF(OR($F16=\"N/A\",$E16=0),\n          0,\n          IF( YEAR($G16)>YEAR(Q16),\n             0,\n             $D16*(1-     DATEDIF($G16,DATE(YEAR(Q16)+1,1,1),\"m\")/(12*'Upgrade Information'!$G16)     )\n             )\n     )","v":784397.16312056745},101850.58581560284,null,"2026-01-01",{"$f":"\n     IF(OR($F16=\"N/A\",$E16=0),\n          0,\n          IF( YEAR($G16)>YEAR(U16),\n             0,\n             $D16*(1-     DATEDIF($G16,DATE(YEAR(U16)+1,1,1),\"m\")/(12*'Upgrade Information'!$G16)     )\n             )\n     )","v":754609.92907801422},99114.00283687943,null,"2027-01-01",{"$f":"\n     IF(OR($F16=\"N/A\",$E16=0),\n          0,\n          IF( YEAR($G16)>YEAR(Y16),\n             0,\n             $D16*(1-     DATEDIF($G16,DATE(YEAR(Y16)+1,1,1),\"m\")/(12*'Upgrade Information'!$G16)     )\n             )\n     )","v":724822.69503546099},96377.419858156019,null,"2028-01-01",{"$f":"\n     IF(OR($F16=\"N/A\",$E16=0),\n          0,\n          IF( YEAR($G16)>YEAR(AC16),\n             0,\n             $D16*(1-     DATEDIF($G16,DATE(YEAR(AC16)+1,1,1),\"m\")/(12*'Upgrade Information'!$G16)     )\n             )\n     )","v":695035.46099290787},93640.836879432623,null,"2029-01-01",{"$f":"\n     IF(OR($F16=\"N/A\",$E16=0),\n          0,\n          IF( YEAR($G16)>YEAR(AG16),\n             0,\n             $D16*(1-     DATEDIF($G16,DATE(YEAR(AG16)+1,1,1),\"m\")/(12*'Upgrade Information'!$G16)     )\n             )\n     )","v":665248.22695035464},90904.253900709213,null,"2030-01-01",{"$f":"\n     IF(OR($F16=\"N/A\",$E16=0),\n          0,\n          IF( YEAR($G16)>YEAR(AK16),\n             0,\n             $D16*(1-     DATEDIF($G16,DATE(YEAR(AK16)+1,1,1),\"m\")/(12*'Upgrade Information'!$G16)     )\n             )\n     )","v":635460.99290780141},88167.670921985817,null,"2031-01-01",{"$f":"\n     IF(OR($F16=\"N/A\",$E16=0),\n          0,\n          IF( YEAR($G16)>YEAR(AO16),\n             0,\n             $D16*(1-     DATEDIF($G16,DATE(YEAR(AO16)+1,1,1),\"m\")/(12*'Upgrade Information'!$G16)     )\n             )\n     )","v":605673.75886524818},85431.087943262406,null,"2032-01-01",{"$f":"\n     IF(OR($F16=\"N/A\",$E16=0),\n          0,\n          IF( YEAR($G16)>YEAR(AS16),\n             0,\n             $D16*(1-     DATEDIF($G16,DATE(YEAR(AS16)+1,1,1),\"m\")/(12*'Upgrade Information'!$G16)     )\n             )\n     )","v":575886.52482269506},82694.50496453901,null,"2033-01-01",{"$f":"\n     IF(OR($F16=\"N/A\",$E16=0),\n          0,\n          IF( YEAR($G16)>YEAR(AW16),\n             0,\n             $D16*(1-     DATEDIF($G16,DATE(YEAR(AW16)+1,1,1),\"m\")/(12*'Upgrade Information'!$G16)     )\n             )\n     )","v":546099.29078014183},79957.921985815599]
[{"$f":"'Upgrade Information'!B17","v":"b0018"},null,{"$f":"IF(B17=\"\", 'Upgrade Information'!F17,B17)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E17","v":100000},{"$f":"'Upgrade Information'!H17","v":2127.6595744680849},{"$f":"\n     IF(ISERROR(VLOOKUP($C17,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C17,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D17=\"\",\"\",'Upgrade Information'!D17)","v":"2005-01-10"},null,{"$f":"\nIF(F17=\"N/A\",\"N/A\",\n     VLOOKUP($C17,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F17=\"N/A\",$E17=0),\n          0,\n          IF( YEAR($G17)>YEAR(I17),\n             0,\n             $D17*(1-     DATEDIF($G17,DATE(YEAR(I17)+1,1,1),\"m\")/(12*'Upgrade Information'!$G17)     )\n             )\n     )","v":59751.773049645388},7617.1147163120568,null,"2024-01-01",{"$f":"\n     IF(OR($F17=\"N/A\",$E17=0),\n          0,\n          IF( YEAR($G17)>YEAR(M17),\n             0,\n             $D17*(1-     DATEDIF($G17,DATE(YEAR(M17)+1,1,1),\"m\")/(12*'Upgrade Information'!$G17)     )\n             )\n     )","v":57624.113475177306},7421.6445035460983,null,"2025-01-01",{"$f":"\n     IF(OR($F17=\"N/A\",$E17=0),\n          0,\n          IF( YEAR($G17)>YEAR(Q17),\n             0,\n             $D17*(1-     DATEDIF($G17,DATE(YEAR(Q17)+1,1,1),\"m\")/(12*'Upgrade Information'!$G17)     )\n             )\n     )","v":55496.453900709217},7226.1742907801417,null,"2026-01-01",{"$f":"\n     IF(OR($F17=\"N/A\",$E17=0),\n          0,\n          IF( YEAR($G17)>YEAR(U17),\n             0,\n             $D17*(1-     DATEDIF($G17,DATE(YEAR(U17)+1,1,1),\"m\")/(12*'Upgrade Information'!$G17)     )\n             )\n     )","v":53368.794326241128},7030.7040780141833,null,"2027-01-01",{"$f":"\n     IF(OR($F17=\"N/A\",$E17=0),\n          0,\n          IF( YEAR($G17)>YEAR(Y17),\n             0,\n             $D17*(1-     DATEDIF($G17,DATE(YEAR(Y17)+1,1,1),\"m\")/(12*'Upgrade Information'!$G17)     )\n             )\n     )","v":51241.134751773054},6835.2338652482267,null,"2028-01-01",{"$f":"\n     IF(OR($F17=\"N/A\",$E17=0),\n          0,\n          IF( YEAR($G17)>YEAR(AC17),\n             0,\n             $D17*(1-     DATEDIF($G17,DATE(YEAR(AC17)+1,1,1),\"m\")/(12*'Upgrade Information'!$G17)     )\n             )\n     )","v":49113.475177304965},6639.7636524822683,null,"2029-01-01",{"$f":"\n     IF(OR($F17=\"N/A\",$E17=0),\n          0,\n          IF( YEAR($G17)>YEAR(AG17),\n             0,\n             $D17*(1-     DATEDIF($G17,DATE(YEAR(AG17)+1,1,1),\"m\")/(12*'Upgrade Information'!$G17)     )\n             )\n     )","v":46985.815602836876},6444.2934397163117,null,"2030-01-01",{"$f":"\n     IF(OR($F17=\"N/A\",$E17=0),\n          0,\n          IF( YEAR($G17)>YEAR(AK17),\n             0,\n             $D17*(1-     DATEDIF($G17,DATE(YEAR(AK17)+1,1,1),\"m\")/(12*'Upgrade Information'!$G17)     )\n             )\n     )","v":44858.156028368787},6248.8232269503533,null,"2031-01-01",{"$f":"\n     IF(OR($F17=\"N/A\",$E17=0),\n          0,\n          IF( YEAR($G17)>YEAR(AO17),\n             0,\n             $D17*(1-     DATEDIF($G17,DATE(YEAR(AO17)+1,1,1),\"m\")/(12*'Upgrade Information'!$G17)     )\n             )\n     )","v":42730.496453900712},6053.3530141843967,null,"2032-01-01",{"$f":"\n     IF(OR($F17=\"N/A\",$E17=0),\n          0,\n          IF( YEAR($G17)>YEAR(AS17),\n             0,\n             $D17*(1-     DATEDIF($G17,DATE(YEAR(AS17)+1,1,1),\"m\")/(12*'Upgrade Information'!$G17)     )\n             )\n     )","v":40602.836879432623},5857.8828014184392,null,"2033-01-01",{"$f":"\n     IF(OR($F17=\"N/A\",$E17=0),\n          0,\n          IF( YEAR($G17)>YEAR(AW17),\n             0,\n             $D17*(1-     DATEDIF($G17,DATE(YEAR(AW17)+1,1,1),\"m\")/(12*'Upgrade Information'!$G17)     )\n             )\n     )","v":38475.177304964534},5662.4125886524816]
[{"$f":"'Upgrade Information'!B18","v":"b0022"},null,{"$f":"IF(B18=\"\", 'Upgrade Information'!F18,B18)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E18","v":100000},{"$f":"'Upgrade Information'!H18","v":1449.7534269092309},{"$f":"\n     IF(ISERROR(VLOOKUP($C18,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C18,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D18=\"\",\"\",'Upgrade Information'!D18)","v":"2003-05-31"},null,{"$f":"\nIF(F18=\"N/A\",\"N/A\",\n     VLOOKUP($C18,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F18=\"N/A\",$E18=0),\n          0,\n          IF( YEAR($G18)>YEAR(I18),\n             0,\n             $D18*(1-     DATEDIF($G18,DATE(YEAR(I18)+1,1,1),\"m\")/(12*'Upgrade Information'!$G18)     )\n             )\n     )","v":70159.241962785003},11153.906694384159,null,"2024-06-01",{"$f":"\n     IF(OR($F18=\"N/A\",$E18=0),\n          0,\n          IF( YEAR($G18)>YEAR(M18),\n             0,\n             $D18*(1-     DATEDIF($G18,DATE(YEAR(M18)+1,1,1),\"m\")/(12*'Upgrade Information'!$G18)     )\n             )\n     )","v":68709.488535875775},10953.382443249338,null,"2025-06-01",{"$f":"\n     IF(OR($F18=\"N/A\",$E18=0),\n          0,\n          IF( YEAR($G18)>YEAR(Q18),\n             0,\n             $D18*(1-     DATEDIF($G18,DATE(YEAR(Q18)+1,1,1),\"m\")/(12*'Upgrade Information'!$G18)     )\n             )\n     )","v":67259.735108966546},10752.858192114518,null,"2026-06-01",{"$f":"\n     IF(OR($F18=\"N/A\",$E18=0),\n          0,\n          IF( YEAR($G18)>YEAR(U18),\n             0,\n             $D18*(1-     DATEDIF($G18,DATE(YEAR(U18)+1,1,1),\"m\")/(12*'Upgrade Information'!$G18)     )\n             )\n     )","v":65809.981682057303},10552.333940979695,null,"2027-06-01",{"$f":"\n     IF(OR($F18=\"N/A\",$E18=0),\n          0,\n          IF( YEAR($G18)>YEAR(Y18),\n             0,\n             $D18*(1-     DATEDIF($G18,DATE(YEAR(Y18)+1,1,1),\"m\")/(12*'Upgrade Information'!$G18)     )\n             )\n     )","v":64360.228255148075},10351.809689844875,null,"2028-06-01",{"$f":"\n     IF(OR($F18=\"N/A\",$E18=0),\n          0,\n          IF( YEAR($G18)>YEAR(AC18),\n             0,\n             $D18*(1-     DATEDIF($G18,DATE(YEAR(AC18)+1,1,1),\"m\")/(12*'Upgrade Information'!$G18)     )\n             )\n     )","v":62910.474828238839},10151.285438710052,null,"2029-06-01",{"$f":"\n     IF(OR($F18=\"N/A\",$E18=0),\n          0,\n          IF( YEAR($G18)>YEAR(AG18),\n             0,\n             $D18*(1-     DATEDIF($G18,DATE(YEAR(AG18)+1,1,1),\"m\")/(12*'Upgrade Information'!$G18)     )\n             )\n     )","v":61460.721401329611},9950.7611875752318,null,"2030-06-01",{"$f":"\n     IF(OR($F18=\"N/A\",$E18=0),\n          0,\n          IF( YEAR($G18)>YEAR(AK18),\n             0,\n             $D18*(1-     DATEDIF($G18,DATE(YEAR(AK18)+1,1,1),\"m\")/(12*'Upgrade Information'!$G18)     )\n             )\n     )","v":60010.967974420382},9750.2369364404112,null,"2031-06-01",{"$f":"\n     IF(OR($F18=\"N/A\",$E18=0),\n          0,\n          IF( YEAR($G18)>YEAR(AO18),\n             0,\n             $D18*(1-     DATEDIF($G18,DATE(YEAR(AO18)+1,1,1),\"m\")/(12*'Upgrade Information'!$G18)     )\n             )\n     )","v":58561.214547511154},9549.7126853055906,null,"2032-06-01",{"$f":"\n     IF(OR($F18=\"N/A\",$E18=0),\n          0,\n          IF( YEAR($G18)>YEAR(AS18),\n             0,\n             $D18*(1-     DATEDIF($G18,DATE(YEAR(AS18)+1,1,1),\"m\")/(12*'Upgrade Information'!$G18)     )\n             )\n     )","v":57111.461120601925},9349.1884341707682,null,"2033-06-01",{"$f":"\n     IF(OR($F18=\"N/A\",$E18=0),\n          0,\n          IF( YEAR($G18)>YEAR(AW18),\n             0,\n             $D18*(1-     DATEDIF($G18,DATE(YEAR(AW18)+1,1,1),\"m\")/(12*'Upgrade Information'!$G18)     )\n             )\n     )","v":55661.707693692697},9148.6641830359476]
[{"$f":"'Upgrade Information'!B19","v":"b0023"},null,{"$f":"IF(B19=\"\", 'Upgrade Information'!F19,B19)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E19","v":13900000},{"$f":"'Upgrade Information'!H19","v":397142.85714285716},{"$f":"\n     IF(ISERROR(VLOOKUP($C19,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C19,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D19=\"\",\"\",'Upgrade Information'!D19)","v":"2003-04-24"},null,{"$f":"\nIF(F19=\"N/A\",\"N/A\",\n     VLOOKUP($C19,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F19=\"N/A\",$E19=0),\n          0,\n          IF( YEAR($G19)>YEAR(I19),\n             0,\n             $D19*(1-     DATEDIF($G19,DATE(YEAR(I19)+1,1,1),\"m\")/(12*'Upgrade Information'!$G19)     )\n             )\n     )","v":5692380.9523809524},953627.52380044654,null,"2024-06-01",{"$f":"\n     IF(OR($F19=\"N/A\",$E19=0),\n          0,\n          IF( YEAR($G19)>YEAR(M19),\n             0,\n             $D19*(1-     DATEDIF($G19,DATE(YEAR(M19)+1,1,1),\"m\")/(12*'Upgrade Information'!$G19)     )\n             )\n     )","v":5295238.0952380951},914803.01217317278,null,"2025-06-01",{"$f":"\n     IF(OR($F19=\"N/A\",$E19=0),\n          0,\n          IF( YEAR($G19)>YEAR(Q19),\n             0,\n             $D19*(1-     DATEDIF($G19,DATE(YEAR(Q19)+1,1,1),\"m\")/(12*'Upgrade Information'!$G19)     )\n             )\n     )","v":4898095.2380952379},875978.50054589915,null,"2026-06-01",{"$f":"\n     IF(OR($F19=\"N/A\",$E19=0),\n          0,\n          IF( YEAR($G19)>YEAR(U19),\n             0,\n             $D19*(1-     DATEDIF($G19,DATE(YEAR(U19)+1,1,1),\"m\")/(12*'Upgrade Information'!$G19)     )\n             )\n     )","v":4500952.3809523806},837153.98891862552,null,"2027-06-01",{"$f":"\n     IF(OR($F19=\"N/A\",$E19=0),\n          0,\n          IF( YEAR($G19)>YEAR(Y19),\n             0,\n             $D19*(1-     DATEDIF($G19,DATE(YEAR(Y19)+1,1,1),\"m\")/(12*'Upgrade Information'!$G19)     )\n             )\n     )","v":4103809.5238095233},798329.47729135177,null,"2028-06-01",{"$f":"\n     IF(OR($F19=\"N/A\",$E19=0),\n          0,\n          IF( YEAR($G19)>YEAR(AC19),\n             0,\n             $D19*(1-     DATEDIF($G19,DATE(YEAR(AC19)+1,1,1),\"m\")/(12*'Upgrade Information'!$G19)     )\n             )\n     )","v":3706666.6666666674},759504.96566407825,null,"2029-06-01",{"$f":"\n     IF(OR($F19=\"N/A\",$E19=0),\n          0,\n          IF( YEAR($G19)>YEAR(AG19),\n             0,\n             $D19*(1-     DATEDIF($G19,DATE(YEAR(AG19)+1,1,1),\"m\")/(12*'Upgrade Information'!$G19)     )\n             )\n     )","v":3309523.8095238102},720680.4540368045,null,"2030-06-01",{"$f":"\n     IF(OR($F19=\"N/A\",$E19=0),\n          0,\n          IF( YEAR($G19)>YEAR(AK19),\n             0,\n             $D19*(1-     DATEDIF($G19,DATE(YEAR(AK19)+1,1,1),\"m\")/(12*'Upgrade Information'!$G19)     )\n             )\n     )","v":2912380.9523809529},681855.94240953075,null,"2031-06-01",{"$f":"\n     IF(OR($F19=\"N/A\",$E19=0),\n          0,\n          IF( YEAR($G19)>YEAR(AO19),\n             0,\n             $D19*(1-     DATEDIF($G19,DATE(YEAR(AO19)+1,1,1),\"m\")/(12*'Upgrade Information'!$G19)     )\n             )\n     )","v":2515238.0952380956},643031.43078225711,null,"2032-06-01",{"$f":"\n     IF(OR($F19=\"N/A\",$E19=0),\n          0,\n          IF( YEAR($G19)>YEAR(AS19),\n             0,\n             $D19*(1-     DATEDIF($G19,DATE(YEAR(AS19)+1,1,1),\"m\")/(12*'Upgrade Information'!$G19)     )\n             )\n     )","v":2118095.2380952383},604206.91915498348,null,"2033-06-01",{"$f":"\n     IF(OR($F19=\"N/A\",$E19=0),\n          0,\n          IF( YEAR($G19)>YEAR(AW19),\n             0,\n             $D19*(1-     DATEDIF($G19,DATE(YEAR(AW19)+1,1,1),\"m\")/(12*'Upgrade Information'!$G19)     )\n             )\n     )","v":1720952.3809523811},565382.40752770973]
[{"$f":"'Upgrade Information'!B20","v":"b0024"},null,{"$f":"IF(B20=\"\", 'Upgrade Information'!F20,B20)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E20","v":58000000},{"$f":"'Upgrade Information'!H20","v":1657142.857142857},{"$f":"\n     IF(ISERROR(VLOOKUP($C20,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C20,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D20=\"\",\"\",'Upgrade Information'!D20)","v":"2005-06-29"},null,{"$f":"\nIF(F20=\"N/A\",\"N/A\",\n     VLOOKUP($C20,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F20=\"N/A\",$E20=0),\n          0,\n          IF( YEAR($G20)>YEAR(I20),\n             0,\n             $D20*(1-     DATEDIF($G20,DATE(YEAR(I20)+1,1,1),\"m\")/(12*'Upgrade Information'!$G20)     )\n             )\n     )","v":27342857.142857142},4330168.5857256558,null,"2024-06-01",{"$f":"\n     IF(OR($F20=\"N/A\",$E20=0),\n          0,\n          IF( YEAR($G20)>YEAR(M20),\n             0,\n             $D20*(1-     DATEDIF($G20,DATE(YEAR(M20)+1,1,1),\"m\")/(12*'Upgrade Information'!$G20)     )\n             )\n     )","v":25685714.285714284},4168167.0264176074,null,"2025-06-01",{"$f":"\n     IF(OR($F20=\"N/A\",$E20=0),\n          0,\n          IF( YEAR($G20)>YEAR(Q20),\n             0,\n             $D20*(1-     DATEDIF($G20,DATE(YEAR(Q20)+1,1,1),\"m\")/(12*'Upgrade Information'!$G20)     )\n             )\n     )","v":24028571.428571425},4006165.4671095591,null,"2026-06-01",{"$f":"\n     IF(OR($F20=\"N/A\",$E20=0),\n          0,\n          IF( YEAR($G20)>YEAR(U20),\n             0,\n             $D20*(1-     DATEDIF($G20,DATE(YEAR(U20)+1,1,1),\"m\")/(12*'Upgrade Information'!$G20)     )\n             )\n     )","v":22371428.571428571},3844163.9078015108,null,"2027-06-01",{"$f":"\n     IF(OR($F20=\"N/A\",$E20=0),\n          0,\n          IF( YEAR($G20)>YEAR(Y20),\n             0,\n             $D20*(1-     DATEDIF($G20,DATE(YEAR(Y20)+1,1,1),\"m\")/(12*'Upgrade Information'!$G20)     )\n             )\n     )","v":20714285.714285713},3682162.3484934624,null,"2028-06-01",{"$f":"\n     IF(OR($F20=\"N/A\",$E20=0),\n          0,\n          IF( YEAR($G20)>YEAR(AC20),\n             0,\n             $D20*(1-     DATEDIF($G20,DATE(YEAR(AC20)+1,1,1),\"m\")/(12*'Upgrade Information'!$G20)     )\n             )\n     )","v":19057142.857142862},3520160.7891854141,null,"2029-06-01",{"$f":"\n     IF(OR($F20=\"N/A\",$E20=0),\n          0,\n          IF( YEAR($G20)>YEAR(AG20),\n             0,\n             $D20*(1-     DATEDIF($G20,DATE(YEAR(AG20)+1,1,1),\"m\")/(12*'Upgrade Information'!$G20)     )\n             )\n     )","v":17400000.000000004},3358159.2298773658,null,"2030-06-01",{"$f":"\n     IF(OR($F20=\"N/A\",$E20=0),\n          0,\n          IF( YEAR($G20)>YEAR(AK20),\n             0,\n             $D20*(1-     DATEDIF($G20,DATE(YEAR(AK20)+1,1,1),\"m\")/(12*'Upgrade Information'!$G20)     )\n             )\n     )","v":15742857.142857146},3196157.6705693174,null,"2031-06-01",{"$f":"\n     IF(OR($F20=\"N/A\",$E20=0),\n          0,\n          IF( YEAR($G20)>YEAR(AO20),\n             0,\n             $D20*(1-     DATEDIF($G20,DATE(YEAR(AO20)+1,1,1),\"m\")/(12*'Upgrade Information'!$G20)     )\n             )\n     )","v":14085714.285714287},3034156.1112612691,null,"2032-06-01",{"$f":"\n     IF(OR($F20=\"N/A\",$E20=0),\n          0,\n          IF( YEAR($G20)>YEAR(AS20),\n             0,\n             $D20*(1-     DATEDIF($G20,DATE(YEAR(AS20)+1,1,1),\"m\")/(12*'Upgrade Information'!$G20)     )\n             )\n     )","v":12428571.428571429},2872154.5519532203,null,"2033-06-01",{"$f":"\n     IF(OR($F20=\"N/A\",$E20=0),\n          0,\n          IF( YEAR($G20)>YEAR(AW20),\n             0,\n             $D20*(1-     DATEDIF($G20,DATE(YEAR(AW20)+1,1,1),\"m\")/(12*'Upgrade Information'!$G20)     )\n             )\n     )","v":10771428.571428571},2710152.9926451715]
[{"$f":"'Upgrade Information'!B21","v":"b0025"},null,{"$f":"IF(B21=\"\", 'Upgrade Information'!F21,B21)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E21","v":25000000},{"$f":"'Upgrade Information'!H21","v":531914.89361702127},{"$f":"\n     IF(ISERROR(VLOOKUP($C21,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C21,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D21=\"\",\"\",'Upgrade Information'!D21)","v":"2008-05-23"},null,{"$f":"\nIF(F21=\"N/A\",\"N/A\",\n     VLOOKUP($C21,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F21=\"N/A\",$E21=0),\n          0,\n          IF( YEAR($G21)>YEAR(I21),\n             0,\n             $D21*(1-     DATEDIF($G21,DATE(YEAR(I21)+1,1,1),\"m\")/(12*'Upgrade Information'!$G21)     )\n             )\n     )","v":16710992.907801419},2067170.5230496456,null,"2024-01-01",{"$f":"\n     IF(OR($F21=\"N/A\",$E21=0),\n          0,\n          IF( YEAR($G21)>YEAR(M21),\n             0,\n             $D21*(1-     DATEDIF($G21,DATE(YEAR(M21)+1,1,1),\"m\")/(12*'Upgrade Information'!$G21)     )\n             )\n     )","v":16179078.014184397},2018302.9698581561,null,"2025-01-01",{"$f":"\n     IF(OR($F21=\"N/A\",$E21=0),\n          0,\n          IF( YEAR($G21)>YEAR(Q21),\n             0,\n             $D21*(1-     DATEDIF($G21,DATE(YEAR(Q21)+1,1,1),\"m\")/(12*'Upgrade Information'!$G21)     )\n             )\n     )","v":15647163.120567376},1969435.4166666665,null,"2026-01-01",{"$f":"\n     IF(OR($F21=\"N/A\",$E21=0),\n          0,\n          IF( YEAR($G21)>YEAR(U21),\n             0,\n             $D21*(1-     DATEDIF($G21,DATE(YEAR(U21)+1,1,1),\"m\")/(12*'Upgrade Information'!$G21)     )\n             )\n     )","v":15115248.226950357},1920567.8634751774,null,"2027-01-01",{"$f":"\n     IF(OR($F21=\"N/A\",$E21=0),\n          0,\n          IF( YEAR($G21)>YEAR(Y21),\n             0,\n             $D21*(1-     DATEDIF($G21,DATE(YEAR(Y21)+1,1,1),\"m\")/(12*'Upgrade Information'!$G21)     )\n             )\n     )","v":14583333.333333332},1871700.3102836879,null,"2028-01-01",{"$f":"\n     IF(OR($F21=\"N/A\",$E21=0),\n          0,\n          IF( YEAR($G21)>YEAR(AC21),\n             0,\n             $D21*(1-     DATEDIF($G21,DATE(YEAR(AC21)+1,1,1),\"m\")/(12*'Upgrade Information'!$G21)     )\n             )\n     )","v":14051418.439716313},1822832.7570921984,null,"2029-01-01",{"$f":"\n     IF(OR($F21=\"N/A\",$E21=0),\n          0,\n          IF( YEAR($G21)>YEAR(AG21),\n             0,\n             $D21*(1-     DATEDIF($G21,DATE(YEAR(AG21)+1,1,1),\"m\")/(12*'Upgrade Information'!$G21)     )\n             )\n     )","v":13519503.54609929},1773965.2039007093,null,"2030-01-01",{"$f":"\n     IF(OR($F21=\"N/A\",$E21=0),\n          0,\n          IF( YEAR($G21)>YEAR(AK21),\n             0,\n             $D21*(1-     DATEDIF($G21,DATE(YEAR(AK21)+1,1,1),\"m\")/(12*'Upgrade Information'!$G21)     )\n             )\n     )","v":12987588.652482267},1725097.6507092197,null,"2031-01-01",{"$f":"\n     IF(OR($F21=\"N/A\",$E21=0),\n          0,\n          IF( YEAR($G21)>YEAR(AO21),\n             0,\n             $D21*(1-     DATEDIF($G21,DATE(YEAR(AO21)+1,1,1),\"m\")/(12*'Upgrade Information'!$G21)     )\n             )\n     )","v":12455673.758865248},1676230.0975177307,null,"2032-01-01",{"$f":"\n     IF(OR($F21=\"N/A\",$E21=0),\n          0,\n          IF( YEAR($G21)>YEAR(AS21),\n             0,\n             $D21*(1-     DATEDIF($G21,DATE(YEAR(AS21)+1,1,1),\"m\")/(12*'Upgrade Information'!$G21)     )\n             )\n     )","v":11923758.865248227},1627362.5443262411,null,"2033-01-01",{"$f":"\n     IF(OR($F21=\"N/A\",$E21=0),\n          0,\n          IF( YEAR($G21)>YEAR(AW21),\n             0,\n             $D21*(1-     DATEDIF($G21,DATE(YEAR(AW21)+1,1,1),\"m\")/(12*'Upgrade Information'!$G21)     )\n             )\n     )","v":11391843.971631205},1578494.9911347516]
[{"$f":"'Upgrade Information'!B22","v":"b0026"},null,{"$f":"IF(B22=\"\", 'Upgrade Information'!F22,B22)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E22","v":800000},{"$f":"'Upgrade Information'!H22","v":19047.619047619046},{"$f":"\n     IF(ISERROR(VLOOKUP($C22,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C22,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D22=\"\",\"\",'Upgrade Information'!D22)","v":"2003-11-09"},null,{"$f":"\nIF(F22=\"N/A\",\"N/A\",\n     VLOOKUP($C22,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F22=\"N/A\",$E22=0),\n          0,\n          IF( YEAR($G22)>YEAR(I22),\n             0,\n             $D22*(1-     DATEDIF($G22,DATE(YEAR(I22)+1,1,1),\"m\")/(12*'Upgrade Information'!$G22)     )\n             )\n     )","v":417460.3174603174},58609.915873015867,null,"2024-01-01",{"$f":"\n     IF(OR($F22=\"N/A\",$E22=0),\n          0,\n          IF( YEAR($G22)>YEAR(M22),\n             0,\n             $D22*(1-     DATEDIF($G22,DATE(YEAR(M22)+1,1,1),\"m\")/(12*'Upgrade Information'!$G22)     )\n             )\n     )","v":398412.6984126984},56804.792063492067,null,"2025-01-01",{"$f":"\n     IF(OR($F22=\"N/A\",$E22=0),\n          0,\n          IF( YEAR($G22)>YEAR(Q22),\n             0,\n             $D22*(1-     DATEDIF($G22,DATE(YEAR(Q22)+1,1,1),\"m\")/(12*'Upgrade Information'!$G22)     )\n             )\n     )","v":379365.07936507935},54999.668253968252,null,"2026-01-01",{"$f":"\n     IF(OR($F22=\"N/A\",$E22=0),\n          0,\n          IF( YEAR($G22)>YEAR(U22),\n             0,\n             $D22*(1-     DATEDIF($G22,DATE(YEAR(U22)+1,1,1),\"m\")/(12*'Upgrade Information'!$G22)     )\n             )\n     )","v":360317.4603174603},53194.544444444444,null,"2027-01-01",{"$f":"\n     IF(OR($F22=\"N/A\",$E22=0),\n          0,\n          IF( YEAR($G22)>YEAR(Y22),\n             0,\n             $D22*(1-     DATEDIF($G22,DATE(YEAR(Y22)+1,1,1),\"m\")/(12*'Upgrade Information'!$G22)     )\n             )\n     )","v":341269.8412698413},51389.420634920636,null,"2028-01-01",{"$f":"\n     IF(OR($F22=\"N/A\",$E22=0),\n          0,\n          IF( YEAR($G22)>YEAR(AC22),\n             0,\n             $D22*(1-     DATEDIF($G22,DATE(YEAR(AC22)+1,1,1),\"m\")/(12*'Upgrade Information'!$G22)     )\n             )\n     )","v":322222.22222222225},49584.296825396828,null,"2029-01-01",{"$f":"\n     IF(OR($F22=\"N/A\",$E22=0),\n          0,\n          IF( YEAR($G22)>YEAR(AG22),\n             0,\n             $D22*(1-     DATEDIF($G22,DATE(YEAR(AG22)+1,1,1),\"m\")/(12*'Upgrade Information'!$G22)     )\n             )\n     )","v":303174.60317460314},47779.173015873013,null,"2030-01-01",{"$f":"\n     IF(OR($F22=\"N/A\",$E22=0),\n          0,\n          IF( YEAR($G22)>YEAR(AK22),\n             0,\n             $D22*(1-     DATEDIF($G22,DATE(YEAR(AK22)+1,1,1),\"m\")/(12*'Upgrade Information'!$G22)     )\n             )\n     )","v":284126.98412698408},45974.049206349198,null,"2031-01-01",{"$f":"\n     IF(OR($F22=\"N/A\",$E22=0),\n          0,\n          IF( YEAR($G22)>YEAR(AO22),\n             0,\n             $D22*(1-     DATEDIF($G22,DATE(YEAR(AO22)+1,1,1),\"m\")/(12*'Upgrade Information'!$G22)     )\n             )\n     )","v":265079.36507936509},44168.925396825398,null,"2032-01-01",{"$f":"\n     IF(OR($F22=\"N/A\",$E22=0),\n          0,\n          IF( YEAR($G22)>YEAR(AS22),\n             0,\n             $D22*(1-     DATEDIF($G22,DATE(YEAR(AS22)+1,1,1),\"m\")/(12*'Upgrade Information'!$G22)     )\n             )\n     )","v":246031.74603174604},42363.801587301583,null,"2033-01-01",{"$f":"\n     IF(OR($F22=\"N/A\",$E22=0),\n          0,\n          IF( YEAR($G22)>YEAR(AW22),\n             0,\n             $D22*(1-     DATEDIF($G22,DATE(YEAR(AW22)+1,1,1),\"m\")/(12*'Upgrade Information'!$G22)     )\n             )\n     )","v":226984.12698412698},40558.677777777775]
[{"$f":"'Upgrade Information'!B23","v":"b0027"},null,{"$f":"IF(B23=\"\", 'Upgrade Information'!F23,B23)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E23","v":1000000},{"$f":"'Upgrade Information'!H23","v":23809.523809523809},{"$f":"\n     IF(ISERROR(VLOOKUP($C23,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C23,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D23=\"\",\"\",'Upgrade Information'!D23)","v":"2003-05-23"},null,{"$f":"\nIF(F23=\"N/A\",\"N/A\",\n     VLOOKUP($C23,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F23=\"N/A\",$E23=0),\n          0,\n          IF( YEAR($G23)>YEAR(I23),\n             0,\n             $D23*(1-     DATEDIF($G23,DATE(YEAR(I23)+1,1,1),\"m\")/(12*'Upgrade Information'!$G23)     )\n             )\n     )","v":509920.63492063491},72134.192460317456,null,"2024-01-01",{"$f":"\n     IF(OR($F23=\"N/A\",$E23=0),\n          0,\n          IF( YEAR($G23)>YEAR(M23),\n             0,\n             $D23*(1-     DATEDIF($G23,DATE(YEAR(M23)+1,1,1),\"m\")/(12*'Upgrade Information'!$G23)     )\n             )\n     )","v":486111.11111111118},69877.787698412707,null,"2025-01-01",{"$f":"\n     IF(OR($F23=\"N/A\",$E23=0),\n          0,\n          IF( YEAR($G23)>YEAR(Q23),\n             0,\n             $D23*(1-     DATEDIF($G23,DATE(YEAR(Q23)+1,1,1),\"m\")/(12*'Upgrade Information'!$G23)     )\n             )\n     )","v":462301.58730158734},67621.382936507944,null,"2026-01-01",{"$f":"\n     IF(OR($F23=\"N/A\",$E23=0),\n          0,\n          IF( YEAR($G23)>YEAR(U23),\n             0,\n             $D23*(1-     DATEDIF($G23,DATE(YEAR(U23)+1,1,1),\"m\")/(12*'Upgrade Information'!$G23)     )\n             )\n     )","v":438492.06349206349},65364.97817460318,null,"2027-01-01",{"$f":"\n     IF(OR($F23=\"N/A\",$E23=0),\n          0,\n          IF( YEAR($G23)>YEAR(Y23),\n             0,\n             $D23*(1-     DATEDIF($G23,DATE(YEAR(Y23)+1,1,1),\"m\")/(12*'Upgrade Information'!$G23)     )\n             )\n     )","v":414682.53968253965},63108.57341269841,null,"2028-01-01",{"$f":"\n     IF(OR($F23=\"N/A\",$E23=0),\n          0,\n          IF( YEAR($G23)>YEAR(AC23),\n             0,\n             $D23*(1-     DATEDIF($G23,DATE(YEAR(AC23)+1,1,1),\"m\")/(12*'Upgrade Information'!$G23)     )\n             )\n     )","v":390873.01587301592},60852.168650793654,null,"2029-01-01",{"$f":"\n     IF(OR($F23=\"N/A\",$E23=0),\n          0,\n          IF( YEAR($G23)>YEAR(AG23),\n             0,\n             $D23*(1-     DATEDIF($G23,DATE(YEAR(AG23)+1,1,1),\"m\")/(12*'Upgrade Information'!$G23)     )\n             )\n     )","v":367063.49206349207},58595.763888888891,null,"2030-01-01",{"$f":"\n     IF(OR($F23=\"N/A\",$E23=0),\n          0,\n          IF( YEAR($G23)>YEAR(AK23),\n             0,\n             $D23*(1-     DATEDIF($G23,DATE(YEAR(AK23)+1,1,1),\"m\")/(12*'Upgrade Information'!$G23)     )\n             )\n     )","v":343253.96825396828},56339.359126984127,null,"2031-01-01",{"$f":"\n     IF(OR($F23=\"N/A\",$E23=0),\n          0,\n          IF( YEAR($G23)>YEAR(AO23),\n             0,\n             $D23*(1-     DATEDIF($G23,DATE(YEAR(AO23)+1,1,1),\"m\")/(12*'Upgrade Information'!$G23)     )\n             )\n     )","v":319444.44444444444},54082.954365079364,null,"2032-01-01",{"$f":"\n     IF(OR($F23=\"N/A\",$E23=0),\n          0,\n          IF( YEAR($G23)>YEAR(AS23),\n             0,\n             $D23*(1-     DATEDIF($G23,DATE(YEAR(AS23)+1,1,1),\"m\")/(12*'Upgrade Information'!$G23)     )\n             )\n     )","v":295634.92063492059},51826.549603174601,null,"2033-01-01",{"$f":"\n     IF(OR($F23=\"N/A\",$E23=0),\n          0,\n          IF( YEAR($G23)>YEAR(AW23),\n             0,\n             $D23*(1-     DATEDIF($G23,DATE(YEAR(AW23)+1,1,1),\"m\")/(12*'Upgrade Information'!$G23)     )\n             )\n     )","v":271825.39682539686},49570.144841269845]
[{"$f":"'Upgrade Information'!B24","v":"b0030"},null,{"$f":"IF(B24=\"\", 'Upgrade Information'!F24,B24)","v":"BGE"},{"$f":"1000000*'Upgrade Information'!E24","v":4000000},{"$f":"'Upgrade Information'!H24","v":90909.090909090912},{"$f":"\n     IF(ISERROR(VLOOKUP($C24,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C24,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12012602304512396},{"$f":"IF('Upgrade Information'!D24=\"\",\"\",'Upgrade Information'!D24)","v":"2006-11-06"},null,{"$f":"\nIF(F24=\"N/A\",\"N/A\",\n     VLOOKUP($C24,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F24=\"N/A\",$E24=0),\n          0,\n          IF( YEAR($G24)>YEAR(I24),\n             0,\n             $D24*(1-     DATEDIF($G24,DATE(YEAR(I24)+1,1,1),\"m\")/(12*'Upgrade Information'!$G24)     )\n             )\n     )","v":2446969.6969696973},384853.82911799278,null,"2024-06-01",{"$f":"\n     IF(OR($F24=\"N/A\",$E24=0),\n          0,\n          IF( YEAR($G24)>YEAR(M24),\n             0,\n             $D24*(1-     DATEDIF($G24,DATE(YEAR(M24)+1,1,1),\"m\")/(12*'Upgrade Information'!$G24)     )\n             )\n     )","v":2356060.606060606},373933.28156843595,null,"2025-06-01",{"$f":"\n     IF(OR($F24=\"N/A\",$E24=0),\n          0,\n          IF( YEAR($G24)>YEAR(Q24),\n             0,\n             $D24*(1-     DATEDIF($G24,DATE(YEAR(Q24)+1,1,1),\"m\")/(12*'Upgrade Information'!$G24)     )\n             )\n     )","v":2265151.5151515151},363012.73401887924,null,"2026-06-01",{"$f":"\n     IF(OR($F24=\"N/A\",$E24=0),\n          0,\n          IF( YEAR($G24)>YEAR(U24),\n             0,\n             $D24*(1-     DATEDIF($G24,DATE(YEAR(U24)+1,1,1),\"m\")/(12*'Upgrade Information'!$G24)     )\n             )\n     )","v":2174242.4242424243},352092.18646932254,null,"2027-06-01",{"$f":"\n     IF(OR($F24=\"N/A\",$E24=0),\n          0,\n          IF( YEAR($G24)>YEAR(Y24),\n             0,\n             $D24*(1-     DATEDIF($G24,DATE(YEAR(Y24)+1,1,1),\"m\")/(12*'Upgrade Information'!$G24)     )\n             )\n     )","v":2083333.333333333},341171.63891976583,null,"2028-06-01",{"$f":"\n     IF(OR($F24=\"N/A\",$E24=0),\n          0,\n          IF( YEAR($G24)>YEAR(AC24),\n             0,\n             $D24*(1-     DATEDIF($G24,DATE(YEAR(AC24)+1,1,1),\"m\")/(12*'Upgrade Information'!$G24)     )\n             )\n     )","v":1992424.2424242422},330251.09137020906,null,"2029-06-01",{"$f":"\n     IF(OR($F24=\"N/A\",$E24=0),\n          0,\n          IF( YEAR($G24)>YEAR(AG24),\n             0,\n             $D24*(1-     DATEDIF($G24,DATE(YEAR(AG24)+1,1,1),\"m\")/(12*'Upgrade Information'!$G24)     )\n             )\n     )","v":1901515.1515151514},319330.54382065235,null,"2030-06-01",{"$f":"\n     IF(OR($F24=\"N/A\",$E24=0),\n          0,\n          IF( YEAR($G24)>YEAR(AK24),\n             0,\n             $D24*(1-     DATEDIF($G24,DATE(YEAR(AK24)+1,1,1),\"m\")/(12*'Upgrade Information'!$G24)     )\n             )\n     )","v":1810606.0606060605},308409.99627109565,null,"2031-06-01",{"$f":"\n     IF(OR($F24=\"N/A\",$E24=0),\n          0,\n          IF( YEAR($G24)>YEAR(AO24),\n             0,\n             $D24*(1-     DATEDIF($G24,DATE(YEAR(AO24)+1,1,1),\"m\")/(12*'Upgrade Information'!$G24)     )\n             )\n     )","v":1719696.9696969697},297489.44872153894,null,"2032-06-01",{"$f":"\n     IF(OR($F24=\"N/A\",$E24=0),\n          0,\n          IF( YEAR($G24)>YEAR(AS24),\n             0,\n             $D24*(1-     DATEDIF($G24,DATE(YEAR(AS24)+1,1,1),\"m\")/(12*'Upgrade Information'!$G24)     )\n             )\n     )","v":1628787.8787878789},286568.90117198223,null,"2033-06-01",{"$f":"\n     IF(OR($F24=\"N/A\",$E24=0),\n          0,\n          IF( YEAR($G24)>YEAR(AW24),\n             0,\n             $D24*(1-     DATEDIF($G24,DATE(YEAR(AW24)+1,1,1),\"m\")/(12*'Upgrade Information'!$G24)     )\n             )\n     )","v":1537878.7878787881},275648.35362242552]
[{"$f":"'Upgrade Information'!B25","v":"b0031.1"},null,{"$f":"IF(B25=\"\", 'Upgrade Information'!F25,B25)","v":"BGE"},{"$f":"1000000*'Upgrade Information'!E25","v":500000},{"$f":"'Upgrade Information'!H25","v":11363.636363636364},{"$f":"\n     IF(ISERROR(VLOOKUP($C25,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C25,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12012602304512396},{"$f":"IF('Upgrade Information'!D25=\"\",\"\",'Upgrade Information'!D25)","v":"2004-05-14"},null,{"$f":"\nIF(F25=\"N/A\",\"N/A\",\n     VLOOKUP($C25,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F25=\"N/A\",$E25=0),\n          0,\n          IF( YEAR($G25)>YEAR(I25),\n             0,\n             $D25*(1-     DATEDIF($G25,DATE(YEAR(I25)+1,1,1),\"m\")/(12*'Upgrade Information'!$G25)     )\n             )\n     )","v":277462.12121212122},44694.057530512611,null,"2024-06-01",{"$f":"\n     IF(OR($F25=\"N/A\",$E25=0),\n          0,\n          IF( YEAR($G25)>YEAR(M25),\n             0,\n             $D25*(1-     DATEDIF($G25,DATE(YEAR(M25)+1,1,1),\"m\")/(12*'Upgrade Information'!$G25)     )\n             )\n     )","v":266098.48484848486},43328.989086818023,null,"2025-06-01",{"$f":"\n     IF(OR($F25=\"N/A\",$E25=0),\n          0,\n          IF( YEAR($G25)>YEAR(Q25),\n             0,\n             $D25*(1-     DATEDIF($G25,DATE(YEAR(Q25)+1,1,1),\"m\")/(12*'Upgrade Information'!$G25)     )\n             )\n     )","v":254734.84848484851},41963.920643123434,null,"2026-06-01",{"$f":"\n     IF(OR($F25=\"N/A\",$E25=0),\n          0,\n          IF( YEAR($G25)>YEAR(U25),\n             0,\n             $D25*(1-     DATEDIF($G25,DATE(YEAR(U25)+1,1,1),\"m\")/(12*'Upgrade Information'!$G25)     )\n             )\n     )","v":243371.2121212121},40598.852199428839,null,"2027-06-01",{"$f":"\n     IF(OR($F25=\"N/A\",$E25=0),\n          0,\n          IF( YEAR($G25)>YEAR(Y25),\n             0,\n             $D25*(1-     DATEDIF($G25,DATE(YEAR(Y25)+1,1,1),\"m\")/(12*'Upgrade Information'!$G25)     )\n             )\n     )","v":232007.57575757575},39233.78375573425,null,"2028-06-01",{"$f":"\n     IF(OR($F25=\"N/A\",$E25=0),\n          0,\n          IF( YEAR($G25)>YEAR(AC25),\n             0,\n             $D25*(1-     DATEDIF($G25,DATE(YEAR(AC25)+1,1,1),\"m\")/(12*'Upgrade Information'!$G25)     )\n             )\n     )","v":220643.93939393939},37868.715312039662,null,"2029-06-01",{"$f":"\n     IF(OR($F25=\"N/A\",$E25=0),\n          0,\n          IF( YEAR($G25)>YEAR(AG25),\n             0,\n             $D25*(1-     DATEDIF($G25,DATE(YEAR(AG25)+1,1,1),\"m\")/(12*'Upgrade Information'!$G25)     )\n             )\n     )","v":209280.30303030304},36503.646868345073,null,"2030-06-01",{"$f":"\n     IF(OR($F25=\"N/A\",$E25=0),\n          0,\n          IF( YEAR($G25)>YEAR(AK25),\n             0,\n             $D25*(1-     DATEDIF($G25,DATE(YEAR(AK25)+1,1,1),\"m\")/(12*'Upgrade Information'!$G25)     )\n             )\n     )","v":197916.66666666669},35138.578424650485,null,"2031-06-01",{"$f":"\n     IF(OR($F25=\"N/A\",$E25=0),\n          0,\n          IF( YEAR($G25)>YEAR(AO25),\n             0,\n             $D25*(1-     DATEDIF($G25,DATE(YEAR(AO25)+1,1,1),\"m\")/(12*'Upgrade Information'!$G25)     )\n             )\n     )","v":186553.03030303027},33773.509980955889,null,"2032-06-01",{"$f":"\n     IF(OR($F25=\"N/A\",$E25=0),\n          0,\n          IF( YEAR($G25)>YEAR(AS25),\n             0,\n             $D25*(1-     DATEDIF($G25,DATE(YEAR(AS25)+1,1,1),\"m\")/(12*'Upgrade Information'!$G25)     )\n             )\n     )","v":175189.39393939392},32408.441537261297,null,"2033-06-01",{"$f":"\n     IF(OR($F25=\"N/A\",$E25=0),\n          0,\n          IF( YEAR($G25)>YEAR(AW25),\n             0,\n             $D25*(1-     DATEDIF($G25,DATE(YEAR(AW25)+1,1,1),\"m\")/(12*'Upgrade Information'!$G25)     )\n             )\n     )","v":163825.75757575757},31043.373093566708]
[{"$f":"'Upgrade Information'!B26","v":"b0031.2"},null,{"$f":"IF(B26=\"\", 'Upgrade Information'!F26,B26)","v":"BGE"},{"$f":"1000000*'Upgrade Information'!E26","v":220000},{"$f":"'Upgrade Information'!H26","v":5000},{"$f":"\n     IF(ISERROR(VLOOKUP($C26,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C26,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12012602304512396},{"$f":"IF('Upgrade Information'!D26=\"\",\"\",'Upgrade Information'!D26)","v":"2003-03-07"},null,{"$f":"\nIF(F26=\"N/A\",\"N/A\",\n     VLOOKUP($C26,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F26=\"N/A\",$E26=0),\n          0,\n          IF( YEAR($G26)>YEAR(I26),\n             0,\n             $D26*(1-     DATEDIF($G26,DATE(YEAR(I26)+1,1,1),\"m\")/(12*'Upgrade Information'!$G26)     )\n             )\n     )","v":116249.99999999999},18964.65017899566,null,"2024-06-01",{"$f":"\n     IF(OR($F26=\"N/A\",$E26=0),\n          0,\n          IF( YEAR($G26)>YEAR(M26),\n             0,\n             $D26*(1-     DATEDIF($G26,DATE(YEAR(M26)+1,1,1),\"m\")/(12*'Upgrade Information'!$G26)     )\n             )\n     )","v":111249.99999999999},18364.02006377004,null,"2025-06-01",{"$f":"\n     IF(OR($F26=\"N/A\",$E26=0),\n          0,\n          IF( YEAR($G26)>YEAR(Q26),\n             0,\n             $D26*(1-     DATEDIF($G26,DATE(YEAR(Q26)+1,1,1),\"m\")/(12*'Upgrade Information'!$G26)     )\n             )\n     )","v":106249.99999999999},17763.38994854442,null,"2026-06-01",{"$f":"\n     IF(OR($F26=\"N/A\",$E26=0),\n          0,\n          IF( YEAR($G26)>YEAR(U26),\n             0,\n             $D26*(1-     DATEDIF($G26,DATE(YEAR(U26)+1,1,1),\"m\")/(12*'Upgrade Information'!$G26)     )\n             )\n     )","v":101250},17162.7598333188,null,"2027-06-01",{"$f":"\n     IF(OR($F26=\"N/A\",$E26=0),\n          0,\n          IF( YEAR($G26)>YEAR(Y26),\n             0,\n             $D26*(1-     DATEDIF($G26,DATE(YEAR(Y26)+1,1,1),\"m\")/(12*'Upgrade Information'!$G26)     )\n             )\n     )","v":96250},16562.12971809318,null,"2028-06-01",{"$f":"\n     IF(OR($F26=\"N/A\",$E26=0),\n          0,\n          IF( YEAR($G26)>YEAR(AC26),\n             0,\n             $D26*(1-     DATEDIF($G26,DATE(YEAR(AC26)+1,1,1),\"m\")/(12*'Upgrade Information'!$G26)     )\n             )\n     )","v":91250},15961.499602867561,null,"2029-06-01",{"$f":"\n     IF(OR($F26=\"N/A\",$E26=0),\n          0,\n          IF( YEAR($G26)>YEAR(AG26),\n             0,\n             $D26*(1-     DATEDIF($G26,DATE(YEAR(AG26)+1,1,1),\"m\")/(12*'Upgrade Information'!$G26)     )\n             )\n     )","v":86250.000000000015},15360.869487641943,null,"2030-06-01",{"$f":"\n     IF(OR($F26=\"N/A\",$E26=0),\n          0,\n          IF( YEAR($G26)>YEAR(AK26),\n             0,\n             $D26*(1-     DATEDIF($G26,DATE(YEAR(AK26)+1,1,1),\"m\")/(12*'Upgrade Information'!$G26)     )\n             )\n     )","v":81249.999999999985},14760.239372416319,null,"2031-06-01",{"$f":"\n     IF(OR($F26=\"N/A\",$E26=0),\n          0,\n          IF( YEAR($G26)>YEAR(AO26),\n             0,\n             $D26*(1-     DATEDIF($G26,DATE(YEAR(AO26)+1,1,1),\"m\")/(12*'Upgrade Information'!$G26)     )\n             )\n     )","v":76250},14159.609257190701,null,"2032-06-01",{"$f":"\n     IF(OR($F26=\"N/A\",$E26=0),\n          0,\n          IF( YEAR($G26)>YEAR(AS26),\n             0,\n             $D26*(1-     DATEDIF($G26,DATE(YEAR(AS26)+1,1,1),\"m\")/(12*'Upgrade Information'!$G26)     )\n             )\n     )","v":71250},13558.979141965083,null,"2033-06-01",{"$f":"\n     IF(OR($F26=\"N/A\",$E26=0),\n          0,\n          IF( YEAR($G26)>YEAR(AW26),\n             0,\n             $D26*(1-     DATEDIF($G26,DATE(YEAR(AW26)+1,1,1),\"m\")/(12*'Upgrade Information'!$G26)     )\n             )\n     )","v":66250},12958.349026739463]
[{"$f":"'Upgrade Information'!B27","v":"b0032"},null,{"$f":"IF(B27=\"\", 'Upgrade Information'!F27,B27)","v":"BGE"},{"$f":"1000000*'Upgrade Information'!E27","v":0},{"$f":"'Upgrade Information'!H27","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C27,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C27,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12012602304512396},{"$f":"IF('Upgrade Information'!D27=\"\",\"\",'Upgrade Information'!D27)","v":"2006-01-01"},null,{"$f":"\nIF(F27=\"N/A\",\"N/A\",\n     VLOOKUP($C27,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F27=\"N/A\",$E27=0),\n          0,\n          IF( YEAR($G27)>YEAR(I27),\n             0,\n             $D27*(1-     DATEDIF($G27,DATE(YEAR(I27)+1,1,1),\"m\")/(12*'Upgrade Information'!$G27)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F27=\"N/A\",$E27=0),\n          0,\n          IF( YEAR($G27)>YEAR(M27),\n             0,\n             $D27*(1-     DATEDIF($G27,DATE(YEAR(M27)+1,1,1),\"m\")/(12*'Upgrade Information'!$G27)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F27=\"N/A\",$E27=0),\n          0,\n          IF( YEAR($G27)>YEAR(Q27),\n             0,\n             $D27*(1-     DATEDIF($G27,DATE(YEAR(Q27)+1,1,1),\"m\")/(12*'Upgrade Information'!$G27)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F27=\"N/A\",$E27=0),\n          0,\n          IF( YEAR($G27)>YEAR(U27),\n             0,\n             $D27*(1-     DATEDIF($G27,DATE(YEAR(U27)+1,1,1),\"m\")/(12*'Upgrade Information'!$G27)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F27=\"N/A\",$E27=0),\n          0,\n          IF( YEAR($G27)>YEAR(Y27),\n             0,\n             $D27*(1-     DATEDIF($G27,DATE(YEAR(Y27)+1,1,1),\"m\")/(12*'Upgrade Information'!$G27)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F27=\"N/A\",$E27=0),\n          0,\n          IF( YEAR($G27)>YEAR(AC27),\n             0,\n             $D27*(1-     DATEDIF($G27,DATE(YEAR(AC27)+1,1,1),\"m\")/(12*'Upgrade Information'!$G27)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F27=\"N/A\",$E27=0),\n          0,\n          IF( YEAR($G27)>YEAR(AG27),\n             0,\n             $D27*(1-     DATEDIF($G27,DATE(YEAR(AG27)+1,1,1),\"m\")/(12*'Upgrade Information'!$G27)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F27=\"N/A\",$E27=0),\n          0,\n          IF( YEAR($G27)>YEAR(AK27),\n             0,\n             $D27*(1-     DATEDIF($G27,DATE(YEAR(AK27)+1,1,1),\"m\")/(12*'Upgrade Information'!$G27)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F27=\"N/A\",$E27=0),\n          0,\n          IF( YEAR($G27)>YEAR(AO27),\n             0,\n             $D27*(1-     DATEDIF($G27,DATE(YEAR(AO27)+1,1,1),\"m\")/(12*'Upgrade Information'!$G27)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F27=\"N/A\",$E27=0),\n          0,\n          IF( YEAR($G27)>YEAR(AS27),\n             0,\n             $D27*(1-     DATEDIF($G27,DATE(YEAR(AS27)+1,1,1),\"m\")/(12*'Upgrade Information'!$G27)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F27=\"N/A\",$E27=0),\n          0,\n          IF( YEAR($G27)>YEAR(AW27),\n             0,\n             $D27*(1-     DATEDIF($G27,DATE(YEAR(AW27)+1,1,1),\"m\")/(12*'Upgrade Information'!$G27)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B28","v":"b0034"},null,{"$f":"IF(B28=\"\", 'Upgrade Information'!F28,B28)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E28","v":350000},{"$f":"'Upgrade Information'!H28","v":7446.8085106382978},{"$f":"\n     IF(ISERROR(VLOOKUP($C28,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C28,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D28=\"\",\"\",'Upgrade Information'!D28)","v":"2002-10-31"},null,{"$f":"\nIF(F28=\"N/A\",\"N/A\",\n     VLOOKUP($C28,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F28=\"N/A\",$E28=0),\n          0,\n          IF( YEAR($G28)>YEAR(I28),\n             0,\n             $D28*(1-     DATEDIF($G28,DATE(YEAR(I28)+1,1,1),\"m\")/(12*'Upgrade Information'!$G28)     )\n             )\n     )","v":192375.88652482268},25120.573581560278,null,"2024-01-01",{"$f":"\n     IF(OR($F28=\"N/A\",$E28=0),\n          0,\n          IF( YEAR($G28)>YEAR(M28),\n             0,\n             $D28*(1-     DATEDIF($G28,DATE(YEAR(M28)+1,1,1),\"m\")/(12*'Upgrade Information'!$G28)     )\n             )\n     )","v":184929.0780141844},24436.427836879429,null,"2025-01-01",{"$f":"\n     IF(OR($F28=\"N/A\",$E28=0),\n          0,\n          IF( YEAR($G28)>YEAR(Q28),\n             0,\n             $D28*(1-     DATEDIF($G28,DATE(YEAR(Q28)+1,1,1),\"m\")/(12*'Upgrade Information'!$G28)     )\n             )\n     )","v":177482.26950354609},23752.28209219858,null,"2026-01-01",{"$f":"\n     IF(OR($F28=\"N/A\",$E28=0),\n          0,\n          IF( YEAR($G28)>YEAR(U28),\n             0,\n             $D28*(1-     DATEDIF($G28,DATE(YEAR(U28)+1,1,1),\"m\")/(12*'Upgrade Information'!$G28)     )\n             )\n     )","v":170035.46099290779},23068.136347517728,null,"2027-01-01",{"$f":"\n     IF(OR($F28=\"N/A\",$E28=0),\n          0,\n          IF( YEAR($G28)>YEAR(Y28),\n             0,\n             $D28*(1-     DATEDIF($G28,DATE(YEAR(Y28)+1,1,1),\"m\")/(12*'Upgrade Information'!$G28)     )\n             )\n     )","v":162588.65248226948},22383.990602836875,null,"2028-01-01",{"$f":"\n     IF(OR($F28=\"N/A\",$E28=0),\n          0,\n          IF( YEAR($G28)>YEAR(AC28),\n             0,\n             $D28*(1-     DATEDIF($G28,DATE(YEAR(AC28)+1,1,1),\"m\")/(12*'Upgrade Information'!$G28)     )\n             )\n     )","v":155141.84397163123},21699.84485815603,null,"2029-01-01",{"$f":"\n     IF(OR($F28=\"N/A\",$E28=0),\n          0,\n          IF( YEAR($G28)>YEAR(AG28),\n             0,\n             $D28*(1-     DATEDIF($G28,DATE(YEAR(AG28)+1,1,1),\"m\")/(12*'Upgrade Information'!$G28)     )\n             )\n     )","v":147695.03546099292},21015.699113475177,null,"2030-01-01",{"$f":"\n     IF(OR($F28=\"N/A\",$E28=0),\n          0,\n          IF( YEAR($G28)>YEAR(AK28),\n             0,\n             $D28*(1-     DATEDIF($G28,DATE(YEAR(AK28)+1,1,1),\"m\")/(12*'Upgrade Information'!$G28)     )\n             )\n     )","v":140248.22695035461},20331.553368794324,null,"2031-01-01",{"$f":"\n     IF(OR($F28=\"N/A\",$E28=0),\n          0,\n          IF( YEAR($G28)>YEAR(AO28),\n             0,\n             $D28*(1-     DATEDIF($G28,DATE(YEAR(AO28)+1,1,1),\"m\")/(12*'Upgrade Information'!$G28)     )\n             )\n     )","v":132801.41843971633},19647.407624113475,null,"2032-01-01",{"$f":"\n     IF(OR($F28=\"N/A\",$E28=0),\n          0,\n          IF( YEAR($G28)>YEAR(AS28),\n             0,\n             $D28*(1-     DATEDIF($G28,DATE(YEAR(AS28)+1,1,1),\"m\")/(12*'Upgrade Information'!$G28)     )\n             )\n     )","v":125354.60992907803},18963.261879432623,null,"2033-01-01",{"$f":"\n     IF(OR($F28=\"N/A\",$E28=0),\n          0,\n          IF( YEAR($G28)>YEAR(AW28),\n             0,\n             $D28*(1-     DATEDIF($G28,DATE(YEAR(AW28)+1,1,1),\"m\")/(12*'Upgrade Information'!$G28)     )\n             )\n     )","v":117907.80141843972},18279.116134751774]
[{"$f":"'Upgrade Information'!B29","v":"b0035"},null,{"$f":"IF(B29=\"\", 'Upgrade Information'!F29,B29)","v":"BGE"},{"$f":"1000000*'Upgrade Information'!E29","v":0},{"$f":"'Upgrade Information'!H29","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C29,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C29,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12012602304512396},{"$f":"IF('Upgrade Information'!D29=\"\",\"\",'Upgrade Information'!D29)","v":"2004-05-01"},null,{"$f":"\nIF(F29=\"N/A\",\"N/A\",\n     VLOOKUP($C29,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F29=\"N/A\",$E29=0),\n          0,\n          IF( YEAR($G29)>YEAR(I29),\n             0,\n             $D29*(1-     DATEDIF($G29,DATE(YEAR(I29)+1,1,1),\"m\")/(12*'Upgrade Information'!$G29)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F29=\"N/A\",$E29=0),\n          0,\n          IF( YEAR($G29)>YEAR(M29),\n             0,\n             $D29*(1-     DATEDIF($G29,DATE(YEAR(M29)+1,1,1),\"m\")/(12*'Upgrade Information'!$G29)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F29=\"N/A\",$E29=0),\n          0,\n          IF( YEAR($G29)>YEAR(Q29),\n             0,\n             $D29*(1-     DATEDIF($G29,DATE(YEAR(Q29)+1,1,1),\"m\")/(12*'Upgrade Information'!$G29)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F29=\"N/A\",$E29=0),\n          0,\n          IF( YEAR($G29)>YEAR(U29),\n             0,\n             $D29*(1-     DATEDIF($G29,DATE(YEAR(U29)+1,1,1),\"m\")/(12*'Upgrade Information'!$G29)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F29=\"N/A\",$E29=0),\n          0,\n          IF( YEAR($G29)>YEAR(Y29),\n             0,\n             $D29*(1-     DATEDIF($G29,DATE(YEAR(Y29)+1,1,1),\"m\")/(12*'Upgrade Information'!$G29)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F29=\"N/A\",$E29=0),\n          0,\n          IF( YEAR($G29)>YEAR(AC29),\n             0,\n             $D29*(1-     DATEDIF($G29,DATE(YEAR(AC29)+1,1,1),\"m\")/(12*'Upgrade Information'!$G29)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F29=\"N/A\",$E29=0),\n          0,\n          IF( YEAR($G29)>YEAR(AG29),\n             0,\n             $D29*(1-     DATEDIF($G29,DATE(YEAR(AG29)+1,1,1),\"m\")/(12*'Upgrade Information'!$G29)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F29=\"N/A\",$E29=0),\n          0,\n          IF( YEAR($G29)>YEAR(AK29),\n             0,\n             $D29*(1-     DATEDIF($G29,DATE(YEAR(AK29)+1,1,1),\"m\")/(12*'Upgrade Information'!$G29)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F29=\"N/A\",$E29=0),\n          0,\n          IF( YEAR($G29)>YEAR(AO29),\n             0,\n             $D29*(1-     DATEDIF($G29,DATE(YEAR(AO29)+1,1,1),\"m\")/(12*'Upgrade Information'!$G29)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F29=\"N/A\",$E29=0),\n          0,\n          IF( YEAR($G29)>YEAR(AS29),\n             0,\n             $D29*(1-     DATEDIF($G29,DATE(YEAR(AS29)+1,1,1),\"m\")/(12*'Upgrade Information'!$G29)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F29=\"N/A\",$E29=0),\n          0,\n          IF( YEAR($G29)>YEAR(AW29),\n             0,\n             $D29*(1-     DATEDIF($G29,DATE(YEAR(AW29)+1,1,1),\"m\")/(12*'Upgrade Information'!$G29)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B30","v":"b0036"},null,{"$f":"IF(B30=\"\", 'Upgrade Information'!F30,B30)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E30","v":5043000},{"$f":"'Upgrade Information'!H30","v":144085.71428571429},{"$f":"\n     IF(ISERROR(VLOOKUP($C30,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C30,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D30=\"\",\"\",'Upgrade Information'!D30)","v":"2004-06-01"},null,{"$f":"\nIF(F30=\"N/A\",\"N/A\",\n     VLOOKUP($C30,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F30=\"N/A\",$E30=0),\n          0,\n          IF( YEAR($G30)>YEAR(I30),\n             0,\n             $D30*(1-     DATEDIF($G30,DATE(YEAR(I30)+1,1,1),\"m\")/(12*'Upgrade Information'!$G30)     )\n             )\n     )","v":2221321.4285714286},374425.83869854221,null,"2024-06-01",{"$f":"\n     IF(OR($F30=\"N/A\",$E30=0),\n          0,\n          IF( YEAR($G30)>YEAR(M30),\n             0,\n             $D30*(1-     DATEDIF($G30,DATE(YEAR(M30)+1,1,1),\"m\")/(12*'Upgrade Information'!$G30)     )\n             )\n     )","v":2077235.7142857141},359484.85765554797,null,"2025-06-01",{"$f":"\n     IF(OR($F30=\"N/A\",$E30=0),\n          0,\n          IF( YEAR($G30)>YEAR(Q30),\n             0,\n             $D30*(1-     DATEDIF($G30,DATE(YEAR(Q30)+1,1,1),\"m\")/(12*'Upgrade Information'!$G30)     )\n             )\n     )","v":1933149.9999999998},344543.87661255372,null,"2026-06-01",{"$f":"\n     IF(OR($F30=\"N/A\",$E30=0),\n          0,\n          IF( YEAR($G30)>YEAR(U30),\n             0,\n             $D30*(1-     DATEDIF($G30,DATE(YEAR(U30)+1,1,1),\"m\")/(12*'Upgrade Information'!$G30)     )\n             )\n     )","v":1789064.2857142854},329602.89556955948,null,"2027-06-01",{"$f":"\n     IF(OR($F30=\"N/A\",$E30=0),\n          0,\n          IF( YEAR($G30)>YEAR(Y30),\n             0,\n             $D30*(1-     DATEDIF($G30,DATE(YEAR(Y30)+1,1,1),\"m\")/(12*'Upgrade Information'!$G30)     )\n             )\n     )","v":1644978.5714285711},314661.91452656523,null,"2028-06-01",{"$f":"\n     IF(OR($F30=\"N/A\",$E30=0),\n          0,\n          IF( YEAR($G30)>YEAR(AC30),\n             0,\n             $D30*(1-     DATEDIF($G30,DATE(YEAR(AC30)+1,1,1),\"m\")/(12*'Upgrade Information'!$G30)     )\n             )\n     )","v":1500892.8571428575},299720.93348357105,null,"2029-06-01",{"$f":"\n     IF(OR($F30=\"N/A\",$E30=0),\n          0,\n          IF( YEAR($G30)>YEAR(AG30),\n             0,\n             $D30*(1-     DATEDIF($G30,DATE(YEAR(AG30)+1,1,1),\"m\")/(12*'Upgrade Information'!$G30)     )\n             )\n     )","v":1356807.1428571432},284779.9524405768,null,"2030-06-01",{"$f":"\n     IF(OR($F30=\"N/A\",$E30=0),\n          0,\n          IF( YEAR($G30)>YEAR(AK30),\n             0,\n             $D30*(1-     DATEDIF($G30,DATE(YEAR(AK30)+1,1,1),\"m\")/(12*'Upgrade Information'!$G30)     )\n             )\n     )","v":1212721.4285714286},269838.9713975825,null,"2031-06-01",{"$f":"\n     IF(OR($F30=\"N/A\",$E30=0),\n          0,\n          IF( YEAR($G30)>YEAR(AO30),\n             0,\n             $D30*(1-     DATEDIF($G30,DATE(YEAR(AO30)+1,1,1),\"m\")/(12*'Upgrade Information'!$G30)     )\n             )\n     )","v":1068635.7142857143},254897.99035458826,null,"2032-06-01",{"$f":"\n     IF(OR($F30=\"N/A\",$E30=0),\n          0,\n          IF( YEAR($G30)>YEAR(AS30),\n             0,\n             $D30*(1-     DATEDIF($G30,DATE(YEAR(AS30)+1,1,1),\"m\")/(12*'Upgrade Information'!$G30)     )\n             )\n     )","v":924550.00000000012},239957.00931159404,null,"2033-06-01",{"$f":"\n     IF(OR($F30=\"N/A\",$E30=0),\n          0,\n          IF( YEAR($G30)>YEAR(AW30),\n             0,\n             $D30*(1-     DATEDIF($G30,DATE(YEAR(AW30)+1,1,1),\"m\")/(12*'Upgrade Information'!$G30)     )\n             )\n     )","v":780464.2857142858},225016.0282685998]
[{"$f":"'Upgrade Information'!B31","v":"b0039.1"},null,{"$f":"IF(B31=\"\", 'Upgrade Information'!F31,B31)","v":"BGE"},{"$f":"1000000*'Upgrade Information'!E31","v":9120000},{"$f":"'Upgrade Information'!H31","v":207272.72727272726},{"$f":"\n     IF(ISERROR(VLOOKUP($C31,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C31,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12012602304512396},{"$f":"IF('Upgrade Information'!D31=\"\",\"\",'Upgrade Information'!D31)","v":"2004-06-01"},null,{"$f":"\nIF(F31=\"N/A\",\"N/A\",\n     VLOOKUP($C31,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F31=\"N/A\",$E31=0),\n          0,\n          IF( YEAR($G31)>YEAR(I31),\n             0,\n             $D31*(1-     DATEDIF($G31,DATE(YEAR(I31)+1,1,1),\"m\")/(12*'Upgrade Information'!$G31)     )\n             )\n     )","v":5060909.0909090908},815219.60935655003,null,"2024-06-01",{"$f":"\n     IF(OR($F31=\"N/A\",$E31=0),\n          0,\n          IF( YEAR($G31)>YEAR(M31),\n             0,\n             $D31*(1-     DATEDIF($G31,DATE(YEAR(M31)+1,1,1),\"m\")/(12*'Upgrade Information'!$G31)     )\n             )\n     )","v":4853636.3636363642},790320.76094356086,null,"2025-06-01",{"$f":"\n     IF(OR($F31=\"N/A\",$E31=0),\n          0,\n          IF( YEAR($G31)>YEAR(Q31),\n             0,\n             $D31*(1-     DATEDIF($G31,DATE(YEAR(Q31)+1,1,1),\"m\")/(12*'Upgrade Information'!$G31)     )\n             )\n     )","v":4646363.6363636367},765421.91253057146,null,"2026-06-01",{"$f":"\n     IF(OR($F31=\"N/A\",$E31=0),\n          0,\n          IF( YEAR($G31)>YEAR(U31),\n             0,\n             $D31*(1-     DATEDIF($G31,DATE(YEAR(U31)+1,1,1),\"m\")/(12*'Upgrade Information'!$G31)     )\n             )\n     )","v":4439090.9090909082},740523.06411758205,null,"2027-06-01",{"$f":"\n     IF(OR($F31=\"N/A\",$E31=0),\n          0,\n          IF( YEAR($G31)>YEAR(Y31),\n             0,\n             $D31*(1-     DATEDIF($G31,DATE(YEAR(Y31)+1,1,1),\"m\")/(12*'Upgrade Information'!$G31)     )\n             )\n     )","v":4231818.1818181816},715624.21570459276,null,"2028-06-01",{"$f":"\n     IF(OR($F31=\"N/A\",$E31=0),\n          0,\n          IF( YEAR($G31)>YEAR(AC31),\n             0,\n             $D31*(1-     DATEDIF($G31,DATE(YEAR(AC31)+1,1,1),\"m\")/(12*'Upgrade Information'!$G31)     )\n             )\n     )","v":4024545.4545454546},690725.36729160347,null,"2029-06-01",{"$f":"\n     IF(OR($F31=\"N/A\",$E31=0),\n          0,\n          IF( YEAR($G31)>YEAR(AG31),\n             0,\n             $D31*(1-     DATEDIF($G31,DATE(YEAR(AG31)+1,1,1),\"m\")/(12*'Upgrade Information'!$G31)     )\n             )\n     )","v":3817272.7272727275},665826.51887861406,null,"2030-06-01",{"$f":"\n     IF(OR($F31=\"N/A\",$E31=0),\n          0,\n          IF( YEAR($G31)>YEAR(AK31),\n             0,\n             $D31*(1-     DATEDIF($G31,DATE(YEAR(AK31)+1,1,1),\"m\")/(12*'Upgrade Information'!$G31)     )\n             )\n     )","v":3610000.0000000005},640927.67046562477,null,"2031-06-01",{"$f":"\n     IF(OR($F31=\"N/A\",$E31=0),\n          0,\n          IF( YEAR($G31)>YEAR(AO31),\n             0,\n             $D31*(1-     DATEDIF($G31,DATE(YEAR(AO31)+1,1,1),\"m\")/(12*'Upgrade Information'!$G31)     )\n             )\n     )","v":3402727.272727272},616028.82205263537,null,"2032-06-01",{"$f":"\n     IF(OR($F31=\"N/A\",$E31=0),\n          0,\n          IF( YEAR($G31)>YEAR(AS31),\n             0,\n             $D31*(1-     DATEDIF($G31,DATE(YEAR(AS31)+1,1,1),\"m\")/(12*'Upgrade Information'!$G31)     )\n             )\n     )","v":3195454.5454545449},591129.97363964608,null,"2033-06-01",{"$f":"\n     IF(OR($F31=\"N/A\",$E31=0),\n          0,\n          IF( YEAR($G31)>YEAR(AW31),\n             0,\n             $D31*(1-     DATEDIF($G31,DATE(YEAR(AW31)+1,1,1),\"m\")/(12*'Upgrade Information'!$G31)     )\n             )\n     )","v":2988181.8181818179},566231.12522665667]
[{"$f":"'Upgrade Information'!B32","v":"b0039.2"},null,{"$f":"IF(B32=\"\", 'Upgrade Information'!F32,B32)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E32","v":2640000},{"$f":"'Upgrade Information'!H32","v":75428.571428571435},{"$f":"\n     IF(ISERROR(VLOOKUP($C32,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C32,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D32=\"\",\"\",'Upgrade Information'!D32)","v":"2005-05-31"},null,{"$f":"\nIF(F32=\"N/A\",\"N/A\",\n     VLOOKUP($C32,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F32=\"N/A\",$E32=0),\n          0,\n          IF( YEAR($G32)>YEAR(I32),\n             0,\n             $D32*(1-     DATEDIF($G32,DATE(YEAR(I32)+1,1,1),\"m\")/(12*'Upgrade Information'!$G32)     )\n             )\n     )","v":1238285.7142857143},236771.499424309,null,"2024-06-01",{"$f":"\n     IF(OR($F32=\"N/A\",$E32=0),\n          0,\n          IF( YEAR($G32)>YEAR(M32),\n             0,\n             $D32*(1-     DATEDIF($G32,DATE(YEAR(M32)+1,1,1),\"m\")/(12*'Upgrade Information'!$G32)     )\n             )\n     )","v":1162857.1428571427},226943.50381035544,null,"2025-06-01",{"$f":"\n     IF(OR($F32=\"N/A\",$E32=0),\n          0,\n          IF( YEAR($G32)>YEAR(Q32),\n             0,\n             $D32*(1-     DATEDIF($G32,DATE(YEAR(Q32)+1,1,1),\"m\")/(12*'Upgrade Information'!$G32)     )\n             )\n     )","v":1087428.5714285714},217115.50819640188,null,"2026-06-01",{"$f":"\n     IF(OR($F32=\"N/A\",$E32=0),\n          0,\n          IF( YEAR($G32)>YEAR(U32),\n             0,\n             $D32*(1-     DATEDIF($G32,DATE(YEAR(U32)+1,1,1),\"m\")/(12*'Upgrade Information'!$G32)     )\n             )\n     )","v":1011999.9999999999},207287.51258244831,null,"2027-06-01",{"$f":"\n     IF(OR($F32=\"N/A\",$E32=0),\n          0,\n          IF( YEAR($G32)>YEAR(Y32),\n             0,\n             $D32*(1-     DATEDIF($G32,DATE(YEAR(Y32)+1,1,1),\"m\")/(12*'Upgrade Information'!$G32)     )\n             )\n     )","v":936571.42857142852},197459.51696849478,null,"2028-06-01",{"$f":"\n     IF(OR($F32=\"N/A\",$E32=0),\n          0,\n          IF( YEAR($G32)>YEAR(AC32),\n             0,\n             $D32*(1-     DATEDIF($G32,DATE(YEAR(AC32)+1,1,1),\"m\")/(12*'Upgrade Information'!$G32)     )\n             )\n     )","v":861142.85714285704},187631.52135454121,null,"2029-06-01",{"$f":"\n     IF(OR($F32=\"N/A\",$E32=0),\n          0,\n          IF( YEAR($G32)>YEAR(AG32),\n             0,\n             $D32*(1-     DATEDIF($G32,DATE(YEAR(AG32)+1,1,1),\"m\")/(12*'Upgrade Information'!$G32)     )\n             )\n     )","v":785714.2857142858},177803.52574058768,null,"2030-06-01",{"$f":"\n     IF(OR($F32=\"N/A\",$E32=0),\n          0,\n          IF( YEAR($G32)>YEAR(AK32),\n             0,\n             $D32*(1-     DATEDIF($G32,DATE(YEAR(AK32)+1,1,1),\"m\")/(12*'Upgrade Information'!$G32)     )\n             )\n     )","v":710285.71428571444},167975.53012663411,null,"2031-06-01",{"$f":"\n     IF(OR($F32=\"N/A\",$E32=0),\n          0,\n          IF( YEAR($G32)>YEAR(AO32),\n             0,\n             $D32*(1-     DATEDIF($G32,DATE(YEAR(AO32)+1,1,1),\"m\")/(12*'Upgrade Information'!$G32)     )\n             )\n     )","v":634857.14285714296},158147.53451268055,null,"2032-06-01",{"$f":"\n     IF(OR($F32=\"N/A\",$E32=0),\n          0,\n          IF( YEAR($G32)>YEAR(AS32),\n             0,\n             $D32*(1-     DATEDIF($G32,DATE(YEAR(AS32)+1,1,1),\"m\")/(12*'Upgrade Information'!$G32)     )\n             )\n     )","v":559428.57142857148},148319.53889872698,null,"2033-06-01",{"$f":"\n     IF(OR($F32=\"N/A\",$E32=0),\n          0,\n          IF( YEAR($G32)>YEAR(AW32),\n             0,\n             $D32*(1-     DATEDIF($G32,DATE(YEAR(AW32)+1,1,1),\"m\")/(12*'Upgrade Information'!$G32)     )\n             )\n     )","v":484000.00000000006},138491.54328477345]
[{"$f":"'Upgrade Information'!B33","v":"b0039.5"},null,{"$f":"IF(B33=\"\", 'Upgrade Information'!F33,B33)","v":"BGE"},{"$f":"1000000*'Upgrade Information'!E33","v":1700000},{"$f":"'Upgrade Information'!H33","v":38636.36363636364},{"$f":"\n     IF(ISERROR(VLOOKUP($C33,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C33,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12012602304512396},{"$f":"IF('Upgrade Information'!D33=\"\",\"\",'Upgrade Information'!D33)","v":"2006-06-29"},null,{"$f":"\nIF(F33=\"N/A\",\"N/A\",\n     VLOOKUP($C33,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F33=\"N/A\",$E33=0),\n          0,\n          IF( YEAR($G33)>YEAR(I33),\n             0,\n             $D33*(1-     DATEDIF($G33,DATE(YEAR(I33)+1,1,1),\"m\")/(12*'Upgrade Information'!$G33)     )\n             )\n     )","v":1023863.6363636364},161629.03041324625,null,"2024-06-01",{"$f":"\n     IF(OR($F33=\"N/A\",$E33=0),\n          0,\n          IF( YEAR($G33)>YEAR(M33),\n             0,\n             $D33*(1-     DATEDIF($G33,DATE(YEAR(M33)+1,1,1),\"m\")/(12*'Upgrade Information'!$G33)     )\n             )\n     )","v":985227.27272727282},156987.79770468464,null,"2025-06-01",{"$f":"\n     IF(OR($F33=\"N/A\",$E33=0),\n          0,\n          IF( YEAR($G33)>YEAR(Q33),\n             0,\n             $D33*(1-     DATEDIF($G33,DATE(YEAR(Q33)+1,1,1),\"m\")/(12*'Upgrade Information'!$G33)     )\n             )\n     )","v":946590.90909090918},152346.56499612302,null,"2026-06-01",{"$f":"\n     IF(OR($F33=\"N/A\",$E33=0),\n          0,\n          IF( YEAR($G33)>YEAR(U33),\n             0,\n             $D33*(1-     DATEDIF($G33,DATE(YEAR(U33)+1,1,1),\"m\")/(12*'Upgrade Information'!$G33)     )\n             )\n     )","v":907954.54545454565},147705.33228756144,null,"2027-06-01",{"$f":"\n     IF(OR($F33=\"N/A\",$E33=0),\n          0,\n          IF( YEAR($G33)>YEAR(Y33),\n             0,\n             $D33*(1-     DATEDIF($G33,DATE(YEAR(Y33)+1,1,1),\"m\")/(12*'Upgrade Information'!$G33)     )\n             )\n     )","v":869318.18181818177},143064.0995789998,null,"2028-06-01",{"$f":"\n     IF(OR($F33=\"N/A\",$E33=0),\n          0,\n          IF( YEAR($G33)>YEAR(AC33),\n             0,\n             $D33*(1-     DATEDIF($G33,DATE(YEAR(AC33)+1,1,1),\"m\")/(12*'Upgrade Information'!$G33)     )\n             )\n     )","v":830681.81818181823},138422.86687043821,null,"2029-06-01",{"$f":"\n     IF(OR($F33=\"N/A\",$E33=0),\n          0,\n          IF( YEAR($G33)>YEAR(AG33),\n             0,\n             $D33*(1-     DATEDIF($G33,DATE(YEAR(AG33)+1,1,1),\"m\")/(12*'Upgrade Information'!$G33)     )\n             )\n     )","v":792045.45454545459},133781.6341618766,null,"2030-06-01",{"$f":"\n     IF(OR($F33=\"N/A\",$E33=0),\n          0,\n          IF( YEAR($G33)>YEAR(AK33),\n             0,\n             $D33*(1-     DATEDIF($G33,DATE(YEAR(AK33)+1,1,1),\"m\")/(12*'Upgrade Information'!$G33)     )\n             )\n     )","v":753409.09090909094},129140.40145331499,null,"2031-06-01",{"$f":"\n     IF(OR($F33=\"N/A\",$E33=0),\n          0,\n          IF( YEAR($G33)>YEAR(AO33),\n             0,\n             $D33*(1-     DATEDIF($G33,DATE(YEAR(AO33)+1,1,1),\"m\")/(12*'Upgrade Information'!$G33)     )\n             )\n     )","v":714772.72727272718},124499.16874475338,null,"2032-06-01",{"$f":"\n     IF(OR($F33=\"N/A\",$E33=0),\n          0,\n          IF( YEAR($G33)>YEAR(AS33),\n             0,\n             $D33*(1-     DATEDIF($G33,DATE(YEAR(AS33)+1,1,1),\"m\")/(12*'Upgrade Information'!$G33)     )\n             )\n     )","v":676136.36363636365},119857.93603619176,null,"2033-06-01",{"$f":"\n     IF(OR($F33=\"N/A\",$E33=0),\n          0,\n          IF( YEAR($G33)>YEAR(AW33),\n             0,\n             $D33*(1-     DATEDIF($G33,DATE(YEAR(AW33)+1,1,1),\"m\")/(12*'Upgrade Information'!$G33)     )\n             )\n     )","v":637500},115216.70332763015]
[{"$f":"'Upgrade Information'!B34","v":"b0040"},null,{"$f":"IF(B34=\"\", 'Upgrade Information'!F34,B34)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E34","v":4099999.9999999995},{"$f":"'Upgrade Information'!H34","v":78930.603907868863},{"$f":"\n     IF(ISERROR(VLOOKUP($C34,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C34,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D34=\"\",\"\",'Upgrade Information'!D34)","v":"2005-12-31"},null,{"$f":"\nIF(F34=\"N/A\",\"N/A\",\n     VLOOKUP($C34,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F34=\"N/A\",$E34=0),\n          0,\n          IF( YEAR($G34)>YEAR(I34),\n             0,\n             $D34*(1-     DATEDIF($G34,DATE(YEAR(I34)+1,1,1),\"m\")/(12*'Upgrade Information'!$G34)     )\n             )\n     )","v":2679249.1296583605},430742.98102295044,null,"2024-01-01",{"$f":"\n     IF(OR($F34=\"N/A\",$E34=0),\n          0,\n          IF( YEAR($G34)>YEAR(M34),\n             0,\n             $D34*(1-     DATEDIF($G34,DATE(YEAR(M34)+1,1,1),\"m\")/(12*'Upgrade Information'!$G34)     )\n             )\n     )","v":2600318.5257504913},420378.59830072959,null,"2025-01-01",{"$f":"\n     IF(OR($F34=\"N/A\",$E34=0),\n          0,\n          IF( YEAR($G34)>YEAR(Q34),\n             0,\n             $D34*(1-     DATEDIF($G34,DATE(YEAR(Q34)+1,1,1),\"m\")/(12*'Upgrade Information'!$G34)     )\n             )\n     )","v":2521387.9218426226},410014.2155785088,null,"2026-01-01",{"$f":"\n     IF(OR($F34=\"N/A\",$E34=0),\n          0,\n          IF( YEAR($G34)>YEAR(U34),\n             0,\n             $D34*(1-     DATEDIF($G34,DATE(YEAR(U34)+1,1,1),\"m\")/(12*'Upgrade Information'!$G34)     )\n             )\n     )","v":2442457.3179347538},399649.83285628795,null,"2027-01-01",{"$f":"\n     IF(OR($F34=\"N/A\",$E34=0),\n          0,\n          IF( YEAR($G34)>YEAR(Y34),\n             0,\n             $D34*(1-     DATEDIF($G34,DATE(YEAR(Y34)+1,1,1),\"m\")/(12*'Upgrade Information'!$G34)     )\n             )\n     )","v":2363526.7140268846},389285.4501340671,null,"2028-01-01",{"$f":"\n     IF(OR($F34=\"N/A\",$E34=0),\n          0,\n          IF( YEAR($G34)>YEAR(AC34),\n             0,\n             $D34*(1-     DATEDIF($G34,DATE(YEAR(AC34)+1,1,1),\"m\")/(12*'Upgrade Information'!$G34)     )\n             )\n     )","v":2284596.1101190159},378921.06741184631,null,"2029-01-01",{"$f":"\n     IF(OR($F34=\"N/A\",$E34=0),\n          0,\n          IF( YEAR($G34)>YEAR(AG34),\n             0,\n             $D34*(1-     DATEDIF($G34,DATE(YEAR(AG34)+1,1,1),\"m\")/(12*'Upgrade Information'!$G34)     )\n             )\n     )","v":2205665.5062111472},368556.68468962546,null,"2030-01-01",{"$f":"\n     IF(OR($F34=\"N/A\",$E34=0),\n          0,\n          IF( YEAR($G34)>YEAR(AK34),\n             0,\n             $D34*(1-     DATEDIF($G34,DATE(YEAR(AK34)+1,1,1),\"m\")/(12*'Upgrade Information'!$G34)     )\n             )\n     )","v":2126734.9023032784},358192.30196740467,null,"2031-01-01",{"$f":"\n     IF(OR($F34=\"N/A\",$E34=0),\n          0,\n          IF( YEAR($G34)>YEAR(AO34),\n             0,\n             $D34*(1-     DATEDIF($G34,DATE(YEAR(AO34)+1,1,1),\"m\")/(12*'Upgrade Information'!$G34)     )\n             )\n     )","v":2047804.2983954092},347827.91924518382,null,"2032-01-01",{"$f":"\n     IF(OR($F34=\"N/A\",$E34=0),\n          0,\n          IF( YEAR($G34)>YEAR(AS34),\n             0,\n             $D34*(1-     DATEDIF($G34,DATE(YEAR(AS34)+1,1,1),\"m\")/(12*'Upgrade Information'!$G34)     )\n             )\n     )","v":1968873.6944875405},337463.53652296303,null,"2033-01-01",{"$f":"\n     IF(OR($F34=\"N/A\",$E34=0),\n          0,\n          IF( YEAR($G34)>YEAR(AW34),\n             0,\n             $D34*(1-     DATEDIF($G34,DATE(YEAR(AW34)+1,1,1),\"m\")/(12*'Upgrade Information'!$G34)     )\n             )\n     )","v":1889943.0905796716},327099.15380074218]
[{"$f":"'Upgrade Information'!B35","v":"b0042"},null,{"$f":"IF(B35=\"\", 'Upgrade Information'!F35,B35)","v":"ME"},{"$f":"1000000*'Upgrade Information'!E35","v":950000},{"$f":"'Upgrade Information'!H35","v":20944.03941877529},{"$f":"\n     IF(ISERROR(VLOOKUP($C35,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C35,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D35=\"\",\"\",'Upgrade Information'!D35)","v":"2005-06-01"},null,{"$f":"\nIF(F35=\"N/A\",\"N/A\",\n     VLOOKUP($C35,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F35=\"N/A\",$E35=0),\n          0,\n          IF( YEAR($G35)>YEAR(I35),\n             0,\n             $D35*(1-     DATEDIF($G35,DATE(YEAR(I35)+1,1,1),\"m\")/(12*'Upgrade Information'!$G35)     )\n             )\n     )","v":560789.93413442583},96613.775502147328,null,"2024-01-01",{"$f":"\n     IF(OR($F35=\"N/A\",$E35=0),\n          0,\n          IF( YEAR($G35)>YEAR(M35),\n             0,\n             $D35*(1-     DATEDIF($G35,DATE(YEAR(M35)+1,1,1),\"m\")/(12*'Upgrade Information'!$G35)     )\n             )\n     )","v":539845.89471565059},93787.708486902789,null,"2025-01-01",{"$f":"\n     IF(OR($F35=\"N/A\",$E35=0),\n          0,\n          IF( YEAR($G35)>YEAR(Q35),\n             0,\n             $D35*(1-     DATEDIF($G35,DATE(YEAR(Q35)+1,1,1),\"m\")/(12*'Upgrade Information'!$G35)     )\n             )\n     )","v":518901.85529687541},90961.641471658251,null,"2026-01-01",{"$f":"\n     IF(OR($F35=\"N/A\",$E35=0),\n          0,\n          IF( YEAR($G35)>YEAR(U35),\n             0,\n             $D35*(1-     DATEDIF($G35,DATE(YEAR(U35)+1,1,1),\"m\")/(12*'Upgrade Information'!$G35)     )\n             )\n     )","v":497957.81587809999},88135.574456413684,null,"2027-01-01",{"$f":"\n     IF(OR($F35=\"N/A\",$E35=0),\n          0,\n          IF( YEAR($G35)>YEAR(Y35),\n             0,\n             $D35*(1-     DATEDIF($G35,DATE(YEAR(Y35)+1,1,1),\"m\")/(12*'Upgrade Information'!$G35)     )\n             )\n     )","v":477013.77645932476},85309.507441169117,null,"2028-01-01",{"$f":"\n     IF(OR($F35=\"N/A\",$E35=0),\n          0,\n          IF( YEAR($G35)>YEAR(AC35),\n             0,\n             $D35*(1-     DATEDIF($G35,DATE(YEAR(AC35)+1,1,1),\"m\")/(12*'Upgrade Information'!$G35)     )\n             )\n     )","v":456069.73704054946},82483.440425924578,null,"2029-01-01",{"$f":"\n     IF(OR($F35=\"N/A\",$E35=0),\n          0,\n          IF( YEAR($G35)>YEAR(AG35),\n             0,\n             $D35*(1-     DATEDIF($G35,DATE(YEAR(AG35)+1,1,1),\"m\")/(12*'Upgrade Information'!$G35)     )\n             )\n     )","v":435125.69762177416},79657.373410680011,null,"2030-01-01",{"$f":"\n     IF(OR($F35=\"N/A\",$E35=0),\n          0,\n          IF( YEAR($G35)>YEAR(AK35),\n             0,\n             $D35*(1-     DATEDIF($G35,DATE(YEAR(AK35)+1,1,1),\"m\")/(12*'Upgrade Information'!$G35)     )\n             )\n     )","v":414181.65820299886},76831.306395435458,null,"2031-01-01",{"$f":"\n     IF(OR($F35=\"N/A\",$E35=0),\n          0,\n          IF( YEAR($G35)>YEAR(AO35),\n             0,\n             $D35*(1-     DATEDIF($G35,DATE(YEAR(AO35)+1,1,1),\"m\")/(12*'Upgrade Information'!$G35)     )\n             )\n     )","v":393237.61878422357},74005.239380190906,null,"2032-01-01",{"$f":"\n     IF(OR($F35=\"N/A\",$E35=0),\n          0,\n          IF( YEAR($G35)>YEAR(AS35),\n             0,\n             $D35*(1-     DATEDIF($G35,DATE(YEAR(AS35)+1,1,1),\"m\")/(12*'Upgrade Information'!$G35)     )\n             )\n     )","v":372293.57936544827},71179.172364946338,null,"2033-01-01",{"$f":"\n     IF(OR($F35=\"N/A\",$E35=0),\n          0,\n          IF( YEAR($G35)>YEAR(AW35),\n             0,\n             $D35*(1-     DATEDIF($G35,DATE(YEAR(AW35)+1,1,1),\"m\")/(12*'Upgrade Information'!$G35)     )\n             )\n     )","v":351349.53994667297},68353.1053497018]
[{"$f":"'Upgrade Information'!B36","v":"b0043.1"},null,{"$f":"IF(B36=\"\", 'Upgrade Information'!F36,B36)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E36","v":1380000},{"$f":"'Upgrade Information'!H36","v":20006.597291347385},{"$f":"\n     IF(ISERROR(VLOOKUP($C36,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C36,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D36=\"\",\"\",'Upgrade Information'!D36)","v":"2003-06-01"},null,{"$f":"\nIF(F36=\"N/A\",\"N/A\",\n     VLOOKUP($C36,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F36=\"N/A\",$E36=0),\n          0,\n          IF( YEAR($G36)>YEAR(I36),\n             0,\n             $D36*(1-     DATEDIF($G36,DATE(YEAR(I36)+1,1,1),\"m\")/(12*'Upgrade Information'!$G36)     )\n             )\n     )","v":968197.53908643301},153923.91238250141,null,"2024-06-01",{"$f":"\n     IF(OR($F36=\"N/A\",$E36=0),\n          0,\n          IF( YEAR($G36)>YEAR(M36),\n             0,\n             $D36*(1-     DATEDIF($G36,DATE(YEAR(M36)+1,1,1),\"m\")/(12*'Upgrade Information'!$G36)     )\n             )\n     )","v":948190.94179508567},151156.6777168409,null,"2025-06-01",{"$f":"\n     IF(OR($F36=\"N/A\",$E36=0),\n          0,\n          IF( YEAR($G36)>YEAR(Q36),\n             0,\n             $D36*(1-     DATEDIF($G36,DATE(YEAR(Q36)+1,1,1),\"m\")/(12*'Upgrade Information'!$G36)     )\n             )\n     )","v":928184.34450373834},148389.44305118037,null,"2026-06-01",{"$f":"\n     IF(OR($F36=\"N/A\",$E36=0),\n          0,\n          IF( YEAR($G36)>YEAR(U36),\n             0,\n             $D36*(1-     DATEDIF($G36,DATE(YEAR(U36)+1,1,1),\"m\")/(12*'Upgrade Information'!$G36)     )\n             )\n     )","v":908177.74721239076},145622.2083855198,null,"2027-06-01",{"$f":"\n     IF(OR($F36=\"N/A\",$E36=0),\n          0,\n          IF( YEAR($G36)>YEAR(Y36),\n             0,\n             $D36*(1-     DATEDIF($G36,DATE(YEAR(Y36)+1,1,1),\"m\")/(12*'Upgrade Information'!$G36)     )\n             )\n     )","v":888171.14992104343},142854.97371985926,null,"2028-06-01",{"$f":"\n     IF(OR($F36=\"N/A\",$E36=0),\n          0,\n          IF( YEAR($G36)>YEAR(AC36),\n             0,\n             $D36*(1-     DATEDIF($G36,DATE(YEAR(AC36)+1,1,1),\"m\")/(12*'Upgrade Information'!$G36)     )\n             )\n     )","v":868164.55262969597},140087.73905419873,null,"2029-06-01",{"$f":"\n     IF(OR($F36=\"N/A\",$E36=0),\n          0,\n          IF( YEAR($G36)>YEAR(AG36),\n             0,\n             $D36*(1-     DATEDIF($G36,DATE(YEAR(AG36)+1,1,1),\"m\")/(12*'Upgrade Information'!$G36)     )\n             )\n     )","v":848157.95533834863},137320.50438853822,null,"2030-06-01",{"$f":"\n     IF(OR($F36=\"N/A\",$E36=0),\n          0,\n          IF( YEAR($G36)>YEAR(AK36),\n             0,\n             $D36*(1-     DATEDIF($G36,DATE(YEAR(AK36)+1,1,1),\"m\")/(12*'Upgrade Information'!$G36)     )\n             )\n     )","v":828151.3580470013},134553.26972287768,null,"2031-06-01",{"$f":"\n     IF(OR($F36=\"N/A\",$E36=0),\n          0,\n          IF( YEAR($G36)>YEAR(AO36),\n             0,\n             $D36*(1-     DATEDIF($G36,DATE(YEAR(AO36)+1,1,1),\"m\")/(12*'Upgrade Information'!$G36)     )\n             )\n     )","v":808144.76075565396},131786.03505721714,null,"2032-06-01",{"$f":"\n     IF(OR($F36=\"N/A\",$E36=0),\n          0,\n          IF( YEAR($G36)>YEAR(AS36),\n             0,\n             $D36*(1-     DATEDIF($G36,DATE(YEAR(AS36)+1,1,1),\"m\")/(12*'Upgrade Information'!$G36)     )\n             )\n     )","v":788138.16346430662},129018.80039155662,null,"2033-06-01",{"$f":"\n     IF(OR($F36=\"N/A\",$E36=0),\n          0,\n          IF( YEAR($G36)>YEAR(AW36),\n             0,\n             $D36*(1-     DATEDIF($G36,DATE(YEAR(AW36)+1,1,1),\"m\")/(12*'Upgrade Information'!$G36)     )\n             )\n     )","v":768131.56617295917},126251.56572589607]
[{"$f":"'Upgrade Information'!B37","v":"b0043.2"},null,{"$f":"IF(B37=\"\", 'Upgrade Information'!F37,B37)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E37","v":1380000},{"$f":"'Upgrade Information'!H37","v":20006.597291347385},{"$f":"\n     IF(ISERROR(VLOOKUP($C37,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C37,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D37=\"\",\"\",'Upgrade Information'!D37)","v":"2004-05-14"},null,{"$f":"\nIF(F37=\"N/A\",\"N/A\",\n     VLOOKUP($C37,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F37=\"N/A\",$E37=0),\n          0,\n          IF( YEAR($G37)>YEAR(I37),\n             0,\n             $D37*(1-     DATEDIF($G37,DATE(YEAR(I37)+1,1,1),\"m\")/(12*'Upgrade Information'!$G37)     )\n             )\n     )","v":988204.13637778035},156691.14704816195,null,"2024-06-01",{"$f":"\n     IF(OR($F37=\"N/A\",$E37=0),\n          0,\n          IF( YEAR($G37)>YEAR(M37),\n             0,\n             $D37*(1-     DATEDIF($G37,DATE(YEAR(M37)+1,1,1),\"m\")/(12*'Upgrade Information'!$G37)     )\n             )\n     )","v":968197.53908643301},153923.91238250141,null,"2025-06-01",{"$f":"\n     IF(OR($F37=\"N/A\",$E37=0),\n          0,\n          IF( YEAR($G37)>YEAR(Q37),\n             0,\n             $D37*(1-     DATEDIF($G37,DATE(YEAR(Q37)+1,1,1),\"m\")/(12*'Upgrade Information'!$G37)     )\n             )\n     )","v":948190.94179508567},151156.6777168409,null,"2026-06-01",{"$f":"\n     IF(OR($F37=\"N/A\",$E37=0),\n          0,\n          IF( YEAR($G37)>YEAR(U37),\n             0,\n             $D37*(1-     DATEDIF($G37,DATE(YEAR(U37)+1,1,1),\"m\")/(12*'Upgrade Information'!$G37)     )\n             )\n     )","v":928184.34450373834},148389.44305118037,null,"2027-06-01",{"$f":"\n     IF(OR($F37=\"N/A\",$E37=0),\n          0,\n          IF( YEAR($G37)>YEAR(Y37),\n             0,\n             $D37*(1-     DATEDIF($G37,DATE(YEAR(Y37)+1,1,1),\"m\")/(12*'Upgrade Information'!$G37)     )\n             )\n     )","v":908177.74721239076},145622.2083855198,null,"2028-06-01",{"$f":"\n     IF(OR($F37=\"N/A\",$E37=0),\n          0,\n          IF( YEAR($G37)>YEAR(AC37),\n             0,\n             $D37*(1-     DATEDIF($G37,DATE(YEAR(AC37)+1,1,1),\"m\")/(12*'Upgrade Information'!$G37)     )\n             )\n     )","v":888171.14992104343},142854.97371985926,null,"2029-06-01",{"$f":"\n     IF(OR($F37=\"N/A\",$E37=0),\n          0,\n          IF( YEAR($G37)>YEAR(AG37),\n             0,\n             $D37*(1-     DATEDIF($G37,DATE(YEAR(AG37)+1,1,1),\"m\")/(12*'Upgrade Information'!$G37)     )\n             )\n     )","v":868164.55262969597},140087.73905419873,null,"2030-06-01",{"$f":"\n     IF(OR($F37=\"N/A\",$E37=0),\n          0,\n          IF( YEAR($G37)>YEAR(AK37),\n             0,\n             $D37*(1-     DATEDIF($G37,DATE(YEAR(AK37)+1,1,1),\"m\")/(12*'Upgrade Information'!$G37)     )\n             )\n     )","v":848157.95533834863},137320.50438853822,null,"2031-06-01",{"$f":"\n     IF(OR($F37=\"N/A\",$E37=0),\n          0,\n          IF( YEAR($G37)>YEAR(AO37),\n             0,\n             $D37*(1-     DATEDIF($G37,DATE(YEAR(AO37)+1,1,1),\"m\")/(12*'Upgrade Information'!$G37)     )\n             )\n     )","v":828151.3580470013},134553.26972287768,null,"2032-06-01",{"$f":"\n     IF(OR($F37=\"N/A\",$E37=0),\n          0,\n          IF( YEAR($G37)>YEAR(AS37),\n             0,\n             $D37*(1-     DATEDIF($G37,DATE(YEAR(AS37)+1,1,1),\"m\")/(12*'Upgrade Information'!$G37)     )\n             )\n     )","v":808144.76075565396},131786.03505721714,null,"2033-06-01",{"$f":"\n     IF(OR($F37=\"N/A\",$E37=0),\n          0,\n          IF( YEAR($G37)>YEAR(AW37),\n             0,\n             $D37*(1-     DATEDIF($G37,DATE(YEAR(AW37)+1,1,1),\"m\")/(12*'Upgrade Information'!$G37)     )\n             )\n     )","v":788138.16346430662},129018.80039155662]
[{"$f":"'Upgrade Information'!B38","v":"b0043.3"},null,{"$f":"IF(B38=\"\", 'Upgrade Information'!F38,B38)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E38","v":1380000},{"$f":"'Upgrade Information'!H38","v":20006.597291347385},{"$f":"\n     IF(ISERROR(VLOOKUP($C38,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C38,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D38=\"\",\"\",'Upgrade Information'!D38)","v":"2005-05-31"},null,{"$f":"\nIF(F38=\"N/A\",\"N/A\",\n     VLOOKUP($C38,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F38=\"N/A\",$E38=0),\n          0,\n          IF( YEAR($G38)>YEAR(I38),\n             0,\n             $D38*(1-     DATEDIF($G38,DATE(YEAR(I38)+1,1,1),\"m\")/(12*'Upgrade Information'!$G38)     )\n             )\n     )","v":1008210.7336691277},159458.38171382248,null,"2024-06-01",{"$f":"\n     IF(OR($F38=\"N/A\",$E38=0),\n          0,\n          IF( YEAR($G38)>YEAR(M38),\n             0,\n             $D38*(1-     DATEDIF($G38,DATE(YEAR(M38)+1,1,1),\"m\")/(12*'Upgrade Information'!$G38)     )\n             )\n     )","v":988204.13637778035},156691.14704816195,null,"2025-06-01",{"$f":"\n     IF(OR($F38=\"N/A\",$E38=0),\n          0,\n          IF( YEAR($G38)>YEAR(Q38),\n             0,\n             $D38*(1-     DATEDIF($G38,DATE(YEAR(Q38)+1,1,1),\"m\")/(12*'Upgrade Information'!$G38)     )\n             )\n     )","v":968197.53908643301},153923.91238250141,null,"2026-06-01",{"$f":"\n     IF(OR($F38=\"N/A\",$E38=0),\n          0,\n          IF( YEAR($G38)>YEAR(U38),\n             0,\n             $D38*(1-     DATEDIF($G38,DATE(YEAR(U38)+1,1,1),\"m\")/(12*'Upgrade Information'!$G38)     )\n             )\n     )","v":948190.94179508567},151156.6777168409,null,"2027-06-01",{"$f":"\n     IF(OR($F38=\"N/A\",$E38=0),\n          0,\n          IF( YEAR($G38)>YEAR(Y38),\n             0,\n             $D38*(1-     DATEDIF($G38,DATE(YEAR(Y38)+1,1,1),\"m\")/(12*'Upgrade Information'!$G38)     )\n             )\n     )","v":928184.34450373834},148389.44305118037,null,"2028-06-01",{"$f":"\n     IF(OR($F38=\"N/A\",$E38=0),\n          0,\n          IF( YEAR($G38)>YEAR(AC38),\n             0,\n             $D38*(1-     DATEDIF($G38,DATE(YEAR(AC38)+1,1,1),\"m\")/(12*'Upgrade Information'!$G38)     )\n             )\n     )","v":908177.74721239076},145622.2083855198,null,"2029-06-01",{"$f":"\n     IF(OR($F38=\"N/A\",$E38=0),\n          0,\n          IF( YEAR($G38)>YEAR(AG38),\n             0,\n             $D38*(1-     DATEDIF($G38,DATE(YEAR(AG38)+1,1,1),\"m\")/(12*'Upgrade Information'!$G38)     )\n             )\n     )","v":888171.14992104343},142854.97371985926,null,"2030-06-01",{"$f":"\n     IF(OR($F38=\"N/A\",$E38=0),\n          0,\n          IF( YEAR($G38)>YEAR(AK38),\n             0,\n             $D38*(1-     DATEDIF($G38,DATE(YEAR(AK38)+1,1,1),\"m\")/(12*'Upgrade Information'!$G38)     )\n             )\n     )","v":868164.55262969597},140087.73905419873,null,"2031-06-01",{"$f":"\n     IF(OR($F38=\"N/A\",$E38=0),\n          0,\n          IF( YEAR($G38)>YEAR(AO38),\n             0,\n             $D38*(1-     DATEDIF($G38,DATE(YEAR(AO38)+1,1,1),\"m\")/(12*'Upgrade Information'!$G38)     )\n             )\n     )","v":848157.95533834863},137320.50438853822,null,"2032-06-01",{"$f":"\n     IF(OR($F38=\"N/A\",$E38=0),\n          0,\n          IF( YEAR($G38)>YEAR(AS38),\n             0,\n             $D38*(1-     DATEDIF($G38,DATE(YEAR(AS38)+1,1,1),\"m\")/(12*'Upgrade Information'!$G38)     )\n             )\n     )","v":828151.3580470013},134553.26972287768,null,"2033-06-01",{"$f":"\n     IF(OR($F38=\"N/A\",$E38=0),\n          0,\n          IF( YEAR($G38)>YEAR(AW38),\n             0,\n             $D38*(1-     DATEDIF($G38,DATE(YEAR(AW38)+1,1,1),\"m\")/(12*'Upgrade Information'!$G38)     )\n             )\n     )","v":808144.76075565396},131786.03505721714]
[{"$f":"'Upgrade Information'!B39","v":"b0044"},null,{"$f":"IF(B39=\"\", 'Upgrade Information'!F39,B39)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E39","v":100000},{"$f":"'Upgrade Information'!H39","v":1449.7534269092309},{"$f":"\n     IF(ISERROR(VLOOKUP($C39,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C39,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D39=\"\",\"\",'Upgrade Information'!D39)","v":"2004-02-01"},null,{"$f":"\nIF(F39=\"N/A\",\"N/A\",\n     VLOOKUP($C39,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F39=\"N/A\",$E39=0),\n          0,\n          IF( YEAR($G39)>YEAR(I39),\n             0,\n             $D39*(1-     DATEDIF($G39,DATE(YEAR(I39)+1,1,1),\"m\")/(12*'Upgrade Information'!$G39)     )\n             )\n     )","v":71125.744247391151},11287.58952847404,null,"2024-06-01",{"$f":"\n     IF(OR($F39=\"N/A\",$E39=0),\n          0,\n          IF( YEAR($G39)>YEAR(M39),\n             0,\n             $D39*(1-     DATEDIF($G39,DATE(YEAR(M39)+1,1,1),\"m\")/(12*'Upgrade Information'!$G39)     )\n             )\n     )","v":69675.990820481922},11087.065277339219,null,"2025-06-01",{"$f":"\n     IF(OR($F39=\"N/A\",$E39=0),\n          0,\n          IF( YEAR($G39)>YEAR(Q39),\n             0,\n             $D39*(1-     DATEDIF($G39,DATE(YEAR(Q39)+1,1,1),\"m\")/(12*'Upgrade Information'!$G39)     )\n             )\n     )","v":68226.237393572694},10886.541026204399,null,"2026-06-01",{"$f":"\n     IF(OR($F39=\"N/A\",$E39=0),\n          0,\n          IF( YEAR($G39)>YEAR(U39),\n             0,\n             $D39*(1-     DATEDIF($G39,DATE(YEAR(U39)+1,1,1),\"m\")/(12*'Upgrade Information'!$G39)     )\n             )\n     )","v":66776.483966663451},10686.016775069575,null,"2027-06-01",{"$f":"\n     IF(OR($F39=\"N/A\",$E39=0),\n          0,\n          IF( YEAR($G39)>YEAR(Y39),\n             0,\n             $D39*(1-     DATEDIF($G39,DATE(YEAR(Y39)+1,1,1),\"m\")/(12*'Upgrade Information'!$G39)     )\n             )\n     )","v":65326.73053975423},10485.492523934756,null,"2028-06-01",{"$f":"\n     IF(OR($F39=\"N/A\",$E39=0),\n          0,\n          IF( YEAR($G39)>YEAR(AC39),\n             0,\n             $D39*(1-     DATEDIF($G39,DATE(YEAR(AC39)+1,1,1),\"m\")/(12*'Upgrade Information'!$G39)     )\n             )\n     )","v":63876.977112844994},10284.968272799933,null,"2029-06-01",{"$f":"\n     IF(OR($F39=\"N/A\",$E39=0),\n          0,\n          IF( YEAR($G39)>YEAR(AG39),\n             0,\n             $D39*(1-     DATEDIF($G39,DATE(YEAR(AG39)+1,1,1),\"m\")/(12*'Upgrade Information'!$G39)     )\n             )\n     )","v":62427.223685935765},10084.444021665113,null,"2030-06-01",{"$f":"\n     IF(OR($F39=\"N/A\",$E39=0),\n          0,\n          IF( YEAR($G39)>YEAR(AK39),\n             0,\n             $D39*(1-     DATEDIF($G39,DATE(YEAR(AK39)+1,1,1),\"m\")/(12*'Upgrade Information'!$G39)     )\n             )\n     )","v":60977.470259026537},9883.9197705302922,null,"2031-06-01",{"$f":"\n     IF(OR($F39=\"N/A\",$E39=0),\n          0,\n          IF( YEAR($G39)>YEAR(AO39),\n             0,\n             $D39*(1-     DATEDIF($G39,DATE(YEAR(AO39)+1,1,1),\"m\")/(12*'Upgrade Information'!$G39)     )\n             )\n     )","v":59527.716832117309},9683.3955193954698,null,"2032-06-01",{"$f":"\n     IF(OR($F39=\"N/A\",$E39=0),\n          0,\n          IF( YEAR($G39)>YEAR(AS39),\n             0,\n             $D39*(1-     DATEDIF($G39,DATE(YEAR(AS39)+1,1,1),\"m\")/(12*'Upgrade Information'!$G39)     )\n             )\n     )","v":58077.96340520808},9482.8712682606492,null,"2033-06-01",{"$f":"\n     IF(OR($F39=\"N/A\",$E39=0),\n          0,\n          IF( YEAR($G39)>YEAR(AW39),\n             0,\n             $D39*(1-     DATEDIF($G39,DATE(YEAR(AW39)+1,1,1),\"m\")/(12*'Upgrade Information'!$G39)     )\n             )\n     )","v":56628.209978298852},9282.3470171258286]
[{"$f":"'Upgrade Information'!B40","v":"b0045"},null,{"$f":"IF(B40=\"\", 'Upgrade Information'!F40,B40)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E40","v":0},{"$f":"'Upgrade Information'!H40","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C40,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C40,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D40=\"\",\"\",'Upgrade Information'!D40)","v":"2003-12-12"},null,{"$f":"\nIF(F40=\"N/A\",\"N/A\",\n     VLOOKUP($C40,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F40=\"N/A\",$E40=0),\n          0,\n          IF( YEAR($G40)>YEAR(I40),\n             0,\n             $D40*(1-     DATEDIF($G40,DATE(YEAR(I40)+1,1,1),\"m\")/(12*'Upgrade Information'!$G40)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F40=\"N/A\",$E40=0),\n          0,\n          IF( YEAR($G40)>YEAR(M40),\n             0,\n             $D40*(1-     DATEDIF($G40,DATE(YEAR(M40)+1,1,1),\"m\")/(12*'Upgrade Information'!$G40)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F40=\"N/A\",$E40=0),\n          0,\n          IF( YEAR($G40)>YEAR(Q40),\n             0,\n             $D40*(1-     DATEDIF($G40,DATE(YEAR(Q40)+1,1,1),\"m\")/(12*'Upgrade Information'!$G40)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F40=\"N/A\",$E40=0),\n          0,\n          IF( YEAR($G40)>YEAR(U40),\n             0,\n             $D40*(1-     DATEDIF($G40,DATE(YEAR(U40)+1,1,1),\"m\")/(12*'Upgrade Information'!$G40)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F40=\"N/A\",$E40=0),\n          0,\n          IF( YEAR($G40)>YEAR(Y40),\n             0,\n             $D40*(1-     DATEDIF($G40,DATE(YEAR(Y40)+1,1,1),\"m\")/(12*'Upgrade Information'!$G40)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F40=\"N/A\",$E40=0),\n          0,\n          IF( YEAR($G40)>YEAR(AC40),\n             0,\n             $D40*(1-     DATEDIF($G40,DATE(YEAR(AC40)+1,1,1),\"m\")/(12*'Upgrade Information'!$G40)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F40=\"N/A\",$E40=0),\n          0,\n          IF( YEAR($G40)>YEAR(AG40),\n             0,\n             $D40*(1-     DATEDIF($G40,DATE(YEAR(AG40)+1,1,1),\"m\")/(12*'Upgrade Information'!$G40)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F40=\"N/A\",$E40=0),\n          0,\n          IF( YEAR($G40)>YEAR(AK40),\n             0,\n             $D40*(1-     DATEDIF($G40,DATE(YEAR(AK40)+1,1,1),\"m\")/(12*'Upgrade Information'!$G40)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F40=\"N/A\",$E40=0),\n          0,\n          IF( YEAR($G40)>YEAR(AO40),\n             0,\n             $D40*(1-     DATEDIF($G40,DATE(YEAR(AO40)+1,1,1),\"m\")/(12*'Upgrade Information'!$G40)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F40=\"N/A\",$E40=0),\n          0,\n          IF( YEAR($G40)>YEAR(AS40),\n             0,\n             $D40*(1-     DATEDIF($G40,DATE(YEAR(AS40)+1,1,1),\"m\")/(12*'Upgrade Information'!$G40)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F40=\"N/A\",$E40=0),\n          0,\n          IF( YEAR($G40)>YEAR(AW40),\n             0,\n             $D40*(1-     DATEDIF($G40,DATE(YEAR(AW40)+1,1,1),\"m\")/(12*'Upgrade Information'!$G40)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B41","v":"b0047"},null,{"$f":"IF(B41=\"\", 'Upgrade Information'!F41,B41)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E41","v":100000},{"$f":"'Upgrade Information'!H41","v":1449.7534269092309},{"$f":"\n     IF(ISERROR(VLOOKUP($C41,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C41,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D41=\"\",\"\",'Upgrade Information'!D41)","v":"2003-11-18"},null,{"$f":"\nIF(F41=\"N/A\",\"N/A\",\n     VLOOKUP($C41,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F41=\"N/A\",$E41=0),\n          0,\n          IF( YEAR($G41)>YEAR(I41),\n             0,\n             $D41*(1-     DATEDIF($G41,DATE(YEAR(I41)+1,1,1),\"m\")/(12*'Upgrade Information'!$G41)     )\n             )\n     )","v":70884.11867623961},11254.16881995157,null,"2024-06-01",{"$f":"\n     IF(OR($F41=\"N/A\",$E41=0),\n          0,\n          IF( YEAR($G41)>YEAR(M41),\n             0,\n             $D41*(1-     DATEDIF($G41,DATE(YEAR(M41)+1,1,1),\"m\")/(12*'Upgrade Information'!$G41)     )\n             )\n     )","v":69434.365249330382},11053.644568816748,null,"2025-06-01",{"$f":"\n     IF(OR($F41=\"N/A\",$E41=0),\n          0,\n          IF( YEAR($G41)>YEAR(Q41),\n             0,\n             $D41*(1-     DATEDIF($G41,DATE(YEAR(Q41)+1,1,1),\"m\")/(12*'Upgrade Information'!$G41)     )\n             )\n     )","v":67984.611822421153},10853.120317681927,null,"2026-06-01",{"$f":"\n     IF(OR($F41=\"N/A\",$E41=0),\n          0,\n          IF( YEAR($G41)>YEAR(U41),\n             0,\n             $D41*(1-     DATEDIF($G41,DATE(YEAR(U41)+1,1,1),\"m\")/(12*'Upgrade Information'!$G41)     )\n             )\n     )","v":66534.858395511925},10652.596066547107,null,"2027-06-01",{"$f":"\n     IF(OR($F41=\"N/A\",$E41=0),\n          0,\n          IF( YEAR($G41)>YEAR(Y41),\n             0,\n             $D41*(1-     DATEDIF($G41,DATE(YEAR(Y41)+1,1,1),\"m\")/(12*'Upgrade Information'!$G41)     )\n             )\n     )","v":65085.104968602689},10452.071815412284,null,"2028-06-01",{"$f":"\n     IF(OR($F41=\"N/A\",$E41=0),\n          0,\n          IF( YEAR($G41)>YEAR(AC41),\n             0,\n             $D41*(1-     DATEDIF($G41,DATE(YEAR(AC41)+1,1,1),\"m\")/(12*'Upgrade Information'!$G41)     )\n             )\n     )","v":63635.351541693461},10251.547564277464,null,"2029-06-01",{"$f":"\n     IF(OR($F41=\"N/A\",$E41=0),\n          0,\n          IF( YEAR($G41)>YEAR(AG41),\n             0,\n             $D41*(1-     DATEDIF($G41,DATE(YEAR(AG41)+1,1,1),\"m\")/(12*'Upgrade Information'!$G41)     )\n             )\n     )","v":62185.598114784232},10051.023313142643,null,"2030-06-01",{"$f":"\n     IF(OR($F41=\"N/A\",$E41=0),\n          0,\n          IF( YEAR($G41)>YEAR(AK41),\n             0,\n             $D41*(1-     DATEDIF($G41,DATE(YEAR(AK41)+1,1,1),\"m\")/(12*'Upgrade Information'!$G41)     )\n             )\n     )","v":60735.844687874996},9850.4990620078206,null,"2031-06-01",{"$f":"\n     IF(OR($F41=\"N/A\",$E41=0),\n          0,\n          IF( YEAR($G41)>YEAR(AO41),\n             0,\n             $D41*(1-     DATEDIF($G41,DATE(YEAR(AO41)+1,1,1),\"m\")/(12*'Upgrade Information'!$G41)     )\n             )\n     )","v":59286.091260965768},9649.974810873,null,"2032-06-01",{"$f":"\n     IF(OR($F41=\"N/A\",$E41=0),\n          0,\n          IF( YEAR($G41)>YEAR(AS41),\n             0,\n             $D41*(1-     DATEDIF($G41,DATE(YEAR(AS41)+1,1,1),\"m\")/(12*'Upgrade Information'!$G41)     )\n             )\n     )","v":57836.33783405654},9449.4505597381794,null,"2033-06-01",{"$f":"\n     IF(OR($F41=\"N/A\",$E41=0),\n          0,\n          IF( YEAR($G41)>YEAR(AW41),\n             0,\n             $D41*(1-     DATEDIF($G41,DATE(YEAR(AW41)+1,1,1),\"m\")/(12*'Upgrade Information'!$G41)     )\n             )\n     )","v":56386.584407147297},9248.926308603357]
[{"$f":"'Upgrade Information'!B42","v":"b0049"},null,{"$f":"IF(B42=\"\", 'Upgrade Information'!F42,B42)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E42","v":400000},{"$f":"'Upgrade Information'!H42","v":7700.5467227189138},{"$f":"\n     IF(ISERROR(VLOOKUP($C42,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C42,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D42=\"\",\"\",'Upgrade Information'!D42)","v":"2003-11-03"},null,{"$f":"\nIF(F42=\"N/A\",\"N/A\",\n     VLOOKUP($C42,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F42=\"N/A\",$E42=0),\n          0,\n          IF( YEAR($G42)>YEAR(I42),\n             0,\n             $D42*(1-     DATEDIF($G42,DATE(YEAR(I42)+1,1,1),\"m\")/(12*'Upgrade Information'!$G42)     )\n             )\n     )","v":245347.35331872854},39917.123611543786,null,"2024-01-01",{"$f":"\n     IF(OR($F42=\"N/A\",$E42=0),\n          0,\n          IF( YEAR($G42)>YEAR(M42),\n             0,\n             $D42*(1-     DATEDIF($G42,DATE(YEAR(M42)+1,1,1),\"m\")/(12*'Upgrade Information'!$G42)     )\n             )\n     )","v":237646.80659600961},38905.964321571024,null,"2025-01-01",{"$f":"\n     IF(OR($F42=\"N/A\",$E42=0),\n          0,\n          IF( YEAR($G42)>YEAR(Q42),\n             0,\n             $D42*(1-     DATEDIF($G42,DATE(YEAR(Q42)+1,1,1),\"m\")/(12*'Upgrade Information'!$G42)     )\n             )\n     )","v":229946.25987329069},37894.805031598255,null,"2026-01-01",{"$f":"\n     IF(OR($F42=\"N/A\",$E42=0),\n          0,\n          IF( YEAR($G42)>YEAR(U42),\n             0,\n             $D42*(1-     DATEDIF($G42,DATE(YEAR(U42)+1,1,1),\"m\")/(12*'Upgrade Information'!$G42)     )\n             )\n     )","v":222245.71315057177},36883.645741625493,null,"2027-01-01",{"$f":"\n     IF(OR($F42=\"N/A\",$E42=0),\n          0,\n          IF( YEAR($G42)>YEAR(Y42),\n             0,\n             $D42*(1-     DATEDIF($G42,DATE(YEAR(Y42)+1,1,1),\"m\")/(12*'Upgrade Information'!$G42)     )\n             )\n     )","v":214545.16642785288},35872.48645165273,null,"2028-01-01",{"$f":"\n     IF(OR($F42=\"N/A\",$E42=0),\n          0,\n          IF( YEAR($G42)>YEAR(AC42),\n             0,\n             $D42*(1-     DATEDIF($G42,DATE(YEAR(AC42)+1,1,1),\"m\")/(12*'Upgrade Information'!$G42)     )\n             )\n     )","v":206844.61970513395},34861.327161679968,null,"2029-01-01",{"$f":"\n     IF(OR($F42=\"N/A\",$E42=0),\n          0,\n          IF( YEAR($G42)>YEAR(AG42),\n             0,\n             $D42*(1-     DATEDIF($G42,DATE(YEAR(AG42)+1,1,1),\"m\")/(12*'Upgrade Information'!$G42)     )\n             )\n     )","v":199144.07298241503},33850.167871707199,null,"2030-01-01",{"$f":"\n     IF(OR($F42=\"N/A\",$E42=0),\n          0,\n          IF( YEAR($G42)>YEAR(AK42),\n             0,\n             $D42*(1-     DATEDIF($G42,DATE(YEAR(AK42)+1,1,1),\"m\")/(12*'Upgrade Information'!$G42)     )\n             )\n     )","v":191443.52625969611},32839.008581734437,null,"2031-01-01",{"$f":"\n     IF(OR($F42=\"N/A\",$E42=0),\n          0,\n          IF( YEAR($G42)>YEAR(AO42),\n             0,\n             $D42*(1-     DATEDIF($G42,DATE(YEAR(AO42)+1,1,1),\"m\")/(12*'Upgrade Information'!$G42)     )\n             )\n     )","v":183742.97953697719},31827.849291761675,null,"2032-01-01",{"$f":"\n     IF(OR($F42=\"N/A\",$E42=0),\n          0,\n          IF( YEAR($G42)>YEAR(AS42),\n             0,\n             $D42*(1-     DATEDIF($G42,DATE(YEAR(AS42)+1,1,1),\"m\")/(12*'Upgrade Information'!$G42)     )\n             )\n     )","v":176042.4328142583},30816.690001788913,null,"2033-01-01",{"$f":"\n     IF(OR($F42=\"N/A\",$E42=0),\n          0,\n          IF( YEAR($G42)>YEAR(AW42),\n             0,\n             $D42*(1-     DATEDIF($G42,DATE(YEAR(AW42)+1,1,1),\"m\")/(12*'Upgrade Information'!$G42)     )\n             )\n     )","v":168341.88609153937},29805.530711816151]
[{"$f":"'Upgrade Information'!B43","v":"b0050.1"},null,{"$f":"IF(B43=\"\", 'Upgrade Information'!F43,B43)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E43","v":50000},{"$f":"'Upgrade Information'!H43","v":962.56834033986422},{"$f":"\n     IF(ISERROR(VLOOKUP($C43,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C43,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D43=\"\",\"\",'Upgrade Information'!D43)","v":"2003-08-01"},null,{"$f":"\nIF(F43=\"N/A\",\"N/A\",\n     VLOOKUP($C43,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F43=\"N/A\",$E43=0),\n          0,\n          IF( YEAR($G43)>YEAR(I43),\n             0,\n             $D43*(1-     DATEDIF($G43,DATE(YEAR(I43)+1,1,1),\"m\")/(12*'Upgrade Information'!$G43)     )\n             )\n     )","v":30347.563051394445},4947.5088143607745,null,"2024-01-01",{"$f":"\n     IF(OR($F43=\"N/A\",$E43=0),\n          0,\n          IF( YEAR($G43)>YEAR(M43),\n             0,\n             $D43*(1-     DATEDIF($G43,DATE(YEAR(M43)+1,1,1),\"m\")/(12*'Upgrade Information'!$G43)     )\n             )\n     )","v":29384.99471105458},4821.1139031141793,null,"2025-01-01",{"$f":"\n     IF(OR($F43=\"N/A\",$E43=0),\n          0,\n          IF( YEAR($G43)>YEAR(Q43),\n             0,\n             $D43*(1-     DATEDIF($G43,DATE(YEAR(Q43)+1,1,1),\"m\")/(12*'Upgrade Information'!$G43)     )\n             )\n     )","v":28422.426370714715},4694.718991867584,null,"2026-01-01",{"$f":"\n     IF(OR($F43=\"N/A\",$E43=0),\n          0,\n          IF( YEAR($G43)>YEAR(U43),\n             0,\n             $D43*(1-     DATEDIF($G43,DATE(YEAR(U43)+1,1,1),\"m\")/(12*'Upgrade Information'!$G43)     )\n             )\n     )","v":27459.858030374849},4568.3240806209878,null,"2027-01-01",{"$f":"\n     IF(OR($F43=\"N/A\",$E43=0),\n          0,\n          IF( YEAR($G43)>YEAR(Y43),\n             0,\n             $D43*(1-     DATEDIF($G43,DATE(YEAR(Y43)+1,1,1),\"m\")/(12*'Upgrade Information'!$G43)     )\n             )\n     )","v":26497.289690034988},4441.9291693743926,null,"2028-01-01",{"$f":"\n     IF(OR($F43=\"N/A\",$E43=0),\n          0,\n          IF( YEAR($G43)>YEAR(AC43),\n             0,\n             $D43*(1-     DATEDIF($G43,DATE(YEAR(AC43)+1,1,1),\"m\")/(12*'Upgrade Information'!$G43)     )\n             )\n     )","v":25534.721349695123},4315.5342581277973,null,"2029-01-01",{"$f":"\n     IF(OR($F43=\"N/A\",$E43=0),\n          0,\n          IF( YEAR($G43)>YEAR(AG43),\n             0,\n             $D43*(1-     DATEDIF($G43,DATE(YEAR(AG43)+1,1,1),\"m\")/(12*'Upgrade Information'!$G43)     )\n             )\n     )","v":24572.153009355257},4189.1393468812021,null,"2030-01-01",{"$f":"\n     IF(OR($F43=\"N/A\",$E43=0),\n          0,\n          IF( YEAR($G43)>YEAR(AK43),\n             0,\n             $D43*(1-     DATEDIF($G43,DATE(YEAR(AK43)+1,1,1),\"m\")/(12*'Upgrade Information'!$G43)     )\n             )\n     )","v":23609.584669015392},4062.7444356346064,null,"2031-01-01",{"$f":"\n     IF(OR($F43=\"N/A\",$E43=0),\n          0,\n          IF( YEAR($G43)>YEAR(AO43),\n             0,\n             $D43*(1-     DATEDIF($G43,DATE(YEAR(AO43)+1,1,1),\"m\")/(12*'Upgrade Information'!$G43)     )\n             )\n     )","v":22647.016328675531},3936.3495243880116,null,"2032-01-01",{"$f":"\n     IF(OR($F43=\"N/A\",$E43=0),\n          0,\n          IF( YEAR($G43)>YEAR(AS43),\n             0,\n             $D43*(1-     DATEDIF($G43,DATE(YEAR(AS43)+1,1,1),\"m\")/(12*'Upgrade Information'!$G43)     )\n             )\n     )","v":21684.447988335665},3809.9546131414158,null,"2033-01-01",{"$f":"\n     IF(OR($F43=\"N/A\",$E43=0),\n          0,\n          IF( YEAR($G43)>YEAR(AW43),\n             0,\n             $D43*(1-     DATEDIF($G43,DATE(YEAR(AW43)+1,1,1),\"m\")/(12*'Upgrade Information'!$G43)     )\n             )\n     )","v":20721.8796479958},3683.5597018948201]
[{"$f":"'Upgrade Information'!B44","v":"b0050.2"},null,{"$f":"IF(B44=\"\", 'Upgrade Information'!F44,B44)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E44","v":50000},{"$f":"'Upgrade Information'!H44","v":962.56834033986422},{"$f":"\n     IF(ISERROR(VLOOKUP($C44,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C44,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D44=\"\",\"\",'Upgrade Information'!D44)","v":"2003-08-01"},null,{"$f":"\nIF(F44=\"N/A\",\"N/A\",\n     VLOOKUP($C44,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F44=\"N/A\",$E44=0),\n          0,\n          IF( YEAR($G44)>YEAR(I44),\n             0,\n             $D44*(1-     DATEDIF($G44,DATE(YEAR(I44)+1,1,1),\"m\")/(12*'Upgrade Information'!$G44)     )\n             )\n     )","v":30347.563051394445},4947.5088143607745,null,"2024-01-01",{"$f":"\n     IF(OR($F44=\"N/A\",$E44=0),\n          0,\n          IF( YEAR($G44)>YEAR(M44),\n             0,\n             $D44*(1-     DATEDIF($G44,DATE(YEAR(M44)+1,1,1),\"m\")/(12*'Upgrade Information'!$G44)     )\n             )\n     )","v":29384.99471105458},4821.1139031141793,null,"2025-01-01",{"$f":"\n     IF(OR($F44=\"N/A\",$E44=0),\n          0,\n          IF( YEAR($G44)>YEAR(Q44),\n             0,\n             $D44*(1-     DATEDIF($G44,DATE(YEAR(Q44)+1,1,1),\"m\")/(12*'Upgrade Information'!$G44)     )\n             )\n     )","v":28422.426370714715},4694.718991867584,null,"2026-01-01",{"$f":"\n     IF(OR($F44=\"N/A\",$E44=0),\n          0,\n          IF( YEAR($G44)>YEAR(U44),\n             0,\n             $D44*(1-     DATEDIF($G44,DATE(YEAR(U44)+1,1,1),\"m\")/(12*'Upgrade Information'!$G44)     )\n             )\n     )","v":27459.858030374849},4568.3240806209878,null,"2027-01-01",{"$f":"\n     IF(OR($F44=\"N/A\",$E44=0),\n          0,\n          IF( YEAR($G44)>YEAR(Y44),\n             0,\n             $D44*(1-     DATEDIF($G44,DATE(YEAR(Y44)+1,1,1),\"m\")/(12*'Upgrade Information'!$G44)     )\n             )\n     )","v":26497.289690034988},4441.9291693743926,null,"2028-01-01",{"$f":"\n     IF(OR($F44=\"N/A\",$E44=0),\n          0,\n          IF( YEAR($G44)>YEAR(AC44),\n             0,\n             $D44*(1-     DATEDIF($G44,DATE(YEAR(AC44)+1,1,1),\"m\")/(12*'Upgrade Information'!$G44)     )\n             )\n     )","v":25534.721349695123},4315.5342581277973,null,"2029-01-01",{"$f":"\n     IF(OR($F44=\"N/A\",$E44=0),\n          0,\n          IF( YEAR($G44)>YEAR(AG44),\n             0,\n             $D44*(1-     DATEDIF($G44,DATE(YEAR(AG44)+1,1,1),\"m\")/(12*'Upgrade Information'!$G44)     )\n             )\n     )","v":24572.153009355257},4189.1393468812021,null,"2030-01-01",{"$f":"\n     IF(OR($F44=\"N/A\",$E44=0),\n          0,\n          IF( YEAR($G44)>YEAR(AK44),\n             0,\n             $D44*(1-     DATEDIF($G44,DATE(YEAR(AK44)+1,1,1),\"m\")/(12*'Upgrade Information'!$G44)     )\n             )\n     )","v":23609.584669015392},4062.7444356346064,null,"2031-01-01",{"$f":"\n     IF(OR($F44=\"N/A\",$E44=0),\n          0,\n          IF( YEAR($G44)>YEAR(AO44),\n             0,\n             $D44*(1-     DATEDIF($G44,DATE(YEAR(AO44)+1,1,1),\"m\")/(12*'Upgrade Information'!$G44)     )\n             )\n     )","v":22647.016328675531},3936.3495243880116,null,"2032-01-01",{"$f":"\n     IF(OR($F44=\"N/A\",$E44=0),\n          0,\n          IF( YEAR($G44)>YEAR(AS44),\n             0,\n             $D44*(1-     DATEDIF($G44,DATE(YEAR(AS44)+1,1,1),\"m\")/(12*'Upgrade Information'!$G44)     )\n             )\n     )","v":21684.447988335665},3809.9546131414158,null,"2033-01-01",{"$f":"\n     IF(OR($F44=\"N/A\",$E44=0),\n          0,\n          IF( YEAR($G44)>YEAR(AW44),\n             0,\n             $D44*(1-     DATEDIF($G44,DATE(YEAR(AW44)+1,1,1),\"m\")/(12*'Upgrade Information'!$G44)     )\n             )\n     )","v":20721.8796479958},3683.5597018948201]
[{"$f":"'Upgrade Information'!B45","v":"b0050.3"},null,{"$f":"IF(B45=\"\", 'Upgrade Information'!F45,B45)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E45","v":50000},{"$f":"'Upgrade Information'!H45","v":962.56834033986422},{"$f":"\n     IF(ISERROR(VLOOKUP($C45,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C45,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D45=\"\",\"\",'Upgrade Information'!D45)","v":"2003-05-23"},null,{"$f":"\nIF(F45=\"N/A\",\"N/A\",\n     VLOOKUP($C45,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F45=\"N/A\",$E45=0),\n          0,\n          IF( YEAR($G45)>YEAR(I45),\n             0,\n             $D45*(1-     DATEDIF($G45,DATE(YEAR(I45)+1,1,1),\"m\")/(12*'Upgrade Information'!$G45)     )\n             )\n     )","v":30187.134994671127},4926.4429958196743,null,"2024-01-01",{"$f":"\n     IF(OR($F45=\"N/A\",$E45=0),\n          0,\n          IF( YEAR($G45)>YEAR(M45),\n             0,\n             $D45*(1-     DATEDIF($G45,DATE(YEAR(M45)+1,1,1),\"m\")/(12*'Upgrade Information'!$G45)     )\n             )\n     )","v":29224.566654331262},4800.048084573079,null,"2025-01-01",{"$f":"\n     IF(OR($F45=\"N/A\",$E45=0),\n          0,\n          IF( YEAR($G45)>YEAR(Q45),\n             0,\n             $D45*(1-     DATEDIF($G45,DATE(YEAR(Q45)+1,1,1),\"m\")/(12*'Upgrade Information'!$G45)     )\n             )\n     )","v":28261.9983139914},4673.6531733264837,null,"2026-01-01",{"$f":"\n     IF(OR($F45=\"N/A\",$E45=0),\n          0,\n          IF( YEAR($G45)>YEAR(U45),\n             0,\n             $D45*(1-     DATEDIF($G45,DATE(YEAR(U45)+1,1,1),\"m\")/(12*'Upgrade Information'!$G45)     )\n             )\n     )","v":27299.429973651535},4547.2582620798885,null,"2027-01-01",{"$f":"\n     IF(OR($F45=\"N/A\",$E45=0),\n          0,\n          IF( YEAR($G45)>YEAR(Y45),\n             0,\n             $D45*(1-     DATEDIF($G45,DATE(YEAR(Y45)+1,1,1),\"m\")/(12*'Upgrade Information'!$G45)     )\n             )\n     )","v":26336.86163331167},4420.8633508332923,null,"2028-01-01",{"$f":"\n     IF(OR($F45=\"N/A\",$E45=0),\n          0,\n          IF( YEAR($G45)>YEAR(AC45),\n             0,\n             $D45*(1-     DATEDIF($G45,DATE(YEAR(AC45)+1,1,1),\"m\")/(12*'Upgrade Information'!$G45)     )\n             )\n     )","v":25374.293292971804},4294.4684395866971,null,"2029-01-01",{"$f":"\n     IF(OR($F45=\"N/A\",$E45=0),\n          0,\n          IF( YEAR($G45)>YEAR(AG45),\n             0,\n             $D45*(1-     DATEDIF($G45,DATE(YEAR(AG45)+1,1,1),\"m\")/(12*'Upgrade Information'!$G45)     )\n             )\n     )","v":24411.724952631947},4168.0735283401027,null,"2030-01-01",{"$f":"\n     IF(OR($F45=\"N/A\",$E45=0),\n          0,\n          IF( YEAR($G45)>YEAR(AK45),\n             0,\n             $D45*(1-     DATEDIF($G45,DATE(YEAR(AK45)+1,1,1),\"m\")/(12*'Upgrade Information'!$G45)     )\n             )\n     )","v":23449.156612292081},4041.678617093507,null,"2031-01-01",{"$f":"\n     IF(OR($F45=\"N/A\",$E45=0),\n          0,\n          IF( YEAR($G45)>YEAR(AO45),\n             0,\n             $D45*(1-     DATEDIF($G45,DATE(YEAR(AO45)+1,1,1),\"m\")/(12*'Upgrade Information'!$G45)     )\n             )\n     )","v":22486.58827195222},3915.2837058469122,null,"2032-01-01",{"$f":"\n     IF(OR($F45=\"N/A\",$E45=0),\n          0,\n          IF( YEAR($G45)>YEAR(AS45),\n             0,\n             $D45*(1-     DATEDIF($G45,DATE(YEAR(AS45)+1,1,1),\"m\")/(12*'Upgrade Information'!$G45)     )\n             )\n     )","v":21524.019931612354},3788.8887946003165,null,"2033-01-01",{"$f":"\n     IF(OR($F45=\"N/A\",$E45=0),\n          0,\n          IF( YEAR($G45)>YEAR(AW45),\n             0,\n             $D45*(1-     DATEDIF($G45,DATE(YEAR(AW45)+1,1,1),\"m\")/(12*'Upgrade Information'!$G45)     )\n             )\n     )","v":20561.451591272489},3662.4938833537208]
[{"$f":"'Upgrade Information'!B46","v":"b0051"},null,{"$f":"IF(B46=\"\", 'Upgrade Information'!F46,B46)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E46","v":150000},{"$f":"'Upgrade Information'!H46","v":2887.7050210195926},{"$f":"\n     IF(ISERROR(VLOOKUP($C46,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C46,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D46=\"\",\"\",'Upgrade Information'!D46)","v":"2003-08-26"},null,{"$f":"\nIF(F46=\"N/A\",\"N/A\",\n     VLOOKUP($C46,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F46=\"N/A\",$E46=0),\n          0,\n          IF( YEAR($G46)>YEAR(I46),\n             0,\n             $D46*(1-     DATEDIF($G46,DATE(YEAR(I46)+1,1,1),\"m\")/(12*'Upgrade Information'!$G46)     )\n             )\n     )","v":91283.331239268286},14874.125170893971,null,"2024-01-01",{"$f":"\n     IF(OR($F46=\"N/A\",$E46=0),\n          0,\n          IF( YEAR($G46)>YEAR(M46),\n             0,\n             $D46*(1-     DATEDIF($G46,DATE(YEAR(M46)+1,1,1),\"m\")/(12*'Upgrade Information'!$G46)     )\n             )\n     )","v":88395.626218248697},14494.940437154184,null,"2025-01-01",{"$f":"\n     IF(OR($F46=\"N/A\",$E46=0),\n          0,\n          IF( YEAR($G46)>YEAR(Q46),\n             0,\n             $D46*(1-     DATEDIF($G46,DATE(YEAR(Q46)+1,1,1),\"m\")/(12*'Upgrade Information'!$G46)     )\n             )\n     )","v":85507.921197229109},14115.755703414399,null,"2026-01-01",{"$f":"\n     IF(OR($F46=\"N/A\",$E46=0),\n          0,\n          IF( YEAR($G46)>YEAR(U46),\n             0,\n             $D46*(1-     DATEDIF($G46,DATE(YEAR(U46)+1,1,1),\"m\")/(12*'Upgrade Information'!$G46)     )\n             )\n     )","v":82620.216176209506},13736.570969674611,null,"2027-01-01",{"$f":"\n     IF(OR($F46=\"N/A\",$E46=0),\n          0,\n          IF( YEAR($G46)>YEAR(Y46),\n             0,\n             $D46*(1-     DATEDIF($G46,DATE(YEAR(Y46)+1,1,1),\"m\")/(12*'Upgrade Information'!$G46)     )\n             )\n     )","v":79732.511155189917},13357.386235934826,null,"2028-01-01",{"$f":"\n     IF(OR($F46=\"N/A\",$E46=0),\n          0,\n          IF( YEAR($G46)>YEAR(AC46),\n             0,\n             $D46*(1-     DATEDIF($G46,DATE(YEAR(AC46)+1,1,1),\"m\")/(12*'Upgrade Information'!$G46)     )\n             )\n     )","v":76844.806134170329},12978.201502195039,null,"2029-01-01",{"$f":"\n     IF(OR($F46=\"N/A\",$E46=0),\n          0,\n          IF( YEAR($G46)>YEAR(AG46),\n             0,\n             $D46*(1-     DATEDIF($G46,DATE(YEAR(AG46)+1,1,1),\"m\")/(12*'Upgrade Information'!$G46)     )\n             )\n     )","v":73957.101113150726},12599.016768455253,null,"2030-01-01",{"$f":"\n     IF(OR($F46=\"N/A\",$E46=0),\n          0,\n          IF( YEAR($G46)>YEAR(AK46),\n             0,\n             $D46*(1-     DATEDIF($G46,DATE(YEAR(AK46)+1,1,1),\"m\")/(12*'Upgrade Information'!$G46)     )\n             )\n     )","v":71069.396092131137},12219.832034715466,null,"2031-01-01",{"$f":"\n     IF(OR($F46=\"N/A\",$E46=0),\n          0,\n          IF( YEAR($G46)>YEAR(AO46),\n             0,\n             $D46*(1-     DATEDIF($G46,DATE(YEAR(AO46)+1,1,1),\"m\")/(12*'Upgrade Information'!$G46)     )\n             )\n     )","v":68181.691071111549},11840.647300975681,null,"2032-01-01",{"$f":"\n     IF(OR($F46=\"N/A\",$E46=0),\n          0,\n          IF( YEAR($G46)>YEAR(AS46),\n             0,\n             $D46*(1-     DATEDIF($G46,DATE(YEAR(AS46)+1,1,1),\"m\")/(12*'Upgrade Information'!$G46)     )\n             )\n     )","v":65293.986050091953},11461.462567235894,null,"2033-01-01",{"$f":"\n     IF(OR($F46=\"N/A\",$E46=0),\n          0,\n          IF( YEAR($G46)>YEAR(AW46),\n             0,\n             $D46*(1-     DATEDIF($G46,DATE(YEAR(AW46)+1,1,1),\"m\")/(12*'Upgrade Information'!$G46)     )\n             )\n     )","v":62406.281029072357},11082.277833496108]
[{"$f":"'Upgrade Information'!B47","v":"b0052.1"},null,{"$f":"IF(B47=\"\", 'Upgrade Information'!F47,B47)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E47","v":335000},{"$f":"'Upgrade Information'!H47","v":6449.2078802770902},{"$f":"\n     IF(ISERROR(VLOOKUP($C47,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C47,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D47=\"\",\"\",'Upgrade Information'!D47)","v":"2006-06-15"},null,{"$f":"\nIF(F47=\"N/A\",\"N/A\",\n     VLOOKUP($C47,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F47=\"N/A\",$E47=0),\n          0,\n          IF( YEAR($G47)>YEAR(I47),\n             0,\n             $D47*(1-     DATEDIF($G47,DATE(YEAR(I47)+1,1,1),\"m\")/(12*'Upgrade Information'!$G47)     )\n             )\n     )","v":222138.86209515095},35618.276280161073,null,"2024-01-01",{"$f":"\n     IF(OR($F47=\"N/A\",$E47=0),\n          0,\n          IF( YEAR($G47)>YEAR(M47),\n             0,\n             $D47*(1-     DATEDIF($G47,DATE(YEAR(M47)+1,1,1),\"m\")/(12*'Upgrade Information'!$G47)     )\n             )\n     )","v":215689.65421487385},34771.430374808886,null,"2025-01-01",{"$f":"\n     IF(OR($F47=\"N/A\",$E47=0),\n          0,\n          IF( YEAR($G47)>YEAR(Q47),\n             0,\n             $D47*(1-     DATEDIF($G47,DATE(YEAR(Q47)+1,1,1),\"m\")/(12*'Upgrade Information'!$G47)     )\n             )\n     )","v":209240.44633459675},33924.584469456691,null,"2026-01-01",{"$f":"\n     IF(OR($F47=\"N/A\",$E47=0),\n          0,\n          IF( YEAR($G47)>YEAR(U47),\n             0,\n             $D47*(1-     DATEDIF($G47,DATE(YEAR(U47)+1,1,1),\"m\")/(12*'Upgrade Information'!$G47)     )\n             )\n     )","v":202791.23845431965},33077.738564104504,null,"2027-01-01",{"$f":"\n     IF(OR($F47=\"N/A\",$E47=0),\n          0,\n          IF( YEAR($G47)>YEAR(Y47),\n             0,\n             $D47*(1-     DATEDIF($G47,DATE(YEAR(Y47)+1,1,1),\"m\")/(12*'Upgrade Information'!$G47)     )\n             )\n     )","v":196342.03057404258},32230.892658752316,null,"2028-01-01",{"$f":"\n     IF(OR($F47=\"N/A\",$E47=0),\n          0,\n          IF( YEAR($G47)>YEAR(AC47),\n             0,\n             $D47*(1-     DATEDIF($G47,DATE(YEAR(AC47)+1,1,1),\"m\")/(12*'Upgrade Information'!$G47)     )\n             )\n     )","v":189892.82269376548},31384.046753400129,null,"2029-01-01",{"$f":"\n     IF(OR($F47=\"N/A\",$E47=0),\n          0,\n          IF( YEAR($G47)>YEAR(AG47),\n             0,\n             $D47*(1-     DATEDIF($G47,DATE(YEAR(AG47)+1,1,1),\"m\")/(12*'Upgrade Information'!$G47)     )\n             )\n     )","v":183443.61481348838},30537.200848047934,null,"2030-01-01",{"$f":"\n     IF(OR($F47=\"N/A\",$E47=0),\n          0,\n          IF( YEAR($G47)>YEAR(AK47),\n             0,\n             $D47*(1-     DATEDIF($G47,DATE(YEAR(AK47)+1,1,1),\"m\")/(12*'Upgrade Information'!$G47)     )\n             )\n     )","v":176994.40693321128},29690.354942695747,null,"2031-01-01",{"$f":"\n     IF(OR($F47=\"N/A\",$E47=0),\n          0,\n          IF( YEAR($G47)>YEAR(AO47),\n             0,\n             $D47*(1-     DATEDIF($G47,DATE(YEAR(AO47)+1,1,1),\"m\")/(12*'Upgrade Information'!$G47)     )\n             )\n     )","v":170545.19905293421},28843.50903734356,null,"2032-01-01",{"$f":"\n     IF(OR($F47=\"N/A\",$E47=0),\n          0,\n          IF( YEAR($G47)>YEAR(AS47),\n             0,\n             $D47*(1-     DATEDIF($G47,DATE(YEAR(AS47)+1,1,1),\"m\")/(12*'Upgrade Information'!$G47)     )\n             )\n     )","v":164095.99117265712},27996.663131991365,null,"2033-01-01",{"$f":"\n     IF(OR($F47=\"N/A\",$E47=0),\n          0,\n          IF( YEAR($G47)>YEAR(AW47),\n             0,\n             $D47*(1-     DATEDIF($G47,DATE(YEAR(AW47)+1,1,1),\"m\")/(12*'Upgrade Information'!$G47)     )\n             )\n     )","v":157646.78329238002},27149.817226639178]
[{"$f":"'Upgrade Information'!B48","v":"b0052.2"},null,{"$f":"IF(B48=\"\", 'Upgrade Information'!F48,B48)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E48","v":335000},{"$f":"'Upgrade Information'!H48","v":6449.2078802770902},{"$f":"\n     IF(ISERROR(VLOOKUP($C48,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C48,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D48=\"\",\"\",'Upgrade Information'!D48)","v":"2004-09-16"},null,{"$f":"\nIF(F48=\"N/A\",\"N/A\",\n     VLOOKUP($C48,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F48=\"N/A\",$E48=0),\n          0,\n          IF( YEAR($G48)>YEAR(I48),\n             0,\n             $D48*(1-     DATEDIF($G48,DATE(YEAR(I48)+1,1,1),\"m\")/(12*'Upgrade Information'!$G48)     )\n             )\n     )","v":210852.74830466602},34136.295945794744,null,"2024-01-01",{"$f":"\n     IF(OR($F48=\"N/A\",$E48=0),\n          0,\n          IF( YEAR($G48)>YEAR(M48),\n             0,\n             $D48*(1-     DATEDIF($G48,DATE(YEAR(M48)+1,1,1),\"m\")/(12*'Upgrade Information'!$G48)     )\n             )\n     )","v":204403.54042438892},33289.450040442549,null,"2025-01-01",{"$f":"\n     IF(OR($F48=\"N/A\",$E48=0),\n          0,\n          IF( YEAR($G48)>YEAR(Q48),\n             0,\n             $D48*(1-     DATEDIF($G48,DATE(YEAR(Q48)+1,1,1),\"m\")/(12*'Upgrade Information'!$G48)     )\n             )\n     )","v":197954.33254411182},32442.604135090362,null,"2026-01-01",{"$f":"\n     IF(OR($F48=\"N/A\",$E48=0),\n          0,\n          IF( YEAR($G48)>YEAR(U48),\n             0,\n             $D48*(1-     DATEDIF($G48,DATE(YEAR(U48)+1,1,1),\"m\")/(12*'Upgrade Information'!$G48)     )\n             )\n     )","v":191505.12466383472},31595.758229738167,null,"2027-01-01",{"$f":"\n     IF(OR($F48=\"N/A\",$E48=0),\n          0,\n          IF( YEAR($G48)>YEAR(Y48),\n             0,\n             $D48*(1-     DATEDIF($G48,DATE(YEAR(Y48)+1,1,1),\"m\")/(12*'Upgrade Information'!$G48)     )\n             )\n     )","v":185055.91678355765},30748.912324385979,null,"2028-01-01",{"$f":"\n     IF(OR($F48=\"N/A\",$E48=0),\n          0,\n          IF( YEAR($G48)>YEAR(AC48),\n             0,\n             $D48*(1-     DATEDIF($G48,DATE(YEAR(AC48)+1,1,1),\"m\")/(12*'Upgrade Information'!$G48)     )\n             )\n     )","v":178606.70890328055},29902.066419033792,null,"2029-01-01",{"$f":"\n     IF(OR($F48=\"N/A\",$E48=0),\n          0,\n          IF( YEAR($G48)>YEAR(AG48),\n             0,\n             $D48*(1-     DATEDIF($G48,DATE(YEAR(AG48)+1,1,1),\"m\")/(12*'Upgrade Information'!$G48)     )\n             )\n     )","v":172157.50102300345},29055.220513681605,null,"2030-01-01",{"$f":"\n     IF(OR($F48=\"N/A\",$E48=0),\n          0,\n          IF( YEAR($G48)>YEAR(AK48),\n             0,\n             $D48*(1-     DATEDIF($G48,DATE(YEAR(AK48)+1,1,1),\"m\")/(12*'Upgrade Information'!$G48)     )\n             )\n     )","v":165708.29314272641},28208.374608329417,null,"2031-01-01",{"$f":"\n     IF(OR($F48=\"N/A\",$E48=0),\n          0,\n          IF( YEAR($G48)>YEAR(AO48),\n             0,\n             $D48*(1-     DATEDIF($G48,DATE(YEAR(AO48)+1,1,1),\"m\")/(12*'Upgrade Information'!$G48)     )\n             )\n     )","v":159259.08526244931},27361.52870297723,null,"2032-01-01",{"$f":"\n     IF(OR($F48=\"N/A\",$E48=0),\n          0,\n          IF( YEAR($G48)>YEAR(AS48),\n             0,\n             $D48*(1-     DATEDIF($G48,DATE(YEAR(AS48)+1,1,1),\"m\")/(12*'Upgrade Information'!$G48)     )\n             )\n     )","v":152809.87738217221},26514.682797625035,null,"2033-01-01",{"$f":"\n     IF(OR($F48=\"N/A\",$E48=0),\n          0,\n          IF( YEAR($G48)>YEAR(AW48),\n             0,\n             $D48*(1-     DATEDIF($G48,DATE(YEAR(AW48)+1,1,1),\"m\")/(12*'Upgrade Information'!$G48)     )\n             )\n     )","v":146360.66950189514},25667.836892272848]
[{"$f":"'Upgrade Information'!B49","v":"b0052.3"},null,{"$f":"IF(B49=\"\", 'Upgrade Information'!F49,B49)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E49","v":335000},{"$f":"'Upgrade Information'!H49","v":6449.2078802770902},{"$f":"\n     IF(ISERROR(VLOOKUP($C49,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C49,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D49=\"\",\"\",'Upgrade Information'!D49)","v":"2004-10-27"},null,{"$f":"\nIF(F49=\"N/A\",\"N/A\",\n     VLOOKUP($C49,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F49=\"N/A\",$E49=0),\n          0,\n          IF( YEAR($G49)>YEAR(I49),\n             0,\n             $D49*(1-     DATEDIF($G49,DATE(YEAR(I49)+1,1,1),\"m\")/(12*'Upgrade Information'!$G49)     )\n             )\n     )","v":211390.18229468912},34206.866437907425,null,"2024-01-01",{"$f":"\n     IF(OR($F49=\"N/A\",$E49=0),\n          0,\n          IF( YEAR($G49)>YEAR(M49),\n             0,\n             $D49*(1-     DATEDIF($G49,DATE(YEAR(M49)+1,1,1),\"m\")/(12*'Upgrade Information'!$G49)     )\n             )\n     )","v":204940.97441441202},33360.020532555231,null,"2025-01-01",{"$f":"\n     IF(OR($F49=\"N/A\",$E49=0),\n          0,\n          IF( YEAR($G49)>YEAR(Q49),\n             0,\n             $D49*(1-     DATEDIF($G49,DATE(YEAR(Q49)+1,1,1),\"m\")/(12*'Upgrade Information'!$G49)     )\n             )\n     )","v":198491.76653413495},32513.17462720305,null,"2026-01-01",{"$f":"\n     IF(OR($F49=\"N/A\",$E49=0),\n          0,\n          IF( YEAR($G49)>YEAR(U49),\n             0,\n             $D49*(1-     DATEDIF($G49,DATE(YEAR(U49)+1,1,1),\"m\")/(12*'Upgrade Information'!$G49)     )\n             )\n     )","v":192042.55865385785},31666.328721850856,null,"2027-01-01",{"$f":"\n     IF(OR($F49=\"N/A\",$E49=0),\n          0,\n          IF( YEAR($G49)>YEAR(Y49),\n             0,\n             $D49*(1-     DATEDIF($G49,DATE(YEAR(Y49)+1,1,1),\"m\")/(12*'Upgrade Information'!$G49)     )\n             )\n     )","v":185593.35077358075},30819.482816498668,null,"2028-01-01",{"$f":"\n     IF(OR($F49=\"N/A\",$E49=0),\n          0,\n          IF( YEAR($G49)>YEAR(AC49),\n             0,\n             $D49*(1-     DATEDIF($G49,DATE(YEAR(AC49)+1,1,1),\"m\")/(12*'Upgrade Information'!$G49)     )\n             )\n     )","v":179144.14289330365},29972.636911146474,null,"2029-01-01",{"$f":"\n     IF(OR($F49=\"N/A\",$E49=0),\n          0,\n          IF( YEAR($G49)>YEAR(AG49),\n             0,\n             $D49*(1-     DATEDIF($G49,DATE(YEAR(AG49)+1,1,1),\"m\")/(12*'Upgrade Information'!$G49)     )\n             )\n     )","v":172694.93501302658},29125.791005794286,null,"2030-01-01",{"$f":"\n     IF(OR($F49=\"N/A\",$E49=0),\n          0,\n          IF( YEAR($G49)>YEAR(AK49),\n             0,\n             $D49*(1-     DATEDIF($G49,DATE(YEAR(AK49)+1,1,1),\"m\")/(12*'Upgrade Information'!$G49)     )\n             )\n     )","v":166245.72713274948},28278.945100442099,null,"2031-01-01",{"$f":"\n     IF(OR($F49=\"N/A\",$E49=0),\n          0,\n          IF( YEAR($G49)>YEAR(AO49),\n             0,\n             $D49*(1-     DATEDIF($G49,DATE(YEAR(AO49)+1,1,1),\"m\")/(12*'Upgrade Information'!$G49)     )\n             )\n     )","v":159796.51925247238},27432.099195089904,null,"2032-01-01",{"$f":"\n     IF(OR($F49=\"N/A\",$E49=0),\n          0,\n          IF( YEAR($G49)>YEAR(AS49),\n             0,\n             $D49*(1-     DATEDIF($G49,DATE(YEAR(AS49)+1,1,1),\"m\")/(12*'Upgrade Information'!$G49)     )\n             )\n     )","v":153347.31137219528},26585.253289737717,null,"2033-01-01",{"$f":"\n     IF(OR($F49=\"N/A\",$E49=0),\n          0,\n          IF( YEAR($G49)>YEAR(AW49),\n             0,\n             $D49*(1-     DATEDIF($G49,DATE(YEAR(AW49)+1,1,1),\"m\")/(12*'Upgrade Information'!$G49)     )\n             )\n     )","v":146898.10349191821},25738.407384385529]
[{"$f":"'Upgrade Information'!B50","v":"b0052.4"},null,{"$f":"IF(B50=\"\", 'Upgrade Information'!F50,B50)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E50","v":335000},{"$f":"'Upgrade Information'!H50","v":6449.2078802770902},{"$f":"\n     IF(ISERROR(VLOOKUP($C50,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C50,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D50=\"\",\"\",'Upgrade Information'!D50)","v":"2004-11-01"},null,{"$f":"\nIF(F50=\"N/A\",\"N/A\",\n     VLOOKUP($C50,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F50=\"N/A\",$E50=0),\n          0,\n          IF( YEAR($G50)>YEAR(I50),\n             0,\n             $D50*(1-     DATEDIF($G50,DATE(YEAR(I50)+1,1,1),\"m\")/(12*'Upgrade Information'!$G50)     )\n             )\n     )","v":211390.18229468912},34206.866437907425,null,"2024-01-01",{"$f":"\n     IF(OR($F50=\"N/A\",$E50=0),\n          0,\n          IF( YEAR($G50)>YEAR(M50),\n             0,\n             $D50*(1-     DATEDIF($G50,DATE(YEAR(M50)+1,1,1),\"m\")/(12*'Upgrade Information'!$G50)     )\n             )\n     )","v":204940.97441441202},33360.020532555231,null,"2025-01-01",{"$f":"\n     IF(OR($F50=\"N/A\",$E50=0),\n          0,\n          IF( YEAR($G50)>YEAR(Q50),\n             0,\n             $D50*(1-     DATEDIF($G50,DATE(YEAR(Q50)+1,1,1),\"m\")/(12*'Upgrade Information'!$G50)     )\n             )\n     )","v":198491.76653413495},32513.17462720305,null,"2026-01-01",{"$f":"\n     IF(OR($F50=\"N/A\",$E50=0),\n          0,\n          IF( YEAR($G50)>YEAR(U50),\n             0,\n             $D50*(1-     DATEDIF($G50,DATE(YEAR(U50)+1,1,1),\"m\")/(12*'Upgrade Information'!$G50)     )\n             )\n     )","v":192042.55865385785},31666.328721850856,null,"2027-01-01",{"$f":"\n     IF(OR($F50=\"N/A\",$E50=0),\n          0,\n          IF( YEAR($G50)>YEAR(Y50),\n             0,\n             $D50*(1-     DATEDIF($G50,DATE(YEAR(Y50)+1,1,1),\"m\")/(12*'Upgrade Information'!$G50)     )\n             )\n     )","v":185593.35077358075},30819.482816498668,null,"2028-01-01",{"$f":"\n     IF(OR($F50=\"N/A\",$E50=0),\n          0,\n          IF( YEAR($G50)>YEAR(AC50),\n             0,\n             $D50*(1-     DATEDIF($G50,DATE(YEAR(AC50)+1,1,1),\"m\")/(12*'Upgrade Information'!$G50)     )\n             )\n     )","v":179144.14289330365},29972.636911146474,null,"2029-01-01",{"$f":"\n     IF(OR($F50=\"N/A\",$E50=0),\n          0,\n          IF( YEAR($G50)>YEAR(AG50),\n             0,\n             $D50*(1-     DATEDIF($G50,DATE(YEAR(AG50)+1,1,1),\"m\")/(12*'Upgrade Information'!$G50)     )\n             )\n     )","v":172694.93501302658},29125.791005794286,null,"2030-01-01",{"$f":"\n     IF(OR($F50=\"N/A\",$E50=0),\n          0,\n          IF( YEAR($G50)>YEAR(AK50),\n             0,\n             $D50*(1-     DATEDIF($G50,DATE(YEAR(AK50)+1,1,1),\"m\")/(12*'Upgrade Information'!$G50)     )\n             )\n     )","v":166245.72713274948},28278.945100442099,null,"2031-01-01",{"$f":"\n     IF(OR($F50=\"N/A\",$E50=0),\n          0,\n          IF( YEAR($G50)>YEAR(AO50),\n             0,\n             $D50*(1-     DATEDIF($G50,DATE(YEAR(AO50)+1,1,1),\"m\")/(12*'Upgrade Information'!$G50)     )\n             )\n     )","v":159796.51925247238},27432.099195089904,null,"2032-01-01",{"$f":"\n     IF(OR($F50=\"N/A\",$E50=0),\n          0,\n          IF( YEAR($G50)>YEAR(AS50),\n             0,\n             $D50*(1-     DATEDIF($G50,DATE(YEAR(AS50)+1,1,1),\"m\")/(12*'Upgrade Information'!$G50)     )\n             )\n     )","v":153347.31137219528},26585.253289737717,null,"2033-01-01",{"$f":"\n     IF(OR($F50=\"N/A\",$E50=0),\n          0,\n          IF( YEAR($G50)>YEAR(AW50),\n             0,\n             $D50*(1-     DATEDIF($G50,DATE(YEAR(AW50)+1,1,1),\"m\")/(12*'Upgrade Information'!$G50)     )\n             )\n     )","v":146898.10349191821},25738.407384385529]
[{"$f":"'Upgrade Information'!B51","v":"b0052.5"},null,{"$f":"IF(B51=\"\", 'Upgrade Information'!F51,B51)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E51","v":192000},{"$f":"'Upgrade Information'!H51","v":3696.2624269050784},{"$f":"\n     IF(ISERROR(VLOOKUP($C51,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C51,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D51=\"\",\"\",'Upgrade Information'!D51)","v":"2005-02-02"},null,{"$f":"\nIF(F51=\"N/A\",\"N/A\",\n     VLOOKUP($C51,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F51=\"N/A\",$E51=0),\n          0,\n          IF( YEAR($G51)>YEAR(I51),\n             0,\n             $D51*(1-     DATEDIF($G51,DATE(YEAR(I51)+1,1,1),\"m\")/(12*'Upgrade Information'!$G51)     )\n             )\n     )","v":122387.05762662103},19766.914907524671,null,"2024-01-01",{"$f":"\n     IF(OR($F51=\"N/A\",$E51=0),\n          0,\n          IF( YEAR($G51)>YEAR(M51),\n             0,\n             $D51*(1-     DATEDIF($G51,DATE(YEAR(M51)+1,1,1),\"m\")/(12*'Upgrade Information'!$G51)     )\n             )\n     )","v":118690.79519971595},19281.558448337746,null,"2025-01-01",{"$f":"\n     IF(OR($F51=\"N/A\",$E51=0),\n          0,\n          IF( YEAR($G51)>YEAR(Q51),\n             0,\n             $D51*(1-     DATEDIF($G51,DATE(YEAR(Q51)+1,1,1),\"m\")/(12*'Upgrade Information'!$G51)     )\n             )\n     )","v":114994.53277281087},18796.201989150821,null,"2026-01-01",{"$f":"\n     IF(OR($F51=\"N/A\",$E51=0),\n          0,\n          IF( YEAR($G51)>YEAR(U51),\n             0,\n             $D51*(1-     DATEDIF($G51,DATE(YEAR(U51)+1,1,1),\"m\")/(12*'Upgrade Information'!$G51)     )\n             )\n     )","v":111298.2703459058},18310.845529963895,null,"2027-01-01",{"$f":"\n     IF(OR($F51=\"N/A\",$E51=0),\n          0,\n          IF( YEAR($G51)>YEAR(Y51),\n             0,\n             $D51*(1-     DATEDIF($G51,DATE(YEAR(Y51)+1,1,1),\"m\")/(12*'Upgrade Information'!$G51)     )\n             )\n     )","v":107602.00791900071},17825.489070776966,null,"2028-01-01",{"$f":"\n     IF(OR($F51=\"N/A\",$E51=0),\n          0,\n          IF( YEAR($G51)>YEAR(AC51),\n             0,\n             $D51*(1-     DATEDIF($G51,DATE(YEAR(AC51)+1,1,1),\"m\")/(12*'Upgrade Information'!$G51)     )\n             )\n     )","v":103905.74549209564},17340.132611590041,null,"2029-01-01",{"$f":"\n     IF(OR($F51=\"N/A\",$E51=0),\n          0,\n          IF( YEAR($G51)>YEAR(AG51),\n             0,\n             $D51*(1-     DATEDIF($G51,DATE(YEAR(AG51)+1,1,1),\"m\")/(12*'Upgrade Information'!$G51)     )\n             )\n     )","v":100209.48306519055},16854.776152403112,null,"2030-01-01",{"$f":"\n     IF(OR($F51=\"N/A\",$E51=0),\n          0,\n          IF( YEAR($G51)>YEAR(AK51),\n             0,\n             $D51*(1-     DATEDIF($G51,DATE(YEAR(AK51)+1,1,1),\"m\")/(12*'Upgrade Information'!$G51)     )\n             )\n     )","v":96513.220638285478},16369.419693216187,null,"2031-01-01",{"$f":"\n     IF(OR($F51=\"N/A\",$E51=0),\n          0,\n          IF( YEAR($G51)>YEAR(AO51),\n             0,\n             $D51*(1-     DATEDIF($G51,DATE(YEAR(AO51)+1,1,1),\"m\")/(12*'Upgrade Information'!$G51)     )\n             )\n     )","v":92816.958211380392},15884.063234029261,null,"2032-01-01",{"$f":"\n     IF(OR($F51=\"N/A\",$E51=0),\n          0,\n          IF( YEAR($G51)>YEAR(AS51),\n             0,\n             $D51*(1-     DATEDIF($G51,DATE(YEAR(AS51)+1,1,1),\"m\")/(12*'Upgrade Information'!$G51)     )\n             )\n     )","v":89120.69578447532},15398.706774842336,null,"2033-01-01",{"$f":"\n     IF(OR($F51=\"N/A\",$E51=0),\n          0,\n          IF( YEAR($G51)>YEAR(AW51),\n             0,\n             $D51*(1-     DATEDIF($G51,DATE(YEAR(AW51)+1,1,1),\"m\")/(12*'Upgrade Information'!$G51)     )\n             )\n     )","v":85424.433357570233},14913.350315655407]
[{"$f":"'Upgrade Information'!B52","v":"b0053"},null,{"$f":"IF(B52=\"\", 'Upgrade Information'!F52,B52)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E52","v":300000},{"$f":"'Upgrade Information'!H52","v":5775.4100420391851},{"$f":"\n     IF(ISERROR(VLOOKUP($C52,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C52,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D52=\"\",\"\",'Upgrade Information'!D52)","v":"2005-08-03"},null,{"$f":"\nIF(F52=\"N/A\",\"N/A\",\n     VLOOKUP($C52,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F52=\"N/A\",$E52=0),\n          0,\n          IF( YEAR($G52)>YEAR(I52),\n             0,\n             $D52*(1-     DATEDIF($G52,DATE(YEAR(I52)+1,1,1),\"m\")/(12*'Upgrade Information'!$G52)     )\n             )\n     )","v":194117.48256261495},31264.989276747088,null,"2024-01-01",{"$f":"\n     IF(OR($F52=\"N/A\",$E52=0),\n          0,\n          IF( YEAR($G52)>YEAR(M52),\n             0,\n             $D52*(1-     DATEDIF($G52,DATE(YEAR(M52)+1,1,1),\"m\")/(12*'Upgrade Information'!$G52)     )\n             )\n     )","v":188342.07252057578},30506.619809267515,null,"2025-01-01",{"$f":"\n     IF(OR($F52=\"N/A\",$E52=0),\n          0,\n          IF( YEAR($G52)>YEAR(Q52),\n             0,\n             $D52*(1-     DATEDIF($G52,DATE(YEAR(Q52)+1,1,1),\"m\")/(12*'Upgrade Information'!$G52)     )\n             )\n     )","v":182566.66247853657},29748.250341787942,null,"2026-01-01",{"$f":"\n     IF(OR($F52=\"N/A\",$E52=0),\n          0,\n          IF( YEAR($G52)>YEAR(U52),\n             0,\n             $D52*(1-     DATEDIF($G52,DATE(YEAR(U52)+1,1,1),\"m\")/(12*'Upgrade Information'!$G52)     )\n             )\n     )","v":176791.25243649739},28989.880874308368,null,"2027-01-01",{"$f":"\n     IF(OR($F52=\"N/A\",$E52=0),\n          0,\n          IF( YEAR($G52)>YEAR(Y52),\n             0,\n             $D52*(1-     DATEDIF($G52,DATE(YEAR(Y52)+1,1,1),\"m\")/(12*'Upgrade Information'!$G52)     )\n             )\n     )","v":171015.84239445822},28231.511406828798,null,"2028-01-01",{"$f":"\n     IF(OR($F52=\"N/A\",$E52=0),\n          0,\n          IF( YEAR($G52)>YEAR(AC52),\n             0,\n             $D52*(1-     DATEDIF($G52,DATE(YEAR(AC52)+1,1,1),\"m\")/(12*'Upgrade Information'!$G52)     )\n             )\n     )","v":165240.43235241901},27473.141939349222,null,"2029-01-01",{"$f":"\n     IF(OR($F52=\"N/A\",$E52=0),\n          0,\n          IF( YEAR($G52)>YEAR(AG52),\n             0,\n             $D52*(1-     DATEDIF($G52,DATE(YEAR(AG52)+1,1,1),\"m\")/(12*'Upgrade Information'!$G52)     )\n             )\n     )","v":159465.02231037983},26714.772471869652,null,"2030-01-01",{"$f":"\n     IF(OR($F52=\"N/A\",$E52=0),\n          0,\n          IF( YEAR($G52)>YEAR(AK52),\n             0,\n             $D52*(1-     DATEDIF($G52,DATE(YEAR(AK52)+1,1,1),\"m\")/(12*'Upgrade Information'!$G52)     )\n             )\n     )","v":153689.61226834066},25956.403004390078,null,"2031-01-01",{"$f":"\n     IF(OR($F52=\"N/A\",$E52=0),\n          0,\n          IF( YEAR($G52)>YEAR(AO52),\n             0,\n             $D52*(1-     DATEDIF($G52,DATE(YEAR(AO52)+1,1,1),\"m\")/(12*'Upgrade Information'!$G52)     )\n             )\n     )","v":147914.20222630145},25198.033536910505,null,"2032-01-01",{"$f":"\n     IF(OR($F52=\"N/A\",$E52=0),\n          0,\n          IF( YEAR($G52)>YEAR(AS52),\n             0,\n             $D52*(1-     DATEDIF($G52,DATE(YEAR(AS52)+1,1,1),\"m\")/(12*'Upgrade Information'!$G52)     )\n             )\n     )","v":142138.79218426227},24439.664069430932,null,"2033-01-01",{"$f":"\n     IF(OR($F52=\"N/A\",$E52=0),\n          0,\n          IF( YEAR($G52)>YEAR(AW52),\n             0,\n             $D52*(1-     DATEDIF($G52,DATE(YEAR(AW52)+1,1,1),\"m\")/(12*'Upgrade Information'!$G52)     )\n             )\n     )","v":136363.3821422231},23681.294601951362]
[{"$f":"'Upgrade Information'!B53","v":"b0054"},null,{"$f":"IF(B53=\"\", 'Upgrade Information'!F53,B53)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E53","v":170000},{"$f":"'Upgrade Information'!H53","v":3272.7323571555385},{"$f":"\n     IF(ISERROR(VLOOKUP($C53,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C53,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D53=\"\",\"\",'Upgrade Information'!D53)","v":"2005-06-30"},null,{"$f":"\nIF(F53=\"N/A\",\"N/A\",\n     VLOOKUP($C53,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F53=\"N/A\",$E53=0),\n          0,\n          IF( YEAR($G53)>YEAR(I53),\n             0,\n             $D53*(1-     DATEDIF($G53,DATE(YEAR(I53)+1,1,1),\"m\")/(12*'Upgrade Information'!$G53)     )\n             )\n     )","v":109454.45139262255},17645.203473783611,null,"2024-01-01",{"$f":"\n     IF(OR($F53=\"N/A\",$E53=0),\n          0,\n          IF( YEAR($G53)>YEAR(M53),\n             0,\n             $D53*(1-     DATEDIF($G53,DATE(YEAR(M53)+1,1,1),\"m\")/(12*'Upgrade Information'!$G53)     )\n             )\n     )","v":106181.71903546702},17215.460775545187,null,"2025-01-01",{"$f":"\n     IF(OR($F53=\"N/A\",$E53=0),\n          0,\n          IF( YEAR($G53)>YEAR(Q53),\n             0,\n             $D53*(1-     DATEDIF($G53,DATE(YEAR(Q53)+1,1,1),\"m\")/(12*'Upgrade Information'!$G53)     )\n             )\n     )","v":102908.98667831147},16785.718077306763,null,"2026-01-01",{"$f":"\n     IF(OR($F53=\"N/A\",$E53=0),\n          0,\n          IF( YEAR($G53)>YEAR(U53),\n             0,\n             $D53*(1-     DATEDIF($G53,DATE(YEAR(U53)+1,1,1),\"m\")/(12*'Upgrade Information'!$G53)     )\n             )\n     )","v":99636.254321155939},16355.975379068341,null,"2027-01-01",{"$f":"\n     IF(OR($F53=\"N/A\",$E53=0),\n          0,\n          IF( YEAR($G53)>YEAR(Y53),\n             0,\n             $D53*(1-     DATEDIF($G53,DATE(YEAR(Y53)+1,1,1),\"m\")/(12*'Upgrade Information'!$G53)     )\n             )\n     )","v":96363.521964000392},15926.232680829915,null,"2028-01-01",{"$f":"\n     IF(OR($F53=\"N/A\",$E53=0),\n          0,\n          IF( YEAR($G53)>YEAR(AC53),\n             0,\n             $D53*(1-     DATEDIF($G53,DATE(YEAR(AC53)+1,1,1),\"m\")/(12*'Upgrade Information'!$G53)     )\n             )\n     )","v":93090.789606844861},15496.489982591491,null,"2029-01-01",{"$f":"\n     IF(OR($F53=\"N/A\",$E53=0),\n          0,\n          IF( YEAR($G53)>YEAR(AG53),\n             0,\n             $D53*(1-     DATEDIF($G53,DATE(YEAR(AG53)+1,1,1),\"m\")/(12*'Upgrade Information'!$G53)     )\n             )\n     )","v":89818.057249689315},15066.747284353067,null,"2030-01-01",{"$f":"\n     IF(OR($F53=\"N/A\",$E53=0),\n          0,\n          IF( YEAR($G53)>YEAR(AK53),\n             0,\n             $D53*(1-     DATEDIF($G53,DATE(YEAR(AK53)+1,1,1),\"m\")/(12*'Upgrade Information'!$G53)     )\n             )\n     )","v":86545.324892533783},14637.004586114643,null,"2031-01-01",{"$f":"\n     IF(OR($F53=\"N/A\",$E53=0),\n          0,\n          IF( YEAR($G53)>YEAR(AO53),\n             0,\n             $D53*(1-     DATEDIF($G53,DATE(YEAR(AO53)+1,1,1),\"m\")/(12*'Upgrade Information'!$G53)     )\n             )\n     )","v":83272.592535378237},14207.261887876217,null,"2032-01-01",{"$f":"\n     IF(OR($F53=\"N/A\",$E53=0),\n          0,\n          IF( YEAR($G53)>YEAR(AS53),\n             0,\n             $D53*(1-     DATEDIF($G53,DATE(YEAR(AS53)+1,1,1),\"m\")/(12*'Upgrade Information'!$G53)     )\n             )\n     )","v":79999.860178222705},13777.519189637793,null,"2033-01-01",{"$f":"\n     IF(OR($F53=\"N/A\",$E53=0),\n          0,\n          IF( YEAR($G53)>YEAR(AW53),\n             0,\n             $D53*(1-     DATEDIF($G53,DATE(YEAR(AW53)+1,1,1),\"m\")/(12*'Upgrade Information'!$G53)     )\n             )\n     )","v":76727.127821067159},13347.776491399369]
[{"$f":"'Upgrade Information'!B54","v":"b0055"},null,{"$f":"IF(B54=\"\", 'Upgrade Information'!F54,B54)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E54","v":400000},{"$f":"'Upgrade Information'!H54","v":7700.5467227189138},{"$f":"\n     IF(ISERROR(VLOOKUP($C54,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C54,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D54=\"\",\"\",'Upgrade Information'!D54)","v":"2006-05-23"},null,{"$f":"\nIF(F54=\"N/A\",\"N/A\",\n     VLOOKUP($C54,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F54=\"N/A\",$E54=0),\n          0,\n          IF( YEAR($G54)>YEAR(I54),\n             0,\n             $D54*(1-     DATEDIF($G54,DATE(YEAR(I54)+1,1,1),\"m\")/(12*'Upgrade Information'!$G54)     )\n             )\n     )","v":264598.72012552578},42445.021836475695,null,"2024-01-01",{"$f":"\n     IF(OR($F54=\"N/A\",$E54=0),\n          0,\n          IF( YEAR($G54)>YEAR(M54),\n             0,\n             $D54*(1-     DATEDIF($G54,DATE(YEAR(M54)+1,1,1),\"m\")/(12*'Upgrade Information'!$G54)     )\n             )\n     )","v":256898.17340280686},41433.862546502925,null,"2025-01-01",{"$f":"\n     IF(OR($F54=\"N/A\",$E54=0),\n          0,\n          IF( YEAR($G54)>YEAR(Q54),\n             0,\n             $D54*(1-     DATEDIF($G54,DATE(YEAR(Q54)+1,1,1),\"m\")/(12*'Upgrade Information'!$G54)     )\n             )\n     )","v":249197.62668008794},40422.703256530163,null,"2026-01-01",{"$f":"\n     IF(OR($F54=\"N/A\",$E54=0),\n          0,\n          IF( YEAR($G54)>YEAR(U54),\n             0,\n             $D54*(1-     DATEDIF($G54,DATE(YEAR(U54)+1,1,1),\"m\")/(12*'Upgrade Information'!$G54)     )\n             )\n     )","v":241497.07995736902},39411.543966557394,null,"2027-01-01",{"$f":"\n     IF(OR($F54=\"N/A\",$E54=0),\n          0,\n          IF( YEAR($G54)>YEAR(Y54),\n             0,\n             $D54*(1-     DATEDIF($G54,DATE(YEAR(Y54)+1,1,1),\"m\")/(12*'Upgrade Information'!$G54)     )\n             )\n     )","v":233796.53323465009},38400.384676584632,null,"2028-01-01",{"$f":"\n     IF(OR($F54=\"N/A\",$E54=0),\n          0,\n          IF( YEAR($G54)>YEAR(AC54),\n             0,\n             $D54*(1-     DATEDIF($G54,DATE(YEAR(AC54)+1,1,1),\"m\")/(12*'Upgrade Information'!$G54)     )\n             )\n     )","v":226095.9865119312},37389.22538661187,null,"2029-01-01",{"$f":"\n     IF(OR($F54=\"N/A\",$E54=0),\n          0,\n          IF( YEAR($G54)>YEAR(AG54),\n             0,\n             $D54*(1-     DATEDIF($G54,DATE(YEAR(AG54)+1,1,1),\"m\")/(12*'Upgrade Information'!$G54)     )\n             )\n     )","v":218395.43978921228},36378.066096639108,null,"2030-01-01",{"$f":"\n     IF(OR($F54=\"N/A\",$E54=0),\n          0,\n          IF( YEAR($G54)>YEAR(AK54),\n             0,\n             $D54*(1-     DATEDIF($G54,DATE(YEAR(AK54)+1,1,1),\"m\")/(12*'Upgrade Information'!$G54)     )\n             )\n     )","v":210694.89306649336},35366.906806666339,null,"2031-01-01",{"$f":"\n     IF(OR($F54=\"N/A\",$E54=0),\n          0,\n          IF( YEAR($G54)>YEAR(AO54),\n             0,\n             $D54*(1-     DATEDIF($G54,DATE(YEAR(AO54)+1,1,1),\"m\")/(12*'Upgrade Information'!$G54)     )\n             )\n     )","v":202994.34634377444},34355.747516693576,null,"2032-01-01",{"$f":"\n     IF(OR($F54=\"N/A\",$E54=0),\n          0,\n          IF( YEAR($G54)>YEAR(AS54),\n             0,\n             $D54*(1-     DATEDIF($G54,DATE(YEAR(AS54)+1,1,1),\"m\")/(12*'Upgrade Information'!$G54)     )\n             )\n     )","v":195293.79962105557},33344.588226720822,null,"2033-01-01",{"$f":"\n     IF(OR($F54=\"N/A\",$E54=0),\n          0,\n          IF( YEAR($G54)>YEAR(AW54),\n             0,\n             $D54*(1-     DATEDIF($G54,DATE(YEAR(AW54)+1,1,1),\"m\")/(12*'Upgrade Information'!$G54)     )\n             )\n     )","v":187593.25289833665},32333.428936748056]
[{"$f":"'Upgrade Information'!B55","v":"b0057"},null,{"$f":"IF(B55=\"\", 'Upgrade Information'!F55,B55)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E55","v":5200000},{"$f":"'Upgrade Information'!H55","v":110638.29787234042},{"$f":"\n     IF(ISERROR(VLOOKUP($C55,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C55,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D55=\"\",\"\",'Upgrade Information'!D55)","v":"2006-06-09"},null,{"$f":"\nIF(F55=\"N/A\",\"N/A\",\n     VLOOKUP($C55,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F55=\"N/A\",$E55=0),\n          0,\n          IF( YEAR($G55)>YEAR(I55),\n             0,\n             $D55*(1-     DATEDIF($G55,DATE(YEAR(I55)+1,1,1),\"m\")/(12*'Upgrade Information'!$G55)     )\n             )\n     )","v":3263829.7872340423},410489.60425531911,null,"2024-01-01",{"$f":"\n     IF(OR($F55=\"N/A\",$E55=0),\n          0,\n          IF( YEAR($G55)>YEAR(M55),\n             0,\n             $D55*(1-     DATEDIF($G55,DATE(YEAR(M55)+1,1,1),\"m\")/(12*'Upgrade Information'!$G55)     )\n             )\n     )","v":3153191.4893617025},400325.1531914894,null,"2025-01-01",{"$f":"\n     IF(OR($F55=\"N/A\",$E55=0),\n          0,\n          IF( YEAR($G55)>YEAR(Q55),\n             0,\n             $D55*(1-     DATEDIF($G55,DATE(YEAR(Q55)+1,1,1),\"m\")/(12*'Upgrade Information'!$G55)     )\n             )\n     )","v":3042553.1914893617},390160.70212765958,null,"2026-01-01",{"$f":"\n     IF(OR($F55=\"N/A\",$E55=0),\n          0,\n          IF( YEAR($G55)>YEAR(U55),\n             0,\n             $D55*(1-     DATEDIF($G55,DATE(YEAR(U55)+1,1,1),\"m\")/(12*'Upgrade Information'!$G55)     )\n             )\n     )","v":2931914.8936170214},379996.25106382975,null,"2027-01-01",{"$f":"\n     IF(OR($F55=\"N/A\",$E55=0),\n          0,\n          IF( YEAR($G55)>YEAR(Y55),\n             0,\n             $D55*(1-     DATEDIF($G55,DATE(YEAR(Y55)+1,1,1),\"m\")/(12*'Upgrade Information'!$G55)     )\n             )\n     )","v":2821276.5957446811},369831.8,null,"2028-01-01",{"$f":"\n     IF(OR($F55=\"N/A\",$E55=0),\n          0,\n          IF( YEAR($G55)>YEAR(AC55),\n             0,\n             $D55*(1-     DATEDIF($G55,DATE(YEAR(AC55)+1,1,1),\"m\")/(12*'Upgrade Information'!$G55)     )\n             )\n     )","v":2710638.2978723398},359667.34893617011,null,"2029-01-01",{"$f":"\n     IF(OR($F55=\"N/A\",$E55=0),\n          0,\n          IF( YEAR($G55)>YEAR(AG55),\n             0,\n             $D55*(1-     DATEDIF($G55,DATE(YEAR(AG55)+1,1,1),\"m\")/(12*'Upgrade Information'!$G55)     )\n             )\n     )","v":2600000},349502.8978723404,null,"2030-01-01",{"$f":"\n     IF(OR($F55=\"N/A\",$E55=0),\n          0,\n          IF( YEAR($G55)>YEAR(AK55),\n             0,\n             $D55*(1-     DATEDIF($G55,DATE(YEAR(AK55)+1,1,1),\"m\")/(12*'Upgrade Information'!$G55)     )\n             )\n     )","v":2489361.7021276592},339338.44680851058,null,"2031-01-01",{"$f":"\n     IF(OR($F55=\"N/A\",$E55=0),\n          0,\n          IF( YEAR($G55)>YEAR(AO55),\n             0,\n             $D55*(1-     DATEDIF($G55,DATE(YEAR(AO55)+1,1,1),\"m\")/(12*'Upgrade Information'!$G55)     )\n             )\n     )","v":2378723.4042553194},329173.99574468087,null,"2032-01-01",{"$f":"\n     IF(OR($F55=\"N/A\",$E55=0),\n          0,\n          IF( YEAR($G55)>YEAR(AS55),\n             0,\n             $D55*(1-     DATEDIF($G55,DATE(YEAR(AS55)+1,1,1),\"m\")/(12*'Upgrade Information'!$G55)     )\n             )\n     )","v":2268085.1063829786},319009.54468085105,null,"2033-01-01",{"$f":"\n     IF(OR($F55=\"N/A\",$E55=0),\n          0,\n          IF( YEAR($G55)>YEAR(AW55),\n             0,\n             $D55*(1-     DATEDIF($G55,DATE(YEAR(AW55)+1,1,1),\"m\")/(12*'Upgrade Information'!$G55)     )\n             )\n     )","v":2157446.8085106383},308845.09361702122]
[{"$f":"'Upgrade Information'!B56","v":"b0058"},null,{"$f":"IF(B56=\"\", 'Upgrade Information'!F56,B56)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E56","v":6000000},{"$f":"'Upgrade Information'!H56","v":127659.57446808511},{"$f":"\n     IF(ISERROR(VLOOKUP($C56,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C56,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D56=\"\",\"\",'Upgrade Information'!D56)","v":"2005-06-01"},null,{"$f":"\nIF(F56=\"N/A\",\"N/A\",\n     VLOOKUP($C56,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F56=\"N/A\",$E56=0),\n          0,\n          IF( YEAR($G56)>YEAR(I56),\n             0,\n             $D56*(1-     DATEDIF($G56,DATE(YEAR(I56)+1,1,1),\"m\")/(12*'Upgrade Information'!$G56)     )\n             )\n     )","v":3627659.5744680855},460936.28723404254,null,"2024-01-01",{"$f":"\n     IF(OR($F56=\"N/A\",$E56=0),\n          0,\n          IF( YEAR($G56)>YEAR(M56),\n             0,\n             $D56*(1-     DATEDIF($G56,DATE(YEAR(M56)+1,1,1),\"m\")/(12*'Upgrade Information'!$G56)     )\n             )\n     )","v":3499999.9999999995},449208.07446808508,null,"2025-01-01",{"$f":"\n     IF(OR($F56=\"N/A\",$E56=0),\n          0,\n          IF( YEAR($G56)>YEAR(Q56),\n             0,\n             $D56*(1-     DATEDIF($G56,DATE(YEAR(Q56)+1,1,1),\"m\")/(12*'Upgrade Information'!$G56)     )\n             )\n     )","v":3372340.4255319149},437479.86170212761,null,"2026-01-01",{"$f":"\n     IF(OR($F56=\"N/A\",$E56=0),\n          0,\n          IF( YEAR($G56)>YEAR(U56),\n             0,\n             $D56*(1-     DATEDIF($G56,DATE(YEAR(U56)+1,1,1),\"m\")/(12*'Upgrade Information'!$G56)     )\n             )\n     )","v":3244680.8510638298},425751.64893617015,null,"2027-01-01",{"$f":"\n     IF(OR($F56=\"N/A\",$E56=0),\n          0,\n          IF( YEAR($G56)>YEAR(Y56),\n             0,\n             $D56*(1-     DATEDIF($G56,DATE(YEAR(Y56)+1,1,1),\"m\")/(12*'Upgrade Information'!$G56)     )\n             )\n     )","v":3117021.2765957443},414023.43617021269,null,"2028-01-01",{"$f":"\n     IF(OR($F56=\"N/A\",$E56=0),\n          0,\n          IF( YEAR($G56)>YEAR(AC56),\n             0,\n             $D56*(1-     DATEDIF($G56,DATE(YEAR(AC56)+1,1,1),\"m\")/(12*'Upgrade Information'!$G56)     )\n             )\n     )","v":2989361.7021276597},402295.22340425535,null,"2029-01-01",{"$f":"\n     IF(OR($F56=\"N/A\",$E56=0),\n          0,\n          IF( YEAR($G56)>YEAR(AG56),\n             0,\n             $D56*(1-     DATEDIF($G56,DATE(YEAR(AG56)+1,1,1),\"m\")/(12*'Upgrade Information'!$G56)     )\n             )\n     )","v":2861702.1276595746},390567.01063829788,null,"2030-01-01",{"$f":"\n     IF(OR($F56=\"N/A\",$E56=0),\n          0,\n          IF( YEAR($G56)>YEAR(AK56),\n             0,\n             $D56*(1-     DATEDIF($G56,DATE(YEAR(AK56)+1,1,1),\"m\")/(12*'Upgrade Information'!$G56)     )\n             )\n     )","v":2734042.5531914891},378838.79787234042,null,"2031-01-01",{"$f":"\n     IF(OR($F56=\"N/A\",$E56=0),\n          0,\n          IF( YEAR($G56)>YEAR(AO56),\n             0,\n             $D56*(1-     DATEDIF($G56,DATE(YEAR(AO56)+1,1,1),\"m\")/(12*'Upgrade Information'!$G56)     )\n             )\n     )","v":2606382.9787234045},367110.58510638296,null,"2032-01-01",{"$f":"\n     IF(OR($F56=\"N/A\",$E56=0),\n          0,\n          IF( YEAR($G56)>YEAR(AS56),\n             0,\n             $D56*(1-     DATEDIF($G56,DATE(YEAR(AS56)+1,1,1),\"m\")/(12*'Upgrade Information'!$G56)     )\n             )\n     )","v":2478723.4042553194},355382.3723404255,null,"2033-01-01",{"$f":"\n     IF(OR($F56=\"N/A\",$E56=0),\n          0,\n          IF( YEAR($G56)>YEAR(AW56),\n             0,\n             $D56*(1-     DATEDIF($G56,DATE(YEAR(AW56)+1,1,1),\"m\")/(12*'Upgrade Information'!$G56)     )\n             )\n     )","v":2351063.8297872338},343654.15957446804]
[{"$f":"'Upgrade Information'!B57","v":"b0059"},null,{"$f":"IF(B57=\"\", 'Upgrade Information'!F57,B57)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E57","v":250000},{"$f":"'Upgrade Information'!H57","v":3624.383567273077},{"$f":"\n     IF(ISERROR(VLOOKUP($C57,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C57,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D57=\"\",\"\",'Upgrade Information'!D57)","v":"2003-01-01"},null,{"$f":"\nIF(F57=\"N/A\",\"N/A\",\n     VLOOKUP($C57,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F57=\"N/A\",$E57=0),\n          0,\n          IF( YEAR($G57)>YEAR(I57),\n             0,\n             $D57*(1-     DATEDIF($G57,DATE(YEAR(I57)+1,1,1),\"m\")/(12*'Upgrade Information'!$G57)     )\n             )\n     )","v":173887.94508726537},27675.88730769496,null,"2024-06-01",{"$f":"\n     IF(OR($F57=\"N/A\",$E57=0),\n          0,\n          IF( YEAR($G57)>YEAR(M57),\n             0,\n             $D57*(1-     DATEDIF($G57,DATE(YEAR(M57)+1,1,1),\"m\")/(12*'Upgrade Information'!$G57)     )\n             )\n     )","v":170263.5615199923},27174.57667985791,null,"2025-06-01",{"$f":"\n     IF(OR($F57=\"N/A\",$E57=0),\n          0,\n          IF( YEAR($G57)>YEAR(Q57),\n             0,\n             $D57*(1-     DATEDIF($G57,DATE(YEAR(Q57)+1,1,1),\"m\")/(12*'Upgrade Information'!$G57)     )\n             )\n     )","v":166639.17795271921},26673.266052020856,null,"2026-06-01",{"$f":"\n     IF(OR($F57=\"N/A\",$E57=0),\n          0,\n          IF( YEAR($G57)>YEAR(U57),\n             0,\n             $D57*(1-     DATEDIF($G57,DATE(YEAR(U57)+1,1,1),\"m\")/(12*'Upgrade Information'!$G57)     )\n             )\n     )","v":163014.79438544615},26171.955424183801,null,"2027-06-01",{"$f":"\n     IF(OR($F57=\"N/A\",$E57=0),\n          0,\n          IF( YEAR($G57)>YEAR(Y57),\n             0,\n             $D57*(1-     DATEDIF($G57,DATE(YEAR(Y57)+1,1,1),\"m\")/(12*'Upgrade Information'!$G57)     )\n             )\n     )","v":159390.41081817306},25670.644796346747,null,"2028-06-01",{"$f":"\n     IF(OR($F57=\"N/A\",$E57=0),\n          0,\n          IF( YEAR($G57)>YEAR(AC57),\n             0,\n             $D57*(1-     DATEDIF($G57,DATE(YEAR(AC57)+1,1,1),\"m\")/(12*'Upgrade Information'!$G57)     )\n             )\n     )","v":155766.02725089999},25169.334168509697,null,"2029-06-01",{"$f":"\n     IF(OR($F57=\"N/A\",$E57=0),\n          0,\n          IF( YEAR($G57)>YEAR(AG57),\n             0,\n             $D57*(1-     DATEDIF($G57,DATE(YEAR(AG57)+1,1,1),\"m\")/(12*'Upgrade Information'!$G57)     )\n             )\n     )","v":152141.64368362693},24668.023540672646,null,"2030-06-01",{"$f":"\n     IF(OR($F57=\"N/A\",$E57=0),\n          0,\n          IF( YEAR($G57)>YEAR(AK57),\n             0,\n             $D57*(1-     DATEDIF($G57,DATE(YEAR(AK57)+1,1,1),\"m\")/(12*'Upgrade Information'!$G57)     )\n             )\n     )","v":148517.26011635386},24166.712912835592,null,"2031-06-01",{"$f":"\n     IF(OR($F57=\"N/A\",$E57=0),\n          0,\n          IF( YEAR($G57)>YEAR(AO57),\n             0,\n             $D57*(1-     DATEDIF($G57,DATE(YEAR(AO57)+1,1,1),\"m\")/(12*'Upgrade Information'!$G57)     )\n             )\n     )","v":144892.87654908077},23665.402284998538,null,"2032-06-01",{"$f":"\n     IF(OR($F57=\"N/A\",$E57=0),\n          0,\n          IF( YEAR($G57)>YEAR(AS57),\n             0,\n             $D57*(1-     DATEDIF($G57,DATE(YEAR(AS57)+1,1,1),\"m\")/(12*'Upgrade Information'!$G57)     )\n             )\n     )","v":141268.49298180768},23164.091657161483,null,"2033-06-01",{"$f":"\n     IF(OR($F57=\"N/A\",$E57=0),\n          0,\n          IF( YEAR($G57)>YEAR(AW57),\n             0,\n             $D57*(1-     DATEDIF($G57,DATE(YEAR(AW57)+1,1,1),\"m\")/(12*'Upgrade Information'!$G57)     )\n             )\n     )","v":137644.10941453461},22662.781029324433]
[{"$f":"'Upgrade Information'!B58","v":"b0060"},null,{"$f":"IF(B58=\"\", 'Upgrade Information'!F58,B58)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E58","v":475000},{"$f":"'Upgrade Information'!H58","v":10106.382978723404},{"$f":"\n     IF(ISERROR(VLOOKUP($C58,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C58,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D58=\"\",\"\",'Upgrade Information'!D58)","v":"2006-04-07"},null,{"$f":"\nIF(F58=\"N/A\",\"N/A\",\n     VLOOKUP($C58,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F58=\"N/A\",$E58=0),\n          0,\n          IF( YEAR($G58)>YEAR(I58),\n             0,\n             $D58*(1-     DATEDIF($G58,DATE(YEAR(I58)+1,1,1),\"m\")/(12*'Upgrade Information'!$G58)     )\n             )\n     )","v":296453.90070921986},37341.899290780144,null,"2024-01-01",{"$f":"\n     IF(OR($F58=\"N/A\",$E58=0),\n          0,\n          IF( YEAR($G58)>YEAR(M58),\n             0,\n             $D58*(1-     DATEDIF($G58,DATE(YEAR(M58)+1,1,1),\"m\")/(12*'Upgrade Information'!$G58)     )\n             )\n     )","v":286347.51773049642},36413.415780141841,null,"2025-01-01",{"$f":"\n     IF(OR($F58=\"N/A\",$E58=0),\n          0,\n          IF( YEAR($G58)>YEAR(Q58),\n             0,\n             $D58*(1-     DATEDIF($G58,DATE(YEAR(Q58)+1,1,1),\"m\")/(12*'Upgrade Information'!$G58)     )\n             )\n     )","v":276241.13475177303},35484.932269503544,null,"2026-01-01",{"$f":"\n     IF(OR($F58=\"N/A\",$E58=0),\n          0,\n          IF( YEAR($G58)>YEAR(U58),\n             0,\n             $D58*(1-     DATEDIF($G58,DATE(YEAR(U58)+1,1,1),\"m\")/(12*'Upgrade Information'!$G58)     )\n             )\n     )","v":266134.75177304965},34556.448758865248,null,"2027-01-01",{"$f":"\n     IF(OR($F58=\"N/A\",$E58=0),\n          0,\n          IF( YEAR($G58)>YEAR(Y58),\n             0,\n             $D58*(1-     DATEDIF($G58,DATE(YEAR(Y58)+1,1,1),\"m\")/(12*'Upgrade Information'!$G58)     )\n             )\n     )","v":256028.36879432623},33627.965248226945,null,"2028-01-01",{"$f":"\n     IF(OR($F58=\"N/A\",$E58=0),\n          0,\n          IF( YEAR($G58)>YEAR(AC58),\n             0,\n             $D58*(1-     DATEDIF($G58,DATE(YEAR(AC58)+1,1,1),\"m\")/(12*'Upgrade Information'!$G58)     )\n             )\n     )","v":245921.98581560282},32699.481737588649,null,"2029-01-01",{"$f":"\n     IF(OR($F58=\"N/A\",$E58=0),\n          0,\n          IF( YEAR($G58)>YEAR(AG58),\n             0,\n             $D58*(1-     DATEDIF($G58,DATE(YEAR(AG58)+1,1,1),\"m\")/(12*'Upgrade Information'!$G58)     )\n             )\n     )","v":235815.60283687947},31770.99822695036,null,"2030-01-01",{"$f":"\n     IF(OR($F58=\"N/A\",$E58=0),\n          0,\n          IF( YEAR($G58)>YEAR(AK58),\n             0,\n             $D58*(1-     DATEDIF($G58,DATE(YEAR(AK58)+1,1,1),\"m\")/(12*'Upgrade Information'!$G58)     )\n             )\n     )","v":225709.21985815605},30842.514716312056,null,"2031-01-01",{"$f":"\n     IF(OR($F58=\"N/A\",$E58=0),\n          0,\n          IF( YEAR($G58)>YEAR(AO58),\n             0,\n             $D58*(1-     DATEDIF($G58,DATE(YEAR(AO58)+1,1,1),\"m\")/(12*'Upgrade Information'!$G58)     )\n             )\n     )","v":215602.83687943261},29914.031205673753,null,"2032-01-01",{"$f":"\n     IF(OR($F58=\"N/A\",$E58=0),\n          0,\n          IF( YEAR($G58)>YEAR(AS58),\n             0,\n             $D58*(1-     DATEDIF($G58,DATE(YEAR(AS58)+1,1,1),\"m\")/(12*'Upgrade Information'!$G58)     )\n             )\n     )","v":205496.4539007092},28985.547695035457,null,"2033-01-01",{"$f":"\n     IF(OR($F58=\"N/A\",$E58=0),\n          0,\n          IF( YEAR($G58)>YEAR(AW58),\n             0,\n             $D58*(1-     DATEDIF($G58,DATE(YEAR(AW58)+1,1,1),\"m\")/(12*'Upgrade Information'!$G58)     )\n             )\n     )","v":195390.07092198584},28057.064184397168]
[{"$f":"'Upgrade Information'!B59","v":"b0061"},null,{"$f":"IF(B59=\"\", 'Upgrade Information'!F59,B59)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E59","v":475000},{"$f":"'Upgrade Information'!H59","v":10106.382978723404},{"$f":"\n     IF(ISERROR(VLOOKUP($C59,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C59,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D59=\"\",\"\",'Upgrade Information'!D59)","v":"2006-03-24"},null,{"$f":"\nIF(F59=\"N/A\",\"N/A\",\n     VLOOKUP($C59,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F59=\"N/A\",$E59=0),\n          0,\n          IF( YEAR($G59)>YEAR(I59),\n             0,\n             $D59*(1-     DATEDIF($G59,DATE(YEAR(I59)+1,1,1),\"m\")/(12*'Upgrade Information'!$G59)     )\n             )\n     )","v":295611.70212765958},37264.525664893619,null,"2024-01-01",{"$f":"\n     IF(OR($F59=\"N/A\",$E59=0),\n          0,\n          IF( YEAR($G59)>YEAR(M59),\n             0,\n             $D59*(1-     DATEDIF($G59,DATE(YEAR(M59)+1,1,1),\"m\")/(12*'Upgrade Information'!$G59)     )\n             )\n     )","v":285505.31914893619},36336.042154255323,null,"2025-01-01",{"$f":"\n     IF(OR($F59=\"N/A\",$E59=0),\n          0,\n          IF( YEAR($G59)>YEAR(Q59),\n             0,\n             $D59*(1-     DATEDIF($G59,DATE(YEAR(Q59)+1,1,1),\"m\")/(12*'Upgrade Information'!$G59)     )\n             )\n     )","v":275398.93617021275},35407.55864361702,null,"2026-01-01",{"$f":"\n     IF(OR($F59=\"N/A\",$E59=0),\n          0,\n          IF( YEAR($G59)>YEAR(U59),\n             0,\n             $D59*(1-     DATEDIF($G59,DATE(YEAR(U59)+1,1,1),\"m\")/(12*'Upgrade Information'!$G59)     )\n             )\n     )","v":265292.55319148937},34479.075132978724,null,"2027-01-01",{"$f":"\n     IF(OR($F59=\"N/A\",$E59=0),\n          0,\n          IF( YEAR($G59)>YEAR(Y59),\n             0,\n             $D59*(1-     DATEDIF($G59,DATE(YEAR(Y59)+1,1,1),\"m\")/(12*'Upgrade Information'!$G59)     )\n             )\n     )","v":255186.17021276598},33550.591622340427,null,"2028-01-01",{"$f":"\n     IF(OR($F59=\"N/A\",$E59=0),\n          0,\n          IF( YEAR($G59)>YEAR(AC59),\n             0,\n             $D59*(1-     DATEDIF($G59,DATE(YEAR(AC59)+1,1,1),\"m\")/(12*'Upgrade Information'!$G59)     )\n             )\n     )","v":245079.78723404254},32622.108111702124,null,"2029-01-01",{"$f":"\n     IF(OR($F59=\"N/A\",$E59=0),\n          0,\n          IF( YEAR($G59)>YEAR(AG59),\n             0,\n             $D59*(1-     DATEDIF($G59,DATE(YEAR(AG59)+1,1,1),\"m\")/(12*'Upgrade Information'!$G59)     )\n             )\n     )","v":234973.40425531912},31693.624601063828,null,"2030-01-01",{"$f":"\n     IF(OR($F59=\"N/A\",$E59=0),\n          0,\n          IF( YEAR($G59)>YEAR(AK59),\n             0,\n             $D59*(1-     DATEDIF($G59,DATE(YEAR(AK59)+1,1,1),\"m\")/(12*'Upgrade Information'!$G59)     )\n             )\n     )","v":224867.02127659577},30765.141090425532,null,"2031-01-01",{"$f":"\n     IF(OR($F59=\"N/A\",$E59=0),\n          0,\n          IF( YEAR($G59)>YEAR(AO59),\n             0,\n             $D59*(1-     DATEDIF($G59,DATE(YEAR(AO59)+1,1,1),\"m\")/(12*'Upgrade Information'!$G59)     )\n             )\n     )","v":214760.63829787236},29836.657579787236,null,"2032-01-01",{"$f":"\n     IF(OR($F59=\"N/A\",$E59=0),\n          0,\n          IF( YEAR($G59)>YEAR(AS59),\n             0,\n             $D59*(1-     DATEDIF($G59,DATE(YEAR(AS59)+1,1,1),\"m\")/(12*'Upgrade Information'!$G59)     )\n             )\n     )","v":204654.25531914894},28908.174069148932,null,"2033-01-01",{"$f":"\n     IF(OR($F59=\"N/A\",$E59=0),\n          0,\n          IF( YEAR($G59)>YEAR(AW59),\n             0,\n             $D59*(1-     DATEDIF($G59,DATE(YEAR(AW59)+1,1,1),\"m\")/(12*'Upgrade Information'!$G59)     )\n             )\n     )","v":194547.8723404255},27979.690558510636]
[{"$f":"'Upgrade Information'!B60","v":"b0062"},null,{"$f":"IF(B60=\"\", 'Upgrade Information'!F60,B60)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E60","v":475000},{"$f":"'Upgrade Information'!H60","v":10106.382978723404},{"$f":"\n     IF(ISERROR(VLOOKUP($C60,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C60,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D60=\"\",\"\",'Upgrade Information'!D60)","v":"2006-04-21"},null,{"$f":"\nIF(F60=\"N/A\",\"N/A\",\n     VLOOKUP($C60,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F60=\"N/A\",$E60=0),\n          0,\n          IF( YEAR($G60)>YEAR(I60),\n             0,\n             $D60*(1-     DATEDIF($G60,DATE(YEAR(I60)+1,1,1),\"m\")/(12*'Upgrade Information'!$G60)     )\n             )\n     )","v":296453.90070921986},37341.899290780144,null,"2024-01-01",{"$f":"\n     IF(OR($F60=\"N/A\",$E60=0),\n          0,\n          IF( YEAR($G60)>YEAR(M60),\n             0,\n             $D60*(1-     DATEDIF($G60,DATE(YEAR(M60)+1,1,1),\"m\")/(12*'Upgrade Information'!$G60)     )\n             )\n     )","v":286347.51773049642},36413.415780141841,null,"2025-01-01",{"$f":"\n     IF(OR($F60=\"N/A\",$E60=0),\n          0,\n          IF( YEAR($G60)>YEAR(Q60),\n             0,\n             $D60*(1-     DATEDIF($G60,DATE(YEAR(Q60)+1,1,1),\"m\")/(12*'Upgrade Information'!$G60)     )\n             )\n     )","v":276241.13475177303},35484.932269503544,null,"2026-01-01",{"$f":"\n     IF(OR($F60=\"N/A\",$E60=0),\n          0,\n          IF( YEAR($G60)>YEAR(U60),\n             0,\n             $D60*(1-     DATEDIF($G60,DATE(YEAR(U60)+1,1,1),\"m\")/(12*'Upgrade Information'!$G60)     )\n             )\n     )","v":266134.75177304965},34556.448758865248,null,"2027-01-01",{"$f":"\n     IF(OR($F60=\"N/A\",$E60=0),\n          0,\n          IF( YEAR($G60)>YEAR(Y60),\n             0,\n             $D60*(1-     DATEDIF($G60,DATE(YEAR(Y60)+1,1,1),\"m\")/(12*'Upgrade Information'!$G60)     )\n             )\n     )","v":256028.36879432623},33627.965248226945,null,"2028-01-01",{"$f":"\n     IF(OR($F60=\"N/A\",$E60=0),\n          0,\n          IF( YEAR($G60)>YEAR(AC60),\n             0,\n             $D60*(1-     DATEDIF($G60,DATE(YEAR(AC60)+1,1,1),\"m\")/(12*'Upgrade Information'!$G60)     )\n             )\n     )","v":245921.98581560282},32699.481737588649,null,"2029-01-01",{"$f":"\n     IF(OR($F60=\"N/A\",$E60=0),\n          0,\n          IF( YEAR($G60)>YEAR(AG60),\n             0,\n             $D60*(1-     DATEDIF($G60,DATE(YEAR(AG60)+1,1,1),\"m\")/(12*'Upgrade Information'!$G60)     )\n             )\n     )","v":235815.60283687947},31770.99822695036,null,"2030-01-01",{"$f":"\n     IF(OR($F60=\"N/A\",$E60=0),\n          0,\n          IF( YEAR($G60)>YEAR(AK60),\n             0,\n             $D60*(1-     DATEDIF($G60,DATE(YEAR(AK60)+1,1,1),\"m\")/(12*'Upgrade Information'!$G60)     )\n             )\n     )","v":225709.21985815605},30842.514716312056,null,"2031-01-01",{"$f":"\n     IF(OR($F60=\"N/A\",$E60=0),\n          0,\n          IF( YEAR($G60)>YEAR(AO60),\n             0,\n             $D60*(1-     DATEDIF($G60,DATE(YEAR(AO60)+1,1,1),\"m\")/(12*'Upgrade Information'!$G60)     )\n             )\n     )","v":215602.83687943261},29914.031205673753,null,"2032-01-01",{"$f":"\n     IF(OR($F60=\"N/A\",$E60=0),\n          0,\n          IF( YEAR($G60)>YEAR(AS60),\n             0,\n             $D60*(1-     DATEDIF($G60,DATE(YEAR(AS60)+1,1,1),\"m\")/(12*'Upgrade Information'!$G60)     )\n             )\n     )","v":205496.4539007092},28985.547695035457,null,"2033-01-01",{"$f":"\n     IF(OR($F60=\"N/A\",$E60=0),\n          0,\n          IF( YEAR($G60)>YEAR(AW60),\n             0,\n             $D60*(1-     DATEDIF($G60,DATE(YEAR(AW60)+1,1,1),\"m\")/(12*'Upgrade Information'!$G60)     )\n             )\n     )","v":195390.07092198584},28057.064184397168]
[{"$f":"'Upgrade Information'!B61","v":"b0063"},null,{"$f":"IF(B61=\"\", 'Upgrade Information'!F61,B61)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E61","v":475000},{"$f":"'Upgrade Information'!H61","v":10106.382978723404},{"$f":"\n     IF(ISERROR(VLOOKUP($C61,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C61,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D61=\"\",\"\",'Upgrade Information'!D61)","v":"2006-03-10"},null,{"$f":"\nIF(F61=\"N/A\",\"N/A\",\n     VLOOKUP($C61,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F61=\"N/A\",$E61=0),\n          0,\n          IF( YEAR($G61)>YEAR(I61),\n             0,\n             $D61*(1-     DATEDIF($G61,DATE(YEAR(I61)+1,1,1),\"m\")/(12*'Upgrade Information'!$G61)     )\n             )\n     )","v":295611.70212765958},37264.525664893619,null,"2024-01-01",{"$f":"\n     IF(OR($F61=\"N/A\",$E61=0),\n          0,\n          IF( YEAR($G61)>YEAR(M61),\n             0,\n             $D61*(1-     DATEDIF($G61,DATE(YEAR(M61)+1,1,1),\"m\")/(12*'Upgrade Information'!$G61)     )\n             )\n     )","v":285505.31914893619},36336.042154255323,null,"2025-01-01",{"$f":"\n     IF(OR($F61=\"N/A\",$E61=0),\n          0,\n          IF( YEAR($G61)>YEAR(Q61),\n             0,\n             $D61*(1-     DATEDIF($G61,DATE(YEAR(Q61)+1,1,1),\"m\")/(12*'Upgrade Information'!$G61)     )\n             )\n     )","v":275398.93617021275},35407.55864361702,null,"2026-01-01",{"$f":"\n     IF(OR($F61=\"N/A\",$E61=0),\n          0,\n          IF( YEAR($G61)>YEAR(U61),\n             0,\n             $D61*(1-     DATEDIF($G61,DATE(YEAR(U61)+1,1,1),\"m\")/(12*'Upgrade Information'!$G61)     )\n             )\n     )","v":265292.55319148937},34479.075132978724,null,"2027-01-01",{"$f":"\n     IF(OR($F61=\"N/A\",$E61=0),\n          0,\n          IF( YEAR($G61)>YEAR(Y61),\n             0,\n             $D61*(1-     DATEDIF($G61,DATE(YEAR(Y61)+1,1,1),\"m\")/(12*'Upgrade Information'!$G61)     )\n             )\n     )","v":255186.17021276598},33550.591622340427,null,"2028-01-01",{"$f":"\n     IF(OR($F61=\"N/A\",$E61=0),\n          0,\n          IF( YEAR($G61)>YEAR(AC61),\n             0,\n             $D61*(1-     DATEDIF($G61,DATE(YEAR(AC61)+1,1,1),\"m\")/(12*'Upgrade Information'!$G61)     )\n             )\n     )","v":245079.78723404254},32622.108111702124,null,"2029-01-01",{"$f":"\n     IF(OR($F61=\"N/A\",$E61=0),\n          0,\n          IF( YEAR($G61)>YEAR(AG61),\n             0,\n             $D61*(1-     DATEDIF($G61,DATE(YEAR(AG61)+1,1,1),\"m\")/(12*'Upgrade Information'!$G61)     )\n             )\n     )","v":234973.40425531912},31693.624601063828,null,"2030-01-01",{"$f":"\n     IF(OR($F61=\"N/A\",$E61=0),\n          0,\n          IF( YEAR($G61)>YEAR(AK61),\n             0,\n             $D61*(1-     DATEDIF($G61,DATE(YEAR(AK61)+1,1,1),\"m\")/(12*'Upgrade Information'!$G61)     )\n             )\n     )","v":224867.02127659577},30765.141090425532,null,"2031-01-01",{"$f":"\n     IF(OR($F61=\"N/A\",$E61=0),\n          0,\n          IF( YEAR($G61)>YEAR(AO61),\n             0,\n             $D61*(1-     DATEDIF($G61,DATE(YEAR(AO61)+1,1,1),\"m\")/(12*'Upgrade Information'!$G61)     )\n             )\n     )","v":214760.63829787236},29836.657579787236,null,"2032-01-01",{"$f":"\n     IF(OR($F61=\"N/A\",$E61=0),\n          0,\n          IF( YEAR($G61)>YEAR(AS61),\n             0,\n             $D61*(1-     DATEDIF($G61,DATE(YEAR(AS61)+1,1,1),\"m\")/(12*'Upgrade Information'!$G61)     )\n             )\n     )","v":204654.25531914894},28908.174069148932,null,"2033-01-01",{"$f":"\n     IF(OR($F61=\"N/A\",$E61=0),\n          0,\n          IF( YEAR($G61)>YEAR(AW61),\n             0,\n             $D61*(1-     DATEDIF($G61,DATE(YEAR(AW61)+1,1,1),\"m\")/(12*'Upgrade Information'!$G61)     )\n             )\n     )","v":194547.8723404255},27979.690558510636]
[{"$f":"'Upgrade Information'!B62","v":"b0064"},null,{"$f":"IF(B62=\"\", 'Upgrade Information'!F62,B62)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E62","v":475000},{"$f":"'Upgrade Information'!H62","v":10106.382978723404},{"$f":"\n     IF(ISERROR(VLOOKUP($C62,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C62,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D62=\"\",\"\",'Upgrade Information'!D62)","v":"2006-05-11"},null,{"$f":"\nIF(F62=\"N/A\",\"N/A\",\n     VLOOKUP($C62,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F62=\"N/A\",$E62=0),\n          0,\n          IF( YEAR($G62)>YEAR(I62),\n             0,\n             $D62*(1-     DATEDIF($G62,DATE(YEAR(I62)+1,1,1),\"m\")/(12*'Upgrade Information'!$G62)     )\n             )\n     )","v":297296.09929078014},37419.272916666669,null,"2024-01-01",{"$f":"\n     IF(OR($F62=\"N/A\",$E62=0),\n          0,\n          IF( YEAR($G62)>YEAR(M62),\n             0,\n             $D62*(1-     DATEDIF($G62,DATE(YEAR(M62)+1,1,1),\"m\")/(12*'Upgrade Information'!$G62)     )\n             )\n     )","v":287189.71631205676},36490.789406028372,null,"2025-01-01",{"$f":"\n     IF(OR($F62=\"N/A\",$E62=0),\n          0,\n          IF( YEAR($G62)>YEAR(Q62),\n             0,\n             $D62*(1-     DATEDIF($G62,DATE(YEAR(Q62)+1,1,1),\"m\")/(12*'Upgrade Information'!$G62)     )\n             )\n     )","v":277083.33333333331},35562.305895390069,null,"2026-01-01",{"$f":"\n     IF(OR($F62=\"N/A\",$E62=0),\n          0,\n          IF( YEAR($G62)>YEAR(U62),\n             0,\n             $D62*(1-     DATEDIF($G62,DATE(YEAR(U62)+1,1,1),\"m\")/(12*'Upgrade Information'!$G62)     )\n             )\n     )","v":266976.95035460993},34633.822384751773,null,"2027-01-01",{"$f":"\n     IF(OR($F62=\"N/A\",$E62=0),\n          0,\n          IF( YEAR($G62)>YEAR(Y62),\n             0,\n             $D62*(1-     DATEDIF($G62,DATE(YEAR(Y62)+1,1,1),\"m\")/(12*'Upgrade Information'!$G62)     )\n             )\n     )","v":256870.56737588652},33705.33887411347,null,"2028-01-01",{"$f":"\n     IF(OR($F62=\"N/A\",$E62=0),\n          0,\n          IF( YEAR($G62)>YEAR(AC62),\n             0,\n             $D62*(1-     DATEDIF($G62,DATE(YEAR(AC62)+1,1,1),\"m\")/(12*'Upgrade Information'!$G62)     )\n             )\n     )","v":246764.1843971631},32776.855363475173,null,"2029-01-01",{"$f":"\n     IF(OR($F62=\"N/A\",$E62=0),\n          0,\n          IF( YEAR($G62)>YEAR(AG62),\n             0,\n             $D62*(1-     DATEDIF($G62,DATE(YEAR(AG62)+1,1,1),\"m\")/(12*'Upgrade Information'!$G62)     )\n             )\n     )","v":236657.80141843972},31848.371852836877,null,"2030-01-01",{"$f":"\n     IF(OR($F62=\"N/A\",$E62=0),\n          0,\n          IF( YEAR($G62)>YEAR(AK62),\n             0,\n             $D62*(1-     DATEDIF($G62,DATE(YEAR(AK62)+1,1,1),\"m\")/(12*'Upgrade Information'!$G62)     )\n             )\n     )","v":226551.4184397163},30919.888342198581,null,"2031-01-01",{"$f":"\n     IF(OR($F62=\"N/A\",$E62=0),\n          0,\n          IF( YEAR($G62)>YEAR(AO62),\n             0,\n             $D62*(1-     DATEDIF($G62,DATE(YEAR(AO62)+1,1,1),\"m\")/(12*'Upgrade Information'!$G62)     )\n             )\n     )","v":216445.03546099289},29991.404831560278,null,"2032-01-01",{"$f":"\n     IF(OR($F62=\"N/A\",$E62=0),\n          0,\n          IF( YEAR($G62)>YEAR(AS62),\n             0,\n             $D62*(1-     DATEDIF($G62,DATE(YEAR(AS62)+1,1,1),\"m\")/(12*'Upgrade Information'!$G62)     )\n             )\n     )","v":206338.65248226954},29062.921320921989,null,"2033-01-01",{"$f":"\n     IF(OR($F62=\"N/A\",$E62=0),\n          0,\n          IF( YEAR($G62)>YEAR(AW62),\n             0,\n             $D62*(1-     DATEDIF($G62,DATE(YEAR(AW62)+1,1,1),\"m\")/(12*'Upgrade Information'!$G62)     )\n             )\n     )","v":196232.26950354609},28134.437810283685]
[{"$f":"'Upgrade Information'!B63","v":"b0065"},null,{"$f":"IF(B63=\"\", 'Upgrade Information'!F63,B63)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E63","v":475000},{"$f":"'Upgrade Information'!H63","v":10106.382978723404},{"$f":"\n     IF(ISERROR(VLOOKUP($C63,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C63,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D63=\"\",\"\",'Upgrade Information'!D63)","v":"2006-04-26"},null,{"$f":"\nIF(F63=\"N/A\",\"N/A\",\n     VLOOKUP($C63,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F63=\"N/A\",$E63=0),\n          0,\n          IF( YEAR($G63)>YEAR(I63),\n             0,\n             $D63*(1-     DATEDIF($G63,DATE(YEAR(I63)+1,1,1),\"m\")/(12*'Upgrade Information'!$G63)     )\n             )\n     )","v":296453.90070921986},37341.899290780144,null,"2024-01-01",{"$f":"\n     IF(OR($F63=\"N/A\",$E63=0),\n          0,\n          IF( YEAR($G63)>YEAR(M63),\n             0,\n             $D63*(1-     DATEDIF($G63,DATE(YEAR(M63)+1,1,1),\"m\")/(12*'Upgrade Information'!$G63)     )\n             )\n     )","v":286347.51773049642},36413.415780141841,null,"2025-01-01",{"$f":"\n     IF(OR($F63=\"N/A\",$E63=0),\n          0,\n          IF( YEAR($G63)>YEAR(Q63),\n             0,\n             $D63*(1-     DATEDIF($G63,DATE(YEAR(Q63)+1,1,1),\"m\")/(12*'Upgrade Information'!$G63)     )\n             )\n     )","v":276241.13475177303},35484.932269503544,null,"2026-01-01",{"$f":"\n     IF(OR($F63=\"N/A\",$E63=0),\n          0,\n          IF( YEAR($G63)>YEAR(U63),\n             0,\n             $D63*(1-     DATEDIF($G63,DATE(YEAR(U63)+1,1,1),\"m\")/(12*'Upgrade Information'!$G63)     )\n             )\n     )","v":266134.75177304965},34556.448758865248,null,"2027-01-01",{"$f":"\n     IF(OR($F63=\"N/A\",$E63=0),\n          0,\n          IF( YEAR($G63)>YEAR(Y63),\n             0,\n             $D63*(1-     DATEDIF($G63,DATE(YEAR(Y63)+1,1,1),\"m\")/(12*'Upgrade Information'!$G63)     )\n             )\n     )","v":256028.36879432623},33627.965248226945,null,"2028-01-01",{"$f":"\n     IF(OR($F63=\"N/A\",$E63=0),\n          0,\n          IF( YEAR($G63)>YEAR(AC63),\n             0,\n             $D63*(1-     DATEDIF($G63,DATE(YEAR(AC63)+1,1,1),\"m\")/(12*'Upgrade Information'!$G63)     )\n             )\n     )","v":245921.98581560282},32699.481737588649,null,"2029-01-01",{"$f":"\n     IF(OR($F63=\"N/A\",$E63=0),\n          0,\n          IF( YEAR($G63)>YEAR(AG63),\n             0,\n             $D63*(1-     DATEDIF($G63,DATE(YEAR(AG63)+1,1,1),\"m\")/(12*'Upgrade Information'!$G63)     )\n             )\n     )","v":235815.60283687947},31770.99822695036,null,"2030-01-01",{"$f":"\n     IF(OR($F63=\"N/A\",$E63=0),\n          0,\n          IF( YEAR($G63)>YEAR(AK63),\n             0,\n             $D63*(1-     DATEDIF($G63,DATE(YEAR(AK63)+1,1,1),\"m\")/(12*'Upgrade Information'!$G63)     )\n             )\n     )","v":225709.21985815605},30842.514716312056,null,"2031-01-01",{"$f":"\n     IF(OR($F63=\"N/A\",$E63=0),\n          0,\n          IF( YEAR($G63)>YEAR(AO63),\n             0,\n             $D63*(1-     DATEDIF($G63,DATE(YEAR(AO63)+1,1,1),\"m\")/(12*'Upgrade Information'!$G63)     )\n             )\n     )","v":215602.83687943261},29914.031205673753,null,"2032-01-01",{"$f":"\n     IF(OR($F63=\"N/A\",$E63=0),\n          0,\n          IF( YEAR($G63)>YEAR(AS63),\n             0,\n             $D63*(1-     DATEDIF($G63,DATE(YEAR(AS63)+1,1,1),\"m\")/(12*'Upgrade Information'!$G63)     )\n             )\n     )","v":205496.4539007092},28985.547695035457,null,"2033-01-01",{"$f":"\n     IF(OR($F63=\"N/A\",$E63=0),\n          0,\n          IF( YEAR($G63)>YEAR(AW63),\n             0,\n             $D63*(1-     DATEDIF($G63,DATE(YEAR(AW63)+1,1,1),\"m\")/(12*'Upgrade Information'!$G63)     )\n             )\n     )","v":195390.07092198584},28057.064184397168]
[{"$f":"'Upgrade Information'!B64","v":"b0066"},null,{"$f":"IF(B64=\"\", 'Upgrade Information'!F64,B64)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E64","v":475000},{"$f":"'Upgrade Information'!H64","v":10106.382978723404},{"$f":"\n     IF(ISERROR(VLOOKUP($C64,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C64,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D64=\"\",\"\",'Upgrade Information'!D64)","v":"2007-02-02"},null,{"$f":"\nIF(F64=\"N/A\",\"N/A\",\n     VLOOKUP($C64,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F64=\"N/A\",$E64=0),\n          0,\n          IF( YEAR($G64)>YEAR(I64),\n             0,\n             $D64*(1-     DATEDIF($G64,DATE(YEAR(I64)+1,1,1),\"m\")/(12*'Upgrade Information'!$G64)     )\n             )\n     )","v":304875.88652482268},38115.635549645391,null,"2024-01-01",{"$f":"\n     IF(OR($F64=\"N/A\",$E64=0),\n          0,\n          IF( YEAR($G64)>YEAR(M64),\n             0,\n             $D64*(1-     DATEDIF($G64,DATE(YEAR(M64)+1,1,1),\"m\")/(12*'Upgrade Information'!$G64)     )\n             )\n     )","v":294769.50354609929},37187.152039007095,null,"2025-01-01",{"$f":"\n     IF(OR($F64=\"N/A\",$E64=0),\n          0,\n          IF( YEAR($G64)>YEAR(Q64),\n             0,\n             $D64*(1-     DATEDIF($G64,DATE(YEAR(Q64)+1,1,1),\"m\")/(12*'Upgrade Information'!$G64)     )\n             )\n     )","v":284663.12056737585},36258.668528368791,null,"2026-01-01",{"$f":"\n     IF(OR($F64=\"N/A\",$E64=0),\n          0,\n          IF( YEAR($G64)>YEAR(U64),\n             0,\n             $D64*(1-     DATEDIF($G64,DATE(YEAR(U64)+1,1,1),\"m\")/(12*'Upgrade Information'!$G64)     )\n             )\n     )","v":274556.73758865247},35330.185017730495,null,"2027-01-01",{"$f":"\n     IF(OR($F64=\"N/A\",$E64=0),\n          0,\n          IF( YEAR($G64)>YEAR(Y64),\n             0,\n             $D64*(1-     DATEDIF($G64,DATE(YEAR(Y64)+1,1,1),\"m\")/(12*'Upgrade Information'!$G64)     )\n             )\n     )","v":264450.35460992914},34401.701507092206,null,"2028-01-01",{"$f":"\n     IF(OR($F64=\"N/A\",$E64=0),\n          0,\n          IF( YEAR($G64)>YEAR(AC64),\n             0,\n             $D64*(1-     DATEDIF($G64,DATE(YEAR(AC64)+1,1,1),\"m\")/(12*'Upgrade Information'!$G64)     )\n             )\n     )","v":254343.97163120564},33473.217996453895,null,"2029-01-01",{"$f":"\n     IF(OR($F64=\"N/A\",$E64=0),\n          0,\n          IF( YEAR($G64)>YEAR(AG64),\n             0,\n             $D64*(1-     DATEDIF($G64,DATE(YEAR(AG64)+1,1,1),\"m\")/(12*'Upgrade Information'!$G64)     )\n             )\n     )","v":244237.58865248229},32544.734485815607,null,"2030-01-01",{"$f":"\n     IF(OR($F64=\"N/A\",$E64=0),\n          0,\n          IF( YEAR($G64)>YEAR(AK64),\n             0,\n             $D64*(1-     DATEDIF($G64,DATE(YEAR(AK64)+1,1,1),\"m\")/(12*'Upgrade Information'!$G64)     )\n             )\n     )","v":234131.20567375887},31616.250975177303,null,"2031-01-01",{"$f":"\n     IF(OR($F64=\"N/A\",$E64=0),\n          0,\n          IF( YEAR($G64)>YEAR(AO64),\n             0,\n             $D64*(1-     DATEDIF($G64,DATE(YEAR(AO64)+1,1,1),\"m\")/(12*'Upgrade Information'!$G64)     )\n             )\n     )","v":224024.82269503543},30687.767464539,null,"2032-01-01",{"$f":"\n     IF(OR($F64=\"N/A\",$E64=0),\n          0,\n          IF( YEAR($G64)>YEAR(AS64),\n             0,\n             $D64*(1-     DATEDIF($G64,DATE(YEAR(AS64)+1,1,1),\"m\")/(12*'Upgrade Information'!$G64)     )\n             )\n     )","v":213918.43971631207},29759.283953900711,null,"2033-01-01",{"$f":"\n     IF(OR($F64=\"N/A\",$E64=0),\n          0,\n          IF( YEAR($G64)>YEAR(AW64),\n             0,\n             $D64*(1-     DATEDIF($G64,DATE(YEAR(AW64)+1,1,1),\"m\")/(12*'Upgrade Information'!$G64)     )\n             )\n     )","v":203812.05673758866},28830.800443262407]
[{"$f":"'Upgrade Information'!B65","v":"b0067"},null,{"$f":"IF(B65=\"\", 'Upgrade Information'!F65,B65)","v":"ME"},{"$f":"1000000*'Upgrade Information'!E65","v":15000},{"$f":"'Upgrade Information'!H65","v":330.69535924382035},{"$f":"\n     IF(ISERROR(VLOOKUP($C65,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C65,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D65=\"\",\"\",'Upgrade Information'!D65)","v":"2004-12-31"},null,{"$f":"\nIF(F65=\"N/A\",\"N/A\",\n     VLOOKUP($C65,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F65=\"N/A\",$E65=0),\n          0,\n          IF( YEAR($G65)>YEAR(I65),\n             0,\n             $D65*(1-     DATEDIF($G65,DATE(YEAR(I65)+1,1,1),\"m\")/(12*'Upgrade Information'!$G65)     )\n             )\n     )","v":8716.7881743674152},1506.8881196704544,null,"2024-01-01",{"$f":"\n     IF(OR($F65=\"N/A\",$E65=0),\n          0,\n          IF( YEAR($G65)>YEAR(M65),\n             0,\n             $D65*(1-     DATEDIF($G65,DATE(YEAR(M65)+1,1,1),\"m\")/(12*'Upgrade Information'!$G65)     )\n             )\n     )","v":8386.092815123593},1462.266008903435,null,"2025-01-01",{"$f":"\n     IF(OR($F65=\"N/A\",$E65=0),\n          0,\n          IF( YEAR($G65)>YEAR(Q65),\n             0,\n             $D65*(1-     DATEDIF($G65,DATE(YEAR(Q65)+1,1,1),\"m\")/(12*'Upgrade Information'!$G65)     )\n             )\n     )","v":8055.3974558797736},1417.6438981364158,null,"2026-01-01",{"$f":"\n     IF(OR($F65=\"N/A\",$E65=0),\n          0,\n          IF( YEAR($G65)>YEAR(U65),\n             0,\n             $D65*(1-     DATEDIF($G65,DATE(YEAR(U65)+1,1,1),\"m\")/(12*'Upgrade Information'!$G65)     )\n             )\n     )","v":7724.7020966359514},1373.0217873693964,null,"2027-01-01",{"$f":"\n     IF(OR($F65=\"N/A\",$E65=0),\n          0,\n          IF( YEAR($G65)>YEAR(Y65),\n             0,\n             $D65*(1-     DATEDIF($G65,DATE(YEAR(Y65)+1,1,1),\"m\")/(12*'Upgrade Information'!$G65)     )\n             )\n     )","v":7394.0067373921329},1328.3996766023774,null,"2028-01-01",{"$f":"\n     IF(OR($F65=\"N/A\",$E65=0),\n          0,\n          IF( YEAR($G65)>YEAR(AC65),\n             0,\n             $D65*(1-     DATEDIF($G65,DATE(YEAR(AC65)+1,1,1),\"m\")/(12*'Upgrade Information'!$G65)     )\n             )\n     )","v":7063.3113781483116},1283.777565835358,null,"2029-01-01",{"$f":"\n     IF(OR($F65=\"N/A\",$E65=0),\n          0,\n          IF( YEAR($G65)>YEAR(AG65),\n             0,\n             $D65*(1-     DATEDIF($G65,DATE(YEAR(AG65)+1,1,1),\"m\")/(12*'Upgrade Information'!$G65)     )\n             )\n     )","v":6732.6160189044913},1239.1554550683386,null,"2030-01-01",{"$f":"\n     IF(OR($F65=\"N/A\",$E65=0),\n          0,\n          IF( YEAR($G65)>YEAR(AK65),\n             0,\n             $D65*(1-     DATEDIF($G65,DATE(YEAR(AK65)+1,1,1),\"m\")/(12*'Upgrade Information'!$G65)     )\n             )\n     )","v":6401.9206596606709},1194.5333443013194,null,"2031-01-01",{"$f":"\n     IF(OR($F65=\"N/A\",$E65=0),\n          0,\n          IF( YEAR($G65)>YEAR(AO65),\n             0,\n             $D65*(1-     DATEDIF($G65,DATE(YEAR(AO65)+1,1,1),\"m\")/(12*'Upgrade Information'!$G65)     )\n             )\n     )","v":6071.2253004168506},1149.9112335343002,null,"2032-01-01",{"$f":"\n     IF(OR($F65=\"N/A\",$E65=0),\n          0,\n          IF( YEAR($G65)>YEAR(AS65),\n             0,\n             $D65*(1-     DATEDIF($G65,DATE(YEAR(AS65)+1,1,1),\"m\")/(12*'Upgrade Information'!$G65)     )\n             )\n     )","v":5740.5299411730302},1105.2891227672808,null,"2033-01-01",{"$f":"\n     IF(OR($F65=\"N/A\",$E65=0),\n          0,\n          IF( YEAR($G65)>YEAR(AW65),\n             0,\n             $D65*(1-     DATEDIF($G65,DATE(YEAR(AW65)+1,1,1),\"m\")/(12*'Upgrade Information'!$G65)     )\n             )\n     )","v":5409.834581929209},1060.6670120002614]
[{"$f":"'Upgrade Information'!B66","v":"b0069"},null,{"$f":"IF(B66=\"\", 'Upgrade Information'!F66,B66)","v":"PENELEC"},{"$f":"1000000*'Upgrade Information'!E66","v":100000},{"$f":"'Upgrade Information'!H66","v":2204.6357282921358},{"$f":"\n     IF(ISERROR(VLOOKUP($C66,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C66,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D66=\"\",\"\",'Upgrade Information'!D66)","v":"2007-04-27"},null,{"$f":"\nIF(F66=\"N/A\",\"N/A\",\n     VLOOKUP($C66,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F66=\"N/A\",$E66=0),\n          0,\n          IF( YEAR($G66)>YEAR(I66),\n             0,\n             $D66*(1-     DATEDIF($G66,DATE(YEAR(I66)+1,1,1),\"m\")/(12*'Upgrade Information'!$G66)     )\n             )\n     )","v":63256.07119513108},10740.042520845553,null,"2024-01-01",{"$f":"\n     IF(OR($F66=\"N/A\",$E66=0),\n          0,\n          IF( YEAR($G66)>YEAR(M66),\n             0,\n             $D66*(1-     DATEDIF($G66,DATE(YEAR(M66)+1,1,1),\"m\")/(12*'Upgrade Information'!$G66)     )\n             )\n     )","v":61051.435466838935},10442.561782398756,null,"2025-01-01",{"$f":"\n     IF(OR($F66=\"N/A\",$E66=0),\n          0,\n          IF( YEAR($G66)>YEAR(Q66),\n             0,\n             $D66*(1-     DATEDIF($G66,DATE(YEAR(Q66)+1,1,1),\"m\")/(12*'Upgrade Information'!$G66)     )\n             )\n     )","v":58846.799738546804},10145.081043951961,null,"2026-01-01",{"$f":"\n     IF(OR($F66=\"N/A\",$E66=0),\n          0,\n          IF( YEAR($G66)>YEAR(U66),\n             0,\n             $D66*(1-     DATEDIF($G66,DATE(YEAR(U66)+1,1,1),\"m\")/(12*'Upgrade Information'!$G66)     )\n             )\n     )","v":56642.164010254659},9847.6003055051642,null,"2027-01-01",{"$f":"\n     IF(OR($F66=\"N/A\",$E66=0),\n          0,\n          IF( YEAR($G66)>YEAR(Y66),\n             0,\n             $D66*(1-     DATEDIF($G66,DATE(YEAR(Y66)+1,1,1),\"m\")/(12*'Upgrade Information'!$G66)     )\n             )\n     )","v":54437.528281962535},9550.1195670583711,null,"2028-01-01",{"$f":"\n     IF(OR($F66=\"N/A\",$E66=0),\n          0,\n          IF( YEAR($G66)>YEAR(AC66),\n             0,\n             $D66*(1-     DATEDIF($G66,DATE(YEAR(AC66)+1,1,1),\"m\")/(12*'Upgrade Information'!$G66)     )\n             )\n     )","v":52232.892553670397},9252.6388286115762,null,"2029-01-01",{"$f":"\n     IF(OR($F66=\"N/A\",$E66=0),\n          0,\n          IF( YEAR($G66)>YEAR(AG66),\n             0,\n             $D66*(1-     DATEDIF($G66,DATE(YEAR(AG66)+1,1,1),\"m\")/(12*'Upgrade Information'!$G66)     )\n             )\n     )","v":50028.256825378259},8955.1580901647794,null,"2030-01-01",{"$f":"\n     IF(OR($F66=\"N/A\",$E66=0),\n          0,\n          IF( YEAR($G66)>YEAR(AK66),\n             0,\n             $D66*(1-     DATEDIF($G66,DATE(YEAR(AK66)+1,1,1),\"m\")/(12*'Upgrade Information'!$G66)     )\n             )\n     )","v":47823.621097086121},8657.6773517179845,null,"2031-01-01",{"$f":"\n     IF(OR($F66=\"N/A\",$E66=0),\n          0,\n          IF( YEAR($G66)>YEAR(AO66),\n             0,\n             $D66*(1-     DATEDIF($G66,DATE(YEAR(AO66)+1,1,1),\"m\")/(12*'Upgrade Information'!$G66)     )\n             )\n     )","v":45618.985368793983},8360.1966132711896,null,"2032-01-01",{"$f":"\n     IF(OR($F66=\"N/A\",$E66=0),\n          0,\n          IF( YEAR($G66)>YEAR(AS66),\n             0,\n             $D66*(1-     DATEDIF($G66,DATE(YEAR(AS66)+1,1,1),\"m\")/(12*'Upgrade Information'!$G66)     )\n             )\n     )","v":43414.349640501845},8062.7158748243928,null,"2033-01-01",{"$f":"\n     IF(OR($F66=\"N/A\",$E66=0),\n          0,\n          IF( YEAR($G66)>YEAR(AW66),\n             0,\n             $D66*(1-     DATEDIF($G66,DATE(YEAR(AW66)+1,1,1),\"m\")/(12*'Upgrade Information'!$G66)     )\n             )\n     )","v":41209.713912209721},7765.2351363775997]
[{"$f":"'Upgrade Information'!B67","v":"b0071"},null,{"$f":"IF(B67=\"\", 'Upgrade Information'!F67,B67)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E67","v":4500000},{"$f":"'Upgrade Information'!H67","v":95744.680851063837},{"$f":"\n     IF(ISERROR(VLOOKUP($C67,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C67,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D67=\"\",\"\",'Upgrade Information'!D67)","v":"2008-07-14"},null,{"$f":"\nIF(F67=\"N/A\",\"N/A\",\n     VLOOKUP($C67,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F67=\"N/A\",$E67=0),\n          0,\n          IF( YEAR($G67)>YEAR(I67),\n             0,\n             $D67*(1-     DATEDIF($G67,DATE(YEAR(I67)+1,1,1),\"m\")/(12*'Upgrade Information'!$G67)     )\n             )\n     )","v":3023936.1702127662},373556.72074468085,null,"2024-01-01",{"$f":"\n     IF(OR($F67=\"N/A\",$E67=0),\n          0,\n          IF( YEAR($G67)>YEAR(M67),\n             0,\n             $D67*(1-     DATEDIF($G67,DATE(YEAR(M67)+1,1,1),\"m\")/(12*'Upgrade Information'!$G67)     )\n             )\n     )","v":2928191.4893617025},364760.56117021281,null,"2025-01-01",{"$f":"\n     IF(OR($F67=\"N/A\",$E67=0),\n          0,\n          IF( YEAR($G67)>YEAR(Q67),\n             0,\n             $D67*(1-     DATEDIF($G67,DATE(YEAR(Q67)+1,1,1),\"m\")/(12*'Upgrade Information'!$G67)     )\n             )\n     )","v":2832446.8085106378},355964.40159574465,null,"2026-01-01",{"$f":"\n     IF(OR($F67=\"N/A\",$E67=0),\n          0,\n          IF( YEAR($G67)>YEAR(U67),\n             0,\n             $D67*(1-     DATEDIF($G67,DATE(YEAR(U67)+1,1,1),\"m\")/(12*'Upgrade Information'!$G67)     )\n             )\n     )","v":2736702.1276595746},347168.24202127662,null,"2027-01-01",{"$f":"\n     IF(OR($F67=\"N/A\",$E67=0),\n          0,\n          IF( YEAR($G67)>YEAR(Y67),\n             0,\n             $D67*(1-     DATEDIF($G67,DATE(YEAR(Y67)+1,1,1),\"m\")/(12*'Upgrade Information'!$G67)     )\n             )\n     )","v":2640957.4468085105},338372.08244680846,null,"2028-01-01",{"$f":"\n     IF(OR($F67=\"N/A\",$E67=0),\n          0,\n          IF( YEAR($G67)>YEAR(AC67),\n             0,\n             $D67*(1-     DATEDIF($G67,DATE(YEAR(AC67)+1,1,1),\"m\")/(12*'Upgrade Information'!$G67)     )\n             )\n     )","v":2545212.7659574468},329575.92287234042,null,"2029-01-01",{"$f":"\n     IF(OR($F67=\"N/A\",$E67=0),\n          0,\n          IF( YEAR($G67)>YEAR(AG67),\n             0,\n             $D67*(1-     DATEDIF($G67,DATE(YEAR(AG67)+1,1,1),\"m\")/(12*'Upgrade Information'!$G67)     )\n             )\n     )","v":2449468.0851063831},320779.76329787239,null,"2030-01-01",{"$f":"\n     IF(OR($F67=\"N/A\",$E67=0),\n          0,\n          IF( YEAR($G67)>YEAR(AK67),\n             0,\n             $D67*(1-     DATEDIF($G67,DATE(YEAR(AK67)+1,1,1),\"m\")/(12*'Upgrade Information'!$G67)     )\n             )\n     )","v":2353723.4042553194},311983.60372340423,null,"2031-01-01",{"$f":"\n     IF(OR($F67=\"N/A\",$E67=0),\n          0,\n          IF( YEAR($G67)>YEAR(AO67),\n             0,\n             $D67*(1-     DATEDIF($G67,DATE(YEAR(AO67)+1,1,1),\"m\")/(12*'Upgrade Information'!$G67)     )\n             )\n     )","v":2257978.7234042552},303187.44414893619,null,"2032-01-01",{"$f":"\n     IF(OR($F67=\"N/A\",$E67=0),\n          0,\n          IF( YEAR($G67)>YEAR(AS67),\n             0,\n             $D67*(1-     DATEDIF($G67,DATE(YEAR(AS67)+1,1,1),\"m\")/(12*'Upgrade Information'!$G67)     )\n             )\n     )","v":2162234.0425531915},294391.2845744681,null,"2033-01-01",{"$f":"\n     IF(OR($F67=\"N/A\",$E67=0),\n          0,\n          IF( YEAR($G67)>YEAR(AW67),\n             0,\n             $D67*(1-     DATEDIF($G67,DATE(YEAR(AW67)+1,1,1),\"m\")/(12*'Upgrade Information'!$G67)     )\n             )\n     )","v":2066489.3617021278},285595.125]
[{"$f":"'Upgrade Information'!B68","v":"b0073"},null,{"$f":"IF(B68=\"\", 'Upgrade Information'!F68,B68)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E68","v":200000},{"$f":"'Upgrade Information'!H68","v":4255.3191489361698},{"$f":"\n     IF(ISERROR(VLOOKUP($C68,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C68,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D68=\"\",\"\",'Upgrade Information'!D68)","v":"2013-03-05"},null,{"$f":"\nIF(F68=\"N/A\",\"N/A\",\n     VLOOKUP($C68,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F68=\"N/A\",$E68=0),\n          0,\n          IF( YEAR($G68)>YEAR(I68),\n             0,\n             $D68*(1-     DATEDIF($G68,DATE(YEAR(I68)+1,1,1),\"m\")/(12*'Upgrade Information'!$G68)     )\n             )\n     )","v":154255.31914893616},18426.909574468082,null,"2024-01-01",{"$f":"\n     IF(OR($F68=\"N/A\",$E68=0),\n          0,\n          IF( YEAR($G68)>YEAR(M68),\n             0,\n             $D68*(1-     DATEDIF($G68,DATE(YEAR(M68)+1,1,1),\"m\")/(12*'Upgrade Information'!$G68)     )\n             )\n     )","v":150000},18035.969148936168,null,"2025-01-01",{"$f":"\n     IF(OR($F68=\"N/A\",$E68=0),\n          0,\n          IF( YEAR($G68)>YEAR(Q68),\n             0,\n             $D68*(1-     DATEDIF($G68,DATE(YEAR(Q68)+1,1,1),\"m\")/(12*'Upgrade Information'!$G68)     )\n             )\n     )","v":145744.68085106384},17645.028723404255,null,"2026-01-01",{"$f":"\n     IF(OR($F68=\"N/A\",$E68=0),\n          0,\n          IF( YEAR($G68)>YEAR(U68),\n             0,\n             $D68*(1-     DATEDIF($G68,DATE(YEAR(U68)+1,1,1),\"m\")/(12*'Upgrade Information'!$G68)     )\n             )\n     )","v":141489.36170212764},17254.088297872338,null,"2027-01-01",{"$f":"\n     IF(OR($F68=\"N/A\",$E68=0),\n          0,\n          IF( YEAR($G68)>YEAR(Y68),\n             0,\n             $D68*(1-     DATEDIF($G68,DATE(YEAR(Y68)+1,1,1),\"m\")/(12*'Upgrade Information'!$G68)     )\n             )\n     )","v":137234.04255319148},16863.147872340425,null,"2028-01-01",{"$f":"\n     IF(OR($F68=\"N/A\",$E68=0),\n          0,\n          IF( YEAR($G68)>YEAR(AC68),\n             0,\n             $D68*(1-     DATEDIF($G68,DATE(YEAR(AC68)+1,1,1),\"m\")/(12*'Upgrade Information'!$G68)     )\n             )\n     )","v":132978.72340425532},16472.207446808508,null,"2029-01-01",{"$f":"\n     IF(OR($F68=\"N/A\",$E68=0),\n          0,\n          IF( YEAR($G68)>YEAR(AG68),\n             0,\n             $D68*(1-     DATEDIF($G68,DATE(YEAR(AG68)+1,1,1),\"m\")/(12*'Upgrade Information'!$G68)     )\n             )\n     )","v":128723.40425531914},16081.267021276595,null,"2030-01-01",{"$f":"\n     IF(OR($F68=\"N/A\",$E68=0),\n          0,\n          IF( YEAR($G68)>YEAR(AK68),\n             0,\n             $D68*(1-     DATEDIF($G68,DATE(YEAR(AK68)+1,1,1),\"m\")/(12*'Upgrade Information'!$G68)     )\n             )\n     )","v":124468.08510638299},15690.326595744682,null,"2031-01-01",{"$f":"\n     IF(OR($F68=\"N/A\",$E68=0),\n          0,\n          IF( YEAR($G68)>YEAR(AO68),\n             0,\n             $D68*(1-     DATEDIF($G68,DATE(YEAR(AO68)+1,1,1),\"m\")/(12*'Upgrade Information'!$G68)     )\n             )\n     )","v":120212.76595744681},15299.386170212765,null,"2032-01-01",{"$f":"\n     IF(OR($F68=\"N/A\",$E68=0),\n          0,\n          IF( YEAR($G68)>YEAR(AS68),\n             0,\n             $D68*(1-     DATEDIF($G68,DATE(YEAR(AS68)+1,1,1),\"m\")/(12*'Upgrade Information'!$G68)     )\n             )\n     )","v":115957.44680851063},14908.445744680848,null,"2033-01-01",{"$f":"\n     IF(OR($F68=\"N/A\",$E68=0),\n          0,\n          IF( YEAR($G68)>YEAR(AW68),\n             0,\n             $D68*(1-     DATEDIF($G68,DATE(YEAR(AW68)+1,1,1),\"m\")/(12*'Upgrade Information'!$G68)     )\n             )\n     )","v":111702.12765957449},14517.505319148935]
[{"$f":"'Upgrade Information'!B69","v":"b0074"},null,{"$f":"IF(B69=\"\", 'Upgrade Information'!F69,B69)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E69","v":48268000},{"$f":"'Upgrade Information'!H69","v":1149238.0952380951},{"$f":"\n     IF(ISERROR(VLOOKUP($C69,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C69,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D69=\"\",\"\",'Upgrade Information'!D69)","v":"2008-05-02"},null,{"$f":"\nIF(F69=\"N/A\",\"N/A\",\n     VLOOKUP($C69,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F69=\"N/A\",$E69=0),\n          0,\n          IF( YEAR($G69)>YEAR(I69),\n             0,\n             $D69*(1-     DATEDIF($G69,DATE(YEAR(I69)+1,1,1),\"m\")/(12*'Upgrade Information'!$G69)     )\n             )\n     )","v":30359039.682539683},4026333.9269126984,null,{"$f":"\nIF($F69=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(I69)+1,MONTH(I69),DAY(I69))\n)","v":"2024-01-01"},{"$f":"\n     IF(OR($F69=\"N/A\",$E69=0),\n          0,\n          IF( YEAR($G69)>YEAR(M69),\n             0,\n             $D69*(1-     DATEDIF($G69,DATE(YEAR(M69)+1,1,1),\"m\")/(12*'Upgrade Information'!$G69)     )\n             )\n     )","v":29209801.58730159},3917421.7818650799,null,{"$f":"\nIF($F69=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(M69)+1,MONTH(M69),DAY(M69))\n)","v":"2025-01-01"},{"$f":"\n     IF(OR($F69=\"N/A\",$E69=0),\n          0,\n          IF( YEAR($G69)>YEAR(Q69),\n             0,\n             $D69*(1-     DATEDIF($G69,DATE(YEAR(Q69)+1,1,1),\"m\")/(12*'Upgrade Information'!$G69)     )\n             )\n     )","v":28060563.492063489},3808509.6368174599,null,{"$f":"\nIF($F69=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Q69)+1,MONTH(Q69),DAY(Q69))\n)","v":"2026-01-01"},{"$f":"\n     IF(OR($F69=\"N/A\",$E69=0),\n          0,\n          IF( YEAR($G69)>YEAR(U69),\n             0,\n             $D69*(1-     DATEDIF($G69,DATE(YEAR(U69)+1,1,1),\"m\")/(12*'Upgrade Information'!$G69)     )\n             )\n     )","v":26911325.396825399},3699597.4917698414,null,{"$f":"\nIF($F69=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(U69)+1,MONTH(U69),DAY(U69))\n)","v":"2027-01-01"},{"$f":"\n     IF(OR($F69=\"N/A\",$E69=0),\n          0,\n          IF( YEAR($G69)>YEAR(Y69),\n             0,\n             $D69*(1-     DATEDIF($G69,DATE(YEAR(Y69)+1,1,1),\"m\")/(12*'Upgrade Information'!$G69)     )\n             )\n     )","v":25762087.301587302},3590685.3467222224,null,"2028-01-01",{"$f":"\n     IF(OR($F69=\"N/A\",$E69=0),\n          0,\n          IF( YEAR($G69)>YEAR(AC69),\n             0,\n             $D69*(1-     DATEDIF($G69,DATE(YEAR(AC69)+1,1,1),\"m\")/(12*'Upgrade Information'!$G69)     )\n             )\n     )","v":24612849.206349205},3481773.2016746029,null,{"$f":"\nIF(AC69=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AC69)+1,MONTH(AC69),DAY(AC69))\n)","v":"2029-01-01"},{"$f":"\n     IF(OR($F69=\"N/A\",$E69=0),\n          0,\n          IF( YEAR($G69)>YEAR(AG69),\n             0,\n             $D69*(1-     DATEDIF($G69,DATE(YEAR(AG69)+1,1,1),\"m\")/(12*'Upgrade Information'!$G69)     )\n             )\n     )","v":23463611.111111112},3372861.0566269844,null,{"$f":"\nIF(AG69=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AG69)+1,MONTH(AG69),DAY(AG69))\n)","v":"2030-01-01"},{"$f":"\n     IF(OR($F69=\"N/A\",$E69=0),\n          0,\n          IF( YEAR($G69)>YEAR(AK69),\n             0,\n             $D69*(1-     DATEDIF($G69,DATE(YEAR(AK69)+1,1,1),\"m\")/(12*'Upgrade Information'!$G69)     )\n             )\n     )","v":22314373.015873019},3263948.9115793654,null,{"$f":"\nIF(AK69=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AK69)+1,MONTH(AK69),DAY(AK69))\n)","v":"2031-01-01"},{"$f":"\n     IF(OR($F69=\"N/A\",$E69=0),\n          0,\n          IF( YEAR($G69)>YEAR(AO69),\n             0,\n             $D69*(1-     DATEDIF($G69,DATE(YEAR(AO69)+1,1,1),\"m\")/(12*'Upgrade Information'!$G69)     )\n             )\n     )","v":21165134.920634922},3155036.7665317459,null,{"$f":"\nIF(AO69=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AO69)+1,MONTH(AO69),DAY(AO69))\n)","v":"2032-01-01"},{"$f":"\n     IF(OR($F69=\"N/A\",$E69=0),\n          0,\n          IF( YEAR($G69)>YEAR(AS69),\n             0,\n             $D69*(1-     DATEDIF($G69,DATE(YEAR(AS69)+1,1,1),\"m\")/(12*'Upgrade Information'!$G69)     )\n             )\n     )","v":20015896.825396825},3046124.6214841269,null,{"$f":"\nIF(AS69=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AS69)+1,MONTH(AS69),DAY(AS69))\n)","v":"2033-01-01"},{"$f":"\n     IF(OR($F69=\"N/A\",$E69=0),\n          0,\n          IF( YEAR($G69)>YEAR(AW69),\n             0,\n             $D69*(1-     DATEDIF($G69,DATE(YEAR(AW69)+1,1,1),\"m\")/(12*'Upgrade Information'!$G69)     )\n             )\n     )","v":18866658.730158731},2937212.4764365079]
[{"$f":"'Upgrade Information'!B70","v":"b0076"},null,{"$f":"IF(B70=\"\", 'Upgrade Information'!F70,B70)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E70","v":0},{"$f":"'Upgrade Information'!H70","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C70,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C70,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D70=\"\",\"\",'Upgrade Information'!D70)","v":"2004-05-19"},null,{"$f":"\nIF(F70=\"N/A\",\"N/A\",\n     VLOOKUP($C70,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F70=\"N/A\",$E70=0),\n          0,\n          IF( YEAR($G70)>YEAR(I70),\n             0,\n             $D70*(1-     DATEDIF($G70,DATE(YEAR(I70)+1,1,1),\"m\")/(12*'Upgrade Information'!$G70)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F70=\"N/A\",$E70=0),\n          0,\n          IF( YEAR($G70)>YEAR(M70),\n             0,\n             $D70*(1-     DATEDIF($G70,DATE(YEAR(M70)+1,1,1),\"m\")/(12*'Upgrade Information'!$G70)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F70=\"N/A\",$E70=0),\n          0,\n          IF( YEAR($G70)>YEAR(Q70),\n             0,\n             $D70*(1-     DATEDIF($G70,DATE(YEAR(Q70)+1,1,1),\"m\")/(12*'Upgrade Information'!$G70)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F70=\"N/A\",$E70=0),\n          0,\n          IF( YEAR($G70)>YEAR(U70),\n             0,\n             $D70*(1-     DATEDIF($G70,DATE(YEAR(U70)+1,1,1),\"m\")/(12*'Upgrade Information'!$G70)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F70=\"N/A\",$E70=0),\n          0,\n          IF( YEAR($G70)>YEAR(Y70),\n             0,\n             $D70*(1-     DATEDIF($G70,DATE(YEAR(Y70)+1,1,1),\"m\")/(12*'Upgrade Information'!$G70)     )\n             )\n     )","v":0},0,null,{"$f":"\nIF($F70=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Y70)+1,MONTH(Y70),DAY(Y70))\n)","v":"2028-01-01"},{"$f":"\n     IF(OR($F70=\"N/A\",$E70=0),\n          0,\n          IF( YEAR($G70)>YEAR(AC70),\n             0,\n             $D70*(1-     DATEDIF($G70,DATE(YEAR(AC70)+1,1,1),\"m\")/(12*'Upgrade Information'!$G70)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F70=\"N/A\",$E70=0),\n          0,\n          IF( YEAR($G70)>YEAR(AG70),\n             0,\n             $D70*(1-     DATEDIF($G70,DATE(YEAR(AG70)+1,1,1),\"m\")/(12*'Upgrade Information'!$G70)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F70=\"N/A\",$E70=0),\n          0,\n          IF( YEAR($G70)>YEAR(AK70),\n             0,\n             $D70*(1-     DATEDIF($G70,DATE(YEAR(AK70)+1,1,1),\"m\")/(12*'Upgrade Information'!$G70)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F70=\"N/A\",$E70=0),\n          0,\n          IF( YEAR($G70)>YEAR(AO70),\n             0,\n             $D70*(1-     DATEDIF($G70,DATE(YEAR(AO70)+1,1,1),\"m\")/(12*'Upgrade Information'!$G70)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F70=\"N/A\",$E70=0),\n          0,\n          IF( YEAR($G70)>YEAR(AS70),\n             0,\n             $D70*(1-     DATEDIF($G70,DATE(YEAR(AS70)+1,1,1),\"m\")/(12*'Upgrade Information'!$G70)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F70=\"N/A\",$E70=0),\n          0,\n          IF( YEAR($G70)>YEAR(AW70),\n             0,\n             $D70*(1-     DATEDIF($G70,DATE(YEAR(AW70)+1,1,1),\"m\")/(12*'Upgrade Information'!$G70)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B71","v":"b0077"},null,{"$f":"IF(B71=\"\", 'Upgrade Information'!F71,B71)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E71","v":0},{"$f":"'Upgrade Information'!H71","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C71,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C71,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D71=\"\",\"\",'Upgrade Information'!D71)","v":"2004-05-27"},null,{"$f":"\nIF(F71=\"N/A\",\"N/A\",\n     VLOOKUP($C71,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F71=\"N/A\",$E71=0),\n          0,\n          IF( YEAR($G71)>YEAR(I71),\n             0,\n             $D71*(1-     DATEDIF($G71,DATE(YEAR(I71)+1,1,1),\"m\")/(12*'Upgrade Information'!$G71)     )\n             )\n     )","v":0},{"$f":"IF(J71=0,0,IF(YEAR($G71)<YEAR(I71),$E71+J71*$F71,($E71+J71*$F71)*(J71/$D71)))","v":0},null,"2024-01-01",{"$f":"\n     IF(OR($F71=\"N/A\",$E71=0),\n          0,\n          IF( YEAR($G71)>YEAR(M71),\n             0,\n             $D71*(1-     DATEDIF($G71,DATE(YEAR(M71)+1,1,1),\"m\")/(12*'Upgrade Information'!$G71)     )\n             )\n     )","v":0},{"$f":"IF(N71=0,0,IF(YEAR($G71)<YEAR(M71),$E71+N71*$F71,($E71+N71*$F71)*(N71/$D71)))","v":0},null,"2025-01-01",{"$f":"\n     IF(OR($F71=\"N/A\",$E71=0),\n          0,\n          IF( YEAR($G71)>YEAR(Q71),\n             0,\n             $D71*(1-     DATEDIF($G71,DATE(YEAR(Q71)+1,1,1),\"m\")/(12*'Upgrade Information'!$G71)     )\n             )\n     )","v":0},{"$f":"IF(R71=0,0,IF(YEAR($G71)<YEAR(Q71),$E71+R71*$F71,($E71+R71*$F71)*(R71/$D71)))","v":0},null,"2026-01-01",{"$f":"\n     IF(OR($F71=\"N/A\",$E71=0),\n          0,\n          IF( YEAR($G71)>YEAR(U71),\n             0,\n             $D71*(1-     DATEDIF($G71,DATE(YEAR(U71)+1,1,1),\"m\")/(12*'Upgrade Information'!$G71)     )\n             )\n     )","v":0},{"$f":"IF(V71=0,0,IF(YEAR($G71)<YEAR(U71),$E71+V71*$F71,($E71+V71*$F71)*(V71/$D71)))","v":0},null,"2027-01-01",{"$f":"\n     IF(OR($F71=\"N/A\",$E71=0),\n          0,\n          IF( YEAR($G71)>YEAR(Y71),\n             0,\n             $D71*(1-     DATEDIF($G71,DATE(YEAR(Y71)+1,1,1),\"m\")/(12*'Upgrade Information'!$G71)     )\n             )\n     )","v":0},{"$f":"IF(Z71=0,0,IF(YEAR($G71)<YEAR(Y71),$E71+Z71*$F71,($E71+Z71*$F71)*(Z71/$D71)))","v":0},null,"2028-01-01",{"$f":"\n     IF(OR($F71=\"N/A\",$E71=0),\n          0,\n          IF( YEAR($G71)>YEAR(AC71),\n             0,\n             $D71*(1-     DATEDIF($G71,DATE(YEAR(AC71)+1,1,1),\"m\")/(12*'Upgrade Information'!$G71)     )\n             )\n     )","v":0},{"$f":"IF(AD71=0,0,IF(YEAR($G71)<YEAR(AC71),$E71+AD71*$F71,($E71+AD71*$F71)*(AD71/$D71)))","v":0},null,"2029-01-01",{"$f":"\n     IF(OR($F71=\"N/A\",$E71=0),\n          0,\n          IF( YEAR($G71)>YEAR(AG71),\n             0,\n             $D71*(1-     DATEDIF($G71,DATE(YEAR(AG71)+1,1,1),\"m\")/(12*'Upgrade Information'!$G71)     )\n             )\n     )","v":0},{"$f":"IF(AH71=0,0,IF(YEAR($G71)<YEAR(AG71),$E71+AH71*$F71,($E71+AH71*$F71)*(AH71/$D71)))","v":0},null,"2030-01-01",{"$f":"\n     IF(OR($F71=\"N/A\",$E71=0),\n          0,\n          IF( YEAR($G71)>YEAR(AK71),\n             0,\n             $D71*(1-     DATEDIF($G71,DATE(YEAR(AK71)+1,1,1),\"m\")/(12*'Upgrade Information'!$G71)     )\n             )\n     )","v":0},{"$f":"IF(AL71=0,0,IF(YEAR($G71)<YEAR(AK71),$E71+AL71*$F71,($E71+AL71*$F71)*(AL71/$D71)))","v":0},null,"2031-01-01",{"$f":"\n     IF(OR($F71=\"N/A\",$E71=0),\n          0,\n          IF( YEAR($G71)>YEAR(AO71),\n             0,\n             $D71*(1-     DATEDIF($G71,DATE(YEAR(AO71)+1,1,1),\"m\")/(12*'Upgrade Information'!$G71)     )\n             )\n     )","v":0},{"$f":"IF(AP71=0,0,IF(YEAR($G71)<YEAR(AO71),$E71+AP71*$F71,($E71+AP71*$F71)*(AP71/$D71)))","v":0},null,"2032-01-01",{"$f":"\n     IF(OR($F71=\"N/A\",$E71=0),\n          0,\n          IF( YEAR($G71)>YEAR(AS71),\n             0,\n             $D71*(1-     DATEDIF($G71,DATE(YEAR(AS71)+1,1,1),\"m\")/(12*'Upgrade Information'!$G71)     )\n             )\n     )","v":0},{"$f":"IF(AT71=0,0,IF(YEAR($G71)<YEAR(AS71),$E71+AT71*$F71,($E71+AT71*$F71)*(AT71/$D71)))","v":0},null,"2033-01-01",{"$f":"\n     IF(OR($F71=\"N/A\",$E71=0),\n          0,\n          IF( YEAR($G71)>YEAR(AW71),\n             0,\n             $D71*(1-     DATEDIF($G71,DATE(YEAR(AW71)+1,1,1),\"m\")/(12*'Upgrade Information'!$G71)     )\n             )\n     )","v":0},{"$f":"IF(AX71=0,0,IF(YEAR($G71)<YEAR(AW71),$E71+AX71*$F71,($E71+AX71*$F71)*(AX71/$D71)))","v":0}]
[{"$f":"'Upgrade Information'!B72","v":"b0078"},null,{"$f":"IF(B72=\"\", 'Upgrade Information'!F72,B72)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E72","v":0},{"$f":"'Upgrade Information'!H72","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C72,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C72,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D72=\"\",\"\",'Upgrade Information'!D72)","v":"2004-05-27"},null,{"$f":"\nIF(F72=\"N/A\",\"N/A\",\n     VLOOKUP($C72,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F72=\"N/A\",$E72=0),\n          0,\n          IF( YEAR($G72)>YEAR(I72),\n             0,\n             $D72*(1-     DATEDIF($G72,DATE(YEAR(I72)+1,1,1),\"m\")/(12*'Upgrade Information'!$G72)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F72=\"N/A\",$E72=0),\n          0,\n          IF( YEAR($G72)>YEAR(M72),\n             0,\n             $D72*(1-     DATEDIF($G72,DATE(YEAR(M72)+1,1,1),\"m\")/(12*'Upgrade Information'!$G72)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F72=\"N/A\",$E72=0),\n          0,\n          IF( YEAR($G72)>YEAR(Q72),\n             0,\n             $D72*(1-     DATEDIF($G72,DATE(YEAR(Q72)+1,1,1),\"m\")/(12*'Upgrade Information'!$G72)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F72=\"N/A\",$E72=0),\n          0,\n          IF( YEAR($G72)>YEAR(U72),\n             0,\n             $D72*(1-     DATEDIF($G72,DATE(YEAR(U72)+1,1,1),\"m\")/(12*'Upgrade Information'!$G72)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F72=\"N/A\",$E72=0),\n          0,\n          IF( YEAR($G72)>YEAR(Y72),\n             0,\n             $D72*(1-     DATEDIF($G72,DATE(YEAR(Y72)+1,1,1),\"m\")/(12*'Upgrade Information'!$G72)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F72=\"N/A\",$E72=0),\n          0,\n          IF( YEAR($G72)>YEAR(AC72),\n             0,\n             $D72*(1-     DATEDIF($G72,DATE(YEAR(AC72)+1,1,1),\"m\")/(12*'Upgrade Information'!$G72)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F72=\"N/A\",$E72=0),\n          0,\n          IF( YEAR($G72)>YEAR(AG72),\n             0,\n             $D72*(1-     DATEDIF($G72,DATE(YEAR(AG72)+1,1,1),\"m\")/(12*'Upgrade Information'!$G72)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F72=\"N/A\",$E72=0),\n          0,\n          IF( YEAR($G72)>YEAR(AK72),\n             0,\n             $D72*(1-     DATEDIF($G72,DATE(YEAR(AK72)+1,1,1),\"m\")/(12*'Upgrade Information'!$G72)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F72=\"N/A\",$E72=0),\n          0,\n          IF( YEAR($G72)>YEAR(AO72),\n             0,\n             $D72*(1-     DATEDIF($G72,DATE(YEAR(AO72)+1,1,1),\"m\")/(12*'Upgrade Information'!$G72)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F72=\"N/A\",$E72=0),\n          0,\n          IF( YEAR($G72)>YEAR(AS72),\n             0,\n             $D72*(1-     DATEDIF($G72,DATE(YEAR(AS72)+1,1,1),\"m\")/(12*'Upgrade Information'!$G72)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F72=\"N/A\",$E72=0),\n          0,\n          IF( YEAR($G72)>YEAR(AW72),\n             0,\n             $D72*(1-     DATEDIF($G72,DATE(YEAR(AW72)+1,1,1),\"m\")/(12*'Upgrade Information'!$G72)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B73","v":"b0079"},null,{"$f":"IF(B73=\"\", 'Upgrade Information'!F73,B73)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E73","v":0},{"$f":"'Upgrade Information'!H73","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C73,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C73,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D73=\"\",\"\",'Upgrade Information'!D73)","v":"2004-06-01"},null,{"$f":"\nIF(F73=\"N/A\",\"N/A\",\n     VLOOKUP($C73,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F73=\"N/A\",$E73=0),\n          0,\n          IF( YEAR($G73)>YEAR(I73),\n             0,\n             $D73*(1-     DATEDIF($G73,DATE(YEAR(I73)+1,1,1),\"m\")/(12*'Upgrade Information'!$G73)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F73=\"N/A\",$E73=0),\n          0,\n          IF( YEAR($G73)>YEAR(M73),\n             0,\n             $D73*(1-     DATEDIF($G73,DATE(YEAR(M73)+1,1,1),\"m\")/(12*'Upgrade Information'!$G73)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F73=\"N/A\",$E73=0),\n          0,\n          IF( YEAR($G73)>YEAR(Q73),\n             0,\n             $D73*(1-     DATEDIF($G73,DATE(YEAR(Q73)+1,1,1),\"m\")/(12*'Upgrade Information'!$G73)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F73=\"N/A\",$E73=0),\n          0,\n          IF( YEAR($G73)>YEAR(U73),\n             0,\n             $D73*(1-     DATEDIF($G73,DATE(YEAR(U73)+1,1,1),\"m\")/(12*'Upgrade Information'!$G73)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F73=\"N/A\",$E73=0),\n          0,\n          IF( YEAR($G73)>YEAR(Y73),\n             0,\n             $D73*(1-     DATEDIF($G73,DATE(YEAR(Y73)+1,1,1),\"m\")/(12*'Upgrade Information'!$G73)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F73=\"N/A\",$E73=0),\n          0,\n          IF( YEAR($G73)>YEAR(AC73),\n             0,\n             $D73*(1-     DATEDIF($G73,DATE(YEAR(AC73)+1,1,1),\"m\")/(12*'Upgrade Information'!$G73)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F73=\"N/A\",$E73=0),\n          0,\n          IF( YEAR($G73)>YEAR(AG73),\n             0,\n             $D73*(1-     DATEDIF($G73,DATE(YEAR(AG73)+1,1,1),\"m\")/(12*'Upgrade Information'!$G73)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F73=\"N/A\",$E73=0),\n          0,\n          IF( YEAR($G73)>YEAR(AK73),\n             0,\n             $D73*(1-     DATEDIF($G73,DATE(YEAR(AK73)+1,1,1),\"m\")/(12*'Upgrade Information'!$G73)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F73=\"N/A\",$E73=0),\n          0,\n          IF( YEAR($G73)>YEAR(AO73),\n             0,\n             $D73*(1-     DATEDIF($G73,DATE(YEAR(AO73)+1,1,1),\"m\")/(12*'Upgrade Information'!$G73)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F73=\"N/A\",$E73=0),\n          0,\n          IF( YEAR($G73)>YEAR(AS73),\n             0,\n             $D73*(1-     DATEDIF($G73,DATE(YEAR(AS73)+1,1,1),\"m\")/(12*'Upgrade Information'!$G73)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F73=\"N/A\",$E73=0),\n          0,\n          IF( YEAR($G73)>YEAR(AW73),\n             0,\n             $D73*(1-     DATEDIF($G73,DATE(YEAR(AW73)+1,1,1),\"m\")/(12*'Upgrade Information'!$G73)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B74","v":"b0080"},null,{"$f":"IF(B74=\"\", 'Upgrade Information'!F74,B74)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E74","v":100000},{"$f":"'Upgrade Information'!H74","v":2359.9999999999995},{"$f":"\n     IF(ISERROR(VLOOKUP($C74,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C74,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D74=\"\",\"\",'Upgrade Information'!D74)","v":"2004-04-16"},null,{"$f":"\nIF(F74=\"N/A\",\"N/A\",\n     VLOOKUP($C74,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F74=\"N/A\",$E74=0),\n          0,\n          IF( YEAR($G74)>YEAR(I74),\n             0,\n             $D74*(1-     DATEDIF($G74,DATE(YEAR(I74)+1,1,1),\"m\")/(12*'Upgrade Information'!$G74)     )\n             )\n     )","v":53586.666666666672},10013.626814401159,null,"2024-06-01",{"$f":"\n     IF(OR($F74=\"N/A\",$E74=0),\n          0,\n          IF( YEAR($G74)>YEAR(M74),\n             0,\n             $D74*(1-     DATEDIF($G74,DATE(YEAR(M74)+1,1,1),\"m\")/(12*'Upgrade Information'!$G74)     )\n             )\n     )","v":51226.666666666664},9676.554919365326,null,"2025-06-01",{"$f":"\n     IF(OR($F74=\"N/A\",$E74=0),\n          0,\n          IF( YEAR($G74)>YEAR(Q74),\n             0,\n             $D74*(1-     DATEDIF($G74,DATE(YEAR(Q74)+1,1,1),\"m\")/(12*'Upgrade Information'!$G74)     )\n             )\n     )","v":48866.666666666672},9339.4830243294964,null,"2026-06-01",{"$f":"\n     IF(OR($F74=\"N/A\",$E74=0),\n          0,\n          IF( YEAR($G74)>YEAR(U74),\n             0,\n             $D74*(1-     DATEDIF($G74,DATE(YEAR(U74)+1,1,1),\"m\")/(12*'Upgrade Information'!$G74)     )\n             )\n     )","v":46506.666666666672},9002.411129293665,null,"2027-06-01",{"$f":"\n     IF(OR($F74=\"N/A\",$E74=0),\n          0,\n          IF( YEAR($G74)>YEAR(Y74),\n             0,\n             $D74*(1-     DATEDIF($G74,DATE(YEAR(Y74)+1,1,1),\"m\")/(12*'Upgrade Information'!$G74)     )\n             )\n     )","v":44146.666666666664},8665.3392342578336,null,"2028-06-01",{"$f":"\n     IF(OR($F74=\"N/A\",$E74=0),\n          0,\n          IF( YEAR($G74)>YEAR(AC74),\n             0,\n             $D74*(1-     DATEDIF($G74,DATE(YEAR(AC74)+1,1,1),\"m\")/(12*'Upgrade Information'!$G74)     )\n             )\n     )","v":41786.666666666672},8328.267339222004,null,"2029-06-01",{"$f":"\n     IF(OR($F74=\"N/A\",$E74=0),\n          0,\n          IF( YEAR($G74)>YEAR(AG74),\n             0,\n             $D74*(1-     DATEDIF($G74,DATE(YEAR(AG74)+1,1,1),\"m\")/(12*'Upgrade Information'!$G74)     )\n             )\n     )","v":39426.666666666679},7991.1954441861726,null,"2030-06-01",{"$f":"\n     IF(OR($F74=\"N/A\",$E74=0),\n          0,\n          IF( YEAR($G74)>YEAR(AK74),\n             0,\n             $D74*(1-     DATEDIF($G74,DATE(YEAR(AK74)+1,1,1),\"m\")/(12*'Upgrade Information'!$G74)     )\n             )\n     )","v":37066.666666666672},7654.1235491503412,null,"2031-06-01",{"$f":"\n     IF(OR($F74=\"N/A\",$E74=0),\n          0,\n          IF( YEAR($G74)>YEAR(AO74),\n             0,\n             $D74*(1-     DATEDIF($G74,DATE(YEAR(AO74)+1,1,1),\"m\")/(12*'Upgrade Information'!$G74)     )\n             )\n     )","v":34706.666666666672},7317.0516541145098,null,"2032-06-01",{"$f":"\n     IF(OR($F74=\"N/A\",$E74=0),\n          0,\n          IF( YEAR($G74)>YEAR(AS74),\n             0,\n             $D74*(1-     DATEDIF($G74,DATE(YEAR(AS74)+1,1,1),\"m\")/(12*'Upgrade Information'!$G74)     )\n             )\n     )","v":32346.666666666679},6979.9797590786802,null,"2033-06-01",{"$f":"\n     IF(OR($F74=\"N/A\",$E74=0),\n          0,\n          IF( YEAR($G74)>YEAR(AW74),\n             0,\n             $D74*(1-     DATEDIF($G74,DATE(YEAR(AW74)+1,1,1),\"m\")/(12*'Upgrade Information'!$G74)     )\n             )\n     )","v":29986.666666666672},6642.9078640428488]
[{"$f":"'Upgrade Information'!B75","v":"b0081"},null,{"$f":"IF(B75=\"\", 'Upgrade Information'!F75,B75)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E75","v":1400000},{"$f":"'Upgrade Information'!H75","v":33040},{"$f":"\n     IF(ISERROR(VLOOKUP($C75,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C75,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D75=\"\",\"\",'Upgrade Information'!D75)","v":"2005-05-14"},null,{"$f":"\nIF(F75=\"N/A\",\"N/A\",\n     VLOOKUP($C75,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F75=\"N/A\",$E75=0),\n          0,\n          IF( YEAR($G75)>YEAR(I75),\n             0,\n             $D75*(1-     DATEDIF($G75,DATE(YEAR(I75)+1,1,1),\"m\")/(12*'Upgrade Information'!$G75)     )\n             )\n     )","v":786006.66666666686},145303.03247632633,null,"2024-06-01",{"$f":"\n     IF(OR($F75=\"N/A\",$E75=0),\n          0,\n          IF( YEAR($G75)>YEAR(M75),\n             0,\n             $D75*(1-     DATEDIF($G75,DATE(YEAR(M75)+1,1,1),\"m\")/(12*'Upgrade Information'!$G75)     )\n             )\n     )","v":752966.66666666674},140584.02594582469,null,"2025-06-01",{"$f":"\n     IF(OR($F75=\"N/A\",$E75=0),\n          0,\n          IF( YEAR($G75)>YEAR(Q75),\n             0,\n             $D75*(1-     DATEDIF($G75,DATE(YEAR(Q75)+1,1,1),\"m\")/(12*'Upgrade Information'!$G75)     )\n             )\n     )","v":719926.66666666663},135865.01941532304,null,"2026-06-01",{"$f":"\n     IF(OR($F75=\"N/A\",$E75=0),\n          0,\n          IF( YEAR($G75)>YEAR(U75),\n             0,\n             $D75*(1-     DATEDIF($G75,DATE(YEAR(U75)+1,1,1),\"m\")/(12*'Upgrade Information'!$G75)     )\n             )\n     )","v":686886.66666666674},131146.01288482142,null,"2027-06-01",{"$f":"\n     IF(OR($F75=\"N/A\",$E75=0),\n          0,\n          IF( YEAR($G75)>YEAR(Y75),\n             0,\n             $D75*(1-     DATEDIF($G75,DATE(YEAR(Y75)+1,1,1),\"m\")/(12*'Upgrade Information'!$G75)     )\n             )\n     )","v":653846.66666666674},126427.00635431979,null,"2028-06-01",{"$f":"\n     IF(OR($F75=\"N/A\",$E75=0),\n          0,\n          IF( YEAR($G75)>YEAR(AC75),\n             0,\n             $D75*(1-     DATEDIF($G75,DATE(YEAR(AC75)+1,1,1),\"m\")/(12*'Upgrade Information'!$G75)     )\n             )\n     )","v":620806.66666666663},121707.99982381814,null,"2029-06-01",{"$f":"\n     IF(OR($F75=\"N/A\",$E75=0),\n          0,\n          IF( YEAR($G75)>YEAR(AG75),\n             0,\n             $D75*(1-     DATEDIF($G75,DATE(YEAR(AG75)+1,1,1),\"m\")/(12*'Upgrade Information'!$G75)     )\n             )\n     )","v":587766.66666666674},116988.99329331653,null,"2030-06-01",{"$f":"\n     IF(OR($F75=\"N/A\",$E75=0),\n          0,\n          IF( YEAR($G75)>YEAR(AK75),\n             0,\n             $D75*(1-     DATEDIF($G75,DATE(YEAR(AK75)+1,1,1),\"m\")/(12*'Upgrade Information'!$G75)     )\n             )\n     )","v":554726.66666666686},112269.98676281491,null,"2031-06-01",{"$f":"\n     IF(OR($F75=\"N/A\",$E75=0),\n          0,\n          IF( YEAR($G75)>YEAR(AO75),\n             0,\n             $D75*(1-     DATEDIF($G75,DATE(YEAR(AO75)+1,1,1),\"m\")/(12*'Upgrade Information'!$G75)     )\n             )\n     )","v":521686.66666666674},107550.98023231326,null,"2032-06-01",{"$f":"\n     IF(OR($F75=\"N/A\",$E75=0),\n          0,\n          IF( YEAR($G75)>YEAR(AS75),\n             0,\n             $D75*(1-     DATEDIF($G75,DATE(YEAR(AS75)+1,1,1),\"m\")/(12*'Upgrade Information'!$G75)     )\n             )\n     )","v":488646.6666666668},102831.97370181163,null,"2033-06-01",{"$f":"\n     IF(OR($F75=\"N/A\",$E75=0),\n          0,\n          IF( YEAR($G75)>YEAR(AW75),\n             0,\n             $D75*(1-     DATEDIF($G75,DATE(YEAR(AW75)+1,1,1),\"m\")/(12*'Upgrade Information'!$G75)     )\n             )\n     )","v":455606.66666666669},98112.967171309981]
[{"$f":"'Upgrade Information'!B76","v":"b0085"},null,{"$f":"IF(B76=\"\", 'Upgrade Information'!F76,B76)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E76","v":15000000},{"$f":"'Upgrade Information'!H76","v":319148.93617021275},{"$f":"\n     IF(ISERROR(VLOOKUP($C76,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C76,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D76=\"\",\"\",'Upgrade Information'!D76)","v":"2005-04-24"},null,{"$f":"\nIF(F76=\"N/A\",\"N/A\",\n     VLOOKUP($C76,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F76=\"N/A\",$E76=0),\n          0,\n          IF( YEAR($G76)>YEAR(I76),\n             0,\n             $D76*(1-     DATEDIF($G76,DATE(YEAR(I76)+1,1,1),\"m\")/(12*'Upgrade Information'!$G76)     )\n             )\n     )","v":9042553.1914893612},1149897.3404255318,null,"2024-01-01",{"$f":"\n     IF(OR($F76=\"N/A\",$E76=0),\n          0,\n          IF( YEAR($G76)>YEAR(M76),\n             0,\n             $D76*(1-     DATEDIF($G76,DATE(YEAR(M76)+1,1,1),\"m\")/(12*'Upgrade Information'!$G76)     )\n             )\n     )","v":8723404.2553191483},1120576.8085106381,null,"2025-01-01",{"$f":"\n     IF(OR($F76=\"N/A\",$E76=0),\n          0,\n          IF( YEAR($G76)>YEAR(Q76),\n             0,\n             $D76*(1-     DATEDIF($G76,DATE(YEAR(Q76)+1,1,1),\"m\")/(12*'Upgrade Information'!$G76)     )\n             )\n     )","v":8404255.3191489372},1091256.2765957448,null,"2026-01-01",{"$f":"\n     IF(OR($F76=\"N/A\",$E76=0),\n          0,\n          IF( YEAR($G76)>YEAR(U76),\n             0,\n             $D76*(1-     DATEDIF($G76,DATE(YEAR(U76)+1,1,1),\"m\")/(12*'Upgrade Information'!$G76)     )\n             )\n     )","v":8085106.3829787234},1061935.744680851,null,"2027-01-01",{"$f":"\n     IF(OR($F76=\"N/A\",$E76=0),\n          0,\n          IF( YEAR($G76)>YEAR(Y76),\n             0,\n             $D76*(1-     DATEDIF($G76,DATE(YEAR(Y76)+1,1,1),\"m\")/(12*'Upgrade Information'!$G76)     )\n             )\n     )","v":7765957.4468085105},1032615.2127659575,null,"2028-01-01",{"$f":"\n     IF(OR($F76=\"N/A\",$E76=0),\n          0,\n          IF( YEAR($G76)>YEAR(AC76),\n             0,\n             $D76*(1-     DATEDIF($G76,DATE(YEAR(AC76)+1,1,1),\"m\")/(12*'Upgrade Information'!$G76)     )\n             )\n     )","v":7446808.5106382985},1003294.6808510639,null,"2029-01-01",{"$f":"\n     IF(OR($F76=\"N/A\",$E76=0),\n          0,\n          IF( YEAR($G76)>YEAR(AG76),\n             0,\n             $D76*(1-     DATEDIF($G76,DATE(YEAR(AG76)+1,1,1),\"m\")/(12*'Upgrade Information'!$G76)     )\n             )\n     )","v":7127659.5744680855},973974.14893617015,null,"2030-01-01",{"$f":"\n     IF(OR($F76=\"N/A\",$E76=0),\n          0,\n          IF( YEAR($G76)>YEAR(AK76),\n             0,\n             $D76*(1-     DATEDIF($G76,DATE(YEAR(AK76)+1,1,1),\"m\")/(12*'Upgrade Information'!$G76)     )\n             )\n     )","v":6808510.6382978726},944653.61702127662,null,"2031-01-01",{"$f":"\n     IF(OR($F76=\"N/A\",$E76=0),\n          0,\n          IF( YEAR($G76)>YEAR(AO76),\n             0,\n             $D76*(1-     DATEDIF($G76,DATE(YEAR(AO76)+1,1,1),\"m\")/(12*'Upgrade Information'!$G76)     )\n             )\n     )","v":6489361.7021276588},915333.08510638284,null,"2032-01-01",{"$f":"\n     IF(OR($F76=\"N/A\",$E76=0),\n          0,\n          IF( YEAR($G76)>YEAR(AS76),\n             0,\n             $D76*(1-     DATEDIF($G76,DATE(YEAR(AS76)+1,1,1),\"m\")/(12*'Upgrade Information'!$G76)     )\n             )\n     )","v":6170212.7659574477},886012.55319148931,null,"2033-01-01",{"$f":"\n     IF(OR($F76=\"N/A\",$E76=0),\n          0,\n          IF( YEAR($G76)>YEAR(AW76),\n             0,\n             $D76*(1-     DATEDIF($G76,DATE(YEAR(AW76)+1,1,1),\"m\")/(12*'Upgrade Information'!$G76)     )\n             )\n     )","v":5851063.8297872338},856692.02127659577]
[{"$f":"'Upgrade Information'!B77","v":"b0086"},null,{"$f":"IF(B77=\"\", 'Upgrade Information'!F77,B77)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E77","v":66000},{"$f":"'Upgrade Information'!H77","v":1885.7142857142858},{"$f":"\n     IF(ISERROR(VLOOKUP($C77,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C77,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D77=\"\",\"\",'Upgrade Information'!D77)","v":"2004-06-30"},null,{"$f":"\nIF(F77=\"N/A\",\"N/A\",\n     VLOOKUP($C77,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F77=\"N/A\",$E77=0),\n          0,\n          IF( YEAR($G77)>YEAR(I77),\n             0,\n             $D77*(1-     DATEDIF($G77,DATE(YEAR(I77)+1,1,1),\"m\")/(12*'Upgrade Information'!$G77)     )\n             )\n     )","v":29228.571428571428},4743.0866162683124,null,"2024-06-01",{"$f":"\n     IF(OR($F77=\"N/A\",$E77=0),\n          0,\n          IF( YEAR($G77)>YEAR(M77),\n             0,\n             $D77*(1-     DATEDIF($G77,DATE(YEAR(M77)+1,1,1),\"m\")/(12*'Upgrade Information'!$G77)     )\n             )\n     )","v":27342.857142857141},4558.7400142970846,null,"2025-06-01",{"$f":"\n     IF(OR($F77=\"N/A\",$E77=0),\n          0,\n          IF( YEAR($G77)>YEAR(Q77),\n             0,\n             $D77*(1-     DATEDIF($G77,DATE(YEAR(Q77)+1,1,1),\"m\")/(12*'Upgrade Information'!$G77)     )\n             )\n     )","v":25457.142857142855},4374.3934123258568,null,"2026-06-01",{"$f":"\n     IF(OR($F77=\"N/A\",$E77=0),\n          0,\n          IF( YEAR($G77)>YEAR(U77),\n             0,\n             $D77*(1-     DATEDIF($G77,DATE(YEAR(U77)+1,1,1),\"m\")/(12*'Upgrade Information'!$G77)     )\n             )\n     )","v":23571.428571428569},4190.04681035463,null,"2027-06-01",{"$f":"\n     IF(OR($F77=\"N/A\",$E77=0),\n          0,\n          IF( YEAR($G77)>YEAR(Y77),\n             0,\n             $D77*(1-     DATEDIF($G77,DATE(YEAR(Y77)+1,1,1),\"m\")/(12*'Upgrade Information'!$G77)     )\n             )\n     )","v":21685.71428571429},4005.7002083834027,null,"2028-06-01",{"$f":"\n     IF(OR($F77=\"N/A\",$E77=0),\n          0,\n          IF( YEAR($G77)>YEAR(AC77),\n             0,\n             $D77*(1-     DATEDIF($G77,DATE(YEAR(AC77)+1,1,1),\"m\")/(12*'Upgrade Information'!$G77)     )\n             )\n     )","v":19800.000000000004},3821.3536064121754,null,"2029-06-01",{"$f":"\n     IF(OR($F77=\"N/A\",$E77=0),\n          0,\n          IF( YEAR($G77)>YEAR(AG77),\n             0,\n             $D77*(1-     DATEDIF($G77,DATE(YEAR(AG77)+1,1,1),\"m\")/(12*'Upgrade Information'!$G77)     )\n             )\n     )","v":17914.285714285717},3637.0070044409476,null,"2030-06-01",{"$f":"\n     IF(OR($F77=\"N/A\",$E77=0),\n          0,\n          IF( YEAR($G77)>YEAR(AK77),\n             0,\n             $D77*(1-     DATEDIF($G77,DATE(YEAR(AK77)+1,1,1),\"m\")/(12*'Upgrade Information'!$G77)     )\n             )\n     )","v":16028.571428571429},3452.6604024697199,null,"2031-06-01",{"$f":"\n     IF(OR($F77=\"N/A\",$E77=0),\n          0,\n          IF( YEAR($G77)>YEAR(AO77),\n             0,\n             $D77*(1-     DATEDIF($G77,DATE(YEAR(AO77)+1,1,1),\"m\")/(12*'Upgrade Information'!$G77)     )\n             )\n     )","v":14142.857142857143},3268.3138004984921,null,"2032-06-01",{"$f":"\n     IF(OR($F77=\"N/A\",$E77=0),\n          0,\n          IF( YEAR($G77)>YEAR(AS77),\n             0,\n             $D77*(1-     DATEDIF($G77,DATE(YEAR(AS77)+1,1,1),\"m\")/(12*'Upgrade Information'!$G77)     )\n             )\n     )","v":12257.142857142857},3083.9671985272644,null,"2033-06-01",{"$f":"\n     IF(OR($F77=\"N/A\",$E77=0),\n          0,\n          IF( YEAR($G77)>YEAR(AW77),\n             0,\n             $D77*(1-     DATEDIF($G77,DATE(YEAR(AW77)+1,1,1),\"m\")/(12*'Upgrade Information'!$G77)     )\n             )\n     )","v":10371.428571428571},2899.6205965560371]
[{"$f":"'Upgrade Information'!B78","v":"b0087"},null,{"$f":"IF(B78=\"\", 'Upgrade Information'!F78,B78)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E78","v":760000},{"$f":"'Upgrade Information'!H78","v":21714.285714285714},{"$f":"\n     IF(ISERROR(VLOOKUP($C78,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C78,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D78=\"\",\"\",'Upgrade Information'!D78)","v":"2004-06-29"},null,{"$f":"\nIF(F78=\"N/A\",\"N/A\",\n     VLOOKUP($C78,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F78=\"N/A\",$E78=0),\n          0,\n          IF( YEAR($G78)>YEAR(I78),\n             0,\n             $D78*(1-     DATEDIF($G78,DATE(YEAR(I78)+1,1,1),\"m\")/(12*'Upgrade Information'!$G78)     )\n             )\n     )","v":336571.42857142858},54617.361035816924,null,"2024-06-01",{"$f":"\n     IF(OR($F78=\"N/A\",$E78=0),\n          0,\n          IF( YEAR($G78)>YEAR(M78),\n             0,\n             $D78*(1-     DATEDIF($G78,DATE(YEAR(M78)+1,1,1),\"m\")/(12*'Upgrade Information'!$G78)     )\n             )\n     )","v":314857.14285714284},52494.581982814911,null,"2025-06-01",{"$f":"\n     IF(OR($F78=\"N/A\",$E78=0),\n          0,\n          IF( YEAR($G78)>YEAR(Q78),\n             0,\n             $D78*(1-     DATEDIF($G78,DATE(YEAR(Q78)+1,1,1),\"m\")/(12*'Upgrade Information'!$G78)     )\n             )\n     )","v":293142.8571428571},50371.802929812897,null,"2026-06-01",{"$f":"\n     IF(OR($F78=\"N/A\",$E78=0),\n          0,\n          IF( YEAR($G78)>YEAR(U78),\n             0,\n             $D78*(1-     DATEDIF($G78,DATE(YEAR(U78)+1,1,1),\"m\")/(12*'Upgrade Information'!$G78)     )\n             )\n     )","v":271428.57142857142},48249.023876810883,null,"2027-06-01",{"$f":"\n     IF(OR($F78=\"N/A\",$E78=0),\n          0,\n          IF( YEAR($G78)>YEAR(Y78),\n             0,\n             $D78*(1-     DATEDIF($G78,DATE(YEAR(Y78)+1,1,1),\"m\")/(12*'Upgrade Information'!$G78)     )\n             )\n     )","v":249714.28571428577},46126.244823808884,null,"2028-06-01",{"$f":"\n     IF(OR($F78=\"N/A\",$E78=0),\n          0,\n          IF( YEAR($G78)>YEAR(AC78),\n             0,\n             $D78*(1-     DATEDIF($G78,DATE(YEAR(AC78)+1,1,1),\"m\")/(12*'Upgrade Information'!$G78)     )\n             )\n     )","v":228000.00000000003},44003.465770806863,null,"2029-06-01",{"$f":"\n     IF(OR($F78=\"N/A\",$E78=0),\n          0,\n          IF( YEAR($G78)>YEAR(AG78),\n             0,\n             $D78*(1-     DATEDIF($G78,DATE(YEAR(AG78)+1,1,1),\"m\")/(12*'Upgrade Information'!$G78)     )\n             )\n     )","v":206285.71428571432},41880.686717804849,null,"2030-06-01",{"$f":"\n     IF(OR($F78=\"N/A\",$E78=0),\n          0,\n          IF( YEAR($G78)>YEAR(AK78),\n             0,\n             $D78*(1-     DATEDIF($G78,DATE(YEAR(AK78)+1,1,1),\"m\")/(12*'Upgrade Information'!$G78)     )\n             )\n     )","v":184571.42857142858},39757.907664802828,null,"2031-06-01",{"$f":"\n     IF(OR($F78=\"N/A\",$E78=0),\n          0,\n          IF( YEAR($G78)>YEAR(AO78),\n             0,\n             $D78*(1-     DATEDIF($G78,DATE(YEAR(AO78)+1,1,1),\"m\")/(12*'Upgrade Information'!$G78)     )\n             )\n     )","v":162857.14285714287},37635.128611800821,null,"2032-06-01",{"$f":"\n     IF(OR($F78=\"N/A\",$E78=0),\n          0,\n          IF( YEAR($G78)>YEAR(AS78),\n             0,\n             $D78*(1-     DATEDIF($G78,DATE(YEAR(AS78)+1,1,1),\"m\")/(12*'Upgrade Information'!$G78)     )\n             )\n     )","v":141142.85714285716},35512.349558798807,null,"2033-06-01",{"$f":"\n     IF(OR($F78=\"N/A\",$E78=0),\n          0,\n          IF( YEAR($G78)>YEAR(AW78),\n             0,\n             $D78*(1-     DATEDIF($G78,DATE(YEAR(AW78)+1,1,1),\"m\")/(12*'Upgrade Information'!$G78)     )\n             )\n     )","v":119428.57142857142},33389.570505796786]
[{"$f":"'Upgrade Information'!B79","v":"b0088"},null,{"$f":"IF(B79=\"\", 'Upgrade Information'!F79,B79)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E79","v":80000},{"$f":"'Upgrade Information'!H79","v":2285.7142857142858},{"$f":"\n     IF(ISERROR(VLOOKUP($C79,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C79,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D79=\"\",\"\",'Upgrade Information'!D79)","v":"2004-04-21"},null,{"$f":"\nIF(F79=\"N/A\",\"N/A\",\n     VLOOKUP($C79,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F79=\"N/A\",$E79=0),\n          0,\n          IF( YEAR($G79)>YEAR(I79),\n             0,\n             $D79*(1-     DATEDIF($G79,DATE(YEAR(I79)+1,1,1),\"m\")/(12*'Upgrade Information'!$G79)     )\n             )\n     )","v":35047.619047619046},5711.9541607350802,null,"2024-06-01",{"$f":"\n     IF(OR($F79=\"N/A\",$E79=0),\n          0,\n          IF( YEAR($G79)>YEAR(M79),\n             0,\n             $D79*(1-     DATEDIF($G79,DATE(YEAR(M79)+1,1,1),\"m\")/(12*'Upgrade Information'!$G79)     )\n             )\n     )","v":32761.90476190476},5488.5037341032894,null,"2025-06-01",{"$f":"\n     IF(OR($F79=\"N/A\",$E79=0),\n          0,\n          IF( YEAR($G79)>YEAR(Q79),\n             0,\n             $D79*(1-     DATEDIF($G79,DATE(YEAR(Q79)+1,1,1),\"m\")/(12*'Upgrade Information'!$G79)     )\n             )\n     )","v":30476.190476190473},5265.0533074714986,null,"2026-06-01",{"$f":"\n     IF(OR($F79=\"N/A\",$E79=0),\n          0,\n          IF( YEAR($G79)>YEAR(U79),\n             0,\n             $D79*(1-     DATEDIF($G79,DATE(YEAR(U79)+1,1,1),\"m\")/(12*'Upgrade Information'!$G79)     )\n             )\n     )","v":28190.476190476187},5041.6028808397068,null,"2027-06-01",{"$f":"\n     IF(OR($F79=\"N/A\",$E79=0),\n          0,\n          IF( YEAR($G79)>YEAR(Y79),\n             0,\n             $D79*(1-     DATEDIF($G79,DATE(YEAR(Y79)+1,1,1),\"m\")/(12*'Upgrade Information'!$G79)     )\n             )\n     )","v":25904.761904761901},4818.152454207916,null,"2028-06-01",{"$f":"\n     IF(OR($F79=\"N/A\",$E79=0),\n          0,\n          IF( YEAR($G79)>YEAR(AC79),\n             0,\n             $D79*(1-     DATEDIF($G79,DATE(YEAR(AC79)+1,1,1),\"m\")/(12*'Upgrade Information'!$G79)     )\n             )\n     )","v":23619.047619047615},4594.7020275761251,null,"2029-06-01",{"$f":"\n     IF(OR($F79=\"N/A\",$E79=0),\n          0,\n          IF( YEAR($G79)>YEAR(AG79),\n             0,\n             $D79*(1-     DATEDIF($G79,DATE(YEAR(AG79)+1,1,1),\"m\")/(12*'Upgrade Information'!$G79)     )\n             )\n     )","v":21333.333333333336},4371.2516009443352,null,"2030-06-01",{"$f":"\n     IF(OR($F79=\"N/A\",$E79=0),\n          0,\n          IF( YEAR($G79)>YEAR(AK79),\n             0,\n             $D79*(1-     DATEDIF($G79,DATE(YEAR(AK79)+1,1,1),\"m\")/(12*'Upgrade Information'!$G79)     )\n             )\n     )","v":19047.61904761905},4147.8011743125435,null,"2031-06-01",{"$f":"\n     IF(OR($F79=\"N/A\",$E79=0),\n          0,\n          IF( YEAR($G79)>YEAR(AO79),\n             0,\n             $D79*(1-     DATEDIF($G79,DATE(YEAR(AO79)+1,1,1),\"m\")/(12*'Upgrade Information'!$G79)     )\n             )\n     )","v":16761.904761904763},3924.3507476807526,null,"2032-06-01",{"$f":"\n     IF(OR($F79=\"N/A\",$E79=0),\n          0,\n          IF( YEAR($G79)>YEAR(AS79),\n             0,\n             $D79*(1-     DATEDIF($G79,DATE(YEAR(AS79)+1,1,1),\"m\")/(12*'Upgrade Information'!$G79)     )\n             )\n     )","v":14476.190476190479},3700.9003210489618,null,"2033-06-01",{"$f":"\n     IF(OR($F79=\"N/A\",$E79=0),\n          0,\n          IF( YEAR($G79)>YEAR(AW79),\n             0,\n             $D79*(1-     DATEDIF($G79,DATE(YEAR(AW79)+1,1,1),\"m\")/(12*'Upgrade Information'!$G79)     )\n             )\n     )","v":12190.476190476191},3477.449894417171]
[{"$f":"'Upgrade Information'!B80","v":"b0089"},null,{"$f":"IF(B80=\"\", 'Upgrade Information'!F80,B80)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E80","v":0},{"$f":"'Upgrade Information'!H80","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C80,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C80,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D80=\"\",\"\",'Upgrade Information'!D80)","v":"2004-06-30"},null,{"$f":"\nIF(F80=\"N/A\",\"N/A\",\n     VLOOKUP($C80,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F80=\"N/A\",$E80=0),\n          0,\n          IF( YEAR($G80)>YEAR(I80),\n             0,\n             $D80*(1-     DATEDIF($G80,DATE(YEAR(I80)+1,1,1),\"m\")/(12*'Upgrade Information'!$G80)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F80=\"N/A\",$E80=0),\n          0,\n          IF( YEAR($G80)>YEAR(M80),\n             0,\n             $D80*(1-     DATEDIF($G80,DATE(YEAR(M80)+1,1,1),\"m\")/(12*'Upgrade Information'!$G80)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F80=\"N/A\",$E80=0),\n          0,\n          IF( YEAR($G80)>YEAR(Q80),\n             0,\n             $D80*(1-     DATEDIF($G80,DATE(YEAR(Q80)+1,1,1),\"m\")/(12*'Upgrade Information'!$G80)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F80=\"N/A\",$E80=0),\n          0,\n          IF( YEAR($G80)>YEAR(U80),\n             0,\n             $D80*(1-     DATEDIF($G80,DATE(YEAR(U80)+1,1,1),\"m\")/(12*'Upgrade Information'!$G80)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F80=\"N/A\",$E80=0),\n          0,\n          IF( YEAR($G80)>YEAR(Y80),\n             0,\n             $D80*(1-     DATEDIF($G80,DATE(YEAR(Y80)+1,1,1),\"m\")/(12*'Upgrade Information'!$G80)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F80=\"N/A\",$E80=0),\n          0,\n          IF( YEAR($G80)>YEAR(AC80),\n             0,\n             $D80*(1-     DATEDIF($G80,DATE(YEAR(AC80)+1,1,1),\"m\")/(12*'Upgrade Information'!$G80)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F80=\"N/A\",$E80=0),\n          0,\n          IF( YEAR($G80)>YEAR(AG80),\n             0,\n             $D80*(1-     DATEDIF($G80,DATE(YEAR(AG80)+1,1,1),\"m\")/(12*'Upgrade Information'!$G80)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F80=\"N/A\",$E80=0),\n          0,\n          IF( YEAR($G80)>YEAR(AK80),\n             0,\n             $D80*(1-     DATEDIF($G80,DATE(YEAR(AK80)+1,1,1),\"m\")/(12*'Upgrade Information'!$G80)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F80=\"N/A\",$E80=0),\n          0,\n          IF( YEAR($G80)>YEAR(AO80),\n             0,\n             $D80*(1-     DATEDIF($G80,DATE(YEAR(AO80)+1,1,1),\"m\")/(12*'Upgrade Information'!$G80)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F80=\"N/A\",$E80=0),\n          0,\n          IF( YEAR($G80)>YEAR(AS80),\n             0,\n             $D80*(1-     DATEDIF($G80,DATE(YEAR(AS80)+1,1,1),\"m\")/(12*'Upgrade Information'!$G80)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F80=\"N/A\",$E80=0),\n          0,\n          IF( YEAR($G80)>YEAR(AW80),\n             0,\n             $D80*(1-     DATEDIF($G80,DATE(YEAR(AW80)+1,1,1),\"m\")/(12*'Upgrade Information'!$G80)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B81","v":"b0090"},null,{"$f":"IF(B81=\"\", 'Upgrade Information'!F81,B81)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E81","v":1250000},{"$f":"'Upgrade Information'!H81","v":26595.744680851065},{"$f":"\n     IF(ISERROR(VLOOKUP($C81,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C81,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D81=\"\",\"\",'Upgrade Information'!D81)","v":"2005-07-14"},null,{"$f":"\nIF(F81=\"N/A\",\"N/A\",\n     VLOOKUP($C81,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F81=\"N/A\",$E81=0),\n          0,\n          IF( YEAR($G81)>YEAR(I81),\n             0,\n             $D81*(1-     DATEDIF($G81,DATE(YEAR(I81)+1,1,1),\"m\")/(12*'Upgrade Information'!$G81)     )\n             )\n     )","v":760195.03546099295},96435.622783687955,null,"2024-01-01",{"$f":"\n     IF(OR($F81=\"N/A\",$E81=0),\n          0,\n          IF( YEAR($G81)>YEAR(M81),\n             0,\n             $D81*(1-     DATEDIF($G81,DATE(YEAR(M81)+1,1,1),\"m\")/(12*'Upgrade Information'!$G81)     )\n             )\n     )","v":733599.29078014183},93992.245124113484,null,"2025-01-01",{"$f":"\n     IF(OR($F81=\"N/A\",$E81=0),\n          0,\n          IF( YEAR($G81)>YEAR(Q81),\n             0,\n             $D81*(1-     DATEDIF($G81,DATE(YEAR(Q81)+1,1,1),\"m\")/(12*'Upgrade Information'!$G81)     )\n             )\n     )","v":707003.54609929072},91548.867464538998,null,"2026-01-01",{"$f":"\n     IF(OR($F81=\"N/A\",$E81=0),\n          0,\n          IF( YEAR($G81)>YEAR(U81),\n             0,\n             $D81*(1-     DATEDIF($G81,DATE(YEAR(U81)+1,1,1),\"m\")/(12*'Upgrade Information'!$G81)     )\n             )\n     )","v":680407.80141843972},89105.489804964542,null,"2027-01-01",{"$f":"\n     IF(OR($F81=\"N/A\",$E81=0),\n          0,\n          IF( YEAR($G81)>YEAR(Y81),\n             0,\n             $D81*(1-     DATEDIF($G81,DATE(YEAR(Y81)+1,1,1),\"m\")/(12*'Upgrade Information'!$G81)     )\n             )\n     )","v":653812.0567375886},86662.112145390071,null,"2028-01-01",{"$f":"\n     IF(OR($F81=\"N/A\",$E81=0),\n          0,\n          IF( YEAR($G81)>YEAR(AC81),\n             0,\n             $D81*(1-     DATEDIF($G81,DATE(YEAR(AC81)+1,1,1),\"m\")/(12*'Upgrade Information'!$G81)     )\n             )\n     )","v":627216.3120567376},84218.734485815599,null,"2029-01-01",{"$f":"\n     IF(OR($F81=\"N/A\",$E81=0),\n          0,\n          IF( YEAR($G81)>YEAR(AG81),\n             0,\n             $D81*(1-     DATEDIF($G81,DATE(YEAR(AG81)+1,1,1),\"m\")/(12*'Upgrade Information'!$G81)     )\n             )\n     )","v":600620.5673758866},81775.356826241143,null,"2030-01-01",{"$f":"\n     IF(OR($F81=\"N/A\",$E81=0),\n          0,\n          IF( YEAR($G81)>YEAR(AK81),\n             0,\n             $D81*(1-     DATEDIF($G81,DATE(YEAR(AK81)+1,1,1),\"m\")/(12*'Upgrade Information'!$G81)     )\n             )\n     )","v":574024.82269503549},79331.979166666657,null,"2031-01-01",{"$f":"\n     IF(OR($F81=\"N/A\",$E81=0),\n          0,\n          IF( YEAR($G81)>YEAR(AO81),\n             0,\n             $D81*(1-     DATEDIF($G81,DATE(YEAR(AO81)+1,1,1),\"m\")/(12*'Upgrade Information'!$G81)     )\n             )\n     )","v":547429.07801418437},76888.601507092186,null,"2032-01-01",{"$f":"\n     IF(OR($F81=\"N/A\",$E81=0),\n          0,\n          IF( YEAR($G81)>YEAR(AS81),\n             0,\n             $D81*(1-     DATEDIF($G81,DATE(YEAR(AS81)+1,1,1),\"m\")/(12*'Upgrade Information'!$G81)     )\n             )\n     )","v":520833.33333333331},74445.223847517729,null,"2033-01-01",{"$f":"\n     IF(OR($F81=\"N/A\",$E81=0),\n          0,\n          IF( YEAR($G81)>YEAR(AW81),\n             0,\n             $D81*(1-     DATEDIF($G81,DATE(YEAR(AW81)+1,1,1),\"m\")/(12*'Upgrade Information'!$G81)     )\n             )\n     )","v":494237.58865248231},72001.846187943273]
[{"$f":"'Upgrade Information'!B82","v":"b0091"},null,{"$f":"IF(B82=\"\", 'Upgrade Information'!F82,B82)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E82","v":50000},{"$f":"'Upgrade Information'!H82","v":962.56834033986422},{"$f":"\n     IF(ISERROR(VLOOKUP($C82,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C82,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D82=\"\",\"\",'Upgrade Information'!D82)","v":"2005-05-06"},null,{"$f":"\nIF(F82=\"N/A\",\"N/A\",\n     VLOOKUP($C82,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F82=\"N/A\",$E82=0),\n          0,\n          IF( YEAR($G82)>YEAR(I82),\n             0,\n             $D82*(1-     DATEDIF($G82,DATE(YEAR(I82)+1,1,1),\"m\")/(12*'Upgrade Information'!$G82)     )\n             )\n     )","v":32112.271675350858},5179.2328183128657,null,"2024-01-01",{"$f":"\n     IF(OR($F82=\"N/A\",$E82=0),\n          0,\n          IF( YEAR($G82)>YEAR(M82),\n             0,\n             $D82*(1-     DATEDIF($G82,DATE(YEAR(M82)+1,1,1),\"m\")/(12*'Upgrade Information'!$G82)     )\n             )\n     )","v":31149.703335010992},5052.8379070662704,null,"2025-01-01",{"$f":"\n     IF(OR($F82=\"N/A\",$E82=0),\n          0,\n          IF( YEAR($G82)>YEAR(Q82),\n             0,\n             $D82*(1-     DATEDIF($G82,DATE(YEAR(Q82)+1,1,1),\"m\")/(12*'Upgrade Information'!$G82)     )\n             )\n     )","v":30187.134994671127},4926.4429958196743,null,"2026-01-01",{"$f":"\n     IF(OR($F82=\"N/A\",$E82=0),\n          0,\n          IF( YEAR($G82)>YEAR(U82),\n             0,\n             $D82*(1-     DATEDIF($G82,DATE(YEAR(U82)+1,1,1),\"m\")/(12*'Upgrade Information'!$G82)     )\n             )\n     )","v":29224.566654331262},4800.048084573079,null,"2027-01-01",{"$f":"\n     IF(OR($F82=\"N/A\",$E82=0),\n          0,\n          IF( YEAR($G82)>YEAR(Y82),\n             0,\n             $D82*(1-     DATEDIF($G82,DATE(YEAR(Y82)+1,1,1),\"m\")/(12*'Upgrade Information'!$G82)     )\n             )\n     )","v":28261.9983139914},4673.6531733264837,null,"2028-01-01",{"$f":"\n     IF(OR($F82=\"N/A\",$E82=0),\n          0,\n          IF( YEAR($G82)>YEAR(AC82),\n             0,\n             $D82*(1-     DATEDIF($G82,DATE(YEAR(AC82)+1,1,1),\"m\")/(12*'Upgrade Information'!$G82)     )\n             )\n     )","v":27299.429973651535},4547.2582620798885,null,"2029-01-01",{"$f":"\n     IF(OR($F82=\"N/A\",$E82=0),\n          0,\n          IF( YEAR($G82)>YEAR(AG82),\n             0,\n             $D82*(1-     DATEDIF($G82,DATE(YEAR(AG82)+1,1,1),\"m\")/(12*'Upgrade Information'!$G82)     )\n             )\n     )","v":26336.86163331167},4420.8633508332923,null,"2030-01-01",{"$f":"\n     IF(OR($F82=\"N/A\",$E82=0),\n          0,\n          IF( YEAR($G82)>YEAR(AK82),\n             0,\n             $D82*(1-     DATEDIF($G82,DATE(YEAR(AK82)+1,1,1),\"m\")/(12*'Upgrade Information'!$G82)     )\n             )\n     )","v":25374.293292971804},4294.4684395866971,null,"2031-01-01",{"$f":"\n     IF(OR($F82=\"N/A\",$E82=0),\n          0,\n          IF( YEAR($G82)>YEAR(AO82),\n             0,\n             $D82*(1-     DATEDIF($G82,DATE(YEAR(AO82)+1,1,1),\"m\")/(12*'Upgrade Information'!$G82)     )\n             )\n     )","v":24411.724952631947},4168.0735283401027,null,"2032-01-01",{"$f":"\n     IF(OR($F82=\"N/A\",$E82=0),\n          0,\n          IF( YEAR($G82)>YEAR(AS82),\n             0,\n             $D82*(1-     DATEDIF($G82,DATE(YEAR(AS82)+1,1,1),\"m\")/(12*'Upgrade Information'!$G82)     )\n             )\n     )","v":23449.156612292081},4041.678617093507,null,"2033-01-01",{"$f":"\n     IF(OR($F82=\"N/A\",$E82=0),\n          0,\n          IF( YEAR($G82)>YEAR(AW82),\n             0,\n             $D82*(1-     DATEDIF($G82,DATE(YEAR(AW82)+1,1,1),\"m\")/(12*'Upgrade Information'!$G82)     )\n             )\n     )","v":22486.58827195222},3915.2837058469122]
[{"$f":"'Upgrade Information'!B83","v":"b0098"},null,{"$f":"IF(B83=\"\", 'Upgrade Information'!F83,B83)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E83","v":13500000},{"$f":"'Upgrade Information'!H83","v":318599.99999999994},{"$f":"\n     IF(ISERROR(VLOOKUP($C83,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C83,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D83=\"\",\"\",'Upgrade Information'!D83)","v":"2005-05-25"},null,{"$f":"\nIF(F83=\"N/A\",\"N/A\",\n     VLOOKUP($C83,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F83=\"N/A\",$E83=0),\n          0,\n          IF( YEAR($G83)>YEAR(I83),\n             0,\n             $D83*(1-     DATEDIF($G83,DATE(YEAR(I83)+1,1,1),\"m\")/(12*'Upgrade Information'!$G83)     )\n             )\n     )","v":7579350.0000000019},1401136.3845931469,null,"2024-06-01",{"$f":"\n     IF(OR($F83=\"N/A\",$E83=0),\n          0,\n          IF( YEAR($G83)>YEAR(M83),\n             0,\n             $D83*(1-     DATEDIF($G83,DATE(YEAR(M83)+1,1,1),\"m\")/(12*'Upgrade Information'!$G83)     )\n             )\n     )","v":7260750.0000000009},1355631.6787633095,null,"2025-06-01",{"$f":"\n     IF(OR($F83=\"N/A\",$E83=0),\n          0,\n          IF( YEAR($G83)>YEAR(Q83),\n             0,\n             $D83*(1-     DATEDIF($G83,DATE(YEAR(Q83)+1,1,1),\"m\")/(12*'Upgrade Information'!$G83)     )\n             )\n     )","v":6942150},1310126.9729334721,null,"2026-06-01",{"$f":"\n     IF(OR($F83=\"N/A\",$E83=0),\n          0,\n          IF( YEAR($G83)>YEAR(U83),\n             0,\n             $D83*(1-     DATEDIF($G83,DATE(YEAR(U83)+1,1,1),\"m\")/(12*'Upgrade Information'!$G83)     )\n             )\n     )","v":6623550},1264622.267103635,null,"2027-06-01",{"$f":"\n     IF(OR($F83=\"N/A\",$E83=0),\n          0,\n          IF( YEAR($G83)>YEAR(Y83),\n             0,\n             $D83*(1-     DATEDIF($G83,DATE(YEAR(Y83)+1,1,1),\"m\")/(12*'Upgrade Information'!$G83)     )\n             )\n     )","v":6304950.0000000009},1219117.5612737979,null,"2028-06-01",{"$f":"\n     IF(OR($F83=\"N/A\",$E83=0),\n          0,\n          IF( YEAR($G83)>YEAR(AC83),\n             0,\n             $D83*(1-     DATEDIF($G83,DATE(YEAR(AC83)+1,1,1),\"m\")/(12*'Upgrade Information'!$G83)     )\n             )\n     )","v":5986350},1173612.8554439608,null,"2029-06-01",{"$f":"\n     IF(OR($F83=\"N/A\",$E83=0),\n          0,\n          IF( YEAR($G83)>YEAR(AG83),\n             0,\n             $D83*(1-     DATEDIF($G83,DATE(YEAR(AG83)+1,1,1),\"m\")/(12*'Upgrade Information'!$G83)     )\n             )\n     )","v":5667750.0000000009},1128108.1496141236,null,"2030-06-01",{"$f":"\n     IF(OR($F83=\"N/A\",$E83=0),\n          0,\n          IF( YEAR($G83)>YEAR(AK83),\n             0,\n             $D83*(1-     DATEDIF($G83,DATE(YEAR(AK83)+1,1,1),\"m\")/(12*'Upgrade Information'!$G83)     )\n             )\n     )","v":5349150.0000000019},1082603.4437842865,null,"2031-06-01",{"$f":"\n     IF(OR($F83=\"N/A\",$E83=0),\n          0,\n          IF( YEAR($G83)>YEAR(AO83),\n             0,\n             $D83*(1-     DATEDIF($G83,DATE(YEAR(AO83)+1,1,1),\"m\")/(12*'Upgrade Information'!$G83)     )\n             )\n     )","v":5030550.0000000009},1037098.7379544491,null,"2032-06-01",{"$f":"\n     IF(OR($F83=\"N/A\",$E83=0),\n          0,\n          IF( YEAR($G83)>YEAR(AS83),\n             0,\n             $D83*(1-     DATEDIF($G83,DATE(YEAR(AS83)+1,1,1),\"m\")/(12*'Upgrade Information'!$G83)     )\n             )\n     )","v":4711950.0000000009},991594.03212461201,null,"2033-06-01",{"$f":"\n     IF(OR($F83=\"N/A\",$E83=0),\n          0,\n          IF( YEAR($G83)>YEAR(AW83),\n             0,\n             $D83*(1-     DATEDIF($G83,DATE(YEAR(AW83)+1,1,1),\"m\")/(12*'Upgrade Information'!$G83)     )\n             )\n     )","v":4393350},946089.32629477466]
[{"$f":"'Upgrade Information'!B84","v":"b0099"},null,{"$f":"IF(B84=\"\", 'Upgrade Information'!F84,B84)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E84","v":5000000},{"$f":"'Upgrade Information'!H84","v":117999.99999999999},{"$f":"\n     IF(ISERROR(VLOOKUP($C84,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C84,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D84=\"\",\"\",'Upgrade Information'!D84)","v":"2008-03-29"},null,{"$f":"\nIF(F84=\"N/A\",\"N/A\",\n     VLOOKUP($C84,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F84=\"N/A\",$E84=0),\n          0,\n          IF( YEAR($G84)>YEAR(I84),\n             0,\n             $D84*(1-     DATEDIF($G84,DATE(YEAR(I84)+1,1,1),\"m\")/(12*'Upgrade Information'!$G84)     )\n             )\n     )","v":3141500.0000000005},566691.25349790824,null,"2024-06-01",{"$f":"\n     IF(OR($F84=\"N/A\",$E84=0),\n          0,\n          IF( YEAR($G84)>YEAR(M84),\n             0,\n             $D84*(1-     DATEDIF($G84,DATE(YEAR(M84)+1,1,1),\"m\")/(12*'Upgrade Information'!$G84)     )\n             )\n     )","v":3023500},549837.65874611656,null,"2025-06-01",{"$f":"\n     IF(OR($F84=\"N/A\",$E84=0),\n          0,\n          IF( YEAR($G84)>YEAR(Q84),\n             0,\n             $D84*(1-     DATEDIF($G84,DATE(YEAR(Q84)+1,1,1),\"m\")/(12*'Upgrade Information'!$G84)     )\n             )\n     )","v":2905500.0000000005},532984.06399432512,null,"2026-06-01",{"$f":"\n     IF(OR($F84=\"N/A\",$E84=0),\n          0,\n          IF( YEAR($G84)>YEAR(U84),\n             0,\n             $D84*(1-     DATEDIF($G84,DATE(YEAR(U84)+1,1,1),\"m\")/(12*'Upgrade Information'!$G84)     )\n             )\n     )","v":2787500.0000000005},516130.46924253355,null,"2027-06-01",{"$f":"\n     IF(OR($F84=\"N/A\",$E84=0),\n          0,\n          IF( YEAR($G84)>YEAR(Y84),\n             0,\n             $D84*(1-     DATEDIF($G84,DATE(YEAR(Y84)+1,1,1),\"m\")/(12*'Upgrade Information'!$G84)     )\n             )\n     )","v":2669500},499276.87449074193,null,"2028-06-01",{"$f":"\n     IF(OR($F84=\"N/A\",$E84=0),\n          0,\n          IF( YEAR($G84)>YEAR(AC84),\n             0,\n             $D84*(1-     DATEDIF($G84,DATE(YEAR(AC84)+1,1,1),\"m\")/(12*'Upgrade Information'!$G84)     )\n             )\n     )","v":2551500},482423.27973895043,null,"2029-06-01",{"$f":"\n     IF(OR($F84=\"N/A\",$E84=0),\n          0,\n          IF( YEAR($G84)>YEAR(AG84),\n             0,\n             $D84*(1-     DATEDIF($G84,DATE(YEAR(AG84)+1,1,1),\"m\")/(12*'Upgrade Information'!$G84)     )\n             )\n     )","v":2433500},465569.68498715886,null,"2030-06-01",{"$f":"\n     IF(OR($F84=\"N/A\",$E84=0),\n          0,\n          IF( YEAR($G84)>YEAR(AK84),\n             0,\n             $D84*(1-     DATEDIF($G84,DATE(YEAR(AK84)+1,1,1),\"m\")/(12*'Upgrade Information'!$G84)     )\n             )\n     )","v":2315500.0000000005},448716.09023536736,null,"2031-06-01",{"$f":"\n     IF(OR($F84=\"N/A\",$E84=0),\n          0,\n          IF( YEAR($G84)>YEAR(AO84),\n             0,\n             $D84*(1-     DATEDIF($G84,DATE(YEAR(AO84)+1,1,1),\"m\")/(12*'Upgrade Information'!$G84)     )\n             )\n     )","v":2197500.0000000005},431862.4954835758,null,"2032-06-01",{"$f":"\n     IF(OR($F84=\"N/A\",$E84=0),\n          0,\n          IF( YEAR($G84)>YEAR(AS84),\n             0,\n             $D84*(1-     DATEDIF($G84,DATE(YEAR(AS84)+1,1,1),\"m\")/(12*'Upgrade Information'!$G84)     )\n             )\n     )","v":2079500.0000000002},415008.90073178423,null,"2033-06-01",{"$f":"\n     IF(OR($F84=\"N/A\",$E84=0),\n          0,\n          IF( YEAR($G84)>YEAR(AW84),\n             0,\n             $D84*(1-     DATEDIF($G84,DATE(YEAR(AW84)+1,1,1),\"m\")/(12*'Upgrade Information'!$G84)     )\n             )\n     )","v":1961500.0000000005},398155.30597999273]
[{"$f":"'Upgrade Information'!B85","v":"b0101"},null,{"$f":"IF(B85=\"\", 'Upgrade Information'!F85,B85)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E85","v":50000},{"$f":"'Upgrade Information'!H85","v":1179.9999999999998},{"$f":"\n     IF(ISERROR(VLOOKUP($C85,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C85,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D85=\"\",\"\",'Upgrade Information'!D85)","v":"2005-05-25"},null,{"$f":"\nIF(F85=\"N/A\",\"N/A\",\n     VLOOKUP($C85,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F85=\"N/A\",$E85=0),\n          0,\n          IF( YEAR($G85)>YEAR(I85),\n             0,\n             $D85*(1-     DATEDIF($G85,DATE(YEAR(I85)+1,1,1),\"m\")/(12*'Upgrade Information'!$G85)     )\n             )\n     )","v":28071.666666666672},5189.3940170116548,null,"2024-06-01",{"$f":"\n     IF(OR($F85=\"N/A\",$E85=0),\n          0,\n          IF( YEAR($G85)>YEAR(M85),\n             0,\n             $D85*(1-     DATEDIF($G85,DATE(YEAR(M85)+1,1,1),\"m\")/(12*'Upgrade Information'!$G85)     )\n             )\n     )","v":26891.666666666668},5020.8580694937391,null,"2025-06-01",{"$f":"\n     IF(OR($F85=\"N/A\",$E85=0),\n          0,\n          IF( YEAR($G85)>YEAR(Q85),\n             0,\n             $D85*(1-     DATEDIF($G85,DATE(YEAR(Q85)+1,1,1),\"m\")/(12*'Upgrade Information'!$G85)     )\n             )\n     )","v":25711.666666666664},4852.3221219758225,null,"2026-06-01",{"$f":"\n     IF(OR($F85=\"N/A\",$E85=0),\n          0,\n          IF( YEAR($G85)>YEAR(U85),\n             0,\n             $D85*(1-     DATEDIF($G85,DATE(YEAR(U85)+1,1,1),\"m\")/(12*'Upgrade Information'!$G85)     )\n             )\n     )","v":24531.666666666668},4683.7861744579077,null,"2027-06-01",{"$f":"\n     IF(OR($F85=\"N/A\",$E85=0),\n          0,\n          IF( YEAR($G85)>YEAR(Y85),\n             0,\n             $D85*(1-     DATEDIF($G85,DATE(YEAR(Y85)+1,1,1),\"m\")/(12*'Upgrade Information'!$G85)     )\n             )\n     )","v":23351.666666666672},4515.2502269399929,null,"2028-06-01",{"$f":"\n     IF(OR($F85=\"N/A\",$E85=0),\n          0,\n          IF( YEAR($G85)>YEAR(AC85),\n             0,\n             $D85*(1-     DATEDIF($G85,DATE(YEAR(AC85)+1,1,1),\"m\")/(12*'Upgrade Information'!$G85)     )\n             )\n     )","v":22171.666666666668},4346.7142794220763,null,"2029-06-01",{"$f":"\n     IF(OR($F85=\"N/A\",$E85=0),\n          0,\n          IF( YEAR($G85)>YEAR(AG85),\n             0,\n             $D85*(1-     DATEDIF($G85,DATE(YEAR(AG85)+1,1,1),\"m\")/(12*'Upgrade Information'!$G85)     )\n             )\n     )","v":20991.666666666668},4178.1783319041615,null,"2030-06-01",{"$f":"\n     IF(OR($F85=\"N/A\",$E85=0),\n          0,\n          IF( YEAR($G85)>YEAR(AK85),\n             0,\n             $D85*(1-     DATEDIF($G85,DATE(YEAR(AK85)+1,1,1),\"m\")/(12*'Upgrade Information'!$G85)     )\n             )\n     )","v":19811.666666666672},4009.6423843862458,null,"2031-06-01",{"$f":"\n     IF(OR($F85=\"N/A\",$E85=0),\n          0,\n          IF( YEAR($G85)>YEAR(AO85),\n             0,\n             $D85*(1-     DATEDIF($G85,DATE(YEAR(AO85)+1,1,1),\"m\")/(12*'Upgrade Information'!$G85)     )\n             )\n     )","v":18631.666666666668},3841.1064368683301,null,"2032-06-01",{"$f":"\n     IF(OR($F85=\"N/A\",$E85=0),\n          0,\n          IF( YEAR($G85)>YEAR(AS85),\n             0,\n             $D85*(1-     DATEDIF($G85,DATE(YEAR(AS85)+1,1,1),\"m\")/(12*'Upgrade Information'!$G85)     )\n             )\n     )","v":17451.666666666672},3672.5704893504153,null,"2033-06-01",{"$f":"\n     IF(OR($F85=\"N/A\",$E85=0),\n          0,\n          IF( YEAR($G85)>YEAR(AW85),\n             0,\n             $D85*(1-     DATEDIF($G85,DATE(YEAR(AW85)+1,1,1),\"m\")/(12*'Upgrade Information'!$G85)     )\n             )\n     )","v":16271.666666666668},3504.0345418324987]
[{"$f":"'Upgrade Information'!B86","v":"b0104"},null,{"$f":"IF(B86=\"\", 'Upgrade Information'!F86,B86)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E86","v":15000000},{"$f":"'Upgrade Information'!H86","v":353999.99999999994},{"$f":"\n     IF(ISERROR(VLOOKUP($C86,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C86,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D86=\"\",\"\",'Upgrade Information'!D86)","v":"2006-05-26"},null,{"$f":"\nIF(F86=\"N/A\",\"N/A\",\n     VLOOKUP($C86,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F86=\"N/A\",$E86=0),\n          0,\n          IF( YEAR($G86)>YEAR(I86),\n             0,\n             $D86*(1-     DATEDIF($G86,DATE(YEAR(I86)+1,1,1),\"m\")/(12*'Upgrade Information'!$G86)     )\n             )\n     )","v":8775500},1607378.989358871,null,"2024-06-01",{"$f":"\n     IF(OR($F86=\"N/A\",$E86=0),\n          0,\n          IF( YEAR($G86)>YEAR(M86),\n             0,\n             $D86*(1-     DATEDIF($G86,DATE(YEAR(M86)+1,1,1),\"m\")/(12*'Upgrade Information'!$G86)     )\n             )\n     )","v":8421500.0000000019},1556818.2051034966,null,"2025-06-01",{"$f":"\n     IF(OR($F86=\"N/A\",$E86=0),\n          0,\n          IF( YEAR($G86)>YEAR(Q86),\n             0,\n             $D86*(1-     DATEDIF($G86,DATE(YEAR(Q86)+1,1,1),\"m\")/(12*'Upgrade Information'!$G86)     )\n             )\n     )","v":8067500.0000000009},1506257.4208481219,null,"2026-06-01",{"$f":"\n     IF(OR($F86=\"N/A\",$E86=0),\n          0,\n          IF( YEAR($G86)>YEAR(U86),\n             0,\n             $D86*(1-     DATEDIF($G86,DATE(YEAR(U86)+1,1,1),\"m\")/(12*'Upgrade Information'!$G86)     )\n             )\n     )","v":7713500},1455696.6365927469,null,"2027-06-01",{"$f":"\n     IF(OR($F86=\"N/A\",$E86=0),\n          0,\n          IF( YEAR($G86)>YEAR(Y86),\n             0,\n             $D86*(1-     DATEDIF($G86,DATE(YEAR(Y86)+1,1,1),\"m\")/(12*'Upgrade Information'!$G86)     )\n             )\n     )","v":7359500.0000000009},1405135.8523373725,null,"2028-06-01",{"$f":"\n     IF(OR($F86=\"N/A\",$E86=0),\n          0,\n          IF( YEAR($G86)>YEAR(AC86),\n             0,\n             $D86*(1-     DATEDIF($G86,DATE(YEAR(AC86)+1,1,1),\"m\")/(12*'Upgrade Information'!$G86)     )\n             )\n     )","v":7005500.0000000009},1354575.0680819978,null,"2029-06-01",{"$f":"\n     IF(OR($F86=\"N/A\",$E86=0),\n          0,\n          IF( YEAR($G86)>YEAR(AG86),\n             0,\n             $D86*(1-     DATEDIF($G86,DATE(YEAR(AG86)+1,1,1),\"m\")/(12*'Upgrade Information'!$G86)     )\n             )\n     )","v":6651500},1304014.2838266229,null,"2030-06-01",{"$f":"\n     IF(OR($F86=\"N/A\",$E86=0),\n          0,\n          IF( YEAR($G86)>YEAR(AK86),\n             0,\n             $D86*(1-     DATEDIF($G86,DATE(YEAR(AK86)+1,1,1),\"m\")/(12*'Upgrade Information'!$G86)     )\n             )\n     )","v":6297500.0000000009},1253453.4995712484,null,"2031-06-01",{"$f":"\n     IF(OR($F86=\"N/A\",$E86=0),\n          0,\n          IF( YEAR($G86)>YEAR(AO86),\n             0,\n             $D86*(1-     DATEDIF($G86,DATE(YEAR(AO86)+1,1,1),\"m\")/(12*'Upgrade Information'!$G86)     )\n             )\n     )","v":5943500.0000000019},1202892.715315874,null,"2032-06-01",{"$f":"\n     IF(OR($F86=\"N/A\",$E86=0),\n          0,\n          IF( YEAR($G86)>YEAR(AS86),\n             0,\n             $D86*(1-     DATEDIF($G86,DATE(YEAR(AS86)+1,1,1),\"m\")/(12*'Upgrade Information'!$G86)     )\n             )\n     )","v":5589500.0000000009},1152331.931060499,null,"2033-06-01",{"$f":"\n     IF(OR($F86=\"N/A\",$E86=0),\n          0,\n          IF( YEAR($G86)>YEAR(AW86),\n             0,\n             $D86*(1-     DATEDIF($G86,DATE(YEAR(AW86)+1,1,1),\"m\")/(12*'Upgrade Information'!$G86)     )\n             )\n     )","v":5235500.0000000009},1101771.1468051244]
[{"$f":"'Upgrade Information'!B87","v":"b0105"},null,{"$f":"IF(B87=\"\", 'Upgrade Information'!F87,B87)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E87","v":1040000},{"$f":"'Upgrade Information'!H87","v":24543.999999999996},{"$f":"\n     IF(ISERROR(VLOOKUP($C87,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C87,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D87=\"\",\"\",'Upgrade Information'!D87)","v":"2006-05-27"},null,{"$f":"\nIF(F87=\"N/A\",\"N/A\",\n     VLOOKUP($C87,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F87=\"N/A\",$E87=0),\n          0,\n          IF( YEAR($G87)>YEAR(I87),\n             0,\n             $D87*(1-     DATEDIF($G87,DATE(YEAR(I87)+1,1,1),\"m\")/(12*'Upgrade Information'!$G87)     )\n             )\n     )","v":608434.66666666663},111444.94326221505,null,"2024-06-01",{"$f":"\n     IF(OR($F87=\"N/A\",$E87=0),\n          0,\n          IF( YEAR($G87)>YEAR(M87),\n             0,\n             $D87*(1-     DATEDIF($G87,DATE(YEAR(M87)+1,1,1),\"m\")/(12*'Upgrade Information'!$G87)     )\n             )\n     )","v":583890.66666666674},107939.39555384242,null,"2025-06-01",{"$f":"\n     IF(OR($F87=\"N/A\",$E87=0),\n          0,\n          IF( YEAR($G87)>YEAR(Q87),\n             0,\n             $D87*(1-     DATEDIF($G87,DATE(YEAR(Q87)+1,1,1),\"m\")/(12*'Upgrade Information'!$G87)     )\n             )\n     )","v":559346.66666666674},104433.84784546978,null,"2026-06-01",{"$f":"\n     IF(OR($F87=\"N/A\",$E87=0),\n          0,\n          IF( YEAR($G87)>YEAR(U87),\n             0,\n             $D87*(1-     DATEDIF($G87,DATE(YEAR(U87)+1,1,1),\"m\")/(12*'Upgrade Information'!$G87)     )\n             )\n     )","v":534802.66666666663},100928.30013709712,null,"2027-06-01",{"$f":"\n     IF(OR($F87=\"N/A\",$E87=0),\n          0,\n          IF( YEAR($G87)>YEAR(Y87),\n             0,\n             $D87*(1-     DATEDIF($G87,DATE(YEAR(Y87)+1,1,1),\"m\")/(12*'Upgrade Information'!$G87)     )\n             )\n     )","v":510258.66666666669},97422.752428724489,null,"2028-06-01",{"$f":"\n     IF(OR($F87=\"N/A\",$E87=0),\n          0,\n          IF( YEAR($G87)>YEAR(AC87),\n             0,\n             $D87*(1-     DATEDIF($G87,DATE(YEAR(AC87)+1,1,1),\"m\")/(12*'Upgrade Information'!$G87)     )\n             )\n     )","v":485714.66666666674},93917.204720351845,null,"2029-06-01",{"$f":"\n     IF(OR($F87=\"N/A\",$E87=0),\n          0,\n          IF( YEAR($G87)>YEAR(AG87),\n             0,\n             $D87*(1-     DATEDIF($G87,DATE(YEAR(AG87)+1,1,1),\"m\")/(12*'Upgrade Information'!$G87)     )\n             )\n     )","v":461170.66666666669},90411.657011979201,null,"2030-06-01",{"$f":"\n     IF(OR($F87=\"N/A\",$E87=0),\n          0,\n          IF( YEAR($G87)>YEAR(AK87),\n             0,\n             $D87*(1-     DATEDIF($G87,DATE(YEAR(AK87)+1,1,1),\"m\")/(12*'Upgrade Information'!$G87)     )\n             )\n     )","v":436626.66666666674},86906.109303606558,null,"2031-06-01",{"$f":"\n     IF(OR($F87=\"N/A\",$E87=0),\n          0,\n          IF( YEAR($G87)>YEAR(AO87),\n             0,\n             $D87*(1-     DATEDIF($G87,DATE(YEAR(AO87)+1,1,1),\"m\")/(12*'Upgrade Information'!$G87)     )\n             )\n     )","v":412082.6666666668},83400.561595233929,null,"2032-06-01",{"$f":"\n     IF(OR($F87=\"N/A\",$E87=0),\n          0,\n          IF( YEAR($G87)>YEAR(AS87),\n             0,\n             $D87*(1-     DATEDIF($G87,DATE(YEAR(AS87)+1,1,1),\"m\")/(12*'Upgrade Information'!$G87)     )\n             )\n     )","v":387538.66666666669},79895.01388686127,null,"2033-06-01",{"$f":"\n     IF(OR($F87=\"N/A\",$E87=0),\n          0,\n          IF( YEAR($G87)>YEAR(AW87),\n             0,\n             $D87*(1-     DATEDIF($G87,DATE(YEAR(AW87)+1,1,1),\"m\")/(12*'Upgrade Information'!$G87)     )\n             )\n     )","v":362994.66666666674},76389.466178488627]
[{"$f":"'Upgrade Information'!B88","v":"b0108"},null,{"$f":"IF(B88=\"\", 'Upgrade Information'!F88,B88)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E88","v":475000},{"$f":"'Upgrade Information'!H88","v":10106.382978723404},{"$f":"\n     IF(ISERROR(VLOOKUP($C88,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C88,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D88=\"\",\"\",'Upgrade Information'!D88)","v":"2006-05-05"},null,{"$f":"\nIF(F88=\"N/A\",\"N/A\",\n     VLOOKUP($C88,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F88=\"N/A\",$E88=0),\n          0,\n          IF( YEAR($G88)>YEAR(I88),\n             0,\n             $D88*(1-     DATEDIF($G88,DATE(YEAR(I88)+1,1,1),\"m\")/(12*'Upgrade Information'!$G88)     )\n             )\n     )","v":297296.09929078014},37419.272916666669,null,"2024-01-01",{"$f":"\n     IF(OR($F88=\"N/A\",$E88=0),\n          0,\n          IF( YEAR($G88)>YEAR(M88),\n             0,\n             $D88*(1-     DATEDIF($G88,DATE(YEAR(M88)+1,1,1),\"m\")/(12*'Upgrade Information'!$G88)     )\n             )\n     )","v":287189.71631205676},36490.789406028372,null,"2025-01-01",{"$f":"\n     IF(OR($F88=\"N/A\",$E88=0),\n          0,\n          IF( YEAR($G88)>YEAR(Q88),\n             0,\n             $D88*(1-     DATEDIF($G88,DATE(YEAR(Q88)+1,1,1),\"m\")/(12*'Upgrade Information'!$G88)     )\n             )\n     )","v":277083.33333333331},35562.305895390069,null,"2026-01-01",{"$f":"\n     IF(OR($F88=\"N/A\",$E88=0),\n          0,\n          IF( YEAR($G88)>YEAR(U88),\n             0,\n             $D88*(1-     DATEDIF($G88,DATE(YEAR(U88)+1,1,1),\"m\")/(12*'Upgrade Information'!$G88)     )\n             )\n     )","v":266976.95035460993},34633.822384751773,null,"2027-01-01",{"$f":"\n     IF(OR($F88=\"N/A\",$E88=0),\n          0,\n          IF( YEAR($G88)>YEAR(Y88),\n             0,\n             $D88*(1-     DATEDIF($G88,DATE(YEAR(Y88)+1,1,1),\"m\")/(12*'Upgrade Information'!$G88)     )\n             )\n     )","v":256870.56737588652},33705.33887411347,null,"2028-01-01",{"$f":"\n     IF(OR($F88=\"N/A\",$E88=0),\n          0,\n          IF( YEAR($G88)>YEAR(AC88),\n             0,\n             $D88*(1-     DATEDIF($G88,DATE(YEAR(AC88)+1,1,1),\"m\")/(12*'Upgrade Information'!$G88)     )\n             )\n     )","v":246764.1843971631},32776.855363475173,null,"2029-01-01",{"$f":"\n     IF(OR($F88=\"N/A\",$E88=0),\n          0,\n          IF( YEAR($G88)>YEAR(AG88),\n             0,\n             $D88*(1-     DATEDIF($G88,DATE(YEAR(AG88)+1,1,1),\"m\")/(12*'Upgrade Information'!$G88)     )\n             )\n     )","v":236657.80141843972},31848.371852836877,null,"2030-01-01",{"$f":"\n     IF(OR($F88=\"N/A\",$E88=0),\n          0,\n          IF( YEAR($G88)>YEAR(AK88),\n             0,\n             $D88*(1-     DATEDIF($G88,DATE(YEAR(AK88)+1,1,1),\"m\")/(12*'Upgrade Information'!$G88)     )\n             )\n     )","v":226551.4184397163},30919.888342198581,null,"2031-01-01",{"$f":"\n     IF(OR($F88=\"N/A\",$E88=0),\n          0,\n          IF( YEAR($G88)>YEAR(AO88),\n             0,\n             $D88*(1-     DATEDIF($G88,DATE(YEAR(AO88)+1,1,1),\"m\")/(12*'Upgrade Information'!$G88)     )\n             )\n     )","v":216445.03546099289},29991.404831560278,null,"2032-01-01",{"$f":"\n     IF(OR($F88=\"N/A\",$E88=0),\n          0,\n          IF( YEAR($G88)>YEAR(AS88),\n             0,\n             $D88*(1-     DATEDIF($G88,DATE(YEAR(AS88)+1,1,1),\"m\")/(12*'Upgrade Information'!$G88)     )\n             )\n     )","v":206338.65248226954},29062.921320921989,null,"2033-01-01",{"$f":"\n     IF(OR($F88=\"N/A\",$E88=0),\n          0,\n          IF( YEAR($G88)>YEAR(AW88),\n             0,\n             $D88*(1-     DATEDIF($G88,DATE(YEAR(AW88)+1,1,1),\"m\")/(12*'Upgrade Information'!$G88)     )\n             )\n     )","v":196232.26950354609},28134.437810283685]
[{"$f":"'Upgrade Information'!B89","v":"b0109"},null,{"$f":"IF(B89=\"\", 'Upgrade Information'!F89,B89)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E89","v":0},{"$f":"'Upgrade Information'!H89","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C89,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C89,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D89=\"\",\"\",'Upgrade Information'!D89)","v":"2005-03-31"},null,{"$f":"\nIF(F89=\"N/A\",\"N/A\",\n     VLOOKUP($C89,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F89=\"N/A\",$E89=0),\n          0,\n          IF( YEAR($G89)>YEAR(I89),\n             0,\n             $D89*(1-     DATEDIF($G89,DATE(YEAR(I89)+1,1,1),\"m\")/(12*'Upgrade Information'!$G89)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F89=\"N/A\",$E89=0),\n          0,\n          IF( YEAR($G89)>YEAR(M89),\n             0,\n             $D89*(1-     DATEDIF($G89,DATE(YEAR(M89)+1,1,1),\"m\")/(12*'Upgrade Information'!$G89)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F89=\"N/A\",$E89=0),\n          0,\n          IF( YEAR($G89)>YEAR(Q89),\n             0,\n             $D89*(1-     DATEDIF($G89,DATE(YEAR(Q89)+1,1,1),\"m\")/(12*'Upgrade Information'!$G89)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F89=\"N/A\",$E89=0),\n          0,\n          IF( YEAR($G89)>YEAR(U89),\n             0,\n             $D89*(1-     DATEDIF($G89,DATE(YEAR(U89)+1,1,1),\"m\")/(12*'Upgrade Information'!$G89)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F89=\"N/A\",$E89=0),\n          0,\n          IF( YEAR($G89)>YEAR(Y89),\n             0,\n             $D89*(1-     DATEDIF($G89,DATE(YEAR(Y89)+1,1,1),\"m\")/(12*'Upgrade Information'!$G89)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F89=\"N/A\",$E89=0),\n          0,\n          IF( YEAR($G89)>YEAR(AC89),\n             0,\n             $D89*(1-     DATEDIF($G89,DATE(YEAR(AC89)+1,1,1),\"m\")/(12*'Upgrade Information'!$G89)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F89=\"N/A\",$E89=0),\n          0,\n          IF( YEAR($G89)>YEAR(AG89),\n             0,\n             $D89*(1-     DATEDIF($G89,DATE(YEAR(AG89)+1,1,1),\"m\")/(12*'Upgrade Information'!$G89)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F89=\"N/A\",$E89=0),\n          0,\n          IF( YEAR($G89)>YEAR(AK89),\n             0,\n             $D89*(1-     DATEDIF($G89,DATE(YEAR(AK89)+1,1,1),\"m\")/(12*'Upgrade Information'!$G89)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F89=\"N/A\",$E89=0),\n          0,\n          IF( YEAR($G89)>YEAR(AO89),\n             0,\n             $D89*(1-     DATEDIF($G89,DATE(YEAR(AO89)+1,1,1),\"m\")/(12*'Upgrade Information'!$G89)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F89=\"N/A\",$E89=0),\n          0,\n          IF( YEAR($G89)>YEAR(AS89),\n             0,\n             $D89*(1-     DATEDIF($G89,DATE(YEAR(AS89)+1,1,1),\"m\")/(12*'Upgrade Information'!$G89)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F89=\"N/A\",$E89=0),\n          0,\n          IF( YEAR($G89)>YEAR(AW89),\n             0,\n             $D89*(1-     DATEDIF($G89,DATE(YEAR(AW89)+1,1,1),\"m\")/(12*'Upgrade Information'!$G89)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B90","v":"b0110"},null,{"$f":"IF(B90=\"\", 'Upgrade Information'!F90,B90)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E90","v":0},{"$f":"'Upgrade Information'!H90","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C90,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C90,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D90=\"\",\"\",'Upgrade Information'!D90)","v":"2005-10-22"},null,{"$f":"\nIF(F90=\"N/A\",\"N/A\",\n     VLOOKUP($C90,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F90=\"N/A\",$E90=0),\n          0,\n          IF( YEAR($G90)>YEAR(I90),\n             0,\n             $D90*(1-     DATEDIF($G90,DATE(YEAR(I90)+1,1,1),\"m\")/(12*'Upgrade Information'!$G90)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F90=\"N/A\",$E90=0),\n          0,\n          IF( YEAR($G90)>YEAR(M90),\n             0,\n             $D90*(1-     DATEDIF($G90,DATE(YEAR(M90)+1,1,1),\"m\")/(12*'Upgrade Information'!$G90)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F90=\"N/A\",$E90=0),\n          0,\n          IF( YEAR($G90)>YEAR(Q90),\n             0,\n             $D90*(1-     DATEDIF($G90,DATE(YEAR(Q90)+1,1,1),\"m\")/(12*'Upgrade Information'!$G90)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F90=\"N/A\",$E90=0),\n          0,\n          IF( YEAR($G90)>YEAR(U90),\n             0,\n             $D90*(1-     DATEDIF($G90,DATE(YEAR(U90)+1,1,1),\"m\")/(12*'Upgrade Information'!$G90)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F90=\"N/A\",$E90=0),\n          0,\n          IF( YEAR($G90)>YEAR(Y90),\n             0,\n             $D90*(1-     DATEDIF($G90,DATE(YEAR(Y90)+1,1,1),\"m\")/(12*'Upgrade Information'!$G90)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F90=\"N/A\",$E90=0),\n          0,\n          IF( YEAR($G90)>YEAR(AC90),\n             0,\n             $D90*(1-     DATEDIF($G90,DATE(YEAR(AC90)+1,1,1),\"m\")/(12*'Upgrade Information'!$G90)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F90=\"N/A\",$E90=0),\n          0,\n          IF( YEAR($G90)>YEAR(AG90),\n             0,\n             $D90*(1-     DATEDIF($G90,DATE(YEAR(AG90)+1,1,1),\"m\")/(12*'Upgrade Information'!$G90)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F90=\"N/A\",$E90=0),\n          0,\n          IF( YEAR($G90)>YEAR(AK90),\n             0,\n             $D90*(1-     DATEDIF($G90,DATE(YEAR(AK90)+1,1,1),\"m\")/(12*'Upgrade Information'!$G90)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F90=\"N/A\",$E90=0),\n          0,\n          IF( YEAR($G90)>YEAR(AO90),\n             0,\n             $D90*(1-     DATEDIF($G90,DATE(YEAR(AO90)+1,1,1),\"m\")/(12*'Upgrade Information'!$G90)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F90=\"N/A\",$E90=0),\n          0,\n          IF( YEAR($G90)>YEAR(AS90),\n             0,\n             $D90*(1-     DATEDIF($G90,DATE(YEAR(AS90)+1,1,1),\"m\")/(12*'Upgrade Information'!$G90)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F90=\"N/A\",$E90=0),\n          0,\n          IF( YEAR($G90)>YEAR(AW90),\n             0,\n             $D90*(1-     DATEDIF($G90,DATE(YEAR(AW90)+1,1,1),\"m\")/(12*'Upgrade Information'!$G90)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B91","v":"b0113"},null,{"$f":"IF(B91=\"\", 'Upgrade Information'!F91,B91)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E91","v":14200000},{"$f":"'Upgrade Information'!H91","v":366410.14516083832},{"$f":"\n     IF(ISERROR(VLOOKUP($C91,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C91,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D91=\"\",\"\",'Upgrade Information'!D91)","v":"2007-11-08"},null,{"$f":"\nIF(F91=\"N/A\",\"N/A\",\n     VLOOKUP($C91,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F91=\"N/A\",$E91=0),\n          0,\n          IF( YEAR($G91)>YEAR(I91),\n             0,\n             $D91*(1-     DATEDIF($G91,DATE(YEAR(I91)+1,1,1),\"m\")/(12*'Upgrade Information'!$G91)     )\n             )\n     )","v":8306903.4986631842},1434352.5797397066,null,"2024-01-01",{"$f":"\n     IF(OR($F91=\"N/A\",$E91=0),\n          0,\n          IF( YEAR($G91)>YEAR(M91),\n             0,\n             $D91*(1-     DATEDIF($G91,DATE(YEAR(M91)+1,1,1),\"m\")/(12*'Upgrade Information'!$G91)     )\n             )\n     )","v":7940493.3535023453},1387246.5862078888,null,"2025-01-01",{"$f":"\n     IF(OR($F91=\"N/A\",$E91=0),\n          0,\n          IF( YEAR($G91)>YEAR(Q91),\n             0,\n             $D91*(1-     DATEDIF($G91,DATE(YEAR(Q91)+1,1,1),\"m\")/(12*'Upgrade Information'!$G91)     )\n             )\n     )","v":7574083.2083415072},1340140.592676071,null,"2026-01-01",{"$f":"\n     IF(OR($F91=\"N/A\",$E91=0),\n          0,\n          IF( YEAR($G91)>YEAR(U91),\n             0,\n             $D91*(1-     DATEDIF($G91,DATE(YEAR(U91)+1,1,1),\"m\")/(12*'Upgrade Information'!$G91)     )\n             )\n     )","v":7207673.0631806701},1293034.5991442534,null,"2027-01-01",{"$f":"\n     IF(OR($F91=\"N/A\",$E91=0),\n          0,\n          IF( YEAR($G91)>YEAR(Y91),\n             0,\n             $D91*(1-     DATEDIF($G91,DATE(YEAR(Y91)+1,1,1),\"m\")/(12*'Upgrade Information'!$G91)     )\n             )\n     )","v":6841262.9180198302},1245928.6056124354,null,"2028-01-01",{"$f":"\n     IF(OR($F91=\"N/A\",$E91=0),\n          0,\n          IF( YEAR($G91)>YEAR(AC91),\n             0,\n             $D91*(1-     DATEDIF($G91,DATE(YEAR(AC91)+1,1,1),\"m\")/(12*'Upgrade Information'!$G91)     )\n             )\n     )","v":6474852.7728589913},1198822.6120806176,null,"2029-01-01",{"$f":"\n     IF(OR($F91=\"N/A\",$E91=0),\n          0,\n          IF( YEAR($G91)>YEAR(AG91),\n             0,\n             $D91*(1-     DATEDIF($G91,DATE(YEAR(AG91)+1,1,1),\"m\")/(12*'Upgrade Information'!$G91)     )\n             )\n     )","v":6108442.6276981542},1151716.6185488,null,"2030-01-01",{"$f":"\n     IF(OR($F91=\"N/A\",$E91=0),\n          0,\n          IF( YEAR($G91)>YEAR(AK91),\n             0,\n             $D91*(1-     DATEDIF($G91,DATE(YEAR(AK91)+1,1,1),\"m\")/(12*'Upgrade Information'!$G91)     )\n             )\n     )","v":5742032.4825373152},1104610.6250169822,null,"2031-01-01",{"$f":"\n     IF(OR($F91=\"N/A\",$E91=0),\n          0,\n          IF( YEAR($G91)>YEAR(AO91),\n             0,\n             $D91*(1-     DATEDIF($G91,DATE(YEAR(AO91)+1,1,1),\"m\")/(12*'Upgrade Information'!$G91)     )\n             )\n     )","v":5375622.3373764772},1057504.6314851646,null,"2032-01-01",{"$f":"\n     IF(OR($F91=\"N/A\",$E91=0),\n          0,\n          IF( YEAR($G91)>YEAR(AS91),\n             0,\n             $D91*(1-     DATEDIF($G91,DATE(YEAR(AS91)+1,1,1),\"m\")/(12*'Upgrade Information'!$G91)     )\n             )\n     )","v":5009212.1922156382},1010398.6379533466,null,"2033-01-01",{"$f":"\n     IF(OR($F91=\"N/A\",$E91=0),\n          0,\n          IF( YEAR($G91)>YEAR(AW91),\n             0,\n             $D91*(1-     DATEDIF($G91,DATE(YEAR(AW91)+1,1,1),\"m\")/(12*'Upgrade Information'!$G91)     )\n             )\n     )","v":4642802.0470548002},963292.64442152902]
[{"$f":"'Upgrade Information'!B92","v":"b0114"},null,{"$f":"IF(B92=\"\", 'Upgrade Information'!F92,B92)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E92","v":35232000},{"$f":"'Upgrade Information'!H92","v":909110.01650046872},{"$f":"\n     IF(ISERROR(VLOOKUP($C92,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C92,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D92=\"\",\"\",'Upgrade Information'!D92)","v":"2010-11-14"},null,{"$f":"\nIF(F92=\"N/A\",\"N/A\",\n     VLOOKUP($C92,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F92=\"N/A\",$E92=0),\n          0,\n          IF( YEAR($G92)>YEAR(I92),\n             0,\n             $D92*(1-     DATEDIF($G92,DATE(YEAR(I92)+1,1,1),\"m\")/(12*'Upgrade Information'!$G92)     )\n             )\n     )","v":23337810.617452201},3909438.3930794611,null,"2024-01-01",{"$f":"\n     IF(OR($F92=\"N/A\",$E92=0),\n          0,\n          IF( YEAR($G92)>YEAR(M92),\n             0,\n             $D92*(1-     DATEDIF($G92,DATE(YEAR(M92)+1,1,1),\"m\")/(12*'Upgrade Information'!$G92)     )\n             )\n     )","v":22428700.600951735},3792562.4519447433,null,"2025-01-01",{"$f":"\n     IF(OR($F92=\"N/A\",$E92=0),\n          0,\n          IF( YEAR($G92)>YEAR(Q92),\n             0,\n             $D92*(1-     DATEDIF($G92,DATE(YEAR(Q92)+1,1,1),\"m\")/(12*'Upgrade Information'!$G92)     )\n             )\n     )","v":21519590.584451262},3675686.5108100241,null,"2026-01-01",{"$f":"\n     IF(OR($F92=\"N/A\",$E92=0),\n          0,\n          IF( YEAR($G92)>YEAR(U92),\n             0,\n             $D92*(1-     DATEDIF($G92,DATE(YEAR(U92)+1,1,1),\"m\")/(12*'Upgrade Information'!$G92)     )\n             )\n     )","v":20610480.567950796},3558810.5696753059,null,"2027-01-01",{"$f":"\n     IF(OR($F92=\"N/A\",$E92=0),\n          0,\n          IF( YEAR($G92)>YEAR(Y92),\n             0,\n             $D92*(1-     DATEDIF($G92,DATE(YEAR(Y92)+1,1,1),\"m\")/(12*'Upgrade Information'!$G92)     )\n             )\n     )","v":19701370.551450323},3441934.6285405867,null,"2028-01-01",{"$f":"\n     IF(OR($F92=\"N/A\",$E92=0),\n          0,\n          IF( YEAR($G92)>YEAR(AC92),\n             0,\n             $D92*(1-     DATEDIF($G92,DATE(YEAR(AC92)+1,1,1),\"m\")/(12*'Upgrade Information'!$G92)     )\n             )\n     )","v":18792260.534949858},3325058.6874058689,null,"2029-01-01",{"$f":"\n     IF(OR($F92=\"N/A\",$E92=0),\n          0,\n          IF( YEAR($G92)>YEAR(AG92),\n             0,\n             $D92*(1-     DATEDIF($G92,DATE(YEAR(AG92)+1,1,1),\"m\")/(12*'Upgrade Information'!$G92)     )\n             )\n     )","v":17883150.518449392},3208182.7462711507,null,"2030-01-01",{"$f":"\n     IF(OR($F92=\"N/A\",$E92=0),\n          0,\n          IF( YEAR($G92)>YEAR(AK92),\n             0,\n             $D92*(1-     DATEDIF($G92,DATE(YEAR(AK92)+1,1,1),\"m\")/(12*'Upgrade Information'!$G92)     )\n             )\n     )","v":16974040.501948919},3091306.8051364315,null,"2031-01-01",{"$f":"\n     IF(OR($F92=\"N/A\",$E92=0),\n          0,\n          IF( YEAR($G92)>YEAR(AO92),\n             0,\n             $D92*(1-     DATEDIF($G92,DATE(YEAR(AO92)+1,1,1),\"m\")/(12*'Upgrade Information'!$G92)     )\n             )\n     )","v":16064930.48544845},2974430.8640017128,null,"2032-01-01",{"$f":"\n     IF(OR($F92=\"N/A\",$E92=0),\n          0,\n          IF( YEAR($G92)>YEAR(AS92),\n             0,\n             $D92*(1-     DATEDIF($G92,DATE(YEAR(AS92)+1,1,1),\"m\")/(12*'Upgrade Information'!$G92)     )\n             )\n     )","v":15155820.468947982},2857554.9228669945,null,"2033-01-01",{"$f":"\n     IF(OR($F92=\"N/A\",$E92=0),\n          0,\n          IF( YEAR($G92)>YEAR(AW92),\n             0,\n             $D92*(1-     DATEDIF($G92,DATE(YEAR(AW92)+1,1,1),\"m\")/(12*'Upgrade Information'!$G92)     )\n             )\n     )","v":14246710.452447513},2740678.9817322758]
[{"$f":"'Upgrade Information'!B93","v":"b0115"},null,{"$f":"IF(B93=\"\", 'Upgrade Information'!F93,B93)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E93","v":900000},{"$f":"'Upgrade Information'!H93","v":23223.178214419328},{"$f":"\n     IF(ISERROR(VLOOKUP($C93,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C93,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D93=\"\",\"\",'Upgrade Information'!D93)","v":"2005-07-12"},null,{"$f":"\nIF(F93=\"N/A\",\"N/A\",\n     VLOOKUP($C93,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F93=\"N/A\",$E93=0),\n          0,\n          IF( YEAR($G93)>YEAR(I93),\n             0,\n             $D93*(1-     DATEDIF($G93,DATE(YEAR(I93)+1,1,1),\"m\")/(12*'Upgrade Information'!$G93)     )\n             )\n     )","v":472306.46788444405},83943.291221754829,null,"2024-01-01",{"$f":"\n     IF(OR($F93=\"N/A\",$E93=0),\n          0,\n          IF( YEAR($G93)>YEAR(M93),\n             0,\n             $D93*(1-     DATEDIF($G93,DATE(YEAR(M93)+1,1,1),\"m\")/(12*'Upgrade Information'!$G93)     )\n             )\n     )","v":449083.28967002465},80957.70008241426,null,"2025-01-01",{"$f":"\n     IF(OR($F93=\"N/A\",$E93=0),\n          0,\n          IF( YEAR($G93)>YEAR(Q93),\n             0,\n             $D93*(1-     DATEDIF($G93,DATE(YEAR(Q93)+1,1,1),\"m\")/(12*'Upgrade Information'!$G93)     )\n             )\n     )","v":425860.11145560537},77972.108943073705,null,"2026-01-01",{"$f":"\n     IF(OR($F93=\"N/A\",$E93=0),\n          0,\n          IF( YEAR($G93)>YEAR(U93),\n             0,\n             $D93*(1-     DATEDIF($G93,DATE(YEAR(U93)+1,1,1),\"m\")/(12*'Upgrade Information'!$G93)     )\n             )\n     )","v":402636.93324118597},74986.517803733135,null,"2027-01-01",{"$f":"\n     IF(OR($F93=\"N/A\",$E93=0),\n          0,\n          IF( YEAR($G93)>YEAR(Y93),\n             0,\n             $D93*(1-     DATEDIF($G93,DATE(YEAR(Y93)+1,1,1),\"m\")/(12*'Upgrade Information'!$G93)     )\n             )\n     )","v":379413.75502676668},72000.92666439258,null,"2028-01-01",{"$f":"\n     IF(OR($F93=\"N/A\",$E93=0),\n          0,\n          IF( YEAR($G93)>YEAR(AC93),\n             0,\n             $D93*(1-     DATEDIF($G93,DATE(YEAR(AC93)+1,1,1),\"m\")/(12*'Upgrade Information'!$G93)     )\n             )\n     )","v":356190.57681234734},69015.335525052011,null,"2029-01-01",{"$f":"\n     IF(OR($F93=\"N/A\",$E93=0),\n          0,\n          IF( YEAR($G93)>YEAR(AG93),\n             0,\n             $D93*(1-     DATEDIF($G93,DATE(YEAR(AG93)+1,1,1),\"m\")/(12*'Upgrade Information'!$G93)     )\n             )\n     )","v":332967.39859792806},66029.74438571147,null,"2030-01-01",{"$f":"\n     IF(OR($F93=\"N/A\",$E93=0),\n          0,\n          IF( YEAR($G93)>YEAR(AK93),\n             0,\n             $D93*(1-     DATEDIF($G93,DATE(YEAR(AK93)+1,1,1),\"m\")/(12*'Upgrade Information'!$G93)     )\n             )\n     )","v":309744.22038350865},63044.153246370894,null,"2031-01-01",{"$f":"\n     IF(OR($F93=\"N/A\",$E93=0),\n          0,\n          IF( YEAR($G93)>YEAR(AO93),\n             0,\n             $D93*(1-     DATEDIF($G93,DATE(YEAR(AO93)+1,1,1),\"m\")/(12*'Upgrade Information'!$G93)     )\n             )\n     )","v":286521.04216908937},60058.562107030339,null,"2032-01-01",{"$f":"\n     IF(OR($F93=\"N/A\",$E93=0),\n          0,\n          IF( YEAR($G93)>YEAR(AS93),\n             0,\n             $D93*(1-     DATEDIF($G93,DATE(YEAR(AS93)+1,1,1),\"m\")/(12*'Upgrade Information'!$G93)     )\n             )\n     )","v":263297.86395466997},57072.970967689762,null,"2033-01-01",{"$f":"\n     IF(OR($F93=\"N/A\",$E93=0),\n          0,\n          IF( YEAR($G93)>YEAR(AW93),\n             0,\n             $D93*(1-     DATEDIF($G93,DATE(YEAR(AW93)+1,1,1),\"m\")/(12*'Upgrade Information'!$G93)     )\n             )\n     )","v":240074.68574025072},54087.379828349214]
[{"$f":"'Upgrade Information'!B94","v":"b0116"},null,{"$f":"IF(B94=\"\", 'Upgrade Information'!F94,B94)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E94","v":4099999.9999999995},{"$f":"'Upgrade Information'!H94","v":105794.47853235471},{"$f":"\n     IF(ISERROR(VLOOKUP($C94,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C94,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D94=\"\",\"\",'Upgrade Information'!D94)","v":"2005-06-24"},null,{"$f":"\nIF(F94=\"N/A\",\"N/A\",\n     VLOOKUP($C94,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F94=\"N/A\",$E94=0),\n          0,\n          IF( YEAR($G94)>YEAR(I94),\n             0,\n             $D94*(1-     DATEDIF($G94,DATE(YEAR(I94)+1,1,1),\"m\")/(12*'Upgrade Information'!$G94)     )\n             )\n     )","v":2142802.1471514371},381274.9078184297,null,"2024-01-01",{"$f":"\n     IF(OR($F94=\"N/A\",$E94=0),\n          0,\n          IF( YEAR($G94)>YEAR(M94),\n             0,\n             $D94*(1-     DATEDIF($G94,DATE(YEAR(M94)+1,1,1),\"m\")/(12*'Upgrade Information'!$G94)     )\n             )\n     )","v":2037007.6686190828},367673.88151698938,null,"2025-01-01",{"$f":"\n     IF(OR($F94=\"N/A\",$E94=0),\n          0,\n          IF( YEAR($G94)>YEAR(Q94),\n             0,\n             $D94*(1-     DATEDIF($G94,DATE(YEAR(Q94)+1,1,1),\"m\")/(12*'Upgrade Information'!$G94)     )\n             )\n     )","v":1931213.1900867277},354072.855215549,null,"2026-01-01",{"$f":"\n     IF(OR($F94=\"N/A\",$E94=0),\n          0,\n          IF( YEAR($G94)>YEAR(U94),\n             0,\n             $D94*(1-     DATEDIF($G94,DATE(YEAR(U94)+1,1,1),\"m\")/(12*'Upgrade Information'!$G94)     )\n             )\n     )","v":1825418.7115543734},340471.82891410874,null,"2027-01-01",{"$f":"\n     IF(OR($F94=\"N/A\",$E94=0),\n          0,\n          IF( YEAR($G94)>YEAR(Y94),\n             0,\n             $D94*(1-     DATEDIF($G94,DATE(YEAR(Y94)+1,1,1),\"m\")/(12*'Upgrade Information'!$G94)     )\n             )\n     )","v":1719624.2330220183},326870.80261266837,null,"2028-01-01",{"$f":"\n     IF(OR($F94=\"N/A\",$E94=0),\n          0,\n          IF( YEAR($G94)>YEAR(AC94),\n             0,\n             $D94*(1-     DATEDIF($G94,DATE(YEAR(AC94)+1,1,1),\"m\")/(12*'Upgrade Information'!$G94)     )\n             )\n     )","v":1613829.754489664},313269.77631122805,null,"2029-01-01",{"$f":"\n     IF(OR($F94=\"N/A\",$E94=0),\n          0,\n          IF( YEAR($G94)>YEAR(AG94),\n             0,\n             $D94*(1-     DATEDIF($G94,DATE(YEAR(AG94)+1,1,1),\"m\")/(12*'Upgrade Information'!$G94)     )\n             )\n     )","v":1508035.2759573089},299668.75000978768,null,"2030-01-01",{"$f":"\n     IF(OR($F94=\"N/A\",$E94=0),\n          0,\n          IF( YEAR($G94)>YEAR(AK94),\n             0,\n             $D94*(1-     DATEDIF($G94,DATE(YEAR(AK94)+1,1,1),\"m\")/(12*'Upgrade Information'!$G94)     )\n             )\n     )","v":1402240.7974249544},286067.72370834736,null,"2031-01-01",{"$f":"\n     IF(OR($F94=\"N/A\",$E94=0),\n          0,\n          IF( YEAR($G94)>YEAR(AO94),\n             0,\n             $D94*(1-     DATEDIF($G94,DATE(YEAR(AO94)+1,1,1),\"m\")/(12*'Upgrade Information'!$G94)     )\n             )\n     )","v":1296446.3188925995},272466.69740690704,null,"2032-01-01",{"$f":"\n     IF(OR($F94=\"N/A\",$E94=0),\n          0,\n          IF( YEAR($G94)>YEAR(AS94),\n             0,\n             $D94*(1-     DATEDIF($G94,DATE(YEAR(AS94)+1,1,1),\"m\")/(12*'Upgrade Information'!$G94)     )\n             )\n     )","v":1190651.840360245},258865.67110546672,null,"2033-01-01",{"$f":"\n     IF(OR($F94=\"N/A\",$E94=0),\n          0,\n          IF( YEAR($G94)>YEAR(AW94),\n             0,\n             $D94*(1-     DATEDIF($G94,DATE(YEAR(AW94)+1,1,1),\"m\")/(12*'Upgrade Information'!$G94)     )\n             )\n     )","v":1084857.3618278899},245264.64480402635]
[{"$f":"'Upgrade Information'!B95","v":"b0117"},null,{"$f":"IF(B95=\"\", 'Upgrade Information'!F95,B95)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E95","v":3300000},{"$f":"'Upgrade Information'!H95","v":85151.653452870873},{"$f":"\n     IF(ISERROR(VLOOKUP($C95,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C95,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D95=\"\",\"\",'Upgrade Information'!D95)","v":"2005-05-20"},null,{"$f":"\nIF(F95=\"N/A\",\"N/A\",\n     VLOOKUP($C95,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F95=\"N/A\",$E95=0),\n          0,\n          IF( YEAR($G95)>YEAR(I95),\n             0,\n             $D95*(1-     DATEDIF($G95,DATE(YEAR(I95)+1,1,1),\"m\")/(12*'Upgrade Information'!$G95)     )\n             )\n     )","v":1717598.440000816},305967.53989461513,null,"2024-01-01",{"$f":"\n     IF(OR($F95=\"N/A\",$E95=0),\n          0,\n          IF( YEAR($G95)>YEAR(M95),\n             0,\n             $D95*(1-     DATEDIF($G95,DATE(YEAR(M95)+1,1,1),\"m\")/(12*'Upgrade Information'!$G95)     )\n             )\n     )","v":1632446.7865479453},295020.37238369975,null,"2025-01-01",{"$f":"\n     IF(OR($F95=\"N/A\",$E95=0),\n          0,\n          IF( YEAR($G95)>YEAR(Q95),\n             0,\n             $D95*(1-     DATEDIF($G95,DATE(YEAR(Q95)+1,1,1),\"m\")/(12*'Upgrade Information'!$G95)     )\n             )\n     )","v":1547295.1330950747},284073.20487278438,null,"2026-01-01",{"$f":"\n     IF(OR($F95=\"N/A\",$E95=0),\n          0,\n          IF( YEAR($G95)>YEAR(U95),\n             0,\n             $D95*(1-     DATEDIF($G95,DATE(YEAR(U95)+1,1,1),\"m\")/(12*'Upgrade Information'!$G95)     )\n             )\n     )","v":1462143.4796422035},273126.03736186895,null,"2027-01-01",{"$f":"\n     IF(OR($F95=\"N/A\",$E95=0),\n          0,\n          IF( YEAR($G95)>YEAR(Y95),\n             0,\n             $D95*(1-     DATEDIF($G95,DATE(YEAR(Y95)+1,1,1),\"m\")/(12*'Upgrade Information'!$G95)     )\n             )\n     )","v":1376991.8261893329},262178.86985095358,null,"2028-01-01",{"$f":"\n     IF(OR($F95=\"N/A\",$E95=0),\n          0,\n          IF( YEAR($G95)>YEAR(AC95),\n             0,\n             $D95*(1-     DATEDIF($G95,DATE(YEAR(AC95)+1,1,1),\"m\")/(12*'Upgrade Information'!$G95)     )\n             )\n     )","v":1291840.1727364617},251231.70234003817,null,"2029-01-01",{"$f":"\n     IF(OR($F95=\"N/A\",$E95=0),\n          0,\n          IF( YEAR($G95)>YEAR(AG95),\n             0,\n             $D95*(1-     DATEDIF($G95,DATE(YEAR(AG95)+1,1,1),\"m\")/(12*'Upgrade Information'!$G95)     )\n             )\n     )","v":1206688.5192835911},240284.5348291228,null,"2030-01-01",{"$f":"\n     IF(OR($F95=\"N/A\",$E95=0),\n          0,\n          IF( YEAR($G95)>YEAR(AK95),\n             0,\n             $D95*(1-     DATEDIF($G95,DATE(YEAR(AK95)+1,1,1),\"m\")/(12*'Upgrade Information'!$G95)     )\n             )\n     )","v":1121536.8658307199},229337.36731820737,null,"2031-01-01",{"$f":"\n     IF(OR($F95=\"N/A\",$E95=0),\n          0,\n          IF( YEAR($G95)>YEAR(AO95),\n             0,\n             $D95*(1-     DATEDIF($G95,DATE(YEAR(AO95)+1,1,1),\"m\")/(12*'Upgrade Information'!$G95)     )\n             )\n     )","v":1036385.2123778493},218390.199807292,null,"2032-01-01",{"$f":"\n     IF(OR($F95=\"N/A\",$E95=0),\n          0,\n          IF( YEAR($G95)>YEAR(AS95),\n             0,\n             $D95*(1-     DATEDIF($G95,DATE(YEAR(AS95)+1,1,1),\"m\")/(12*'Upgrade Information'!$G95)     )\n             )\n     )","v":951233.55892497825},207443.03229637659,null,"2033-01-01",{"$f":"\n     IF(OR($F95=\"N/A\",$E95=0),\n          0,\n          IF( YEAR($G95)>YEAR(AW95),\n             0,\n             $D95*(1-     DATEDIF($G95,DATE(YEAR(AW95)+1,1,1),\"m\")/(12*'Upgrade Information'!$G95)     )\n             )\n     )","v":866081.90547210746},196495.86478546122]
[{"$f":"'Upgrade Information'!B96","v":"b0118"},null,{"$f":"IF(B96=\"\", 'Upgrade Information'!F96,B96)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E96","v":1300000},{"$f":"'Upgrade Information'!H96","v":33544.590754161254},{"$f":"\n     IF(ISERROR(VLOOKUP($C96,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C96,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D96=\"\",\"\",'Upgrade Information'!D96)","v":"2004-11-11"},null,{"$f":"\nIF(F96=\"N/A\",\"N/A\",\n     VLOOKUP($C96,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F96=\"N/A\",$E96=0),\n          0,\n          IF( YEAR($G96)>YEAR(I96),\n             0,\n             $D96*(1-     DATEDIF($G96,DATE(YEAR(I96)+1,1,1),\"m\")/(12*'Upgrade Information'!$G96)     )\n             )\n     )","v":659857.39310808945},118376.40696391051,null,"2024-01-01",{"$f":"\n     IF(OR($F96=\"N/A\",$E96=0),\n          0,\n          IF( YEAR($G96)>YEAR(M96),\n             0,\n             $D96*(1-     DATEDIF($G96,DATE(YEAR(M96)+1,1,1),\"m\")/(12*'Upgrade Information'!$G96)     )\n             )\n     )","v":626312.8023539281},114063.88642930747,null,"2025-01-01",{"$f":"\n     IF(OR($F96=\"N/A\",$E96=0),\n          0,\n          IF( YEAR($G96)>YEAR(Q96),\n             0,\n             $D96*(1-     DATEDIF($G96,DATE(YEAR(Q96)+1,1,1),\"m\")/(12*'Upgrade Information'!$G96)     )\n             )\n     )","v":592768.21159976686},109751.36589470445,null,"2026-01-01",{"$f":"\n     IF(OR($F96=\"N/A\",$E96=0),\n          0,\n          IF( YEAR($G96)>YEAR(U96),\n             0,\n             $D96*(1-     DATEDIF($G96,DATE(YEAR(U96)+1,1,1),\"m\")/(12*'Upgrade Information'!$G96)     )\n             )\n     )","v":559223.62084560562},105438.8453601014,null,"2027-01-01",{"$f":"\n     IF(OR($F96=\"N/A\",$E96=0),\n          0,\n          IF( YEAR($G96)>YEAR(Y96),\n             0,\n             $D96*(1-     DATEDIF($G96,DATE(YEAR(Y96)+1,1,1),\"m\")/(12*'Upgrade Information'!$G96)     )\n             )\n     )","v":525679.03009144426},101126.32482549836,null,"2028-01-01",{"$f":"\n     IF(OR($F96=\"N/A\",$E96=0),\n          0,\n          IF( YEAR($G96)>YEAR(AC96),\n             0,\n             $D96*(1-     DATEDIF($G96,DATE(YEAR(AC96)+1,1,1),\"m\")/(12*'Upgrade Information'!$G96)     )\n             )\n     )","v":492134.43933728314},96813.80429089535,null,"2029-01-01",{"$f":"\n     IF(OR($F96=\"N/A\",$E96=0),\n          0,\n          IF( YEAR($G96)>YEAR(AG96),\n             0,\n             $D96*(1-     DATEDIF($G96,DATE(YEAR(AG96)+1,1,1),\"m\")/(12*'Upgrade Information'!$G96)     )\n             )\n     )","v":458589.84858312178},92501.283756292309,null,"2030-01-01",{"$f":"\n     IF(OR($F96=\"N/A\",$E96=0),\n          0,\n          IF( YEAR($G96)>YEAR(AK96),\n             0,\n             $D96*(1-     DATEDIF($G96,DATE(YEAR(AK96)+1,1,1),\"m\")/(12*'Upgrade Information'!$G96)     )\n             )\n     )","v":425045.2578289606},88188.763221689267,null,"2031-01-01",{"$f":"\n     IF(OR($F96=\"N/A\",$E96=0),\n          0,\n          IF( YEAR($G96)>YEAR(AO96),\n             0,\n             $D96*(1-     DATEDIF($G96,DATE(YEAR(AO96)+1,1,1),\"m\")/(12*'Upgrade Information'!$G96)     )\n             )\n     )","v":391500.6670747993},83876.242687086225,null,"2032-01-01",{"$f":"\n     IF(OR($F96=\"N/A\",$E96=0),\n          0,\n          IF( YEAR($G96)>YEAR(AS96),\n             0,\n             $D96*(1-     DATEDIF($G96,DATE(YEAR(AS96)+1,1,1),\"m\")/(12*'Upgrade Information'!$G96)     )\n             )\n     )","v":357956.07632063812},79563.722152483213,null,"2033-01-01",{"$f":"\n     IF(OR($F96=\"N/A\",$E96=0),\n          0,\n          IF( YEAR($G96)>YEAR(AW96),\n             0,\n             $D96*(1-     DATEDIF($G96,DATE(YEAR(AW96)+1,1,1),\"m\")/(12*'Upgrade Information'!$G96)     )\n             )\n     )","v":324411.48556647688},75251.201617880171]
[{"$f":"'Upgrade Information'!B97","v":"b0119"},null,{"$f":"IF(B97=\"\", 'Upgrade Information'!F97,B97)","v":"Buckeye Power"},{"$f":"1000000*'Upgrade Information'!E97","v":1300000},{"$f":"'Upgrade Information'!H97","v":29689.060984970874},{"$f":"\n     IF(ISERROR(VLOOKUP($C97,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C97,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":"N/A"},{"$f":"IF('Upgrade Information'!D97=\"\",\"\",'Upgrade Information'!D97)","v":"2006-06-18"},null,{"$f":"\nIF(F97=\"N/A\",\"N/A\",\n     VLOOKUP($C97,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"N/A"},{"$f":"\n     IF(OR($F97=\"N/A\",$E97=0),\n          0,\n          IF( YEAR($G97)>YEAR(I97),\n             0,\n             $D97*(1-     DATEDIF($G97,DATE(YEAR(I97)+1,1,1),\"m\")/(12*'Upgrade Information'!$G97)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F97=\"N/A\",$E97=0),\n          0,\n          IF( YEAR($G97)>YEAR(M97),\n             0,\n             $D97*(1-     DATEDIF($G97,DATE(YEAR(M97)+1,1,1),\"m\")/(12*'Upgrade Information'!$G97)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F97=\"N/A\",$E97=0),\n          0,\n          IF( YEAR($G97)>YEAR(Q97),\n             0,\n             $D97*(1-     DATEDIF($G97,DATE(YEAR(Q97)+1,1,1),\"m\")/(12*'Upgrade Information'!$G97)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F97=\"N/A\",$E97=0),\n          0,\n          IF( YEAR($G97)>YEAR(U97),\n             0,\n             $D97*(1-     DATEDIF($G97,DATE(YEAR(U97)+1,1,1),\"m\")/(12*'Upgrade Information'!$G97)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F97=\"N/A\",$E97=0),\n          0,\n          IF( YEAR($G97)>YEAR(Y97),\n             0,\n             $D97*(1-     DATEDIF($G97,DATE(YEAR(Y97)+1,1,1),\"m\")/(12*'Upgrade Information'!$G97)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F97=\"N/A\",$E97=0),\n          0,\n          IF( YEAR($G97)>YEAR(AC97),\n             0,\n             $D97*(1-     DATEDIF($G97,DATE(YEAR(AC97)+1,1,1),\"m\")/(12*'Upgrade Information'!$G97)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F97=\"N/A\",$E97=0),\n          0,\n          IF( YEAR($G97)>YEAR(AG97),\n             0,\n             $D97*(1-     DATEDIF($G97,DATE(YEAR(AG97)+1,1,1),\"m\")/(12*'Upgrade Information'!$G97)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F97=\"N/A\",$E97=0),\n          0,\n          IF( YEAR($G97)>YEAR(AK97),\n             0,\n             $D97*(1-     DATEDIF($G97,DATE(YEAR(AK97)+1,1,1),\"m\")/(12*'Upgrade Information'!$G97)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F97=\"N/A\",$E97=0),\n          0,\n          IF( YEAR($G97)>YEAR(AO97),\n             0,\n             $D97*(1-     DATEDIF($G97,DATE(YEAR(AO97)+1,1,1),\"m\")/(12*'Upgrade Information'!$G97)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F97=\"N/A\",$E97=0),\n          0,\n          IF( YEAR($G97)>YEAR(AS97),\n             0,\n             $D97*(1-     DATEDIF($G97,DATE(YEAR(AS97)+1,1,1),\"m\")/(12*'Upgrade Information'!$G97)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F97=\"N/A\",$E97=0),\n          0,\n          IF( YEAR($G97)>YEAR(AW97),\n             0,\n             $D97*(1-     DATEDIF($G97,DATE(YEAR(AW97)+1,1,1),\"m\")/(12*'Upgrade Information'!$G97)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B98","v":"b0121"},null,{"$f":"IF(B98=\"\", 'Upgrade Information'!F98,B98)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E98","v":1250000},{"$f":"'Upgrade Information'!H98","v":26595.744680851065},{"$f":"\n     IF(ISERROR(VLOOKUP($C98,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C98,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D98=\"\",\"\",'Upgrade Information'!D98)","v":"2005-07-07"},null,{"$f":"\nIF(F98=\"N/A\",\"N/A\",\n     VLOOKUP($C98,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F98=\"N/A\",$E98=0),\n          0,\n          IF( YEAR($G98)>YEAR(I98),\n             0,\n             $D98*(1-     DATEDIF($G98,DATE(YEAR(I98)+1,1,1),\"m\")/(12*'Upgrade Information'!$G98)     )\n             )\n     )","v":760195.03546099295},96435.622783687955,null,"2024-01-01",{"$f":"\n     IF(OR($F98=\"N/A\",$E98=0),\n          0,\n          IF( YEAR($G98)>YEAR(M98),\n             0,\n             $D98*(1-     DATEDIF($G98,DATE(YEAR(M98)+1,1,1),\"m\")/(12*'Upgrade Information'!$G98)     )\n             )\n     )","v":733599.29078014183},93992.245124113484,null,"2025-01-01",{"$f":"\n     IF(OR($F98=\"N/A\",$E98=0),\n          0,\n          IF( YEAR($G98)>YEAR(Q98),\n             0,\n             $D98*(1-     DATEDIF($G98,DATE(YEAR(Q98)+1,1,1),\"m\")/(12*'Upgrade Information'!$G98)     )\n             )\n     )","v":707003.54609929072},91548.867464538998,null,"2026-01-01",{"$f":"\n     IF(OR($F98=\"N/A\",$E98=0),\n          0,\n          IF( YEAR($G98)>YEAR(U98),\n             0,\n             $D98*(1-     DATEDIF($G98,DATE(YEAR(U98)+1,1,1),\"m\")/(12*'Upgrade Information'!$G98)     )\n             )\n     )","v":680407.80141843972},89105.489804964542,null,"2027-01-01",{"$f":"\n     IF(OR($F98=\"N/A\",$E98=0),\n          0,\n          IF( YEAR($G98)>YEAR(Y98),\n             0,\n             $D98*(1-     DATEDIF($G98,DATE(YEAR(Y98)+1,1,1),\"m\")/(12*'Upgrade Information'!$G98)     )\n             )\n     )","v":653812.0567375886},86662.112145390071,null,"2028-01-01",{"$f":"\n     IF(OR($F98=\"N/A\",$E98=0),\n          0,\n          IF( YEAR($G98)>YEAR(AC98),\n             0,\n             $D98*(1-     DATEDIF($G98,DATE(YEAR(AC98)+1,1,1),\"m\")/(12*'Upgrade Information'!$G98)     )\n             )\n     )","v":627216.3120567376},84218.734485815599,null,"2029-01-01",{"$f":"\n     IF(OR($F98=\"N/A\",$E98=0),\n          0,\n          IF( YEAR($G98)>YEAR(AG98),\n             0,\n             $D98*(1-     DATEDIF($G98,DATE(YEAR(AG98)+1,1,1),\"m\")/(12*'Upgrade Information'!$G98)     )\n             )\n     )","v":600620.5673758866},81775.356826241143,null,"2030-01-01",{"$f":"\n     IF(OR($F98=\"N/A\",$E98=0),\n          0,\n          IF( YEAR($G98)>YEAR(AK98),\n             0,\n             $D98*(1-     DATEDIF($G98,DATE(YEAR(AK98)+1,1,1),\"m\")/(12*'Upgrade Information'!$G98)     )\n             )\n     )","v":574024.82269503549},79331.979166666657,null,"2031-01-01",{"$f":"\n     IF(OR($F98=\"N/A\",$E98=0),\n          0,\n          IF( YEAR($G98)>YEAR(AO98),\n             0,\n             $D98*(1-     DATEDIF($G98,DATE(YEAR(AO98)+1,1,1),\"m\")/(12*'Upgrade Information'!$G98)     )\n             )\n     )","v":547429.07801418437},76888.601507092186,null,"2032-01-01",{"$f":"\n     IF(OR($F98=\"N/A\",$E98=0),\n          0,\n          IF( YEAR($G98)>YEAR(AS98),\n             0,\n             $D98*(1-     DATEDIF($G98,DATE(YEAR(AS98)+1,1,1),\"m\")/(12*'Upgrade Information'!$G98)     )\n             )\n     )","v":520833.33333333331},74445.223847517729,null,"2033-01-01",{"$f":"\n     IF(OR($F98=\"N/A\",$E98=0),\n          0,\n          IF( YEAR($G98)>YEAR(AW98),\n             0,\n             $D98*(1-     DATEDIF($G98,DATE(YEAR(AW98)+1,1,1),\"m\")/(12*'Upgrade Information'!$G98)     )\n             )\n     )","v":494237.58865248231},72001.846187943273]
[{"$f":"'Upgrade Information'!B99","v":"b0122"},null,{"$f":"IF(B99=\"\", 'Upgrade Information'!F99,B99)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E99","v":500000},{"$f":"'Upgrade Information'!H99","v":10638.297872340425},{"$f":"\n     IF(ISERROR(VLOOKUP($C99,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C99,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D99=\"\",\"\",'Upgrade Information'!D99)","v":"2005-05-14"},null,{"$f":"\nIF(F99=\"N/A\",\"N/A\",\n     VLOOKUP($C99,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F99=\"N/A\",$E99=0),\n          0,\n          IF( YEAR($G99)>YEAR(I99),\n             0,\n             $D99*(1-     DATEDIF($G99,DATE(YEAR(I99)+1,1,1),\"m\")/(12*'Upgrade Information'!$G99)     )\n             )\n     )","v":302304.96453900711},38411.357269503547,null,"2024-01-01",{"$f":"\n     IF(OR($F99=\"N/A\",$E99=0),\n          0,\n          IF( YEAR($G99)>YEAR(M99),\n             0,\n             $D99*(1-     DATEDIF($G99,DATE(YEAR(M99)+1,1,1),\"m\")/(12*'Upgrade Information'!$G99)     )\n             )\n     )","v":291666.66666666663},37434.006205673752,null,"2025-01-01",{"$f":"\n     IF(OR($F99=\"N/A\",$E99=0),\n          0,\n          IF( YEAR($G99)>YEAR(Q99),\n             0,\n             $D99*(1-     DATEDIF($G99,DATE(YEAR(Q99)+1,1,1),\"m\")/(12*'Upgrade Information'!$G99)     )\n             )\n     )","v":281028.36879432626},36456.65514184397,null,"2026-01-01",{"$f":"\n     IF(OR($F99=\"N/A\",$E99=0),\n          0,\n          IF( YEAR($G99)>YEAR(U99),\n             0,\n             $D99*(1-     DATEDIF($G99,DATE(YEAR(U99)+1,1,1),\"m\")/(12*'Upgrade Information'!$G99)     )\n             )\n     )","v":270390.07092198578},35479.304078014182,null,"2027-01-01",{"$f":"\n     IF(OR($F99=\"N/A\",$E99=0),\n          0,\n          IF( YEAR($G99)>YEAR(Y99),\n             0,\n             $D99*(1-     DATEDIF($G99,DATE(YEAR(Y99)+1,1,1),\"m\")/(12*'Upgrade Information'!$G99)     )\n             )\n     )","v":259751.77304964536},34501.953014184393,null,"2028-01-01",{"$f":"\n     IF(OR($F99=\"N/A\",$E99=0),\n          0,\n          IF( YEAR($G99)>YEAR(AC99),\n             0,\n             $D99*(1-     DATEDIF($G99,DATE(YEAR(AC99)+1,1,1),\"m\")/(12*'Upgrade Information'!$G99)     )\n             )\n     )","v":249113.47517730496},33524.601950354605,null,"2029-01-01",{"$f":"\n     IF(OR($F99=\"N/A\",$E99=0),\n          0,\n          IF( YEAR($G99)>YEAR(AG99),\n             0,\n             $D99*(1-     DATEDIF($G99,DATE(YEAR(AG99)+1,1,1),\"m\")/(12*'Upgrade Information'!$G99)     )\n             )\n     )","v":238475.17730496454},32547.250886524824,null,"2030-01-01",{"$f":"\n     IF(OR($F99=\"N/A\",$E99=0),\n          0,\n          IF( YEAR($G99)>YEAR(AK99),\n             0,\n             $D99*(1-     DATEDIF($G99,DATE(YEAR(AK99)+1,1,1),\"m\")/(12*'Upgrade Information'!$G99)     )\n             )\n     )","v":227836.87943262409},31569.899822695028,null,"2031-01-01",{"$f":"\n     IF(OR($F99=\"N/A\",$E99=0),\n          0,\n          IF( YEAR($G99)>YEAR(AO99),\n             0,\n             $D99*(1-     DATEDIF($G99,DATE(YEAR(AO99)+1,1,1),\"m\")/(12*'Upgrade Information'!$G99)     )\n             )\n     )","v":217198.5815602837},30592.548758865247,null,"2032-01-01",{"$f":"\n     IF(OR($F99=\"N/A\",$E99=0),\n          0,\n          IF( YEAR($G99)>YEAR(AS99),\n             0,\n             $D99*(1-     DATEDIF($G99,DATE(YEAR(AS99)+1,1,1),\"m\")/(12*'Upgrade Information'!$G99)     )\n             )\n     )","v":206560.28368794327},29615.197695035458,null,"2033-01-01",{"$f":"\n     IF(OR($F99=\"N/A\",$E99=0),\n          0,\n          IF( YEAR($G99)>YEAR(AW99),\n             0,\n             $D99*(1-     DATEDIF($G99,DATE(YEAR(AW99)+1,1,1),\"m\")/(12*'Upgrade Information'!$G99)     )\n             )\n     )","v":195921.98581560282},28637.84663120567]
[{"$f":"'Upgrade Information'!B100","v":"b0123"},null,{"$f":"IF(B100=\"\", 'Upgrade Information'!F100,B100)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E100","v":2700000},{"$f":"'Upgrade Information'!H100","v":50943.396226415098},{"$f":"\n     IF(ISERROR(VLOOKUP($C100,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C100,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D100=\"\",\"\",'Upgrade Information'!D100)","v":"2005-08-01"},null,{"$f":"\nIF(F100=\"N/A\",\"N/A\",\n     VLOOKUP($C100,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F100=\"N/A\",$E100=0),\n          0,\n          IF( YEAR($G100)>YEAR(I100),\n             0,\n             $D100*(1-     DATEDIF($G100,DATE(YEAR(I100)+1,1,1),\"m\")/(12*'Upgrade Information'!$G100)     )\n             )\n     )","v":1761792.4528301887},242056.68488915093,null,"2024-01-01",{"$f":"\n     IF(OR($F100=\"N/A\",$E100=0),\n          0,\n          IF( YEAR($G100)>YEAR(M100),\n             0,\n             $D100*(1-     DATEDIF($G100,DATE(YEAR(M100)+1,1,1),\"m\")/(12*'Upgrade Information'!$G100)     )\n             )\n     )","v":1710849.0566037737},236530.51750613208,null,"2025-01-01",{"$f":"\n     IF(OR($F100=\"N/A\",$E100=0),\n          0,\n          IF( YEAR($G100)>YEAR(Q100),\n             0,\n             $D100*(1-     DATEDIF($G100,DATE(YEAR(Q100)+1,1,1),\"m\")/(12*'Upgrade Information'!$G100)     )\n             )\n     )","v":1659905.6603773583},231004.35012311317,null,"2026-01-01",{"$f":"\n     IF(OR($F100=\"N/A\",$E100=0),\n          0,\n          IF( YEAR($G100)>YEAR(U100),\n             0,\n             $D100*(1-     DATEDIF($G100,DATE(YEAR(U100)+1,1,1),\"m\")/(12*'Upgrade Information'!$G100)     )\n             )\n     )","v":1608962.2641509431},225478.18274009431,null,"2027-01-01",{"$f":"\n     IF(OR($F100=\"N/A\",$E100=0),\n          0,\n          IF( YEAR($G100)>YEAR(Y100),\n             0,\n             $D100*(1-     DATEDIF($G100,DATE(YEAR(Y100)+1,1,1),\"m\")/(12*'Upgrade Information'!$G100)     )\n             )\n     )","v":1558018.8679245282},219952.01535707546,null,"2028-01-01",{"$f":"\n     IF(OR($F100=\"N/A\",$E100=0),\n          0,\n          IF( YEAR($G100)>YEAR(AC100),\n             0,\n             $D100*(1-     DATEDIF($G100,DATE(YEAR(AC100)+1,1,1),\"m\")/(12*'Upgrade Information'!$G100)     )\n             )\n     )","v":1507075.471698113},214425.84797405658,null,"2029-01-01",{"$f":"\n     IF(OR($F100=\"N/A\",$E100=0),\n          0,\n          IF( YEAR($G100)>YEAR(AG100),\n             0,\n             $D100*(1-     DATEDIF($G100,DATE(YEAR(AG100)+1,1,1),\"m\")/(12*'Upgrade Information'!$G100)     )\n             )\n     )","v":1456132.0754716978},208899.6805910377,null,"2030-01-01",{"$f":"\n     IF(OR($F100=\"N/A\",$E100=0),\n          0,\n          IF( YEAR($G100)>YEAR(AK100),\n             0,\n             $D100*(1-     DATEDIF($G100,DATE(YEAR(AK100)+1,1,1),\"m\")/(12*'Upgrade Information'!$G100)     )\n             )\n     )","v":1405188.6792452829},203373.51320801885,null,"2031-01-01",{"$f":"\n     IF(OR($F100=\"N/A\",$E100=0),\n          0,\n          IF( YEAR($G100)>YEAR(AO100),\n             0,\n             $D100*(1-     DATEDIF($G100,DATE(YEAR(AO100)+1,1,1),\"m\")/(12*'Upgrade Information'!$G100)     )\n             )\n     )","v":1354245.2830188677},197847.34582499997,null,"2032-01-01",{"$f":"\n     IF(OR($F100=\"N/A\",$E100=0),\n          0,\n          IF( YEAR($G100)>YEAR(AS100),\n             0,\n             $D100*(1-     DATEDIF($G100,DATE(YEAR(AS100)+1,1,1),\"m\")/(12*'Upgrade Information'!$G100)     )\n             )\n     )","v":1303301.8867924528},192321.17844198112,null,"2033-01-01",{"$f":"\n     IF(OR($F100=\"N/A\",$E100=0),\n          0,\n          IF( YEAR($G100)>YEAR(AW100),\n             0,\n             $D100*(1-     DATEDIF($G100,DATE(YEAR(AW100)+1,1,1),\"m\")/(12*'Upgrade Information'!$G100)     )\n             )\n     )","v":1252358.4905660376},186795.01105896223]
[{"$f":"'Upgrade Information'!B101","v":"b0124.1"},null,{"$f":"IF(B101=\"\", 'Upgrade Information'!F101,B101)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E101","v":800000},{"$f":"'Upgrade Information'!H101","v":15094.33962264151},{"$f":"\n     IF(ISERROR(VLOOKUP($C101,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C101,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D101=\"\",\"\",'Upgrade Information'!D101)","v":"2005-08-10"},null,{"$f":"\nIF(F101=\"N/A\",\"N/A\",\n     VLOOKUP($C101,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F101=\"N/A\",$E101=0),\n          0,\n          IF( YEAR($G101)>YEAR(I101),\n             0,\n             $D101*(1-     DATEDIF($G101,DATE(YEAR(I101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G101)     )\n             )\n     )","v":523270.44025157241},71856.947803773597,null,"2024-01-01",{"$f":"\n     IF(OR($F101=\"N/A\",$E101=0),\n          0,\n          IF( YEAR($G101)>YEAR(M101),\n             0,\n             $D101*(1-     DATEDIF($G101,DATE(YEAR(M101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G101)     )\n             )\n     )","v":508176.1006289309},70219.564875471711,null,"2025-01-01",{"$f":"\n     IF(OR($F101=\"N/A\",$E101=0),\n          0,\n          IF( YEAR($G101)>YEAR(Q101),\n             0,\n             $D101*(1-     DATEDIF($G101,DATE(YEAR(Q101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G101)     )\n             )\n     )","v":493081.76100628928},68582.181947169811,null,"2026-01-01",{"$f":"\n     IF(OR($F101=\"N/A\",$E101=0),\n          0,\n          IF( YEAR($G101)>YEAR(U101),\n             0,\n             $D101*(1-     DATEDIF($G101,DATE(YEAR(U101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G101)     )\n             )\n     )","v":477987.42138364777},66944.799018867925,null,"2027-01-01",{"$f":"\n     IF(OR($F101=\"N/A\",$E101=0),\n          0,\n          IF( YEAR($G101)>YEAR(Y101),\n             0,\n             $D101*(1-     DATEDIF($G101,DATE(YEAR(Y101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G101)     )\n             )\n     )","v":462893.08176100627},65307.416090566039,null,"2028-01-01",{"$f":"\n     IF(OR($F101=\"N/A\",$E101=0),\n          0,\n          IF( YEAR($G101)>YEAR(AC101),\n             0,\n             $D101*(1-     DATEDIF($G101,DATE(YEAR(AC101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G101)     )\n             )\n     )","v":447798.74213836476},63670.033162264153,null,"2029-01-01",{"$f":"\n     IF(OR($F101=\"N/A\",$E101=0),\n          0,\n          IF( YEAR($G101)>YEAR(AG101),\n             0,\n             $D101*(1-     DATEDIF($G101,DATE(YEAR(AG101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G101)     )\n             )\n     )","v":432704.40251572325},62032.650233962268,null,"2030-01-01",{"$f":"\n     IF(OR($F101=\"N/A\",$E101=0),\n          0,\n          IF( YEAR($G101)>YEAR(AK101),\n             0,\n             $D101*(1-     DATEDIF($G101,DATE(YEAR(AK101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G101)     )\n             )\n     )","v":417610.06289308175},60395.267305660382,null,"2031-01-01",{"$f":"\n     IF(OR($F101=\"N/A\",$E101=0),\n          0,\n          IF( YEAR($G101)>YEAR(AO101),\n             0,\n             $D101*(1-     DATEDIF($G101,DATE(YEAR(AO101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G101)     )\n             )\n     )","v":402515.72327044024},58757.884377358481,null,"2032-01-01",{"$f":"\n     IF(OR($F101=\"N/A\",$E101=0),\n          0,\n          IF( YEAR($G101)>YEAR(AS101),\n             0,\n             $D101*(1-     DATEDIF($G101,DATE(YEAR(AS101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G101)     )\n             )\n     )","v":387421.38364779874},57120.501449056595,null,"2033-01-01",{"$f":"\n     IF(OR($F101=\"N/A\",$E101=0),\n          0,\n          IF( YEAR($G101)>YEAR(AW101),\n             0,\n             $D101*(1-     DATEDIF($G101,DATE(YEAR(AW101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G101)     )\n             )\n     )","v":372327.04402515723},55483.11852075471]
[{"$f":"'Upgrade Information'!B102","v":"b0124.2"},null,{"$f":"IF(B102=\"\", 'Upgrade Information'!F102,B102)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E102","v":1000000},{"$f":"'Upgrade Information'!H102","v":18867.924528301886},{"$f":"\n     IF(ISERROR(VLOOKUP($C102,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C102,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D102=\"\",\"\",'Upgrade Information'!D102)","v":"2006-04-10"},null,{"$f":"\nIF(F102=\"N/A\",\"N/A\",\n     VLOOKUP($C102,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F102=\"N/A\",$E102=0),\n          0,\n          IF( YEAR($G102)>YEAR(I102),\n             0,\n             $D102*(1-     DATEDIF($G102,DATE(YEAR(I102)+1,1,1),\"m\")/(12*'Upgrade Information'!$G102)     )\n             )\n     )","v":666666.66666666674},91185.670528301882,null,"2024-01-01",{"$f":"\n     IF(OR($F102=\"N/A\",$E102=0),\n          0,\n          IF( YEAR($G102)>YEAR(M102),\n             0,\n             $D102*(1-     DATEDIF($G102,DATE(YEAR(M102)+1,1,1),\"m\")/(12*'Upgrade Information'!$G102)     )\n             )\n     )","v":647798.74213836482},89138.941867924528,null,"2025-01-01",{"$f":"\n     IF(OR($F102=\"N/A\",$E102=0),\n          0,\n          IF( YEAR($G102)>YEAR(Q102),\n             0,\n             $D102*(1-     DATEDIF($G102,DATE(YEAR(Q102)+1,1,1),\"m\")/(12*'Upgrade Information'!$G102)     )\n             )\n     )","v":628930.81761006301},87092.213207547175,null,"2026-01-01",{"$f":"\n     IF(OR($F102=\"N/A\",$E102=0),\n          0,\n          IF( YEAR($G102)>YEAR(U102),\n             0,\n             $D102*(1-     DATEDIF($G102,DATE(YEAR(U102)+1,1,1),\"m\")/(12*'Upgrade Information'!$G102)     )\n             )\n     )","v":610062.89308176097},85045.484547169806,null,"2027-01-01",{"$f":"\n     IF(OR($F102=\"N/A\",$E102=0),\n          0,\n          IF( YEAR($G102)>YEAR(Y102),\n             0,\n             $D102*(1-     DATEDIF($G102,DATE(YEAR(Y102)+1,1,1),\"m\")/(12*'Upgrade Information'!$G102)     )\n             )\n     )","v":591194.96855345916},82998.755886792453,null,"2028-01-01",{"$f":"\n     IF(OR($F102=\"N/A\",$E102=0),\n          0,\n          IF( YEAR($G102)>YEAR(AC102),\n             0,\n             $D102*(1-     DATEDIF($G102,DATE(YEAR(AC102)+1,1,1),\"m\")/(12*'Upgrade Information'!$G102)     )\n             )\n     )","v":572327.04402515723},80952.027226415084,null,"2029-01-01",{"$f":"\n     IF(OR($F102=\"N/A\",$E102=0),\n          0,\n          IF( YEAR($G102)>YEAR(AG102),\n             0,\n             $D102*(1-     DATEDIF($G102,DATE(YEAR(AG102)+1,1,1),\"m\")/(12*'Upgrade Information'!$G102)     )\n             )\n     )","v":553459.1194968553},78905.298566037731,null,"2030-01-01",{"$f":"\n     IF(OR($F102=\"N/A\",$E102=0),\n          0,\n          IF( YEAR($G102)>YEAR(AK102),\n             0,\n             $D102*(1-     DATEDIF($G102,DATE(YEAR(AK102)+1,1,1),\"m\")/(12*'Upgrade Information'!$G102)     )\n             )\n     )","v":534591.19496855349},76858.569905660377,null,"2031-01-01",{"$f":"\n     IF(OR($F102=\"N/A\",$E102=0),\n          0,\n          IF( YEAR($G102)>YEAR(AO102),\n             0,\n             $D102*(1-     DATEDIF($G102,DATE(YEAR(AO102)+1,1,1),\"m\")/(12*'Upgrade Information'!$G102)     )\n             )\n     )","v":515723.27044025157},74811.841245283009,null,"2032-01-01",{"$f":"\n     IF(OR($F102=\"N/A\",$E102=0),\n          0,\n          IF( YEAR($G102)>YEAR(AS102),\n             0,\n             $D102*(1-     DATEDIF($G102,DATE(YEAR(AS102)+1,1,1),\"m\")/(12*'Upgrade Information'!$G102)     )\n             )\n     )","v":496855.3459119497},72765.112584905655,null,"2033-01-01",{"$f":"\n     IF(OR($F102=\"N/A\",$E102=0),\n          0,\n          IF( YEAR($G102)>YEAR(AW102),\n             0,\n             $D102*(1-     DATEDIF($G102,DATE(YEAR(AW102)+1,1,1),\"m\")/(12*'Upgrade Information'!$G102)     )\n             )\n     )","v":477987.42138364783},70718.383924528302]
[{"$f":"'Upgrade Information'!B103","v":"b0125"},null,{"$f":"IF(B103=\"\", 'Upgrade Information'!F103,B103)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E103","v":100000},{"$f":"'Upgrade Information'!H103","v":2127.6595744680849},{"$f":"\n     IF(ISERROR(VLOOKUP($C103,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C103,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D103=\"\",\"\",'Upgrade Information'!D103)","v":"2005-07-29"},null,{"$f":"\nIF(F103=\"N/A\",\"N/A\",\n     VLOOKUP($C103,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F103=\"N/A\",$E103=0),\n          0,\n          IF( YEAR($G103)>YEAR(I103),\n             0,\n             $D103*(1-     DATEDIF($G103,DATE(YEAR(I103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G103)     )\n             )\n     )","v":60815.602836879436},7714.849822695036,null,"2024-01-01",{"$f":"\n     IF(OR($F103=\"N/A\",$E103=0),\n          0,\n          IF( YEAR($G103)>YEAR(M103),\n             0,\n             $D103*(1-     DATEDIF($G103,DATE(YEAR(M103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G103)     )\n             )\n     )","v":58687.943262411347},7519.3796099290776,null,"2025-01-01",{"$f":"\n     IF(OR($F103=\"N/A\",$E103=0),\n          0,\n          IF( YEAR($G103)>YEAR(Q103),\n             0,\n             $D103*(1-     DATEDIF($G103,DATE(YEAR(Q103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G103)     )\n             )\n     )","v":56560.283687943258},7323.9093971631191,null,"2026-01-01",{"$f":"\n     IF(OR($F103=\"N/A\",$E103=0),\n          0,\n          IF( YEAR($G103)>YEAR(U103),\n             0,\n             $D103*(1-     DATEDIF($G103,DATE(YEAR(U103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G103)     )\n             )\n     )","v":54432.624113475184},7128.4391843971625,null,"2027-01-01",{"$f":"\n     IF(OR($F103=\"N/A\",$E103=0),\n          0,\n          IF( YEAR($G103)>YEAR(Y103),\n             0,\n             $D103*(1-     DATEDIF($G103,DATE(YEAR(Y103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G103)     )\n             )\n     )","v":52304.964539007095},6932.9689716312059,null,"2028-01-01",{"$f":"\n     IF(OR($F103=\"N/A\",$E103=0),\n          0,\n          IF( YEAR($G103)>YEAR(AC103),\n             0,\n             $D103*(1-     DATEDIF($G103,DATE(YEAR(AC103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G103)     )\n             )\n     )","v":50177.304964539006},6737.4987588652475,null,"2029-01-01",{"$f":"\n     IF(OR($F103=\"N/A\",$E103=0),\n          0,\n          IF( YEAR($G103)>YEAR(AG103),\n             0,\n             $D103*(1-     DATEDIF($G103,DATE(YEAR(AG103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G103)     )\n             )\n     )","v":48049.645390070924},6542.0285460992909,null,"2030-01-01",{"$f":"\n     IF(OR($F103=\"N/A\",$E103=0),\n          0,\n          IF( YEAR($G103)>YEAR(AK103),\n             0,\n             $D103*(1-     DATEDIF($G103,DATE(YEAR(AK103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G103)     )\n             )\n     )","v":45921.985815602842},6346.5583333333325,null,"2031-01-01",{"$f":"\n     IF(OR($F103=\"N/A\",$E103=0),\n          0,\n          IF( YEAR($G103)>YEAR(AO103),\n             0,\n             $D103*(1-     DATEDIF($G103,DATE(YEAR(AO103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G103)     )\n             )\n     )","v":43794.326241134753},6151.0881205673759,null,"2032-01-01",{"$f":"\n     IF(OR($F103=\"N/A\",$E103=0),\n          0,\n          IF( YEAR($G103)>YEAR(AS103),\n             0,\n             $D103*(1-     DATEDIF($G103,DATE(YEAR(AS103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G103)     )\n             )\n     )","v":41666.666666666664},5955.6179078014175,null,"2033-01-01",{"$f":"\n     IF(OR($F103=\"N/A\",$E103=0),\n          0,\n          IF( YEAR($G103)>YEAR(AW103),\n             0,\n             $D103*(1-     DATEDIF($G103,DATE(YEAR(AW103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G103)     )\n             )\n     )","v":39539.007092198583},5760.1476950354609]
[{"$f":"'Upgrade Information'!B104","v":"b0126"},null,{"$f":"IF(B104=\"\", 'Upgrade Information'!F104,B104)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E104","v":500000},{"$f":"'Upgrade Information'!H104","v":10638.297872340425},{"$f":"\n     IF(ISERROR(VLOOKUP($C104,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C104,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D104=\"\",\"\",'Upgrade Information'!D104)","v":"2005-05-24"},null,{"$f":"\nIF(F104=\"N/A\",\"N/A\",\n     VLOOKUP($C104,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F104=\"N/A\",$E104=0),\n          0,\n          IF( YEAR($G104)>YEAR(I104),\n             0,\n             $D104*(1-     DATEDIF($G104,DATE(YEAR(I104)+1,1,1),\"m\")/(12*'Upgrade Information'!$G104)     )\n             )\n     )","v":302304.96453900711},38411.357269503547,null,"2024-01-01",{"$f":"\n     IF(OR($F104=\"N/A\",$E104=0),\n          0,\n          IF( YEAR($G104)>YEAR(M104),\n             0,\n             $D104*(1-     DATEDIF($G104,DATE(YEAR(M104)+1,1,1),\"m\")/(12*'Upgrade Information'!$G104)     )\n             )\n     )","v":291666.66666666663},37434.006205673752,null,"2025-01-01",{"$f":"\n     IF(OR($F104=\"N/A\",$E104=0),\n          0,\n          IF( YEAR($G104)>YEAR(Q104),\n             0,\n             $D104*(1-     DATEDIF($G104,DATE(YEAR(Q104)+1,1,1),\"m\")/(12*'Upgrade Information'!$G104)     )\n             )\n     )","v":281028.36879432626},36456.65514184397,null,"2026-01-01",{"$f":"\n     IF(OR($F104=\"N/A\",$E104=0),\n          0,\n          IF( YEAR($G104)>YEAR(U104),\n             0,\n             $D104*(1-     DATEDIF($G104,DATE(YEAR(U104)+1,1,1),\"m\")/(12*'Upgrade Information'!$G104)     )\n             )\n     )","v":270390.07092198578},35479.304078014182,null,"2027-01-01",{"$f":"\n     IF(OR($F104=\"N/A\",$E104=0),\n          0,\n          IF( YEAR($G104)>YEAR(Y104),\n             0,\n             $D104*(1-     DATEDIF($G104,DATE(YEAR(Y104)+1,1,1),\"m\")/(12*'Upgrade Information'!$G104)     )\n             )\n     )","v":259751.77304964536},34501.953014184393,null,"2028-01-01",{"$f":"\n     IF(OR($F104=\"N/A\",$E104=0),\n          0,\n          IF( YEAR($G104)>YEAR(AC104),\n             0,\n             $D104*(1-     DATEDIF($G104,DATE(YEAR(AC104)+1,1,1),\"m\")/(12*'Upgrade Information'!$G104)     )\n             )\n     )","v":249113.47517730496},33524.601950354605,null,"2029-01-01",{"$f":"\n     IF(OR($F104=\"N/A\",$E104=0),\n          0,\n          IF( YEAR($G104)>YEAR(AG104),\n             0,\n             $D104*(1-     DATEDIF($G104,DATE(YEAR(AG104)+1,1,1),\"m\")/(12*'Upgrade Information'!$G104)     )\n             )\n     )","v":238475.17730496454},32547.250886524824,null,"2030-01-01",{"$f":"\n     IF(OR($F104=\"N/A\",$E104=0),\n          0,\n          IF( YEAR($G104)>YEAR(AK104),\n             0,\n             $D104*(1-     DATEDIF($G104,DATE(YEAR(AK104)+1,1,1),\"m\")/(12*'Upgrade Information'!$G104)     )\n             )\n     )","v":227836.87943262409},31569.899822695028,null,"2031-01-01",{"$f":"\n     IF(OR($F104=\"N/A\",$E104=0),\n          0,\n          IF( YEAR($G104)>YEAR(AO104),\n             0,\n             $D104*(1-     DATEDIF($G104,DATE(YEAR(AO104)+1,1,1),\"m\")/(12*'Upgrade Information'!$G104)     )\n             )\n     )","v":217198.5815602837},30592.548758865247,null,"2032-01-01",{"$f":"\n     IF(OR($F104=\"N/A\",$E104=0),\n          0,\n          IF( YEAR($G104)>YEAR(AS104),\n             0,\n             $D104*(1-     DATEDIF($G104,DATE(YEAR(AS104)+1,1,1),\"m\")/(12*'Upgrade Information'!$G104)     )\n             )\n     )","v":206560.28368794327},29615.197695035458,null,"2033-01-01",{"$f":"\n     IF(OR($F104=\"N/A\",$E104=0),\n          0,\n          IF( YEAR($G104)>YEAR(AW104),\n             0,\n             $D104*(1-     DATEDIF($G104,DATE(YEAR(AW104)+1,1,1),\"m\")/(12*'Upgrade Information'!$G104)     )\n             )\n     )","v":195921.98581560282},28637.84663120567]
[{"$f":"'Upgrade Information'!B105","v":"b0127"},null,{"$f":"IF(B105=\"\", 'Upgrade Information'!F105,B105)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E105","v":500000},{"$f":"'Upgrade Information'!H105","v":10638.297872340425},{"$f":"\n     IF(ISERROR(VLOOKUP($C105,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C105,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D105=\"\",\"\",'Upgrade Information'!D105)","v":"2005-05-28"},null,{"$f":"\nIF(F105=\"N/A\",\"N/A\",\n     VLOOKUP($C105,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F105=\"N/A\",$E105=0),\n          0,\n          IF( YEAR($G105)>YEAR(I105),\n             0,\n             $D105*(1-     DATEDIF($G105,DATE(YEAR(I105)+1,1,1),\"m\")/(12*'Upgrade Information'!$G105)     )\n             )\n     )","v":302304.96453900711},38411.357269503547,null,"2024-01-01",{"$f":"\n     IF(OR($F105=\"N/A\",$E105=0),\n          0,\n          IF( YEAR($G105)>YEAR(M105),\n             0,\n             $D105*(1-     DATEDIF($G105,DATE(YEAR(M105)+1,1,1),\"m\")/(12*'Upgrade Information'!$G105)     )\n             )\n     )","v":291666.66666666663},37434.006205673752,null,"2025-01-01",{"$f":"\n     IF(OR($F105=\"N/A\",$E105=0),\n          0,\n          IF( YEAR($G105)>YEAR(Q105),\n             0,\n             $D105*(1-     DATEDIF($G105,DATE(YEAR(Q105)+1,1,1),\"m\")/(12*'Upgrade Information'!$G105)     )\n             )\n     )","v":281028.36879432626},36456.65514184397,null,"2026-01-01",{"$f":"\n     IF(OR($F105=\"N/A\",$E105=0),\n          0,\n          IF( YEAR($G105)>YEAR(U105),\n             0,\n             $D105*(1-     DATEDIF($G105,DATE(YEAR(U105)+1,1,1),\"m\")/(12*'Upgrade Information'!$G105)     )\n             )\n     )","v":270390.07092198578},35479.304078014182,null,"2027-01-01",{"$f":"\n     IF(OR($F105=\"N/A\",$E105=0),\n          0,\n          IF( YEAR($G105)>YEAR(Y105),\n             0,\n             $D105*(1-     DATEDIF($G105,DATE(YEAR(Y105)+1,1,1),\"m\")/(12*'Upgrade Information'!$G105)     )\n             )\n     )","v":259751.77304964536},34501.953014184393,null,"2028-01-01",{"$f":"\n     IF(OR($F105=\"N/A\",$E105=0),\n          0,\n          IF( YEAR($G105)>YEAR(AC105),\n             0,\n             $D105*(1-     DATEDIF($G105,DATE(YEAR(AC105)+1,1,1),\"m\")/(12*'Upgrade Information'!$G105)     )\n             )\n     )","v":249113.47517730496},33524.601950354605,null,"2029-01-01",{"$f":"\n     IF(OR($F105=\"N/A\",$E105=0),\n          0,\n          IF( YEAR($G105)>YEAR(AG105),\n             0,\n             $D105*(1-     DATEDIF($G105,DATE(YEAR(AG105)+1,1,1),\"m\")/(12*'Upgrade Information'!$G105)     )\n             )\n     )","v":238475.17730496454},32547.250886524824,null,"2030-01-01",{"$f":"\n     IF(OR($F105=\"N/A\",$E105=0),\n          0,\n          IF( YEAR($G105)>YEAR(AK105),\n             0,\n             $D105*(1-     DATEDIF($G105,DATE(YEAR(AK105)+1,1,1),\"m\")/(12*'Upgrade Information'!$G105)     )\n             )\n     )","v":227836.87943262409},31569.899822695028,null,"2031-01-01",{"$f":"\n     IF(OR($F105=\"N/A\",$E105=0),\n          0,\n          IF( YEAR($G105)>YEAR(AO105),\n             0,\n             $D105*(1-     DATEDIF($G105,DATE(YEAR(AO105)+1,1,1),\"m\")/(12*'Upgrade Information'!$G105)     )\n             )\n     )","v":217198.5815602837},30592.548758865247,null,"2032-01-01",{"$f":"\n     IF(OR($F105=\"N/A\",$E105=0),\n          0,\n          IF( YEAR($G105)>YEAR(AS105),\n             0,\n             $D105*(1-     DATEDIF($G105,DATE(YEAR(AS105)+1,1,1),\"m\")/(12*'Upgrade Information'!$G105)     )\n             )\n     )","v":206560.28368794327},29615.197695035458,null,"2033-01-01",{"$f":"\n     IF(OR($F105=\"N/A\",$E105=0),\n          0,\n          IF( YEAR($G105)>YEAR(AW105),\n             0,\n             $D105*(1-     DATEDIF($G105,DATE(YEAR(AW105)+1,1,1),\"m\")/(12*'Upgrade Information'!$G105)     )\n             )\n     )","v":195921.98581560282},28637.84663120567]
[{"$f":"'Upgrade Information'!B106","v":"b0128"},null,{"$f":"IF(B106=\"\", 'Upgrade Information'!F106,B106)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E106","v":400000},{"$f":"'Upgrade Information'!H106","v":9439.9999999999982},{"$f":"\n     IF(ISERROR(VLOOKUP($C106,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C106,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D106=\"\",\"\",'Upgrade Information'!D106)","v":"2005-05-12"},null,{"$f":"\nIF(F106=\"N/A\",\"N/A\",\n     VLOOKUP($C106,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F106=\"N/A\",$E106=0),\n          0,\n          IF( YEAR($G106)>YEAR(I106),\n             0,\n             $D106*(1-     DATEDIF($G106,DATE(YEAR(I106)+1,1,1),\"m\")/(12*'Upgrade Information'!$G106)     )\n             )\n     )","v":224573.33333333337},41515.152136093238,null,"2024-06-01",{"$f":"\n     IF(OR($F106=\"N/A\",$E106=0),\n          0,\n          IF( YEAR($G106)>YEAR(M106),\n             0,\n             $D106*(1-     DATEDIF($G106,DATE(YEAR(M106)+1,1,1),\"m\")/(12*'Upgrade Information'!$G106)     )\n             )\n     )","v":215133.33333333334},40166.864555949913,null,"2025-06-01",{"$f":"\n     IF(OR($F106=\"N/A\",$E106=0),\n          0,\n          IF( YEAR($G106)>YEAR(Q106),\n             0,\n             $D106*(1-     DATEDIF($G106,DATE(YEAR(Q106)+1,1,1),\"m\")/(12*'Upgrade Information'!$G106)     )\n             )\n     )","v":205693.33333333331},38818.57697580658,null,"2026-06-01",{"$f":"\n     IF(OR($F106=\"N/A\",$E106=0),\n          0,\n          IF( YEAR($G106)>YEAR(U106),\n             0,\n             $D106*(1-     DATEDIF($G106,DATE(YEAR(U106)+1,1,1),\"m\")/(12*'Upgrade Information'!$G106)     )\n             )\n     )","v":196253.33333333334},37470.289395663262,null,"2027-06-01",{"$f":"\n     IF(OR($F106=\"N/A\",$E106=0),\n          0,\n          IF( YEAR($G106)>YEAR(Y106),\n             0,\n             $D106*(1-     DATEDIF($G106,DATE(YEAR(Y106)+1,1,1),\"m\")/(12*'Upgrade Information'!$G106)     )\n             )\n     )","v":186813.33333333337},36122.001815519943,null,"2028-06-01",{"$f":"\n     IF(OR($F106=\"N/A\",$E106=0),\n          0,\n          IF( YEAR($G106)>YEAR(AC106),\n             0,\n             $D106*(1-     DATEDIF($G106,DATE(YEAR(AC106)+1,1,1),\"m\")/(12*'Upgrade Information'!$G106)     )\n             )\n     )","v":177373.33333333334},34773.71423537661,null,"2029-06-01",{"$f":"\n     IF(OR($F106=\"N/A\",$E106=0),\n          0,\n          IF( YEAR($G106)>YEAR(AG106),\n             0,\n             $D106*(1-     DATEDIF($G106,DATE(YEAR(AG106)+1,1,1),\"m\")/(12*'Upgrade Information'!$G106)     )\n             )\n     )","v":167933.33333333334},33425.426655233292,null,"2030-06-01",{"$f":"\n     IF(OR($F106=\"N/A\",$E106=0),\n          0,\n          IF( YEAR($G106)>YEAR(AK106),\n             0,\n             $D106*(1-     DATEDIF($G106,DATE(YEAR(AK106)+1,1,1),\"m\")/(12*'Upgrade Information'!$G106)     )\n             )\n     )","v":158493.33333333337},32077.139075089966,null,"2031-06-01",{"$f":"\n     IF(OR($F106=\"N/A\",$E106=0),\n          0,\n          IF( YEAR($G106)>YEAR(AO106),\n             0,\n             $D106*(1-     DATEDIF($G106,DATE(YEAR(AO106)+1,1,1),\"m\")/(12*'Upgrade Information'!$G106)     )\n             )\n     )","v":149053.33333333334},30728.851494946641,null,"2032-06-01",{"$f":"\n     IF(OR($F106=\"N/A\",$E106=0),\n          0,\n          IF( YEAR($G106)>YEAR(AS106),\n             0,\n             $D106*(1-     DATEDIF($G106,DATE(YEAR(AS106)+1,1,1),\"m\")/(12*'Upgrade Information'!$G106)     )\n             )\n     )","v":139613.33333333337},29380.563914803322,null,"2033-06-01",{"$f":"\n     IF(OR($F106=\"N/A\",$E106=0),\n          0,\n          IF( YEAR($G106)>YEAR(AW106),\n             0,\n             $D106*(1-     DATEDIF($G106,DATE(YEAR(AW106)+1,1,1),\"m\")/(12*'Upgrade Information'!$G106)     )\n             )\n     )","v":130173.33333333334},28032.27633465999]
[{"$f":"'Upgrade Information'!B107","v":"b0129"},null,{"$f":"IF(B107=\"\", 'Upgrade Information'!F107,B107)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E107","v":500000},{"$f":"'Upgrade Information'!H107","v":10638.297872340425},{"$f":"\n     IF(ISERROR(VLOOKUP($C107,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C107,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D107=\"\",\"\",'Upgrade Information'!D107)","v":"2006-05-25"},null,{"$f":"\nIF(F107=\"N/A\",\"N/A\",\n     VLOOKUP($C107,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F107=\"N/A\",$E107=0),\n          0,\n          IF( YEAR($G107)>YEAR(I107),\n             0,\n             $D107*(1-     DATEDIF($G107,DATE(YEAR(I107)+1,1,1),\"m\")/(12*'Upgrade Information'!$G107)     )\n             )\n     )","v":312943.26241134753},39388.708333333336,null,"2024-01-01",{"$f":"\n     IF(OR($F107=\"N/A\",$E107=0),\n          0,\n          IF( YEAR($G107)>YEAR(M107),\n             0,\n             $D107*(1-     DATEDIF($G107,DATE(YEAR(M107)+1,1,1),\"m\")/(12*'Upgrade Information'!$G107)     )\n             )\n     )","v":302304.96453900711},38411.357269503547,null,"2025-01-01",{"$f":"\n     IF(OR($F107=\"N/A\",$E107=0),\n          0,\n          IF( YEAR($G107)>YEAR(Q107),\n             0,\n             $D107*(1-     DATEDIF($G107,DATE(YEAR(Q107)+1,1,1),\"m\")/(12*'Upgrade Information'!$G107)     )\n             )\n     )","v":291666.66666666663},37434.006205673752,null,"2026-01-01",{"$f":"\n     IF(OR($F107=\"N/A\",$E107=0),\n          0,\n          IF( YEAR($G107)>YEAR(U107),\n             0,\n             $D107*(1-     DATEDIF($G107,DATE(YEAR(U107)+1,1,1),\"m\")/(12*'Upgrade Information'!$G107)     )\n             )\n     )","v":281028.36879432626},36456.65514184397,null,"2027-01-01",{"$f":"\n     IF(OR($F107=\"N/A\",$E107=0),\n          0,\n          IF( YEAR($G107)>YEAR(Y107),\n             0,\n             $D107*(1-     DATEDIF($G107,DATE(YEAR(Y107)+1,1,1),\"m\")/(12*'Upgrade Information'!$G107)     )\n             )\n     )","v":270390.07092198578},35479.304078014182,null,"2028-01-01",{"$f":"\n     IF(OR($F107=\"N/A\",$E107=0),\n          0,\n          IF( YEAR($G107)>YEAR(AC107),\n             0,\n             $D107*(1-     DATEDIF($G107,DATE(YEAR(AC107)+1,1,1),\"m\")/(12*'Upgrade Information'!$G107)     )\n             )\n     )","v":259751.77304964536},34501.953014184393,null,"2029-01-01",{"$f":"\n     IF(OR($F107=\"N/A\",$E107=0),\n          0,\n          IF( YEAR($G107)>YEAR(AG107),\n             0,\n             $D107*(1-     DATEDIF($G107,DATE(YEAR(AG107)+1,1,1),\"m\")/(12*'Upgrade Information'!$G107)     )\n             )\n     )","v":249113.47517730496},33524.601950354605,null,"2030-01-01",{"$f":"\n     IF(OR($F107=\"N/A\",$E107=0),\n          0,\n          IF( YEAR($G107)>YEAR(AK107),\n             0,\n             $D107*(1-     DATEDIF($G107,DATE(YEAR(AK107)+1,1,1),\"m\")/(12*'Upgrade Information'!$G107)     )\n             )\n     )","v":238475.17730496454},32547.250886524824,null,"2031-01-01",{"$f":"\n     IF(OR($F107=\"N/A\",$E107=0),\n          0,\n          IF( YEAR($G107)>YEAR(AO107),\n             0,\n             $D107*(1-     DATEDIF($G107,DATE(YEAR(AO107)+1,1,1),\"m\")/(12*'Upgrade Information'!$G107)     )\n             )\n     )","v":227836.87943262409},31569.899822695028,null,"2032-01-01",{"$f":"\n     IF(OR($F107=\"N/A\",$E107=0),\n          0,\n          IF( YEAR($G107)>YEAR(AS107),\n             0,\n             $D107*(1-     DATEDIF($G107,DATE(YEAR(AS107)+1,1,1),\"m\")/(12*'Upgrade Information'!$G107)     )\n             )\n     )","v":217198.5815602837},30592.548758865247,null,"2033-01-01",{"$f":"\n     IF(OR($F107=\"N/A\",$E107=0),\n          0,\n          IF( YEAR($G107)>YEAR(AW107),\n             0,\n             $D107*(1-     DATEDIF($G107,DATE(YEAR(AW107)+1,1,1),\"m\")/(12*'Upgrade Information'!$G107)     )\n             )\n     )","v":206560.28368794327},29615.197695035458]
[{"$f":"'Upgrade Information'!B108","v":"b0130"},null,{"$f":"IF(B108=\"\", 'Upgrade Information'!F108,B108)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E108","v":20000000},{"$f":"'Upgrade Information'!H108","v":425531.91489361704},{"$f":"\n     IF(ISERROR(VLOOKUP($C108,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C108,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D108=\"\",\"\",'Upgrade Information'!D108)","v":"2006-05-19"},null,{"$f":"\nIF(F108=\"N/A\",\"N/A\",\n     VLOOKUP($C108,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F108=\"N/A\",$E108=0),\n          0,\n          IF( YEAR($G108)>YEAR(I108),\n             0,\n             $D108*(1-     DATEDIF($G108,DATE(YEAR(I108)+1,1,1),\"m\")/(12*'Upgrade Information'!$G108)     )\n             )\n     )","v":12517730.4964539},1575548.333333333,null,"2024-01-01",{"$f":"\n     IF(OR($F108=\"N/A\",$E108=0),\n          0,\n          IF( YEAR($G108)>YEAR(M108),\n             0,\n             $D108*(1-     DATEDIF($G108,DATE(YEAR(M108)+1,1,1),\"m\")/(12*'Upgrade Information'!$G108)     )\n             )\n     )","v":12092198.581560286},1536454.2907801419,null,"2025-01-01",{"$f":"\n     IF(OR($F108=\"N/A\",$E108=0),\n          0,\n          IF( YEAR($G108)>YEAR(Q108),\n             0,\n             $D108*(1-     DATEDIF($G108,DATE(YEAR(Q108)+1,1,1),\"m\")/(12*'Upgrade Information'!$G108)     )\n             )\n     )","v":11666666.666666666},1497360.2482269504,null,"2026-01-01",{"$f":"\n     IF(OR($F108=\"N/A\",$E108=0),\n          0,\n          IF( YEAR($G108)>YEAR(U108),\n             0,\n             $D108*(1-     DATEDIF($G108,DATE(YEAR(U108)+1,1,1),\"m\")/(12*'Upgrade Information'!$G108)     )\n             )\n     )","v":11241134.75177305},1458266.2056737589,null,"2027-01-01",{"$f":"\n     IF(OR($F108=\"N/A\",$E108=0),\n          0,\n          IF( YEAR($G108)>YEAR(Y108),\n             0,\n             $D108*(1-     DATEDIF($G108,DATE(YEAR(Y108)+1,1,1),\"m\")/(12*'Upgrade Information'!$G108)     )\n             )\n     )","v":10815602.836879432},1419172.1631205673,null,"2028-01-01",{"$f":"\n     IF(OR($F108=\"N/A\",$E108=0),\n          0,\n          IF( YEAR($G108)>YEAR(AC108),\n             0,\n             $D108*(1-     DATEDIF($G108,DATE(YEAR(AC108)+1,1,1),\"m\")/(12*'Upgrade Information'!$G108)     )\n             )\n     )","v":10390070.921985814},1380078.1205673758,null,"2029-01-01",{"$f":"\n     IF(OR($F108=\"N/A\",$E108=0),\n          0,\n          IF( YEAR($G108)>YEAR(AG108),\n             0,\n             $D108*(1-     DATEDIF($G108,DATE(YEAR(AG108)+1,1,1),\"m\")/(12*'Upgrade Information'!$G108)     )\n             )\n     )","v":9964539.0070921984},1340984.0780141843,null,"2030-01-01",{"$f":"\n     IF(OR($F108=\"N/A\",$E108=0),\n          0,\n          IF( YEAR($G108)>YEAR(AK108),\n             0,\n             $D108*(1-     DATEDIF($G108,DATE(YEAR(AK108)+1,1,1),\"m\")/(12*'Upgrade Information'!$G108)     )\n             )\n     )","v":9539007.0921985824},1301890.0354609929,null,"2031-01-01",{"$f":"\n     IF(OR($F108=\"N/A\",$E108=0),\n          0,\n          IF( YEAR($G108)>YEAR(AO108),\n             0,\n             $D108*(1-     DATEDIF($G108,DATE(YEAR(AO108)+1,1,1),\"m\")/(12*'Upgrade Information'!$G108)     )\n             )\n     )","v":9113475.1773049645},1262795.9929078014,null,"2032-01-01",{"$f":"\n     IF(OR($F108=\"N/A\",$E108=0),\n          0,\n          IF( YEAR($G108)>YEAR(AS108),\n             0,\n             $D108*(1-     DATEDIF($G108,DATE(YEAR(AS108)+1,1,1),\"m\")/(12*'Upgrade Information'!$G108)     )\n             )\n     )","v":8687943.2624113485},1223701.9503546101,null,"2033-01-01",{"$f":"\n     IF(OR($F108=\"N/A\",$E108=0),\n          0,\n          IF( YEAR($G108)>YEAR(AW108),\n             0,\n             $D108*(1-     DATEDIF($G108,DATE(YEAR(AW108)+1,1,1),\"m\")/(12*'Upgrade Information'!$G108)     )\n             )\n     )","v":8262411.3475177307},1184607.9078014186]
[{"$f":"'Upgrade Information'!B109","v":"b0132"},null,{"$f":"IF(B109=\"\", 'Upgrade Information'!F109,B109)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E109","v":4400000},{"$f":"'Upgrade Information'!H109","v":83018.867924528298},{"$f":"\n     IF(ISERROR(VLOOKUP($C109,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C109,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D109=\"\",\"\",'Upgrade Information'!D109)","v":"2007-05-31"},null,{"$f":"\nIF(F109=\"N/A\",\"N/A\",\n     VLOOKUP($C109,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F109=\"N/A\",$E109=0),\n          0,\n          IF( YEAR($G109)>YEAR(I109),\n             0,\n             $D109*(1-     DATEDIF($G109,DATE(YEAR(I109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G109)     )\n             )\n     )","v":3023270.4402515725},410973.02360566042,null,"2024-01-01",{"$f":"\n     IF(OR($F109=\"N/A\",$E109=0),\n          0,\n          IF( YEAR($G109)>YEAR(M109),\n             0,\n             $D109*(1-     DATEDIF($G109,DATE(YEAR(M109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G109)     )\n             )\n     )","v":2940251.5723270443},401967.41750000004,null,"2025-01-01",{"$f":"\n     IF(OR($F109=\"N/A\",$E109=0),\n          0,\n          IF( YEAR($G109)>YEAR(Q109),\n             0,\n             $D109*(1-     DATEDIF($G109,DATE(YEAR(Q109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G109)     )\n             )\n     )","v":2857232.7044025157},392961.8113943396,null,"2026-01-01",{"$f":"\n     IF(OR($F109=\"N/A\",$E109=0),\n          0,\n          IF( YEAR($G109)>YEAR(U109),\n             0,\n             $D109*(1-     DATEDIF($G109,DATE(YEAR(U109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G109)     )\n             )\n     )","v":2774213.8364779875},383956.20528867922,null,"2027-01-01",{"$f":"\n     IF(OR($F109=\"N/A\",$E109=0),\n          0,\n          IF( YEAR($G109)>YEAR(Y109),\n             0,\n             $D109*(1-     DATEDIF($G109,DATE(YEAR(Y109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G109)     )\n             )\n     )","v":2691194.9685534593},374950.5991830189,null,"2028-01-01",{"$f":"\n     IF(OR($F109=\"N/A\",$E109=0),\n          0,\n          IF( YEAR($G109)>YEAR(AC109),\n             0,\n             $D109*(1-     DATEDIF($G109,DATE(YEAR(AC109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G109)     )\n             )\n     )","v":2608176.1006289311},365944.99307735852,null,"2029-01-01",{"$f":"\n     IF(OR($F109=\"N/A\",$E109=0),\n          0,\n          IF( YEAR($G109)>YEAR(AG109),\n             0,\n             $D109*(1-     DATEDIF($G109,DATE(YEAR(AG109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G109)     )\n             )\n     )","v":2525157.2327044029},356939.38697169814,null,"2030-01-01",{"$f":"\n     IF(OR($F109=\"N/A\",$E109=0),\n          0,\n          IF( YEAR($G109)>YEAR(AK109),\n             0,\n             $D109*(1-     DATEDIF($G109,DATE(YEAR(AK109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G109)     )\n             )\n     )","v":2442138.3647798742},347933.78086603776,null,"2031-01-01",{"$f":"\n     IF(OR($F109=\"N/A\",$E109=0),\n          0,\n          IF( YEAR($G109)>YEAR(AO109),\n             0,\n             $D109*(1-     DATEDIF($G109,DATE(YEAR(AO109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G109)     )\n             )\n     )","v":2359119.496855346},338928.17476037738,null,"2032-01-01",{"$f":"\n     IF(OR($F109=\"N/A\",$E109=0),\n          0,\n          IF( YEAR($G109)>YEAR(AS109),\n             0,\n             $D109*(1-     DATEDIF($G109,DATE(YEAR(AS109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G109)     )\n             )\n     )","v":2276100.6289308178},329922.568654717,null,"2033-01-01",{"$f":"\n     IF(OR($F109=\"N/A\",$E109=0),\n          0,\n          IF( YEAR($G109)>YEAR(AW109),\n             0,\n             $D109*(1-     DATEDIF($G109,DATE(YEAR(AW109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G109)     )\n             )\n     )","v":2193081.7610062892},320916.96254905657]
[{"$f":"'Upgrade Information'!B110","v":"b0132.1"},null,{"$f":"IF(B110=\"\", 'Upgrade Information'!F110,B110)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E110","v":1000000},{"$f":"'Upgrade Information'!H110","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C110,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C110,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D110=\"\",\"\",'Upgrade Information'!D110)","v":""},null,{"$f":"\nIF(F110=\"N/A\",\"N/A\",\n     VLOOKUP($C110,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F110=\"N/A\",$E110=0),\n          0,\n          IF( YEAR($G110)>YEAR(I110),\n             0,\n             $D110*(1-     DATEDIF($G110,DATE(YEAR(I110)+1,1,1),\"m\")/(12*'Upgrade Information'!$G110)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F110=\"N/A\",$E110=0),\n          0,\n          IF( YEAR($G110)>YEAR(M110),\n             0,\n             $D110*(1-     DATEDIF($G110,DATE(YEAR(M110)+1,1,1),\"m\")/(12*'Upgrade Information'!$G110)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F110=\"N/A\",$E110=0),\n          0,\n          IF( YEAR($G110)>YEAR(Q110),\n             0,\n             $D110*(1-     DATEDIF($G110,DATE(YEAR(Q110)+1,1,1),\"m\")/(12*'Upgrade Information'!$G110)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F110=\"N/A\",$E110=0),\n          0,\n          IF( YEAR($G110)>YEAR(U110),\n             0,\n             $D110*(1-     DATEDIF($G110,DATE(YEAR(U110)+1,1,1),\"m\")/(12*'Upgrade Information'!$G110)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F110=\"N/A\",$E110=0),\n          0,\n          IF( YEAR($G110)>YEAR(Y110),\n             0,\n             $D110*(1-     DATEDIF($G110,DATE(YEAR(Y110)+1,1,1),\"m\")/(12*'Upgrade Information'!$G110)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F110=\"N/A\",$E110=0),\n          0,\n          IF( YEAR($G110)>YEAR(AC110),\n             0,\n             $D110*(1-     DATEDIF($G110,DATE(YEAR(AC110)+1,1,1),\"m\")/(12*'Upgrade Information'!$G110)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F110=\"N/A\",$E110=0),\n          0,\n          IF( YEAR($G110)>YEAR(AG110),\n             0,\n             $D110*(1-     DATEDIF($G110,DATE(YEAR(AG110)+1,1,1),\"m\")/(12*'Upgrade Information'!$G110)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F110=\"N/A\",$E110=0),\n          0,\n          IF( YEAR($G110)>YEAR(AK110),\n             0,\n             $D110*(1-     DATEDIF($G110,DATE(YEAR(AK110)+1,1,1),\"m\")/(12*'Upgrade Information'!$G110)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F110=\"N/A\",$E110=0),\n          0,\n          IF( YEAR($G110)>YEAR(AO110),\n             0,\n             $D110*(1-     DATEDIF($G110,DATE(YEAR(AO110)+1,1,1),\"m\")/(12*'Upgrade Information'!$G110)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F110=\"N/A\",$E110=0),\n          0,\n          IF( YEAR($G110)>YEAR(AS110),\n             0,\n             $D110*(1-     DATEDIF($G110,DATE(YEAR(AS110)+1,1,1),\"m\")/(12*'Upgrade Information'!$G110)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F110=\"N/A\",$E110=0),\n          0,\n          IF( YEAR($G110)>YEAR(AW110),\n             0,\n             $D110*(1-     DATEDIF($G110,DATE(YEAR(AW110)+1,1,1),\"m\")/(12*'Upgrade Information'!$G110)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B111","v":"b0132.2"},null,{"$f":"IF(B111=\"\", 'Upgrade Information'!F111,B111)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E111","v":380000},{"$f":"'Upgrade Information'!H111","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C111,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C111,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D111=\"\",\"\",'Upgrade Information'!D111)","v":""},null,{"$f":"\nIF(F111=\"N/A\",\"N/A\",\n     VLOOKUP($C111,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F111=\"N/A\",$E111=0),\n          0,\n          IF( YEAR($G111)>YEAR(I111),\n             0,\n             $D111*(1-     DATEDIF($G111,DATE(YEAR(I111)+1,1,1),\"m\")/(12*'Upgrade Information'!$G111)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F111=\"N/A\",$E111=0),\n          0,\n          IF( YEAR($G111)>YEAR(M111),\n             0,\n             $D111*(1-     DATEDIF($G111,DATE(YEAR(M111)+1,1,1),\"m\")/(12*'Upgrade Information'!$G111)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F111=\"N/A\",$E111=0),\n          0,\n          IF( YEAR($G111)>YEAR(Q111),\n             0,\n             $D111*(1-     DATEDIF($G111,DATE(YEAR(Q111)+1,1,1),\"m\")/(12*'Upgrade Information'!$G111)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F111=\"N/A\",$E111=0),\n          0,\n          IF( YEAR($G111)>YEAR(U111),\n             0,\n             $D111*(1-     DATEDIF($G111,DATE(YEAR(U111)+1,1,1),\"m\")/(12*'Upgrade Information'!$G111)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F111=\"N/A\",$E111=0),\n          0,\n          IF( YEAR($G111)>YEAR(Y111),\n             0,\n             $D111*(1-     DATEDIF($G111,DATE(YEAR(Y111)+1,1,1),\"m\")/(12*'Upgrade Information'!$G111)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F111=\"N/A\",$E111=0),\n          0,\n          IF( YEAR($G111)>YEAR(AC111),\n             0,\n             $D111*(1-     DATEDIF($G111,DATE(YEAR(AC111)+1,1,1),\"m\")/(12*'Upgrade Information'!$G111)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F111=\"N/A\",$E111=0),\n          0,\n          IF( YEAR($G111)>YEAR(AG111),\n             0,\n             $D111*(1-     DATEDIF($G111,DATE(YEAR(AG111)+1,1,1),\"m\")/(12*'Upgrade Information'!$G111)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F111=\"N/A\",$E111=0),\n          0,\n          IF( YEAR($G111)>YEAR(AK111),\n             0,\n             $D111*(1-     DATEDIF($G111,DATE(YEAR(AK111)+1,1,1),\"m\")/(12*'Upgrade Information'!$G111)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F111=\"N/A\",$E111=0),\n          0,\n          IF( YEAR($G111)>YEAR(AO111),\n             0,\n             $D111*(1-     DATEDIF($G111,DATE(YEAR(AO111)+1,1,1),\"m\")/(12*'Upgrade Information'!$G111)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F111=\"N/A\",$E111=0),\n          0,\n          IF( YEAR($G111)>YEAR(AS111),\n             0,\n             $D111*(1-     DATEDIF($G111,DATE(YEAR(AS111)+1,1,1),\"m\")/(12*'Upgrade Information'!$G111)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F111=\"N/A\",$E111=0),\n          0,\n          IF( YEAR($G111)>YEAR(AW111),\n             0,\n             $D111*(1-     DATEDIF($G111,DATE(YEAR(AW111)+1,1,1),\"m\")/(12*'Upgrade Information'!$G111)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B112","v":"b0132.3"},null,{"$f":"IF(B112=\"\", 'Upgrade Information'!F112,B112)","v":"ME"},{"$f":"1000000*'Upgrade Information'!E112","v":100000},{"$f":"'Upgrade Information'!H112","v":2204.6357282921358},{"$f":"\n     IF(ISERROR(VLOOKUP($C112,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C112,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D112=\"\",\"\",'Upgrade Information'!D112)","v":"2011-10-28"},null,{"$f":"\nIF(F112=\"N/A\",\"N/A\",\n     VLOOKUP($C112,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F112=\"N/A\",$E112=0),\n          0,\n          IF( YEAR($G112)>YEAR(I112),\n             0,\n             $D112*(1-     DATEDIF($G112,DATE(YEAR(I112)+1,1,1),\"m\")/(12*'Upgrade Information'!$G112)     )\n             )\n     )","v":73176.931972445687},12078.705843856131,null,"2024-01-01",{"$f":"\n     IF(OR($F112=\"N/A\",$E112=0),\n          0,\n          IF( YEAR($G112)>YEAR(M112),\n             0,\n             $D112*(1-     DATEDIF($G112,DATE(YEAR(M112)+1,1,1),\"m\")/(12*'Upgrade Information'!$G112)     )\n             )\n     )","v":70972.296244153549},11781.225105409334,null,"2025-01-01",{"$f":"\n     IF(OR($F112=\"N/A\",$E112=0),\n          0,\n          IF( YEAR($G112)>YEAR(Q112),\n             0,\n             $D112*(1-     DATEDIF($G112,DATE(YEAR(Q112)+1,1,1),\"m\")/(12*'Upgrade Information'!$G112)     )\n             )\n     )","v":68767.660515861411},11483.744366962539,null,"2026-01-01",{"$f":"\n     IF(OR($F112=\"N/A\",$E112=0),\n          0,\n          IF( YEAR($G112)>YEAR(U112),\n             0,\n             $D112*(1-     DATEDIF($G112,DATE(YEAR(U112)+1,1,1),\"m\")/(12*'Upgrade Information'!$G112)     )\n             )\n     )","v":66563.024787569288},11186.263628515746,null,"2027-01-01",{"$f":"\n     IF(OR($F112=\"N/A\",$E112=0),\n          0,\n          IF( YEAR($G112)>YEAR(Y112),\n             0,\n             $D112*(1-     DATEDIF($G112,DATE(YEAR(Y112)+1,1,1),\"m\")/(12*'Upgrade Information'!$G112)     )\n             )\n     )","v":64358.389059277142},10888.782890068949,null,"2028-01-01",{"$f":"\n     IF(OR($F112=\"N/A\",$E112=0),\n          0,\n          IF( YEAR($G112)>YEAR(AC112),\n             0,\n             $D112*(1-     DATEDIF($G112,DATE(YEAR(AC112)+1,1,1),\"m\")/(12*'Upgrade Information'!$G112)     )\n             )\n     )","v":62153.753330985004},10591.302151622154,null,"2029-01-01",{"$f":"\n     IF(OR($F112=\"N/A\",$E112=0),\n          0,\n          IF( YEAR($G112)>YEAR(AG112),\n             0,\n             $D112*(1-     DATEDIF($G112,DATE(YEAR(AG112)+1,1,1),\"m\")/(12*'Upgrade Information'!$G112)     )\n             )\n     )","v":59949.117602692866},10293.821413175358,null,"2030-01-01",{"$f":"\n     IF(OR($F112=\"N/A\",$E112=0),\n          0,\n          IF( YEAR($G112)>YEAR(AK112),\n             0,\n             $D112*(1-     DATEDIF($G112,DATE(YEAR(AK112)+1,1,1),\"m\")/(12*'Upgrade Information'!$G112)     )\n             )\n     )","v":57744.481874400735},9996.3406747285626,null,"2031-01-01",{"$f":"\n     IF(OR($F112=\"N/A\",$E112=0),\n          0,\n          IF( YEAR($G112)>YEAR(AO112),\n             0,\n             $D112*(1-     DATEDIF($G112,DATE(YEAR(AO112)+1,1,1),\"m\")/(12*'Upgrade Information'!$G112)     )\n             )\n     )","v":55539.846146108604},9698.8599362817695,null,"2032-01-01",{"$f":"\n     IF(OR($F112=\"N/A\",$E112=0),\n          0,\n          IF( YEAR($G112)>YEAR(AS112),\n             0,\n             $D112*(1-     DATEDIF($G112,DATE(YEAR(AS112)+1,1,1),\"m\")/(12*'Upgrade Information'!$G112)     )\n             )\n     )","v":53335.210417816459},9401.3791978349727,null,"2033-01-01",{"$f":"\n     IF(OR($F112=\"N/A\",$E112=0),\n          0,\n          IF( YEAR($G112)>YEAR(AW112),\n             0,\n             $D112*(1-     DATEDIF($G112,DATE(YEAR(AW112)+1,1,1),\"m\")/(12*'Upgrade Information'!$G112)     )\n             )\n     )","v":51130.574689524336},9103.8984593881778]
[{"$f":"'Upgrade Information'!B113","v":"b0134"},null,{"$f":"IF(B113=\"\", 'Upgrade Information'!F113,B113)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E113","v":20000000},{"$f":"'Upgrade Information'!H113","v":425531.91489361704},{"$f":"\n     IF(ISERROR(VLOOKUP($C113,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C113,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D113=\"\",\"\",'Upgrade Information'!D113)","v":"2007-05-15"},null,{"$f":"\nIF(F113=\"N/A\",\"N/A\",\n     VLOOKUP($C113,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F113=\"N/A\",$E113=0),\n          0,\n          IF( YEAR($G113)>YEAR(I113),\n             0,\n             $D113*(1-     DATEDIF($G113,DATE(YEAR(I113)+1,1,1),\"m\")/(12*'Upgrade Information'!$G113)     )\n             )\n     )","v":12943262.411347518},1614642.3758865246,null,"2024-01-01",{"$f":"\n     IF(OR($F113=\"N/A\",$E113=0),\n          0,\n          IF( YEAR($G113)>YEAR(M113),\n             0,\n             $D113*(1-     DATEDIF($G113,DATE(YEAR(M113)+1,1,1),\"m\")/(12*'Upgrade Information'!$G113)     )\n             )\n     )","v":12517730.4964539},1575548.333333333,null,"2025-01-01",{"$f":"\n     IF(OR($F113=\"N/A\",$E113=0),\n          0,\n          IF( YEAR($G113)>YEAR(Q113),\n             0,\n             $D113*(1-     DATEDIF($G113,DATE(YEAR(Q113)+1,1,1),\"m\")/(12*'Upgrade Information'!$G113)     )\n             )\n     )","v":12092198.581560286},1536454.2907801419,null,"2026-01-01",{"$f":"\n     IF(OR($F113=\"N/A\",$E113=0),\n          0,\n          IF( YEAR($G113)>YEAR(U113),\n             0,\n             $D113*(1-     DATEDIF($G113,DATE(YEAR(U113)+1,1,1),\"m\")/(12*'Upgrade Information'!$G113)     )\n             )\n     )","v":11666666.666666666},1497360.2482269504,null,"2027-01-01",{"$f":"\n     IF(OR($F113=\"N/A\",$E113=0),\n          0,\n          IF( YEAR($G113)>YEAR(Y113),\n             0,\n             $D113*(1-     DATEDIF($G113,DATE(YEAR(Y113)+1,1,1),\"m\")/(12*'Upgrade Information'!$G113)     )\n             )\n     )","v":11241134.75177305},1458266.2056737589,null,"2028-01-01",{"$f":"\n     IF(OR($F113=\"N/A\",$E113=0),\n          0,\n          IF( YEAR($G113)>YEAR(AC113),\n             0,\n             $D113*(1-     DATEDIF($G113,DATE(YEAR(AC113)+1,1,1),\"m\")/(12*'Upgrade Information'!$G113)     )\n             )\n     )","v":10815602.836879432},1419172.1631205673,null,"2029-01-01",{"$f":"\n     IF(OR($F113=\"N/A\",$E113=0),\n          0,\n          IF( YEAR($G113)>YEAR(AG113),\n             0,\n             $D113*(1-     DATEDIF($G113,DATE(YEAR(AG113)+1,1,1),\"m\")/(12*'Upgrade Information'!$G113)     )\n             )\n     )","v":10390070.921985814},1380078.1205673758,null,"2030-01-01",{"$f":"\n     IF(OR($F113=\"N/A\",$E113=0),\n          0,\n          IF( YEAR($G113)>YEAR(AK113),\n             0,\n             $D113*(1-     DATEDIF($G113,DATE(YEAR(AK113)+1,1,1),\"m\")/(12*'Upgrade Information'!$G113)     )\n             )\n     )","v":9964539.0070921984},1340984.0780141843,null,"2031-01-01",{"$f":"\n     IF(OR($F113=\"N/A\",$E113=0),\n          0,\n          IF( YEAR($G113)>YEAR(AO113),\n             0,\n             $D113*(1-     DATEDIF($G113,DATE(YEAR(AO113)+1,1,1),\"m\")/(12*'Upgrade Information'!$G113)     )\n             )\n     )","v":9539007.0921985824},1301890.0354609929,null,"2032-01-01",{"$f":"\n     IF(OR($F113=\"N/A\",$E113=0),\n          0,\n          IF( YEAR($G113)>YEAR(AS113),\n             0,\n             $D113*(1-     DATEDIF($G113,DATE(YEAR(AS113)+1,1,1),\"m\")/(12*'Upgrade Information'!$G113)     )\n             )\n     )","v":9113475.1773049645},1262795.9929078014,null,"2033-01-01",{"$f":"\n     IF(OR($F113=\"N/A\",$E113=0),\n          0,\n          IF( YEAR($G113)>YEAR(AW113),\n             0,\n             $D113*(1-     DATEDIF($G113,DATE(YEAR(AW113)+1,1,1),\"m\")/(12*'Upgrade Information'!$G113)     )\n             )\n     )","v":8687943.2624113485},1223701.9503546101]
[{"$f":"'Upgrade Information'!B114","v":"b0135"},null,{"$f":"IF(B114=\"\", 'Upgrade Information'!F114,B114)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E114","v":17050000},{"$f":"'Upgrade Information'!H114","v":487142.85714285716},{"$f":"\n     IF(ISERROR(VLOOKUP($C114,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C114,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D114=\"\",\"\",'Upgrade Information'!D114)","v":"2007-12-24"},null,{"$f":"\nIF(F114=\"N/A\",\"N/A\",\n     VLOOKUP($C114,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F114=\"N/A\",$E114=0),\n          0,\n          IF( YEAR($G114)>YEAR(I114),\n             0,\n             $D114*(1-     DATEDIF($G114,DATE(YEAR(I114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G114)     )\n             )\n     )","v":9255714.2857142873},1391977.4284849656,null,"2024-06-01",{"$f":"\n     IF(OR($F114=\"N/A\",$E114=0),\n          0,\n          IF( YEAR($G114)>YEAR(M114),\n             0,\n             $D114*(1-     DATEDIF($G114,DATE(YEAR(M114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G114)     )\n             )\n     )","v":8768571.4285714272},1344354.5563090649,null,"2025-06-01",{"$f":"\n     IF(OR($F114=\"N/A\",$E114=0),\n          0,\n          IF( YEAR($G114)>YEAR(Q114),\n             0,\n             $D114*(1-     DATEDIF($G114,DATE(YEAR(Q114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G114)     )\n             )\n     )","v":8281428.5714285728},1296731.6841331648,null,"2026-06-01",{"$f":"\n     IF(OR($F114=\"N/A\",$E114=0),\n          0,\n          IF( YEAR($G114)>YEAR(U114),\n             0,\n             $D114*(1-     DATEDIF($G114,DATE(YEAR(U114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G114)     )\n             )\n     )","v":7794285.7142857146},1249108.8119572643,null,"2027-06-01",{"$f":"\n     IF(OR($F114=\"N/A\",$E114=0),\n          0,\n          IF( YEAR($G114)>YEAR(Y114),\n             0,\n             $D114*(1-     DATEDIF($G114,DATE(YEAR(Y114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G114)     )\n             )\n     )","v":7307142.8571428573},1201485.9397813638,null,"2028-06-01",{"$f":"\n     IF(OR($F114=\"N/A\",$E114=0),\n          0,\n          IF( YEAR($G114)>YEAR(AC114),\n             0,\n             $D114*(1-     DATEDIF($G114,DATE(YEAR(AC114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G114)     )\n             )\n     )","v":6820000},1153863.0676054633,null,"2029-06-01",{"$f":"\n     IF(OR($F114=\"N/A\",$E114=0),\n          0,\n          IF( YEAR($G114)>YEAR(AG114),\n             0,\n             $D114*(1-     DATEDIF($G114,DATE(YEAR(AG114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G114)     )\n             )\n     )","v":6332857.1428571427},1106240.1954295631,null,"2030-06-01",{"$f":"\n     IF(OR($F114=\"N/A\",$E114=0),\n          0,\n          IF( YEAR($G114)>YEAR(AK114),\n             0,\n             $D114*(1-     DATEDIF($G114,DATE(YEAR(AK114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G114)     )\n             )\n     )","v":5845714.2857142854},1058617.3232536623,null,"2031-06-01",{"$f":"\n     IF(OR($F114=\"N/A\",$E114=0),\n          0,\n          IF( YEAR($G114)>YEAR(AO114),\n             0,\n             $D114*(1-     DATEDIF($G114,DATE(YEAR(AO114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G114)     )\n             )\n     )","v":5358571.4285714282},1010994.4510777621,null,"2032-06-01",{"$f":"\n     IF(OR($F114=\"N/A\",$E114=0),\n          0,\n          IF( YEAR($G114)>YEAR(AS114),\n             0,\n             $D114*(1-     DATEDIF($G114,DATE(YEAR(AS114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G114)     )\n             )\n     )","v":4871428.5714285709},963371.57890186156,null,"2033-06-01",{"$f":"\n     IF(OR($F114=\"N/A\",$E114=0),\n          0,\n          IF( YEAR($G114)>YEAR(AW114),\n             0,\n             $D114*(1-     DATEDIF($G114,DATE(YEAR(AW114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G114)     )\n             )\n     )","v":4384285.7142857136},915748.70672596106]
[{"$f":"'Upgrade Information'!B115","v":"b0136"},null,{"$f":"IF(B115=\"\", 'Upgrade Information'!F115,B115)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E115","v":27450000},{"$f":"'Upgrade Information'!H115","v":784285.71428571432},{"$f":"\n     IF(ISERROR(VLOOKUP($C115,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C115,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D115=\"\",\"\",'Upgrade Information'!D115)","v":"2008-02-28"},null,{"$f":"\nIF(F115=\"N/A\",\"N/A\",\n     VLOOKUP($C115,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F115=\"N/A\",$E115=0),\n          0,\n          IF( YEAR($G115)>YEAR(I115),\n             0,\n             $D115*(1-     DATEDIF($G115,DATE(YEAR(I115)+1,1,1),\"m\")/(12*'Upgrade Information'!$G115)     )\n             )\n     )","v":15032142.857142858},2253821.410681352,null,"2024-06-01",{"$f":"\n     IF(OR($F115=\"N/A\",$E115=0),\n          0,\n          IF( YEAR($G115)>YEAR(M115),\n             0,\n             $D115*(1-     DATEDIF($G115,DATE(YEAR(M115)+1,1,1),\"m\")/(12*'Upgrade Information'!$G115)     )\n             )\n     )","v":14247857.142857142},2177149.9830433186,null,"2025-06-01",{"$f":"\n     IF(OR($F115=\"N/A\",$E115=0),\n          0,\n          IF( YEAR($G115)>YEAR(Q115),\n             0,\n             $D115*(1-     DATEDIF($G115,DATE(YEAR(Q115)+1,1,1),\"m\")/(12*'Upgrade Information'!$G115)     )\n             )\n     )","v":13463571.428571429},2100478.5554052852,null,"2026-06-01",{"$f":"\n     IF(OR($F115=\"N/A\",$E115=0),\n          0,\n          IF( YEAR($G115)>YEAR(U115),\n             0,\n             $D115*(1-     DATEDIF($G115,DATE(YEAR(U115)+1,1,1),\"m\")/(12*'Upgrade Information'!$G115)     )\n             )\n     )","v":12679285.714285715},2023807.127767252,null,"2027-06-01",{"$f":"\n     IF(OR($F115=\"N/A\",$E115=0),\n          0,\n          IF( YEAR($G115)>YEAR(Y115),\n             0,\n             $D115*(1-     DATEDIF($G115,DATE(YEAR(Y115)+1,1,1),\"m\")/(12*'Upgrade Information'!$G115)     )\n             )\n     )","v":11895000},1947135.7001292189,null,"2028-06-01",{"$f":"\n     IF(OR($F115=\"N/A\",$E115=0),\n          0,\n          IF( YEAR($G115)>YEAR(AC115),\n             0,\n             $D115*(1-     DATEDIF($G115,DATE(YEAR(AC115)+1,1,1),\"m\")/(12*'Upgrade Information'!$G115)     )\n             )\n     )","v":11110714.285714285},1870464.2724911855,null,"2029-06-01",{"$f":"\n     IF(OR($F115=\"N/A\",$E115=0),\n          0,\n          IF( YEAR($G115)>YEAR(AG115),\n             0,\n             $D115*(1-     DATEDIF($G115,DATE(YEAR(AG115)+1,1,1),\"m\")/(12*'Upgrade Information'!$G115)     )\n             )\n     )","v":10326428.571428571},1793792.8448531523,null,"2030-06-01",{"$f":"\n     IF(OR($F115=\"N/A\",$E115=0),\n          0,\n          IF( YEAR($G115)>YEAR(AK115),\n             0,\n             $D115*(1-     DATEDIF($G115,DATE(YEAR(AK115)+1,1,1),\"m\")/(12*'Upgrade Information'!$G115)     )\n             )\n     )","v":9542142.8571428563},1717121.4172151191,null,"2031-06-01",{"$f":"\n     IF(OR($F115=\"N/A\",$E115=0),\n          0,\n          IF( YEAR($G115)>YEAR(AO115),\n             0,\n             $D115*(1-     DATEDIF($G115,DATE(YEAR(AO115)+1,1,1),\"m\")/(12*'Upgrade Information'!$G115)     )\n             )\n     )","v":8757857.1428571418},1640449.9895770857,null,"2032-06-01",{"$f":"\n     IF(OR($F115=\"N/A\",$E115=0),\n          0,\n          IF( YEAR($G115)>YEAR(AS115),\n             0,\n             $D115*(1-     DATEDIF($G115,DATE(YEAR(AS115)+1,1,1),\"m\")/(12*'Upgrade Information'!$G115)     )\n             )\n     )","v":7973571.4285714272},1563778.5619390523,null,"2033-06-01",{"$f":"\n     IF(OR($F115=\"N/A\",$E115=0),\n          0,\n          IF( YEAR($G115)>YEAR(AW115),\n             0,\n             $D115*(1-     DATEDIF($G115,DATE(YEAR(AW115)+1,1,1),\"m\")/(12*'Upgrade Information'!$G115)     )\n             )\n     )","v":7189285.7142857127},1487107.1343010191]
[{"$f":"'Upgrade Information'!B116","v":"b0137"},null,{"$f":"IF(B116=\"\", 'Upgrade Information'!F116,B116)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E116","v":1160000},{"$f":"'Upgrade Information'!H116","v":33142.857142857145},{"$f":"\n     IF(ISERROR(VLOOKUP($C116,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C116,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D116=\"\",\"\",'Upgrade Information'!D116)","v":"2007-12-15"},null,{"$f":"\nIF(F116=\"N/A\",\"N/A\",\n     VLOOKUP($C116,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F116=\"N/A\",$E116=0),\n          0,\n          IF( YEAR($G116)>YEAR(I116),\n             0,\n             $D116*(1-     DATEDIF($G116,DATE(YEAR(I116)+1,1,1),\"m\")/(12*'Upgrade Information'!$G116)     )\n             )\n     )","v":629714.2857142858},94703.44967991556,null,"2024-06-01",{"$f":"\n     IF(OR($F116=\"N/A\",$E116=0),\n          0,\n          IF( YEAR($G116)>YEAR(M116),\n             0,\n             $D116*(1-     DATEDIF($G116,DATE(YEAR(M116)+1,1,1),\"m\")/(12*'Upgrade Information'!$G116)     )\n             )\n     )","v":596571.42857142852},91463.41849375458,null,"2025-06-01",{"$f":"\n     IF(OR($F116=\"N/A\",$E116=0),\n          0,\n          IF( YEAR($G116)>YEAR(Q116),\n             0,\n             $D116*(1-     DATEDIF($G116,DATE(YEAR(Q116)+1,1,1),\"m\")/(12*'Upgrade Information'!$G116)     )\n             )\n     )","v":563428.57142857148},88223.387307593614,null,"2026-06-01",{"$f":"\n     IF(OR($F116=\"N/A\",$E116=0),\n          0,\n          IF( YEAR($G116)>YEAR(U116),\n             0,\n             $D116*(1-     DATEDIF($G116,DATE(YEAR(U116)+1,1,1),\"m\")/(12*'Upgrade Information'!$G116)     )\n             )\n     )","v":530285.71428571432},84983.356121432647,null,"2027-06-01",{"$f":"\n     IF(OR($F116=\"N/A\",$E116=0),\n          0,\n          IF( YEAR($G116)>YEAR(Y116),\n             0,\n             $D116*(1-     DATEDIF($G116,DATE(YEAR(Y116)+1,1,1),\"m\")/(12*'Upgrade Information'!$G116)     )\n             )\n     )","v":497142.85714285716},81743.324935271667,null,"2028-06-01",{"$f":"\n     IF(OR($F116=\"N/A\",$E116=0),\n          0,\n          IF( YEAR($G116)>YEAR(AC116),\n             0,\n             $D116*(1-     DATEDIF($G116,DATE(YEAR(AC116)+1,1,1),\"m\")/(12*'Upgrade Information'!$G116)     )\n             )\n     )","v":464000},78503.293749110715,null,"2029-06-01",{"$f":"\n     IF(OR($F116=\"N/A\",$E116=0),\n          0,\n          IF( YEAR($G116)>YEAR(AG116),\n             0,\n             $D116*(1-     DATEDIF($G116,DATE(YEAR(AG116)+1,1,1),\"m\")/(12*'Upgrade Information'!$G116)     )\n             )\n     )","v":430857.1428571429},75263.262562949734,null,"2030-06-01",{"$f":"\n     IF(OR($F116=\"N/A\",$E116=0),\n          0,\n          IF( YEAR($G116)>YEAR(AK116),\n             0,\n             $D116*(1-     DATEDIF($G116,DATE(YEAR(AK116)+1,1,1),\"m\")/(12*'Upgrade Information'!$G116)     )\n             )\n     )","v":397714.28571428574},72023.231376788768,null,"2031-06-01",{"$f":"\n     IF(OR($F116=\"N/A\",$E116=0),\n          0,\n          IF( YEAR($G116)>YEAR(AO116),\n             0,\n             $D116*(1-     DATEDIF($G116,DATE(YEAR(AO116)+1,1,1),\"m\")/(12*'Upgrade Information'!$G116)     )\n             )\n     )","v":364571.42857142858},68783.200190627802,null,"2032-06-01",{"$f":"\n     IF(OR($F116=\"N/A\",$E116=0),\n          0,\n          IF( YEAR($G116)>YEAR(AS116),\n             0,\n             $D116*(1-     DATEDIF($G116,DATE(YEAR(AS116)+1,1,1),\"m\")/(12*'Upgrade Information'!$G116)     )\n             )\n     )","v":331428.57142857142},65543.169004466821,null,"2033-06-01",{"$f":"\n     IF(OR($F116=\"N/A\",$E116=0),\n          0,\n          IF( YEAR($G116)>YEAR(AW116),\n             0,\n             $D116*(1-     DATEDIF($G116,DATE(YEAR(AW116)+1,1,1),\"m\")/(12*'Upgrade Information'!$G116)     )\n             )\n     )","v":298285.71428571426},62303.137818305855]
[{"$f":"'Upgrade Information'!B117","v":"b0138"},null,{"$f":"IF(B117=\"\", 'Upgrade Information'!F117,B117)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E117","v":8069000.0000000009},{"$f":"'Upgrade Information'!H117","v":230542.85714285716},{"$f":"\n     IF(ISERROR(VLOOKUP($C117,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C117,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D117=\"\",\"\",'Upgrade Information'!D117)","v":"2008-03-31"},null,{"$f":"\nIF(F117=\"N/A\",\"N/A\",\n     VLOOKUP($C117,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F117=\"N/A\",$E117=0),\n          0,\n          IF( YEAR($G117)>YEAR(I117),\n             0,\n             $D117*(1-     DATEDIF($G117,DATE(YEAR(I117)+1,1,1),\"m\")/(12*'Upgrade Information'!$G117)     )\n             )\n     )","v":4437950.0000000009},664394.90377372573,null,"2024-06-01",{"$f":"\n     IF(OR($F117=\"N/A\",$E117=0),\n          0,\n          IF( YEAR($G117)>YEAR(M117),\n             0,\n             $D117*(1-     DATEDIF($G117,DATE(YEAR(M117)+1,1,1),\"m\")/(12*'Upgrade Information'!$G117)     )\n             )\n     )","v":4207407.1428571427},641857.13511757669,null,"2025-06-01",{"$f":"\n     IF(OR($F117=\"N/A\",$E117=0),\n          0,\n          IF( YEAR($G117)>YEAR(Q117),\n             0,\n             $D117*(1-     DATEDIF($G117,DATE(YEAR(Q117)+1,1,1),\"m\")/(12*'Upgrade Information'!$G117)     )\n             )\n     )","v":3976864.2857142864},619319.36646142765,null,"2026-06-01",{"$f":"\n     IF(OR($F117=\"N/A\",$E117=0),\n          0,\n          IF( YEAR($G117)>YEAR(U117),\n             0,\n             $D117*(1-     DATEDIF($G117,DATE(YEAR(U117)+1,1,1),\"m\")/(12*'Upgrade Information'!$G117)     )\n             )\n     )","v":3746321.4285714291},596781.59780527861,null,"2027-06-01",{"$f":"\n     IF(OR($F117=\"N/A\",$E117=0),\n          0,\n          IF( YEAR($G117)>YEAR(Y117),\n             0,\n             $D117*(1-     DATEDIF($G117,DATE(YEAR(Y117)+1,1,1),\"m\")/(12*'Upgrade Information'!$G117)     )\n             )\n     )","v":3515778.5714285718},574243.82914912957,null,"2028-06-01",{"$f":"\n     IF(OR($F117=\"N/A\",$E117=0),\n          0,\n          IF( YEAR($G117)>YEAR(AC117),\n             0,\n             $D117*(1-     DATEDIF($G117,DATE(YEAR(AC117)+1,1,1),\"m\")/(12*'Upgrade Information'!$G117)     )\n             )\n     )","v":3285235.7142857146},551706.06049298064,null,"2029-06-01",{"$f":"\n     IF(OR($F117=\"N/A\",$E117=0),\n          0,\n          IF( YEAR($G117)>YEAR(AG117),\n             0,\n             $D117*(1-     DATEDIF($G117,DATE(YEAR(AG117)+1,1,1),\"m\")/(12*'Upgrade Information'!$G117)     )\n             )\n     )","v":3054692.8571428573},529168.2918368316,null,"2030-06-01",{"$f":"\n     IF(OR($F117=\"N/A\",$E117=0),\n          0,\n          IF( YEAR($G117)>YEAR(AK117),\n             0,\n             $D117*(1-     DATEDIF($G117,DATE(YEAR(AK117)+1,1,1),\"m\")/(12*'Upgrade Information'!$G117)     )\n             )\n     )","v":2824150},506630.52318068256,null,"2031-06-01",{"$f":"\n     IF(OR($F117=\"N/A\",$E117=0),\n          0,\n          IF( YEAR($G117)>YEAR(AO117),\n             0,\n             $D117*(1-     DATEDIF($G117,DATE(YEAR(AO117)+1,1,1),\"m\")/(12*'Upgrade Information'!$G117)     )\n             )\n     )","v":2593607.1428571427},484092.75452453352,null,"2032-06-01",{"$f":"\n     IF(OR($F117=\"N/A\",$E117=0),\n          0,\n          IF( YEAR($G117)>YEAR(AS117),\n             0,\n             $D117*(1-     DATEDIF($G117,DATE(YEAR(AS117)+1,1,1),\"m\")/(12*'Upgrade Information'!$G117)     )\n             )\n     )","v":2363064.2857142854},461554.98586838448,null,"2033-06-01",{"$f":"\n     IF(OR($F117=\"N/A\",$E117=0),\n          0,\n          IF( YEAR($G117)>YEAR(AW117),\n             0,\n             $D117*(1-     DATEDIF($G117,DATE(YEAR(AW117)+1,1,1),\"m\")/(12*'Upgrade Information'!$G117)     )\n             )\n     )","v":2132521.4285714286},439017.21721223556]
[{"$f":"'Upgrade Information'!B118","v":"b0139"},null,{"$f":"IF(B118=\"\", 'Upgrade Information'!F118,B118)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E118","v":3690000},{"$f":"'Upgrade Information'!H118","v":105428.57142857143},{"$f":"\n     IF(ISERROR(VLOOKUP($C118,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C118,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D118=\"\",\"\",'Upgrade Information'!D118)","v":"2007-12-24"},null,{"$f":"\nIF(F118=\"N/A\",\"N/A\",\n     VLOOKUP($C118,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F118=\"N/A\",$E118=0),\n          0,\n          IF( YEAR($G118)>YEAR(I118),\n             0,\n             $D118*(1-     DATEDIF($G118,DATE(YEAR(I118)+1,1,1),\"m\")/(12*'Upgrade Information'!$G118)     )\n             )\n     )","v":2003142.8571428575},301254.93906800722,null,"2024-06-01",{"$f":"\n     IF(OR($F118=\"N/A\",$E118=0),\n          0,\n          IF( YEAR($G118)>YEAR(M118),\n             0,\n             $D118*(1-     DATEDIF($G118,DATE(YEAR(M118)+1,1,1),\"m\")/(12*'Upgrade Information'!$G118)     )\n             )\n     )","v":1897714.2857142854},290948.28813961585,null,"2025-06-01",{"$f":"\n     IF(OR($F118=\"N/A\",$E118=0),\n          0,\n          IF( YEAR($G118)>YEAR(Q118),\n             0,\n             $D118*(1-     DATEDIF($G118,DATE(YEAR(Q118)+1,1,1),\"m\")/(12*'Upgrade Information'!$G118)     )\n             )\n     )","v":1792285.7142857146},280641.63721122453,null,"2026-06-01",{"$f":"\n     IF(OR($F118=\"N/A\",$E118=0),\n          0,\n          IF( YEAR($G118)>YEAR(U118),\n             0,\n             $D118*(1-     DATEDIF($G118,DATE(YEAR(U118)+1,1,1),\"m\")/(12*'Upgrade Information'!$G118)     )\n             )\n     )","v":1686857.142857143},270334.98628283315,null,"2027-06-01",{"$f":"\n     IF(OR($F118=\"N/A\",$E118=0),\n          0,\n          IF( YEAR($G118)>YEAR(Y118),\n             0,\n             $D118*(1-     DATEDIF($G118,DATE(YEAR(Y118)+1,1,1),\"m\")/(12*'Upgrade Information'!$G118)     )\n             )\n     )","v":1581428.5714285716},260028.33535444178,null,"2028-06-01",{"$f":"\n     IF(OR($F118=\"N/A\",$E118=0),\n          0,\n          IF( YEAR($G118)>YEAR(AC118),\n             0,\n             $D118*(1-     DATEDIF($G118,DATE(YEAR(AC118)+1,1,1),\"m\")/(12*'Upgrade Information'!$G118)     )\n             )\n     )","v":1476000},249721.68442605046,null,"2029-06-01",{"$f":"\n     IF(OR($F118=\"N/A\",$E118=0),\n          0,\n          IF( YEAR($G118)>YEAR(AG118),\n             0,\n             $D118*(1-     DATEDIF($G118,DATE(YEAR(AG118)+1,1,1),\"m\")/(12*'Upgrade Information'!$G118)     )\n             )\n     )","v":1370571.4285714286},239415.03349765908,null,"2030-06-01",{"$f":"\n     IF(OR($F118=\"N/A\",$E118=0),\n          0,\n          IF( YEAR($G118)>YEAR(AK118),\n             0,\n             $D118*(1-     DATEDIF($G118,DATE(YEAR(AK118)+1,1,1),\"m\")/(12*'Upgrade Information'!$G118)     )\n             )\n     )","v":1265142.857142857},229108.38256926771,null,"2031-06-01",{"$f":"\n     IF(OR($F118=\"N/A\",$E118=0),\n          0,\n          IF( YEAR($G118)>YEAR(AO118),\n             0,\n             $D118*(1-     DATEDIF($G118,DATE(YEAR(AO118)+1,1,1),\"m\")/(12*'Upgrade Information'!$G118)     )\n             )\n     )","v":1159714.2857142857},218801.73164087636,null,"2032-06-01",{"$f":"\n     IF(OR($F118=\"N/A\",$E118=0),\n          0,\n          IF( YEAR($G118)>YEAR(AS118),\n             0,\n             $D118*(1-     DATEDIF($G118,DATE(YEAR(AS118)+1,1,1),\"m\")/(12*'Upgrade Information'!$G118)     )\n             )\n     )","v":1054285.7142857143},208495.08071248501,null,"2033-06-01",{"$f":"\n     IF(OR($F118=\"N/A\",$E118=0),\n          0,\n          IF( YEAR($G118)>YEAR(AW118),\n             0,\n             $D118*(1-     DATEDIF($G118,DATE(YEAR(AW118)+1,1,1),\"m\")/(12*'Upgrade Information'!$G118)     )\n             )\n     )","v":948857.14285714272},198188.42978409363]
[{"$f":"'Upgrade Information'!B119","v":"b0140"},null,{"$f":"IF(B119=\"\", 'Upgrade Information'!F119,B119)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E119","v":4990000},{"$f":"'Upgrade Information'!H119","v":142571.42857142858},{"$f":"\n     IF(ISERROR(VLOOKUP($C119,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C119,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D119=\"\",\"\",'Upgrade Information'!D119)","v":"2007-01-15"},null,{"$f":"\nIF(F119=\"N/A\",\"N/A\",\n     VLOOKUP($C119,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F119=\"N/A\",$E119=0),\n          0,\n          IF( YEAR($G119)>YEAR(I119),\n             0,\n             $D119*(1-     DATEDIF($G119,DATE(YEAR(I119)+1,1,1),\"m\")/(12*'Upgrade Information'!$G119)     )\n             )\n     )","v":2578166.6666666665},394611.871769035,null,"2024-06-01",{"$f":"\n     IF(OR($F119=\"N/A\",$E119=0),\n          0,\n          IF( YEAR($G119)>YEAR(M119),\n             0,\n             $D119*(1-     DATEDIF($G119,DATE(YEAR(M119)+1,1,1),\"m\")/(12*'Upgrade Information'!$G119)     )\n             )\n     )","v":2435595.2380952383},380674.1514078771,null,"2025-06-01",{"$f":"\n     IF(OR($F119=\"N/A\",$E119=0),\n          0,\n          IF( YEAR($G119)>YEAR(Q119),\n             0,\n             $D119*(1-     DATEDIF($G119,DATE(YEAR(Q119)+1,1,1),\"m\")/(12*'Upgrade Information'!$G119)     )\n             )\n     )","v":2293023.8095238097},366736.43104671908,null,"2026-06-01",{"$f":"\n     IF(OR($F119=\"N/A\",$E119=0),\n          0,\n          IF( YEAR($G119)>YEAR(U119),\n             0,\n             $D119*(1-     DATEDIF($G119,DATE(YEAR(U119)+1,1,1),\"m\")/(12*'Upgrade Information'!$G119)     )\n             )\n     )","v":2150452.3809523811},352798.71068556118,null,"2027-06-01",{"$f":"\n     IF(OR($F119=\"N/A\",$E119=0),\n          0,\n          IF( YEAR($G119)>YEAR(Y119),\n             0,\n             $D119*(1-     DATEDIF($G119,DATE(YEAR(Y119)+1,1,1),\"m\")/(12*'Upgrade Information'!$G119)     )\n             )\n     )","v":2007880.9523809524},338860.99032440316,null,"2028-06-01",{"$f":"\n     IF(OR($F119=\"N/A\",$E119=0),\n          0,\n          IF( YEAR($G119)>YEAR(AC119),\n             0,\n             $D119*(1-     DATEDIF($G119,DATE(YEAR(AC119)+1,1,1),\"m\")/(12*'Upgrade Information'!$G119)     )\n             )\n     )","v":1865309.5238095238},324923.26996324526,null,"2029-06-01",{"$f":"\n     IF(OR($F119=\"N/A\",$E119=0),\n          0,\n          IF( YEAR($G119)>YEAR(AG119),\n             0,\n             $D119*(1-     DATEDIF($G119,DATE(YEAR(AG119)+1,1,1),\"m\")/(12*'Upgrade Information'!$G119)     )\n             )\n     )","v":1722738.0952380951},310985.54960208724,null,"2030-06-01",{"$f":"\n     IF(OR($F119=\"N/A\",$E119=0),\n          0,\n          IF( YEAR($G119)>YEAR(AK119),\n             0,\n             $D119*(1-     DATEDIF($G119,DATE(YEAR(AK119)+1,1,1),\"m\")/(12*'Upgrade Information'!$G119)     )\n             )\n     )","v":1580166.6666666665},297047.82924092928,null,"2031-06-01",{"$f":"\n     IF(OR($F119=\"N/A\",$E119=0),\n          0,\n          IF( YEAR($G119)>YEAR(AO119),\n             0,\n             $D119*(1-     DATEDIF($G119,DATE(YEAR(AO119)+1,1,1),\"m\")/(12*'Upgrade Information'!$G119)     )\n             )\n     )","v":1437595.2380952379},283110.10887977132,null,"2032-06-01",{"$f":"\n     IF(OR($F119=\"N/A\",$E119=0),\n          0,\n          IF( YEAR($G119)>YEAR(AS119),\n             0,\n             $D119*(1-     DATEDIF($G119,DATE(YEAR(AS119)+1,1,1),\"m\")/(12*'Upgrade Information'!$G119)     )\n             )\n     )","v":1295023.8095238095},269172.38851861336,null,"2033-06-01",{"$f":"\n     IF(OR($F119=\"N/A\",$E119=0),\n          0,\n          IF( YEAR($G119)>YEAR(AW119),\n             0,\n             $D119*(1-     DATEDIF($G119,DATE(YEAR(AW119)+1,1,1),\"m\")/(12*'Upgrade Information'!$G119)     )\n             )\n     )","v":1152452.3809523808},255234.66815745539]
[{"$f":"'Upgrade Information'!B120","v":"b0141"},null,{"$f":"IF(B120=\"\", 'Upgrade Information'!F120,B120)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E120","v":4900000},{"$f":"'Upgrade Information'!H120","v":140000},{"$f":"\n     IF(ISERROR(VLOOKUP($C120,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C120,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D120=\"\",\"\",'Upgrade Information'!D120)","v":"2006-03-14"},null,{"$f":"\nIF(F120=\"N/A\",\"N/A\",\n     VLOOKUP($C120,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F120=\"N/A\",$E120=0),\n          0,\n          IF( YEAR($G120)>YEAR(I120),\n             0,\n             $D120*(1-     DATEDIF($G120,DATE(YEAR(I120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G120)     )\n             )\n     )","v":2415000},376089.34138815163,null,"2024-06-01",{"$f":"\n     IF(OR($F120=\"N/A\",$E120=0),\n          0,\n          IF( YEAR($G120)>YEAR(M120),\n             0,\n             $D120*(1-     DATEDIF($G120,DATE(YEAR(M120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G120)     )\n             )\n     )","v":2275000},362403.0027569544,null,"2025-06-01",{"$f":"\n     IF(OR($F120=\"N/A\",$E120=0),\n          0,\n          IF( YEAR($G120)>YEAR(Q120),\n             0,\n             $D120*(1-     DATEDIF($G120,DATE(YEAR(Q120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G120)     )\n             )\n     )","v":2135000},348716.66412575718,null,"2026-06-01",{"$f":"\n     IF(OR($F120=\"N/A\",$E120=0),\n          0,\n          IF( YEAR($G120)>YEAR(U120),\n             0,\n             $D120*(1-     DATEDIF($G120,DATE(YEAR(U120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G120)     )\n             )\n     )","v":1995000},335030.32549456006,null,"2027-06-01",{"$f":"\n     IF(OR($F120=\"N/A\",$E120=0),\n          0,\n          IF( YEAR($G120)>YEAR(Y120),\n             0,\n             $D120*(1-     DATEDIF($G120,DATE(YEAR(Y120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G120)     )\n             )\n     )","v":1855000},321343.98686336284,null,"2028-06-01",{"$f":"\n     IF(OR($F120=\"N/A\",$E120=0),\n          0,\n          IF( YEAR($G120)>YEAR(AC120),\n             0,\n             $D120*(1-     DATEDIF($G120,DATE(YEAR(AC120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G120)     )\n             )\n     )","v":1715000},307657.64823216561,null,"2029-06-01",{"$f":"\n     IF(OR($F120=\"N/A\",$E120=0),\n          0,\n          IF( YEAR($G120)>YEAR(AG120),\n             0,\n             $D120*(1-     DATEDIF($G120,DATE(YEAR(AG120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G120)     )\n             )\n     )","v":1574999.9999999998},293971.30960096838,null,"2030-06-01",{"$f":"\n     IF(OR($F120=\"N/A\",$E120=0),\n          0,\n          IF( YEAR($G120)>YEAR(AK120),\n             0,\n             $D120*(1-     DATEDIF($G120,DATE(YEAR(AK120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G120)     )\n             )\n     )","v":1434999.9999999998},280284.97096977121,null,"2031-06-01",{"$f":"\n     IF(OR($F120=\"N/A\",$E120=0),\n          0,\n          IF( YEAR($G120)>YEAR(AO120),\n             0,\n             $D120*(1-     DATEDIF($G120,DATE(YEAR(AO120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G120)     )\n             )\n     )","v":1294999.9999999998},266598.63233857404,null,"2032-06-01",{"$f":"\n     IF(OR($F120=\"N/A\",$E120=0),\n          0,\n          IF( YEAR($G120)>YEAR(AS120),\n             0,\n             $D120*(1-     DATEDIF($G120,DATE(YEAR(AS120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G120)     )\n             )\n     )","v":1155000.0000000002},252912.29370737687,null,"2033-06-01",{"$f":"\n     IF(OR($F120=\"N/A\",$E120=0),\n          0,\n          IF( YEAR($G120)>YEAR(AW120),\n             0,\n             $D120*(1-     DATEDIF($G120,DATE(YEAR(AW120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G120)     )\n             )\n     )","v":1015000.0000000002},239225.9550761797]
[{"$f":"'Upgrade Information'!B121","v":"b0142"},null,{"$f":"IF(B121=\"\", 'Upgrade Information'!F121,B121)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E121","v":1930000},{"$f":"'Upgrade Information'!H121","v":55142.857142857145},{"$f":"\n     IF(ISERROR(VLOOKUP($C121,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C121,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D121=\"\",\"\",'Upgrade Information'!D121)","v":"2006-04-28"},null,{"$f":"\nIF(F121=\"N/A\",\"N/A\",\n     VLOOKUP($C121,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F121=\"N/A\",$E121=0),\n          0,\n          IF( YEAR($G121)>YEAR(I121),\n             0,\n             $D121*(1-     DATEDIF($G121,DATE(YEAR(I121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G121)     )\n             )\n     )","v":955809.52380952379},148582.37721271772,null,"2024-06-01",{"$f":"\n     IF(OR($F121=\"N/A\",$E121=0),\n          0,\n          IF( YEAR($G121)>YEAR(M121),\n             0,\n             $D121*(1-     DATEDIF($G121,DATE(YEAR(M121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G121)     )\n             )\n     )","v":900666.66666666663},143191.63567022578,null,"2025-06-01",{"$f":"\n     IF(OR($F121=\"N/A\",$E121=0),\n          0,\n          IF( YEAR($G121)>YEAR(Q121),\n             0,\n             $D121*(1-     DATEDIF($G121,DATE(YEAR(Q121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G121)     )\n             )\n     )","v":845523.80952380947},137800.8941277338,null,"2026-06-01",{"$f":"\n     IF(OR($F121=\"N/A\",$E121=0),\n          0,\n          IF( YEAR($G121)>YEAR(U121),\n             0,\n             $D121*(1-     DATEDIF($G121,DATE(YEAR(U121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G121)     )\n             )\n     )","v":790380.95238095231},132410.15258524183,null,"2027-06-01",{"$f":"\n     IF(OR($F121=\"N/A\",$E121=0),\n          0,\n          IF( YEAR($G121)>YEAR(Y121),\n             0,\n             $D121*(1-     DATEDIF($G121,DATE(YEAR(Y121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G121)     )\n             )\n     )","v":735238.09523809515},127019.41104274988,null,"2028-06-01",{"$f":"\n     IF(OR($F121=\"N/A\",$E121=0),\n          0,\n          IF( YEAR($G121)>YEAR(AC121),\n             0,\n             $D121*(1-     DATEDIF($G121,DATE(YEAR(AC121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G121)     )\n             )\n     )","v":680095.23809523799},121628.66950025792,null,"2029-06-01",{"$f":"\n     IF(OR($F121=\"N/A\",$E121=0),\n          0,\n          IF( YEAR($G121)>YEAR(AG121),\n             0,\n             $D121*(1-     DATEDIF($G121,DATE(YEAR(AG121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G121)     )\n             )\n     )","v":624952.38095238083},116237.92795776596,null,"2030-06-01",{"$f":"\n     IF(OR($F121=\"N/A\",$E121=0),\n          0,\n          IF( YEAR($G121)>YEAR(AK121),\n             0,\n             $D121*(1-     DATEDIF($G121,DATE(YEAR(AK121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G121)     )\n             )\n     )","v":569809.52380952367},110847.18641527402,null,"2031-06-01",{"$f":"\n     IF(OR($F121=\"N/A\",$E121=0),\n          0,\n          IF( YEAR($G121)>YEAR(AO121),\n             0,\n             $D121*(1-     DATEDIF($G121,DATE(YEAR(AO121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G121)     )\n             )\n     )","v":514666.66666666674},105456.44487278207,null,"2032-06-01",{"$f":"\n     IF(OR($F121=\"N/A\",$E121=0),\n          0,\n          IF( YEAR($G121)>YEAR(AS121),\n             0,\n             $D121*(1-     DATEDIF($G121,DATE(YEAR(AS121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G121)     )\n             )\n     )","v":459523.80952380958},100065.70333029013,null,"2033-06-01",{"$f":"\n     IF(OR($F121=\"N/A\",$E121=0),\n          0,\n          IF( YEAR($G121)>YEAR(AW121),\n             0,\n             $D121*(1-     DATEDIF($G121,DATE(YEAR(AW121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G121)     )\n             )\n     )","v":404380.95238095243},94674.961787798151]
[{"$f":"'Upgrade Information'!B122","v":"b0143"},null,{"$f":"IF(B122=\"\", 'Upgrade Information'!F122,B122)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E122","v":1630000},{"$f":"'Upgrade Information'!H122","v":46571.428571428572},{"$f":"\n     IF(ISERROR(VLOOKUP($C122,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C122,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D122=\"\",\"\",'Upgrade Information'!D122)","v":"2007-12-15"},null,{"$f":"\nIF(F122=\"N/A\",\"N/A\",\n     VLOOKUP($C122,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F122=\"N/A\",$E122=0),\n          0,\n          IF( YEAR($G122)>YEAR(I122),\n             0,\n             $D122*(1-     DATEDIF($G122,DATE(YEAR(I122)+1,1,1),\"m\")/(12*'Upgrade Information'!$G122)     )\n             )\n     )","v":884857.14285714296},133074.67498126064,null,"2024-06-01",{"$f":"\n     IF(OR($F122=\"N/A\",$E122=0),\n          0,\n          IF( YEAR($G122)>YEAR(M122),\n             0,\n             $D122*(1-     DATEDIF($G122,DATE(YEAR(M122)+1,1,1),\"m\")/(12*'Upgrade Information'!$G122)     )\n             )\n     )","v":838285.7142857142},128521.87253863789,null,"2025-06-01",{"$f":"\n     IF(OR($F122=\"N/A\",$E122=0),\n          0,\n          IF( YEAR($G122)>YEAR(Q122),\n             0,\n             $D122*(1-     DATEDIF($G122,DATE(YEAR(Q122)+1,1,1),\"m\")/(12*'Upgrade Information'!$G122)     )\n             )\n     )","v":791714.2857142858},123969.07009601517,null,"2026-06-01",{"$f":"\n     IF(OR($F122=\"N/A\",$E122=0),\n          0,\n          IF( YEAR($G122)>YEAR(U122),\n             0,\n             $D122*(1-     DATEDIF($G122,DATE(YEAR(U122)+1,1,1),\"m\")/(12*'Upgrade Information'!$G122)     )\n             )\n     )","v":745142.85714285716},119416.26765339242,null,"2027-06-01",{"$f":"\n     IF(OR($F122=\"N/A\",$E122=0),\n          0,\n          IF( YEAR($G122)>YEAR(Y122),\n             0,\n             $D122*(1-     DATEDIF($G122,DATE(YEAR(Y122)+1,1,1),\"m\")/(12*'Upgrade Information'!$G122)     )\n             )\n     )","v":698571.42857142864},114863.46521076967,null,"2028-06-01",{"$f":"\n     IF(OR($F122=\"N/A\",$E122=0),\n          0,\n          IF( YEAR($G122)>YEAR(AC122),\n             0,\n             $D122*(1-     DATEDIF($G122,DATE(YEAR(AC122)+1,1,1),\"m\")/(12*'Upgrade Information'!$G122)     )\n             )\n     )","v":652000},110310.66276814693,null,"2029-06-01",{"$f":"\n     IF(OR($F122=\"N/A\",$E122=0),\n          0,\n          IF( YEAR($G122)>YEAR(AG122),\n             0,\n             $D122*(1-     DATEDIF($G122,DATE(YEAR(AG122)+1,1,1),\"m\")/(12*'Upgrade Information'!$G122)     )\n             )\n     )","v":605428.57142857148},105757.86032552421,null,"2030-06-01",{"$f":"\n     IF(OR($F122=\"N/A\",$E122=0),\n          0,\n          IF( YEAR($G122)>YEAR(AK122),\n             0,\n             $D122*(1-     DATEDIF($G122,DATE(YEAR(AK122)+1,1,1),\"m\")/(12*'Upgrade Information'!$G122)     )\n             )\n     )","v":558857.14285714284},101205.05788290146,null,"2031-06-01",{"$f":"\n     IF(OR($F122=\"N/A\",$E122=0),\n          0,\n          IF( YEAR($G122)>YEAR(AO122),\n             0,\n             $D122*(1-     DATEDIF($G122,DATE(YEAR(AO122)+1,1,1),\"m\")/(12*'Upgrade Information'!$G122)     )\n             )\n     )","v":512285.71428571426},96652.255440278706,null,"2032-06-01",{"$f":"\n     IF(OR($F122=\"N/A\",$E122=0),\n          0,\n          IF( YEAR($G122)>YEAR(AS122),\n             0,\n             $D122*(1-     DATEDIF($G122,DATE(YEAR(AS122)+1,1,1),\"m\")/(12*'Upgrade Information'!$G122)     )\n             )\n     )","v":465714.28571428568},92099.452997655972,null,"2033-06-01",{"$f":"\n     IF(OR($F122=\"N/A\",$E122=0),\n          0,\n          IF( YEAR($G122)>YEAR(AW122),\n             0,\n             $D122*(1-     DATEDIF($G122,DATE(YEAR(AW122)+1,1,1),\"m\")/(12*'Upgrade Information'!$G122)     )\n             )\n     )","v":419142.8571428571},87546.650555033237]
[{"$f":"'Upgrade Information'!B123","v":"b0144.1"},null,{"$f":"IF(B123=\"\", 'Upgrade Information'!F123,B123)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E123","v":44909000},{"$f":"'Upgrade Information'!H123","v":1283114.2857142857},{"$f":"\n     IF(ISERROR(VLOOKUP($C123,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C123,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D123=\"\",\"\",'Upgrade Information'!D123)","v":"2006-06-20"},null,{"$f":"\nIF(F123=\"N/A\",\"N/A\",\n     VLOOKUP($C123,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F123=\"N/A\",$E123=0),\n          0,\n          IF( YEAR($G123)>YEAR(I123),\n             0,\n             $D123*(1-     DATEDIF($G123,DATE(YEAR(I123)+1,1,1),\"m\")/(12*'Upgrade Information'!$G123)     )\n             )\n     )","v":22454500},3611535.6735879714,null,"2024-06-01",{"$f":"\n     IF(OR($F123=\"N/A\",$E123=0),\n          0,\n          IF( YEAR($G123)>YEAR(M123),\n             0,\n             $D123*(1-     DATEDIF($G123,DATE(YEAR(M123)+1,1,1),\"m\")/(12*'Upgrade Information'!$G123)     )\n             )\n     )","v":21171385.714285713},3478483.0228523323,null,"2025-06-01",{"$f":"\n     IF(OR($F123=\"N/A\",$E123=0),\n          0,\n          IF( YEAR($G123)>YEAR(Q123),\n             0,\n             $D123*(1-     DATEDIF($G123,DATE(YEAR(Q123)+1,1,1),\"m\")/(12*'Upgrade Information'!$G123)     )\n             )\n     )","v":19888271.428571429},3345430.3721166933,null,"2026-06-01",{"$f":"\n     IF(OR($F123=\"N/A\",$E123=0),\n          0,\n          IF( YEAR($G123)>YEAR(U123),\n             0,\n             $D123*(1-     DATEDIF($G123,DATE(YEAR(U123)+1,1,1),\"m\")/(12*'Upgrade Information'!$G123)     )\n             )\n     )","v":18605157.142857142},3212377.7213810543,null,"2027-06-01",{"$f":"\n     IF(OR($F123=\"N/A\",$E123=0),\n          0,\n          IF( YEAR($G123)>YEAR(Y123),\n             0,\n             $D123*(1-     DATEDIF($G123,DATE(YEAR(Y123)+1,1,1),\"m\")/(12*'Upgrade Information'!$G123)     )\n             )\n     )","v":17322042.857142854},3079325.0706454148,null,"2028-06-01",{"$f":"\n     IF(OR($F123=\"N/A\",$E123=0),\n          0,\n          IF( YEAR($G123)>YEAR(AC123),\n             0,\n             $D123*(1-     DATEDIF($G123,DATE(YEAR(AC123)+1,1,1),\"m\")/(12*'Upgrade Information'!$G123)     )\n             )\n     )","v":16038928.571428569},2946272.4199097753,null,"2029-06-01",{"$f":"\n     IF(OR($F123=\"N/A\",$E123=0),\n          0,\n          IF( YEAR($G123)>YEAR(AG123),\n             0,\n             $D123*(1-     DATEDIF($G123,DATE(YEAR(AG123)+1,1,1),\"m\")/(12*'Upgrade Information'!$G123)     )\n             )\n     )","v":14755814.285714287},2813219.7691741367,null,"2030-06-01",{"$f":"\n     IF(OR($F123=\"N/A\",$E123=0),\n          0,\n          IF( YEAR($G123)>YEAR(AK123),\n             0,\n             $D123*(1-     DATEDIF($G123,DATE(YEAR(AK123)+1,1,1),\"m\")/(12*'Upgrade Information'!$G123)     )\n             )\n     )","v":13472700.000000002},2680167.1184384977,null,"2031-06-01",{"$f":"\n     IF(OR($F123=\"N/A\",$E123=0),\n          0,\n          IF( YEAR($G123)>YEAR(AO123),\n             0,\n             $D123*(1-     DATEDIF($G123,DATE(YEAR(AO123)+1,1,1),\"m\")/(12*'Upgrade Information'!$G123)     )\n             )\n     )","v":12189585.714285716},2547114.4677028582,null,"2032-06-01",{"$f":"\n     IF(OR($F123=\"N/A\",$E123=0),\n          0,\n          IF( YEAR($G123)>YEAR(AS123),\n             0,\n             $D123*(1-     DATEDIF($G123,DATE(YEAR(AS123)+1,1,1),\"m\")/(12*'Upgrade Information'!$G123)     )\n             )\n     )","v":10906471.428571429},2414061.8169672191,null,"2033-06-01",{"$f":"\n     IF(OR($F123=\"N/A\",$E123=0),\n          0,\n          IF( YEAR($G123)>YEAR(AW123),\n             0,\n             $D123*(1-     DATEDIF($G123,DATE(YEAR(AW123)+1,1,1),\"m\")/(12*'Upgrade Information'!$G123)     )\n             )\n     )","v":9623357.1428571437},2281009.1662315801]
[{"$f":"'Upgrade Information'!B124","v":"b0144.2"},null,{"$f":"IF(B124=\"\", 'Upgrade Information'!F124,B124)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E124","v":7465000},{"$f":"'Upgrade Information'!H124","v":213285.71428571429},{"$f":"\n     IF(ISERROR(VLOOKUP($C124,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C124,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D124=\"\",\"\",'Upgrade Information'!D124)","v":"2006-06-20"},null,{"$f":"\nIF(F124=\"N/A\",\"N/A\",\n     VLOOKUP($C124,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F124=\"N/A\",$E124=0),\n          0,\n          IF( YEAR($G124)>YEAR(I124),\n             0,\n             $D124*(1-     DATEDIF($G124,DATE(YEAR(I124)+1,1,1),\"m\")/(12*'Upgrade Information'!$G124)     )\n             )\n     )","v":3732500},600327.63596014632,null,"2024-06-01",{"$f":"\n     IF(OR($F124=\"N/A\",$E124=0),\n          0,\n          IF( YEAR($G124)>YEAR(M124),\n             0,\n             $D124*(1-     DATEDIF($G124,DATE(YEAR(M124)+1,1,1),\"m\")/(12*'Upgrade Information'!$G124)     )\n             )\n     )","v":3519214.2857142854},578210.95472160727,null,"2025-06-01",{"$f":"\n     IF(OR($F124=\"N/A\",$E124=0),\n          0,\n          IF( YEAR($G124)>YEAR(Q124),\n             0,\n             $D124*(1-     DATEDIF($G124,DATE(YEAR(Q124)+1,1,1),\"m\")/(12*'Upgrade Information'!$G124)     )\n             )\n     )","v":3305928.5714285714},556094.27348306833,null,"2026-06-01",{"$f":"\n     IF(OR($F124=\"N/A\",$E124=0),\n          0,\n          IF( YEAR($G124)>YEAR(U124),\n             0,\n             $D124*(1-     DATEDIF($G124,DATE(YEAR(U124)+1,1,1),\"m\")/(12*'Upgrade Information'!$G124)     )\n             )\n     )","v":3092642.8571428568},533977.5922445294,null,"2027-06-01",{"$f":"\n     IF(OR($F124=\"N/A\",$E124=0),\n          0,\n          IF( YEAR($G124)>YEAR(Y124),\n             0,\n             $D124*(1-     DATEDIF($G124,DATE(YEAR(Y124)+1,1,1),\"m\")/(12*'Upgrade Information'!$G124)     )\n             )\n     )","v":2879357.1428571427},511860.91100599035,null,"2028-06-01",{"$f":"\n     IF(OR($F124=\"N/A\",$E124=0),\n          0,\n          IF( YEAR($G124)>YEAR(AC124),\n             0,\n             $D124*(1-     DATEDIF($G124,DATE(YEAR(AC124)+1,1,1),\"m\")/(12*'Upgrade Information'!$G124)     )\n             )\n     )","v":2666071.4285714282},489744.22976745141,null,"2029-06-01",{"$f":"\n     IF(OR($F124=\"N/A\",$E124=0),\n          0,\n          IF( YEAR($G124)>YEAR(AG124),\n             0,\n             $D124*(1-     DATEDIF($G124,DATE(YEAR(AG124)+1,1,1),\"m\")/(12*'Upgrade Information'!$G124)     )\n             )\n     )","v":2452785.7142857146},467627.54852891248,null,"2030-06-01",{"$f":"\n     IF(OR($F124=\"N/A\",$E124=0),\n          0,\n          IF( YEAR($G124)>YEAR(AK124),\n             0,\n             $D124*(1-     DATEDIF($G124,DATE(YEAR(AK124)+1,1,1),\"m\")/(12*'Upgrade Information'!$G124)     )\n             )\n     )","v":2239500.0000000005},445510.86729037354,null,"2031-06-01",{"$f":"\n     IF(OR($F124=\"N/A\",$E124=0),\n          0,\n          IF( YEAR($G124)>YEAR(AO124),\n             0,\n             $D124*(1-     DATEDIF($G124,DATE(YEAR(AO124)+1,1,1),\"m\")/(12*'Upgrade Information'!$G124)     )\n             )\n     )","v":2026214.2857142859},423394.18605183455,null,"2032-06-01",{"$f":"\n     IF(OR($F124=\"N/A\",$E124=0),\n          0,\n          IF( YEAR($G124)>YEAR(AS124),\n             0,\n             $D124*(1-     DATEDIF($G124,DATE(YEAR(AS124)+1,1,1),\"m\")/(12*'Upgrade Information'!$G124)     )\n             )\n     )","v":1812928.5714285716},401277.50481329556,null,"2033-06-01",{"$f":"\n     IF(OR($F124=\"N/A\",$E124=0),\n          0,\n          IF( YEAR($G124)>YEAR(AW124),\n             0,\n             $D124*(1-     DATEDIF($G124,DATE(YEAR(AW124)+1,1,1),\"m\")/(12*'Upgrade Information'!$G124)     )\n             )\n     )","v":1599642.8571428573},379160.82357475662]
[{"$f":"'Upgrade Information'!B125","v":"b0144.3"},null,{"$f":"IF(B125=\"\", 'Upgrade Information'!F125,B125)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E125","v":969000},{"$f":"'Upgrade Information'!H125","v":27685.714285714286},{"$f":"\n     IF(ISERROR(VLOOKUP($C125,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C125,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D125=\"\",\"\",'Upgrade Information'!D125)","v":"2005-11-15"},null,{"$f":"\nIF(F125=\"N/A\",\"N/A\",\n     VLOOKUP($C125,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F125=\"N/A\",$E125=0),\n          0,\n          IF( YEAR($G125)>YEAR(I125),\n             0,\n             $D125*(1-     DATEDIF($G125,DATE(YEAR(I125)+1,1,1),\"m\")/(12*'Upgrade Information'!$G125)     )\n             )\n     )","v":468349.99999999994},76251.309467554936,null,"2024-06-01",{"$f":"\n     IF(OR($F125=\"N/A\",$E125=0),\n          0,\n          IF( YEAR($G125)>YEAR(M125),\n             0,\n             $D125*(1-     DATEDIF($G125,DATE(YEAR(M125)+1,1,1),\"m\")/(12*'Upgrade Information'!$G125)     )\n             )\n     )","v":440664.28571428574},73380.436845968303,null,"2025-06-01",{"$f":"\n     IF(OR($F125=\"N/A\",$E125=0),\n          0,\n          IF( YEAR($G125)>YEAR(Q125),\n             0,\n             $D125*(1-     DATEDIF($G125,DATE(YEAR(Q125)+1,1,1),\"m\")/(12*'Upgrade Information'!$G125)     )\n             )\n     )","v":412978.57142857148},70509.564224381669,null,"2026-06-01",{"$f":"\n     IF(OR($F125=\"N/A\",$E125=0),\n          0,\n          IF( YEAR($G125)>YEAR(U125),\n             0,\n             $D125*(1-     DATEDIF($G125,DATE(YEAR(U125)+1,1,1),\"m\")/(12*'Upgrade Information'!$G125)     )\n             )\n     )","v":385292.85714285716},67638.691602795021,null,"2027-06-01",{"$f":"\n     IF(OR($F125=\"N/A\",$E125=0),\n          0,\n          IF( YEAR($G125)>YEAR(Y125),\n             0,\n             $D125*(1-     DATEDIF($G125,DATE(YEAR(Y125)+1,1,1),\"m\")/(12*'Upgrade Information'!$G125)     )\n             )\n     )","v":357607.1428571429},64767.818981208387,null,"2028-06-01",{"$f":"\n     IF(OR($F125=\"N/A\",$E125=0),\n          0,\n          IF( YEAR($G125)>YEAR(AC125),\n             0,\n             $D125*(1-     DATEDIF($G125,DATE(YEAR(AC125)+1,1,1),\"m\")/(12*'Upgrade Information'!$G125)     )\n             )\n     )","v":329921.42857142858},61896.946359621739,null,"2029-06-01",{"$f":"\n     IF(OR($F125=\"N/A\",$E125=0),\n          0,\n          IF( YEAR($G125)>YEAR(AG125),\n             0,\n             $D125*(1-     DATEDIF($G125,DATE(YEAR(AG125)+1,1,1),\"m\")/(12*'Upgrade Information'!$G125)     )\n             )\n     )","v":302235.71428571426},59026.073738035098,null,"2030-06-01",{"$f":"\n     IF(OR($F125=\"N/A\",$E125=0),\n          0,\n          IF( YEAR($G125)>YEAR(AK125),\n             0,\n             $D125*(1-     DATEDIF($G125,DATE(YEAR(AK125)+1,1,1),\"m\")/(12*'Upgrade Information'!$G125)     )\n             )\n     )","v":274550},56155.201116448457,null,"2031-06-01",{"$f":"\n     IF(OR($F125=\"N/A\",$E125=0),\n          0,\n          IF( YEAR($G125)>YEAR(AO125),\n             0,\n             $D125*(1-     DATEDIF($G125,DATE(YEAR(AO125)+1,1,1),\"m\")/(12*'Upgrade Information'!$G125)     )\n             )\n     )","v":246864.28571428571},53284.328494861824,null,"2032-06-01",{"$f":"\n     IF(OR($F125=\"N/A\",$E125=0),\n          0,\n          IF( YEAR($G125)>YEAR(AS125),\n             0,\n             $D125*(1-     DATEDIF($G125,DATE(YEAR(AS125)+1,1,1),\"m\")/(12*'Upgrade Information'!$G125)     )\n             )\n     )","v":219178.57142857139},50413.455873275176,null,"2033-06-01",{"$f":"\n     IF(OR($F125=\"N/A\",$E125=0),\n          0,\n          IF( YEAR($G125)>YEAR(AW125),\n             0,\n             $D125*(1-     DATEDIF($G125,DATE(YEAR(AW125)+1,1,1),\"m\")/(12*'Upgrade Information'!$G125)     )\n             )\n     )","v":191492.8571428571},47542.583251688542]
[{"$f":"'Upgrade Information'!B126","v":"b0144.4"},null,{"$f":"IF(B126=\"\", 'Upgrade Information'!F126,B126)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E126","v":2104000},{"$f":"'Upgrade Information'!H126","v":60114.285714285717},{"$f":"\n     IF(ISERROR(VLOOKUP($C126,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C126,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D126=\"\",\"\",'Upgrade Information'!D126)","v":"2005-12-23"},null,{"$f":"\nIF(F126=\"N/A\",\"N/A\",\n     VLOOKUP($C126,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F126=\"N/A\",$E126=0),\n          0,\n          IF( YEAR($G126)>YEAR(I126),\n             0,\n             $D126*(1-     DATEDIF($G126,DATE(YEAR(I126)+1,1,1),\"m\")/(12*'Upgrade Information'!$G126)     )\n             )\n     )","v":1021942.8571428573},166084.74178127327,null,"2024-06-01",{"$f":"\n     IF(OR($F126=\"N/A\",$E126=0),\n          0,\n          IF( YEAR($G126)>YEAR(M126),\n             0,\n             $D126*(1-     DATEDIF($G126,DATE(YEAR(M126)+1,1,1),\"m\")/(12*'Upgrade Information'!$G126)     )\n             )\n     )","v":961828.57142857148},159851.1855420387,null,"2025-06-01",{"$f":"\n     IF(OR($F126=\"N/A\",$E126=0),\n          0,\n          IF( YEAR($G126)>YEAR(Q126),\n             0,\n             $D126*(1-     DATEDIF($G126,DATE(YEAR(Q126)+1,1,1),\"m\")/(12*'Upgrade Information'!$G126)     )\n             )\n     )","v":901714.2857142858},153617.62930280413,null,"2026-06-01",{"$f":"\n     IF(OR($F126=\"N/A\",$E126=0),\n          0,\n          IF( YEAR($G126)>YEAR(U126),\n             0,\n             $D126*(1-     DATEDIF($G126,DATE(YEAR(U126)+1,1,1),\"m\")/(12*'Upgrade Information'!$G126)     )\n             )\n     )","v":841600},147384.07306356958,null,"2027-06-01",{"$f":"\n     IF(OR($F126=\"N/A\",$E126=0),\n          0,\n          IF( YEAR($G126)>YEAR(Y126),\n             0,\n             $D126*(1-     DATEDIF($G126,DATE(YEAR(Y126)+1,1,1),\"m\")/(12*'Upgrade Information'!$G126)     )\n             )\n     )","v":781485.71428571432},141150.51682433501,null,"2028-06-01",{"$f":"\n     IF(OR($F126=\"N/A\",$E126=0),\n          0,\n          IF( YEAR($G126)>YEAR(AC126),\n             0,\n             $D126*(1-     DATEDIF($G126,DATE(YEAR(AC126)+1,1,1),\"m\")/(12*'Upgrade Information'!$G126)     )\n             )\n     )","v":721371.42857142852},134916.96058510043,null,"2029-06-01",{"$f":"\n     IF(OR($F126=\"N/A\",$E126=0),\n          0,\n          IF( YEAR($G126)>YEAR(AG126),\n             0,\n             $D126*(1-     DATEDIF($G126,DATE(YEAR(AG126)+1,1,1),\"m\")/(12*'Upgrade Information'!$G126)     )\n             )\n     )","v":661257.14285714284},128683.40434586589,null,"2030-06-01",{"$f":"\n     IF(OR($F126=\"N/A\",$E126=0),\n          0,\n          IF( YEAR($G126)>YEAR(AK126),\n             0,\n             $D126*(1-     DATEDIF($G126,DATE(YEAR(AK126)+1,1,1),\"m\")/(12*'Upgrade Information'!$G126)     )\n             )\n     )","v":601142.85714285716},122449.84810663133,null,"2031-06-01",{"$f":"\n     IF(OR($F126=\"N/A\",$E126=0),\n          0,\n          IF( YEAR($G126)>YEAR(AO126),\n             0,\n             $D126*(1-     DATEDIF($G126,DATE(YEAR(AO126)+1,1,1),\"m\")/(12*'Upgrade Information'!$G126)     )\n             )\n     )","v":541028.57142857136},116216.29186739677,null,"2032-06-01",{"$f":"\n     IF(OR($F126=\"N/A\",$E126=0),\n          0,\n          IF( YEAR($G126)>YEAR(AS126),\n             0,\n             $D126*(1-     DATEDIF($G126,DATE(YEAR(AS126)+1,1,1),\"m\")/(12*'Upgrade Information'!$G126)     )\n             )\n     )","v":480914.28571428562},109982.73562816219,null,"2033-06-01",{"$f":"\n     IF(OR($F126=\"N/A\",$E126=0),\n          0,\n          IF( YEAR($G126)>YEAR(AW126),\n             0,\n             $D126*(1-     DATEDIF($G126,DATE(YEAR(AW126)+1,1,1),\"m\")/(12*'Upgrade Information'!$G126)     )\n             )\n     )","v":420799.99999999988},103749.17938892763]
[{"$f":"'Upgrade Information'!B127","v":"b0144.5"},null,{"$f":"IF(B127=\"\", 'Upgrade Information'!F127,B127)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E127","v":119000},{"$f":"'Upgrade Information'!H127","v":3400},{"$f":"\n     IF(ISERROR(VLOOKUP($C127,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C127,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D127=\"\",\"\",'Upgrade Information'!D127)","v":"2006-05-26"},null,{"$f":"\nIF(F127=\"N/A\",\"N/A\",\n     VLOOKUP($C127,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F127=\"N/A\",$E127=0),\n          0,\n          IF( YEAR($G127)>YEAR(I127),\n             0,\n             $D127*(1-     DATEDIF($G127,DATE(YEAR(I127)+1,1,1),\"m\")/(12*'Upgrade Information'!$G127)     )\n             )\n     )","v":59216.666666666664},9540.4775517269791,null,"2024-06-01",{"$f":"\n     IF(OR($F127=\"N/A\",$E127=0),\n          0,\n          IF( YEAR($G127)>YEAR(M127),\n             0,\n             $D127*(1-     DATEDIF($G127,DATE(YEAR(M127)+1,1,1),\"m\")/(12*'Upgrade Information'!$G127)     )\n             )\n     )","v":55816.666666666664},9187.9142473216016,null,"2025-06-01",{"$f":"\n     IF(OR($F127=\"N/A\",$E127=0),\n          0,\n          IF( YEAR($G127)>YEAR(Q127),\n             0,\n             $D127*(1-     DATEDIF($G127,DATE(YEAR(Q127)+1,1,1),\"m\")/(12*'Upgrade Information'!$G127)     )\n             )\n     )","v":52416.666666666664},8835.3509429162259,null,"2026-06-01",{"$f":"\n     IF(OR($F127=\"N/A\",$E127=0),\n          0,\n          IF( YEAR($G127)>YEAR(U127),\n             0,\n             $D127*(1-     DATEDIF($G127,DATE(YEAR(U127)+1,1,1),\"m\")/(12*'Upgrade Information'!$G127)     )\n             )\n     )","v":49016.666666666664},8482.7876385108484,null,"2027-06-01",{"$f":"\n     IF(OR($F127=\"N/A\",$E127=0),\n          0,\n          IF( YEAR($G127)>YEAR(Y127),\n             0,\n             $D127*(1-     DATEDIF($G127,DATE(YEAR(Y127)+1,1,1),\"m\")/(12*'Upgrade Information'!$G127)     )\n             )\n     )","v":45616.666666666664},8130.2243341054718,null,"2028-06-01",{"$f":"\n     IF(OR($F127=\"N/A\",$E127=0),\n          0,\n          IF( YEAR($G127)>YEAR(AC127),\n             0,\n             $D127*(1-     DATEDIF($G127,DATE(YEAR(AC127)+1,1,1),\"m\")/(12*'Upgrade Information'!$G127)     )\n             )\n     )","v":42216.666666666664},7777.6610297000943,null,"2029-06-01",{"$f":"\n     IF(OR($F127=\"N/A\",$E127=0),\n          0,\n          IF( YEAR($G127)>YEAR(AG127),\n             0,\n             $D127*(1-     DATEDIF($G127,DATE(YEAR(AG127)+1,1,1),\"m\")/(12*'Upgrade Information'!$G127)     )\n             )\n     )","v":38816.666666666664},7425.0977252947177,null,"2030-06-01",{"$f":"\n     IF(OR($F127=\"N/A\",$E127=0),\n          0,\n          IF( YEAR($G127)>YEAR(AK127),\n             0,\n             $D127*(1-     DATEDIF($G127,DATE(YEAR(AK127)+1,1,1),\"m\")/(12*'Upgrade Information'!$G127)     )\n             )\n     )","v":35416.666666666672},7072.5344208893421,null,"2031-06-01",{"$f":"\n     IF(OR($F127=\"N/A\",$E127=0),\n          0,\n          IF( YEAR($G127)>YEAR(AO127),\n             0,\n             $D127*(1-     DATEDIF($G127,DATE(YEAR(AO127)+1,1,1),\"m\")/(12*'Upgrade Information'!$G127)     )\n             )\n     )","v":32016.666666666672},6719.9711164839646,null,"2032-06-01",{"$f":"\n     IF(OR($F127=\"N/A\",$E127=0),\n          0,\n          IF( YEAR($G127)>YEAR(AS127),\n             0,\n             $D127*(1-     DATEDIF($G127,DATE(YEAR(AS127)+1,1,1),\"m\")/(12*'Upgrade Information'!$G127)     )\n             )\n     )","v":28616.666666666672},6367.4078120785889,null,"2033-06-01",{"$f":"\n     IF(OR($F127=\"N/A\",$E127=0),\n          0,\n          IF( YEAR($G127)>YEAR(AW127),\n             0,\n             $D127*(1-     DATEDIF($G127,DATE(YEAR(AW127)+1,1,1),\"m\")/(12*'Upgrade Information'!$G127)     )\n             )\n     )","v":25216.666666666668},6014.8445076732114]
[{"$f":"'Upgrade Information'!B128","v":"b0144.6"},null,{"$f":"IF(B128=\"\", 'Upgrade Information'!F128,B128)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E128","v":3654000},{"$f":"'Upgrade Information'!H128","v":104400},{"$f":"\n     IF(ISERROR(VLOOKUP($C128,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C128,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D128=\"\",\"\",'Upgrade Information'!D128)","v":"2006-04-18"},null,{"$f":"\nIF(F128=\"N/A\",\"N/A\",\n     VLOOKUP($C128,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F128=\"N/A\",$E128=0),\n          0,\n          IF( YEAR($G128)>YEAR(I128),\n             0,\n             $D128*(1-     DATEDIF($G128,DATE(YEAR(I128)+1,1,1),\"m\")/(12*'Upgrade Information'!$G128)     )\n             )\n     )","v":1809600},292046.63401528524,null,"2024-06-01",{"$f":"\n     IF(OR($F128=\"N/A\",$E128=0),\n          0,\n          IF( YEAR($G128)>YEAR(M128),\n             0,\n             $D128*(1-     DATEDIF($G128,DATE(YEAR(M128)+1,1,1),\"m\")/(12*'Upgrade Information'!$G128)     )\n             )\n     )","v":1705200},281220.8666682496,null,"2025-06-01",{"$f":"\n     IF(OR($F128=\"N/A\",$E128=0),\n          0,\n          IF( YEAR($G128)>YEAR(Q128),\n             0,\n             $D128*(1-     DATEDIF($G128,DATE(YEAR(Q128)+1,1,1),\"m\")/(12*'Upgrade Information'!$G128)     )\n             )\n     )","v":1600800},270395.0993212139,null,"2026-06-01",{"$f":"\n     IF(OR($F128=\"N/A\",$E128=0),\n          0,\n          IF( YEAR($G128)>YEAR(U128),\n             0,\n             $D128*(1-     DATEDIF($G128,DATE(YEAR(U128)+1,1,1),\"m\")/(12*'Upgrade Information'!$G128)     )\n             )\n     )","v":1496400},259569.33197417817,null,"2027-06-01",{"$f":"\n     IF(OR($F128=\"N/A\",$E128=0),\n          0,\n          IF( YEAR($G128)>YEAR(Y128),\n             0,\n             $D128*(1-     DATEDIF($G128,DATE(YEAR(Y128)+1,1,1),\"m\")/(12*'Upgrade Information'!$G128)     )\n             )\n     )","v":1392000},248743.56462714251,null,"2028-06-01",{"$f":"\n     IF(OR($F128=\"N/A\",$E128=0),\n          0,\n          IF( YEAR($G128)>YEAR(AC128),\n             0,\n             $D128*(1-     DATEDIF($G128,DATE(YEAR(AC128)+1,1,1),\"m\")/(12*'Upgrade Information'!$G128)     )\n             )\n     )","v":1287600},237917.79728010681,null,"2029-06-01",{"$f":"\n     IF(OR($F128=\"N/A\",$E128=0),\n          0,\n          IF( YEAR($G128)>YEAR(AG128),\n             0,\n             $D128*(1-     DATEDIF($G128,DATE(YEAR(AG128)+1,1,1),\"m\")/(12*'Upgrade Information'!$G128)     )\n             )\n     )","v":1183199.9999999998},227092.02993307111,null,"2030-06-01",{"$f":"\n     IF(OR($F128=\"N/A\",$E128=0),\n          0,\n          IF( YEAR($G128)>YEAR(AK128),\n             0,\n             $D128*(1-     DATEDIF($G128,DATE(YEAR(AK128)+1,1,1),\"m\")/(12*'Upgrade Information'!$G128)     )\n             )\n     )","v":1078799.9999999998},216266.26258603542,null,"2031-06-01",{"$f":"\n     IF(OR($F128=\"N/A\",$E128=0),\n          0,\n          IF( YEAR($G128)>YEAR(AO128),\n             0,\n             $D128*(1-     DATEDIF($G128,DATE(YEAR(AO128)+1,1,1),\"m\")/(12*'Upgrade Information'!$G128)     )\n             )\n     )","v":974400.00000000023},205440.49523899978,null,"2032-06-01",{"$f":"\n     IF(OR($F128=\"N/A\",$E128=0),\n          0,\n          IF( YEAR($G128)>YEAR(AS128),\n             0,\n             $D128*(1-     DATEDIF($G128,DATE(YEAR(AS128)+1,1,1),\"m\")/(12*'Upgrade Information'!$G128)     )\n             )\n     )","v":870000.00000000012},194614.72789196408,null,"2033-06-01",{"$f":"\n     IF(OR($F128=\"N/A\",$E128=0),\n          0,\n          IF( YEAR($G128)>YEAR(AW128),\n             0,\n             $D128*(1-     DATEDIF($G128,DATE(YEAR(AW128)+1,1,1),\"m\")/(12*'Upgrade Information'!$G128)     )\n             )\n     )","v":765600.00000000012},183788.96054492838]
[{"$f":"'Upgrade Information'!B129","v":"b0144.7"},null,{"$f":"IF(B129=\"\", 'Upgrade Information'!F129,B129)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E129","v":1232000},{"$f":"'Upgrade Information'!H129","v":35200},{"$f":"\n     IF(ISERROR(VLOOKUP($C129,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C129,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D129=\"\",\"\",'Upgrade Information'!D129)","v":"2006-11-11"},null,{"$f":"\nIF(F129=\"N/A\",\"N/A\",\n     VLOOKUP($C129,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F129=\"N/A\",$E129=0),\n          0,\n          IF( YEAR($G129)>YEAR(I129),\n             0,\n             $D129*(1-     DATEDIF($G129,DATE(YEAR(I129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G129)     )\n             )\n     )","v":630666.66666666663},100597.03646421302,null,"2024-06-01",{"$f":"\n     IF(OR($F129=\"N/A\",$E129=0),\n          0,\n          IF( YEAR($G129)>YEAR(M129),\n             0,\n             $D129*(1-     DATEDIF($G129,DATE(YEAR(M129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G129)     )\n             )\n     )","v":595466.66666666663},96946.969312722067,null,"2025-06-01",{"$f":"\n     IF(OR($F129=\"N/A\",$E129=0),\n          0,\n          IF( YEAR($G129)>YEAR(Q129),\n             0,\n             $D129*(1-     DATEDIF($G129,DATE(YEAR(Q129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G129)     )\n             )\n     )","v":560266.66666666674},93296.902161231119,null,"2026-06-01",{"$f":"\n     IF(OR($F129=\"N/A\",$E129=0),\n          0,\n          IF( YEAR($G129)>YEAR(U129),\n             0,\n             $D129*(1-     DATEDIF($G129,DATE(YEAR(U129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G129)     )\n             )\n     )","v":525066.66666666674},89646.835009740156,null,"2027-06-01",{"$f":"\n     IF(OR($F129=\"N/A\",$E129=0),\n          0,\n          IF( YEAR($G129)>YEAR(Y129),\n             0,\n             $D129*(1-     DATEDIF($G129,DATE(YEAR(Y129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G129)     )\n             )\n     )","v":489866.66666666669},85996.767858249194,null,"2028-06-01",{"$f":"\n     IF(OR($F129=\"N/A\",$E129=0),\n          0,\n          IF( YEAR($G129)>YEAR(AC129),\n             0,\n             $D129*(1-     DATEDIF($G129,DATE(YEAR(AC129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G129)     )\n             )\n     )","v":454666.66666666669},82346.700706758231,null,"2029-06-01",{"$f":"\n     IF(OR($F129=\"N/A\",$E129=0),\n          0,\n          IF( YEAR($G129)>YEAR(AG129),\n             0,\n             $D129*(1-     DATEDIF($G129,DATE(YEAR(AG129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G129)     )\n             )\n     )","v":419466.66666666669},78696.633555267268,null,"2030-06-01",{"$f":"\n     IF(OR($F129=\"N/A\",$E129=0),\n          0,\n          IF( YEAR($G129)>YEAR(AK129),\n             0,\n             $D129*(1-     DATEDIF($G129,DATE(YEAR(AK129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G129)     )\n             )\n     )","v":384266.66666666669},75046.56640377632,null,"2031-06-01",{"$f":"\n     IF(OR($F129=\"N/A\",$E129=0),\n          0,\n          IF( YEAR($G129)>YEAR(AO129),\n             0,\n             $D129*(1-     DATEDIF($G129,DATE(YEAR(AO129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G129)     )\n             )\n     )","v":349066.66666666669},71396.499252285343,null,"2032-06-01",{"$f":"\n     IF(OR($F129=\"N/A\",$E129=0),\n          0,\n          IF( YEAR($G129)>YEAR(AS129),\n             0,\n             $D129*(1-     DATEDIF($G129,DATE(YEAR(AS129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G129)     )\n             )\n     )","v":313866.66666666663},67746.432100794395,null,"2033-06-01",{"$f":"\n     IF(OR($F129=\"N/A\",$E129=0),\n          0,\n          IF( YEAR($G129)>YEAR(AW129),\n             0,\n             $D129*(1-     DATEDIF($G129,DATE(YEAR(AW129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G129)     )\n             )\n     )","v":278666.66666666663},64096.364949303425]
[{"$f":"'Upgrade Information'!B130","v":"b0145"},null,{"$f":"IF(B130=\"\", 'Upgrade Information'!F130,B130)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E130","v":65000000},{"$f":"'Upgrade Information'!H130","v":1382978.7234042552},{"$f":"\n     IF(ISERROR(VLOOKUP($C130,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C130,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D130=\"\",\"\",'Upgrade Information'!D130)","v":"2007-06-05"},null,{"$f":"\nIF(F130=\"N/A\",\"N/A\",\n     VLOOKUP($C130,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F130=\"N/A\",$E130=0),\n          0,\n          IF( YEAR($G130)>YEAR(I130),\n             0,\n             $D130*(1-     DATEDIF($G130,DATE(YEAR(I130)+1,1,1),\"m\")/(12*'Upgrade Information'!$G130)     )\n             )\n     )","v":42180851.063829787},5258175.6914893612,null,"2024-01-01",{"$f":"\n     IF(OR($F130=\"N/A\",$E130=0),\n          0,\n          IF( YEAR($G130)>YEAR(M130),\n             0,\n             $D130*(1-     DATEDIF($G130,DATE(YEAR(M130)+1,1,1),\"m\")/(12*'Upgrade Information'!$G130)     )\n             )\n     )","v":40797872.340425529},5131120.0531914886,null,"2025-01-01",{"$f":"\n     IF(OR($F130=\"N/A\",$E130=0),\n          0,\n          IF( YEAR($G130)>YEAR(Q130),\n             0,\n             $D130*(1-     DATEDIF($G130,DATE(YEAR(Q130)+1,1,1),\"m\")/(12*'Upgrade Information'!$G130)     )\n             )\n     )","v":39414893.617021278},5004064.4148936169,null,"2026-01-01",{"$f":"\n     IF(OR($F130=\"N/A\",$E130=0),\n          0,\n          IF( YEAR($G130)>YEAR(U130),\n             0,\n             $D130*(1-     DATEDIF($G130,DATE(YEAR(U130)+1,1,1),\"m\")/(12*'Upgrade Information'!$G130)     )\n             )\n     )","v":38031914.893617019},4877008.7765957443,null,"2027-01-01",{"$f":"\n     IF(OR($F130=\"N/A\",$E130=0),\n          0,\n          IF( YEAR($G130)>YEAR(Y130),\n             0,\n             $D130*(1-     DATEDIF($G130,DATE(YEAR(Y130)+1,1,1),\"m\")/(12*'Upgrade Information'!$G130)     )\n             )\n     )","v":36648936.170212768},4749953.1382978726,null,"2028-01-01",{"$f":"\n     IF(OR($F130=\"N/A\",$E130=0),\n          0,\n          IF( YEAR($G130)>YEAR(AC130),\n             0,\n             $D130*(1-     DATEDIF($G130,DATE(YEAR(AC130)+1,1,1),\"m\")/(12*'Upgrade Information'!$G130)     )\n             )\n     )","v":35265957.446808517},4622897.5,null,"2029-01-01",{"$f":"\n     IF(OR($F130=\"N/A\",$E130=0),\n          0,\n          IF( YEAR($G130)>YEAR(AG130),\n             0,\n             $D130*(1-     DATEDIF($G130,DATE(YEAR(AG130)+1,1,1),\"m\")/(12*'Upgrade Information'!$G130)     )\n             )\n     )","v":33882978.723404251},4495841.8617021274,null,"2030-01-01",{"$f":"\n     IF(OR($F130=\"N/A\",$E130=0),\n          0,\n          IF( YEAR($G130)>YEAR(AK130),\n             0,\n             $D130*(1-     DATEDIF($G130,DATE(YEAR(AK130)+1,1,1),\"m\")/(12*'Upgrade Information'!$G130)     )\n             )\n     )","v":32500000},4368786.2234042548,null,"2031-01-01",{"$f":"\n     IF(OR($F130=\"N/A\",$E130=0),\n          0,\n          IF( YEAR($G130)>YEAR(AO130),\n             0,\n             $D130*(1-     DATEDIF($G130,DATE(YEAR(AO130)+1,1,1),\"m\")/(12*'Upgrade Information'!$G130)     )\n             )\n     )","v":31117021.276595742},4241730.5851063821,null,"2032-01-01",{"$f":"\n     IF(OR($F130=\"N/A\",$E130=0),\n          0,\n          IF( YEAR($G130)>YEAR(AS130),\n             0,\n             $D130*(1-     DATEDIF($G130,DATE(YEAR(AS130)+1,1,1),\"m\")/(12*'Upgrade Information'!$G130)     )\n             )\n     )","v":29734042.553191494},4114674.9468085109,null,"2033-01-01",{"$f":"\n     IF(OR($F130=\"N/A\",$E130=0),\n          0,\n          IF( YEAR($G130)>YEAR(AW130),\n             0,\n             $D130*(1-     DATEDIF($G130,DATE(YEAR(AW130)+1,1,1),\"m\")/(12*'Upgrade Information'!$G130)     )\n             )\n     )","v":28351063.829787236},3987619.3085106383]
[{"$f":"'Upgrade Information'!B131","v":"b0146.1"},null,{"$f":"IF(B131=\"\", 'Upgrade Information'!F131,B131)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E131","v":1750000},{"$f":"'Upgrade Information'!H131","v":50000},{"$f":"\n     IF(ISERROR(VLOOKUP($C131,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C131,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D131=\"\",\"\",'Upgrade Information'!D131)","v":"2006-05-19"},null,{"$f":"\nIF(F131=\"N/A\",\"N/A\",\n     VLOOKUP($C131,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F131=\"N/A\",$E131=0),\n          0,\n          IF( YEAR($G131)>YEAR(I131),\n             0,\n             $D131*(1-     DATEDIF($G131,DATE(YEAR(I131)+1,1,1),\"m\")/(12*'Upgrade Information'!$G131)     )\n             )\n     )","v":870833.33333333337},163465.57436248468,null,"2024-06-01",{"$f":"\n     IF(OR($F131=\"N/A\",$E131=0),\n          0,\n          IF( YEAR($G131)>YEAR(M131),\n             0,\n             $D131*(1-     DATEDIF($G131,DATE(YEAR(M131)+1,1,1),\"m\")/(12*'Upgrade Information'!$G131)     )\n             )\n     )","v":820833.33333333337},156950.80454262911,null,"2025-06-01",{"$f":"\n     IF(OR($F131=\"N/A\",$E131=0),\n          0,\n          IF( YEAR($G131)>YEAR(Q131),\n             0,\n             $D131*(1-     DATEDIF($G131,DATE(YEAR(Q131)+1,1,1),\"m\")/(12*'Upgrade Information'!$G131)     )\n             )\n     )","v":770833.33333333337},150436.0347227735,null,"2026-06-01",{"$f":"\n     IF(OR($F131=\"N/A\",$E131=0),\n          0,\n          IF( YEAR($G131)>YEAR(U131),\n             0,\n             $D131*(1-     DATEDIF($G131,DATE(YEAR(U131)+1,1,1),\"m\")/(12*'Upgrade Information'!$G131)     )\n             )\n     )","v":720833.33333333326},143921.2649029179,null,"2027-06-01",{"$f":"\n     IF(OR($F131=\"N/A\",$E131=0),\n          0,\n          IF( YEAR($G131)>YEAR(Y131),\n             0,\n             $D131*(1-     DATEDIF($G131,DATE(YEAR(Y131)+1,1,1),\"m\")/(12*'Upgrade Information'!$G131)     )\n             )\n     )","v":670833.33333333326},137406.49508306233,null,"2028-06-01",{"$f":"\n     IF(OR($F131=\"N/A\",$E131=0),\n          0,\n          IF( YEAR($G131)>YEAR(AC131),\n             0,\n             $D131*(1-     DATEDIF($G131,DATE(YEAR(AC131)+1,1,1),\"m\")/(12*'Upgrade Information'!$G131)     )\n             )\n     )","v":620833.33333333326},130891.72526320675,null,"2029-06-01",{"$f":"\n     IF(OR($F131=\"N/A\",$E131=0),\n          0,\n          IF( YEAR($G131)>YEAR(AG131),\n             0,\n             $D131*(1-     DATEDIF($G131,DATE(YEAR(AG131)+1,1,1),\"m\")/(12*'Upgrade Information'!$G131)     )\n             )\n     )","v":570833.33333333326},124376.95544335118,null,"2030-06-01",{"$f":"\n     IF(OR($F131=\"N/A\",$E131=0),\n          0,\n          IF( YEAR($G131)>YEAR(AK131),\n             0,\n             $D131*(1-     DATEDIF($G131,DATE(YEAR(AK131)+1,1,1),\"m\")/(12*'Upgrade Information'!$G131)     )\n             )\n     )","v":520833.33333333343},117862.18562349562,null,"2031-06-01",{"$f":"\n     IF(OR($F131=\"N/A\",$E131=0),\n          0,\n          IF( YEAR($G131)>YEAR(AO131),\n             0,\n             $D131*(1-     DATEDIF($G131,DATE(YEAR(AO131)+1,1,1),\"m\")/(12*'Upgrade Information'!$G131)     )\n             )\n     )","v":470833.33333333343},111347.41580364005,null,"2032-06-01",{"$f":"\n     IF(OR($F131=\"N/A\",$E131=0),\n          0,\n          IF( YEAR($G131)>YEAR(AS131),\n             0,\n             $D131*(1-     DATEDIF($G131,DATE(YEAR(AS131)+1,1,1),\"m\")/(12*'Upgrade Information'!$G131)     )\n             )\n     )","v":420833.33333333337},104832.64598378446,null,"2033-06-01",{"$f":"\n     IF(OR($F131=\"N/A\",$E131=0),\n          0,\n          IF( YEAR($G131)>YEAR(AW131),\n             0,\n             $D131*(1-     DATEDIF($G131,DATE(YEAR(AW131)+1,1,1),\"m\")/(12*'Upgrade Information'!$G131)     )\n             )\n     )","v":370833.33333333337},98317.876163928886]
[{"$f":"'Upgrade Information'!B132","v":"b0146.2"},null,{"$f":"IF(B132=\"\", 'Upgrade Information'!F132,B132)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E132","v":3040000},{"$f":"'Upgrade Information'!H132","v":86857.142857142855},{"$f":"\n     IF(ISERROR(VLOOKUP($C132,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C132,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D132=\"\",\"\",'Upgrade Information'!D132)","v":"2006-12-19"},null,{"$f":"\nIF(F132=\"N/A\",\"N/A\",\n     VLOOKUP($C132,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F132=\"N/A\",$E132=0),\n          0,\n          IF( YEAR($G132)>YEAR(I132),\n             0,\n             $D132*(1-     DATEDIF($G132,DATE(YEAR(I132)+1,1,1),\"m\")/(12*'Upgrade Information'!$G132)     )\n             )\n     )","v":1563428.5714285714},290564.68830999843,null,"2024-06-01",{"$f":"\n     IF(OR($F132=\"N/A\",$E132=0),\n          0,\n          IF( YEAR($G132)>YEAR(M132),\n             0,\n             $D132*(1-     DATEDIF($G132,DATE(YEAR(M132)+1,1,1),\"m\")/(12*'Upgrade Information'!$G132)     )\n             )\n     )","v":1476571.4285714286},279247.60245150648,null,"2025-06-01",{"$f":"\n     IF(OR($F132=\"N/A\",$E132=0),\n          0,\n          IF( YEAR($G132)>YEAR(Q132),\n             0,\n             $D132*(1-     DATEDIF($G132,DATE(YEAR(Q132)+1,1,1),\"m\")/(12*'Upgrade Information'!$G132)     )\n             )\n     )","v":1389714.2857142859},267930.51659301453,null,"2026-06-01",{"$f":"\n     IF(OR($F132=\"N/A\",$E132=0),\n          0,\n          IF( YEAR($G132)>YEAR(U132),\n             0,\n             $D132*(1-     DATEDIF($G132,DATE(YEAR(U132)+1,1,1),\"m\")/(12*'Upgrade Information'!$G132)     )\n             )\n     )","v":1302857.142857143},256613.43073452252,null,"2027-06-01",{"$f":"\n     IF(OR($F132=\"N/A\",$E132=0),\n          0,\n          IF( YEAR($G132)>YEAR(Y132),\n             0,\n             $D132*(1-     DATEDIF($G132,DATE(YEAR(Y132)+1,1,1),\"m\")/(12*'Upgrade Information'!$G132)     )\n             )\n     )","v":1216000},245296.34487603052,null,"2028-06-01",{"$f":"\n     IF(OR($F132=\"N/A\",$E132=0),\n          0,\n          IF( YEAR($G132)>YEAR(AC132),\n             0,\n             $D132*(1-     DATEDIF($G132,DATE(YEAR(AC132)+1,1,1),\"m\")/(12*'Upgrade Information'!$G132)     )\n             )\n     )","v":1129142.8571428573},233979.25901753857,null,"2029-06-01",{"$f":"\n     IF(OR($F132=\"N/A\",$E132=0),\n          0,\n          IF( YEAR($G132)>YEAR(AG132),\n             0,\n             $D132*(1-     DATEDIF($G132,DATE(YEAR(AG132)+1,1,1),\"m\")/(12*'Upgrade Information'!$G132)     )\n             )\n     )","v":1042285.7142857143},222662.17315904656,null,"2030-06-01",{"$f":"\n     IF(OR($F132=\"N/A\",$E132=0),\n          0,\n          IF( YEAR($G132)>YEAR(AK132),\n             0,\n             $D132*(1-     DATEDIF($G132,DATE(YEAR(AK132)+1,1,1),\"m\")/(12*'Upgrade Information'!$G132)     )\n             )\n     )","v":955428.57142857136},211345.08730055459,null,"2031-06-01",{"$f":"\n     IF(OR($F132=\"N/A\",$E132=0),\n          0,\n          IF( YEAR($G132)>YEAR(AO132),\n             0,\n             $D132*(1-     DATEDIF($G132,DATE(YEAR(AO132)+1,1,1),\"m\")/(12*'Upgrade Information'!$G132)     )\n             )\n     )","v":868571.42857142852},200028.00144206261,null,"2032-06-01",{"$f":"\n     IF(OR($F132=\"N/A\",$E132=0),\n          0,\n          IF( YEAR($G132)>YEAR(AS132),\n             0,\n             $D132*(1-     DATEDIF($G132,DATE(YEAR(AS132)+1,1,1),\"m\")/(12*'Upgrade Information'!$G132)     )\n             )\n     )","v":781714.28571428568},188710.91558357066,null,"2033-06-01",{"$f":"\n     IF(OR($F132=\"N/A\",$E132=0),\n          0,\n          IF( YEAR($G132)>YEAR(AW132),\n             0,\n             $D132*(1-     DATEDIF($G132,DATE(YEAR(AW132)+1,1,1),\"m\")/(12*'Upgrade Information'!$G132)     )\n             )\n     )","v":694857.14285714272},177393.82972507866]
[{"$f":"'Upgrade Information'!B133","v":"b0148"},null,{"$f":"IF(B133=\"\", 'Upgrade Information'!F133,B133)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E133","v":0},{"$f":"'Upgrade Information'!H133","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C133,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C133,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D133=\"\",\"\",'Upgrade Information'!D133)","v":"2004-08-23"},null,{"$f":"\nIF(F133=\"N/A\",\"N/A\",\n     VLOOKUP($C133,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F133=\"N/A\",$E133=0),\n          0,\n          IF( YEAR($G133)>YEAR(I133),\n             0,\n             $D133*(1-     DATEDIF($G133,DATE(YEAR(I133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G133)     )\n             )\n     )","v":0},0,null,{"$f":"\nIF($F133=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(I133)+1,MONTH(I133),DAY(I133))\n)","v":"2024-06-01"},{"$f":"\n     IF(OR($F133=\"N/A\",$E133=0),\n          0,\n          IF( YEAR($G133)>YEAR(M133),\n             0,\n             $D133*(1-     DATEDIF($G133,DATE(YEAR(M133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G133)     )\n             )\n     )","v":0},0,null,{"$f":"\nIF($F133=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(M133)+1,MONTH(M133),DAY(M133))\n)","v":"2025-06-01"},{"$f":"\n     IF(OR($F133=\"N/A\",$E133=0),\n          0,\n          IF( YEAR($G133)>YEAR(Q133),\n             0,\n             $D133*(1-     DATEDIF($G133,DATE(YEAR(Q133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G133)     )\n             )\n     )","v":0},0,null,{"$f":"\nIF($F133=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Q133)+1,MONTH(Q133),DAY(Q133))\n)","v":"2026-06-01"},{"$f":"\n     IF(OR($F133=\"N/A\",$E133=0),\n          0,\n          IF( YEAR($G133)>YEAR(U133),\n             0,\n             $D133*(1-     DATEDIF($G133,DATE(YEAR(U133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G133)     )\n             )\n     )","v":0},0,null,{"$f":"\nIF($F133=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(U133)+1,MONTH(U133),DAY(U133))\n)","v":"2027-06-01"},{"$f":"\n     IF(OR($F133=\"N/A\",$E133=0),\n          0,\n          IF( YEAR($G133)>YEAR(Y133),\n             0,\n             $D133*(1-     DATEDIF($G133,DATE(YEAR(Y133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G133)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F133=\"N/A\",$E133=0),\n          0,\n          IF( YEAR($G133)>YEAR(AC133),\n             0,\n             $D133*(1-     DATEDIF($G133,DATE(YEAR(AC133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G133)     )\n             )\n     )","v":0},0,null,{"$f":"\nIF(AC133=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AC133)+1,MONTH(AC133),DAY(AC133))\n)","v":"2029-06-01"},{"$f":"\n     IF(OR($F133=\"N/A\",$E133=0),\n          0,\n          IF( YEAR($G133)>YEAR(AG133),\n             0,\n             $D133*(1-     DATEDIF($G133,DATE(YEAR(AG133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G133)     )\n             )\n     )","v":0},0,null,{"$f":"\nIF(AG133=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AG133)+1,MONTH(AG133),DAY(AG133))\n)","v":"2030-06-01"},{"$f":"\n     IF(OR($F133=\"N/A\",$E133=0),\n          0,\n          IF( YEAR($G133)>YEAR(AK133),\n             0,\n             $D133*(1-     DATEDIF($G133,DATE(YEAR(AK133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G133)     )\n             )\n     )","v":0},0,null,{"$f":"\nIF(AK133=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AK133)+1,MONTH(AK133),DAY(AK133))\n)","v":"2031-06-01"},{"$f":"\n     IF(OR($F133=\"N/A\",$E133=0),\n          0,\n          IF( YEAR($G133)>YEAR(AO133),\n             0,\n             $D133*(1-     DATEDIF($G133,DATE(YEAR(AO133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G133)     )\n             )\n     )","v":0},0,null,{"$f":"\nIF(AO133=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AO133)+1,MONTH(AO133),DAY(AO133))\n)","v":"2032-06-01"},{"$f":"\n     IF(OR($F133=\"N/A\",$E133=0),\n          0,\n          IF( YEAR($G133)>YEAR(AS133),\n             0,\n             $D133*(1-     DATEDIF($G133,DATE(YEAR(AS133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G133)     )\n             )\n     )","v":0},0,null,{"$f":"\nIF(AS133=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AS133)+1,MONTH(AS133),DAY(AS133))\n)","v":"2033-06-01"},{"$f":"\n     IF(OR($F133=\"N/A\",$E133=0),\n          0,\n          IF( YEAR($G133)>YEAR(AW133),\n             0,\n             $D133*(1-     DATEDIF($G133,DATE(YEAR(AW133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G133)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B134","v":"b0149"},null,{"$f":"IF(B134=\"\", 'Upgrade Information'!F134,B134)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E134","v":0},{"$f":"'Upgrade Information'!H134","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C134,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C134,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D134=\"\",\"\",'Upgrade Information'!D134)","v":"2004-12-14"},null,{"$f":"\nIF(F134=\"N/A\",\"N/A\",\n     VLOOKUP($C134,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F134=\"N/A\",$E134=0),\n          0,\n          IF( YEAR($G134)>YEAR(I134),\n             0,\n             $D134*(1-     DATEDIF($G134,DATE(YEAR(I134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G134)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F134=\"N/A\",$E134=0),\n          0,\n          IF( YEAR($G134)>YEAR(M134),\n             0,\n             $D134*(1-     DATEDIF($G134,DATE(YEAR(M134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G134)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F134=\"N/A\",$E134=0),\n          0,\n          IF( YEAR($G134)>YEAR(Q134),\n             0,\n             $D134*(1-     DATEDIF($G134,DATE(YEAR(Q134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G134)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F134=\"N/A\",$E134=0),\n          0,\n          IF( YEAR($G134)>YEAR(U134),\n             0,\n             $D134*(1-     DATEDIF($G134,DATE(YEAR(U134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G134)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F134=\"N/A\",$E134=0),\n          0,\n          IF( YEAR($G134)>YEAR(Y134),\n             0,\n             $D134*(1-     DATEDIF($G134,DATE(YEAR(Y134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G134)     )\n             )\n     )","v":0},0,null,{"$f":"\nIF($F134=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Y134)+1,MONTH(Y134),DAY(Y134))\n)","v":"2028-06-01"},{"$f":"\n     IF(OR($F134=\"N/A\",$E134=0),\n          0,\n          IF( YEAR($G134)>YEAR(AC134),\n             0,\n             $D134*(1-     DATEDIF($G134,DATE(YEAR(AC134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G134)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F134=\"N/A\",$E134=0),\n          0,\n          IF( YEAR($G134)>YEAR(AG134),\n             0,\n             $D134*(1-     DATEDIF($G134,DATE(YEAR(AG134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G134)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F134=\"N/A\",$E134=0),\n          0,\n          IF( YEAR($G134)>YEAR(AK134),\n             0,\n             $D134*(1-     DATEDIF($G134,DATE(YEAR(AK134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G134)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F134=\"N/A\",$E134=0),\n          0,\n          IF( YEAR($G134)>YEAR(AO134),\n             0,\n             $D134*(1-     DATEDIF($G134,DATE(YEAR(AO134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G134)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F134=\"N/A\",$E134=0),\n          0,\n          IF( YEAR($G134)>YEAR(AS134),\n             0,\n             $D134*(1-     DATEDIF($G134,DATE(YEAR(AS134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G134)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F134=\"N/A\",$E134=0),\n          0,\n          IF( YEAR($G134)>YEAR(AW134),\n             0,\n             $D134*(1-     DATEDIF($G134,DATE(YEAR(AW134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G134)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B135","v":"b0150"},null,{"$f":"IF(B135=\"\", 'Upgrade Information'!F135,B135)","v":"BGE"},{"$f":"1000000*'Upgrade Information'!E135","v":0},{"$f":"'Upgrade Information'!H135","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C135,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C135,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12012602304512396},{"$f":"IF('Upgrade Information'!D135=\"\",\"\",'Upgrade Information'!D135)","v":"2005-06-01"},null,{"$f":"\nIF(F135=\"N/A\",\"N/A\",\n     VLOOKUP($C135,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F135=\"N/A\",$E135=0),\n          0,\n          IF( YEAR($G135)>YEAR(I135),\n             0,\n             $D135*(1-     DATEDIF($G135,DATE(YEAR(I135)+1,1,1),\"m\")/(12*'Upgrade Information'!$G135)     )\n             )\n     )","v":0},{"$f":"IF(J135=0,0,IF(YEAR($G135)<YEAR(I135),$E135+J135*$F135,($E135+J135*$F135)*(J135/$D135)))","v":0},null,"2024-06-01",{"$f":"\n     IF(OR($F135=\"N/A\",$E135=0),\n          0,\n          IF( YEAR($G135)>YEAR(M135),\n             0,\n             $D135*(1-     DATEDIF($G135,DATE(YEAR(M135)+1,1,1),\"m\")/(12*'Upgrade Information'!$G135)     )\n             )\n     )","v":0},{"$f":"IF(N135=0,0,IF(YEAR($G135)<YEAR(M135),$E135+N135*$F135,($E135+N135*$F135)*(N135/$D135)))","v":0},null,"2025-06-01",{"$f":"\n     IF(OR($F135=\"N/A\",$E135=0),\n          0,\n          IF( YEAR($G135)>YEAR(Q135),\n             0,\n             $D135*(1-     DATEDIF($G135,DATE(YEAR(Q135)+1,1,1),\"m\")/(12*'Upgrade Information'!$G135)     )\n             )\n     )","v":0},{"$f":"IF(R135=0,0,IF(YEAR($G135)<YEAR(Q135),$E135+R135*$F135,($E135+R135*$F135)*(R135/$D135)))","v":0},null,"2026-06-01",{"$f":"\n     IF(OR($F135=\"N/A\",$E135=0),\n          0,\n          IF( YEAR($G135)>YEAR(U135),\n             0,\n             $D135*(1-     DATEDIF($G135,DATE(YEAR(U135)+1,1,1),\"m\")/(12*'Upgrade Information'!$G135)     )\n             )\n     )","v":0},{"$f":"IF(V135=0,0,IF(YEAR($G135)<YEAR(U135),$E135+V135*$F135,($E135+V135*$F135)*(V135/$D135)))","v":0},null,"2027-06-01",{"$f":"\n     IF(OR($F135=\"N/A\",$E135=0),\n          0,\n          IF( YEAR($G135)>YEAR(Y135),\n             0,\n             $D135*(1-     DATEDIF($G135,DATE(YEAR(Y135)+1,1,1),\"m\")/(12*'Upgrade Information'!$G135)     )\n             )\n     )","v":0},{"$f":"IF(Z135=0,0,IF(YEAR($G135)<YEAR(Y135),$E135+Z135*$F135,($E135+Z135*$F135)*(Z135/$D135)))","v":0},null,"2028-06-01",{"$f":"\n     IF(OR($F135=\"N/A\",$E135=0),\n          0,\n          IF( YEAR($G135)>YEAR(AC135),\n             0,\n             $D135*(1-     DATEDIF($G135,DATE(YEAR(AC135)+1,1,1),\"m\")/(12*'Upgrade Information'!$G135)     )\n             )\n     )","v":0},{"$f":"IF(AD135=0,0,IF(YEAR($G135)<YEAR(AC135),$E135+AD135*$F135,($E135+AD135*$F135)*(AD135/$D135)))","v":0},null,"2029-06-01",{"$f":"\n     IF(OR($F135=\"N/A\",$E135=0),\n          0,\n          IF( YEAR($G135)>YEAR(AG135),\n             0,\n             $D135*(1-     DATEDIF($G135,DATE(YEAR(AG135)+1,1,1),\"m\")/(12*'Upgrade Information'!$G135)     )\n             )\n     )","v":0},{"$f":"IF(AH135=0,0,IF(YEAR($G135)<YEAR(AG135),$E135+AH135*$F135,($E135+AH135*$F135)*(AH135/$D135)))","v":0},null,"2030-06-01",{"$f":"\n     IF(OR($F135=\"N/A\",$E135=0),\n          0,\n          IF( YEAR($G135)>YEAR(AK135),\n             0,\n             $D135*(1-     DATEDIF($G135,DATE(YEAR(AK135)+1,1,1),\"m\")/(12*'Upgrade Information'!$G135)     )\n             )\n     )","v":0},{"$f":"IF(AL135=0,0,IF(YEAR($G135)<YEAR(AK135),$E135+AL135*$F135,($E135+AL135*$F135)*(AL135/$D135)))","v":0},null,"2031-06-01",{"$f":"\n     IF(OR($F135=\"N/A\",$E135=0),\n          0,\n          IF( YEAR($G135)>YEAR(AO135),\n             0,\n             $D135*(1-     DATEDIF($G135,DATE(YEAR(AO135)+1,1,1),\"m\")/(12*'Upgrade Information'!$G135)     )\n             )\n     )","v":0},{"$f":"IF(AP135=0,0,IF(YEAR($G135)<YEAR(AO135),$E135+AP135*$F135,($E135+AP135*$F135)*(AP135/$D135)))","v":0},null,"2032-06-01",{"$f":"\n     IF(OR($F135=\"N/A\",$E135=0),\n          0,\n          IF( YEAR($G135)>YEAR(AS135),\n             0,\n             $D135*(1-     DATEDIF($G135,DATE(YEAR(AS135)+1,1,1),\"m\")/(12*'Upgrade Information'!$G135)     )\n             )\n     )","v":0},{"$f":"IF(AT135=0,0,IF(YEAR($G135)<YEAR(AS135),$E135+AT135*$F135,($E135+AT135*$F135)*(AT135/$D135)))","v":0},null,"2033-06-01",{"$f":"\n     IF(OR($F135=\"N/A\",$E135=0),\n          0,\n          IF( YEAR($G135)>YEAR(AW135),\n             0,\n             $D135*(1-     DATEDIF($G135,DATE(YEAR(AW135)+1,1,1),\"m\")/(12*'Upgrade Information'!$G135)     )\n             )\n     )","v":0},{"$f":"IF(AX135=0,0,IF(YEAR($G135)<YEAR(AW135),$E135+AX135*$F135,($E135+AX135*$F135)*(AX135/$D135)))","v":0}]
[{"$f":"'Upgrade Information'!B136","v":"b0152.1"},null,{"$f":"IF(B136=\"\", 'Upgrade Information'!F136,B136)","v":"BGE"},{"$f":"1000000*'Upgrade Information'!E136","v":590000},{"$f":"'Upgrade Information'!H136","v":13409.09090909091},{"$f":"\n     IF(ISERROR(VLOOKUP($C136,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C136,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12012602304512396},{"$f":"IF('Upgrade Information'!D136=\"\",\"\",'Upgrade Information'!D136)","v":"2005-06-01"},null,{"$f":"\nIF(F136=\"N/A\",\"N/A\",\n     VLOOKUP($C136,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F136=\"N/A\",$E136=0),\n          0,\n          IF( YEAR($G136)>YEAR(I136),\n             0,\n             $D136*(1-     DATEDIF($G136,DATE(YEAR(I136)+1,1,1),\"m\")/(12*'Upgrade Information'!$G136)     )\n             )\n     )","v":340814.39393939392},54349.768649564503,null,"2024-06-01",{"$f":"\n     IF(OR($F136=\"N/A\",$E136=0),\n          0,\n          IF( YEAR($G136)>YEAR(M136),\n             0,\n             $D136*(1-     DATEDIF($G136,DATE(YEAR(M136)+1,1,1),\"m\")/(12*'Upgrade Information'!$G136)     )\n             )\n     )","v":327405.30303030304},52738.987886004885,null,"2025-06-01",{"$f":"\n     IF(OR($F136=\"N/A\",$E136=0),\n          0,\n          IF( YEAR($G136)>YEAR(Q136),\n             0,\n             $D136*(1-     DATEDIF($G136,DATE(YEAR(Q136)+1,1,1),\"m\")/(12*'Upgrade Information'!$G136)     )\n             )\n     )","v":313996.21212121216},51128.207122445274,null,"2026-06-01",{"$f":"\n     IF(OR($F136=\"N/A\",$E136=0),\n          0,\n          IF( YEAR($G136)>YEAR(U136),\n             0,\n             $D136*(1-     DATEDIF($G136,DATE(YEAR(U136)+1,1,1),\"m\")/(12*'Upgrade Information'!$G136)     )\n             )\n     )","v":300587.12121212122},49517.426358885656,null,"2027-06-01",{"$f":"\n     IF(OR($F136=\"N/A\",$E136=0),\n          0,\n          IF( YEAR($G136)>YEAR(Y136),\n             0,\n             $D136*(1-     DATEDIF($G136,DATE(YEAR(Y136)+1,1,1),\"m\")/(12*'Upgrade Information'!$G136)     )\n             )\n     )","v":287178.03030303027},47906.64559532603,null,"2028-06-01",{"$f":"\n     IF(OR($F136=\"N/A\",$E136=0),\n          0,\n          IF( YEAR($G136)>YEAR(AC136),\n             0,\n             $D136*(1-     DATEDIF($G136,DATE(YEAR(AC136)+1,1,1),\"m\")/(12*'Upgrade Information'!$G136)     )\n             )\n     )","v":273768.93939393939},46295.864831766419,null,"2029-06-01",{"$f":"\n     IF(OR($F136=\"N/A\",$E136=0),\n          0,\n          IF( YEAR($G136)>YEAR(AG136),\n             0,\n             $D136*(1-     DATEDIF($G136,DATE(YEAR(AG136)+1,1,1),\"m\")/(12*'Upgrade Information'!$G136)     )\n             )\n     )","v":260359.84848484848},44685.084068206801,null,"2030-06-01",{"$f":"\n     IF(OR($F136=\"N/A\",$E136=0),\n          0,\n          IF( YEAR($G136)>YEAR(AK136),\n             0,\n             $D136*(1-     DATEDIF($G136,DATE(YEAR(AK136)+1,1,1),\"m\")/(12*'Upgrade Information'!$G136)     )\n             )\n     )","v":246950.7575757576},43074.30330464719,null,"2031-06-01",{"$f":"\n     IF(OR($F136=\"N/A\",$E136=0),\n          0,\n          IF( YEAR($G136)>YEAR(AO136),\n             0,\n             $D136*(1-     DATEDIF($G136,DATE(YEAR(AO136)+1,1,1),\"m\")/(12*'Upgrade Information'!$G136)     )\n             )\n     )","v":233541.66666666669},41463.522541087572,null,"2032-06-01",{"$f":"\n     IF(OR($F136=\"N/A\",$E136=0),\n          0,\n          IF( YEAR($G136)>YEAR(AS136),\n             0,\n             $D136*(1-     DATEDIF($G136,DATE(YEAR(AS136)+1,1,1),\"m\")/(12*'Upgrade Information'!$G136)     )\n             )\n     )","v":220132.57575757572},39852.741777527946,null,"2033-06-01",{"$f":"\n     IF(OR($F136=\"N/A\",$E136=0),\n          0,\n          IF( YEAR($G136)>YEAR(AW136),\n             0,\n             $D136*(1-     DATEDIF($G136,DATE(YEAR(AW136)+1,1,1),\"m\")/(12*'Upgrade Information'!$G136)     )\n             )\n     )","v":206723.48484848483},38241.961013968335]
[{"$f":"'Upgrade Information'!B137","v":"b0152.2"},null,{"$f":"IF(B137=\"\", 'Upgrade Information'!F137,B137)","v":"BGE"},{"$f":"1000000*'Upgrade Information'!E137","v":590000},{"$f":"'Upgrade Information'!H137","v":13409.09090909091},{"$f":"\n     IF(ISERROR(VLOOKUP($C137,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C137,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12012602304512396},{"$f":"IF('Upgrade Information'!D137=\"\",\"\",'Upgrade Information'!D137)","v":"2006-05-15"},null,{"$f":"\nIF(F137=\"N/A\",\"N/A\",\n     VLOOKUP($C137,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F137=\"N/A\",$E137=0),\n          0,\n          IF( YEAR($G137)>YEAR(I137),\n             0,\n             $D137*(1-     DATEDIF($G137,DATE(YEAR(I137)+1,1,1),\"m\")/(12*'Upgrade Information'!$G137)     )\n             )\n     )","v":354223.4848484848},55960.549413124114,null,"2024-06-01",{"$f":"\n     IF(OR($F137=\"N/A\",$E137=0),\n          0,\n          IF( YEAR($G137)>YEAR(M137),\n             0,\n             $D137*(1-     DATEDIF($G137,DATE(YEAR(M137)+1,1,1),\"m\")/(12*'Upgrade Information'!$G137)     )\n             )\n     )","v":340814.39393939392},54349.768649564503,null,"2025-06-01",{"$f":"\n     IF(OR($F137=\"N/A\",$E137=0),\n          0,\n          IF( YEAR($G137)>YEAR(Q137),\n             0,\n             $D137*(1-     DATEDIF($G137,DATE(YEAR(Q137)+1,1,1),\"m\")/(12*'Upgrade Information'!$G137)     )\n             )\n     )","v":327405.30303030304},52738.987886004885,null,"2026-06-01",{"$f":"\n     IF(OR($F137=\"N/A\",$E137=0),\n          0,\n          IF( YEAR($G137)>YEAR(U137),\n             0,\n             $D137*(1-     DATEDIF($G137,DATE(YEAR(U137)+1,1,1),\"m\")/(12*'Upgrade Information'!$G137)     )\n             )\n     )","v":313996.21212121216},51128.207122445274,null,"2027-06-01",{"$f":"\n     IF(OR($F137=\"N/A\",$E137=0),\n          0,\n          IF( YEAR($G137)>YEAR(Y137),\n             0,\n             $D137*(1-     DATEDIF($G137,DATE(YEAR(Y137)+1,1,1),\"m\")/(12*'Upgrade Information'!$G137)     )\n             )\n     )","v":300587.12121212122},49517.426358885656,null,"2028-06-01",{"$f":"\n     IF(OR($F137=\"N/A\",$E137=0),\n          0,\n          IF( YEAR($G137)>YEAR(AC137),\n             0,\n             $D137*(1-     DATEDIF($G137,DATE(YEAR(AC137)+1,1,1),\"m\")/(12*'Upgrade Information'!$G137)     )\n             )\n     )","v":287178.03030303027},47906.64559532603,null,"2029-06-01",{"$f":"\n     IF(OR($F137=\"N/A\",$E137=0),\n          0,\n          IF( YEAR($G137)>YEAR(AG137),\n             0,\n             $D137*(1-     DATEDIF($G137,DATE(YEAR(AG137)+1,1,1),\"m\")/(12*'Upgrade Information'!$G137)     )\n             )\n     )","v":273768.93939393939},46295.864831766419,null,"2030-06-01",{"$f":"\n     IF(OR($F137=\"N/A\",$E137=0),\n          0,\n          IF( YEAR($G137)>YEAR(AK137),\n             0,\n             $D137*(1-     DATEDIF($G137,DATE(YEAR(AK137)+1,1,1),\"m\")/(12*'Upgrade Information'!$G137)     )\n             )\n     )","v":260359.84848484848},44685.084068206801,null,"2031-06-01",{"$f":"\n     IF(OR($F137=\"N/A\",$E137=0),\n          0,\n          IF( YEAR($G137)>YEAR(AO137),\n             0,\n             $D137*(1-     DATEDIF($G137,DATE(YEAR(AO137)+1,1,1),\"m\")/(12*'Upgrade Information'!$G137)     )\n             )\n     )","v":246950.7575757576},43074.30330464719,null,"2032-06-01",{"$f":"\n     IF(OR($F137=\"N/A\",$E137=0),\n          0,\n          IF( YEAR($G137)>YEAR(AS137),\n             0,\n             $D137*(1-     DATEDIF($G137,DATE(YEAR(AS137)+1,1,1),\"m\")/(12*'Upgrade Information'!$G137)     )\n             )\n     )","v":233541.66666666669},41463.522541087572,null,"2033-06-01",{"$f":"\n     IF(OR($F137=\"N/A\",$E137=0),\n          0,\n          IF( YEAR($G137)>YEAR(AW137),\n             0,\n             $D137*(1-     DATEDIF($G137,DATE(YEAR(AW137)+1,1,1),\"m\")/(12*'Upgrade Information'!$G137)     )\n             )\n     )","v":220132.57575757572},39852.741777527946]
[{"$f":"'Upgrade Information'!B138","v":"b0153"},null,{"$f":"IF(B138=\"\", 'Upgrade Information'!F138,B138)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E138","v":475000},{"$f":"'Upgrade Information'!H138","v":10106.382978723404},{"$f":"\n     IF(ISERROR(VLOOKUP($C138,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C138,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D138=\"\",\"\",'Upgrade Information'!D138)","v":"2007-03-18"},null,{"$f":"\nIF(F138=\"N/A\",\"N/A\",\n     VLOOKUP($C138,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F138=\"N/A\",$E138=0),\n          0,\n          IF( YEAR($G138)>YEAR(I138),\n             0,\n             $D138*(1-     DATEDIF($G138,DATE(YEAR(I138)+1,1,1),\"m\")/(12*'Upgrade Information'!$G138)     )\n             )\n     )","v":305718.08510638296},38193.009175531915,null,"2024-01-01",{"$f":"\n     IF(OR($F138=\"N/A\",$E138=0),\n          0,\n          IF( YEAR($G138)>YEAR(M138),\n             0,\n             $D138*(1-     DATEDIF($G138,DATE(YEAR(M138)+1,1,1),\"m\")/(12*'Upgrade Information'!$G138)     )\n             )\n     )","v":295611.70212765958},37264.525664893619,null,"2025-01-01",{"$f":"\n     IF(OR($F138=\"N/A\",$E138=0),\n          0,\n          IF( YEAR($G138)>YEAR(Q138),\n             0,\n             $D138*(1-     DATEDIF($G138,DATE(YEAR(Q138)+1,1,1),\"m\")/(12*'Upgrade Information'!$G138)     )\n             )\n     )","v":285505.31914893619},36336.042154255323,null,"2026-01-01",{"$f":"\n     IF(OR($F138=\"N/A\",$E138=0),\n          0,\n          IF( YEAR($G138)>YEAR(U138),\n             0,\n             $D138*(1-     DATEDIF($G138,DATE(YEAR(U138)+1,1,1),\"m\")/(12*'Upgrade Information'!$G138)     )\n             )\n     )","v":275398.93617021275},35407.55864361702,null,"2027-01-01",{"$f":"\n     IF(OR($F138=\"N/A\",$E138=0),\n          0,\n          IF( YEAR($G138)>YEAR(Y138),\n             0,\n             $D138*(1-     DATEDIF($G138,DATE(YEAR(Y138)+1,1,1),\"m\")/(12*'Upgrade Information'!$G138)     )\n             )\n     )","v":265292.55319148937},34479.075132978724,null,"2028-01-01",{"$f":"\n     IF(OR($F138=\"N/A\",$E138=0),\n          0,\n          IF( YEAR($G138)>YEAR(AC138),\n             0,\n             $D138*(1-     DATEDIF($G138,DATE(YEAR(AC138)+1,1,1),\"m\")/(12*'Upgrade Information'!$G138)     )\n             )\n     )","v":255186.17021276598},33550.591622340427,null,"2029-01-01",{"$f":"\n     IF(OR($F138=\"N/A\",$E138=0),\n          0,\n          IF( YEAR($G138)>YEAR(AG138),\n             0,\n             $D138*(1-     DATEDIF($G138,DATE(YEAR(AG138)+1,1,1),\"m\")/(12*'Upgrade Information'!$G138)     )\n             )\n     )","v":245079.78723404254},32622.108111702124,null,"2030-01-01",{"$f":"\n     IF(OR($F138=\"N/A\",$E138=0),\n          0,\n          IF( YEAR($G138)>YEAR(AK138),\n             0,\n             $D138*(1-     DATEDIF($G138,DATE(YEAR(AK138)+1,1,1),\"m\")/(12*'Upgrade Information'!$G138)     )\n             )\n     )","v":234973.40425531912},31693.624601063828,null,"2031-01-01",{"$f":"\n     IF(OR($F138=\"N/A\",$E138=0),\n          0,\n          IF( YEAR($G138)>YEAR(AO138),\n             0,\n             $D138*(1-     DATEDIF($G138,DATE(YEAR(AO138)+1,1,1),\"m\")/(12*'Upgrade Information'!$G138)     )\n             )\n     )","v":224867.02127659577},30765.141090425532,null,"2032-01-01",{"$f":"\n     IF(OR($F138=\"N/A\",$E138=0),\n          0,\n          IF( YEAR($G138)>YEAR(AS138),\n             0,\n             $D138*(1-     DATEDIF($G138,DATE(YEAR(AS138)+1,1,1),\"m\")/(12*'Upgrade Information'!$G138)     )\n             )\n     )","v":214760.63829787236},29836.657579787236,null,"2033-01-01",{"$f":"\n     IF(OR($F138=\"N/A\",$E138=0),\n          0,\n          IF( YEAR($G138)>YEAR(AW138),\n             0,\n             $D138*(1-     DATEDIF($G138,DATE(YEAR(AW138)+1,1,1),\"m\")/(12*'Upgrade Information'!$G138)     )\n             )\n     )","v":204654.25531914894},28908.174069148932]
[{"$f":"'Upgrade Information'!B139","v":"b0155"},null,{"$f":"IF(B139=\"\", 'Upgrade Information'!F139,B139)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E139","v":475000},{"$f":"'Upgrade Information'!H139","v":10106.382978723404},{"$f":"\n     IF(ISERROR(VLOOKUP($C139,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C139,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D139=\"\",\"\",'Upgrade Information'!D139)","v":"2007-02-28"},null,{"$f":"\nIF(F139=\"N/A\",\"N/A\",\n     VLOOKUP($C139,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F139=\"N/A\",$E139=0),\n          0,\n          IF( YEAR($G139)>YEAR(I139),\n             0,\n             $D139*(1-     DATEDIF($G139,DATE(YEAR(I139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G139)     )\n             )\n     )","v":304875.88652482268},38115.635549645391,null,"2024-01-01",{"$f":"\n     IF(OR($F139=\"N/A\",$E139=0),\n          0,\n          IF( YEAR($G139)>YEAR(M139),\n             0,\n             $D139*(1-     DATEDIF($G139,DATE(YEAR(M139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G139)     )\n             )\n     )","v":294769.50354609929},37187.152039007095,null,"2025-01-01",{"$f":"\n     IF(OR($F139=\"N/A\",$E139=0),\n          0,\n          IF( YEAR($G139)>YEAR(Q139),\n             0,\n             $D139*(1-     DATEDIF($G139,DATE(YEAR(Q139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G139)     )\n             )\n     )","v":284663.12056737585},36258.668528368791,null,"2026-01-01",{"$f":"\n     IF(OR($F139=\"N/A\",$E139=0),\n          0,\n          IF( YEAR($G139)>YEAR(U139),\n             0,\n             $D139*(1-     DATEDIF($G139,DATE(YEAR(U139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G139)     )\n             )\n     )","v":274556.73758865247},35330.185017730495,null,"2027-01-01",{"$f":"\n     IF(OR($F139=\"N/A\",$E139=0),\n          0,\n          IF( YEAR($G139)>YEAR(Y139),\n             0,\n             $D139*(1-     DATEDIF($G139,DATE(YEAR(Y139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G139)     )\n             )\n     )","v":264450.35460992914},34401.701507092206,null,"2028-01-01",{"$f":"\n     IF(OR($F139=\"N/A\",$E139=0),\n          0,\n          IF( YEAR($G139)>YEAR(AC139),\n             0,\n             $D139*(1-     DATEDIF($G139,DATE(YEAR(AC139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G139)     )\n             )\n     )","v":254343.97163120564},33473.217996453895,null,"2029-01-01",{"$f":"\n     IF(OR($F139=\"N/A\",$E139=0),\n          0,\n          IF( YEAR($G139)>YEAR(AG139),\n             0,\n             $D139*(1-     DATEDIF($G139,DATE(YEAR(AG139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G139)     )\n             )\n     )","v":244237.58865248229},32544.734485815607,null,"2030-01-01",{"$f":"\n     IF(OR($F139=\"N/A\",$E139=0),\n          0,\n          IF( YEAR($G139)>YEAR(AK139),\n             0,\n             $D139*(1-     DATEDIF($G139,DATE(YEAR(AK139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G139)     )\n             )\n     )","v":234131.20567375887},31616.250975177303,null,"2031-01-01",{"$f":"\n     IF(OR($F139=\"N/A\",$E139=0),\n          0,\n          IF( YEAR($G139)>YEAR(AO139),\n             0,\n             $D139*(1-     DATEDIF($G139,DATE(YEAR(AO139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G139)     )\n             )\n     )","v":224024.82269503543},30687.767464539,null,"2032-01-01",{"$f":"\n     IF(OR($F139=\"N/A\",$E139=0),\n          0,\n          IF( YEAR($G139)>YEAR(AS139),\n             0,\n             $D139*(1-     DATEDIF($G139,DATE(YEAR(AS139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G139)     )\n             )\n     )","v":213918.43971631207},29759.283953900711,null,"2033-01-01",{"$f":"\n     IF(OR($F139=\"N/A\",$E139=0),\n          0,\n          IF( YEAR($G139)>YEAR(AW139),\n             0,\n             $D139*(1-     DATEDIF($G139,DATE(YEAR(AW139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G139)     )\n             )\n     )","v":203812.05673758866},28830.800443262407]
[{"$f":"'Upgrade Information'!B140","v":"b0157"},null,{"$f":"IF(B140=\"\", 'Upgrade Information'!F140,B140)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E140","v":2000000},{"$f":"'Upgrade Information'!H140","v":42553.191489361699},{"$f":"\n     IF(ISERROR(VLOOKUP($C140,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C140,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D140=\"\",\"\",'Upgrade Information'!D140)","v":"2007-06-29"},null,{"$f":"\nIF(F140=\"N/A\",\"N/A\",\n     VLOOKUP($C140,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F140=\"N/A\",$E140=0),\n          0,\n          IF( YEAR($G140)>YEAR(I140),\n             0,\n             $D140*(1-     DATEDIF($G140,DATE(YEAR(I140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G140)     )\n             )\n     )","v":1297872.3404255318},161790.02127659574,null,"2024-01-01",{"$f":"\n     IF(OR($F140=\"N/A\",$E140=0),\n          0,\n          IF( YEAR($G140)>YEAR(M140),\n             0,\n             $D140*(1-     DATEDIF($G140,DATE(YEAR(M140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G140)     )\n             )\n     )","v":1255319.1489361702},157880.61702127659,null,"2025-01-01",{"$f":"\n     IF(OR($F140=\"N/A\",$E140=0),\n          0,\n          IF( YEAR($G140)>YEAR(Q140),\n             0,\n             $D140*(1-     DATEDIF($G140,DATE(YEAR(Q140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G140)     )\n             )\n     )","v":1212765.9574468087},153971.21276595746,null,"2026-01-01",{"$f":"\n     IF(OR($F140=\"N/A\",$E140=0),\n          0,\n          IF( YEAR($G140)>YEAR(U140),\n             0,\n             $D140*(1-     DATEDIF($G140,DATE(YEAR(U140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G140)     )\n             )\n     )","v":1170212.7659574468},150061.80851063828,null,"2027-01-01",{"$f":"\n     IF(OR($F140=\"N/A\",$E140=0),\n          0,\n          IF( YEAR($G140)>YEAR(Y140),\n             0,\n             $D140*(1-     DATEDIF($G140,DATE(YEAR(Y140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G140)     )\n             )\n     )","v":1127659.5744680851},146152.40425531912,null,"2028-01-01",{"$f":"\n     IF(OR($F140=\"N/A\",$E140=0),\n          0,\n          IF( YEAR($G140)>YEAR(AC140),\n             0,\n             $D140*(1-     DATEDIF($G140,DATE(YEAR(AC140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G140)     )\n             )\n     )","v":1085106.3829787236},142243,null,"2029-01-01",{"$f":"\n     IF(OR($F140=\"N/A\",$E140=0),\n          0,\n          IF( YEAR($G140)>YEAR(AG140),\n             0,\n             $D140*(1-     DATEDIF($G140,DATE(YEAR(AG140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G140)     )\n             )\n     )","v":1042553.1914893616},138333.59574468082,null,"2030-01-01",{"$f":"\n     IF(OR($F140=\"N/A\",$E140=0),\n          0,\n          IF( YEAR($G140)>YEAR(AK140),\n             0,\n             $D140*(1-     DATEDIF($G140,DATE(YEAR(AK140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G140)     )\n             )\n     )","v":1000000},134424.19148936169,null,"2031-01-01",{"$f":"\n     IF(OR($F140=\"N/A\",$E140=0),\n          0,\n          IF( YEAR($G140)>YEAR(AO140),\n             0,\n             $D140*(1-     DATEDIF($G140,DATE(YEAR(AO140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G140)     )\n             )\n     )","v":957446.80851063819},130514.78723404254,null,"2032-01-01",{"$f":"\n     IF(OR($F140=\"N/A\",$E140=0),\n          0,\n          IF( YEAR($G140)>YEAR(AS140),\n             0,\n             $D140*(1-     DATEDIF($G140,DATE(YEAR(AS140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G140)     )\n             )\n     )","v":914893.61702127673},126605.38297872341,null,"2033-01-01",{"$f":"\n     IF(OR($F140=\"N/A\",$E140=0),\n          0,\n          IF( YEAR($G140)>YEAR(AW140),\n             0,\n             $D140*(1-     DATEDIF($G140,DATE(YEAR(AW140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G140)     )\n             )\n     )","v":872340.42553191492},122695.97872340426]
[{"$f":"'Upgrade Information'!B141","v":"b0158"},null,{"$f":"IF(B141=\"\", 'Upgrade Information'!F141,B141)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E141","v":4630000},{"$f":"'Upgrade Information'!H141","v":98510.638297872341},{"$f":"\n     IF(ISERROR(VLOOKUP($C141,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C141,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D141=\"\",\"\",'Upgrade Information'!D141)","v":"2009-05-21"},null,{"$f":"\nIF(F141=\"N/A\",\"N/A\",\n     VLOOKUP($C141,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F141=\"N/A\",$E141=0),\n          0,\n          IF( YEAR($G141)>YEAR(I141),\n             0,\n             $D141*(1-     DATEDIF($G141,DATE(YEAR(I141)+1,1,1),\"m\")/(12*'Upgrade Information'!$G141)     )\n             )\n     )","v":3193386.5248226947},391890.25171985809,null,"2024-01-01",{"$f":"\n     IF(OR($F141=\"N/A\",$E141=0),\n          0,\n          IF( YEAR($G141)>YEAR(M141),\n             0,\n             $D141*(1-     DATEDIF($G141,DATE(YEAR(M141)+1,1,1),\"m\")/(12*'Upgrade Information'!$G141)     )\n             )\n     )","v":3094875.886524823},382839.98086879432,null,"2025-01-01",{"$f":"\n     IF(OR($F141=\"N/A\",$E141=0),\n          0,\n          IF( YEAR($G141)>YEAR(Q141),\n             0,\n             $D141*(1-     DATEDIF($G141,DATE(YEAR(Q141)+1,1,1),\"m\")/(12*'Upgrade Information'!$G141)     )\n             )\n     )","v":2996365.2482269504},373789.71001773048,null,"2026-01-01",{"$f":"\n     IF(OR($F141=\"N/A\",$E141=0),\n          0,\n          IF( YEAR($G141)>YEAR(U141),\n             0,\n             $D141*(1-     DATEDIF($G141,DATE(YEAR(U141)+1,1,1),\"m\")/(12*'Upgrade Information'!$G141)     )\n             )\n     )","v":2897854.6099290778},364739.43916666659,null,"2027-01-01",{"$f":"\n     IF(OR($F141=\"N/A\",$E141=0),\n          0,\n          IF( YEAR($G141)>YEAR(Y141),\n             0,\n             $D141*(1-     DATEDIF($G141,DATE(YEAR(Y141)+1,1,1),\"m\")/(12*'Upgrade Information'!$G141)     )\n             )\n     )","v":2799343.9716312061},355689.16831560287,null,"2028-01-01",{"$f":"\n     IF(OR($F141=\"N/A\",$E141=0),\n          0,\n          IF( YEAR($G141)>YEAR(AC141),\n             0,\n             $D141*(1-     DATEDIF($G141,DATE(YEAR(AC141)+1,1,1),\"m\")/(12*'Upgrade Information'!$G141)     )\n             )\n     )","v":2700833.333333333},346638.89746453898,null,"2029-01-01",{"$f":"\n     IF(OR($F141=\"N/A\",$E141=0),\n          0,\n          IF( YEAR($G141)>YEAR(AG141),\n             0,\n             $D141*(1-     DATEDIF($G141,DATE(YEAR(AG141)+1,1,1),\"m\")/(12*'Upgrade Information'!$G141)     )\n             )\n     )","v":2602322.6950354609},337588.62661347515,null,"2030-01-01",{"$f":"\n     IF(OR($F141=\"N/A\",$E141=0),\n          0,\n          IF( YEAR($G141)>YEAR(AK141),\n             0,\n             $D141*(1-     DATEDIF($G141,DATE(YEAR(AK141)+1,1,1),\"m\")/(12*'Upgrade Information'!$G141)     )\n             )\n     )","v":2503812.0567375887},328538.35576241132,null,"2031-01-01",{"$f":"\n     IF(OR($F141=\"N/A\",$E141=0),\n          0,\n          IF( YEAR($G141)>YEAR(AO141),\n             0,\n             $D141*(1-     DATEDIF($G141,DATE(YEAR(AO141)+1,1,1),\"m\")/(12*'Upgrade Information'!$G141)     )\n             )\n     )","v":2405301.4184397161},319488.08491134748,null,"2032-01-01",{"$f":"\n     IF(OR($F141=\"N/A\",$E141=0),\n          0,\n          IF( YEAR($G141)>YEAR(AS141),\n             0,\n             $D141*(1-     DATEDIF($G141,DATE(YEAR(AS141)+1,1,1),\"m\")/(12*'Upgrade Information'!$G141)     )\n             )\n     )","v":2306790.7801418439},310437.81406028365,null,"2033-01-01",{"$f":"\n     IF(OR($F141=\"N/A\",$E141=0),\n          0,\n          IF( YEAR($G141)>YEAR(AW141),\n             0,\n             $D141*(1-     DATEDIF($G141,DATE(YEAR(AW141)+1,1,1),\"m\")/(12*'Upgrade Information'!$G141)     )\n             )\n     )","v":2208280.1418439718},301387.54320921988]
[{"$f":"'Upgrade Information'!B142","v":"b0159"},null,{"$f":"IF(B142=\"\", 'Upgrade Information'!F142,B142)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E142","v":2000000},{"$f":"'Upgrade Information'!H142","v":42553.191489361699},{"$f":"\n     IF(ISERROR(VLOOKUP($C142,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C142,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D142=\"\",\"\",'Upgrade Information'!D142)","v":"2009-05-29"},null,{"$f":"\nIF(F142=\"N/A\",\"N/A\",\n     VLOOKUP($C142,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F142=\"N/A\",$E142=0),\n          0,\n          IF( YEAR($G142)>YEAR(I142),\n             0,\n             $D142*(1-     DATEDIF($G142,DATE(YEAR(I142)+1,1,1),\"m\")/(12*'Upgrade Information'!$G142)     )\n             )\n     )","v":1379432.6241134752},169283.04609929078,null,"2024-01-01",{"$f":"\n     IF(OR($F142=\"N/A\",$E142=0),\n          0,\n          IF( YEAR($G142)>YEAR(M142),\n             0,\n             $D142*(1-     DATEDIF($G142,DATE(YEAR(M142)+1,1,1),\"m\")/(12*'Upgrade Information'!$G142)     )\n             )\n     )","v":1336879.4326241135},165373.64184397162,null,"2025-01-01",{"$f":"\n     IF(OR($F142=\"N/A\",$E142=0),\n          0,\n          IF( YEAR($G142)>YEAR(Q142),\n             0,\n             $D142*(1-     DATEDIF($G142,DATE(YEAR(Q142)+1,1,1),\"m\")/(12*'Upgrade Information'!$G142)     )\n             )\n     )","v":1294326.2411347518},161464.23758865247,null,"2026-01-01",{"$f":"\n     IF(OR($F142=\"N/A\",$E142=0),\n          0,\n          IF( YEAR($G142)>YEAR(U142),\n             0,\n             $D142*(1-     DATEDIF($G142,DATE(YEAR(U142)+1,1,1),\"m\")/(12*'Upgrade Information'!$G142)     )\n             )\n     )","v":1251773.0496453901},157554.83333333334,null,"2027-01-01",{"$f":"\n     IF(OR($F142=\"N/A\",$E142=0),\n          0,\n          IF( YEAR($G142)>YEAR(Y142),\n             0,\n             $D142*(1-     DATEDIF($G142,DATE(YEAR(Y142)+1,1,1),\"m\")/(12*'Upgrade Information'!$G142)     )\n             )\n     )","v":1209219.8581560284},153645.42907801419,null,"2028-01-01",{"$f":"\n     IF(OR($F142=\"N/A\",$E142=0),\n          0,\n          IF( YEAR($G142)>YEAR(AC142),\n             0,\n             $D142*(1-     DATEDIF($G142,DATE(YEAR(AC142)+1,1,1),\"m\")/(12*'Upgrade Information'!$G142)     )\n             )\n     )","v":1166666.6666666665},149736.02482269501,null,"2029-01-01",{"$f":"\n     IF(OR($F142=\"N/A\",$E142=0),\n          0,\n          IF( YEAR($G142)>YEAR(AG142),\n             0,\n             $D142*(1-     DATEDIF($G142,DATE(YEAR(AG142)+1,1,1),\"m\")/(12*'Upgrade Information'!$G142)     )\n             )\n     )","v":1124113.4751773051},145826.62056737588,null,"2030-01-01",{"$f":"\n     IF(OR($F142=\"N/A\",$E142=0),\n          0,\n          IF( YEAR($G142)>YEAR(AK142),\n             0,\n             $D142*(1-     DATEDIF($G142,DATE(YEAR(AK142)+1,1,1),\"m\")/(12*'Upgrade Information'!$G142)     )\n             )\n     )","v":1081560.2836879431},141917.21631205673,null,"2031-01-01",{"$f":"\n     IF(OR($F142=\"N/A\",$E142=0),\n          0,\n          IF( YEAR($G142)>YEAR(AO142),\n             0,\n             $D142*(1-     DATEDIF($G142,DATE(YEAR(AO142)+1,1,1),\"m\")/(12*'Upgrade Information'!$G142)     )\n             )\n     )","v":1039007.0921985814},138007.81205673757,null,"2032-01-01",{"$f":"\n     IF(OR($F142=\"N/A\",$E142=0),\n          0,\n          IF( YEAR($G142)>YEAR(AS142),\n             0,\n             $D142*(1-     DATEDIF($G142,DATE(YEAR(AS142)+1,1,1),\"m\")/(12*'Upgrade Information'!$G142)     )\n             )\n     )","v":996453.90070921986},134098.40780141842,null,"2033-01-01",{"$f":"\n     IF(OR($F142=\"N/A\",$E142=0),\n          0,\n          IF( YEAR($G142)>YEAR(AW142),\n             0,\n             $D142*(1-     DATEDIF($G142,DATE(YEAR(AW142)+1,1,1),\"m\")/(12*'Upgrade Information'!$G142)     )\n             )\n     )","v":953900.70921985817},130189.00354609929]
[{"$f":"'Upgrade Information'!B143","v":"b0160"},null,{"$f":"IF(B143=\"\", 'Upgrade Information'!F143,B143)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E143","v":3000000},{"$f":"'Upgrade Information'!H143","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C143,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C143,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D143=\"\",\"\",'Upgrade Information'!D143)","v":""},null,{"$f":"\nIF(F143=\"N/A\",\"N/A\",\n     VLOOKUP($C143,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F143=\"N/A\",$E143=0),\n          0,\n          IF( YEAR($G143)>YEAR(I143),\n             0,\n             $D143*(1-     DATEDIF($G143,DATE(YEAR(I143)+1,1,1),\"m\")/(12*'Upgrade Information'!$G143)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F143=\"N/A\",$E143=0),\n          0,\n          IF( YEAR($G143)>YEAR(M143),\n             0,\n             $D143*(1-     DATEDIF($G143,DATE(YEAR(M143)+1,1,1),\"m\")/(12*'Upgrade Information'!$G143)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F143=\"N/A\",$E143=0),\n          0,\n          IF( YEAR($G143)>YEAR(Q143),\n             0,\n             $D143*(1-     DATEDIF($G143,DATE(YEAR(Q143)+1,1,1),\"m\")/(12*'Upgrade Information'!$G143)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F143=\"N/A\",$E143=0),\n          0,\n          IF( YEAR($G143)>YEAR(U143),\n             0,\n             $D143*(1-     DATEDIF($G143,DATE(YEAR(U143)+1,1,1),\"m\")/(12*'Upgrade Information'!$G143)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F143=\"N/A\",$E143=0),\n          0,\n          IF( YEAR($G143)>YEAR(Y143),\n             0,\n             $D143*(1-     DATEDIF($G143,DATE(YEAR(Y143)+1,1,1),\"m\")/(12*'Upgrade Information'!$G143)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F143=\"N/A\",$E143=0),\n          0,\n          IF( YEAR($G143)>YEAR(AC143),\n             0,\n             $D143*(1-     DATEDIF($G143,DATE(YEAR(AC143)+1,1,1),\"m\")/(12*'Upgrade Information'!$G143)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F143=\"N/A\",$E143=0),\n          0,\n          IF( YEAR($G143)>YEAR(AG143),\n             0,\n             $D143*(1-     DATEDIF($G143,DATE(YEAR(AG143)+1,1,1),\"m\")/(12*'Upgrade Information'!$G143)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F143=\"N/A\",$E143=0),\n          0,\n          IF( YEAR($G143)>YEAR(AK143),\n             0,\n             $D143*(1-     DATEDIF($G143,DATE(YEAR(AK143)+1,1,1),\"m\")/(12*'Upgrade Information'!$G143)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F143=\"N/A\",$E143=0),\n          0,\n          IF( YEAR($G143)>YEAR(AO143),\n             0,\n             $D143*(1-     DATEDIF($G143,DATE(YEAR(AO143)+1,1,1),\"m\")/(12*'Upgrade Information'!$G143)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F143=\"N/A\",$E143=0),\n          0,\n          IF( YEAR($G143)>YEAR(AS143),\n             0,\n             $D143*(1-     DATEDIF($G143,DATE(YEAR(AS143)+1,1,1),\"m\")/(12*'Upgrade Information'!$G143)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F143=\"N/A\",$E143=0),\n          0,\n          IF( YEAR($G143)>YEAR(AW143),\n             0,\n             $D143*(1-     DATEDIF($G143,DATE(YEAR(AW143)+1,1,1),\"m\")/(12*'Upgrade Information'!$G143)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B144","v":"b0161"},null,{"$f":"IF(B144=\"\", 'Upgrade Information'!F144,B144)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E144","v":29000000},{"$f":"'Upgrade Information'!H144","v":617021.27659574465},{"$f":"\n     IF(ISERROR(VLOOKUP($C144,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C144,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D144=\"\",\"\",'Upgrade Information'!D144)","v":"2009-05-29"},null,{"$f":"\nIF(F144=\"N/A\",\"N/A\",\n     VLOOKUP($C144,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F144=\"N/A\",$E144=0),\n          0,\n          IF( YEAR($G144)>YEAR(I144),\n             0,\n             $D144*(1-     DATEDIF($G144,DATE(YEAR(I144)+1,1,1),\"m\")/(12*'Upgrade Information'!$G144)     )\n             )\n     )","v":20001773.04964539},2454604.1684397161,null,"2024-01-01",{"$f":"\n     IF(OR($F144=\"N/A\",$E144=0),\n          0,\n          IF( YEAR($G144)>YEAR(M144),\n             0,\n             $D144*(1-     DATEDIF($G144,DATE(YEAR(M144)+1,1,1),\"m\")/(12*'Upgrade Information'!$G144)     )\n             )\n     )","v":19384751.773049645},2397917.8067375887,null,"2025-01-01",{"$f":"\n     IF(OR($F144=\"N/A\",$E144=0),\n          0,\n          IF( YEAR($G144)>YEAR(Q144),\n             0,\n             $D144*(1-     DATEDIF($G144,DATE(YEAR(Q144)+1,1,1),\"m\")/(12*'Upgrade Information'!$G144)     )\n             )\n     )","v":18767730.4964539},2341231.4450354609,null,"2026-01-01",{"$f":"\n     IF(OR($F144=\"N/A\",$E144=0),\n          0,\n          IF( YEAR($G144)>YEAR(U144),\n             0,\n             $D144*(1-     DATEDIF($G144,DATE(YEAR(U144)+1,1,1),\"m\")/(12*'Upgrade Information'!$G144)     )\n             )\n     )","v":18150709.219858155},2284545.083333333,null,"2027-01-01",{"$f":"\n     IF(OR($F144=\"N/A\",$E144=0),\n          0,\n          IF( YEAR($G144)>YEAR(Y144),\n             0,\n             $D144*(1-     DATEDIF($G144,DATE(YEAR(Y144)+1,1,1),\"m\")/(12*'Upgrade Information'!$G144)     )\n             )\n     )","v":17533687.943262413},2227858.7216312056,null,"2028-01-01",{"$f":"\n     IF(OR($F144=\"N/A\",$E144=0),\n          0,\n          IF( YEAR($G144)>YEAR(AC144),\n             0,\n             $D144*(1-     DATEDIF($G144,DATE(YEAR(AC144)+1,1,1),\"m\")/(12*'Upgrade Information'!$G144)     )\n             )\n     )","v":16916666.666666664},2171172.3599290778,null,"2029-01-01",{"$f":"\n     IF(OR($F144=\"N/A\",$E144=0),\n          0,\n          IF( YEAR($G144)>YEAR(AG144),\n             0,\n             $D144*(1-     DATEDIF($G144,DATE(YEAR(AG144)+1,1,1),\"m\")/(12*'Upgrade Information'!$G144)     )\n             )\n     )","v":16299645.390070923},2114485.9982269504,null,"2030-01-01",{"$f":"\n     IF(OR($F144=\"N/A\",$E144=0),\n          0,\n          IF( YEAR($G144)>YEAR(AK144),\n             0,\n             $D144*(1-     DATEDIF($G144,DATE(YEAR(AK144)+1,1,1),\"m\")/(12*'Upgrade Information'!$G144)     )\n             )\n     )","v":15682624.113475177},2057799.6365248226,null,"2031-01-01",{"$f":"\n     IF(OR($F144=\"N/A\",$E144=0),\n          0,\n          IF( YEAR($G144)>YEAR(AO144),\n             0,\n             $D144*(1-     DATEDIF($G144,DATE(YEAR(AO144)+1,1,1),\"m\")/(12*'Upgrade Information'!$G144)     )\n             )\n     )","v":15065602.83687943},2001113.2748226947,null,"2032-01-01",{"$f":"\n     IF(OR($F144=\"N/A\",$E144=0),\n          0,\n          IF( YEAR($G144)>YEAR(AS144),\n             0,\n             $D144*(1-     DATEDIF($G144,DATE(YEAR(AS144)+1,1,1),\"m\")/(12*'Upgrade Information'!$G144)     )\n             )\n     )","v":14448581.560283689},1944426.9131205673,null,"2033-01-01",{"$f":"\n     IF(OR($F144=\"N/A\",$E144=0),\n          0,\n          IF( YEAR($G144)>YEAR(AW144),\n             0,\n             $D144*(1-     DATEDIF($G144,DATE(YEAR(AW144)+1,1,1),\"m\")/(12*'Upgrade Information'!$G144)     )\n             )\n     )","v":13831560.283687944},1887740.5514184395]
[{"$f":"'Upgrade Information'!B145","v":"b0162"},null,{"$f":"IF(B145=\"\", 'Upgrade Information'!F145,B145)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E145","v":1000000},{"$f":"'Upgrade Information'!H145","v":21276.59574468085},{"$f":"\n     IF(ISERROR(VLOOKUP($C145,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C145,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D145=\"\",\"\",'Upgrade Information'!D145)","v":"2008-12-01"},null,{"$f":"\nIF(F145=\"N/A\",\"N/A\",\n     VLOOKUP($C145,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F145=\"N/A\",$E145=0),\n          0,\n          IF( YEAR($G145)>YEAR(I145),\n             0,\n             $D145*(1-     DATEDIF($G145,DATE(YEAR(I145)+1,1,1),\"m\")/(12*'Upgrade Information'!$G145)     )\n             )\n     )","v":679078.01418439718},83664.171985815599,null,"2024-01-01",{"$f":"\n     IF(OR($F145=\"N/A\",$E145=0),\n          0,\n          IF( YEAR($G145)>YEAR(M145),\n             0,\n             $D145*(1-     DATEDIF($G145,DATE(YEAR(M145)+1,1,1),\"m\")/(12*'Upgrade Information'!$G145)     )\n             )\n     )","v":657801.41843971633},81709.469858156022,null,"2025-01-01",{"$f":"\n     IF(OR($F145=\"N/A\",$E145=0),\n          0,\n          IF( YEAR($G145)>YEAR(Q145),\n             0,\n             $D145*(1-     DATEDIF($G145,DATE(YEAR(Q145)+1,1,1),\"m\")/(12*'Upgrade Information'!$G145)     )\n             )\n     )","v":636524.82269503549},79754.767730496445,null,"2026-01-01",{"$f":"\n     IF(OR($F145=\"N/A\",$E145=0),\n          0,\n          IF( YEAR($G145)>YEAR(U145),\n             0,\n             $D145*(1-     DATEDIF($G145,DATE(YEAR(U145)+1,1,1),\"m\")/(12*'Upgrade Information'!$G145)     )\n             )\n     )","v":615248.22695035464},77800.065602836883,null,"2027-01-01",{"$f":"\n     IF(OR($F145=\"N/A\",$E145=0),\n          0,\n          IF( YEAR($G145)>YEAR(Y145),\n             0,\n             $D145*(1-     DATEDIF($G145,DATE(YEAR(Y145)+1,1,1),\"m\")/(12*'Upgrade Information'!$G145)     )\n             )\n     )","v":593971.6312056738},75845.363475177306,null,"2028-01-01",{"$f":"\n     IF(OR($F145=\"N/A\",$E145=0),\n          0,\n          IF( YEAR($G145)>YEAR(AC145),\n             0,\n             $D145*(1-     DATEDIF($G145,DATE(YEAR(AC145)+1,1,1),\"m\")/(12*'Upgrade Information'!$G145)     )\n             )\n     )","v":572695.03546099295},73890.661347517729,null,"2029-01-01",{"$f":"\n     IF(OR($F145=\"N/A\",$E145=0),\n          0,\n          IF( YEAR($G145)>YEAR(AG145),\n             0,\n             $D145*(1-     DATEDIF($G145,DATE(YEAR(AG145)+1,1,1),\"m\")/(12*'Upgrade Information'!$G145)     )\n             )\n     )","v":551418.43971631199},71935.959219858152,null,"2030-01-01",{"$f":"\n     IF(OR($F145=\"N/A\",$E145=0),\n          0,\n          IF( YEAR($G145)>YEAR(AK145),\n             0,\n             $D145*(1-     DATEDIF($G145,DATE(YEAR(AK145)+1,1,1),\"m\")/(12*'Upgrade Information'!$G145)     )\n             )\n     )","v":530141.84397163126},69981.257092198575,null,"2031-01-01",{"$f":"\n     IF(OR($F145=\"N/A\",$E145=0),\n          0,\n          IF( YEAR($G145)>YEAR(AO145),\n             0,\n             $D145*(1-     DATEDIF($G145,DATE(YEAR(AO145)+1,1,1),\"m\")/(12*'Upgrade Information'!$G145)     )\n             )\n     )","v":508865.24822695035},68026.554964538998,null,"2032-01-01",{"$f":"\n     IF(OR($F145=\"N/A\",$E145=0),\n          0,\n          IF( YEAR($G145)>YEAR(AS145),\n             0,\n             $D145*(1-     DATEDIF($G145,DATE(YEAR(AS145)+1,1,1),\"m\")/(12*'Upgrade Information'!$G145)     )\n             )\n     )","v":487588.65248226945},66071.852836879421,null,"2033-01-01",{"$f":"\n     IF(OR($F145=\"N/A\",$E145=0),\n          0,\n          IF( YEAR($G145)>YEAR(AW145),\n             0,\n             $D145*(1-     DATEDIF($G145,DATE(YEAR(AW145)+1,1,1),\"m\")/(12*'Upgrade Information'!$G145)     )\n             )\n     )","v":466312.05673758866},64117.150709219859]
[{"$f":"'Upgrade Information'!B146","v":"b0163"},null,{"$f":"IF(B146=\"\", 'Upgrade Information'!F146,B146)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E146","v":1000000},{"$f":"'Upgrade Information'!H146","v":21276.59574468085},{"$f":"\n     IF(ISERROR(VLOOKUP($C146,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C146,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D146=\"\",\"\",'Upgrade Information'!D146)","v":"2009-04-22"},null,{"$f":"\nIF(F146=\"N/A\",\"N/A\",\n     VLOOKUP($C146,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F146=\"N/A\",$E146=0),\n          0,\n          IF( YEAR($G146)>YEAR(I146),\n             0,\n             $D146*(1-     DATEDIF($G146,DATE(YEAR(I146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G146)     )\n             )\n     )","v":687943.26241134747},84478.631205673752,null,"2024-01-01",{"$f":"\n     IF(OR($F146=\"N/A\",$E146=0),\n          0,\n          IF( YEAR($G146)>YEAR(M146),\n             0,\n             $D146*(1-     DATEDIF($G146,DATE(YEAR(M146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G146)     )\n             )\n     )","v":666666.66666666674},82523.929078014189,null,"2025-01-01",{"$f":"\n     IF(OR($F146=\"N/A\",$E146=0),\n          0,\n          IF( YEAR($G146)>YEAR(Q146),\n             0,\n             $D146*(1-     DATEDIF($G146,DATE(YEAR(Q146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G146)     )\n             )\n     )","v":645390.07092198578},80569.226950354598,null,"2026-01-01",{"$f":"\n     IF(OR($F146=\"N/A\",$E146=0),\n          0,\n          IF( YEAR($G146)>YEAR(U146),\n             0,\n             $D146*(1-     DATEDIF($G146,DATE(YEAR(U146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G146)     )\n             )\n     )","v":624113.47517730494},78614.524822695021,null,"2027-01-01",{"$f":"\n     IF(OR($F146=\"N/A\",$E146=0),\n          0,\n          IF( YEAR($G146)>YEAR(Y146),\n             0,\n             $D146*(1-     DATEDIF($G146,DATE(YEAR(Y146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G146)     )\n             )\n     )","v":602836.87943262409},76659.822695035458,null,"2028-01-01",{"$f":"\n     IF(OR($F146=\"N/A\",$E146=0),\n          0,\n          IF( YEAR($G146)>YEAR(AC146),\n             0,\n             $D146*(1-     DATEDIF($G146,DATE(YEAR(AC146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G146)     )\n             )\n     )","v":581560.28368794324},74705.120567375881,null,"2029-01-01",{"$f":"\n     IF(OR($F146=\"N/A\",$E146=0),\n          0,\n          IF( YEAR($G146)>YEAR(AG146),\n             0,\n             $D146*(1-     DATEDIF($G146,DATE(YEAR(AG146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G146)     )\n             )\n     )","v":560283.6879432624},72750.418439716304,null,"2030-01-01",{"$f":"\n     IF(OR($F146=\"N/A\",$E146=0),\n          0,\n          IF( YEAR($G146)>YEAR(AK146),\n             0,\n             $D146*(1-     DATEDIF($G146,DATE(YEAR(AK146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G146)     )\n             )\n     )","v":539007.09219858155},70795.716312056727,null,"2031-01-01",{"$f":"\n     IF(OR($F146=\"N/A\",$E146=0),\n          0,\n          IF( YEAR($G146)>YEAR(AO146),\n             0,\n             $D146*(1-     DATEDIF($G146,DATE(YEAR(AO146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G146)     )\n             )\n     )","v":517730.49645390071},68841.014184397165,null,"2032-01-01",{"$f":"\n     IF(OR($F146=\"N/A\",$E146=0),\n          0,\n          IF( YEAR($G146)>YEAR(AS146),\n             0,\n             $D146*(1-     DATEDIF($G146,DATE(YEAR(AS146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G146)     )\n             )\n     )","v":496453.90070921992},66886.312056737588,null,"2033-01-01",{"$f":"\n     IF(OR($F146=\"N/A\",$E146=0),\n          0,\n          IF( YEAR($G146)>YEAR(AW146),\n             0,\n             $D146*(1-     DATEDIF($G146,DATE(YEAR(AW146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G146)     )\n             )\n     )","v":475177.30496453901},64931.609929078011]
[{"$f":"'Upgrade Information'!B147","v":"b0164"},null,{"$f":"IF(B147=\"\", 'Upgrade Information'!F147,B147)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E147","v":2000000},{"$f":"'Upgrade Information'!H147","v":47199.999999999993},{"$f":"\n     IF(ISERROR(VLOOKUP($C147,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C147,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D147=\"\",\"\",'Upgrade Information'!D147)","v":"2006-05-13"},null,{"$f":"\nIF(F147=\"N/A\",\"N/A\",\n     VLOOKUP($C147,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F147=\"N/A\",$E147=0),\n          0,\n          IF( YEAR($G147)>YEAR(I147),\n             0,\n             $D147*(1-     DATEDIF($G147,DATE(YEAR(I147)+1,1,1),\"m\")/(12*'Upgrade Information'!$G147)     )\n             )\n     )","v":1170066.6666666665},214317.19858118278,null,"2024-06-01",{"$f":"\n     IF(OR($F147=\"N/A\",$E147=0),\n          0,\n          IF( YEAR($G147)>YEAR(M147),\n             0,\n             $D147*(1-     DATEDIF($G147,DATE(YEAR(M147)+1,1,1),\"m\")/(12*'Upgrade Information'!$G147)     )\n             )\n     )","v":1122866.666666667},207575.76068046622,null,"2025-06-01",{"$f":"\n     IF(OR($F147=\"N/A\",$E147=0),\n          0,\n          IF( YEAR($G147)>YEAR(Q147),\n             0,\n             $D147*(1-     DATEDIF($G147,DATE(YEAR(Q147)+1,1,1),\"m\")/(12*'Upgrade Information'!$G147)     )\n             )\n     )","v":1075666.6666666667},200834.32277974958,null,"2026-06-01",{"$f":"\n     IF(OR($F147=\"N/A\",$E147=0),\n          0,\n          IF( YEAR($G147)>YEAR(U147),\n             0,\n             $D147*(1-     DATEDIF($G147,DATE(YEAR(U147)+1,1,1),\"m\")/(12*'Upgrade Information'!$G147)     )\n             )\n     )","v":1028466.6666666666},194092.88487903294,null,"2027-06-01",{"$f":"\n     IF(OR($F147=\"N/A\",$E147=0),\n          0,\n          IF( YEAR($G147)>YEAR(Y147),\n             0,\n             $D147*(1-     DATEDIF($G147,DATE(YEAR(Y147)+1,1,1),\"m\")/(12*'Upgrade Information'!$G147)     )\n             )\n     )","v":981266.66666666674},187351.44697831632,null,"2028-06-01",{"$f":"\n     IF(OR($F147=\"N/A\",$E147=0),\n          0,\n          IF( YEAR($G147)>YEAR(AC147),\n             0,\n             $D147*(1-     DATEDIF($G147,DATE(YEAR(AC147)+1,1,1),\"m\")/(12*'Upgrade Information'!$G147)     )\n             )\n     )","v":934066.66666666686},180610.00907759971,null,"2029-06-01",{"$f":"\n     IF(OR($F147=\"N/A\",$E147=0),\n          0,\n          IF( YEAR($G147)>YEAR(AG147),\n             0,\n             $D147*(1-     DATEDIF($G147,DATE(YEAR(AG147)+1,1,1),\"m\")/(12*'Upgrade Information'!$G147)     )\n             )\n     )","v":886866.66666666674},173868.57117688307,null,"2030-06-01",{"$f":"\n     IF(OR($F147=\"N/A\",$E147=0),\n          0,\n          IF( YEAR($G147)>YEAR(AK147),\n             0,\n             $D147*(1-     DATEDIF($G147,DATE(YEAR(AK147)+1,1,1),\"m\")/(12*'Upgrade Information'!$G147)     )\n             )\n     )","v":839666.66666666674},167127.13327616645,null,"2031-06-01",{"$f":"\n     IF(OR($F147=\"N/A\",$E147=0),\n          0,\n          IF( YEAR($G147)>YEAR(AO147),\n             0,\n             $D147*(1-     DATEDIF($G147,DATE(YEAR(AO147)+1,1,1),\"m\")/(12*'Upgrade Information'!$G147)     )\n             )\n     )","v":792466.66666666686},160385.69537544984,null,"2032-06-01",{"$f":"\n     IF(OR($F147=\"N/A\",$E147=0),\n          0,\n          IF( YEAR($G147)>YEAR(AS147),\n             0,\n             $D147*(1-     DATEDIF($G147,DATE(YEAR(AS147)+1,1,1),\"m\")/(12*'Upgrade Information'!$G147)     )\n             )\n     )","v":745266.66666666674},153644.2574747332,null,"2033-06-01",{"$f":"\n     IF(OR($F147=\"N/A\",$E147=0),\n          0,\n          IF( YEAR($G147)>YEAR(AW147),\n             0,\n             $D147*(1-     DATEDIF($G147,DATE(YEAR(AW147)+1,1,1),\"m\")/(12*'Upgrade Information'!$G147)     )\n             )\n     )","v":698066.66666666686},146902.81957401661]
[{"$f":"'Upgrade Information'!B148","v":"b0167"},null,{"$f":"IF(B148=\"\", 'Upgrade Information'!F148,B148)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E148","v":200000},{"$f":"'Upgrade Information'!H148","v":5714.2857142857147},{"$f":"\n     IF(ISERROR(VLOOKUP($C148,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C148,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D148=\"\",\"\",'Upgrade Information'!D148)","v":"2005-10-14"},null,{"$f":"\nIF(F148=\"N/A\",\"N/A\",\n     VLOOKUP($C148,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F148=\"N/A\",$E148=0),\n          0,\n          IF( YEAR($G148)>YEAR(I148),\n             0,\n             $D148*(1-     DATEDIF($G148,DATE(YEAR(I148)+1,1,1),\"m\")/(12*'Upgrade Information'!$G148)     )\n             )\n     )","v":96190.476190476184},18247.461939150733,null,"2024-06-01",{"$f":"\n     IF(OR($F148=\"N/A\",$E148=0),\n          0,\n          IF( YEAR($G148)>YEAR(M148),\n             0,\n             $D148*(1-     DATEDIF($G148,DATE(YEAR(M148)+1,1,1),\"m\")/(12*'Upgrade Information'!$G148)     )\n             )\n     )","v":90476.190476190459},17502.916816881523,null,"2025-06-01",{"$f":"\n     IF(OR($F148=\"N/A\",$E148=0),\n          0,\n          IF( YEAR($G148)>YEAR(Q148),\n             0,\n             $D148*(1-     DATEDIF($G148,DATE(YEAR(Q148)+1,1,1),\"m\")/(12*'Upgrade Information'!$G148)     )\n             )\n     )","v":84761.904761904778},16758.371694612317,null,"2026-06-01",{"$f":"\n     IF(OR($F148=\"N/A\",$E148=0),\n          0,\n          IF( YEAR($G148)>YEAR(U148),\n             0,\n             $D148*(1-     DATEDIF($G148,DATE(YEAR(U148)+1,1,1),\"m\")/(12*'Upgrade Information'!$G148)     )\n             )\n     )","v":79047.619047619053},16013.826572343107,null,"2027-06-01",{"$f":"\n     IF(OR($F148=\"N/A\",$E148=0),\n          0,\n          IF( YEAR($G148)>YEAR(Y148),\n             0,\n             $D148*(1-     DATEDIF($G148,DATE(YEAR(Y148)+1,1,1),\"m\")/(12*'Upgrade Information'!$G148)     )\n             )\n     )","v":73333.333333333343},15269.281450073897,null,"2028-06-01",{"$f":"\n     IF(OR($F148=\"N/A\",$E148=0),\n          0,\n          IF( YEAR($G148)>YEAR(AC148),\n             0,\n             $D148*(1-     DATEDIF($G148,DATE(YEAR(AC148)+1,1,1),\"m\")/(12*'Upgrade Information'!$G148)     )\n             )\n     )","v":67619.047619047618},14524.736327804687,null,"2029-06-01",{"$f":"\n     IF(OR($F148=\"N/A\",$E148=0),\n          0,\n          IF( YEAR($G148)>YEAR(AG148),\n             0,\n             $D148*(1-     DATEDIF($G148,DATE(YEAR(AG148)+1,1,1),\"m\")/(12*'Upgrade Information'!$G148)     )\n             )\n     )","v":61904.761904761908},13780.191205535481,null,"2030-06-01",{"$f":"\n     IF(OR($F148=\"N/A\",$E148=0),\n          0,\n          IF( YEAR($G148)>YEAR(AK148),\n             0,\n             $D148*(1-     DATEDIF($G148,DATE(YEAR(AK148)+1,1,1),\"m\")/(12*'Upgrade Information'!$G148)     )\n             )\n     )","v":56190.476190476191},13035.646083266271,null,"2031-06-01",{"$f":"\n     IF(OR($F148=\"N/A\",$E148=0),\n          0,\n          IF( YEAR($G148)>YEAR(AO148),\n             0,\n             $D148*(1-     DATEDIF($G148,DATE(YEAR(AO148)+1,1,1),\"m\")/(12*'Upgrade Information'!$G148)     )\n             )\n     )","v":50476.190476190473},12291.100960997061,null,"2032-06-01",{"$f":"\n     IF(OR($F148=\"N/A\",$E148=0),\n          0,\n          IF( YEAR($G148)>YEAR(AS148),\n             0,\n             $D148*(1-     DATEDIF($G148,DATE(YEAR(AS148)+1,1,1),\"m\")/(12*'Upgrade Information'!$G148)     )\n             )\n     )","v":44761.904761904756},11546.555838727851,null,"2033-06-01",{"$f":"\n     IF(OR($F148=\"N/A\",$E148=0),\n          0,\n          IF( YEAR($G148)>YEAR(AW148),\n             0,\n             $D148*(1-     DATEDIF($G148,DATE(YEAR(AW148)+1,1,1),\"m\")/(12*'Upgrade Information'!$G148)     )\n             )\n     )","v":39047.619047619039},10802.010716458641]
[{"$f":"'Upgrade Information'!B149","v":"b0168"},null,{"$f":"IF(B149=\"\", 'Upgrade Information'!F149,B149)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E149","v":212000},{"$f":"'Upgrade Information'!H149","v":6057.1428571428569},{"$f":"\n     IF(ISERROR(VLOOKUP($C149,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C149,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D149=\"\",\"\",'Upgrade Information'!D149)","v":"2006-12-19"},null,{"$f":"\nIF(F149=\"N/A\",\"N/A\",\n     VLOOKUP($C149,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F149=\"N/A\",$E149=0),\n          0,\n          IF( YEAR($G149)>YEAR(I149),\n             0,\n             $D149*(1-     DATEDIF($G149,DATE(YEAR(I149)+1,1,1),\"m\")/(12*'Upgrade Information'!$G149)     )\n             )\n     )","v":109028.57142857142},20263.063790039363,null,"2024-06-01",{"$f":"\n     IF(OR($F149=\"N/A\",$E149=0),\n          0,\n          IF( YEAR($G149)>YEAR(M149),\n             0,\n             $D149*(1-     DATEDIF($G149,DATE(YEAR(M149)+1,1,1),\"m\")/(12*'Upgrade Information'!$G149)     )\n             )\n     )","v":102971.42857142858},19473.845960434002,null,"2025-06-01",{"$f":"\n     IF(OR($F149=\"N/A\",$E149=0),\n          0,\n          IF( YEAR($G149)>YEAR(Q149),\n             0,\n             $D149*(1-     DATEDIF($G149,DATE(YEAR(Q149)+1,1,1),\"m\")/(12*'Upgrade Information'!$G149)     )\n             )\n     )","v":96914.285714285725},18684.628130828642,null,"2026-06-01",{"$f":"\n     IF(OR($F149=\"N/A\",$E149=0),\n          0,\n          IF( YEAR($G149)>YEAR(U149),\n             0,\n             $D149*(1-     DATEDIF($G149,DATE(YEAR(U149)+1,1,1),\"m\")/(12*'Upgrade Information'!$G149)     )\n             )\n     )","v":90857.14285714287},17895.410301223281,null,"2027-06-01",{"$f":"\n     IF(OR($F149=\"N/A\",$E149=0),\n          0,\n          IF( YEAR($G149)>YEAR(Y149),\n             0,\n             $D149*(1-     DATEDIF($G149,DATE(YEAR(Y149)+1,1,1),\"m\")/(12*'Upgrade Information'!$G149)     )\n             )\n     )","v":84800},17106.19247161792,null,"2028-06-01",{"$f":"\n     IF(OR($F149=\"N/A\",$E149=0),\n          0,\n          IF( YEAR($G149)>YEAR(AC149),\n             0,\n             $D149*(1-     DATEDIF($G149,DATE(YEAR(AC149)+1,1,1),\"m\")/(12*'Upgrade Information'!$G149)     )\n             )\n     )","v":78742.857142857145},16316.974642012558,null,"2029-06-01",{"$f":"\n     IF(OR($F149=\"N/A\",$E149=0),\n          0,\n          IF( YEAR($G149)>YEAR(AG149),\n             0,\n             $D149*(1-     DATEDIF($G149,DATE(YEAR(AG149)+1,1,1),\"m\")/(12*'Upgrade Information'!$G149)     )\n             )\n     )","v":72685.71428571429},15527.756812407195,null,"2030-06-01",{"$f":"\n     IF(OR($F149=\"N/A\",$E149=0),\n          0,\n          IF( YEAR($G149)>YEAR(AK149),\n             0,\n             $D149*(1-     DATEDIF($G149,DATE(YEAR(AK149)+1,1,1),\"m\")/(12*'Upgrade Information'!$G149)     )\n             )\n     )","v":66628.57142857142},14738.538982801832,null,"2031-06-01",{"$f":"\n     IF(OR($F149=\"N/A\",$E149=0),\n          0,\n          IF( YEAR($G149)>YEAR(AO149),\n             0,\n             $D149*(1-     DATEDIF($G149,DATE(YEAR(AO149)+1,1,1),\"m\")/(12*'Upgrade Information'!$G149)     )\n             )\n     )","v":60571.428571428565},13949.321153196472,null,"2032-06-01",{"$f":"\n     IF(OR($F149=\"N/A\",$E149=0),\n          0,\n          IF( YEAR($G149)>YEAR(AS149),\n             0,\n             $D149*(1-     DATEDIF($G149,DATE(YEAR(AS149)+1,1,1),\"m\")/(12*'Upgrade Information'!$G149)     )\n             )\n     )","v":54514.28571428571},13160.103323591109,null,"2033-06-01",{"$f":"\n     IF(OR($F149=\"N/A\",$E149=0),\n          0,\n          IF( YEAR($G149)>YEAR(AW149),\n             0,\n             $D149*(1-     DATEDIF($G149,DATE(YEAR(AW149)+1,1,1),\"m\")/(12*'Upgrade Information'!$G149)     )\n             )\n     )","v":48457.142857142848},12370.885493985748]
[{"$f":"'Upgrade Information'!B150","v":"b0169"},null,{"$f":"IF(B150=\"\", 'Upgrade Information'!F150,B150)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E150","v":17000000},{"$f":"'Upgrade Information'!H150","v":361702.12765957444},{"$f":"\n     IF(ISERROR(VLOOKUP($C150,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C150,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D150=\"\",\"\",'Upgrade Information'!D150)","v":"2009-05-20"},null,{"$f":"\nIF(F150=\"N/A\",\"N/A\",\n     VLOOKUP($C150,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F150=\"N/A\",$E150=0),\n          0,\n          IF( YEAR($G150)>YEAR(I150),\n             0,\n             $D150*(1-     DATEDIF($G150,DATE(YEAR(I150)+1,1,1),\"m\")/(12*'Upgrade Information'!$G150)     )\n             )\n     )","v":11725177.304964539},1438905.8918439716,null,"2024-01-01",{"$f":"\n     IF(OR($F150=\"N/A\",$E150=0),\n          0,\n          IF( YEAR($G150)>YEAR(M150),\n             0,\n             $D150*(1-     DATEDIF($G150,DATE(YEAR(M150)+1,1,1),\"m\")/(12*'Upgrade Information'!$G150)     )\n             )\n     )","v":11363475.177304965},1405675.9556737589,null,"2025-01-01",{"$f":"\n     IF(OR($F150=\"N/A\",$E150=0),\n          0,\n          IF( YEAR($G150)>YEAR(Q150),\n             0,\n             $D150*(1-     DATEDIF($G150,DATE(YEAR(Q150)+1,1,1),\"m\")/(12*'Upgrade Information'!$G150)     )\n             )\n     )","v":11001773.04964539},1372446.0195035459,null,"2026-01-01",{"$f":"\n     IF(OR($F150=\"N/A\",$E150=0),\n          0,\n          IF( YEAR($G150)>YEAR(U150),\n             0,\n             $D150*(1-     DATEDIF($G150,DATE(YEAR(U150)+1,1,1),\"m\")/(12*'Upgrade Information'!$G150)     )\n             )\n     )","v":10640070.921985816},1339216.0833333333,null,"2027-01-01",{"$f":"\n     IF(OR($F150=\"N/A\",$E150=0),\n          0,\n          IF( YEAR($G150)>YEAR(Y150),\n             0,\n             $D150*(1-     DATEDIF($G150,DATE(YEAR(Y150)+1,1,1),\"m\")/(12*'Upgrade Information'!$G150)     )\n             )\n     )","v":10278368.794326242},1305986.1471631206,null,"2028-01-01",{"$f":"\n     IF(OR($F150=\"N/A\",$E150=0),\n          0,\n          IF( YEAR($G150)>YEAR(AC150),\n             0,\n             $D150*(1-     DATEDIF($G150,DATE(YEAR(AC150)+1,1,1),\"m\")/(12*'Upgrade Information'!$G150)     )\n             )\n     )","v":9916666.666666666},1272756.2109929076,null,"2029-01-01",{"$f":"\n     IF(OR($F150=\"N/A\",$E150=0),\n          0,\n          IF( YEAR($G150)>YEAR(AG150),\n             0,\n             $D150*(1-     DATEDIF($G150,DATE(YEAR(AG150)+1,1,1),\"m\")/(12*'Upgrade Information'!$G150)     )\n             )\n     )","v":9554964.5390070919},1239526.2748226949,null,"2030-01-01",{"$f":"\n     IF(OR($F150=\"N/A\",$E150=0),\n          0,\n          IF( YEAR($G150)>YEAR(AK150),\n             0,\n             $D150*(1-     DATEDIF($G150,DATE(YEAR(AK150)+1,1,1),\"m\")/(12*'Upgrade Information'!$G150)     )\n             )\n     )","v":9193262.4113475177},1206296.3386524823,null,"2031-01-01",{"$f":"\n     IF(OR($F150=\"N/A\",$E150=0),\n          0,\n          IF( YEAR($G150)>YEAR(AO150),\n             0,\n             $D150*(1-     DATEDIF($G150,DATE(YEAR(AO150)+1,1,1),\"m\")/(12*'Upgrade Information'!$G150)     )\n             )\n     )","v":8831560.2836879417},1173066.4024822693,null,"2032-01-01",{"$f":"\n     IF(OR($F150=\"N/A\",$E150=0),\n          0,\n          IF( YEAR($G150)>YEAR(AS150),\n             0,\n             $D150*(1-     DATEDIF($G150,DATE(YEAR(AS150)+1,1,1),\"m\")/(12*'Upgrade Information'!$G150)     )\n             )\n     )","v":8469858.1560283694},1139836.4663120566,null,"2033-01-01",{"$f":"\n     IF(OR($F150=\"N/A\",$E150=0),\n          0,\n          IF( YEAR($G150)>YEAR(AW150),\n             0,\n             $D150*(1-     DATEDIF($G150,DATE(YEAR(AW150)+1,1,1),\"m\")/(12*'Upgrade Information'!$G150)     )\n             )\n     )","v":8108156.0283687944},1106606.5301418439]
[{"$f":"'Upgrade Information'!B151","v":"b0170"},null,{"$f":"IF(B151=\"\", 'Upgrade Information'!F151,B151)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E151","v":12000000},{"$f":"'Upgrade Information'!H151","v":255319.14893617021},{"$f":"\n     IF(ISERROR(VLOOKUP($C151,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C151,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D151=\"\",\"\",'Upgrade Information'!D151)","v":"2009-05-07"},null,{"$f":"\nIF(F151=\"N/A\",\"N/A\",\n     VLOOKUP($C151,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F151=\"N/A\",$E151=0),\n          0,\n          IF( YEAR($G151)>YEAR(I151),\n             0,\n             $D151*(1-     DATEDIF($G151,DATE(YEAR(I151)+1,1,1),\"m\")/(12*'Upgrade Information'!$G151)     )\n             )\n     )","v":8276595.7446808508},1015698.2765957445,null,"2024-01-01",{"$f":"\n     IF(OR($F151=\"N/A\",$E151=0),\n          0,\n          IF( YEAR($G151)>YEAR(M151),\n             0,\n             $D151*(1-     DATEDIF($G151,DATE(YEAR(M151)+1,1,1),\"m\")/(12*'Upgrade Information'!$G151)     )\n             )\n     )","v":8021276.5957446815},992241.85106382985,null,"2025-01-01",{"$f":"\n     IF(OR($F151=\"N/A\",$E151=0),\n          0,\n          IF( YEAR($G151)>YEAR(Q151),\n             0,\n             $D151*(1-     DATEDIF($G151,DATE(YEAR(Q151)+1,1,1),\"m\")/(12*'Upgrade Information'!$G151)     )\n             )\n     )","v":7765957.4468085105},968785.42553191492,null,"2026-01-01",{"$f":"\n     IF(OR($F151=\"N/A\",$E151=0),\n          0,\n          IF( YEAR($G151)>YEAR(U151),\n             0,\n             $D151*(1-     DATEDIF($G151,DATE(YEAR(U151)+1,1,1),\"m\")/(12*'Upgrade Information'!$G151)     )\n             )\n     )","v":7510638.2978723403},945329,null,"2027-01-01",{"$f":"\n     IF(OR($F151=\"N/A\",$E151=0),\n          0,\n          IF( YEAR($G151)>YEAR(Y151),\n             0,\n             $D151*(1-     DATEDIF($G151,DATE(YEAR(Y151)+1,1,1),\"m\")/(12*'Upgrade Information'!$G151)     )\n             )\n     )","v":7255319.1489361711},921872.57446808508,null,"2028-01-01",{"$f":"\n     IF(OR($F151=\"N/A\",$E151=0),\n          0,\n          IF( YEAR($G151)>YEAR(AC151),\n             0,\n             $D151*(1-     DATEDIF($G151,DATE(YEAR(AC151)+1,1,1),\"m\")/(12*'Upgrade Information'!$G151)     )\n             )\n     )","v":6999999.9999999991},898416.14893617015,null,"2029-01-01",{"$f":"\n     IF(OR($F151=\"N/A\",$E151=0),\n          0,\n          IF( YEAR($G151)>YEAR(AG151),\n             0,\n             $D151*(1-     DATEDIF($G151,DATE(YEAR(AG151)+1,1,1),\"m\")/(12*'Upgrade Information'!$G151)     )\n             )\n     )","v":6744680.8510638298},874959.72340425523,null,"2030-01-01",{"$f":"\n     IF(OR($F151=\"N/A\",$E151=0),\n          0,\n          IF( YEAR($G151)>YEAR(AK151),\n             0,\n             $D151*(1-     DATEDIF($G151,DATE(YEAR(AK151)+1,1,1),\"m\")/(12*'Upgrade Information'!$G151)     )\n             )\n     )","v":6489361.7021276597},851503.29787234031,null,"2031-01-01",{"$f":"\n     IF(OR($F151=\"N/A\",$E151=0),\n          0,\n          IF( YEAR($G151)>YEAR(AO151),\n             0,\n             $D151*(1-     DATEDIF($G151,DATE(YEAR(AO151)+1,1,1),\"m\")/(12*'Upgrade Information'!$G151)     )\n             )\n     )","v":6234042.5531914886},828046.87234042538,null,"2032-01-01",{"$f":"\n     IF(OR($F151=\"N/A\",$E151=0),\n          0,\n          IF( YEAR($G151)>YEAR(AS151),\n             0,\n             $D151*(1-     DATEDIF($G151,DATE(YEAR(AS151)+1,1,1),\"m\")/(12*'Upgrade Information'!$G151)     )\n             )\n     )","v":5978723.4042553194},804590.44680851069,null,"2033-01-01",{"$f":"\n     IF(OR($F151=\"N/A\",$E151=0),\n          0,\n          IF( YEAR($G151)>YEAR(AW151),\n             0,\n             $D151*(1-     DATEDIF($G151,DATE(YEAR(AW151)+1,1,1),\"m\")/(12*'Upgrade Information'!$G151)     )\n             )\n     )","v":5723404.2553191492},781134.02127659577]
[{"$f":"'Upgrade Information'!B152","v":"b0171.1"},null,{"$f":"IF(B152=\"\", 'Upgrade Information'!F152,B152)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E152","v":2200000},{"$f":"'Upgrade Information'!H152","v":31894.575392003077},{"$f":"\n     IF(ISERROR(VLOOKUP($C152,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C152,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D152=\"\",\"\",'Upgrade Information'!D152)","v":"2008-04-18"},null,{"$f":"\nIF(F152=\"N/A\",\"N/A\",\n     VLOOKUP($C152,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F152=\"N/A\",$E152=0),\n          0,\n          IF( YEAR($G152)>YEAR(I152),\n             0,\n             $D152*(1-     DATEDIF($G152,DATE(YEAR(I152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G152)     )\n             )\n     )","v":1700318.3188586184},267075.98710753466,null,"2024-06-01",{"$f":"\n     IF(OR($F152=\"N/A\",$E152=0),\n          0,\n          IF( YEAR($G152)>YEAR(M152),\n             0,\n             $D152*(1-     DATEDIF($G152,DATE(YEAR(M152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G152)     )\n             )\n     )","v":1668423.7434666152},262664.45358256856,null,"2025-06-01",{"$f":"\n     IF(OR($F152=\"N/A\",$E152=0),\n          0,\n          IF( YEAR($G152)>YEAR(Q152),\n             0,\n             $D152*(1-     DATEDIF($G152,DATE(YEAR(Q152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G152)     )\n             )\n     )","v":1636529.1680746123},258252.92005760255,null,"2026-06-01",{"$f":"\n     IF(OR($F152=\"N/A\",$E152=0),\n          0,\n          IF( YEAR($G152)>YEAR(U152),\n             0,\n             $D152*(1-     DATEDIF($G152,DATE(YEAR(U152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G152)     )\n             )\n     )","v":1604634.5926826093},253841.3865326365,null,"2027-06-01",{"$f":"\n     IF(OR($F152=\"N/A\",$E152=0),\n          0,\n          IF( YEAR($G152)>YEAR(Y152),\n             0,\n             $D152*(1-     DATEDIF($G152,DATE(YEAR(Y152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G152)     )\n             )\n     )","v":1572740.0172906062},249429.85300767043,null,"2028-06-01",{"$f":"\n     IF(OR($F152=\"N/A\",$E152=0),\n          0,\n          IF( YEAR($G152)>YEAR(AC152),\n             0,\n             $D152*(1-     DATEDIF($G152,DATE(YEAR(AC152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G152)     )\n             )\n     )","v":1540845.441898603},245018.31948270433,null,"2029-06-01",{"$f":"\n     IF(OR($F152=\"N/A\",$E152=0),\n          0,\n          IF( YEAR($G152)>YEAR(AG152),\n             0,\n             $D152*(1-     DATEDIF($G152,DATE(YEAR(AG152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G152)     )\n             )\n     )","v":1508950.8665066001},240606.78595773829,null,"2030-06-01",{"$f":"\n     IF(OR($F152=\"N/A\",$E152=0),\n          0,\n          IF( YEAR($G152)>YEAR(AK152),\n             0,\n             $D152*(1-     DATEDIF($G152,DATE(YEAR(AK152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G152)     )\n             )\n     )","v":1477056.2911145967},236195.25243277219,null,"2031-06-01",{"$f":"\n     IF(OR($F152=\"N/A\",$E152=0),\n          0,\n          IF( YEAR($G152)>YEAR(AO152),\n             0,\n             $D152*(1-     DATEDIF($G152,DATE(YEAR(AO152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G152)     )\n             )\n     )","v":1445161.7157225937},231783.71890780612,null,"2032-06-01",{"$f":"\n     IF(OR($F152=\"N/A\",$E152=0),\n          0,\n          IF( YEAR($G152)>YEAR(AS152),\n             0,\n             $D152*(1-     DATEDIF($G152,DATE(YEAR(AS152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G152)     )\n             )\n     )","v":1413267.1403305908},227372.18538284008,null,"2033-06-01",{"$f":"\n     IF(OR($F152=\"N/A\",$E152=0),\n          0,\n          IF( YEAR($G152)>YEAR(AW152),\n             0,\n             $D152*(1-     DATEDIF($G152,DATE(YEAR(AW152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G152)     )\n             )\n     )","v":1381372.5649385876},222960.65185787401]
[{"$f":"'Upgrade Information'!B153","v":"b0171.2"},null,{"$f":"IF(B153=\"\", 'Upgrade Information'!F153,B153)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E153","v":126000},{"$f":"'Upgrade Information'!H153","v":3000},{"$f":"\n     IF(ISERROR(VLOOKUP($C153,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C153,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D153=\"\",\"\",'Upgrade Information'!D153)","v":"2008-04-18"},null,{"$f":"\nIF(F153=\"N/A\",\"N/A\",\n     VLOOKUP($C153,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F153=\"N/A\",$E153=0),\n          0,\n          IF( YEAR($G153)>YEAR(I153),\n             0,\n             $D153*(1-     DATEDIF($G153,DATE(YEAR(I153)+1,1,1),\"m\")/(12*'Upgrade Information'!$G153)     )\n             )\n     )","v":79000},10486.751,null,"2024-01-01",{"$f":"\n     IF(OR($F153=\"N/A\",$E153=0),\n          0,\n          IF( YEAR($G153)>YEAR(M153),\n             0,\n             $D153*(1-     DATEDIF($G153,DATE(YEAR(M153)+1,1,1),\"m\")/(12*'Upgrade Information'!$G153)     )\n             )\n     )","v":76000.000000000015},10202.444000000003,null,"2025-01-01",{"$f":"\n     IF(OR($F153=\"N/A\",$E153=0),\n          0,\n          IF( YEAR($G153)>YEAR(Q153),\n             0,\n             $D153*(1-     DATEDIF($G153,DATE(YEAR(Q153)+1,1,1),\"m\")/(12*'Upgrade Information'!$G153)     )\n             )\n     )","v":72999.999999999985},9918.1369999999988,null,"2026-01-01",{"$f":"\n     IF(OR($F153=\"N/A\",$E153=0),\n          0,\n          IF( YEAR($G153)>YEAR(U153),\n             0,\n             $D153*(1-     DATEDIF($G153,DATE(YEAR(U153)+1,1,1),\"m\")/(12*'Upgrade Information'!$G153)     )\n             )\n     )","v":70000},9633.8300000000017,null,"2027-01-01",{"$f":"\n     IF(OR($F153=\"N/A\",$E153=0),\n          0,\n          IF( YEAR($G153)>YEAR(Y153),\n             0,\n             $D153*(1-     DATEDIF($G153,DATE(YEAR(Y153)+1,1,1),\"m\")/(12*'Upgrade Information'!$G153)     )\n             )\n     )","v":67000},9349.523000000001,null,"2028-01-01",{"$f":"\n     IF(OR($F153=\"N/A\",$E153=0),\n          0,\n          IF( YEAR($G153)>YEAR(AC153),\n             0,\n             $D153*(1-     DATEDIF($G153,DATE(YEAR(AC153)+1,1,1),\"m\")/(12*'Upgrade Information'!$G153)     )\n             )\n     )","v":64000},9065.2160000000003,null,"2029-01-01",{"$f":"\n     IF(OR($F153=\"N/A\",$E153=0),\n          0,\n          IF( YEAR($G153)>YEAR(AG153),\n             0,\n             $D153*(1-     DATEDIF($G153,DATE(YEAR(AG153)+1,1,1),\"m\")/(12*'Upgrade Information'!$G153)     )\n             )\n     )","v":60999.999999999993},8780.9089999999997,null,"2030-01-01",{"$f":"\n     IF(OR($F153=\"N/A\",$E153=0),\n          0,\n          IF( YEAR($G153)>YEAR(AK153),\n             0,\n             $D153*(1-     DATEDIF($G153,DATE(YEAR(AK153)+1,1,1),\"m\")/(12*'Upgrade Information'!$G153)     )\n             )\n     )","v":58000.000000000007},8496.6020000000008,null,"2031-01-01",{"$f":"\n     IF(OR($F153=\"N/A\",$E153=0),\n          0,\n          IF( YEAR($G153)>YEAR(AO153),\n             0,\n             $D153*(1-     DATEDIF($G153,DATE(YEAR(AO153)+1,1,1),\"m\")/(12*'Upgrade Information'!$G153)     )\n             )\n     )","v":55000},8212.2950000000001,null,"2032-01-01",{"$f":"\n     IF(OR($F153=\"N/A\",$E153=0),\n          0,\n          IF( YEAR($G153)>YEAR(AS153),\n             0,\n             $D153*(1-     DATEDIF($G153,DATE(YEAR(AS153)+1,1,1),\"m\")/(12*'Upgrade Information'!$G153)     )\n             )\n     )","v":52000},7927.9880000000003,null,"2033-01-01",{"$f":"\n     IF(OR($F153=\"N/A\",$E153=0),\n          0,\n          IF( YEAR($G153)>YEAR(AW153),\n             0,\n             $D153*(1-     DATEDIF($G153,DATE(YEAR(AW153)+1,1,1),\"m\")/(12*'Upgrade Information'!$G153)     )\n             )\n     )","v":48999.999999999993},7643.6809999999996]
[{"$f":"'Upgrade Information'!B154","v":"b0172.1"},null,{"$f":"IF(B154=\"\", 'Upgrade Information'!F154,B154)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E154","v":70000},{"$f":"'Upgrade Information'!H154","v":1666.6666666666667},{"$f":"\n     IF(ISERROR(VLOOKUP($C154,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C154,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D154=\"\",\"\",'Upgrade Information'!D154)","v":"2008-05-21"},null,{"$f":"\nIF(F154=\"N/A\",\"N/A\",\n     VLOOKUP($C154,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F154=\"N/A\",$E154=0),\n          0,\n          IF( YEAR($G154)>YEAR(I154),\n             0,\n             $D154*(1-     DATEDIF($G154,DATE(YEAR(I154)+1,1,1),\"m\")/(12*'Upgrade Information'!$G154)     )\n             )\n     )","v":44027.777777777774},5839.1351388888888,null,"2024-01-01",{"$f":"\n     IF(OR($F154=\"N/A\",$E154=0),\n          0,\n          IF( YEAR($G154)>YEAR(M154),\n             0,\n             $D154*(1-     DATEDIF($G154,DATE(YEAR(M154)+1,1,1),\"m\")/(12*'Upgrade Information'!$G154)     )\n             )\n     )","v":42361.111111111117},5681.186805555556,null,"2025-01-01",{"$f":"\n     IF(OR($F154=\"N/A\",$E154=0),\n          0,\n          IF( YEAR($G154)>YEAR(Q154),\n             0,\n             $D154*(1-     DATEDIF($G154,DATE(YEAR(Q154)+1,1,1),\"m\")/(12*'Upgrade Information'!$G154)     )\n             )\n     )","v":40694.444444444438},5523.2384722222223,null,"2026-01-01",{"$f":"\n     IF(OR($F154=\"N/A\",$E154=0),\n          0,\n          IF( YEAR($G154)>YEAR(U154),\n             0,\n             $D154*(1-     DATEDIF($G154,DATE(YEAR(U154)+1,1,1),\"m\")/(12*'Upgrade Information'!$G154)     )\n             )\n     )","v":39027.777777777781},5365.2901388888895,null,"2027-01-01",{"$f":"\n     IF(OR($F154=\"N/A\",$E154=0),\n          0,\n          IF( YEAR($G154)>YEAR(Y154),\n             0,\n             $D154*(1-     DATEDIF($G154,DATE(YEAR(Y154)+1,1,1),\"m\")/(12*'Upgrade Information'!$G154)     )\n             )\n     )","v":37361.111111111109},5207.3418055555558,null,"2028-01-01",{"$f":"\n     IF(OR($F154=\"N/A\",$E154=0),\n          0,\n          IF( YEAR($G154)>YEAR(AC154),\n             0,\n             $D154*(1-     DATEDIF($G154,DATE(YEAR(AC154)+1,1,1),\"m\")/(12*'Upgrade Information'!$G154)     )\n             )\n     )","v":35694.444444444445},5049.393472222223,null,"2029-01-01",{"$f":"\n     IF(OR($F154=\"N/A\",$E154=0),\n          0,\n          IF( YEAR($G154)>YEAR(AG154),\n             0,\n             $D154*(1-     DATEDIF($G154,DATE(YEAR(AG154)+1,1,1),\"m\")/(12*'Upgrade Information'!$G154)     )\n             )\n     )","v":34027.777777777781},4891.4451388888892,null,"2030-01-01",{"$f":"\n     IF(OR($F154=\"N/A\",$E154=0),\n          0,\n          IF( YEAR($G154)>YEAR(AK154),\n             0,\n             $D154*(1-     DATEDIF($G154,DATE(YEAR(AK154)+1,1,1),\"m\")/(12*'Upgrade Information'!$G154)     )\n             )\n     )","v":32361.111111111113},4733.4968055555564,null,"2031-01-01",{"$f":"\n     IF(OR($F154=\"N/A\",$E154=0),\n          0,\n          IF( YEAR($G154)>YEAR(AO154),\n             0,\n             $D154*(1-     DATEDIF($G154,DATE(YEAR(AO154)+1,1,1),\"m\")/(12*'Upgrade Information'!$G154)     )\n             )\n     )","v":30694.444444444445},4575.5484722222227,null,"2032-01-01",{"$f":"\n     IF(OR($F154=\"N/A\",$E154=0),\n          0,\n          IF( YEAR($G154)>YEAR(AS154),\n             0,\n             $D154*(1-     DATEDIF($G154,DATE(YEAR(AS154)+1,1,1),\"m\")/(12*'Upgrade Information'!$G154)     )\n             )\n     )","v":29027.777777777777},4417.600138888889,null,"2033-01-01",{"$f":"\n     IF(OR($F154=\"N/A\",$E154=0),\n          0,\n          IF( YEAR($G154)>YEAR(AW154),\n             0,\n             $D154*(1-     DATEDIF($G154,DATE(YEAR(AW154)+1,1,1),\"m\")/(12*'Upgrade Information'!$G154)     )\n             )\n     )","v":27361.111111111113},4259.6518055555562]
[{"$f":"'Upgrade Information'!B155","v":"b0172.2"},null,{"$f":"IF(B155=\"\", 'Upgrade Information'!F155,B155)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E155","v":50000},{"$f":"'Upgrade Information'!H155","v":1063.8297872340424},{"$f":"\n     IF(ISERROR(VLOOKUP($C155,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C155,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D155=\"\",\"\",'Upgrade Information'!D155)","v":"2008-05-20"},null,{"$f":"\nIF(F155=\"N/A\",\"N/A\",\n     VLOOKUP($C155,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F155=\"N/A\",$E155=0),\n          0,\n          IF( YEAR($G155)>YEAR(I155),\n             0,\n             $D155*(1-     DATEDIF($G155,DATE(YEAR(I155)+1,1,1),\"m\")/(12*'Upgrade Information'!$G155)     )\n             )\n     )","v":33421.985815602842},4134.3410460992909,null,"2024-01-01",{"$f":"\n     IF(OR($F155=\"N/A\",$E155=0),\n          0,\n          IF( YEAR($G155)>YEAR(M155),\n             0,\n             $D155*(1-     DATEDIF($G155,DATE(YEAR(M155)+1,1,1),\"m\")/(12*'Upgrade Information'!$G155)     )\n             )\n     )","v":32358.156028368794},4036.6059397163117,null,"2025-01-01",{"$f":"\n     IF(OR($F155=\"N/A\",$E155=0),\n          0,\n          IF( YEAR($G155)>YEAR(Q155),\n             0,\n             $D155*(1-     DATEDIF($G155,DATE(YEAR(Q155)+1,1,1),\"m\")/(12*'Upgrade Information'!$G155)     )\n             )\n     )","v":31294.32624113475},3938.8708333333325,null,"2026-01-01",{"$f":"\n     IF(OR($F155=\"N/A\",$E155=0),\n          0,\n          IF( YEAR($G155)>YEAR(U155),\n             0,\n             $D155*(1-     DATEDIF($G155,DATE(YEAR(U155)+1,1,1),\"m\")/(12*'Upgrade Information'!$G155)     )\n             )\n     )","v":30230.496453900712},3841.1357269503542,null,"2027-01-01",{"$f":"\n     IF(OR($F155=\"N/A\",$E155=0),\n          0,\n          IF( YEAR($G155)>YEAR(Y155),\n             0,\n             $D155*(1-     DATEDIF($G155,DATE(YEAR(Y155)+1,1,1),\"m\")/(12*'Upgrade Information'!$G155)     )\n             )\n     )","v":29166.666666666664},3743.400620567375,null,"2028-01-01",{"$f":"\n     IF(OR($F155=\"N/A\",$E155=0),\n          0,\n          IF( YEAR($G155)>YEAR(AC155),\n             0,\n             $D155*(1-     DATEDIF($G155,DATE(YEAR(AC155)+1,1,1),\"m\")/(12*'Upgrade Information'!$G155)     )\n             )\n     )","v":28102.836879432623},3645.6655141843967,null,"2029-01-01",{"$f":"\n     IF(OR($F155=\"N/A\",$E155=0),\n          0,\n          IF( YEAR($G155)>YEAR(AG155),\n             0,\n             $D155*(1-     DATEDIF($G155,DATE(YEAR(AG155)+1,1,1),\"m\")/(12*'Upgrade Information'!$G155)     )\n             )\n     )","v":27039.007092198579},3547.9304078014184,null,"2030-01-01",{"$f":"\n     IF(OR($F155=\"N/A\",$E155=0),\n          0,\n          IF( YEAR($G155)>YEAR(AK155),\n             0,\n             $D155*(1-     DATEDIF($G155,DATE(YEAR(AK155)+1,1,1),\"m\")/(12*'Upgrade Information'!$G155)     )\n             )\n     )","v":25975.177304964538},3450.1953014184392,null,"2031-01-01",{"$f":"\n     IF(OR($F155=\"N/A\",$E155=0),\n          0,\n          IF( YEAR($G155)>YEAR(AO155),\n             0,\n             $D155*(1-     DATEDIF($G155,DATE(YEAR(AO155)+1,1,1),\"m\")/(12*'Upgrade Information'!$G155)     )\n             )\n     )","v":24911.347517730497},3352.4601950354609,null,"2032-01-01",{"$f":"\n     IF(OR($F155=\"N/A\",$E155=0),\n          0,\n          IF( YEAR($G155)>YEAR(AS155),\n             0,\n             $D155*(1-     DATEDIF($G155,DATE(YEAR(AS155)+1,1,1),\"m\")/(12*'Upgrade Information'!$G155)     )\n             )\n     )","v":23847.517730496453},3254.7250886524816,null,"2033-01-01",{"$f":"\n     IF(OR($F155=\"N/A\",$E155=0),\n          0,\n          IF( YEAR($G155)>YEAR(AW155),\n             0,\n             $D155*(1-     DATEDIF($G155,DATE(YEAR(AW155)+1,1,1),\"m\")/(12*'Upgrade Information'!$G155)     )\n             )\n     )","v":22783.687943262408},3156.9899822695033]
[{"$f":"'Upgrade Information'!B156","v":"b0173"},null,{"$f":"IF(B156=\"\", 'Upgrade Information'!F156,B156)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E156","v":100000},{"$f":"'Upgrade Information'!H156","v":1886.7924528301887},{"$f":"\n     IF(ISERROR(VLOOKUP($C156,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C156,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D156=\"\",\"\",'Upgrade Information'!D156)","v":"2008-10-08"},null,{"$f":"\nIF(F156=\"N/A\",\"N/A\",\n     VLOOKUP($C156,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F156=\"N/A\",$E156=0),\n          0,\n          IF( YEAR($G156)>YEAR(I156),\n             0,\n             $D156*(1-     DATEDIF($G156,DATE(YEAR(I156)+1,1,1),\"m\")/(12*'Upgrade Information'!$G156)     )\n             )\n     )","v":71383.647798742139},9630.2492179245273,null,"2024-01-01",{"$f":"\n     IF(OR($F156=\"N/A\",$E156=0),\n          0,\n          IF( YEAR($G156)>YEAR(M156),\n             0,\n             $D156*(1-     DATEDIF($G156,DATE(YEAR(M156)+1,1,1),\"m\")/(12*'Upgrade Information'!$G156)     )\n             )\n     )","v":69496.855345911943},9425.5763518867916,null,"2025-01-01",{"$f":"\n     IF(OR($F156=\"N/A\",$E156=0),\n          0,\n          IF( YEAR($G156)>YEAR(Q156),\n             0,\n             $D156*(1-     DATEDIF($G156,DATE(YEAR(Q156)+1,1,1),\"m\")/(12*'Upgrade Information'!$G156)     )\n             )\n     )","v":67610.062893081762},9220.9034858490559,null,"2026-01-01",{"$f":"\n     IF(OR($F156=\"N/A\",$E156=0),\n          0,\n          IF( YEAR($G156)>YEAR(U156),\n             0,\n             $D156*(1-     DATEDIF($G156,DATE(YEAR(U156)+1,1,1),\"m\")/(12*'Upgrade Information'!$G156)     )\n             )\n     )","v":65723.270440251566},9016.2306198113201,null,"2027-01-01",{"$f":"\n     IF(OR($F156=\"N/A\",$E156=0),\n          0,\n          IF( YEAR($G156)>YEAR(Y156),\n             0,\n             $D156*(1-     DATEDIF($G156,DATE(YEAR(Y156)+1,1,1),\"m\")/(12*'Upgrade Information'!$G156)     )\n             )\n     )","v":63836.477987421378},8811.5577537735844,null,"2028-01-01",{"$f":"\n     IF(OR($F156=\"N/A\",$E156=0),\n          0,\n          IF( YEAR($G156)>YEAR(AC156),\n             0,\n             $D156*(1-     DATEDIF($G156,DATE(YEAR(AC156)+1,1,1),\"m\")/(12*'Upgrade Information'!$G156)     )\n             )\n     )","v":61949.68553459119},8606.8848877358487,null,"2029-01-01",{"$f":"\n     IF(OR($F156=\"N/A\",$E156=0),\n          0,\n          IF( YEAR($G156)>YEAR(AG156),\n             0,\n             $D156*(1-     DATEDIF($G156,DATE(YEAR(AG156)+1,1,1),\"m\")/(12*'Upgrade Information'!$G156)     )\n             )\n     )","v":60062.893081761002},8402.2120216981129,null,"2030-01-01",{"$f":"\n     IF(OR($F156=\"N/A\",$E156=0),\n          0,\n          IF( YEAR($G156)>YEAR(AK156),\n             0,\n             $D156*(1-     DATEDIF($G156,DATE(YEAR(AK156)+1,1,1),\"m\")/(12*'Upgrade Information'!$G156)     )\n             )\n     )","v":58176.100628930813},8197.5391556603772,null,"2031-01-01",{"$f":"\n     IF(OR($F156=\"N/A\",$E156=0),\n          0,\n          IF( YEAR($G156)>YEAR(AO156),\n             0,\n             $D156*(1-     DATEDIF($G156,DATE(YEAR(AO156)+1,1,1),\"m\")/(12*'Upgrade Information'!$G156)     )\n             )\n     )","v":56289.308176100625},7992.8662896226415,null,"2032-01-01",{"$f":"\n     IF(OR($F156=\"N/A\",$E156=0),\n          0,\n          IF( YEAR($G156)>YEAR(AS156),\n             0,\n             $D156*(1-     DATEDIF($G156,DATE(YEAR(AS156)+1,1,1),\"m\")/(12*'Upgrade Information'!$G156)     )\n             )\n     )","v":54402.515723270437},7788.1934235849058,null,"2033-01-01",{"$f":"\n     IF(OR($F156=\"N/A\",$E156=0),\n          0,\n          IF( YEAR($G156)>YEAR(AW156),\n             0,\n             $D156*(1-     DATEDIF($G156,DATE(YEAR(AW156)+1,1,1),\"m\")/(12*'Upgrade Information'!$G156)     )\n             )\n     )","v":52515.723270440249},7583.52055754717]
[{"$f":"'Upgrade Information'!B157","v":"b0174"},null,{"$f":"IF(B157=\"\", 'Upgrade Information'!F157,B157)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E157","v":20000000},{"$f":"'Upgrade Information'!H157","v":377358.49056603771},{"$f":"\n     IF(ISERROR(VLOOKUP($C157,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C157,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D157=\"\",\"\",'Upgrade Information'!D157)","v":"2008-05-07"},null,{"$f":"\nIF(F157=\"N/A\",\"N/A\",\n     VLOOKUP($C157,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F157=\"N/A\",$E157=0),\n          0,\n          IF( YEAR($G157)>YEAR(I157),\n             0,\n             $D157*(1-     DATEDIF($G157,DATE(YEAR(I157)+1,1,1),\"m\")/(12*'Upgrade Information'!$G157)     )\n             )\n     )","v":14119496.855345912},1908993.7714150944,null,"2024-01-01",{"$f":"\n     IF(OR($F157=\"N/A\",$E157=0),\n          0,\n          IF( YEAR($G157)>YEAR(M157),\n             0,\n             $D157*(1-     DATEDIF($G157,DATE(YEAR(M157)+1,1,1),\"m\")/(12*'Upgrade Information'!$G157)     )\n             )\n     )","v":13742138.364779875},1868059.198207547,null,"2025-01-01",{"$f":"\n     IF(OR($F157=\"N/A\",$E157=0),\n          0,\n          IF( YEAR($G157)>YEAR(Q157),\n             0,\n             $D157*(1-     DATEDIF($G157,DATE(YEAR(Q157)+1,1,1),\"m\")/(12*'Upgrade Information'!$G157)     )\n             )\n     )","v":13364779.874213837},1827124.625,null,"2026-01-01",{"$f":"\n     IF(OR($F157=\"N/A\",$E157=0),\n          0,\n          IF( YEAR($G157)>YEAR(U157),\n             0,\n             $D157*(1-     DATEDIF($G157,DATE(YEAR(U157)+1,1,1),\"m\")/(12*'Upgrade Information'!$G157)     )\n             )\n     )","v":12987421.383647799},1786190.051792453,null,"2027-01-01",{"$f":"\n     IF(OR($F157=\"N/A\",$E157=0),\n          0,\n          IF( YEAR($G157)>YEAR(Y157),\n             0,\n             $D157*(1-     DATEDIF($G157,DATE(YEAR(Y157)+1,1,1),\"m\")/(12*'Upgrade Information'!$G157)     )\n             )\n     )","v":12610062.893081762},1745255.4785849056,null,"2028-01-01",{"$f":"\n     IF(OR($F157=\"N/A\",$E157=0),\n          0,\n          IF( YEAR($G157)>YEAR(AC157),\n             0,\n             $D157*(1-     DATEDIF($G157,DATE(YEAR(AC157)+1,1,1),\"m\")/(12*'Upgrade Information'!$G157)     )\n             )\n     )","v":12232704.402515724},1704320.9053773587,null,"2029-01-01",{"$f":"\n     IF(OR($F157=\"N/A\",$E157=0),\n          0,\n          IF( YEAR($G157)>YEAR(AG157),\n             0,\n             $D157*(1-     DATEDIF($G157,DATE(YEAR(AG157)+1,1,1),\"m\")/(12*'Upgrade Information'!$G157)     )\n             )\n     )","v":11855345.911949687},1663386.3321698112,null,"2030-01-01",{"$f":"\n     IF(OR($F157=\"N/A\",$E157=0),\n          0,\n          IF( YEAR($G157)>YEAR(AK157),\n             0,\n             $D157*(1-     DATEDIF($G157,DATE(YEAR(AK157)+1,1,1),\"m\")/(12*'Upgrade Information'!$G157)     )\n             )\n     )","v":11477987.421383649},1622451.7589622643,null,"2031-01-01",{"$f":"\n     IF(OR($F157=\"N/A\",$E157=0),\n          0,\n          IF( YEAR($G157)>YEAR(AO157),\n             0,\n             $D157*(1-     DATEDIF($G157,DATE(YEAR(AO157)+1,1,1),\"m\")/(12*'Upgrade Information'!$G157)     )\n             )\n     )","v":11100628.930817612},1581517.1857547169,null,"2032-01-01",{"$f":"\n     IF(OR($F157=\"N/A\",$E157=0),\n          0,\n          IF( YEAR($G157)>YEAR(AS157),\n             0,\n             $D157*(1-     DATEDIF($G157,DATE(YEAR(AS157)+1,1,1),\"m\")/(12*'Upgrade Information'!$G157)     )\n             )\n     )","v":10723270.440251574},1540582.6125471699,null,"2033-01-01",{"$f":"\n     IF(OR($F157=\"N/A\",$E157=0),\n          0,\n          IF( YEAR($G157)>YEAR(AW157),\n             0,\n             $D157*(1-     DATEDIF($G157,DATE(YEAR(AW157)+1,1,1),\"m\")/(12*'Upgrade Information'!$G157)     )\n             )\n     )","v":10345911.949685536},1499648.0393396229]
[{"$f":"'Upgrade Information'!B158","v":"b0175"},null,{"$f":"IF(B158=\"\", 'Upgrade Information'!F158,B158)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E158","v":500000},{"$f":"'Upgrade Information'!H158","v":7248.767134546154},{"$f":"\n     IF(ISERROR(VLOOKUP($C158,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C158,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D158=\"\",\"\",'Upgrade Information'!D158)","v":"2005-05-31"},null,{"$f":"\nIF(F158=\"N/A\",\"N/A\",\n     VLOOKUP($C158,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F158=\"N/A\",$E158=0),\n          0,\n          IF( YEAR($G158)>YEAR(I158),\n             0,\n             $D158*(1-     DATEDIF($G158,DATE(YEAR(I158)+1,1,1),\"m\")/(12*'Upgrade Information'!$G158)     )\n             )\n     )","v":365293.74408301729},57774.775983269014,null,"2024-06-01",{"$f":"\n     IF(OR($F158=\"N/A\",$E158=0),\n          0,\n          IF( YEAR($G158)>YEAR(M158),\n             0,\n             $D158*(1-     DATEDIF($G158,DATE(YEAR(M158)+1,1,1),\"m\")/(12*'Upgrade Information'!$G158)     )\n             )\n     )","v":358044.97694847116},56772.154727594912,null,"2025-06-01",{"$f":"\n     IF(OR($F158=\"N/A\",$E158=0),\n          0,\n          IF( YEAR($G158)>YEAR(Q158),\n             0,\n             $D158*(1-     DATEDIF($G158,DATE(YEAR(Q158)+1,1,1),\"m\")/(12*'Upgrade Information'!$G158)     )\n             )\n     )","v":350796.20981392503},55769.533471920804,null,"2026-06-01",{"$f":"\n     IF(OR($F158=\"N/A\",$E158=0),\n          0,\n          IF( YEAR($G158)>YEAR(U158),\n             0,\n             $D158*(1-     DATEDIF($G158,DATE(YEAR(U158)+1,1,1),\"m\")/(12*'Upgrade Information'!$G158)     )\n             )\n     )","v":343547.44267937884},54766.912216246696,null,"2027-06-01",{"$f":"\n     IF(OR($F158=\"N/A\",$E158=0),\n          0,\n          IF( YEAR($G158)>YEAR(Y158),\n             0,\n             $D158*(1-     DATEDIF($G158,DATE(YEAR(Y158)+1,1,1),\"m\")/(12*'Upgrade Information'!$G158)     )\n             )\n     )","v":336298.67554483272},53764.290960572594,null,"2028-06-01",{"$f":"\n     IF(OR($F158=\"N/A\",$E158=0),\n          0,\n          IF( YEAR($G158)>YEAR(AC158),\n             0,\n             $D158*(1-     DATEDIF($G158,DATE(YEAR(AC158)+1,1,1),\"m\")/(12*'Upgrade Information'!$G158)     )\n             )\n     )","v":329049.90841028653},52761.669704898486,null,"2029-06-01",{"$f":"\n     IF(OR($F158=\"N/A\",$E158=0),\n          0,\n          IF( YEAR($G158)>YEAR(AG158),\n             0,\n             $D158*(1-     DATEDIF($G158,DATE(YEAR(AG158)+1,1,1),\"m\")/(12*'Upgrade Information'!$G158)     )\n             )\n     )","v":321801.1412757404},51759.048449224378,null,"2030-06-01",{"$f":"\n     IF(OR($F158=\"N/A\",$E158=0),\n          0,\n          IF( YEAR($G158)>YEAR(AK158),\n             0,\n             $D158*(1-     DATEDIF($G158,DATE(YEAR(AK158)+1,1,1),\"m\")/(12*'Upgrade Information'!$G158)     )\n             )\n     )","v":314552.37414119422},50756.427193550269,null,"2031-06-01",{"$f":"\n     IF(OR($F158=\"N/A\",$E158=0),\n          0,\n          IF( YEAR($G158)>YEAR(AO158),\n             0,\n             $D158*(1-     DATEDIF($G158,DATE(YEAR(AO158)+1,1,1),\"m\")/(12*'Upgrade Information'!$G158)     )\n             )\n     )","v":307303.60700664803},49753.805937876161,null,"2032-06-01",{"$f":"\n     IF(OR($F158=\"N/A\",$E158=0),\n          0,\n          IF( YEAR($G158)>YEAR(AS158),\n             0,\n             $D158*(1-     DATEDIF($G158,DATE(YEAR(AS158)+1,1,1),\"m\")/(12*'Upgrade Information'!$G158)     )\n             )\n     )","v":300054.8398721019},48751.18468220206,null,"2033-06-01",{"$f":"\n     IF(OR($F158=\"N/A\",$E158=0),\n          0,\n          IF( YEAR($G158)>YEAR(AW158),\n             0,\n             $D158*(1-     DATEDIF($G158,DATE(YEAR(AW158)+1,1,1),\"m\")/(12*'Upgrade Information'!$G158)     )\n             )\n     )","v":292806.07273755578},47748.563426527951]
[{"$f":"'Upgrade Information'!B159","v":"b0180"},null,{"$f":"IF(B159=\"\", 'Upgrade Information'!F159,B159)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E159","v":250000},{"$f":"'Upgrade Information'!H159","v":3624.383567273077},{"$f":"\n     IF(ISERROR(VLOOKUP($C159,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C159,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D159=\"\",\"\",'Upgrade Information'!D159)","v":"2006-09-15"},null,{"$f":"\nIF(F159=\"N/A\",\"N/A\",\n     VLOOKUP($C159,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F159=\"N/A\",$E159=0),\n          0,\n          IF( YEAR($G159)>YEAR(I159),\n             0,\n             $D159*(1-     DATEDIF($G159,DATE(YEAR(I159)+1,1,1),\"m\")/(12*'Upgrade Information'!$G159)     )\n             )\n     )","v":187479.38346453939},29555.802162083906,null,"2024-06-01",{"$f":"\n     IF(OR($F159=\"N/A\",$E159=0),\n          0,\n          IF( YEAR($G159)>YEAR(M159),\n             0,\n             $D159*(1-     DATEDIF($G159,DATE(YEAR(M159)+1,1,1),\"m\")/(12*'Upgrade Information'!$G159)     )\n             )\n     )","v":183854.99989726633},29054.491534246856,null,"2025-06-01",{"$f":"\n     IF(OR($F159=\"N/A\",$E159=0),\n          0,\n          IF( YEAR($G159)>YEAR(Q159),\n             0,\n             $D159*(1-     DATEDIF($G159,DATE(YEAR(Q159)+1,1,1),\"m\")/(12*'Upgrade Information'!$G159)     )\n             )\n     )","v":180230.61632999327},28553.180906409805,null,"2026-06-01",{"$f":"\n     IF(OR($F159=\"N/A\",$E159=0),\n          0,\n          IF( YEAR($G159)>YEAR(U159),\n             0,\n             $D159*(1-     DATEDIF($G159,DATE(YEAR(U159)+1,1,1),\"m\")/(12*'Upgrade Information'!$G159)     )\n             )\n     )","v":176606.2327627202},28051.870278572755,null,"2027-06-01",{"$f":"\n     IF(OR($F159=\"N/A\",$E159=0),\n          0,\n          IF( YEAR($G159)>YEAR(Y159),\n             0,\n             $D159*(1-     DATEDIF($G159,DATE(YEAR(Y159)+1,1,1),\"m\")/(12*'Upgrade Information'!$G159)     )\n             )\n     )","v":172981.84919544711},27550.559650735697,null,"2028-06-01",{"$f":"\n     IF(OR($F159=\"N/A\",$E159=0),\n          0,\n          IF( YEAR($G159)>YEAR(AC159),\n             0,\n             $D159*(1-     DATEDIF($G159,DATE(YEAR(AC159)+1,1,1),\"m\")/(12*'Upgrade Information'!$G159)     )\n             )\n     )","v":169357.46562817405},27049.249022898646,null,"2029-06-01",{"$f":"\n     IF(OR($F159=\"N/A\",$E159=0),\n          0,\n          IF( YEAR($G159)>YEAR(AG159),\n             0,\n             $D159*(1-     DATEDIF($G159,DATE(YEAR(AG159)+1,1,1),\"m\")/(12*'Upgrade Information'!$G159)     )\n             )\n     )","v":165733.08206090095},26547.938395061592,null,"2030-06-01",{"$f":"\n     IF(OR($F159=\"N/A\",$E159=0),\n          0,\n          IF( YEAR($G159)>YEAR(AK159),\n             0,\n             $D159*(1-     DATEDIF($G159,DATE(YEAR(AK159)+1,1,1),\"m\")/(12*'Upgrade Information'!$G159)     )\n             )\n     )","v":162108.69849362789},26046.627767224541,null,"2031-06-01",{"$f":"\n     IF(OR($F159=\"N/A\",$E159=0),\n          0,\n          IF( YEAR($G159)>YEAR(AO159),\n             0,\n             $D159*(1-     DATEDIF($G159,DATE(YEAR(AO159)+1,1,1),\"m\")/(12*'Upgrade Information'!$G159)     )\n             )\n     )","v":158484.3149263548},25545.317139387484,null,"2032-06-01",{"$f":"\n     IF(OR($F159=\"N/A\",$E159=0),\n          0,\n          IF( YEAR($G159)>YEAR(AS159),\n             0,\n             $D159*(1-     DATEDIF($G159,DATE(YEAR(AS159)+1,1,1),\"m\")/(12*'Upgrade Information'!$G159)     )\n             )\n     )","v":154859.9313590817},25044.006511550429,null,"2033-06-01",{"$f":"\n     IF(OR($F159=\"N/A\",$E159=0),\n          0,\n          IF( YEAR($G159)>YEAR(AW159),\n             0,\n             $D159*(1-     DATEDIF($G159,DATE(YEAR(AW159)+1,1,1),\"m\")/(12*'Upgrade Information'!$G159)     )\n             )\n     )","v":151235.54779180864},24542.695883713379]
[{"$f":"'Upgrade Information'!B160","v":"b0181"},null,{"$f":"IF(B160=\"\", 'Upgrade Information'!F160,B160)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E160","v":440000},{"$f":"'Upgrade Information'!H160","v":6378.915078400616},{"$f":"\n     IF(ISERROR(VLOOKUP($C160,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C160,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D160=\"\",\"\",'Upgrade Information'!D160)","v":"2006-12-15"},null,{"$f":"\nIF(F160=\"N/A\",\"N/A\",\n     VLOOKUP($C160,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F160=\"N/A\",$E160=0),\n          0,\n          IF( YEAR($G160)>YEAR(I160),\n             0,\n             $D160*(1-     DATEDIF($G160,DATE(YEAR(I160)+1,1,1),\"m\")/(12*'Upgrade Information'!$G160)     )\n             )\n     )","v":331558.44366718951},52238.788481515978,null,"2024-06-01",{"$f":"\n     IF(OR($F160=\"N/A\",$E160=0),\n          0,\n          IF( YEAR($G160)>YEAR(M160),\n             0,\n             $D160*(1-     DATEDIF($G160,DATE(YEAR(M160)+1,1,1),\"m\")/(12*'Upgrade Information'!$G160)     )\n             )\n     )","v":325179.52858878893},51356.481776522778,null,"2025-06-01",{"$f":"\n     IF(OR($F160=\"N/A\",$E160=0),\n          0,\n          IF( YEAR($G160)>YEAR(Q160),\n             0,\n             $D160*(1-     DATEDIF($G160,DATE(YEAR(Q160)+1,1,1),\"m\")/(12*'Upgrade Information'!$G160)     )\n             )\n     )","v":318800.6135103883},50474.175071529564,null,"2026-06-01",{"$f":"\n     IF(OR($F160=\"N/A\",$E160=0),\n          0,\n          IF( YEAR($G160)>YEAR(U160),\n             0,\n             $D160*(1-     DATEDIF($G160,DATE(YEAR(U160)+1,1,1),\"m\")/(12*'Upgrade Information'!$G160)     )\n             )\n     )","v":312421.69843198772},49591.86836653635,null,"2027-06-01",{"$f":"\n     IF(OR($F160=\"N/A\",$E160=0),\n          0,\n          IF( YEAR($G160)>YEAR(Y160),\n             0,\n             $D160*(1-     DATEDIF($G160,DATE(YEAR(Y160)+1,1,1),\"m\")/(12*'Upgrade Information'!$G160)     )\n             )\n     )","v":306042.78335358709},48709.561661543135,null,"2028-06-01",{"$f":"\n     IF(OR($F160=\"N/A\",$E160=0),\n          0,\n          IF( YEAR($G160)>YEAR(AC160),\n             0,\n             $D160*(1-     DATEDIF($G160,DATE(YEAR(AC160)+1,1,1),\"m\")/(12*'Upgrade Information'!$G160)     )\n             )\n     )","v":299663.86827518645},47827.254956549921,null,"2029-06-01",{"$f":"\n     IF(OR($F160=\"N/A\",$E160=0),\n          0,\n          IF( YEAR($G160)>YEAR(AG160),\n             0,\n             $D160*(1-     DATEDIF($G160,DATE(YEAR(AG160)+1,1,1),\"m\")/(12*'Upgrade Information'!$G160)     )\n             )\n     )","v":293284.95319678582},46944.948251556707,null,"2030-06-01",{"$f":"\n     IF(OR($F160=\"N/A\",$E160=0),\n          0,\n          IF( YEAR($G160)>YEAR(AK160),\n             0,\n             $D160*(1-     DATEDIF($G160,DATE(YEAR(AK160)+1,1,1),\"m\")/(12*'Upgrade Information'!$G160)     )\n             )\n     )","v":286906.03811838519},46062.641546563493,null,"2031-06-01",{"$f":"\n     IF(OR($F160=\"N/A\",$E160=0),\n          0,\n          IF( YEAR($G160)>YEAR(AO160),\n             0,\n             $D160*(1-     DATEDIF($G160,DATE(YEAR(AO160)+1,1,1),\"m\")/(12*'Upgrade Information'!$G160)     )\n             )\n     )","v":280527.12303998461},45180.334841570279,null,"2032-06-01",{"$f":"\n     IF(OR($F160=\"N/A\",$E160=0),\n          0,\n          IF( YEAR($G160)>YEAR(AS160),\n             0,\n             $D160*(1-     DATEDIF($G160,DATE(YEAR(AS160)+1,1,1),\"m\")/(12*'Upgrade Information'!$G160)     )\n             )\n     )","v":274148.20796158398},44298.028136577064,null,"2033-06-01",{"$f":"\n     IF(OR($F160=\"N/A\",$E160=0),\n          0,\n          IF( YEAR($G160)>YEAR(AW160),\n             0,\n             $D160*(1-     DATEDIF($G160,DATE(YEAR(AW160)+1,1,1),\"m\")/(12*'Upgrade Information'!$G160)     )\n             )\n     )","v":267769.2928831834},43415.72143158385]
[{"$f":"'Upgrade Information'!B161","v":"b0182"},null,{"$f":"IF(B161=\"\", 'Upgrade Information'!F161,B161)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E161","v":100000},{"$f":"'Upgrade Information'!H161","v":1449.7534269092309},{"$f":"\n     IF(ISERROR(VLOOKUP($C161,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C161,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D161=\"\",\"\",'Upgrade Information'!D161)","v":"2006-12-15"},null,{"$f":"\nIF(F161=\"N/A\",\"N/A\",\n     VLOOKUP($C161,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F161=\"N/A\",$E161=0),\n          0,\n          IF( YEAR($G161)>YEAR(I161),\n             0,\n             $D161*(1-     DATEDIF($G161,DATE(YEAR(I161)+1,1,1),\"m\")/(12*'Upgrade Information'!$G161)     )\n             )\n     )","v":75354.191742543073},11872.451927617269,null,"2024-06-01",{"$f":"\n     IF(OR($F161=\"N/A\",$E161=0),\n          0,\n          IF( YEAR($G161)>YEAR(M161),\n             0,\n             $D161*(1-     DATEDIF($G161,DATE(YEAR(M161)+1,1,1),\"m\")/(12*'Upgrade Information'!$G161)     )\n             )\n     )","v":73904.438315633844},11671.927676482448,null,"2025-06-01",{"$f":"\n     IF(OR($F161=\"N/A\",$E161=0),\n          0,\n          IF( YEAR($G161)>YEAR(Q161),\n             0,\n             $D161*(1-     DATEDIF($G161,DATE(YEAR(Q161)+1,1,1),\"m\")/(12*'Upgrade Information'!$G161)     )\n             )\n     )","v":72454.684888724616},11471.403425347626,null,"2026-06-01",{"$f":"\n     IF(OR($F161=\"N/A\",$E161=0),\n          0,\n          IF( YEAR($G161)>YEAR(U161),\n             0,\n             $D161*(1-     DATEDIF($G161,DATE(YEAR(U161)+1,1,1),\"m\")/(12*'Upgrade Information'!$G161)     )\n             )\n     )","v":71004.931461815388},11270.879174212805,null,"2027-06-01",{"$f":"\n     IF(OR($F161=\"N/A\",$E161=0),\n          0,\n          IF( YEAR($G161)>YEAR(Y161),\n             0,\n             $D161*(1-     DATEDIF($G161,DATE(YEAR(Y161)+1,1,1),\"m\")/(12*'Upgrade Information'!$G161)     )\n             )\n     )","v":69555.178034906145},11070.354923077983,null,"2028-06-01",{"$f":"\n     IF(OR($F161=\"N/A\",$E161=0),\n          0,\n          IF( YEAR($G161)>YEAR(AC161),\n             0,\n             $D161*(1-     DATEDIF($G161,DATE(YEAR(AC161)+1,1,1),\"m\")/(12*'Upgrade Information'!$G161)     )\n             )\n     )","v":68105.424607996916},10869.830671943162,null,"2029-06-01",{"$f":"\n     IF(OR($F161=\"N/A\",$E161=0),\n          0,\n          IF( YEAR($G161)>YEAR(AG161),\n             0,\n             $D161*(1-     DATEDIF($G161,DATE(YEAR(AG161)+1,1,1),\"m\")/(12*'Upgrade Information'!$G161)     )\n             )\n     )","v":66655.671181087688},10669.306420808341,null,"2030-06-01",{"$f":"\n     IF(OR($F161=\"N/A\",$E161=0),\n          0,\n          IF( YEAR($G161)>YEAR(AK161),\n             0,\n             $D161*(1-     DATEDIF($G161,DATE(YEAR(AK161)+1,1,1),\"m\")/(12*'Upgrade Information'!$G161)     )\n             )\n     )","v":65205.917754178452},10468.782169673519,null,"2031-06-01",{"$f":"\n     IF(OR($F161=\"N/A\",$E161=0),\n          0,\n          IF( YEAR($G161)>YEAR(AO161),\n             0,\n             $D161*(1-     DATEDIF($G161,DATE(YEAR(AO161)+1,1,1),\"m\")/(12*'Upgrade Information'!$G161)     )\n             )\n     )","v":63756.164327269224},10268.257918538699,null,"2032-06-01",{"$f":"\n     IF(OR($F161=\"N/A\",$E161=0),\n          0,\n          IF( YEAR($G161)>YEAR(AS161),\n             0,\n             $D161*(1-     DATEDIF($G161,DATE(YEAR(AS161)+1,1,1),\"m\")/(12*'Upgrade Information'!$G161)     )\n             )\n     )","v":62306.410900359995},10067.733667403878,null,"2033-06-01",{"$f":"\n     IF(OR($F161=\"N/A\",$E161=0),\n          0,\n          IF( YEAR($G161)>YEAR(AW161),\n             0,\n             $D161*(1-     DATEDIF($G161,DATE(YEAR(AW161)+1,1,1),\"m\")/(12*'Upgrade Information'!$G161)     )\n             )\n     )","v":60856.657473450774},9867.2094162690573]
[{"$f":"'Upgrade Information'!B162","v":"b0184"},null,{"$f":"IF(B162=\"\", 'Upgrade Information'!F162,B162)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E162","v":475000},{"$f":"'Upgrade Information'!H162","v":10106.382978723404},{"$f":"\n     IF(ISERROR(VLOOKUP($C162,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C162,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D162=\"\",\"\",'Upgrade Information'!D162)","v":"2008-12-08"},null,{"$f":"\nIF(F162=\"N/A\",\"N/A\",\n     VLOOKUP($C162,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F162=\"N/A\",$E162=0),\n          0,\n          IF( YEAR($G162)>YEAR(I162),\n             0,\n             $D162*(1-     DATEDIF($G162,DATE(YEAR(I162)+1,1,1),\"m\")/(12*'Upgrade Information'!$G162)     )\n             )\n     )","v":323404.25531914894},39817.855319148934,null,"2024-01-01",{"$f":"\n     IF(OR($F162=\"N/A\",$E162=0),\n          0,\n          IF( YEAR($G162)>YEAR(M162),\n             0,\n             $D162*(1-     DATEDIF($G162,DATE(YEAR(M162)+1,1,1),\"m\")/(12*'Upgrade Information'!$G162)     )\n             )\n     )","v":313297.8723404255},38889.37180851063,null,"2025-01-01",{"$f":"\n     IF(OR($F162=\"N/A\",$E162=0),\n          0,\n          IF( YEAR($G162)>YEAR(Q162),\n             0,\n             $D162*(1-     DATEDIF($G162,DATE(YEAR(Q162)+1,1,1),\"m\")/(12*'Upgrade Information'!$G162)     )\n             )\n     )","v":303191.48936170212},37960.888297872341,null,"2026-01-01",{"$f":"\n     IF(OR($F162=\"N/A\",$E162=0),\n          0,\n          IF( YEAR($G162)>YEAR(U162),\n             0,\n             $D162*(1-     DATEDIF($G162,DATE(YEAR(U162)+1,1,1),\"m\")/(12*'Upgrade Information'!$G162)     )\n             )\n     )","v":293085.10638297873},37032.404787234045,null,"2027-01-01",{"$f":"\n     IF(OR($F162=\"N/A\",$E162=0),\n          0,\n          IF( YEAR($G162)>YEAR(Y162),\n             0,\n             $D162*(1-     DATEDIF($G162,DATE(YEAR(Y162)+1,1,1),\"m\")/(12*'Upgrade Information'!$G162)     )\n             )\n     )","v":282978.72340425529},36103.921276595742,null,"2028-01-01",{"$f":"\n     IF(OR($F162=\"N/A\",$E162=0),\n          0,\n          IF( YEAR($G162)>YEAR(AC162),\n             0,\n             $D162*(1-     DATEDIF($G162,DATE(YEAR(AC162)+1,1,1),\"m\")/(12*'Upgrade Information'!$G162)     )\n             )\n     )","v":272872.34042553196},35175.437765957453,null,"2029-01-01",{"$f":"\n     IF(OR($F162=\"N/A\",$E162=0),\n          0,\n          IF( YEAR($G162)>YEAR(AG162),\n             0,\n             $D162*(1-     DATEDIF($G162,DATE(YEAR(AG162)+1,1,1),\"m\")/(12*'Upgrade Information'!$G162)     )\n             )\n     )","v":262765.95744680852},34246.95425531915,null,"2030-01-01",{"$f":"\n     IF(OR($F162=\"N/A\",$E162=0),\n          0,\n          IF( YEAR($G162)>YEAR(AK162),\n             0,\n             $D162*(1-     DATEDIF($G162,DATE(YEAR(AK162)+1,1,1),\"m\")/(12*'Upgrade Information'!$G162)     )\n             )\n     )","v":252659.57446808511},33318.470744680853,null,"2031-01-01",{"$f":"\n     IF(OR($F162=\"N/A\",$E162=0),\n          0,\n          IF( YEAR($G162)>YEAR(AO162),\n             0,\n             $D162*(1-     DATEDIF($G162,DATE(YEAR(AO162)+1,1,1),\"m\")/(12*'Upgrade Information'!$G162)     )\n             )\n     )","v":242553.19148936172},32389.987234042557,null,"2032-01-01",{"$f":"\n     IF(OR($F162=\"N/A\",$E162=0),\n          0,\n          IF( YEAR($G162)>YEAR(AS162),\n             0,\n             $D162*(1-     DATEDIF($G162,DATE(YEAR(AS162)+1,1,1),\"m\")/(12*'Upgrade Information'!$G162)     )\n             )\n     )","v":232446.80851063831},31461.503723404254,null,"2033-01-01",{"$f":"\n     IF(OR($F162=\"N/A\",$E162=0),\n          0,\n          IF( YEAR($G162)>YEAR(AW162),\n             0,\n             $D162*(1-     DATEDIF($G162,DATE(YEAR(AW162)+1,1,1),\"m\")/(12*'Upgrade Information'!$G162)     )\n             )\n     )","v":222340.42553191489},30533.020212765958]
[{"$f":"'Upgrade Information'!B163","v":"b0185"},null,{"$f":"IF(B163=\"\", 'Upgrade Information'!F163,B163)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E163","v":475000},{"$f":"'Upgrade Information'!H163","v":10106.382978723404},{"$f":"\n     IF(ISERROR(VLOOKUP($C163,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C163,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D163=\"\",\"\",'Upgrade Information'!D163)","v":"2006-05-19"},null,{"$f":"\nIF(F163=\"N/A\",\"N/A\",\n     VLOOKUP($C163,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F163=\"N/A\",$E163=0),\n          0,\n          IF( YEAR($G163)>YEAR(I163),\n             0,\n             $D163*(1-     DATEDIF($G163,DATE(YEAR(I163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G163)     )\n             )\n     )","v":297296.09929078014},37419.272916666669,null,"2024-01-01",{"$f":"\n     IF(OR($F163=\"N/A\",$E163=0),\n          0,\n          IF( YEAR($G163)>YEAR(M163),\n             0,\n             $D163*(1-     DATEDIF($G163,DATE(YEAR(M163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G163)     )\n             )\n     )","v":287189.71631205676},36490.789406028372,null,"2025-01-01",{"$f":"\n     IF(OR($F163=\"N/A\",$E163=0),\n          0,\n          IF( YEAR($G163)>YEAR(Q163),\n             0,\n             $D163*(1-     DATEDIF($G163,DATE(YEAR(Q163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G163)     )\n             )\n     )","v":277083.33333333331},35562.305895390069,null,"2026-01-01",{"$f":"\n     IF(OR($F163=\"N/A\",$E163=0),\n          0,\n          IF( YEAR($G163)>YEAR(U163),\n             0,\n             $D163*(1-     DATEDIF($G163,DATE(YEAR(U163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G163)     )\n             )\n     )","v":266976.95035460993},34633.822384751773,null,"2027-01-01",{"$f":"\n     IF(OR($F163=\"N/A\",$E163=0),\n          0,\n          IF( YEAR($G163)>YEAR(Y163),\n             0,\n             $D163*(1-     DATEDIF($G163,DATE(YEAR(Y163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G163)     )\n             )\n     )","v":256870.56737588652},33705.33887411347,null,"2028-01-01",{"$f":"\n     IF(OR($F163=\"N/A\",$E163=0),\n          0,\n          IF( YEAR($G163)>YEAR(AC163),\n             0,\n             $D163*(1-     DATEDIF($G163,DATE(YEAR(AC163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G163)     )\n             )\n     )","v":246764.1843971631},32776.855363475173,null,"2029-01-01",{"$f":"\n     IF(OR($F163=\"N/A\",$E163=0),\n          0,\n          IF( YEAR($G163)>YEAR(AG163),\n             0,\n             $D163*(1-     DATEDIF($G163,DATE(YEAR(AG163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G163)     )\n             )\n     )","v":236657.80141843972},31848.371852836877,null,"2030-01-01",{"$f":"\n     IF(OR($F163=\"N/A\",$E163=0),\n          0,\n          IF( YEAR($G163)>YEAR(AK163),\n             0,\n             $D163*(1-     DATEDIF($G163,DATE(YEAR(AK163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G163)     )\n             )\n     )","v":226551.4184397163},30919.888342198581,null,"2031-01-01",{"$f":"\n     IF(OR($F163=\"N/A\",$E163=0),\n          0,\n          IF( YEAR($G163)>YEAR(AO163),\n             0,\n             $D163*(1-     DATEDIF($G163,DATE(YEAR(AO163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G163)     )\n             )\n     )","v":216445.03546099289},29991.404831560278,null,"2032-01-01",{"$f":"\n     IF(OR($F163=\"N/A\",$E163=0),\n          0,\n          IF( YEAR($G163)>YEAR(AS163),\n             0,\n             $D163*(1-     DATEDIF($G163,DATE(YEAR(AS163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G163)     )\n             )\n     )","v":206338.65248226954},29062.921320921989,null,"2033-01-01",{"$f":"\n     IF(OR($F163=\"N/A\",$E163=0),\n          0,\n          IF( YEAR($G163)>YEAR(AW163),\n             0,\n             $D163*(1-     DATEDIF($G163,DATE(YEAR(AW163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G163)     )\n             )\n     )","v":196232.26950354609},28134.437810283685]
[{"$f":"'Upgrade Information'!B164","v":"b0186"},null,{"$f":"IF(B164=\"\", 'Upgrade Information'!F164,B164)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E164","v":475000},{"$f":"'Upgrade Information'!H164","v":10106.382978723404},{"$f":"\n     IF(ISERROR(VLOOKUP($C164,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C164,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D164=\"\",\"\",'Upgrade Information'!D164)","v":"2008-12-14"},null,{"$f":"\nIF(F164=\"N/A\",\"N/A\",\n     VLOOKUP($C164,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F164=\"N/A\",$E164=0),\n          0,\n          IF( YEAR($G164)>YEAR(I164),\n             0,\n             $D164*(1-     DATEDIF($G164,DATE(YEAR(I164)+1,1,1),\"m\")/(12*'Upgrade Information'!$G164)     )\n             )\n     )","v":323404.25531914894},39817.855319148934,null,"2024-01-01",{"$f":"\n     IF(OR($F164=\"N/A\",$E164=0),\n          0,\n          IF( YEAR($G164)>YEAR(M164),\n             0,\n             $D164*(1-     DATEDIF($G164,DATE(YEAR(M164)+1,1,1),\"m\")/(12*'Upgrade Information'!$G164)     )\n             )\n     )","v":313297.8723404255},38889.37180851063,null,"2025-01-01",{"$f":"\n     IF(OR($F164=\"N/A\",$E164=0),\n          0,\n          IF( YEAR($G164)>YEAR(Q164),\n             0,\n             $D164*(1-     DATEDIF($G164,DATE(YEAR(Q164)+1,1,1),\"m\")/(12*'Upgrade Information'!$G164)     )\n             )\n     )","v":303191.48936170212},37960.888297872341,null,"2026-01-01",{"$f":"\n     IF(OR($F164=\"N/A\",$E164=0),\n          0,\n          IF( YEAR($G164)>YEAR(U164),\n             0,\n             $D164*(1-     DATEDIF($G164,DATE(YEAR(U164)+1,1,1),\"m\")/(12*'Upgrade Information'!$G164)     )\n             )\n     )","v":293085.10638297873},37032.404787234045,null,"2027-01-01",{"$f":"\n     IF(OR($F164=\"N/A\",$E164=0),\n          0,\n          IF( YEAR($G164)>YEAR(Y164),\n             0,\n             $D164*(1-     DATEDIF($G164,DATE(YEAR(Y164)+1,1,1),\"m\")/(12*'Upgrade Information'!$G164)     )\n             )\n     )","v":282978.72340425529},36103.921276595742,null,"2028-01-01",{"$f":"\n     IF(OR($F164=\"N/A\",$E164=0),\n          0,\n          IF( YEAR($G164)>YEAR(AC164),\n             0,\n             $D164*(1-     DATEDIF($G164,DATE(YEAR(AC164)+1,1,1),\"m\")/(12*'Upgrade Information'!$G164)     )\n             )\n     )","v":272872.34042553196},35175.437765957453,null,"2029-01-01",{"$f":"\n     IF(OR($F164=\"N/A\",$E164=0),\n          0,\n          IF( YEAR($G164)>YEAR(AG164),\n             0,\n             $D164*(1-     DATEDIF($G164,DATE(YEAR(AG164)+1,1,1),\"m\")/(12*'Upgrade Information'!$G164)     )\n             )\n     )","v":262765.95744680852},34246.95425531915,null,"2030-01-01",{"$f":"\n     IF(OR($F164=\"N/A\",$E164=0),\n          0,\n          IF( YEAR($G164)>YEAR(AK164),\n             0,\n             $D164*(1-     DATEDIF($G164,DATE(YEAR(AK164)+1,1,1),\"m\")/(12*'Upgrade Information'!$G164)     )\n             )\n     )","v":252659.57446808511},33318.470744680853,null,"2031-01-01",{"$f":"\n     IF(OR($F164=\"N/A\",$E164=0),\n          0,\n          IF( YEAR($G164)>YEAR(AO164),\n             0,\n             $D164*(1-     DATEDIF($G164,DATE(YEAR(AO164)+1,1,1),\"m\")/(12*'Upgrade Information'!$G164)     )\n             )\n     )","v":242553.19148936172},32389.987234042557,null,"2032-01-01",{"$f":"\n     IF(OR($F164=\"N/A\",$E164=0),\n          0,\n          IF( YEAR($G164)>YEAR(AS164),\n             0,\n             $D164*(1-     DATEDIF($G164,DATE(YEAR(AS164)+1,1,1),\"m\")/(12*'Upgrade Information'!$G164)     )\n             )\n     )","v":232446.80851063831},31461.503723404254,null,"2033-01-01",{"$f":"\n     IF(OR($F164=\"N/A\",$E164=0),\n          0,\n          IF( YEAR($G164)>YEAR(AW164),\n             0,\n             $D164*(1-     DATEDIF($G164,DATE(YEAR(AW164)+1,1,1),\"m\")/(12*'Upgrade Information'!$G164)     )\n             )\n     )","v":222340.42553191489},30533.020212765958]
[{"$f":"'Upgrade Information'!B165","v":"b0187"},null,{"$f":"IF(B165=\"\", 'Upgrade Information'!F165,B165)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E165","v":212000},{"$f":"'Upgrade Information'!H165","v":6057.1428571428569},{"$f":"\n     IF(ISERROR(VLOOKUP($C165,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C165,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D165=\"\",\"\",'Upgrade Information'!D165)","v":"2006-06-01"},null,{"$f":"\nIF(F165=\"N/A\",\"N/A\",\n     VLOOKUP($C165,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F165=\"N/A\",$E165=0),\n          0,\n          IF( YEAR($G165)>YEAR(I165),\n             0,\n             $D165*(1-     DATEDIF($G165,DATE(YEAR(I165)+1,1,1),\"m\")/(12*'Upgrade Information'!$G165)     )\n             )\n     )","v":105495.23809523809},19802.686722769569,null,"2024-06-01",{"$f":"\n     IF(OR($F165=\"N/A\",$E165=0),\n          0,\n          IF( YEAR($G165)>YEAR(M165),\n             0,\n             $D165*(1-     DATEDIF($G165,DATE(YEAR(M165)+1,1,1),\"m\")/(12*'Upgrade Information'!$G165)     )\n             )\n     )","v":99438.095238095237},19013.468893164209,null,"2025-06-01",{"$f":"\n     IF(OR($F165=\"N/A\",$E165=0),\n          0,\n          IF( YEAR($G165)>YEAR(Q165),\n             0,\n             $D165*(1-     DATEDIF($G165,DATE(YEAR(Q165)+1,1,1),\"m\")/(12*'Upgrade Information'!$G165)     )\n             )\n     )","v":93380.952380952382},18224.251063558848,null,"2026-06-01",{"$f":"\n     IF(OR($F165=\"N/A\",$E165=0),\n          0,\n          IF( YEAR($G165)>YEAR(U165),\n             0,\n             $D165*(1-     DATEDIF($G165,DATE(YEAR(U165)+1,1,1),\"m\")/(12*'Upgrade Information'!$G165)     )\n             )\n     )","v":87323.809523809527},17435.033233953487,null,"2027-06-01",{"$f":"\n     IF(OR($F165=\"N/A\",$E165=0),\n          0,\n          IF( YEAR($G165)>YEAR(Y165),\n             0,\n             $D165*(1-     DATEDIF($G165,DATE(YEAR(Y165)+1,1,1),\"m\")/(12*'Upgrade Information'!$G165)     )\n             )\n     )","v":81266.666666666657},16645.815404348123,null,"2028-06-01",{"$f":"\n     IF(OR($F165=\"N/A\",$E165=0),\n          0,\n          IF( YEAR($G165)>YEAR(AC165),\n             0,\n             $D165*(1-     DATEDIF($G165,DATE(YEAR(AC165)+1,1,1),\"m\")/(12*'Upgrade Information'!$G165)     )\n             )\n     )","v":75209.523809523802},15856.597574742762,null,"2029-06-01",{"$f":"\n     IF(OR($F165=\"N/A\",$E165=0),\n          0,\n          IF( YEAR($G165)>YEAR(AG165),\n             0,\n             $D165*(1-     DATEDIF($G165,DATE(YEAR(AG165)+1,1,1),\"m\")/(12*'Upgrade Information'!$G165)     )\n             )\n     )","v":69152.380952380947},15067.379745137401,null,"2030-06-01",{"$f":"\n     IF(OR($F165=\"N/A\",$E165=0),\n          0,\n          IF( YEAR($G165)>YEAR(AK165),\n             0,\n             $D165*(1-     DATEDIF($G165,DATE(YEAR(AK165)+1,1,1),\"m\")/(12*'Upgrade Information'!$G165)     )\n             )\n     )","v":63095.238095238106},14278.16191553204,null,"2031-06-01",{"$f":"\n     IF(OR($F165=\"N/A\",$E165=0),\n          0,\n          IF( YEAR($G165)>YEAR(AO165),\n             0,\n             $D165*(1-     DATEDIF($G165,DATE(YEAR(AO165)+1,1,1),\"m\")/(12*'Upgrade Information'!$G165)     )\n             )\n     )","v":57038.095238095244},13488.94408592668,null,"2032-06-01",{"$f":"\n     IF(OR($F165=\"N/A\",$E165=0),\n          0,\n          IF( YEAR($G165)>YEAR(AS165),\n             0,\n             $D165*(1-     DATEDIF($G165,DATE(YEAR(AS165)+1,1,1),\"m\")/(12*'Upgrade Information'!$G165)     )\n             )\n     )","v":50980.952380952389},12699.726256321317,null,"2033-06-01",{"$f":"\n     IF(OR($F165=\"N/A\",$E165=0),\n          0,\n          IF( YEAR($G165)>YEAR(AW165),\n             0,\n             $D165*(1-     DATEDIF($G165,DATE(YEAR(AW165)+1,1,1),\"m\")/(12*'Upgrade Information'!$G165)     )\n             )\n     )","v":44923.809523809527},11910.508426715955]
[{"$f":"'Upgrade Information'!B166","v":"b0188"},null,{"$f":"IF(B166=\"\", 'Upgrade Information'!F166,B166)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E166","v":212000},{"$f":"'Upgrade Information'!H166","v":6057.1428571428569},{"$f":"\n     IF(ISERROR(VLOOKUP($C166,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C166,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D166=\"\",\"\",'Upgrade Information'!D166)","v":"2006-06-01"},null,{"$f":"\nIF(F166=\"N/A\",\"N/A\",\n     VLOOKUP($C166,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F166=\"N/A\",$E166=0),\n          0,\n          IF( YEAR($G166)>YEAR(I166),\n             0,\n             $D166*(1-     DATEDIF($G166,DATE(YEAR(I166)+1,1,1),\"m\")/(12*'Upgrade Information'!$G166)     )\n             )\n     )","v":105495.23809523809},19802.686722769569,null,"2024-06-01",{"$f":"\n     IF(OR($F166=\"N/A\",$E166=0),\n          0,\n          IF( YEAR($G166)>YEAR(M166),\n             0,\n             $D166*(1-     DATEDIF($G166,DATE(YEAR(M166)+1,1,1),\"m\")/(12*'Upgrade Information'!$G166)     )\n             )\n     )","v":99438.095238095237},19013.468893164209,null,"2025-06-01",{"$f":"\n     IF(OR($F166=\"N/A\",$E166=0),\n          0,\n          IF( YEAR($G166)>YEAR(Q166),\n             0,\n             $D166*(1-     DATEDIF($G166,DATE(YEAR(Q166)+1,1,1),\"m\")/(12*'Upgrade Information'!$G166)     )\n             )\n     )","v":93380.952380952382},18224.251063558848,null,"2026-06-01",{"$f":"\n     IF(OR($F166=\"N/A\",$E166=0),\n          0,\n          IF( YEAR($G166)>YEAR(U166),\n             0,\n             $D166*(1-     DATEDIF($G166,DATE(YEAR(U166)+1,1,1),\"m\")/(12*'Upgrade Information'!$G166)     )\n             )\n     )","v":87323.809523809527},17435.033233953487,null,"2027-06-01",{"$f":"\n     IF(OR($F166=\"N/A\",$E166=0),\n          0,\n          IF( YEAR($G166)>YEAR(Y166),\n             0,\n             $D166*(1-     DATEDIF($G166,DATE(YEAR(Y166)+1,1,1),\"m\")/(12*'Upgrade Information'!$G166)     )\n             )\n     )","v":81266.666666666657},16645.815404348123,null,"2028-06-01",{"$f":"\n     IF(OR($F166=\"N/A\",$E166=0),\n          0,\n          IF( YEAR($G166)>YEAR(AC166),\n             0,\n             $D166*(1-     DATEDIF($G166,DATE(YEAR(AC166)+1,1,1),\"m\")/(12*'Upgrade Information'!$G166)     )\n             )\n     )","v":75209.523809523802},15856.597574742762,null,"2029-06-01",{"$f":"\n     IF(OR($F166=\"N/A\",$E166=0),\n          0,\n          IF( YEAR($G166)>YEAR(AG166),\n             0,\n             $D166*(1-     DATEDIF($G166,DATE(YEAR(AG166)+1,1,1),\"m\")/(12*'Upgrade Information'!$G166)     )\n             )\n     )","v":69152.380952380947},15067.379745137401,null,"2030-06-01",{"$f":"\n     IF(OR($F166=\"N/A\",$E166=0),\n          0,\n          IF( YEAR($G166)>YEAR(AK166),\n             0,\n             $D166*(1-     DATEDIF($G166,DATE(YEAR(AK166)+1,1,1),\"m\")/(12*'Upgrade Information'!$G166)     )\n             )\n     )","v":63095.238095238106},14278.16191553204,null,"2031-06-01",{"$f":"\n     IF(OR($F166=\"N/A\",$E166=0),\n          0,\n          IF( YEAR($G166)>YEAR(AO166),\n             0,\n             $D166*(1-     DATEDIF($G166,DATE(YEAR(AO166)+1,1,1),\"m\")/(12*'Upgrade Information'!$G166)     )\n             )\n     )","v":57038.095238095244},13488.94408592668,null,"2032-06-01",{"$f":"\n     IF(OR($F166=\"N/A\",$E166=0),\n          0,\n          IF( YEAR($G166)>YEAR(AS166),\n             0,\n             $D166*(1-     DATEDIF($G166,DATE(YEAR(AS166)+1,1,1),\"m\")/(12*'Upgrade Information'!$G166)     )\n             )\n     )","v":50980.952380952389},12699.726256321317,null,"2033-06-01",{"$f":"\n     IF(OR($F166=\"N/A\",$E166=0),\n          0,\n          IF( YEAR($G166)>YEAR(AW166),\n             0,\n             $D166*(1-     DATEDIF($G166,DATE(YEAR(AW166)+1,1,1),\"m\")/(12*'Upgrade Information'!$G166)     )\n             )\n     )","v":44923.809523809527},11910.508426715955]
[{"$f":"'Upgrade Information'!B167","v":"b0189"},null,{"$f":"IF(B167=\"\", 'Upgrade Information'!F167,B167)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E167","v":212000},{"$f":"'Upgrade Information'!H167","v":6057.1428571428569},{"$f":"\n     IF(ISERROR(VLOOKUP($C167,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C167,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D167=\"\",\"\",'Upgrade Information'!D167)","v":"2006-06-01"},null,{"$f":"\nIF(F167=\"N/A\",\"N/A\",\n     VLOOKUP($C167,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F167=\"N/A\",$E167=0),\n          0,\n          IF( YEAR($G167)>YEAR(I167),\n             0,\n             $D167*(1-     DATEDIF($G167,DATE(YEAR(I167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G167)     )\n             )\n     )","v":105495.23809523809},19802.686722769569,null,"2024-06-01",{"$f":"\n     IF(OR($F167=\"N/A\",$E167=0),\n          0,\n          IF( YEAR($G167)>YEAR(M167),\n             0,\n             $D167*(1-     DATEDIF($G167,DATE(YEAR(M167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G167)     )\n             )\n     )","v":99438.095238095237},19013.468893164209,null,"2025-06-01",{"$f":"\n     IF(OR($F167=\"N/A\",$E167=0),\n          0,\n          IF( YEAR($G167)>YEAR(Q167),\n             0,\n             $D167*(1-     DATEDIF($G167,DATE(YEAR(Q167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G167)     )\n             )\n     )","v":93380.952380952382},18224.251063558848,null,"2026-06-01",{"$f":"\n     IF(OR($F167=\"N/A\",$E167=0),\n          0,\n          IF( YEAR($G167)>YEAR(U167),\n             0,\n             $D167*(1-     DATEDIF($G167,DATE(YEAR(U167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G167)     )\n             )\n     )","v":87323.809523809527},17435.033233953487,null,"2027-06-01",{"$f":"\n     IF(OR($F167=\"N/A\",$E167=0),\n          0,\n          IF( YEAR($G167)>YEAR(Y167),\n             0,\n             $D167*(1-     DATEDIF($G167,DATE(YEAR(Y167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G167)     )\n             )\n     )","v":81266.666666666657},16645.815404348123,null,"2028-06-01",{"$f":"\n     IF(OR($F167=\"N/A\",$E167=0),\n          0,\n          IF( YEAR($G167)>YEAR(AC167),\n             0,\n             $D167*(1-     DATEDIF($G167,DATE(YEAR(AC167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G167)     )\n             )\n     )","v":75209.523809523802},15856.597574742762,null,"2029-06-01",{"$f":"\n     IF(OR($F167=\"N/A\",$E167=0),\n          0,\n          IF( YEAR($G167)>YEAR(AG167),\n             0,\n             $D167*(1-     DATEDIF($G167,DATE(YEAR(AG167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G167)     )\n             )\n     )","v":69152.380952380947},15067.379745137401,null,"2030-06-01",{"$f":"\n     IF(OR($F167=\"N/A\",$E167=0),\n          0,\n          IF( YEAR($G167)>YEAR(AK167),\n             0,\n             $D167*(1-     DATEDIF($G167,DATE(YEAR(AK167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G167)     )\n             )\n     )","v":63095.238095238106},14278.16191553204,null,"2031-06-01",{"$f":"\n     IF(OR($F167=\"N/A\",$E167=0),\n          0,\n          IF( YEAR($G167)>YEAR(AO167),\n             0,\n             $D167*(1-     DATEDIF($G167,DATE(YEAR(AO167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G167)     )\n             )\n     )","v":57038.095238095244},13488.94408592668,null,"2032-06-01",{"$f":"\n     IF(OR($F167=\"N/A\",$E167=0),\n          0,\n          IF( YEAR($G167)>YEAR(AS167),\n             0,\n             $D167*(1-     DATEDIF($G167,DATE(YEAR(AS167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G167)     )\n             )\n     )","v":50980.952380952389},12699.726256321317,null,"2033-06-01",{"$f":"\n     IF(OR($F167=\"N/A\",$E167=0),\n          0,\n          IF( YEAR($G167)>YEAR(AW167),\n             0,\n             $D167*(1-     DATEDIF($G167,DATE(YEAR(AW167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G167)     )\n             )\n     )","v":44923.809523809527},11910.508426715955]
[{"$f":"'Upgrade Information'!B168","v":"b0190"},null,{"$f":"IF(B168=\"\", 'Upgrade Information'!F168,B168)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E168","v":212000},{"$f":"'Upgrade Information'!H168","v":6057.1428571428569},{"$f":"\n     IF(ISERROR(VLOOKUP($C168,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C168,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D168=\"\",\"\",'Upgrade Information'!D168)","v":"2006-06-01"},null,{"$f":"\nIF(F168=\"N/A\",\"N/A\",\n     VLOOKUP($C168,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F168=\"N/A\",$E168=0),\n          0,\n          IF( YEAR($G168)>YEAR(I168),\n             0,\n             $D168*(1-     DATEDIF($G168,DATE(YEAR(I168)+1,1,1),\"m\")/(12*'Upgrade Information'!$G168)     )\n             )\n     )","v":105495.23809523809},19802.686722769569,null,"2024-06-01",{"$f":"\n     IF(OR($F168=\"N/A\",$E168=0),\n          0,\n          IF( YEAR($G168)>YEAR(M168),\n             0,\n             $D168*(1-     DATEDIF($G168,DATE(YEAR(M168)+1,1,1),\"m\")/(12*'Upgrade Information'!$G168)     )\n             )\n     )","v":99438.095238095237},19013.468893164209,null,"2025-06-01",{"$f":"\n     IF(OR($F168=\"N/A\",$E168=0),\n          0,\n          IF( YEAR($G168)>YEAR(Q168),\n             0,\n             $D168*(1-     DATEDIF($G168,DATE(YEAR(Q168)+1,1,1),\"m\")/(12*'Upgrade Information'!$G168)     )\n             )\n     )","v":93380.952380952382},18224.251063558848,null,"2026-06-01",{"$f":"\n     IF(OR($F168=\"N/A\",$E168=0),\n          0,\n          IF( YEAR($G168)>YEAR(U168),\n             0,\n             $D168*(1-     DATEDIF($G168,DATE(YEAR(U168)+1,1,1),\"m\")/(12*'Upgrade Information'!$G168)     )\n             )\n     )","v":87323.809523809527},17435.033233953487,null,"2027-06-01",{"$f":"\n     IF(OR($F168=\"N/A\",$E168=0),\n          0,\n          IF( YEAR($G168)>YEAR(Y168),\n             0,\n             $D168*(1-     DATEDIF($G168,DATE(YEAR(Y168)+1,1,1),\"m\")/(12*'Upgrade Information'!$G168)     )\n             )\n     )","v":81266.666666666657},16645.815404348123,null,"2028-06-01",{"$f":"\n     IF(OR($F168=\"N/A\",$E168=0),\n          0,\n          IF( YEAR($G168)>YEAR(AC168),\n             0,\n             $D168*(1-     DATEDIF($G168,DATE(YEAR(AC168)+1,1,1),\"m\")/(12*'Upgrade Information'!$G168)     )\n             )\n     )","v":75209.523809523802},15856.597574742762,null,"2029-06-01",{"$f":"\n     IF(OR($F168=\"N/A\",$E168=0),\n          0,\n          IF( YEAR($G168)>YEAR(AG168),\n             0,\n             $D168*(1-     DATEDIF($G168,DATE(YEAR(AG168)+1,1,1),\"m\")/(12*'Upgrade Information'!$G168)     )\n             )\n     )","v":69152.380952380947},15067.379745137401,null,"2030-06-01",{"$f":"\n     IF(OR($F168=\"N/A\",$E168=0),\n          0,\n          IF( YEAR($G168)>YEAR(AK168),\n             0,\n             $D168*(1-     DATEDIF($G168,DATE(YEAR(AK168)+1,1,1),\"m\")/(12*'Upgrade Information'!$G168)     )\n             )\n     )","v":63095.238095238106},14278.16191553204,null,"2031-06-01",{"$f":"\n     IF(OR($F168=\"N/A\",$E168=0),\n          0,\n          IF( YEAR($G168)>YEAR(AO168),\n             0,\n             $D168*(1-     DATEDIF($G168,DATE(YEAR(AO168)+1,1,1),\"m\")/(12*'Upgrade Information'!$G168)     )\n             )\n     )","v":57038.095238095244},13488.94408592668,null,"2032-06-01",{"$f":"\n     IF(OR($F168=\"N/A\",$E168=0),\n          0,\n          IF( YEAR($G168)>YEAR(AS168),\n             0,\n             $D168*(1-     DATEDIF($G168,DATE(YEAR(AS168)+1,1,1),\"m\")/(12*'Upgrade Information'!$G168)     )\n             )\n     )","v":50980.952380952389},12699.726256321317,null,"2033-06-01",{"$f":"\n     IF(OR($F168=\"N/A\",$E168=0),\n          0,\n          IF( YEAR($G168)>YEAR(AW168),\n             0,\n             $D168*(1-     DATEDIF($G168,DATE(YEAR(AW168)+1,1,1),\"m\")/(12*'Upgrade Information'!$G168)     )\n             )\n     )","v":44923.809523809527},11910.508426715955]
[{"$f":"'Upgrade Information'!B169","v":"b0191"},null,{"$f":"IF(B169=\"\", 'Upgrade Information'!F169,B169)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E169","v":212000},{"$f":"'Upgrade Information'!H169","v":6057.1428571428569},{"$f":"\n     IF(ISERROR(VLOOKUP($C169,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C169,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D169=\"\",\"\",'Upgrade Information'!D169)","v":"2006-06-01"},null,{"$f":"\nIF(F169=\"N/A\",\"N/A\",\n     VLOOKUP($C169,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F169=\"N/A\",$E169=0),\n          0,\n          IF( YEAR($G169)>YEAR(I169),\n             0,\n             $D169*(1-     DATEDIF($G169,DATE(YEAR(I169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G169)     )\n             )\n     )","v":105495.23809523809},19802.686722769569,null,"2024-06-01",{"$f":"\n     IF(OR($F169=\"N/A\",$E169=0),\n          0,\n          IF( YEAR($G169)>YEAR(M169),\n             0,\n             $D169*(1-     DATEDIF($G169,DATE(YEAR(M169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G169)     )\n             )\n     )","v":99438.095238095237},19013.468893164209,null,"2025-06-01",{"$f":"\n     IF(OR($F169=\"N/A\",$E169=0),\n          0,\n          IF( YEAR($G169)>YEAR(Q169),\n             0,\n             $D169*(1-     DATEDIF($G169,DATE(YEAR(Q169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G169)     )\n             )\n     )","v":93380.952380952382},18224.251063558848,null,"2026-06-01",{"$f":"\n     IF(OR($F169=\"N/A\",$E169=0),\n          0,\n          IF( YEAR($G169)>YEAR(U169),\n             0,\n             $D169*(1-     DATEDIF($G169,DATE(YEAR(U169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G169)     )\n             )\n     )","v":87323.809523809527},17435.033233953487,null,"2027-06-01",{"$f":"\n     IF(OR($F169=\"N/A\",$E169=0),\n          0,\n          IF( YEAR($G169)>YEAR(Y169),\n             0,\n             $D169*(1-     DATEDIF($G169,DATE(YEAR(Y169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G169)     )\n             )\n     )","v":81266.666666666657},16645.815404348123,null,"2028-06-01",{"$f":"\n     IF(OR($F169=\"N/A\",$E169=0),\n          0,\n          IF( YEAR($G169)>YEAR(AC169),\n             0,\n             $D169*(1-     DATEDIF($G169,DATE(YEAR(AC169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G169)     )\n             )\n     )","v":75209.523809523802},15856.597574742762,null,"2029-06-01",{"$f":"\n     IF(OR($F169=\"N/A\",$E169=0),\n          0,\n          IF( YEAR($G169)>YEAR(AG169),\n             0,\n             $D169*(1-     DATEDIF($G169,DATE(YEAR(AG169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G169)     )\n             )\n     )","v":69152.380952380947},15067.379745137401,null,"2030-06-01",{"$f":"\n     IF(OR($F169=\"N/A\",$E169=0),\n          0,\n          IF( YEAR($G169)>YEAR(AK169),\n             0,\n             $D169*(1-     DATEDIF($G169,DATE(YEAR(AK169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G169)     )\n             )\n     )","v":63095.238095238106},14278.16191553204,null,"2031-06-01",{"$f":"\n     IF(OR($F169=\"N/A\",$E169=0),\n          0,\n          IF( YEAR($G169)>YEAR(AO169),\n             0,\n             $D169*(1-     DATEDIF($G169,DATE(YEAR(AO169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G169)     )\n             )\n     )","v":57038.095238095244},13488.94408592668,null,"2032-06-01",{"$f":"\n     IF(OR($F169=\"N/A\",$E169=0),\n          0,\n          IF( YEAR($G169)>YEAR(AS169),\n             0,\n             $D169*(1-     DATEDIF($G169,DATE(YEAR(AS169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G169)     )\n             )\n     )","v":50980.952380952389},12699.726256321317,null,"2033-06-01",{"$f":"\n     IF(OR($F169=\"N/A\",$E169=0),\n          0,\n          IF( YEAR($G169)>YEAR(AW169),\n             0,\n             $D169*(1-     DATEDIF($G169,DATE(YEAR(AW169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G169)     )\n             )\n     )","v":44923.809523809527},11910.508426715955]
[{"$f":"'Upgrade Information'!B170","v":"b0192"},null,{"$f":"IF(B170=\"\", 'Upgrade Information'!F170,B170)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E170","v":212000},{"$f":"'Upgrade Information'!H170","v":6057.1428571428569},{"$f":"\n     IF(ISERROR(VLOOKUP($C170,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C170,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D170=\"\",\"\",'Upgrade Information'!D170)","v":"2006-06-01"},null,{"$f":"\nIF(F170=\"N/A\",\"N/A\",\n     VLOOKUP($C170,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F170=\"N/A\",$E170=0),\n          0,\n          IF( YEAR($G170)>YEAR(I170),\n             0,\n             $D170*(1-     DATEDIF($G170,DATE(YEAR(I170)+1,1,1),\"m\")/(12*'Upgrade Information'!$G170)     )\n             )\n     )","v":105495.23809523809},19802.686722769569,null,"2024-06-01",{"$f":"\n     IF(OR($F170=\"N/A\",$E170=0),\n          0,\n          IF( YEAR($G170)>YEAR(M170),\n             0,\n             $D170*(1-     DATEDIF($G170,DATE(YEAR(M170)+1,1,1),\"m\")/(12*'Upgrade Information'!$G170)     )\n             )\n     )","v":99438.095238095237},19013.468893164209,null,"2025-06-01",{"$f":"\n     IF(OR($F170=\"N/A\",$E170=0),\n          0,\n          IF( YEAR($G170)>YEAR(Q170),\n             0,\n             $D170*(1-     DATEDIF($G170,DATE(YEAR(Q170)+1,1,1),\"m\")/(12*'Upgrade Information'!$G170)     )\n             )\n     )","v":93380.952380952382},18224.251063558848,null,"2026-06-01",{"$f":"\n     IF(OR($F170=\"N/A\",$E170=0),\n          0,\n          IF( YEAR($G170)>YEAR(U170),\n             0,\n             $D170*(1-     DATEDIF($G170,DATE(YEAR(U170)+1,1,1),\"m\")/(12*'Upgrade Information'!$G170)     )\n             )\n     )","v":87323.809523809527},17435.033233953487,null,"2027-06-01",{"$f":"\n     IF(OR($F170=\"N/A\",$E170=0),\n          0,\n          IF( YEAR($G170)>YEAR(Y170),\n             0,\n             $D170*(1-     DATEDIF($G170,DATE(YEAR(Y170)+1,1,1),\"m\")/(12*'Upgrade Information'!$G170)     )\n             )\n     )","v":81266.666666666657},16645.815404348123,null,"2028-06-01",{"$f":"\n     IF(OR($F170=\"N/A\",$E170=0),\n          0,\n          IF( YEAR($G170)>YEAR(AC170),\n             0,\n             $D170*(1-     DATEDIF($G170,DATE(YEAR(AC170)+1,1,1),\"m\")/(12*'Upgrade Information'!$G170)     )\n             )\n     )","v":75209.523809523802},15856.597574742762,null,"2029-06-01",{"$f":"\n     IF(OR($F170=\"N/A\",$E170=0),\n          0,\n          IF( YEAR($G170)>YEAR(AG170),\n             0,\n             $D170*(1-     DATEDIF($G170,DATE(YEAR(AG170)+1,1,1),\"m\")/(12*'Upgrade Information'!$G170)     )\n             )\n     )","v":69152.380952380947},15067.379745137401,null,"2030-06-01",{"$f":"\n     IF(OR($F170=\"N/A\",$E170=0),\n          0,\n          IF( YEAR($G170)>YEAR(AK170),\n             0,\n             $D170*(1-     DATEDIF($G170,DATE(YEAR(AK170)+1,1,1),\"m\")/(12*'Upgrade Information'!$G170)     )\n             )\n     )","v":63095.238095238106},14278.16191553204,null,"2031-06-01",{"$f":"\n     IF(OR($F170=\"N/A\",$E170=0),\n          0,\n          IF( YEAR($G170)>YEAR(AO170),\n             0,\n             $D170*(1-     DATEDIF($G170,DATE(YEAR(AO170)+1,1,1),\"m\")/(12*'Upgrade Information'!$G170)     )\n             )\n     )","v":57038.095238095244},13488.94408592668,null,"2032-06-01",{"$f":"\n     IF(OR($F170=\"N/A\",$E170=0),\n          0,\n          IF( YEAR($G170)>YEAR(AS170),\n             0,\n             $D170*(1-     DATEDIF($G170,DATE(YEAR(AS170)+1,1,1),\"m\")/(12*'Upgrade Information'!$G170)     )\n             )\n     )","v":50980.952380952389},12699.726256321317,null,"2033-06-01",{"$f":"\n     IF(OR($F170=\"N/A\",$E170=0),\n          0,\n          IF( YEAR($G170)>YEAR(AW170),\n             0,\n             $D170*(1-     DATEDIF($G170,DATE(YEAR(AW170)+1,1,1),\"m\")/(12*'Upgrade Information'!$G170)     )\n             )\n     )","v":44923.809523809527},11910.508426715955]
[{"$f":"'Upgrade Information'!B171","v":"b0193"},null,{"$f":"IF(B171=\"\", 'Upgrade Information'!F171,B171)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E171","v":212000},{"$f":"'Upgrade Information'!H171","v":6057.1428571428569},{"$f":"\n     IF(ISERROR(VLOOKUP($C171,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C171,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D171=\"\",\"\",'Upgrade Information'!D171)","v":"2006-12-19"},null,{"$f":"\nIF(F171=\"N/A\",\"N/A\",\n     VLOOKUP($C171,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F171=\"N/A\",$E171=0),\n          0,\n          IF( YEAR($G171)>YEAR(I171),\n             0,\n             $D171*(1-     DATEDIF($G171,DATE(YEAR(I171)+1,1,1),\"m\")/(12*'Upgrade Information'!$G171)     )\n             )\n     )","v":109028.57142857142},20263.063790039363,null,"2024-06-01",{"$f":"\n     IF(OR($F171=\"N/A\",$E171=0),\n          0,\n          IF( YEAR($G171)>YEAR(M171),\n             0,\n             $D171*(1-     DATEDIF($G171,DATE(YEAR(M171)+1,1,1),\"m\")/(12*'Upgrade Information'!$G171)     )\n             )\n     )","v":102971.42857142858},19473.845960434002,null,"2025-06-01",{"$f":"\n     IF(OR($F171=\"N/A\",$E171=0),\n          0,\n          IF( YEAR($G171)>YEAR(Q171),\n             0,\n             $D171*(1-     DATEDIF($G171,DATE(YEAR(Q171)+1,1,1),\"m\")/(12*'Upgrade Information'!$G171)     )\n             )\n     )","v":96914.285714285725},18684.628130828642,null,"2026-06-01",{"$f":"\n     IF(OR($F171=\"N/A\",$E171=0),\n          0,\n          IF( YEAR($G171)>YEAR(U171),\n             0,\n             $D171*(1-     DATEDIF($G171,DATE(YEAR(U171)+1,1,1),\"m\")/(12*'Upgrade Information'!$G171)     )\n             )\n     )","v":90857.14285714287},17895.410301223281,null,"2027-06-01",{"$f":"\n     IF(OR($F171=\"N/A\",$E171=0),\n          0,\n          IF( YEAR($G171)>YEAR(Y171),\n             0,\n             $D171*(1-     DATEDIF($G171,DATE(YEAR(Y171)+1,1,1),\"m\")/(12*'Upgrade Information'!$G171)     )\n             )\n     )","v":84800},17106.19247161792,null,"2028-06-01",{"$f":"\n     IF(OR($F171=\"N/A\",$E171=0),\n          0,\n          IF( YEAR($G171)>YEAR(AC171),\n             0,\n             $D171*(1-     DATEDIF($G171,DATE(YEAR(AC171)+1,1,1),\"m\")/(12*'Upgrade Information'!$G171)     )\n             )\n     )","v":78742.857142857145},16316.974642012558,null,"2029-06-01",{"$f":"\n     IF(OR($F171=\"N/A\",$E171=0),\n          0,\n          IF( YEAR($G171)>YEAR(AG171),\n             0,\n             $D171*(1-     DATEDIF($G171,DATE(YEAR(AG171)+1,1,1),\"m\")/(12*'Upgrade Information'!$G171)     )\n             )\n     )","v":72685.71428571429},15527.756812407195,null,"2030-06-01",{"$f":"\n     IF(OR($F171=\"N/A\",$E171=0),\n          0,\n          IF( YEAR($G171)>YEAR(AK171),\n             0,\n             $D171*(1-     DATEDIF($G171,DATE(YEAR(AK171)+1,1,1),\"m\")/(12*'Upgrade Information'!$G171)     )\n             )\n     )","v":66628.57142857142},14738.538982801832,null,"2031-06-01",{"$f":"\n     IF(OR($F171=\"N/A\",$E171=0),\n          0,\n          IF( YEAR($G171)>YEAR(AO171),\n             0,\n             $D171*(1-     DATEDIF($G171,DATE(YEAR(AO171)+1,1,1),\"m\")/(12*'Upgrade Information'!$G171)     )\n             )\n     )","v":60571.428571428565},13949.321153196472,null,"2032-06-01",{"$f":"\n     IF(OR($F171=\"N/A\",$E171=0),\n          0,\n          IF( YEAR($G171)>YEAR(AS171),\n             0,\n             $D171*(1-     DATEDIF($G171,DATE(YEAR(AS171)+1,1,1),\"m\")/(12*'Upgrade Information'!$G171)     )\n             )\n     )","v":54514.28571428571},13160.103323591109,null,"2033-06-01",{"$f":"\n     IF(OR($F171=\"N/A\",$E171=0),\n          0,\n          IF( YEAR($G171)>YEAR(AW171),\n             0,\n             $D171*(1-     DATEDIF($G171,DATE(YEAR(AW171)+1,1,1),\"m\")/(12*'Upgrade Information'!$G171)     )\n             )\n     )","v":48457.142857142848},12370.885493985748]
[{"$f":"'Upgrade Information'!B172","v":"b0194"},null,{"$f":"IF(B172=\"\", 'Upgrade Information'!F172,B172)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E172","v":212000},{"$f":"'Upgrade Information'!H172","v":6057.1428571428569},{"$f":"\n     IF(ISERROR(VLOOKUP($C172,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C172,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D172=\"\",\"\",'Upgrade Information'!D172)","v":"2006-12-19"},null,{"$f":"\nIF(F172=\"N/A\",\"N/A\",\n     VLOOKUP($C172,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F172=\"N/A\",$E172=0),\n          0,\n          IF( YEAR($G172)>YEAR(I172),\n             0,\n             $D172*(1-     DATEDIF($G172,DATE(YEAR(I172)+1,1,1),\"m\")/(12*'Upgrade Information'!$G172)     )\n             )\n     )","v":109028.57142857142},20263.063790039363,null,"2024-06-01",{"$f":"\n     IF(OR($F172=\"N/A\",$E172=0),\n          0,\n          IF( YEAR($G172)>YEAR(M172),\n             0,\n             $D172*(1-     DATEDIF($G172,DATE(YEAR(M172)+1,1,1),\"m\")/(12*'Upgrade Information'!$G172)     )\n             )\n     )","v":102971.42857142858},19473.845960434002,null,"2025-06-01",{"$f":"\n     IF(OR($F172=\"N/A\",$E172=0),\n          0,\n          IF( YEAR($G172)>YEAR(Q172),\n             0,\n             $D172*(1-     DATEDIF($G172,DATE(YEAR(Q172)+1,1,1),\"m\")/(12*'Upgrade Information'!$G172)     )\n             )\n     )","v":96914.285714285725},18684.628130828642,null,"2026-06-01",{"$f":"\n     IF(OR($F172=\"N/A\",$E172=0),\n          0,\n          IF( YEAR($G172)>YEAR(U172),\n             0,\n             $D172*(1-     DATEDIF($G172,DATE(YEAR(U172)+1,1,1),\"m\")/(12*'Upgrade Information'!$G172)     )\n             )\n     )","v":90857.14285714287},17895.410301223281,null,"2027-06-01",{"$f":"\n     IF(OR($F172=\"N/A\",$E172=0),\n          0,\n          IF( YEAR($G172)>YEAR(Y172),\n             0,\n             $D172*(1-     DATEDIF($G172,DATE(YEAR(Y172)+1,1,1),\"m\")/(12*'Upgrade Information'!$G172)     )\n             )\n     )","v":84800},17106.19247161792,null,"2028-06-01",{"$f":"\n     IF(OR($F172=\"N/A\",$E172=0),\n          0,\n          IF( YEAR($G172)>YEAR(AC172),\n             0,\n             $D172*(1-     DATEDIF($G172,DATE(YEAR(AC172)+1,1,1),\"m\")/(12*'Upgrade Information'!$G172)     )\n             )\n     )","v":78742.857142857145},16316.974642012558,null,"2029-06-01",{"$f":"\n     IF(OR($F172=\"N/A\",$E172=0),\n          0,\n          IF( YEAR($G172)>YEAR(AG172),\n             0,\n             $D172*(1-     DATEDIF($G172,DATE(YEAR(AG172)+1,1,1),\"m\")/(12*'Upgrade Information'!$G172)     )\n             )\n     )","v":72685.71428571429},15527.756812407195,null,"2030-06-01",{"$f":"\n     IF(OR($F172=\"N/A\",$E172=0),\n          0,\n          IF( YEAR($G172)>YEAR(AK172),\n             0,\n             $D172*(1-     DATEDIF($G172,DATE(YEAR(AK172)+1,1,1),\"m\")/(12*'Upgrade Information'!$G172)     )\n             )\n     )","v":66628.57142857142},14738.538982801832,null,"2031-06-01",{"$f":"\n     IF(OR($F172=\"N/A\",$E172=0),\n          0,\n          IF( YEAR($G172)>YEAR(AO172),\n             0,\n             $D172*(1-     DATEDIF($G172,DATE(YEAR(AO172)+1,1,1),\"m\")/(12*'Upgrade Information'!$G172)     )\n             )\n     )","v":60571.428571428565},13949.321153196472,null,"2032-06-01",{"$f":"\n     IF(OR($F172=\"N/A\",$E172=0),\n          0,\n          IF( YEAR($G172)>YEAR(AS172),\n             0,\n             $D172*(1-     DATEDIF($G172,DATE(YEAR(AS172)+1,1,1),\"m\")/(12*'Upgrade Information'!$G172)     )\n             )\n     )","v":54514.28571428571},13160.103323591109,null,"2033-06-01",{"$f":"\n     IF(OR($F172=\"N/A\",$E172=0),\n          0,\n          IF( YEAR($G172)>YEAR(AW172),\n             0,\n             $D172*(1-     DATEDIF($G172,DATE(YEAR(AW172)+1,1,1),\"m\")/(12*'Upgrade Information'!$G172)     )\n             )\n     )","v":48457.142857142848},12370.885493985748]
[{"$f":"'Upgrade Information'!B173","v":"b0195"},null,{"$f":"IF(B173=\"\", 'Upgrade Information'!F173,B173)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E173","v":591400},{"$f":"'Upgrade Information'!H173","v":16897.142857142859},{"$f":"\n     IF(ISERROR(VLOOKUP($C173,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C173,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D173=\"\",\"\",'Upgrade Information'!D173)","v":"2007-03-15"},null,{"$f":"\nIF(F173=\"N/A\",\"N/A\",\n     VLOOKUP($C173,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F173=\"N/A\",$E173=0),\n          0,\n          IF( YEAR($G173)>YEAR(I173),\n             0,\n             $D173*(1-     DATEDIF($G173,DATE(YEAR(I173)+1,1,1),\"m\")/(12*'Upgrade Information'!$G173)     )\n             )\n     )","v":308372.8571428571},57076.706516681283,null,"2024-06-01",{"$f":"\n     IF(OR($F173=\"N/A\",$E173=0),\n          0,\n          IF( YEAR($G173)>YEAR(M173),\n             0,\n             $D173*(1-     DATEDIF($G173,DATE(YEAR(M173)+1,1,1),\"m\")/(12*'Upgrade Information'!$G173)     )\n             )\n     )","v":291475.71428571432},54875.086590131235,null,"2025-06-01",{"$f":"\n     IF(OR($F173=\"N/A\",$E173=0),\n          0,\n          IF( YEAR($G173)>YEAR(Q173),\n             0,\n             $D173*(1-     DATEDIF($G173,DATE(YEAR(Q173)+1,1,1),\"m\")/(12*'Upgrade Information'!$G173)     )\n             )\n     )","v":274578.57142857142},52673.466663581188,null,"2026-06-01",{"$f":"\n     IF(OR($F173=\"N/A\",$E173=0),\n          0,\n          IF( YEAR($G173)>YEAR(U173),\n             0,\n             $D173*(1-     DATEDIF($G173,DATE(YEAR(U173)+1,1,1),\"m\")/(12*'Upgrade Information'!$G173)     )\n             )\n     )","v":257681.42857142858},50471.846737031141,null,"2027-06-01",{"$f":"\n     IF(OR($F173=\"N/A\",$E173=0),\n          0,\n          IF( YEAR($G173)>YEAR(Y173),\n             0,\n             $D173*(1-     DATEDIF($G173,DATE(YEAR(Y173)+1,1,1),\"m\")/(12*'Upgrade Information'!$G173)     )\n             )\n     )","v":240784.28571428571},48270.226810481086,null,"2028-06-01",{"$f":"\n     IF(OR($F173=\"N/A\",$E173=0),\n          0,\n          IF( YEAR($G173)>YEAR(AC173),\n             0,\n             $D173*(1-     DATEDIF($G173,DATE(YEAR(AC173)+1,1,1),\"m\")/(12*'Upgrade Information'!$G173)     )\n             )\n     )","v":223887.14285714284},46068.606883931032,null,"2029-06-01",{"$f":"\n     IF(OR($F173=\"N/A\",$E173=0),\n          0,\n          IF( YEAR($G173)>YEAR(AG173),\n             0,\n             $D173*(1-     DATEDIF($G173,DATE(YEAR(AG173)+1,1,1),\"m\")/(12*'Upgrade Information'!$G173)     )\n             )\n     )","v":206990},43866.986957380985,null,"2030-06-01",{"$f":"\n     IF(OR($F173=\"N/A\",$E173=0),\n          0,\n          IF( YEAR($G173)>YEAR(AK173),\n             0,\n             $D173*(1-     DATEDIF($G173,DATE(YEAR(AK173)+1,1,1),\"m\")/(12*'Upgrade Information'!$G173)     )\n             )\n     )","v":190092.85714285713},41665.36703083093,null,"2031-06-01",{"$f":"\n     IF(OR($F173=\"N/A\",$E173=0),\n          0,\n          IF( YEAR($G173)>YEAR(AO173),\n             0,\n             $D173*(1-     DATEDIF($G173,DATE(YEAR(AO173)+1,1,1),\"m\")/(12*'Upgrade Information'!$G173)     )\n             )\n     )","v":173195.71428571426},39463.747104280876,null,"2032-06-01",{"$f":"\n     IF(OR($F173=\"N/A\",$E173=0),\n          0,\n          IF( YEAR($G173)>YEAR(AS173),\n             0,\n             $D173*(1-     DATEDIF($G173,DATE(YEAR(AS173)+1,1,1),\"m\")/(12*'Upgrade Information'!$G173)     )\n             )\n     )","v":156298.57142857139},37262.127177730828,null,"2033-06-01",{"$f":"\n     IF(OR($F173=\"N/A\",$E173=0),\n          0,\n          IF( YEAR($G173)>YEAR(AW173),\n             0,\n             $D173*(1-     DATEDIF($G173,DATE(YEAR(AW173)+1,1,1),\"m\")/(12*'Upgrade Information'!$G173)     )\n             )\n     )","v":139401.42857142861},35060.507251180781]
[{"$f":"'Upgrade Information'!B174","v":"b0196"},null,{"$f":"IF(B174=\"\", 'Upgrade Information'!F174,B174)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E174","v":591400},{"$f":"'Upgrade Information'!H174","v":16897.142857142859},{"$f":"\n     IF(ISERROR(VLOOKUP($C174,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C174,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D174=\"\",\"\",'Upgrade Information'!D174)","v":"2007-03-15"},null,{"$f":"\nIF(F174=\"N/A\",\"N/A\",\n     VLOOKUP($C174,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F174=\"N/A\",$E174=0),\n          0,\n          IF( YEAR($G174)>YEAR(I174),\n             0,\n             $D174*(1-     DATEDIF($G174,DATE(YEAR(I174)+1,1,1),\"m\")/(12*'Upgrade Information'!$G174)     )\n             )\n     )","v":308372.8571428571},57076.706516681283,null,"2024-06-01",{"$f":"\n     IF(OR($F174=\"N/A\",$E174=0),\n          0,\n          IF( YEAR($G174)>YEAR(M174),\n             0,\n             $D174*(1-     DATEDIF($G174,DATE(YEAR(M174)+1,1,1),\"m\")/(12*'Upgrade Information'!$G174)     )\n             )\n     )","v":291475.71428571432},54875.086590131235,null,"2025-06-01",{"$f":"\n     IF(OR($F174=\"N/A\",$E174=0),\n          0,\n          IF( YEAR($G174)>YEAR(Q174),\n             0,\n             $D174*(1-     DATEDIF($G174,DATE(YEAR(Q174)+1,1,1),\"m\")/(12*'Upgrade Information'!$G174)     )\n             )\n     )","v":274578.57142857142},52673.466663581188,null,"2026-06-01",{"$f":"\n     IF(OR($F174=\"N/A\",$E174=0),\n          0,\n          IF( YEAR($G174)>YEAR(U174),\n             0,\n             $D174*(1-     DATEDIF($G174,DATE(YEAR(U174)+1,1,1),\"m\")/(12*'Upgrade Information'!$G174)     )\n             )\n     )","v":257681.42857142858},50471.846737031141,null,"2027-06-01",{"$f":"\n     IF(OR($F174=\"N/A\",$E174=0),\n          0,\n          IF( YEAR($G174)>YEAR(Y174),\n             0,\n             $D174*(1-     DATEDIF($G174,DATE(YEAR(Y174)+1,1,1),\"m\")/(12*'Upgrade Information'!$G174)     )\n             )\n     )","v":240784.28571428571},48270.226810481086,null,"2028-06-01",{"$f":"\n     IF(OR($F174=\"N/A\",$E174=0),\n          0,\n          IF( YEAR($G174)>YEAR(AC174),\n             0,\n             $D174*(1-     DATEDIF($G174,DATE(YEAR(AC174)+1,1,1),\"m\")/(12*'Upgrade Information'!$G174)     )\n             )\n     )","v":223887.14285714284},46068.606883931032,null,"2029-06-01",{"$f":"\n     IF(OR($F174=\"N/A\",$E174=0),\n          0,\n          IF( YEAR($G174)>YEAR(AG174),\n             0,\n             $D174*(1-     DATEDIF($G174,DATE(YEAR(AG174)+1,1,1),\"m\")/(12*'Upgrade Information'!$G174)     )\n             )\n     )","v":206990},43866.986957380985,null,"2030-06-01",{"$f":"\n     IF(OR($F174=\"N/A\",$E174=0),\n          0,\n          IF( YEAR($G174)>YEAR(AK174),\n             0,\n             $D174*(1-     DATEDIF($G174,DATE(YEAR(AK174)+1,1,1),\"m\")/(12*'Upgrade Information'!$G174)     )\n             )\n     )","v":190092.85714285713},41665.36703083093,null,"2031-06-01",{"$f":"\n     IF(OR($F174=\"N/A\",$E174=0),\n          0,\n          IF( YEAR($G174)>YEAR(AO174),\n             0,\n             $D174*(1-     DATEDIF($G174,DATE(YEAR(AO174)+1,1,1),\"m\")/(12*'Upgrade Information'!$G174)     )\n             )\n     )","v":173195.71428571426},39463.747104280876,null,"2032-06-01",{"$f":"\n     IF(OR($F174=\"N/A\",$E174=0),\n          0,\n          IF( YEAR($G174)>YEAR(AS174),\n             0,\n             $D174*(1-     DATEDIF($G174,DATE(YEAR(AS174)+1,1,1),\"m\")/(12*'Upgrade Information'!$G174)     )\n             )\n     )","v":156298.57142857139},37262.127177730828,null,"2033-06-01",{"$f":"\n     IF(OR($F174=\"N/A\",$E174=0),\n          0,\n          IF( YEAR($G174)>YEAR(AW174),\n             0,\n             $D174*(1-     DATEDIF($G174,DATE(YEAR(AW174)+1,1,1),\"m\")/(12*'Upgrade Information'!$G174)     )\n             )\n     )","v":139401.42857142861},35060.507251180781]
[{"$f":"'Upgrade Information'!B175","v":"b0197"},null,{"$f":"IF(B175=\"\", 'Upgrade Information'!F175,B175)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E175","v":591400},{"$f":"'Upgrade Information'!H175","v":16897.142857142859},{"$f":"\n     IF(ISERROR(VLOOKUP($C175,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C175,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D175=\"\",\"\",'Upgrade Information'!D175)","v":"2007-03-15"},null,{"$f":"\nIF(F175=\"N/A\",\"N/A\",\n     VLOOKUP($C175,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F175=\"N/A\",$E175=0),\n          0,\n          IF( YEAR($G175)>YEAR(I175),\n             0,\n             $D175*(1-     DATEDIF($G175,DATE(YEAR(I175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G175)     )\n             )\n     )","v":308372.8571428571},57076.706516681283,null,"2024-06-01",{"$f":"\n     IF(OR($F175=\"N/A\",$E175=0),\n          0,\n          IF( YEAR($G175)>YEAR(M175),\n             0,\n             $D175*(1-     DATEDIF($G175,DATE(YEAR(M175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G175)     )\n             )\n     )","v":291475.71428571432},54875.086590131235,null,"2025-06-01",{"$f":"\n     IF(OR($F175=\"N/A\",$E175=0),\n          0,\n          IF( YEAR($G175)>YEAR(Q175),\n             0,\n             $D175*(1-     DATEDIF($G175,DATE(YEAR(Q175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G175)     )\n             )\n     )","v":274578.57142857142},52673.466663581188,null,"2026-06-01",{"$f":"\n     IF(OR($F175=\"N/A\",$E175=0),\n          0,\n          IF( YEAR($G175)>YEAR(U175),\n             0,\n             $D175*(1-     DATEDIF($G175,DATE(YEAR(U175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G175)     )\n             )\n     )","v":257681.42857142858},50471.846737031141,null,"2027-06-01",{"$f":"\n     IF(OR($F175=\"N/A\",$E175=0),\n          0,\n          IF( YEAR($G175)>YEAR(Y175),\n             0,\n             $D175*(1-     DATEDIF($G175,DATE(YEAR(Y175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G175)     )\n             )\n     )","v":240784.28571428571},48270.226810481086,null,"2028-06-01",{"$f":"\n     IF(OR($F175=\"N/A\",$E175=0),\n          0,\n          IF( YEAR($G175)>YEAR(AC175),\n             0,\n             $D175*(1-     DATEDIF($G175,DATE(YEAR(AC175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G175)     )\n             )\n     )","v":223887.14285714284},46068.606883931032,null,"2029-06-01",{"$f":"\n     IF(OR($F175=\"N/A\",$E175=0),\n          0,\n          IF( YEAR($G175)>YEAR(AG175),\n             0,\n             $D175*(1-     DATEDIF($G175,DATE(YEAR(AG175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G175)     )\n             )\n     )","v":206990},43866.986957380985,null,"2030-06-01",{"$f":"\n     IF(OR($F175=\"N/A\",$E175=0),\n          0,\n          IF( YEAR($G175)>YEAR(AK175),\n             0,\n             $D175*(1-     DATEDIF($G175,DATE(YEAR(AK175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G175)     )\n             )\n     )","v":190092.85714285713},41665.36703083093,null,"2031-06-01",{"$f":"\n     IF(OR($F175=\"N/A\",$E175=0),\n          0,\n          IF( YEAR($G175)>YEAR(AO175),\n             0,\n             $D175*(1-     DATEDIF($G175,DATE(YEAR(AO175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G175)     )\n             )\n     )","v":173195.71428571426},39463.747104280876,null,"2032-06-01",{"$f":"\n     IF(OR($F175=\"N/A\",$E175=0),\n          0,\n          IF( YEAR($G175)>YEAR(AS175),\n             0,\n             $D175*(1-     DATEDIF($G175,DATE(YEAR(AS175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G175)     )\n             )\n     )","v":156298.57142857139},37262.127177730828,null,"2033-06-01",{"$f":"\n     IF(OR($F175=\"N/A\",$E175=0),\n          0,\n          IF( YEAR($G175)>YEAR(AW175),\n             0,\n             $D175*(1-     DATEDIF($G175,DATE(YEAR(AW175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G175)     )\n             )\n     )","v":139401.42857142861},35060.507251180781]
[{"$f":"'Upgrade Information'!B176","v":"b0199"},null,{"$f":"IF(B176=\"\", 'Upgrade Information'!F176,B176)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E176","v":350000},{"$f":"'Upgrade Information'!H176","v":6603.7735849056608},{"$f":"\n     IF(ISERROR(VLOOKUP($C176,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C176,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D176=\"\",\"\",'Upgrade Information'!D176)","v":"2009-02-19"},null,{"$f":"\nIF(F176=\"N/A\",\"N/A\",\n     VLOOKUP($C176,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F176=\"N/A\",$E176=0),\n          0,\n          IF( YEAR($G176)>YEAR(I176),\n             0,\n             $D176*(1-     DATEDIF($G176,DATE(YEAR(I176)+1,1,1),\"m\")/(12*'Upgrade Information'!$G176)     )\n             )\n     )","v":252044.02515723268},33944.657273113204,null,"2024-01-01",{"$f":"\n     IF(OR($F176=\"N/A\",$E176=0),\n          0,\n          IF( YEAR($G176)>YEAR(M176),\n             0,\n             $D176*(1-     DATEDIF($G176,DATE(YEAR(M176)+1,1,1),\"m\")/(12*'Upgrade Information'!$G176)     )\n             )\n     )","v":245440.25157232702},33228.302241981131,null,"2025-01-01",{"$f":"\n     IF(OR($F176=\"N/A\",$E176=0),\n          0,\n          IF( YEAR($G176)>YEAR(Q176),\n             0,\n             $D176*(1-     DATEDIF($G176,DATE(YEAR(Q176)+1,1,1),\"m\")/(12*'Upgrade Information'!$G176)     )\n             )\n     )","v":238836.47798742136},32511.947210849052,null,"2026-01-01",{"$f":"\n     IF(OR($F176=\"N/A\",$E176=0),\n          0,\n          IF( YEAR($G176)>YEAR(U176),\n             0,\n             $D176*(1-     DATEDIF($G176,DATE(YEAR(U176)+1,1,1),\"m\")/(12*'Upgrade Information'!$G176)     )\n             )\n     )","v":232232.70440251572},31795.592179716979,null,"2027-01-01",{"$f":"\n     IF(OR($F176=\"N/A\",$E176=0),\n          0,\n          IF( YEAR($G176)>YEAR(Y176),\n             0,\n             $D176*(1-     DATEDIF($G176,DATE(YEAR(Y176)+1,1,1),\"m\")/(12*'Upgrade Information'!$G176)     )\n             )\n     )","v":225628.93081761006},31079.237148584907,null,"2028-01-01",{"$f":"\n     IF(OR($F176=\"N/A\",$E176=0),\n          0,\n          IF( YEAR($G176)>YEAR(AC176),\n             0,\n             $D176*(1-     DATEDIF($G176,DATE(YEAR(AC176)+1,1,1),\"m\")/(12*'Upgrade Information'!$G176)     )\n             )\n     )","v":219025.1572327044},30362.882117452828,null,"2029-01-01",{"$f":"\n     IF(OR($F176=\"N/A\",$E176=0),\n          0,\n          IF( YEAR($G176)>YEAR(AG176),\n             0,\n             $D176*(1-     DATEDIF($G176,DATE(YEAR(AG176)+1,1,1),\"m\")/(12*'Upgrade Information'!$G176)     )\n             )\n     )","v":212421.38364779874},29646.527086320755,null,"2030-01-01",{"$f":"\n     IF(OR($F176=\"N/A\",$E176=0),\n          0,\n          IF( YEAR($G176)>YEAR(AK176),\n             0,\n             $D176*(1-     DATEDIF($G176,DATE(YEAR(AK176)+1,1,1),\"m\")/(12*'Upgrade Information'!$G176)     )\n             )\n     )","v":205817.61006289307},28930.172055188676,null,"2031-01-01",{"$f":"\n     IF(OR($F176=\"N/A\",$E176=0),\n          0,\n          IF( YEAR($G176)>YEAR(AO176),\n             0,\n             $D176*(1-     DATEDIF($G176,DATE(YEAR(AO176)+1,1,1),\"m\")/(12*'Upgrade Information'!$G176)     )\n             )\n     )","v":199213.83647798741},28213.817024056603,null,"2032-01-01",{"$f":"\n     IF(OR($F176=\"N/A\",$E176=0),\n          0,\n          IF( YEAR($G176)>YEAR(AS176),\n             0,\n             $D176*(1-     DATEDIF($G176,DATE(YEAR(AS176)+1,1,1),\"m\")/(12*'Upgrade Information'!$G176)     )\n             )\n     )","v":192610.06289308175},27497.461992924524,null,"2033-01-01",{"$f":"\n     IF(OR($F176=\"N/A\",$E176=0),\n          0,\n          IF( YEAR($G176)>YEAR(AW176),\n             0,\n             $D176*(1-     DATEDIF($G176,DATE(YEAR(AW176)+1,1,1),\"m\")/(12*'Upgrade Information'!$G176)     )\n             )\n     )","v":186006.28930817608},26781.106961792451]
[{"$f":"'Upgrade Information'!B177","v":"b0200"},null,{"$f":"IF(B177=\"\", 'Upgrade Information'!F177,B177)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E177","v":5000},{"$f":"'Upgrade Information'!H177","v":94.339622641509436},{"$f":"\n     IF(ISERROR(VLOOKUP($C177,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C177,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D177=\"\",\"\",'Upgrade Information'!D177)","v":"2008-10-08"},null,{"$f":"\nIF(F177=\"N/A\",\"N/A\",\n     VLOOKUP($C177,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F177=\"N/A\",$E177=0),\n          0,\n          IF( YEAR($G177)>YEAR(I177),\n             0,\n             $D177*(1-     DATEDIF($G177,DATE(YEAR(I177)+1,1,1),\"m\")/(12*'Upgrade Information'!$G177)     )\n             )\n     )","v":3569.1823899371066},481.51246089622634,null,"2024-01-01",{"$f":"\n     IF(OR($F177=\"N/A\",$E177=0),\n          0,\n          IF( YEAR($G177)>YEAR(M177),\n             0,\n             $D177*(1-     DATEDIF($G177,DATE(YEAR(M177)+1,1,1),\"m\")/(12*'Upgrade Information'!$G177)     )\n             )\n     )","v":3474.8427672955972},471.27881759433961,null,"2025-01-01",{"$f":"\n     IF(OR($F177=\"N/A\",$E177=0),\n          0,\n          IF( YEAR($G177)>YEAR(Q177),\n             0,\n             $D177*(1-     DATEDIF($G177,DATE(YEAR(Q177)+1,1,1),\"m\")/(12*'Upgrade Information'!$G177)     )\n             )\n     )","v":3380.5031446540879},461.04517429245283,null,"2026-01-01",{"$f":"\n     IF(OR($F177=\"N/A\",$E177=0),\n          0,\n          IF( YEAR($G177)>YEAR(U177),\n             0,\n             $D177*(1-     DATEDIF($G177,DATE(YEAR(U177)+1,1,1),\"m\")/(12*'Upgrade Information'!$G177)     )\n             )\n     )","v":3286.1635220125786},450.81153099056604,null,"2027-01-01",{"$f":"\n     IF(OR($F177=\"N/A\",$E177=0),\n          0,\n          IF( YEAR($G177)>YEAR(Y177),\n             0,\n             $D177*(1-     DATEDIF($G177,DATE(YEAR(Y177)+1,1,1),\"m\")/(12*'Upgrade Information'!$G177)     )\n             )\n     )","v":3191.8238993710688},440.5778876886792,null,"2028-01-01",{"$f":"\n     IF(OR($F177=\"N/A\",$E177=0),\n          0,\n          IF( YEAR($G177)>YEAR(AC177),\n             0,\n             $D177*(1-     DATEDIF($G177,DATE(YEAR(AC177)+1,1,1),\"m\")/(12*'Upgrade Information'!$G177)     )\n             )\n     )","v":3097.4842767295595},430.34424438679241,null,"2029-01-01",{"$f":"\n     IF(OR($F177=\"N/A\",$E177=0),\n          0,\n          IF( YEAR($G177)>YEAR(AG177),\n             0,\n             $D177*(1-     DATEDIF($G177,DATE(YEAR(AG177)+1,1,1),\"m\")/(12*'Upgrade Information'!$G177)     )\n             )\n     )","v":3003.1446540880502},420.11060108490562,null,"2030-01-01",{"$f":"\n     IF(OR($F177=\"N/A\",$E177=0),\n          0,\n          IF( YEAR($G177)>YEAR(AK177),\n             0,\n             $D177*(1-     DATEDIF($G177,DATE(YEAR(AK177)+1,1,1),\"m\")/(12*'Upgrade Information'!$G177)     )\n             )\n     )","v":2908.8050314465409},409.87695778301884,null,"2031-01-01",{"$f":"\n     IF(OR($F177=\"N/A\",$E177=0),\n          0,\n          IF( YEAR($G177)>YEAR(AO177),\n             0,\n             $D177*(1-     DATEDIF($G177,DATE(YEAR(AO177)+1,1,1),\"m\")/(12*'Upgrade Information'!$G177)     )\n             )\n     )","v":2814.4654088050315},399.64331448113205,null,"2032-01-01",{"$f":"\n     IF(OR($F177=\"N/A\",$E177=0),\n          0,\n          IF( YEAR($G177)>YEAR(AS177),\n             0,\n             $D177*(1-     DATEDIF($G177,DATE(YEAR(AS177)+1,1,1),\"m\")/(12*'Upgrade Information'!$G177)     )\n             )\n     )","v":2720.1257861635218},389.40967117924527,null,"2033-01-01",{"$f":"\n     IF(OR($F177=\"N/A\",$E177=0),\n          0,\n          IF( YEAR($G177)>YEAR(AW177),\n             0,\n             $D177*(1-     DATEDIF($G177,DATE(YEAR(AW177)+1,1,1),\"m\")/(12*'Upgrade Information'!$G177)     )\n             )\n     )","v":2625.7861635220124},379.17602787735848]
[{"$f":"'Upgrade Information'!B178","v":"b0201"},null,{"$f":"IF(B178=\"\", 'Upgrade Information'!F178,B178)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E178","v":500000},{"$f":"'Upgrade Information'!H178","v":10638.297872340425},{"$f":"\n     IF(ISERROR(VLOOKUP($C178,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C178,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D178=\"\",\"\",'Upgrade Information'!D178)","v":"2008-05-23"},null,{"$f":"\nIF(F178=\"N/A\",\"N/A\",\n     VLOOKUP($C178,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F178=\"N/A\",$E178=0),\n          0,\n          IF( YEAR($G178)>YEAR(I178),\n             0,\n             $D178*(1-     DATEDIF($G178,DATE(YEAR(I178)+1,1,1),\"m\")/(12*'Upgrade Information'!$G178)     )\n             )\n     )","v":334219.85815602838},41343.410460992905,null,"2024-01-01",{"$f":"\n     IF(OR($F178=\"N/A\",$E178=0),\n          0,\n          IF( YEAR($G178)>YEAR(M178),\n             0,\n             $D178*(1-     DATEDIF($G178,DATE(YEAR(M178)+1,1,1),\"m\")/(12*'Upgrade Information'!$G178)     )\n             )\n     )","v":323581.56028368796},40366.059397163117,null,"2025-01-01",{"$f":"\n     IF(OR($F178=\"N/A\",$E178=0),\n          0,\n          IF( YEAR($G178)>YEAR(Q178),\n             0,\n             $D178*(1-     DATEDIF($G178,DATE(YEAR(Q178)+1,1,1),\"m\")/(12*'Upgrade Information'!$G178)     )\n             )\n     )","v":312943.26241134753},39388.708333333336,null,"2026-01-01",{"$f":"\n     IF(OR($F178=\"N/A\",$E178=0),\n          0,\n          IF( YEAR($G178)>YEAR(U178),\n             0,\n             $D178*(1-     DATEDIF($G178,DATE(YEAR(U178)+1,1,1),\"m\")/(12*'Upgrade Information'!$G178)     )\n             )\n     )","v":302304.96453900711},38411.357269503547,null,"2027-01-01",{"$f":"\n     IF(OR($F178=\"N/A\",$E178=0),\n          0,\n          IF( YEAR($G178)>YEAR(Y178),\n             0,\n             $D178*(1-     DATEDIF($G178,DATE(YEAR(Y178)+1,1,1),\"m\")/(12*'Upgrade Information'!$G178)     )\n             )\n     )","v":291666.66666666663},37434.006205673752,null,"2028-01-01",{"$f":"\n     IF(OR($F178=\"N/A\",$E178=0),\n          0,\n          IF( YEAR($G178)>YEAR(AC178),\n             0,\n             $D178*(1-     DATEDIF($G178,DATE(YEAR(AC178)+1,1,1),\"m\")/(12*'Upgrade Information'!$G178)     )\n             )\n     )","v":281028.36879432626},36456.65514184397,null,"2029-01-01",{"$f":"\n     IF(OR($F178=\"N/A\",$E178=0),\n          0,\n          IF( YEAR($G178)>YEAR(AG178),\n             0,\n             $D178*(1-     DATEDIF($G178,DATE(YEAR(AG178)+1,1,1),\"m\")/(12*'Upgrade Information'!$G178)     )\n             )\n     )","v":270390.07092198578},35479.304078014182,null,"2030-01-01",{"$f":"\n     IF(OR($F178=\"N/A\",$E178=0),\n          0,\n          IF( YEAR($G178)>YEAR(AK178),\n             0,\n             $D178*(1-     DATEDIF($G178,DATE(YEAR(AK178)+1,1,1),\"m\")/(12*'Upgrade Information'!$G178)     )\n             )\n     )","v":259751.77304964536},34501.953014184393,null,"2031-01-01",{"$f":"\n     IF(OR($F178=\"N/A\",$E178=0),\n          0,\n          IF( YEAR($G178)>YEAR(AO178),\n             0,\n             $D178*(1-     DATEDIF($G178,DATE(YEAR(AO178)+1,1,1),\"m\")/(12*'Upgrade Information'!$G178)     )\n             )\n     )","v":249113.47517730496},33524.601950354605,null,"2032-01-01",{"$f":"\n     IF(OR($F178=\"N/A\",$E178=0),\n          0,\n          IF( YEAR($G178)>YEAR(AS178),\n             0,\n             $D178*(1-     DATEDIF($G178,DATE(YEAR(AS178)+1,1,1),\"m\")/(12*'Upgrade Information'!$G178)     )\n             )\n     )","v":238475.17730496454},32547.250886524824,null,"2033-01-01",{"$f":"\n     IF(OR($F178=\"N/A\",$E178=0),\n          0,\n          IF( YEAR($G178)>YEAR(AW178),\n             0,\n             $D178*(1-     DATEDIF($G178,DATE(YEAR(AW178)+1,1,1),\"m\")/(12*'Upgrade Information'!$G178)     )\n             )\n     )","v":227836.87943262409},31569.899822695028]
[{"$f":"'Upgrade Information'!B179","v":"b0202"},null,{"$f":"IF(B179=\"\", 'Upgrade Information'!F179,B179)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E179","v":35000},{"$f":"'Upgrade Information'!H179","v":660.37735849056605},{"$f":"\n     IF(ISERROR(VLOOKUP($C179,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C179,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D179=\"\",\"\",'Upgrade Information'!D179)","v":"2008-10-08"},null,{"$f":"\nIF(F179=\"N/A\",\"N/A\",\n     VLOOKUP($C179,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F179=\"N/A\",$E179=0),\n          0,\n          IF( YEAR($G179)>YEAR(I179),\n             0,\n             $D179*(1-     DATEDIF($G179,DATE(YEAR(I179)+1,1,1),\"m\")/(12*'Upgrade Information'!$G179)     )\n             )\n     )","v":24984.276729559748},3370.5872262735847,null,"2024-01-01",{"$f":"\n     IF(OR($F179=\"N/A\",$E179=0),\n          0,\n          IF( YEAR($G179)>YEAR(M179),\n             0,\n             $D179*(1-     DATEDIF($G179,DATE(YEAR(M179)+1,1,1),\"m\")/(12*'Upgrade Information'!$G179)     )\n             )\n     )","v":24323.899371069179},3298.9517231603772,null,"2025-01-01",{"$f":"\n     IF(OR($F179=\"N/A\",$E179=0),\n          0,\n          IF( YEAR($G179)>YEAR(Q179),\n             0,\n             $D179*(1-     DATEDIF($G179,DATE(YEAR(Q179)+1,1,1),\"m\")/(12*'Upgrade Information'!$G179)     )\n             )\n     )","v":23663.522012578615},3227.3162200471697,null,"2026-01-01",{"$f":"\n     IF(OR($F179=\"N/A\",$E179=0),\n          0,\n          IF( YEAR($G179)>YEAR(U179),\n             0,\n             $D179*(1-     DATEDIF($G179,DATE(YEAR(U179)+1,1,1),\"m\")/(12*'Upgrade Information'!$G179)     )\n             )\n     )","v":23003.14465408805},3155.6807169339622,null,"2027-01-01",{"$f":"\n     IF(OR($F179=\"N/A\",$E179=0),\n          0,\n          IF( YEAR($G179)>YEAR(Y179),\n             0,\n             $D179*(1-     DATEDIF($G179,DATE(YEAR(Y179)+1,1,1),\"m\")/(12*'Upgrade Information'!$G179)     )\n             )\n     )","v":22342.767295597485},3084.0452138207547,null,"2028-01-01",{"$f":"\n     IF(OR($F179=\"N/A\",$E179=0),\n          0,\n          IF( YEAR($G179)>YEAR(AC179),\n             0,\n             $D179*(1-     DATEDIF($G179,DATE(YEAR(AC179)+1,1,1),\"m\")/(12*'Upgrade Information'!$G179)     )\n             )\n     )","v":21682.389937106916},3012.4097107075472,null,"2029-01-01",{"$f":"\n     IF(OR($F179=\"N/A\",$E179=0),\n          0,\n          IF( YEAR($G179)>YEAR(AG179),\n             0,\n             $D179*(1-     DATEDIF($G179,DATE(YEAR(AG179)+1,1,1),\"m\")/(12*'Upgrade Information'!$G179)     )\n             )\n     )","v":21022.012578616352},2940.7742075943397,null,"2030-01-01",{"$f":"\n     IF(OR($F179=\"N/A\",$E179=0),\n          0,\n          IF( YEAR($G179)>YEAR(AK179),\n             0,\n             $D179*(1-     DATEDIF($G179,DATE(YEAR(AK179)+1,1,1),\"m\")/(12*'Upgrade Information'!$G179)     )\n             )\n     )","v":20361.635220125787},2869.1387044811322,null,"2031-01-01",{"$f":"\n     IF(OR($F179=\"N/A\",$E179=0),\n          0,\n          IF( YEAR($G179)>YEAR(AO179),\n             0,\n             $D179*(1-     DATEDIF($G179,DATE(YEAR(AO179)+1,1,1),\"m\")/(12*'Upgrade Information'!$G179)     )\n             )\n     )","v":19701.257861635218},2797.5032013679242,null,"2032-01-01",{"$f":"\n     IF(OR($F179=\"N/A\",$E179=0),\n          0,\n          IF( YEAR($G179)>YEAR(AS179),\n             0,\n             $D179*(1-     DATEDIF($G179,DATE(YEAR(AS179)+1,1,1),\"m\")/(12*'Upgrade Information'!$G179)     )\n             )\n     )","v":19040.880503144654},2725.8676982547172,null,"2033-01-01",{"$f":"\n     IF(OR($F179=\"N/A\",$E179=0),\n          0,\n          IF( YEAR($G179)>YEAR(AW179),\n             0,\n             $D179*(1-     DATEDIF($G179,DATE(YEAR(AW179)+1,1,1),\"m\")/(12*'Upgrade Information'!$G179)     )\n             )\n     )","v":18380.503144654089},2654.2321951415097]
[{"$f":"'Upgrade Information'!B180","v":"b0203"},null,{"$f":"IF(B180=\"\", 'Upgrade Information'!F180,B180)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E180","v":80000},{"$f":"'Upgrade Information'!H180","v":1509.433962264151},{"$f":"\n     IF(ISERROR(VLOOKUP($C180,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C180,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D180=\"\",\"\",'Upgrade Information'!D180)","v":"2008-05-30"},null,{"$f":"\nIF(F180=\"N/A\",\"N/A\",\n     VLOOKUP($C180,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F180=\"N/A\",$E180=0),\n          0,\n          IF( YEAR($G180)>YEAR(I180),\n             0,\n             $D180*(1-     DATEDIF($G180,DATE(YEAR(I180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G180)     )\n             )\n     )","v":56477.987421383652},7635.9750856603778,null,"2024-01-01",{"$f":"\n     IF(OR($F180=\"N/A\",$E180=0),\n          0,\n          IF( YEAR($G180)>YEAR(M180),\n             0,\n             $D180*(1-     DATEDIF($G180,DATE(YEAR(M180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G180)     )\n             )\n     )","v":54968.553459119496},7472.2367928301883,null,"2025-01-01",{"$f":"\n     IF(OR($F180=\"N/A\",$E180=0),\n          0,\n          IF( YEAR($G180)>YEAR(Q180),\n             0,\n             $D180*(1-     DATEDIF($G180,DATE(YEAR(Q180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G180)     )\n             )\n     )","v":53459.119496855346},7308.4984999999997,null,"2026-01-01",{"$f":"\n     IF(OR($F180=\"N/A\",$E180=0),\n          0,\n          IF( YEAR($G180)>YEAR(U180),\n             0,\n             $D180*(1-     DATEDIF($G180,DATE(YEAR(U180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G180)     )\n             )\n     )","v":51949.685534591197},7144.7602071698111,null,"2027-01-01",{"$f":"\n     IF(OR($F180=\"N/A\",$E180=0),\n          0,\n          IF( YEAR($G180)>YEAR(Y180),\n             0,\n             $D180*(1-     DATEDIF($G180,DATE(YEAR(Y180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G180)     )\n             )\n     )","v":50440.251572327048},6981.0219143396225,null,"2028-01-01",{"$f":"\n     IF(OR($F180=\"N/A\",$E180=0),\n          0,\n          IF( YEAR($G180)>YEAR(AC180),\n             0,\n             $D180*(1-     DATEDIF($G180,DATE(YEAR(AC180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G180)     )\n             )\n     )","v":48930.817610062899},6817.2836215094349,null,"2029-01-01",{"$f":"\n     IF(OR($F180=\"N/A\",$E180=0),\n          0,\n          IF( YEAR($G180)>YEAR(AG180),\n             0,\n             $D180*(1-     DATEDIF($G180,DATE(YEAR(AG180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G180)     )\n             )\n     )","v":47421.383647798742},6653.5453286792454,null,"2030-01-01",{"$f":"\n     IF(OR($F180=\"N/A\",$E180=0),\n          0,\n          IF( YEAR($G180)>YEAR(AK180),\n             0,\n             $D180*(1-     DATEDIF($G180,DATE(YEAR(AK180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G180)     )\n             )\n     )","v":45911.949685534593},6489.8070358490568,null,"2031-01-01",{"$f":"\n     IF(OR($F180=\"N/A\",$E180=0),\n          0,\n          IF( YEAR($G180)>YEAR(AO180),\n             0,\n             $D180*(1-     DATEDIF($G180,DATE(YEAR(AO180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G180)     )\n             )\n     )","v":44402.515723270444},6326.0687430188682,null,"2032-01-01",{"$f":"\n     IF(OR($F180=\"N/A\",$E180=0),\n          0,\n          IF( YEAR($G180)>YEAR(AS180),\n             0,\n             $D180*(1-     DATEDIF($G180,DATE(YEAR(AS180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G180)     )\n             )\n     )","v":42893.081761006295},6162.3304501886796,null,"2033-01-01",{"$f":"\n     IF(OR($F180=\"N/A\",$E180=0),\n          0,\n          IF( YEAR($G180)>YEAR(AW180),\n             0,\n             $D180*(1-     DATEDIF($G180,DATE(YEAR(AW180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G180)     )\n             )\n     )","v":41383.647798742146},5998.592157358491]
[{"$f":"'Upgrade Information'!B181","v":"b0204"},null,{"$f":"IF(B181=\"\", 'Upgrade Information'!F181,B181)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E181","v":955000},{"$f":"'Upgrade Information'!H181","v":18018.867924528302},{"$f":"\n     IF(ISERROR(VLOOKUP($C181,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C181,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D181=\"\",\"\",'Upgrade Information'!D181)","v":"2006-05-31"},null,{"$f":"\nIF(F181=\"N/A\",\"N/A\",\n     VLOOKUP($C181,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F181=\"N/A\",$E181=0),\n          0,\n          IF( YEAR($G181)>YEAR(I181),\n             0,\n             $D181*(1-     DATEDIF($G181,DATE(YEAR(I181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G181)     )\n             )\n     )","v":638168.23899371072},87245.200843750004,null,"2024-01-01",{"$f":"\n     IF(OR($F181=\"N/A\",$E181=0),\n          0,\n          IF( YEAR($G181)>YEAR(M181),\n             0,\n             $D181*(1-     DATEDIF($G181,DATE(YEAR(M181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G181)     )\n             )\n     )","v":620149.37106918241},85290.57497308962,null,"2025-01-01",{"$f":"\n     IF(OR($F181=\"N/A\",$E181=0),\n          0,\n          IF( YEAR($G181)>YEAR(Q181),\n             0,\n             $D181*(1-     DATEDIF($G181,DATE(YEAR(Q181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G181)     )\n             )\n     )","v":602130.5031446541},83335.949102429251,null,"2026-01-01",{"$f":"\n     IF(OR($F181=\"N/A\",$E181=0),\n          0,\n          IF( YEAR($G181)>YEAR(U181),\n             0,\n             $D181*(1-     DATEDIF($G181,DATE(YEAR(U181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G181)     )\n             )\n     )","v":584111.63522012578},81381.323231768867,null,"2027-01-01",{"$f":"\n     IF(OR($F181=\"N/A\",$E181=0),\n          0,\n          IF( YEAR($G181)>YEAR(Y181),\n             0,\n             $D181*(1-     DATEDIF($G181,DATE(YEAR(Y181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G181)     )\n             )\n     )","v":566092.76729559747},79426.697361108483,null,"2028-01-01",{"$f":"\n     IF(OR($F181=\"N/A\",$E181=0),\n          0,\n          IF( YEAR($G181)>YEAR(AC181),\n             0,\n             $D181*(1-     DATEDIF($G181,DATE(YEAR(AC181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G181)     )\n             )\n     )","v":548073.89937106927},77472.071490448128,null,"2029-01-01",{"$f":"\n     IF(OR($F181=\"N/A\",$E181=0),\n          0,\n          IF( YEAR($G181)>YEAR(AG181),\n             0,\n             $D181*(1-     DATEDIF($G181,DATE(YEAR(AG181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G181)     )\n             )\n     )","v":530055.03144654096},75517.445619787744,null,"2030-01-01",{"$f":"\n     IF(OR($F181=\"N/A\",$E181=0),\n          0,\n          IF( YEAR($G181)>YEAR(AK181),\n             0,\n             $D181*(1-     DATEDIF($G181,DATE(YEAR(AK181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G181)     )\n             )\n     )","v":512036.16352201265},73562.81974912736,null,"2031-01-01",{"$f":"\n     IF(OR($F181=\"N/A\",$E181=0),\n          0,\n          IF( YEAR($G181)>YEAR(AO181),\n             0,\n             $D181*(1-     DATEDIF($G181,DATE(YEAR(AO181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G181)     )\n             )\n     )","v":494017.29559748434},71608.193878466991,null,"2032-01-01",{"$f":"\n     IF(OR($F181=\"N/A\",$E181=0),\n          0,\n          IF( YEAR($G181)>YEAR(AS181),\n             0,\n             $D181*(1-     DATEDIF($G181,DATE(YEAR(AS181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G181)     )\n             )\n     )","v":475998.42767295591},69653.568007806593,null,"2033-01-01",{"$f":"\n     IF(OR($F181=\"N/A\",$E181=0),\n          0,\n          IF( YEAR($G181)>YEAR(AW181),\n             0,\n             $D181*(1-     DATEDIF($G181,DATE(YEAR(AW181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G181)     )\n             )\n     )","v":457979.55974842765},67698.942137146223]
[{"$f":"'Upgrade Information'!B182","v":"b0205"},null,{"$f":"IF(B182=\"\", 'Upgrade Information'!F182,B182)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E182","v":2200000},{"$f":"'Upgrade Information'!H182","v":31894.575392003077},{"$f":"\n     IF(ISERROR(VLOOKUP($C182,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C182,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D182=\"\",\"\",'Upgrade Information'!D182)","v":"2008-05-31"},null,{"$f":"\nIF(F182=\"N/A\",\"N/A\",\n     VLOOKUP($C182,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F182=\"N/A\",$E182=0),\n          0,\n          IF( YEAR($G182)>YEAR(I182),\n             0,\n             $D182*(1-     DATEDIF($G182,DATE(YEAR(I182)+1,1,1),\"m\")/(12*'Upgrade Information'!$G182)     )\n             )\n     )","v":1702976.2001412853},267443.61490128184,null,"2024-06-01",{"$f":"\n     IF(OR($F182=\"N/A\",$E182=0),\n          0,\n          IF( YEAR($G182)>YEAR(M182),\n             0,\n             $D182*(1-     DATEDIF($G182,DATE(YEAR(M182)+1,1,1),\"m\")/(12*'Upgrade Information'!$G182)     )\n             )\n     )","v":1671081.6247492824},263032.08137631579,null,"2025-06-01",{"$f":"\n     IF(OR($F182=\"N/A\",$E182=0),\n          0,\n          IF( YEAR($G182)>YEAR(Q182),\n             0,\n             $D182*(1-     DATEDIF($G182,DATE(YEAR(Q182)+1,1,1),\"m\")/(12*'Upgrade Information'!$G182)     )\n             )\n     )","v":1639187.0493572792},258620.54785134972,null,"2026-06-01",{"$f":"\n     IF(OR($F182=\"N/A\",$E182=0),\n          0,\n          IF( YEAR($G182)>YEAR(U182),\n             0,\n             $D182*(1-     DATEDIF($G182,DATE(YEAR(U182)+1,1,1),\"m\")/(12*'Upgrade Information'!$G182)     )\n             )\n     )","v":1607292.473965276},254209.01432638365,null,"2027-06-01",{"$f":"\n     IF(OR($F182=\"N/A\",$E182=0),\n          0,\n          IF( YEAR($G182)>YEAR(Y182),\n             0,\n             $D182*(1-     DATEDIF($G182,DATE(YEAR(Y182)+1,1,1),\"m\")/(12*'Upgrade Information'!$G182)     )\n             )\n     )","v":1575397.8985732731},249797.48080141761,null,"2028-06-01",{"$f":"\n     IF(OR($F182=\"N/A\",$E182=0),\n          0,\n          IF( YEAR($G182)>YEAR(AC182),\n             0,\n             $D182*(1-     DATEDIF($G182,DATE(YEAR(AC182)+1,1,1),\"m\")/(12*'Upgrade Information'!$G182)     )\n             )\n     )","v":1543503.3231812699},245385.94727645151,null,"2029-06-01",{"$f":"\n     IF(OR($F182=\"N/A\",$E182=0),\n          0,\n          IF( YEAR($G182)>YEAR(AG182),\n             0,\n             $D182*(1-     DATEDIF($G182,DATE(YEAR(AG182)+1,1,1),\"m\")/(12*'Upgrade Information'!$G182)     )\n             )\n     )","v":1511608.747789267},240974.41375148547,null,"2030-06-01",{"$f":"\n     IF(OR($F182=\"N/A\",$E182=0),\n          0,\n          IF( YEAR($G182)>YEAR(AK182),\n             0,\n             $D182*(1-     DATEDIF($G182,DATE(YEAR(AK182)+1,1,1),\"m\")/(12*'Upgrade Information'!$G182)     )\n             )\n     )","v":1479714.172397264},236562.88022651942,null,"2031-06-01",{"$f":"\n     IF(OR($F182=\"N/A\",$E182=0),\n          0,\n          IF( YEAR($G182)>YEAR(AO182),\n             0,\n             $D182*(1-     DATEDIF($G182,DATE(YEAR(AO182)+1,1,1),\"m\")/(12*'Upgrade Information'!$G182)     )\n             )\n     )","v":1447819.5970052606},232151.3467015533,null,"2032-06-01",{"$f":"\n     IF(OR($F182=\"N/A\",$E182=0),\n          0,\n          IF( YEAR($G182)>YEAR(AS182),\n             0,\n             $D182*(1-     DATEDIF($G182,DATE(YEAR(AS182)+1,1,1),\"m\")/(12*'Upgrade Information'!$G182)     )\n             )\n     )","v":1415925.0216132577},227739.81317658725,null,"2033-06-01",{"$f":"\n     IF(OR($F182=\"N/A\",$E182=0),\n          0,\n          IF( YEAR($G182)>YEAR(AW182),\n             0,\n             $D182*(1-     DATEDIF($G182,DATE(YEAR(AW182)+1,1,1),\"m\")/(12*'Upgrade Information'!$G182)     )\n             )\n     )","v":1384030.4462212545},223328.27965162118]
[{"$f":"'Upgrade Information'!B183","v":"b0206"},null,{"$f":"IF(B183=\"\", 'Upgrade Information'!F183,B183)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E183","v":2000000},{"$f":"'Upgrade Information'!H183","v":28995.068538184616},{"$f":"\n     IF(ISERROR(VLOOKUP($C183,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C183,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D183=\"\",\"\",'Upgrade Information'!D183)","v":"2007-05-22"},null,{"$f":"\nIF(F183=\"N/A\",\"N/A\",\n     VLOOKUP($C183,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F183=\"N/A\",$E183=0),\n          0,\n          IF( YEAR($G183)>YEAR(I183),\n             0,\n             $D183*(1-     DATEDIF($G183,DATE(YEAR(I183)+1,1,1),\"m\")/(12*'Upgrade Information'!$G183)     )\n             )\n     )","v":1519165.1134084386},239120.07397846892,null,"2024-06-01",{"$f":"\n     IF(OR($F183=\"N/A\",$E183=0),\n          0,\n          IF( YEAR($G183)>YEAR(M183),\n             0,\n             $D183*(1-     DATEDIF($G183,DATE(YEAR(M183)+1,1,1),\"m\")/(12*'Upgrade Information'!$G183)     )\n             )\n     )","v":1490170.0448702537},235109.58895577246,null,"2025-06-01",{"$f":"\n     IF(OR($F183=\"N/A\",$E183=0),\n          0,\n          IF( YEAR($G183)>YEAR(Q183),\n             0,\n             $D183*(1-     DATEDIF($G183,DATE(YEAR(Q183)+1,1,1),\"m\")/(12*'Upgrade Information'!$G183)     )\n             )\n     )","v":1461174.9763320691},231099.10393307605,null,"2026-06-01",{"$f":"\n     IF(OR($F183=\"N/A\",$E183=0),\n          0,\n          IF( YEAR($G183)>YEAR(U183),\n             0,\n             $D183*(1-     DATEDIF($G183,DATE(YEAR(U183)+1,1,1),\"m\")/(12*'Upgrade Information'!$G183)     )\n             )\n     )","v":1432179.9077938846},227088.61891037965,null,"2027-06-01",{"$f":"\n     IF(OR($F183=\"N/A\",$E183=0),\n          0,\n          IF( YEAR($G183)>YEAR(Y183),\n             0,\n             $D183*(1-     DATEDIF($G183,DATE(YEAR(Y183)+1,1,1),\"m\")/(12*'Upgrade Information'!$G183)     )\n             )\n     )","v":1403184.8392557001},223078.13388768322,null,"2028-06-01",{"$f":"\n     IF(OR($F183=\"N/A\",$E183=0),\n          0,\n          IF( YEAR($G183)>YEAR(AC183),\n             0,\n             $D183*(1-     DATEDIF($G183,DATE(YEAR(AC183)+1,1,1),\"m\")/(12*'Upgrade Information'!$G183)     )\n             )\n     )","v":1374189.7707175154},219067.64886498678,null,"2029-06-01",{"$f":"\n     IF(OR($F183=\"N/A\",$E183=0),\n          0,\n          IF( YEAR($G183)>YEAR(AG183),\n             0,\n             $D183*(1-     DATEDIF($G183,DATE(YEAR(AG183)+1,1,1),\"m\")/(12*'Upgrade Information'!$G183)     )\n             )\n     )","v":1345194.7021793309},215057.16384229038,null,"2030-06-01",{"$f":"\n     IF(OR($F183=\"N/A\",$E183=0),\n          0,\n          IF( YEAR($G183)>YEAR(AK183),\n             0,\n             $D183*(1-     DATEDIF($G183,DATE(YEAR(AK183)+1,1,1),\"m\")/(12*'Upgrade Information'!$G183)     )\n             )\n     )","v":1316199.6336411461},211046.67881959394,null,"2031-06-01",{"$f":"\n     IF(OR($F183=\"N/A\",$E183=0),\n          0,\n          IF( YEAR($G183)>YEAR(AO183),\n             0,\n             $D183*(1-     DATEDIF($G183,DATE(YEAR(AO183)+1,1,1),\"m\")/(12*'Upgrade Information'!$G183)     )\n             )\n     )","v":1287204.5651029616},207036.19379689751,null,"2032-06-01",{"$f":"\n     IF(OR($F183=\"N/A\",$E183=0),\n          0,\n          IF( YEAR($G183)>YEAR(AS183),\n             0,\n             $D183*(1-     DATEDIF($G183,DATE(YEAR(AS183)+1,1,1),\"m\")/(12*'Upgrade Information'!$G183)     )\n             )\n     )","v":1258209.4965647769},203025.70877420108,null,"2033-06-01",{"$f":"\n     IF(OR($F183=\"N/A\",$E183=0),\n          0,\n          IF( YEAR($G183)>YEAR(AW183),\n             0,\n             $D183*(1-     DATEDIF($G183,DATE(YEAR(AW183)+1,1,1),\"m\")/(12*'Upgrade Information'!$G183)     )\n             )\n     )","v":1229214.4280265921},199015.22375150464]
[{"$f":"'Upgrade Information'!B184","v":"b0207"},null,{"$f":"IF(B184=\"\", 'Upgrade Information'!F184,B184)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E184","v":2000000},{"$f":"'Upgrade Information'!H184","v":28995.068538184616},{"$f":"\n     IF(ISERROR(VLOOKUP($C184,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C184,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D184=\"\",\"\",'Upgrade Information'!D184)","v":"2008-05-25"},null,{"$f":"\nIF(F184=\"N/A\",\"N/A\",\n     VLOOKUP($C184,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F184=\"N/A\",$E184=0),\n          0,\n          IF( YEAR($G184)>YEAR(I184),\n             0,\n             $D184*(1-     DATEDIF($G184,DATE(YEAR(I184)+1,1,1),\"m\")/(12*'Upgrade Information'!$G184)     )\n             )\n     )","v":1548160.1819466231},243130.55900116535,null,"2024-06-01",{"$f":"\n     IF(OR($F184=\"N/A\",$E184=0),\n          0,\n          IF( YEAR($G184)>YEAR(M184),\n             0,\n             $D184*(1-     DATEDIF($G184,DATE(YEAR(M184)+1,1,1),\"m\")/(12*'Upgrade Information'!$G184)     )\n             )\n     )","v":1519165.1134084386},239120.07397846892,null,"2025-06-01",{"$f":"\n     IF(OR($F184=\"N/A\",$E184=0),\n          0,\n          IF( YEAR($G184)>YEAR(Q184),\n             0,\n             $D184*(1-     DATEDIF($G184,DATE(YEAR(Q184)+1,1,1),\"m\")/(12*'Upgrade Information'!$G184)     )\n             )\n     )","v":1490170.0448702537},235109.58895577246,null,"2026-06-01",{"$f":"\n     IF(OR($F184=\"N/A\",$E184=0),\n          0,\n          IF( YEAR($G184)>YEAR(U184),\n             0,\n             $D184*(1-     DATEDIF($G184,DATE(YEAR(U184)+1,1,1),\"m\")/(12*'Upgrade Information'!$G184)     )\n             )\n     )","v":1461174.9763320691},231099.10393307605,null,"2027-06-01",{"$f":"\n     IF(OR($F184=\"N/A\",$E184=0),\n          0,\n          IF( YEAR($G184)>YEAR(Y184),\n             0,\n             $D184*(1-     DATEDIF($G184,DATE(YEAR(Y184)+1,1,1),\"m\")/(12*'Upgrade Information'!$G184)     )\n             )\n     )","v":1432179.9077938846},227088.61891037965,null,"2028-06-01",{"$f":"\n     IF(OR($F184=\"N/A\",$E184=0),\n          0,\n          IF( YEAR($G184)>YEAR(AC184),\n             0,\n             $D184*(1-     DATEDIF($G184,DATE(YEAR(AC184)+1,1,1),\"m\")/(12*'Upgrade Information'!$G184)     )\n             )\n     )","v":1403184.8392557001},223078.13388768322,null,"2029-06-01",{"$f":"\n     IF(OR($F184=\"N/A\",$E184=0),\n          0,\n          IF( YEAR($G184)>YEAR(AG184),\n             0,\n             $D184*(1-     DATEDIF($G184,DATE(YEAR(AG184)+1,1,1),\"m\")/(12*'Upgrade Information'!$G184)     )\n             )\n     )","v":1374189.7707175154},219067.64886498678,null,"2030-06-01",{"$f":"\n     IF(OR($F184=\"N/A\",$E184=0),\n          0,\n          IF( YEAR($G184)>YEAR(AK184),\n             0,\n             $D184*(1-     DATEDIF($G184,DATE(YEAR(AK184)+1,1,1),\"m\")/(12*'Upgrade Information'!$G184)     )\n             )\n     )","v":1345194.7021793309},215057.16384229038,null,"2031-06-01",{"$f":"\n     IF(OR($F184=\"N/A\",$E184=0),\n          0,\n          IF( YEAR($G184)>YEAR(AO184),\n             0,\n             $D184*(1-     DATEDIF($G184,DATE(YEAR(AO184)+1,1,1),\"m\")/(12*'Upgrade Information'!$G184)     )\n             )\n     )","v":1316199.6336411461},211046.67881959394,null,"2032-06-01",{"$f":"\n     IF(OR($F184=\"N/A\",$E184=0),\n          0,\n          IF( YEAR($G184)>YEAR(AS184),\n             0,\n             $D184*(1-     DATEDIF($G184,DATE(YEAR(AS184)+1,1,1),\"m\")/(12*'Upgrade Information'!$G184)     )\n             )\n     )","v":1287204.5651029616},207036.19379689751,null,"2033-06-01",{"$f":"\n     IF(OR($F184=\"N/A\",$E184=0),\n          0,\n          IF( YEAR($G184)>YEAR(AW184),\n             0,\n             $D184*(1-     DATEDIF($G184,DATE(YEAR(AW184)+1,1,1),\"m\")/(12*'Upgrade Information'!$G184)     )\n             )\n     )","v":1258209.4965647769},203025.70877420108]
[{"$f":"'Upgrade Information'!B185","v":"b0208"},null,{"$f":"IF(B185=\"\", 'Upgrade Information'!F185,B185)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E185","v":2000000},{"$f":"'Upgrade Information'!H185","v":28995.068538184616},{"$f":"\n     IF(ISERROR(VLOOKUP($C185,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C185,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D185=\"\",\"\",'Upgrade Information'!D185)","v":"2008-04-12"},null,{"$f":"\nIF(F185=\"N/A\",\"N/A\",\n     VLOOKUP($C185,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F185=\"N/A\",$E185=0),\n          0,\n          IF( YEAR($G185)>YEAR(I185),\n             0,\n             $D185*(1-     DATEDIF($G185,DATE(YEAR(I185)+1,1,1),\"m\")/(12*'Upgrade Information'!$G185)     )\n             )\n     )","v":1545743.9262351077},242796.35191594064,null,"2024-06-01",{"$f":"\n     IF(OR($F185=\"N/A\",$E185=0),\n          0,\n          IF( YEAR($G185)>YEAR(M185),\n             0,\n             $D185*(1-     DATEDIF($G185,DATE(YEAR(M185)+1,1,1),\"m\")/(12*'Upgrade Information'!$G185)     )\n             )\n     )","v":1516748.857696923},238785.86689324418,null,"2025-06-01",{"$f":"\n     IF(OR($F185=\"N/A\",$E185=0),\n          0,\n          IF( YEAR($G185)>YEAR(Q185),\n             0,\n             $D185*(1-     DATEDIF($G185,DATE(YEAR(Q185)+1,1,1),\"m\")/(12*'Upgrade Information'!$G185)     )\n             )\n     )","v":1487753.7891587385},234775.38187054778,null,"2026-06-01",{"$f":"\n     IF(OR($F185=\"N/A\",$E185=0),\n          0,\n          IF( YEAR($G185)>YEAR(U185),\n             0,\n             $D185*(1-     DATEDIF($G185,DATE(YEAR(U185)+1,1,1),\"m\")/(12*'Upgrade Information'!$G185)     )\n             )\n     )","v":1458758.7206205539},230764.89684785137,null,"2027-06-01",{"$f":"\n     IF(OR($F185=\"N/A\",$E185=0),\n          0,\n          IF( YEAR($G185)>YEAR(Y185),\n             0,\n             $D185*(1-     DATEDIF($G185,DATE(YEAR(Y185)+1,1,1),\"m\")/(12*'Upgrade Information'!$G185)     )\n             )\n     )","v":1429763.6520823694},226754.41182515497,null,"2028-06-01",{"$f":"\n     IF(OR($F185=\"N/A\",$E185=0),\n          0,\n          IF( YEAR($G185)>YEAR(AC185),\n             0,\n             $D185*(1-     DATEDIF($G185,DATE(YEAR(AC185)+1,1,1),\"m\")/(12*'Upgrade Information'!$G185)     )\n             )\n     )","v":1400768.5835441845},222743.92680245847,null,"2029-06-01",{"$f":"\n     IF(OR($F185=\"N/A\",$E185=0),\n          0,\n          IF( YEAR($G185)>YEAR(AG185),\n             0,\n             $D185*(1-     DATEDIF($G185,DATE(YEAR(AG185)+1,1,1),\"m\")/(12*'Upgrade Information'!$G185)     )\n             )\n     )","v":1371773.5150059999},218733.44177976207,null,"2030-06-01",{"$f":"\n     IF(OR($F185=\"N/A\",$E185=0),\n          0,\n          IF( YEAR($G185)>YEAR(AK185),\n             0,\n             $D185*(1-     DATEDIF($G185,DATE(YEAR(AK185)+1,1,1),\"m\")/(12*'Upgrade Information'!$G185)     )\n             )\n     )","v":1342778.4464678152},214722.95675706564,null,"2031-06-01",{"$f":"\n     IF(OR($F185=\"N/A\",$E185=0),\n          0,\n          IF( YEAR($G185)>YEAR(AO185),\n             0,\n             $D185*(1-     DATEDIF($G185,DATE(YEAR(AO185)+1,1,1),\"m\")/(12*'Upgrade Information'!$G185)     )\n             )\n     )","v":1313783.3779296307},210712.47173436923,null,"2032-06-01",{"$f":"\n     IF(OR($F185=\"N/A\",$E185=0),\n          0,\n          IF( YEAR($G185)>YEAR(AS185),\n             0,\n             $D185*(1-     DATEDIF($G185,DATE(YEAR(AS185)+1,1,1),\"m\")/(12*'Upgrade Information'!$G185)     )\n             )\n     )","v":1284788.3093914459},206701.98671167277,null,"2033-06-01",{"$f":"\n     IF(OR($F185=\"N/A\",$E185=0),\n          0,\n          IF( YEAR($G185)>YEAR(AW185),\n             0,\n             $D185*(1-     DATEDIF($G185,DATE(YEAR(AW185)+1,1,1),\"m\")/(12*'Upgrade Information'!$G185)     )\n             )\n     )","v":1255793.2408532614},202691.50168897636]
[{"$f":"'Upgrade Information'!B186","v":"b0209"},null,{"$f":"IF(B186=\"\", 'Upgrade Information'!F186,B186)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E186","v":3000000},{"$f":"'Upgrade Information'!H186","v":43492.602807276926},{"$f":"\n     IF(ISERROR(VLOOKUP($C186,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C186,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D186=\"\",\"\",'Upgrade Information'!D186)","v":"2008-03-27"},null,{"$f":"\nIF(F186=\"N/A\",\"N/A\",\n     VLOOKUP($C186,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F186=\"N/A\",$E186=0),\n          0,\n          IF( YEAR($G186)>YEAR(I186),\n             0,\n             $D186*(1-     DATEDIF($G186,DATE(YEAR(I186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G186)     )\n             )\n     )","v":2314991.5057853884},363693.21724607388,null,"2024-06-01",{"$f":"\n     IF(OR($F186=\"N/A\",$E186=0),\n          0,\n          IF( YEAR($G186)>YEAR(M186),\n             0,\n             $D186*(1-     DATEDIF($G186,DATE(YEAR(M186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G186)     )\n             )\n     )","v":2271498.9029781115},357677.48971202923,null,"2025-06-01",{"$f":"\n     IF(OR($F186=\"N/A\",$E186=0),\n          0,\n          IF( YEAR($G186)>YEAR(Q186),\n             0,\n             $D186*(1-     DATEDIF($G186,DATE(YEAR(Q186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G186)     )\n             )\n     )","v":2228006.3001708346},351661.76217798464,null,"2026-06-01",{"$f":"\n     IF(OR($F186=\"N/A\",$E186=0),\n          0,\n          IF( YEAR($G186)>YEAR(U186),\n             0,\n             $D186*(1-     DATEDIF($G186,DATE(YEAR(U186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G186)     )\n             )\n     )","v":2184513.6973635578},345646.03464393999,null,"2027-06-01",{"$f":"\n     IF(OR($F186=\"N/A\",$E186=0),\n          0,\n          IF( YEAR($G186)>YEAR(Y186),\n             0,\n             $D186*(1-     DATEDIF($G186,DATE(YEAR(Y186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G186)     )\n             )\n     )","v":2141021.0945562809},339630.30710989534,null,"2028-06-01",{"$f":"\n     IF(OR($F186=\"N/A\",$E186=0),\n          0,\n          IF( YEAR($G186)>YEAR(AC186),\n             0,\n             $D186*(1-     DATEDIF($G186,DATE(YEAR(AC186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G186)     )\n             )\n     )","v":2097528.4917490035},333614.57957585069,null,"2029-06-01",{"$f":"\n     IF(OR($F186=\"N/A\",$E186=0),\n          0,\n          IF( YEAR($G186)>YEAR(AG186),\n             0,\n             $D186*(1-     DATEDIF($G186,DATE(YEAR(AG186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G186)     )\n             )\n     )","v":2054035.8889417266},327598.85204180604,null,"2030-06-01",{"$f":"\n     IF(OR($F186=\"N/A\",$E186=0),\n          0,\n          IF( YEAR($G186)>YEAR(AK186),\n             0,\n             $D186*(1-     DATEDIF($G186,DATE(YEAR(AK186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G186)     )\n             )\n     )","v":2010543.2861344498},321583.12450776139,null,"2031-06-01",{"$f":"\n     IF(OR($F186=\"N/A\",$E186=0),\n          0,\n          IF( YEAR($G186)>YEAR(AO186),\n             0,\n             $D186*(1-     DATEDIF($G186,DATE(YEAR(AO186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G186)     )\n             )\n     )","v":1967050.6833271731},315567.39697371679,null,"2032-06-01",{"$f":"\n     IF(OR($F186=\"N/A\",$E186=0),\n          0,\n          IF( YEAR($G186)>YEAR(AS186),\n             0,\n             $D186*(1-     DATEDIF($G186,DATE(YEAR(AS186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G186)     )\n             )\n     )","v":1923558.0805198962},309551.6694396722,null,"2033-06-01",{"$f":"\n     IF(OR($F186=\"N/A\",$E186=0),\n          0,\n          IF( YEAR($G186)>YEAR(AW186),\n             0,\n             $D186*(1-     DATEDIF($G186,DATE(YEAR(AW186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G186)     )\n             )\n     )","v":1880065.4777126194},303535.94190562755]
[{"$f":"'Upgrade Information'!B187","v":"b0210"},null,{"$f":"IF(B187=\"\", 'Upgrade Information'!F187,B187)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E187","v":37090000},{"$f":"'Upgrade Information'!H187","v":1059714.2857142857},{"$f":"\n     IF(ISERROR(VLOOKUP($C187,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C187,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D187=\"\",\"\",'Upgrade Information'!D187)","v":"2008-05-07"},null,{"$f":"\nIF(F187=\"N/A\",\"N/A\",\n     VLOOKUP($C187,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F187=\"N/A\",$E187=0),\n          0,\n          IF( YEAR($G187)>YEAR(I187),\n             0,\n             $D187*(1-     DATEDIF($G187,DATE(YEAR(I187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G187)     )\n             )\n     )","v":20576119.047619049},3071226.6642967216,null,"2024-06-01",{"$f":"\n     IF(OR($F187=\"N/A\",$E187=0),\n          0,\n          IF( YEAR($G187)>YEAR(M187),\n             0,\n             $D187*(1-     DATEDIF($G187,DATE(YEAR(M187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G187)     )\n             )\n     )","v":19516404.761904761},2967629.4602495572,null,"2025-06-01",{"$f":"\n     IF(OR($F187=\"N/A\",$E187=0),\n          0,\n          IF( YEAR($G187)>YEAR(Q187),\n             0,\n             $D187*(1-     DATEDIF($G187,DATE(YEAR(Q187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G187)     )\n             )\n     )","v":18456690.476190478},2864032.2562023932,null,"2026-06-01",{"$f":"\n     IF(OR($F187=\"N/A\",$E187=0),\n          0,\n          IF( YEAR($G187)>YEAR(U187),\n             0,\n             $D187*(1-     DATEDIF($G187,DATE(YEAR(U187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G187)     )\n             )\n     )","v":17396976.19047619},2760435.0521552293,null,"2027-06-01",{"$f":"\n     IF(OR($F187=\"N/A\",$E187=0),\n          0,\n          IF( YEAR($G187)>YEAR(Y187),\n             0,\n             $D187*(1-     DATEDIF($G187,DATE(YEAR(Y187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G187)     )\n             )\n     )","v":16337261.904761905},2656837.8481080653,null,"2028-06-01",{"$f":"\n     IF(OR($F187=\"N/A\",$E187=0),\n          0,\n          IF( YEAR($G187)>YEAR(AC187),\n             0,\n             $D187*(1-     DATEDIF($G187,DATE(YEAR(AC187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G187)     )\n             )\n     )","v":15277547.619047618},2553240.6440609009,null,"2029-06-01",{"$f":"\n     IF(OR($F187=\"N/A\",$E187=0),\n          0,\n          IF( YEAR($G187)>YEAR(AG187),\n             0,\n             $D187*(1-     DATEDIF($G187,DATE(YEAR(AG187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G187)     )\n             )\n     )","v":14217833.333333332},2449643.440013737,null,"2030-06-01",{"$f":"\n     IF(OR($F187=\"N/A\",$E187=0),\n          0,\n          IF( YEAR($G187)>YEAR(AK187),\n             0,\n             $D187*(1-     DATEDIF($G187,DATE(YEAR(AK187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G187)     )\n             )\n     )","v":13158119.047619047},2346046.2359665725,null,"2031-06-01",{"$f":"\n     IF(OR($F187=\"N/A\",$E187=0),\n          0,\n          IF( YEAR($G187)>YEAR(AO187),\n             0,\n             $D187*(1-     DATEDIF($G187,DATE(YEAR(AO187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G187)     )\n             )\n     )","v":12098404.761904759},2242449.0319194086,null,"2032-06-01",{"$f":"\n     IF(OR($F187=\"N/A\",$E187=0),\n          0,\n          IF( YEAR($G187)>YEAR(AS187),\n             0,\n             $D187*(1-     DATEDIF($G187,DATE(YEAR(AS187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G187)     )\n             )\n     )","v":11038690.476190478},2138851.8278722446,null,"2033-06-01",{"$f":"\n     IF(OR($F187=\"N/A\",$E187=0),\n          0,\n          IF( YEAR($G187)>YEAR(AW187),\n             0,\n             $D187*(1-     DATEDIF($G187,DATE(YEAR(AW187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G187)     )\n             )\n     )","v":9978976.1904761922},2035254.6238250807]
[{"$f":"'Upgrade Information'!B188","v":"b0210.1"},null,{"$f":"IF(B188=\"\", 'Upgrade Information'!F188,B188)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E188","v":13000000},{"$f":"'Upgrade Information'!H188","v":371428.57142857142},{"$f":"\n     IF(ISERROR(VLOOKUP($C188,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C188,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D188=\"\",\"\",'Upgrade Information'!D188)","v":"2016-12-31"},null,{"$f":"\nIF(F188=\"N/A\",\"N/A\",\n     VLOOKUP($C188,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F188=\"N/A\",$E188=0),\n          0,\n          IF( YEAR($G188)>YEAR(I188),\n             0,\n             $D188*(1-     DATEDIF($G188,DATE(YEAR(I188)+1,1,1),\"m\")/(12*'Upgrade Information'!$G188)     )\n             )\n     )","v":10400000},1388128.0126032201,null,"2024-06-01",{"$f":"\n     IF(OR($F188=\"N/A\",$E188=0),\n          0,\n          IF( YEAR($G188)>YEAR(M188),\n             0,\n             $D188*(1-     DATEDIF($G188,DATE(YEAR(M188)+1,1,1),\"m\")/(12*'Upgrade Information'!$G188)     )\n             )\n     )","v":10028571.428571429},1351817.3182755541,null,"2025-06-01",{"$f":"\n     IF(OR($F188=\"N/A\",$E188=0),\n          0,\n          IF( YEAR($G188)>YEAR(Q188),\n             0,\n             $D188*(1-     DATEDIF($G188,DATE(YEAR(Q188)+1,1,1),\"m\")/(12*'Upgrade Information'!$G188)     )\n             )\n     )","v":9657142.8571428582},1315506.6239478881,null,"2026-06-01",{"$f":"\n     IF(OR($F188=\"N/A\",$E188=0),\n          0,\n          IF( YEAR($G188)>YEAR(U188),\n             0,\n             $D188*(1-     DATEDIF($G188,DATE(YEAR(U188)+1,1,1),\"m\")/(12*'Upgrade Information'!$G188)     )\n             )\n     )","v":9285714.2857142854},1279195.929620222,null,"2027-06-01",{"$f":"\n     IF(OR($F188=\"N/A\",$E188=0),\n          0,\n          IF( YEAR($G188)>YEAR(Y188),\n             0,\n             $D188*(1-     DATEDIF($G188,DATE(YEAR(Y188)+1,1,1),\"m\")/(12*'Upgrade Information'!$G188)     )\n             )\n     )","v":8914285.7142857146},1242885.235292556,null,"2028-06-01",{"$f":"\n     IF(OR($F188=\"N/A\",$E188=0),\n          0,\n          IF( YEAR($G188)>YEAR(AC188),\n             0,\n             $D188*(1-     DATEDIF($G188,DATE(YEAR(AC188)+1,1,1),\"m\")/(12*'Upgrade Information'!$G188)     )\n             )\n     )","v":8542857.1428571437},1206574.54096489,null,"2029-06-01",{"$f":"\n     IF(OR($F188=\"N/A\",$E188=0),\n          0,\n          IF( YEAR($G188)>YEAR(AG188),\n             0,\n             $D188*(1-     DATEDIF($G188,DATE(YEAR(AG188)+1,1,1),\"m\")/(12*'Upgrade Information'!$G188)     )\n             )\n     )","v":8171428.5714285709},1170263.8466372238,null,"2030-06-01",{"$f":"\n     IF(OR($F188=\"N/A\",$E188=0),\n          0,\n          IF( YEAR($G188)>YEAR(AK188),\n             0,\n             $D188*(1-     DATEDIF($G188,DATE(YEAR(AK188)+1,1,1),\"m\")/(12*'Upgrade Information'!$G188)     )\n             )\n     )","v":7800000},1133953.1523095579,null,"2031-06-01",{"$f":"\n     IF(OR($F188=\"N/A\",$E188=0),\n          0,\n          IF( YEAR($G188)>YEAR(AO188),\n             0,\n             $D188*(1-     DATEDIF($G188,DATE(YEAR(AO188)+1,1,1),\"m\")/(12*'Upgrade Information'!$G188)     )\n             )\n     )","v":7428571.4285714282},1097642.4579818919,null,"2032-06-01",{"$f":"\n     IF(OR($F188=\"N/A\",$E188=0),\n          0,\n          IF( YEAR($G188)>YEAR(AS188),\n             0,\n             $D188*(1-     DATEDIF($G188,DATE(YEAR(AS188)+1,1,1),\"m\")/(12*'Upgrade Information'!$G188)     )\n             )\n     )","v":7057142.8571428582},1061331.763654226,null,"2033-06-01",{"$f":"\n     IF(OR($F188=\"N/A\",$E188=0),\n          0,\n          IF( YEAR($G188)>YEAR(AW188),\n             0,\n             $D188*(1-     DATEDIF($G188,DATE(YEAR(AW188)+1,1,1),\"m\")/(12*'Upgrade Information'!$G188)     )\n             )\n     )","v":6685714.2857142854},1025021.0693265598]
[{"$f":"'Upgrade Information'!B189","v":"b0210.2"},null,{"$f":"IF(B189=\"\", 'Upgrade Information'!F189,B189)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E189","v":15000000},{"$f":"'Upgrade Information'!H189","v":428571.42857142858},{"$f":"\n     IF(ISERROR(VLOOKUP($C189,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C189,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D189=\"\",\"\",'Upgrade Information'!D189)","v":"2008-05-07"},null,{"$f":"\nIF(F189=\"N/A\",\"N/A\",\n     VLOOKUP($C189,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F189=\"N/A\",$E189=0),\n          0,\n          IF( YEAR($G189)>YEAR(I189),\n             0,\n             $D189*(1-     DATEDIF($G189,DATE(YEAR(I189)+1,1,1),\"m\")/(12*'Upgrade Information'!$G189)     )\n             )\n     )","v":8321428.5714285718},1242070.6380277926,null,"2024-06-01",{"$f":"\n     IF(OR($F189=\"N/A\",$E189=0),\n          0,\n          IF( YEAR($G189)>YEAR(M189),\n             0,\n             $D189*(1-     DATEDIF($G189,DATE(YEAR(M189)+1,1,1),\"m\")/(12*'Upgrade Information'!$G189)     )\n             )\n     )","v":7892857.1428571427},1200173.6830343315,null,"2025-06-01",{"$f":"\n     IF(OR($F189=\"N/A\",$E189=0),\n          0,\n          IF( YEAR($G189)>YEAR(Q189),\n             0,\n             $D189*(1-     DATEDIF($G189,DATE(YEAR(Q189)+1,1,1),\"m\")/(12*'Upgrade Information'!$G189)     )\n             )\n     )","v":7464285.7142857146},1158276.728040871,null,"2026-06-01",{"$f":"\n     IF(OR($F189=\"N/A\",$E189=0),\n          0,\n          IF( YEAR($G189)>YEAR(U189),\n             0,\n             $D189*(1-     DATEDIF($G189,DATE(YEAR(U189)+1,1,1),\"m\")/(12*'Upgrade Information'!$G189)     )\n             )\n     )","v":7035714.2857142854},1116379.77304741,null,"2027-06-01",{"$f":"\n     IF(OR($F189=\"N/A\",$E189=0),\n          0,\n          IF( YEAR($G189)>YEAR(Y189),\n             0,\n             $D189*(1-     DATEDIF($G189,DATE(YEAR(Y189)+1,1,1),\"m\")/(12*'Upgrade Information'!$G189)     )\n             )\n     )","v":6607142.8571428573},1074482.8180539492,null,"2028-06-01",{"$f":"\n     IF(OR($F189=\"N/A\",$E189=0),\n          0,\n          IF( YEAR($G189)>YEAR(AC189),\n             0,\n             $D189*(1-     DATEDIF($G189,DATE(YEAR(AC189)+1,1,1),\"m\")/(12*'Upgrade Information'!$G189)     )\n             )\n     )","v":6178571.4285714282},1032585.8630604884,null,"2029-06-01",{"$f":"\n     IF(OR($F189=\"N/A\",$E189=0),\n          0,\n          IF( YEAR($G189)>YEAR(AG189),\n             0,\n             $D189*(1-     DATEDIF($G189,DATE(YEAR(AG189)+1,1,1),\"m\")/(12*'Upgrade Information'!$G189)     )\n             )\n     )","v":5750000},990688.90806702757,null,"2030-06-01",{"$f":"\n     IF(OR($F189=\"N/A\",$E189=0),\n          0,\n          IF( YEAR($G189)>YEAR(AK189),\n             0,\n             $D189*(1-     DATEDIF($G189,DATE(YEAR(AK189)+1,1,1),\"m\")/(12*'Upgrade Information'!$G189)     )\n             )\n     )","v":5321428.5714285709},948791.95307356678,null,"2031-06-01",{"$f":"\n     IF(OR($F189=\"N/A\",$E189=0),\n          0,\n          IF( YEAR($G189)>YEAR(AO189),\n             0,\n             $D189*(1-     DATEDIF($G189,DATE(YEAR(AO189)+1,1,1),\"m\")/(12*'Upgrade Information'!$G189)     )\n             )\n     )","v":4892857.1428571418},906894.99808010599,null,"2032-06-01",{"$f":"\n     IF(OR($F189=\"N/A\",$E189=0),\n          0,\n          IF( YEAR($G189)>YEAR(AS189),\n             0,\n             $D189*(1-     DATEDIF($G189,DATE(YEAR(AS189)+1,1,1),\"m\")/(12*'Upgrade Information'!$G189)     )\n             )\n     )","v":4464285.7142857155},864998.04308664543,null,"2033-06-01",{"$f":"\n     IF(OR($F189=\"N/A\",$E189=0),\n          0,\n          IF( YEAR($G189)>YEAR(AW189),\n             0,\n             $D189*(1-     DATEDIF($G189,DATE(YEAR(AW189)+1,1,1),\"m\")/(12*'Upgrade Information'!$G189)     )\n             )\n     )","v":4035714.2857142864},823101.08809318452]
[{"$f":"'Upgrade Information'!B190","v":"b0211"},null,{"$f":"IF(B190=\"\", 'Upgrade Information'!F190,B190)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E190","v":6220000},{"$f":"'Upgrade Information'!H190","v":177714.28571428571},{"$f":"\n     IF(ISERROR(VLOOKUP($C190,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C190,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D190=\"\",\"\",'Upgrade Information'!D190)","v":"2008-02-15"},null,{"$f":"\nIF(F190=\"N/A\",\"N/A\",\n     VLOOKUP($C190,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F190=\"N/A\",$E190=0),\n          0,\n          IF( YEAR($G190)>YEAR(I190),\n             0,\n             $D190*(1-     DATEDIF($G190,DATE(YEAR(I190)+1,1,1),\"m\")/(12*'Upgrade Information'!$G190)     )\n             )\n     )","v":3406190.4761904767},510701.97356786916,null,"2024-06-01",{"$f":"\n     IF(OR($F190=\"N/A\",$E190=0),\n          0,\n          IF( YEAR($G190)>YEAR(M190),\n             0,\n             $D190*(1-     DATEDIF($G190,DATE(YEAR(M190)+1,1,1),\"m\")/(12*'Upgrade Information'!$G190)     )\n             )\n     )","v":3228476.1904761898},493328.70289724739,null,"2025-06-01",{"$f":"\n     IF(OR($F190=\"N/A\",$E190=0),\n          0,\n          IF( YEAR($G190)>YEAR(Q190),\n             0,\n             $D190*(1-     DATEDIF($G190,DATE(YEAR(Q190)+1,1,1),\"m\")/(12*'Upgrade Information'!$G190)     )\n             )\n     )","v":3050761.9047619049},475955.43222662562,null,"2026-06-01",{"$f":"\n     IF(OR($F190=\"N/A\",$E190=0),\n          0,\n          IF( YEAR($G190)>YEAR(U190),\n             0,\n             $D190*(1-     DATEDIF($G190,DATE(YEAR(U190)+1,1,1),\"m\")/(12*'Upgrade Information'!$G190)     )\n             )\n     )","v":2873047.6190476194},458582.16155600396,null,"2027-06-01",{"$f":"\n     IF(OR($F190=\"N/A\",$E190=0),\n          0,\n          IF( YEAR($G190)>YEAR(Y190),\n             0,\n             $D190*(1-     DATEDIF($G190,DATE(YEAR(Y190)+1,1,1),\"m\")/(12*'Upgrade Information'!$G190)     )\n             )\n     )","v":2695333.3333333335},441208.89088538219,null,"2028-06-01",{"$f":"\n     IF(OR($F190=\"N/A\",$E190=0),\n          0,\n          IF( YEAR($G190)>YEAR(AC190),\n             0,\n             $D190*(1-     DATEDIF($G190,DATE(YEAR(AC190)+1,1,1),\"m\")/(12*'Upgrade Information'!$G190)     )\n             )\n     )","v":2517619.0476190476},423835.62021476042,null,"2029-06-01",{"$f":"\n     IF(OR($F190=\"N/A\",$E190=0),\n          0,\n          IF( YEAR($G190)>YEAR(AG190),\n             0,\n             $D190*(1-     DATEDIF($G190,DATE(YEAR(AG190)+1,1,1),\"m\")/(12*'Upgrade Information'!$G190)     )\n             )\n     )","v":2339904.7619047617},406462.34954413865,null,"2030-06-01",{"$f":"\n     IF(OR($F190=\"N/A\",$E190=0),\n          0,\n          IF( YEAR($G190)>YEAR(AK190),\n             0,\n             $D190*(1-     DATEDIF($G190,DATE(YEAR(AK190)+1,1,1),\"m\")/(12*'Upgrade Information'!$G190)     )\n             )\n     )","v":2162190.4761904762},389089.07887351693,null,"2031-06-01",{"$f":"\n     IF(OR($F190=\"N/A\",$E190=0),\n          0,\n          IF( YEAR($G190)>YEAR(AO190),\n             0,\n             $D190*(1-     DATEDIF($G190,DATE(YEAR(AO190)+1,1,1),\"m\")/(12*'Upgrade Information'!$G190)     )\n             )\n     )","v":1984476.1904761903},371715.80820289522,null,"2032-06-01",{"$f":"\n     IF(OR($F190=\"N/A\",$E190=0),\n          0,\n          IF( YEAR($G190)>YEAR(AS190),\n             0,\n             $D190*(1-     DATEDIF($G190,DATE(YEAR(AS190)+1,1,1),\"m\")/(12*'Upgrade Information'!$G190)     )\n             )\n     )","v":1806761.9047619046},354342.53753227345,null,"2033-06-01",{"$f":"\n     IF(OR($F190=\"N/A\",$E190=0),\n          0,\n          IF( YEAR($G190)>YEAR(AW190),\n             0,\n             $D190*(1-     DATEDIF($G190,DATE(YEAR(AW190)+1,1,1),\"m\")/(12*'Upgrade Information'!$G190)     )\n             )\n     )","v":1629047.6190476187},336969.26686165167]
[{"$f":"'Upgrade Information'!B191","v":"b0212"},null,{"$f":"IF(B191=\"\", 'Upgrade Information'!F191,B191)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E191","v":70000},{"$f":"'Upgrade Information'!H191","v":2000},{"$f":"\n     IF(ISERROR(VLOOKUP($C191,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C191,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D191=\"\",\"\",'Upgrade Information'!D191)","v":"2008-02-28"},null,{"$f":"\nIF(F191=\"N/A\",\"N/A\",\n     VLOOKUP($C191,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F191=\"N/A\",$E191=0),\n          0,\n          IF( YEAR($G191)>YEAR(I191),\n             0,\n             $D191*(1-     DATEDIF($G191,DATE(YEAR(I191)+1,1,1),\"m\")/(12*'Upgrade Information'!$G191)     )\n             )\n     )","v":38333.333333333336},5747.4498633039939,null,"2024-06-01",{"$f":"\n     IF(OR($F191=\"N/A\",$E191=0),\n          0,\n          IF( YEAR($G191)>YEAR(M191),\n             0,\n             $D191*(1-     DATEDIF($G191,DATE(YEAR(M191)+1,1,1),\"m\")/(12*'Upgrade Information'!$G191)     )\n             )\n     )","v":36333.333333333328},5551.9307400011767,null,"2025-06-01",{"$f":"\n     IF(OR($F191=\"N/A\",$E191=0),\n          0,\n          IF( YEAR($G191)>YEAR(Q191),\n             0,\n             $D191*(1-     DATEDIF($G191,DATE(YEAR(Q191)+1,1,1),\"m\")/(12*'Upgrade Information'!$G191)     )\n             )\n     )","v":34333.333333333336},5356.4116166983604,null,"2026-06-01",{"$f":"\n     IF(OR($F191=\"N/A\",$E191=0),\n          0,\n          IF( YEAR($G191)>YEAR(U191),\n             0,\n             $D191*(1-     DATEDIF($G191,DATE(YEAR(U191)+1,1,1),\"m\")/(12*'Upgrade Information'!$G191)     )\n             )\n     )","v":32333.333333333336},5160.8924933955423,null,"2027-06-01",{"$f":"\n     IF(OR($F191=\"N/A\",$E191=0),\n          0,\n          IF( YEAR($G191)>YEAR(Y191),\n             0,\n             $D191*(1-     DATEDIF($G191,DATE(YEAR(Y191)+1,1,1),\"m\")/(12*'Upgrade Information'!$G191)     )\n             )\n     )","v":30333.333333333336},4965.373370092726,null,"2028-06-01",{"$f":"\n     IF(OR($F191=\"N/A\",$E191=0),\n          0,\n          IF( YEAR($G191)>YEAR(AC191),\n             0,\n             $D191*(1-     DATEDIF($G191,DATE(YEAR(AC191)+1,1,1),\"m\")/(12*'Upgrade Information'!$G191)     )\n             )\n     )","v":28333.333333333332},4769.8542467899078,null,"2029-06-01",{"$f":"\n     IF(OR($F191=\"N/A\",$E191=0),\n          0,\n          IF( YEAR($G191)>YEAR(AG191),\n             0,\n             $D191*(1-     DATEDIF($G191,DATE(YEAR(AG191)+1,1,1),\"m\")/(12*'Upgrade Information'!$G191)     )\n             )\n     )","v":26333.333333333332},4574.3351234870916,null,"2030-06-01",{"$f":"\n     IF(OR($F191=\"N/A\",$E191=0),\n          0,\n          IF( YEAR($G191)>YEAR(AK191),\n             0,\n             $D191*(1-     DATEDIF($G191,DATE(YEAR(AK191)+1,1,1),\"m\")/(12*'Upgrade Information'!$G191)     )\n             )\n     )","v":24333.333333333332},4378.8160001842743,null,"2031-06-01",{"$f":"\n     IF(OR($F191=\"N/A\",$E191=0),\n          0,\n          IF( YEAR($G191)>YEAR(AO191),\n             0,\n             $D191*(1-     DATEDIF($G191,DATE(YEAR(AO191)+1,1,1),\"m\")/(12*'Upgrade Information'!$G191)     )\n             )\n     )","v":22333.333333333332},4183.2968768814571,null,"2032-06-01",{"$f":"\n     IF(OR($F191=\"N/A\",$E191=0),\n          0,\n          IF( YEAR($G191)>YEAR(AS191),\n             0,\n             $D191*(1-     DATEDIF($G191,DATE(YEAR(AS191)+1,1,1),\"m\")/(12*'Upgrade Information'!$G191)     )\n             )\n     )","v":20333.333333333332},3987.7777535786399,null,"2033-06-01",{"$f":"\n     IF(OR($F191=\"N/A\",$E191=0),\n          0,\n          IF( YEAR($G191)>YEAR(AW191),\n             0,\n             $D191*(1-     DATEDIF($G191,DATE(YEAR(AW191)+1,1,1),\"m\")/(12*'Upgrade Information'!$G191)     )\n             )\n     )","v":18333.333333333332},3792.2586302758227]
[{"$f":"'Upgrade Information'!B192","v":"b0213.1"},null,{"$f":"IF(B192=\"\", 'Upgrade Information'!F192,B192)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E192","v":375000},{"$f":"'Upgrade Information'!H192","v":7978.7234042553191},{"$f":"\n     IF(ISERROR(VLOOKUP($C192,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C192,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D192=\"\",\"\",'Upgrade Information'!D192)","v":"2007-04-13"},null,{"$f":"\nIF(F192=\"N/A\",\"N/A\",\n     VLOOKUP($C192,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F192=\"N/A\",$E192=0),\n          0,\n          IF( YEAR($G192)>YEAR(I192),\n             0,\n             $D192*(1-     DATEDIF($G192,DATE(YEAR(I192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G192)     )\n             )\n     )","v":242021.27659574465},30213.460106382976,null,"2024-01-01",{"$f":"\n     IF(OR($F192=\"N/A\",$E192=0),\n          0,\n          IF( YEAR($G192)>YEAR(M192),\n             0,\n             $D192*(1-     DATEDIF($G192,DATE(YEAR(M192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G192)     )\n             )\n     )","v":234042.55319148937},29480.446808510635,null,"2025-01-01",{"$f":"\n     IF(OR($F192=\"N/A\",$E192=0),\n          0,\n          IF( YEAR($G192)>YEAR(Q192),\n             0,\n             $D192*(1-     DATEDIF($G192,DATE(YEAR(Q192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G192)     )\n             )\n     )","v":226063.82978723405},28747.433510638301,null,"2026-01-01",{"$f":"\n     IF(OR($F192=\"N/A\",$E192=0),\n          0,\n          IF( YEAR($G192)>YEAR(U192),\n             0,\n             $D192*(1-     DATEDIF($G192,DATE(YEAR(U192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G192)     )\n             )\n     )","v":218085.1063829787},28014.420212765952,null,"2027-01-01",{"$f":"\n     IF(OR($F192=\"N/A\",$E192=0),\n          0,\n          IF( YEAR($G192)>YEAR(Y192),\n             0,\n             $D192*(1-     DATEDIF($G192,DATE(YEAR(Y192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G192)     )\n             )\n     )","v":210106.38297872341},27281.406914893618,null,"2028-01-01",{"$f":"\n     IF(OR($F192=\"N/A\",$E192=0),\n          0,\n          IF( YEAR($G192)>YEAR(AC192),\n             0,\n             $D192*(1-     DATEDIF($G192,DATE(YEAR(AC192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G192)     )\n             )\n     )","v":202127.6595744681},26548.393617021276,null,"2029-01-01",{"$f":"\n     IF(OR($F192=\"N/A\",$E192=0),\n          0,\n          IF( YEAR($G192)>YEAR(AG192),\n             0,\n             $D192*(1-     DATEDIF($G192,DATE(YEAR(AG192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G192)     )\n             )\n     )","v":194148.93617021275},25815.380319148935,null,"2030-01-01",{"$f":"\n     IF(OR($F192=\"N/A\",$E192=0),\n          0,\n          IF( YEAR($G192)>YEAR(AK192),\n             0,\n             $D192*(1-     DATEDIF($G192,DATE(YEAR(AK192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G192)     )\n             )\n     )","v":186170.21276595746},25082.367021276594,null,"2031-01-01",{"$f":"\n     IF(OR($F192=\"N/A\",$E192=0),\n          0,\n          IF( YEAR($G192)>YEAR(AO192),\n             0,\n             $D192*(1-     DATEDIF($G192,DATE(YEAR(AO192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G192)     )\n             )\n     )","v":178191.48936170214},24349.353723404256,null,"2032-01-01",{"$f":"\n     IF(OR($F192=\"N/A\",$E192=0),\n          0,\n          IF( YEAR($G192)>YEAR(AS192),\n             0,\n             $D192*(1-     DATEDIF($G192,DATE(YEAR(AS192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G192)     )\n             )\n     )","v":170212.7659574468},23616.340425531911,null,"2033-01-01",{"$f":"\n     IF(OR($F192=\"N/A\",$E192=0),\n          0,\n          IF( YEAR($G192)>YEAR(AW192),\n             0,\n             $D192*(1-     DATEDIF($G192,DATE(YEAR(AW192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G192)     )\n             )\n     )","v":162234.04255319148},22883.327127659573]
[{"$f":"'Upgrade Information'!B193","v":"b0213.3"},null,{"$f":"IF(B193=\"\", 'Upgrade Information'!F193,B193)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E193","v":375000},{"$f":"'Upgrade Information'!H193","v":7978.7234042553191},{"$f":"\n     IF(ISERROR(VLOOKUP($C193,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C193,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D193=\"\",\"\",'Upgrade Information'!D193)","v":"2007-03-29"},null,{"$f":"\nIF(F193=\"N/A\",\"N/A\",\n     VLOOKUP($C193,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F193=\"N/A\",$E193=0),\n          0,\n          IF( YEAR($G193)>YEAR(I193),\n             0,\n             $D193*(1-     DATEDIF($G193,DATE(YEAR(I193)+1,1,1),\"m\")/(12*'Upgrade Information'!$G193)     )\n             )\n     )","v":241356.38297872338},30152.375664893611,null,"2024-01-01",{"$f":"\n     IF(OR($F193=\"N/A\",$E193=0),\n          0,\n          IF( YEAR($G193)>YEAR(M193),\n             0,\n             $D193*(1-     DATEDIF($G193,DATE(YEAR(M193)+1,1,1),\"m\")/(12*'Upgrade Information'!$G193)     )\n             )\n     )","v":233377.6595744681},29419.362367021276,null,"2025-01-01",{"$f":"\n     IF(OR($F193=\"N/A\",$E193=0),\n          0,\n          IF( YEAR($G193)>YEAR(Q193),\n             0,\n             $D193*(1-     DATEDIF($G193,DATE(YEAR(Q193)+1,1,1),\"m\")/(12*'Upgrade Information'!$G193)     )\n             )\n     )","v":225398.93617021278},28686.349069148935,null,"2026-01-01",{"$f":"\n     IF(OR($F193=\"N/A\",$E193=0),\n          0,\n          IF( YEAR($G193)>YEAR(U193),\n             0,\n             $D193*(1-     DATEDIF($G193,DATE(YEAR(U193)+1,1,1),\"m\")/(12*'Upgrade Information'!$G193)     )\n             )\n     )","v":217420.21276595743},27953.335771276594,null,"2027-01-01",{"$f":"\n     IF(OR($F193=\"N/A\",$E193=0),\n          0,\n          IF( YEAR($G193)>YEAR(Y193),\n             0,\n             $D193*(1-     DATEDIF($G193,DATE(YEAR(Y193)+1,1,1),\"m\")/(12*'Upgrade Information'!$G193)     )\n             )\n     )","v":209441.48936170214},27220.322473404252,null,"2028-01-01",{"$f":"\n     IF(OR($F193=\"N/A\",$E193=0),\n          0,\n          IF( YEAR($G193)>YEAR(AC193),\n             0,\n             $D193*(1-     DATEDIF($G193,DATE(YEAR(AC193)+1,1,1),\"m\")/(12*'Upgrade Information'!$G193)     )\n             )\n     )","v":201462.76595744683},26487.309175531918,null,"2029-01-01",{"$f":"\n     IF(OR($F193=\"N/A\",$E193=0),\n          0,\n          IF( YEAR($G193)>YEAR(AG193),\n             0,\n             $D193*(1-     DATEDIF($G193,DATE(YEAR(AG193)+1,1,1),\"m\")/(12*'Upgrade Information'!$G193)     )\n             )\n     )","v":193484.04255319148},25754.29587765957,null,"2030-01-01",{"$f":"\n     IF(OR($F193=\"N/A\",$E193=0),\n          0,\n          IF( YEAR($G193)>YEAR(AK193),\n             0,\n             $D193*(1-     DATEDIF($G193,DATE(YEAR(AK193)+1,1,1),\"m\")/(12*'Upgrade Information'!$G193)     )\n             )\n     )","v":185505.31914893616},25021.282579787236,null,"2031-01-01",{"$f":"\n     IF(OR($F193=\"N/A\",$E193=0),\n          0,\n          IF( YEAR($G193)>YEAR(AO193),\n             0,\n             $D193*(1-     DATEDIF($G193,DATE(YEAR(AO193)+1,1,1),\"m\")/(12*'Upgrade Information'!$G193)     )\n             )\n     )","v":177526.59574468088},24288.269281914894,null,"2032-01-01",{"$f":"\n     IF(OR($F193=\"N/A\",$E193=0),\n          0,\n          IF( YEAR($G193)>YEAR(AS193),\n             0,\n             $D193*(1-     DATEDIF($G193,DATE(YEAR(AS193)+1,1,1),\"m\")/(12*'Upgrade Information'!$G193)     )\n             )\n     )","v":169547.87234042553},23555.255984042553,null,"2033-01-01",{"$f":"\n     IF(OR($F193=\"N/A\",$E193=0),\n          0,\n          IF( YEAR($G193)>YEAR(AW193),\n             0,\n             $D193*(1-     DATEDIF($G193,DATE(YEAR(AW193)+1,1,1),\"m\")/(12*'Upgrade Information'!$G193)     )\n             )\n     )","v":161569.14893617021},22822.242686170212]
[{"$f":"'Upgrade Information'!B194","v":"b0214"},null,{"$f":"IF(B194=\"\", 'Upgrade Information'!F194,B194)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E194","v":2650000},{"$f":"'Upgrade Information'!H194","v":75714.28571428571},{"$f":"\n     IF(ISERROR(VLOOKUP($C194,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C194,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D194=\"\",\"\",'Upgrade Information'!D194)","v":"2009-02-28"},null,{"$f":"\nIF(F194=\"N/A\",\"N/A\",\n     VLOOKUP($C194,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F194=\"N/A\",$E194=0),\n          0,\n          IF( YEAR($G194)>YEAR(I194),\n             0,\n             $D194*(1-     DATEDIF($G194,DATE(YEAR(I194)+1,1,1),\"m\")/(12*'Upgrade Information'!$G194)     )\n             )\n     )","v":1526904.7619047617},224983.82592154352,null,"2024-06-01",{"$f":"\n     IF(OR($F194=\"N/A\",$E194=0),\n          0,\n          IF( YEAR($G194)>YEAR(M194),\n             0,\n             $D194*(1-     DATEDIF($G194,DATE(YEAR(M194)+1,1,1),\"m\")/(12*'Upgrade Information'!$G194)     )\n             )\n     )","v":1451190.4761904764},217582.03053936549,null,"2025-06-01",{"$f":"\n     IF(OR($F194=\"N/A\",$E194=0),\n          0,\n          IF( YEAR($G194)>YEAR(Q194),\n             0,\n             $D194*(1-     DATEDIF($G194,DATE(YEAR(Q194)+1,1,1),\"m\")/(12*'Upgrade Information'!$G194)     )\n             )\n     )","v":1375476.1904761903},210180.23515718739,null,"2026-06-01",{"$f":"\n     IF(OR($F194=\"N/A\",$E194=0),\n          0,\n          IF( YEAR($G194)>YEAR(U194),\n             0,\n             $D194*(1-     DATEDIF($G194,DATE(YEAR(U194)+1,1,1),\"m\")/(12*'Upgrade Information'!$G194)     )\n             )\n     )","v":1299761.9047619049},202778.43977500935,null,"2027-06-01",{"$f":"\n     IF(OR($F194=\"N/A\",$E194=0),\n          0,\n          IF( YEAR($G194)>YEAR(Y194),\n             0,\n             $D194*(1-     DATEDIF($G194,DATE(YEAR(Y194)+1,1,1),\"m\")/(12*'Upgrade Information'!$G194)     )\n             )\n     )","v":1224047.6190476192},195376.64439283125,null,"2028-06-01",{"$f":"\n     IF(OR($F194=\"N/A\",$E194=0),\n          0,\n          IF( YEAR($G194)>YEAR(AC194),\n             0,\n             $D194*(1-     DATEDIF($G194,DATE(YEAR(AC194)+1,1,1),\"m\")/(12*'Upgrade Information'!$G194)     )\n             )\n     )","v":1148333.3333333335},187974.84901065321,null,"2029-06-01",{"$f":"\n     IF(OR($F194=\"N/A\",$E194=0),\n          0,\n          IF( YEAR($G194)>YEAR(AG194),\n             0,\n             $D194*(1-     DATEDIF($G194,DATE(YEAR(AG194)+1,1,1),\"m\")/(12*'Upgrade Information'!$G194)     )\n             )\n     )","v":1072619.0476190476},180573.05362847511,null,"2030-06-01",{"$f":"\n     IF(OR($F194=\"N/A\",$E194=0),\n          0,\n          IF( YEAR($G194)>YEAR(AK194),\n             0,\n             $D194*(1-     DATEDIF($G194,DATE(YEAR(AK194)+1,1,1),\"m\")/(12*'Upgrade Information'!$G194)     )\n             )\n     )","v":996904.76190476189},173171.25824629702,null,"2031-06-01",{"$f":"\n     IF(OR($F194=\"N/A\",$E194=0),\n          0,\n          IF( YEAR($G194)>YEAR(AO194),\n             0,\n             $D194*(1-     DATEDIF($G194,DATE(YEAR(AO194)+1,1,1),\"m\")/(12*'Upgrade Information'!$G194)     )\n             )\n     )","v":921190.4761904761},165769.46286411895,null,"2032-06-01",{"$f":"\n     IF(OR($F194=\"N/A\",$E194=0),\n          0,\n          IF( YEAR($G194)>YEAR(AS194),\n             0,\n             $D194*(1-     DATEDIF($G194,DATE(YEAR(AS194)+1,1,1),\"m\")/(12*'Upgrade Information'!$G194)     )\n             )\n     )","v":845476.19047619042},158367.66748194088,null,"2033-06-01",{"$f":"\n     IF(OR($F194=\"N/A\",$E194=0),\n          0,\n          IF( YEAR($G194)>YEAR(AW194),\n             0,\n             $D194*(1-     DATEDIF($G194,DATE(YEAR(AW194)+1,1,1),\"m\")/(12*'Upgrade Information'!$G194)     )\n             )\n     )","v":769761.90476190462},150965.87209976278]
[{"$f":"'Upgrade Information'!B195","v":"b0215"},null,{"$f":"IF(B195=\"\", 'Upgrade Information'!F195,B195)","v":"ME"},{"$f":"1000000*'Upgrade Information'!E195","v":10000000},{"$f":"'Upgrade Information'!H195","v":220463.57282921355},{"$f":"\n     IF(ISERROR(VLOOKUP($C195,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C195,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D195=\"\",\"\",'Upgrade Information'!D195)","v":"2008-06-01"},null,{"$f":"\nIF(F195=\"N/A\",\"N/A\",\n     VLOOKUP($C195,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F195=\"N/A\",$E195=0),\n          0,\n          IF( YEAR($G195)>YEAR(I195),\n             0,\n             $D195*(1-     DATEDIF($G195,DATE(YEAR(I195)+1,1,1),\"m\")/(12*'Upgrade Information'!$G195)     )\n             )\n     )","v":6564442.6567447558},1106231.332082958,null,"2024-01-01",{"$f":"\n     IF(OR($F195=\"N/A\",$E195=0),\n          0,\n          IF( YEAR($G195)>YEAR(M195),\n             0,\n             $D195*(1-     DATEDIF($G195,DATE(YEAR(M195)+1,1,1),\"m\")/(12*'Upgrade Information'!$G195)     )\n             )\n     )","v":6343979.0839155419},1076483.2582382783,null,"2025-01-01",{"$f":"\n     IF(OR($F195=\"N/A\",$E195=0),\n          0,\n          IF( YEAR($G195)>YEAR(Q195),\n             0,\n             $D195*(1-     DATEDIF($G195,DATE(YEAR(Q195)+1,1,1),\"m\")/(12*'Upgrade Information'!$G195)     )\n             )\n     )","v":6123515.511086328},1046735.1843935988,null,"2026-01-01",{"$f":"\n     IF(OR($F195=\"N/A\",$E195=0),\n          0,\n          IF( YEAR($G195)>YEAR(U195),\n             0,\n             $D195*(1-     DATEDIF($G195,DATE(YEAR(U195)+1,1,1),\"m\")/(12*'Upgrade Information'!$G195)     )\n             )\n     )","v":5903051.938257114},1016987.1105489193,null,"2027-01-01",{"$f":"\n     IF(OR($F195=\"N/A\",$E195=0),\n          0,\n          IF( YEAR($G195)>YEAR(Y195),\n             0,\n             $D195*(1-     DATEDIF($G195,DATE(YEAR(Y195)+1,1,1),\"m\")/(12*'Upgrade Information'!$G195)     )\n             )\n     )","v":5682588.365427901},987239.03670423978,null,"2028-01-01",{"$f":"\n     IF(OR($F195=\"N/A\",$E195=0),\n          0,\n          IF( YEAR($G195)>YEAR(AC195),\n             0,\n             $D195*(1-     DATEDIF($G195,DATE(YEAR(AC195)+1,1,1),\"m\")/(12*'Upgrade Information'!$G195)     )\n             )\n     )","v":5462124.792598688},957490.96285956039,null,"2029-01-01",{"$f":"\n     IF(OR($F195=\"N/A\",$E195=0),\n          0,\n          IF( YEAR($G195)>YEAR(AG195),\n             0,\n             $D195*(1-     DATEDIF($G195,DATE(YEAR(AG195)+1,1,1),\"m\")/(12*'Upgrade Information'!$G195)     )\n             )\n     )","v":5241661.2197694732},927742.88901488064,null,"2030-01-01",{"$f":"\n     IF(OR($F195=\"N/A\",$E195=0),\n          0,\n          IF( YEAR($G195)>YEAR(AK195),\n             0,\n             $D195*(1-     DATEDIF($G195,DATE(YEAR(AK195)+1,1,1),\"m\")/(12*'Upgrade Information'!$G195)     )\n             )\n     )","v":5021197.6469402611},897994.81517020136,null,"2031-01-01",{"$f":"\n     IF(OR($F195=\"N/A\",$E195=0),\n          0,\n          IF( YEAR($G195)>YEAR(AO195),\n             0,\n             $D195*(1-     DATEDIF($G195,DATE(YEAR(AO195)+1,1,1),\"m\")/(12*'Upgrade Information'!$G195)     )\n             )\n     )","v":4800734.0741110472},868246.74132552184,null,"2032-01-01",{"$f":"\n     IF(OR($F195=\"N/A\",$E195=0),\n          0,\n          IF( YEAR($G195)>YEAR(AS195),\n             0,\n             $D195*(1-     DATEDIF($G195,DATE(YEAR(AS195)+1,1,1),\"m\")/(12*'Upgrade Information'!$G195)     )\n             )\n     )","v":4580270.5012818333},838498.66748084221,null,"2033-01-01",{"$f":"\n     IF(OR($F195=\"N/A\",$E195=0),\n          0,\n          IF( YEAR($G195)>YEAR(AW195),\n             0,\n             $D195*(1-     DATEDIF($G195,DATE(YEAR(AW195)+1,1,1),\"m\")/(12*'Upgrade Information'!$G195)     )\n             )\n     )","v":4359806.9284526194},808750.5936361627]
[{"$f":"'Upgrade Information'!B196","v":"b0216"},"TrAILCo",{"$f":"IF(B196=\"\", 'Upgrade Information'!F196,B196)","v":"TrAILCo"},{"$f":"1000000*'Upgrade Information'!E196","v":50000000},{"$f":"'Upgrade Information'!H196","v":962568.34033986425},{"$f":"\n     IF(ISERROR(VLOOKUP($C196,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C196,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.103003},{"$f":"IF('Upgrade Information'!D196=\"\",\"\",'Upgrade Information'!D196)","v":"2007-12-05"},null,{"$f":"\nIF(F196=\"N/A\",\"N/A\",\n     VLOOKUP($C196,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F196=\"N/A\",$E196=0),\n          0,\n          IF( YEAR($G196)>YEAR(I196),\n             0,\n             $D196*(1-     DATEDIF($G196,DATE(YEAR(I196)+1,1,1),\"m\")/(12*'Upgrade Information'!$G196)     )\n             )\n     )","v":34598906.554562166},4526359.5121794315,null,"2024-06-01",{"$f":"\n     IF(OR($F196=\"N/A\",$E196=0),\n          0,\n          IF( YEAR($G196)>YEAR(M196),\n             0,\n             $D196*(1-     DATEDIF($G196,DATE(YEAR(M196)+1,1,1),\"m\")/(12*'Upgrade Information'!$G196)     )\n             )\n     )","v":33636338.214222312},4427212.0854194053,null,"2025-06-01",{"$f":"\n     IF(OR($F196=\"N/A\",$E196=0),\n          0,\n          IF( YEAR($G196)>YEAR(Q196),\n             0,\n             $D196*(1-     DATEDIF($G196,DATE(YEAR(Q196)+1,1,1),\"m\")/(12*'Upgrade Information'!$G196)     )\n             )\n     )","v":32673769.873882446},4328064.6586593781,null,"2026-06-01",{"$f":"\n     IF(OR($F196=\"N/A\",$E196=0),\n          0,\n          IF( YEAR($G196)>YEAR(U196),\n             0,\n             $D196*(1-     DATEDIF($G196,DATE(YEAR(U196)+1,1,1),\"m\")/(12*'Upgrade Information'!$G196)     )\n             )\n     )","v":31711201.533542581},4228917.2318993509,null,"2027-06-01",{"$f":"\n     IF(OR($F196=\"N/A\",$E196=0),\n          0,\n          IF( YEAR($G196)>YEAR(Y196),\n             0,\n             $D196*(1-     DATEDIF($G196,DATE(YEAR(Y196)+1,1,1),\"m\")/(12*'Upgrade Information'!$G196)     )\n             )\n     )","v":30748633.193202719},4129769.8051393237,null,"2028-06-01",{"$f":"\n     IF(OR($F196=\"N/A\",$E196=0),\n          0,\n          IF( YEAR($G196)>YEAR(AC196),\n             0,\n             $D196*(1-     DATEDIF($G196,DATE(YEAR(AC196)+1,1,1),\"m\")/(12*'Upgrade Information'!$G196)     )\n             )\n     )","v":29786064.852862854},4030622.3783792965,null,"2029-06-01",{"$f":"\n     IF(OR($F196=\"N/A\",$E196=0),\n          0,\n          IF( YEAR($G196)>YEAR(AG196),\n             0,\n             $D196*(1-     DATEDIF($G196,DATE(YEAR(AG196)+1,1,1),\"m\")/(12*'Upgrade Information'!$G196)     )\n             )\n     )","v":28823496.512522988},3931474.9516192693,null,"2030-06-01",{"$f":"\n     IF(OR($F196=\"N/A\",$E196=0),\n          0,\n          IF( YEAR($G196)>YEAR(AK196),\n             0,\n             $D196*(1-     DATEDIF($G196,DATE(YEAR(AK196)+1,1,1),\"m\")/(12*'Upgrade Information'!$G196)     )\n             )\n     )","v":27860928.172183126},3832327.5248592426,null,"2031-06-01",{"$f":"\n     IF(OR($F196=\"N/A\",$E196=0),\n          0,\n          IF( YEAR($G196)>YEAR(AO196),\n             0,\n             $D196*(1-     DATEDIF($G196,DATE(YEAR(AO196)+1,1,1),\"m\")/(12*'Upgrade Information'!$G196)     )\n             )\n     )","v":26898359.831843261},3733180.0980992154,null,"2032-06-01",{"$f":"\n     IF(OR($F196=\"N/A\",$E196=0),\n          0,\n          IF( YEAR($G196)>YEAR(AS196),\n             0,\n             $D196*(1-     DATEDIF($G196,DATE(YEAR(AS196)+1,1,1),\"m\")/(12*'Upgrade Information'!$G196)     )\n             )\n     )","v":25935791.491503395},3634032.6713391882,null,"2033-06-01",{"$f":"\n     IF(OR($F196=\"N/A\",$E196=0),\n          0,\n          IF( YEAR($G196)>YEAR(AW196),\n             0,\n             $D196*(1-     DATEDIF($G196,DATE(YEAR(AW196)+1,1,1),\"m\")/(12*'Upgrade Information'!$G196)     )\n             )\n     )","v":24973223.151163533},3534885.2445791615]
[{"$f":"'Upgrade Information'!B197","v":"b0217"},null,{"$f":"IF(B197=\"\", 'Upgrade Information'!F197,B197)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E197","v":1700000},{"$f":"'Upgrade Information'!H197","v":37037.037037037036},{"$f":"\n     IF(ISERROR(VLOOKUP($C197,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C197,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D197=\"\",\"\",'Upgrade Information'!D197)","v":"2006-06-03"},null,{"$f":"\nIF(F197=\"N/A\",\"N/A\",\n     VLOOKUP($C197,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F197=\"N/A\",$E197=0),\n          0,\n          IF( YEAR($G197)>YEAR(I197),\n             0,\n             $D197*(1-     DATEDIF($G197,DATE(YEAR(I197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G197)     )\n             )\n     )","v":1051851.8518518519},148017.51630623179,null,{"$f":"\nIF($F197=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(I197)+1,MONTH(I197),DAY(I197))\n)","v":"2024-01-01"},{"$f":"\n     IF(OR($F197=\"N/A\",$E197=0),\n          0,\n          IF( YEAR($G197)>YEAR(M197),\n             0,\n             $D197*(1-     DATEDIF($G197,DATE(YEAR(M197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G197)     )\n             )\n     )","v":1014814.8148148148},144109.75295168266,null,{"$f":"\nIF($F197=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(M197)+1,MONTH(M197),DAY(M197))\n)","v":"2025-01-01"},{"$f":"\n     IF(OR($F197=\"N/A\",$E197=0),\n          0,\n          IF( YEAR($G197)>YEAR(Q197),\n             0,\n             $D197*(1-     DATEDIF($G197,DATE(YEAR(Q197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G197)     )\n             )\n     )","v":977777.77777777775},140201.98959713356,null,{"$f":"\nIF($F197=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Q197)+1,MONTH(Q197),DAY(Q197))\n)","v":"2026-01-01"},{"$f":"\n     IF(OR($F197=\"N/A\",$E197=0),\n          0,\n          IF( YEAR($G197)>YEAR(U197),\n             0,\n             $D197*(1-     DATEDIF($G197,DATE(YEAR(U197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G197)     )\n             )\n     )","v":940740.74074074056},136294.22624258444,null,{"$f":"\nIF($F197=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(U197)+1,MONTH(U197),DAY(U197))\n)","v":"2027-01-01"},{"$f":"\n     IF(OR($F197=\"N/A\",$E197=0),\n          0,\n          IF( YEAR($G197)>YEAR(Y197),\n             0,\n             $D197*(1-     DATEDIF($G197,DATE(YEAR(Y197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G197)     )\n             )\n     )","v":903703.70370370371},132386.46288803534,null,"2028-01-01",{"$f":"\n     IF(OR($F197=\"N/A\",$E197=0),\n          0,\n          IF( YEAR($G197)>YEAR(AC197),\n             0,\n             $D197*(1-     DATEDIF($G197,DATE(YEAR(AC197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G197)     )\n             )\n     )","v":866666.66666666663},128478.69953348623,null,{"$f":"\nIF(AC197=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AC197)+1,MONTH(AC197),DAY(AC197))\n)","v":"2029-01-01"},{"$f":"\n     IF(OR($F197=\"N/A\",$E197=0),\n          0,\n          IF( YEAR($G197)>YEAR(AG197),\n             0,\n             $D197*(1-     DATEDIF($G197,DATE(YEAR(AG197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G197)     )\n             )\n     )","v":829629.62962962966},124570.93617893713,null,{"$f":"\nIF(AG197=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AG197)+1,MONTH(AG197),DAY(AG197))\n)","v":"2030-01-01"},{"$f":"\n     IF(OR($F197=\"N/A\",$E197=0),\n          0,\n          IF( YEAR($G197)>YEAR(AK197),\n             0,\n             $D197*(1-     DATEDIF($G197,DATE(YEAR(AK197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G197)     )\n             )\n     )","v":792592.59259259247},120663.17282438801,null,{"$f":"\nIF(AK197=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AK197)+1,MONTH(AK197),DAY(AK197))\n)","v":"2031-01-01"},{"$f":"\n     IF(OR($F197=\"N/A\",$E197=0),\n          0,\n          IF( YEAR($G197)>YEAR(AO197),\n             0,\n             $D197*(1-     DATEDIF($G197,DATE(YEAR(AO197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G197)     )\n             )\n     )","v":755555.5555555555},116755.40946983889,null,{"$f":"\nIF(AO197=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AO197)+1,MONTH(AO197),DAY(AO197))\n)","v":"2032-01-01"},{"$f":"\n     IF(OR($F197=\"N/A\",$E197=0),\n          0,\n          IF( YEAR($G197)>YEAR(AS197),\n             0,\n             $D197*(1-     DATEDIF($G197,DATE(YEAR(AS197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G197)     )\n             )\n     )","v":718518.51851851831},112847.64611528977,null,{"$f":"\nIF(AS197=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AS197)+1,MONTH(AS197),DAY(AS197))\n)","v":"2033-01-01"},{"$f":"\n     IF(OR($F197=\"N/A\",$E197=0),\n          0,\n          IF( YEAR($G197)>YEAR(AW197),\n             0,\n             $D197*(1-     DATEDIF($G197,DATE(YEAR(AW197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G197)     )\n             )\n     )","v":681481.48148148134},108939.88276074067]
[{"$f":"'Upgrade Information'!B198","v":"b0218"},"TrAILCo",{"$f":"IF(B198=\"\", 'Upgrade Information'!F198,B198)","v":"TrAILCo"},{"$f":"1000000*'Upgrade Information'!E198","v":14500000},{"$f":"'Upgrade Information'!H198","v":279144.81869856064},{"$f":"\n     IF(ISERROR(VLOOKUP($C198,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C198,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.103003},{"$f":"IF('Upgrade Information'!D198=\"\",\"\",'Upgrade Information'!D198)","v":"2007-12-20"},null,{"$f":"\nIF(F198=\"N/A\",\"N/A\",\n     VLOOKUP($C198,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F198=\"N/A\",$E198=0),\n          0,\n          IF( YEAR($G198)>YEAR(I198),\n             0,\n             $D198*(1-     DATEDIF($G198,DATE(YEAR(I198)+1,1,1),\"m\")/(12*'Upgrade Information'!$G198)     )\n             )\n     )","v":10033682.900823029},1312644.2585320352,null,"2024-06-01",{"$f":"\n     IF(OR($F198=\"N/A\",$E198=0),\n          0,\n          IF( YEAR($G198)>YEAR(M198),\n             0,\n             $D198*(1-     DATEDIF($G198,DATE(YEAR(M198)+1,1,1),\"m\")/(12*'Upgrade Information'!$G198)     )\n             )\n     )","v":9754538.0821244698},1283891.5047716275,null,"2025-06-01",{"$f":"\n     IF(OR($F198=\"N/A\",$E198=0),\n          0,\n          IF( YEAR($G198)>YEAR(Q198),\n             0,\n             $D198*(1-     DATEDIF($G198,DATE(YEAR(Q198)+1,1,1),\"m\")/(12*'Upgrade Information'!$G198)     )\n             )\n     )","v":9475393.263425909},1255138.7510112196,null,"2026-06-01",{"$f":"\n     IF(OR($F198=\"N/A\",$E198=0),\n          0,\n          IF( YEAR($G198)>YEAR(U198),\n             0,\n             $D198*(1-     DATEDIF($G198,DATE(YEAR(U198)+1,1,1),\"m\")/(12*'Upgrade Information'!$G198)     )\n             )\n     )","v":9196248.4447273482},1226385.9972508117,null,"2027-06-01",{"$f":"\n     IF(OR($F198=\"N/A\",$E198=0),\n          0,\n          IF( YEAR($G198)>YEAR(Y198),\n             0,\n             $D198*(1-     DATEDIF($G198,DATE(YEAR(Y198)+1,1,1),\"m\")/(12*'Upgrade Information'!$G198)     )\n             )\n     )","v":8917103.6260287873},1197633.2434904038,null,{"$f":"\nIF($F198=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Y198)+1,MONTH(Y198),DAY(Y198))\n)","v":"2028-06-01"},{"$f":"\n     IF(OR($F198=\"N/A\",$E198=0),\n          0,\n          IF( YEAR($G198)>YEAR(AC198),\n             0,\n             $D198*(1-     DATEDIF($G198,DATE(YEAR(AC198)+1,1,1),\"m\")/(12*'Upgrade Information'!$G198)     )\n             )\n     )","v":8637958.8073302284},1168880.4897299961,null,"2029-06-01",{"$f":"\n     IF(OR($F198=\"N/A\",$E198=0),\n          0,\n          IF( YEAR($G198)>YEAR(AG198),\n             0,\n             $D198*(1-     DATEDIF($G198,DATE(YEAR(AG198)+1,1,1),\"m\")/(12*'Upgrade Information'!$G198)     )\n             )\n     )","v":8358813.9886316666},1140127.7359695882,null,"2030-06-01",{"$f":"\n     IF(OR($F198=\"N/A\",$E198=0),\n          0,\n          IF( YEAR($G198)>YEAR(AK198),\n             0,\n             $D198*(1-     DATEDIF($G198,DATE(YEAR(AK198)+1,1,1),\"m\")/(12*'Upgrade Information'!$G198)     )\n             )\n     )","v":8079669.1699331058},1111374.9822091802,null,"2031-06-01",{"$f":"\n     IF(OR($F198=\"N/A\",$E198=0),\n          0,\n          IF( YEAR($G198)>YEAR(AO198),\n             0,\n             $D198*(1-     DATEDIF($G198,DATE(YEAR(AO198)+1,1,1),\"m\")/(12*'Upgrade Information'!$G198)     )\n             )\n     )","v":7800524.3512345459},1082622.2284487726,null,"2032-06-01",{"$f":"\n     IF(OR($F198=\"N/A\",$E198=0),\n          0,\n          IF( YEAR($G198)>YEAR(AS198),\n             0,\n             $D198*(1-     DATEDIF($G198,DATE(YEAR(AS198)+1,1,1),\"m\")/(12*'Upgrade Information'!$G198)     )\n             )\n     )","v":7521379.5325359851},1053869.4746883647,null,"2033-06-01",{"$f":"\n     IF(OR($F198=\"N/A\",$E198=0),\n          0,\n          IF( YEAR($G198)>YEAR(AW198),\n             0,\n             $D198*(1-     DATEDIF($G198,DATE(YEAR(AW198)+1,1,1),\"m\")/(12*'Upgrade Information'!$G198)     )\n             )\n     )","v":7242234.7138374243},1025116.7209279567]
[{"$f":"'Upgrade Information'!B199","v":"b0219"},null,{"$f":"IF(B199=\"\", 'Upgrade Information'!F199,B199)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E199","v":90997000},{"$f":"'Upgrade Information'!H199","v":2599914.2857142859},{"$f":"\n     IF(ISERROR(VLOOKUP($C199,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C199,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D199=\"\",\"\",'Upgrade Information'!D199)","v":"2007-07-01"},null,{"$f":"\nIF(F199=\"N/A\",\"N/A\",\n     VLOOKUP($C199,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F199=\"N/A\",$E199=0),\n          0,\n          IF( YEAR($G199)>YEAR(I199),\n             0,\n             $D199*(1-     DATEDIF($G199,DATE(YEAR(I199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G199)     )\n             )\n     )","v":48098414.285714284},{"$f":"IF(J199=0,0,IF(YEAR($G199)<YEAR(I199),$E199+J199*$F199,($E199+J199*$F199)*(J199/$D199)))","v":8866916.2411439233},null,"2024-06-01",{"$f":"\n     IF(OR($F199=\"N/A\",$E199=0),\n          0,\n          IF( YEAR($G199)>YEAR(M199),\n             0,\n             $D199*(1-     DATEDIF($G199,DATE(YEAR(M199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G199)     )\n             )\n     )","v":45498500},{"$f":"IF(N199=0,0,IF(YEAR($G199)<YEAR(M199),$E199+N199*$F199,($E199+N199*$F199)*(N199/$D199)))","v":8528159.3786882665},null,"2025-06-01",{"$f":"\n     IF(OR($F199=\"N/A\",$E199=0),\n          0,\n          IF( YEAR($G199)>YEAR(Q199),\n             0,\n             $D199*(1-     DATEDIF($G199,DATE(YEAR(Q199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G199)     )\n             )\n     )","v":42898585.714285716},{"$f":"IF(R199=0,0,IF(YEAR($G199)<YEAR(Q199),$E199+R199*$F199,($E199+R199*$F199)*(R199/$D199)))","v":8189402.5162326116},null,"2026-06-01",{"$f":"\n     IF(OR($F199=\"N/A\",$E199=0),\n          0,\n          IF( YEAR($G199)>YEAR(U199),\n             0,\n             $D199*(1-     DATEDIF($G199,DATE(YEAR(U199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G199)     )\n             )\n     )","v":40298671.428571425},{"$f":"IF(V199=0,0,IF(YEAR($G199)<YEAR(U199),$E199+V199*$F199,($E199+V199*$F199)*(V199/$D199)))","v":7850645.6537769549},null,"2027-06-01",{"$f":"\n     IF(OR($F199=\"N/A\",$E199=0),\n          0,\n          IF( YEAR($G199)>YEAR(Y199),\n             0,\n             $D199*(1-     DATEDIF($G199,DATE(YEAR(Y199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G199)     )\n             )\n     )","v":37698757.142857142},{"$f":"IF(Z199=0,0,IF(YEAR($G199)<YEAR(Y199),$E199+Z199*$F199,($E199+Z199*$F199)*(Z199/$D199)))","v":7511888.7913212981},null,"2028-06-01",{"$f":"\n     IF(OR($F199=\"N/A\",$E199=0),\n          0,\n          IF( YEAR($G199)>YEAR(AC199),\n             0,\n             $D199*(1-     DATEDIF($G199,DATE(YEAR(AC199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G199)     )\n             )\n     )","v":35098842.857142851},{"$f":"IF(AD199=0,0,IF(YEAR($G199)<YEAR(AC199),$E199+AD199*$F199,($E199+AD199*$F199)*(AD199/$D199)))","v":7173131.9288656414},null,"2029-06-01",{"$f":"\n     IF(OR($F199=\"N/A\",$E199=0),\n          0,\n          IF( YEAR($G199)>YEAR(AG199),\n             0,\n             $D199*(1-     DATEDIF($G199,DATE(YEAR(AG199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G199)     )\n             )\n     )","v":32498928.571428567},{"$f":"IF(AH199=0,0,IF(YEAR($G199)<YEAR(AG199),$E199+AH199*$F199,($E199+AH199*$F199)*(AH199/$D199)))","v":6834375.0664099865},null,"2030-06-01",{"$f":"\n     IF(OR($F199=\"N/A\",$E199=0),\n          0,\n          IF( YEAR($G199)>YEAR(AK199),\n             0,\n             $D199*(1-     DATEDIF($G199,DATE(YEAR(AK199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G199)     )\n             )\n     )","v":29899014.285714291},{"$f":"IF(AL199=0,0,IF(YEAR($G199)<YEAR(AK199),$E199+AL199*$F199,($E199+AL199*$F199)*(AL199/$D199)))","v":6495618.2039543316},null,"2031-06-01",{"$f":"\n     IF(OR($F199=\"N/A\",$E199=0),\n          0,\n          IF( YEAR($G199)>YEAR(AO199),\n             0,\n             $D199*(1-     DATEDIF($G199,DATE(YEAR(AO199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G199)     )\n             )\n     )","v":27299100.000000004},{"$f":"IF(AP199=0,0,IF(YEAR($G199)<YEAR(AO199),$E199+AP199*$F199,($E199+AP199*$F199)*(AP199/$D199)))","v":6156861.3414986748},null,"2032-06-01",{"$f":"\n     IF(OR($F199=\"N/A\",$E199=0),\n          0,\n          IF( YEAR($G199)>YEAR(AS199),\n             0,\n             $D199*(1-     DATEDIF($G199,DATE(YEAR(AS199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G199)     )\n             )\n     )","v":24699185.714285716},{"$f":"IF(AT199=0,0,IF(YEAR($G199)<YEAR(AS199),$E199+AT199*$F199,($E199+AT199*$F199)*(AT199/$D199)))","v":5818104.4790430181},null,"2033-06-01",{"$f":"\n     IF(OR($F199=\"N/A\",$E199=0),\n          0,\n          IF( YEAR($G199)>YEAR(AW199),\n             0,\n             $D199*(1-     DATEDIF($G199,DATE(YEAR(AW199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G199)     )\n             )\n     )","v":22099271.428571429},{"$f":"IF(AX199=0,0,IF(YEAR($G199)<YEAR(AW199),$E199+AX199*$F199,($E199+AX199*$F199)*(AX199/$D199)))","v":5479347.6165873623}]
[{"$f":"'Upgrade Information'!B200","v":"b0220"},null,{"$f":"IF(B200=\"\", 'Upgrade Information'!F200,B200)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E200","v":360000},{"$f":"'Upgrade Information'!H200","v":6930.4920504470219},{"$f":"\n     IF(ISERROR(VLOOKUP($C200,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C200,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D200=\"\",\"\",'Upgrade Information'!D200)","v":"2006-04-18"},null,{"$f":"\nIF(F200=\"N/A\",\"N/A\",\n     VLOOKUP($C200,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F200=\"N/A\",$E200=0),\n          0,\n          IF( YEAR($G200)>YEAR(I200),\n             0,\n             $D200*(1-     DATEDIF($G200,DATE(YEAR(I200)+1,1,1),\"m\")/(12*'Upgrade Information'!$G200)     )\n             )\n     )","v":237561.30710876928},38124.682706080166,null,"2024-01-01",{"$f":"\n     IF(OR($F200=\"N/A\",$E200=0),\n          0,\n          IF( YEAR($G200)>YEAR(M200),\n             0,\n             $D200*(1-     DATEDIF($G200,DATE(YEAR(M200)+1,1,1),\"m\")/(12*'Upgrade Information'!$G200)     )\n             )\n     )","v":230630.81505832227},37214.639345104675,null,"2025-01-01",{"$f":"\n     IF(OR($F200=\"N/A\",$E200=0),\n          0,\n          IF( YEAR($G200)>YEAR(Q200),\n             0,\n             $D200*(1-     DATEDIF($G200,DATE(YEAR(Q200)+1,1,1),\"m\")/(12*'Upgrade Information'!$G200)     )\n             )\n     )","v":223700.32300787524},36304.595984129191,null,"2026-01-01",{"$f":"\n     IF(OR($F200=\"N/A\",$E200=0),\n          0,\n          IF( YEAR($G200)>YEAR(U200),\n             0,\n             $D200*(1-     DATEDIF($G200,DATE(YEAR(U200)+1,1,1),\"m\")/(12*'Upgrade Information'!$G200)     )\n             )\n     )","v":216769.83095742823},35394.552623153708,null,"2027-01-01",{"$f":"\n     IF(OR($F200=\"N/A\",$E200=0),\n          0,\n          IF( YEAR($G200)>YEAR(Y200),\n             0,\n             $D200*(1-     DATEDIF($G200,DATE(YEAR(Y200)+1,1,1),\"m\")/(12*'Upgrade Information'!$G200)     )\n             )\n     )","v":209839.3389069812},34484.509262178217,null,"2028-01-01",{"$f":"\n     IF(OR($F200=\"N/A\",$E200=0),\n          0,\n          IF( YEAR($G200)>YEAR(AC200),\n             0,\n             $D200*(1-     DATEDIF($G200,DATE(YEAR(AC200)+1,1,1),\"m\")/(12*'Upgrade Information'!$G200)     )\n             )\n     )","v":202908.84685653416},33574.465901202726,null,"2029-01-01",{"$f":"\n     IF(OR($F200=\"N/A\",$E200=0),\n          0,\n          IF( YEAR($G200)>YEAR(AG200),\n             0,\n             $D200*(1-     DATEDIF($G200,DATE(YEAR(AG200)+1,1,1),\"m\")/(12*'Upgrade Information'!$G200)     )\n             )\n     )","v":195978.35480608715},32664.422540227239,null,"2030-01-01",{"$f":"\n     IF(OR($F200=\"N/A\",$E200=0),\n          0,\n          IF( YEAR($G200)>YEAR(AK200),\n             0,\n             $D200*(1-     DATEDIF($G200,DATE(YEAR(AK200)+1,1,1),\"m\")/(12*'Upgrade Information'!$G200)     )\n             )\n     )","v":189047.86275564012},31754.379179251751,null,"2031-01-01",{"$f":"\n     IF(OR($F200=\"N/A\",$E200=0),\n          0,\n          IF( YEAR($G200)>YEAR(AO200),\n             0,\n             $D200*(1-     DATEDIF($G200,DATE(YEAR(AO200)+1,1,1),\"m\")/(12*'Upgrade Information'!$G200)     )\n             )\n     )","v":182117.37070519311},30844.335818276268,null,"2032-01-01",{"$f":"\n     IF(OR($F200=\"N/A\",$E200=0),\n          0,\n          IF( YEAR($G200)>YEAR(AS200),\n             0,\n             $D200*(1-     DATEDIF($G200,DATE(YEAR(AS200)+1,1,1),\"m\")/(12*'Upgrade Information'!$G200)     )\n             )\n     )","v":175186.87865474608},29934.292457300777,null,"2033-01-01",{"$f":"\n     IF(OR($F200=\"N/A\",$E200=0),\n          0,\n          IF( YEAR($G200)>YEAR(AW200),\n             0,\n             $D200*(1-     DATEDIF($G200,DATE(YEAR(AW200)+1,1,1),\"m\")/(12*'Upgrade Information'!$G200)     )\n             )\n     )","v":168256.38660429904},29024.249096325289]
[{"$f":"'Upgrade Information'!B201","v":"b0221"},null,{"$f":"IF(B201=\"\", 'Upgrade Information'!F201,B201)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E201","v":20000},{"$f":"'Upgrade Information'!H201","v":571.42857142857144},{"$f":"\n     IF(ISERROR(VLOOKUP($C201,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C201,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D201=\"\",\"\",'Upgrade Information'!D201)","v":"2006-03-29"},null,{"$f":"\nIF(F201=\"N/A\",\"N/A\",\n     VLOOKUP($C201,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F201=\"N/A\",$E201=0),\n          0,\n          IF( YEAR($G201)>YEAR(I201),\n             0,\n             $D201*(1-     DATEDIF($G201,DATE(YEAR(I201)+1,1,1),\"m\")/(12*'Upgrade Information'!$G201)     )\n             )\n     )","v":9857.1428571428569},1593.5658825197897,null,"2024-06-01",{"$f":"\n     IF(OR($F201=\"N/A\",$E201=0),\n          0,\n          IF( YEAR($G201)>YEAR(M201),\n             0,\n             $D201*(1-     DATEDIF($G201,DATE(YEAR(M201)+1,1,1),\"m\")/(12*'Upgrade Information'!$G201)     )\n             )\n     )","v":9285.7142857142862},1534.3115456449368,null,"2025-06-01",{"$f":"\n     IF(OR($F201=\"N/A\",$E201=0),\n          0,\n          IF( YEAR($G201)>YEAR(Q201),\n             0,\n             $D201*(1-     DATEDIF($G201,DATE(YEAR(Q201)+1,1,1),\"m\")/(12*'Upgrade Information'!$G201)     )\n             )\n     )","v":8714.2857142857138},1475.0572087700834,null,"2026-06-01",{"$f":"\n     IF(OR($F201=\"N/A\",$E201=0),\n          0,\n          IF( YEAR($G201)>YEAR(U201),\n             0,\n             $D201*(1-     DATEDIF($G201,DATE(YEAR(U201)+1,1,1),\"m\")/(12*'Upgrade Information'!$G201)     )\n             )\n     )","v":8142.8571428571431},1415.8028718952301,null,"2027-06-01",{"$f":"\n     IF(OR($F201=\"N/A\",$E201=0),\n          0,\n          IF( YEAR($G201)>YEAR(Y201),\n             0,\n             $D201*(1-     DATEDIF($G201,DATE(YEAR(Y201)+1,1,1),\"m\")/(12*'Upgrade Information'!$G201)     )\n             )\n     )","v":7571.4285714285716},1356.5485350203769,null,"2028-06-01",{"$f":"\n     IF(OR($F201=\"N/A\",$E201=0),\n          0,\n          IF( YEAR($G201)>YEAR(AC201),\n             0,\n             $D201*(1-     DATEDIF($G201,DATE(YEAR(AC201)+1,1,1),\"m\")/(12*'Upgrade Information'!$G201)     )\n             )\n     )","v":7000},1297.2941981455238,null,"2029-06-01",{"$f":"\n     IF(OR($F201=\"N/A\",$E201=0),\n          0,\n          IF( YEAR($G201)>YEAR(AG201),\n             0,\n             $D201*(1-     DATEDIF($G201,DATE(YEAR(AG201)+1,1,1),\"m\")/(12*'Upgrade Information'!$G201)     )\n             )\n     )","v":6428.5714285714275},1238.0398612706704,null,"2030-06-01",{"$f":"\n     IF(OR($F201=\"N/A\",$E201=0),\n          0,\n          IF( YEAR($G201)>YEAR(AK201),\n             0,\n             $D201*(1-     DATEDIF($G201,DATE(YEAR(AK201)+1,1,1),\"m\")/(12*'Upgrade Information'!$G201)     )\n             )\n     )","v":5857.142857142856},1178.785524395817,null,"2031-06-01",{"$f":"\n     IF(OR($F201=\"N/A\",$E201=0),\n          0,\n          IF( YEAR($G201)>YEAR(AO201),\n             0,\n             $D201*(1-     DATEDIF($G201,DATE(YEAR(AO201)+1,1,1),\"m\")/(12*'Upgrade Information'!$G201)     )\n             )\n     )","v":5285.7142857142844},1119.5311875209636,null,"2032-06-01",{"$f":"\n     IF(OR($F201=\"N/A\",$E201=0),\n          0,\n          IF( YEAR($G201)>YEAR(AS201),\n             0,\n             $D201*(1-     DATEDIF($G201,DATE(YEAR(AS201)+1,1,1),\"m\")/(12*'Upgrade Information'!$G201)     )\n             )\n     )","v":4714.2857142857156},1060.2768506461107,null,"2033-06-01",{"$f":"\n     IF(OR($F201=\"N/A\",$E201=0),\n          0,\n          IF( YEAR($G201)>YEAR(AW201),\n             0,\n             $D201*(1-     DATEDIF($G201,DATE(YEAR(AW201)+1,1,1),\"m\")/(12*'Upgrade Information'!$G201)     )\n             )\n     )","v":4142.857142857144},1001.0225137712575]
[{"$f":"'Upgrade Information'!B202","v":"b0222"},null,{"$f":"IF(B202=\"\", 'Upgrade Information'!F202,B202)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E202","v":1500000},{"$f":"'Upgrade Information'!H202","v":32679.738562091505},{"$f":"\n     IF(ISERROR(VLOOKUP($C202,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C202,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D202=\"\",\"\",'Upgrade Information'!D202)","v":"2006-05-31"},null,{"$f":"\nIF(F202=\"N/A\",\"N/A\",\n     VLOOKUP($C202,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F202=\"N/A\",$E202=0),\n          0,\n          IF( YEAR($G202)>YEAR(I202),\n             0,\n             $D202*(1-     DATEDIF($G202,DATE(YEAR(I202)+1,1,1),\"m\")/(12*'Upgrade Information'!$G202)     )\n             )\n     )","v":925381.26361655758},130316.35531766413,null,"2024-01-01",{"$f":"\n     IF(OR($F202=\"N/A\",$E202=0),\n          0,\n          IF( YEAR($G202)>YEAR(M202),\n             0,\n             $D202*(1-     DATEDIF($G202,DATE(YEAR(M202)+1,1,1),\"m\")/(12*'Upgrade Information'!$G202)     )\n             )\n     )","v":892701.5250544661},126868.32882835608,null,"2025-01-01",{"$f":"\n     IF(OR($F202=\"N/A\",$E202=0),\n          0,\n          IF( YEAR($G202)>YEAR(Q202),\n             0,\n             $D202*(1-     DATEDIF($G202,DATE(YEAR(Q202)+1,1,1),\"m\")/(12*'Upgrade Information'!$G202)     )\n             )\n     )","v":860021.78649237473},123420.30233904807,null,"2026-01-01",{"$f":"\n     IF(OR($F202=\"N/A\",$E202=0),\n          0,\n          IF( YEAR($G202)>YEAR(U202),\n             0,\n             $D202*(1-     DATEDIF($G202,DATE(YEAR(U202)+1,1,1),\"m\")/(12*'Upgrade Information'!$G202)     )\n             )\n     )","v":827342.04793028312},119972.27584974002,null,"2027-01-01",{"$f":"\n     IF(OR($F202=\"N/A\",$E202=0),\n          0,\n          IF( YEAR($G202)>YEAR(Y202),\n             0,\n             $D202*(1-     DATEDIF($G202,DATE(YEAR(Y202)+1,1,1),\"m\")/(12*'Upgrade Information'!$G202)     )\n             )\n     )","v":794662.30936819164},116524.24936043198,null,"2028-01-01",{"$f":"\n     IF(OR($F202=\"N/A\",$E202=0),\n          0,\n          IF( YEAR($G202)>YEAR(AC202),\n             0,\n             $D202*(1-     DATEDIF($G202,DATE(YEAR(AC202)+1,1,1),\"m\")/(12*'Upgrade Information'!$G202)     )\n             )\n     )","v":761982.57080610027},113076.22287112396,null,"2029-01-01",{"$f":"\n     IF(OR($F202=\"N/A\",$E202=0),\n          0,\n          IF( YEAR($G202)>YEAR(AG202),\n             0,\n             $D202*(1-     DATEDIF($G202,DATE(YEAR(AG202)+1,1,1),\"m\")/(12*'Upgrade Information'!$G202)     )\n             )\n     )","v":729302.83224400855},109628.19638181588,null,"2030-01-01",{"$f":"\n     IF(OR($F202=\"N/A\",$E202=0),\n          0,\n          IF( YEAR($G202)>YEAR(AK202),\n             0,\n             $D202*(1-     DATEDIF($G202,DATE(YEAR(AK202)+1,1,1),\"m\")/(12*'Upgrade Information'!$G202)     )\n             )\n     )","v":696623.09368191718},106180.16989250787,null,"2031-01-01",{"$f":"\n     IF(OR($F202=\"N/A\",$E202=0),\n          0,\n          IF( YEAR($G202)>YEAR(AO202),\n             0,\n             $D202*(1-     DATEDIF($G202,DATE(YEAR(AO202)+1,1,1),\"m\")/(12*'Upgrade Information'!$G202)     )\n             )\n     )","v":663943.35511982569},102732.14340319982,null,"2032-01-01",{"$f":"\n     IF(OR($F202=\"N/A\",$E202=0),\n          0,\n          IF( YEAR($G202)>YEAR(AS202),\n             0,\n             $D202*(1-     DATEDIF($G202,DATE(YEAR(AS202)+1,1,1),\"m\")/(12*'Upgrade Information'!$G202)     )\n             )\n     )","v":631263.61655773409},99284.116913891776,null,"2033-01-01",{"$f":"\n     IF(OR($F202=\"N/A\",$E202=0),\n          0,\n          IF( YEAR($G202)>YEAR(AW202),\n             0,\n             $D202*(1-     DATEDIF($G202,DATE(YEAR(AW202)+1,1,1),\"m\")/(12*'Upgrade Information'!$G202)     )\n             )\n     )","v":598583.87799564272},95836.090424583759]
[{"$f":"'Upgrade Information'!B203","v":"b0223"},null,{"$f":"IF(B203=\"\", 'Upgrade Information'!F203,B203)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E203","v":1000000},{"$f":"'Upgrade Information'!H203","v":21786.49237472767},{"$f":"\n     IF(ISERROR(VLOOKUP($C203,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C203,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D203=\"\",\"\",'Upgrade Information'!D203)","v":"2006-05-31"},null,{"$f":"\nIF(F203=\"N/A\",\"N/A\",\n     VLOOKUP($C203,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F203=\"N/A\",$E203=0),\n          0,\n          IF( YEAR($G203)>YEAR(I203),\n             0,\n             $D203*(1-     DATEDIF($G203,DATE(YEAR(I203)+1,1,1),\"m\")/(12*'Upgrade Information'!$G203)     )\n             )\n     )","v":616920.84241103835},86877.570211776081,null,"2024-01-01",{"$f":"\n     IF(OR($F203=\"N/A\",$E203=0),\n          0,\n          IF( YEAR($G203)>YEAR(M203),\n             0,\n             $D203*(1-     DATEDIF($G203,DATE(YEAR(M203)+1,1,1),\"m\")/(12*'Upgrade Information'!$G203)     )\n             )\n     )","v":595134.35003631073},84578.885885570722,null,"2025-01-01",{"$f":"\n     IF(OR($F203=\"N/A\",$E203=0),\n          0,\n          IF( YEAR($G203)>YEAR(Q203),\n             0,\n             $D203*(1-     DATEDIF($G203,DATE(YEAR(Q203)+1,1,1),\"m\")/(12*'Upgrade Information'!$G203)     )\n             )\n     )","v":573347.85766158311},82280.201559365378,null,"2026-01-01",{"$f":"\n     IF(OR($F203=\"N/A\",$E203=0),\n          0,\n          IF( YEAR($G203)>YEAR(U203),\n             0,\n             $D203*(1-     DATEDIF($G203,DATE(YEAR(U203)+1,1,1),\"m\")/(12*'Upgrade Information'!$G203)     )\n             )\n     )","v":551561.36528685538},79981.517233160004,null,"2027-01-01",{"$f":"\n     IF(OR($F203=\"N/A\",$E203=0),\n          0,\n          IF( YEAR($G203)>YEAR(Y203),\n             0,\n             $D203*(1-     DATEDIF($G203,DATE(YEAR(Y203)+1,1,1),\"m\")/(12*'Upgrade Information'!$G203)     )\n             )\n     )","v":529774.87291212776},77682.83290695466,null,"2028-01-01",{"$f":"\n     IF(OR($F203=\"N/A\",$E203=0),\n          0,\n          IF( YEAR($G203)>YEAR(AC203),\n             0,\n             $D203*(1-     DATEDIF($G203,DATE(YEAR(AC203)+1,1,1),\"m\")/(12*'Upgrade Information'!$G203)     )\n             )\n     )","v":507988.38053740014},75384.148580749301,null,"2029-01-01",{"$f":"\n     IF(OR($F203=\"N/A\",$E203=0),\n          0,\n          IF( YEAR($G203)>YEAR(AG203),\n             0,\n             $D203*(1-     DATEDIF($G203,DATE(YEAR(AG203)+1,1,1),\"m\")/(12*'Upgrade Information'!$G203)     )\n             )\n     )","v":486201.8881626724},73085.464254543942,null,"2030-01-01",{"$f":"\n     IF(OR($F203=\"N/A\",$E203=0),\n          0,\n          IF( YEAR($G203)>YEAR(AK203),\n             0,\n             $D203*(1-     DATEDIF($G203,DATE(YEAR(AK203)+1,1,1),\"m\")/(12*'Upgrade Information'!$G203)     )\n             )\n     )","v":464415.39578794478},70786.779928338583,null,"2031-01-01",{"$f":"\n     IF(OR($F203=\"N/A\",$E203=0),\n          0,\n          IF( YEAR($G203)>YEAR(AO203),\n             0,\n             $D203*(1-     DATEDIF($G203,DATE(YEAR(AO203)+1,1,1),\"m\")/(12*'Upgrade Information'!$G203)     )\n             )\n     )","v":442628.90341321717},68488.095602133224,null,"2032-01-01",{"$f":"\n     IF(OR($F203=\"N/A\",$E203=0),\n          0,\n          IF( YEAR($G203)>YEAR(AS203),\n             0,\n             $D203*(1-     DATEDIF($G203,DATE(YEAR(AS203)+1,1,1),\"m\")/(12*'Upgrade Information'!$G203)     )\n             )\n     )","v":420842.41103848943},66189.411275927851,null,"2033-01-01",{"$f":"\n     IF(OR($F203=\"N/A\",$E203=0),\n          0,\n          IF( YEAR($G203)>YEAR(AW203),\n             0,\n             $D203*(1-     DATEDIF($G203,DATE(YEAR(AW203)+1,1,1),\"m\")/(12*'Upgrade Information'!$G203)     )\n             )\n     )","v":399055.91866376175},63890.726949722499]
[{"$f":"'Upgrade Information'!B204","v":"b0224"},null,{"$f":"IF(B204=\"\", 'Upgrade Information'!F204,B204)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E204","v":1000000},{"$f":"'Upgrade Information'!H204","v":21786.49237472767},{"$f":"\n     IF(ISERROR(VLOOKUP($C204,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C204,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D204=\"\",\"\",'Upgrade Information'!D204)","v":"2006-05-31"},null,{"$f":"\nIF(F204=\"N/A\",\"N/A\",\n     VLOOKUP($C204,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F204=\"N/A\",$E204=0),\n          0,\n          IF( YEAR($G204)>YEAR(I204),\n             0,\n             $D204*(1-     DATEDIF($G204,DATE(YEAR(I204)+1,1,1),\"m\")/(12*'Upgrade Information'!$G204)     )\n             )\n     )","v":616920.84241103835},86877.570211776081,null,"2024-01-01",{"$f":"\n     IF(OR($F204=\"N/A\",$E204=0),\n          0,\n          IF( YEAR($G204)>YEAR(M204),\n             0,\n             $D204*(1-     DATEDIF($G204,DATE(YEAR(M204)+1,1,1),\"m\")/(12*'Upgrade Information'!$G204)     )\n             )\n     )","v":595134.35003631073},84578.885885570722,null,"2025-01-01",{"$f":"\n     IF(OR($F204=\"N/A\",$E204=0),\n          0,\n          IF( YEAR($G204)>YEAR(Q204),\n             0,\n             $D204*(1-     DATEDIF($G204,DATE(YEAR(Q204)+1,1,1),\"m\")/(12*'Upgrade Information'!$G204)     )\n             )\n     )","v":573347.85766158311},82280.201559365378,null,"2026-01-01",{"$f":"\n     IF(OR($F204=\"N/A\",$E204=0),\n          0,\n          IF( YEAR($G204)>YEAR(U204),\n             0,\n             $D204*(1-     DATEDIF($G204,DATE(YEAR(U204)+1,1,1),\"m\")/(12*'Upgrade Information'!$G204)     )\n             )\n     )","v":551561.36528685538},79981.517233160004,null,"2027-01-01",{"$f":"\n     IF(OR($F204=\"N/A\",$E204=0),\n          0,\n          IF( YEAR($G204)>YEAR(Y204),\n             0,\n             $D204*(1-     DATEDIF($G204,DATE(YEAR(Y204)+1,1,1),\"m\")/(12*'Upgrade Information'!$G204)     )\n             )\n     )","v":529774.87291212776},77682.83290695466,null,"2028-01-01",{"$f":"\n     IF(OR($F204=\"N/A\",$E204=0),\n          0,\n          IF( YEAR($G204)>YEAR(AC204),\n             0,\n             $D204*(1-     DATEDIF($G204,DATE(YEAR(AC204)+1,1,1),\"m\")/(12*'Upgrade Information'!$G204)     )\n             )\n     )","v":507988.38053740014},75384.148580749301,null,"2029-01-01",{"$f":"\n     IF(OR($F204=\"N/A\",$E204=0),\n          0,\n          IF( YEAR($G204)>YEAR(AG204),\n             0,\n             $D204*(1-     DATEDIF($G204,DATE(YEAR(AG204)+1,1,1),\"m\")/(12*'Upgrade Information'!$G204)     )\n             )\n     )","v":486201.8881626724},73085.464254543942,null,"2030-01-01",{"$f":"\n     IF(OR($F204=\"N/A\",$E204=0),\n          0,\n          IF( YEAR($G204)>YEAR(AK204),\n             0,\n             $D204*(1-     DATEDIF($G204,DATE(YEAR(AK204)+1,1,1),\"m\")/(12*'Upgrade Information'!$G204)     )\n             )\n     )","v":464415.39578794478},70786.779928338583,null,"2031-01-01",{"$f":"\n     IF(OR($F204=\"N/A\",$E204=0),\n          0,\n          IF( YEAR($G204)>YEAR(AO204),\n             0,\n             $D204*(1-     DATEDIF($G204,DATE(YEAR(AO204)+1,1,1),\"m\")/(12*'Upgrade Information'!$G204)     )\n             )\n     )","v":442628.90341321717},68488.095602133224,null,"2032-01-01",{"$f":"\n     IF(OR($F204=\"N/A\",$E204=0),\n          0,\n          IF( YEAR($G204)>YEAR(AS204),\n             0,\n             $D204*(1-     DATEDIF($G204,DATE(YEAR(AS204)+1,1,1),\"m\")/(12*'Upgrade Information'!$G204)     )\n             )\n     )","v":420842.41103848943},66189.411275927851,null,"2033-01-01",{"$f":"\n     IF(OR($F204=\"N/A\",$E204=0),\n          0,\n          IF( YEAR($G204)>YEAR(AW204),\n             0,\n             $D204*(1-     DATEDIF($G204,DATE(YEAR(AW204)+1,1,1),\"m\")/(12*'Upgrade Information'!$G204)     )\n             )\n     )","v":399055.91866376175},63890.726949722499]
[{"$f":"'Upgrade Information'!B205","v":"b0225"},null,{"$f":"IF(B205=\"\", 'Upgrade Information'!F205,B205)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E205","v":600000},{"$f":"'Upgrade Information'!H205","v":13071.895424836603},{"$f":"\n     IF(ISERROR(VLOOKUP($C205,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C205,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D205=\"\",\"\",'Upgrade Information'!D205)","v":"2006-05-31"},null,{"$f":"\nIF(F205=\"N/A\",\"N/A\",\n     VLOOKUP($C205,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F205=\"N/A\",$E205=0),\n          0,\n          IF( YEAR($G205)>YEAR(I205),\n             0,\n             $D205*(1-     DATEDIF($G205,DATE(YEAR(I205)+1,1,1),\"m\")/(12*'Upgrade Information'!$G205)     )\n             )\n     )","v":370152.50544662302},52126.542127065652,null,"2024-01-01",{"$f":"\n     IF(OR($F205=\"N/A\",$E205=0),\n          0,\n          IF( YEAR($G205)>YEAR(M205),\n             0,\n             $D205*(1-     DATEDIF($G205,DATE(YEAR(M205)+1,1,1),\"m\")/(12*'Upgrade Information'!$G205)     )\n             )\n     )","v":357080.61002178647},50747.331531342439,null,"2025-01-01",{"$f":"\n     IF(OR($F205=\"N/A\",$E205=0),\n          0,\n          IF( YEAR($G205)>YEAR(Q205),\n             0,\n             $D205*(1-     DATEDIF($G205,DATE(YEAR(Q205)+1,1,1),\"m\")/(12*'Upgrade Information'!$G205)     )\n             )\n     )","v":344008.71459694987},49368.120935619227,null,"2026-01-01",{"$f":"\n     IF(OR($F205=\"N/A\",$E205=0),\n          0,\n          IF( YEAR($G205)>YEAR(U205),\n             0,\n             $D205*(1-     DATEDIF($G205,DATE(YEAR(U205)+1,1,1),\"m\")/(12*'Upgrade Information'!$G205)     )\n             )\n     )","v":330936.81917211326},47988.910339896014,null,"2027-01-01",{"$f":"\n     IF(OR($F205=\"N/A\",$E205=0),\n          0,\n          IF( YEAR($G205)>YEAR(Y205),\n             0,\n             $D205*(1-     DATEDIF($G205,DATE(YEAR(Y205)+1,1,1),\"m\")/(12*'Upgrade Information'!$G205)     )\n             )\n     )","v":317864.92374727665},46609.699744172787,null,"2028-01-01",{"$f":"\n     IF(OR($F205=\"N/A\",$E205=0),\n          0,\n          IF( YEAR($G205)>YEAR(AC205),\n             0,\n             $D205*(1-     DATEDIF($G205,DATE(YEAR(AC205)+1,1,1),\"m\")/(12*'Upgrade Information'!$G205)     )\n             )\n     )","v":304793.02832244011},45230.489148449582,null,"2029-01-01",{"$f":"\n     IF(OR($F205=\"N/A\",$E205=0),\n          0,\n          IF( YEAR($G205)>YEAR(AG205),\n             0,\n             $D205*(1-     DATEDIF($G205,DATE(YEAR(AG205)+1,1,1),\"m\")/(12*'Upgrade Information'!$G205)     )\n             )\n     )","v":291721.13289760344},43851.278552726362,null,"2030-01-01",{"$f":"\n     IF(OR($F205=\"N/A\",$E205=0),\n          0,\n          IF( YEAR($G205)>YEAR(AK205),\n             0,\n             $D205*(1-     DATEDIF($G205,DATE(YEAR(AK205)+1,1,1),\"m\")/(12*'Upgrade Information'!$G205)     )\n             )\n     )","v":278649.23747276684},42472.06795700315,null,"2031-01-01",{"$f":"\n     IF(OR($F205=\"N/A\",$E205=0),\n          0,\n          IF( YEAR($G205)>YEAR(AO205),\n             0,\n             $D205*(1-     DATEDIF($G205,DATE(YEAR(AO205)+1,1,1),\"m\")/(12*'Upgrade Information'!$G205)     )\n             )\n     )","v":265577.34204793029},41092.857361279937,null,"2032-01-01",{"$f":"\n     IF(OR($F205=\"N/A\",$E205=0),\n          0,\n          IF( YEAR($G205)>YEAR(AS205),\n             0,\n             $D205*(1-     DATEDIF($G205,DATE(YEAR(AS205)+1,1,1),\"m\")/(12*'Upgrade Information'!$G205)     )\n             )\n     )","v":252505.44662309365},39713.64676555671,null,"2033-01-01",{"$f":"\n     IF(OR($F205=\"N/A\",$E205=0),\n          0,\n          IF( YEAR($G205)>YEAR(AW205),\n             0,\n             $D205*(1-     DATEDIF($G205,DATE(YEAR(AW205)+1,1,1),\"m\")/(12*'Upgrade Information'!$G205)     )\n             )\n     )","v":239433.55119825708},38334.436169833498]
[{"$f":"'Upgrade Information'!B206","v":"b0226"},null,{"$f":"IF(B206=\"\", 'Upgrade Information'!F206,B206)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E206","v":7010000},{"$f":"'Upgrade Information'!H206","v":152723.31154684097},{"$f":"\n     IF(ISERROR(VLOOKUP($C206,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C206,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D206=\"\",\"\",'Upgrade Information'!D206)","v":"2006-07-06"},null,{"$f":"\nIF(F206=\"N/A\",\"N/A\",\n     VLOOKUP($C206,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F206=\"N/A\",$E206=0),\n          0,\n          IF( YEAR($G206)>YEAR(I206),\n             0,\n             $D206*(1-     DATEDIF($G206,DATE(YEAR(I206)+1,1,1),\"m\")/(12*'Upgrade Information'!$G206)     )\n             )\n     )","v":4350068.9905591859},611697.39670566691,null,"2024-01-01",{"$f":"\n     IF(OR($F206=\"N/A\",$E206=0),\n          0,\n          IF( YEAR($G206)>YEAR(M206),\n             0,\n             $D206*(1-     DATEDIF($G206,DATE(YEAR(M206)+1,1,1),\"m\")/(12*'Upgrade Information'!$G206)     )\n             )\n     )","v":4197345.6790123461},595583.61957896757,null,"2025-01-01",{"$f":"\n     IF(OR($F206=\"N/A\",$E206=0),\n          0,\n          IF( YEAR($G206)>YEAR(Q206),\n             0,\n             $D206*(1-     DATEDIF($G206,DATE(YEAR(Q206)+1,1,1),\"m\")/(12*'Upgrade Information'!$G206)     )\n             )\n     )","v":4044622.367465504},579469.84245226788,null,"2026-01-01",{"$f":"\n     IF(OR($F206=\"N/A\",$E206=0),\n          0,\n          IF( YEAR($G206)>YEAR(U206),\n             0,\n             $D206*(1-     DATEDIF($G206,DATE(YEAR(U206)+1,1,1),\"m\")/(12*'Upgrade Information'!$G206)     )\n             )\n     )","v":3891899.0559186637},563356.06532556831,null,"2027-01-01",{"$f":"\n     IF(OR($F206=\"N/A\",$E206=0),\n          0,\n          IF( YEAR($G206)>YEAR(Y206),\n             0,\n             $D206*(1-     DATEDIF($G206,DATE(YEAR(Y206)+1,1,1),\"m\")/(12*'Upgrade Information'!$G206)     )\n             )\n     )","v":3739175.744371823},547242.28819886874,null,"2028-01-01",{"$f":"\n     IF(OR($F206=\"N/A\",$E206=0),\n          0,\n          IF( YEAR($G206)>YEAR(AC206),\n             0,\n             $D206*(1-     DATEDIF($G206,DATE(YEAR(AC206)+1,1,1),\"m\")/(12*'Upgrade Information'!$G206)     )\n             )\n     )","v":3586452.4328249814},531128.51107216917,null,"2029-01-01",{"$f":"\n     IF(OR($F206=\"N/A\",$E206=0),\n          0,\n          IF( YEAR($G206)>YEAR(AG206),\n             0,\n             $D206*(1-     DATEDIF($G206,DATE(YEAR(AG206)+1,1,1),\"m\")/(12*'Upgrade Information'!$G206)     )\n             )\n     )","v":3433729.1212781407},515014.7339454696,null,"2030-01-01",{"$f":"\n     IF(OR($F206=\"N/A\",$E206=0),\n          0,\n          IF( YEAR($G206)>YEAR(AK206),\n             0,\n             $D206*(1-     DATEDIF($G206,DATE(YEAR(AK206)+1,1,1),\"m\")/(12*'Upgrade Information'!$G206)     )\n             )\n     )","v":3281005.8097312991},498900.95681876992,null,"2031-01-01",{"$f":"\n     IF(OR($F206=\"N/A\",$E206=0),\n          0,\n          IF( YEAR($G206)>YEAR(AO206),\n             0,\n             $D206*(1-     DATEDIF($G206,DATE(YEAR(AO206)+1,1,1),\"m\")/(12*'Upgrade Information'!$G206)     )\n             )\n     )","v":3128282.4981844584},482787.17969207047,null,"2032-01-01",{"$f":"\n     IF(OR($F206=\"N/A\",$E206=0),\n          0,\n          IF( YEAR($G206)>YEAR(AS206),\n             0,\n             $D206*(1-     DATEDIF($G206,DATE(YEAR(AS206)+1,1,1),\"m\")/(12*'Upgrade Information'!$G206)     )\n             )\n     )","v":2975559.1866376181},466673.4025653709,null,"2033-01-01",{"$f":"\n     IF(OR($F206=\"N/A\",$E206=0),\n          0,\n          IF( YEAR($G206)>YEAR(AW206),\n             0,\n             $D206*(1-     DATEDIF($G206,DATE(YEAR(AW206)+1,1,1),\"m\")/(12*'Upgrade Information'!$G206)     )\n             )\n     )","v":2822835.8750907765},450559.62543867133]
[{"$f":"'Upgrade Information'!B207","v":"b0227"},null,{"$f":"IF(B207=\"\", 'Upgrade Information'!F207,B207)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E207","v":5800000},{"$f":"'Upgrade Information'!H207","v":126361.65577342048},{"$f":"\n     IF(ISERROR(VLOOKUP($C207,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C207,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D207=\"\",\"\",'Upgrade Information'!D207)","v":"2009-06-11"},null,{"$f":"\nIF(F207=\"N/A\",\"N/A\",\n     VLOOKUP($C207,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F207=\"N/A\",$E207=0),\n          0,\n          IF( YEAR($G207)>YEAR(I207),\n             0,\n             $D207*(1-     DATEDIF($G207,DATE(YEAR(I207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G207)     )\n             )\n     )","v":3967755.9912854028},544998.04526194057,null,"2024-01-01",{"$f":"\n     IF(OR($F207=\"N/A\",$E207=0),\n          0,\n          IF( YEAR($G207)>YEAR(M207),\n             0,\n             $D207*(1-     DATEDIF($G207,DATE(YEAR(M207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G207)     )\n             )\n     )","v":3841394.3355119824},531665.67616994947,null,"2025-01-01",{"$f":"\n     IF(OR($F207=\"N/A\",$E207=0),\n          0,\n          IF( YEAR($G207)>YEAR(Q207),\n             0,\n             $D207*(1-     DATEDIF($G207,DATE(YEAR(Q207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G207)     )\n             )\n     )","v":3715032.6797385616},518333.30707795831,null,"2026-01-01",{"$f":"\n     IF(OR($F207=\"N/A\",$E207=0),\n          0,\n          IF( YEAR($G207)>YEAR(U207),\n             0,\n             $D207*(1-     DATEDIF($G207,DATE(YEAR(U207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G207)     )\n             )\n     )","v":3588671.0239651417},505000.93798596726,null,"2027-01-01",{"$f":"\n     IF(OR($F207=\"N/A\",$E207=0),\n          0,\n          IF( YEAR($G207)>YEAR(Y207),\n             0,\n             $D207*(1-     DATEDIF($G207,DATE(YEAR(Y207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G207)     )\n             )\n     )","v":3462309.3681917214},491668.56889397622,null,"2028-01-01",{"$f":"\n     IF(OR($F207=\"N/A\",$E207=0),\n          0,\n          IF( YEAR($G207)>YEAR(AC207),\n             0,\n             $D207*(1-     DATEDIF($G207,DATE(YEAR(AC207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G207)     )\n             )\n     )","v":3335947.7124183006},478336.19980198512,null,"2029-01-01",{"$f":"\n     IF(OR($F207=\"N/A\",$E207=0),\n          0,\n          IF( YEAR($G207)>YEAR(AG207),\n             0,\n             $D207*(1-     DATEDIF($G207,DATE(YEAR(AG207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G207)     )\n             )\n     )","v":3209586.0566448793},465003.83070999396,null,"2030-01-01",{"$f":"\n     IF(OR($F207=\"N/A\",$E207=0),\n          0,\n          IF( YEAR($G207)>YEAR(AK207),\n             0,\n             $D207*(1-     DATEDIF($G207,DATE(YEAR(AK207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G207)     )\n             )\n     )","v":3083224.4008714599},451671.46161800297,null,"2031-01-01",{"$f":"\n     IF(OR($F207=\"N/A\",$E207=0),\n          0,\n          IF( YEAR($G207)>YEAR(AO207),\n             0,\n             $D207*(1-     DATEDIF($G207,DATE(YEAR(AO207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G207)     )\n             )\n     )","v":2956862.745098039},438339.09252601181,null,"2032-01-01",{"$f":"\n     IF(OR($F207=\"N/A\",$E207=0),\n          0,\n          IF( YEAR($G207)>YEAR(AS207),\n             0,\n             $D207*(1-     DATEDIF($G207,DATE(YEAR(AS207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G207)     )\n             )\n     )","v":2830501.0893246187},425006.72343402077,null,"2033-01-01",{"$f":"\n     IF(OR($F207=\"N/A\",$E207=0),\n          0,\n          IF( YEAR($G207)>YEAR(AW207),\n             0,\n             $D207*(1-     DATEDIF($G207,DATE(YEAR(AW207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G207)     )\n             )\n     )","v":2704139.4335511979},411674.35434202966]
[{"$f":"'Upgrade Information'!B208","v":"b0227.1"},null,{"$f":"IF(B208=\"\", 'Upgrade Information'!F208,B208)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E208","v":2000000},{"$f":"'Upgrade Information'!H208","v":43572.98474945534},{"$f":"\n     IF(ISERROR(VLOOKUP($C208,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C208,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D208=\"\",\"\",'Upgrade Information'!D208)","v":"2009-02-28"},null,{"$f":"\nIF(F208=\"N/A\",\"N/A\",\n     VLOOKUP($C208,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F208=\"N/A\",$E208=0),\n          0,\n          IF( YEAR($G208)>YEAR(I208),\n             0,\n             $D208*(1-     DATEDIF($G208,DATE(YEAR(I208)+1,1,1),\"m\")/(12*'Upgrade Information'!$G208)     )\n             )\n     )","v":1353667.3928830791},186397.90421768167,null,"2024-01-01",{"$f":"\n     IF(OR($F208=\"N/A\",$E208=0),\n          0,\n          IF( YEAR($G208)>YEAR(M208),\n             0,\n             $D208*(1-     DATEDIF($G208,DATE(YEAR(M208)+1,1,1),\"m\")/(12*'Upgrade Information'!$G208)     )\n             )\n     )","v":1310094.4081336237},181800.53556527093,null,"2025-01-01",{"$f":"\n     IF(OR($F208=\"N/A\",$E208=0),\n          0,\n          IF( YEAR($G208)>YEAR(Q208),\n             0,\n             $D208*(1-     DATEDIF($G208,DATE(YEAR(Q208)+1,1,1),\"m\")/(12*'Upgrade Information'!$G208)     )\n             )\n     )","v":1266521.4233841684},177203.16691286024,null,"2026-01-01",{"$f":"\n     IF(OR($F208=\"N/A\",$E208=0),\n          0,\n          IF( YEAR($G208)>YEAR(U208),\n             0,\n             $D208*(1-     DATEDIF($G208,DATE(YEAR(U208)+1,1,1),\"m\")/(12*'Upgrade Information'!$G208)     )\n             )\n     )","v":1222948.4386347132},172605.79826044952,null,"2027-01-01",{"$f":"\n     IF(OR($F208=\"N/A\",$E208=0),\n          0,\n          IF( YEAR($G208)>YEAR(Y208),\n             0,\n             $D208*(1-     DATEDIF($G208,DATE(YEAR(Y208)+1,1,1),\"m\")/(12*'Upgrade Information'!$G208)     )\n             )\n     )","v":1179375.4538852577},168008.4296080388,null,"2028-01-01",{"$f":"\n     IF(OR($F208=\"N/A\",$E208=0),\n          0,\n          IF( YEAR($G208)>YEAR(AC208),\n             0,\n             $D208*(1-     DATEDIF($G208,DATE(YEAR(AC208)+1,1,1),\"m\")/(12*'Upgrade Information'!$G208)     )\n             )\n     )","v":1135802.4691358025},163411.06095562808,null,"2029-01-01",{"$f":"\n     IF(OR($F208=\"N/A\",$E208=0),\n          0,\n          IF( YEAR($G208)>YEAR(AG208),\n             0,\n             $D208*(1-     DATEDIF($G208,DATE(YEAR(AG208)+1,1,1),\"m\")/(12*'Upgrade Information'!$G208)     )\n             )\n     )","v":1092229.4843863472},158813.69230321737,null,"2030-01-01",{"$f":"\n     IF(OR($F208=\"N/A\",$E208=0),\n          0,\n          IF( YEAR($G208)>YEAR(AK208),\n             0,\n             $D208*(1-     DATEDIF($G208,DATE(YEAR(AK208)+1,1,1),\"m\")/(12*'Upgrade Information'!$G208)     )\n             )\n     )","v":1048656.4996368918},154216.32365080662,null,"2031-01-01",{"$f":"\n     IF(OR($F208=\"N/A\",$E208=0),\n          0,\n          IF( YEAR($G208)>YEAR(AO208),\n             0,\n             $D208*(1-     DATEDIF($G208,DATE(YEAR(AO208)+1,1,1),\"m\")/(12*'Upgrade Information'!$G208)     )\n             )\n     )","v":1005083.5148874364},149618.95499839593,null,"2032-01-01",{"$f":"\n     IF(OR($F208=\"N/A\",$E208=0),\n          0,\n          IF( YEAR($G208)>YEAR(AS208),\n             0,\n             $D208*(1-     DATEDIF($G208,DATE(YEAR(AS208)+1,1,1),\"m\")/(12*'Upgrade Information'!$G208)     )\n             )\n     )","v":961510.53013798094},145021.58634598518,null,"2033-01-01",{"$f":"\n     IF(OR($F208=\"N/A\",$E208=0),\n          0,\n          IF( YEAR($G208)>YEAR(AW208),\n             0,\n             $D208*(1-     DATEDIF($G208,DATE(YEAR(AW208)+1,1,1),\"m\")/(12*'Upgrade Information'!$G208)     )\n             )\n     )","v":917937.5453885257},140424.21769357449]
[{"$f":"'Upgrade Information'!B209","v":"b0227.2"},null,{"$f":"IF(B209=\"\", 'Upgrade Information'!F209,B209)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E209","v":0},{"$f":"'Upgrade Information'!H209","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C209,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C209,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D209=\"\",\"\",'Upgrade Information'!D209)","v":"2009-06-11"},null,{"$f":"\nIF(F209=\"N/A\",\"N/A\",\n     VLOOKUP($C209,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F209=\"N/A\",$E209=0),\n          0,\n          IF( YEAR($G209)>YEAR(I209),\n             0,\n             $D209*(1-     DATEDIF($G209,DATE(YEAR(I209)+1,1,1),\"m\")/(12*'Upgrade Information'!$G209)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F209=\"N/A\",$E209=0),\n          0,\n          IF( YEAR($G209)>YEAR(M209),\n             0,\n             $D209*(1-     DATEDIF($G209,DATE(YEAR(M209)+1,1,1),\"m\")/(12*'Upgrade Information'!$G209)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F209=\"N/A\",$E209=0),\n          0,\n          IF( YEAR($G209)>YEAR(Q209),\n             0,\n             $D209*(1-     DATEDIF($G209,DATE(YEAR(Q209)+1,1,1),\"m\")/(12*'Upgrade Information'!$G209)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F209=\"N/A\",$E209=0),\n          0,\n          IF( YEAR($G209)>YEAR(U209),\n             0,\n             $D209*(1-     DATEDIF($G209,DATE(YEAR(U209)+1,1,1),\"m\")/(12*'Upgrade Information'!$G209)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F209=\"N/A\",$E209=0),\n          0,\n          IF( YEAR($G209)>YEAR(Y209),\n             0,\n             $D209*(1-     DATEDIF($G209,DATE(YEAR(Y209)+1,1,1),\"m\")/(12*'Upgrade Information'!$G209)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F209=\"N/A\",$E209=0),\n          0,\n          IF( YEAR($G209)>YEAR(AC209),\n             0,\n             $D209*(1-     DATEDIF($G209,DATE(YEAR(AC209)+1,1,1),\"m\")/(12*'Upgrade Information'!$G209)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F209=\"N/A\",$E209=0),\n          0,\n          IF( YEAR($G209)>YEAR(AG209),\n             0,\n             $D209*(1-     DATEDIF($G209,DATE(YEAR(AG209)+1,1,1),\"m\")/(12*'Upgrade Information'!$G209)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F209=\"N/A\",$E209=0),\n          0,\n          IF( YEAR($G209)>YEAR(AK209),\n             0,\n             $D209*(1-     DATEDIF($G209,DATE(YEAR(AK209)+1,1,1),\"m\")/(12*'Upgrade Information'!$G209)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F209=\"N/A\",$E209=0),\n          0,\n          IF( YEAR($G209)>YEAR(AO209),\n             0,\n             $D209*(1-     DATEDIF($G209,DATE(YEAR(AO209)+1,1,1),\"m\")/(12*'Upgrade Information'!$G209)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F209=\"N/A\",$E209=0),\n          0,\n          IF( YEAR($G209)>YEAR(AS209),\n             0,\n             $D209*(1-     DATEDIF($G209,DATE(YEAR(AS209)+1,1,1),\"m\")/(12*'Upgrade Information'!$G209)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F209=\"N/A\",$E209=0),\n          0,\n          IF( YEAR($G209)>YEAR(AW209),\n             0,\n             $D209*(1-     DATEDIF($G209,DATE(YEAR(AW209)+1,1,1),\"m\")/(12*'Upgrade Information'!$G209)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B210","v":"b0227.3"},null,{"$f":"IF(B210=\"\", 'Upgrade Information'!F210,B210)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E210","v":0},{"$f":"'Upgrade Information'!H210","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C210,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C210,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D210=\"\",\"\",'Upgrade Information'!D210)","v":"2006-06-26"},null,{"$f":"\nIF(F210=\"N/A\",\"N/A\",\n     VLOOKUP($C210,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F210=\"N/A\",$E210=0),\n          0,\n          IF( YEAR($G210)>YEAR(I210),\n             0,\n             $D210*(1-     DATEDIF($G210,DATE(YEAR(I210)+1,1,1),\"m\")/(12*'Upgrade Information'!$G210)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F210=\"N/A\",$E210=0),\n          0,\n          IF( YEAR($G210)>YEAR(M210),\n             0,\n             $D210*(1-     DATEDIF($G210,DATE(YEAR(M210)+1,1,1),\"m\")/(12*'Upgrade Information'!$G210)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F210=\"N/A\",$E210=0),\n          0,\n          IF( YEAR($G210)>YEAR(Q210),\n             0,\n             $D210*(1-     DATEDIF($G210,DATE(YEAR(Q210)+1,1,1),\"m\")/(12*'Upgrade Information'!$G210)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F210=\"N/A\",$E210=0),\n          0,\n          IF( YEAR($G210)>YEAR(U210),\n             0,\n             $D210*(1-     DATEDIF($G210,DATE(YEAR(U210)+1,1,1),\"m\")/(12*'Upgrade Information'!$G210)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F210=\"N/A\",$E210=0),\n          0,\n          IF( YEAR($G210)>YEAR(Y210),\n             0,\n             $D210*(1-     DATEDIF($G210,DATE(YEAR(Y210)+1,1,1),\"m\")/(12*'Upgrade Information'!$G210)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F210=\"N/A\",$E210=0),\n          0,\n          IF( YEAR($G210)>YEAR(AC210),\n             0,\n             $D210*(1-     DATEDIF($G210,DATE(YEAR(AC210)+1,1,1),\"m\")/(12*'Upgrade Information'!$G210)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F210=\"N/A\",$E210=0),\n          0,\n          IF( YEAR($G210)>YEAR(AG210),\n             0,\n             $D210*(1-     DATEDIF($G210,DATE(YEAR(AG210)+1,1,1),\"m\")/(12*'Upgrade Information'!$G210)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F210=\"N/A\",$E210=0),\n          0,\n          IF( YEAR($G210)>YEAR(AK210),\n             0,\n             $D210*(1-     DATEDIF($G210,DATE(YEAR(AK210)+1,1,1),\"m\")/(12*'Upgrade Information'!$G210)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F210=\"N/A\",$E210=0),\n          0,\n          IF( YEAR($G210)>YEAR(AO210),\n             0,\n             $D210*(1-     DATEDIF($G210,DATE(YEAR(AO210)+1,1,1),\"m\")/(12*'Upgrade Information'!$G210)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F210=\"N/A\",$E210=0),\n          0,\n          IF( YEAR($G210)>YEAR(AS210),\n             0,\n             $D210*(1-     DATEDIF($G210,DATE(YEAR(AS210)+1,1,1),\"m\")/(12*'Upgrade Information'!$G210)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F210=\"N/A\",$E210=0),\n          0,\n          IF( YEAR($G210)>YEAR(AW210),\n             0,\n             $D210*(1-     DATEDIF($G210,DATE(YEAR(AW210)+1,1,1),\"m\")/(12*'Upgrade Information'!$G210)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B211","v":"b0228"},null,{"$f":"IF(B211=\"\", 'Upgrade Information'!F211,B211)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E211","v":926000},{"$f":"'Upgrade Information'!H211","v":26457.142857142859},{"$f":"\n     IF(ISERROR(VLOOKUP($C211,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C211,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D211=\"\",\"\",'Upgrade Information'!D211)","v":"2010-11-22"},null,{"$f":"\nIF(F211=\"N/A\",\"N/A\",\n     VLOOKUP($C211,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F211=\"N/A\",$E211=0),\n          0,\n          IF( YEAR($G211)>YEAR(I211),\n             0,\n             $D211*(1-     DATEDIF($G211,DATE(YEAR(I211)+1,1,1),\"m\")/(12*'Upgrade Information'!$G211)     )\n             )\n     )","v":579852.38095238095},102009.23868514228,null,"2024-06-01",{"$f":"\n     IF(OR($F211=\"N/A\",$E211=0),\n          0,\n          IF( YEAR($G211)>YEAR(M211),\n             0,\n             $D211*(1-     DATEDIF($G211,DATE(YEAR(M211)+1,1,1),\"m\")/(12*'Upgrade Information'!$G211)     )\n             )\n     )","v":553395.23809523811},98561.994769035839,null,"2025-06-01",{"$f":"\n     IF(OR($F211=\"N/A\",$E211=0),\n          0,\n          IF( YEAR($G211)>YEAR(Q211),\n             0,\n             $D211*(1-     DATEDIF($G211,DATE(YEAR(Q211)+1,1,1),\"m\")/(12*'Upgrade Information'!$G211)     )\n             )\n     )","v":526938.09523809527},95114.750852929414,null,"2026-06-01",{"$f":"\n     IF(OR($F211=\"N/A\",$E211=0),\n          0,\n          IF( YEAR($G211)>YEAR(U211),\n             0,\n             $D211*(1-     DATEDIF($G211,DATE(YEAR(U211)+1,1,1),\"m\")/(12*'Upgrade Information'!$G211)     )\n             )\n     )","v":500480.95238095243},91667.506936822974,null,"2027-06-01",{"$f":"\n     IF(OR($F211=\"N/A\",$E211=0),\n          0,\n          IF( YEAR($G211)>YEAR(Y211),\n             0,\n             $D211*(1-     DATEDIF($G211,DATE(YEAR(Y211)+1,1,1),\"m\")/(12*'Upgrade Information'!$G211)     )\n             )\n     )","v":474023.80952380947},88220.26302071652,null,"2028-06-01",{"$f":"\n     IF(OR($F211=\"N/A\",$E211=0),\n          0,\n          IF( YEAR($G211)>YEAR(AC211),\n             0,\n             $D211*(1-     DATEDIF($G211,DATE(YEAR(AC211)+1,1,1),\"m\")/(12*'Upgrade Information'!$G211)     )\n             )\n     )","v":447566.66666666663},84773.019104610095,null,"2029-06-01",{"$f":"\n     IF(OR($F211=\"N/A\",$E211=0),\n          0,\n          IF( YEAR($G211)>YEAR(AG211),\n             0,\n             $D211*(1-     DATEDIF($G211,DATE(YEAR(AG211)+1,1,1),\"m\")/(12*'Upgrade Information'!$G211)     )\n             )\n     )","v":421109.52380952385},81325.775188503656,null,"2030-06-01",{"$f":"\n     IF(OR($F211=\"N/A\",$E211=0),\n          0,\n          IF( YEAR($G211)>YEAR(AK211),\n             0,\n             $D211*(1-     DATEDIF($G211,DATE(YEAR(AK211)+1,1,1),\"m\")/(12*'Upgrade Information'!$G211)     )\n             )\n     )","v":394652.38095238101},77878.531272397231,null,"2031-06-01",{"$f":"\n     IF(OR($F211=\"N/A\",$E211=0),\n          0,\n          IF( YEAR($G211)>YEAR(AO211),\n             0,\n             $D211*(1-     DATEDIF($G211,DATE(YEAR(AO211)+1,1,1),\"m\")/(12*'Upgrade Information'!$G211)     )\n             )\n     )","v":368195.23809523811},74431.287356290777,null,"2032-06-01",{"$f":"\n     IF(OR($F211=\"N/A\",$E211=0),\n          0,\n          IF( YEAR($G211)>YEAR(AS211),\n             0,\n             $D211*(1-     DATEDIF($G211,DATE(YEAR(AS211)+1,1,1),\"m\")/(12*'Upgrade Information'!$G211)     )\n             )\n     )","v":341738.09523809527},70984.043440184352,null,"2033-06-01",{"$f":"\n     IF(OR($F211=\"N/A\",$E211=0),\n          0,\n          IF( YEAR($G211)>YEAR(AW211),\n             0,\n             $D211*(1-     DATEDIF($G211,DATE(YEAR(AW211)+1,1,1),\"m\")/(12*'Upgrade Information'!$G211)     )\n             )\n     )","v":315280.95238095237},67536.799524077898]
[{"$f":"'Upgrade Information'!B212","v":"b0229"},"TrAILCo",{"$f":"IF(B212=\"\", 'Upgrade Information'!F212,B212)","v":"TrAILCo"},{"$f":"1000000*'Upgrade Information'!E212","v":7000000},{"$f":"'Upgrade Information'!H212","v":134759.56764758099},{"$f":"\n     IF(ISERROR(VLOOKUP($C212,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C212,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.103003},{"$f":"IF('Upgrade Information'!D212=\"\",\"\",'Upgrade Information'!D212)","v":"2009-04-23"},null,{"$f":"\nIF(F212=\"N/A\",\"N/A\",\n     VLOOKUP($C212,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F212=\"N/A\",$E212=0),\n          0,\n          IF( YEAR($G212)>YEAR(I212),\n             0,\n             $D212*(1-     DATEDIF($G212,DATE(YEAR(I212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G212)     )\n             )\n     )","v":5023526.3411688115},652197.85136699211,null,"2024-06-01",{"$f":"\n     IF(OR($F212=\"N/A\",$E212=0),\n          0,\n          IF( YEAR($G212)>YEAR(M212),\n             0,\n             $D212*(1-     DATEDIF($G212,DATE(YEAR(M212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G212)     )\n             )\n     )","v":4888766.7735212306},638317.21162058832,null,"2025-06-01",{"$f":"\n     IF(OR($F212=\"N/A\",$E212=0),\n          0,\n          IF( YEAR($G212)>YEAR(Q212),\n             0,\n             $D212*(1-     DATEDIF($G212,DATE(YEAR(Q212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G212)     )\n             )\n     )","v":4754007.2058736505},624436.57187418453,null,"2026-06-01",{"$f":"\n     IF(OR($F212=\"N/A\",$E212=0),\n          0,\n          IF( YEAR($G212)>YEAR(U212),\n             0,\n             $D212*(1-     DATEDIF($G212,DATE(YEAR(U212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G212)     )\n             )\n     )","v":4619247.6382260695},610555.93212778075,null,"2027-06-01",{"$f":"\n     IF(OR($F212=\"N/A\",$E212=0),\n          0,\n          IF( YEAR($G212)>YEAR(Y212),\n             0,\n             $D212*(1-     DATEDIF($G212,DATE(YEAR(Y212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G212)     )\n             )\n     )","v":4484488.0705784885},596675.29238137696,null,"2028-06-01",{"$f":"\n     IF(OR($F212=\"N/A\",$E212=0),\n          0,\n          IF( YEAR($G212)>YEAR(AC212),\n             0,\n             $D212*(1-     DATEDIF($G212,DATE(YEAR(AC212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G212)     )\n             )\n     )","v":4349728.5029309075},582794.65263497317,null,"2029-06-01",{"$f":"\n     IF(OR($F212=\"N/A\",$E212=0),\n          0,\n          IF( YEAR($G212)>YEAR(AG212),\n             0,\n             $D212*(1-     DATEDIF($G212,DATE(YEAR(AG212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G212)     )\n             )\n     )","v":4214968.9352833265},568914.01288856938,null,"2030-06-01",{"$f":"\n     IF(OR($F212=\"N/A\",$E212=0),\n          0,\n          IF( YEAR($G212)>YEAR(AK212),\n             0,\n             $D212*(1-     DATEDIF($G212,DATE(YEAR(AK212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G212)     )\n             )\n     )","v":4080209.3676357456},555033.3731421656,null,"2031-06-01",{"$f":"\n     IF(OR($F212=\"N/A\",$E212=0),\n          0,\n          IF( YEAR($G212)>YEAR(AO212),\n             0,\n             $D212*(1-     DATEDIF($G212,DATE(YEAR(AO212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G212)     )\n             )\n     )","v":3945449.7999881646},541152.73339576181,null,"2032-06-01",{"$f":"\n     IF(OR($F212=\"N/A\",$E212=0),\n          0,\n          IF( YEAR($G212)>YEAR(AS212),\n             0,\n             $D212*(1-     DATEDIF($G212,DATE(YEAR(AS212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G212)     )\n             )\n     )","v":3810690.2323405836},527272.09364935802,null,"2033-06-01",{"$f":"\n     IF(OR($F212=\"N/A\",$E212=0),\n          0,\n          IF( YEAR($G212)>YEAR(AW212),\n             0,\n             $D212*(1-     DATEDIF($G212,DATE(YEAR(AW212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G212)     )\n             )\n     )","v":3675930.6646930026},513391.45390295435]
[{"$f":"'Upgrade Information'!B213","v":"b0230"},"TrAILCo",{"$f":"IF(B213=\"\", 'Upgrade Information'!F213,B213)","v":"TrAILCo"},{"$f":"1000000*'Upgrade Information'!E213","v":7000000},{"$f":"'Upgrade Information'!H213","v":134759.56764758099},{"$f":"\n     IF(ISERROR(VLOOKUP($C213,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C213,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.103003},{"$f":"IF('Upgrade Information'!D213=\"\",\"\",'Upgrade Information'!D213)","v":"2008-05-31"},null,{"$f":"\nIF(F213=\"N/A\",\"N/A\",\n     VLOOKUP($C213,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F213=\"N/A\",$E213=0),\n          0,\n          IF( YEAR($G213)>YEAR(I213),\n             0,\n             $D213*(1-     DATEDIF($G213,DATE(YEAR(I213)+1,1,1),\"m\")/(12*'Upgrade Information'!$G213)     )\n             )\n     )","v":4899996.7374918628},639473.9315994553,null,"2024-06-01",{"$f":"\n     IF(OR($F213=\"N/A\",$E213=0),\n          0,\n          IF( YEAR($G213)>YEAR(M213),\n             0,\n             $D213*(1-     DATEDIF($G213,DATE(YEAR(M213)+1,1,1),\"m\")/(12*'Upgrade Information'!$G213)     )\n             )\n     )","v":4765237.1698442819},625593.29185305152,null,"2025-06-01",{"$f":"\n     IF(OR($F213=\"N/A\",$E213=0),\n          0,\n          IF( YEAR($G213)>YEAR(Q213),\n             0,\n             $D213*(1-     DATEDIF($G213,DATE(YEAR(Q213)+1,1,1),\"m\")/(12*'Upgrade Information'!$G213)     )\n             )\n     )","v":4630477.6021967009},611712.65210664773,null,"2026-06-01",{"$f":"\n     IF(OR($F213=\"N/A\",$E213=0),\n          0,\n          IF( YEAR($G213)>YEAR(U213),\n             0,\n             $D213*(1-     DATEDIF($G213,DATE(YEAR(U213)+1,1,1),\"m\")/(12*'Upgrade Information'!$G213)     )\n             )\n     )","v":4495718.0345491199},597832.01236024406,null,"2027-06-01",{"$f":"\n     IF(OR($F213=\"N/A\",$E213=0),\n          0,\n          IF( YEAR($G213)>YEAR(Y213),\n             0,\n             $D213*(1-     DATEDIF($G213,DATE(YEAR(Y213)+1,1,1),\"m\")/(12*'Upgrade Information'!$G213)     )\n             )\n     )","v":4360958.4669015389},583951.37261384027,null,"2028-06-01",{"$f":"\n     IF(OR($F213=\"N/A\",$E213=0),\n          0,\n          IF( YEAR($G213)>YEAR(AC213),\n             0,\n             $D213*(1-     DATEDIF($G213,DATE(YEAR(AC213)+1,1,1),\"m\")/(12*'Upgrade Information'!$G213)     )\n             )\n     )","v":4226198.8992539579},570070.73286743648,null,"2029-06-01",{"$f":"\n     IF(OR($F213=\"N/A\",$E213=0),\n          0,\n          IF( YEAR($G213)>YEAR(AG213),\n             0,\n             $D213*(1-     DATEDIF($G213,DATE(YEAR(AG213)+1,1,1),\"m\")/(12*'Upgrade Information'!$G213)     )\n             )\n     )","v":4091439.3316063769},556190.0931210327,null,"2030-06-01",{"$f":"\n     IF(OR($F213=\"N/A\",$E213=0),\n          0,\n          IF( YEAR($G213)>YEAR(AK213),\n             0,\n             $D213*(1-     DATEDIF($G213,DATE(YEAR(AK213)+1,1,1),\"m\")/(12*'Upgrade Information'!$G213)     )\n             )\n     )","v":3956679.7639587959},542309.45337462891,null,"2031-06-01",{"$f":"\n     IF(OR($F213=\"N/A\",$E213=0),\n          0,\n          IF( YEAR($G213)>YEAR(AO213),\n             0,\n             $D213*(1-     DATEDIF($G213,DATE(YEAR(AO213)+1,1,1),\"m\")/(12*'Upgrade Information'!$G213)     )\n             )\n     )","v":3821920.1963112149},528428.81362822512,null,"2032-06-01",{"$f":"\n     IF(OR($F213=\"N/A\",$E213=0),\n          0,\n          IF( YEAR($G213)>YEAR(AS213),\n             0,\n             $D213*(1-     DATEDIF($G213,DATE(YEAR(AS213)+1,1,1),\"m\")/(12*'Upgrade Information'!$G213)     )\n             )\n     )","v":3687160.628663634},514548.17388182128,null,"2033-06-01",{"$f":"\n     IF(OR($F213=\"N/A\",$E213=0),\n          0,\n          IF( YEAR($G213)>YEAR(AW213),\n             0,\n             $D213*(1-     DATEDIF($G213,DATE(YEAR(AW213)+1,1,1),\"m\")/(12*'Upgrade Information'!$G213)     )\n             )\n     )","v":3552401.061016053},500667.53413541749]
[{"$f":"'Upgrade Information'!B214","v":"b0231"},null,{"$f":"IF(B214=\"\", 'Upgrade Information'!F214,B214)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E214","v":5030000},{"$f":"'Upgrade Information'!H214","v":109586.05664488018},{"$f":"\n     IF(ISERROR(VLOOKUP($C214,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C214,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D214=\"\",\"\",'Upgrade Information'!D214)","v":"2009-06-01"},null,{"$f":"\nIF(F214=\"N/A\",\"N/A\",\n     VLOOKUP($C214,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F214=\"N/A\",$E214=0),\n          0,\n          IF( YEAR($G214)>YEAR(I214),\n             0,\n             $D214*(1-     DATEDIF($G214,DATE(YEAR(I214)+1,1,1),\"m\")/(12*'Upgrade Information'!$G214)     )\n             )\n     )","v":3431870.0072621638},471681.32464767259,null,"2024-01-01",{"$f":"\n     IF(OR($F214=\"N/A\",$E214=0),\n          0,\n          IF( YEAR($G214)>YEAR(M214),\n             0,\n             $D214*(1-     DATEDIF($G214,DATE(YEAR(M214)+1,1,1),\"m\")/(12*'Upgrade Information'!$G214)     )\n             )\n     )","v":3322283.950617284},460118.94248685974,null,"2025-01-01",{"$f":"\n     IF(OR($F214=\"N/A\",$E214=0),\n          0,\n          IF( YEAR($G214)>YEAR(Q214),\n             0,\n             $D214*(1-     DATEDIF($G214,DATE(YEAR(Q214)+1,1,1),\"m\")/(12*'Upgrade Information'!$G214)     )\n             )\n     )","v":3212697.8939724038},448556.56032604678,null,"2026-01-01",{"$f":"\n     IF(OR($F214=\"N/A\",$E214=0),\n          0,\n          IF( YEAR($G214)>YEAR(U214),\n             0,\n             $D214*(1-     DATEDIF($G214,DATE(YEAR(U214)+1,1,1),\"m\")/(12*'Upgrade Information'!$G214)     )\n             )\n     )","v":3103111.8373275232},436994.17816523369,null,"2027-01-01",{"$f":"\n     IF(OR($F214=\"N/A\",$E214=0),\n          0,\n          IF( YEAR($G214)>YEAR(Y214),\n             0,\n             $D214*(1-     DATEDIF($G214,DATE(YEAR(Y214)+1,1,1),\"m\")/(12*'Upgrade Information'!$G214)     )\n             )\n     )","v":2993525.7806826429},425431.79600442073,null,"2028-01-01",{"$f":"\n     IF(OR($F214=\"N/A\",$E214=0),\n          0,\n          IF( YEAR($G214)>YEAR(AC214),\n             0,\n             $D214*(1-     DATEDIF($G214,DATE(YEAR(AC214)+1,1,1),\"m\")/(12*'Upgrade Information'!$G214)     )\n             )\n     )","v":2883939.7240377632},413869.41384360788,null,"2029-01-01",{"$f":"\n     IF(OR($F214=\"N/A\",$E214=0),\n          0,\n          IF( YEAR($G214)>YEAR(AG214),\n             0,\n             $D214*(1-     DATEDIF($G214,DATE(YEAR(AG214)+1,1,1),\"m\")/(12*'Upgrade Information'!$G214)     )\n             )\n     )","v":2774353.6673928825},402307.0316827948,null,"2030-01-01",{"$f":"\n     IF(OR($F214=\"N/A\",$E214=0),\n          0,\n          IF( YEAR($G214)>YEAR(AK214),\n             0,\n             $D214*(1-     DATEDIF($G214,DATE(YEAR(AK214)+1,1,1),\"m\")/(12*'Upgrade Information'!$G214)     )\n             )\n     )","v":2664767.6107480028},390744.64952198195,null,"2031-01-01",{"$f":"\n     IF(OR($F214=\"N/A\",$E214=0),\n          0,\n          IF( YEAR($G214)>YEAR(AO214),\n             0,\n             $D214*(1-     DATEDIF($G214,DATE(YEAR(AO214)+1,1,1),\"m\")/(12*'Upgrade Information'!$G214)     )\n             )\n     )","v":2555181.5541031226},379182.26736116898,null,"2032-01-01",{"$f":"\n     IF(OR($F214=\"N/A\",$E214=0),\n          0,\n          IF( YEAR($G214)>YEAR(AS214),\n             0,\n             $D214*(1-     DATEDIF($G214,DATE(YEAR(AS214)+1,1,1),\"m\")/(12*'Upgrade Information'!$G214)     )\n             )\n     )","v":2445595.4974582423},367619.88520035602,null,"2033-01-01",{"$f":"\n     IF(OR($F214=\"N/A\",$E214=0),\n          0,\n          IF( YEAR($G214)>YEAR(AW214),\n             0,\n             $D214*(1-     DATEDIF($G214,DATE(YEAR(AW214)+1,1,1),\"m\")/(12*'Upgrade Information'!$G214)     )\n             )\n     )","v":2336009.4408133621},356057.50303954305]
[{"$f":"'Upgrade Information'!B215","v":"b0231.2"},null,{"$f":"IF(B215=\"\", 'Upgrade Information'!F215,B215)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E215","v":12300000},{"$f":"'Upgrade Information'!H215","v":267973.85620915034},{"$f":"\n     IF(ISERROR(VLOOKUP($C215,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C215,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D215=\"\",\"\",'Upgrade Information'!D215)","v":"2009-06-01"},null,{"$f":"\nIF(F215=\"N/A\",\"N/A\",\n     VLOOKUP($C215,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F215=\"N/A\",$E215=0),\n          0,\n          IF( YEAR($G215)>YEAR(I215),\n             0,\n             $D215*(1-     DATEDIF($G215,DATE(YEAR(I215)+1,1,1),\"m\")/(12*'Upgrade Information'!$G215)     )\n             )\n     )","v":8392047.9302832223},1153415.5652418237,null,"2024-01-01",{"$f":"\n     IF(OR($F215=\"N/A\",$E215=0),\n          0,\n          IF( YEAR($G215)>YEAR(M215),\n             0,\n             $D215*(1-     DATEDIF($G215,DATE(YEAR(M215)+1,1,1),\"m\")/(12*'Upgrade Information'!$G215)     )\n             )\n     )","v":8124074.0740740746},1125141.7480294979,null,"2025-01-01",{"$f":"\n     IF(OR($F215=\"N/A\",$E215=0),\n          0,\n          IF( YEAR($G215)>YEAR(Q215),\n             0,\n             $D215*(1-     DATEDIF($G215,DATE(YEAR(Q215)+1,1,1),\"m\")/(12*'Upgrade Information'!$G215)     )\n             )\n     )","v":7856100.2178649232},1096867.9308171719,null,"2026-01-01",{"$f":"\n     IF(OR($F215=\"N/A\",$E215=0),\n          0,\n          IF( YEAR($G215)>YEAR(U215),\n             0,\n             $D215*(1-     DATEDIF($G215,DATE(YEAR(U215)+1,1,1),\"m\")/(12*'Upgrade Information'!$G215)     )\n             )\n     )","v":7588126.3616557727},1068594.1136048459,null,"2027-01-01",{"$f":"\n     IF(OR($F215=\"N/A\",$E215=0),\n          0,\n          IF( YEAR($G215)>YEAR(Y215),\n             0,\n             $D215*(1-     DATEDIF($G215,DATE(YEAR(Y215)+1,1,1),\"m\")/(12*'Upgrade Information'!$G215)     )\n             )\n     )","v":7320152.5054466221},1040320.29639252,null,"2028-01-01",{"$f":"\n     IF(OR($F215=\"N/A\",$E215=0),\n          0,\n          IF( YEAR($G215)>YEAR(AC215),\n             0,\n             $D215*(1-     DATEDIF($G215,DATE(YEAR(AC215)+1,1,1),\"m\")/(12*'Upgrade Information'!$G215)     )\n             )\n     )","v":7052178.6492374726},1012046.4791801942,null,"2029-01-01",{"$f":"\n     IF(OR($F215=\"N/A\",$E215=0),\n          0,\n          IF( YEAR($G215)>YEAR(AG215),\n             0,\n             $D215*(1-     DATEDIF($G215,DATE(YEAR(AG215)+1,1,1),\"m\")/(12*'Upgrade Information'!$G215)     )\n             )\n     )","v":6784204.7930283211},983772.66196786822,null,"2030-01-01",{"$f":"\n     IF(OR($F215=\"N/A\",$E215=0),\n          0,\n          IF( YEAR($G215)>YEAR(AK215),\n             0,\n             $D215*(1-     DATEDIF($G215,DATE(YEAR(AK215)+1,1,1),\"m\")/(12*'Upgrade Information'!$G215)     )\n             )\n     )","v":6516230.9368191715},955498.84475554223,null,"2031-01-01",{"$f":"\n     IF(OR($F215=\"N/A\",$E215=0),\n          0,\n          IF( YEAR($G215)>YEAR(AO215),\n             0,\n             $D215*(1-     DATEDIF($G215,DATE(YEAR(AO215)+1,1,1),\"m\")/(12*'Upgrade Information'!$G215)     )\n             )\n     )","v":6248257.0806100219},927225.02754321648,null,"2032-01-01",{"$f":"\n     IF(OR($F215=\"N/A\",$E215=0),\n          0,\n          IF( YEAR($G215)>YEAR(AS215),\n             0,\n             $D215*(1-     DATEDIF($G215,DATE(YEAR(AS215)+1,1,1),\"m\")/(12*'Upgrade Information'!$G215)     )\n             )\n     )","v":5980283.2244008705},898951.21033089049,null,"2033-01-01",{"$f":"\n     IF(OR($F215=\"N/A\",$E215=0),\n          0,\n          IF( YEAR($G215)>YEAR(AW215),\n             0,\n             $D215*(1-     DATEDIF($G215,DATE(YEAR(AW215)+1,1,1),\"m\")/(12*'Upgrade Information'!$G215)     )\n             )\n     )","v":5712309.3681917209},870677.39311856451]
[{"$f":"'Upgrade Information'!B216","v":"b0232"},null,{"$f":"IF(B216=\"\", 'Upgrade Information'!F216,B216)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E216","v":1000000},{"$f":"'Upgrade Information'!H216","v":21786.49237472767},{"$f":"\n     IF(ISERROR(VLOOKUP($C216,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C216,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D216=\"\",\"\",'Upgrade Information'!D216)","v":"2006-05-15"},null,{"$f":"\nIF(F216=\"N/A\",\"N/A\",\n     VLOOKUP($C216,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F216=\"N/A\",$E216=0),\n          0,\n          IF( YEAR($G216)>YEAR(I216),\n             0,\n             $D216*(1-     DATEDIF($G216,DATE(YEAR(I216)+1,1,1),\"m\")/(12*'Upgrade Information'!$G216)     )\n             )\n     )","v":616920.84241103835},86877.570211776081,null,"2024-01-01",{"$f":"\n     IF(OR($F216=\"N/A\",$E216=0),\n          0,\n          IF( YEAR($G216)>YEAR(M216),\n             0,\n             $D216*(1-     DATEDIF($G216,DATE(YEAR(M216)+1,1,1),\"m\")/(12*'Upgrade Information'!$G216)     )\n             )\n     )","v":595134.35003631073},84578.885885570722,null,"2025-01-01",{"$f":"\n     IF(OR($F216=\"N/A\",$E216=0),\n          0,\n          IF( YEAR($G216)>YEAR(Q216),\n             0,\n             $D216*(1-     DATEDIF($G216,DATE(YEAR(Q216)+1,1,1),\"m\")/(12*'Upgrade Information'!$G216)     )\n             )\n     )","v":573347.85766158311},82280.201559365378,null,"2026-01-01",{"$f":"\n     IF(OR($F216=\"N/A\",$E216=0),\n          0,\n          IF( YEAR($G216)>YEAR(U216),\n             0,\n             $D216*(1-     DATEDIF($G216,DATE(YEAR(U216)+1,1,1),\"m\")/(12*'Upgrade Information'!$G216)     )\n             )\n     )","v":551561.36528685538},79981.517233160004,null,"2027-01-01",{"$f":"\n     IF(OR($F216=\"N/A\",$E216=0),\n          0,\n          IF( YEAR($G216)>YEAR(Y216),\n             0,\n             $D216*(1-     DATEDIF($G216,DATE(YEAR(Y216)+1,1,1),\"m\")/(12*'Upgrade Information'!$G216)     )\n             )\n     )","v":529774.87291212776},77682.83290695466,null,"2028-01-01",{"$f":"\n     IF(OR($F216=\"N/A\",$E216=0),\n          0,\n          IF( YEAR($G216)>YEAR(AC216),\n             0,\n             $D216*(1-     DATEDIF($G216,DATE(YEAR(AC216)+1,1,1),\"m\")/(12*'Upgrade Information'!$G216)     )\n             )\n     )","v":507988.38053740014},75384.148580749301,null,"2029-01-01",{"$f":"\n     IF(OR($F216=\"N/A\",$E216=0),\n          0,\n          IF( YEAR($G216)>YEAR(AG216),\n             0,\n             $D216*(1-     DATEDIF($G216,DATE(YEAR(AG216)+1,1,1),\"m\")/(12*'Upgrade Information'!$G216)     )\n             )\n     )","v":486201.8881626724},73085.464254543942,null,"2030-01-01",{"$f":"\n     IF(OR($F216=\"N/A\",$E216=0),\n          0,\n          IF( YEAR($G216)>YEAR(AK216),\n             0,\n             $D216*(1-     DATEDIF($G216,DATE(YEAR(AK216)+1,1,1),\"m\")/(12*'Upgrade Information'!$G216)     )\n             )\n     )","v":464415.39578794478},70786.779928338583,null,"2031-01-01",{"$f":"\n     IF(OR($F216=\"N/A\",$E216=0),\n          0,\n          IF( YEAR($G216)>YEAR(AO216),\n             0,\n             $D216*(1-     DATEDIF($G216,DATE(YEAR(AO216)+1,1,1),\"m\")/(12*'Upgrade Information'!$G216)     )\n             )\n     )","v":442628.90341321717},68488.095602133224,null,"2032-01-01",{"$f":"\n     IF(OR($F216=\"N/A\",$E216=0),\n          0,\n          IF( YEAR($G216)>YEAR(AS216),\n             0,\n             $D216*(1-     DATEDIF($G216,DATE(YEAR(AS216)+1,1,1),\"m\")/(12*'Upgrade Information'!$G216)     )\n             )\n     )","v":420842.41103848943},66189.411275927851,null,"2033-01-01",{"$f":"\n     IF(OR($F216=\"N/A\",$E216=0),\n          0,\n          IF( YEAR($G216)>YEAR(AW216),\n             0,\n             $D216*(1-     DATEDIF($G216,DATE(YEAR(AW216)+1,1,1),\"m\")/(12*'Upgrade Information'!$G216)     )\n             )\n     )","v":399055.91866376175},63890.726949722499]
[{"$f":"'Upgrade Information'!B217","v":"b0233"},null,{"$f":"IF(B217=\"\", 'Upgrade Information'!F217,B217)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E217","v":1840000},{"$f":"'Upgrade Information'!H217","v":40087.14596949891},{"$f":"\n     IF(ISERROR(VLOOKUP($C217,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C217,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D217=\"\",\"\",'Upgrade Information'!D217)","v":"2009-06-15"},null,{"$f":"\nIF(F217=\"N/A\",\"N/A\",\n     VLOOKUP($C217,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F217=\"N/A\",$E217=0),\n          0,\n          IF( YEAR($G217)>YEAR(I217),\n             0,\n             $D217*(1-     DATEDIF($G217,DATE(YEAR(I217)+1,1,1),\"m\")/(12*'Upgrade Information'!$G217)     )\n             )\n     )","v":1258736.3834422657},172895.93160033974,null,"2024-01-01",{"$f":"\n     IF(OR($F217=\"N/A\",$E217=0),\n          0,\n          IF( YEAR($G217)>YEAR(M217),\n             0,\n             $D217*(1-     DATEDIF($G217,DATE(YEAR(M217)+1,1,1),\"m\")/(12*'Upgrade Information'!$G217)     )\n             )\n     )","v":1218649.237472767},168666.3524401219,null,"2025-01-01",{"$f":"\n     IF(OR($F217=\"N/A\",$E217=0),\n          0,\n          IF( YEAR($G217)>YEAR(Q217),\n             0,\n             $D217*(1-     DATEDIF($G217,DATE(YEAR(Q217)+1,1,1),\"m\")/(12*'Upgrade Information'!$G217)     )\n             )\n     )","v":1178562.0915032679},164436.77327990401,null,"2026-01-01",{"$f":"\n     IF(OR($F217=\"N/A\",$E217=0),\n          0,\n          IF( YEAR($G217)>YEAR(U217),\n             0,\n             $D217*(1-     DATEDIF($G217,DATE(YEAR(U217)+1,1,1),\"m\")/(12*'Upgrade Information'!$G217)     )\n             )\n     )","v":1138474.945533769},160207.19411968617,null,"2027-01-01",{"$f":"\n     IF(OR($F217=\"N/A\",$E217=0),\n          0,\n          IF( YEAR($G217)>YEAR(Y217),\n             0,\n             $D217*(1-     DATEDIF($G217,DATE(YEAR(Y217)+1,1,1),\"m\")/(12*'Upgrade Information'!$G217)     )\n             )\n     )","v":1098387.7995642703},155977.61495946834,null,"2028-01-01",{"$f":"\n     IF(OR($F217=\"N/A\",$E217=0),\n          0,\n          IF( YEAR($G217)>YEAR(AC217),\n             0,\n             $D217*(1-     DATEDIF($G217,DATE(YEAR(AC217)+1,1,1),\"m\")/(12*'Upgrade Information'!$G217)     )\n             )\n     )","v":1058300.6535947712},151748.03579925044,null,"2029-01-01",{"$f":"\n     IF(OR($F217=\"N/A\",$E217=0),\n          0,\n          IF( YEAR($G217)>YEAR(AG217),\n             0,\n             $D217*(1-     DATEDIF($G217,DATE(YEAR(AG217)+1,1,1),\"m\")/(12*'Upgrade Information'!$G217)     )\n             )\n     )","v":1018213.5076252721},147518.45663903258,null,"2030-01-01",{"$f":"\n     IF(OR($F217=\"N/A\",$E217=0),\n          0,\n          IF( YEAR($G217)>YEAR(AK217),\n             0,\n             $D217*(1-     DATEDIF($G217,DATE(YEAR(AK217)+1,1,1),\"m\")/(12*'Upgrade Information'!$G217)     )\n             )\n     )","v":978126.36165577348},143288.87747881474,null,"2031-01-01",{"$f":"\n     IF(OR($F217=\"N/A\",$E217=0),\n          0,\n          IF( YEAR($G217)>YEAR(AO217),\n             0,\n             $D217*(1-     DATEDIF($G217,DATE(YEAR(AO217)+1,1,1),\"m\")/(12*'Upgrade Information'!$G217)     )\n             )\n     )","v":938039.21568627446},139059.29831859685,null,"2032-01-01",{"$f":"\n     IF(OR($F217=\"N/A\",$E217=0),\n          0,\n          IF( YEAR($G217)>YEAR(AS217),\n             0,\n             $D217*(1-     DATEDIF($G217,DATE(YEAR(AS217)+1,1,1),\"m\")/(12*'Upgrade Information'!$G217)     )\n             )\n     )","v":897952.06971677556},134829.71915837901,null,"2033-01-01",{"$f":"\n     IF(OR($F217=\"N/A\",$E217=0),\n          0,\n          IF( YEAR($G217)>YEAR(AW217),\n             0,\n             $D217*(1-     DATEDIF($G217,DATE(YEAR(AW217)+1,1,1),\"m\")/(12*'Upgrade Information'!$G217)     )\n             )\n     )","v":857864.92374727654},130600.13999816112]
[{"$f":"'Upgrade Information'!B218","v":"b0234"},null,{"$f":"IF(B218=\"\", 'Upgrade Information'!F218,B218)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E218","v":1858000},{"$f":"'Upgrade Information'!H218","v":40479.302832244008},{"$f":"\n     IF(ISERROR(VLOOKUP($C218,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C218,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D218=\"\",\"\",'Upgrade Information'!D218)","v":"2009-05-21"},null,{"$f":"\nIF(F218=\"N/A\",\"N/A\",\n     VLOOKUP($C218,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F218=\"N/A\",$E218=0),\n          0,\n          IF( YEAR($G218)>YEAR(I218),\n             0,\n             $D218*(1-     DATEDIF($G218,DATE(YEAR(I218)+1,1,1),\"m\")/(12*'Upgrade Information'!$G218)     )\n             )\n     )","v":1267676.8336964413},174231.39188774861,null,"2024-01-01",{"$f":"\n     IF(OR($F218=\"N/A\",$E218=0),\n          0,\n          IF( YEAR($G218)>YEAR(M218),\n             0,\n             $D218*(1-     DATEDIF($G218,DATE(YEAR(M218)+1,1,1),\"m\")/(12*'Upgrade Information'!$G218)     )\n             )\n     )","v":1227197.5308641975},169960.4364096591,null,"2025-01-01",{"$f":"\n     IF(OR($F218=\"N/A\",$E218=0),\n          0,\n          IF( YEAR($G218)>YEAR(Q218),\n             0,\n             $D218*(1-     DATEDIF($G218,DATE(YEAR(Q218)+1,1,1),\"m\")/(12*'Upgrade Information'!$G218)     )\n             )\n     )","v":1186718.2280319536},165689.48093156953,null,"2026-01-01",{"$f":"\n     IF(OR($F218=\"N/A\",$E218=0),\n          0,\n          IF( YEAR($G218)>YEAR(U218),\n             0,\n             $D218*(1-     DATEDIF($G218,DATE(YEAR(U218)+1,1,1),\"m\")/(12*'Upgrade Information'!$G218)     )\n             )\n     )","v":1146238.9251997094},161418.52545347996,null,"2027-01-01",{"$f":"\n     IF(OR($F218=\"N/A\",$E218=0),\n          0,\n          IF( YEAR($G218)>YEAR(Y218),\n             0,\n             $D218*(1-     DATEDIF($G218,DATE(YEAR(Y218)+1,1,1),\"m\")/(12*'Upgrade Information'!$G218)     )\n             )\n     )","v":1105759.6223674654},157147.56997539042,null,"2028-01-01",{"$f":"\n     IF(OR($F218=\"N/A\",$E218=0),\n          0,\n          IF( YEAR($G218)>YEAR(AC218),\n             0,\n             $D218*(1-     DATEDIF($G218,DATE(YEAR(AC218)+1,1,1),\"m\")/(12*'Upgrade Information'!$G218)     )\n             )\n     )","v":1065280.3195352214},152876.61449730088,null,"2029-01-01",{"$f":"\n     IF(OR($F218=\"N/A\",$E218=0),\n          0,\n          IF( YEAR($G218)>YEAR(AG218),\n             0,\n             $D218*(1-     DATEDIF($G218,DATE(YEAR(AG218)+1,1,1),\"m\")/(12*'Upgrade Information'!$G218)     )\n             )\n     )","v":1024801.0167029774},148605.65901921131,null,"2030-01-01",{"$f":"\n     IF(OR($F218=\"N/A\",$E218=0),\n          0,\n          IF( YEAR($G218)>YEAR(AK218),\n             0,\n             $D218*(1-     DATEDIF($G218,DATE(YEAR(AK218)+1,1,1),\"m\")/(12*'Upgrade Information'!$G218)     )\n             )\n     )","v":984321.71387073339},144334.70354112174,null,"2031-01-01",{"$f":"\n     IF(OR($F218=\"N/A\",$E218=0),\n          0,\n          IF( YEAR($G218)>YEAR(AO218),\n             0,\n             $D218*(1-     DATEDIF($G218,DATE(YEAR(AO218)+1,1,1),\"m\")/(12*'Upgrade Information'!$G218)     )\n             )\n     )","v":943842.41103848943},140063.7480630322,null,"2032-01-01",{"$f":"\n     IF(OR($F218=\"N/A\",$E218=0),\n          0,\n          IF( YEAR($G218)>YEAR(AS218),\n             0,\n             $D218*(1-     DATEDIF($G218,DATE(YEAR(AS218)+1,1,1),\"m\")/(12*'Upgrade Information'!$G218)     )\n             )\n     )","v":903363.10820624535},135792.79258494262,null,"2033-01-01",{"$f":"\n     IF(OR($F218=\"N/A\",$E218=0),\n          0,\n          IF( YEAR($G218)>YEAR(AW218),\n             0,\n             $D218*(1-     DATEDIF($G218,DATE(YEAR(AW218)+1,1,1),\"m\")/(12*'Upgrade Information'!$G218)     )\n             )\n     )","v":862883.80537400139},131521.83710685308]
[{"$f":"'Upgrade Information'!B219","v":"b0235"},null,{"$f":"IF(B219=\"\", 'Upgrade Information'!F219,B219)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E219","v":1890000},{"$f":"'Upgrade Information'!H219","v":41176.470588235294},{"$f":"\n     IF(ISERROR(VLOOKUP($C219,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C219,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D219=\"\",\"\",'Upgrade Information'!D219)","v":"2009-05-21"},null,{"$f":"\nIF(F219=\"N/A\",\"N/A\",\n     VLOOKUP($C219,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F219=\"N/A\",$E219=0),\n          0,\n          IF( YEAR($G219)>YEAR(I219),\n             0,\n             $D219*(1-     DATEDIF($G219,DATE(YEAR(I219)+1,1,1),\"m\")/(12*'Upgrade Information'!$G219)     )\n             )\n     )","v":1289509.8039215684},177232.14782984121,null,"2024-01-01",{"$f":"\n     IF(OR($F219=\"N/A\",$E219=0),\n          0,\n          IF( YEAR($G219)>YEAR(M219),\n             0,\n             $D219*(1-     DATEDIF($G219,DATE(YEAR(M219)+1,1,1),\"m\")/(12*'Upgrade Information'!$G219)     )\n             )\n     )","v":1248333.3333333335},172887.63445331311,null,"2025-01-01",{"$f":"\n     IF(OR($F219=\"N/A\",$E219=0),\n          0,\n          IF( YEAR($G219)>YEAR(Q219),\n             0,\n             $D219*(1-     DATEDIF($G219,DATE(YEAR(Q219)+1,1,1),\"m\")/(12*'Upgrade Information'!$G219)     )\n             )\n     )","v":1207156.8627450981},168543.12107678497,null,"2026-01-01",{"$f":"\n     IF(OR($F219=\"N/A\",$E219=0),\n          0,\n          IF( YEAR($G219)>YEAR(U219),\n             0,\n             $D219*(1-     DATEDIF($G219,DATE(YEAR(U219)+1,1,1),\"m\")/(12*'Upgrade Information'!$G219)     )\n             )\n     )","v":1165980.3921568627},164198.60770025681,null,"2027-01-01",{"$f":"\n     IF(OR($F219=\"N/A\",$E219=0),\n          0,\n          IF( YEAR($G219)>YEAR(Y219),\n             0,\n             $D219*(1-     DATEDIF($G219,DATE(YEAR(Y219)+1,1,1),\"m\")/(12*'Upgrade Information'!$G219)     )\n             )\n     )","v":1124803.9215686272},159854.09432372867,null,"2028-01-01",{"$f":"\n     IF(OR($F219=\"N/A\",$E219=0),\n          0,\n          IF( YEAR($G219)>YEAR(AC219),\n             0,\n             $D219*(1-     DATEDIF($G219,DATE(YEAR(AC219)+1,1,1),\"m\")/(12*'Upgrade Information'!$G219)     )\n             )\n     )","v":1083627.4509803921},155509.58094720056,null,"2029-01-01",{"$f":"\n     IF(OR($F219=\"N/A\",$E219=0),\n          0,\n          IF( YEAR($G219)>YEAR(AG219),\n             0,\n             $D219*(1-     DATEDIF($G219,DATE(YEAR(AG219)+1,1,1),\"m\")/(12*'Upgrade Information'!$G219)     )\n             )\n     )","v":1042450.9803921568},151165.06757067243,null,"2030-01-01",{"$f":"\n     IF(OR($F219=\"N/A\",$E219=0),\n          0,\n          IF( YEAR($G219)>YEAR(AK219),\n             0,\n             $D219*(1-     DATEDIF($G219,DATE(YEAR(AK219)+1,1,1),\"m\")/(12*'Upgrade Information'!$G219)     )\n             )\n     )","v":1001274.5098039214},146820.55419414429,null,"2031-01-01",{"$f":"\n     IF(OR($F219=\"N/A\",$E219=0),\n          0,\n          IF( YEAR($G219)>YEAR(AO219),\n             0,\n             $D219*(1-     DATEDIF($G219,DATE(YEAR(AO219)+1,1,1),\"m\")/(12*'Upgrade Information'!$G219)     )\n             )\n     )","v":960098.03921568627},142476.04081761619,null,"2032-01-01",{"$f":"\n     IF(OR($F219=\"N/A\",$E219=0),\n          0,\n          IF( YEAR($G219)>YEAR(AS219),\n             0,\n             $D219*(1-     DATEDIF($G219,DATE(YEAR(AS219)+1,1,1),\"m\")/(12*'Upgrade Information'!$G219)     )\n             )\n     )","v":918921.56862745085},138131.52744108802,null,"2033-01-01",{"$f":"\n     IF(OR($F219=\"N/A\",$E219=0),\n          0,\n          IF( YEAR($G219)>YEAR(AW219),\n             0,\n             $D219*(1-     DATEDIF($G219,DATE(YEAR(AW219)+1,1,1),\"m\")/(12*'Upgrade Information'!$G219)     )\n             )\n     )","v":877745.09803921566},133787.01406455992]
[{"$f":"'Upgrade Information'!B220","v":"b0236.1"},null,{"$f":"IF(B220=\"\", 'Upgrade Information'!F220,B220)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E220","v":61000000},{"$f":"'Upgrade Information'!H220","v":1439599.9999999998},{"$f":"\n     IF(ISERROR(VLOOKUP($C220,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C220,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D220=\"\",\"\",'Upgrade Information'!D220)","v":"2006-12-09"},null,{"$f":"\nIF(F220=\"N/A\",\"N/A\",\n     VLOOKUP($C220,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F220=\"N/A\",$E220=0),\n          0,\n          IF( YEAR($G220)>YEAR(I220),\n             0,\n             $D220*(1-     DATEDIF($G220,DATE(YEAR(I220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G220)     )\n             )\n     )","v":36526800},6656615.9727096586,null,"2024-06-01",{"$f":"\n     IF(OR($F220=\"N/A\",$E220=0),\n          0,\n          IF( YEAR($G220)>YEAR(M220),\n             0,\n             $D220*(1-     DATEDIF($G220,DATE(YEAR(M220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G220)     )\n             )\n     )","v":35087200},6451002.1167378016,null,"2025-06-01",{"$f":"\n     IF(OR($F220=\"N/A\",$E220=0),\n          0,\n          IF( YEAR($G220)>YEAR(Q220),\n             0,\n             $D220*(1-     DATEDIF($G220,DATE(YEAR(Q220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G220)     )\n             )\n     )","v":33647600.000000007},6245388.2607659455,null,"2026-06-01",{"$f":"\n     IF(OR($F220=\"N/A\",$E220=0),\n          0,\n          IF( YEAR($G220)>YEAR(U220),\n             0,\n             $D220*(1-     DATEDIF($G220,DATE(YEAR(U220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G220)     )\n             )\n     )","v":32208000},6039774.4047940876,null,"2027-06-01",{"$f":"\n     IF(OR($F220=\"N/A\",$E220=0),\n          0,\n          IF( YEAR($G220)>YEAR(Y220),\n             0,\n             $D220*(1-     DATEDIF($G220,DATE(YEAR(Y220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G220)     )\n             )\n     )","v":30768400.000000004},5834160.5488222316,null,"2028-06-01",{"$f":"\n     IF(OR($F220=\"N/A\",$E220=0),\n          0,\n          IF( YEAR($G220)>YEAR(AC220),\n             0,\n             $D220*(1-     DATEDIF($G220,DATE(YEAR(AC220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G220)     )\n             )\n     )","v":29328800},5628546.6928503737,null,"2029-06-01",{"$f":"\n     IF(OR($F220=\"N/A\",$E220=0),\n          0,\n          IF( YEAR($G220)>YEAR(AG220),\n             0,\n             $D220*(1-     DATEDIF($G220,DATE(YEAR(AG220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G220)     )\n             )\n     )","v":27889200.000000004},5422932.8368785167,null,"2030-06-01",{"$f":"\n     IF(OR($F220=\"N/A\",$E220=0),\n          0,\n          IF( YEAR($G220)>YEAR(AK220),\n             0,\n             $D220*(1-     DATEDIF($G220,DATE(YEAR(AK220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G220)     )\n             )\n     )","v":26449600.000000007},5217318.9809066607,null,"2031-06-01",{"$f":"\n     IF(OR($F220=\"N/A\",$E220=0),\n          0,\n          IF( YEAR($G220)>YEAR(AO220),\n             0,\n             $D220*(1-     DATEDIF($G220,DATE(YEAR(AO220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G220)     )\n             )\n     )","v":25010000.000000004},5011705.1249348028,null,"2032-06-01",{"$f":"\n     IF(OR($F220=\"N/A\",$E220=0),\n          0,\n          IF( YEAR($G220)>YEAR(AS220),\n             0,\n             $D220*(1-     DATEDIF($G220,DATE(YEAR(AS220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G220)     )\n             )\n     )","v":23570400.000000004},4806091.2689629467,null,"2033-06-01",{"$f":"\n     IF(OR($F220=\"N/A\",$E220=0),\n          0,\n          IF( YEAR($G220)>YEAR(AW220),\n             0,\n             $D220*(1-     DATEDIF($G220,DATE(YEAR(AW220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G220)     )\n             )\n     )","v":22130800},4600477.4129910888]
[{"$f":"'Upgrade Information'!B221","v":"b0236.2"},null,{"$f":"IF(B221=\"\", 'Upgrade Information'!F221,B221)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E221","v":331000000},{"$f":"'Upgrade Information'!H221","v":7811599.9999999991},{"$f":"\n     IF(ISERROR(VLOOKUP($C221,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C221,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D221=\"\",\"\",'Upgrade Information'!D221)","v":"2008-04-26"},null,{"$f":"\nIF(F221=\"N/A\",\"N/A\",\n     VLOOKUP($C221,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F221=\"N/A\",$E221=0),\n          0,\n          IF( YEAR($G221)>YEAR(I221),\n             0,\n             $D221*(1-     DATEDIF($G221,DATE(YEAR(I221)+1,1,1),\"m\")/(12*'Upgrade Information'!$G221)     )\n             )\n     )","v":208618266.66666669},37607936.645942241,null,"2024-06-01",{"$f":"\n     IF(OR($F221=\"N/A\",$E221=0),\n          0,\n          IF( YEAR($G221)>YEAR(M221),\n             0,\n             $D221*(1-     DATEDIF($G221,DATE(YEAR(M221)+1,1,1),\"m\")/(12*'Upgrade Information'!$G221)     )\n             )\n     )","v":200806666.66666669},36492228.67337364,null,"2025-06-01",{"$f":"\n     IF(OR($F221=\"N/A\",$E221=0),\n          0,\n          IF( YEAR($G221)>YEAR(Q221),\n             0,\n             $D221*(1-     DATEDIF($G221,DATE(YEAR(Q221)+1,1,1),\"m\")/(12*'Upgrade Information'!$G221)     )\n             )\n     )","v":192995066.66666669},35376520.700805038,null,"2026-06-01",{"$f":"\n     IF(OR($F221=\"N/A\",$E221=0),\n          0,\n          IF( YEAR($G221)>YEAR(U221),\n             0,\n             $D221*(1-     DATEDIF($G221,DATE(YEAR(U221)+1,1,1),\"m\")/(12*'Upgrade Information'!$G221)     )\n             )\n     )","v":185183466.66666672},34260812.728236437,null,"2027-06-01",{"$f":"\n     IF(OR($F221=\"N/A\",$E221=0),\n          0,\n          IF( YEAR($G221)>YEAR(Y221),\n             0,\n             $D221*(1-     DATEDIF($G221,DATE(YEAR(Y221)+1,1,1),\"m\")/(12*'Upgrade Information'!$G221)     )\n             )\n     )","v":177371866.66666669},33145104.755667835,null,"2028-06-01",{"$f":"\n     IF(OR($F221=\"N/A\",$E221=0),\n          0,\n          IF( YEAR($G221)>YEAR(AC221),\n             0,\n             $D221*(1-     DATEDIF($G221,DATE(YEAR(AC221)+1,1,1),\"m\")/(12*'Upgrade Information'!$G221)     )\n             )\n     )","v":169560266.66666666},32029396.78309923,null,"2029-06-01",{"$f":"\n     IF(OR($F221=\"N/A\",$E221=0),\n          0,\n          IF( YEAR($G221)>YEAR(AG221),\n             0,\n             $D221*(1-     DATEDIF($G221,DATE(YEAR(AG221)+1,1,1),\"m\")/(12*'Upgrade Information'!$G221)     )\n             )\n     )","v":161748666.66666669},30913688.810530636,null,"2030-06-01",{"$f":"\n     IF(OR($F221=\"N/A\",$E221=0),\n          0,\n          IF( YEAR($G221)>YEAR(AK221),\n             0,\n             $D221*(1-     DATEDIF($G221,DATE(YEAR(AK221)+1,1,1),\"m\")/(12*'Upgrade Information'!$G221)     )\n             )\n     )","v":153937066.66666669},29797980.837962035,null,"2031-06-01",{"$f":"\n     IF(OR($F221=\"N/A\",$E221=0),\n          0,\n          IF( YEAR($G221)>YEAR(AO221),\n             0,\n             $D221*(1-     DATEDIF($G221,DATE(YEAR(AO221)+1,1,1),\"m\")/(12*'Upgrade Information'!$G221)     )\n             )\n     )","v":146125466.66666666},28682272.86539343,null,"2032-06-01",{"$f":"\n     IF(OR($F221=\"N/A\",$E221=0),\n          0,\n          IF( YEAR($G221)>YEAR(AS221),\n             0,\n             $D221*(1-     DATEDIF($G221,DATE(YEAR(AS221)+1,1,1),\"m\")/(12*'Upgrade Information'!$G221)     )\n             )\n     )","v":138313866.66666669},27566564.892824832,null,"2033-06-01",{"$f":"\n     IF(OR($F221=\"N/A\",$E221=0),\n          0,\n          IF( YEAR($G221)>YEAR(AW221),\n             0,\n             $D221*(1-     DATEDIF($G221,DATE(YEAR(AW221)+1,1,1),\"m\")/(12*'Upgrade Information'!$G221)     )\n             )\n     )","v":130502266.6666667},26450856.920256235]
[{"$f":"'Upgrade Information'!B222","v":"b0238"},null,{"$f":"IF(B222=\"\", 'Upgrade Information'!F222,B222)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E222","v":9600000},{"$f":"'Upgrade Information'!H222","v":184813.12134525392},{"$f":"\n     IF(ISERROR(VLOOKUP($C222,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C222,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D222=\"\",\"\",'Upgrade Information'!D222)","v":"2009-06-01"},null,{"$f":"\nIF(F222=\"N/A\",\"N/A\",\n     VLOOKUP($C222,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F222=\"N/A\",$E222=0),\n          0,\n          IF( YEAR($G222)>YEAR(I222),\n             0,\n             $D222*(1-     DATEDIF($G222,DATE(YEAR(I222)+1,1,1),\"m\")/(12*'Upgrade Information'!$G222)     )\n             )\n     )","v":6904808.6470483802},1091483.9929534555,null,"2024-01-01",{"$f":"\n     IF(OR($F222=\"N/A\",$E222=0),\n          0,\n          IF( YEAR($G222)>YEAR(M222),\n             0,\n             $D222*(1-     DATEDIF($G222,DATE(YEAR(M222)+1,1,1),\"m\")/(12*'Upgrade Information'!$G222)     )\n             )\n     )","v":6719995.5257031266},1067216.1699941093,null,"2025-01-01",{"$f":"\n     IF(OR($F222=\"N/A\",$E222=0),\n          0,\n          IF( YEAR($G222)>YEAR(Q222),\n             0,\n             $D222*(1-     DATEDIF($G222,DATE(YEAR(Q222)+1,1,1),\"m\")/(12*'Upgrade Information'!$G222)     )\n             )\n     )","v":6535182.404357872},1042948.3470347627,null,"2026-01-01",{"$f":"\n     IF(OR($F222=\"N/A\",$E222=0),\n          0,\n          IF( YEAR($G222)>YEAR(U222),\n             0,\n             $D222*(1-     DATEDIF($G222,DATE(YEAR(U222)+1,1,1),\"m\")/(12*'Upgrade Information'!$G222)     )\n             )\n     )","v":6350369.2830126183},1018680.5240754165,null,"2027-01-01",{"$f":"\n     IF(OR($F222=\"N/A\",$E222=0),\n          0,\n          IF( YEAR($G222)>YEAR(Y222),\n             0,\n             $D222*(1-     DATEDIF($G222,DATE(YEAR(Y222)+1,1,1),\"m\")/(12*'Upgrade Information'!$G222)     )\n             )\n     )","v":6165556.1616673646},994412.70111607015,null,"2028-01-01",{"$f":"\n     IF(OR($F222=\"N/A\",$E222=0),\n          0,\n          IF( YEAR($G222)>YEAR(AC222),\n             0,\n             $D222*(1-     DATEDIF($G222,DATE(YEAR(AC222)+1,1,1),\"m\")/(12*'Upgrade Information'!$G222)     )\n             )\n     )","v":5980743.0403221101},970144.8781567238,null,"2029-01-01",{"$f":"\n     IF(OR($F222=\"N/A\",$E222=0),\n          0,\n          IF( YEAR($G222)>YEAR(AG222),\n             0,\n             $D222*(1-     DATEDIF($G222,DATE(YEAR(AG222)+1,1,1),\"m\")/(12*'Upgrade Information'!$G222)     )\n             )\n     )","v":5795929.9189768564},945877.05519737746,null,"2030-01-01",{"$f":"\n     IF(OR($F222=\"N/A\",$E222=0),\n          0,\n          IF( YEAR($G222)>YEAR(AK222),\n             0,\n             $D222*(1-     DATEDIF($G222,DATE(YEAR(AK222)+1,1,1),\"m\")/(12*'Upgrade Information'!$G222)     )\n             )\n     )","v":5611116.7976316027},921609.23223803123,null,"2031-01-01",{"$f":"\n     IF(OR($F222=\"N/A\",$E222=0),\n          0,\n          IF( YEAR($G222)>YEAR(AO222),\n             0,\n             $D222*(1-     DATEDIF($G222,DATE(YEAR(AO222)+1,1,1),\"m\")/(12*'Upgrade Information'!$G222)     )\n             )\n     )","v":5426303.6762863481},897341.40927868476,null,"2032-01-01",{"$f":"\n     IF(OR($F222=\"N/A\",$E222=0),\n          0,\n          IF( YEAR($G222)>YEAR(AS222),\n             0,\n             $D222*(1-     DATEDIF($G222,DATE(YEAR(AS222)+1,1,1),\"m\")/(12*'Upgrade Information'!$G222)     )\n             )\n     )","v":5241490.5549410945},873073.58631933853,null,"2033-01-01",{"$f":"\n     IF(OR($F222=\"N/A\",$E222=0),\n          0,\n          IF( YEAR($G222)>YEAR(AW222),\n             0,\n             $D222*(1-     DATEDIF($G222,DATE(YEAR(AW222)+1,1,1),\"m\")/(12*'Upgrade Information'!$G222)     )\n             )\n     )","v":5056677.4335958408},848805.76335999218]
[{"$f":"'Upgrade Information'!B223","v":"b0238.1"},null,{"$f":"IF(B223=\"\", 'Upgrade Information'!F223,B223)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E223","v":1100000},{"$f":"'Upgrade Information'!H223","v":31428.571428571428},{"$f":"\n     IF(ISERROR(VLOOKUP($C223,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C223,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D223=\"\",\"\",'Upgrade Information'!D223)","v":"2009-06-01"},null,{"$f":"\nIF(F223=\"N/A\",\"N/A\",\n     VLOOKUP($C223,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F223=\"N/A\",$E223=0),\n          0,\n          IF( YEAR($G223)>YEAR(I223),\n             0,\n             $D223*(1-     DATEDIF($G223,DATE(YEAR(I223)+1,1,1),\"m\")/(12*'Upgrade Information'!$G223)     )\n             )\n     )","v":641666.66666666663},115034.78411671802,null,"2024-06-01",{"$f":"\n     IF(OR($F223=\"N/A\",$E223=0),\n          0,\n          IF( YEAR($G223)>YEAR(M223),\n             0,\n             $D223*(1-     DATEDIF($G223,DATE(YEAR(M223)+1,1,1),\"m\")/(12*'Upgrade Information'!$G223)     )\n             )\n     )","v":610238.09523809527},110939.78594423737,null,"2025-06-01",{"$f":"\n     IF(OR($F223=\"N/A\",$E223=0),\n          0,\n          IF( YEAR($G223)>YEAR(Q223),\n             0,\n             $D223*(1-     DATEDIF($G223,DATE(YEAR(Q223)+1,1,1),\"m\")/(12*'Upgrade Information'!$G223)     )\n             )\n     )","v":578809.52380952379},106844.78777175673,null,"2026-06-01",{"$f":"\n     IF(OR($F223=\"N/A\",$E223=0),\n          0,\n          IF( YEAR($G223)>YEAR(U223),\n             0,\n             $D223*(1-     DATEDIF($G223,DATE(YEAR(U223)+1,1,1),\"m\")/(12*'Upgrade Information'!$G223)     )\n             )\n     )","v":547380.95238095243},102749.78959927609,null,"2027-06-01",{"$f":"\n     IF(OR($F223=\"N/A\",$E223=0),\n          0,\n          IF( YEAR($G223)>YEAR(Y223),\n             0,\n             $D223*(1-     DATEDIF($G223,DATE(YEAR(Y223)+1,1,1),\"m\")/(12*'Upgrade Information'!$G223)     )\n             )\n     )","v":515952.38095238095},98654.791426795418,null,"2028-06-01",{"$f":"\n     IF(OR($F223=\"N/A\",$E223=0),\n          0,\n          IF( YEAR($G223)>YEAR(AC223),\n             0,\n             $D223*(1-     DATEDIF($G223,DATE(YEAR(AC223)+1,1,1),\"m\")/(12*'Upgrade Information'!$G223)     )\n             )\n     )","v":484523.80952380953},94559.793254314776,null,"2029-06-01",{"$f":"\n     IF(OR($F223=\"N/A\",$E223=0),\n          0,\n          IF( YEAR($G223)>YEAR(AG223),\n             0,\n             $D223*(1-     DATEDIF($G223,DATE(YEAR(AG223)+1,1,1),\"m\")/(12*'Upgrade Information'!$G223)     )\n             )\n     )","v":453095.23809523805},90464.79508183412,null,"2030-06-01",{"$f":"\n     IF(OR($F223=\"N/A\",$E223=0),\n          0,\n          IF( YEAR($G223)>YEAR(AK223),\n             0,\n             $D223*(1-     DATEDIF($G223,DATE(YEAR(AK223)+1,1,1),\"m\")/(12*'Upgrade Information'!$G223)     )\n             )\n     )","v":421666.66666666663},86369.796909353463,null,"2031-06-01",{"$f":"\n     IF(OR($F223=\"N/A\",$E223=0),\n          0,\n          IF( YEAR($G223)>YEAR(AO223),\n             0,\n             $D223*(1-     DATEDIF($G223,DATE(YEAR(AO223)+1,1,1),\"m\")/(12*'Upgrade Information'!$G223)     )\n             )\n     )","v":390238.09523809521},82274.798736872821,null,"2032-06-01",{"$f":"\n     IF(OR($F223=\"N/A\",$E223=0),\n          0,\n          IF( YEAR($G223)>YEAR(AS223),\n             0,\n             $D223*(1-     DATEDIF($G223,DATE(YEAR(AS223)+1,1,1),\"m\")/(12*'Upgrade Information'!$G223)     )\n             )\n     )","v":358809.52380952373},78179.800564392164,null,"2033-06-01",{"$f":"\n     IF(OR($F223=\"N/A\",$E223=0),\n          0,\n          IF( YEAR($G223)>YEAR(AW223),\n             0,\n             $D223*(1-     DATEDIF($G223,DATE(YEAR(AW223)+1,1,1),\"m\")/(12*'Upgrade Information'!$G223)     )\n             )\n     )","v":327380.95238095243},74084.802391911537]
[{"$f":"'Upgrade Information'!B224","v":"b0240"},null,{"$f":"IF(B224=\"\", 'Upgrade Information'!F224,B224)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E224","v":0},{"$f":"'Upgrade Information'!H224","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C224,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C224,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D224=\"\",\"\",'Upgrade Information'!D224)","v":"2006-01-13"},null,{"$f":"\nIF(F224=\"N/A\",\"N/A\",\n     VLOOKUP($C224,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F224=\"N/A\",$E224=0),\n          0,\n          IF( YEAR($G224)>YEAR(I224),\n             0,\n             $D224*(1-     DATEDIF($G224,DATE(YEAR(I224)+1,1,1),\"m\")/(12*'Upgrade Information'!$G224)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F224=\"N/A\",$E224=0),\n          0,\n          IF( YEAR($G224)>YEAR(M224),\n             0,\n             $D224*(1-     DATEDIF($G224,DATE(YEAR(M224)+1,1,1),\"m\")/(12*'Upgrade Information'!$G224)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F224=\"N/A\",$E224=0),\n          0,\n          IF( YEAR($G224)>YEAR(Q224),\n             0,\n             $D224*(1-     DATEDIF($G224,DATE(YEAR(Q224)+1,1,1),\"m\")/(12*'Upgrade Information'!$G224)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F224=\"N/A\",$E224=0),\n          0,\n          IF( YEAR($G224)>YEAR(U224),\n             0,\n             $D224*(1-     DATEDIF($G224,DATE(YEAR(U224)+1,1,1),\"m\")/(12*'Upgrade Information'!$G224)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F224=\"N/A\",$E224=0),\n          0,\n          IF( YEAR($G224)>YEAR(Y224),\n             0,\n             $D224*(1-     DATEDIF($G224,DATE(YEAR(Y224)+1,1,1),\"m\")/(12*'Upgrade Information'!$G224)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F224=\"N/A\",$E224=0),\n          0,\n          IF( YEAR($G224)>YEAR(AC224),\n             0,\n             $D224*(1-     DATEDIF($G224,DATE(YEAR(AC224)+1,1,1),\"m\")/(12*'Upgrade Information'!$G224)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F224=\"N/A\",$E224=0),\n          0,\n          IF( YEAR($G224)>YEAR(AG224),\n             0,\n             $D224*(1-     DATEDIF($G224,DATE(YEAR(AG224)+1,1,1),\"m\")/(12*'Upgrade Information'!$G224)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F224=\"N/A\",$E224=0),\n          0,\n          IF( YEAR($G224)>YEAR(AK224),\n             0,\n             $D224*(1-     DATEDIF($G224,DATE(YEAR(AK224)+1,1,1),\"m\")/(12*'Upgrade Information'!$G224)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F224=\"N/A\",$E224=0),\n          0,\n          IF( YEAR($G224)>YEAR(AO224),\n             0,\n             $D224*(1-     DATEDIF($G224,DATE(YEAR(AO224)+1,1,1),\"m\")/(12*'Upgrade Information'!$G224)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F224=\"N/A\",$E224=0),\n          0,\n          IF( YEAR($G224)>YEAR(AS224),\n             0,\n             $D224*(1-     DATEDIF($G224,DATE(YEAR(AS224)+1,1,1),\"m\")/(12*'Upgrade Information'!$G224)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F224=\"N/A\",$E224=0),\n          0,\n          IF( YEAR($G224)>YEAR(AW224),\n             0,\n             $D224*(1-     DATEDIF($G224,DATE(YEAR(AW224)+1,1,1),\"m\")/(12*'Upgrade Information'!$G224)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B225","v":"b0241.2"},null,{"$f":"IF(B225=\"\", 'Upgrade Information'!F225,B225)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E225","v":830000},{"$f":"'Upgrade Information'!H225","v":23714.285714285714},{"$f":"\n     IF(ISERROR(VLOOKUP($C225,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C225,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D225=\"\",\"\",'Upgrade Information'!D225)","v":"2008-06-01"},null,{"$f":"\nIF(F225=\"N/A\",\"N/A\",\n     VLOOKUP($C225,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F225=\"N/A\",$E225=0),\n          0,\n          IF( YEAR($G225)>YEAR(I225),\n             0,\n             $D225*(1-     DATEDIF($G225,DATE(YEAR(I225)+1,1,1),\"m\")/(12*'Upgrade Information'!$G225)     )\n             )\n     )","v":460452.38095238095},71460.936581901828,null,"2024-06-01",{"$f":"\n     IF(OR($F225=\"N/A\",$E225=0),\n          0,\n          IF( YEAR($G225)>YEAR(M225),\n             0,\n             $D225*(1-     DATEDIF($G225,DATE(YEAR(M225)+1,1,1),\"m\")/(12*'Upgrade Information'!$G225)     )\n             )\n     )","v":436738.09523809527},69001.881601595422,null,"2025-06-01",{"$f":"\n     IF(OR($F225=\"N/A\",$E225=0),\n          0,\n          IF( YEAR($G225)>YEAR(Q225),\n             0,\n             $D225*(1-     DATEDIF($G225,DATE(YEAR(Q225)+1,1,1),\"m\")/(12*'Upgrade Information'!$G225)     )\n             )\n     )","v":413023.80952380953},66542.826621289016,null,"2026-06-01",{"$f":"\n     IF(OR($F225=\"N/A\",$E225=0),\n          0,\n          IF( YEAR($G225)>YEAR(U225),\n             0,\n             $D225*(1-     DATEDIF($G225,DATE(YEAR(U225)+1,1,1),\"m\")/(12*'Upgrade Information'!$G225)     )\n             )\n     )","v":389309.52380952379},64083.771640982595,null,"2027-06-01",{"$f":"\n     IF(OR($F225=\"N/A\",$E225=0),\n          0,\n          IF( YEAR($G225)>YEAR(Y225),\n             0,\n             $D225*(1-     DATEDIF($G225,DATE(YEAR(Y225)+1,1,1),\"m\")/(12*'Upgrade Information'!$G225)     )\n             )\n     )","v":365595.23809523811},61624.716660676189,null,"2028-06-01",{"$f":"\n     IF(OR($F225=\"N/A\",$E225=0),\n          0,\n          IF( YEAR($G225)>YEAR(AC225),\n             0,\n             $D225*(1-     DATEDIF($G225,DATE(YEAR(AC225)+1,1,1),\"m\")/(12*'Upgrade Information'!$G225)     )\n             )\n     )","v":341880.95238095237},59165.661680369783,null,"2029-06-01",{"$f":"\n     IF(OR($F225=\"N/A\",$E225=0),\n          0,\n          IF( YEAR($G225)>YEAR(AG225),\n             0,\n             $D225*(1-     DATEDIF($G225,DATE(YEAR(AG225)+1,1,1),\"m\")/(12*'Upgrade Information'!$G225)     )\n             )\n     )","v":318166.66666666663},56706.606700063363,null,"2030-06-01",{"$f":"\n     IF(OR($F225=\"N/A\",$E225=0),\n          0,\n          IF( YEAR($G225)>YEAR(AK225),\n             0,\n             $D225*(1-     DATEDIF($G225,DATE(YEAR(AK225)+1,1,1),\"m\")/(12*'Upgrade Information'!$G225)     )\n             )\n     )","v":294452.38095238095},54247.551719756964,null,"2031-06-01",{"$f":"\n     IF(OR($F225=\"N/A\",$E225=0),\n          0,\n          IF( YEAR($G225)>YEAR(AO225),\n             0,\n             $D225*(1-     DATEDIF($G225,DATE(YEAR(AO225)+1,1,1),\"m\")/(12*'Upgrade Information'!$G225)     )\n             )\n     )","v":270738.09523809521},51788.496739450551,null,"2032-06-01",{"$f":"\n     IF(OR($F225=\"N/A\",$E225=0),\n          0,\n          IF( YEAR($G225)>YEAR(AS225),\n             0,\n             $D225*(1-     DATEDIF($G225,DATE(YEAR(AS225)+1,1,1),\"m\")/(12*'Upgrade Information'!$G225)     )\n             )\n     )","v":247023.80952380956},49329.441759144145,null,"2033-06-01",{"$f":"\n     IF(OR($F225=\"N/A\",$E225=0),\n          0,\n          IF( YEAR($G225)>YEAR(AW225),\n             0,\n             $D225*(1-     DATEDIF($G225,DATE(YEAR(AW225)+1,1,1),\"m\")/(12*'Upgrade Information'!$G225)     )\n             )\n     )","v":223309.52380952385},46870.386778837739]
[{"$f":"'Upgrade Information'!B226","v":"b0241.3"},null,{"$f":"IF(B226=\"\", 'Upgrade Information'!F226,B226)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E226","v":12630000},{"$f":"'Upgrade Information'!H226","v":360857.14285714284},{"$f":"\n     IF(ISERROR(VLOOKUP($C226,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C226,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D226=\"\",\"\",'Upgrade Information'!D226)","v":"2008-12-31"},null,{"$f":"\nIF(F226=\"N/A\",\"N/A\",\n     VLOOKUP($C226,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F226=\"N/A\",$E226=0),\n          0,\n          IF( YEAR($G226)>YEAR(I226),\n             0,\n             $D226*(1-     DATEDIF($G226,DATE(YEAR(I226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G226)     )\n             )\n     )","v":7217142.8571428563},1109239.4175865392,null,"2024-06-01",{"$f":"\n     IF(OR($F226=\"N/A\",$E226=0),\n          0,\n          IF( YEAR($G226)>YEAR(M226),\n             0,\n             $D226*(1-     DATEDIF($G226,DATE(YEAR(M226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G226)     )\n             )\n     )","v":6856285.7142857155},1071820.3038500696,null,"2025-06-01",{"$f":"\n     IF(OR($F226=\"N/A\",$E226=0),\n          0,\n          IF( YEAR($G226)>YEAR(Q226),\n             0,\n             $D226*(1-     DATEDIF($G226,DATE(YEAR(Q226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G226)     )\n             )\n     )","v":6495428.5714285709},1034401.1901135995,null,"2026-06-01",{"$f":"\n     IF(OR($F226=\"N/A\",$E226=0),\n          0,\n          IF( YEAR($G226)>YEAR(U226),\n             0,\n             $D226*(1-     DATEDIF($G226,DATE(YEAR(U226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G226)     )\n             )\n     )","v":6134571.4285714291},996982.07637712988,null,"2027-06-01",{"$f":"\n     IF(OR($F226=\"N/A\",$E226=0),\n          0,\n          IF( YEAR($G226)>YEAR(Y226),\n             0,\n             $D226*(1-     DATEDIF($G226,DATE(YEAR(Y226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G226)     )\n             )\n     )","v":5773714.2857142864},959562.96264066,null,"2028-06-01",{"$f":"\n     IF(OR($F226=\"N/A\",$E226=0),\n          0,\n          IF( YEAR($G226)>YEAR(AC226),\n             0,\n             $D226*(1-     DATEDIF($G226,DATE(YEAR(AC226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G226)     )\n             )\n     )","v":5412857.1428571437},922143.84890419024,null,"2029-06-01",{"$f":"\n     IF(OR($F226=\"N/A\",$E226=0),\n          0,\n          IF( YEAR($G226)>YEAR(AG226),\n             0,\n             $D226*(1-     DATEDIF($G226,DATE(YEAR(AG226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G226)     )\n             )\n     )","v":5052000},884724.73516772036,null,"2030-06-01",{"$f":"\n     IF(OR($F226=\"N/A\",$E226=0),\n          0,\n          IF( YEAR($G226)>YEAR(AK226),\n             0,\n             $D226*(1-     DATEDIF($G226,DATE(YEAR(AK226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G226)     )\n             )\n     )","v":4691142.8571428573},847305.62143125059,null,"2031-06-01",{"$f":"\n     IF(OR($F226=\"N/A\",$E226=0),\n          0,\n          IF( YEAR($G226)>YEAR(AO226),\n             0,\n             $D226*(1-     DATEDIF($G226,DATE(YEAR(AO226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G226)     )\n             )\n     )","v":4330285.7142857146},809886.50769478071,null,"2032-06-01",{"$f":"\n     IF(OR($F226=\"N/A\",$E226=0),\n          0,\n          IF( YEAR($G226)>YEAR(AS226),\n             0,\n             $D226*(1-     DATEDIF($G226,DATE(YEAR(AS226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G226)     )\n             )\n     )","v":3969428.5714285714},772467.39395831083,null,"2033-06-01",{"$f":"\n     IF(OR($F226=\"N/A\",$E226=0),\n          0,\n          IF( YEAR($G226)>YEAR(AW226),\n             0,\n             $D226*(1-     DATEDIF($G226,DATE(YEAR(AW226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G226)     )\n             )\n     )","v":3608571.4285714282},735048.28022184107]
[{"$f":"'Upgrade Information'!B227","v":"b0241.5"},null,{"$f":"IF(B227=\"\", 'Upgrade Information'!F227,B227)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E227","v":254000},{"$f":"'Upgrade Information'!H227","v":7257.1428571428569},{"$f":"\n     IF(ISERROR(VLOOKUP($C227,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C227,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D227=\"\",\"\",'Upgrade Information'!D227)","v":"2006-12-31"},null,{"$f":"\nIF(F227=\"N/A\",\"N/A\",\n     VLOOKUP($C227,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F227=\"N/A\",$E227=0),\n          0,\n          IF( YEAR($G227)>YEAR(I227),\n             0,\n             $D227*(1-     DATEDIF($G227,DATE(YEAR(I227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G227)     )\n             )\n     )","v":130628.57142857142},20802.684266734308,null,"2024-06-01",{"$f":"\n     IF(OR($F227=\"N/A\",$E227=0),\n          0,\n          IF( YEAR($G227)>YEAR(M227),\n             0,\n             $D227*(1-     DATEDIF($G227,DATE(YEAR(M227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G227)     )\n             )\n     )","v":123371.42857142858},20050.154188423672,null,"2025-06-01",{"$f":"\n     IF(OR($F227=\"N/A\",$E227=0),\n          0,\n          IF( YEAR($G227)>YEAR(Q227),\n             0,\n             $D227*(1-     DATEDIF($G227,DATE(YEAR(Q227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G227)     )\n             )\n     )","v":116114.28571428572},19297.624110113036,null,"2026-06-01",{"$f":"\n     IF(OR($F227=\"N/A\",$E227=0),\n          0,\n          IF( YEAR($G227)>YEAR(U227),\n             0,\n             $D227*(1-     DATEDIF($G227,DATE(YEAR(U227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G227)     )\n             )\n     )","v":108857.14285714287},18545.0940318024,null,"2027-06-01",{"$f":"\n     IF(OR($F227=\"N/A\",$E227=0),\n          0,\n          IF( YEAR($G227)>YEAR(Y227),\n             0,\n             $D227*(1-     DATEDIF($G227,DATE(YEAR(Y227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G227)     )\n             )\n     )","v":101600},17792.563953491765,null,"2028-06-01",{"$f":"\n     IF(OR($F227=\"N/A\",$E227=0),\n          0,\n          IF( YEAR($G227)>YEAR(AC227),\n             0,\n             $D227*(1-     DATEDIF($G227,DATE(YEAR(AC227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G227)     )\n             )\n     )","v":94342.857142857145},17040.033875181129,null,"2029-06-01",{"$f":"\n     IF(OR($F227=\"N/A\",$E227=0),\n          0,\n          IF( YEAR($G227)>YEAR(AG227),\n             0,\n             $D227*(1-     DATEDIF($G227,DATE(YEAR(AG227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G227)     )\n             )\n     )","v":87085.71428571429},16287.503796870491,null,"2030-06-01",{"$f":"\n     IF(OR($F227=\"N/A\",$E227=0),\n          0,\n          IF( YEAR($G227)>YEAR(AK227),\n             0,\n             $D227*(1-     DATEDIF($G227,DATE(YEAR(AK227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G227)     )\n             )\n     )","v":79828.57142857142},15534.973718559853,null,"2031-06-01",{"$f":"\n     IF(OR($F227=\"N/A\",$E227=0),\n          0,\n          IF( YEAR($G227)>YEAR(AO227),\n             0,\n             $D227*(1-     DATEDIF($G227,DATE(YEAR(AO227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G227)     )\n             )\n     )","v":72571.428571428565},14782.443640249217,null,"2032-06-01",{"$f":"\n     IF(OR($F227=\"N/A\",$E227=0),\n          0,\n          IF( YEAR($G227)>YEAR(AS227),\n             0,\n             $D227*(1-     DATEDIF($G227,DATE(YEAR(AS227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G227)     )\n             )\n     )","v":65314.28571428571},14029.913561938582,null,"2033-06-01",{"$f":"\n     IF(OR($F227=\"N/A\",$E227=0),\n          0,\n          IF( YEAR($G227)>YEAR(AW227),\n             0,\n             $D227*(1-     DATEDIF($G227,DATE(YEAR(AW227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G227)     )\n             )\n     )","v":58057.142857142848},13277.383483627946]
[{"$f":"'Upgrade Information'!B228","v":"b0241.6"},null,{"$f":"IF(B228=\"\", 'Upgrade Information'!F228,B228)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E228","v":254000},{"$f":"'Upgrade Information'!H228","v":7257.1428571428569},{"$f":"\n     IF(ISERROR(VLOOKUP($C228,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C228,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D228=\"\",\"\",'Upgrade Information'!D228)","v":"2007-04-03"},null,{"$f":"\nIF(F228=\"N/A\",\"N/A\",\n     VLOOKUP($C228,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F228=\"N/A\",$E228=0),\n          0,\n          IF( YEAR($G228)>YEAR(I228),\n             0,\n             $D228*(1-     DATEDIF($G228,DATE(YEAR(I228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G228)     )\n             )\n     )","v":133047.61904761905},21053.527626171184,null,"2024-06-01",{"$f":"\n     IF(OR($F228=\"N/A\",$E228=0),\n          0,\n          IF( YEAR($G228)>YEAR(M228),\n             0,\n             $D228*(1-     DATEDIF($G228,DATE(YEAR(M228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G228)     )\n             )\n     )","v":125790.4761904762},20300.997547860548,null,"2025-06-01",{"$f":"\n     IF(OR($F228=\"N/A\",$E228=0),\n          0,\n          IF( YEAR($G228)>YEAR(Q228),\n             0,\n             $D228*(1-     DATEDIF($G228,DATE(YEAR(Q228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G228)     )\n             )\n     )","v":118533.33333333333},19548.467469549912,null,"2026-06-01",{"$f":"\n     IF(OR($F228=\"N/A\",$E228=0),\n          0,\n          IF( YEAR($G228)>YEAR(U228),\n             0,\n             $D228*(1-     DATEDIF($G228,DATE(YEAR(U228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G228)     )\n             )\n     )","v":111276.19047619047},18795.937391239277,null,"2027-06-01",{"$f":"\n     IF(OR($F228=\"N/A\",$E228=0),\n          0,\n          IF( YEAR($G228)>YEAR(Y228),\n             0,\n             $D228*(1-     DATEDIF($G228,DATE(YEAR(Y228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G228)     )\n             )\n     )","v":104019.04761904762},18043.407312928641,null,"2028-06-01",{"$f":"\n     IF(OR($F228=\"N/A\",$E228=0),\n          0,\n          IF( YEAR($G228)>YEAR(AC228),\n             0,\n             $D228*(1-     DATEDIF($G228,DATE(YEAR(AC228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G228)     )\n             )\n     )","v":96761.904761904763},17290.877234618005,null,"2029-06-01",{"$f":"\n     IF(OR($F228=\"N/A\",$E228=0),\n          0,\n          IF( YEAR($G228)>YEAR(AG228),\n             0,\n             $D228*(1-     DATEDIF($G228,DATE(YEAR(AG228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G228)     )\n             )\n     )","v":89504.761904761894},16538.347156307369,null,"2030-06-01",{"$f":"\n     IF(OR($F228=\"N/A\",$E228=0),\n          0,\n          IF( YEAR($G228)>YEAR(AK228),\n             0,\n             $D228*(1-     DATEDIF($G228,DATE(YEAR(AK228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G228)     )\n             )\n     )","v":82247.619047619039},15785.817077996733,null,"2031-06-01",{"$f":"\n     IF(OR($F228=\"N/A\",$E228=0),\n          0,\n          IF( YEAR($G228)>YEAR(AO228),\n             0,\n             $D228*(1-     DATEDIF($G228,DATE(YEAR(AO228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G228)     )\n             )\n     )","v":74990.476190476184},15033.286999686097,null,"2032-06-01",{"$f":"\n     IF(OR($F228=\"N/A\",$E228=0),\n          0,\n          IF( YEAR($G228)>YEAR(AS228),\n             0,\n             $D228*(1-     DATEDIF($G228,DATE(YEAR(AS228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G228)     )\n             )\n     )","v":67733.333333333343},14280.756921375461,null,"2033-06-01",{"$f":"\n     IF(OR($F228=\"N/A\",$E228=0),\n          0,\n          IF( YEAR($G228)>YEAR(AW228),\n             0,\n             $D228*(1-     DATEDIF($G228,DATE(YEAR(AW228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G228)     )\n             )\n     )","v":60476.190476190488},13528.226843064826]
[{"$f":"'Upgrade Information'!B229","v":"b0241.7"},null,{"$f":"IF(B229=\"\", 'Upgrade Information'!F229,B229)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E229","v":254000},{"$f":"'Upgrade Information'!H229","v":7257.1428571428569},{"$f":"\n     IF(ISERROR(VLOOKUP($C229,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C229,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D229=\"\",\"\",'Upgrade Information'!D229)","v":"2007-12-31"},null,{"$f":"\nIF(F229=\"N/A\",\"N/A\",\n     VLOOKUP($C229,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F229=\"N/A\",$E229=0),\n          0,\n          IF( YEAR($G229)>YEAR(I229),\n             0,\n             $D229*(1-     DATEDIF($G229,DATE(YEAR(I229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G229)     )\n             )\n     )","v":137885.71428571429},21555.214345044944,null,"2024-06-01",{"$f":"\n     IF(OR($F229=\"N/A\",$E229=0),\n          0,\n          IF( YEAR($G229)>YEAR(M229),\n             0,\n             $D229*(1-     DATEDIF($G229,DATE(YEAR(M229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G229)     )\n             )\n     )","v":130628.57142857142},20802.684266734308,null,"2025-06-01",{"$f":"\n     IF(OR($F229=\"N/A\",$E229=0),\n          0,\n          IF( YEAR($G229)>YEAR(Q229),\n             0,\n             $D229*(1-     DATEDIF($G229,DATE(YEAR(Q229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G229)     )\n             )\n     )","v":123371.42857142858},20050.154188423672,null,"2026-06-01",{"$f":"\n     IF(OR($F229=\"N/A\",$E229=0),\n          0,\n          IF( YEAR($G229)>YEAR(U229),\n             0,\n             $D229*(1-     DATEDIF($G229,DATE(YEAR(U229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G229)     )\n             )\n     )","v":116114.28571428572},19297.624110113036,null,"2027-06-01",{"$f":"\n     IF(OR($F229=\"N/A\",$E229=0),\n          0,\n          IF( YEAR($G229)>YEAR(Y229),\n             0,\n             $D229*(1-     DATEDIF($G229,DATE(YEAR(Y229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G229)     )\n             )\n     )","v":108857.14285714287},18545.0940318024,null,"2028-06-01",{"$f":"\n     IF(OR($F229=\"N/A\",$E229=0),\n          0,\n          IF( YEAR($G229)>YEAR(AC229),\n             0,\n             $D229*(1-     DATEDIF($G229,DATE(YEAR(AC229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G229)     )\n             )\n     )","v":101600},17792.563953491765,null,"2029-06-01",{"$f":"\n     IF(OR($F229=\"N/A\",$E229=0),\n          0,\n          IF( YEAR($G229)>YEAR(AG229),\n             0,\n             $D229*(1-     DATEDIF($G229,DATE(YEAR(AG229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G229)     )\n             )\n     )","v":94342.857142857145},17040.033875181129,null,"2030-06-01",{"$f":"\n     IF(OR($F229=\"N/A\",$E229=0),\n          0,\n          IF( YEAR($G229)>YEAR(AK229),\n             0,\n             $D229*(1-     DATEDIF($G229,DATE(YEAR(AK229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G229)     )\n             )\n     )","v":87085.71428571429},16287.503796870491,null,"2031-06-01",{"$f":"\n     IF(OR($F229=\"N/A\",$E229=0),\n          0,\n          IF( YEAR($G229)>YEAR(AO229),\n             0,\n             $D229*(1-     DATEDIF($G229,DATE(YEAR(AO229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G229)     )\n             )\n     )","v":79828.57142857142},15534.973718559853,null,"2032-06-01",{"$f":"\n     IF(OR($F229=\"N/A\",$E229=0),\n          0,\n          IF( YEAR($G229)>YEAR(AS229),\n             0,\n             $D229*(1-     DATEDIF($G229,DATE(YEAR(AS229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G229)     )\n             )\n     )","v":72571.428571428565},14782.443640249217,null,"2033-06-01",{"$f":"\n     IF(OR($F229=\"N/A\",$E229=0),\n          0,\n          IF( YEAR($G229)>YEAR(AW229),\n             0,\n             $D229*(1-     DATEDIF($G229,DATE(YEAR(AW229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G229)     )\n             )\n     )","v":65314.28571428571},14029.913561938582]
[{"$f":"'Upgrade Information'!B230","v":"b0241.8"},null,{"$f":"IF(B230=\"\", 'Upgrade Information'!F230,B230)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E230","v":254000},{"$f":"'Upgrade Information'!H230","v":7257.1428571428569},{"$f":"\n     IF(ISERROR(VLOOKUP($C230,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C230,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D230=\"\",\"\",'Upgrade Information'!D230)","v":"2007-12-31"},null,{"$f":"\nIF(F230=\"N/A\",\"N/A\",\n     VLOOKUP($C230,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F230=\"N/A\",$E230=0),\n          0,\n          IF( YEAR($G230)>YEAR(I230),\n             0,\n             $D230*(1-     DATEDIF($G230,DATE(YEAR(I230)+1,1,1),\"m\")/(12*'Upgrade Information'!$G230)     )\n             )\n     )","v":137885.71428571429},21555.214345044944,null,"2024-06-01",{"$f":"\n     IF(OR($F230=\"N/A\",$E230=0),\n          0,\n          IF( YEAR($G230)>YEAR(M230),\n             0,\n             $D230*(1-     DATEDIF($G230,DATE(YEAR(M230)+1,1,1),\"m\")/(12*'Upgrade Information'!$G230)     )\n             )\n     )","v":130628.57142857142},20802.684266734308,null,"2025-06-01",{"$f":"\n     IF(OR($F230=\"N/A\",$E230=0),\n          0,\n          IF( YEAR($G230)>YEAR(Q230),\n             0,\n             $D230*(1-     DATEDIF($G230,DATE(YEAR(Q230)+1,1,1),\"m\")/(12*'Upgrade Information'!$G230)     )\n             )\n     )","v":123371.42857142858},20050.154188423672,null,"2026-06-01",{"$f":"\n     IF(OR($F230=\"N/A\",$E230=0),\n          0,\n          IF( YEAR($G230)>YEAR(U230),\n             0,\n             $D230*(1-     DATEDIF($G230,DATE(YEAR(U230)+1,1,1),\"m\")/(12*'Upgrade Information'!$G230)     )\n             )\n     )","v":116114.28571428572},19297.624110113036,null,"2027-06-01",{"$f":"\n     IF(OR($F230=\"N/A\",$E230=0),\n          0,\n          IF( YEAR($G230)>YEAR(Y230),\n             0,\n             $D230*(1-     DATEDIF($G230,DATE(YEAR(Y230)+1,1,1),\"m\")/(12*'Upgrade Information'!$G230)     )\n             )\n     )","v":108857.14285714287},18545.0940318024,null,"2028-06-01",{"$f":"\n     IF(OR($F230=\"N/A\",$E230=0),\n          0,\n          IF( YEAR($G230)>YEAR(AC230),\n             0,\n             $D230*(1-     DATEDIF($G230,DATE(YEAR(AC230)+1,1,1),\"m\")/(12*'Upgrade Information'!$G230)     )\n             )\n     )","v":101600},17792.563953491765,null,"2029-06-01",{"$f":"\n     IF(OR($F230=\"N/A\",$E230=0),\n          0,\n          IF( YEAR($G230)>YEAR(AG230),\n             0,\n             $D230*(1-     DATEDIF($G230,DATE(YEAR(AG230)+1,1,1),\"m\")/(12*'Upgrade Information'!$G230)     )\n             )\n     )","v":94342.857142857145},17040.033875181129,null,"2030-06-01",{"$f":"\n     IF(OR($F230=\"N/A\",$E230=0),\n          0,\n          IF( YEAR($G230)>YEAR(AK230),\n             0,\n             $D230*(1-     DATEDIF($G230,DATE(YEAR(AK230)+1,1,1),\"m\")/(12*'Upgrade Information'!$G230)     )\n             )\n     )","v":87085.71428571429},16287.503796870491,null,"2031-06-01",{"$f":"\n     IF(OR($F230=\"N/A\",$E230=0),\n          0,\n          IF( YEAR($G230)>YEAR(AO230),\n             0,\n             $D230*(1-     DATEDIF($G230,DATE(YEAR(AO230)+1,1,1),\"m\")/(12*'Upgrade Information'!$G230)     )\n             )\n     )","v":79828.57142857142},15534.973718559853,null,"2032-06-01",{"$f":"\n     IF(OR($F230=\"N/A\",$E230=0),\n          0,\n          IF( YEAR($G230)>YEAR(AS230),\n             0,\n             $D230*(1-     DATEDIF($G230,DATE(YEAR(AS230)+1,1,1),\"m\")/(12*'Upgrade Information'!$G230)     )\n             )\n     )","v":72571.428571428565},14782.443640249217,null,"2033-06-01",{"$f":"\n     IF(OR($F230=\"N/A\",$E230=0),\n          0,\n          IF( YEAR($G230)>YEAR(AW230),\n             0,\n             $D230*(1-     DATEDIF($G230,DATE(YEAR(AW230)+1,1,1),\"m\")/(12*'Upgrade Information'!$G230)     )\n             )\n     )","v":65314.28571428571},14029.913561938582]
[{"$f":"'Upgrade Information'!B231","v":"b0241.9"},null,{"$f":"IF(B231=\"\", 'Upgrade Information'!F231,B231)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E231","v":254000},{"$f":"'Upgrade Information'!H231","v":7257.1428571428569},{"$f":"\n     IF(ISERROR(VLOOKUP($C231,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C231,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D231=\"\",\"\",'Upgrade Information'!D231)","v":"2007-05-04"},null,{"$f":"\nIF(F231=\"N/A\",\"N/A\",\n     VLOOKUP($C231,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F231=\"N/A\",$E231=0),\n          0,\n          IF( YEAR($G231)>YEAR(I231),\n             0,\n             $D231*(1-     DATEDIF($G231,DATE(YEAR(I231)+1,1,1),\"m\")/(12*'Upgrade Information'!$G231)     )\n             )\n     )","v":133652.38095238095},21116.238466030405,null,"2024-06-01",{"$f":"\n     IF(OR($F231=\"N/A\",$E231=0),\n          0,\n          IF( YEAR($G231)>YEAR(M231),\n             0,\n             $D231*(1-     DATEDIF($G231,DATE(YEAR(M231)+1,1,1),\"m\")/(12*'Upgrade Information'!$G231)     )\n             )\n     )","v":126395.23809523809},20363.708387719769,null,"2025-06-01",{"$f":"\n     IF(OR($F231=\"N/A\",$E231=0),\n          0,\n          IF( YEAR($G231)>YEAR(Q231),\n             0,\n             $D231*(1-     DATEDIF($G231,DATE(YEAR(Q231)+1,1,1),\"m\")/(12*'Upgrade Information'!$G231)     )\n             )\n     )","v":119138.09523809524},19611.178309409133,null,"2026-06-01",{"$f":"\n     IF(OR($F231=\"N/A\",$E231=0),\n          0,\n          IF( YEAR($G231)>YEAR(U231),\n             0,\n             $D231*(1-     DATEDIF($G231,DATE(YEAR(U231)+1,1,1),\"m\")/(12*'Upgrade Information'!$G231)     )\n             )\n     )","v":111880.95238095238},18858.648231098497,null,"2027-06-01",{"$f":"\n     IF(OR($F231=\"N/A\",$E231=0),\n          0,\n          IF( YEAR($G231)>YEAR(Y231),\n             0,\n             $D231*(1-     DATEDIF($G231,DATE(YEAR(Y231)+1,1,1),\"m\")/(12*'Upgrade Information'!$G231)     )\n             )\n     )","v":104623.80952380951},18106.118152787858,null,"2028-06-01",{"$f":"\n     IF(OR($F231=\"N/A\",$E231=0),\n          0,\n          IF( YEAR($G231)>YEAR(AC231),\n             0,\n             $D231*(1-     DATEDIF($G231,DATE(YEAR(AC231)+1,1,1),\"m\")/(12*'Upgrade Information'!$G231)     )\n             )\n     )","v":97366.666666666657},17353.588074477222,null,"2029-06-01",{"$f":"\n     IF(OR($F231=\"N/A\",$E231=0),\n          0,\n          IF( YEAR($G231)>YEAR(AG231),\n             0,\n             $D231*(1-     DATEDIF($G231,DATE(YEAR(AG231)+1,1,1),\"m\")/(12*'Upgrade Information'!$G231)     )\n             )\n     )","v":90109.523809523802},16601.057996166586,null,"2030-06-01",{"$f":"\n     IF(OR($F231=\"N/A\",$E231=0),\n          0,\n          IF( YEAR($G231)>YEAR(AK231),\n             0,\n             $D231*(1-     DATEDIF($G231,DATE(YEAR(AK231)+1,1,1),\"m\")/(12*'Upgrade Information'!$G231)     )\n             )\n     )","v":82852.380952380947},15848.527917855952,null,"2031-06-01",{"$f":"\n     IF(OR($F231=\"N/A\",$E231=0),\n          0,\n          IF( YEAR($G231)>YEAR(AO231),\n             0,\n             $D231*(1-     DATEDIF($G231,DATE(YEAR(AO231)+1,1,1),\"m\")/(12*'Upgrade Information'!$G231)     )\n             )\n     )","v":75595.238095238106},15095.997839545318,null,"2032-06-01",{"$f":"\n     IF(OR($F231=\"N/A\",$E231=0),\n          0,\n          IF( YEAR($G231)>YEAR(AS231),\n             0,\n             $D231*(1-     DATEDIF($G231,DATE(YEAR(AS231)+1,1,1),\"m\")/(12*'Upgrade Information'!$G231)     )\n             )\n     )","v":68338.095238095251},14343.467761234682,null,"2033-06-01",{"$f":"\n     IF(OR($F231=\"N/A\",$E231=0),\n          0,\n          IF( YEAR($G231)>YEAR(AW231),\n             0,\n             $D231*(1-     DATEDIF($G231,DATE(YEAR(AW231)+1,1,1),\"m\")/(12*'Upgrade Information'!$G231)     )\n             )\n     )","v":61080.952380952389},13590.937682924046]
[{"$f":"'Upgrade Information'!B232","v":"b0244"},null,{"$f":"IF(B232=\"\", 'Upgrade Information'!F232,B232)","v":"BGE"},{"$f":"1000000*'Upgrade Information'!E232","v":40400000},{"$f":"'Upgrade Information'!H232","v":918181.81818181823},{"$f":"\n     IF(ISERROR(VLOOKUP($C232,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C232,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12012602304512396},{"$f":"IF('Upgrade Information'!D232=\"\",\"\",'Upgrade Information'!D232)","v":"2010-05-15"},null,{"$f":"\nIF(F232=\"N/A\",\"N/A\",\n     VLOOKUP($C232,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F232=\"N/A\",$E232=0),\n          0,\n          IF( YEAR($G232)>YEAR(I232),\n             0,\n             $D232*(1-     DATEDIF($G232,DATE(YEAR(I232)+1,1,1),\"m\")/(12*'Upgrade Information'!$G232)     )\n             )\n     )","v":27928030.303030305},4273065.0299685569,null,"2024-06-01",{"$f":"\n     IF(OR($F232=\"N/A\",$E232=0),\n          0,\n          IF( YEAR($G232)>YEAR(M232),\n             0,\n             $D232*(1-     DATEDIF($G232,DATE(YEAR(M232)+1,1,1),\"m\")/(12*'Upgrade Information'!$G232)     )\n             )\n     )","v":27009848.484848484},4162767.4997180337,null,"2025-06-01",{"$f":"\n     IF(OR($F232=\"N/A\",$E232=0),\n          0,\n          IF( YEAR($G232)>YEAR(Q232),\n             0,\n             $D232*(1-     DATEDIF($G232,DATE(YEAR(Q232)+1,1,1),\"m\")/(12*'Upgrade Information'!$G232)     )\n             )\n     )","v":26091666.666666664},4052469.9694675105,null,"2026-06-01",{"$f":"\n     IF(OR($F232=\"N/A\",$E232=0),\n          0,\n          IF( YEAR($G232)>YEAR(U232),\n             0,\n             $D232*(1-     DATEDIF($G232,DATE(YEAR(U232)+1,1,1),\"m\")/(12*'Upgrade Information'!$G232)     )\n             )\n     )","v":25173484.848484848},3942172.4392169882,null,"2027-06-01",{"$f":"\n     IF(OR($F232=\"N/A\",$E232=0),\n          0,\n          IF( YEAR($G232)>YEAR(Y232),\n             0,\n             $D232*(1-     DATEDIF($G232,DATE(YEAR(Y232)+1,1,1),\"m\")/(12*'Upgrade Information'!$G232)     )\n             )\n     )","v":24255303.030303027},3831874.9089664649,null,"2028-06-01",{"$f":"\n     IF(OR($F232=\"N/A\",$E232=0),\n          0,\n          IF( YEAR($G232)>YEAR(AC232),\n             0,\n             $D232*(1-     DATEDIF($G232,DATE(YEAR(AC232)+1,1,1),\"m\")/(12*'Upgrade Information'!$G232)     )\n             )\n     )","v":23337121.212121211},3721577.3787159421,null,"2029-06-01",{"$f":"\n     IF(OR($F232=\"N/A\",$E232=0),\n          0,\n          IF( YEAR($G232)>YEAR(AG232),\n             0,\n             $D232*(1-     DATEDIF($G232,DATE(YEAR(AG232)+1,1,1),\"m\")/(12*'Upgrade Information'!$G232)     )\n             )\n     )","v":22418939.393939395},3611279.8484654194,null,"2030-06-01",{"$f":"\n     IF(OR($F232=\"N/A\",$E232=0),\n          0,\n          IF( YEAR($G232)>YEAR(AK232),\n             0,\n             $D232*(1-     DATEDIF($G232,DATE(YEAR(AK232)+1,1,1),\"m\")/(12*'Upgrade Information'!$G232)     )\n             )\n     )","v":21500757.575757578},3500982.3182148966,null,"2031-06-01",{"$f":"\n     IF(OR($F232=\"N/A\",$E232=0),\n          0,\n          IF( YEAR($G232)>YEAR(AO232),\n             0,\n             $D232*(1-     DATEDIF($G232,DATE(YEAR(AO232)+1,1,1),\"m\")/(12*'Upgrade Information'!$G232)     )\n             )\n     )","v":20582575.757575758},3390684.7879643734,null,"2032-06-01",{"$f":"\n     IF(OR($F232=\"N/A\",$E232=0),\n          0,\n          IF( YEAR($G232)>YEAR(AS232),\n             0,\n             $D232*(1-     DATEDIF($G232,DATE(YEAR(AS232)+1,1,1),\"m\")/(12*'Upgrade Information'!$G232)     )\n             )\n     )","v":19664393.939393938},3280387.2577138506,null,"2033-06-01",{"$f":"\n     IF(OR($F232=\"N/A\",$E232=0),\n          0,\n          IF( YEAR($G232)>YEAR(AW232),\n             0,\n             $D232*(1-     DATEDIF($G232,DATE(YEAR(AW232)+1,1,1),\"m\")/(12*'Upgrade Information'!$G232)     )\n             )\n     )","v":18746212.121212121},3170089.7274633278]
[{"$f":"'Upgrade Information'!B233","v":"b0245"},null,{"$f":"IF(B233=\"\", 'Upgrade Information'!F233,B233)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E233","v":1700000},{"$f":"'Upgrade Information'!H233","v":32727.323571555382},{"$f":"\n     IF(ISERROR(VLOOKUP($C233,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C233,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D233=\"\",\"\",'Upgrade Information'!D233)","v":"2008-04-04"},null,{"$f":"\nIF(F233=\"N/A\",\"N/A\",\n     VLOOKUP($C233,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F233=\"N/A\",$E233=0),\n          0,\n          IF( YEAR($G233)>YEAR(I233),\n             0,\n             $D233*(1-     DATEDIF($G233,DATE(YEAR(I233)+1,1,1),\"m\")/(12*'Upgrade Information'!$G233)     )\n             )\n     )","v":1187271.930712299},188628.07785459145,null,"2024-01-01",{"$f":"\n     IF(OR($F233=\"N/A\",$E233=0),\n          0,\n          IF( YEAR($G233)>YEAR(M233),\n             0,\n             $D233*(1-     DATEDIF($G233,DATE(YEAR(M233)+1,1,1),\"m\")/(12*'Upgrade Information'!$G233)     )\n             )\n     )","v":1154544.6071407436},184330.65087220722,null,"2025-01-01",{"$f":"\n     IF(OR($F233=\"N/A\",$E233=0),\n          0,\n          IF( YEAR($G233)>YEAR(Q233),\n             0,\n             $D233*(1-     DATEDIF($G233,DATE(YEAR(Q233)+1,1,1),\"m\")/(12*'Upgrade Information'!$G233)     )\n             )\n     )","v":1121817.2835691883},180033.22388982298,null,"2026-01-01",{"$f":"\n     IF(OR($F233=\"N/A\",$E233=0),\n          0,\n          IF( YEAR($G233)>YEAR(U233),\n             0,\n             $D233*(1-     DATEDIF($G233,DATE(YEAR(U233)+1,1,1),\"m\")/(12*'Upgrade Information'!$G233)     )\n             )\n     )","v":1089089.959997633},175735.79690743875,null,"2027-01-01",{"$f":"\n     IF(OR($F233=\"N/A\",$E233=0),\n          0,\n          IF( YEAR($G233)>YEAR(Y233),\n             0,\n             $D233*(1-     DATEDIF($G233,DATE(YEAR(Y233)+1,1,1),\"m\")/(12*'Upgrade Information'!$G233)     )\n             )\n     )","v":1056362.6364260775},171438.36992505449,null,"2028-01-01",{"$f":"\n     IF(OR($F233=\"N/A\",$E233=0),\n          0,\n          IF( YEAR($G233)>YEAR(AC233),\n             0,\n             $D233*(1-     DATEDIF($G233,DATE(YEAR(AC233)+1,1,1),\"m\")/(12*'Upgrade Information'!$G233)     )\n             )\n     )","v":1023635.3128545221},167140.94294267026,null,"2029-01-01",{"$f":"\n     IF(OR($F233=\"N/A\",$E233=0),\n          0,\n          IF( YEAR($G233)>YEAR(AG233),\n             0,\n             $D233*(1-     DATEDIF($G233,DATE(YEAR(AG233)+1,1,1),\"m\")/(12*'Upgrade Information'!$G233)     )\n             )\n     )","v":990907.98928296671},162843.51596028602,null,"2030-01-01",{"$f":"\n     IF(OR($F233=\"N/A\",$E233=0),\n          0,\n          IF( YEAR($G233)>YEAR(AK233),\n             0,\n             $D233*(1-     DATEDIF($G233,DATE(YEAR(AK233)+1,1,1),\"m\")/(12*'Upgrade Information'!$G233)     )\n             )\n     )","v":958180.66571141139},158546.08897790176,null,"2031-01-01",{"$f":"\n     IF(OR($F233=\"N/A\",$E233=0),\n          0,\n          IF( YEAR($G233)>YEAR(AO233),\n             0,\n             $D233*(1-     DATEDIF($G233,DATE(YEAR(AO233)+1,1,1),\"m\")/(12*'Upgrade Information'!$G233)     )\n             )\n     )","v":925453.34213985596},154248.66199551753,null,"2032-01-01",{"$f":"\n     IF(OR($F233=\"N/A\",$E233=0),\n          0,\n          IF( YEAR($G233)>YEAR(AS233),\n             0,\n             $D233*(1-     DATEDIF($G233,DATE(YEAR(AS233)+1,1,1),\"m\")/(12*'Upgrade Information'!$G233)     )\n             )\n     )","v":892726.01856830064},149951.23501313329,null,"2033-01-01",{"$f":"\n     IF(OR($F233=\"N/A\",$E233=0),\n          0,\n          IF( YEAR($G233)>YEAR(AW233),\n             0,\n             $D233*(1-     DATEDIF($G233,DATE(YEAR(AW233)+1,1,1),\"m\")/(12*'Upgrade Information'!$G233)     )\n             )\n     )","v":859998.69499674521},145653.80803074903]
[{"$f":"'Upgrade Information'!B234","v":"b0246"},null,{"$f":"IF(B234=\"\", 'Upgrade Information'!F234,B234)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E234","v":1950000},{"$f":"'Upgrade Information'!H234","v":37540.165273254701},{"$f":"\n     IF(ISERROR(VLOOKUP($C234,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C234,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D234=\"\",\"\",'Upgrade Information'!D234)","v":"2008-10-30"},null,{"$f":"\nIF(F234=\"N/A\",\"N/A\",\n     VLOOKUP($C234,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F234=\"N/A\",$E234=0),\n          0,\n          IF( YEAR($G234)>YEAR(I234),\n             0,\n             $D234*(1-     DATEDIF($G234,DATE(YEAR(I234)+1,1,1),\"m\")/(12*'Upgrade Information'!$G234)     )\n             )\n     )","v":1380640.8266889704},218832.20183781063,null,"2024-01-01",{"$f":"\n     IF(OR($F234=\"N/A\",$E234=0),\n          0,\n          IF( YEAR($G234)>YEAR(M234),\n             0,\n             $D234*(1-     DATEDIF($G234,DATE(YEAR(M234)+1,1,1),\"m\")/(12*'Upgrade Information'!$G234)     )\n             )\n     )","v":1343100.6614157157},213902.80029919339,null,"2025-01-01",{"$f":"\n     IF(OR($F234=\"N/A\",$E234=0),\n          0,\n          IF( YEAR($G234)>YEAR(Q234),\n             0,\n             $D234*(1-     DATEDIF($G234,DATE(YEAR(Q234)+1,1,1),\"m\")/(12*'Upgrade Information'!$G234)     )\n             )\n     )","v":1305560.496142461},208973.39876057618,null,"2026-01-01",{"$f":"\n     IF(OR($F234=\"N/A\",$E234=0),\n          0,\n          IF( YEAR($G234)>YEAR(U234),\n             0,\n             $D234*(1-     DATEDIF($G234,DATE(YEAR(U234)+1,1,1),\"m\")/(12*'Upgrade Information'!$G234)     )\n             )\n     )","v":1268020.3308692062},204043.99722195894,null,"2027-01-01",{"$f":"\n     IF(OR($F234=\"N/A\",$E234=0),\n          0,\n          IF( YEAR($G234)>YEAR(Y234),\n             0,\n             $D234*(1-     DATEDIF($G234,DATE(YEAR(Y234)+1,1,1),\"m\")/(12*'Upgrade Information'!$G234)     )\n             )\n     )","v":1230480.1655959515},199114.5956833417,null,"2028-01-01",{"$f":"\n     IF(OR($F234=\"N/A\",$E234=0),\n          0,\n          IF( YEAR($G234)>YEAR(AC234),\n             0,\n             $D234*(1-     DATEDIF($G234,DATE(YEAR(AC234)+1,1,1),\"m\")/(12*'Upgrade Information'!$G234)     )\n             )\n     )","v":1192940.000322697},194185.19414472452,null,"2029-01-01",{"$f":"\n     IF(OR($F234=\"N/A\",$E234=0),\n          0,\n          IF( YEAR($G234)>YEAR(AG234),\n             0,\n             $D234*(1-     DATEDIF($G234,DATE(YEAR(AG234)+1,1,1),\"m\")/(12*'Upgrade Information'!$G234)     )\n             )\n     )","v":1155399.8350494422},189255.79260610728,null,"2030-01-01",{"$f":"\n     IF(OR($F234=\"N/A\",$E234=0),\n          0,\n          IF( YEAR($G234)>YEAR(AK234),\n             0,\n             $D234*(1-     DATEDIF($G234,DATE(YEAR(AK234)+1,1,1),\"m\")/(12*'Upgrade Information'!$G234)     )\n             )\n     )","v":1117859.6697761875},184326.39106749007,null,"2031-01-01",{"$f":"\n     IF(OR($F234=\"N/A\",$E234=0),\n          0,\n          IF( YEAR($G234)>YEAR(AO234),\n             0,\n             $D234*(1-     DATEDIF($G234,DATE(YEAR(AO234)+1,1,1),\"m\")/(12*'Upgrade Information'!$G234)     )\n             )\n     )","v":1080319.5045029328},179396.98952887283,null,"2032-01-01",{"$f":"\n     IF(OR($F234=\"N/A\",$E234=0),\n          0,\n          IF( YEAR($G234)>YEAR(AS234),\n             0,\n             $D234*(1-     DATEDIF($G234,DATE(YEAR(AS234)+1,1,1),\"m\")/(12*'Upgrade Information'!$G234)     )\n             )\n     )","v":1042779.339229678},174467.58799025562,null,"2033-01-01",{"$f":"\n     IF(OR($F234=\"N/A\",$E234=0),\n          0,\n          IF( YEAR($G234)>YEAR(AW234),\n             0,\n             $D234*(1-     DATEDIF($G234,DATE(YEAR(AW234)+1,1,1),\"m\")/(12*'Upgrade Information'!$G234)     )\n             )\n     )","v":1005239.1739564233},169538.18645163838]
[{"$f":"'Upgrade Information'!B235","v":"b0247"},null,{"$f":"IF(B235=\"\", 'Upgrade Information'!F235,B235)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E235","v":450000},{"$f":"'Upgrade Information'!H235","v":12857.142857142857},{"$f":"\n     IF(ISERROR(VLOOKUP($C235,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C235,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D235=\"\",\"\",'Upgrade Information'!D235)","v":"2006-06-01"},null,{"$f":"\nIF(F235=\"N/A\",\"N/A\",\n     VLOOKUP($C235,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F235=\"N/A\",$E235=0),\n          0,\n          IF( YEAR($G235)>YEAR(I235),\n             0,\n             $D235*(1-     DATEDIF($G235,DATE(YEAR(I235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G235)     )\n             )\n     )","v":223928.57142857142},42034.004836067485,null,"2024-06-01",{"$f":"\n     IF(OR($F235=\"N/A\",$E235=0),\n          0,\n          IF( YEAR($G235)>YEAR(M235),\n             0,\n             $D235*(1-     DATEDIF($G235,DATE(YEAR(M235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G235)     )\n             )\n     )","v":211071.42857142858},40358.778310961767,null,"2025-06-01",{"$f":"\n     IF(OR($F235=\"N/A\",$E235=0),\n          0,\n          IF( YEAR($G235)>YEAR(Q235),\n             0,\n             $D235*(1-     DATEDIF($G235,DATE(YEAR(Q235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G235)     )\n             )\n     )","v":198214.28571428571},38683.551785856042,null,"2026-06-01",{"$f":"\n     IF(OR($F235=\"N/A\",$E235=0),\n          0,\n          IF( YEAR($G235)>YEAR(U235),\n             0,\n             $D235*(1-     DATEDIF($G235,DATE(YEAR(U235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G235)     )\n             )\n     )","v":185357.14285714284},37008.325260750324,null,"2027-06-01",{"$f":"\n     IF(OR($F235=\"N/A\",$E235=0),\n          0,\n          IF( YEAR($G235)>YEAR(Y235),\n             0,\n             $D235*(1-     DATEDIF($G235,DATE(YEAR(Y235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G235)     )\n             )\n     )","v":172500},35333.098735644606,null,"2028-06-01",{"$f":"\n     IF(OR($F235=\"N/A\",$E235=0),\n          0,\n          IF( YEAR($G235)>YEAR(AC235),\n             0,\n             $D235*(1-     DATEDIF($G235,DATE(YEAR(AC235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G235)     )\n             )\n     )","v":159642.85714285713},33657.872210538881,null,"2029-06-01",{"$f":"\n     IF(OR($F235=\"N/A\",$E235=0),\n          0,\n          IF( YEAR($G235)>YEAR(AG235),\n             0,\n             $D235*(1-     DATEDIF($G235,DATE(YEAR(AG235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G235)     )\n             )\n     )","v":146785.71428571426},31982.645685433163,null,"2030-06-01",{"$f":"\n     IF(OR($F235=\"N/A\",$E235=0),\n          0,\n          IF( YEAR($G235)>YEAR(AK235),\n             0,\n             $D235*(1-     DATEDIF($G235,DATE(YEAR(AK235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G235)     )\n             )\n     )","v":133928.57142857145},30307.419160327445,null,"2031-06-01",{"$f":"\n     IF(OR($F235=\"N/A\",$E235=0),\n          0,\n          IF( YEAR($G235)>YEAR(AO235),\n             0,\n             $D235*(1-     DATEDIF($G235,DATE(YEAR(AO235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G235)     )\n             )\n     )","v":121071.42857142859},28632.192635221727,null,"2032-06-01",{"$f":"\n     IF(OR($F235=\"N/A\",$E235=0),\n          0,\n          IF( YEAR($G235)>YEAR(AS235),\n             0,\n             $D235*(1-     DATEDIF($G235,DATE(YEAR(AS235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G235)     )\n             )\n     )","v":108214.28571428572},26956.966110116002,null,"2033-06-01",{"$f":"\n     IF(OR($F235=\"N/A\",$E235=0),\n          0,\n          IF( YEAR($G235)>YEAR(AW235),\n             0,\n             $D235*(1-     DATEDIF($G235,DATE(YEAR(AW235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G235)     )\n             )\n     )","v":95357.14285714287},25281.739585010284]
[{"$f":"'Upgrade Information'!B236","v":"b0248"},null,{"$f":"IF(B236=\"\", 'Upgrade Information'!F236,B236)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E236","v":450000},{"$f":"'Upgrade Information'!H236","v":12857.142857142857},{"$f":"\n     IF(ISERROR(VLOOKUP($C236,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C236,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D236=\"\",\"\",'Upgrade Information'!D236)","v":"2006-06-01"},null,{"$f":"\nIF(F236=\"N/A\",\"N/A\",\n     VLOOKUP($C236,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F236=\"N/A\",$E236=0),\n          0,\n          IF( YEAR($G236)>YEAR(I236),\n             0,\n             $D236*(1-     DATEDIF($G236,DATE(YEAR(I236)+1,1,1),\"m\")/(12*'Upgrade Information'!$G236)     )\n             )\n     )","v":223928.57142857142},42034.004836067485,null,"2024-06-01",{"$f":"\n     IF(OR($F236=\"N/A\",$E236=0),\n          0,\n          IF( YEAR($G236)>YEAR(M236),\n             0,\n             $D236*(1-     DATEDIF($G236,DATE(YEAR(M236)+1,1,1),\"m\")/(12*'Upgrade Information'!$G236)     )\n             )\n     )","v":211071.42857142858},40358.778310961767,null,"2025-06-01",{"$f":"\n     IF(OR($F236=\"N/A\",$E236=0),\n          0,\n          IF( YEAR($G236)>YEAR(Q236),\n             0,\n             $D236*(1-     DATEDIF($G236,DATE(YEAR(Q236)+1,1,1),\"m\")/(12*'Upgrade Information'!$G236)     )\n             )\n     )","v":198214.28571428571},38683.551785856042,null,"2026-06-01",{"$f":"\n     IF(OR($F236=\"N/A\",$E236=0),\n          0,\n          IF( YEAR($G236)>YEAR(U236),\n             0,\n             $D236*(1-     DATEDIF($G236,DATE(YEAR(U236)+1,1,1),\"m\")/(12*'Upgrade Information'!$G236)     )\n             )\n     )","v":185357.14285714284},37008.325260750324,null,"2027-06-01",{"$f":"\n     IF(OR($F236=\"N/A\",$E236=0),\n          0,\n          IF( YEAR($G236)>YEAR(Y236),\n             0,\n             $D236*(1-     DATEDIF($G236,DATE(YEAR(Y236)+1,1,1),\"m\")/(12*'Upgrade Information'!$G236)     )\n             )\n     )","v":172500},35333.098735644606,null,"2028-06-01",{"$f":"\n     IF(OR($F236=\"N/A\",$E236=0),\n          0,\n          IF( YEAR($G236)>YEAR(AC236),\n             0,\n             $D236*(1-     DATEDIF($G236,DATE(YEAR(AC236)+1,1,1),\"m\")/(12*'Upgrade Information'!$G236)     )\n             )\n     )","v":159642.85714285713},33657.872210538881,null,"2029-06-01",{"$f":"\n     IF(OR($F236=\"N/A\",$E236=0),\n          0,\n          IF( YEAR($G236)>YEAR(AG236),\n             0,\n             $D236*(1-     DATEDIF($G236,DATE(YEAR(AG236)+1,1,1),\"m\")/(12*'Upgrade Information'!$G236)     )\n             )\n     )","v":146785.71428571426},31982.645685433163,null,"2030-06-01",{"$f":"\n     IF(OR($F236=\"N/A\",$E236=0),\n          0,\n          IF( YEAR($G236)>YEAR(AK236),\n             0,\n             $D236*(1-     DATEDIF($G236,DATE(YEAR(AK236)+1,1,1),\"m\")/(12*'Upgrade Information'!$G236)     )\n             )\n     )","v":133928.57142857145},30307.419160327445,null,"2031-06-01",{"$f":"\n     IF(OR($F236=\"N/A\",$E236=0),\n          0,\n          IF( YEAR($G236)>YEAR(AO236),\n             0,\n             $D236*(1-     DATEDIF($G236,DATE(YEAR(AO236)+1,1,1),\"m\")/(12*'Upgrade Information'!$G236)     )\n             )\n     )","v":121071.42857142859},28632.192635221727,null,"2032-06-01",{"$f":"\n     IF(OR($F236=\"N/A\",$E236=0),\n          0,\n          IF( YEAR($G236)>YEAR(AS236),\n             0,\n             $D236*(1-     DATEDIF($G236,DATE(YEAR(AS236)+1,1,1),\"m\")/(12*'Upgrade Information'!$G236)     )\n             )\n     )","v":108214.28571428572},26956.966110116002,null,"2033-06-01",{"$f":"\n     IF(OR($F236=\"N/A\",$E236=0),\n          0,\n          IF( YEAR($G236)>YEAR(AW236),\n             0,\n             $D236*(1-     DATEDIF($G236,DATE(YEAR(AW236)+1,1,1),\"m\")/(12*'Upgrade Information'!$G236)     )\n             )\n     )","v":95357.14285714287},25281.739585010284]
[{"$f":"'Upgrade Information'!B237","v":"b0249"},null,{"$f":"IF(B237=\"\", 'Upgrade Information'!F237,B237)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E237","v":721000},{"$f":"'Upgrade Information'!H237","v":20600},{"$f":"\n     IF(ISERROR(VLOOKUP($C237,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C237,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D237=\"\",\"\",'Upgrade Information'!D237)","v":"2005-12-02"},null,{"$f":"\nIF(F237=\"N/A\",\"N/A\",\n     VLOOKUP($C237,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F237=\"N/A\",$E237=0),\n          0,\n          IF( YEAR($G237)>YEAR(I237),\n             0,\n             $D237*(1-     DATEDIF($G237,DATE(YEAR(I237)+1,1,1),\"m\")/(12*'Upgrade Information'!$G237)     )\n             )\n     )","v":350200.00000000006},66229.447818268483,null,"2024-06-01",{"$f":"\n     IF(OR($F237=\"N/A\",$E237=0),\n          0,\n          IF( YEAR($G237)>YEAR(M237),\n             0,\n             $D237*(1-     DATEDIF($G237,DATE(YEAR(M237)+1,1,1),\"m\")/(12*'Upgrade Information'!$G237)     )\n             )\n     )","v":329600.00000000006},63545.36265248798,null,"2025-06-01",{"$f":"\n     IF(OR($F237=\"N/A\",$E237=0),\n          0,\n          IF( YEAR($G237)>YEAR(Q237),\n             0,\n             $D237*(1-     DATEDIF($G237,DATE(YEAR(Q237)+1,1,1),\"m\")/(12*'Upgrade Information'!$G237)     )\n             )\n     )","v":309000},60861.277486707477,null,"2026-06-01",{"$f":"\n     IF(OR($F237=\"N/A\",$E237=0),\n          0,\n          IF( YEAR($G237)>YEAR(U237),\n             0,\n             $D237*(1-     DATEDIF($G237,DATE(YEAR(U237)+1,1,1),\"m\")/(12*'Upgrade Information'!$G237)     )\n             )\n     )","v":288400},58177.192320926981,null,"2027-06-01",{"$f":"\n     IF(OR($F237=\"N/A\",$E237=0),\n          0,\n          IF( YEAR($G237)>YEAR(Y237),\n             0,\n             $D237*(1-     DATEDIF($G237,DATE(YEAR(Y237)+1,1,1),\"m\")/(12*'Upgrade Information'!$G237)     )\n             )\n     )","v":267800},55493.107155146477,null,"2028-06-01",{"$f":"\n     IF(OR($F237=\"N/A\",$E237=0),\n          0,\n          IF( YEAR($G237)>YEAR(AC237),\n             0,\n             $D237*(1-     DATEDIF($G237,DATE(YEAR(AC237)+1,1,1),\"m\")/(12*'Upgrade Information'!$G237)     )\n             )\n     )","v":247200},52809.021989365981,null,"2029-06-01",{"$f":"\n     IF(OR($F237=\"N/A\",$E237=0),\n          0,\n          IF( YEAR($G237)>YEAR(AG237),\n             0,\n             $D237*(1-     DATEDIF($G237,DATE(YEAR(AG237)+1,1,1),\"m\")/(12*'Upgrade Information'!$G237)     )\n             )\n     )","v":226600},50124.936823585478,null,"2030-06-01",{"$f":"\n     IF(OR($F237=\"N/A\",$E237=0),\n          0,\n          IF( YEAR($G237)>YEAR(AK237),\n             0,\n             $D237*(1-     DATEDIF($G237,DATE(YEAR(AK237)+1,1,1),\"m\")/(12*'Upgrade Information'!$G237)     )\n             )\n     )","v":206000},47440.851657804989,null,"2031-06-01",{"$f":"\n     IF(OR($F237=\"N/A\",$E237=0),\n          0,\n          IF( YEAR($G237)>YEAR(AO237),\n             0,\n             $D237*(1-     DATEDIF($G237,DATE(YEAR(AO237)+1,1,1),\"m\")/(12*'Upgrade Information'!$G237)     )\n             )\n     )","v":185399.99999999997},44756.766492024486,null,"2032-06-01",{"$f":"\n     IF(OR($F237=\"N/A\",$E237=0),\n          0,\n          IF( YEAR($G237)>YEAR(AS237),\n             0,\n             $D237*(1-     DATEDIF($G237,DATE(YEAR(AS237)+1,1,1),\"m\")/(12*'Upgrade Information'!$G237)     )\n             )\n     )","v":164799.99999999997},42072.681326243983,null,"2033-06-01",{"$f":"\n     IF(OR($F237=\"N/A\",$E237=0),\n          0,\n          IF( YEAR($G237)>YEAR(AW237),\n             0,\n             $D237*(1-     DATEDIF($G237,DATE(YEAR(AW237)+1,1,1),\"m\")/(12*'Upgrade Information'!$G237)     )\n             )\n     )","v":144199.99999999997},39388.596160463487]
[{"$f":"'Upgrade Information'!B238","v":"b0250"},null,{"$f":"IF(B238=\"\", 'Upgrade Information'!F238,B238)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E238","v":2756000},{"$f":"'Upgrade Information'!H238","v":78742.857142857145},{"$f":"\n     IF(ISERROR(VLOOKUP($C238,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C238,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D238=\"\",\"\",'Upgrade Information'!D238)","v":"2006-06-01"},null,{"$f":"\nIF(F238=\"N/A\",\"N/A\",\n     VLOOKUP($C238,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F238=\"N/A\",$E238=0),\n          0,\n          IF( YEAR($G238)>YEAR(I238),\n             0,\n             $D238*(1-     DATEDIF($G238,DATE(YEAR(I238)+1,1,1),\"m\")/(12*'Upgrade Information'!$G238)     )\n             )\n     )","v":1371438.0952380951},257434.92739600438,null,"2024-06-01",{"$f":"\n     IF(OR($F238=\"N/A\",$E238=0),\n          0,\n          IF( YEAR($G238)>YEAR(M238),\n             0,\n             $D238*(1-     DATEDIF($G238,DATE(YEAR(M238)+1,1,1),\"m\")/(12*'Upgrade Information'!$G238)     )\n             )\n     )","v":1292695.2380952381},247175.09561113472,null,"2025-06-01",{"$f":"\n     IF(OR($F238=\"N/A\",$E238=0),\n          0,\n          IF( YEAR($G238)>YEAR(Q238),\n             0,\n             $D238*(1-     DATEDIF($G238,DATE(YEAR(Q238)+1,1,1),\"m\")/(12*'Upgrade Information'!$G238)     )\n             )\n     )","v":1213952.3809523808},236915.263826265,null,"2026-06-01",{"$f":"\n     IF(OR($F238=\"N/A\",$E238=0),\n          0,\n          IF( YEAR($G238)>YEAR(U238),\n             0,\n             $D238*(1-     DATEDIF($G238,DATE(YEAR(U238)+1,1,1),\"m\")/(12*'Upgrade Information'!$G238)     )\n             )\n     )","v":1135209.5238095238},226655.43204139534,null,"2027-06-01",{"$f":"\n     IF(OR($F238=\"N/A\",$E238=0),\n          0,\n          IF( YEAR($G238)>YEAR(Y238),\n             0,\n             $D238*(1-     DATEDIF($G238,DATE(YEAR(Y238)+1,1,1),\"m\")/(12*'Upgrade Information'!$G238)     )\n             )\n     )","v":1056466.6666666665},216395.60025652562,null,"2028-06-01",{"$f":"\n     IF(OR($F238=\"N/A\",$E238=0),\n          0,\n          IF( YEAR($G238)>YEAR(AC238),\n             0,\n             $D238*(1-     DATEDIF($G238,DATE(YEAR(AC238)+1,1,1),\"m\")/(12*'Upgrade Information'!$G238)     )\n             )\n     )","v":977723.80952380947},206135.7684716559,null,"2029-06-01",{"$f":"\n     IF(OR($F238=\"N/A\",$E238=0),\n          0,\n          IF( YEAR($G238)>YEAR(AG238),\n             0,\n             $D238*(1-     DATEDIF($G238,DATE(YEAR(AG238)+1,1,1),\"m\")/(12*'Upgrade Information'!$G238)     )\n             )\n     )","v":898980.95238095219},195875.93668678618,null,"2030-06-01",{"$f":"\n     IF(OR($F238=\"N/A\",$E238=0),\n          0,\n          IF( YEAR($G238)>YEAR(AK238),\n             0,\n             $D238*(1-     DATEDIF($G238,DATE(YEAR(AK238)+1,1,1),\"m\")/(12*'Upgrade Information'!$G238)     )\n             )\n     )","v":820238.09523809538},185616.10490191652,null,"2031-06-01",{"$f":"\n     IF(OR($F238=\"N/A\",$E238=0),\n          0,\n          IF( YEAR($G238)>YEAR(AO238),\n             0,\n             $D238*(1-     DATEDIF($G238,DATE(YEAR(AO238)+1,1,1),\"m\")/(12*'Upgrade Information'!$G238)     )\n             )\n     )","v":741495.23809523822},175356.27311704683,null,"2032-06-01",{"$f":"\n     IF(OR($F238=\"N/A\",$E238=0),\n          0,\n          IF( YEAR($G238)>YEAR(AS238),\n             0,\n             $D238*(1-     DATEDIF($G238,DATE(YEAR(AS238)+1,1,1),\"m\")/(12*'Upgrade Information'!$G238)     )\n             )\n     )","v":662752.38095238106},165096.44133217714,null,"2033-06-01",{"$f":"\n     IF(OR($F238=\"N/A\",$E238=0),\n          0,\n          IF( YEAR($G238)>YEAR(AW238),\n             0,\n             $D238*(1-     DATEDIF($G238,DATE(YEAR(AW238)+1,1,1),\"m\")/(12*'Upgrade Information'!$G238)     )\n             )\n     )","v":584009.5238095239},154836.60954730742]
[{"$f":"'Upgrade Information'!B239","v":"b0251"},null,{"$f":"IF(B239=\"\", 'Upgrade Information'!F239,B239)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E239","v":1950000},{"$f":"'Upgrade Information'!H239","v":55714.285714285717},{"$f":"\n     IF(ISERROR(VLOOKUP($C239,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C239,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D239=\"\",\"\",'Upgrade Information'!D239)","v":"2010-04-03"},null,{"$f":"\nIF(F239=\"N/A\",\"N/A\",\n     VLOOKUP($C239,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F239=\"N/A\",$E239=0),\n          0,\n          IF( YEAR($G239)>YEAR(I239),\n             0,\n             $D239*(1-     DATEDIF($G239,DATE(YEAR(I239)+1,1,1),\"m\")/(12*'Upgrade Information'!$G239)     )\n             )\n     )","v":1188571.4285714286},210579.67114628118,null,"2024-06-01",{"$f":"\n     IF(OR($F239=\"N/A\",$E239=0),\n          0,\n          IF( YEAR($G239)>YEAR(M239),\n             0,\n             $D239*(1-     DATEDIF($G239,DATE(YEAR(M239)+1,1,1),\"m\")/(12*'Upgrade Information'!$G239)     )\n             )\n     )","v":1132857.1428571427},203320.35620415639,null,"2025-06-01",{"$f":"\n     IF(OR($F239=\"N/A\",$E239=0),\n          0,\n          IF( YEAR($G239)>YEAR(Q239),\n             0,\n             $D239*(1-     DATEDIF($G239,DATE(YEAR(Q239)+1,1,1),\"m\")/(12*'Upgrade Information'!$G239)     )\n             )\n     )","v":1077142.8571428573},196061.04126203162,null,"2026-06-01",{"$f":"\n     IF(OR($F239=\"N/A\",$E239=0),\n          0,\n          IF( YEAR($G239)>YEAR(U239),\n             0,\n             $D239*(1-     DATEDIF($G239,DATE(YEAR(U239)+1,1,1),\"m\")/(12*'Upgrade Information'!$G239)     )\n             )\n     )","v":1021428.5714285715},188801.72631990683,null,"2027-06-01",{"$f":"\n     IF(OR($F239=\"N/A\",$E239=0),\n          0,\n          IF( YEAR($G239)>YEAR(Y239),\n             0,\n             $D239*(1-     DATEDIF($G239,DATE(YEAR(Y239)+1,1,1),\"m\")/(12*'Upgrade Information'!$G239)     )\n             )\n     )","v":965714.2857142858},181542.41137778206,null,"2028-06-01",{"$f":"\n     IF(OR($F239=\"N/A\",$E239=0),\n          0,\n          IF( YEAR($G239)>YEAR(AC239),\n             0,\n             $D239*(1-     DATEDIF($G239,DATE(YEAR(AC239)+1,1,1),\"m\")/(12*'Upgrade Information'!$G239)     )\n             )\n     )","v":910000},174283.09643565724,null,"2029-06-01",{"$f":"\n     IF(OR($F239=\"N/A\",$E239=0),\n          0,\n          IF( YEAR($G239)>YEAR(AG239),\n             0,\n             $D239*(1-     DATEDIF($G239,DATE(YEAR(AG239)+1,1,1),\"m\")/(12*'Upgrade Information'!$G239)     )\n             )\n     )","v":854285.71428571432},167023.78149353247,null,"2030-06-01",{"$f":"\n     IF(OR($F239=\"N/A\",$E239=0),\n          0,\n          IF( YEAR($G239)>YEAR(AK239),\n             0,\n             $D239*(1-     DATEDIF($G239,DATE(YEAR(AK239)+1,1,1),\"m\")/(12*'Upgrade Information'!$G239)     )\n             )\n     )","v":798571.42857142852},159764.46655140768,null,"2031-06-01",{"$f":"\n     IF(OR($F239=\"N/A\",$E239=0),\n          0,\n          IF( YEAR($G239)>YEAR(AO239),\n             0,\n             $D239*(1-     DATEDIF($G239,DATE(YEAR(AO239)+1,1,1),\"m\")/(12*'Upgrade Information'!$G239)     )\n             )\n     )","v":742857.14285714284},152505.15160928288,null,"2032-06-01",{"$f":"\n     IF(OR($F239=\"N/A\",$E239=0),\n          0,\n          IF( YEAR($G239)>YEAR(AS239),\n             0,\n             $D239*(1-     DATEDIF($G239,DATE(YEAR(AS239)+1,1,1),\"m\")/(12*'Upgrade Information'!$G239)     )\n             )\n     )","v":687142.85714285704},145245.83666715809,null,"2033-06-01",{"$f":"\n     IF(OR($F239=\"N/A\",$E239=0),\n          0,\n          IF( YEAR($G239)>YEAR(AW239),\n             0,\n             $D239*(1-     DATEDIF($G239,DATE(YEAR(AW239)+1,1,1),\"m\")/(12*'Upgrade Information'!$G239)     )\n             )\n     )","v":631428.57142857136},137986.52172503329]
[{"$f":"'Upgrade Information'!B240","v":"b0251.1"},null,{"$f":"IF(B240=\"\", 'Upgrade Information'!F240,B240)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E240","v":1950000},{"$f":"'Upgrade Information'!H240","v":55714.285714285717},{"$f":"\n     IF(ISERROR(VLOOKUP($C240,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C240,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D240=\"\",\"\",'Upgrade Information'!D240)","v":"2010-05-01"},null,{"$f":"\nIF(F240=\"N/A\",\"N/A\",\n     VLOOKUP($C240,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F240=\"N/A\",$E240=0),\n          0,\n          IF( YEAR($G240)>YEAR(I240),\n             0,\n             $D240*(1-     DATEDIF($G240,DATE(YEAR(I240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G240)     )\n             )\n     )","v":1188571.4285714286},210579.67114628118,null,"2024-06-01",{"$f":"\n     IF(OR($F240=\"N/A\",$E240=0),\n          0,\n          IF( YEAR($G240)>YEAR(M240),\n             0,\n             $D240*(1-     DATEDIF($G240,DATE(YEAR(M240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G240)     )\n             )\n     )","v":1132857.1428571427},203320.35620415639,null,"2025-06-01",{"$f":"\n     IF(OR($F240=\"N/A\",$E240=0),\n          0,\n          IF( YEAR($G240)>YEAR(Q240),\n             0,\n             $D240*(1-     DATEDIF($G240,DATE(YEAR(Q240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G240)     )\n             )\n     )","v":1077142.8571428573},196061.04126203162,null,"2026-06-01",{"$f":"\n     IF(OR($F240=\"N/A\",$E240=0),\n          0,\n          IF( YEAR($G240)>YEAR(U240),\n             0,\n             $D240*(1-     DATEDIF($G240,DATE(YEAR(U240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G240)     )\n             )\n     )","v":1021428.5714285715},188801.72631990683,null,"2027-06-01",{"$f":"\n     IF(OR($F240=\"N/A\",$E240=0),\n          0,\n          IF( YEAR($G240)>YEAR(Y240),\n             0,\n             $D240*(1-     DATEDIF($G240,DATE(YEAR(Y240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G240)     )\n             )\n     )","v":965714.2857142858},181542.41137778206,null,"2028-06-01",{"$f":"\n     IF(OR($F240=\"N/A\",$E240=0),\n          0,\n          IF( YEAR($G240)>YEAR(AC240),\n             0,\n             $D240*(1-     DATEDIF($G240,DATE(YEAR(AC240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G240)     )\n             )\n     )","v":910000},174283.09643565724,null,"2029-06-01",{"$f":"\n     IF(OR($F240=\"N/A\",$E240=0),\n          0,\n          IF( YEAR($G240)>YEAR(AG240),\n             0,\n             $D240*(1-     DATEDIF($G240,DATE(YEAR(AG240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G240)     )\n             )\n     )","v":854285.71428571432},167023.78149353247,null,"2030-06-01",{"$f":"\n     IF(OR($F240=\"N/A\",$E240=0),\n          0,\n          IF( YEAR($G240)>YEAR(AK240),\n             0,\n             $D240*(1-     DATEDIF($G240,DATE(YEAR(AK240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G240)     )\n             )\n     )","v":798571.42857142852},159764.46655140768,null,"2031-06-01",{"$f":"\n     IF(OR($F240=\"N/A\",$E240=0),\n          0,\n          IF( YEAR($G240)>YEAR(AO240),\n             0,\n             $D240*(1-     DATEDIF($G240,DATE(YEAR(AO240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G240)     )\n             )\n     )","v":742857.14285714284},152505.15160928288,null,"2032-06-01",{"$f":"\n     IF(OR($F240=\"N/A\",$E240=0),\n          0,\n          IF( YEAR($G240)>YEAR(AS240),\n             0,\n             $D240*(1-     DATEDIF($G240,DATE(YEAR(AS240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G240)     )\n             )\n     )","v":687142.85714285704},145245.83666715809,null,"2033-06-01",{"$f":"\n     IF(OR($F240=\"N/A\",$E240=0),\n          0,\n          IF( YEAR($G240)>YEAR(AW240),\n             0,\n             $D240*(1-     DATEDIF($G240,DATE(YEAR(AW240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G240)     )\n             )\n     )","v":631428.57142857136},137986.52172503329]
[{"$f":"'Upgrade Information'!B241","v":"b0252"},null,{"$f":"IF(B241=\"\", 'Upgrade Information'!F241,B241)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E241","v":1500000},{"$f":"'Upgrade Information'!H241","v":42857.142857142855},{"$f":"\n     IF(ISERROR(VLOOKUP($C241,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C241,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D241=\"\",\"\",'Upgrade Information'!D241)","v":"2010-08-08"},null,{"$f":"\nIF(F241=\"N/A\",\"N/A\",\n     VLOOKUP($C241,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F241=\"N/A\",$E241=0),\n          0,\n          IF( YEAR($G241)>YEAR(I241),\n             0,\n             $D241*(1-     DATEDIF($G241,DATE(YEAR(I241)+1,1,1),\"m\")/(12*'Upgrade Information'!$G241)     )\n             )\n     )","v":928571.42857142864},163845.72522588933,null,"2024-06-01",{"$f":"\n     IF(OR($F241=\"N/A\",$E241=0),\n          0,\n          IF( YEAR($G241)>YEAR(M241),\n             0,\n             $D241*(1-     DATEDIF($G241,DATE(YEAR(M241)+1,1,1),\"m\")/(12*'Upgrade Information'!$G241)     )\n             )\n     )","v":885714.28571428568},158261.63680887024,null,"2025-06-01",{"$f":"\n     IF(OR($F241=\"N/A\",$E241=0),\n          0,\n          IF( YEAR($G241)>YEAR(Q241),\n             0,\n             $D241*(1-     DATEDIF($G241,DATE(YEAR(Q241)+1,1,1),\"m\")/(12*'Upgrade Information'!$G241)     )\n             )\n     )","v":842857.14285714284},152677.54839185119,null,"2026-06-01",{"$f":"\n     IF(OR($F241=\"N/A\",$E241=0),\n          0,\n          IF( YEAR($G241)>YEAR(U241),\n             0,\n             $D241*(1-     DATEDIF($G241,DATE(YEAR(U241)+1,1,1),\"m\")/(12*'Upgrade Information'!$G241)     )\n             )\n     )","v":800000},147093.45997483213,null,"2027-06-01",{"$f":"\n     IF(OR($F241=\"N/A\",$E241=0),\n          0,\n          IF( YEAR($G241)>YEAR(Y241),\n             0,\n             $D241*(1-     DATEDIF($G241,DATE(YEAR(Y241)+1,1,1),\"m\")/(12*'Upgrade Information'!$G241)     )\n             )\n     )","v":757142.85714285716},141509.37155781305,null,"2028-06-01",{"$f":"\n     IF(OR($F241=\"N/A\",$E241=0),\n          0,\n          IF( YEAR($G241)>YEAR(AC241),\n             0,\n             $D241*(1-     DATEDIF($G241,DATE(YEAR(AC241)+1,1,1),\"m\")/(12*'Upgrade Information'!$G241)     )\n             )\n     )","v":714285.7142857142},135925.28314079397,null,"2029-06-01",{"$f":"\n     IF(OR($F241=\"N/A\",$E241=0),\n          0,\n          IF( YEAR($G241)>YEAR(AG241),\n             0,\n             $D241*(1-     DATEDIF($G241,DATE(YEAR(AG241)+1,1,1),\"m\")/(12*'Upgrade Information'!$G241)     )\n             )\n     )","v":671428.57142857136},130341.1947237749,null,"2030-06-01",{"$f":"\n     IF(OR($F241=\"N/A\",$E241=0),\n          0,\n          IF( YEAR($G241)>YEAR(AK241),\n             0,\n             $D241*(1-     DATEDIF($G241,DATE(YEAR(AK241)+1,1,1),\"m\")/(12*'Upgrade Information'!$G241)     )\n             )\n     )","v":628571.42857142852},124757.10630675584,null,"2031-06-01",{"$f":"\n     IF(OR($F241=\"N/A\",$E241=0),\n          0,\n          IF( YEAR($G241)>YEAR(AO241),\n             0,\n             $D241*(1-     DATEDIF($G241,DATE(YEAR(AO241)+1,1,1),\"m\")/(12*'Upgrade Information'!$G241)     )\n             )\n     )","v":585714.28571428568},119173.01788973677,null,"2032-06-01",{"$f":"\n     IF(OR($F241=\"N/A\",$E241=0),\n          0,\n          IF( YEAR($G241)>YEAR(AS241),\n             0,\n             $D241*(1-     DATEDIF($G241,DATE(YEAR(AS241)+1,1,1),\"m\")/(12*'Upgrade Information'!$G241)     )\n             )\n     )","v":542857.14285714296},113588.92947271772,null,"2033-06-01",{"$f":"\n     IF(OR($F241=\"N/A\",$E241=0),\n          0,\n          IF( YEAR($G241)>YEAR(AW241),\n             0,\n             $D241*(1-     DATEDIF($G241,DATE(YEAR(AW241)+1,1,1),\"m\")/(12*'Upgrade Information'!$G241)     )\n             )\n     )","v":500000.00000000006},108004.84105569865]
[{"$f":"'Upgrade Information'!B242","v":"b0252.1"},null,{"$f":"IF(B242=\"\", 'Upgrade Information'!F242,B242)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E242","v":1500000},{"$f":"'Upgrade Information'!H242","v":42857.142857142855},{"$f":"\n     IF(ISERROR(VLOOKUP($C242,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C242,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D242=\"\",\"\",'Upgrade Information'!D242)","v":"2010-08-23"},null,{"$f":"\nIF(F242=\"N/A\",\"N/A\",\n     VLOOKUP($C242,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F242=\"N/A\",$E242=0),\n          0,\n          IF( YEAR($G242)>YEAR(I242),\n             0,\n             $D242*(1-     DATEDIF($G242,DATE(YEAR(I242)+1,1,1),\"m\")/(12*'Upgrade Information'!$G242)     )\n             )\n     )","v":928571.42857142864},163845.72522588933,null,"2024-06-01",{"$f":"\n     IF(OR($F242=\"N/A\",$E242=0),\n          0,\n          IF( YEAR($G242)>YEAR(M242),\n             0,\n             $D242*(1-     DATEDIF($G242,DATE(YEAR(M242)+1,1,1),\"m\")/(12*'Upgrade Information'!$G242)     )\n             )\n     )","v":885714.28571428568},158261.63680887024,null,"2025-06-01",{"$f":"\n     IF(OR($F242=\"N/A\",$E242=0),\n          0,\n          IF( YEAR($G242)>YEAR(Q242),\n             0,\n             $D242*(1-     DATEDIF($G242,DATE(YEAR(Q242)+1,1,1),\"m\")/(12*'Upgrade Information'!$G242)     )\n             )\n     )","v":842857.14285714284},152677.54839185119,null,"2026-06-01",{"$f":"\n     IF(OR($F242=\"N/A\",$E242=0),\n          0,\n          IF( YEAR($G242)>YEAR(U242),\n             0,\n             $D242*(1-     DATEDIF($G242,DATE(YEAR(U242)+1,1,1),\"m\")/(12*'Upgrade Information'!$G242)     )\n             )\n     )","v":800000},147093.45997483213,null,"2027-06-01",{"$f":"\n     IF(OR($F242=\"N/A\",$E242=0),\n          0,\n          IF( YEAR($G242)>YEAR(Y242),\n             0,\n             $D242*(1-     DATEDIF($G242,DATE(YEAR(Y242)+1,1,1),\"m\")/(12*'Upgrade Information'!$G242)     )\n             )\n     )","v":757142.85714285716},141509.37155781305,null,"2028-06-01",{"$f":"\n     IF(OR($F242=\"N/A\",$E242=0),\n          0,\n          IF( YEAR($G242)>YEAR(AC242),\n             0,\n             $D242*(1-     DATEDIF($G242,DATE(YEAR(AC242)+1,1,1),\"m\")/(12*'Upgrade Information'!$G242)     )\n             )\n     )","v":714285.7142857142},135925.28314079397,null,"2029-06-01",{"$f":"\n     IF(OR($F242=\"N/A\",$E242=0),\n          0,\n          IF( YEAR($G242)>YEAR(AG242),\n             0,\n             $D242*(1-     DATEDIF($G242,DATE(YEAR(AG242)+1,1,1),\"m\")/(12*'Upgrade Information'!$G242)     )\n             )\n     )","v":671428.57142857136},130341.1947237749,null,"2030-06-01",{"$f":"\n     IF(OR($F242=\"N/A\",$E242=0),\n          0,\n          IF( YEAR($G242)>YEAR(AK242),\n             0,\n             $D242*(1-     DATEDIF($G242,DATE(YEAR(AK242)+1,1,1),\"m\")/(12*'Upgrade Information'!$G242)     )\n             )\n     )","v":628571.42857142852},124757.10630675584,null,"2031-06-01",{"$f":"\n     IF(OR($F242=\"N/A\",$E242=0),\n          0,\n          IF( YEAR($G242)>YEAR(AO242),\n             0,\n             $D242*(1-     DATEDIF($G242,DATE(YEAR(AO242)+1,1,1),\"m\")/(12*'Upgrade Information'!$G242)     )\n             )\n     )","v":585714.28571428568},119173.01788973677,null,"2032-06-01",{"$f":"\n     IF(OR($F242=\"N/A\",$E242=0),\n          0,\n          IF( YEAR($G242)>YEAR(AS242),\n             0,\n             $D242*(1-     DATEDIF($G242,DATE(YEAR(AS242)+1,1,1),\"m\")/(12*'Upgrade Information'!$G242)     )\n             )\n     )","v":542857.14285714296},113588.92947271772,null,"2033-06-01",{"$f":"\n     IF(OR($F242=\"N/A\",$E242=0),\n          0,\n          IF( YEAR($G242)>YEAR(AW242),\n             0,\n             $D242*(1-     DATEDIF($G242,DATE(YEAR(AW242)+1,1,1),\"m\")/(12*'Upgrade Information'!$G242)     )\n             )\n     )","v":500000.00000000006},108004.84105569865]
[{"$f":"'Upgrade Information'!B243","v":"b0253"},null,{"$f":"IF(B243=\"\", 'Upgrade Information'!F243,B243)","v":"DL"},{"$f":"1000000*'Upgrade Information'!E243","v":5700000},{"$f":"'Upgrade Information'!H243","v":132558.13953488372},{"$f":"\n     IF(ISERROR(VLOOKUP($C243,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C243,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18287978478931441},{"$f":"IF('Upgrade Information'!D243=\"\",\"\",'Upgrade Information'!D243)","v":"2008-01-09"},null,{"$f":"\nIF(F243=\"N/A\",\"N/A\",\n     VLOOKUP($C243,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F243=\"N/A\",$E243=0),\n          0,\n          IF( YEAR($G243)>YEAR(I243),\n             0,\n             $D243*(1-     DATEDIF($G243,DATE(YEAR(I243)+1,1,1),\"m\")/(12*'Upgrade Information'!$G243)     )\n             )\n     )","v":3590116.2790697673},789117.83201977704,null,"2024-06-01",{"$f":"\n     IF(OR($F243=\"N/A\",$E243=0),\n          0,\n          IF( YEAR($G243)>YEAR(M243),\n             0,\n             $D243*(1-     DATEDIF($G243,DATE(YEAR(M243)+1,1,1),\"m\")/(12*'Upgrade Information'!$G243)     )\n             )\n     )","v":3457558.1395348837},764875.62798956549,null,"2025-06-01",{"$f":"\n     IF(OR($F243=\"N/A\",$E243=0),\n          0,\n          IF( YEAR($G243)>YEAR(Q243),\n             0,\n             $D243*(1-     DATEDIF($G243,DATE(YEAR(Q243)+1,1,1),\"m\")/(12*'Upgrade Information'!$G243)     )\n             )\n     )","v":3324999.9999999995},740633.42395935394,null,"2026-06-01",{"$f":"\n     IF(OR($F243=\"N/A\",$E243=0),\n          0,\n          IF( YEAR($G243)>YEAR(U243),\n             0,\n             $D243*(1-     DATEDIF($G243,DATE(YEAR(U243)+1,1,1),\"m\")/(12*'Upgrade Information'!$G243)     )\n             )\n     )","v":3192441.8604651163},716391.21992914262,null,"2027-06-01",{"$f":"\n     IF(OR($F243=\"N/A\",$E243=0),\n          0,\n          IF( YEAR($G243)>YEAR(Y243),\n             0,\n             $D243*(1-     DATEDIF($G243,DATE(YEAR(Y243)+1,1,1),\"m\")/(12*'Upgrade Information'!$G243)     )\n             )\n     )","v":3059883.7209302331},692149.01589893131,null,"2028-06-01",{"$f":"\n     IF(OR($F243=\"N/A\",$E243=0),\n          0,\n          IF( YEAR($G243)>YEAR(AC243),\n             0,\n             $D243*(1-     DATEDIF($G243,DATE(YEAR(AC243)+1,1,1),\"m\")/(12*'Upgrade Information'!$G243)     )\n             )\n     )","v":2927325.581395349},667906.81186871976,null,"2029-06-01",{"$f":"\n     IF(OR($F243=\"N/A\",$E243=0),\n          0,\n          IF( YEAR($G243)>YEAR(AG243),\n             0,\n             $D243*(1-     DATEDIF($G243,DATE(YEAR(AG243)+1,1,1),\"m\")/(12*'Upgrade Information'!$G243)     )\n             )\n     )","v":2794767.4418604649},643664.60783850832,null,"2030-06-01",{"$f":"\n     IF(OR($F243=\"N/A\",$E243=0),\n          0,\n          IF( YEAR($G243)>YEAR(AK243),\n             0,\n             $D243*(1-     DATEDIF($G243,DATE(YEAR(AK243)+1,1,1),\"m\")/(12*'Upgrade Information'!$G243)     )\n             )\n     )","v":2662209.3023255817},619422.40380829689,null,"2031-06-01",{"$f":"\n     IF(OR($F243=\"N/A\",$E243=0),\n          0,\n          IF( YEAR($G243)>YEAR(AO243),\n             0,\n             $D243*(1-     DATEDIF($G243,DATE(YEAR(AO243)+1,1,1),\"m\")/(12*'Upgrade Information'!$G243)     )\n             )\n     )","v":2529651.1627906975},595180.19977808546,null,"2032-06-01",{"$f":"\n     IF(OR($F243=\"N/A\",$E243=0),\n          0,\n          IF( YEAR($G243)>YEAR(AS243),\n             0,\n             $D243*(1-     DATEDIF($G243,DATE(YEAR(AS243)+1,1,1),\"m\")/(12*'Upgrade Information'!$G243)     )\n             )\n     )","v":2397093.0232558139},570937.99574787403,null,"2033-06-01",{"$f":"\n     IF(OR($F243=\"N/A\",$E243=0),\n          0,\n          IF( YEAR($G243)>YEAR(AW243),\n             0,\n             $D243*(1-     DATEDIF($G243,DATE(YEAR(AW243)+1,1,1),\"m\")/(12*'Upgrade Information'!$G243)     )\n             )\n     )","v":2264534.8837209307},546695.79171766271]
[{"$f":"'Upgrade Information'!B244","v":"b0254"},null,{"$f":"IF(B244=\"\", 'Upgrade Information'!F244,B244)","v":"DL"},{"$f":"1000000*'Upgrade Information'!E244","v":3900000},{"$f":"'Upgrade Information'!H244","v":90697.674418604656},{"$f":"\n     IF(ISERROR(VLOOKUP($C244,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C244,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18287978478931441},{"$f":"IF('Upgrade Information'!D244=\"\",\"\",'Upgrade Information'!D244)","v":"2006-12-31"},null,{"$f":"\nIF(F244=\"N/A\",\"N/A\",\n     VLOOKUP($C244,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F244=\"N/A\",$E244=0),\n          0,\n          IF( YEAR($G244)>YEAR(I244),\n             0,\n             $D244*(1-     DATEDIF($G244,DATE(YEAR(I244)+1,1,1),\"m\")/(12*'Upgrade Information'!$G244)     )\n             )\n     )","v":2358139.5348837208},521953.72506131348,null,"2024-06-01",{"$f":"\n     IF(OR($F244=\"N/A\",$E244=0),\n          0,\n          IF( YEAR($G244)>YEAR(M244),\n             0,\n             $D244*(1-     DATEDIF($G244,DATE(YEAR(M244)+1,1,1),\"m\")/(12*'Upgrade Information'!$G244)     )\n             )\n     )","v":2267441.8604651159},505366.95388274768,null,"2025-06-01",{"$f":"\n     IF(OR($F244=\"N/A\",$E244=0),\n          0,\n          IF( YEAR($G244)>YEAR(Q244),\n             0,\n             $D244*(1-     DATEDIF($G244,DATE(YEAR(Q244)+1,1,1),\"m\")/(12*'Upgrade Information'!$G244)     )\n             )\n     )","v":2176744.1860465114},488780.18270418199,null,"2026-06-01",{"$f":"\n     IF(OR($F244=\"N/A\",$E244=0),\n          0,\n          IF( YEAR($G244)>YEAR(U244),\n             0,\n             $D244*(1-     DATEDIF($G244,DATE(YEAR(U244)+1,1,1),\"m\")/(12*'Upgrade Information'!$G244)     )\n             )\n     )","v":2086046.5116279072},472193.41152561636,null,"2027-06-01",{"$f":"\n     IF(OR($F244=\"N/A\",$E244=0),\n          0,\n          IF( YEAR($G244)>YEAR(Y244),\n             0,\n             $D244*(1-     DATEDIF($G244,DATE(YEAR(Y244)+1,1,1),\"m\")/(12*'Upgrade Information'!$G244)     )\n             )\n     )","v":1995348.8372093025},455606.64034705062,null,"2028-06-01",{"$f":"\n     IF(OR($F244=\"N/A\",$E244=0),\n          0,\n          IF( YEAR($G244)>YEAR(AC244),\n             0,\n             $D244*(1-     DATEDIF($G244,DATE(YEAR(AC244)+1,1,1),\"m\")/(12*'Upgrade Information'!$G244)     )\n             )\n     )","v":1904651.1627906975},439019.86916848487,null,"2029-06-01",{"$f":"\n     IF(OR($F244=\"N/A\",$E244=0),\n          0,\n          IF( YEAR($G244)>YEAR(AG244),\n             0,\n             $D244*(1-     DATEDIF($G244,DATE(YEAR(AG244)+1,1,1),\"m\")/(12*'Upgrade Information'!$G244)     )\n             )\n     )","v":1813953.4883720933},422433.09798991919,null,"2030-06-01",{"$f":"\n     IF(OR($F244=\"N/A\",$E244=0),\n          0,\n          IF( YEAR($G244)>YEAR(AK244),\n             0,\n             $D244*(1-     DATEDIF($G244,DATE(YEAR(AK244)+1,1,1),\"m\")/(12*'Upgrade Information'!$G244)     )\n             )\n     )","v":1723255.8139534884},405846.32681135344,null,"2031-06-01",{"$f":"\n     IF(OR($F244=\"N/A\",$E244=0),\n          0,\n          IF( YEAR($G244)>YEAR(AO244),\n             0,\n             $D244*(1-     DATEDIF($G244,DATE(YEAR(AO244)+1,1,1),\"m\")/(12*'Upgrade Information'!$G244)     )\n             )\n     )","v":1632558.1395348837},389259.5556327877,null,"2032-06-01",{"$f":"\n     IF(OR($F244=\"N/A\",$E244=0),\n          0,\n          IF( YEAR($G244)>YEAR(AS244),\n             0,\n             $D244*(1-     DATEDIF($G244,DATE(YEAR(AS244)+1,1,1),\"m\")/(12*'Upgrade Information'!$G244)     )\n             )\n     )","v":1541860.4651162792},372672.78445422201,null,"2033-06-01",{"$f":"\n     IF(OR($F244=\"N/A\",$E244=0),\n          0,\n          IF( YEAR($G244)>YEAR(AW244),\n             0,\n             $D244*(1-     DATEDIF($G244,DATE(YEAR(AW244)+1,1,1),\"m\")/(12*'Upgrade Information'!$G244)     )\n             )\n     )","v":1451162.7906976745},356086.01327565627]
[{"$f":"'Upgrade Information'!B245","v":"b0255"},null,{"$f":"IF(B245=\"\", 'Upgrade Information'!F245,B245)","v":"DL"},{"$f":"1000000*'Upgrade Information'!E245","v":21100000},{"$f":"'Upgrade Information'!H245","v":490697.67441860464},{"$f":"\n     IF(ISERROR(VLOOKUP($C245,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C245,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18287978478931441},{"$f":"IF('Upgrade Information'!D245=\"\",\"\",'Upgrade Information'!D245)","v":"2010-01-06"},null,{"$f":"\nIF(F245=\"N/A\",\"N/A\",\n     VLOOKUP($C245,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F245=\"N/A\",$E245=0),\n          0,\n          IF( YEAR($G245)>YEAR(I245),\n             0,\n             $D245*(1-     DATEDIF($G245,DATE(YEAR(I245)+1,1,1),\"m\")/(12*'Upgrade Information'!$G245)     )\n             )\n     )","v":14271124.031007752},3100597.7659109151,null,"2024-06-01",{"$f":"\n     IF(OR($F245=\"N/A\",$E245=0),\n          0,\n          IF( YEAR($G245)>YEAR(M245),\n             0,\n             $D245*(1-     DATEDIF($G245,DATE(YEAR(M245)+1,1,1),\"m\")/(12*'Upgrade Information'!$G245)     )\n             )\n     )","v":13780426.356589148},3010859.0808166238,null,"2025-06-01",{"$f":"\n     IF(OR($F245=\"N/A\",$E245=0),\n          0,\n          IF( YEAR($G245)>YEAR(Q245),\n             0,\n             $D245*(1-     DATEDIF($G245,DATE(YEAR(Q245)+1,1,1),\"m\")/(12*'Upgrade Information'!$G245)     )\n             )\n     )","v":13289728.682170542},2921120.3957223319,null,"2026-06-01",{"$f":"\n     IF(OR($F245=\"N/A\",$E245=0),\n          0,\n          IF( YEAR($G245)>YEAR(U245),\n             0,\n             $D245*(1-     DATEDIF($G245,DATE(YEAR(U245)+1,1,1),\"m\")/(12*'Upgrade Information'!$G245)     )\n             )\n     )","v":12799031.007751938},2831381.7106280406,null,"2027-06-01",{"$f":"\n     IF(OR($F245=\"N/A\",$E245=0),\n          0,\n          IF( YEAR($G245)>YEAR(Y245),\n             0,\n             $D245*(1-     DATEDIF($G245,DATE(YEAR(Y245)+1,1,1),\"m\")/(12*'Upgrade Information'!$G245)     )\n             )\n     )","v":12308333.333333332},2741643.0255337493,null,"2028-06-01",{"$f":"\n     IF(OR($F245=\"N/A\",$E245=0),\n          0,\n          IF( YEAR($G245)>YEAR(AC245),\n             0,\n             $D245*(1-     DATEDIF($G245,DATE(YEAR(AC245)+1,1,1),\"m\")/(12*'Upgrade Information'!$G245)     )\n             )\n     )","v":11817635.658914728},2651904.3404394579,null,"2029-06-01",{"$f":"\n     IF(OR($F245=\"N/A\",$E245=0),\n          0,\n          IF( YEAR($G245)>YEAR(AG245),\n             0,\n             $D245*(1-     DATEDIF($G245,DATE(YEAR(AG245)+1,1,1),\"m\")/(12*'Upgrade Information'!$G245)     )\n             )\n     )","v":11326937.984496126},2562165.655345167,null,"2030-06-01",{"$f":"\n     IF(OR($F245=\"N/A\",$E245=0),\n          0,\n          IF( YEAR($G245)>YEAR(AK245),\n             0,\n             $D245*(1-     DATEDIF($G245,DATE(YEAR(AK245)+1,1,1),\"m\")/(12*'Upgrade Information'!$G245)     )\n             )\n     )","v":10836240.31007752},2472426.9702508752,null,"2031-06-01",{"$f":"\n     IF(OR($F245=\"N/A\",$E245=0),\n          0,\n          IF( YEAR($G245)>YEAR(AO245),\n             0,\n             $D245*(1-     DATEDIF($G245,DATE(YEAR(AO245)+1,1,1),\"m\")/(12*'Upgrade Information'!$G245)     )\n             )\n     )","v":10345542.635658914},2382688.2851565834,null,"2032-06-01",{"$f":"\n     IF(OR($F245=\"N/A\",$E245=0),\n          0,\n          IF( YEAR($G245)>YEAR(AS245),\n             0,\n             $D245*(1-     DATEDIF($G245,DATE(YEAR(AS245)+1,1,1),\"m\")/(12*'Upgrade Information'!$G245)     )\n             )\n     )","v":9854844.9612403121},2292949.6000622925,null,"2033-06-01",{"$f":"\n     IF(OR($F245=\"N/A\",$E245=0),\n          0,\n          IF( YEAR($G245)>YEAR(AW245),\n             0,\n             $D245*(1-     DATEDIF($G245,DATE(YEAR(AW245)+1,1,1),\"m\")/(12*'Upgrade Information'!$G245)     )\n             )\n     )","v":9364147.2868217062},2203210.9149680007]
[{"$f":"'Upgrade Information'!B246","v":"b0256.1"},null,{"$f":"IF(B246=\"\", 'Upgrade Information'!F246,B246)","v":"DL"},{"$f":"1000000*'Upgrade Information'!E246","v":1600000},{"$f":"'Upgrade Information'!H246","v":37209.302325581397},{"$f":"\n     IF(ISERROR(VLOOKUP($C246,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C246,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18287978478931441},{"$f":"IF('Upgrade Information'!D246=\"\",\"\",'Upgrade Information'!D246)","v":"2007-02-16"},null,{"$f":"\nIF(F246=\"N/A\",\"N/A\",\n     VLOOKUP($C246,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F246=\"N/A\",$E246=0),\n          0,\n          IF( YEAR($G246)>YEAR(I246),\n             0,\n             $D246*(1-     DATEDIF($G246,DATE(YEAR(I246)+1,1,1),\"m\")/(12*'Upgrade Information'!$G246)     )\n             )\n     )","v":973643.41085271316},215268.99976385961,null,"2024-06-01",{"$f":"\n     IF(OR($F246=\"N/A\",$E246=0),\n          0,\n          IF( YEAR($G246)>YEAR(M246),\n             0,\n             $D246*(1-     DATEDIF($G246,DATE(YEAR(M246)+1,1,1),\"m\")/(12*'Upgrade Information'!$G246)     )\n             )\n     )","v":936434.10852713173},208464.17056239676,null,"2025-06-01",{"$f":"\n     IF(OR($F246=\"N/A\",$E246=0),\n          0,\n          IF( YEAR($G246)>YEAR(Q246),\n             0,\n             $D246*(1-     DATEDIF($G246,DATE(YEAR(Q246)+1,1,1),\"m\")/(12*'Upgrade Information'!$G246)     )\n             )\n     )","v":899224.80620155041},201659.3413609339,null,"2026-06-01",{"$f":"\n     IF(OR($F246=\"N/A\",$E246=0),\n          0,\n          IF( YEAR($G246)>YEAR(U246),\n             0,\n             $D246*(1-     DATEDIF($G246,DATE(YEAR(U246)+1,1,1),\"m\")/(12*'Upgrade Information'!$G246)     )\n             )\n     )","v":862015.50387596909},194854.51215947105,null,"2027-06-01",{"$f":"\n     IF(OR($F246=\"N/A\",$E246=0),\n          0,\n          IF( YEAR($G246)>YEAR(Y246),\n             0,\n             $D246*(1-     DATEDIF($G246,DATE(YEAR(Y246)+1,1,1),\"m\")/(12*'Upgrade Information'!$G246)     )\n             )\n     )","v":824806.20155038766},188049.6829580082,null,"2028-06-01",{"$f":"\n     IF(OR($F246=\"N/A\",$E246=0),\n          0,\n          IF( YEAR($G246)>YEAR(AC246),\n             0,\n             $D246*(1-     DATEDIF($G246,DATE(YEAR(AC246)+1,1,1),\"m\")/(12*'Upgrade Information'!$G246)     )\n             )\n     )","v":787596.89922480623},181244.85375654532,null,"2029-06-01",{"$f":"\n     IF(OR($F246=\"N/A\",$E246=0),\n          0,\n          IF( YEAR($G246)>YEAR(AG246),\n             0,\n             $D246*(1-     DATEDIF($G246,DATE(YEAR(AG246)+1,1,1),\"m\")/(12*'Upgrade Information'!$G246)     )\n             )\n     )","v":750387.59689922468},174440.02455508243,null,"2030-06-01",{"$f":"\n     IF(OR($F246=\"N/A\",$E246=0),\n          0,\n          IF( YEAR($G246)>YEAR(AK246),\n             0,\n             $D246*(1-     DATEDIF($G246,DATE(YEAR(AK246)+1,1,1),\"m\")/(12*'Upgrade Information'!$G246)     )\n             )\n     )","v":713178.29457364348},167635.19535361958,null,"2031-06-01",{"$f":"\n     IF(OR($F246=\"N/A\",$E246=0),\n          0,\n          IF( YEAR($G246)>YEAR(AO246),\n             0,\n             $D246*(1-     DATEDIF($G246,DATE(YEAR(AO246)+1,1,1),\"m\")/(12*'Upgrade Information'!$G246)     )\n             )\n     )","v":675968.99224806193},160830.3661521567,null,"2032-06-01",{"$f":"\n     IF(OR($F246=\"N/A\",$E246=0),\n          0,\n          IF( YEAR($G246)>YEAR(AS246),\n             0,\n             $D246*(1-     DATEDIF($G246,DATE(YEAR(AS246)+1,1,1),\"m\")/(12*'Upgrade Information'!$G246)     )\n             )\n     )","v":638759.68992248073},154025.53695069387,null,"2033-06-01",{"$f":"\n     IF(OR($F246=\"N/A\",$E246=0),\n          0,\n          IF( YEAR($G246)>YEAR(AW246),\n             0,\n             $D246*(1-     DATEDIF($G246,DATE(YEAR(AW246)+1,1,1),\"m\")/(12*'Upgrade Information'!$G246)     )\n             )\n     )","v":601550.38759689918},147220.70774923099]
[{"$f":"'Upgrade Information'!B247","v":"b0256.2"},null,{"$f":"IF(B247=\"\", 'Upgrade Information'!F247,B247)","v":"DL"},{"$f":"1000000*'Upgrade Information'!E247","v":6900000},{"$f":"'Upgrade Information'!H247","v":160465.11627906977},{"$f":"\n     IF(ISERROR(VLOOKUP($C247,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C247,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18287978478931441},{"$f":"IF('Upgrade Information'!D247=\"\",\"\",'Upgrade Information'!D247)","v":"2010-04-06"},null,{"$f":"\nIF(F247=\"N/A\",\"N/A\",\n     VLOOKUP($C247,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F247=\"N/A\",$E247=0),\n          0,\n          IF( YEAR($G247)>YEAR(I247),\n             0,\n             $D247*(1-     DATEDIF($G247,DATE(YEAR(I247)+1,1,1),\"m\")/(12*'Upgrade Information'!$G247)     )\n             )\n     )","v":4706976.7441860465},1021276.0102641218,null,"2024-06-01",{"$f":"\n     IF(OR($F247=\"N/A\",$E247=0),\n          0,\n          IF( YEAR($G247)>YEAR(M247),\n             0,\n             $D247*(1-     DATEDIF($G247,DATE(YEAR(M247)+1,1,1),\"m\")/(12*'Upgrade Information'!$G247)     )\n             )\n     )","v":4546511.6279069772},991930.18433281325,null,"2025-06-01",{"$f":"\n     IF(OR($F247=\"N/A\",$E247=0),\n          0,\n          IF( YEAR($G247)>YEAR(Q247),\n             0,\n             $D247*(1-     DATEDIF($G247,DATE(YEAR(Q247)+1,1,1),\"m\")/(12*'Upgrade Information'!$G247)     )\n             )\n     )","v":4386046.5116279069},962584.35840150458,null,"2026-06-01",{"$f":"\n     IF(OR($F247=\"N/A\",$E247=0),\n          0,\n          IF( YEAR($G247)>YEAR(U247),\n             0,\n             $D247*(1-     DATEDIF($G247,DATE(YEAR(U247)+1,1,1),\"m\")/(12*'Upgrade Information'!$G247)     )\n             )\n     )","v":4225581.3953488367},933238.5324701959,null,"2027-06-01",{"$f":"\n     IF(OR($F247=\"N/A\",$E247=0),\n          0,\n          IF( YEAR($G247)>YEAR(Y247),\n             0,\n             $D247*(1-     DATEDIF($G247,DATE(YEAR(Y247)+1,1,1),\"m\")/(12*'Upgrade Information'!$G247)     )\n             )\n     )","v":4065116.2790697669},903892.70653888735,null,"2028-06-01",{"$f":"\n     IF(OR($F247=\"N/A\",$E247=0),\n          0,\n          IF( YEAR($G247)>YEAR(AC247),\n             0,\n             $D247*(1-     DATEDIF($G247,DATE(YEAR(AC247)+1,1,1),\"m\")/(12*'Upgrade Information'!$G247)     )\n             )\n     )","v":3904651.1627906975},874546.88060757879,null,"2029-06-01",{"$f":"\n     IF(OR($F247=\"N/A\",$E247=0),\n          0,\n          IF( YEAR($G247)>YEAR(AG247),\n             0,\n             $D247*(1-     DATEDIF($G247,DATE(YEAR(AG247)+1,1,1),\"m\")/(12*'Upgrade Information'!$G247)     )\n             )\n     )","v":3744186.0465116282},845201.05467627035,null,"2030-06-01",{"$f":"\n     IF(OR($F247=\"N/A\",$E247=0),\n          0,\n          IF( YEAR($G247)>YEAR(AK247),\n             0,\n             $D247*(1-     DATEDIF($G247,DATE(YEAR(AK247)+1,1,1),\"m\")/(12*'Upgrade Information'!$G247)     )\n             )\n     )","v":3583720.9302325584},815855.22874496167,null,"2031-06-01",{"$f":"\n     IF(OR($F247=\"N/A\",$E247=0),\n          0,\n          IF( YEAR($G247)>YEAR(AO247),\n             0,\n             $D247*(1-     DATEDIF($G247,DATE(YEAR(AO247)+1,1,1),\"m\")/(12*'Upgrade Information'!$G247)     )\n             )\n     )","v":3423255.8139534881},786509.402813653,null,"2032-06-01",{"$f":"\n     IF(OR($F247=\"N/A\",$E247=0),\n          0,\n          IF( YEAR($G247)>YEAR(AS247),\n             0,\n             $D247*(1-     DATEDIF($G247,DATE(YEAR(AS247)+1,1,1),\"m\")/(12*'Upgrade Information'!$G247)     )\n             )\n     )","v":3262790.6976744183},757163.57688234444,null,"2033-06-01",{"$f":"\n     IF(OR($F247=\"N/A\",$E247=0),\n          0,\n          IF( YEAR($G247)>YEAR(AW247),\n             0,\n             $D247*(1-     DATEDIF($G247,DATE(YEAR(AW247)+1,1,1),\"m\")/(12*'Upgrade Information'!$G247)     )\n             )\n     )","v":3102325.581395349},727817.75095103588]
[{"$f":"'Upgrade Information'!B248","v":"b0257.1"},null,{"$f":"IF(B248=\"\", 'Upgrade Information'!F248,B248)","v":"DL"},{"$f":"1000000*'Upgrade Information'!E248","v":2700000},{"$f":"'Upgrade Information'!H248","v":62790.697674418603},{"$f":"\n     IF(ISERROR(VLOOKUP($C248,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C248,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18287978478931441},{"$f":"IF('Upgrade Information'!D248=\"\",\"\",'Upgrade Information'!D248)","v":"2007-06-01"},null,{"$f":"\nIF(F248=\"N/A\",\"N/A\",\n     VLOOKUP($C248,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F248=\"N/A\",$E248=0),\n          0,\n          IF( YEAR($G248)>YEAR(I248),\n             0,\n             $D248*(1-     DATEDIF($G248,DATE(YEAR(I248)+1,1,1),\"m\")/(12*'Upgrade Information'!$G248)     )\n             )\n     )","v":1658720.9302325582},366137.22442088026,null,"2024-06-01",{"$f":"\n     IF(OR($F248=\"N/A\",$E248=0),\n          0,\n          IF( YEAR($G248)>YEAR(M248),\n             0,\n             $D248*(1-     DATEDIF($G248,DATE(YEAR(M248)+1,1,1),\"m\")/(12*'Upgrade Information'!$G248)     )\n             )\n     )","v":1595930.2325581394},354654.07514341164,null,"2025-06-01",{"$f":"\n     IF(OR($F248=\"N/A\",$E248=0),\n          0,\n          IF( YEAR($G248)>YEAR(Q248),\n             0,\n             $D248*(1-     DATEDIF($G248,DATE(YEAR(Q248)+1,1,1),\"m\")/(12*'Upgrade Information'!$G248)     )\n             )\n     )","v":1533139.534883721},343170.92586594314,null,"2026-06-01",{"$f":"\n     IF(OR($F248=\"N/A\",$E248=0),\n          0,\n          IF( YEAR($G248)>YEAR(U248),\n             0,\n             $D248*(1-     DATEDIF($G248,DATE(YEAR(U248)+1,1,1),\"m\")/(12*'Upgrade Information'!$G248)     )\n             )\n     )","v":1470348.8372093025},331687.77658847457,null,"2027-06-01",{"$f":"\n     IF(OR($F248=\"N/A\",$E248=0),\n          0,\n          IF( YEAR($G248)>YEAR(Y248),\n             0,\n             $D248*(1-     DATEDIF($G248,DATE(YEAR(Y248)+1,1,1),\"m\")/(12*'Upgrade Information'!$G248)     )\n             )\n     )","v":1407558.1395348839},320204.62731100596,null,"2028-06-01",{"$f":"\n     IF(OR($F248=\"N/A\",$E248=0),\n          0,\n          IF( YEAR($G248)>YEAR(AC248),\n             0,\n             $D248*(1-     DATEDIF($G248,DATE(YEAR(AC248)+1,1,1),\"m\")/(12*'Upgrade Information'!$G248)     )\n             )\n     )","v":1344767.4418604651},308721.47803353734,null,"2029-06-01",{"$f":"\n     IF(OR($F248=\"N/A\",$E248=0),\n          0,\n          IF( YEAR($G248)>YEAR(AG248),\n             0,\n             $D248*(1-     DATEDIF($G248,DATE(YEAR(AG248)+1,1,1),\"m\")/(12*'Upgrade Information'!$G248)     )\n             )\n     )","v":1281976.7441860463},297238.32875606872,null,"2030-06-01",{"$f":"\n     IF(OR($F248=\"N/A\",$E248=0),\n          0,\n          IF( YEAR($G248)>YEAR(AK248),\n             0,\n             $D248*(1-     DATEDIF($G248,DATE(YEAR(AK248)+1,1,1),\"m\")/(12*'Upgrade Information'!$G248)     )\n             )\n     )","v":1219186.046511628},285755.17947860021,null,"2031-06-01",{"$f":"\n     IF(OR($F248=\"N/A\",$E248=0),\n          0,\n          IF( YEAR($G248)>YEAR(AO248),\n             0,\n             $D248*(1-     DATEDIF($G248,DATE(YEAR(AO248)+1,1,1),\"m\")/(12*'Upgrade Information'!$G248)     )\n             )\n     )","v":1156395.3488372092},274272.03020113159,null,"2032-06-01",{"$f":"\n     IF(OR($F248=\"N/A\",$E248=0),\n          0,\n          IF( YEAR($G248)>YEAR(AS248),\n             0,\n             $D248*(1-     DATEDIF($G248,DATE(YEAR(AS248)+1,1,1),\"m\")/(12*'Upgrade Information'!$G248)     )\n             )\n     )","v":1093604.6511627908},262788.88092366303,null,"2033-06-01",{"$f":"\n     IF(OR($F248=\"N/A\",$E248=0),\n          0,\n          IF( YEAR($G248)>YEAR(AW248),\n             0,\n             $D248*(1-     DATEDIF($G248,DATE(YEAR(AW248)+1,1,1),\"m\")/(12*'Upgrade Information'!$G248)     )\n             )\n     )","v":1030813.9534883721},251305.73164619444]
[{"$f":"'Upgrade Information'!B249","v":"b0257.2"},null,{"$f":"IF(B249=\"\", 'Upgrade Information'!F249,B249)","v":"DL"},{"$f":"1000000*'Upgrade Information'!E249","v":420000},{"$f":"'Upgrade Information'!H249","v":9767.4418604651164},{"$f":"\n     IF(ISERROR(VLOOKUP($C249,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C249,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18287978478931441},{"$f":"IF('Upgrade Information'!D249=\"\",\"\",'Upgrade Information'!D249)","v":"2006-12-21"},null,{"$f":"\nIF(F249=\"N/A\",\"N/A\",\n     VLOOKUP($C249,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F249=\"N/A\",$E249=0),\n          0,\n          IF( YEAR($G249)>YEAR(I249),\n             0,\n             $D249*(1-     DATEDIF($G249,DATE(YEAR(I249)+1,1,1),\"m\")/(12*'Upgrade Information'!$G249)     )\n             )\n     )","v":253953.48837209301},56210.401160449146,null,"2024-06-01",{"$f":"\n     IF(OR($F249=\"N/A\",$E249=0),\n          0,\n          IF( YEAR($G249)>YEAR(M249),\n             0,\n             $D249*(1-     DATEDIF($G249,DATE(YEAR(M249)+1,1,1),\"m\")/(12*'Upgrade Information'!$G249)     )\n             )\n     )","v":244186.04651162788},54424.133495065136,null,"2025-06-01",{"$f":"\n     IF(OR($F249=\"N/A\",$E249=0),\n          0,\n          IF( YEAR($G249)>YEAR(Q249),\n             0,\n             $D249*(1-     DATEDIF($G249,DATE(YEAR(Q249)+1,1,1),\"m\")/(12*'Upgrade Information'!$G249)     )\n             )\n     )","v":234418.60465116278},52637.865829681141,null,"2026-06-01",{"$f":"\n     IF(OR($F249=\"N/A\",$E249=0),\n          0,\n          IF( YEAR($G249)>YEAR(U249),\n             0,\n             $D249*(1-     DATEDIF($G249,DATE(YEAR(U249)+1,1,1),\"m\")/(12*'Upgrade Information'!$G249)     )\n             )\n     )","v":224651.16279069771},50851.598164297146,null,"2027-06-01",{"$f":"\n     IF(OR($F249=\"N/A\",$E249=0),\n          0,\n          IF( YEAR($G249)>YEAR(Y249),\n             0,\n             $D249*(1-     DATEDIF($G249,DATE(YEAR(Y249)+1,1,1),\"m\")/(12*'Upgrade Information'!$G249)     )\n             )\n     )","v":214883.72093023258},49065.330498913143,null,"2028-06-01",{"$f":"\n     IF(OR($F249=\"N/A\",$E249=0),\n          0,\n          IF( YEAR($G249)>YEAR(AC249),\n             0,\n             $D249*(1-     DATEDIF($G249,DATE(YEAR(AC249)+1,1,1),\"m\")/(12*'Upgrade Information'!$G249)     )\n             )\n     )","v":205116.27906976742},47279.062833529133,null,"2029-06-01",{"$f":"\n     IF(OR($F249=\"N/A\",$E249=0),\n          0,\n          IF( YEAR($G249)>YEAR(AG249),\n             0,\n             $D249*(1-     DATEDIF($G249,DATE(YEAR(AG249)+1,1,1),\"m\")/(12*'Upgrade Information'!$G249)     )\n             )\n     )","v":195348.83720930235},45492.795168145145,null,"2030-06-01",{"$f":"\n     IF(OR($F249=\"N/A\",$E249=0),\n          0,\n          IF( YEAR($G249)>YEAR(AK249),\n             0,\n             $D249*(1-     DATEDIF($G249,DATE(YEAR(AK249)+1,1,1),\"m\")/(12*'Upgrade Information'!$G249)     )\n             )\n     )","v":185581.39534883722},43706.527502761142,null,"2031-06-01",{"$f":"\n     IF(OR($F249=\"N/A\",$E249=0),\n          0,\n          IF( YEAR($G249)>YEAR(AO249),\n             0,\n             $D249*(1-     DATEDIF($G249,DATE(YEAR(AO249)+1,1,1),\"m\")/(12*'Upgrade Information'!$G249)     )\n             )\n     )","v":175813.95348837209},41920.25983737714,null,"2032-06-01",{"$f":"\n     IF(OR($F249=\"N/A\",$E249=0),\n          0,\n          IF( YEAR($G249)>YEAR(AS249),\n             0,\n             $D249*(1-     DATEDIF($G249,DATE(YEAR(AS249)+1,1,1),\"m\")/(12*'Upgrade Information'!$G249)     )\n             )\n     )","v":166046.51162790699},40133.992171993137,null,"2033-06-01",{"$f":"\n     IF(OR($F249=\"N/A\",$E249=0),\n          0,\n          IF( YEAR($G249)>YEAR(AW249),\n             0,\n             $D249*(1-     DATEDIF($G249,DATE(YEAR(AW249)+1,1,1),\"m\")/(12*'Upgrade Information'!$G249)     )\n             )\n     )","v":156279.06976744186},38347.724506609135]
[{"$f":"'Upgrade Information'!B250","v":"b0258"},null,{"$f":"IF(B250=\"\", 'Upgrade Information'!F250,B250)","v":"DL"},{"$f":"1000000*'Upgrade Information'!E250","v":2300000},{"$f":"'Upgrade Information'!H250","v":53488.372093023259},{"$f":"\n     IF(ISERROR(VLOOKUP($C250,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C250,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18287978478931441},{"$f":"IF('Upgrade Information'!D250=\"\",\"\",'Upgrade Information'!D250)","v":"2009-02-19"},null,{"$f":"\nIF(F250=\"N/A\",\"N/A\",\n     VLOOKUP($C250,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F250=\"N/A\",$E250=0),\n          0,\n          IF( YEAR($G250)>YEAR(I250),\n             0,\n             $D250*(1-     DATEDIF($G250,DATE(YEAR(I250)+1,1,1),\"m\")/(12*'Upgrade Information'!$G250)     )\n             )\n     )","v":1506589.1472868219},329013.07111475396,null,"2024-06-01",{"$f":"\n     IF(OR($F250=\"N/A\",$E250=0),\n          0,\n          IF( YEAR($G250)>YEAR(M250),\n             0,\n             $D250*(1-     DATEDIF($G250,DATE(YEAR(M250)+1,1,1),\"m\")/(12*'Upgrade Information'!$G250)     )\n             )\n     )","v":1453100.7751937986},319231.12913765106,null,"2025-06-01",{"$f":"\n     IF(OR($F250=\"N/A\",$E250=0),\n          0,\n          IF( YEAR($G250)>YEAR(Q250),\n             0,\n             $D250*(1-     DATEDIF($G250,DATE(YEAR(Q250)+1,1,1),\"m\")/(12*'Upgrade Information'!$G250)     )\n             )\n     )","v":1399612.4031007751},309449.18716054817,null,"2026-06-01",{"$f":"\n     IF(OR($F250=\"N/A\",$E250=0),\n          0,\n          IF( YEAR($G250)>YEAR(U250),\n             0,\n             $D250*(1-     DATEDIF($G250,DATE(YEAR(U250)+1,1,1),\"m\")/(12*'Upgrade Information'!$G250)     )\n             )\n     )","v":1346124.0310077518},299667.24518344528,null,"2027-06-01",{"$f":"\n     IF(OR($F250=\"N/A\",$E250=0),\n          0,\n          IF( YEAR($G250)>YEAR(Y250),\n             0,\n             $D250*(1-     DATEDIF($G250,DATE(YEAR(Y250)+1,1,1),\"m\")/(12*'Upgrade Information'!$G250)     )\n             )\n     )","v":1292635.6589147288},289885.30320634251,null,"2028-06-01",{"$f":"\n     IF(OR($F250=\"N/A\",$E250=0),\n          0,\n          IF( YEAR($G250)>YEAR(AC250),\n             0,\n             $D250*(1-     DATEDIF($G250,DATE(YEAR(AC250)+1,1,1),\"m\")/(12*'Upgrade Information'!$G250)     )\n             )\n     )","v":1239147.2868217055},280103.36122923961,null,"2029-06-01",{"$f":"\n     IF(OR($F250=\"N/A\",$E250=0),\n          0,\n          IF( YEAR($G250)>YEAR(AG250),\n             0,\n             $D250*(1-     DATEDIF($G250,DATE(YEAR(AG250)+1,1,1),\"m\")/(12*'Upgrade Information'!$G250)     )\n             )\n     )","v":1185658.9147286823},270321.41925213672,null,"2030-06-01",{"$f":"\n     IF(OR($F250=\"N/A\",$E250=0),\n          0,\n          IF( YEAR($G250)>YEAR(AK250),\n             0,\n             $D250*(1-     DATEDIF($G250,DATE(YEAR(AK250)+1,1,1),\"m\")/(12*'Upgrade Information'!$G250)     )\n             )\n     )","v":1132170.542635659},260539.47727503389,null,"2031-06-01",{"$f":"\n     IF(OR($F250=\"N/A\",$E250=0),\n          0,\n          IF( YEAR($G250)>YEAR(AO250),\n             0,\n             $D250*(1-     DATEDIF($G250,DATE(YEAR(AO250)+1,1,1),\"m\")/(12*'Upgrade Information'!$G250)     )\n             )\n     )","v":1078682.1705426355},250757.535297931,null,"2032-06-01",{"$f":"\n     IF(OR($F250=\"N/A\",$E250=0),\n          0,\n          IF( YEAR($G250)>YEAR(AS250),\n             0,\n             $D250*(1-     DATEDIF($G250,DATE(YEAR(AS250)+1,1,1),\"m\")/(12*'Upgrade Information'!$G250)     )\n             )\n     )","v":1025193.7984496125},240975.59332082816,null,"2033-06-01",{"$f":"\n     IF(OR($F250=\"N/A\",$E250=0),\n          0,\n          IF( YEAR($G250)>YEAR(AW250),\n             0,\n             $D250*(1-     DATEDIF($G250,DATE(YEAR(AW250)+1,1,1),\"m\")/(12*'Upgrade Information'!$G250)     )\n             )\n     )","v":971705.42635658907},231193.65134372527]
[{"$f":"'Upgrade Information'!B284","v":"b0280.4"},null,{"$f":"IF(B284=\"\", 'Upgrade Information'!F284,B284)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E284","v":500000},{"$f":"'Upgrade Information'!H284","v":7248.767134546154},{"$f":"\n     IF(ISERROR(VLOOKUP($C284,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C284,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D284=\"\",\"\",'Upgrade Information'!D284)","v":"2007-06-01"},null,{"$f":"\nIF(F284=\"N/A\",\"N/A\",\n     VLOOKUP($C284,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F284=\"N/A\",$E284=0),\n          0,\n          IF( YEAR($G284)>YEAR(I284),\n             0,\n             $D284*(1-     DATEDIF($G284,DATE(YEAR(I284)+1,1,1),\"m\")/(12*'Upgrade Information'!$G284)     )\n             )\n     )","v":379791.27835210966},59780.01849461723,null,"2024-06-01",{"$f":"\n     IF(OR($F284=\"N/A\",$E284=0),\n          0,\n          IF( YEAR($G284)>YEAR(M284),\n             0,\n             $D284*(1-     DATEDIF($G284,DATE(YEAR(M284)+1,1,1),\"m\")/(12*'Upgrade Information'!$G284)     )\n             )\n     )","v":372542.51121756341},58777.397238943115,null,"2025-06-01",{"$f":"\n     IF(OR($F284=\"N/A\",$E284=0),\n          0,\n          IF( YEAR($G284)>YEAR(Q284),\n             0,\n             $D284*(1-     DATEDIF($G284,DATE(YEAR(Q284)+1,1,1),\"m\")/(12*'Upgrade Information'!$G284)     )\n             )\n     )","v":365293.74408301729},57774.775983269014,null,"2026-06-01",{"$f":"\n     IF(OR($F284=\"N/A\",$E284=0),\n          0,\n          IF( YEAR($G284)>YEAR(U284),\n             0,\n             $D284*(1-     DATEDIF($G284,DATE(YEAR(U284)+1,1,1),\"m\")/(12*'Upgrade Information'!$G284)     )\n             )\n     )","v":358044.97694847116},56772.154727594912,null,"2027-06-01",{"$f":"\n     IF(OR($F284=\"N/A\",$E284=0),\n          0,\n          IF( YEAR($G284)>YEAR(Y284),\n             0,\n             $D284*(1-     DATEDIF($G284,DATE(YEAR(Y284)+1,1,1),\"m\")/(12*'Upgrade Information'!$G284)     )\n             )\n     )","v":350796.20981392503},55769.533471920804,null,"2028-06-01",{"$f":"\n     IF(OR($F284=\"N/A\",$E284=0),\n          0,\n          IF( YEAR($G284)>YEAR(AC284),\n             0,\n             $D284*(1-     DATEDIF($G284,DATE(YEAR(AC284)+1,1,1),\"m\")/(12*'Upgrade Information'!$G284)     )\n             )\n     )","v":343547.44267937884},54766.912216246696,null,"2029-06-01",{"$f":"\n     IF(OR($F284=\"N/A\",$E284=0),\n          0,\n          IF( YEAR($G284)>YEAR(AG284),\n             0,\n             $D284*(1-     DATEDIF($G284,DATE(YEAR(AG284)+1,1,1),\"m\")/(12*'Upgrade Information'!$G284)     )\n             )\n     )","v":336298.67554483272},53764.290960572594,null,"2030-06-01",{"$f":"\n     IF(OR($F284=\"N/A\",$E284=0),\n          0,\n          IF( YEAR($G284)>YEAR(AK284),\n             0,\n             $D284*(1-     DATEDIF($G284,DATE(YEAR(AK284)+1,1,1),\"m\")/(12*'Upgrade Information'!$G284)     )\n             )\n     )","v":329049.90841028653},52761.669704898486,null,"2031-06-01",{"$f":"\n     IF(OR($F284=\"N/A\",$E284=0),\n          0,\n          IF( YEAR($G284)>YEAR(AO284),\n             0,\n             $D284*(1-     DATEDIF($G284,DATE(YEAR(AO284)+1,1,1),\"m\")/(12*'Upgrade Information'!$G284)     )\n             )\n     )","v":321801.1412757404},51759.048449224378,null,"2032-06-01",{"$f":"\n     IF(OR($F284=\"N/A\",$E284=0),\n          0,\n          IF( YEAR($G284)>YEAR(AS284),\n             0,\n             $D284*(1-     DATEDIF($G284,DATE(YEAR(AS284)+1,1,1),\"m\")/(12*'Upgrade Information'!$G284)     )\n             )\n     )","v":314552.37414119422},50756.427193550269,null,"2033-06-01",{"$f":"\n     IF(OR($F284=\"N/A\",$E284=0),\n          0,\n          IF( YEAR($G284)>YEAR(AW284),\n             0,\n             $D284*(1-     DATEDIF($G284,DATE(YEAR(AW284)+1,1,1),\"m\")/(12*'Upgrade Information'!$G284)     )\n             )\n     )","v":307303.60700664803},49753.805937876161]
[{"$f":"'Upgrade Information'!B326","v":"b0322"},null,{"$f":"IF(B326=\"\", 'Upgrade Information'!F326,B326)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E326","v":4200000},{"$f":"'Upgrade Information'!H326","v":80855.740588548593},{"$f":"\n     IF(ISERROR(VLOOKUP($C326,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C326,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D326=\"\",\"\",'Upgrade Information'!D326)","v":"2008-05-29"},null,{"$f":"\nIF(F326=\"N/A\",\"N/A\",\n     VLOOKUP($C326,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F326=\"N/A\",$E326=0),\n          0,\n          IF( YEAR($G326)>YEAR(I326),\n             0,\n             $D326*(1-     DATEDIF($G326,DATE(YEAR(I326)+1,1,1),\"m\")/(12*'Upgrade Information'!$G326)     )\n             )\n     )","v":2939998.042495118},466907.07437242277,null,"2024-01-01",{"$f":"\n     IF(OR($F326=\"N/A\",$E326=0),\n          0,\n          IF( YEAR($G326)>YEAR(M326),\n             0,\n             $D326*(1-     DATEDIF($G326,DATE(YEAR(M326)+1,1,1),\"m\")/(12*'Upgrade Information'!$G326)     )\n             )\n     )","v":2859142.3019065689},456289.9018277087,null,"2025-01-01",{"$f":"\n     IF(OR($F326=\"N/A\",$E326=0),\n          0,\n          IF( YEAR($G326)>YEAR(Q326),\n             0,\n             $D326*(1-     DATEDIF($G326,DATE(YEAR(Q326)+1,1,1),\"m\")/(12*'Upgrade Information'!$G326)     )\n             )\n     )","v":2778286.5613180203},445672.7292829947,null,"2026-01-01",{"$f":"\n     IF(OR($F326=\"N/A\",$E326=0),\n          0,\n          IF( YEAR($G326)>YEAR(U326),\n             0,\n             $D326*(1-     DATEDIF($G326,DATE(YEAR(U326)+1,1,1),\"m\")/(12*'Upgrade Information'!$G326)     )\n             )\n     )","v":2697430.8207294717},435055.55673828069,null,"2027-01-01",{"$f":"\n     IF(OR($F326=\"N/A\",$E326=0),\n          0,\n          IF( YEAR($G326)>YEAR(Y326),\n             0,\n             $D326*(1-     DATEDIF($G326,DATE(YEAR(Y326)+1,1,1),\"m\")/(12*'Upgrade Information'!$G326)     )\n             )\n     )","v":2616575.0801409231},424438.38419356669,null,{"$f":"\nIF($F326=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Y326)+1,MONTH(Y326),DAY(Y326))\n)","v":"2028-01-01"},{"$f":"\n     IF(OR($F326=\"N/A\",$E326=0),\n          0,\n          IF( YEAR($G326)>YEAR(AC326),\n             0,\n             $D326*(1-     DATEDIF($G326,DATE(YEAR(AC326)+1,1,1),\"m\")/(12*'Upgrade Information'!$G326)     )\n             )\n     )","v":2535719.3395523746},413821.21164885262,null,"2029-01-01",{"$f":"\n     IF(OR($F326=\"N/A\",$E326=0),\n          0,\n          IF( YEAR($G326)>YEAR(AG326),\n             0,\n             $D326*(1-     DATEDIF($G326,DATE(YEAR(AG326)+1,1,1),\"m\")/(12*'Upgrade Information'!$G326)     )\n             )\n     )","v":2454863.598963826},403204.03910413862,null,"2030-01-01",{"$f":"\n     IF(OR($F326=\"N/A\",$E326=0),\n          0,\n          IF( YEAR($G326)>YEAR(AK326),\n             0,\n             $D326*(1-     DATEDIF($G326,DATE(YEAR(AK326)+1,1,1),\"m\")/(12*'Upgrade Information'!$G326)     )\n             )\n     )","v":2374007.8583752774},392586.86655942461,null,"2031-01-01",{"$f":"\n     IF(OR($F326=\"N/A\",$E326=0),\n          0,\n          IF( YEAR($G326)>YEAR(AO326),\n             0,\n             $D326*(1-     DATEDIF($G326,DATE(YEAR(AO326)+1,1,1),\"m\")/(12*'Upgrade Information'!$G326)     )\n             )\n     )","v":2293152.1177867288},381969.69401471061,null,"2032-01-01",{"$f":"\n     IF(OR($F326=\"N/A\",$E326=0),\n          0,\n          IF( YEAR($G326)>YEAR(AS326),\n             0,\n             $D326*(1-     DATEDIF($G326,DATE(YEAR(AS326)+1,1,1),\"m\")/(12*'Upgrade Information'!$G326)     )\n             )\n     )","v":2212296.3771981802},371352.5214699966,null,"2033-01-01",{"$f":"\n     IF(OR($F326=\"N/A\",$E326=0),\n          0,\n          IF( YEAR($G326)>YEAR(AW326),\n             0,\n             $D326*(1-     DATEDIF($G326,DATE(YEAR(AW326)+1,1,1),\"m\")/(12*'Upgrade Information'!$G326)     )\n             )\n     )","v":2131440.6366096316},360735.3489252826]
[{"$f":"'Upgrade Information'!B329","v":"b0326"},null,{"$f":"IF(B329=\"\", 'Upgrade Information'!F329,B329)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E329","v":12800000},{"$f":"'Upgrade Information'!H329","v":278867.10239651415},{"$f":"\n     IF(ISERROR(VLOOKUP($C329,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C329,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D329=\"\",\"\",'Upgrade Information'!D329)","v":"2009-06-18"},null,{"$f":"\nIF(F329=\"N/A\",\"N/A\",\n     VLOOKUP($C329,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F329=\"N/A\",$E329=0),\n          0,\n          IF( YEAR($G329)>YEAR(I329),\n             0,\n             $D329*(1-     DATEDIF($G329,DATE(YEAR(I329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G329)     )\n             )\n     )","v":8756427.015250545},1202754.3067849721,null,"2024-01-01",{"$f":"\n     IF(OR($F329=\"N/A\",$E329=0),\n          0,\n          IF( YEAR($G329)>YEAR(M329),\n             0,\n             $D329*(1-     DATEDIF($G329,DATE(YEAR(M329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G329)     )\n             )\n     )","v":8477559.9128540307},1173331.1474095436,null,"2025-01-01",{"$f":"\n     IF(OR($F329=\"N/A\",$E329=0),\n          0,\n          IF( YEAR($G329)>YEAR(Q329),\n             0,\n             $D329*(1-     DATEDIF($G329,DATE(YEAR(Q329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G329)     )\n             )\n     )","v":8198692.8104575155},1143907.9880341149,null,"2026-01-01",{"$f":"\n     IF(OR($F329=\"N/A\",$E329=0),\n          0,\n          IF( YEAR($G329)>YEAR(U329),\n             0,\n             $D329*(1-     DATEDIF($G329,DATE(YEAR(U329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G329)     )\n             )\n     )","v":7919825.7080610022},1114484.8286586865,null,"2027-01-01",{"$f":"\n     IF(OR($F329=\"N/A\",$E329=0),\n          0,\n          IF( YEAR($G329)>YEAR(Y329),\n             0,\n             $D329*(1-     DATEDIF($G329,DATE(YEAR(Y329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G329)     )\n             )\n     )","v":7640958.6056644879},1085061.6692832578,null,"2028-01-01",{"$f":"\n     IF(OR($F329=\"N/A\",$E329=0),\n          0,\n          IF( YEAR($G329)>YEAR(AC329),\n             0,\n             $D329*(1-     DATEDIF($G329,DATE(YEAR(AC329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G329)     )\n             )\n     )","v":7362091.5032679737},1055638.5099078291,null,"2029-01-01",{"$f":"\n     IF(OR($F329=\"N/A\",$E329=0),\n          0,\n          IF( YEAR($G329)>YEAR(AG329),\n             0,\n             $D329*(1-     DATEDIF($G329,DATE(YEAR(AG329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G329)     )\n             )\n     )","v":7083224.4008714585},1026215.3505324005,null,"2030-01-01",{"$f":"\n     IF(OR($F329=\"N/A\",$E329=0),\n          0,\n          IF( YEAR($G329)>YEAR(AK329),\n             0,\n             $D329*(1-     DATEDIF($G329,DATE(YEAR(AK329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G329)     )\n             )\n     )","v":6804357.2984749461},996792.19115697208,null,"2031-01-01",{"$f":"\n     IF(OR($F329=\"N/A\",$E329=0),\n          0,\n          IF( YEAR($G329)>YEAR(AO329),\n             0,\n             $D329*(1-     DATEDIF($G329,DATE(YEAR(AO329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G329)     )\n             )\n     )","v":6525490.1960784309},967369.0317815434,null,"2032-01-01",{"$f":"\n     IF(OR($F329=\"N/A\",$E329=0),\n          0,\n          IF( YEAR($G329)>YEAR(AS329),\n             0,\n             $D329*(1-     DATEDIF($G329,DATE(YEAR(AS329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G329)     )\n             )\n     )","v":6246623.0936819175},937945.87240611482,null,"2033-01-01",{"$f":"\n     IF(OR($F329=\"N/A\",$E329=0),\n          0,\n          IF( YEAR($G329)>YEAR(AW329),\n             0,\n             $D329*(1-     DATEDIF($G329,DATE(YEAR(AW329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G329)     )\n             )\n     )","v":5967755.9912854023},908522.71303068614]
[{"$f":"'Upgrade Information'!B374","v":"b0347.26"},null,{"$f":"IF(B374=\"\", 'Upgrade Information'!F374,B374)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E374","v":193000},{"$f":"'Upgrade Information'!H374","v":3715.5137937118757},{"$f":"\n     IF(ISERROR(VLOOKUP($C374,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C374,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D374=\"\",\"\",'Upgrade Information'!D374)","v":"2011-05-25"},null,{"$f":"\nIF(F374=\"N/A\",\"N/A\",\n     VLOOKUP($C374,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F374=\"N/A\",$E374=0),\n          0,\n          IF( YEAR($G374)>YEAR(I374),\n             0,\n             $D374*(1-     DATEDIF($G374,DATE(YEAR(I374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G374)     )\n             )\n     )","v":146246.45142912556},22919.144823158811,null,"2024-01-01",{"$f":"\n     IF(OR($F374=\"N/A\",$E374=0),\n          0,\n          IF( YEAR($G374)>YEAR(M374),\n             0,\n             $D374*(1-     DATEDIF($G374,DATE(YEAR(M374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G374)     )\n             )\n     )","v":142530.93763541369},22431.260465746953,null,"2025-01-01",{"$f":"\n     IF(OR($F374=\"N/A\",$E374=0),\n          0,\n          IF( YEAR($G374)>YEAR(Q374),\n             0,\n             $D374*(1-     DATEDIF($G374,DATE(YEAR(Q374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G374)     )\n             )\n     )","v":138815.42384170182},21943.376108335095,null,"2026-01-01",{"$f":"\n     IF(OR($F374=\"N/A\",$E374=0),\n          0,\n          IF( YEAR($G374)>YEAR(U374),\n             0,\n             $D374*(1-     DATEDIF($G374,DATE(YEAR(U374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G374)     )\n             )\n     )","v":135099.91004798992},21455.491750923233,null,"2027-01-01",{"$f":"\n     IF(OR($F374=\"N/A\",$E374=0),\n          0,\n          IF( YEAR($G374)>YEAR(Y374),\n             0,\n             $D374*(1-     DATEDIF($G374,DATE(YEAR(Y374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G374)     )\n             )\n     )","v":131384.39625427805},20967.607393511375,null,"2028-01-01",{"$f":"\n     IF(OR($F374=\"N/A\",$E374=0),\n          0,\n          IF( YEAR($G374)>YEAR(AC374),\n             0,\n             $D374*(1-     DATEDIF($G374,DATE(YEAR(AC374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G374)     )\n             )\n     )","v":127668.88246056618},20479.723036099516,null,"2029-01-01",{"$f":"\n     IF(OR($F374=\"N/A\",$E374=0),\n          0,\n          IF( YEAR($G374)>YEAR(AG374),\n             0,\n             $D374*(1-     DATEDIF($G374,DATE(YEAR(AG374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G374)     )\n             )\n     )","v":123953.36866685431},19991.838678687662,null,"2030-01-01",{"$f":"\n     IF(OR($F374=\"N/A\",$E374=0),\n          0,\n          IF( YEAR($G374)>YEAR(AK374),\n             0,\n             $D374*(1-     DATEDIF($G374,DATE(YEAR(AK374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G374)     )\n             )\n     )","v":120237.85487314242},19503.9543212758,null,"2031-01-01",{"$f":"\n     IF(OR($F374=\"N/A\",$E374=0),\n          0,\n          IF( YEAR($G374)>YEAR(AO374),\n             0,\n             $D374*(1-     DATEDIF($G374,DATE(YEAR(AO374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G374)     )\n             )\n     )","v":116522.34107943055},19016.069963863945,null,"2032-01-01",{"$f":"\n     IF(OR($F374=\"N/A\",$E374=0),\n          0,\n          IF( YEAR($G374)>YEAR(AS374),\n             0,\n             $D374*(1-     DATEDIF($G374,DATE(YEAR(AS374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G374)     )\n             )\n     )","v":112806.82728571868},18528.185606452087,null,"2033-01-01",{"$f":"\n     IF(OR($F374=\"N/A\",$E374=0),\n          0,\n          IF( YEAR($G374)>YEAR(AW374),\n             0,\n             $D374*(1-     DATEDIF($G374,DATE(YEAR(AW374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G374)     )\n             )\n     )","v":109091.3134920068},18040.301249040225]
[{"$f":"'Upgrade Information'!B412","v":"b0367"},null,{"$f":"IF(B412=\"\", 'Upgrade Information'!F412,B412)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E412","v":20000000},{"$f":"'Upgrade Information'!H412","v":571428.57142857148},{"$f":"\n     IF(ISERROR(VLOOKUP($C412,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C412,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D412=\"\",\"\",'Upgrade Information'!D412)","v":"2011-06-19"},null,{"$f":"\nIF(F412=\"N/A\",\"N/A\",\n     VLOOKUP($C412,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F412=\"N/A\",$E412=0),\n          0,\n          IF( YEAR($G412)>YEAR(I412),\n             0,\n             $D412*(1-     DATEDIF($G412,DATE(YEAR(I412)+1,1,1),\"m\")/(12*'Upgrade Information'!$G412)     )\n             )\n     )","v":12857142.857142856},2246655.0965342917,null,"2024-06-01",{"$f":"\n     IF(OR($F412=\"N/A\",$E412=0),\n          0,\n          IF( YEAR($G412)>YEAR(M412),\n             0,\n             $D412*(1-     DATEDIF($G412,DATE(YEAR(M412)+1,1,1),\"m\")/(12*'Upgrade Information'!$G412)     )\n             )\n     )","v":12285714.285714287},2172200.5843073712,null,"2025-06-01",{"$f":"\n     IF(OR($F412=\"N/A\",$E412=0),\n          0,\n          IF( YEAR($G412)>YEAR(Q412),\n             0,\n             $D412*(1-     DATEDIF($G412,DATE(YEAR(Q412)+1,1,1),\"m\")/(12*'Upgrade Information'!$G412)     )\n             )\n     )","v":11714285.714285713},2097746.0720804497,null,"2026-06-01",{"$f":"\n     IF(OR($F412=\"N/A\",$E412=0),\n          0,\n          IF( YEAR($G412)>YEAR(U412),\n             0,\n             $D412*(1-     DATEDIF($G412,DATE(YEAR(U412)+1,1,1),\"m\")/(12*'Upgrade Information'!$G412)     )\n             )\n     )","v":11142857.142857144},2023291.5598535291,null,"2027-06-01",{"$f":"\n     IF(OR($F412=\"N/A\",$E412=0),\n          0,\n          IF( YEAR($G412)>YEAR(Y412),\n             0,\n             $D412*(1-     DATEDIF($G412,DATE(YEAR(Y412)+1,1,1),\"m\")/(12*'Upgrade Information'!$G412)     )\n             )\n     )","v":10571428.571428571},1948837.0476266081,null,"2028-06-01",{"$f":"\n     IF(OR($F412=\"N/A\",$E412=0),\n          0,\n          IF( YEAR($G412)>YEAR(AC412),\n             0,\n             $D412*(1-     DATEDIF($G412,DATE(YEAR(AC412)+1,1,1),\"m\")/(12*'Upgrade Information'!$G412)     )\n             )\n     )","v":10000000},1874382.535399687,null,"2029-06-01",{"$f":"\n     IF(OR($F412=\"N/A\",$E412=0),\n          0,\n          IF( YEAR($G412)>YEAR(AG412),\n             0,\n             $D412*(1-     DATEDIF($G412,DATE(YEAR(AG412)+1,1,1),\"m\")/(12*'Upgrade Information'!$G412)     )\n             )\n     )","v":9428571.4285714291},1799928.0231727664,null,"2030-06-01",{"$f":"\n     IF(OR($F412=\"N/A\",$E412=0),\n          0,\n          IF( YEAR($G412)>YEAR(AK412),\n             0,\n             $D412*(1-     DATEDIF($G412,DATE(YEAR(AK412)+1,1,1),\"m\")/(12*'Upgrade Information'!$G412)     )\n             )\n     )","v":8857142.8571428563},1725473.5109458454,null,"2031-06-01",{"$f":"\n     IF(OR($F412=\"N/A\",$E412=0),\n          0,\n          IF( YEAR($G412)>YEAR(AO412),\n             0,\n             $D412*(1-     DATEDIF($G412,DATE(YEAR(AO412)+1,1,1),\"m\")/(12*'Upgrade Information'!$G412)     )\n             )\n     )","v":8285714.2857142854},1651018.9987189244,null,"2032-06-01",{"$f":"\n     IF(OR($F412=\"N/A\",$E412=0),\n          0,\n          IF( YEAR($G412)>YEAR(AS412),\n             0,\n             $D412*(1-     DATEDIF($G412,DATE(YEAR(AS412)+1,1,1),\"m\")/(12*'Upgrade Information'!$G412)     )\n             )\n     )","v":7714285.7142857136},1576564.4864920035,null,"2033-06-01",{"$f":"\n     IF(OR($F412=\"N/A\",$E412=0),\n          0,\n          IF( YEAR($G412)>YEAR(AW412),\n             0,\n             $D412*(1-     DATEDIF($G412,DATE(YEAR(AW412)+1,1,1),\"m\")/(12*'Upgrade Information'!$G412)     )\n             )\n     )","v":7142857.1428571418},1502109.9742650827]
[{"$f":"'Upgrade Information'!B478","v":"b0412"},null,{"$f":"IF(B478=\"\", 'Upgrade Information'!F478,B478)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E478","v":0},{"$f":"'Upgrade Information'!H478","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C478,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C478,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D478=\"\",\"\",'Upgrade Information'!D478)","v":"2007-04-20"},null,{"$f":"\nIF(F478=\"N/A\",\"N/A\",\n     VLOOKUP($C478,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F478=\"N/A\",$E478=0),\n          0,\n          IF( YEAR($G478)>YEAR(I478),\n             0,\n             $D478*(1-     DATEDIF($G478,DATE(YEAR(I478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G478)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F478=\"N/A\",$E478=0),\n          0,\n          IF( YEAR($G478)>YEAR(M478),\n             0,\n             $D478*(1-     DATEDIF($G478,DATE(YEAR(M478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G478)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F478=\"N/A\",$E478=0),\n          0,\n          IF( YEAR($G478)>YEAR(Q478),\n             0,\n             $D478*(1-     DATEDIF($G478,DATE(YEAR(Q478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G478)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F478=\"N/A\",$E478=0),\n          0,\n          IF( YEAR($G478)>YEAR(U478),\n             0,\n             $D478*(1-     DATEDIF($G478,DATE(YEAR(U478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G478)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F478=\"N/A\",$E478=0),\n          0,\n          IF( YEAR($G478)>YEAR(Y478),\n             0,\n             $D478*(1-     DATEDIF($G478,DATE(YEAR(Y478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G478)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F478=\"N/A\",$E478=0),\n          0,\n          IF( YEAR($G478)>YEAR(AC478),\n             0,\n             $D478*(1-     DATEDIF($G478,DATE(YEAR(AC478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G478)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F478=\"N/A\",$E478=0),\n          0,\n          IF( YEAR($G478)>YEAR(AG478),\n             0,\n             $D478*(1-     DATEDIF($G478,DATE(YEAR(AG478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G478)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F478=\"N/A\",$E478=0),\n          0,\n          IF( YEAR($G478)>YEAR(AK478),\n             0,\n             $D478*(1-     DATEDIF($G478,DATE(YEAR(AK478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G478)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F478=\"N/A\",$E478=0),\n          0,\n          IF( YEAR($G478)>YEAR(AO478),\n             0,\n             $D478*(1-     DATEDIF($G478,DATE(YEAR(AO478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G478)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F478=\"N/A\",$E478=0),\n          0,\n          IF( YEAR($G478)>YEAR(AS478),\n             0,\n             $D478*(1-     DATEDIF($G478,DATE(YEAR(AS478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G478)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F478=\"N/A\",$E478=0),\n          0,\n          IF( YEAR($G478)>YEAR(AW478),\n             0,\n             $D478*(1-     DATEDIF($G478,DATE(YEAR(AW478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G478)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B495","v":"b0430"},null,{"$f":"IF(B495=\"\", 'Upgrade Information'!F495,B495)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E495","v":150000},{"$f":"'Upgrade Information'!H495","v":4285.7142857142853},{"$f":"\n     IF(ISERROR(VLOOKUP($C495,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C495,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D495=\"\",\"\",'Upgrade Information'!D495)","v":"2007-02-01"},null,{"$f":"\nIF(F495=\"N/A\",\"N/A\",\n     VLOOKUP($C495,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F495=\"N/A\",$E495=0),\n          0,\n          IF( YEAR($G495)>YEAR(I495),\n             0,\n             $D495*(1-     DATEDIF($G495,DATE(YEAR(I495)+1,1,1),\"m\")/(12*'Upgrade Information'!$G495)     )\n             )\n     )","v":77499.999999999985},11862.080313698445,null,"2024-06-01",{"$f":"\n     IF(OR($F495=\"N/A\",$E495=0),\n          0,\n          IF( YEAR($G495)>YEAR(M495),\n             0,\n             $D495*(1-     DATEDIF($G495,DATE(YEAR(M495)+1,1,1),\"m\")/(12*'Upgrade Information'!$G495)     )\n             )\n     )","v":73214.285714285725},11443.11076376384,null,"2025-06-01",{"$f":"\n     IF(OR($F495=\"N/A\",$E495=0),\n          0,\n          IF( YEAR($G495)>YEAR(Q495),\n             0,\n             $D495*(1-     DATEDIF($G495,DATE(YEAR(Q495)+1,1,1),\"m\")/(12*'Upgrade Information'!$G495)     )\n             )\n     )","v":68928.571428571435},11024.141213829233,null,"2026-06-01",{"$f":"\n     IF(OR($F495=\"N/A\",$E495=0),\n          0,\n          IF( YEAR($G495)>YEAR(U495),\n             0,\n             $D495*(1-     DATEDIF($G495,DATE(YEAR(U495)+1,1,1),\"m\")/(12*'Upgrade Information'!$G495)     )\n             )\n     )","v":64642.857142857145},10605.171663894624,null,"2027-06-01",{"$f":"\n     IF(OR($F495=\"N/A\",$E495=0),\n          0,\n          IF( YEAR($G495)>YEAR(Y495),\n             0,\n             $D495*(1-     DATEDIF($G495,DATE(YEAR(Y495)+1,1,1),\"m\")/(12*'Upgrade Information'!$G495)     )\n             )\n     )","v":60357.142857142862},10186.202113960015,null,"2028-06-01",{"$f":"\n     IF(OR($F495=\"N/A\",$E495=0),\n          0,\n          IF( YEAR($G495)>YEAR(AC495),\n             0,\n             $D495*(1-     DATEDIF($G495,DATE(YEAR(AC495)+1,1,1),\"m\")/(12*'Upgrade Information'!$G495)     )\n             )\n     )","v":56071.428571428572},9767.2325640254057,null,"2029-06-01",{"$f":"\n     IF(OR($F495=\"N/A\",$E495=0),\n          0,\n          IF( YEAR($G495)>YEAR(AG495),\n             0,\n             $D495*(1-     DATEDIF($G495,DATE(YEAR(AG495)+1,1,1),\"m\")/(12*'Upgrade Information'!$G495)     )\n             )\n     )","v":51785.714285714283},9348.2630140907986,null,"2030-06-01",{"$f":"\n     IF(OR($F495=\"N/A\",$E495=0),\n          0,\n          IF( YEAR($G495)>YEAR(AK495),\n             0,\n             $D495*(1-     DATEDIF($G495,DATE(YEAR(AK495)+1,1,1),\"m\")/(12*'Upgrade Information'!$G495)     )\n             )\n     )","v":47500},8929.2934641561915,null,"2031-06-01",{"$f":"\n     IF(OR($F495=\"N/A\",$E495=0),\n          0,\n          IF( YEAR($G495)>YEAR(AO495),\n             0,\n             $D495*(1-     DATEDIF($G495,DATE(YEAR(AO495)+1,1,1),\"m\")/(12*'Upgrade Information'!$G495)     )\n             )\n     )","v":43214.28571428571},8510.3239142215825,null,"2032-06-01",{"$f":"\n     IF(OR($F495=\"N/A\",$E495=0),\n          0,\n          IF( YEAR($G495)>YEAR(AS495),\n             0,\n             $D495*(1-     DATEDIF($G495,DATE(YEAR(AS495)+1,1,1),\"m\")/(12*'Upgrade Information'!$G495)     )\n             )\n     )","v":38928.57142857142},8091.3543642869736,null,"2033-06-01",{"$f":"\n     IF(OR($F495=\"N/A\",$E495=0),\n          0,\n          IF( YEAR($G495)>YEAR(AW495),\n             0,\n             $D495*(1-     DATEDIF($G495,DATE(YEAR(AW495)+1,1,1),\"m\")/(12*'Upgrade Information'!$G495)     )\n             )\n     )","v":34642.857142857138},7672.3848143523664]
[{"$f":"'Upgrade Information'!B526","v":"b0460"},null,{"$f":"IF(B526=\"\", 'Upgrade Information'!F526,B526)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E526","v":40000},{"$f":"'Upgrade Information'!H526","v":770.05467227189138},{"$f":"\n     IF(ISERROR(VLOOKUP($C526,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C526,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D526=\"\",\"\",'Upgrade Information'!D526)","v":"2011-05-30"},null,{"$f":"\nIF(F526=\"N/A\",\"N/A\",\n     VLOOKUP($C526,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F526=\"N/A\",$E526=0),\n          0,\n          IF( YEAR($G526)>YEAR(I526),\n             0,\n             $D526*(1-     DATEDIF($G526,DATE(YEAR(I526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G526)     )\n             )\n     )","v":30310.145373912033},4750.0818286339509,null,"2024-01-01",{"$f":"\n     IF(OR($F526=\"N/A\",$E526=0),\n          0,\n          IF( YEAR($G526)>YEAR(M526),\n             0,\n             $D526*(1-     DATEDIF($G526,DATE(YEAR(M526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G526)     )\n             )\n     )","v":29540.090701640143},4648.9658996366743,null,"2025-01-01",{"$f":"\n     IF(OR($F526=\"N/A\",$E526=0),\n          0,\n          IF( YEAR($G526)>YEAR(Q526),\n             0,\n             $D526*(1-     DATEDIF($G526,DATE(YEAR(Q526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G526)     )\n             )\n     )","v":28770.03602936825},4547.8499706393977,null,"2026-01-01",{"$f":"\n     IF(OR($F526=\"N/A\",$E526=0),\n          0,\n          IF( YEAR($G526)>YEAR(U526),\n             0,\n             $D526*(1-     DATEDIF($G526,DATE(YEAR(U526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G526)     )\n             )\n     )","v":27999.98135709636},4446.7340416421212,null,"2027-01-01",{"$f":"\n     IF(OR($F526=\"N/A\",$E526=0),\n          0,\n          IF( YEAR($G526)>YEAR(Y526),\n             0,\n             $D526*(1-     DATEDIF($G526,DATE(YEAR(Y526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G526)     )\n             )\n     )","v":27229.92668482447},4345.6181126448455,null,"2028-01-01",{"$f":"\n     IF(OR($F526=\"N/A\",$E526=0),\n          0,\n          IF( YEAR($G526)>YEAR(AC526),\n             0,\n             $D526*(1-     DATEDIF($G526,DATE(YEAR(AC526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G526)     )\n             )\n     )","v":26459.872012552576},4244.5021836475689,null,"2029-01-01",{"$f":"\n     IF(OR($F526=\"N/A\",$E526=0),\n          0,\n          IF( YEAR($G526)>YEAR(AG526),\n             0,\n             $D526*(1-     DATEDIF($G526,DATE(YEAR(AG526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G526)     )\n             )\n     )","v":25689.817340280686},4143.3862546502924,null,"2030-01-01",{"$f":"\n     IF(OR($F526=\"N/A\",$E526=0),\n          0,\n          IF( YEAR($G526)>YEAR(AK526),\n             0,\n             $D526*(1-     DATEDIF($G526,DATE(YEAR(AK526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G526)     )\n             )\n     )","v":24919.762668008792},4042.2703256530158,null,"2031-01-01",{"$f":"\n     IF(OR($F526=\"N/A\",$E526=0),\n          0,\n          IF( YEAR($G526)>YEAR(AO526),\n             0,\n             $D526*(1-     DATEDIF($G526,DATE(YEAR(AO526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G526)     )\n             )\n     )","v":24149.707995736902},3941.1543966557397,null,"2032-01-01",{"$f":"\n     IF(OR($F526=\"N/A\",$E526=0),\n          0,\n          IF( YEAR($G526)>YEAR(AS526),\n             0,\n             $D526*(1-     DATEDIF($G526,DATE(YEAR(AS526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G526)     )\n             )\n     )","v":23379.653323465012},3840.0384676584636,null,"2033-01-01",{"$f":"\n     IF(OR($F526=\"N/A\",$E526=0),\n          0,\n          IF( YEAR($G526)>YEAR(AW526),\n             0,\n             $D526*(1-     DATEDIF($G526,DATE(YEAR(AW526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G526)     )\n             )\n     )","v":22609.598651193119},3738.922538661187]
[{"$f":"'Upgrade Information'!B578","v":"b0490.4"},null,{"$f":"IF(B578=\"\", 'Upgrade Information'!F578,B578)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E578","v":800000},{"$f":"'Upgrade Information'!H578","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C578,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C578,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D578=\"\",\"\",'Upgrade Information'!D578)","v":""},null,{"$f":"\nIF(F578=\"N/A\",\"N/A\",\n     VLOOKUP($C578,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F578=\"N/A\",$E578=0),\n          0,\n          IF( YEAR($G578)>YEAR(I578),\n             0,\n             $D578*(1-     DATEDIF($G578,DATE(YEAR(I578)+1,1,1),\"m\")/(12*'Upgrade Information'!$G578)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F578=\"N/A\",$E578=0),\n          0,\n          IF( YEAR($G578)>YEAR(M578),\n             0,\n             $D578*(1-     DATEDIF($G578,DATE(YEAR(M578)+1,1,1),\"m\")/(12*'Upgrade Information'!$G578)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F578=\"N/A\",$E578=0),\n          0,\n          IF( YEAR($G578)>YEAR(Q578),\n             0,\n             $D578*(1-     DATEDIF($G578,DATE(YEAR(Q578)+1,1,1),\"m\")/(12*'Upgrade Information'!$G578)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F578=\"N/A\",$E578=0),\n          0,\n          IF( YEAR($G578)>YEAR(U578),\n             0,\n             $D578*(1-     DATEDIF($G578,DATE(YEAR(U578)+1,1,1),\"m\")/(12*'Upgrade Information'!$G578)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F578=\"N/A\",$E578=0),\n          0,\n          IF( YEAR($G578)>YEAR(Y578),\n             0,\n             $D578*(1-     DATEDIF($G578,DATE(YEAR(Y578)+1,1,1),\"m\")/(12*'Upgrade Information'!$G578)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F578=\"N/A\",$E578=0),\n          0,\n          IF( YEAR($G578)>YEAR(AC578),\n             0,\n             $D578*(1-     DATEDIF($G578,DATE(YEAR(AC578)+1,1,1),\"m\")/(12*'Upgrade Information'!$G578)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F578=\"N/A\",$E578=0),\n          0,\n          IF( YEAR($G578)>YEAR(AG578),\n             0,\n             $D578*(1-     DATEDIF($G578,DATE(YEAR(AG578)+1,1,1),\"m\")/(12*'Upgrade Information'!$G578)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F578=\"N/A\",$E578=0),\n          0,\n          IF( YEAR($G578)>YEAR(AK578),\n             0,\n             $D578*(1-     DATEDIF($G578,DATE(YEAR(AK578)+1,1,1),\"m\")/(12*'Upgrade Information'!$G578)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F578=\"N/A\",$E578=0),\n          0,\n          IF( YEAR($G578)>YEAR(AO578),\n             0,\n             $D578*(1-     DATEDIF($G578,DATE(YEAR(AO578)+1,1,1),\"m\")/(12*'Upgrade Information'!$G578)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F578=\"N/A\",$E578=0),\n          0,\n          IF( YEAR($G578)>YEAR(AS578),\n             0,\n             $D578*(1-     DATEDIF($G578,DATE(YEAR(AS578)+1,1,1),\"m\")/(12*'Upgrade Information'!$G578)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F578=\"N/A\",$E578=0),\n          0,\n          IF( YEAR($G578)>YEAR(AW578),\n             0,\n             $D578*(1-     DATEDIF($G578,DATE(YEAR(AW578)+1,1,1),\"m\")/(12*'Upgrade Information'!$G578)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B613","v":"b0498.5"},null,{"$f":"IF(B613=\"\", 'Upgrade Information'!F613,B613)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E613","v":400000},{"$f":"'Upgrade Information'!H613","v":8510.6382978723395},{"$f":"\n     IF(ISERROR(VLOOKUP($C613,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C613,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D613=\"\",\"\",'Upgrade Information'!D613)","v":"2008-10-14"},null,{"$f":"\nIF(F613=\"N/A\",\"N/A\",\n     VLOOKUP($C613,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F613=\"N/A\",$E613=0),\n          0,\n          IF( YEAR($G613)>YEAR(I613),\n             0,\n             $D613*(1-     DATEDIF($G613,DATE(YEAR(I613)+1,1,1),\"m\")/(12*'Upgrade Information'!$G613)     )\n             )\n     )","v":270921.98581560282},33400.512056737585,null,"2024-01-01",{"$f":"\n     IF(OR($F613=\"N/A\",$E613=0),\n          0,\n          IF( YEAR($G613)>YEAR(M613),\n             0,\n             $D613*(1-     DATEDIF($G613,DATE(YEAR(M613)+1,1,1),\"m\")/(12*'Upgrade Information'!$G613)     )\n             )\n     )","v":262411.34751773049},32618.631205673759,null,"2025-01-01",{"$f":"\n     IF(OR($F613=\"N/A\",$E613=0),\n          0,\n          IF( YEAR($G613)>YEAR(Q613),\n             0,\n             $D613*(1-     DATEDIF($G613,DATE(YEAR(Q613)+1,1,1),\"m\")/(12*'Upgrade Information'!$G613)     )\n             )\n     )","v":253900.70921985814},31836.750354609925,null,"2026-01-01",{"$f":"\n     IF(OR($F613=\"N/A\",$E613=0),\n          0,\n          IF( YEAR($G613)>YEAR(U613),\n             0,\n             $D613*(1-     DATEDIF($G613,DATE(YEAR(U613)+1,1,1),\"m\")/(12*'Upgrade Information'!$G613)     )\n             )\n     )","v":245390.07092198578},31054.869503546091,null,"2027-01-01",{"$f":"\n     IF(OR($F613=\"N/A\",$E613=0),\n          0,\n          IF( YEAR($G613)>YEAR(Y613),\n             0,\n             $D613*(1-     DATEDIF($G613,DATE(YEAR(Y613)+1,1,1),\"m\")/(12*'Upgrade Information'!$G613)     )\n             )\n     )","v":236879.43262411348},30272.988652482265,null,"2028-01-01",{"$f":"\n     IF(OR($F613=\"N/A\",$E613=0),\n          0,\n          IF( YEAR($G613)>YEAR(AC613),\n             0,\n             $D613*(1-     DATEDIF($G613,DATE(YEAR(AC613)+1,1,1),\"m\")/(12*'Upgrade Information'!$G613)     )\n             )\n     )","v":228368.79432624113},29491.107801418439,null,"2029-01-01",{"$f":"\n     IF(OR($F613=\"N/A\",$E613=0),\n          0,\n          IF( YEAR($G613)>YEAR(AG613),\n             0,\n             $D613*(1-     DATEDIF($G613,DATE(YEAR(AG613)+1,1,1),\"m\")/(12*'Upgrade Information'!$G613)     )\n             )\n     )","v":219858.15602836877},28709.226950354605,null,"2030-01-01",{"$f":"\n     IF(OR($F613=\"N/A\",$E613=0),\n          0,\n          IF( YEAR($G613)>YEAR(AK613),\n             0,\n             $D613*(1-     DATEDIF($G613,DATE(YEAR(AK613)+1,1,1),\"m\")/(12*'Upgrade Information'!$G613)     )\n             )\n     )","v":211347.51773049647},27927.346099290779,null,"2031-01-01",{"$f":"\n     IF(OR($F613=\"N/A\",$E613=0),\n          0,\n          IF( YEAR($G613)>YEAR(AO613),\n             0,\n             $D613*(1-     DATEDIF($G613,DATE(YEAR(AO613)+1,1,1),\"m\")/(12*'Upgrade Information'!$G613)     )\n             )\n     )","v":202836.87943262412},27145.465248226952,null,"2032-01-01",{"$f":"\n     IF(OR($F613=\"N/A\",$E613=0),\n          0,\n          IF( YEAR($G613)>YEAR(AS613),\n             0,\n             $D613*(1-     DATEDIF($G613,DATE(YEAR(AS613)+1,1,1),\"m\")/(12*'Upgrade Information'!$G613)     )\n             )\n     )","v":194326.24113475176},26363.584397163118,null,"2033-01-01",{"$f":"\n     IF(OR($F613=\"N/A\",$E613=0),\n          0,\n          IF( YEAR($G613)>YEAR(AW613),\n             0,\n             $D613*(1-     DATEDIF($G613,DATE(YEAR(AW613)+1,1,1),\"m\")/(12*'Upgrade Information'!$G613)     )\n             )\n     )","v":185815.60283687941},25581.703546099285]
[{"$f":"'Upgrade Information'!B655","v":"b0512.28"},null,{"$f":"IF(B655=\"\", 'Upgrade Information'!F655,B655)","v":"Mirant"},{"$f":"1000000*'Upgrade Information'!E655","v":482000},{"$f":"'Upgrade Information'!H655","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C655,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C655,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":"N/A"},{"$f":"IF('Upgrade Information'!D655=\"\",\"\",'Upgrade Information'!D655)","v":""},null,{"$f":"\nIF(F655=\"N/A\",\"N/A\",\n     VLOOKUP($C655,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"N/A"},{"$f":"\n     IF(OR($F655=\"N/A\",$E655=0),\n          0,\n          IF( YEAR($G655)>YEAR(I655),\n             0,\n             $D655*(1-     DATEDIF($G655,DATE(YEAR(I655)+1,1,1),\"m\")/(12*'Upgrade Information'!$G655)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F655=\"N/A\",$E655=0),\n          0,\n          IF( YEAR($G655)>YEAR(M655),\n             0,\n             $D655*(1-     DATEDIF($G655,DATE(YEAR(M655)+1,1,1),\"m\")/(12*'Upgrade Information'!$G655)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F655=\"N/A\",$E655=0),\n          0,\n          IF( YEAR($G655)>YEAR(Q655),\n             0,\n             $D655*(1-     DATEDIF($G655,DATE(YEAR(Q655)+1,1,1),\"m\")/(12*'Upgrade Information'!$G655)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F655=\"N/A\",$E655=0),\n          0,\n          IF( YEAR($G655)>YEAR(U655),\n             0,\n             $D655*(1-     DATEDIF($G655,DATE(YEAR(U655)+1,1,1),\"m\")/(12*'Upgrade Information'!$G655)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F655=\"N/A\",$E655=0),\n          0,\n          IF( YEAR($G655)>YEAR(Y655),\n             0,\n             $D655*(1-     DATEDIF($G655,DATE(YEAR(Y655)+1,1,1),\"m\")/(12*'Upgrade Information'!$G655)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F655=\"N/A\",$E655=0),\n          0,\n          IF( YEAR($G655)>YEAR(AC655),\n             0,\n             $D655*(1-     DATEDIF($G655,DATE(YEAR(AC655)+1,1,1),\"m\")/(12*'Upgrade Information'!$G655)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F655=\"N/A\",$E655=0),\n          0,\n          IF( YEAR($G655)>YEAR(AG655),\n             0,\n             $D655*(1-     DATEDIF($G655,DATE(YEAR(AG655)+1,1,1),\"m\")/(12*'Upgrade Information'!$G655)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F655=\"N/A\",$E655=0),\n          0,\n          IF( YEAR($G655)>YEAR(AK655),\n             0,\n             $D655*(1-     DATEDIF($G655,DATE(YEAR(AK655)+1,1,1),\"m\")/(12*'Upgrade Information'!$G655)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F655=\"N/A\",$E655=0),\n          0,\n          IF( YEAR($G655)>YEAR(AO655),\n             0,\n             $D655*(1-     DATEDIF($G655,DATE(YEAR(AO655)+1,1,1),\"m\")/(12*'Upgrade Information'!$G655)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F655=\"N/A\",$E655=0),\n          0,\n          IF( YEAR($G655)>YEAR(AS655),\n             0,\n             $D655*(1-     DATEDIF($G655,DATE(YEAR(AS655)+1,1,1),\"m\")/(12*'Upgrade Information'!$G655)     )\n             )\n     )","v":0},0,null,"N/A",{"$f":"\n     IF(OR($F655=\"N/A\",$E655=0),\n          0,\n          IF( YEAR($G655)>YEAR(AW655),\n             0,\n             $D655*(1-     DATEDIF($G655,DATE(YEAR(AW655)+1,1,1),\"m\")/(12*'Upgrade Information'!$G655)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B700","v":"b0550"},null,{"$f":"IF(B700=\"\", 'Upgrade Information'!F700,B700)","v":"PENELEC"},{"$f":"1000000*'Upgrade Information'!E700","v":2600000},{"$f":"'Upgrade Information'!H700","v":57320.528935595525},{"$f":"\n     IF(ISERROR(VLOOKUP($C700,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C700,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D700=\"\",\"\",'Upgrade Information'!D700)","v":"2008-04-21"},null,{"$f":"\nIF(F700=\"N/A\",\"N/A\",\n     VLOOKUP($C700,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F700=\"N/A\",$E700=0),\n          0,\n          IF( YEAR($G700)>YEAR(I700),\n             0,\n             $D700*(1-     DATEDIF($G700,DATE(YEAR(I700)+1,1,1),\"m\")/(12*'Upgrade Information'!$G700)     )\n             )\n     )","v":1701978.3800090034},286975.60474160098,null,"2024-01-01",{"$f":"\n     IF(OR($F700=\"N/A\",$E700=0),\n          0,\n          IF( YEAR($G700)>YEAR(M700),\n             0,\n             $D700*(1-     DATEDIF($G700,DATE(YEAR(M700)+1,1,1),\"m\")/(12*'Upgrade Information'!$G700)     )\n             )\n     )","v":1644657.851073408},279241.10554198432,null,"2025-01-01",{"$f":"\n     IF(OR($F700=\"N/A\",$E700=0),\n          0,\n          IF( YEAR($G700)>YEAR(Q700),\n             0,\n             $D700*(1-     DATEDIF($G700,DATE(YEAR(Q700)+1,1,1),\"m\")/(12*'Upgrade Information'!$G700)     )\n             )\n     )","v":1587337.3221378122},271506.6063423676,null,"2026-01-01",{"$f":"\n     IF(OR($F700=\"N/A\",$E700=0),\n          0,\n          IF( YEAR($G700)>YEAR(U700),\n             0,\n             $D700*(1-     DATEDIF($G700,DATE(YEAR(U700)+1,1,1),\"m\")/(12*'Upgrade Information'!$G700)     )\n             )\n     )","v":1530016.793202217},263772.10714275099,null,"2027-01-01",{"$f":"\n     IF(OR($F700=\"N/A\",$E700=0),\n          0,\n          IF( YEAR($G700)>YEAR(Y700),\n             0,\n             $D700*(1-     DATEDIF($G700,DATE(YEAR(Y700)+1,1,1),\"m\")/(12*'Upgrade Information'!$G700)     )\n             )\n     )","v":1472696.2642666211},256037.60794313427,null,"2028-01-01",{"$f":"\n     IF(OR($F700=\"N/A\",$E700=0),\n          0,\n          IF( YEAR($G700)>YEAR(AC700),\n             0,\n             $D700*(1-     DATEDIF($G700,DATE(YEAR(AC700)+1,1,1),\"m\")/(12*'Upgrade Information'!$G700)     )\n             )\n     )","v":1415375.7353310259},248303.10874351763,null,"2029-01-01",{"$f":"\n     IF(OR($F700=\"N/A\",$E700=0),\n          0,\n          IF( YEAR($G700)>YEAR(AG700),\n             0,\n             $D700*(1-     DATEDIF($G700,DATE(YEAR(AG700)+1,1,1),\"m\")/(12*'Upgrade Information'!$G700)     )\n             )\n     )","v":1358055.2063954303},240568.60954390097,null,"2030-01-01",{"$f":"\n     IF(OR($F700=\"N/A\",$E700=0),\n          0,\n          IF( YEAR($G700)>YEAR(AK700),\n             0,\n             $D700*(1-     DATEDIF($G700,DATE(YEAR(AK700)+1,1,1),\"m\")/(12*'Upgrade Information'!$G700)     )\n             )\n     )","v":1300734.6774598348},232834.1103442843,null,"2031-01-01",{"$f":"\n     IF(OR($F700=\"N/A\",$E700=0),\n          0,\n          IF( YEAR($G700)>YEAR(AO700),\n             0,\n             $D700*(1-     DATEDIF($G700,DATE(YEAR(AO700)+1,1,1),\"m\")/(12*'Upgrade Information'!$G700)     )\n             )\n     )","v":1243414.1485242392},225099.61114466761,null,"2032-01-01",{"$f":"\n     IF(OR($F700=\"N/A\",$E700=0),\n          0,\n          IF( YEAR($G700)>YEAR(AS700),\n             0,\n             $D700*(1-     DATEDIF($G700,DATE(YEAR(AS700)+1,1,1),\"m\")/(12*'Upgrade Information'!$G700)     )\n             )\n     )","v":1186093.6195886435},217365.11194505091,null,"2033-01-01",{"$f":"\n     IF(OR($F700=\"N/A\",$E700=0),\n          0,\n          IF( YEAR($G700)>YEAR(AW700),\n             0,\n             $D700*(1-     DATEDIF($G700,DATE(YEAR(AW700)+1,1,1),\"m\")/(12*'Upgrade Information'!$G700)     )\n             )\n     )","v":1128773.0906530481},209630.61274543425]
[{"$f":"'Upgrade Information'!B738","v":"b0587"},null,{"$f":"IF(B738=\"\", 'Upgrade Information'!F738,B738)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E738","v":3160000},{"$f":"'Upgrade Information'!H738","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C738,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C738,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D738=\"\",\"\",'Upgrade Information'!D738)","v":""},null,{"$f":"\nIF(F738=\"N/A\",\"N/A\",\n     VLOOKUP($C738,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F738=\"N/A\",$E738=0),\n          0,\n          IF( YEAR($G738)>YEAR(I738),\n             0,\n             $D738*(1-     DATEDIF($G738,DATE(YEAR(I738)+1,1,1),\"m\")/(12*'Upgrade Information'!$G738)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F738=\"N/A\",$E738=0),\n          0,\n          IF( YEAR($G738)>YEAR(M738),\n             0,\n             $D738*(1-     DATEDIF($G738,DATE(YEAR(M738)+1,1,1),\"m\")/(12*'Upgrade Information'!$G738)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F738=\"N/A\",$E738=0),\n          0,\n          IF( YEAR($G738)>YEAR(Q738),\n             0,\n             $D738*(1-     DATEDIF($G738,DATE(YEAR(Q738)+1,1,1),\"m\")/(12*'Upgrade Information'!$G738)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F738=\"N/A\",$E738=0),\n          0,\n          IF( YEAR($G738)>YEAR(U738),\n             0,\n             $D738*(1-     DATEDIF($G738,DATE(YEAR(U738)+1,1,1),\"m\")/(12*'Upgrade Information'!$G738)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F738=\"N/A\",$E738=0),\n          0,\n          IF( YEAR($G738)>YEAR(Y738),\n             0,\n             $D738*(1-     DATEDIF($G738,DATE(YEAR(Y738)+1,1,1),\"m\")/(12*'Upgrade Information'!$G738)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F738=\"N/A\",$E738=0),\n          0,\n          IF( YEAR($G738)>YEAR(AC738),\n             0,\n             $D738*(1-     DATEDIF($G738,DATE(YEAR(AC738)+1,1,1),\"m\")/(12*'Upgrade Information'!$G738)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F738=\"N/A\",$E738=0),\n          0,\n          IF( YEAR($G738)>YEAR(AG738),\n             0,\n             $D738*(1-     DATEDIF($G738,DATE(YEAR(AG738)+1,1,1),\"m\")/(12*'Upgrade Information'!$G738)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F738=\"N/A\",$E738=0),\n          0,\n          IF( YEAR($G738)>YEAR(AK738),\n             0,\n             $D738*(1-     DATEDIF($G738,DATE(YEAR(AK738)+1,1,1),\"m\")/(12*'Upgrade Information'!$G738)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F738=\"N/A\",$E738=0),\n          0,\n          IF( YEAR($G738)>YEAR(AO738),\n             0,\n             $D738*(1-     DATEDIF($G738,DATE(YEAR(AO738)+1,1,1),\"m\")/(12*'Upgrade Information'!$G738)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F738=\"N/A\",$E738=0),\n          0,\n          IF( YEAR($G738)>YEAR(AS738),\n             0,\n             $D738*(1-     DATEDIF($G738,DATE(YEAR(AS738)+1,1,1),\"m\")/(12*'Upgrade Information'!$G738)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F738=\"N/A\",$E738=0),\n          0,\n          IF( YEAR($G738)>YEAR(AW738),\n             0,\n             $D738*(1-     DATEDIF($G738,DATE(YEAR(AW738)+1,1,1),\"m\")/(12*'Upgrade Information'!$G738)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B765","v":"b0614.2"},null,{"$f":"IF(B765=\"\", 'Upgrade Information'!F765,B765)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E765","v":1550000},{"$f":"'Upgrade Information'!H765","v":36904.761904761908},{"$f":"\n     IF(ISERROR(VLOOKUP($C765,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C765,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D765=\"\",\"\",'Upgrade Information'!D765)","v":"2013-03-04"},null,{"$f":"\nIF(F765=\"N/A\",\"N/A\",\n     VLOOKUP($C765,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F765=\"N/A\",$E765=0),\n          0,\n          IF( YEAR($G765)>YEAR(I765),\n             0,\n             $D765*(1-     DATEDIF($G765,DATE(YEAR(I765)+1,1,1),\"m\")/(12*'Upgrade Information'!$G765)     )\n             )\n     )","v":1153273.8095238095},146199.36755952382,null,"2024-01-01",{"$f":"\n     IF(OR($F765=\"N/A\",$E765=0),\n          0,\n          IF( YEAR($G765)>YEAR(M765),\n             0,\n             $D765*(1-     DATEDIF($G765,DATE(YEAR(M765)+1,1,1),\"m\")/(12*'Upgrade Information'!$G765)     )\n             )\n     )","v":1116369.0476190476},142701.94017857144,null,"2025-01-01",{"$f":"\n     IF(OR($F765=\"N/A\",$E765=0),\n          0,\n          IF( YEAR($G765)>YEAR(Q765),\n             0,\n             $D765*(1-     DATEDIF($G765,DATE(YEAR(Q765)+1,1,1),\"m\")/(12*'Upgrade Information'!$G765)     )\n             )\n     )","v":1079464.2857142857},139204.51279761904,null,"2026-01-01",{"$f":"\n     IF(OR($F765=\"N/A\",$E765=0),\n          0,\n          IF( YEAR($G765)>YEAR(U765),\n             0,\n             $D765*(1-     DATEDIF($G765,DATE(YEAR(U765)+1,1,1),\"m\")/(12*'Upgrade Information'!$G765)     )\n             )\n     )","v":1042559.5238095239},135707.0854166667,null,"2027-01-01",{"$f":"\n     IF(OR($F765=\"N/A\",$E765=0),\n          0,\n          IF( YEAR($G765)>YEAR(Y765),\n             0,\n             $D765*(1-     DATEDIF($G765,DATE(YEAR(Y765)+1,1,1),\"m\")/(12*'Upgrade Information'!$G765)     )\n             )\n     )","v":1005654.7619047619},132209.6580357143,null,"2028-01-01",{"$f":"\n     IF(OR($F765=\"N/A\",$E765=0),\n          0,\n          IF( YEAR($G765)>YEAR(AC765),\n             0,\n             $D765*(1-     DATEDIF($G765,DATE(YEAR(AC765)+1,1,1),\"m\")/(12*'Upgrade Information'!$G765)     )\n             )\n     )","v":968750},128712.23065476191,null,"2029-01-01",{"$f":"\n     IF(OR($F765=\"N/A\",$E765=0),\n          0,\n          IF( YEAR($G765)>YEAR(AG765),\n             0,\n             $D765*(1-     DATEDIF($G765,DATE(YEAR(AG765)+1,1,1),\"m\")/(12*'Upgrade Information'!$G765)     )\n             )\n     )","v":931845.23809523811},125214.80327380954,null,"2030-01-01",{"$f":"\n     IF(OR($F765=\"N/A\",$E765=0),\n          0,\n          IF( YEAR($G765)>YEAR(AK765),\n             0,\n             $D765*(1-     DATEDIF($G765,DATE(YEAR(AK765)+1,1,1),\"m\")/(12*'Upgrade Information'!$G765)     )\n             )\n     )","v":894940.4761904761},121717.37589285715,null,"2031-01-01",{"$f":"\n     IF(OR($F765=\"N/A\",$E765=0),\n          0,\n          IF( YEAR($G765)>YEAR(AO765),\n             0,\n             $D765*(1-     DATEDIF($G765,DATE(YEAR(AO765)+1,1,1),\"m\")/(12*'Upgrade Information'!$G765)     )\n             )\n     )","v":858035.71428571432},118219.94851190477,null,"2032-01-01",{"$f":"\n     IF(OR($F765=\"N/A\",$E765=0),\n          0,\n          IF( YEAR($G765)>YEAR(AS765),\n             0,\n             $D765*(1-     DATEDIF($G765,DATE(YEAR(AS765)+1,1,1),\"m\")/(12*'Upgrade Information'!$G765)     )\n             )\n     )","v":821130.95238095243},114722.52113095239,null,"2033-01-01",{"$f":"\n     IF(OR($F765=\"N/A\",$E765=0),\n          0,\n          IF( YEAR($G765)>YEAR(AW765),\n             0,\n             $D765*(1-     DATEDIF($G765,DATE(YEAR(AW765)+1,1,1),\"m\")/(12*'Upgrade Information'!$G765)     )\n             )\n     )","v":784226.19047619042},111225.09375]
[{"$f":"'Upgrade Information'!B821","v":"b0675.2"},null,{"$f":"IF(B821=\"\", 'Upgrade Information'!F821,B821)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E821","v":11200000},{"$f":"'Upgrade Information'!H821","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C821,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C821,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D821=\"\",\"\",'Upgrade Information'!D821)","v":""},null,{"$f":"\nIF(F821=\"N/A\",\"N/A\",\n     VLOOKUP($C821,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F821=\"N/A\",$E821=0),\n          0,\n          IF( YEAR($G821)>YEAR(I821),\n             0,\n             $D821*(1-     DATEDIF($G821,DATE(YEAR(I821)+1,1,1),\"m\")/(12*'Upgrade Information'!$G821)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F821=\"N/A\",$E821=0),\n          0,\n          IF( YEAR($G821)>YEAR(M821),\n             0,\n             $D821*(1-     DATEDIF($G821,DATE(YEAR(M821)+1,1,1),\"m\")/(12*'Upgrade Information'!$G821)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F821=\"N/A\",$E821=0),\n          0,\n          IF( YEAR($G821)>YEAR(Q821),\n             0,\n             $D821*(1-     DATEDIF($G821,DATE(YEAR(Q821)+1,1,1),\"m\")/(12*'Upgrade Information'!$G821)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F821=\"N/A\",$E821=0),\n          0,\n          IF( YEAR($G821)>YEAR(U821),\n             0,\n             $D821*(1-     DATEDIF($G821,DATE(YEAR(U821)+1,1,1),\"m\")/(12*'Upgrade Information'!$G821)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F821=\"N/A\",$E821=0),\n          0,\n          IF( YEAR($G821)>YEAR(Y821),\n             0,\n             $D821*(1-     DATEDIF($G821,DATE(YEAR(Y821)+1,1,1),\"m\")/(12*'Upgrade Information'!$G821)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F821=\"N/A\",$E821=0),\n          0,\n          IF( YEAR($G821)>YEAR(AC821),\n             0,\n             $D821*(1-     DATEDIF($G821,DATE(YEAR(AC821)+1,1,1),\"m\")/(12*'Upgrade Information'!$G821)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F821=\"N/A\",$E821=0),\n          0,\n          IF( YEAR($G821)>YEAR(AG821),\n             0,\n             $D821*(1-     DATEDIF($G821,DATE(YEAR(AG821)+1,1,1),\"m\")/(12*'Upgrade Information'!$G821)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F821=\"N/A\",$E821=0),\n          0,\n          IF( YEAR($G821)>YEAR(AK821),\n             0,\n             $D821*(1-     DATEDIF($G821,DATE(YEAR(AK821)+1,1,1),\"m\")/(12*'Upgrade Information'!$G821)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F821=\"N/A\",$E821=0),\n          0,\n          IF( YEAR($G821)>YEAR(AO821),\n             0,\n             $D821*(1-     DATEDIF($G821,DATE(YEAR(AO821)+1,1,1),\"m\")/(12*'Upgrade Information'!$G821)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F821=\"N/A\",$E821=0),\n          0,\n          IF( YEAR($G821)>YEAR(AS821),\n             0,\n             $D821*(1-     DATEDIF($G821,DATE(YEAR(AS821)+1,1,1),\"m\")/(12*'Upgrade Information'!$G821)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F821=\"N/A\",$E821=0),\n          0,\n          IF( YEAR($G821)>YEAR(AW821),\n             0,\n             $D821*(1-     DATEDIF($G821,DATE(YEAR(AW821)+1,1,1),\"m\")/(12*'Upgrade Information'!$G821)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B852","v":"b0698"},null,{"$f":"IF(B852=\"\", 'Upgrade Information'!F852,B852)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E852","v":1500000},{"$f":"'Upgrade Information'!H852","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C852,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C852,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D852=\"\",\"\",'Upgrade Information'!D852)","v":""},null,{"$f":"\nIF(F852=\"N/A\",\"N/A\",\n     VLOOKUP($C852,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F852=\"N/A\",$E852=0),\n          0,\n          IF( YEAR($G852)>YEAR(I852),\n             0,\n             $D852*(1-     DATEDIF($G852,DATE(YEAR(I852)+1,1,1),\"m\")/(12*'Upgrade Information'!$G852)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F852=\"N/A\",$E852=0),\n          0,\n          IF( YEAR($G852)>YEAR(M852),\n             0,\n             $D852*(1-     DATEDIF($G852,DATE(YEAR(M852)+1,1,1),\"m\")/(12*'Upgrade Information'!$G852)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F852=\"N/A\",$E852=0),\n          0,\n          IF( YEAR($G852)>YEAR(Q852),\n             0,\n             $D852*(1-     DATEDIF($G852,DATE(YEAR(Q852)+1,1,1),\"m\")/(12*'Upgrade Information'!$G852)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F852=\"N/A\",$E852=0),\n          0,\n          IF( YEAR($G852)>YEAR(U852),\n             0,\n             $D852*(1-     DATEDIF($G852,DATE(YEAR(U852)+1,1,1),\"m\")/(12*'Upgrade Information'!$G852)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F852=\"N/A\",$E852=0),\n          0,\n          IF( YEAR($G852)>YEAR(Y852),\n             0,\n             $D852*(1-     DATEDIF($G852,DATE(YEAR(Y852)+1,1,1),\"m\")/(12*'Upgrade Information'!$G852)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F852=\"N/A\",$E852=0),\n          0,\n          IF( YEAR($G852)>YEAR(AC852),\n             0,\n             $D852*(1-     DATEDIF($G852,DATE(YEAR(AC852)+1,1,1),\"m\")/(12*'Upgrade Information'!$G852)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F852=\"N/A\",$E852=0),\n          0,\n          IF( YEAR($G852)>YEAR(AG852),\n             0,\n             $D852*(1-     DATEDIF($G852,DATE(YEAR(AG852)+1,1,1),\"m\")/(12*'Upgrade Information'!$G852)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F852=\"N/A\",$E852=0),\n          0,\n          IF( YEAR($G852)>YEAR(AK852),\n             0,\n             $D852*(1-     DATEDIF($G852,DATE(YEAR(AK852)+1,1,1),\"m\")/(12*'Upgrade Information'!$G852)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F852=\"N/A\",$E852=0),\n          0,\n          IF( YEAR($G852)>YEAR(AO852),\n             0,\n             $D852*(1-     DATEDIF($G852,DATE(YEAR(AO852)+1,1,1),\"m\")/(12*'Upgrade Information'!$G852)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F852=\"N/A\",$E852=0),\n          0,\n          IF( YEAR($G852)>YEAR(AS852),\n             0,\n             $D852*(1-     DATEDIF($G852,DATE(YEAR(AS852)+1,1,1),\"m\")/(12*'Upgrade Information'!$G852)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F852=\"N/A\",$E852=0),\n          0,\n          IF( YEAR($G852)>YEAR(AW852),\n             0,\n             $D852*(1-     DATEDIF($G852,DATE(YEAR(AW852)+1,1,1),\"m\")/(12*'Upgrade Information'!$G852)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B904","v":"b0747"},null,{"$f":"IF(B904=\"\", 'Upgrade Information'!F904,B904)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E904","v":1420000},{"$f":"'Upgrade Information'!H904","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C904,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C904,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D904=\"\",\"\",'Upgrade Information'!D904)","v":""},null,{"$f":"\nIF(F904=\"N/A\",\"N/A\",\n     VLOOKUP($C904,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F904=\"N/A\",$E904=0),\n          0,\n          IF( YEAR($G904)>YEAR(I904),\n             0,\n             $D904*(1-     DATEDIF($G904,DATE(YEAR(I904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G904)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F904=\"N/A\",$E904=0),\n          0,\n          IF( YEAR($G904)>YEAR(M904),\n             0,\n             $D904*(1-     DATEDIF($G904,DATE(YEAR(M904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G904)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F904=\"N/A\",$E904=0),\n          0,\n          IF( YEAR($G904)>YEAR(Q904),\n             0,\n             $D904*(1-     DATEDIF($G904,DATE(YEAR(Q904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G904)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F904=\"N/A\",$E904=0),\n          0,\n          IF( YEAR($G904)>YEAR(U904),\n             0,\n             $D904*(1-     DATEDIF($G904,DATE(YEAR(U904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G904)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F904=\"N/A\",$E904=0),\n          0,\n          IF( YEAR($G904)>YEAR(Y904),\n             0,\n             $D904*(1-     DATEDIF($G904,DATE(YEAR(Y904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G904)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F904=\"N/A\",$E904=0),\n          0,\n          IF( YEAR($G904)>YEAR(AC904),\n             0,\n             $D904*(1-     DATEDIF($G904,DATE(YEAR(AC904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G904)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F904=\"N/A\",$E904=0),\n          0,\n          IF( YEAR($G904)>YEAR(AG904),\n             0,\n             $D904*(1-     DATEDIF($G904,DATE(YEAR(AG904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G904)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F904=\"N/A\",$E904=0),\n          0,\n          IF( YEAR($G904)>YEAR(AK904),\n             0,\n             $D904*(1-     DATEDIF($G904,DATE(YEAR(AK904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G904)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F904=\"N/A\",$E904=0),\n          0,\n          IF( YEAR($G904)>YEAR(AO904),\n             0,\n             $D904*(1-     DATEDIF($G904,DATE(YEAR(AO904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G904)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F904=\"N/A\",$E904=0),\n          0,\n          IF( YEAR($G904)>YEAR(AS904),\n             0,\n             $D904*(1-     DATEDIF($G904,DATE(YEAR(AS904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G904)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F904=\"N/A\",$E904=0),\n          0,\n          IF( YEAR($G904)>YEAR(AW904),\n             0,\n             $D904*(1-     DATEDIF($G904,DATE(YEAR(AW904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G904)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B939","v":"b0777"},null,{"$f":"IF(B939=\"\", 'Upgrade Information'!F939,B939)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E939","v":3900000},{"$f":"'Upgrade Information'!H939","v":84967.320261437912},{"$f":"\n     IF(ISERROR(VLOOKUP($C939,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C939,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D939=\"\",\"\",'Upgrade Information'!D939)","v":"2011-06-06"},null,{"$f":"\nIF(F939=\"N/A\",\"N/A\",\n     VLOOKUP($C939,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F939=\"N/A\",$E939=0),\n          0,\n          IF( YEAR($G939)>YEAR(I939),\n             0,\n             $D939*(1-     DATEDIF($G939,DATE(YEAR(I939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G939)     )\n             )\n     )","v":2837908.4967320263},384393.94059294806,null,"2024-01-01",{"$f":"\n     IF(OR($F939=\"N/A\",$E939=0),\n          0,\n          IF( YEAR($G939)>YEAR(M939),\n             0,\n             $D939*(1-     DATEDIF($G939,DATE(YEAR(M939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G939)     )\n             )\n     )","v":2752941.176470588},375429.0717207471,null,"2025-01-01",{"$f":"\n     IF(OR($F939=\"N/A\",$E939=0),\n          0,\n          IF( YEAR($G939)>YEAR(Q939),\n             0,\n             $D939*(1-     DATEDIF($G939,DATE(YEAR(Q939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G939)     )\n             )\n     )","v":2667973.85620915},366464.20284854621,null,"2026-01-01",{"$f":"\n     IF(OR($F939=\"N/A\",$E939=0),\n          0,\n          IF( YEAR($G939)>YEAR(U939),\n             0,\n             $D939*(1-     DATEDIF($G939,DATE(YEAR(U939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G939)     )\n             )\n     )","v":2583006.5359477126},357499.33397634537,null,"2027-01-01",{"$f":"\n     IF(OR($F939=\"N/A\",$E939=0),\n          0,\n          IF( YEAR($G939)>YEAR(Y939),\n             0,\n             $D939*(1-     DATEDIF($G939,DATE(YEAR(Y939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G939)     )\n             )\n     )","v":2498039.2156862742},348534.46510414442,null,"2028-01-01",{"$f":"\n     IF(OR($F939=\"N/A\",$E939=0),\n          0,\n          IF( YEAR($G939)>YEAR(AC939),\n             0,\n             $D939*(1-     DATEDIF($G939,DATE(YEAR(AC939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G939)     )\n             )\n     )","v":2413071.8954248363},339569.59623194346,null,"2029-01-01",{"$f":"\n     IF(OR($F939=\"N/A\",$E939=0),\n          0,\n          IF( YEAR($G939)>YEAR(AG939),\n             0,\n             $D939*(1-     DATEDIF($G939,DATE(YEAR(AG939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G939)     )\n             )\n     )","v":2328104.5751633989},330604.72735974262,null,"2030-01-01",{"$f":"\n     IF(OR($F939=\"N/A\",$E939=0),\n          0,\n          IF( YEAR($G939)>YEAR(AK939),\n             0,\n             $D939*(1-     DATEDIF($G939,DATE(YEAR(AK939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G939)     )\n             )\n     )","v":2243137.2549019605},321639.85848754167,null,"2031-01-01",{"$f":"\n     IF(OR($F939=\"N/A\",$E939=0),\n          0,\n          IF( YEAR($G939)>YEAR(AO939),\n             0,\n             $D939*(1-     DATEDIF($G939,DATE(YEAR(AO939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G939)     )\n             )\n     )","v":2158169.9346405226},312674.98961534078,null,"2032-01-01",{"$f":"\n     IF(OR($F939=\"N/A\",$E939=0),\n          0,\n          IF( YEAR($G939)>YEAR(AS939),\n             0,\n             $D939*(1-     DATEDIF($G939,DATE(YEAR(AS939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G939)     )\n             )\n     )","v":2073202.6143790851},303710.12074313994,null,"2033-01-01",{"$f":"\n     IF(OR($F939=\"N/A\",$E939=0),\n          0,\n          IF( YEAR($G939)>YEAR(AW939),\n             0,\n             $D939*(1-     DATEDIF($G939,DATE(YEAR(AW939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G939)     )\n             )\n     )","v":1988235.294117647},294745.25187093904]
[{"$f":"'Upgrade Information'!B981","v":"b0814.16"},null,{"$f":"IF(B981=\"\", 'Upgrade Information'!F981,B981)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E981","v":500000},{"$f":"'Upgrade Information'!H981","v":10638.297872340425},{"$f":"\n     IF(ISERROR(VLOOKUP($C981,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C981,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D981=\"\",\"\",'Upgrade Information'!D981)","v":"2009-12-07"},null,{"$f":"\nIF(F981=\"N/A\",\"N/A\",\n     VLOOKUP($C981,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F981=\"N/A\",$E981=0),\n          0,\n          IF( YEAR($G981)>YEAR(I981),\n             0,\n             $D981*(1-     DATEDIF($G981,DATE(YEAR(I981)+1,1,1),\"m\")/(12*'Upgrade Information'!$G981)     )\n             )\n     )","v":351063.82978723408},42890.882978723406,null,"2024-01-01",{"$f":"\n     IF(OR($F981=\"N/A\",$E981=0),\n          0,\n          IF( YEAR($G981)>YEAR(M981),\n             0,\n             $D981*(1-     DATEDIF($G981,DATE(YEAR(M981)+1,1,1),\"m\")/(12*'Upgrade Information'!$G981)     )\n             )\n     )","v":340425.5319148936},41913.531914893611,null,"2025-01-01",{"$f":"\n     IF(OR($F981=\"N/A\",$E981=0),\n          0,\n          IF( YEAR($G981)>YEAR(Q981),\n             0,\n             $D981*(1-     DATEDIF($G981,DATE(YEAR(Q981)+1,1,1),\"m\")/(12*'Upgrade Information'!$G981)     )\n             )\n     )","v":329787.23404255317},40936.180851063822,null,"2026-01-01",{"$f":"\n     IF(OR($F981=\"N/A\",$E981=0),\n          0,\n          IF( YEAR($G981)>YEAR(U981),\n             0,\n             $D981*(1-     DATEDIF($G981,DATE(YEAR(U981)+1,1,1),\"m\")/(12*'Upgrade Information'!$G981)     )\n             )\n     )","v":319148.93617021281},39958.829787234041,null,"2027-01-01",{"$f":"\n     IF(OR($F981=\"N/A\",$E981=0),\n          0,\n          IF( YEAR($G981)>YEAR(Y981),\n             0,\n             $D981*(1-     DATEDIF($G981,DATE(YEAR(Y981)+1,1,1),\"m\")/(12*'Upgrade Information'!$G981)     )\n             )\n     )","v":308510.63829787233},38981.478723404252,null,"2028-01-01",{"$f":"\n     IF(OR($F981=\"N/A\",$E981=0),\n          0,\n          IF( YEAR($G981)>YEAR(AC981),\n             0,\n             $D981*(1-     DATEDIF($G981,DATE(YEAR(AC981)+1,1,1),\"m\")/(12*'Upgrade Information'!$G981)     )\n             )\n     )","v":297872.3404255319},38004.127659574464,null,"2029-01-01",{"$f":"\n     IF(OR($F981=\"N/A\",$E981=0),\n          0,\n          IF( YEAR($G981)>YEAR(AG981),\n             0,\n             $D981*(1-     DATEDIF($G981,DATE(YEAR(AG981)+1,1,1),\"m\")/(12*'Upgrade Information'!$G981)     )\n             )\n     )","v":287234.04255319154},37026.776595744683,null,"2030-01-01",{"$f":"\n     IF(OR($F981=\"N/A\",$E981=0),\n          0,\n          IF( YEAR($G981)>YEAR(AK981),\n             0,\n             $D981*(1-     DATEDIF($G981,DATE(YEAR(AK981)+1,1,1),\"m\")/(12*'Upgrade Information'!$G981)     )\n             )\n     )","v":276595.74468085106},36049.425531914894,null,"2031-01-01",{"$f":"\n     IF(OR($F981=\"N/A\",$E981=0),\n          0,\n          IF( YEAR($G981)>YEAR(AO981),\n             0,\n             $D981*(1-     DATEDIF($G981,DATE(YEAR(AO981)+1,1,1),\"m\")/(12*'Upgrade Information'!$G981)     )\n             )\n     )","v":265957.44680851063},35072.074468085106,null,"2032-01-01",{"$f":"\n     IF(OR($F981=\"N/A\",$E981=0),\n          0,\n          IF( YEAR($G981)>YEAR(AS981),\n             0,\n             $D981*(1-     DATEDIF($G981,DATE(YEAR(AS981)+1,1,1),\"m\")/(12*'Upgrade Information'!$G981)     )\n             )\n     )","v":255319.14893617024},34094.723404255317,null,"2033-01-01",{"$f":"\n     IF(OR($F981=\"N/A\",$E981=0),\n          0,\n          IF( YEAR($G981)>YEAR(AW981),\n             0,\n             $D981*(1-     DATEDIF($G981,DATE(YEAR(AW981)+1,1,1),\"m\")/(12*'Upgrade Information'!$G981)     )\n             )\n     )","v":244680.85106382982},33117.372340425536]
[{"$f":"'Upgrade Information'!B987","v":"b0814.21"},null,{"$f":"IF(B987=\"\", 'Upgrade Information'!F987,B987)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E987","v":500000},{"$f":"'Upgrade Information'!H987","v":10638.297872340425},{"$f":"\n     IF(ISERROR(VLOOKUP($C987,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C987,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D987=\"\",\"\",'Upgrade Information'!D987)","v":"2009-11-13"},null,{"$f":"\nIF(F987=\"N/A\",\"N/A\",\n     VLOOKUP($C987,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F987=\"N/A\",$E987=0),\n          0,\n          IF( YEAR($G987)>YEAR(I987),\n             0,\n             $D987*(1-     DATEDIF($G987,DATE(YEAR(I987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G987)     )\n             )\n     )","v":350177.30496453901},42809.437056737588,null,"2024-01-01",{"$f":"\n     IF(OR($F987=\"N/A\",$E987=0),\n          0,\n          IF( YEAR($G987)>YEAR(M987),\n             0,\n             $D987*(1-     DATEDIF($G987,DATE(YEAR(M987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G987)     )\n             )\n     )","v":339539.00709219859},41832.0859929078,null,"2025-01-01",{"$f":"\n     IF(OR($F987=\"N/A\",$E987=0),\n          0,\n          IF( YEAR($G987)>YEAR(Q987),\n             0,\n             $D987*(1-     DATEDIF($G987,DATE(YEAR(Q987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G987)     )\n             )\n     )","v":328900.70921985817},40854.734929078011,null,"2026-01-01",{"$f":"\n     IF(OR($F987=\"N/A\",$E987=0),\n          0,\n          IF( YEAR($G987)>YEAR(U987),\n             0,\n             $D987*(1-     DATEDIF($G987,DATE(YEAR(U987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G987)     )\n             )\n     )","v":318262.41134751774},39877.383865248223,null,"2027-01-01",{"$f":"\n     IF(OR($F987=\"N/A\",$E987=0),\n          0,\n          IF( YEAR($G987)>YEAR(Y987),\n             0,\n             $D987*(1-     DATEDIF($G987,DATE(YEAR(Y987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G987)     )\n             )\n     )","v":307624.11347517732},38900.032801418442,null,"2028-01-01",{"$f":"\n     IF(OR($F987=\"N/A\",$E987=0),\n          0,\n          IF( YEAR($G987)>YEAR(AC987),\n             0,\n             $D987*(1-     DATEDIF($G987,DATE(YEAR(AC987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G987)     )\n             )\n     )","v":296985.8156028369},37922.681737588653,null,"2029-01-01",{"$f":"\n     IF(OR($F987=\"N/A\",$E987=0),\n          0,\n          IF( YEAR($G987)>YEAR(AG987),\n             0,\n             $D987*(1-     DATEDIF($G987,DATE(YEAR(AG987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G987)     )\n             )\n     )","v":286347.51773049647},36945.330673758865,null,"2030-01-01",{"$f":"\n     IF(OR($F987=\"N/A\",$E987=0),\n          0,\n          IF( YEAR($G987)>YEAR(AK987),\n             0,\n             $D987*(1-     DATEDIF($G987,DATE(YEAR(AK987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G987)     )\n             )\n     )","v":275709.21985815599},35967.979609929076,null,"2031-01-01",{"$f":"\n     IF(OR($F987=\"N/A\",$E987=0),\n          0,\n          IF( YEAR($G987)>YEAR(AO987),\n             0,\n             $D987*(1-     DATEDIF($G987,DATE(YEAR(AO987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G987)     )\n             )\n     )","v":265070.92198581563},34990.628546099288,null,"2032-01-01",{"$f":"\n     IF(OR($F987=\"N/A\",$E987=0),\n          0,\n          IF( YEAR($G987)>YEAR(AS987),\n             0,\n             $D987*(1-     DATEDIF($G987,DATE(YEAR(AS987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G987)     )\n             )\n     )","v":254432.62411347518},34013.277482269499,null,"2033-01-01",{"$f":"\n     IF(OR($F987=\"N/A\",$E987=0),\n          0,\n          IF( YEAR($G987)>YEAR(AW987),\n             0,\n             $D987*(1-     DATEDIF($G987,DATE(YEAR(AW987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G987)     )\n             )\n     )","v":243794.32624113472},33035.926418439711]
[{"$f":"'Upgrade Information'!B1026","v":"b0829.6"},null,{"$f":"IF(B1026=\"\", 'Upgrade Information'!F1026,B1026)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E1026","v":800000},{"$f":"'Upgrade Information'!H1026","v":17021.276595744679},{"$f":"\n     IF(ISERROR(VLOOKUP($C1026,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1026,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D1026=\"\",\"\",'Upgrade Information'!D1026)","v":"2010-11-23"},null,{"$f":"\nIF(F1026=\"N/A\",\"N/A\",\n     VLOOKUP($C1026,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F1026=\"N/A\",$E1026=0),\n          0,\n          IF( YEAR($G1026)>YEAR(I1026),\n             0,\n             $D1026*(1-     DATEDIF($G1026,DATE(YEAR(I1026)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1026)     )\n             )\n     )","v":577304.96453900705},70058.860992907794,null,"2024-01-01",{"$f":"\n     IF(OR($F1026=\"N/A\",$E1026=0),\n          0,\n          IF( YEAR($G1026)>YEAR(M1026),\n             0,\n             $D1026*(1-     DATEDIF($G1026,DATE(YEAR(M1026)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1026)     )\n             )\n     )","v":560283.6879432624},68495.099290780141,null,"2025-01-01",{"$f":"\n     IF(OR($F1026=\"N/A\",$E1026=0),\n          0,\n          IF( YEAR($G1026)>YEAR(Q1026),\n             0,\n             $D1026*(1-     DATEDIF($G1026,DATE(YEAR(Q1026)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1026)     )\n             )\n     )","v":543262.41134751774},66931.337588652474,null,"2026-01-01",{"$f":"\n     IF(OR($F1026=\"N/A\",$E1026=0),\n          0,\n          IF( YEAR($G1026)>YEAR(U1026),\n             0,\n             $D1026*(1-     DATEDIF($G1026,DATE(YEAR(U1026)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1026)     )\n             )\n     )","v":526241.13475177309},65367.575886524821,null,"2027-01-01",{"$f":"\n     IF(OR($F1026=\"N/A\",$E1026=0),\n          0,\n          IF( YEAR($G1026)>YEAR(Y1026),\n             0,\n             $D1026*(1-     DATEDIF($G1026,DATE(YEAR(Y1026)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1026)     )\n             )\n     )","v":509219.85815602844},63803.814184397168,null,"2028-01-01",{"$f":"\n     IF(OR($F1026=\"N/A\",$E1026=0),\n          0,\n          IF( YEAR($G1026)>YEAR(AC1026),\n             0,\n             $D1026*(1-     DATEDIF($G1026,DATE(YEAR(AC1026)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1026)     )\n             )\n     )","v":492198.58156028372},62240.052482269501,null,"2029-01-01",{"$f":"\n     IF(OR($F1026=\"N/A\",$E1026=0),\n          0,\n          IF( YEAR($G1026)>YEAR(AG1026),\n             0,\n             $D1026*(1-     DATEDIF($G1026,DATE(YEAR(AG1026)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1026)     )\n             )\n     )","v":475177.30496453901},60676.290780141833,null,"2030-01-01",{"$f":"\n     IF(OR($F1026=\"N/A\",$E1026=0),\n          0,\n          IF( YEAR($G1026)>YEAR(AK1026),\n             0,\n             $D1026*(1-     DATEDIF($G1026,DATE(YEAR(AK1026)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1026)     )\n             )\n     )","v":458156.02836879436},59112.52907801418,null,"2031-01-01",{"$f":"\n     IF(OR($F1026=\"N/A\",$E1026=0),\n          0,\n          IF( YEAR($G1026)>YEAR(AO1026),\n             0,\n             $D1026*(1-     DATEDIF($G1026,DATE(YEAR(AO1026)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1026)     )\n             )\n     )","v":441134.75177304959},57548.767375886513,null,"2032-01-01",{"$f":"\n     IF(OR($F1026=\"N/A\",$E1026=0),\n          0,\n          IF( YEAR($G1026)>YEAR(AS1026),\n             0,\n             $D1026*(1-     DATEDIF($G1026,DATE(YEAR(AS1026)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1026)     )\n             )\n     )","v":424113.47517730499},55985.00567375886,null,"2033-01-01",{"$f":"\n     IF(OR($F1026=\"N/A\",$E1026=0),\n          0,\n          IF( YEAR($G1026)>YEAR(AW1026),\n             0,\n             $D1026*(1-     DATEDIF($G1026,DATE(YEAR(AW1026)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1026)     )\n             )\n     )","v":407092.19858156028},54421.243971631207]
[{"$f":"'Upgrade Information'!B1074","v":"b0873"},null,{"$f":"IF(B1074=\"\", 'Upgrade Information'!F1074,B1074)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E1074","v":16300000},{"$f":"'Upgrade Information'!H1074","v":465714.28571428574},{"$f":"\n     IF(ISERROR(VLOOKUP($C1074,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1074,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D1074=\"\",\"\",'Upgrade Information'!D1074)","v":"2013-06-25"},null,{"$f":"\nIF(F1074=\"N/A\",\"N/A\",\n     VLOOKUP($C1074,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F1074=\"N/A\",$E1074=0),\n          0,\n          IF( YEAR($G1074)>YEAR(I1074),\n             0,\n             $D1074*(1-     DATEDIF($G1074,DATE(YEAR(I1074)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1074)     )\n             )\n     )","v":11410000},1648875.2572629177,null,"2024-06-01",{"$f":"\n     IF(OR($F1074=\"N/A\",$E1074=0),\n          0,\n          IF( YEAR($G1074)>YEAR(M1074),\n             0,\n             $D1074*(1-     DATEDIF($G1074,DATE(YEAR(M1074)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1074)     )\n             )\n     )","v":10944285.714285715},1600582.9727099123,null,"2025-06-01",{"$f":"\n     IF(OR($F1074=\"N/A\",$E1074=0),\n          0,\n          IF( YEAR($G1074)>YEAR(Q1074),\n             0,\n             $D1074*(1-     DATEDIF($G1074,DATE(YEAR(Q1074)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1074)     )\n             )\n     )","v":10478571.428571427},1552290.6881569067,null,"2026-06-01",{"$f":"\n     IF(OR($F1074=\"N/A\",$E1074=0),\n          0,\n          IF( YEAR($G1074)>YEAR(U1074),\n             0,\n             $D1074*(1-     DATEDIF($G1074,DATE(YEAR(U1074)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1074)     )\n             )\n     )","v":10012857.142857144},1503998.4036039016,null,"2027-06-01",{"$f":"\n     IF(OR($F1074=\"N/A\",$E1074=0),\n          0,\n          IF( YEAR($G1074)>YEAR(Y1074),\n             0,\n             $D1074*(1-     DATEDIF($G1074,DATE(YEAR(Y1074)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1074)     )\n             )\n     )","v":9547142.8571428563},1455706.1190508963,null,"2028-06-01",{"$f":"\n     IF(OR($F1074=\"N/A\",$E1074=0),\n          0,\n          IF( YEAR($G1074)>YEAR(AC1074),\n             0,\n             $D1074*(1-     DATEDIF($G1074,DATE(YEAR(AC1074)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1074)     )\n             )\n     )","v":9081428.5714285709},1407413.8344978909,null,"2029-06-01",{"$f":"\n     IF(OR($F1074=\"N/A\",$E1074=0),\n          0,\n          IF( YEAR($G1074)>YEAR(AG1074),\n             0,\n             $D1074*(1-     DATEDIF($G1074,DATE(YEAR(AG1074)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1074)     )\n             )\n     )","v":8615714.2857142854},1359121.5499448855,null,"2030-06-01",{"$f":"\n     IF(OR($F1074=\"N/A\",$E1074=0),\n          0,\n          IF( YEAR($G1074)>YEAR(AK1074),\n             0,\n             $D1074*(1-     DATEDIF($G1074,DATE(YEAR(AK1074)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1074)     )\n             )\n     )","v":8150000},1310829.2653918802,null,"2031-06-01",{"$f":"\n     IF(OR($F1074=\"N/A\",$E1074=0),\n          0,\n          IF( YEAR($G1074)>YEAR(AO1074),\n             0,\n             $D1074*(1-     DATEDIF($G1074,DATE(YEAR(AO1074)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1074)     )\n             )\n     )","v":7684285.7142857146},1262536.9808388748,null,"2032-06-01",{"$f":"\n     IF(OR($F1074=\"N/A\",$E1074=0),\n          0,\n          IF( YEAR($G1074)>YEAR(AS1074),\n             0,\n             $D1074*(1-     DATEDIF($G1074,DATE(YEAR(AS1074)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1074)     )\n             )\n     )","v":7218571.4285714282},1214244.6962858692,null,"2033-06-01",{"$f":"\n     IF(OR($F1074=\"N/A\",$E1074=0),\n          0,\n          IF( YEAR($G1074)>YEAR(AW1074),\n             0,\n             $D1074*(1-     DATEDIF($G1074,DATE(YEAR(AW1074)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1074)     )\n             )\n     )","v":6752857.1428571427},1165952.4117328639]
[{"$f":"'Upgrade Information'!B1109","v":"b0908"},null,{"$f":"IF(B1109=\"\", 'Upgrade Information'!F1109,B1109)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E1109","v":790000},{"$f":"'Upgrade Information'!H1109","v":18809.523809523809},{"$f":"\n     IF(ISERROR(VLOOKUP($C1109,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1109,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D1109=\"\",\"\",'Upgrade Information'!D1109)","v":"2010-12-29"},null,{"$f":"\nIF(F1109=\"N/A\",\"N/A\",\n     VLOOKUP($C1109,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F1109=\"N/A\",$E1109=0),\n          0,\n          IF( YEAR($G1109)>YEAR(I1109),\n             0,\n             $D1109*(1-     DATEDIF($G1109,DATE(YEAR(I1109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1109)     )\n             )\n     )","v":545476.19047619042},70503.756904761904,null,"2024-01-01",{"$f":"\n     IF(OR($F1109=\"N/A\",$E1109=0),\n          0,\n          IF( YEAR($G1109)>YEAR(M1109),\n             0,\n             $D1109*(1-     DATEDIF($G1109,DATE(YEAR(M1109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1109)     )\n             )\n     )","v":526666.66666666674},68721.197142857156,null,"2025-01-01",{"$f":"\n     IF(OR($F1109=\"N/A\",$E1109=0),\n          0,\n          IF( YEAR($G1109)>YEAR(Q1109),\n             0,\n             $D1109*(1-     DATEDIF($G1109,DATE(YEAR(Q1109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1109)     )\n             )\n     )","v":507857.14285714278},66938.637380952379,null,"2026-01-01",{"$f":"\n     IF(OR($F1109=\"N/A\",$E1109=0),\n          0,\n          IF( YEAR($G1109)>YEAR(U1109),\n             0,\n             $D1109*(1-     DATEDIF($G1109,DATE(YEAR(U1109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1109)     )\n             )\n     )","v":489047.61904761905},65156.077619047624,null,"2027-01-01",{"$f":"\n     IF(OR($F1109=\"N/A\",$E1109=0),\n          0,\n          IF( YEAR($G1109)>YEAR(Y1109),\n             0,\n             $D1109*(1-     DATEDIF($G1109,DATE(YEAR(Y1109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1109)     )\n             )\n     )","v":470238.09523809521},63373.517857142855,null,"2028-01-01",{"$f":"\n     IF(OR($F1109=\"N/A\",$E1109=0),\n          0,\n          IF( YEAR($G1109)>YEAR(AC1109),\n             0,\n             $D1109*(1-     DATEDIF($G1109,DATE(YEAR(AC1109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1109)     )\n             )\n     )","v":451428.57142857142},61590.9580952381,null,"2029-01-01",{"$f":"\n     IF(OR($F1109=\"N/A\",$E1109=0),\n          0,\n          IF( YEAR($G1109)>YEAR(AG1109),\n             0,\n             $D1109*(1-     DATEDIF($G1109,DATE(YEAR(AG1109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1109)     )\n             )\n     )","v":432619.04761904763},59808.398333333338,null,"2030-01-01",{"$f":"\n     IF(OR($F1109=\"N/A\",$E1109=0),\n          0,\n          IF( YEAR($G1109)>YEAR(AK1109),\n             0,\n             $D1109*(1-     DATEDIF($G1109,DATE(YEAR(AK1109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1109)     )\n             )\n     )","v":413809.52380952385},58025.838571428576,null,"2031-01-01",{"$f":"\n     IF(OR($F1109=\"N/A\",$E1109=0),\n          0,\n          IF( YEAR($G1109)>YEAR(AO1109),\n             0,\n             $D1109*(1-     DATEDIF($G1109,DATE(YEAR(AO1109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1109)     )\n             )\n     )","v":395000},56243.278809523814,null,"2032-01-01",{"$f":"\n     IF(OR($F1109=\"N/A\",$E1109=0),\n          0,\n          IF( YEAR($G1109)>YEAR(AS1109),\n             0,\n             $D1109*(1-     DATEDIF($G1109,DATE(YEAR(AS1109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1109)     )\n             )\n     )","v":376190.47619047615},54460.719047619044,null,"2033-01-01",{"$f":"\n     IF(OR($F1109=\"N/A\",$E1109=0),\n          0,\n          IF( YEAR($G1109)>YEAR(AW1109),\n             0,\n             $D1109*(1-     DATEDIF($G1109,DATE(YEAR(AW1109)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1109)     )\n             )\n     )","v":357380.95238095237},52678.15928571429]
[{"$f":"'Upgrade Information'!B1139","v":"b0931"},null,{"$f":"IF(B1139=\"\", 'Upgrade Information'!F1139,B1139)","v":"DL"},{"$f":"1000000*'Upgrade Information'!E1139","v":300000},{"$f":"'Upgrade Information'!H1139","v":6976.7441860465115},{"$f":"\n     IF(ISERROR(VLOOKUP($C1139,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1139,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18287978478931441},{"$f":"IF('Upgrade Information'!D1139=\"\",\"\",'Upgrade Information'!D1139)","v":"2010-12-15"},null,{"$f":"\nIF(F1139=\"N/A\",\"N/A\",\n     VLOOKUP($C1139,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F1139=\"N/A\",$E1139=0),\n          0,\n          IF( YEAR($G1139)>YEAR(I1139),\n             0,\n             $D1139*(1-     DATEDIF($G1139,DATE(YEAR(I1139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1139)     )\n             )\n     )","v":209302.32558139536},45253.908444275112,null,"2024-06-01",{"$f":"\n     IF(OR($F1139=\"N/A\",$E1139=0),\n          0,\n          IF( YEAR($G1139)>YEAR(M1139),\n             0,\n             $D1139*(1-     DATEDIF($G1139,DATE(YEAR(M1139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1139)     )\n             )\n     )","v":202325.58139534883},43978.002969000823,null,"2025-06-01",{"$f":"\n     IF(OR($F1139=\"N/A\",$E1139=0),\n          0,\n          IF( YEAR($G1139)>YEAR(Q1139),\n             0,\n             $D1139*(1-     DATEDIF($G1139,DATE(YEAR(Q1139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1139)     )\n             )\n     )","v":195348.83720930235},42702.097493726542,null,"2026-06-01",{"$f":"\n     IF(OR($F1139=\"N/A\",$E1139=0),\n          0,\n          IF( YEAR($G1139)>YEAR(U1139),\n             0,\n             $D1139*(1-     DATEDIF($G1139,DATE(YEAR(U1139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1139)     )\n             )\n     )","v":188372.09302325582},41426.192018452246,null,"2027-06-01",{"$f":"\n     IF(OR($F1139=\"N/A\",$E1139=0),\n          0,\n          IF( YEAR($G1139)>YEAR(Y1139),\n             0,\n             $D1139*(1-     DATEDIF($G1139,DATE(YEAR(Y1139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1139)     )\n             )\n     )","v":181395.34883720928},40150.286543177957,null,"2028-06-01",{"$f":"\n     IF(OR($F1139=\"N/A\",$E1139=0),\n          0,\n          IF( YEAR($G1139)>YEAR(AC1139),\n             0,\n             $D1139*(1-     DATEDIF($G1139,DATE(YEAR(AC1139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1139)     )\n             )\n     )","v":174418.60465116278},38874.381067903669,null,"2029-06-01",{"$f":"\n     IF(OR($F1139=\"N/A\",$E1139=0),\n          0,\n          IF( YEAR($G1139)>YEAR(AG1139),\n             0,\n             $D1139*(1-     DATEDIF($G1139,DATE(YEAR(AG1139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1139)     )\n             )\n     )","v":167441.86046511628},37598.475592629387,null,"2030-06-01",{"$f":"\n     IF(OR($F1139=\"N/A\",$E1139=0),\n          0,\n          IF( YEAR($G1139)>YEAR(AK1139),\n             0,\n             $D1139*(1-     DATEDIF($G1139,DATE(YEAR(AK1139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1139)     )\n             )\n     )","v":160465.1162790698},36322.570117355106,null,"2031-06-01",{"$f":"\n     IF(OR($F1139=\"N/A\",$E1139=0),\n          0,\n          IF( YEAR($G1139)>YEAR(AO1139),\n             0,\n             $D1139*(1-     DATEDIF($G1139,DATE(YEAR(AO1139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1139)     )\n             )\n     )","v":153488.37209302327},35046.664642080817,null,"2032-06-01",{"$f":"\n     IF(OR($F1139=\"N/A\",$E1139=0),\n          0,\n          IF( YEAR($G1139)>YEAR(AS1139),\n             0,\n             $D1139*(1-     DATEDIF($G1139,DATE(YEAR(AS1139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1139)     )\n             )\n     )","v":146511.62790697673},33770.759166806529,null,"2033-06-01",{"$f":"\n     IF(OR($F1139=\"N/A\",$E1139=0),\n          0,\n          IF( YEAR($G1139)>YEAR(AW1139),\n             0,\n             $D1139*(1-     DATEDIF($G1139,DATE(YEAR(AW1139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1139)     )\n             )\n     )","v":139534.88372093026},32494.853691532247]
[{"$f":"'Upgrade Information'!B1192","v":"b0984"},null,{"$f":"IF(B1192=\"\", 'Upgrade Information'!F1192,B1192)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E1192","v":142000},{"$f":"'Upgrade Information'!H1192","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C1192,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1192,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D1192=\"\",\"\",'Upgrade Information'!D1192)","v":""},null,{"$f":"\nIF(F1192=\"N/A\",\"N/A\",\n     VLOOKUP($C1192,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F1192=\"N/A\",$E1192=0),\n          0,\n          IF( YEAR($G1192)>YEAR(I1192),\n             0,\n             $D1192*(1-     DATEDIF($G1192,DATE(YEAR(I1192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1192)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F1192=\"N/A\",$E1192=0),\n          0,\n          IF( YEAR($G1192)>YEAR(M1192),\n             0,\n             $D1192*(1-     DATEDIF($G1192,DATE(YEAR(M1192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1192)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F1192=\"N/A\",$E1192=0),\n          0,\n          IF( YEAR($G1192)>YEAR(Q1192),\n             0,\n             $D1192*(1-     DATEDIF($G1192,DATE(YEAR(Q1192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1192)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F1192=\"N/A\",$E1192=0),\n          0,\n          IF( YEAR($G1192)>YEAR(U1192),\n             0,\n             $D1192*(1-     DATEDIF($G1192,DATE(YEAR(U1192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1192)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F1192=\"N/A\",$E1192=0),\n          0,\n          IF( YEAR($G1192)>YEAR(Y1192),\n             0,\n             $D1192*(1-     DATEDIF($G1192,DATE(YEAR(Y1192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1192)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F1192=\"N/A\",$E1192=0),\n          0,\n          IF( YEAR($G1192)>YEAR(AC1192),\n             0,\n             $D1192*(1-     DATEDIF($G1192,DATE(YEAR(AC1192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1192)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F1192=\"N/A\",$E1192=0),\n          0,\n          IF( YEAR($G1192)>YEAR(AG1192),\n             0,\n             $D1192*(1-     DATEDIF($G1192,DATE(YEAR(AG1192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1192)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F1192=\"N/A\",$E1192=0),\n          0,\n          IF( YEAR($G1192)>YEAR(AK1192),\n             0,\n             $D1192*(1-     DATEDIF($G1192,DATE(YEAR(AK1192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1192)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F1192=\"N/A\",$E1192=0),\n          0,\n          IF( YEAR($G1192)>YEAR(AO1192),\n             0,\n             $D1192*(1-     DATEDIF($G1192,DATE(YEAR(AO1192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1192)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F1192=\"N/A\",$E1192=0),\n          0,\n          IF( YEAR($G1192)>YEAR(AS1192),\n             0,\n             $D1192*(1-     DATEDIF($G1192,DATE(YEAR(AS1192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1192)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F1192=\"N/A\",$E1192=0),\n          0,\n          IF( YEAR($G1192)>YEAR(AW1192),\n             0,\n             $D1192*(1-     DATEDIF($G1192,DATE(YEAR(AW1192)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1192)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B1226","v":"b1015.2"},null,{"$f":"IF(B1226=\"\", 'Upgrade Information'!F1226,B1226)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E1226","v":500000},{"$f":"'Upgrade Information'!H1226","v":7248.767134546154},{"$f":"\n     IF(ISERROR(VLOOKUP($C1226,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1226,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D1226=\"\",\"\",'Upgrade Information'!D1226)","v":"2014-05-30"},null,{"$f":"\nIF(F1226=\"N/A\",\"N/A\",\n     VLOOKUP($C1226,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F1226=\"N/A\",$E1226=0),\n          0,\n          IF( YEAR($G1226)>YEAR(I1226),\n             0,\n             $D1226*(1-     DATEDIF($G1226,DATE(YEAR(I1226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1226)     )\n             )\n     )","v":430532.64829393267},66798.367284335967,null,"2024-06-01",{"$f":"\n     IF(OR($F1226=\"N/A\",$E1226=0),\n          0,\n          IF( YEAR($G1226)>YEAR(M1226),\n             0,\n             $D1226*(1-     DATEDIF($G1226,DATE(YEAR(M1226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1226)     )\n             )\n     )","v":423283.88115938654},65795.746028661859,null,"2025-06-01",{"$f":"\n     IF(OR($F1226=\"N/A\",$E1226=0),\n          0,\n          IF( YEAR($G1226)>YEAR(Q1226),\n             0,\n             $D1226*(1-     DATEDIF($G1226,DATE(YEAR(Q1226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1226)     )\n             )\n     )","v":416035.11402484041},64793.124772987765,null,"2026-06-01",{"$f":"\n     IF(OR($F1226=\"N/A\",$E1226=0),\n          0,\n          IF( YEAR($G1226)>YEAR(U1226),\n             0,\n             $D1226*(1-     DATEDIF($G1226,DATE(YEAR(U1226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1226)     )\n             )\n     )","v":408786.34689029423},63790.503517313649,null,"2027-06-01",{"$f":"\n     IF(OR($F1226=\"N/A\",$E1226=0),\n          0,\n          IF( YEAR($G1226)>YEAR(Y1226),\n             0,\n             $D1226*(1-     DATEDIF($G1226,DATE(YEAR(Y1226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1226)     )\n             )\n     )","v":401537.57975574804},62787.882261639541,null,"2028-06-01",{"$f":"\n     IF(OR($F1226=\"N/A\",$E1226=0),\n          0,\n          IF( YEAR($G1226)>YEAR(AC1226),\n             0,\n             $D1226*(1-     DATEDIF($G1226,DATE(YEAR(AC1226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1226)     )\n             )\n     )","v":394288.81262120191},61785.26100596544,null,"2029-06-01",{"$f":"\n     IF(OR($F1226=\"N/A\",$E1226=0),\n          0,\n          IF( YEAR($G1226)>YEAR(AG1226),\n             0,\n             $D1226*(1-     DATEDIF($G1226,DATE(YEAR(AG1226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1226)     )\n             )\n     )","v":387040.04548665578},60782.639750291339,null,"2030-06-01",{"$f":"\n     IF(OR($F1226=\"N/A\",$E1226=0),\n          0,\n          IF( YEAR($G1226)>YEAR(AK1226),\n             0,\n             $D1226*(1-     DATEDIF($G1226,DATE(YEAR(AK1226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1226)     )\n             )\n     )","v":379791.27835210966},59780.01849461723,null,"2031-06-01",{"$f":"\n     IF(OR($F1226=\"N/A\",$E1226=0),\n          0,\n          IF( YEAR($G1226)>YEAR(AO1226),\n             0,\n             $D1226*(1-     DATEDIF($G1226,DATE(YEAR(AO1226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1226)     )\n             )\n     )","v":372542.51121756341},58777.397238943115,null,"2032-06-01",{"$f":"\n     IF(OR($F1226=\"N/A\",$E1226=0),\n          0,\n          IF( YEAR($G1226)>YEAR(AS1226),\n             0,\n             $D1226*(1-     DATEDIF($G1226,DATE(YEAR(AS1226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1226)     )\n             )\n     )","v":365293.74408301729},57774.775983269014,null,"2033-06-01",{"$f":"\n     IF(OR($F1226=\"N/A\",$E1226=0),\n          0,\n          IF( YEAR($G1226)>YEAR(AW1226),\n             0,\n             $D1226*(1-     DATEDIF($G1226,DATE(YEAR(AW1226)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1226)     )\n             )\n     )","v":358044.97694847116},56772.154727594912]
[{"$f":"'Upgrade Information'!B1269","v":"b1034.3"},null,{"$f":"IF(B1269=\"\", 'Upgrade Information'!F1269,B1269)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E1269","v":0},{"$f":"'Upgrade Information'!H1269","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C1269,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1269,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D1269=\"\",\"\",'Upgrade Information'!D1269)","v":"2014-12-31"},null,{"$f":"\nIF(F1269=\"N/A\",\"N/A\",\n     VLOOKUP($C1269,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F1269=\"N/A\",$E1269=0),\n          0,\n          IF( YEAR($G1269)>YEAR(I1269),\n             0,\n             $D1269*(1-     DATEDIF($G1269,DATE(YEAR(I1269)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1269)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F1269=\"N/A\",$E1269=0),\n          0,\n          IF( YEAR($G1269)>YEAR(M1269),\n             0,\n             $D1269*(1-     DATEDIF($G1269,DATE(YEAR(M1269)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1269)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F1269=\"N/A\",$E1269=0),\n          0,\n          IF( YEAR($G1269)>YEAR(Q1269),\n             0,\n             $D1269*(1-     DATEDIF($G1269,DATE(YEAR(Q1269)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1269)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F1269=\"N/A\",$E1269=0),\n          0,\n          IF( YEAR($G1269)>YEAR(U1269),\n             0,\n             $D1269*(1-     DATEDIF($G1269,DATE(YEAR(U1269)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1269)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F1269=\"N/A\",$E1269=0),\n          0,\n          IF( YEAR($G1269)>YEAR(Y1269),\n             0,\n             $D1269*(1-     DATEDIF($G1269,DATE(YEAR(Y1269)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1269)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F1269=\"N/A\",$E1269=0),\n          0,\n          IF( YEAR($G1269)>YEAR(AC1269),\n             0,\n             $D1269*(1-     DATEDIF($G1269,DATE(YEAR(AC1269)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1269)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F1269=\"N/A\",$E1269=0),\n          0,\n          IF( YEAR($G1269)>YEAR(AG1269),\n             0,\n             $D1269*(1-     DATEDIF($G1269,DATE(YEAR(AG1269)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1269)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F1269=\"N/A\",$E1269=0),\n          0,\n          IF( YEAR($G1269)>YEAR(AK1269),\n             0,\n             $D1269*(1-     DATEDIF($G1269,DATE(YEAR(AK1269)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1269)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F1269=\"N/A\",$E1269=0),\n          0,\n          IF( YEAR($G1269)>YEAR(AO1269),\n             0,\n             $D1269*(1-     DATEDIF($G1269,DATE(YEAR(AO1269)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1269)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F1269=\"N/A\",$E1269=0),\n          0,\n          IF( YEAR($G1269)>YEAR(AS1269),\n             0,\n             $D1269*(1-     DATEDIF($G1269,DATE(YEAR(AS1269)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1269)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F1269=\"N/A\",$E1269=0),\n          0,\n          IF( YEAR($G1269)>YEAR(AW1269),\n             0,\n             $D1269*(1-     DATEDIF($G1269,DATE(YEAR(AW1269)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1269)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B1313","v":"b1061.1"},null,{"$f":"IF(B1313=\"\", 'Upgrade Information'!F1313,B1313)","v":"ME"},{"$f":"1000000*'Upgrade Information'!E1313","v":211300},{"$f":"'Upgrade Information'!H1313","v":4658.3952938812827},{"$f":"\n     IF(ISERROR(VLOOKUP($C1313,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1313,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D1313=\"\",\"\",'Upgrade Information'!D1313)","v":"2012-11-16"},null,{"$f":"\nIF(F1313=\"N/A\",\"N/A\",\n     VLOOKUP($C1313,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F1313=\"N/A\",$E1313=0),\n          0,\n          IF( YEAR($G1313)>YEAR(I1313),\n             0,\n             $D1313*(1-     DATEDIF($G1313,DATE(YEAR(I1313)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1313)     )\n             )\n     )","v":159669.45215948246},26203.263648434255,null,"2024-01-01",{"$f":"\n     IF(OR($F1313=\"N/A\",$E1313=0),\n          0,\n          IF( YEAR($G1313)>YEAR(M1313),\n             0,\n             $D1313*(1-     DATEDIF($G1313,DATE(YEAR(M1313)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1313)     )\n             )\n     )","v":155011.05686560116},25574.686848096175,null,"2025-01-01",{"$f":"\n     IF(OR($F1313=\"N/A\",$E1313=0),\n          0,\n          IF( YEAR($G1313)>YEAR(Q1313),\n             0,\n             $D1313*(1-     DATEDIF($G1313,DATE(YEAR(Q1313)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1313)     )\n             )\n     )","v":150352.66157171989},24946.110047758095,null,"2026-01-01",{"$f":"\n     IF(OR($F1313=\"N/A\",$E1313=0),\n          0,\n          IF( YEAR($G1313)>YEAR(U1313),\n             0,\n             $D1313*(1-     DATEDIF($G1313,DATE(YEAR(U1313)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1313)     )\n             )\n     )","v":145694.26627783861},24317.533247420019,null,"2027-01-01",{"$f":"\n     IF(OR($F1313=\"N/A\",$E1313=0),\n          0,\n          IF( YEAR($G1313)>YEAR(Y1313),\n             0,\n             $D1313*(1-     DATEDIF($G1313,DATE(YEAR(Y1313)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1313)     )\n             )\n     )","v":141035.87098395731},23688.956447081939,null,"2028-01-01",{"$f":"\n     IF(OR($F1313=\"N/A\",$E1313=0),\n          0,\n          IF( YEAR($G1313)>YEAR(AC1313),\n             0,\n             $D1313*(1-     DATEDIF($G1313,DATE(YEAR(AC1313)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1313)     )\n             )\n     )","v":136377.47569007604},23060.379646743862,null,"2029-01-01",{"$f":"\n     IF(OR($F1313=\"N/A\",$E1313=0),\n          0,\n          IF( YEAR($G1313)>YEAR(AG1313),\n             0,\n             $D1313*(1-     DATEDIF($G1313,DATE(YEAR(AG1313)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1313)     )\n             )\n     )","v":131719.08039619477},22431.802846405786,null,"2030-01-01",{"$f":"\n     IF(OR($F1313=\"N/A\",$E1313=0),\n          0,\n          IF( YEAR($G1313)>YEAR(AK1313),\n             0,\n             $D1313*(1-     DATEDIF($G1313,DATE(YEAR(AK1313)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1313)     )\n             )\n     )","v":127060.68510231347},21803.226046067706,null,"2031-01-01",{"$f":"\n     IF(OR($F1313=\"N/A\",$E1313=0),\n          0,\n          IF( YEAR($G1313)>YEAR(AO1313),\n             0,\n             $D1313*(1-     DATEDIF($G1313,DATE(YEAR(AO1313)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1313)     )\n             )\n     )","v":122402.28980843219},21174.649245729626,null,"2032-01-01",{"$f":"\n     IF(OR($F1313=\"N/A\",$E1313=0),\n          0,\n          IF( YEAR($G1313)>YEAR(AS1313),\n             0,\n             $D1313*(1-     DATEDIF($G1313,DATE(YEAR(AS1313)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1313)     )\n             )\n     )","v":117743.89451455091},20546.072445391546,null,"2033-01-01",{"$f":"\n     IF(OR($F1313=\"N/A\",$E1313=0),\n          0,\n          IF( YEAR($G1313)>YEAR(AW1313),\n             0,\n             $D1313*(1-     DATEDIF($G1313,DATE(YEAR(AW1313)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1313)     )\n             )\n     )","v":113085.49922066963},19917.49564505347]
[{"$f":"'Upgrade Information'!B1352","v":"b1090"},null,{"$f":"IF(B1352=\"\", 'Upgrade Information'!F1352,B1352)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E1352","v":1490000},{"$f":"'Upgrade Information'!H1352","v":32461.873638344226},{"$f":"\n     IF(ISERROR(VLOOKUP($C1352,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1352,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D1352=\"\",\"\",'Upgrade Information'!D1352)","v":"2012-07-20"},null,{"$f":"\nIF(F1352=\"N/A\",\"N/A\",\n     VLOOKUP($C1352,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F1352=\"N/A\",$E1352=0),\n          0,\n          IF( YEAR($G1352)>YEAR(I1352),\n             0,\n             $D1352*(1-     DATEDIF($G1352,DATE(YEAR(I1352)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1352)     )\n             )\n     )","v":1119393.6092955701},150568.65743282996,null,"2024-01-01",{"$f":"\n     IF(OR($F1352=\"N/A\",$E1352=0),\n          0,\n          IF( YEAR($G1352)>YEAR(M1352),\n             0,\n             $D1352*(1-     DATEDIF($G1352,DATE(YEAR(M1352)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1352)     )\n             )\n     )","v":1086931.7356572258},147143.61778678396,null,"2025-01-01",{"$f":"\n     IF(OR($F1352=\"N/A\",$E1352=0),\n          0,\n          IF( YEAR($G1352)>YEAR(Q1352),\n             0,\n             $D1352*(1-     DATEDIF($G1352,DATE(YEAR(Q1352)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1352)     )\n             )\n     )","v":1054469.8620188816},143718.57814073798,null,"2026-01-01",{"$f":"\n     IF(OR($F1352=\"N/A\",$E1352=0),\n          0,\n          IF( YEAR($G1352)>YEAR(U1352),\n             0,\n             $D1352*(1-     DATEDIF($G1352,DATE(YEAR(U1352)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1352)     )\n             )\n     )","v":1022007.9883805375},140293.53849469201,null,"2027-01-01",{"$f":"\n     IF(OR($F1352=\"N/A\",$E1352=0),\n          0,\n          IF( YEAR($G1352)>YEAR(Y1352),\n             0,\n             $D1352*(1-     DATEDIF($G1352,DATE(YEAR(Y1352)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1352)     )\n             )\n     )","v":989546.11474219314},136868.49884864601,null,"2028-01-01",{"$f":"\n     IF(OR($F1352=\"N/A\",$E1352=0),\n          0,\n          IF( YEAR($G1352)>YEAR(AC1352),\n             0,\n             $D1352*(1-     DATEDIF($G1352,DATE(YEAR(AC1352)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1352)     )\n             )\n     )","v":957084.24110384879},133443.4592026,null,"2029-01-01",{"$f":"\n     IF(OR($F1352=\"N/A\",$E1352=0),\n          0,\n          IF( YEAR($G1352)>YEAR(AG1352),\n             0,\n             $D1352*(1-     DATEDIF($G1352,DATE(YEAR(AG1352)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1352)     )\n             )\n     )","v":924622.36746550468},130018.41955655404,null,"2030-01-01",{"$f":"\n     IF(OR($F1352=\"N/A\",$E1352=0),\n          0,\n          IF( YEAR($G1352)>YEAR(AK1352),\n             0,\n             $D1352*(1-     DATEDIF($G1352,DATE(YEAR(AK1352)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1352)     )\n             )\n     )","v":892160.49382716045},126593.37991050807,null,"2031-01-01",{"$f":"\n     IF(OR($F1352=\"N/A\",$E1352=0),\n          0,\n          IF( YEAR($G1352)>YEAR(AO1352),\n             0,\n             $D1352*(1-     DATEDIF($G1352,DATE(YEAR(AO1352)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1352)     )\n             )\n     )","v":859698.6201888161},123168.34026446207,null,"2032-01-01",{"$f":"\n     IF(OR($F1352=\"N/A\",$E1352=0),\n          0,\n          IF( YEAR($G1352)>YEAR(AS1352),\n             0,\n             $D1352*(1-     DATEDIF($G1352,DATE(YEAR(AS1352)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1352)     )\n             )\n     )","v":827236.74655047199},119743.30061841609,null,"2033-01-01",{"$f":"\n     IF(OR($F1352=\"N/A\",$E1352=0),\n          0,\n          IF( YEAR($G1352)>YEAR(AW1352),\n             0,\n             $D1352*(1-     DATEDIF($G1352,DATE(YEAR(AW1352)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1352)     )\n             )\n     )","v":794774.87291212787},116318.26097237012]
[{"$f":"'Upgrade Information'!B1400","v":"b1141"},null,{"$f":"IF(B1400=\"\", 'Upgrade Information'!F1400,B1400)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E1400","v":1000000},{"$f":"'Upgrade Information'!H1400","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C1400,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1400,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D1400=\"\",\"\",'Upgrade Information'!D1400)","v":""},null,{"$f":"\nIF(F1400=\"N/A\",\"N/A\",\n     VLOOKUP($C1400,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F1400=\"N/A\",$E1400=0),\n          0,\n          IF( YEAR($G1400)>YEAR(I1400),\n             0,\n             $D1400*(1-     DATEDIF($G1400,DATE(YEAR(I1400)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1400)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F1400=\"N/A\",$E1400=0),\n          0,\n          IF( YEAR($G1400)>YEAR(M1400),\n             0,\n             $D1400*(1-     DATEDIF($G1400,DATE(YEAR(M1400)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1400)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F1400=\"N/A\",$E1400=0),\n          0,\n          IF( YEAR($G1400)>YEAR(Q1400),\n             0,\n             $D1400*(1-     DATEDIF($G1400,DATE(YEAR(Q1400)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1400)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F1400=\"N/A\",$E1400=0),\n          0,\n          IF( YEAR($G1400)>YEAR(U1400),\n             0,\n             $D1400*(1-     DATEDIF($G1400,DATE(YEAR(U1400)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1400)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F1400=\"N/A\",$E1400=0),\n          0,\n          IF( YEAR($G1400)>YEAR(Y1400),\n             0,\n             $D1400*(1-     DATEDIF($G1400,DATE(YEAR(Y1400)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1400)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F1400=\"N/A\",$E1400=0),\n          0,\n          IF( YEAR($G1400)>YEAR(AC1400),\n             0,\n             $D1400*(1-     DATEDIF($G1400,DATE(YEAR(AC1400)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1400)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F1400=\"N/A\",$E1400=0),\n          0,\n          IF( YEAR($G1400)>YEAR(AG1400),\n             0,\n             $D1400*(1-     DATEDIF($G1400,DATE(YEAR(AG1400)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1400)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F1400=\"N/A\",$E1400=0),\n          0,\n          IF( YEAR($G1400)>YEAR(AK1400),\n             0,\n             $D1400*(1-     DATEDIF($G1400,DATE(YEAR(AK1400)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1400)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F1400=\"N/A\",$E1400=0),\n          0,\n          IF( YEAR($G1400)>YEAR(AO1400),\n             0,\n             $D1400*(1-     DATEDIF($G1400,DATE(YEAR(AO1400)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1400)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F1400=\"N/A\",$E1400=0),\n          0,\n          IF( YEAR($G1400)>YEAR(AS1400),\n             0,\n             $D1400*(1-     DATEDIF($G1400,DATE(YEAR(AS1400)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1400)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F1400=\"N/A\",$E1400=0),\n          0,\n          IF( YEAR($G1400)>YEAR(AW1400),\n             0,\n             $D1400*(1-     DATEDIF($G1400,DATE(YEAR(AW1400)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1400)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B1435","v":"b1156.2"},null,{"$f":"IF(B1435=\"\", 'Upgrade Information'!F1435,B1435)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E1435","v":500000},{"$f":"'Upgrade Information'!H1435","v":7248.767134546154},{"$f":"\n     IF(ISERROR(VLOOKUP($C1435,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1435,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D1435=\"\",\"\",'Upgrade Information'!D1435)","v":"2014-05-30"},null,{"$f":"\nIF(F1435=\"N/A\",\"N/A\",\n     VLOOKUP($C1435,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F1435=\"N/A\",$E1435=0),\n          0,\n          IF( YEAR($G1435)>YEAR(I1435),\n             0,\n             $D1435*(1-     DATEDIF($G1435,DATE(YEAR(I1435)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1435)     )\n             )\n     )","v":430532.64829393267},66798.367284335967,null,"2024-06-01",{"$f":"\n     IF(OR($F1435=\"N/A\",$E1435=0),\n          0,\n          IF( YEAR($G1435)>YEAR(M1435),\n             0,\n             $D1435*(1-     DATEDIF($G1435,DATE(YEAR(M1435)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1435)     )\n             )\n     )","v":423283.88115938654},65795.746028661859,null,"2025-06-01",{"$f":"\n     IF(OR($F1435=\"N/A\",$E1435=0),\n          0,\n          IF( YEAR($G1435)>YEAR(Q1435),\n             0,\n             $D1435*(1-     DATEDIF($G1435,DATE(YEAR(Q1435)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1435)     )\n             )\n     )","v":416035.11402484041},64793.124772987765,null,"2026-06-01",{"$f":"\n     IF(OR($F1435=\"N/A\",$E1435=0),\n          0,\n          IF( YEAR($G1435)>YEAR(U1435),\n             0,\n             $D1435*(1-     DATEDIF($G1435,DATE(YEAR(U1435)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1435)     )\n             )\n     )","v":408786.34689029423},63790.503517313649,null,"2027-06-01",{"$f":"\n     IF(OR($F1435=\"N/A\",$E1435=0),\n          0,\n          IF( YEAR($G1435)>YEAR(Y1435),\n             0,\n             $D1435*(1-     DATEDIF($G1435,DATE(YEAR(Y1435)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1435)     )\n             )\n     )","v":401537.57975574804},62787.882261639541,null,"2028-06-01",{"$f":"\n     IF(OR($F1435=\"N/A\",$E1435=0),\n          0,\n          IF( YEAR($G1435)>YEAR(AC1435),\n             0,\n             $D1435*(1-     DATEDIF($G1435,DATE(YEAR(AC1435)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1435)     )\n             )\n     )","v":394288.81262120191},61785.26100596544,null,"2029-06-01",{"$f":"\n     IF(OR($F1435=\"N/A\",$E1435=0),\n          0,\n          IF( YEAR($G1435)>YEAR(AG1435),\n             0,\n             $D1435*(1-     DATEDIF($G1435,DATE(YEAR(AG1435)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1435)     )\n             )\n     )","v":387040.04548665578},60782.639750291339,null,"2030-06-01",{"$f":"\n     IF(OR($F1435=\"N/A\",$E1435=0),\n          0,\n          IF( YEAR($G1435)>YEAR(AK1435),\n             0,\n             $D1435*(1-     DATEDIF($G1435,DATE(YEAR(AK1435)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1435)     )\n             )\n     )","v":379791.27835210966},59780.01849461723,null,"2031-06-01",{"$f":"\n     IF(OR($F1435=\"N/A\",$E1435=0),\n          0,\n          IF( YEAR($G1435)>YEAR(AO1435),\n             0,\n             $D1435*(1-     DATEDIF($G1435,DATE(YEAR(AO1435)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1435)     )\n             )\n     )","v":372542.51121756341},58777.397238943115,null,"2032-06-01",{"$f":"\n     IF(OR($F1435=\"N/A\",$E1435=0),\n          0,\n          IF( YEAR($G1435)>YEAR(AS1435),\n             0,\n             $D1435*(1-     DATEDIF($G1435,DATE(YEAR(AS1435)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1435)     )\n             )\n     )","v":365293.74408301729},57774.775983269014,null,"2033-06-01",{"$f":"\n     IF(OR($F1435=\"N/A\",$E1435=0),\n          0,\n          IF( YEAR($G1435)>YEAR(AW1435),\n             0,\n             $D1435*(1-     DATEDIF($G1435,DATE(YEAR(AW1435)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1435)     )\n             )\n     )","v":358044.97694847116},56772.154727594912]
[{"$f":"'Upgrade Information'!B1465","v":"b1179"},null,{"$f":"IF(B1465=\"\", 'Upgrade Information'!F1465,B1465)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E1465","v":3940000},{"$f":"'Upgrade Information'!H1465","v":57120.285020223695},{"$f":"\n     IF(ISERROR(VLOOKUP($C1465,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1465,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D1465=\"\",\"\",'Upgrade Information'!D1465)","v":"2011-02-11"},null,{"$f":"\nIF(F1465=\"N/A\",\"N/A\",\n     VLOOKUP($C1465,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F1465=\"N/A\",$E1465=0),\n          0,\n          IF( YEAR($G1465)>YEAR(I1465),\n             0,\n             $D1465*(1-     DATEDIF($G1465,DATE(YEAR(I1465)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1465)     )\n             )\n     )","v":3206956.3422404625},500694.00384275359,null,"2024-06-01",{"$f":"\n     IF(OR($F1465=\"N/A\",$E1465=0),\n          0,\n          IF( YEAR($G1465)>YEAR(M1465),\n             0,\n             $D1465*(1-     DATEDIF($G1465,DATE(YEAR(M1465)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1465)     )\n             )\n     )","v":3149836.0572202392},492793.34834804165,null,"2025-06-01",{"$f":"\n     IF(OR($F1465=\"N/A\",$E1465=0),\n          0,\n          IF( YEAR($G1465)>YEAR(Q1465),\n             0,\n             $D1465*(1-     DATEDIF($G1465,DATE(YEAR(Q1465)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1465)     )\n             )\n     )","v":3092715.7722000154},484892.6928533297,null,"2026-06-01",{"$f":"\n     IF(OR($F1465=\"N/A\",$E1465=0),\n          0,\n          IF( YEAR($G1465)>YEAR(U1465),\n             0,\n             $D1465*(1-     DATEDIF($G1465,DATE(YEAR(U1465)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1465)     )\n             )\n     )","v":3035595.4871797916},476992.0373586177,null,"2027-06-01",{"$f":"\n     IF(OR($F1465=\"N/A\",$E1465=0),\n          0,\n          IF( YEAR($G1465)>YEAR(Y1465),\n             0,\n             $D1465*(1-     DATEDIF($G1465,DATE(YEAR(Y1465)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1465)     )\n             )\n     )","v":2978475.2021595677},469091.38186390576,null,"2028-06-01",{"$f":"\n     IF(OR($F1465=\"N/A\",$E1465=0),\n          0,\n          IF( YEAR($G1465)>YEAR(AC1465),\n             0,\n             $D1465*(1-     DATEDIF($G1465,DATE(YEAR(AC1465)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1465)     )\n             )\n     )","v":2921354.9171393444},461190.72636919381,null,"2029-06-01",{"$f":"\n     IF(OR($F1465=\"N/A\",$E1465=0),\n          0,\n          IF( YEAR($G1465)>YEAR(AG1465),\n             0,\n             $D1465*(1-     DATEDIF($G1465,DATE(YEAR(AG1465)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1465)     )\n             )\n     )","v":2864234.6321191201},453290.07087448181,null,"2030-06-01",{"$f":"\n     IF(OR($F1465=\"N/A\",$E1465=0),\n          0,\n          IF( YEAR($G1465)>YEAR(AK1465),\n             0,\n             $D1465*(1-     DATEDIF($G1465,DATE(YEAR(AK1465)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1465)     )\n             )\n     )","v":2807114.3470988967},445389.41537976987,null,"2031-06-01",{"$f":"\n     IF(OR($F1465=\"N/A\",$E1465=0),\n          0,\n          IF( YEAR($G1465)>YEAR(AO1465),\n             0,\n             $D1465*(1-     DATEDIF($G1465,DATE(YEAR(AO1465)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1465)     )\n             )\n     )","v":2749994.0620786729},437488.75988505792,null,"2032-06-01",{"$f":"\n     IF(OR($F1465=\"N/A\",$E1465=0),\n          0,\n          IF( YEAR($G1465)>YEAR(AS1465),\n             0,\n             $D1465*(1-     DATEDIF($G1465,DATE(YEAR(AS1465)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1465)     )\n             )\n     )","v":2692873.7770584496},429588.10439034598,null,"2033-06-01",{"$f":"\n     IF(OR($F1465=\"N/A\",$E1465=0),\n          0,\n          IF( YEAR($G1465)>YEAR(AW1465),\n             0,\n             $D1465*(1-     DATEDIF($G1465,DATE(YEAR(AW1465)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1465)     )\n             )\n     )","v":2635753.4920382258},421687.44889563404]
[{"$f":"'Upgrade Information'!B1518","v":"b1229"},null,{"$f":"IF(B1518=\"\", 'Upgrade Information'!F1518,B1518)","v":"ATSI"},{"$f":"1000000*'Upgrade Information'!E1518","v":247000},{"$f":"'Upgrade Information'!H1518","v":5932.9835860723242},{"$f":"\n     IF(ISERROR(VLOOKUP($C1518,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1518,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18249967968622341},{"$f":"IF('Upgrade Information'!D1518=\"\",\"\",'Upgrade Information'!D1518)","v":"2013-11-27"},null,{"$f":"\nIF(F1518=\"N/A\",\"N/A\",\n     VLOOKUP($C1518,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F1518=\"N/A\",$E1518=0),\n          0,\n          IF( YEAR($G1518)>YEAR(I1518),\n             0,\n             $D1518*(1-     DATEDIF($G1518,DATE(YEAR(I1518)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1518)     )\n             )\n     )","v":187175.74884043739},40092.497794481154,null,"2024-01-01",{"$f":"\n     IF(OR($F1518=\"N/A\",$E1518=0),\n          0,\n          IF( YEAR($G1518)>YEAR(M1518),\n             0,\n             $D1518*(1-     DATEDIF($G1518,DATE(YEAR(M1518)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1518)     )\n             )\n     )","v":181242.76525436511},39009.730190439339,null,"2025-01-01",{"$f":"\n     IF(OR($F1518=\"N/A\",$E1518=0),\n          0,\n          IF( YEAR($G1518)>YEAR(Q1518),\n             0,\n             $D1518*(1-     DATEDIF($G1518,DATE(YEAR(Q1518)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1518)     )\n             )\n     )","v":175309.78166829277},37926.962586397516,null,"2026-01-01",{"$f":"\n     IF(OR($F1518=\"N/A\",$E1518=0),\n          0,\n          IF( YEAR($G1518)>YEAR(U1518),\n             0,\n             $D1518*(1-     DATEDIF($G1518,DATE(YEAR(U1518)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1518)     )\n             )\n     )","v":169376.79808222043},36844.194982355693,null,"2027-01-01",{"$f":"\n     IF(OR($F1518=\"N/A\",$E1518=0),\n          0,\n          IF( YEAR($G1518)>YEAR(Y1518),\n             0,\n             $D1518*(1-     DATEDIF($G1518,DATE(YEAR(Y1518)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1518)     )\n             )\n     )","v":163443.81449614809},35761.427378313871,null,"2028-01-01",{"$f":"\n     IF(OR($F1518=\"N/A\",$E1518=0),\n          0,\n          IF( YEAR($G1518)>YEAR(AC1518),\n             0,\n             $D1518*(1-     DATEDIF($G1518,DATE(YEAR(AC1518)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1518)     )\n             )\n     )","v":157510.83091007578},34678.659774272048,null,"2029-01-01",{"$f":"\n     IF(OR($F1518=\"N/A\",$E1518=0),\n          0,\n          IF( YEAR($G1518)>YEAR(AG1518),\n             0,\n             $D1518*(1-     DATEDIF($G1518,DATE(YEAR(AG1518)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1518)     )\n             )\n     )","v":151577.84732400344},33595.892170230225,null,"2030-01-01",{"$f":"\n     IF(OR($F1518=\"N/A\",$E1518=0),\n          0,\n          IF( YEAR($G1518)>YEAR(AK1518),\n             0,\n             $D1518*(1-     DATEDIF($G1518,DATE(YEAR(AK1518)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1518)     )\n             )\n     )","v":145644.86373793113},32513.12456618841,null,"2031-01-01",{"$f":"\n     IF(OR($F1518=\"N/A\",$E1518=0),\n          0,\n          IF( YEAR($G1518)>YEAR(AO1518),\n             0,\n             $D1518*(1-     DATEDIF($G1518,DATE(YEAR(AO1518)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1518)     )\n             )\n     )","v":139711.88015185882},31430.356962146594,null,"2032-01-01",{"$f":"\n     IF(OR($F1518=\"N/A\",$E1518=0),\n          0,\n          IF( YEAR($G1518)>YEAR(AS1518),\n             0,\n             $D1518*(1-     DATEDIF($G1518,DATE(YEAR(AS1518)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1518)     )\n             )\n     )","v":133778.8965657865},30347.589358104775,null,"2033-01-01",{"$f":"\n     IF(OR($F1518=\"N/A\",$E1518=0),\n          0,\n          IF( YEAR($G1518)>YEAR(AW1518),\n             0,\n             $D1518*(1-     DATEDIF($G1518,DATE(YEAR(AW1518)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1518)     )\n             )\n     )","v":127845.91297971416},29264.821754062952]
[{"$f":"'Upgrade Information'!B1552","v":"b1257"},null,{"$f":"IF(B1552=\"\", 'Upgrade Information'!F1552,B1552)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E1552","v":40000},{"$f":"'Upgrade Information'!H1552","v":943.99999999999989},{"$f":"\n     IF(ISERROR(VLOOKUP($C1552,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1552,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D1552=\"\",\"\",'Upgrade Information'!D1552)","v":"2011-05-01"},null,{"$f":"\nIF(F1552=\"N/A\",\"N/A\",\n     VLOOKUP($C1552,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F1552=\"N/A\",$E1552=0),\n          0,\n          IF( YEAR($G1552)>YEAR(I1552),\n             0,\n             $D1552*(1-     DATEDIF($G1552,DATE(YEAR(I1552)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1552)     )\n             )\n     )","v":28042.666666666668},4949.2520318607903,null,"2024-06-01",{"$f":"\n     IF(OR($F1552=\"N/A\",$E1552=0),\n          0,\n          IF( YEAR($G1552)>YEAR(M1552),\n             0,\n             $D1552*(1-     DATEDIF($G1552,DATE(YEAR(M1552)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1552)     )\n             )\n     )","v":27098.666666666668},4814.423273846458,null,"2025-06-01",{"$f":"\n     IF(OR($F1552=\"N/A\",$E1552=0),\n          0,\n          IF( YEAR($G1552)>YEAR(Q1552),\n             0,\n             $D1552*(1-     DATEDIF($G1552,DATE(YEAR(Q1552)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1552)     )\n             )\n     )","v":26154.666666666668},4679.5945158321256,null,"2026-06-01",{"$f":"\n     IF(OR($F1552=\"N/A\",$E1552=0),\n          0,\n          IF( YEAR($G1552)>YEAR(U1552),\n             0,\n             $D1552*(1-     DATEDIF($G1552,DATE(YEAR(U1552)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1552)     )\n             )\n     )","v":25210.666666666672},4544.7657578177932,null,"2027-06-01",{"$f":"\n     IF(OR($F1552=\"N/A\",$E1552=0),\n          0,\n          IF( YEAR($G1552)>YEAR(Y1552),\n             0,\n             $D1552*(1-     DATEDIF($G1552,DATE(YEAR(Y1552)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1552)     )\n             )\n     )","v":24266.666666666668},4409.9369998034608,null,"2028-06-01",{"$f":"\n     IF(OR($F1552=\"N/A\",$E1552=0),\n          0,\n          IF( YEAR($G1552)>YEAR(AC1552),\n             0,\n             $D1552*(1-     DATEDIF($G1552,DATE(YEAR(AC1552)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1552)     )\n             )\n     )","v":23322.666666666668},4275.1082417891284,null,"2029-06-01",{"$f":"\n     IF(OR($F1552=\"N/A\",$E1552=0),\n          0,\n          IF( YEAR($G1552)>YEAR(AG1552),\n             0,\n             $D1552*(1-     DATEDIF($G1552,DATE(YEAR(AG1552)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1552)     )\n             )\n     )","v":22378.666666666672},4140.2794837747961,null,"2030-06-01",{"$f":"\n     IF(OR($F1552=\"N/A\",$E1552=0),\n          0,\n          IF( YEAR($G1552)>YEAR(AK1552),\n             0,\n             $D1552*(1-     DATEDIF($G1552,DATE(YEAR(AK1552)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1552)     )\n             )\n     )","v":21434.666666666668},4005.4507257604637,null,"2031-06-01",{"$f":"\n     IF(OR($F1552=\"N/A\",$E1552=0),\n          0,\n          IF( YEAR($G1552)>YEAR(AO1552),\n             0,\n             $D1552*(1-     DATEDIF($G1552,DATE(YEAR(AO1552)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1552)     )\n             )\n     )","v":20490.666666666664},3870.6219677461304,null,"2032-06-01",{"$f":"\n     IF(OR($F1552=\"N/A\",$E1552=0),\n          0,\n          IF( YEAR($G1552)>YEAR(AS1552),\n             0,\n             $D1552*(1-     DATEDIF($G1552,DATE(YEAR(AS1552)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1552)     )\n             )\n     )","v":19546.666666666668},3735.7932097317985,null,"2033-06-01",{"$f":"\n     IF(OR($F1552=\"N/A\",$E1552=0),\n          0,\n          IF( YEAR($G1552)>YEAR(AW1552),\n             0,\n             $D1552*(1-     DATEDIF($G1552,DATE(YEAR(AW1552)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1552)     )\n             )\n     )","v":18602.666666666668},3600.9644517174661]
[{"$f":"'Upgrade Information'!B1595","v":"b1288"},null,{"$f":"IF(B1595=\"\", 'Upgrade Information'!F1595,B1595)","v":"ATSI"},{"$f":"1000000*'Upgrade Information'!E1595","v":10000},{"$f":"'Upgrade Information'!H1595","v":240.20176461831272},{"$f":"\n     IF(ISERROR(VLOOKUP($C1595,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1595,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18249967968622341},{"$f":"IF('Upgrade Information'!D1595=\"\",\"\",'Upgrade Information'!D1595)","v":"2013-11-27"},null,{"$f":"\nIF(F1595=\"N/A\",\"N/A\",\n     VLOOKUP($C1595,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F1595=\"N/A\",$E1595=0),\n          0,\n          IF( YEAR($G1595)>YEAR(I1595),\n             0,\n             $D1595*(1-     DATEDIF($G1595,DATE(YEAR(I1595)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1595)     )\n             )\n     )","v":7577.9655400986803},1623.1780483595608,null,"2024-01-01",{"$f":"\n     IF(OR($F1595=\"N/A\",$E1595=0),\n          0,\n          IF( YEAR($G1595)>YEAR(M1595),\n             0,\n             $D1595*(1-     DATEDIF($G1595,DATE(YEAR(M1595)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1595)     )\n             )\n     )","v":7337.7637754803682},1579.3413032566532,null,"2025-01-01",{"$f":"\n     IF(OR($F1595=\"N/A\",$E1595=0),\n          0,\n          IF( YEAR($G1595)>YEAR(Q1595),\n             0,\n             $D1595*(1-     DATEDIF($G1595,DATE(YEAR(Q1595)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1595)     )\n             )\n     )","v":7097.5620108620551},1535.5045581537456,null,"2026-01-01",{"$f":"\n     IF(OR($F1595=\"N/A\",$E1595=0),\n          0,\n          IF( YEAR($G1595)>YEAR(U1595),\n             0,\n             $D1595*(1-     DATEDIF($G1595,DATE(YEAR(U1595)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1595)     )\n             )\n     )","v":6857.360246243742},1491.6678130508376,null,"2027-01-01",{"$f":"\n     IF(OR($F1595=\"N/A\",$E1595=0),\n          0,\n          IF( YEAR($G1595)>YEAR(Y1595),\n             0,\n             $D1595*(1-     DATEDIF($G1595,DATE(YEAR(Y1595)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1595)     )\n             )\n     )","v":6617.158481625429},1447.83106794793,null,"2028-01-01",{"$f":"\n     IF(OR($F1595=\"N/A\",$E1595=0),\n          0,\n          IF( YEAR($G1595)>YEAR(AC1595),\n             0,\n             $D1595*(1-     DATEDIF($G1595,DATE(YEAR(AC1595)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1595)     )\n             )\n     )","v":6376.9567170071159},1403.994322845022,null,"2029-01-01",{"$f":"\n     IF(OR($F1595=\"N/A\",$E1595=0),\n          0,\n          IF( YEAR($G1595)>YEAR(AG1595),\n             0,\n             $D1595*(1-     DATEDIF($G1595,DATE(YEAR(AG1595)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1595)     )\n             )\n     )","v":6136.7549523888028},1360.1575777421144,null,"2030-01-01",{"$f":"\n     IF(OR($F1595=\"N/A\",$E1595=0),\n          0,\n          IF( YEAR($G1595)>YEAR(AK1595),\n             0,\n             $D1595*(1-     DATEDIF($G1595,DATE(YEAR(AK1595)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1595)     )\n             )\n     )","v":5896.5531877704916},1316.3208326392069,null,"2031-01-01",{"$f":"\n     IF(OR($F1595=\"N/A\",$E1595=0),\n          0,\n          IF( YEAR($G1595)>YEAR(AO1595),\n             0,\n             $D1595*(1-     DATEDIF($G1595,DATE(YEAR(AO1595)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1595)     )\n             )\n     )","v":5656.3514231521785},1272.4840875362993,null,"2032-01-01",{"$f":"\n     IF(OR($F1595=\"N/A\",$E1595=0),\n          0,\n          IF( YEAR($G1595)>YEAR(AS1595),\n             0,\n             $D1595*(1-     DATEDIF($G1595,DATE(YEAR(AS1595)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1595)     )\n             )\n     )","v":5416.1496585338664},1228.6473424333917,null,"2033-01-01",{"$f":"\n     IF(OR($F1595=\"N/A\",$E1595=0),\n          0,\n          IF( YEAR($G1595)>YEAR(AW1595),\n             0,\n             $D1595*(1-     DATEDIF($G1595,DATE(YEAR(AW1595)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1595)     )\n             )\n     )","v":5175.9478939155533},1184.8105973304839]
[{"$f":"'Upgrade Information'!B1600","v":"b1293"},null,{"$f":"IF(B1600=\"\", 'Upgrade Information'!F1600,B1600)","v":"ATSI"},{"$f":"1000000*'Upgrade Information'!E1600","v":14000},{"$f":"'Upgrade Information'!H1600","v":336.2824704656378},{"$f":"\n     IF(ISERROR(VLOOKUP($C1600,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1600,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18249967968622341},{"$f":"IF('Upgrade Information'!D1600=\"\",\"\",'Upgrade Information'!D1600)","v":"2011-12-31"},null,{"$f":"\nIF(F1600=\"N/A\",\"N/A\",\n     VLOOKUP($C1600,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F1600=\"N/A\",$E1600=0),\n          0,\n          IF( YEAR($G1600)>YEAR(I1600),\n             0,\n             $D1600*(1-     DATEDIF($G1600,DATE(YEAR(I1600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1600)     )\n             )\n     )","v":9964.6103544123471},2154.8206683439162,null,"2024-01-01",{"$f":"\n     IF(OR($F1600=\"N/A\",$E1600=0),\n          0,\n          IF( YEAR($G1600)>YEAR(M1600),\n             0,\n             $D1600*(1-     DATEDIF($G1600,DATE(YEAR(M1600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1600)     )\n             )\n     )","v":9628.3278839467093},2093.4492251998454,null,"2025-01-01",{"$f":"\n     IF(OR($F1600=\"N/A\",$E1600=0),\n          0,\n          IF( YEAR($G1600)>YEAR(Q1600),\n             0,\n             $D1600*(1-     DATEDIF($G1600,DATE(YEAR(Q1600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1600)     )\n             )\n     )","v":9292.0454134810716},2032.0777820557746,null,"2026-01-01",{"$f":"\n     IF(OR($F1600=\"N/A\",$E1600=0),\n          0,\n          IF( YEAR($G1600)>YEAR(U1600),\n             0,\n             $D1600*(1-     DATEDIF($G1600,DATE(YEAR(U1600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1600)     )\n             )\n     )","v":8955.7629430154338},1970.7063389117038,null,"2027-01-01",{"$f":"\n     IF(OR($F1600=\"N/A\",$E1600=0),\n          0,\n          IF( YEAR($G1600)>YEAR(Y1600),\n             0,\n             $D1600*(1-     DATEDIF($G1600,DATE(YEAR(Y1600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1600)     )\n             )\n     )","v":8619.4804725497943},1909.3348957676328,null,"2028-01-01",{"$f":"\n     IF(OR($F1600=\"N/A\",$E1600=0),\n          0,\n          IF( YEAR($G1600)>YEAR(AC1600),\n             0,\n             $D1600*(1-     DATEDIF($G1600,DATE(YEAR(AC1600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1600)     )\n             )\n     )","v":8283.1980020841565},1847.963452623562,null,"2029-01-01",{"$f":"\n     IF(OR($F1600=\"N/A\",$E1600=0),\n          0,\n          IF( YEAR($G1600)>YEAR(AG1600),\n             0,\n             $D1600*(1-     DATEDIF($G1600,DATE(YEAR(AG1600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1600)     )\n             )\n     )","v":7946.9155316185188},1786.5920094794913,null,"2030-01-01",{"$f":"\n     IF(OR($F1600=\"N/A\",$E1600=0),\n          0,\n          IF( YEAR($G1600)>YEAR(AK1600),\n             0,\n             $D1600*(1-     DATEDIF($G1600,DATE(YEAR(AK1600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1600)     )\n             )\n     )","v":7610.633061152882},1725.2205663354207,null,"2031-01-01",{"$f":"\n     IF(OR($F1600=\"N/A\",$E1600=0),\n          0,\n          IF( YEAR($G1600)>YEAR(AO1600),\n             0,\n             $D1600*(1-     DATEDIF($G1600,DATE(YEAR(AO1600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1600)     )\n             )\n     )","v":7274.3505906872442},1663.8491231913499,null,"2032-01-01",{"$f":"\n     IF(OR($F1600=\"N/A\",$E1600=0),\n          0,\n          IF( YEAR($G1600)>YEAR(AS1600),\n             0,\n             $D1600*(1-     DATEDIF($G1600,DATE(YEAR(AS1600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1600)     )\n             )\n     )","v":6938.0681202216056},1602.4776800472789,null,"2033-01-01",{"$f":"\n     IF(OR($F1600=\"N/A\",$E1600=0),\n          0,\n          IF( YEAR($G1600)>YEAR(AW1600),\n             0,\n             $D1600*(1-     DATEDIF($G1600,DATE(YEAR(AW1600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1600)     )\n             )\n     )","v":6601.7856497559687},1541.1062369032084]
[{"$f":"'Upgrade Information'!B1640","v":"b1313"},null,{"$f":"IF(B1640=\"\", 'Upgrade Information'!F1640,B1640)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E1640","v":29260000},{"$f":"'Upgrade Information'!H1640","v":637472.76688453159},{"$f":"\n     IF(ISERROR(VLOOKUP($C1640,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1640,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D1640=\"\",\"\",'Upgrade Information'!D1640)","v":"2015-06-18"},null,{"$f":"\nIF(F1640=\"N/A\",\"N/A\",\n     VLOOKUP($C1640,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F1640=\"N/A\",$E1640=0),\n          0,\n          IF( YEAR($G1640)>YEAR(I1640),\n             0,\n             $D1640*(1-     DATEDIF($G1640,DATE(YEAR(I1640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1640)     )\n             )\n     )","v":23841481.481481481},3152978.1934748851,null,"2024-01-01",{"$f":"\n     IF(OR($F1640=\"N/A\",$E1640=0),\n          0,\n          IF( YEAR($G1640)>YEAR(M1640),\n             0,\n             $D1640*(1-     DATEDIF($G1640,DATE(YEAR(M1640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1640)     )\n             )\n     )","v":23204008.71459695},3085718.6900901161,null,"2025-01-01",{"$f":"\n     IF(OR($F1640=\"N/A\",$E1640=0),\n          0,\n          IF( YEAR($G1640)>YEAR(Q1640),\n             0,\n             $D1640*(1-     DATEDIF($G1640,DATE(YEAR(Q1640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1640)     )\n             )\n     )","v":22566535.947712418},3018459.1867053481,null,"2026-01-01",{"$f":"\n     IF(OR($F1640=\"N/A\",$E1640=0),\n          0,\n          IF( YEAR($G1640)>YEAR(U1640),\n             0,\n             $D1640*(1-     DATEDIF($G1640,DATE(YEAR(U1640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1640)     )\n             )\n     )","v":21929063.180827886},2951199.6833205791,null,"2027-01-01",{"$f":"\n     IF(OR($F1640=\"N/A\",$E1640=0),\n          0,\n          IF( YEAR($G1640)>YEAR(Y1640),\n             0,\n             $D1640*(1-     DATEDIF($G1640,DATE(YEAR(Y1640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1640)     )\n             )\n     )","v":21291590.413943354},2883940.1799358102,null,"2028-01-01",{"$f":"\n     IF(OR($F1640=\"N/A\",$E1640=0),\n          0,\n          IF( YEAR($G1640)>YEAR(AC1640),\n             0,\n             $D1640*(1-     DATEDIF($G1640,DATE(YEAR(AC1640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1640)     )\n             )\n     )","v":20654117.647058822},2816680.6765510412,null,"2029-01-01",{"$f":"\n     IF(OR($F1640=\"N/A\",$E1640=0),\n          0,\n          IF( YEAR($G1640)>YEAR(AG1640),\n             0,\n             $D1640*(1-     DATEDIF($G1640,DATE(YEAR(AG1640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1640)     )\n             )\n     )","v":20016644.88017429},2749421.1731662722,null,"2030-01-01",{"$f":"\n     IF(OR($F1640=\"N/A\",$E1640=0),\n          0,\n          IF( YEAR($G1640)>YEAR(AK1640),\n             0,\n             $D1640*(1-     DATEDIF($G1640,DATE(YEAR(AK1640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1640)     )\n             )\n     )","v":19379172.113289762},2682161.6697815037,null,"2031-01-01",{"$f":"\n     IF(OR($F1640=\"N/A\",$E1640=0),\n          0,\n          IF( YEAR($G1640)>YEAR(AO1640),\n             0,\n             $D1640*(1-     DATEDIF($G1640,DATE(YEAR(AO1640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1640)     )\n             )\n     )","v":18741699.346405227},2614902.1663967343,null,"2032-01-01",{"$f":"\n     IF(OR($F1640=\"N/A\",$E1640=0),\n          0,\n          IF( YEAR($G1640)>YEAR(AS1640),\n             0,\n             $D1640*(1-     DATEDIF($G1640,DATE(YEAR(AS1640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1640)     )\n             )\n     )","v":18104226.579520695},2547642.6630119658,null,"2033-01-01",{"$f":"\n     IF(OR($F1640=\"N/A\",$E1640=0),\n          0,\n          IF( YEAR($G1640)>YEAR(AW1640),\n             0,\n             $D1640*(1-     DATEDIF($G1640,DATE(YEAR(AW1640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1640)     )\n             )\n     )","v":17466753.812636167},2480383.1596271973]
[{"$f":"'Upgrade Information'!B1687","v":"b1357"},null,{"$f":"IF(B1687=\"\", 'Upgrade Information'!F1687,B1687)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E1687","v":9483000},{"$f":"'Upgrade Information'!H1687","v":178924.52830188681},{"$f":"\n     IF(ISERROR(VLOOKUP($C1687,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1687,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D1687=\"\",\"\",'Upgrade Information'!D1687)","v":"2013-07-12"},null,{"$f":"\nIF(F1687=\"N/A\",\"N/A\",\n     VLOOKUP($C1687,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F1687=\"N/A\",$E1687=0),\n          0,\n          IF( YEAR($G1687)>YEAR(I1687),\n             0,\n             $D1687*(1-     DATEDIF($G1687,DATE(YEAR(I1687)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1687)     )\n             )\n     )","v":7619202.8301886795},1005429.8907959859,null,"2024-01-01",{"$f":"\n     IF(OR($F1687=\"N/A\",$E1687=0),\n          0,\n          IF( YEAR($G1687)>YEAR(M1687),\n             0,\n             $D1687*(1-     DATEDIF($G1687,DATE(YEAR(M1687)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1687)     )\n             )\n     )","v":7440278.3018867923},986020.76290962729,null,"2025-01-01",{"$f":"\n     IF(OR($F1687=\"N/A\",$E1687=0),\n          0,\n          IF( YEAR($G1687)>YEAR(Q1687),\n             0,\n             $D1687*(1-     DATEDIF($G1687,DATE(YEAR(Q1687)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1687)     )\n             )\n     )","v":7261353.773584906},966611.63502326887,null,"2026-01-01",{"$f":"\n     IF(OR($F1687=\"N/A\",$E1687=0),\n          0,\n          IF( YEAR($G1687)>YEAR(U1687),\n             0,\n             $D1687*(1-     DATEDIF($G1687,DATE(YEAR(U1687)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1687)     )\n             )\n     )","v":7082429.2452830188},947202.50713691046,null,"2027-01-01",{"$f":"\n     IF(OR($F1687=\"N/A\",$E1687=0),\n          0,\n          IF( YEAR($G1687)>YEAR(Y1687),\n             0,\n             $D1687*(1-     DATEDIF($G1687,DATE(YEAR(Y1687)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1687)     )\n             )\n     )","v":6903504.7169811325},927793.37925055204,null,"2028-01-01",{"$f":"\n     IF(OR($F1687=\"N/A\",$E1687=0),\n          0,\n          IF( YEAR($G1687)>YEAR(AC1687),\n             0,\n             $D1687*(1-     DATEDIF($G1687,DATE(YEAR(AC1687)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1687)     )\n             )\n     )","v":6724580.1886792453},908384.25136419339,null,"2029-01-01",{"$f":"\n     IF(OR($F1687=\"N/A\",$E1687=0),\n          0,\n          IF( YEAR($G1687)>YEAR(AG1687),\n             0,\n             $D1687*(1-     DATEDIF($G1687,DATE(YEAR(AG1687)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1687)     )\n             )\n     )","v":6545655.660377359},888975.12347783498,null,"2030-01-01",{"$f":"\n     IF(OR($F1687=\"N/A\",$E1687=0),\n          0,\n          IF( YEAR($G1687)>YEAR(AK1687),\n             0,\n             $D1687*(1-     DATEDIF($G1687,DATE(YEAR(AK1687)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1687)     )\n             )\n     )","v":6366731.1320754718},869565.99559147633,null,"2031-01-01",{"$f":"\n     IF(OR($F1687=\"N/A\",$E1687=0),\n          0,\n          IF( YEAR($G1687)>YEAR(AO1687),\n             0,\n             $D1687*(1-     DATEDIF($G1687,DATE(YEAR(AO1687)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1687)     )\n             )\n     )","v":6187806.6037735855},850156.86770511791,null,"2032-01-01",{"$f":"\n     IF(OR($F1687=\"N/A\",$E1687=0),\n          0,\n          IF( YEAR($G1687)>YEAR(AS1687),\n             0,\n             $D1687*(1-     DATEDIF($G1687,DATE(YEAR(AS1687)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1687)     )\n             )\n     )","v":6008882.0754716983},830747.7398187595,null,"2033-01-01",{"$f":"\n     IF(OR($F1687=\"N/A\",$E1687=0),\n          0,\n          IF( YEAR($G1687)>YEAR(AW1687),\n             0,\n             $D1687*(1-     DATEDIF($G1687,DATE(YEAR(AW1687)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1687)     )\n             )\n     )","v":5829957.5471698102},811338.61193240085]
[{"$f":"'Upgrade Information'!B1723","v":"b1391"},null,{"$f":"IF(B1723=\"\", 'Upgrade Information'!F1723,B1723)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E1723","v":250000},{"$f":"'Upgrade Information'!H1723","v":4812.8417016993208},{"$f":"\n     IF(ISERROR(VLOOKUP($C1723,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1723,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D1723=\"\",\"\",'Upgrade Information'!D1723)","v":"2014-12-22"},null,{"$f":"\nIF(F1723=\"N/A\",\"N/A\",\n     VLOOKUP($C1723,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F1723=\"N/A\",$E1723=0),\n          0,\n          IF( YEAR($G1723)>YEAR(I1723),\n             0,\n             $D1723*(1-     DATEDIF($G1723,DATE(YEAR(I1723)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1723)     )\n             )\n     )","v":206684.42468470611},31952.586922130358,null,"2024-01-01",{"$f":"\n     IF(OR($F1723=\"N/A\",$E1723=0),\n          0,\n          IF( YEAR($G1723)>YEAR(M1723),\n             0,\n             $D1723*(1-     DATEDIF($G1723,DATE(YEAR(M1723)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1723)     )\n             )\n     )","v":201871.58298300678},31320.612365897381,null,"2025-01-01",{"$f":"\n     IF(OR($F1723=\"N/A\",$E1723=0),\n          0,\n          IF( YEAR($G1723)>YEAR(Q1723),\n             0,\n             $D1723*(1-     DATEDIF($G1723,DATE(YEAR(Q1723)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1723)     )\n             )\n     )","v":197058.74128130745},30688.637809664404,null,"2026-01-01",{"$f":"\n     IF(OR($F1723=\"N/A\",$E1723=0),\n          0,\n          IF( YEAR($G1723)>YEAR(U1723),\n             0,\n             $D1723*(1-     DATEDIF($G1723,DATE(YEAR(U1723)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1723)     )\n             )\n     )","v":192245.89957960814},30056.663253431427,null,"2027-01-01",{"$f":"\n     IF(OR($F1723=\"N/A\",$E1723=0),\n          0,\n          IF( YEAR($G1723)>YEAR(Y1723),\n             0,\n             $D1723*(1-     DATEDIF($G1723,DATE(YEAR(Y1723)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1723)     )\n             )\n     )","v":187433.05787790881},29424.68869719845,null,"2028-01-01",{"$f":"\n     IF(OR($F1723=\"N/A\",$E1723=0),\n          0,\n          IF( YEAR($G1723)>YEAR(AC1723),\n             0,\n             $D1723*(1-     DATEDIF($G1723,DATE(YEAR(AC1723)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1723)     )\n             )\n     )","v":182620.21617620951},28792.714140965472,null,"2029-01-01",{"$f":"\n     IF(OR($F1723=\"N/A\",$E1723=0),\n          0,\n          IF( YEAR($G1723)>YEAR(AG1723),\n             0,\n             $D1723*(1-     DATEDIF($G1723,DATE(YEAR(AG1723)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1723)     )\n             )\n     )","v":177807.37447451017},28160.739584732495,null,"2030-01-01",{"$f":"\n     IF(OR($F1723=\"N/A\",$E1723=0),\n          0,\n          IF( YEAR($G1723)>YEAR(AK1723),\n             0,\n             $D1723*(1-     DATEDIF($G1723,DATE(YEAR(AK1723)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1723)     )\n             )\n     )","v":172994.53277281084},27528.765028499518,null,"2031-01-01",{"$f":"\n     IF(OR($F1723=\"N/A\",$E1723=0),\n          0,\n          IF( YEAR($G1723)>YEAR(AO1723),\n             0,\n             $D1723*(1-     DATEDIF($G1723,DATE(YEAR(AO1723)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1723)     )\n             )\n     )","v":168181.69107111156},26896.790472266541,null,"2032-01-01",{"$f":"\n     IF(OR($F1723=\"N/A\",$E1723=0),\n          0,\n          IF( YEAR($G1723)>YEAR(AS1723),\n             0,\n             $D1723*(1-     DATEDIF($G1723,DATE(YEAR(AS1723)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1723)     )\n             )\n     )","v":163368.84936941223},26264.815916033564,null,"2033-01-01",{"$f":"\n     IF(OR($F1723=\"N/A\",$E1723=0),\n          0,\n          IF( YEAR($G1723)>YEAR(AW1723),\n             0,\n             $D1723*(1-     DATEDIF($G1723,DATE(YEAR(AW1723)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1723)     )\n             )\n     )","v":158556.00766771293},25632.841359800594]
[{"$f":"'Upgrade Information'!B1752","v":"b1404"},null,{"$f":"IF(B1752=\"\", 'Upgrade Information'!F1752,B1752)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E1752","v":250000},{"$f":"'Upgrade Information'!H1752","v":4812.8417016993208},{"$f":"\n     IF(ISERROR(VLOOKUP($C1752,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1752,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D1752=\"\",\"\",'Upgrade Information'!D1752)","v":"2015-05-15"},null,{"$f":"\nIF(F1752=\"N/A\",\"N/A\",\n     VLOOKUP($C1752,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F1752=\"N/A\",$E1752=0),\n          0,\n          IF( YEAR($G1752)>YEAR(I1752),\n             0,\n             $D1752*(1-     DATEDIF($G1752,DATE(YEAR(I1752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1752)     )\n             )\n     )","v":208689.77539374749},32215.909653894101,null,"2024-01-01",{"$f":"\n     IF(OR($F1752=\"N/A\",$E1752=0),\n          0,\n          IF( YEAR($G1752)>YEAR(M1752),\n             0,\n             $D1752*(1-     DATEDIF($G1752,DATE(YEAR(M1752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1752)     )\n             )\n     )","v":203876.93369204819},31583.935097661124,null,"2025-01-01",{"$f":"\n     IF(OR($F1752=\"N/A\",$E1752=0),\n          0,\n          IF( YEAR($G1752)>YEAR(Q1752),\n             0,\n             $D1752*(1-     DATEDIF($G1752,DATE(YEAR(Q1752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1752)     )\n             )\n     )","v":199064.09199034885},30951.960541428147,null,"2026-01-01",{"$f":"\n     IF(OR($F1752=\"N/A\",$E1752=0),\n          0,\n          IF( YEAR($G1752)>YEAR(U1752),\n             0,\n             $D1752*(1-     DATEDIF($G1752,DATE(YEAR(U1752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1752)     )\n             )\n     )","v":194251.25028864955},30319.98598519517,null,"2027-01-01",{"$f":"\n     IF(OR($F1752=\"N/A\",$E1752=0),\n          0,\n          IF( YEAR($G1752)>YEAR(Y1752),\n             0,\n             $D1752*(1-     DATEDIF($G1752,DATE(YEAR(Y1752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1752)     )\n             )\n     )","v":189438.40858695022},29688.011428962192,null,"2028-01-01",{"$f":"\n     IF(OR($F1752=\"N/A\",$E1752=0),\n          0,\n          IF( YEAR($G1752)>YEAR(AC1752),\n             0,\n             $D1752*(1-     DATEDIF($G1752,DATE(YEAR(AC1752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1752)     )\n             )\n     )","v":184625.56688525088},29056.036872729215,null,"2029-01-01",{"$f":"\n     IF(OR($F1752=\"N/A\",$E1752=0),\n          0,\n          IF( YEAR($G1752)>YEAR(AG1752),\n             0,\n             $D1752*(1-     DATEDIF($G1752,DATE(YEAR(AG1752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1752)     )\n             )\n     )","v":179812.72518355158},28424.062316496238,null,"2030-01-01",{"$f":"\n     IF(OR($F1752=\"N/A\",$E1752=0),\n          0,\n          IF( YEAR($G1752)>YEAR(AK1752),\n             0,\n             $D1752*(1-     DATEDIF($G1752,DATE(YEAR(AK1752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1752)     )\n             )\n     )","v":174999.88348185224},27792.087760263261,null,"2031-01-01",{"$f":"\n     IF(OR($F1752=\"N/A\",$E1752=0),\n          0,\n          IF( YEAR($G1752)>YEAR(AO1752),\n             0,\n             $D1752*(1-     DATEDIF($G1752,DATE(YEAR(AO1752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1752)     )\n             )\n     )","v":170187.04178015291},27160.113204030284,null,"2032-01-01",{"$f":"\n     IF(OR($F1752=\"N/A\",$E1752=0),\n          0,\n          IF( YEAR($G1752)>YEAR(AS1752),\n             0,\n             $D1752*(1-     DATEDIF($G1752,DATE(YEAR(AS1752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1752)     )\n             )\n     )","v":165374.20007845361},26528.138647797306,null,"2033-01-01",{"$f":"\n     IF(OR($F1752=\"N/A\",$E1752=0),\n          0,\n          IF( YEAR($G1752)>YEAR(AW1752),\n             0,\n             $D1752*(1-     DATEDIF($G1752,DATE(YEAR(AW1752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1752)     )\n             )\n     )","v":160561.35837675427},25896.164091564329]
[{"$f":"'Upgrade Information'!B1806","v":"b1445.1"},null,{"$f":"IF(B1806=\"\", 'Upgrade Information'!F1806,B1806)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E1806","v":1500000},{"$f":"'Upgrade Information'!H1806","v":38705.297024032217},{"$f":"\n     IF(ISERROR(VLOOKUP($C1806,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1806,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D1806=\"\",\"\",'Upgrade Information'!D1806)","v":"2015-07-30"},null,{"$f":"\nIF(F1806=\"N/A\",\"N/A\",\n     VLOOKUP($C1806,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F1806=\"N/A\",$E1806=0),\n          0,\n          IF( YEAR($G1806)>YEAR(I1806),\n             0,\n             $D1806*(1-     DATEDIF($G1806,DATE(YEAR(I1806)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1806)     )\n             )\n     )","v":1174230.4167143954},189665.33769193405,null,"2024-01-01",{"$f":"\n     IF(OR($F1806=\"N/A\",$E1806=0),\n          0,\n          IF( YEAR($G1806)>YEAR(M1806),\n             0,\n             $D1806*(1-     DATEDIF($G1806,DATE(YEAR(M1806)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1806)     )\n             )\n     )","v":1135525.1196903633},184689.35245969982,null,"2025-01-01",{"$f":"\n     IF(OR($F1806=\"N/A\",$E1806=0),\n          0,\n          IF( YEAR($G1806)>YEAR(Q1806),\n             0,\n             $D1806*(1-     DATEDIF($G1806,DATE(YEAR(Q1806)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1806)     )\n             )\n     )","v":1096819.8226663312},179713.36722746555,null,"2026-01-01",{"$f":"\n     IF(OR($F1806=\"N/A\",$E1806=0),\n          0,\n          IF( YEAR($G1806)>YEAR(U1806),\n             0,\n             $D1806*(1-     DATEDIF($G1806,DATE(YEAR(U1806)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1806)     )\n             )\n     )","v":1058114.5256422989},174737.38199523126,null,"2027-01-01",{"$f":"\n     IF(OR($F1806=\"N/A\",$E1806=0),\n          0,\n          IF( YEAR($G1806)>YEAR(Y1806),\n             0,\n             $D1806*(1-     DATEDIF($G1806,DATE(YEAR(Y1806)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1806)     )\n             )\n     )","v":1019409.2286182665},169761.39676299697,null,"2028-01-01",{"$f":"\n     IF(OR($F1806=\"N/A\",$E1806=0),\n          0,\n          IF( YEAR($G1806)>YEAR(AC1806),\n             0,\n             $D1806*(1-     DATEDIF($G1806,DATE(YEAR(AC1806)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1806)     )\n             )\n     )","v":980703.93159423443},164785.41153076274,null,"2029-01-01",{"$f":"\n     IF(OR($F1806=\"N/A\",$E1806=0),\n          0,\n          IF( YEAR($G1806)>YEAR(AG1806),\n             0,\n             $D1806*(1-     DATEDIF($G1806,DATE(YEAR(AG1806)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1806)     )\n             )\n     )","v":941998.63457020232},159809.42629852847,null,"2030-01-01",{"$f":"\n     IF(OR($F1806=\"N/A\",$E1806=0),\n          0,\n          IF( YEAR($G1806)>YEAR(AK1806),\n             0,\n             $D1806*(1-     DATEDIF($G1806,DATE(YEAR(AK1806)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1806)     )\n             )\n     )","v":903293.33754616999},154833.44106629421,null,"2031-01-01",{"$f":"\n     IF(OR($F1806=\"N/A\",$E1806=0),\n          0,\n          IF( YEAR($G1806)>YEAR(AO1806),\n             0,\n             $D1806*(1-     DATEDIF($G1806,DATE(YEAR(AO1806)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1806)     )\n             )\n     )","v":864588.04052213766},149857.45583405992,null,"2032-01-01",{"$f":"\n     IF(OR($F1806=\"N/A\",$E1806=0),\n          0,\n          IF( YEAR($G1806)>YEAR(AS1806),\n             0,\n             $D1806*(1-     DATEDIF($G1806,DATE(YEAR(AS1806)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1806)     )\n             )\n     )","v":825882.74349810556},144881.47060182565,null,"2033-01-01",{"$f":"\n     IF(OR($F1806=\"N/A\",$E1806=0),\n          0,\n          IF( YEAR($G1806)>YEAR(AW1806),\n             0,\n             $D1806*(1-     DATEDIF($G1806,DATE(YEAR(AW1806)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1806)     )\n             )\n     )","v":787177.44647407334},139905.48536959139]
[{"$f":"'Upgrade Information'!B1839","v":"b1465.2"},null,{"$f":"IF(B1839=\"\", 'Upgrade Information'!F1839,B1839)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E1839","v":16000000},{"$f":"'Upgrade Information'!H1839","v":412856.50158967695},{"$f":"\n     IF(ISERROR(VLOOKUP($C1839,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1839,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D1839=\"\",\"\",'Upgrade Information'!D1839)","v":"2013-06-14"},null,{"$f":"\nIF(F1839=\"N/A\",\"N/A\",\n     VLOOKUP($C1839,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F1839=\"N/A\",$E1839=0),\n          0,\n          IF( YEAR($G1839)>YEAR(I1839),\n             0,\n             $D1839*(1-     DATEDIF($G1839,DATE(YEAR(I1839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1839)     )\n             )\n     )","v":11665006.733308392},1912519.4857754242,null,"2024-01-01",{"$f":"\n     IF(OR($F1839=\"N/A\",$E1839=0),\n          0,\n          IF( YEAR($G1839)>YEAR(M1839),\n             0,\n             $D1839*(1-     DATEDIF($G1839,DATE(YEAR(M1839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1839)     )\n             )\n     )","v":11252150.231718715},1859442.3099649255,null,"2025-01-01",{"$f":"\n     IF(OR($F1839=\"N/A\",$E1839=0),\n          0,\n          IF( YEAR($G1839)>YEAR(Q1839),\n             0,\n             $D1839*(1-     DATEDIF($G1839,DATE(YEAR(Q1839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1839)     )\n             )\n     )","v":10839293.730129037},1806365.1341544264,null,"2026-01-01",{"$f":"\n     IF(OR($F1839=\"N/A\",$E1839=0),\n          0,\n          IF( YEAR($G1839)>YEAR(U1839),\n             0,\n             $D1839*(1-     DATEDIF($G1839,DATE(YEAR(U1839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1839)     )\n             )\n     )","v":10426437.228539361},1753287.9583439273,null,"2027-01-01",{"$f":"\n     IF(OR($F1839=\"N/A\",$E1839=0),\n          0,\n          IF( YEAR($G1839)>YEAR(Y1839),\n             0,\n             $D1839*(1-     DATEDIF($G1839,DATE(YEAR(Y1839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1839)     )\n             )\n     )","v":10013580.726949684},1700210.7825334286,null,"2028-01-01",{"$f":"\n     IF(OR($F1839=\"N/A\",$E1839=0),\n          0,\n          IF( YEAR($G1839)>YEAR(AC1839),\n             0,\n             $D1839*(1-     DATEDIF($G1839,DATE(YEAR(AC1839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1839)     )\n             )\n     )","v":9600724.225360008},1647133.60672293,null,"2029-01-01",{"$f":"\n     IF(OR($F1839=\"N/A\",$E1839=0),\n          0,\n          IF( YEAR($G1839)>YEAR(AG1839),\n             0,\n             $D1839*(1-     DATEDIF($G1839,DATE(YEAR(AG1839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1839)     )\n             )\n     )","v":9187867.7237703297},1594056.4309124309,null,"2030-01-01",{"$f":"\n     IF(OR($F1839=\"N/A\",$E1839=0),\n          0,\n          IF( YEAR($G1839)>YEAR(AK1839),\n             0,\n             $D1839*(1-     DATEDIF($G1839,DATE(YEAR(AK1839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1839)     )\n             )\n     )","v":8775011.2221806515},1540979.2551019317,null,"2031-01-01",{"$f":"\n     IF(OR($F1839=\"N/A\",$E1839=0),\n          0,\n          IF( YEAR($G1839)>YEAR(AO1839),\n             0,\n             $D1839*(1-     DATEDIF($G1839,DATE(YEAR(AO1839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1839)     )\n             )\n     )","v":8362154.7205909761},1487902.0792914331,null,"2032-01-01",{"$f":"\n     IF(OR($F1839=\"N/A\",$E1839=0),\n          0,\n          IF( YEAR($G1839)>YEAR(AS1839),\n             0,\n             $D1839*(1-     DATEDIF($G1839,DATE(YEAR(AS1839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1839)     )\n             )\n     )","v":7949298.2190012997},1434824.9034809344,null,"2033-01-01",{"$f":"\n     IF(OR($F1839=\"N/A\",$E1839=0),\n          0,\n          IF( YEAR($G1839)>YEAR(AW1839),\n             0,\n             $D1839*(1-     DATEDIF($G1839,DATE(YEAR(AW1839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1839)     )\n             )\n     )","v":7536441.7174116215},1381747.7276704353]
[{"$f":"'Upgrade Information'!B1894","v":"b1494.1"},null,{"$f":"IF(B1894=\"\", 'Upgrade Information'!F1894,B1894)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E1894","v":82400},{"$f":"'Upgrade Information'!H1894","v":2126.2109831868365},{"$f":"\n     IF(ISERROR(VLOOKUP($C1894,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1894,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D1894=\"\",\"\",'Upgrade Information'!D1894)","v":"2014-05-29"},null,{"$f":"\nIF(F1894=\"N/A\",\"N/A\",\n     VLOOKUP($C1894,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F1894=\"N/A\",$E1894=0),\n          0,\n          IF( YEAR($G1894)>YEAR(I1894),\n             0,\n             $D1894*(1-     DATEDIF($G1894,DATE(YEAR(I1894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1894)     )\n             )\n     )","v":62023.811411126153},10100.043852548832,null,"2024-01-01",{"$f":"\n     IF(OR($F1894=\"N/A\",$E1894=0),\n          0,\n          IF( YEAR($G1894)>YEAR(M1894),\n             0,\n             $D1894*(1-     DATEDIF($G1894,DATE(YEAR(M1894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1894)     )\n             )\n     )","v":59897.600427939309},9826.6963971247606,null,"2025-01-01",{"$f":"\n     IF(OR($F1894=\"N/A\",$E1894=0),\n          0,\n          IF( YEAR($G1894)>YEAR(Q1894),\n             0,\n             $D1894*(1-     DATEDIF($G1894,DATE(YEAR(Q1894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1894)     )\n             )\n     )","v":57771.38944475248},9553.3489417006931,null,"2026-01-01",{"$f":"\n     IF(OR($F1894=\"N/A\",$E1894=0),\n          0,\n          IF( YEAR($G1894)>YEAR(U1894),\n             0,\n             $D1894*(1-     DATEDIF($G1894,DATE(YEAR(U1894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1894)     )\n             )\n     )","v":55645.178461565643},9280.0014862766238,null,"2027-01-01",{"$f":"\n     IF(OR($F1894=\"N/A\",$E1894=0),\n          0,\n          IF( YEAR($G1894)>YEAR(Y1894),\n             0,\n             $D1894*(1-     DATEDIF($G1894,DATE(YEAR(Y1894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1894)     )\n             )\n     )","v":53518.967478378807},9006.6540308525546,null,"2028-01-01",{"$f":"\n     IF(OR($F1894=\"N/A\",$E1894=0),\n          0,\n          IF( YEAR($G1894)>YEAR(AC1894),\n             0,\n             $D1894*(1-     DATEDIF($G1894,DATE(YEAR(AC1894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1894)     )\n             )\n     )","v":51392.756495191963},8733.3065754284835,null,"2029-01-01",{"$f":"\n     IF(OR($F1894=\"N/A\",$E1894=0),\n          0,\n          IF( YEAR($G1894)>YEAR(AG1894),\n             0,\n             $D1894*(1-     DATEDIF($G1894,DATE(YEAR(AG1894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1894)     )\n             )\n     )","v":49266.545512005134},8459.959120004416,null,"2030-01-01",{"$f":"\n     IF(OR($F1894=\"N/A\",$E1894=0),\n          0,\n          IF( YEAR($G1894)>YEAR(AK1894),\n             0,\n             $D1894*(1-     DATEDIF($G1894,DATE(YEAR(AK1894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1894)     )\n             )\n     )","v":47140.334528818297},8186.6116645803468,null,"2031-01-01",{"$f":"\n     IF(OR($F1894=\"N/A\",$E1894=0),\n          0,\n          IF( YEAR($G1894)>YEAR(AO1894),\n             0,\n             $D1894*(1-     DATEDIF($G1894,DATE(YEAR(AO1894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1894)     )\n             )\n     )","v":45014.123545631461},7913.2642091562784,null,"2032-01-01",{"$f":"\n     IF(OR($F1894=\"N/A\",$E1894=0),\n          0,\n          IF( YEAR($G1894)>YEAR(AS1894),\n             0,\n             $D1894*(1-     DATEDIF($G1894,DATE(YEAR(AS1894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1894)     )\n             )\n     )","v":42887.912562444617},7639.9167537322082,null,"2033-01-01",{"$f":"\n     IF(OR($F1894=\"N/A\",$E1894=0),\n          0,\n          IF( YEAR($G1894)>YEAR(AW1894),\n             0,\n             $D1894*(1-     DATEDIF($G1894,DATE(YEAR(AW1894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1894)     )\n             )\n     )","v":40761.701579257788},7366.5692983081399]
[{"$f":"'Upgrade Information'!B1909","v":"b1504.1"},null,{"$f":"IF(B1909=\"\", 'Upgrade Information'!F1909,B1909)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E1909","v":3000000},{"$f":"'Upgrade Information'!H1909","v":65359.477124183009},{"$f":"\n     IF(ISERROR(VLOOKUP($C1909,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1909,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D1909=\"\",\"\",'Upgrade Information'!D1909)","v":"2012-12-15"},null,{"$f":"\nIF(F1909=\"N/A\",\"N/A\",\n     VLOOKUP($C1909,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F1909=\"N/A\",$E1909=0),\n          0,\n          IF( YEAR($G1909)>YEAR(I1909),\n             0,\n             $D1909*(1-     DATEDIF($G1909,DATE(YEAR(I1909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1909)     )\n             )\n     )","v":2281045.7516339868},306031.72607788414,null,"2024-01-01",{"$f":"\n     IF(OR($F1909=\"N/A\",$E1909=0),\n          0,\n          IF( YEAR($G1909)>YEAR(M1909),\n             0,\n             $D1909*(1-     DATEDIF($G1909,DATE(YEAR(M1909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1909)     )\n             )\n     )","v":2215686.2745098039},299135.67309926805,null,"2025-01-01",{"$f":"\n     IF(OR($F1909=\"N/A\",$E1909=0),\n          0,\n          IF( YEAR($G1909)>YEAR(Q1909),\n             0,\n             $D1909*(1-     DATEDIF($G1909,DATE(YEAR(Q1909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1909)     )\n             )\n     )","v":2150326.7973856209},292239.62012065202,null,"2026-01-01",{"$f":"\n     IF(OR($F1909=\"N/A\",$E1909=0),\n          0,\n          IF( YEAR($G1909)>YEAR(U1909),\n             0,\n             $D1909*(1-     DATEDIF($G1909,DATE(YEAR(U1909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1909)     )\n             )\n     )","v":2084967.3202614377},285343.56714203587,null,"2027-01-01",{"$f":"\n     IF(OR($F1909=\"N/A\",$E1909=0),\n          0,\n          IF( YEAR($G1909)>YEAR(Y1909),\n             0,\n             $D1909*(1-     DATEDIF($G1909,DATE(YEAR(Y1909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1909)     )\n             )\n     )","v":2019607.8431372549},278447.51416341984,null,"2028-01-01",{"$f":"\n     IF(OR($F1909=\"N/A\",$E1909=0),\n          0,\n          IF( YEAR($G1909)>YEAR(AC1909),\n             0,\n             $D1909*(1-     DATEDIF($G1909,DATE(YEAR(AC1909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1909)     )\n             )\n     )","v":1954248.3660130717},271551.46118480375,null,"2029-01-01",{"$f":"\n     IF(OR($F1909=\"N/A\",$E1909=0),\n          0,\n          IF( YEAR($G1909)>YEAR(AG1909),\n             0,\n             $D1909*(1-     DATEDIF($G1909,DATE(YEAR(AG1909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1909)     )\n             )\n     )","v":1888888.8888888885},264655.40820618765,null,"2030-01-01",{"$f":"\n     IF(OR($F1909=\"N/A\",$E1909=0),\n          0,\n          IF( YEAR($G1909)>YEAR(AK1909),\n             0,\n             $D1909*(1-     DATEDIF($G1909,DATE(YEAR(AK1909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1909)     )\n             )\n     )","v":1823529.4117647058},257759.35522757159,null,"2031-01-01",{"$f":"\n     IF(OR($F1909=\"N/A\",$E1909=0),\n          0,\n          IF( YEAR($G1909)>YEAR(AO1909),\n             0,\n             $D1909*(1-     DATEDIF($G1909,DATE(YEAR(AO1909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1909)     )\n             )\n     )","v":1758169.9346405228},250863.3022489555,null,"2032-01-01",{"$f":"\n     IF(OR($F1909=\"N/A\",$E1909=0),\n          0,\n          IF( YEAR($G1909)>YEAR(AS1909),\n             0,\n             $D1909*(1-     DATEDIF($G1909,DATE(YEAR(AS1909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1909)     )\n             )\n     )","v":1692810.4575163396},243967.24927033941,null,"2033-01-01",{"$f":"\n     IF(OR($F1909=\"N/A\",$E1909=0),\n          0,\n          IF( YEAR($G1909)>YEAR(AW1909),\n             0,\n             $D1909*(1-     DATEDIF($G1909,DATE(YEAR(AW1909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1909)     )\n             )\n     )","v":1627450.9803921566},237071.19629172332]
[{"$f":"'Upgrade Information'!B1959","v":"b1547"},null,{"$f":"IF(B1959=\"\", 'Upgrade Information'!F1959,B1959)","v":"ATSI"},{"$f":"1000000*'Upgrade Information'!E1959","v":2800000},{"$f":"'Upgrade Information'!H1959","v":67256.494093127563},{"$f":"\n     IF(ISERROR(VLOOKUP($C1959,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1959,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18249967968622341},{"$f":"IF('Upgrade Information'!D1959=\"\",\"\",'Upgrade Information'!D1959)","v":"2012-05-17"},null,{"$f":"\nIF(F1959=\"N/A\",\"N/A\",\n     VLOOKUP($C1959,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F1959=\"N/A\",$E1959=0),\n          0,\n          IF( YEAR($G1959)>YEAR(I1959),\n             0,\n             $D1959*(1-     DATEDIF($G1959,DATE(YEAR(I1959)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1959)     )\n             )\n     )","v":2020945.6100879391},436078.42059745576,null,"2024-01-01",{"$f":"\n     IF(OR($F1959=\"N/A\",$E1959=0),\n          0,\n          IF( YEAR($G1959)>YEAR(M1959),\n             0,\n             $D1959*(1-     DATEDIF($G1959,DATE(YEAR(M1959)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1959)     )\n             )\n     )","v":1953689.1159948113},423804.1319686416,null,"2025-01-01",{"$f":"\n     IF(OR($F1959=\"N/A\",$E1959=0),\n          0,\n          IF( YEAR($G1959)>YEAR(Q1959),\n             0,\n             $D1959*(1-     DATEDIF($G1959,DATE(YEAR(Q1959)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1959)     )\n             )\n     )","v":1886432.621901684},411529.84333982749,null,"2026-01-01",{"$f":"\n     IF(OR($F1959=\"N/A\",$E1959=0),\n          0,\n          IF( YEAR($G1959)>YEAR(U1959),\n             0,\n             $D1959*(1-     DATEDIF($G1959,DATE(YEAR(U1959)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1959)     )\n             )\n     )","v":1819176.1278085567},399255.55471101333,null,"2027-01-01",{"$f":"\n     IF(OR($F1959=\"N/A\",$E1959=0),\n          0,\n          IF( YEAR($G1959)>YEAR(Y1959),\n             0,\n             $D1959*(1-     DATEDIF($G1959,DATE(YEAR(Y1959)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1959)     )\n             )\n     )","v":1751919.6337154291},386981.26608219917,null,"2028-01-01",{"$f":"\n     IF(OR($F1959=\"N/A\",$E1959=0),\n          0,\n          IF( YEAR($G1959)>YEAR(AC1959),\n             0,\n             $D1959*(1-     DATEDIF($G1959,DATE(YEAR(AC1959)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1959)     )\n             )\n     )","v":1684663.1396223013},374706.97745338501,null,"2029-01-01",{"$f":"\n     IF(OR($F1959=\"N/A\",$E1959=0),\n          0,\n          IF( YEAR($G1959)>YEAR(AG1959),\n             0,\n             $D1959*(1-     DATEDIF($G1959,DATE(YEAR(AG1959)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1959)     )\n             )\n     )","v":1617406.6455291738},362432.68882457085,null,"2030-01-01",{"$f":"\n     IF(OR($F1959=\"N/A\",$E1959=0),\n          0,\n          IF( YEAR($G1959)>YEAR(AK1959),\n             0,\n             $D1959*(1-     DATEDIF($G1959,DATE(YEAR(AK1959)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1959)     )\n             )\n     )","v":1550150.151436046},350158.40019575664,null,"2031-01-01",{"$f":"\n     IF(OR($F1959=\"N/A\",$E1959=0),\n          0,\n          IF( YEAR($G1959)>YEAR(AO1959),\n             0,\n             $D1959*(1-     DATEDIF($G1959,DATE(YEAR(AO1959)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1959)     )\n             )\n     )","v":1482893.6573429185},337884.11156694248,null,"2032-01-01",{"$f":"\n     IF(OR($F1959=\"N/A\",$E1959=0),\n          0,\n          IF( YEAR($G1959)>YEAR(AS1959),\n             0,\n             $D1959*(1-     DATEDIF($G1959,DATE(YEAR(AS1959)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1959)     )\n             )\n     )","v":1415637.1632497911},325609.82293812837,null,"2033-01-01",{"$f":"\n     IF(OR($F1959=\"N/A\",$E1959=0),\n          0,\n          IF( YEAR($G1959)>YEAR(AW1959),\n             0,\n             $D1959*(1-     DATEDIF($G1959,DATE(YEAR(AW1959)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1959)     )\n             )\n     )","v":1348380.6691566636},313335.53430931427]
[{"$f":"'Upgrade Information'!B1992","v":"b1580"},null,{"$f":"IF(B1992=\"\", 'Upgrade Information'!F1992,B1992)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E1992","v":100000},{"$f":"'Upgrade Information'!H1992","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C1992,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C1992,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D1992=\"\",\"\",'Upgrade Information'!D1992)","v":""},null,{"$f":"\nIF(F1992=\"N/A\",\"N/A\",\n     VLOOKUP($C1992,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F1992=\"N/A\",$E1992=0),\n          0,\n          IF( YEAR($G1992)>YEAR(I1992),\n             0,\n             $D1992*(1-     DATEDIF($G1992,DATE(YEAR(I1992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1992)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F1992=\"N/A\",$E1992=0),\n          0,\n          IF( YEAR($G1992)>YEAR(M1992),\n             0,\n             $D1992*(1-     DATEDIF($G1992,DATE(YEAR(M1992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1992)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F1992=\"N/A\",$E1992=0),\n          0,\n          IF( YEAR($G1992)>YEAR(Q1992),\n             0,\n             $D1992*(1-     DATEDIF($G1992,DATE(YEAR(Q1992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1992)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F1992=\"N/A\",$E1992=0),\n          0,\n          IF( YEAR($G1992)>YEAR(U1992),\n             0,\n             $D1992*(1-     DATEDIF($G1992,DATE(YEAR(U1992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1992)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F1992=\"N/A\",$E1992=0),\n          0,\n          IF( YEAR($G1992)>YEAR(Y1992),\n             0,\n             $D1992*(1-     DATEDIF($G1992,DATE(YEAR(Y1992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1992)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F1992=\"N/A\",$E1992=0),\n          0,\n          IF( YEAR($G1992)>YEAR(AC1992),\n             0,\n             $D1992*(1-     DATEDIF($G1992,DATE(YEAR(AC1992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1992)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F1992=\"N/A\",$E1992=0),\n          0,\n          IF( YEAR($G1992)>YEAR(AG1992),\n             0,\n             $D1992*(1-     DATEDIF($G1992,DATE(YEAR(AG1992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1992)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F1992=\"N/A\",$E1992=0),\n          0,\n          IF( YEAR($G1992)>YEAR(AK1992),\n             0,\n             $D1992*(1-     DATEDIF($G1992,DATE(YEAR(AK1992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1992)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F1992=\"N/A\",$E1992=0),\n          0,\n          IF( YEAR($G1992)>YEAR(AO1992),\n             0,\n             $D1992*(1-     DATEDIF($G1992,DATE(YEAR(AO1992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1992)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F1992=\"N/A\",$E1992=0),\n          0,\n          IF( YEAR($G1992)>YEAR(AS1992),\n             0,\n             $D1992*(1-     DATEDIF($G1992,DATE(YEAR(AS1992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1992)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F1992=\"N/A\",$E1992=0),\n          0,\n          IF( YEAR($G1992)>YEAR(AW1992),\n             0,\n             $D1992*(1-     DATEDIF($G1992,DATE(YEAR(AW1992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G1992)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B2046","v":"b1631"},null,{"$f":"IF(B2046=\"\", 'Upgrade Information'!F2046,B2046)","v":"ATSI"},{"$f":"1000000*'Upgrade Information'!E2046","v":10000},{"$f":"'Upgrade Information'!H2046","v":240.20176461831272},{"$f":"\n     IF(ISERROR(VLOOKUP($C2046,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2046,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18249967968622341},{"$f":"IF('Upgrade Information'!D2046=\"\",\"\",'Upgrade Information'!D2046)","v":"2013-12-30"},null,{"$f":"\nIF(F2046=\"N/A\",\"N/A\",\n     VLOOKUP($C2046,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F2046=\"N/A\",$E2046=0),\n          0,\n          IF( YEAR($G2046)>YEAR(I2046),\n             0,\n             $D2046*(1-     DATEDIF($G2046,DATE(YEAR(I2046)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2046)     )\n             )\n     )","v":7597.9823538168721},1626.8311104514696,null,"2024-01-01",{"$f":"\n     IF(OR($F2046=\"N/A\",$E2046=0),\n          0,\n          IF( YEAR($G2046)>YEAR(M2046),\n             0,\n             $D2046*(1-     DATEDIF($G2046,DATE(YEAR(M2046)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2046)     )\n             )\n     )","v":7357.7805891985599},1582.994365348562,null,"2025-01-01",{"$f":"\n     IF(OR($F2046=\"N/A\",$E2046=0),\n          0,\n          IF( YEAR($G2046)>YEAR(Q2046),\n             0,\n             $D2046*(1-     DATEDIF($G2046,DATE(YEAR(Q2046)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2046)     )\n             )\n     )","v":7117.5788245802478},1539.1576202456545,null,"2026-01-01",{"$f":"\n     IF(OR($F2046=\"N/A\",$E2046=0),\n          0,\n          IF( YEAR($G2046)>YEAR(U2046),\n             0,\n             $D2046*(1-     DATEDIF($G2046,DATE(YEAR(U2046)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2046)     )\n             )\n     )","v":6877.3770599619356},1495.3208751427469,null,"2027-01-01",{"$f":"\n     IF(OR($F2046=\"N/A\",$E2046=0),\n          0,\n          IF( YEAR($G2046)>YEAR(Y2046),\n             0,\n             $D2046*(1-     DATEDIF($G2046,DATE(YEAR(Y2046)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2046)     )\n             )\n     )","v":6637.1752953436226},1451.4841300398389,null,"2028-01-01",{"$f":"\n     IF(OR($F2046=\"N/A\",$E2046=0),\n          0,\n          IF( YEAR($G2046)>YEAR(AC2046),\n             0,\n             $D2046*(1-     DATEDIF($G2046,DATE(YEAR(AC2046)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2046)     )\n             )\n     )","v":6396.9735307253095},1407.6473849369313,null,"2029-01-01",{"$f":"\n     IF(OR($F2046=\"N/A\",$E2046=0),\n          0,\n          IF( YEAR($G2046)>YEAR(AG2046),\n             0,\n             $D2046*(1-     DATEDIF($G2046,DATE(YEAR(AG2046)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2046)     )\n             )\n     )","v":6156.7717661069964},1363.8106398340237,null,"2030-01-01",{"$f":"\n     IF(OR($F2046=\"N/A\",$E2046=0),\n          0,\n          IF( YEAR($G2046)>YEAR(AK2046),\n             0,\n             $D2046*(1-     DATEDIF($G2046,DATE(YEAR(AK2046)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2046)     )\n             )\n     )","v":5916.5700014886834},1319.9738947311157,null,"2031-01-01",{"$f":"\n     IF(OR($F2046=\"N/A\",$E2046=0),\n          0,\n          IF( YEAR($G2046)>YEAR(AO2046),\n             0,\n             $D2046*(1-     DATEDIF($G2046,DATE(YEAR(AO2046)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2046)     )\n             )\n     )","v":5676.3682368703703},1276.1371496282081,null,"2032-01-01",{"$f":"\n     IF(OR($F2046=\"N/A\",$E2046=0),\n          0,\n          IF( YEAR($G2046)>YEAR(AS2046),\n             0,\n             $D2046*(1-     DATEDIF($G2046,DATE(YEAR(AS2046)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2046)     )\n             )\n     )","v":5436.1664722520591},1232.3004045253006,null,"2033-01-01",{"$f":"\n     IF(OR($F2046=\"N/A\",$E2046=0),\n          0,\n          IF( YEAR($G2046)>YEAR(AW2046),\n             0,\n             $D2046*(1-     DATEDIF($G2046,DATE(YEAR(AW2046)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2046)     )\n             )\n     )","v":5195.964707633746},1188.463659422393]
[{"$f":"'Upgrade Information'!B2069","v":"b1654"},null,{"$f":"IF(B2069=\"\", 'Upgrade Information'!F2069,B2069)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E2069","v":220000},{"$f":"'Upgrade Information'!H2069","v":4793.0283224400873},{"$f":"\n     IF(ISERROR(VLOOKUP($C2069,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2069,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D2069=\"\",\"\",'Upgrade Information'!D2069)","v":"2014-03-01"},null,{"$f":"\nIF(F2069=\"N/A\",\"N/A\",\n     VLOOKUP($C2069,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F2069=\"N/A\",$E2069=0),\n          0,\n          IF( YEAR($G2069)>YEAR(I2069),\n             0,\n             $D2069*(1-     DATEDIF($G2069,DATE(YEAR(I2069)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2069)     )\n             )\n     )","v":172868.55482933915},23032.322222770879,null,"2024-01-01",{"$f":"\n     IF(OR($F2069=\"N/A\",$E2069=0),\n          0,\n          IF( YEAR($G2069)>YEAR(M2069),\n             0,\n             $D2069*(1-     DATEDIF($G2069,DATE(YEAR(M2069)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2069)     )\n             )\n     )","v":168075.52650689907},22526.611671005703,null,"2025-01-01",{"$f":"\n     IF(OR($F2069=\"N/A\",$E2069=0),\n          0,\n          IF( YEAR($G2069)>YEAR(Q2069),\n             0,\n             $D2069*(1-     DATEDIF($G2069,DATE(YEAR(Q2069)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2069)     )\n             )\n     )","v":163282.49818445896},22020.901119240523,null,"2026-01-01",{"$f":"\n     IF(OR($F2069=\"N/A\",$E2069=0),\n          0,\n          IF( YEAR($G2069)>YEAR(U2069),\n             0,\n             $D2069*(1-     DATEDIF($G2069,DATE(YEAR(U2069)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2069)     )\n             )\n     )","v":158489.46986201886},21515.19056747534,null,"2027-01-01",{"$f":"\n     IF(OR($F2069=\"N/A\",$E2069=0),\n          0,\n          IF( YEAR($G2069)>YEAR(Y2069),\n             0,\n             $D2069*(1-     DATEDIF($G2069,DATE(YEAR(Y2069)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2069)     )\n             )\n     )","v":153696.44153957878},21009.48001571016,null,"2028-01-01",{"$f":"\n     IF(OR($F2069=\"N/A\",$E2069=0),\n          0,\n          IF( YEAR($G2069)>YEAR(AC2069),\n             0,\n             $D2069*(1-     DATEDIF($G2069,DATE(YEAR(AC2069)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2069)     )\n             )\n     )","v":148903.4132171387},20503.769463944984,null,"2029-01-01",{"$f":"\n     IF(OR($F2069=\"N/A\",$E2069=0),\n          0,\n          IF( YEAR($G2069)>YEAR(AG2069),\n             0,\n             $D2069*(1-     DATEDIF($G2069,DATE(YEAR(AG2069)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2069)     )\n             )\n     )","v":144110.3848946986},19998.058912179804,null,"2030-01-01",{"$f":"\n     IF(OR($F2069=\"N/A\",$E2069=0),\n          0,\n          IF( YEAR($G2069)>YEAR(AK2069),\n             0,\n             $D2069*(1-     DATEDIF($G2069,DATE(YEAR(AK2069)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2069)     )\n             )\n     )","v":139317.35657225852},19492.348360414624,null,"2031-01-01",{"$f":"\n     IF(OR($F2069=\"N/A\",$E2069=0),\n          0,\n          IF( YEAR($G2069)>YEAR(AO2069),\n             0,\n             $D2069*(1-     DATEDIF($G2069,DATE(YEAR(AO2069)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2069)     )\n             )\n     )","v":134524.32824981844},18986.637808649448,null,"2032-01-01",{"$f":"\n     IF(OR($F2069=\"N/A\",$E2069=0),\n          0,\n          IF( YEAR($G2069)>YEAR(AS2069),\n             0,\n             $D2069*(1-     DATEDIF($G2069,DATE(YEAR(AS2069)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2069)     )\n             )\n     )","v":129731.29992737835},18480.927256884268,null,"2033-01-01",{"$f":"\n     IF(OR($F2069=\"N/A\",$E2069=0),\n          0,\n          IF( YEAR($G2069)>YEAR(AW2069),\n             0,\n             $D2069*(1-     DATEDIF($G2069,DATE(YEAR(AW2069)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2069)     )\n             )\n     )","v":124938.27160493826},17975.216705119088]
[{"$f":"'Upgrade Information'!B2133","v":"b1691.6"},null,{"$f":"IF(B2133=\"\", 'Upgrade Information'!F2133,B2133)","v":"ATSI"},{"$f":"1000000*'Upgrade Information'!E2133","v":0},{"$f":"'Upgrade Information'!H2133","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C2133,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2133,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18249967968622341},{"$f":"IF('Upgrade Information'!D2133=\"\",\"\",'Upgrade Information'!D2133)","v":""},null,{"$f":"\nIF(F2133=\"N/A\",\"N/A\",\n     VLOOKUP($C2133,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F2133=\"N/A\",$E2133=0),\n          0,\n          IF( YEAR($G2133)>YEAR(I2133),\n             0,\n             $D2133*(1-     DATEDIF($G2133,DATE(YEAR(I2133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2133)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F2133=\"N/A\",$E2133=0),\n          0,\n          IF( YEAR($G2133)>YEAR(M2133),\n             0,\n             $D2133*(1-     DATEDIF($G2133,DATE(YEAR(M2133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2133)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F2133=\"N/A\",$E2133=0),\n          0,\n          IF( YEAR($G2133)>YEAR(Q2133),\n             0,\n             $D2133*(1-     DATEDIF($G2133,DATE(YEAR(Q2133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2133)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F2133=\"N/A\",$E2133=0),\n          0,\n          IF( YEAR($G2133)>YEAR(U2133),\n             0,\n             $D2133*(1-     DATEDIF($G2133,DATE(YEAR(U2133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2133)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F2133=\"N/A\",$E2133=0),\n          0,\n          IF( YEAR($G2133)>YEAR(Y2133),\n             0,\n             $D2133*(1-     DATEDIF($G2133,DATE(YEAR(Y2133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2133)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F2133=\"N/A\",$E2133=0),\n          0,\n          IF( YEAR($G2133)>YEAR(AC2133),\n             0,\n             $D2133*(1-     DATEDIF($G2133,DATE(YEAR(AC2133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2133)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F2133=\"N/A\",$E2133=0),\n          0,\n          IF( YEAR($G2133)>YEAR(AG2133),\n             0,\n             $D2133*(1-     DATEDIF($G2133,DATE(YEAR(AG2133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2133)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F2133=\"N/A\",$E2133=0),\n          0,\n          IF( YEAR($G2133)>YEAR(AK2133),\n             0,\n             $D2133*(1-     DATEDIF($G2133,DATE(YEAR(AK2133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2133)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F2133=\"N/A\",$E2133=0),\n          0,\n          IF( YEAR($G2133)>YEAR(AO2133),\n             0,\n             $D2133*(1-     DATEDIF($G2133,DATE(YEAR(AO2133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2133)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F2133=\"N/A\",$E2133=0),\n          0,\n          IF( YEAR($G2133)>YEAR(AS2133),\n             0,\n             $D2133*(1-     DATEDIF($G2133,DATE(YEAR(AS2133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2133)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F2133=\"N/A\",$E2133=0),\n          0,\n          IF( YEAR($G2133)>YEAR(AW2133),\n             0,\n             $D2133*(1-     DATEDIF($G2133,DATE(YEAR(AW2133)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2133)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B2152","v":"b1704"},null,{"$f":"IF(B2152=\"\", 'Upgrade Information'!F2152,B2152)","v":"DEOK"},{"$f":"1000000*'Upgrade Information'!E2152","v":230000},{"$f":"'Upgrade Information'!H2152","v":4143.6789586495725},{"$f":"\n     IF(ISERROR(VLOOKUP($C2152,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2152,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14508585743017691},{"$f":"IF('Upgrade Information'!D2152=\"\",\"\",'Upgrade Information'!D2152)","v":"2013-05-31"},null,{"$f":"\nIF(F2152=\"N/A\",\"N/A\",\n     VLOOKUP($C2152,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F2152=\"N/A\",$E2152=0),\n          0,\n          IF( YEAR($G2152)>YEAR(I2152),\n             0,\n             $D2152*(1-     DATEDIF($G2152,DATE(YEAR(I2152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2152)     )\n             )\n     )","v":186146.06435429203},31150.84031274492,null,"2024-06-01",{"$f":"\n     IF(OR($F2152=\"N/A\",$E2152=0),\n          0,\n          IF( YEAR($G2152)>YEAR(M2152),\n             0,\n             $D2152*(1-     DATEDIF($G2152,DATE(YEAR(M2152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2152)     )\n             )\n     )","v":182002.38539564243},30549.65109811386,null,"2025-06-01",{"$f":"\n     IF(OR($F2152=\"N/A\",$E2152=0),\n          0,\n          IF( YEAR($G2152)>YEAR(Q2152),\n             0,\n             $D2152*(1-     DATEDIF($G2152,DATE(YEAR(Q2152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2152)     )\n             )\n     )","v":177858.70643699288},29948.461883482811,null,"2026-06-01",{"$f":"\n     IF(OR($F2152=\"N/A\",$E2152=0),\n          0,\n          IF( YEAR($G2152)>YEAR(U2152),\n             0,\n             $D2152*(1-     DATEDIF($G2152,DATE(YEAR(U2152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2152)     )\n             )\n     )","v":173715.02747834331},29347.272668851754,null,"2027-06-01",{"$f":"\n     IF(OR($F2152=\"N/A\",$E2152=0),\n          0,\n          IF( YEAR($G2152)>YEAR(Y2152),\n             0,\n             $D2152*(1-     DATEDIF($G2152,DATE(YEAR(Y2152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2152)     )\n             )\n     )","v":169571.34851969371},28746.083454220694,null,"2028-06-01",{"$f":"\n     IF(OR($F2152=\"N/A\",$E2152=0),\n          0,\n          IF( YEAR($G2152)>YEAR(AC2152),\n             0,\n             $D2152*(1-     DATEDIF($G2152,DATE(YEAR(AC2152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2152)     )\n             )\n     )","v":165427.66956104417},28144.894239589641,null,"2029-06-01",{"$f":"\n     IF(OR($F2152=\"N/A\",$E2152=0),\n          0,\n          IF( YEAR($G2152)>YEAR(AG2152),\n             0,\n             $D2152*(1-     DATEDIF($G2152,DATE(YEAR(AG2152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2152)     )\n             )\n     )","v":161283.9906023946},27543.705024958588,null,"2030-06-01",{"$f":"\n     IF(OR($F2152=\"N/A\",$E2152=0),\n          0,\n          IF( YEAR($G2152)>YEAR(AK2152),\n             0,\n             $D2152*(1-     DATEDIF($G2152,DATE(YEAR(AK2152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2152)     )\n             )\n     )","v":157140.31164374499},26942.515810327528,null,"2031-06-01",{"$f":"\n     IF(OR($F2152=\"N/A\",$E2152=0),\n          0,\n          IF( YEAR($G2152)>YEAR(AO2152),\n             0,\n             $D2152*(1-     DATEDIF($G2152,DATE(YEAR(AO2152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2152)     )\n             )\n     )","v":152996.63268509545},26341.326595696475,null,"2032-06-01",{"$f":"\n     IF(OR($F2152=\"N/A\",$E2152=0),\n          0,\n          IF( YEAR($G2152)>YEAR(AS2152),\n             0,\n             $D2152*(1-     DATEDIF($G2152,DATE(YEAR(AS2152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2152)     )\n             )\n     )","v":148852.95372644588},25740.137381065419,null,"2033-06-01",{"$f":"\n     IF(OR($F2152=\"N/A\",$E2152=0),\n          0,\n          IF( YEAR($G2152)>YEAR(AW2152),\n             0,\n             $D2152*(1-     DATEDIF($G2152,DATE(YEAR(AW2152)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2152)     )\n             )\n     )","v":144709.27476779628},25138.948166434358]
[{"$f":"'Upgrade Information'!B2181","v":"b1731.2"},null,{"$f":"IF(B2181=\"\", 'Upgrade Information'!F2181,B2181)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E2181","v":5000000},{"$f":"'Upgrade Information'!H2181","v":108932.46187363834},{"$f":"\n     IF(ISERROR(VLOOKUP($C2181,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2181,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D2181=\"\",\"\",'Upgrade Information'!D2181)","v":"2016-08-02"},null,{"$f":"\nIF(F2181=\"N/A\",\"N/A\",\n     VLOOKUP($C2181,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F2181=\"N/A\",$E2181=0),\n          0,\n          IF( YEAR($G2181)>YEAR(I2181),\n             0,\n             $D2181*(1-     DATEDIF($G2181,DATE(YEAR(I2181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2181)     )\n             )\n     )","v":4201161.9462599857},552195.42277690524,null,{"$f":"\nIF($F2181=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(I2181)+1,MONTH(I2181),DAY(I2181))\n)","v":"2024-01-01"},{"$f":"\n     IF(OR($F2181=\"N/A\",$E2181=0),\n          0,\n          IF( YEAR($G2181)>YEAR(M2181),\n             0,\n             $D2181*(1-     DATEDIF($G2181,DATE(YEAR(M2181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2181)     )\n             )\n     )","v":4092229.4843863472},540702.00114587834,null,{"$f":"\nIF($F2181=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(M2181)+1,MONTH(M2181),DAY(M2181))\n)","v":"2025-01-01"},{"$f":"\n     IF(OR($F2181=\"N/A\",$E2181=0),\n          0,\n          IF( YEAR($G2181)>YEAR(Q2181),\n             0,\n             $D2181*(1-     DATEDIF($G2181,DATE(YEAR(Q2181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2181)     )\n             )\n     )","v":3983297.0225127083},529208.57951485156,null,{"$f":"\nIF($F2181=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Q2181)+1,MONTH(Q2181),DAY(Q2181))\n)","v":"2026-01-01"},{"$f":"\n     IF(OR($F2181=\"N/A\",$E2181=0),\n          0,\n          IF( YEAR($G2181)>YEAR(U2181),\n             0,\n             $D2181*(1-     DATEDIF($G2181,DATE(YEAR(U2181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2181)     )\n             )\n     )","v":3874364.5606390703},517715.15788382472,null,{"$f":"\nIF($F2181=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(U2181)+1,MONTH(U2181),DAY(U2181))\n)","v":"2027-01-01"},{"$f":"\n     IF(OR($F2181=\"N/A\",$E2181=0),\n          0,\n          IF( YEAR($G2181)>YEAR(Y2181),\n             0,\n             $D2181*(1-     DATEDIF($G2181,DATE(YEAR(Y2181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2181)     )\n             )\n     )","v":3765432.0987654324},506221.736252798,null,"2028-01-01",{"$f":"\n     IF(OR($F2181=\"N/A\",$E2181=0),\n          0,\n          IF( YEAR($G2181)>YEAR(AC2181),\n             0,\n             $D2181*(1-     DATEDIF($G2181,DATE(YEAR(AC2181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2181)     )\n             )\n     )","v":3656499.6368917935},494728.3146217711,null,{"$f":"\nIF(AC2181=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AC2181)+1,MONTH(AC2181),DAY(AC2181))\n)","v":"2029-01-01"},{"$f":"\n     IF(OR($F2181=\"N/A\",$E2181=0),\n          0,\n          IF( YEAR($G2181)>YEAR(AG2181),\n             0,\n             $D2181*(1-     DATEDIF($G2181,DATE(YEAR(AG2181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2181)     )\n             )\n     )","v":3547567.1750181555},483234.89299074438,null,{"$f":"\nIF(AG2181=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AG2181)+1,MONTH(AG2181),DAY(AG2181))\n)","v":"2030-01-01"},{"$f":"\n     IF(OR($F2181=\"N/A\",$E2181=0),\n          0,\n          IF( YEAR($G2181)>YEAR(AK2181),\n             0,\n             $D2181*(1-     DATEDIF($G2181,DATE(YEAR(AK2181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2181)     )\n             )\n     )","v":3438634.713144517},471741.47135971754,null,{"$f":"\nIF(AK2181=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AK2181)+1,MONTH(AK2181),DAY(AK2181))\n)","v":"2031-01-01"},{"$f":"\n     IF(OR($F2181=\"N/A\",$E2181=0),\n          0,\n          IF( YEAR($G2181)>YEAR(AO2181),\n             0,\n             $D2181*(1-     DATEDIF($G2181,DATE(YEAR(AO2181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2181)     )\n             )\n     )","v":3329702.2512708786},460248.04972869076,null,{"$f":"\nIF(AO2181=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AO2181)+1,MONTH(AO2181),DAY(AO2181))\n)","v":"2032-01-01"},{"$f":"\n     IF(OR($F2181=\"N/A\",$E2181=0),\n          0,\n          IF( YEAR($G2181)>YEAR(AS2181),\n             0,\n             $D2181*(1-     DATEDIF($G2181,DATE(YEAR(AS2181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2181)     )\n             )\n     )","v":3220769.7893972402},448754.62809766392,null,{"$f":"\nIF(AS2181=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AS2181)+1,MONTH(AS2181),DAY(AS2181))\n)","v":"2033-01-01"},{"$f":"\n     IF(OR($F2181=\"N/A\",$E2181=0),\n          0,\n          IF( YEAR($G2181)>YEAR(AW2181),\n             0,\n             $D2181*(1-     DATEDIF($G2181,DATE(YEAR(AW2181)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2181)     )\n             )\n     )","v":3111837.3275236022},437261.2064666372]
[{"$f":"'Upgrade Information'!B2235","v":"b1783"},null,{"$f":"IF(B2235=\"\", 'Upgrade Information'!F2235,B2235)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E2235","v":1000000},{"$f":"'Upgrade Information'!H2235","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C2235,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2235,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D2235=\"\",\"\",'Upgrade Information'!D2235)","v":""},null,{"$f":"\nIF(F2235=\"N/A\",\"N/A\",\n     VLOOKUP($C2235,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F2235=\"N/A\",$E2235=0),\n          0,\n          IF( YEAR($G2235)>YEAR(I2235),\n             0,\n             $D2235*(1-     DATEDIF($G2235,DATE(YEAR(I2235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2235)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F2235=\"N/A\",$E2235=0),\n          0,\n          IF( YEAR($G2235)>YEAR(M2235),\n             0,\n             $D2235*(1-     DATEDIF($G2235,DATE(YEAR(M2235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2235)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F2235=\"N/A\",$E2235=0),\n          0,\n          IF( YEAR($G2235)>YEAR(Q2235),\n             0,\n             $D2235*(1-     DATEDIF($G2235,DATE(YEAR(Q2235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2235)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F2235=\"N/A\",$E2235=0),\n          0,\n          IF( YEAR($G2235)>YEAR(U2235),\n             0,\n             $D2235*(1-     DATEDIF($G2235,DATE(YEAR(U2235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2235)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F2235=\"N/A\",$E2235=0),\n          0,\n          IF( YEAR($G2235)>YEAR(Y2235),\n             0,\n             $D2235*(1-     DATEDIF($G2235,DATE(YEAR(Y2235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2235)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F2235=\"N/A\",$E2235=0),\n          0,\n          IF( YEAR($G2235)>YEAR(AC2235),\n             0,\n             $D2235*(1-     DATEDIF($G2235,DATE(YEAR(AC2235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2235)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F2235=\"N/A\",$E2235=0),\n          0,\n          IF( YEAR($G2235)>YEAR(AG2235),\n             0,\n             $D2235*(1-     DATEDIF($G2235,DATE(YEAR(AG2235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2235)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F2235=\"N/A\",$E2235=0),\n          0,\n          IF( YEAR($G2235)>YEAR(AK2235),\n             0,\n             $D2235*(1-     DATEDIF($G2235,DATE(YEAR(AK2235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2235)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F2235=\"N/A\",$E2235=0),\n          0,\n          IF( YEAR($G2235)>YEAR(AO2235),\n             0,\n             $D2235*(1-     DATEDIF($G2235,DATE(YEAR(AO2235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2235)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F2235=\"N/A\",$E2235=0),\n          0,\n          IF( YEAR($G2235)>YEAR(AS2235),\n             0,\n             $D2235*(1-     DATEDIF($G2235,DATE(YEAR(AS2235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2235)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F2235=\"N/A\",$E2235=0),\n          0,\n          IF( YEAR($G2235)>YEAR(AW2235),\n             0,\n             $D2235*(1-     DATEDIF($G2235,DATE(YEAR(AW2235)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2235)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B2285","v":"b1814"},null,{"$f":"IF(B2285=\"\", 'Upgrade Information'!F2285,B2285)","v":"ATSI"},{"$f":"1000000*'Upgrade Information'!E2285","v":180000},{"$f":"'Upgrade Information'!H2285","v":4323.6317631296288},{"$f":"\n     IF(ISERROR(VLOOKUP($C2285,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2285,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18249967968622341},{"$f":"IF('Upgrade Information'!D2285=\"\",\"\",'Upgrade Information'!D2285)","v":"2015-06-22"},null,{"$f":"\nIF(F2285=\"N/A\",\"N/A\",\n     VLOOKUP($C2285,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F2285=\"N/A\",$E2285=0),\n          0,\n          IF( YEAR($G2285)>YEAR(I2285),\n             0,\n             $D2285*(1-     DATEDIF($G2285,DATE(YEAR(I2285)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2285)     )\n             )\n     )","v":143249.13001339816},30466.552105904964,null,"2024-01-01",{"$f":"\n     IF(OR($F2285=\"N/A\",$E2285=0),\n          0,\n          IF( YEAR($G2285)>YEAR(M2285),\n             0,\n             $D2285*(1-     DATEDIF($G2285,DATE(YEAR(M2285)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2285)     )\n             )\n     )","v":138925.49825026855},29677.490694052631,null,"2025-01-01",{"$f":"\n     IF(OR($F2285=\"N/A\",$E2285=0),\n          0,\n          IF( YEAR($G2285)>YEAR(Q2285),\n             0,\n             $D2285*(1-     DATEDIF($G2285,DATE(YEAR(Q2285)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2285)     )\n             )\n     )","v":134601.8664871389},28888.42928220029,null,"2026-01-01",{"$f":"\n     IF(OR($F2285=\"N/A\",$E2285=0),\n          0,\n          IF( YEAR($G2285)>YEAR(U2285),\n             0,\n             $D2285*(1-     DATEDIF($G2285,DATE(YEAR(U2285)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2285)     )\n             )\n     )","v":130278.23472400926},28099.367870347949,null,"2027-01-01",{"$f":"\n     IF(OR($F2285=\"N/A\",$E2285=0),\n          0,\n          IF( YEAR($G2285)>YEAR(Y2285),\n             0,\n             $D2285*(1-     DATEDIF($G2285,DATE(YEAR(Y2285)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2285)     )\n             )\n     )","v":125954.60296087964},27310.306458495612,null,"2028-01-01",{"$f":"\n     IF(OR($F2285=\"N/A\",$E2285=0),\n          0,\n          IF( YEAR($G2285)>YEAR(AC2285),\n             0,\n             $D2285*(1-     DATEDIF($G2285,DATE(YEAR(AC2285)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2285)     )\n             )\n     )","v":121630.97119775},26521.245046643271,null,"2029-01-01",{"$f":"\n     IF(OR($F2285=\"N/A\",$E2285=0),\n          0,\n          IF( YEAR($G2285)>YEAR(AG2285),\n             0,\n             $D2285*(1-     DATEDIF($G2285,DATE(YEAR(AG2285)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2285)     )\n             )\n     )","v":117307.33943462037},25732.18363479093,null,"2030-01-01",{"$f":"\n     IF(OR($F2285=\"N/A\",$E2285=0),\n          0,\n          IF( YEAR($G2285)>YEAR(AK2285),\n             0,\n             $D2285*(1-     DATEDIF($G2285,DATE(YEAR(AK2285)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2285)     )\n             )\n     )","v":112983.70767149076},24943.122222938597,null,"2031-01-01",{"$f":"\n     IF(OR($F2285=\"N/A\",$E2285=0),\n          0,\n          IF( YEAR($G2285)>YEAR(AO2285),\n             0,\n             $D2285*(1-     DATEDIF($G2285,DATE(YEAR(AO2285)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2285)     )\n             )\n     )","v":108660.07590836112},24154.060811086256,null,"2032-01-01",{"$f":"\n     IF(OR($F2285=\"N/A\",$E2285=0),\n          0,\n          IF( YEAR($G2285)>YEAR(AS2285),\n             0,\n             $D2285*(1-     DATEDIF($G2285,DATE(YEAR(AS2285)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2285)     )\n             )\n     )","v":104336.44414523151},23364.999399233919,null,"2033-01-01",{"$f":"\n     IF(OR($F2285=\"N/A\",$E2285=0),\n          0,\n          IF( YEAR($G2285)>YEAR(AW2285),\n             0,\n             $D2285*(1-     DATEDIF($G2285,DATE(YEAR(AW2285)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2285)     )\n             )\n     )","v":100012.81238210187},22575.937987381578]
[{"$f":"'Upgrade Information'!B2318","v":"b1843"},null,{"$f":"IF(B2318=\"\", 'Upgrade Information'!F2318,B2318)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E2318","v":60000},{"$f":"'Upgrade Information'!H2318","v":1415.9999999999998},{"$f":"\n     IF(ISERROR(VLOOKUP($C2318,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2318,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D2318=\"\",\"\",'Upgrade Information'!D2318)","v":"2015-05-01"},null,{"$f":"\nIF(F2318=\"N/A\",\"N/A\",\n     VLOOKUP($C2318,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F2318=\"N/A\",$E2318=0),\n          0,\n          IF( YEAR($G2318)>YEAR(I2318),\n             0,\n             $D2318*(1-     DATEDIF($G2318,DATE(YEAR(I2318)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2318)     )\n             )\n     )","v":47728},8232.8505958771802,null,"2024-06-01",{"$f":"\n     IF(OR($F2318=\"N/A\",$E2318=0),\n          0,\n          IF( YEAR($G2318)>YEAR(M2318),\n             0,\n             $D2318*(1-     DATEDIF($G2318,DATE(YEAR(M2318)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2318)     )\n             )\n     )","v":46312},8030.6074588556812,null,"2025-06-01",{"$f":"\n     IF(OR($F2318=\"N/A\",$E2318=0),\n          0,\n          IF( YEAR($G2318)>YEAR(Q2318),\n             0,\n             $D2318*(1-     DATEDIF($G2318,DATE(YEAR(Q2318)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2318)     )\n             )\n     )","v":44896},7828.3643218341831,null,"2026-06-01",{"$f":"\n     IF(OR($F2318=\"N/A\",$E2318=0),\n          0,\n          IF( YEAR($G2318)>YEAR(U2318),\n             0,\n             $D2318*(1-     DATEDIF($G2318,DATE(YEAR(U2318)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2318)     )\n             )\n     )","v":43480},7626.1211848126841,null,"2027-06-01",{"$f":"\n     IF(OR($F2318=\"N/A\",$E2318=0),\n          0,\n          IF( YEAR($G2318)>YEAR(Y2318),\n             0,\n             $D2318*(1-     DATEDIF($G2318,DATE(YEAR(Y2318)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2318)     )\n             )\n     )","v":42064},7423.878047791186,null,"2028-06-01",{"$f":"\n     IF(OR($F2318=\"N/A\",$E2318=0),\n          0,\n          IF( YEAR($G2318)>YEAR(AC2318),\n             0,\n             $D2318*(1-     DATEDIF($G2318,DATE(YEAR(AC2318)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2318)     )\n             )\n     )","v":40648},7221.6349107696869,null,"2029-06-01",{"$f":"\n     IF(OR($F2318=\"N/A\",$E2318=0),\n          0,\n          IF( YEAR($G2318)>YEAR(AG2318),\n             0,\n             $D2318*(1-     DATEDIF($G2318,DATE(YEAR(AG2318)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2318)     )\n             )\n     )","v":39232},7019.3917737481879,null,"2030-06-01",{"$f":"\n     IF(OR($F2318=\"N/A\",$E2318=0),\n          0,\n          IF( YEAR($G2318)>YEAR(AK2318),\n             0,\n             $D2318*(1-     DATEDIF($G2318,DATE(YEAR(AK2318)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2318)     )\n             )\n     )","v":37816.000000000007},6817.1486367266907,null,"2031-06-01",{"$f":"\n     IF(OR($F2318=\"N/A\",$E2318=0),\n          0,\n          IF( YEAR($G2318)>YEAR(AO2318),\n             0,\n             $D2318*(1-     DATEDIF($G2318,DATE(YEAR(AO2318)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2318)     )\n             )\n     )","v":36400},6614.9054997051908,null,"2032-06-01",{"$f":"\n     IF(OR($F2318=\"N/A\",$E2318=0),\n          0,\n          IF( YEAR($G2318)>YEAR(AS2318),\n             0,\n             $D2318*(1-     DATEDIF($G2318,DATE(YEAR(AS2318)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2318)     )\n             )\n     )","v":34984.000000000007},6412.6623626836936,null,"2033-06-01",{"$f":"\n     IF(OR($F2318=\"N/A\",$E2318=0),\n          0,\n          IF( YEAR($G2318)>YEAR(AW2318),\n             0,\n             $D2318*(1-     DATEDIF($G2318,DATE(YEAR(AW2318)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2318)     )\n             )\n     )","v":33568.000000000007},6210.4192256621945]
[{"$f":"'Upgrade Information'!B2333","v":"b1856"},null,{"$f":"IF(B2333=\"\", 'Upgrade Information'!F2333,B2333)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E2333","v":80000},{"$f":"'Upgrade Information'!H2333","v":1509.433962264151},{"$f":"\n     IF(ISERROR(VLOOKUP($C2333,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2333,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D2333=\"\",\"\",'Upgrade Information'!D2333)","v":"2012-05-22"},null,{"$f":"\nIF(F2333=\"N/A\",\"N/A\",\n     VLOOKUP($C2333,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F2333=\"N/A\",$E2333=0),\n          0,\n          IF( YEAR($G2333)>YEAR(I2333),\n             0,\n             $D2333*(1-     DATEDIF($G2333,DATE(YEAR(I2333)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2333)     )\n             )\n     )","v":62515.723270440249},8290.9282569811312,null,"2024-01-01",{"$f":"\n     IF(OR($F2333=\"N/A\",$E2333=0),\n          0,\n          IF( YEAR($G2333)>YEAR(M2333),\n             0,\n             $D2333*(1-     DATEDIF($G2333,DATE(YEAR(M2333)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2333)     )\n             )\n     )","v":61006.289308176099},8127.1899641509435,null,"2025-01-01",{"$f":"\n     IF(OR($F2333=\"N/A\",$E2333=0),\n          0,\n          IF( YEAR($G2333)>YEAR(Q2333),\n             0,\n             $D2333*(1-     DATEDIF($G2333,DATE(YEAR(Q2333)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2333)     )\n             )\n     )","v":59496.85534591195},7963.4516713207549,null,"2026-01-01",{"$f":"\n     IF(OR($F2333=\"N/A\",$E2333=0),\n          0,\n          IF( YEAR($G2333)>YEAR(U2333),\n             0,\n             $D2333*(1-     DATEDIF($G2333,DATE(YEAR(U2333)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2333)     )\n             )\n     )","v":57987.421383647801},7799.7133784905664,null,"2027-01-01",{"$f":"\n     IF(OR($F2333=\"N/A\",$E2333=0),\n          0,\n          IF( YEAR($G2333)>YEAR(Y2333),\n             0,\n             $D2333*(1-     DATEDIF($G2333,DATE(YEAR(Y2333)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2333)     )\n             )\n     )","v":56477.987421383652},7635.9750856603778,null,"2028-01-01",{"$f":"\n     IF(OR($F2333=\"N/A\",$E2333=0),\n          0,\n          IF( YEAR($G2333)>YEAR(AC2333),\n             0,\n             $D2333*(1-     DATEDIF($G2333,DATE(YEAR(AC2333)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2333)     )\n             )\n     )","v":54968.553459119496},7472.2367928301883,null,"2029-01-01",{"$f":"\n     IF(OR($F2333=\"N/A\",$E2333=0),\n          0,\n          IF( YEAR($G2333)>YEAR(AG2333),\n             0,\n             $D2333*(1-     DATEDIF($G2333,DATE(YEAR(AG2333)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2333)     )\n             )\n     )","v":53459.119496855346},7308.4984999999997,null,"2030-01-01",{"$f":"\n     IF(OR($F2333=\"N/A\",$E2333=0),\n          0,\n          IF( YEAR($G2333)>YEAR(AK2333),\n             0,\n             $D2333*(1-     DATEDIF($G2333,DATE(YEAR(AK2333)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2333)     )\n             )\n     )","v":51949.685534591197},7144.7602071698111,null,"2031-01-01",{"$f":"\n     IF(OR($F2333=\"N/A\",$E2333=0),\n          0,\n          IF( YEAR($G2333)>YEAR(AO2333),\n             0,\n             $D2333*(1-     DATEDIF($G2333,DATE(YEAR(AO2333)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2333)     )\n             )\n     )","v":50440.251572327048},6981.0219143396225,null,"2032-01-01",{"$f":"\n     IF(OR($F2333=\"N/A\",$E2333=0),\n          0,\n          IF( YEAR($G2333)>YEAR(AS2333),\n             0,\n             $D2333*(1-     DATEDIF($G2333,DATE(YEAR(AS2333)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2333)     )\n             )\n     )","v":48930.817610062899},6817.2836215094349,null,"2033-01-01",{"$f":"\n     IF(OR($F2333=\"N/A\",$E2333=0),\n          0,\n          IF( YEAR($G2333)>YEAR(AW2333),\n             0,\n             $D2333*(1-     DATEDIF($G2333,DATE(YEAR(AW2333)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2333)     )\n             )\n     )","v":47421.383647798742},6653.5453286792454]
[{"$f":"'Upgrade Information'!B2401","v":"b1900"},null,{"$f":"IF(B2401=\"\", 'Upgrade Information'!F2401,B2401)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E2401","v":36400000},{"$f":"'Upgrade Information'!H2401","v":527710.24739496002},{"$f":"\n     IF(ISERROR(VLOOKUP($C2401,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2401,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D2401=\"\",\"\",'Upgrade Information'!D2401)","v":"2017-06-08"},null,{"$f":"\nIF(F2401=\"N/A\",\"N/A\",\n     VLOOKUP($C2401,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F2401=\"N/A\",$E2401=0),\n          0,\n          IF( YEAR($G2401)>YEAR(I2401),\n             0,\n             $D2401*(1-     DATEDIF($G2401,DATE(YEAR(I2401)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2401)     )\n             )\n     )","v":32969883.391932763},5087976.1894899737,null,"2024-06-01",{"$f":"\n     IF(OR($F2401=\"N/A\",$E2401=0),\n          0,\n          IF( YEAR($G2401)>YEAR(M2401),\n             0,\n             $D2401*(1-     DATEDIF($G2401,DATE(YEAR(M2401)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2401)     )\n             )\n     )","v":32442173.144537799},5014985.3620768981,null,"2025-06-01",{"$f":"\n     IF(OR($F2401=\"N/A\",$E2401=0),\n          0,\n          IF( YEAR($G2401)>YEAR(Q2401),\n             0,\n             $D2401*(1-     DATEDIF($G2401,DATE(YEAR(Q2401)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2401)     )\n             )\n     )","v":31914462.897142839},4941994.5346638234,null,"2026-06-01",{"$f":"\n     IF(OR($F2401=\"N/A\",$E2401=0),\n          0,\n          IF( YEAR($G2401)>YEAR(U2401),\n             0,\n             $D2401*(1-     DATEDIF($G2401,DATE(YEAR(U2401)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2401)     )\n             )\n     )","v":31386752.649747882},4869003.7072507488,null,"2027-06-01",{"$f":"\n     IF(OR($F2401=\"N/A\",$E2401=0),\n          0,\n          IF( YEAR($G2401)>YEAR(Y2401),\n             0,\n             $D2401*(1-     DATEDIF($G2401,DATE(YEAR(Y2401)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2401)     )\n             )\n     )","v":30859042.402352918},4796012.8798376732,null,"2028-06-01",{"$f":"\n     IF(OR($F2401=\"N/A\",$E2401=0),\n          0,\n          IF( YEAR($G2401)>YEAR(AC2401),\n             0,\n             $D2401*(1-     DATEDIF($G2401,DATE(YEAR(AC2401)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2401)     )\n             )\n     )","v":30331332.154957958},4723022.0524245985,null,"2029-06-01",{"$f":"\n     IF(OR($F2401=\"N/A\",$E2401=0),\n          0,\n          IF( YEAR($G2401)>YEAR(AG2401),\n             0,\n             $D2401*(1-     DATEDIF($G2401,DATE(YEAR(AG2401)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2401)     )\n             )\n     )","v":29803621.907563001},4650031.2250115238,null,"2030-06-01",{"$f":"\n     IF(OR($F2401=\"N/A\",$E2401=0),\n          0,\n          IF( YEAR($G2401)>YEAR(AK2401),\n             0,\n             $D2401*(1-     DATEDIF($G2401,DATE(YEAR(AK2401)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2401)     )\n             )\n     )","v":29275911.660168041},4577040.3975984482,null,"2031-06-01",{"$f":"\n     IF(OR($F2401=\"N/A\",$E2401=0),\n          0,\n          IF( YEAR($G2401)>YEAR(AO2401),\n             0,\n             $D2401*(1-     DATEDIF($G2401,DATE(YEAR(AO2401)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2401)     )\n             )\n     )","v":28748201.41277308},4504049.5701853735,null,"2032-06-01",{"$f":"\n     IF(OR($F2401=\"N/A\",$E2401=0),\n          0,\n          IF( YEAR($G2401)>YEAR(AS2401),\n             0,\n             $D2401*(1-     DATEDIF($G2401,DATE(YEAR(AS2401)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2401)     )\n             )\n     )","v":28220491.165378124},4431058.7427722989,null,"2033-06-01",{"$f":"\n     IF(OR($F2401=\"N/A\",$E2401=0),\n          0,\n          IF( YEAR($G2401)>YEAR(AW2401),\n             0,\n             $D2401*(1-     DATEDIF($G2401,DATE(YEAR(AW2401)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2401)     )\n             )\n     )","v":27692780.917983159},4358067.9153592233]
[{"$f":"'Upgrade Information'!B2420","v":"b1906.1"},null,{"$f":"IF(B2420=\"\", 'Upgrade Information'!F2420,B2420)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E2420","v":9000000},{"$f":"'Upgrade Information'!H2420","v":196078.43137254904},{"$f":"\n     IF(ISERROR(VLOOKUP($C2420,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2420,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D2420=\"\",\"\",'Upgrade Information'!D2420)","v":"2015-11-29"},null,{"$f":"\nIF(F2420=\"N/A\",\"N/A\",\n     VLOOKUP($C2420,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F2420=\"N/A\",$E2420=0),\n          0,\n          IF( YEAR($G2420)>YEAR(I2420),\n             0,\n             $D2420*(1-     DATEDIF($G2420,DATE(YEAR(I2420)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2420)     )\n             )\n     )","v":7415032.6797385626},978435.64179654315,null,"2024-01-01",{"$f":"\n     IF(OR($F2420=\"N/A\",$E2420=0),\n          0,\n          IF( YEAR($G2420)>YEAR(M2420),\n             0,\n             $D2420*(1-     DATEDIF($G2420,DATE(YEAR(M2420)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2420)     )\n             )\n     )","v":7218954.2483660122},957747.48286069476,null,"2025-01-01",{"$f":"\n     IF(OR($F2420=\"N/A\",$E2420=0),\n          0,\n          IF( YEAR($G2420)>YEAR(Q2420),\n             0,\n             $D2420*(1-     DATEDIF($G2420,DATE(YEAR(Q2420)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2420)     )\n             )\n     )","v":7022875.8169934638},937059.3239248466,null,"2026-01-01",{"$f":"\n     IF(OR($F2420=\"N/A\",$E2420=0),\n          0,\n          IF( YEAR($G2420)>YEAR(U2420),\n             0,\n             $D2420*(1-     DATEDIF($G2420,DATE(YEAR(U2420)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2420)     )\n             )\n     )","v":6826797.3856209144},916371.16498899832,null,"2027-01-01",{"$f":"\n     IF(OR($F2420=\"N/A\",$E2420=0),\n          0,\n          IF( YEAR($G2420)>YEAR(Y2420),\n             0,\n             $D2420*(1-     DATEDIF($G2420,DATE(YEAR(Y2420)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2420)     )\n             )\n     )","v":6630718.9542483659},895683.00605315017,null,"2028-01-01",{"$f":"\n     IF(OR($F2420=\"N/A\",$E2420=0),\n          0,\n          IF( YEAR($G2420)>YEAR(AC2420),\n             0,\n             $D2420*(1-     DATEDIF($G2420,DATE(YEAR(AC2420)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2420)     )\n             )\n     )","v":6434640.5228758166},874994.84711730189,null,"2029-01-01",{"$f":"\n     IF(OR($F2420=\"N/A\",$E2420=0),\n          0,\n          IF( YEAR($G2420)>YEAR(AG2420),\n             0,\n             $D2420*(1-     DATEDIF($G2420,DATE(YEAR(AG2420)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2420)     )\n             )\n     )","v":6238562.0915032672},854306.68818145362,null,"2030-01-01",{"$f":"\n     IF(OR($F2420=\"N/A\",$E2420=0),\n          0,\n          IF( YEAR($G2420)>YEAR(AK2420),\n             0,\n             $D2420*(1-     DATEDIF($G2420,DATE(YEAR(AK2420)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2420)     )\n             )\n     )","v":6042483.6601307187},833618.52924560546,null,"2031-01-01",{"$f":"\n     IF(OR($F2420=\"N/A\",$E2420=0),\n          0,\n          IF( YEAR($G2420)>YEAR(AO2420),\n             0,\n             $D2420*(1-     DATEDIF($G2420,DATE(YEAR(AO2420)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2420)     )\n             )\n     )","v":5846405.2287581703},812930.3703097573,null,"2032-01-01",{"$f":"\n     IF(OR($F2420=\"N/A\",$E2420=0),\n          0,\n          IF( YEAR($G2420)>YEAR(AS2420),\n             0,\n             $D2420*(1-     DATEDIF($G2420,DATE(YEAR(AS2420)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2420)     )\n             )\n     )","v":5650326.79738562},792242.21137390891,null,"2033-01-01",{"$f":"\n     IF(OR($F2420=\"N/A\",$E2420=0),\n          0,\n          IF( YEAR($G2420)>YEAR(AW2420),\n             0,\n             $D2420*(1-     DATEDIF($G2420,DATE(YEAR(AW2420)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2420)     )\n             )\n     )","v":5454248.3660130715},771554.05243806075]
[{"$f":"'Upgrade Information'!B2478","v":"b1934.22"},null,{"$f":"IF(B2478=\"\", 'Upgrade Information'!F2478,B2478)","v":"ATSI"},{"$f":"1000000*'Upgrade Information'!E2478","v":30000},{"$f":"'Upgrade Information'!H2478","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C2478,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2478,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18249967968622341},{"$f":"IF('Upgrade Information'!D2478=\"\",\"\",'Upgrade Information'!D2478)","v":""},null,{"$f":"\nIF(F2478=\"N/A\",\"N/A\",\n     VLOOKUP($C2478,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F2478=\"N/A\",$E2478=0),\n          0,\n          IF( YEAR($G2478)>YEAR(I2478),\n             0,\n             $D2478*(1-     DATEDIF($G2478,DATE(YEAR(I2478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2478)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F2478=\"N/A\",$E2478=0),\n          0,\n          IF( YEAR($G2478)>YEAR(M2478),\n             0,\n             $D2478*(1-     DATEDIF($G2478,DATE(YEAR(M2478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2478)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F2478=\"N/A\",$E2478=0),\n          0,\n          IF( YEAR($G2478)>YEAR(Q2478),\n             0,\n             $D2478*(1-     DATEDIF($G2478,DATE(YEAR(Q2478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2478)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F2478=\"N/A\",$E2478=0),\n          0,\n          IF( YEAR($G2478)>YEAR(U2478),\n             0,\n             $D2478*(1-     DATEDIF($G2478,DATE(YEAR(U2478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2478)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F2478=\"N/A\",$E2478=0),\n          0,\n          IF( YEAR($G2478)>YEAR(Y2478),\n             0,\n             $D2478*(1-     DATEDIF($G2478,DATE(YEAR(Y2478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2478)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F2478=\"N/A\",$E2478=0),\n          0,\n          IF( YEAR($G2478)>YEAR(AC2478),\n             0,\n             $D2478*(1-     DATEDIF($G2478,DATE(YEAR(AC2478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2478)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F2478=\"N/A\",$E2478=0),\n          0,\n          IF( YEAR($G2478)>YEAR(AG2478),\n             0,\n             $D2478*(1-     DATEDIF($G2478,DATE(YEAR(AG2478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2478)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F2478=\"N/A\",$E2478=0),\n          0,\n          IF( YEAR($G2478)>YEAR(AK2478),\n             0,\n             $D2478*(1-     DATEDIF($G2478,DATE(YEAR(AK2478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2478)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F2478=\"N/A\",$E2478=0),\n          0,\n          IF( YEAR($G2478)>YEAR(AO2478),\n             0,\n             $D2478*(1-     DATEDIF($G2478,DATE(YEAR(AO2478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2478)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F2478=\"N/A\",$E2478=0),\n          0,\n          IF( YEAR($G2478)>YEAR(AS2478),\n             0,\n             $D2478*(1-     DATEDIF($G2478,DATE(YEAR(AS2478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2478)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F2478=\"N/A\",$E2478=0),\n          0,\n          IF( YEAR($G2478)>YEAR(AW2478),\n             0,\n             $D2478*(1-     DATEDIF($G2478,DATE(YEAR(AW2478)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2478)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B2507","v":"b1943"},"TrAILCo",{"$f":"IF(B2507=\"\", 'Upgrade Information'!F2507,B2507)","v":"TrAILCo"},{"$f":"1000000*'Upgrade Information'!E2507","v":5250000},{"$f":"'Upgrade Information'!H2507","v":115743.37573533712},{"$f":"\n     IF(ISERROR(VLOOKUP($C2507,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2507,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.103003},{"$f":"IF('Upgrade Information'!D2507=\"\",\"\",'Upgrade Information'!D2507)","v":"2015-06-03"},null,{"$f":"\nIF(F2507=\"N/A\",\"N/A\",\n     VLOOKUP($C2507,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F2507=\"N/A\",$E2507=0),\n          0,\n          IF( YEAR($G2507)>YEAR(I2507),\n             0,\n             $D2507*(1-     DATEDIF($G2507,DATE(YEAR(I2507)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2507)     )\n             )\n     )","v":4266181.3062496344},555172.8488229682,null,"2024-06-01",{"$f":"\n     IF(OR($F2507=\"N/A\",$E2507=0),\n          0,\n          IF( YEAR($G2507)>YEAR(M2507),\n             0,\n             $D2507*(1-     DATEDIF($G2507,DATE(YEAR(M2507)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2507)     )\n             )\n     )","v":4150437.9305142974},543250.93389210128,null,"2025-06-01",{"$f":"\n     IF(OR($F2507=\"N/A\",$E2507=0),\n          0,\n          IF( YEAR($G2507)>YEAR(Q2507),\n             0,\n             $D2507*(1-     DATEDIF($G2507,DATE(YEAR(Q2507)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2507)     )\n             )\n     )","v":4034694.5547789605},531329.01896123437,null,"2026-06-01",{"$f":"\n     IF(OR($F2507=\"N/A\",$E2507=0),\n          0,\n          IF( YEAR($G2507)>YEAR(U2507),\n             0,\n             $D2507*(1-     DATEDIF($G2507,DATE(YEAR(U2507)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2507)     )\n             )\n     )","v":3918951.1790436232},519407.10403036745,null,"2027-06-01",{"$f":"\n     IF(OR($F2507=\"N/A\",$E2507=0),\n          0,\n          IF( YEAR($G2507)>YEAR(Y2507),\n             0,\n             $D2507*(1-     DATEDIF($G2507,DATE(YEAR(Y2507)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2507)     )\n             )\n     )","v":3803207.8033082862},507485.18909950054,null,"2028-06-01",{"$f":"\n     IF(OR($F2507=\"N/A\",$E2507=0),\n          0,\n          IF( YEAR($G2507)>YEAR(AC2507),\n             0,\n             $D2507*(1-     DATEDIF($G2507,DATE(YEAR(AC2507)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2507)     )\n             )\n     )","v":3687464.4275729489},495563.27416863351,null,"2029-06-01",{"$f":"\n     IF(OR($F2507=\"N/A\",$E2507=0),\n          0,\n          IF( YEAR($G2507)>YEAR(AG2507),\n             0,\n             $D2507*(1-     DATEDIF($G2507,DATE(YEAR(AG2507)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2507)     )\n             )\n     )","v":3571721.0518376115},483641.35923776659,null,"2030-06-01",{"$f":"\n     IF(OR($F2507=\"N/A\",$E2507=0),\n          0,\n          IF( YEAR($G2507)>YEAR(AK2507),\n             0,\n             $D2507*(1-     DATEDIF($G2507,DATE(YEAR(AK2507)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2507)     )\n             )\n     )","v":3455977.676102275},471719.44430689979,null,"2031-06-01",{"$f":"\n     IF(OR($F2507=\"N/A\",$E2507=0),\n          0,\n          IF( YEAR($G2507)>YEAR(AO2507),\n             0,\n             $D2507*(1-     DATEDIF($G2507,DATE(YEAR(AO2507)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2507)     )\n             )\n     )","v":3340234.3003669372},459797.52937603276,null,"2032-06-01",{"$f":"\n     IF(OR($F2507=\"N/A\",$E2507=0),\n          0,\n          IF( YEAR($G2507)>YEAR(AS2507),\n             0,\n             $D2507*(1-     DATEDIF($G2507,DATE(YEAR(AS2507)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2507)     )\n             )\n     )","v":3224490.9246316007},447875.61444516585,null,"2033-06-01",{"$f":"\n     IF(OR($F2507=\"N/A\",$E2507=0),\n          0,\n          IF( YEAR($G2507)>YEAR(AW2507),\n             0,\n             $D2507*(1-     DATEDIF($G2507,DATE(YEAR(AW2507)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2507)     )\n             )\n     )","v":3108747.5488962629},435953.69951429893]
[{"$f":"'Upgrade Information'!B2523","v":"b1956"},null,{"$f":"IF(B2523=\"\", 'Upgrade Information'!F2523,B2523)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E2523","v":30000},{"$f":"'Upgrade Information'!H2523","v":774.10594048064434},{"$f":"\n     IF(ISERROR(VLOOKUP($C2523,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2523,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D2523=\"\",\"\",'Upgrade Information'!D2523)","v":"2014-07-30"},null,{"$f":"\nIF(F2523=\"N/A\",\"N/A\",\n     VLOOKUP($C2523,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F2523=\"N/A\",$E2523=0),\n          0,\n          IF( YEAR($G2523)>YEAR(I2523),\n             0,\n             $D2523*(1-     DATEDIF($G2523,DATE(YEAR(I2523)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2523)     )\n             )\n     )","v":22710.502393807266},3693.7870491939962,null,"2024-01-01",{"$f":"\n     IF(OR($F2523=\"N/A\",$E2523=0),\n          0,\n          IF( YEAR($G2523)>YEAR(M2523),\n             0,\n             $D2523*(1-     DATEDIF($G2523,DATE(YEAR(M2523)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2523)     )\n             )\n     )","v":21936.396453326623},3594.267344549311,null,"2025-01-01",{"$f":"\n     IF(OR($F2523=\"N/A\",$E2523=0),\n          0,\n          IF( YEAR($G2523)>YEAR(Q2523),\n             0,\n             $D2523*(1-     DATEDIF($G2523,DATE(YEAR(Q2523)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2523)     )\n             )\n     )","v":21162.290512845979},3494.7476399046254,null,"2026-01-01",{"$f":"\n     IF(OR($F2523=\"N/A\",$E2523=0),\n          0,\n          IF( YEAR($G2523)>YEAR(U2523),\n             0,\n             $D2523*(1-     DATEDIF($G2523,DATE(YEAR(U2523)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2523)     )\n             )\n     )","v":20388.184572365331},3395.2279352599398,null,"2027-01-01",{"$f":"\n     IF(OR($F2523=\"N/A\",$E2523=0),\n          0,\n          IF( YEAR($G2523)>YEAR(Y2523),\n             0,\n             $D2523*(1-     DATEDIF($G2523,DATE(YEAR(Y2523)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2523)     )\n             )\n     )","v":19614.078631884688},3295.7082306152543,null,"2028-01-01",{"$f":"\n     IF(OR($F2523=\"N/A\",$E2523=0),\n          0,\n          IF( YEAR($G2523)>YEAR(AC2523),\n             0,\n             $D2523*(1-     DATEDIF($G2523,DATE(YEAR(AC2523)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2523)     )\n             )\n     )","v":18839.972691404044},3196.1885259705691,null,"2029-01-01",{"$f":"\n     IF(OR($F2523=\"N/A\",$E2523=0),\n          0,\n          IF( YEAR($G2523)>YEAR(AG2523),\n             0,\n             $D2523*(1-     DATEDIF($G2523,DATE(YEAR(AG2523)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2523)     )\n             )\n     )","v":18065.8667509234},3096.668821325884,null,"2030-01-01",{"$f":"\n     IF(OR($F2523=\"N/A\",$E2523=0),\n          0,\n          IF( YEAR($G2523)>YEAR(AK2523),\n             0,\n             $D2523*(1-     DATEDIF($G2523,DATE(YEAR(AK2523)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2523)     )\n             )\n     )","v":17291.760810442753},2997.1491166811979,null,"2031-01-01",{"$f":"\n     IF(OR($F2523=\"N/A\",$E2523=0),\n          0,\n          IF( YEAR($G2523)>YEAR(AO2523),\n             0,\n             $D2523*(1-     DATEDIF($G2523,DATE(YEAR(AO2523)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2523)     )\n             )\n     )","v":16517.654869962109},2897.6294120365128,null,"2032-01-01",{"$f":"\n     IF(OR($F2523=\"N/A\",$E2523=0),\n          0,\n          IF( YEAR($G2523)>YEAR(AS2523),\n             0,\n             $D2523*(1-     DATEDIF($G2523,DATE(YEAR(AS2523)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2523)     )\n             )\n     )","v":15743.548929481467},2798.1097073918277,null,"2033-01-01",{"$f":"\n     IF(OR($F2523=\"N/A\",$E2523=0),\n          0,\n          IF( YEAR($G2523)>YEAR(AW2523),\n             0,\n             $D2523*(1-     DATEDIF($G2523,DATE(YEAR(AW2523)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2523)     )\n             )\n     )","v":14969.442989000821},2698.5900027471421]
[{"$f":"'Upgrade Information'!B2572","v":"b1999"},null,{"$f":"IF(B2572=\"\", 'Upgrade Information'!F2572,B2572)","v":"ME"},{"$f":"1000000*'Upgrade Information'!E2572","v":900000},{"$f":"'Upgrade Information'!H2572","v":19841.721554629221},{"$f":"\n     IF(ISERROR(VLOOKUP($C2572,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2572,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D2572=\"\",\"\",'Upgrade Information'!D2572)","v":"2015-02-13"},null,{"$f":"\nIF(F2572=\"N/A\",\"N/A\",\n     VLOOKUP($C2572,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F2572=\"N/A\",$E2572=0),\n          0,\n          IF( YEAR($G2572)>YEAR(I2572),\n             0,\n             $D2572*(1-     DATEDIF($G2572,DATE(YEAR(I2572)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2572)     )\n             )\n     )","v":724731.45960077515},117632.77474810902,null,"2024-01-01",{"$f":"\n     IF(OR($F2572=\"N/A\",$E2572=0),\n          0,\n          IF( YEAR($G2572)>YEAR(M2572),\n             0,\n             $D2572*(1-     DATEDIF($G2572,DATE(YEAR(M2572)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2572)     )\n             )\n     )","v":704889.738046146},114955.44810208786,null,"2025-01-01",{"$f":"\n     IF(OR($F2572=\"N/A\",$E2572=0),\n          0,\n          IF( YEAR($G2572)>YEAR(Q2572),\n             0,\n             $D2572*(1-     DATEDIF($G2572,DATE(YEAR(Q2572)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2572)     )\n             )\n     )","v":685048.01649151684},112278.1214560667,null,"2026-01-01",{"$f":"\n     IF(OR($F2572=\"N/A\",$E2572=0),\n          0,\n          IF( YEAR($G2572)>YEAR(U2572),\n             0,\n             $D2572*(1-     DATEDIF($G2572,DATE(YEAR(U2572)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2572)     )\n             )\n     )","v":665206.29493688745},109600.79481004554,null,"2027-01-01",{"$f":"\n     IF(OR($F2572=\"N/A\",$E2572=0),\n          0,\n          IF( YEAR($G2572)>YEAR(Y2572),\n             0,\n             $D2572*(1-     DATEDIF($G2572,DATE(YEAR(Y2572)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2572)     )\n             )\n     )","v":645364.57338225842},106923.46816402441,null,"2028-01-01",{"$f":"\n     IF(OR($F2572=\"N/A\",$E2572=0),\n          0,\n          IF( YEAR($G2572)>YEAR(AC2572),\n             0,\n             $D2572*(1-     DATEDIF($G2572,DATE(YEAR(AC2572)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2572)     )\n             )\n     )","v":625522.85182762914},104246.14151800325,null,"2029-01-01",{"$f":"\n     IF(OR($F2572=\"N/A\",$E2572=0),\n          0,\n          IF( YEAR($G2572)>YEAR(AG2572),\n             0,\n             $D2572*(1-     DATEDIF($G2572,DATE(YEAR(AG2572)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2572)     )\n             )\n     )","v":605681.13027299987},101568.81487198206,null,"2030-01-01",{"$f":"\n     IF(OR($F2572=\"N/A\",$E2572=0),\n          0,\n          IF( YEAR($G2572)>YEAR(AK2572),\n             0,\n             $D2572*(1-     DATEDIF($G2572,DATE(YEAR(AK2572)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2572)     )\n             )\n     )","v":585839.40871837072},98891.488225960929,null,"2031-01-01",{"$f":"\n     IF(OR($F2572=\"N/A\",$E2572=0),\n          0,\n          IF( YEAR($G2572)>YEAR(AO2572),\n             0,\n             $D2572*(1-     DATEDIF($G2572,DATE(YEAR(AO2572)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2572)     )\n             )\n     )","v":565997.68716374144},96214.16157993977,null,"2032-01-01",{"$f":"\n     IF(OR($F2572=\"N/A\",$E2572=0),\n          0,\n          IF( YEAR($G2572)>YEAR(AS2572),\n             0,\n             $D2572*(1-     DATEDIF($G2572,DATE(YEAR(AS2572)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2572)     )\n             )\n     )","v":546155.96560911229},93536.83493391861,null,"2033-01-01",{"$f":"\n     IF(OR($F2572=\"N/A\",$E2572=0),\n          0,\n          IF( YEAR($G2572)>YEAR(AW2572),\n             0,\n             $D2572*(1-     DATEDIF($G2572,DATE(YEAR(AW2572)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2572)     )\n             )\n     )","v":526314.24405448302},90859.50828789745]
[{"$f":"'Upgrade Information'!B2606","v":"b2021.12"},null,{"$f":"IF(B2606=\"\", 'Upgrade Information'!F2606,B2606)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E2606","v":1000000},{"$f":"'Upgrade Information'!H2606","v":25803.531349354809},{"$f":"\n     IF(ISERROR(VLOOKUP($C2606,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2606,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D2606=\"\",\"\",'Upgrade Information'!D2606)","v":"2015-10-31"},null,{"$f":"\nIF(F2606=\"N/A\",\"N/A\",\n     VLOOKUP($C2606,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F2606=\"N/A\",$E2606=0),\n          0,\n          IF( YEAR($G2606)>YEAR(I2606),\n             0,\n             $D2606*(1-     DATEDIF($G2606,DATE(YEAR(I2606)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2606)     )\n             )\n     )","v":789271.16064693569},127272.88933332844,null,"2024-01-01",{"$f":"\n     IF(OR($F2606=\"N/A\",$E2606=0),\n          0,\n          IF( YEAR($G2606)>YEAR(M2606),\n             0,\n             $D2606*(1-     DATEDIF($G2606,DATE(YEAR(M2606)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2606)     )\n             )\n     )","v":763467.6292975808},123955.56584517224,null,"2025-01-01",{"$f":"\n     IF(OR($F2606=\"N/A\",$E2606=0),\n          0,\n          IF( YEAR($G2606)>YEAR(Q2606),\n             0,\n             $D2606*(1-     DATEDIF($G2606,DATE(YEAR(Q2606)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2606)     )\n             )\n     )","v":737664.09794822603},120638.24235701608,null,"2026-01-01",{"$f":"\n     IF(OR($F2606=\"N/A\",$E2606=0),\n          0,\n          IF( YEAR($G2606)>YEAR(U2606),\n             0,\n             $D2606*(1-     DATEDIF($G2606,DATE(YEAR(U2606)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2606)     )\n             )\n     )","v":711860.56659887126},117320.91886885988,null,"2027-01-01",{"$f":"\n     IF(OR($F2606=\"N/A\",$E2606=0),\n          0,\n          IF( YEAR($G2606)>YEAR(Y2606),\n             0,\n             $D2606*(1-     DATEDIF($G2606,DATE(YEAR(Y2606)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2606)     )\n             )\n     )","v":686057.03524951648},114003.59538070371,null,"2028-01-01",{"$f":"\n     IF(OR($F2606=\"N/A\",$E2606=0),\n          0,\n          IF( YEAR($G2606)>YEAR(AC2606),\n             0,\n             $D2606*(1-     DATEDIF($G2606,DATE(YEAR(AC2606)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2606)     )\n             )\n     )","v":660253.5039001616},110686.27189254752,null,"2029-01-01",{"$f":"\n     IF(OR($F2606=\"N/A\",$E2606=0),\n          0,\n          IF( YEAR($G2606)>YEAR(AG2606),\n             0,\n             $D2606*(1-     DATEDIF($G2606,DATE(YEAR(AG2606)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2606)     )\n             )\n     )","v":634449.97255080682},107368.94840439135,null,"2030-01-01",{"$f":"\n     IF(OR($F2606=\"N/A\",$E2606=0),\n          0,\n          IF( YEAR($G2606)>YEAR(AK2606),\n             0,\n             $D2606*(1-     DATEDIF($G2606,DATE(YEAR(AK2606)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2606)     )\n             )\n     )","v":608646.44120145205},104051.62491623516,null,"2031-01-01",{"$f":"\n     IF(OR($F2606=\"N/A\",$E2606=0),\n          0,\n          IF( YEAR($G2606)>YEAR(AO2606),\n             0,\n             $D2606*(1-     DATEDIF($G2606,DATE(YEAR(AO2606)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2606)     )\n             )\n     )","v":582842.90985209716},100734.30142807899,null,"2032-01-01",{"$f":"\n     IF(OR($F2606=\"N/A\",$E2606=0),\n          0,\n          IF( YEAR($G2606)>YEAR(AS2606),\n             0,\n             $D2606*(1-     DATEDIF($G2606,DATE(YEAR(AS2606)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2606)     )\n             )\n     )","v":557039.37850274227},97416.977939922799,null,"2033-01-01",{"$f":"\n     IF(OR($F2606=\"N/A\",$E2606=0),\n          0,\n          IF( YEAR($G2606)>YEAR(AW2606),\n             0,\n             $D2606*(1-     DATEDIF($G2606,DATE(YEAR(AW2606)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2606)     )\n             )\n     )","v":531235.84715338761},94099.654451766633]
[{"$f":"'Upgrade Information'!B2659","v":"b2067"},null,{"$f":"IF(B2659=\"\", 'Upgrade Information'!F2659,B2659)","v":"DEOK"},{"$f":"1000000*'Upgrade Information'!E2659","v":160000},{"$f":"'Upgrade Information'!H2659","v":2882.5592755823113},{"$f":"\n     IF(ISERROR(VLOOKUP($C2659,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2659,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14508585743017691},{"$f":"IF('Upgrade Information'!D2659=\"\",\"\",'Upgrade Information'!D2659)","v":"2013-10-26"},null,{"$f":"\nIF(F2659=\"N/A\",\"N/A\",\n     VLOOKUP($C2659,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F2659=\"N/A\",$E2659=0),\n          0,\n          IF( YEAR($G2659)>YEAR(I2659),\n             0,\n             $D2659*(1-     DATEDIF($G2659,DATE(YEAR(I2659)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2659)     )\n             )\n     )","v":130693.98069824651},21844.407526150397,null,"2024-06-01",{"$f":"\n     IF(OR($F2659=\"N/A\",$E2659=0),\n          0,\n          IF( YEAR($G2659)>YEAR(M2659),\n             0,\n             $D2659*(1-     DATEDIF($G2659,DATE(YEAR(M2659)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2659)     )\n             )\n     )","v":127811.42142266418},21426.188942059227,null,"2025-06-01",{"$f":"\n     IF(OR($F2659=\"N/A\",$E2659=0),\n          0,\n          IF( YEAR($G2659)>YEAR(Q2659),\n             0,\n             $D2659*(1-     DATEDIF($G2659,DATE(YEAR(Q2659)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2659)     )\n             )\n     )","v":124928.86214708188},21007.970357968057,null,"2026-06-01",{"$f":"\n     IF(OR($F2659=\"N/A\",$E2659=0),\n          0,\n          IF( YEAR($G2659)>YEAR(U2659),\n             0,\n             $D2659*(1-     DATEDIF($G2659,DATE(YEAR(U2659)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2659)     )\n             )\n     )","v":122046.30287149957},20589.751773876891,null,"2027-06-01",{"$f":"\n     IF(OR($F2659=\"N/A\",$E2659=0),\n          0,\n          IF( YEAR($G2659)>YEAR(Y2659),\n             0,\n             $D2659*(1-     DATEDIF($G2659,DATE(YEAR(Y2659)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2659)     )\n             )\n     )","v":119163.74359591724},20171.533189785718,null,"2028-06-01",{"$f":"\n     IF(OR($F2659=\"N/A\",$E2659=0),\n          0,\n          IF( YEAR($G2659)>YEAR(AC2659),\n             0,\n             $D2659*(1-     DATEDIF($G2659,DATE(YEAR(AC2659)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2659)     )\n             )\n     )","v":116281.18432033494},19753.314605694552,null,"2029-06-01",{"$f":"\n     IF(OR($F2659=\"N/A\",$E2659=0),\n          0,\n          IF( YEAR($G2659)>YEAR(AG2659),\n             0,\n             $D2659*(1-     DATEDIF($G2659,DATE(YEAR(AG2659)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2659)     )\n             )\n     )","v":113398.62504475264},19335.096021603382,null,"2030-06-01",{"$f":"\n     IF(OR($F2659=\"N/A\",$E2659=0),\n          0,\n          IF( YEAR($G2659)>YEAR(AK2659),\n             0,\n             $D2659*(1-     DATEDIF($G2659,DATE(YEAR(AK2659)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2659)     )\n             )\n     )","v":110516.06576917031},18916.877437512208,null,"2031-06-01",{"$f":"\n     IF(OR($F2659=\"N/A\",$E2659=0),\n          0,\n          IF( YEAR($G2659)>YEAR(AO2659),\n             0,\n             $D2659*(1-     DATEDIF($G2659,DATE(YEAR(AO2659)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2659)     )\n             )\n     )","v":107633.50649358802},18498.658853421042,null,"2032-06-01",{"$f":"\n     IF(OR($F2659=\"N/A\",$E2659=0),\n          0,\n          IF( YEAR($G2659)>YEAR(AS2659),\n             0,\n             $D2659*(1-     DATEDIF($G2659,DATE(YEAR(AS2659)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2659)     )\n             )\n     )","v":104750.94721800571},18080.440269329873,null,"2033-06-01",{"$f":"\n     IF(OR($F2659=\"N/A\",$E2659=0),\n          0,\n          IF( YEAR($G2659)>YEAR(AW2659),\n             0,\n             $D2659*(1-     DATEDIF($G2659,DATE(YEAR(AW2659)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2659)     )\n             )\n     )","v":101868.38794242337},17662.221685238703]
[{"$f":"'Upgrade Information'!B2689","v":"b2097"},null,{"$f":"IF(B2689=\"\", 'Upgrade Information'!F2689,B2689)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E2689","v":800000},{"$f":"'Upgrade Information'!H2689","v":15401.093445437828},{"$f":"\n     IF(ISERROR(VLOOKUP($C2689,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2689,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D2689=\"\",\"\",'Upgrade Information'!D2689)","v":"2013-04-08"},null,{"$f":"\nIF(F2689=\"N/A\",\"N/A\",\n     VLOOKUP($C2689,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F2689=\"N/A\",$E2689=0),\n          0,\n          IF( YEAR($G2689)>YEAR(I2689),\n             0,\n             $D2689*(1-     DATEDIF($G2689,DATE(YEAR(I2689)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2689)     )\n             )\n     )","v":635721.66991532978},98877.747184241263,null,"2024-01-01",{"$f":"\n     IF(OR($F2689=\"N/A\",$E2689=0),\n          0,\n          IF( YEAR($G2689)>YEAR(M2689),\n             0,\n             $D2689*(1-     DATEDIF($G2689,DATE(YEAR(M2689)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2689)     )\n             )\n     )","v":620320.57646989194},96855.428604295739,null,"2025-01-01",{"$f":"\n     IF(OR($F2689=\"N/A\",$E2689=0),\n          0,\n          IF( YEAR($G2689)>YEAR(Q2689),\n             0,\n             $D2689*(1-     DATEDIF($G2689,DATE(YEAR(Q2689)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2689)     )\n             )\n     )","v":604919.48302445421},94833.110024350215,null,"2026-01-01",{"$f":"\n     IF(OR($F2689=\"N/A\",$E2689=0),\n          0,\n          IF( YEAR($G2689)>YEAR(U2689),\n             0,\n             $D2689*(1-     DATEDIF($G2689,DATE(YEAR(U2689)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2689)     )\n             )\n     )","v":589518.38957901637},92810.791444404691,null,"2027-01-01",{"$f":"\n     IF(OR($F2689=\"N/A\",$E2689=0),\n          0,\n          IF( YEAR($G2689)>YEAR(Y2689),\n             0,\n             $D2689*(1-     DATEDIF($G2689,DATE(YEAR(Y2689)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2689)     )\n             )\n     )","v":574117.29613357852},90788.472864459167,null,"2028-01-01",{"$f":"\n     IF(OR($F2689=\"N/A\",$E2689=0),\n          0,\n          IF( YEAR($G2689)>YEAR(AC2689),\n             0,\n             $D2689*(1-     DATEDIF($G2689,DATE(YEAR(AC2689)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2689)     )\n             )\n     )","v":558716.20268814068},88766.154284513628,null,"2029-01-01",{"$f":"\n     IF(OR($F2689=\"N/A\",$E2689=0),\n          0,\n          IF( YEAR($G2689)>YEAR(AG2689),\n             0,\n             $D2689*(1-     DATEDIF($G2689,DATE(YEAR(AG2689)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2689)     )\n             )\n     )","v":543315.10924270295},86743.835704568119,null,"2030-01-01",{"$f":"\n     IF(OR($F2689=\"N/A\",$E2689=0),\n          0,\n          IF( YEAR($G2689)>YEAR(AK2689),\n             0,\n             $D2689*(1-     DATEDIF($G2689,DATE(YEAR(AK2689)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2689)     )\n             )\n     )","v":527914.01579726511},84721.517124622595,null,"2031-01-01",{"$f":"\n     IF(OR($F2689=\"N/A\",$E2689=0),\n          0,\n          IF( YEAR($G2689)>YEAR(AO2689),\n             0,\n             $D2689*(1-     DATEDIF($G2689,DATE(YEAR(AO2689)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2689)     )\n             )\n     )","v":512512.92235182726},82699.198544677056,null,"2032-01-01",{"$f":"\n     IF(OR($F2689=\"N/A\",$E2689=0),\n          0,\n          IF( YEAR($G2689)>YEAR(AS2689),\n             0,\n             $D2689*(1-     DATEDIF($G2689,DATE(YEAR(AS2689)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2689)     )\n             )\n     )","v":497111.82890638942},80676.879964731532,null,"2033-01-01",{"$f":"\n     IF(OR($F2689=\"N/A\",$E2689=0),\n          0,\n          IF( YEAR($G2689)>YEAR(AW2689),\n             0,\n             $D2689*(1-     DATEDIF($G2689,DATE(YEAR(AW2689)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2689)     )\n             )\n     )","v":481710.73546095158},78654.561384786008]
[{"$f":"'Upgrade Information'!B2746","v":"b2143"},null,{"$f":"IF(B2746=\"\", 'Upgrade Information'!F2746,B2746)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E2746","v":500000},{"$f":"'Upgrade Information'!H2746","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C2746,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2746,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D2746=\"\",\"\",'Upgrade Information'!D2746)","v":""},null,{"$f":"\nIF(F2746=\"N/A\",\"N/A\",\n     VLOOKUP($C2746,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F2746=\"N/A\",$E2746=0),\n          0,\n          IF( YEAR($G2746)>YEAR(I2746),\n             0,\n             $D2746*(1-     DATEDIF($G2746,DATE(YEAR(I2746)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2746)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F2746=\"N/A\",$E2746=0),\n          0,\n          IF( YEAR($G2746)>YEAR(M2746),\n             0,\n             $D2746*(1-     DATEDIF($G2746,DATE(YEAR(M2746)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2746)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F2746=\"N/A\",$E2746=0),\n          0,\n          IF( YEAR($G2746)>YEAR(Q2746),\n             0,\n             $D2746*(1-     DATEDIF($G2746,DATE(YEAR(Q2746)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2746)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F2746=\"N/A\",$E2746=0),\n          0,\n          IF( YEAR($G2746)>YEAR(U2746),\n             0,\n             $D2746*(1-     DATEDIF($G2746,DATE(YEAR(U2746)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2746)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F2746=\"N/A\",$E2746=0),\n          0,\n          IF( YEAR($G2746)>YEAR(Y2746),\n             0,\n             $D2746*(1-     DATEDIF($G2746,DATE(YEAR(Y2746)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2746)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F2746=\"N/A\",$E2746=0),\n          0,\n          IF( YEAR($G2746)>YEAR(AC2746),\n             0,\n             $D2746*(1-     DATEDIF($G2746,DATE(YEAR(AC2746)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2746)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F2746=\"N/A\",$E2746=0),\n          0,\n          IF( YEAR($G2746)>YEAR(AG2746),\n             0,\n             $D2746*(1-     DATEDIF($G2746,DATE(YEAR(AG2746)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2746)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F2746=\"N/A\",$E2746=0),\n          0,\n          IF( YEAR($G2746)>YEAR(AK2746),\n             0,\n             $D2746*(1-     DATEDIF($G2746,DATE(YEAR(AK2746)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2746)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F2746=\"N/A\",$E2746=0),\n          0,\n          IF( YEAR($G2746)>YEAR(AO2746),\n             0,\n             $D2746*(1-     DATEDIF($G2746,DATE(YEAR(AO2746)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2746)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F2746=\"N/A\",$E2746=0),\n          0,\n          IF( YEAR($G2746)>YEAR(AS2746),\n             0,\n             $D2746*(1-     DATEDIF($G2746,DATE(YEAR(AS2746)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2746)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F2746=\"N/A\",$E2746=0),\n          0,\n          IF( YEAR($G2746)>YEAR(AW2746),\n             0,\n             $D2746*(1-     DATEDIF($G2746,DATE(YEAR(AW2746)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2746)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B2766","v":"b2166"},null,{"$f":"IF(B2766=\"\", 'Upgrade Information'!F2766,B2766)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E2766","v":2700000},{"$f":"'Upgrade Information'!H2766","v":51978.690378352665},{"$f":"\n     IF(ISERROR(VLOOKUP($C2766,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2766,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D2766=\"\",\"\",'Upgrade Information'!D2766)","v":"2016-12-12"},null,{"$f":"\nIF(F2766=\"N/A\",\"N/A\",\n     VLOOKUP($C2766,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F2766=\"N/A\",$E2766=0),\n          0,\n          IF( YEAR($G2766)>YEAR(I2766),\n             0,\n             $D2766*(1-     DATEDIF($G2766,DATE(YEAR(I2766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2766)     )\n             )\n     )","v":2336149.1673515313},358738.58917364018,null,"2024-01-01",{"$f":"\n     IF(OR($F2766=\"N/A\",$E2766=0),\n          0,\n          IF( YEAR($G2766)>YEAR(M2766),\n             0,\n             $D2766*(1-     DATEDIF($G2766,DATE(YEAR(M2766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2766)     )\n             )\n     )","v":2284170.4769731788},351913.26396632404,null,"2025-01-01",{"$f":"\n     IF(OR($F2766=\"N/A\",$E2766=0),\n          0,\n          IF( YEAR($G2766)>YEAR(Q2766),\n             0,\n             $D2766*(1-     DATEDIF($G2766,DATE(YEAR(Q2766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2766)     )\n             )\n     )","v":2232191.7865948258},345087.93875900784,null,"2026-01-01",{"$f":"\n     IF(OR($F2766=\"N/A\",$E2766=0),\n          0,\n          IF( YEAR($G2766)>YEAR(U2766),\n             0,\n             $D2766*(1-     DATEDIF($G2766,DATE(YEAR(U2766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2766)     )\n             )\n     )","v":2180213.0962164733},338262.6135516917,null,"2027-01-01",{"$f":"\n     IF(OR($F2766=\"N/A\",$E2766=0),\n          0,\n          IF( YEAR($G2766)>YEAR(Y2766),\n             0,\n             $D2766*(1-     DATEDIF($G2766,DATE(YEAR(Y2766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2766)     )\n             )\n     )","v":2128234.4058381207},331437.28834437556,null,"2028-01-01",{"$f":"\n     IF(OR($F2766=\"N/A\",$E2766=0),\n          0,\n          IF( YEAR($G2766)>YEAR(AC2766),\n             0,\n             $D2766*(1-     DATEDIF($G2766,DATE(YEAR(AC2766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2766)     )\n             )\n     )","v":2076255.715459768},324611.96313705941,null,"2029-01-01",{"$f":"\n     IF(OR($F2766=\"N/A\",$E2766=0),\n          0,\n          IF( YEAR($G2766)>YEAR(AG2766),\n             0,\n             $D2766*(1-     DATEDIF($G2766,DATE(YEAR(AG2766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2766)     )\n             )\n     )","v":2024277.0250814152},317786.63792974321,null,"2030-01-01",{"$f":"\n     IF(OR($F2766=\"N/A\",$E2766=0),\n          0,\n          IF( YEAR($G2766)>YEAR(AK2766),\n             0,\n             $D2766*(1-     DATEDIF($G2766,DATE(YEAR(AK2766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2766)     )\n             )\n     )","v":1972298.3347030624},310961.31272242707,null,"2031-01-01",{"$f":"\n     IF(OR($F2766=\"N/A\",$E2766=0),\n          0,\n          IF( YEAR($G2766)>YEAR(AO2766),\n             0,\n             $D2766*(1-     DATEDIF($G2766,DATE(YEAR(AO2766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2766)     )\n             )\n     )","v":1920319.6443247099},304135.98751511093,null,"2032-01-01",{"$f":"\n     IF(OR($F2766=\"N/A\",$E2766=0),\n          0,\n          IF( YEAR($G2766)>YEAR(AS2766),\n             0,\n             $D2766*(1-     DATEDIF($G2766,DATE(YEAR(AS2766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2766)     )\n             )\n     )","v":1868340.9539463571},297310.66230779479,null,"2033-01-01",{"$f":"\n     IF(OR($F2766=\"N/A\",$E2766=0),\n          0,\n          IF( YEAR($G2766)>YEAR(AW2766),\n             0,\n             $D2766*(1-     DATEDIF($G2766,DATE(YEAR(AW2766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2766)     )\n             )\n     )","v":1816362.2635680048},290485.33710047865]
[{"$f":"'Upgrade Information'!B2794","v":"b2186"},null,{"$f":"IF(B2794=\"\", 'Upgrade Information'!F2794,B2794)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E2794","v":14360000},{"$f":"'Upgrade Information'!H2794","v":312854.03050108935},{"$f":"\n     IF(ISERROR(VLOOKUP($C2794,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2794,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D2794=\"\",\"\",'Upgrade Information'!D2794)","v":"2017-05-25"},null,{"$f":"\nIF(F2794=\"N/A\",\"N/A\",\n     VLOOKUP($C2794,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F2794=\"N/A\",$E2794=0),\n          0,\n          IF( YEAR($G2794)>YEAR(I2794),\n             0,\n             $D2794*(1-     DATEDIF($G2794,DATE(YEAR(I2794)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2794)     )\n             )\n     )","v":12300377.632534495},1610662.0844085033,null,"2024-01-01",{"$f":"\n     IF(OR($F2794=\"N/A\",$E2794=0),\n          0,\n          IF( YEAR($G2794)>YEAR(M2794),\n             0,\n             $D2794*(1-     DATEDIF($G2794,DATE(YEAR(M2794)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2794)     )\n             )\n     )","v":11987523.602033405},1577652.9774841941,null,"2025-01-01",{"$f":"\n     IF(OR($F2794=\"N/A\",$E2794=0),\n          0,\n          IF( YEAR($G2794)>YEAR(Q2794),\n             0,\n             $D2794*(1-     DATEDIF($G2794,DATE(YEAR(Q2794)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2794)     )\n             )\n     )","v":11674669.571532317},1544643.8705598854,null,"2026-01-01",{"$f":"\n     IF(OR($F2794=\"N/A\",$E2794=0),\n          0,\n          IF( YEAR($G2794)>YEAR(U2794),\n             0,\n             $D2794*(1-     DATEDIF($G2794,DATE(YEAR(U2794)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2794)     )\n             )\n     )","v":11361815.541031228},1511634.7636355765,null,"2027-01-01",{"$f":"\n     IF(OR($F2794=\"N/A\",$E2794=0),\n          0,\n          IF( YEAR($G2794)>YEAR(Y2794),\n             0,\n             $D2794*(1-     DATEDIF($G2794,DATE(YEAR(Y2794)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2794)     )\n             )\n     )","v":11048961.510530137},1478625.6567112673,null,"2028-01-01",{"$f":"\n     IF(OR($F2794=\"N/A\",$E2794=0),\n          0,\n          IF( YEAR($G2794)>YEAR(AC2794),\n             0,\n             $D2794*(1-     DATEDIF($G2794,DATE(YEAR(AC2794)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2794)     )\n             )\n     )","v":10736107.480029048},1445616.5497869584,null,"2029-01-01",{"$f":"\n     IF(OR($F2794=\"N/A\",$E2794=0),\n          0,\n          IF( YEAR($G2794)>YEAR(AG2794),\n             0,\n             $D2794*(1-     DATEDIF($G2794,DATE(YEAR(AG2794)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2794)     )\n             )\n     )","v":10423253.44952796},1412607.4428626497,null,"2030-01-01",{"$f":"\n     IF(OR($F2794=\"N/A\",$E2794=0),\n          0,\n          IF( YEAR($G2794)>YEAR(AK2794),\n             0,\n             $D2794*(1-     DATEDIF($G2794,DATE(YEAR(AK2794)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2794)     )\n             )\n     )","v":10110399.41902687},1379598.3359383405,null,"2031-01-01",{"$f":"\n     IF(OR($F2794=\"N/A\",$E2794=0),\n          0,\n          IF( YEAR($G2794)>YEAR(AO2794),\n             0,\n             $D2794*(1-     DATEDIF($G2794,DATE(YEAR(AO2794)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2794)     )\n             )\n     )","v":9797545.3885257784},1346589.2290140314,null,"2032-01-01",{"$f":"\n     IF(OR($F2794=\"N/A\",$E2794=0),\n          0,\n          IF( YEAR($G2794)>YEAR(AS2794),\n             0,\n             $D2794*(1-     DATEDIF($G2794,DATE(YEAR(AS2794)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2794)     )\n             )\n     )","v":9484691.3580246922},1313580.1220897229,null,"2033-01-01",{"$f":"\n     IF(OR($F2794=\"N/A\",$E2794=0),\n          0,\n          IF( YEAR($G2794)>YEAR(AW2794),\n             0,\n             $D2794*(1-     DATEDIF($G2794,DATE(YEAR(AW2794)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2794)     )\n             )\n     )","v":9171837.3275236022},1280571.0151654137]
[{"$f":"'Upgrade Information'!B2849","v":"b2247"},null,{"$f":"IF(B2849=\"\", 'Upgrade Information'!F2849,B2849)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E2849","v":7800000},{"$f":"'Upgrade Information'!H2849","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C2849,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2849,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D2849=\"\",\"\",'Upgrade Information'!D2849)","v":""},null,{"$f":"\nIF(F2849=\"N/A\",\"N/A\",\n     VLOOKUP($C2849,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F2849=\"N/A\",$E2849=0),\n          0,\n          IF( YEAR($G2849)>YEAR(I2849),\n             0,\n             $D2849*(1-     DATEDIF($G2849,DATE(YEAR(I2849)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2849)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F2849=\"N/A\",$E2849=0),\n          0,\n          IF( YEAR($G2849)>YEAR(M2849),\n             0,\n             $D2849*(1-     DATEDIF($G2849,DATE(YEAR(M2849)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2849)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F2849=\"N/A\",$E2849=0),\n          0,\n          IF( YEAR($G2849)>YEAR(Q2849),\n             0,\n             $D2849*(1-     DATEDIF($G2849,DATE(YEAR(Q2849)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2849)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F2849=\"N/A\",$E2849=0),\n          0,\n          IF( YEAR($G2849)>YEAR(U2849),\n             0,\n             $D2849*(1-     DATEDIF($G2849,DATE(YEAR(U2849)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2849)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F2849=\"N/A\",$E2849=0),\n          0,\n          IF( YEAR($G2849)>YEAR(Y2849),\n             0,\n             $D2849*(1-     DATEDIF($G2849,DATE(YEAR(Y2849)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2849)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F2849=\"N/A\",$E2849=0),\n          0,\n          IF( YEAR($G2849)>YEAR(AC2849),\n             0,\n             $D2849*(1-     DATEDIF($G2849,DATE(YEAR(AC2849)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2849)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F2849=\"N/A\",$E2849=0),\n          0,\n          IF( YEAR($G2849)>YEAR(AG2849),\n             0,\n             $D2849*(1-     DATEDIF($G2849,DATE(YEAR(AG2849)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2849)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F2849=\"N/A\",$E2849=0),\n          0,\n          IF( YEAR($G2849)>YEAR(AK2849),\n             0,\n             $D2849*(1-     DATEDIF($G2849,DATE(YEAR(AK2849)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2849)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F2849=\"N/A\",$E2849=0),\n          0,\n          IF( YEAR($G2849)>YEAR(AO2849),\n             0,\n             $D2849*(1-     DATEDIF($G2849,DATE(YEAR(AO2849)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2849)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F2849=\"N/A\",$E2849=0),\n          0,\n          IF( YEAR($G2849)>YEAR(AS2849),\n             0,\n             $D2849*(1-     DATEDIF($G2849,DATE(YEAR(AS2849)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2849)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F2849=\"N/A\",$E2849=0),\n          0,\n          IF( YEAR($G2849)>YEAR(AW2849),\n             0,\n             $D2849*(1-     DATEDIF($G2849,DATE(YEAR(AW2849)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2849)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B2898","v":"b2294"},null,{"$f":"IF(B2898=\"\", 'Upgrade Information'!F2898,B2898)","v":"PENELEC"},{"$f":"1000000*'Upgrade Information'!E2898","v":181000},{"$f":"'Upgrade Information'!H2898","v":3990.3906682087654},{"$f":"\n     IF(ISERROR(VLOOKUP($C2898,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2898,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D2898=\"\",\"\",'Upgrade Information'!D2898)","v":"2014-05-28"},null,{"$f":"\nIF(F2898=\"N/A\",\"N/A\",\n     VLOOKUP($C2898,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F2898=\"N/A\",$E2898=0),\n          0,\n          IF( YEAR($G2898)>YEAR(I2898),\n             0,\n             $D2898*(1-     DATEDIF($G2898,DATE(YEAR(I2898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2898)     )\n             )\n     )","v":142758.75609633265},23253.427930233731,null,"2024-01-01",{"$f":"\n     IF(OR($F2898=\"N/A\",$E2898=0),\n          0,\n          IF( YEAR($G2898)>YEAR(M2898),\n             0,\n             $D2898*(1-     DATEDIF($G2898,DATE(YEAR(M2898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2898)     )\n             )\n     )","v":138768.36542812389},22714.987793645032,null,"2025-01-01",{"$f":"\n     IF(OR($F2898=\"N/A\",$E2898=0),\n          0,\n          IF( YEAR($G2898)>YEAR(Q2898),\n             0,\n             $D2898*(1-     DATEDIF($G2898,DATE(YEAR(Q2898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2898)     )\n             )\n     )","v":134777.97475991515},22176.547657056337,null,"2026-01-01",{"$f":"\n     IF(OR($F2898=\"N/A\",$E2898=0),\n          0,\n          IF( YEAR($G2898)>YEAR(U2898),\n             0,\n             $D2898*(1-     DATEDIF($G2898,DATE(YEAR(U2898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2898)     )\n             )\n     )","v":130787.58409170636},21638.107520467634,null,"2027-01-01",{"$f":"\n     IF(OR($F2898=\"N/A\",$E2898=0),\n          0,\n          IF( YEAR($G2898)>YEAR(Y2898),\n             0,\n             $D2898*(1-     DATEDIF($G2898,DATE(YEAR(Y2898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2898)     )\n             )\n     )","v":126797.19342349761},21099.667383878936,null,"2028-01-01",{"$f":"\n     IF(OR($F2898=\"N/A\",$E2898=0),\n          0,\n          IF( YEAR($G2898)>YEAR(AC2898),\n             0,\n             $D2898*(1-     DATEDIF($G2898,DATE(YEAR(AC2898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2898)     )\n             )\n     )","v":122806.80275528882},20561.227247290233,null,"2029-01-01",{"$f":"\n     IF(OR($F2898=\"N/A\",$E2898=0),\n          0,\n          IF( YEAR($G2898)>YEAR(AG2898),\n             0,\n             $D2898*(1-     DATEDIF($G2898,DATE(YEAR(AG2898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2898)     )\n             )\n     )","v":118816.41208708007},20022.787110701538,null,"2030-01-01",{"$f":"\n     IF(OR($F2898=\"N/A\",$E2898=0),\n          0,\n          IF( YEAR($G2898)>YEAR(AK2898),\n             0,\n             $D2898*(1-     DATEDIF($G2898,DATE(YEAR(AK2898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2898)     )\n             )\n     )","v":114826.02141887131},19484.346974112839,null,"2031-01-01",{"$f":"\n     IF(OR($F2898=\"N/A\",$E2898=0),\n          0,\n          IF( YEAR($G2898)>YEAR(AO2898),\n             0,\n             $D2898*(1-     DATEDIF($G2898,DATE(YEAR(AO2898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2898)     )\n             )\n     )","v":110835.63075066255},18945.90683752414,null,"2032-01-01",{"$f":"\n     IF(OR($F2898=\"N/A\",$E2898=0),\n          0,\n          IF( YEAR($G2898)>YEAR(AS2898),\n             0,\n             $D2898*(1-     DATEDIF($G2898,DATE(YEAR(AS2898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2898)     )\n             )\n     )","v":106845.24008245378},18407.466700935438,null,"2033-01-01",{"$f":"\n     IF(OR($F2898=\"N/A\",$E2898=0),\n          0,\n          IF( YEAR($G2898)>YEAR(AW2898),\n             0,\n             $D2898*(1-     DATEDIF($G2898,DATE(YEAR(AW2898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2898)     )\n             )\n     )","v":102854.84941424501},17869.026564346743]
[{"$f":"'Upgrade Information'!B2932","v":"b2324"},null,{"$f":"IF(B2932=\"\", 'Upgrade Information'!F2932,B2932)","v":"EKPC"},{"$f":"1000000*'Upgrade Information'!E2932","v":0},{"$f":"'Upgrade Information'!H2932","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C2932,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2932,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13844963642762703},{"$f":"IF('Upgrade Information'!D2932=\"\",\"\",'Upgrade Information'!D2932)","v":"2013-12-12"},null,{"$f":"\nIF(F2932=\"N/A\",\"N/A\",\n     VLOOKUP($C2932,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F2932=\"N/A\",$E2932=0),\n          0,\n          IF( YEAR($G2932)>YEAR(I2932),\n             0,\n             $D2932*(1-     DATEDIF($G2932,DATE(YEAR(I2932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2932)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F2932=\"N/A\",$E2932=0),\n          0,\n          IF( YEAR($G2932)>YEAR(M2932),\n             0,\n             $D2932*(1-     DATEDIF($G2932,DATE(YEAR(M2932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2932)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F2932=\"N/A\",$E2932=0),\n          0,\n          IF( YEAR($G2932)>YEAR(Q2932),\n             0,\n             $D2932*(1-     DATEDIF($G2932,DATE(YEAR(Q2932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2932)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F2932=\"N/A\",$E2932=0),\n          0,\n          IF( YEAR($G2932)>YEAR(U2932),\n             0,\n             $D2932*(1-     DATEDIF($G2932,DATE(YEAR(U2932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2932)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F2932=\"N/A\",$E2932=0),\n          0,\n          IF( YEAR($G2932)>YEAR(Y2932),\n             0,\n             $D2932*(1-     DATEDIF($G2932,DATE(YEAR(Y2932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2932)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F2932=\"N/A\",$E2932=0),\n          0,\n          IF( YEAR($G2932)>YEAR(AC2932),\n             0,\n             $D2932*(1-     DATEDIF($G2932,DATE(YEAR(AC2932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2932)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F2932=\"N/A\",$E2932=0),\n          0,\n          IF( YEAR($G2932)>YEAR(AG2932),\n             0,\n             $D2932*(1-     DATEDIF($G2932,DATE(YEAR(AG2932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2932)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F2932=\"N/A\",$E2932=0),\n          0,\n          IF( YEAR($G2932)>YEAR(AK2932),\n             0,\n             $D2932*(1-     DATEDIF($G2932,DATE(YEAR(AK2932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2932)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F2932=\"N/A\",$E2932=0),\n          0,\n          IF( YEAR($G2932)>YEAR(AO2932),\n             0,\n             $D2932*(1-     DATEDIF($G2932,DATE(YEAR(AO2932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2932)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F2932=\"N/A\",$E2932=0),\n          0,\n          IF( YEAR($G2932)>YEAR(AS2932),\n             0,\n             $D2932*(1-     DATEDIF($G2932,DATE(YEAR(AS2932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2932)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F2932=\"N/A\",$E2932=0),\n          0,\n          IF( YEAR($G2932)>YEAR(AW2932),\n             0,\n             $D2932*(1-     DATEDIF($G2932,DATE(YEAR(AW2932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2932)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B2946","v":"b2339"},null,{"$f":"IF(B2946=\"\", 'Upgrade Information'!F2946,B2946)","v":"EKPC"},{"$f":"1000000*'Upgrade Information'!E2946","v":100000},{"$f":"'Upgrade Information'!H2946","v":2165.5672686194102},{"$f":"\n     IF(ISERROR(VLOOKUP($C2946,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C2946,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13844963642762703},{"$f":"IF('Upgrade Information'!D2946=\"\",\"\",'Upgrade Information'!D2946)","v":"2018-05-11"},null,{"$f":"\nIF(F2946=\"N/A\",\"N/A\",\n     VLOOKUP($C2946,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F2946=\"N/A\",$E2946=0),\n          0,\n          IF( YEAR($G2946)>YEAR(I2946),\n             0,\n             $D2946*(1-     DATEDIF($G2946,DATE(YEAR(I2946)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2946)     )\n             )\n     )","v":87908.916083541626},14336.524739132523,null,"2024-06-01",{"$f":"\n     IF(OR($F2946=\"N/A\",$E2946=0),\n          0,\n          IF( YEAR($G2946)>YEAR(M2946),\n             0,\n             $D2946*(1-     DATEDIF($G2946,DATE(YEAR(M2946)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2946)     )\n             )\n     )","v":85743.34881492221},14036.702738132595,null,"2025-06-01",{"$f":"\n     IF(OR($F2946=\"N/A\",$E2946=0),\n          0,\n          IF( YEAR($G2946)>YEAR(Q2946),\n             0,\n             $D2946*(1-     DATEDIF($G2946,DATE(YEAR(Q2946)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2946)     )\n             )\n     )","v":83577.781546302809},13736.880737132669,null,"2026-06-01",{"$f":"\n     IF(OR($F2946=\"N/A\",$E2946=0),\n          0,\n          IF( YEAR($G2946)>YEAR(U2946),\n             0,\n             $D2946*(1-     DATEDIF($G2946,DATE(YEAR(U2946)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2946)     )\n             )\n     )","v":81412.214277683393},13437.058736132743,null,"2027-06-01",{"$f":"\n     IF(OR($F2946=\"N/A\",$E2946=0),\n          0,\n          IF( YEAR($G2946)>YEAR(Y2946),\n             0,\n             $D2946*(1-     DATEDIF($G2946,DATE(YEAR(Y2946)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2946)     )\n             )\n     )","v":79246.647009063992},13137.236735132818,null,"2028-06-01",{"$f":"\n     IF(OR($F2946=\"N/A\",$E2946=0),\n          0,\n          IF( YEAR($G2946)>YEAR(AC2946),\n             0,\n             $D2946*(1-     DATEDIF($G2946,DATE(YEAR(AC2946)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2946)     )\n             )\n     )","v":77081.079740444577},12837.41473413289,null,"2029-06-01",{"$f":"\n     IF(OR($F2946=\"N/A\",$E2946=0),\n          0,\n          IF( YEAR($G2946)>YEAR(AG2946),\n             0,\n             $D2946*(1-     DATEDIF($G2946,DATE(YEAR(AG2946)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2946)     )\n             )\n     )","v":74915.512471825175},12537.592733132964,null,"2030-06-01",{"$f":"\n     IF(OR($F2946=\"N/A\",$E2946=0),\n          0,\n          IF( YEAR($G2946)>YEAR(AK2946),\n             0,\n             $D2946*(1-     DATEDIF($G2946,DATE(YEAR(AK2946)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2946)     )\n             )\n     )","v":72749.94520320576},12237.770732133036,null,"2031-06-01",{"$f":"\n     IF(OR($F2946=\"N/A\",$E2946=0),\n          0,\n          IF( YEAR($G2946)>YEAR(AO2946),\n             0,\n             $D2946*(1-     DATEDIF($G2946,DATE(YEAR(AO2946)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2946)     )\n             )\n     )","v":70584.377934586344},11937.948731133109,null,"2032-06-01",{"$f":"\n     IF(OR($F2946=\"N/A\",$E2946=0),\n          0,\n          IF( YEAR($G2946)>YEAR(AS2946),\n             0,\n             $D2946*(1-     DATEDIF($G2946,DATE(YEAR(AS2946)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2946)     )\n             )\n     )","v":68418.810665966928},11638.126730133183,null,"2033-06-01",{"$f":"\n     IF(OR($F2946=\"N/A\",$E2946=0),\n          0,\n          IF( YEAR($G2946)>YEAR(AW2946),\n             0,\n             $D2946*(1-     DATEDIF($G2946,DATE(YEAR(AW2946)+1,1,1),\"m\")/(12*'Upgrade Information'!$G2946)     )\n             )\n     )","v":66253.243397347527},11338.304729133257]
[{"$f":"'Upgrade Information'!B3015","v":"b2400"},null,{"$f":"IF(B3015=\"\", 'Upgrade Information'!F3015,B3015)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E3015","v":270000},{"$f":"'Upgrade Information'!H3015","v":5882.3529411764712},{"$f":"\n     IF(ISERROR(VLOOKUP($C3015,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3015,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D3015=\"\",\"\",'Upgrade Information'!D3015)","v":"2018-07-03"},null,{"$f":"\nIF(F3015=\"N/A\",\"N/A\",\n     VLOOKUP($C3015,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3015=\"N/A\",$E3015=0),\n          0,\n          IF( YEAR($G3015)>YEAR(I3015),\n             0,\n             $D3015*(1-     DATEDIF($G3015,DATE(YEAR(I3015)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3015)     )\n             )\n     )","v":238137.25490196078},{"$f":"IF(J3015=0,0,IF(YEAR($G3015)<YEAR(I3015),$E3015+J3015*$F3015,($E3015+J3015*$F3015)*(J3015/$D3015)))","v":31008.121968764153},null,"2024-01-01",{"$f":"\n     IF(OR($F3015=\"N/A\",$E3015=0),\n          0,\n          IF( YEAR($G3015)>YEAR(M3015),\n             0,\n             $D3015*(1-     DATEDIF($G3015,DATE(YEAR(M3015)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3015)     )\n             )\n     )","v":232254.90196078431},{"$f":"IF(N3015=0,0,IF(YEAR($G3015)<YEAR(M3015),$E3015+N3015*$F3015,($E3015+N3015*$F3015)*(N3015/$D3015)))","v":30387.477200688707},null,"2025-01-01",{"$f":"\n     IF(OR($F3015=\"N/A\",$E3015=0),\n          0,\n          IF( YEAR($G3015)>YEAR(Q3015),\n             0,\n             $D3015*(1-     DATEDIF($G3015,DATE(YEAR(Q3015)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3015)     )\n             )\n     )","v":226372.54901960783},{"$f":"IF(R3015=0,0,IF(YEAR($G3015)<YEAR(Q3015),$E3015+R3015*$F3015,($E3015+R3015*$F3015)*(R3015/$D3015)))","v":29766.832432613257},null,"2026-01-01",{"$f":"\n     IF(OR($F3015=\"N/A\",$E3015=0),\n          0,\n          IF( YEAR($G3015)>YEAR(U3015),\n             0,\n             $D3015*(1-     DATEDIF($G3015,DATE(YEAR(U3015)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3015)     )\n             )\n     )","v":220490.19607843139},{"$f":"IF(V3015=0,0,IF(YEAR($G3015)<YEAR(U3015),$E3015+V3015*$F3015,($E3015+V3015*$F3015)*(V3015/$D3015)))","v":29146.187664537814},null,"2027-01-01",{"$f":"\n     IF(OR($F3015=\"N/A\",$E3015=0),\n          0,\n          IF( YEAR($G3015)>YEAR(Y3015),\n             0,\n             $D3015*(1-     DATEDIF($G3015,DATE(YEAR(Y3015)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3015)     )\n             )\n     )","v":214607.84313725488},{"$f":"IF(Z3015=0,0,IF(YEAR($G3015)<YEAR(Y3015),$E3015+Z3015*$F3015,($E3015+Z3015*$F3015)*(Z3015/$D3015)))","v":28525.542896462364},null,"2028-01-01",{"$f":"\n     IF(OR($F3015=\"N/A\",$E3015=0),\n          0,\n          IF( YEAR($G3015)>YEAR(AC3015),\n             0,\n             $D3015*(1-     DATEDIF($G3015,DATE(YEAR(AC3015)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3015)     )\n             )\n     )","v":208725.49019607843},{"$f":"IF(AD3015=0,0,IF(YEAR($G3015)<YEAR(AC3015),$E3015+AD3015*$F3015,($E3015+AD3015*$F3015)*(AD3015/$D3015)))","v":27904.898128386918},null,"2029-01-01",{"$f":"\n     IF(OR($F3015=\"N/A\",$E3015=0),\n          0,\n          IF( YEAR($G3015)>YEAR(AG3015),\n             0,\n             $D3015*(1-     DATEDIF($G3015,DATE(YEAR(AG3015)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3015)     )\n             )\n     )","v":202843.13725490199},{"$f":"IF(AH3015=0,0,IF(YEAR($G3015)<YEAR(AG3015),$E3015+AH3015*$F3015,($E3015+AH3015*$F3015)*(AH3015/$D3015)))","v":27284.253360311475},null,"2030-01-01",{"$f":"\n     IF(OR($F3015=\"N/A\",$E3015=0),\n          0,\n          IF( YEAR($G3015)>YEAR(AK3015),\n             0,\n             $D3015*(1-     DATEDIF($G3015,DATE(YEAR(AK3015)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3015)     )\n             )\n     )","v":196960.78431372548},{"$f":"IF(AL3015=0,0,IF(YEAR($G3015)<YEAR(AK3015),$E3015+AL3015*$F3015,($E3015+AL3015*$F3015)*(AL3015/$D3015)))","v":26663.608592236022},null,"2031-01-01",{"$f":"\n     IF(OR($F3015=\"N/A\",$E3015=0),\n          0,\n          IF( YEAR($G3015)>YEAR(AO3015),\n             0,\n             $D3015*(1-     DATEDIF($G3015,DATE(YEAR(AO3015)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3015)     )\n             )\n     )","v":191078.43137254901},{"$f":"IF(AP3015=0,0,IF(YEAR($G3015)<YEAR(AO3015),$E3015+AP3015*$F3015,($E3015+AP3015*$F3015)*(AP3015/$D3015)))","v":26042.963824160575},null,"2032-01-01",{"$f":"\n     IF(OR($F3015=\"N/A\",$E3015=0),\n          0,\n          IF( YEAR($G3015)>YEAR(AS3015),\n             0,\n             $D3015*(1-     DATEDIF($G3015,DATE(YEAR(AS3015)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3015)     )\n             )\n     )","v":185196.07843137256},{"$f":"IF(AT3015=0,0,IF(YEAR($G3015)<YEAR(AS3015),$E3015+AT3015*$F3015,($E3015+AT3015*$F3015)*(AT3015/$D3015)))","v":25422.319056085133},null,"2033-01-01",{"$f":"\n     IF(OR($F3015=\"N/A\",$E3015=0),\n          0,\n          IF( YEAR($G3015)>YEAR(AW3015),\n             0,\n             $D3015*(1-     DATEDIF($G3015,DATE(YEAR(AW3015)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3015)     )\n             )\n     )","v":179313.72549019608},{"$f":"IF(AX3015=0,0,IF(YEAR($G3015)<YEAR(AW3015),$E3015+AX3015*$F3015,($E3015+AX3015*$F3015)*(AX3015/$D3015)))","v":24801.674288009683}]
[{"$f":"'Upgrade Information'!B3033","v":"b2413"},null,{"$f":"IF(B3033=\"\", 'Upgrade Information'!F3033,B3033)","v":"ATSI"},{"$f":"1000000*'Upgrade Information'!E3033","v":50000},{"$f":"'Upgrade Information'!H3033","v":1201.0088230915635},{"$f":"\n     IF(ISERROR(VLOOKUP($C3033,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3033,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18249967968622341},{"$f":"IF('Upgrade Information'!D3033=\"\",\"\",'Upgrade Information'!D3033)","v":"2015-06-01"},null,{"$f":"\nIF(F3033=\"N/A\",\"N/A\",\n     VLOOKUP($C3033,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3033=\"N/A\",$E3033=0),\n          0,\n          IF( YEAR($G3033)>YEAR(I3033),\n             0,\n             $D3033*(1-     DATEDIF($G3033,DATE(YEAR(I3033)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3033)     )\n             )\n     )","v":39691.340935130749},8444.6658300696126,null,"2024-01-01",{"$f":"\n     IF(OR($F3033=\"N/A\",$E3033=0),\n          0,\n          IF( YEAR($G3033)>YEAR(M3033),\n             0,\n             $D3033*(1-     DATEDIF($G3033,DATE(YEAR(M3033)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3033)     )\n             )\n     )","v":38490.332112039185},8225.4821045550743,null,"2025-01-01",{"$f":"\n     IF(OR($F3033=\"N/A\",$E3033=0),\n          0,\n          IF( YEAR($G3033)>YEAR(Q3033),\n             0,\n             $D3033*(1-     DATEDIF($G3033,DATE(YEAR(Q3033)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3033)     )\n             )\n     )","v":37289.32328894762},8006.2983790405351,null,"2026-01-01",{"$f":"\n     IF(OR($F3033=\"N/A\",$E3033=0),\n          0,\n          IF( YEAR($G3033)>YEAR(U3033),\n             0,\n             $D3033*(1-     DATEDIF($G3033,DATE(YEAR(U3033)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3033)     )\n             )\n     )","v":36088.314465856056},7787.1146535259968,null,"2027-01-01",{"$f":"\n     IF(OR($F3033=\"N/A\",$E3033=0),\n          0,\n          IF( YEAR($G3033)>YEAR(Y3033),\n             0,\n             $D3033*(1-     DATEDIF($G3033,DATE(YEAR(Y3033)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3033)     )\n             )\n     )","v":34887.305642764491},7567.9309280114576,null,"2028-01-01",{"$f":"\n     IF(OR($F3033=\"N/A\",$E3033=0),\n          0,\n          IF( YEAR($G3033)>YEAR(AC3033),\n             0,\n             $D3033*(1-     DATEDIF($G3033,DATE(YEAR(AC3033)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3033)     )\n             )\n     )","v":33686.296819672927},7348.7472024969193,null,"2029-01-01",{"$f":"\n     IF(OR($F3033=\"N/A\",$E3033=0),\n          0,\n          IF( YEAR($G3033)>YEAR(AG3033),\n             0,\n             $D3033*(1-     DATEDIF($G3033,DATE(YEAR(AG3033)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3033)     )\n             )\n     )","v":32485.28799658137},7129.5634769823819,null,"2030-01-01",{"$f":"\n     IF(OR($F3033=\"N/A\",$E3033=0),\n          0,\n          IF( YEAR($G3033)>YEAR(AK3033),\n             0,\n             $D3033*(1-     DATEDIF($G3033,DATE(YEAR(AK3033)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3033)     )\n             )\n     )","v":31284.279173489806},6910.3797514678427,null,"2031-01-01",{"$f":"\n     IF(OR($F3033=\"N/A\",$E3033=0),\n          0,\n          IF( YEAR($G3033)>YEAR(AO3033),\n             0,\n             $D3033*(1-     DATEDIF($G3033,DATE(YEAR(AO3033)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3033)     )\n             )\n     )","v":30083.270350398237},6691.1960259533034,null,"2032-01-01",{"$f":"\n     IF(OR($F3033=\"N/A\",$E3033=0),\n          0,\n          IF( YEAR($G3033)>YEAR(AS3033),\n             0,\n             $D3033*(1-     DATEDIF($G3033,DATE(YEAR(AS3033)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3033)     )\n             )\n     )","v":28882.261527306673},6472.0123004387651,null,"2033-01-01",{"$f":"\n     IF(OR($F3033=\"N/A\",$E3033=0),\n          0,\n          IF( YEAR($G3033)>YEAR(AW3033),\n             0,\n             $D3033*(1-     DATEDIF($G3033,DATE(YEAR(AW3033)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3033)     )\n             )\n     )","v":27681.252704215109},6252.8285749242268]
[{"$f":"'Upgrade Information'!B3092","v":"b2437.30"},null,{"$f":"IF(B3092=\"\", 'Upgrade Information'!F3092,B3092)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E3092","v":21080000},{"$f":"'Upgrade Information'!H3092","v":448510.63829787233},{"$f":"\n     IF(ISERROR(VLOOKUP($C3092,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3092,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D3092=\"\",\"\",'Upgrade Information'!D3092)","v":"2017-04-07"},null,{"$f":"\nIF(F3092=\"N/A\",\"N/A\",\n     VLOOKUP($C3092,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3092=\"N/A\",$E3092=0),\n          0,\n          IF( YEAR($G3092)>YEAR(I3092),\n             0,\n             $D3092*(1-     DATEDIF($G3092,DATE(YEAR(I3092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3092)     )\n             )\n     )","v":18089929.078014184},2110450.5126241134,null,"2024-01-01",{"$f":"\n     IF(OR($F3092=\"N/A\",$E3092=0),\n          0,\n          IF( YEAR($G3092)>YEAR(M3092),\n             0,\n             $D3092*(1-     DATEDIF($G3092,DATE(YEAR(M3092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3092)     )\n             )\n     )","v":17641418.439716313},2069245.3917730497,null,"2025-01-01",{"$f":"\n     IF(OR($F3092=\"N/A\",$E3092=0),\n          0,\n          IF( YEAR($G3092)>YEAR(Q3092),\n             0,\n             $D3092*(1-     DATEDIF($G3092,DATE(YEAR(Q3092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3092)     )\n             )\n     )","v":17192907.801418439},2028040.2709219856,null,"2026-01-01",{"$f":"\n     IF(OR($F3092=\"N/A\",$E3092=0),\n          0,\n          IF( YEAR($G3092)>YEAR(U3092),\n             0,\n             $D3092*(1-     DATEDIF($G3092,DATE(YEAR(U3092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3092)     )\n             )\n     )","v":16744397.163120568},1986835.150070922,null,"2027-01-01",{"$f":"\n     IF(OR($F3092=\"N/A\",$E3092=0),\n          0,\n          IF( YEAR($G3092)>YEAR(Y3092),\n             0,\n             $D3092*(1-     DATEDIF($G3092,DATE(YEAR(Y3092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3092)     )\n             )\n     )","v":16295886.524822695},1945630.0292198581,null,"2028-01-01",{"$f":"\n     IF(OR($F3092=\"N/A\",$E3092=0),\n          0,\n          IF( YEAR($G3092)>YEAR(AC3092),\n             0,\n             $D3092*(1-     DATEDIF($G3092,DATE(YEAR(AC3092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3092)     )\n             )\n     )","v":15847375.886524823},1904424.9083687942,null,"2029-01-01",{"$f":"\n     IF(OR($F3092=\"N/A\",$E3092=0),\n          0,\n          IF( YEAR($G3092)>YEAR(AG3092),\n             0,\n             $D3092*(1-     DATEDIF($G3092,DATE(YEAR(AG3092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3092)     )\n             )\n     )","v":15398865.248226952},1863219.7875177306,null,"2030-01-01",{"$f":"\n     IF(OR($F3092=\"N/A\",$E3092=0),\n          0,\n          IF( YEAR($G3092)>YEAR(AK3092),\n             0,\n             $D3092*(1-     DATEDIF($G3092,DATE(YEAR(AK3092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3092)     )\n             )\n     )","v":14950354.609929079},1822014.6666666667,null,"2031-01-01",{"$f":"\n     IF(OR($F3092=\"N/A\",$E3092=0),\n          0,\n          IF( YEAR($G3092)>YEAR(AO3092),\n             0,\n             $D3092*(1-     DATEDIF($G3092,DATE(YEAR(AO3092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3092)     )\n             )\n     )","v":14501843.971631205},1780809.5458156026,null,"2032-01-01",{"$f":"\n     IF(OR($F3092=\"N/A\",$E3092=0),\n          0,\n          IF( YEAR($G3092)>YEAR(AS3092),\n             0,\n             $D3092*(1-     DATEDIF($G3092,DATE(YEAR(AS3092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3092)     )\n             )\n     )","v":14053333.333333336},1739604.4249645392,null,"2033-01-01",{"$f":"\n     IF(OR($F3092=\"N/A\",$E3092=0),\n          0,\n          IF( YEAR($G3092)>YEAR(AW3092),\n             0,\n             $D3092*(1-     DATEDIF($G3092,DATE(YEAR(AW3092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3092)     )\n             )\n     )","v":13604822.695035459},1698399.3041134749]
[{"$f":"'Upgrade Information'!B3120","v":"b2458.1"},null,{"$f":"IF(B3120=\"\", 'Upgrade Information'!F3120,B3120)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E3120","v":6900000},{"$f":"'Upgrade Information'!H3120","v":150326.79738562091},{"$f":"\n     IF(ISERROR(VLOOKUP($C3120,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3120,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D3120=\"\",\"\",'Upgrade Information'!D3120)","v":"2016-04-26"},null,{"$f":"\nIF(F3120=\"N/A\",\"N/A\",\n     VLOOKUP($C3120,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3120=\"N/A\",$E3120=0),\n          0,\n          IF( YEAR($G3120)>YEAR(I3120),\n             0,\n             $D3120*(1-     DATEDIF($G3120,DATE(YEAR(I3120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3120)     )\n             )\n     )","v":5747494.5533769066},756742.70948185679,null,"2024-01-01",{"$f":"\n     IF(OR($F3120=\"N/A\",$E3120=0),\n          0,\n          IF( YEAR($G3120)>YEAR(M3120),\n             0,\n             $D3120*(1-     DATEDIF($G3120,DATE(YEAR(M3120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3120)     )\n             )\n     )","v":5597167.7559912857},740881.78763103986,null,"2025-01-01",{"$f":"\n     IF(OR($F3120=\"N/A\",$E3120=0),\n          0,\n          IF( YEAR($G3120)>YEAR(Q3120),\n             0,\n             $D3120*(1-     DATEDIF($G3120,DATE(YEAR(Q3120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3120)     )\n             )\n     )","v":5446840.9586056639},725020.8657802227,null,"2026-01-01",{"$f":"\n     IF(OR($F3120=\"N/A\",$E3120=0),\n          0,\n          IF( YEAR($G3120)>YEAR(U3120),\n             0,\n             $D3120*(1-     DATEDIF($G3120,DATE(YEAR(U3120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3120)     )\n             )\n     )","v":5296514.1612200439},709159.94392940588,null,"2027-01-01",{"$f":"\n     IF(OR($F3120=\"N/A\",$E3120=0),\n          0,\n          IF( YEAR($G3120)>YEAR(Y3120),\n             0,\n             $D3120*(1-     DATEDIF($G3120,DATE(YEAR(Y3120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3120)     )\n             )\n     )","v":5146187.3638344221},693299.02207858872,null,"2028-01-01",{"$f":"\n     IF(OR($F3120=\"N/A\",$E3120=0),\n          0,\n          IF( YEAR($G3120)>YEAR(AC3120),\n             0,\n             $D3120*(1-     DATEDIF($G3120,DATE(YEAR(AC3120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3120)     )\n             )\n     )","v":4995860.5664488012},677438.10022777179,null,"2029-01-01",{"$f":"\n     IF(OR($F3120=\"N/A\",$E3120=0),\n          0,\n          IF( YEAR($G3120)>YEAR(AG3120),\n             0,\n             $D3120*(1-     DATEDIF($G3120,DATE(YEAR(AG3120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3120)     )\n             )\n     )","v":4845533.7690631812},661577.17837695498,null,"2030-01-01",{"$f":"\n     IF(OR($F3120=\"N/A\",$E3120=0),\n          0,\n          IF( YEAR($G3120)>YEAR(AK3120),\n             0,\n             $D3120*(1-     DATEDIF($G3120,DATE(YEAR(AK3120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3120)     )\n             )\n     )","v":4695206.9716775594},645716.25652613793,null,"2031-01-01",{"$f":"\n     IF(OR($F3120=\"N/A\",$E3120=0),\n          0,\n          IF( YEAR($G3120)>YEAR(AO3120),\n             0,\n             $D3120*(1-     DATEDIF($G3120,DATE(YEAR(AO3120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3120)     )\n             )\n     )","v":4544880.1742919385},629855.33467532089,null,"2032-01-01",{"$f":"\n     IF(OR($F3120=\"N/A\",$E3120=0),\n          0,\n          IF( YEAR($G3120)>YEAR(AS3120),\n             0,\n             $D3120*(1-     DATEDIF($G3120,DATE(YEAR(AS3120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3120)     )\n             )\n     )","v":4394553.3769063186},613994.41282450408,null,"2033-01-01",{"$f":"\n     IF(OR($F3120=\"N/A\",$E3120=0),\n          0,\n          IF( YEAR($G3120)>YEAR(AW3120),\n             0,\n             $D3120*(1-     DATEDIF($G3120,DATE(YEAR(AW3120)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3120)     )\n             )\n     )","v":4244226.5795206968},598133.49097368692]
[{"$f":"'Upgrade Information'!B3175","v":"b2527"},null,{"$f":"IF(B3175=\"\", 'Upgrade Information'!F3175,B3175)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E3175","v":600000},{"$f":"'Upgrade Information'!H3175","v":8698.5205614553852},{"$f":"\n     IF(ISERROR(VLOOKUP($C3175,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3175,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D3175=\"\",\"\",'Upgrade Information'!D3175)","v":"2015-10-06"},null,{"$f":"\nIF(F3175=\"N/A\",\"N/A\",\n     VLOOKUP($C3175,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F3175=\"N/A\",$E3175=0),\n          0,\n          IF( YEAR($G3175)>YEAR(I3175),\n             0,\n             $D3175*(1-     DATEDIF($G3175,DATE(YEAR(I3175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3175)     )\n             )\n     )","v":528962.0820814477},81862.496875849145,null,"2024-06-01",{"$f":"\n     IF(OR($F3175=\"N/A\",$E3175=0),\n          0,\n          IF( YEAR($G3175)>YEAR(M3175),\n             0,\n             $D3175*(1-     DATEDIF($G3175,DATE(YEAR(M3175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3175)     )\n             )\n     )","v":520263.5615199923},80659.351369040218,null,"2025-06-01",{"$f":"\n     IF(OR($F3175=\"N/A\",$E3175=0),\n          0,\n          IF( YEAR($G3175)>YEAR(Q3175),\n             0,\n             $D3175*(1-     DATEDIF($G3175,DATE(YEAR(Q3175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3175)     )\n             )\n     )","v":511565.04095853696},79456.205862231291,null,"2026-06-01",{"$f":"\n     IF(OR($F3175=\"N/A\",$E3175=0),\n          0,\n          IF( YEAR($G3175)>YEAR(U3175),\n             0,\n             $D3175*(1-     DATEDIF($G3175,DATE(YEAR(U3175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3175)     )\n             )\n     )","v":502866.52039708151},78253.060355422349,null,"2027-06-01",{"$f":"\n     IF(OR($F3175=\"N/A\",$E3175=0),\n          0,\n          IF( YEAR($G3175)>YEAR(Y3175),\n             0,\n             $D3175*(1-     DATEDIF($G3175,DATE(YEAR(Y3175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3175)     )\n             )\n     )","v":494167.99983562616},77049.914848613436,null,"2028-06-01",{"$f":"\n     IF(OR($F3175=\"N/A\",$E3175=0),\n          0,\n          IF( YEAR($G3175)>YEAR(AC3175),\n             0,\n             $D3175*(1-     DATEDIF($G3175,DATE(YEAR(AC3175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3175)     )\n             )\n     )","v":485469.47927417076},75846.769341804509,null,"2029-06-01",{"$f":"\n     IF(OR($F3175=\"N/A\",$E3175=0),\n          0,\n          IF( YEAR($G3175)>YEAR(AG3175),\n             0,\n             $D3175*(1-     DATEDIF($G3175,DATE(YEAR(AG3175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3175)     )\n             )\n     )","v":476770.95871271542},74643.623834995582,null,"2030-06-01",{"$f":"\n     IF(OR($F3175=\"N/A\",$E3175=0),\n          0,\n          IF( YEAR($G3175)>YEAR(AK3175),\n             0,\n             $D3175*(1-     DATEDIF($G3175,DATE(YEAR(AK3175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3175)     )\n             )\n     )","v":468072.43815126002},73440.478328186655,null,"2031-06-01",{"$f":"\n     IF(OR($F3175=\"N/A\",$E3175=0),\n          0,\n          IF( YEAR($G3175)>YEAR(AO3175),\n             0,\n             $D3175*(1-     DATEDIF($G3175,DATE(YEAR(AO3175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3175)     )\n             )\n     )","v":459373.91758980457},72237.332821377713,null,"2032-06-01",{"$f":"\n     IF(OR($F3175=\"N/A\",$E3175=0),\n          0,\n          IF( YEAR($G3175)>YEAR(AS3175),\n             0,\n             $D3175*(1-     DATEDIF($G3175,DATE(YEAR(AS3175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3175)     )\n             )\n     )","v":450675.39702834922},71034.187314568786,null,"2033-06-01",{"$f":"\n     IF(OR($F3175=\"N/A\",$E3175=0),\n          0,\n          IF( YEAR($G3175)>YEAR(AW3175),\n             0,\n             $D3175*(1-     DATEDIF($G3175,DATE(YEAR(AW3175)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3175)     )\n             )\n     )","v":441976.87646689388},69831.041807759873]
[{"$f":"'Upgrade Information'!B3207","v":"b2553"},null,{"$f":"IF(B3207=\"\", 'Upgrade Information'!F3207,B3207)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E3207","v":6900000},{"$f":"'Upgrade Information'!H3207","v":197142.85714285713},{"$f":"\n     IF(ISERROR(VLOOKUP($C3207,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3207,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D3207=\"\",\"\",'Upgrade Information'!D3207)","v":"2017-05-15"},null,{"$f":"\nIF(F3207=\"N/A\",\"N/A\",\n     VLOOKUP($C3207,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F3207=\"N/A\",$E3207=0),\n          0,\n          IF( YEAR($G3207)>YEAR(I3207),\n             0,\n             $D3207*(1-     DATEDIF($G3207,DATE(YEAR(I3207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3207)     )\n             )\n     )","v":5602142.8571428573},{"$f":"IF(J3207=0,0,IF(YEAR($G3207)<YEAR(I3207),$E3207+J3207*$F3207,($E3207+J3207*$F3207)*(J3207/$D3207)))","v":744805.88716571231},null,"2024-06-01",{"$f":"\n     IF(OR($F3207=\"N/A\",$E3207=0),\n          0,\n          IF( YEAR($G3207)>YEAR(M3207),\n             0,\n             $D3207*(1-     DATEDIF($G3207,DATE(YEAR(M3207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3207)     )\n             )\n     )","v":5405000},{"$f":"IF(N3207=0,0,IF(YEAR($G3207)<YEAR(M3207),$E3207+N3207*$F3207,($E3207+N3207*$F3207)*(N3207/$D3207)))","v":725533.28786872025},null,"2025-06-01",{"$f":"\n     IF(OR($F3207=\"N/A\",$E3207=0),\n          0,\n          IF( YEAR($G3207)>YEAR(Q3207),\n             0,\n             $D3207*(1-     DATEDIF($G3207,DATE(YEAR(Q3207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3207)     )\n             )\n     )","v":5207857.1428571427},{"$f":"IF(R3207=0,0,IF(YEAR($G3207)<YEAR(Q3207),$E3207+R3207*$F3207,($E3207+R3207*$F3207)*(R3207/$D3207)))","v":706260.6885717283},null,"2026-06-01",{"$f":"\n     IF(OR($F3207=\"N/A\",$E3207=0),\n          0,\n          IF( YEAR($G3207)>YEAR(U3207),\n             0,\n             $D3207*(1-     DATEDIF($G3207,DATE(YEAR(U3207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3207)     )\n             )\n     )","v":5010714.2857142854},{"$f":"IF(V3207=0,0,IF(YEAR($G3207)<YEAR(U3207),$E3207+V3207*$F3207,($E3207+V3207*$F3207)*(V3207/$D3207)))","v":686988.08927473624},null,"2027-06-01",{"$f":"\n     IF(OR($F3207=\"N/A\",$E3207=0),\n          0,\n          IF( YEAR($G3207)>YEAR(Y3207),\n             0,\n             $D3207*(1-     DATEDIF($G3207,DATE(YEAR(Y3207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3207)     )\n             )\n     )","v":4813571.4285714282},{"$f":"IF(Z3207=0,0,IF(YEAR($G3207)<YEAR(Y3207),$E3207+Z3207*$F3207,($E3207+Z3207*$F3207)*(Z3207/$D3207)))","v":667715.48997774429},null,"2028-06-01",{"$f":"\n     IF(OR($F3207=\"N/A\",$E3207=0),\n          0,\n          IF( YEAR($G3207)>YEAR(AC3207),\n             0,\n             $D3207*(1-     DATEDIF($G3207,DATE(YEAR(AC3207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3207)     )\n             )\n     )","v":4616428.5714285718},{"$f":"IF(AD3207=0,0,IF(YEAR($G3207)<YEAR(AC3207),$E3207+AD3207*$F3207,($E3207+AD3207*$F3207)*(AD3207/$D3207)))","v":648442.89068075246},null,"2029-06-01",{"$f":"\n     IF(OR($F3207=\"N/A\",$E3207=0),\n          0,\n          IF( YEAR($G3207)>YEAR(AG3207),\n             0,\n             $D3207*(1-     DATEDIF($G3207,DATE(YEAR(AG3207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3207)     )\n             )\n     )","v":4419285.7142857136},{"$f":"IF(AH3207=0,0,IF(YEAR($G3207)<YEAR(AG3207),$E3207+AH3207*$F3207,($E3207+AH3207*$F3207)*(AH3207/$D3207)))","v":629170.2913837604},null,"2030-06-01",{"$f":"\n     IF(OR($F3207=\"N/A\",$E3207=0),\n          0,\n          IF( YEAR($G3207)>YEAR(AK3207),\n             0,\n             $D3207*(1-     DATEDIF($G3207,DATE(YEAR(AK3207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3207)     )\n             )\n     )","v":4222142.8571428573},{"$f":"IF(AL3207=0,0,IF(YEAR($G3207)<YEAR(AK3207),$E3207+AL3207*$F3207,($E3207+AL3207*$F3207)*(AL3207/$D3207)))","v":609897.69208676845},null,"2031-06-01",{"$f":"\n     IF(OR($F3207=\"N/A\",$E3207=0),\n          0,\n          IF( YEAR($G3207)>YEAR(AO3207),\n             0,\n             $D3207*(1-     DATEDIF($G3207,DATE(YEAR(AO3207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3207)     )\n             )\n     )","v":4024999.9999999995},{"$f":"IF(AP3207=0,0,IF(YEAR($G3207)<YEAR(AO3207),$E3207+AP3207*$F3207,($E3207+AP3207*$F3207)*(AP3207/$D3207)))","v":590625.09278977639},null,"2032-06-01",{"$f":"\n     IF(OR($F3207=\"N/A\",$E3207=0),\n          0,\n          IF( YEAR($G3207)>YEAR(AS3207),\n             0,\n             $D3207*(1-     DATEDIF($G3207,DATE(YEAR(AS3207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3207)     )\n             )\n     )","v":3827857.1428571432},{"$f":"IF(AT3207=0,0,IF(YEAR($G3207)<YEAR(AS3207),$E3207+AT3207*$F3207,($E3207+AT3207*$F3207)*(AT3207/$D3207)))","v":571352.49349278456},null,"2033-06-01",{"$f":"\n     IF(OR($F3207=\"N/A\",$E3207=0),\n          0,\n          IF( YEAR($G3207)>YEAR(AW3207),\n             0,\n             $D3207*(1-     DATEDIF($G3207,DATE(YEAR(AW3207)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3207)     )\n             )\n     )","v":3630714.2857142859},{"$f":"IF(AX3207=0,0,IF(YEAR($G3207)<YEAR(AW3207),$E3207+AX3207*$F3207,($E3207+AX3207*$F3207)*(AX3207/$D3207)))","v":552079.89419579261}]
[{"$f":"'Upgrade Information'!B3220","v":"b2566"},null,{"$f":"IF(B3220=\"\", 'Upgrade Information'!F3220,B3220)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E3220","v":2400000},{"$f":"'Upgrade Information'!H3220","v":52287.58169934641},{"$f":"\n     IF(ISERROR(VLOOKUP($C3220,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3220,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D3220=\"\",\"\",'Upgrade Information'!D3220)","v":"2018-12-21"},null,{"$f":"\nIF(F3220=\"N/A\",\"N/A\",\n     VLOOKUP($C3220,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3220=\"N/A\",$E3220=0),\n          0,\n          IF( YEAR($G3220)>YEAR(I3220),\n             0,\n             $D3220*(1-     DATEDIF($G3220,DATE(YEAR(I3220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3220)     )\n             )\n     )","v":2138562.0915032681},277926.43515966448,null,"2024-01-01",{"$f":"\n     IF(OR($F3220=\"N/A\",$E3220=0),\n          0,\n          IF( YEAR($G3220)>YEAR(M3220),\n             0,\n             $D3220*(1-     DATEDIF($G3220,DATE(YEAR(M3220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3220)     )\n             )\n     )","v":2086274.5098039217},272409.59277677163,null,"2025-01-01",{"$f":"\n     IF(OR($F3220=\"N/A\",$E3220=0),\n          0,\n          IF( YEAR($G3220)>YEAR(Q3220),\n             0,\n             $D3220*(1-     DATEDIF($G3220,DATE(YEAR(Q3220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3220)     )\n             )\n     )","v":2033986.928104575},266892.75039387873,null,"2026-01-01",{"$f":"\n     IF(OR($F3220=\"N/A\",$E3220=0),\n          0,\n          IF( YEAR($G3220)>YEAR(U3220),\n             0,\n             $D3220*(1-     DATEDIF($G3220,DATE(YEAR(U3220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3220)     )\n             )\n     )","v":1981699.3464052288},261375.90801098594,null,"2027-01-01",{"$f":"\n     IF(OR($F3220=\"N/A\",$E3220=0),\n          0,\n          IF( YEAR($G3220)>YEAR(Y3220),\n             0,\n             $D3220*(1-     DATEDIF($G3220,DATE(YEAR(Y3220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3220)     )\n             )\n     )","v":1929411.7647058824},255859.06562809303,null,"2028-01-01",{"$f":"\n     IF(OR($F3220=\"N/A\",$E3220=0),\n          0,\n          IF( YEAR($G3220)>YEAR(AC3220),\n             0,\n             $D3220*(1-     DATEDIF($G3220,DATE(YEAR(AC3220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3220)     )\n             )\n     )","v":1877124.1830065357},250342.22324520018,null,"2029-01-01",{"$f":"\n     IF(OR($F3220=\"N/A\",$E3220=0),\n          0,\n          IF( YEAR($G3220)>YEAR(AG3220),\n             0,\n             $D3220*(1-     DATEDIF($G3220,DATE(YEAR(AG3220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3220)     )\n             )\n     )","v":1824836.6013071896},244825.38086230733,null,"2030-01-01",{"$f":"\n     IF(OR($F3220=\"N/A\",$E3220=0),\n          0,\n          IF( YEAR($G3220)>YEAR(AK3220),\n             0,\n             $D3220*(1-     DATEDIF($G3220,DATE(YEAR(AK3220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3220)     )\n             )\n     )","v":1772549.0196078431},239308.53847941448,null,"2031-01-01",{"$f":"\n     IF(OR($F3220=\"N/A\",$E3220=0),\n          0,\n          IF( YEAR($G3220)>YEAR(AO3220),\n             0,\n             $D3220*(1-     DATEDIF($G3220,DATE(YEAR(AO3220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3220)     )\n             )\n     )","v":1720261.4379084967},233791.69609652157,null,"2032-01-01",{"$f":"\n     IF(OR($F3220=\"N/A\",$E3220=0),\n          0,\n          IF( YEAR($G3220)>YEAR(AS3220),\n             0,\n             $D3220*(1-     DATEDIF($G3220,DATE(YEAR(AS3220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3220)     )\n             )\n     )","v":1667973.85620915},228274.85371362872,null,"2033-01-01",{"$f":"\n     IF(OR($F3220=\"N/A\",$E3220=0),\n          0,\n          IF( YEAR($G3220)>YEAR(AW3220),\n             0,\n             $D3220*(1-     DATEDIF($G3220,DATE(YEAR(AW3220)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3220)     )\n             )\n     )","v":1615686.2745098041},222758.01133073587]
[{"$f":"'Upgrade Information'!B3272","v":"b2604.5"},null,{"$f":"IF(B3272=\"\", 'Upgrade Information'!F3272,B3272)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E3272","v":1080000},{"$f":"'Upgrade Information'!H3272","v":27867.813857303194},{"$f":"\n     IF(ISERROR(VLOOKUP($C3272,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3272,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D3272=\"\",\"\",'Upgrade Information'!D3272)","v":"2025-04-15"},null,{"$f":"\nIF(F3272=\"N/A\",\"N/A\",\n     VLOOKUP($C3272,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3272=\"N/A\",$E3272=0),\n          0,\n          IF( YEAR($G3272)>YEAR(I3272),\n             0,\n             $D3272*(1-     DATEDIF($G3272,DATE(YEAR(I3272)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3272)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F3272=\"N/A\",$E3272=0),\n          0,\n          IF( YEAR($G3272)>YEAR(M3272),\n             0,\n             $D3272*(1-     DATEDIF($G3272,DATE(YEAR(M3272)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3272)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F3272=\"N/A\",$E3272=0),\n          0,\n          IF( YEAR($G3272)>YEAR(Q3272),\n             0,\n             $D3272*(1-     DATEDIF($G3272,DATE(YEAR(Q3272)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3272)     )\n             )\n     )","v":1061421.4574284647},161498.26317401626,null,"2026-01-01",{"$f":"\n     IF(OR($F3272=\"N/A\",$E3272=0),\n          0,\n          IF( YEAR($G3272)>YEAR(U3272),\n             0,\n             $D3272*(1-     DATEDIF($G3272,DATE(YEAR(U3272)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3272)     )\n             )\n     )","v":1033553.6435711613},160742.33136685108,null,"2027-01-01",{"$f":"\n     IF(OR($F3272=\"N/A\",$E3272=0),\n          0,\n          IF( YEAR($G3272)>YEAR(Y3272),\n             0,\n             $D3272*(1-     DATEDIF($G3272,DATE(YEAR(Y3272)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3272)     )\n             )\n     )","v":1005685.8297138582},157159.62199964243,null,"2028-01-01",{"$f":"\n     IF(OR($F3272=\"N/A\",$E3272=0),\n          0,\n          IF( YEAR($G3272)>YEAR(AC3272),\n             0,\n             $D3272*(1-     DATEDIF($G3272,DATE(YEAR(AC3272)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3272)     )\n             )\n     )","v":977818.01585655496},153576.91263243376,null,"2029-01-01",{"$f":"\n     IF(OR($F3272=\"N/A\",$E3272=0),\n          0,\n          IF( YEAR($G3272)>YEAR(AG3272),\n             0,\n             $D3272*(1-     DATEDIF($G3272,DATE(YEAR(AG3272)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3272)     )\n             )\n     )","v":949950.20199925173},149994.20326522505,null,"2030-01-01",{"$f":"\n     IF(OR($F3272=\"N/A\",$E3272=0),\n          0,\n          IF( YEAR($G3272)>YEAR(AK3272),\n             0,\n             $D3272*(1-     DATEDIF($G3272,DATE(YEAR(AK3272)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3272)     )\n             )\n     )","v":922082.3881419485},146411.49389801637,null,"2031-01-01",{"$f":"\n     IF(OR($F3272=\"N/A\",$E3272=0),\n          0,\n          IF( YEAR($G3272)>YEAR(AO3272),\n             0,\n             $D3272*(1-     DATEDIF($G3272,DATE(YEAR(AO3272)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3272)     )\n             )\n     )","v":894214.57428464538},142828.78453080772,null,"2032-01-01",{"$f":"\n     IF(OR($F3272=\"N/A\",$E3272=0),\n          0,\n          IF( YEAR($G3272)>YEAR(AS3272),\n             0,\n             $D3272*(1-     DATEDIF($G3272,DATE(YEAR(AS3272)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3272)     )\n             )\n     )","v":866346.76042734215},139246.07516359905,null,"2033-01-01",{"$f":"\n     IF(OR($F3272=\"N/A\",$E3272=0),\n          0,\n          IF( YEAR($G3272)>YEAR(AW3272),\n             0,\n             $D3272*(1-     DATEDIF($G3272,DATE(YEAR(AW3272)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3272)     )\n             )\n     )","v":838478.94657003903},135663.36579639037]
[{"$f":"'Upgrade Information'!B3303","v":"b2625"},null,{"$f":"IF(B3303=\"\", 'Upgrade Information'!F3303,B3303)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E3303","v":18870000},{"$f":"'Upgrade Information'!H3303","v":411111.11111111112},{"$f":"\n     IF(ISERROR(VLOOKUP($C3303,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3303,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D3303=\"\",\"\",'Upgrade Information'!D3303)","v":"2018-06-19"},null,{"$f":"\nIF(F3303=\"N/A\",\"N/A\",\n     VLOOKUP($C3303,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3303=\"N/A\",$E3303=0),\n          0,\n          IF( YEAR($G3303)>YEAR(I3303),\n             0,\n             $D3303*(1-     DATEDIF($G3303,DATE(YEAR(I3303)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3303)     )\n             )\n     )","v":16608888.888888888},2163508.5098251146,null,"2024-01-01",{"$f":"\n     IF(OR($F3303=\"N/A\",$E3303=0),\n          0,\n          IF( YEAR($G3303)>YEAR(M3303),\n             0,\n             $D3303*(1-     DATEDIF($G3303,DATE(YEAR(M3303)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3303)     )\n             )\n     )","v":16197777.777777778},2120132.3365896195,null,"2025-01-01",{"$f":"\n     IF(OR($F3303=\"N/A\",$E3303=0),\n          0,\n          IF( YEAR($G3303)>YEAR(Q3303),\n             0,\n             $D3303*(1-     DATEDIF($G3303,DATE(YEAR(Q3303)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3303)     )\n             )\n     )","v":15786666.666666668},2076756.1633541244,null,"2026-01-01",{"$f":"\n     IF(OR($F3303=\"N/A\",$E3303=0),\n          0,\n          IF( YEAR($G3303)>YEAR(U3303),\n             0,\n             $D3303*(1-     DATEDIF($G3303,DATE(YEAR(U3303)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3303)     )\n             )\n     )","v":15375555.555555554},2033379.9901186288,null,"2027-01-01",{"$f":"\n     IF(OR($F3303=\"N/A\",$E3303=0),\n          0,\n          IF( YEAR($G3303)>YEAR(Y3303),\n             0,\n             $D3303*(1-     DATEDIF($G3303,DATE(YEAR(Y3303)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3303)     )\n             )\n     )","v":14964444.444444444},1990003.8168831337,null,"2028-01-01",{"$f":"\n     IF(OR($F3303=\"N/A\",$E3303=0),\n          0,\n          IF( YEAR($G3303)>YEAR(AC3303),\n             0,\n             $D3303*(1-     DATEDIF($G3303,DATE(YEAR(AC3303)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3303)     )\n             )\n     )","v":14553333.333333332},1946627.6436476386,null,"2029-01-01",{"$f":"\n     IF(OR($F3303=\"N/A\",$E3303=0),\n          0,\n          IF( YEAR($G3303)>YEAR(AG3303),\n             0,\n             $D3303*(1-     DATEDIF($G3303,DATE(YEAR(AG3303)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3303)     )\n             )\n     )","v":14142222.222222222},1903251.4704121435,null,"2030-01-01",{"$f":"\n     IF(OR($F3303=\"N/A\",$E3303=0),\n          0,\n          IF( YEAR($G3303)>YEAR(AK3303),\n             0,\n             $D3303*(1-     DATEDIF($G3303,DATE(YEAR(AK3303)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3303)     )\n             )\n     )","v":13731111.111111112},1859875.2971766489,null,"2031-01-01",{"$f":"\n     IF(OR($F3303=\"N/A\",$E3303=0),\n          0,\n          IF( YEAR($G3303)>YEAR(AO3303),\n             0,\n             $D3303*(1-     DATEDIF($G3303,DATE(YEAR(AO3303)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3303)     )\n             )\n     )","v":13319999.999999998},1816499.1239411533,null,"2032-01-01",{"$f":"\n     IF(OR($F3303=\"N/A\",$E3303=0),\n          0,\n          IF( YEAR($G3303)>YEAR(AS3303),\n             0,\n             $D3303*(1-     DATEDIF($G3303,DATE(YEAR(AS3303)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3303)     )\n             )\n     )","v":12908888.888888888},1773122.9507056582,null,"2033-01-01",{"$f":"\n     IF(OR($F3303=\"N/A\",$E3303=0),\n          0,\n          IF( YEAR($G3303)>YEAR(AW3303),\n             0,\n             $D3303*(1-     DATEDIF($G3303,DATE(YEAR(AW3303)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3303)     )\n             )\n     )","v":12497777.777777778},1729746.7774701631]
[{"$f":"'Upgrade Information'!B3359","v":"b2654.4"},null,{"$f":"IF(B3359=\"\", 'Upgrade Information'!F3359,B3359)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E3359","v":0},{"$f":"'Upgrade Information'!H3359","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C3359,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3359,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D3359=\"\",\"\",'Upgrade Information'!D3359)","v":"2018-06-28"},null,{"$f":"\nIF(F3359=\"N/A\",\"N/A\",\n     VLOOKUP($C3359,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3359=\"N/A\",$E3359=0),\n          0,\n          IF( YEAR($G3359)>YEAR(I3359),\n             0,\n             $D3359*(1-     DATEDIF($G3359,DATE(YEAR(I3359)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3359)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F3359=\"N/A\",$E3359=0),\n          0,\n          IF( YEAR($G3359)>YEAR(M3359),\n             0,\n             $D3359*(1-     DATEDIF($G3359,DATE(YEAR(M3359)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3359)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F3359=\"N/A\",$E3359=0),\n          0,\n          IF( YEAR($G3359)>YEAR(Q3359),\n             0,\n             $D3359*(1-     DATEDIF($G3359,DATE(YEAR(Q3359)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3359)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F3359=\"N/A\",$E3359=0),\n          0,\n          IF( YEAR($G3359)>YEAR(U3359),\n             0,\n             $D3359*(1-     DATEDIF($G3359,DATE(YEAR(U3359)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3359)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F3359=\"N/A\",$E3359=0),\n          0,\n          IF( YEAR($G3359)>YEAR(Y3359),\n             0,\n             $D3359*(1-     DATEDIF($G3359,DATE(YEAR(Y3359)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3359)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F3359=\"N/A\",$E3359=0),\n          0,\n          IF( YEAR($G3359)>YEAR(AC3359),\n             0,\n             $D3359*(1-     DATEDIF($G3359,DATE(YEAR(AC3359)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3359)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F3359=\"N/A\",$E3359=0),\n          0,\n          IF( YEAR($G3359)>YEAR(AG3359),\n             0,\n             $D3359*(1-     DATEDIF($G3359,DATE(YEAR(AG3359)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3359)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F3359=\"N/A\",$E3359=0),\n          0,\n          IF( YEAR($G3359)>YEAR(AK3359),\n             0,\n             $D3359*(1-     DATEDIF($G3359,DATE(YEAR(AK3359)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3359)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F3359=\"N/A\",$E3359=0),\n          0,\n          IF( YEAR($G3359)>YEAR(AO3359),\n             0,\n             $D3359*(1-     DATEDIF($G3359,DATE(YEAR(AO3359)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3359)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F3359=\"N/A\",$E3359=0),\n          0,\n          IF( YEAR($G3359)>YEAR(AS3359),\n             0,\n             $D3359*(1-     DATEDIF($G3359,DATE(YEAR(AS3359)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3359)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F3359=\"N/A\",$E3359=0),\n          0,\n          IF( YEAR($G3359)>YEAR(AW3359),\n             0,\n             $D3359*(1-     DATEDIF($G3359,DATE(YEAR(AW3359)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3359)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B3380","v":"b2666.4"},null,{"$f":"IF(B3380=\"\", 'Upgrade Information'!F3380,B3380)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E3380","v":820000},{"$f":"'Upgrade Information'!H3380","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C3380,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3380,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D3380=\"\",\"\",'Upgrade Information'!D3380)","v":""},null,{"$f":"\nIF(F3380=\"N/A\",\"N/A\",\n     VLOOKUP($C3380,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3380=\"N/A\",$E3380=0),\n          0,\n          IF( YEAR($G3380)>YEAR(I3380),\n             0,\n             $D3380*(1-     DATEDIF($G3380,DATE(YEAR(I3380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3380)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F3380=\"N/A\",$E3380=0),\n          0,\n          IF( YEAR($G3380)>YEAR(M3380),\n             0,\n             $D3380*(1-     DATEDIF($G3380,DATE(YEAR(M3380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3380)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F3380=\"N/A\",$E3380=0),\n          0,\n          IF( YEAR($G3380)>YEAR(Q3380),\n             0,\n             $D3380*(1-     DATEDIF($G3380,DATE(YEAR(Q3380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3380)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F3380=\"N/A\",$E3380=0),\n          0,\n          IF( YEAR($G3380)>YEAR(U3380),\n             0,\n             $D3380*(1-     DATEDIF($G3380,DATE(YEAR(U3380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3380)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F3380=\"N/A\",$E3380=0),\n          0,\n          IF( YEAR($G3380)>YEAR(Y3380),\n             0,\n             $D3380*(1-     DATEDIF($G3380,DATE(YEAR(Y3380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3380)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F3380=\"N/A\",$E3380=0),\n          0,\n          IF( YEAR($G3380)>YEAR(AC3380),\n             0,\n             $D3380*(1-     DATEDIF($G3380,DATE(YEAR(AC3380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3380)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F3380=\"N/A\",$E3380=0),\n          0,\n          IF( YEAR($G3380)>YEAR(AG3380),\n             0,\n             $D3380*(1-     DATEDIF($G3380,DATE(YEAR(AG3380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3380)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F3380=\"N/A\",$E3380=0),\n          0,\n          IF( YEAR($G3380)>YEAR(AK3380),\n             0,\n             $D3380*(1-     DATEDIF($G3380,DATE(YEAR(AK3380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3380)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F3380=\"N/A\",$E3380=0),\n          0,\n          IF( YEAR($G3380)>YEAR(AO3380),\n             0,\n             $D3380*(1-     DATEDIF($G3380,DATE(YEAR(AO3380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3380)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F3380=\"N/A\",$E3380=0),\n          0,\n          IF( YEAR($G3380)>YEAR(AS3380),\n             0,\n             $D3380*(1-     DATEDIF($G3380,DATE(YEAR(AS3380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3380)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F3380=\"N/A\",$E3380=0),\n          0,\n          IF( YEAR($G3380)>YEAR(AW3380),\n             0,\n             $D3380*(1-     DATEDIF($G3380,DATE(YEAR(AW3380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3380)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B3446","v":"b2706"},null,{"$f":"IF(B3446=\"\", 'Upgrade Information'!F3446,B3446)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E3446","v":22700000},{"$f":"'Upgrade Information'!H3446","v":482978.72340425535},{"$f":"\n     IF(ISERROR(VLOOKUP($C3446,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3446,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D3446=\"\",\"\",'Upgrade Information'!D3446)","v":"2018-11-05"},null,{"$f":"\nIF(F3446=\"N/A\",\"N/A\",\n     VLOOKUP($C3446,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3446=\"N/A\",$E3446=0),\n          0,\n          IF( YEAR($G3446)>YEAR(I3446),\n             0,\n             $D3446*(1-     DATEDIF($G3446,DATE(YEAR(I3446)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3446)     )\n             )\n     )","v":20244858.156028368},2342894.0870567374,null,"2024-01-01",{"$f":"\n     IF(OR($F3446=\"N/A\",$E3446=0),\n          0,\n          IF( YEAR($G3446)>YEAR(M3446),\n             0,\n             $D3446*(1-     DATEDIF($G3446,DATE(YEAR(M3446)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3446)     )\n             )\n     )","v":19761879.432624117},2298522.3487588656,null,"2025-01-01",{"$f":"\n     IF(OR($F3446=\"N/A\",$E3446=0),\n          0,\n          IF( YEAR($G3446)>YEAR(Q3446),\n             0,\n             $D3446*(1-     DATEDIF($G3446,DATE(YEAR(Q3446)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3446)     )\n             )\n     )","v":19278900.709219858},2254150.6104609929,null,"2026-01-01",{"$f":"\n     IF(OR($F3446=\"N/A\",$E3446=0),\n          0,\n          IF( YEAR($G3446)>YEAR(U3446),\n             0,\n             $D3446*(1-     DATEDIF($G3446,DATE(YEAR(U3446)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3446)     )\n             )\n     )","v":18795921.985815603},2209778.8721631207,null,"2027-01-01",{"$f":"\n     IF(OR($F3446=\"N/A\",$E3446=0),\n          0,\n          IF( YEAR($G3446)>YEAR(Y3446),\n             0,\n             $D3446*(1-     DATEDIF($G3446,DATE(YEAR(Y3446)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3446)     )\n             )\n     )","v":18312943.262411349},2165407.1338652484,null,"2028-01-01",{"$f":"\n     IF(OR($F3446=\"N/A\",$E3446=0),\n          0,\n          IF( YEAR($G3446)>YEAR(AC3446),\n             0,\n             $D3446*(1-     DATEDIF($G3446,DATE(YEAR(AC3446)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3446)     )\n             )\n     )","v":17829964.53900709},2121035.3955673757,null,"2029-01-01",{"$f":"\n     IF(OR($F3446=\"N/A\",$E3446=0),\n          0,\n          IF( YEAR($G3446)>YEAR(AG3446),\n             0,\n             $D3446*(1-     DATEDIF($G3446,DATE(YEAR(AG3446)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3446)     )\n             )\n     )","v":17346985.815602839},2076663.6572695035,null,"2030-01-01",{"$f":"\n     IF(OR($F3446=\"N/A\",$E3446=0),\n          0,\n          IF( YEAR($G3446)>YEAR(AK3446),\n             0,\n             $D3446*(1-     DATEDIF($G3446,DATE(YEAR(AK3446)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3446)     )\n             )\n     )","v":16864007.092198581},2032291.9189716312,null,"2031-01-01",{"$f":"\n     IF(OR($F3446=\"N/A\",$E3446=0),\n          0,\n          IF( YEAR($G3446)>YEAR(AO3446),\n             0,\n             $D3446*(1-     DATEDIF($G3446,DATE(YEAR(AO3446)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3446)     )\n             )\n     )","v":16381028.368794326},1987920.180673759,null,"2032-01-01",{"$f":"\n     IF(OR($F3446=\"N/A\",$E3446=0),\n          0,\n          IF( YEAR($G3446)>YEAR(AS3446),\n             0,\n             $D3446*(1-     DATEDIF($G3446,DATE(YEAR(AS3446)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3446)     )\n             )\n     )","v":15898049.645390071},1943548.4423758863,null,"2033-01-01",{"$f":"\n     IF(OR($F3446=\"N/A\",$E3446=0),\n          0,\n          IF( YEAR($G3446)>YEAR(AW3446),\n             0,\n             $D3446*(1-     DATEDIF($G3446,DATE(YEAR(AW3446)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3446)     )\n             )\n     )","v":15415070.921985816},1899176.704078014]
[{"$f":"'Upgrade Information'!B3479","v":"b2732.2"},null,{"$f":"IF(B3479=\"\", 'Upgrade Information'!F3479,B3479)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E3479","v":3400000},{"$f":"'Upgrade Information'!H3479","v":80239.999999999985},{"$f":"\n     IF(ISERROR(VLOOKUP($C3479,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3479,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D3479=\"\",\"\",'Upgrade Information'!D3479)","v":"2016-11-01"},null,{"$f":"\nIF(F3479=\"N/A\",\"N/A\",\n     VLOOKUP($C3479,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F3479=\"N/A\",$E3479=0),\n          0,\n          IF( YEAR($G3479)>YEAR(I3479),\n             0,\n             $D3479*(1-     DATEDIF($G3479,DATE(YEAR(I3479)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3479)     )\n             )\n     )","v":2824946.6666666665},483718.86707986757,null,"2024-06-01",{"$f":"\n     IF(OR($F3479=\"N/A\",$E3479=0),\n          0,\n          IF( YEAR($G3479)>YEAR(M3479),\n             0,\n             $D3479*(1-     DATEDIF($G3479,DATE(YEAR(M3479)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3479)     )\n             )\n     )","v":2744706.6666666665},472258.42264864931,null,"2025-06-01",{"$f":"\n     IF(OR($F3479=\"N/A\",$E3479=0),\n          0,\n          IF( YEAR($G3479)>YEAR(Q3479),\n             0,\n             $D3479*(1-     DATEDIF($G3479,DATE(YEAR(Q3479)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3479)     )\n             )\n     )","v":2664466.666666667},460797.97821743111,null,"2026-06-01",{"$f":"\n     IF(OR($F3479=\"N/A\",$E3479=0),\n          0,\n          IF( YEAR($G3479)>YEAR(U3479),\n             0,\n             $D3479*(1-     DATEDIF($G3479,DATE(YEAR(U3479)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3479)     )\n             )\n     )","v":2584226.6666666665},449337.53378621279,null,"2027-06-01",{"$f":"\n     IF(OR($F3479=\"N/A\",$E3479=0),\n          0,\n          IF( YEAR($G3479)>YEAR(Y3479),\n             0,\n             $D3479*(1-     DATEDIF($G3479,DATE(YEAR(Y3479)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3479)     )\n             )\n     )","v":2503986.666666667},437877.08935499459,null,"2028-06-01",{"$f":"\n     IF(OR($F3479=\"N/A\",$E3479=0),\n          0,\n          IF( YEAR($G3479)>YEAR(AC3479),\n             0,\n             $D3479*(1-     DATEDIF($G3479,DATE(YEAR(AC3479)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3479)     )\n             )\n     )","v":2423746.666666667},426416.64492377633,null,"2029-06-01",{"$f":"\n     IF(OR($F3479=\"N/A\",$E3479=0),\n          0,\n          IF( YEAR($G3479)>YEAR(AG3479),\n             0,\n             $D3479*(1-     DATEDIF($G3479,DATE(YEAR(AG3479)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3479)     )\n             )\n     )","v":2343506.666666667},414956.20049255807,null,"2030-06-01",{"$f":"\n     IF(OR($F3479=\"N/A\",$E3479=0),\n          0,\n          IF( YEAR($G3479)>YEAR(AK3479),\n             0,\n             $D3479*(1-     DATEDIF($G3479,DATE(YEAR(AK3479)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3479)     )\n             )\n     )","v":2263266.6666666665},403495.75606133975,null,"2031-06-01",{"$f":"\n     IF(OR($F3479=\"N/A\",$E3479=0),\n          0,\n          IF( YEAR($G3479)>YEAR(AO3479),\n             0,\n             $D3479*(1-     DATEDIF($G3479,DATE(YEAR(AO3479)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3479)     )\n             )\n     )","v":2183026.666666667},392035.31163012161,null,"2032-06-01",{"$f":"\n     IF(OR($F3479=\"N/A\",$E3479=0),\n          0,\n          IF( YEAR($G3479)>YEAR(AS3479),\n             0,\n             $D3479*(1-     DATEDIF($G3479,DATE(YEAR(AS3479)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3479)     )\n             )\n     )","v":2102786.666666667},380574.86719890335,null,"2033-06-01",{"$f":"\n     IF(OR($F3479=\"N/A\",$E3479=0),\n          0,\n          IF( YEAR($G3479)>YEAR(AW3479),\n             0,\n             $D3479*(1-     DATEDIF($G3479,DATE(YEAR(AW3479)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3479)     )\n             )\n     )","v":2022546.6666666665},369114.42276768503]
[{"$f":"'Upgrade Information'!B3489","v":"b2743.1"},null,{"$f":"IF(B3489=\"\", 'Upgrade Information'!F3489,B3489)","v":"Transource"},{"$f":"1000000*'Upgrade Information'!E3489","v":43100000},{"$f":"'Upgrade Information'!H3489","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C3489,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3489,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10598889874314947},{"$f":"IF('Upgrade Information'!D3489=\"\",\"\",'Upgrade Information'!D3489)","v":"2022-06-30"},null,{"$f":"\nIF(F3489=\"N/A\",\"N/A\",\n     VLOOKUP($C3489,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3489=\"N/A\",$E3489=0),\n          0,\n          IF( YEAR($G3489)>YEAR(I3489),\n             0,\n             $D3489*(1-     DATEDIF($G3489,DATE(YEAR(I3489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3489)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F3489=\"N/A\",$E3489=0),\n          0,\n          IF( YEAR($G3489)>YEAR(M3489),\n             0,\n             $D3489*(1-     DATEDIF($G3489,DATE(YEAR(M3489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3489)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F3489=\"N/A\",$E3489=0),\n          0,\n          IF( YEAR($G3489)>YEAR(Q3489),\n             0,\n             $D3489*(1-     DATEDIF($G3489,DATE(YEAR(Q3489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3489)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F3489=\"N/A\",$E3489=0),\n          0,\n          IF( YEAR($G3489)>YEAR(U3489),\n             0,\n             $D3489*(1-     DATEDIF($G3489,DATE(YEAR(U3489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3489)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F3489=\"N/A\",$E3489=0),\n          0,\n          IF( YEAR($G3489)>YEAR(Y3489),\n             0,\n             $D3489*(1-     DATEDIF($G3489,DATE(YEAR(Y3489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3489)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F3489=\"N/A\",$E3489=0),\n          0,\n          IF( YEAR($G3489)>YEAR(AC3489),\n             0,\n             $D3489*(1-     DATEDIF($G3489,DATE(YEAR(AC3489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3489)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F3489=\"N/A\",$E3489=0),\n          0,\n          IF( YEAR($G3489)>YEAR(AG3489),\n             0,\n             $D3489*(1-     DATEDIF($G3489,DATE(YEAR(AG3489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3489)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F3489=\"N/A\",$E3489=0),\n          0,\n          IF( YEAR($G3489)>YEAR(AK3489),\n             0,\n             $D3489*(1-     DATEDIF($G3489,DATE(YEAR(AK3489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3489)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F3489=\"N/A\",$E3489=0),\n          0,\n          IF( YEAR($G3489)>YEAR(AO3489),\n             0,\n             $D3489*(1-     DATEDIF($G3489,DATE(YEAR(AO3489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3489)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F3489=\"N/A\",$E3489=0),\n          0,\n          IF( YEAR($G3489)>YEAR(AS3489),\n             0,\n             $D3489*(1-     DATEDIF($G3489,DATE(YEAR(AS3489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3489)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F3489=\"N/A\",$E3489=0),\n          0,\n          IF( YEAR($G3489)>YEAR(AW3489),\n             0,\n             $D3489*(1-     DATEDIF($G3489,DATE(YEAR(AW3489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3489)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B3527","v":"b2753.7"},null,{"$f":"IF(B3527=\"\", 'Upgrade Information'!F3527,B3527)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E3527","v":5520000},{"$f":"'Upgrade Information'!H3527","v":142435.49304843854},{"$f":"\n     IF(ISERROR(VLOOKUP($C3527,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3527,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D3527=\"\",\"\",'Upgrade Information'!D3527)","v":"2020-08-29"},null,{"$f":"\nIF(F3527=\"N/A\",\"N/A\",\n     VLOOKUP($C3527,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3527=\"N/A\",$E3527=0),\n          0,\n          IF( YEAR($G3527)>YEAR(I3527),\n             0,\n             $D3527*(1-     DATEDIF($G3527,DATE(YEAR(I3527)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3527)     )\n             )\n     )","v":5045215.023171871},{"$f":"IF(J3527=0,0,IF(YEAR($G3527)<YEAR(I3527),$E3527+J3527*$F3527,($E3527+J3527*$F3527)*(J3527/$D3527)))","v":791052.53978397977},null,"2024-01-01",{"$f":"\n     IF(OR($F3527=\"N/A\",$E3527=0),\n          0,\n          IF( YEAR($G3527)>YEAR(M3527),\n             0,\n             $D3527*(1-     DATEDIF($G3527,DATE(YEAR(M3527)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3527)     )\n             )\n     )","v":4902779.5301234331},{"$f":"IF(N3527=0,0,IF(YEAR($G3527)<YEAR(M3527),$E3527+N3527*$F3527,($E3527+N3527*$F3527)*(N3527/$D3527)))","v":772740.91412935778},null,"2025-01-01",{"$f":"\n     IF(OR($F3527=\"N/A\",$E3527=0),\n          0,\n          IF( YEAR($G3527)>YEAR(Q3527),\n             0,\n             $D3527*(1-     DATEDIF($G3527,DATE(YEAR(Q3527)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3527)     )\n             )\n     )","v":4760344.0370749943},{"$f":"IF(R3527=0,0,IF(YEAR($G3527)<YEAR(Q3527),$E3527+R3527*$F3527,($E3527+R3527*$F3527)*(R3527/$D3527)))","v":754429.28847473557},null,"2026-01-01",{"$f":"\n     IF(OR($F3527=\"N/A\",$E3527=0),\n          0,\n          IF( YEAR($G3527)>YEAR(U3527),\n             0,\n             $D3527*(1-     DATEDIF($G3527,DATE(YEAR(U3527)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3527)     )\n             )\n     )","v":4617908.5440265555},{"$f":"IF(V3527=0,0,IF(YEAR($G3527)<YEAR(U3527),$E3527+V3527*$F3527,($E3527+V3527*$F3527)*(V3527/$D3527)))","v":736117.66282011347},null,"2027-01-01",{"$f":"\n     IF(OR($F3527=\"N/A\",$E3527=0),\n          0,\n          IF( YEAR($G3527)>YEAR(Y3527),\n             0,\n             $D3527*(1-     DATEDIF($G3527,DATE(YEAR(Y3527)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3527)     )\n             )\n     )","v":4475473.0509781167},{"$f":"IF(Z3527=0,0,IF(YEAR($G3527)<YEAR(Y3527),$E3527+Z3527*$F3527,($E3527+Z3527*$F3527)*(Z3527/$D3527)))","v":717806.03716549126},null,"2028-01-01",{"$f":"\n     IF(OR($F3527=\"N/A\",$E3527=0),\n          0,\n          IF( YEAR($G3527)>YEAR(AC3527),\n             0,\n             $D3527*(1-     DATEDIF($G3527,DATE(YEAR(AC3527)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3527)     )\n             )\n     )","v":4333037.5579296788},{"$f":"IF(AD3527=0,0,IF(YEAR($G3527)<YEAR(AC3527),$E3527+AD3527*$F3527,($E3527+AD3527*$F3527)*(AD3527/$D3527)))","v":699494.41151086928},null,"2029-01-01",{"$f":"\n     IF(OR($F3527=\"N/A\",$E3527=0),\n          0,\n          IF( YEAR($G3527)>YEAR(AG3527),\n             0,\n             $D3527*(1-     DATEDIF($G3527,DATE(YEAR(AG3527)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3527)     )\n             )\n     )","v":4190602.0648812405},{"$f":"IF(AH3527=0,0,IF(YEAR($G3527)<YEAR(AG3527),$E3527+AH3527*$F3527,($E3527+AH3527*$F3527)*(AH3527/$D3527)))","v":681182.78585624718},null,"2030-01-01",{"$f":"\n     IF(OR($F3527=\"N/A\",$E3527=0),\n          0,\n          IF( YEAR($G3527)>YEAR(AK3527),\n             0,\n             $D3527*(1-     DATEDIF($G3527,DATE(YEAR(AK3527)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3527)     )\n             )\n     )","v":4048166.5718328017},{"$f":"IF(AL3527=0,0,IF(YEAR($G3527)<YEAR(AK3527),$E3527+AL3527*$F3527,($E3527+AL3527*$F3527)*(AL3527/$D3527)))","v":662871.16020162497},null,"2031-01-01",{"$f":"\n     IF(OR($F3527=\"N/A\",$E3527=0),\n          0,\n          IF( YEAR($G3527)>YEAR(AO3527),\n             0,\n             $D3527*(1-     DATEDIF($G3527,DATE(YEAR(AO3527)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3527)     )\n             )\n     )","v":3905731.0787843629},{"$f":"IF(AP3527=0,0,IF(YEAR($G3527)<YEAR(AO3527),$E3527+AP3527*$F3527,($E3527+AP3527*$F3527)*(AP3527/$D3527)))","v":644559.53454700287},null,"2032-01-01",{"$f":"\n     IF(OR($F3527=\"N/A\",$E3527=0),\n          0,\n          IF( YEAR($G3527)>YEAR(AS3527),\n             0,\n             $D3527*(1-     DATEDIF($G3527,DATE(YEAR(AS3527)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3527)     )\n             )\n     )","v":3763295.5857359245},{"$f":"IF(AT3527=0,0,IF(YEAR($G3527)<YEAR(AS3527),$E3527+AT3527*$F3527,($E3527+AT3527*$F3527)*(AT3527/$D3527)))","v":626247.90889238077},null,"2033-01-01",{"$f":"\n     IF(OR($F3527=\"N/A\",$E3527=0),\n          0,\n          IF( YEAR($G3527)>YEAR(AW3527),\n             0,\n             $D3527*(1-     DATEDIF($G3527,DATE(YEAR(AW3527)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3527)     )\n             )\n     )","v":3620860.0926874862},{"$f":"IF(AX3527=0,0,IF(YEAR($G3527)<YEAR(AW3527),$E3527+AX3527*$F3527,($E3527+AX3527*$F3527)*(AX3527/$D3527)))","v":607936.28323775867}]
[{"$f":"'Upgrade Information'!B3566","v":"b2779.5"},null,{"$f":"IF(B3566=\"\", 'Upgrade Information'!F3566,B3566)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E3566","v":2600000},{"$f":"'Upgrade Information'!H3566","v":67089.181508322508},{"$f":"\n     IF(ISERROR(VLOOKUP($C3566,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3566,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D3566=\"\",\"\",'Upgrade Information'!D3566)","v":"2020-11-11"},null,{"$f":"\nIF(F3566=\"N/A\",\"N/A\",\n     VLOOKUP($C3566,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3566=\"N/A\",$E3566=0),\n          0,\n          IF( YEAR($G3566)>YEAR(I3566),\n             0,\n             $D3566*(1-     DATEDIF($G3566,DATE(YEAR(I3566)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3566)     )\n             )\n     )","v":2393141.690349339},374753.4710351181,null,"2024-01-01",{"$f":"\n     IF(OR($F3566=\"N/A\",$E3566=0),\n          0,\n          IF( YEAR($G3566)>YEAR(M3566),\n             0,\n             $D3566*(1-     DATEDIF($G3566,DATE(YEAR(M3566)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3566)     )\n             )\n     )","v":2326052.5088410163},366128.42996591202,null,"2025-01-01",{"$f":"\n     IF(OR($F3566=\"N/A\",$E3566=0),\n          0,\n          IF( YEAR($G3566)>YEAR(Q3566),\n             0,\n             $D3566*(1-     DATEDIF($G3566,DATE(YEAR(Q3566)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3566)     )\n             )\n     )","v":2258963.3273326941},357503.38889670593,null,"2026-01-01",{"$f":"\n     IF(OR($F3566=\"N/A\",$E3566=0),\n          0,\n          IF( YEAR($G3566)>YEAR(U3566),\n             0,\n             $D3566*(1-     DATEDIF($G3566,DATE(YEAR(U3566)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3566)     )\n             )\n     )","v":2191874.1458243714},348878.34782749985,null,"2027-01-01",{"$f":"\n     IF(OR($F3566=\"N/A\",$E3566=0),\n          0,\n          IF( YEAR($G3566)>YEAR(Y3566),\n             0,\n             $D3566*(1-     DATEDIF($G3566,DATE(YEAR(Y3566)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3566)     )\n             )\n     )","v":2124784.9643160487},340253.30675829377,null,"2028-01-01",{"$f":"\n     IF(OR($F3566=\"N/A\",$E3566=0),\n          0,\n          IF( YEAR($G3566)>YEAR(AC3566),\n             0,\n             $D3566*(1-     DATEDIF($G3566,DATE(YEAR(AC3566)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3566)     )\n             )\n     )","v":2057695.7828077262},331628.26568908768,null,"2029-01-01",{"$f":"\n     IF(OR($F3566=\"N/A\",$E3566=0),\n          0,\n          IF( YEAR($G3566)>YEAR(AG3566),\n             0,\n             $D3566*(1-     DATEDIF($G3566,DATE(YEAR(AG3566)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3566)     )\n             )\n     )","v":1990606.6012994039},323003.22461988172,null,"2030-01-01",{"$f":"\n     IF(OR($F3566=\"N/A\",$E3566=0),\n          0,\n          IF( YEAR($G3566)>YEAR(AK3566),\n             0,\n             $D3566*(1-     DATEDIF($G3566,DATE(YEAR(AK3566)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3566)     )\n             )\n     )","v":1923517.4197910815},314378.18355067563,null,"2031-01-01",{"$f":"\n     IF(OR($F3566=\"N/A\",$E3566=0),\n          0,\n          IF( YEAR($G3566)>YEAR(AO3566),\n             0,\n             $D3566*(1-     DATEDIF($G3566,DATE(YEAR(AO3566)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3566)     )\n             )\n     )","v":1856428.2382827587},305753.14248146955,null,"2032-01-01",{"$f":"\n     IF(OR($F3566=\"N/A\",$E3566=0),\n          0,\n          IF( YEAR($G3566)>YEAR(AS3566),\n             0,\n             $D3566*(1-     DATEDIF($G3566,DATE(YEAR(AS3566)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3566)     )\n             )\n     )","v":1789339.056774436},297128.10141226347,null,"2033-01-01",{"$f":"\n     IF(OR($F3566=\"N/A\",$E3566=0),\n          0,\n          IF( YEAR($G3566)>YEAR(AW3566),\n             0,\n             $D3566*(1-     DATEDIF($G3566,DATE(YEAR(AW3566)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3566)     )\n             )\n     )","v":1722249.8752661138},288503.06034305738]
[{"$f":"'Upgrade Information'!B3614","v":"b2814"},null,{"$f":"IF(B3614=\"\", 'Upgrade Information'!F3614,B3614)","v":"ME"},{"$f":"1000000*'Upgrade Information'!E3614","v":8700000},{"$f":"'Upgrade Information'!H3614","v":191803.30836141581},{"$f":"\n     IF(ISERROR(VLOOKUP($C3614,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3614,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D3614=\"\",\"\",'Upgrade Information'!D3614)","v":"2018-12-02"},null,{"$f":"\nIF(F3614=\"N/A\",\"N/A\",\n     VLOOKUP($C3614,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3614=\"N/A\",$E3614=0),\n          0,\n          IF( YEAR($G3614)>YEAR(I3614),\n             0,\n             $D3614*(1-     DATEDIF($G3614,DATE(YEAR(I3614)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3614)     )\n             )\n     )","v":7740983.4581929212},1236326.64883706,null,"2024-01-01",{"$f":"\n     IF(OR($F3614=\"N/A\",$E3614=0),\n          0,\n          IF( YEAR($G3614)>YEAR(M3614),\n             0,\n             $D3614*(1-     DATEDIF($G3614,DATE(YEAR(M3614)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3614)     )\n             )\n     )","v":7549180.1498315055},1210445.8245921889,null,"2025-01-01",{"$f":"\n     IF(OR($F3614=\"N/A\",$E3614=0),\n          0,\n          IF( YEAR($G3614)>YEAR(Q3614),\n             0,\n             $D3614*(1-     DATEDIF($G3614,DATE(YEAR(Q3614)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3614)     )\n             )\n     )","v":7357376.8414700897},1184565.0003473177,null,"2026-01-01",{"$f":"\n     IF(OR($F3614=\"N/A\",$E3614=0),\n          0,\n          IF( YEAR($G3614)>YEAR(U3614),\n             0,\n             $D3614*(1-     DATEDIF($G3614,DATE(YEAR(U3614)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3614)     )\n             )\n     )","v":7165573.533108674},1158684.1761024466,null,"2027-01-01",{"$f":"\n     IF(OR($F3614=\"N/A\",$E3614=0),\n          0,\n          IF( YEAR($G3614)>YEAR(Y3614),\n             0,\n             $D3614*(1-     DATEDIF($G3614,DATE(YEAR(Y3614)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3614)     )\n             )\n     )","v":6973770.2247472573},1132803.3518575751,null,"2028-01-01",{"$f":"\n     IF(OR($F3614=\"N/A\",$E3614=0),\n          0,\n          IF( YEAR($G3614)>YEAR(AC3614),\n             0,\n             $D3614*(1-     DATEDIF($G3614,DATE(YEAR(AC3614)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3614)     )\n             )\n     )","v":6781966.9163858416},1106922.5276127041,null,"2029-01-01",{"$f":"\n     IF(OR($F3614=\"N/A\",$E3614=0),\n          0,\n          IF( YEAR($G3614)>YEAR(AG3614),\n             0,\n             $D3614*(1-     DATEDIF($G3614,DATE(YEAR(AG3614)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3614)     )\n             )\n     )","v":6590163.6080244258},1081041.7033678328,null,"2030-01-01",{"$f":"\n     IF(OR($F3614=\"N/A\",$E3614=0),\n          0,\n          IF( YEAR($G3614)>YEAR(AK3614),\n             0,\n             $D3614*(1-     DATEDIF($G3614,DATE(YEAR(AK3614)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3614)     )\n             )\n     )","v":6398360.299663011},1055160.8791229618,null,"2031-01-01",{"$f":"\n     IF(OR($F3614=\"N/A\",$E3614=0),\n          0,\n          IF( YEAR($G3614)>YEAR(AO3614),\n             0,\n             $D3614*(1-     DATEDIF($G3614,DATE(YEAR(AO3614)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3614)     )\n             )\n     )","v":6206556.9913015943},1029280.0548780905,null,"2032-01-01",{"$f":"\n     IF(OR($F3614=\"N/A\",$E3614=0),\n          0,\n          IF( YEAR($G3614)>YEAR(AS3614),\n             0,\n             $D3614*(1-     DATEDIF($G3614,DATE(YEAR(AS3614)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3614)     )\n             )\n     )","v":6014753.6829401795},1003399.2306332195,null,"2033-01-01",{"$f":"\n     IF(OR($F3614=\"N/A\",$E3614=0),\n          0,\n          IF( YEAR($G3614)>YEAR(AW3614),\n             0,\n             $D3614*(1-     DATEDIF($G3614,DATE(YEAR(AW3614)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3614)     )\n             )\n     )","v":5822950.3745787628},977518.4063883482]
[{"$f":"'Upgrade Information'!B3649","v":"b2836.4"},null,{"$f":"IF(B3649=\"\", 'Upgrade Information'!F3649,B3649)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E3649","v":90820000},{"$f":"'Upgrade Information'!H3649","v":1932340.4255319149},{"$f":"\n     IF(ISERROR(VLOOKUP($C3649,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3649,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D3649=\"\",\"\",'Upgrade Information'!D3649)","v":"2020-04-27"},null,{"$f":"\nIF(F3649=\"N/A\",\"N/A\",\n     VLOOKUP($C3649,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3649=\"N/A\",$E3649=0),\n          0,\n          IF( YEAR($G3649)>YEAR(I3649),\n             0,\n             $D3649*(1-     DATEDIF($G3649,DATE(YEAR(I3649)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3649)     )\n             )\n     )","v":83734751.773049653},9625135.8056737594,null,"2024-01-01",{"$f":"\n     IF(OR($F3649=\"N/A\",$E3649=0),\n          0,\n          IF( YEAR($G3649)>YEAR(M3649),\n             0,\n             $D3649*(1-     DATEDIF($G3649,DATE(YEAR(M3649)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3649)     )\n             )\n     )","v":81802411.347517729},9447609.758439716,null,"2025-01-01",{"$f":"\n     IF(OR($F3649=\"N/A\",$E3649=0),\n          0,\n          IF( YEAR($G3649)>YEAR(Q3649),\n             0,\n             $D3649*(1-     DATEDIF($G3649,DATE(YEAR(Q3649)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3649)     )\n             )\n     )","v":79870070.92198582},9270083.7112056743,null,"2026-01-01",{"$f":"\n     IF(OR($F3649=\"N/A\",$E3649=0),\n          0,\n          IF( YEAR($G3649)>YEAR(U3649),\n             0,\n             $D3649*(1-     DATEDIF($G3649,DATE(YEAR(U3649)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3649)     )\n             )\n     )","v":77937730.496453896},9092557.6639716309,null,"2027-01-01",{"$f":"\n     IF(OR($F3649=\"N/A\",$E3649=0),\n          0,\n          IF( YEAR($G3649)>YEAR(Y3649),\n             0,\n             $D3649*(1-     DATEDIF($G3649,DATE(YEAR(Y3649)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3649)     )\n             )\n     )","v":76005390.070921987},8915031.6167375892,null,"2028-01-01",{"$f":"\n     IF(OR($F3649=\"N/A\",$E3649=0),\n          0,\n          IF( YEAR($G3649)>YEAR(AC3649),\n             0,\n             $D3649*(1-     DATEDIF($G3649,DATE(YEAR(AC3649)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3649)     )\n             )\n     )","v":74073049.645390064},8737505.5695035458,null,"2029-01-01",{"$f":"\n     IF(OR($F3649=\"N/A\",$E3649=0),\n          0,\n          IF( YEAR($G3649)>YEAR(AG3649),\n             0,\n             $D3649*(1-     DATEDIF($G3649,DATE(YEAR(AG3649)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3649)     )\n             )\n     )","v":72140709.219858155},8559979.5222695023,null,"2030-01-01",{"$f":"\n     IF(OR($F3649=\"N/A\",$E3649=0),\n          0,\n          IF( YEAR($G3649)>YEAR(AK3649),\n             0,\n             $D3649*(1-     DATEDIF($G3649,DATE(YEAR(AK3649)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3649)     )\n             )\n     )","v":70208368.794326246},8382453.4750354607,null,"2031-01-01",{"$f":"\n     IF(OR($F3649=\"N/A\",$E3649=0),\n          0,\n          IF( YEAR($G3649)>YEAR(AO3649),\n             0,\n             $D3649*(1-     DATEDIF($G3649,DATE(YEAR(AO3649)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3649)     )\n             )\n     )","v":68276028.368794322},8204927.4278014172,null,"2032-01-01",{"$f":"\n     IF(OR($F3649=\"N/A\",$E3649=0),\n          0,\n          IF( YEAR($G3649)>YEAR(AS3649),\n             0,\n             $D3649*(1-     DATEDIF($G3649,DATE(YEAR(AS3649)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3649)     )\n             )\n     )","v":66343687.943262413},8027401.3805673756,null,"2033-01-01",{"$f":"\n     IF(OR($F3649=\"N/A\",$E3649=0),\n          0,\n          IF( YEAR($G3649)>YEAR(AW3649),\n             0,\n             $D3649*(1-     DATEDIF($G3649,DATE(YEAR(AW3649)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3649)     )\n             )\n     )","v":64411347.517730497},7849875.333333334]
[{"$f":"'Upgrade Information'!B3679","v":"b2856"},null,{"$f":"IF(B3679=\"\", 'Upgrade Information'!F3679,B3679)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E3679","v":1180000},{"$f":"'Upgrade Information'!H3679","v":17107.090437528925},{"$f":"\n     IF(ISERROR(VLOOKUP($C3679,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3679,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D3679=\"\",\"\",'Upgrade Information'!D3679)","v":"2019-09-29"},null,{"$f":"\nIF(F3679=\"N/A\",\"N/A\",\n     VLOOKUP($C3679,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F3679=\"N/A\",$E3679=0),\n          0,\n          IF( YEAR($G3679)>YEAR(I3679),\n             0,\n             $D3679*(1-     DATEDIF($G3679,DATE(YEAR(I3679)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3679)     )\n             )\n     )","v":1107294.8656405022},170263.80632911762,null,"2024-06-01",{"$f":"\n     IF(OR($F3679=\"N/A\",$E3679=0),\n          0,\n          IF( YEAR($G3679)>YEAR(M3679),\n             0,\n             $D3679*(1-     DATEDIF($G3679,DATE(YEAR(M3679)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3679)     )\n             )\n     )","v":1090187.775202973},167897.62016572675,null,"2025-06-01",{"$f":"\n     IF(OR($F3679=\"N/A\",$E3679=0),\n          0,\n          IF( YEAR($G3679)>YEAR(Q3679),\n             0,\n             $D3679*(1-     DATEDIF($G3679,DATE(YEAR(Q3679)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3679)     )\n             )\n     )","v":1073080.6847654441},165531.43400233582,null,"2026-06-01",{"$f":"\n     IF(OR($F3679=\"N/A\",$E3679=0),\n          0,\n          IF( YEAR($G3679)>YEAR(U3679),\n             0,\n             $D3679*(1-     DATEDIF($G3679,DATE(YEAR(U3679)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3679)     )\n             )\n     )","v":1055973.5943279152},163165.24783894495,null,"2027-06-01",{"$f":"\n     IF(OR($F3679=\"N/A\",$E3679=0),\n          0,\n          IF( YEAR($G3679)>YEAR(Y3679),\n             0,\n             $D3679*(1-     DATEDIF($G3679,DATE(YEAR(Y3679)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3679)     )\n             )\n     )","v":1038866.5038903864},160799.06167555408,null,"2028-06-01",{"$f":"\n     IF(OR($F3679=\"N/A\",$E3679=0),\n          0,\n          IF( YEAR($G3679)>YEAR(AC3679),\n             0,\n             $D3679*(1-     DATEDIF($G3679,DATE(YEAR(AC3679)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3679)     )\n             )\n     )","v":1021759.4134528574},158432.87551216315,null,"2029-06-01",{"$f":"\n     IF(OR($F3679=\"N/A\",$E3679=0),\n          0,\n          IF( YEAR($G3679)>YEAR(AG3679),\n             0,\n             $D3679*(1-     DATEDIF($G3679,DATE(YEAR(AG3679)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3679)     )\n             )\n     )","v":1004652.3230153285},156066.68934877228,null,"2030-06-01",{"$f":"\n     IF(OR($F3679=\"N/A\",$E3679=0),\n          0,\n          IF( YEAR($G3679)>YEAR(AK3679),\n             0,\n             $D3679*(1-     DATEDIF($G3679,DATE(YEAR(AK3679)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3679)     )\n             )\n     )","v":987545.23257779959},153700.50318538141,null,"2031-06-01",{"$f":"\n     IF(OR($F3679=\"N/A\",$E3679=0),\n          0,\n          IF( YEAR($G3679)>YEAR(AO3679),\n             0,\n             $D3679*(1-     DATEDIF($G3679,DATE(YEAR(AO3679)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3679)     )\n             )\n     )","v":970438.14214027068},151334.31702199049,null,"2032-06-01",{"$f":"\n     IF(OR($F3679=\"N/A\",$E3679=0),\n          0,\n          IF( YEAR($G3679)>YEAR(AS3679),\n             0,\n             $D3679*(1-     DATEDIF($G3679,DATE(YEAR(AS3679)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3679)     )\n             )\n     )","v":953331.05170274188},148968.13085859962,null,"2033-06-01",{"$f":"\n     IF(OR($F3679=\"N/A\",$E3679=0),\n          0,\n          IF( YEAR($G3679)>YEAR(AW3679),\n             0,\n             $D3679*(1-     DATEDIF($G3679,DATE(YEAR(AW3679)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3679)     )\n             )\n     )","v":936223.96126521286},146601.94469520875]
[{"$f":"'Upgrade Information'!B3732","v":"b2890.4"},null,{"$f":"IF(B3732=\"\", 'Upgrade Information'!F3732,B3732)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E3732","v":2500000},{"$f":"'Upgrade Information'!H3732","v":64508.828373387027},{"$f":"\n     IF(ISERROR(VLOOKUP($C3732,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3732,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D3732=\"\",\"\",'Upgrade Information'!D3732)","v":"2018-07-15"},null,{"$f":"\nIF(F3732=\"N/A\",\"N/A\",\n     VLOOKUP($C3732,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3732=\"N/A\",$E3732=0),\n          0,\n          IF( YEAR($G3732)>YEAR(I3732),\n             0,\n             $D3732*(1-     DATEDIF($G3732,DATE(YEAR(I3732)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3732)     )\n             )\n     )","v":2150577.1796441535},340988.82231439481,null,"2024-01-01",{"$f":"\n     IF(OR($F3732=\"N/A\",$E3732=0),\n          0,\n          IF( YEAR($G3732)>YEAR(M3732),\n             0,\n             $D3732*(1-     DATEDIF($G3732,DATE(YEAR(M3732)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3732)     )\n             )\n     )","v":2086068.3512707667},332695.51359400438,null,"2025-01-01",{"$f":"\n     IF(OR($F3732=\"N/A\",$E3732=0),\n          0,\n          IF( YEAR($G3732)>YEAR(Q3732),\n             0,\n             $D3732*(1-     DATEDIF($G3732,DATE(YEAR(Q3732)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3732)     )\n             )\n     )","v":2021559.5228973795},324402.2048736139,null,"2026-01-01",{"$f":"\n     IF(OR($F3732=\"N/A\",$E3732=0),\n          0,\n          IF( YEAR($G3732)>YEAR(U3732),\n             0,\n             $D3732*(1-     DATEDIF($G3732,DATE(YEAR(U3732)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3732)     )\n             )\n     )","v":1957050.6945239925},316108.89615322347,null,"2027-01-01",{"$f":"\n     IF(OR($F3732=\"N/A\",$E3732=0),\n          0,\n          IF( YEAR($G3732)>YEAR(Y3732),\n             0,\n             $D3732*(1-     DATEDIF($G3732,DATE(YEAR(Y3732)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3732)     )\n             )\n     )","v":1892541.8661506055},307815.58743283304,null,"2028-01-01",{"$f":"\n     IF(OR($F3732=\"N/A\",$E3732=0),\n          0,\n          IF( YEAR($G3732)>YEAR(AC3732),\n             0,\n             $D3732*(1-     DATEDIF($G3732,DATE(YEAR(AC3732)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3732)     )\n             )\n     )","v":1828033.0377772185},299522.27871244255,null,"2029-01-01",{"$f":"\n     IF(OR($F3732=\"N/A\",$E3732=0),\n          0,\n          IF( YEAR($G3732)>YEAR(AG3732),\n             0,\n             $D3732*(1-     DATEDIF($G3732,DATE(YEAR(AG3732)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3732)     )\n             )\n     )","v":1763524.2094038315},291228.96999205212,null,"2030-01-01",{"$f":"\n     IF(OR($F3732=\"N/A\",$E3732=0),\n          0,\n          IF( YEAR($G3732)>YEAR(AK3732),\n             0,\n             $D3732*(1-     DATEDIF($G3732,DATE(YEAR(AK3732)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3732)     )\n             )\n     )","v":1699015.3810304443},282935.66127166164,null,"2031-01-01",{"$f":"\n     IF(OR($F3732=\"N/A\",$E3732=0),\n          0,\n          IF( YEAR($G3732)>YEAR(AO3732),\n             0,\n             $D3732*(1-     DATEDIF($G3732,DATE(YEAR(AO3732)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3732)     )\n             )\n     )","v":1634506.5526570573},274642.35255127121,null,"2032-01-01",{"$f":"\n     IF(OR($F3732=\"N/A\",$E3732=0),\n          0,\n          IF( YEAR($G3732)>YEAR(AS3732),\n             0,\n             $D3732*(1-     DATEDIF($G3732,DATE(YEAR(AS3732)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3732)     )\n             )\n     )","v":1569997.7242836705},266349.04383088078,null,"2033-01-01",{"$f":"\n     IF(OR($F3732=\"N/A\",$E3732=0),\n          0,\n          IF( YEAR($G3732)>YEAR(AW3732),\n             0,\n             $D3732*(1-     DATEDIF($G3732,DATE(YEAR(AW3732)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3732)     )\n             )\n     )","v":1505488.8959102833},258055.73511049032]
[{"$f":"'Upgrade Information'!B3766","v":"b2924"},null,{"$f":"IF(B3766=\"\", 'Upgrade Information'!F3766,B3766)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E3766","v":1700000},{"$f":"'Upgrade Information'!H3766","v":24645.808257456923},{"$f":"\n     IF(ISERROR(VLOOKUP($C3766,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3766,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D3766=\"\",\"\",'Upgrade Information'!D3766)","v":"2020-03-20"},null,{"$f":"\nIF(F3766=\"N/A\",\"N/A\",\n     VLOOKUP($C3766,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F3766=\"N/A\",$E3766=0),\n          0,\n          IF( YEAR($G3766)>YEAR(I3766),\n             0,\n             $D3766*(1-     DATEDIF($G3766,DATE(YEAR(I3766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3766)     )\n             )\n     )","v":1607578.2190345365},246999.77033761208,null,"2024-06-01",{"$f":"\n     IF(OR($F3766=\"N/A\",$E3766=0),\n          0,\n          IF( YEAR($G3766)>YEAR(M3766),\n             0,\n             $D3766*(1-     DATEDIF($G3766,DATE(YEAR(M3766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3766)     )\n             )\n     )","v":1582932.4107770796},243590.85806832011,null,"2025-06-01",{"$f":"\n     IF(OR($F3766=\"N/A\",$E3766=0),\n          0,\n          IF( YEAR($G3766)>YEAR(Q3766),\n             0,\n             $D3766*(1-     DATEDIF($G3766,DATE(YEAR(Q3766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3766)     )\n             )\n     )","v":1558286.6025196225},240181.94579902812,null,"2026-06-01",{"$f":"\n     IF(OR($F3766=\"N/A\",$E3766=0),\n          0,\n          IF( YEAR($G3766)>YEAR(U3766),\n             0,\n             $D3766*(1-     DATEDIF($G3766,DATE(YEAR(U3766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3766)     )\n             )\n     )","v":1533640.7942621657},236773.03352973616,null,"2027-06-01",{"$f":"\n     IF(OR($F3766=\"N/A\",$E3766=0),\n          0,\n          IF( YEAR($G3766)>YEAR(Y3766),\n             0,\n             $D3766*(1-     DATEDIF($G3766,DATE(YEAR(Y3766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3766)     )\n             )\n     )","v":1508994.9860047088},233364.12126044423,null,"2028-06-01",{"$f":"\n     IF(OR($F3766=\"N/A\",$E3766=0),\n          0,\n          IF( YEAR($G3766)>YEAR(AC3766),\n             0,\n             $D3766*(1-     DATEDIF($G3766,DATE(YEAR(AC3766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3766)     )\n             )\n     )","v":1484349.1777472519},229955.20899115226,null,"2029-06-01",{"$f":"\n     IF(OR($F3766=\"N/A\",$E3766=0),\n          0,\n          IF( YEAR($G3766)>YEAR(AG3766),\n             0,\n             $D3766*(1-     DATEDIF($G3766,DATE(YEAR(AG3766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3766)     )\n             )\n     )","v":1459703.3694897948},226546.29672186027,null,"2030-06-01",{"$f":"\n     IF(OR($F3766=\"N/A\",$E3766=0),\n          0,\n          IF( YEAR($G3766)>YEAR(AK3766),\n             0,\n             $D3766*(1-     DATEDIF($G3766,DATE(YEAR(AK3766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3766)     )\n             )\n     )","v":1435057.561232338},223137.38445256834,null,"2031-06-01",{"$f":"\n     IF(OR($F3766=\"N/A\",$E3766=0),\n          0,\n          IF( YEAR($G3766)>YEAR(AO3766),\n             0,\n             $D3766*(1-     DATEDIF($G3766,DATE(YEAR(AO3766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3766)     )\n             )\n     )","v":1410411.7529748811},219728.47218327638,null,"2032-06-01",{"$f":"\n     IF(OR($F3766=\"N/A\",$E3766=0),\n          0,\n          IF( YEAR($G3766)>YEAR(AS3766),\n             0,\n             $D3766*(1-     DATEDIF($G3766,DATE(YEAR(AS3766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3766)     )\n             )\n     )","v":1385765.9447174242},216319.55991398441,null,"2033-06-01",{"$f":"\n     IF(OR($F3766=\"N/A\",$E3766=0),\n          0,\n          IF( YEAR($G3766)>YEAR(AW3766),\n             0,\n             $D3766*(1-     DATEDIF($G3766,DATE(YEAR(AW3766)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3766)     )\n             )\n     )","v":1361120.1364599671},212910.64764469242]
[{"$f":"'Upgrade Information'!B3815","v":"b2958.1"},null,{"$f":"IF(B3815=\"\", 'Upgrade Information'!F3815,B3815)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E3815","v":750000},{"$f":"'Upgrade Information'!H3815","v":19352.648512016109},{"$f":"\n     IF(ISERROR(VLOOKUP($C3815,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3815,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D3815=\"\",\"\",'Upgrade Information'!D3815)","v":"2018-10-11"},null,{"$f":"\nIF(F3815=\"N/A\",\"N/A\",\n     VLOOKUP($C3815,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3815=\"N/A\",$E3815=0),\n          0,\n          IF( YEAR($G3815)>YEAR(I3815),\n             0,\n             $D3815*(1-     DATEDIF($G3815,DATE(YEAR(I3815)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3815)     )\n             )\n     )","v":650011.3160212501},102918.64484834773,null,"2024-01-01",{"$f":"\n     IF(OR($F3815=\"N/A\",$E3815=0),\n          0,\n          IF( YEAR($G3815)>YEAR(M3815),\n             0,\n             $D3815*(1-     DATEDIF($G3815,DATE(YEAR(M3815)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3815)     )\n             )\n     )","v":630658.66750923404},100430.6522322306,null,"2025-01-01",{"$f":"\n     IF(OR($F3815=\"N/A\",$E3815=0),\n          0,\n          IF( YEAR($G3815)>YEAR(Q3815),\n             0,\n             $D3815*(1-     DATEDIF($G3815,DATE(YEAR(Q3815)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3815)     )\n             )\n     )","v":611306.01899721788},97942.659616113451,null,"2026-01-01",{"$f":"\n     IF(OR($F3815=\"N/A\",$E3815=0),\n          0,\n          IF( YEAR($G3815)>YEAR(U3815),\n             0,\n             $D3815*(1-     DATEDIF($G3815,DATE(YEAR(U3815)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3815)     )\n             )\n     )","v":591953.37048520183},95454.666999996334,null,"2027-01-01",{"$f":"\n     IF(OR($F3815=\"N/A\",$E3815=0),\n          0,\n          IF( YEAR($G3815)>YEAR(Y3815),\n             0,\n             $D3815*(1-     DATEDIF($G3815,DATE(YEAR(Y3815)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3815)     )\n             )\n     )","v":572600.72197318566},92966.674383879188,null,"2028-01-01",{"$f":"\n     IF(OR($F3815=\"N/A\",$E3815=0),\n          0,\n          IF( YEAR($G3815)>YEAR(AC3815),\n             0,\n             $D3815*(1-     DATEDIF($G3815,DATE(YEAR(AC3815)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3815)     )\n             )\n     )","v":553248.07346116961},90478.681767762057,null,"2029-01-01",{"$f":"\n     IF(OR($F3815=\"N/A\",$E3815=0),\n          0,\n          IF( YEAR($G3815)>YEAR(AG3815),\n             0,\n             $D3815*(1-     DATEDIF($G3815,DATE(YEAR(AG3815)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3815)     )\n             )\n     )","v":533895.42494915344},87990.68915164491,null,"2030-01-01",{"$f":"\n     IF(OR($F3815=\"N/A\",$E3815=0),\n          0,\n          IF( YEAR($G3815)>YEAR(AK3815),\n             0,\n             $D3815*(1-     DATEDIF($G3815,DATE(YEAR(AK3815)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3815)     )\n             )\n     )","v":514542.77643713733},85502.696535527779,null,"2031-01-01",{"$f":"\n     IF(OR($F3815=\"N/A\",$E3815=0),\n          0,\n          IF( YEAR($G3815)>YEAR(AO3815),\n             0,\n             $D3815*(1-     DATEDIF($G3815,DATE(YEAR(AO3815)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3815)     )\n             )\n     )","v":495190.12792512117},83014.703919410647,null,"2032-01-01",{"$f":"\n     IF(OR($F3815=\"N/A\",$E3815=0),\n          0,\n          IF( YEAR($G3815)>YEAR(AS3815),\n             0,\n             $D3815*(1-     DATEDIF($G3815,DATE(YEAR(AS3815)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3815)     )\n             )\n     )","v":475837.47941310512},80526.711303293516,null,"2033-01-01",{"$f":"\n     IF(OR($F3815=\"N/A\",$E3815=0),\n          0,\n          IF( YEAR($G3815)>YEAR(AW3815),\n             0,\n             $D3815*(1-     DATEDIF($G3815,DATE(YEAR(AW3815)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3815)     )\n             )\n     )","v":456484.83090108907},78038.718687176384]
[{"$f":"'Upgrade Information'!B3853","v":"b2978"},null,{"$f":"IF(B3853=\"\", 'Upgrade Information'!F3853,B3853)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E3853","v":47000000},{"$f":"'Upgrade Information'!H3853","v":1023965.1416122004},{"$f":"\n     IF(ISERROR(VLOOKUP($C3853,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3853,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D3853=\"\",\"\",'Upgrade Information'!D3853)","v":"2022-02-04"},null,{"$f":"\nIF(F3853=\"N/A\",\"N/A\",\n     VLOOKUP($C3853,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3853=\"N/A\",$E3853=0),\n          0,\n          IF( YEAR($G3853)>YEAR(I3853),\n             0,\n             $D3853*(1-     DATEDIF($G3853,DATE(YEAR(I3853)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3853)     )\n             )\n     )","v":45122730.573710963},5784846.8724269932,null,"2024-01-01",{"$f":"\n     IF(OR($F3853=\"N/A\",$E3853=0),\n          0,\n          IF( YEAR($G3853)>YEAR(M3853),\n             0,\n             $D3853*(1-     DATEDIF($G3853,DATE(YEAR(M3853)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3853)     )\n             )\n     )","v":44098765.432098761},5676808.7090953412,null,"2025-01-01",{"$f":"\n     IF(OR($F3853=\"N/A\",$E3853=0),\n          0,\n          IF( YEAR($G3853)>YEAR(Q3853),\n             0,\n             $D3853*(1-     DATEDIF($G3853,DATE(YEAR(Q3853)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3853)     )\n             )\n     )","v":43074800.290486567},5568770.54576369,null,"2026-01-01",{"$f":"\n     IF(OR($F3853=\"N/A\",$E3853=0),\n          0,\n          IF( YEAR($G3853)>YEAR(U3853),\n             0,\n             $D3853*(1-     DATEDIF($G3853,DATE(YEAR(U3853)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3853)     )\n             )\n     )","v":42050835.148874365},5460732.382432038,null,"2027-01-01",{"$f":"\n     IF(OR($F3853=\"N/A\",$E3853=0),\n          0,\n          IF( YEAR($G3853)>YEAR(Y3853),\n             0,\n             $D3853*(1-     DATEDIF($G3853,DATE(YEAR(Y3853)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3853)     )\n             )\n     )","v":41026870.007262163},5352694.2191003859,null,"2028-01-01",{"$f":"\n     IF(OR($F3853=\"N/A\",$E3853=0),\n          0,\n          IF( YEAR($G3853)>YEAR(AC3853),\n             0,\n             $D3853*(1-     DATEDIF($G3853,DATE(YEAR(AC3853)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3853)     )\n             )\n     )","v":40002904.865649961},5244656.0557687338,null,"2029-01-01",{"$f":"\n     IF(OR($F3853=\"N/A\",$E3853=0),\n          0,\n          IF( YEAR($G3853)>YEAR(AG3853),\n             0,\n             $D3853*(1-     DATEDIF($G3853,DATE(YEAR(AG3853)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3853)     )\n             )\n     )","v":38978939.724037766},5136617.8924370827,null,"2030-01-01",{"$f":"\n     IF(OR($F3853=\"N/A\",$E3853=0),\n          0,\n          IF( YEAR($G3853)>YEAR(AK3853),\n             0,\n             $D3853*(1-     DATEDIF($G3853,DATE(YEAR(AK3853)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3853)     )\n             )\n     )","v":37954974.582425565},5028579.7291054307,null,"2031-01-01",{"$f":"\n     IF(OR($F3853=\"N/A\",$E3853=0),\n          0,\n          IF( YEAR($G3853)>YEAR(AO3853),\n             0,\n             $D3853*(1-     DATEDIF($G3853,DATE(YEAR(AO3853)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3853)     )\n             )\n     )","v":36931009.440813363},4920541.5657737786,null,"2032-01-01",{"$f":"\n     IF(OR($F3853=\"N/A\",$E3853=0),\n          0,\n          IF( YEAR($G3853)>YEAR(AS3853),\n             0,\n             $D3853*(1-     DATEDIF($G3853,DATE(YEAR(AS3853)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3853)     )\n             )\n     )","v":35907044.299201161},4812503.4024421265,null,"2033-01-01",{"$f":"\n     IF(OR($F3853=\"N/A\",$E3853=0),\n          0,\n          IF( YEAR($G3853)>YEAR(AW3853),\n             0,\n             $D3853*(1-     DATEDIF($G3853,DATE(YEAR(AW3853)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3853)     )\n             )\n     )","v":34883079.157588959},4704465.2391104745]
[{"$f":"'Upgrade Information'!B3892","v":"b2999"},null,{"$f":"IF(B3892=\"\", 'Upgrade Information'!F3892,B3892)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E3892","v":24300000},{"$f":"'Upgrade Information'!H3892","v":573479.99999999988},{"$f":"\n     IF(ISERROR(VLOOKUP($C3892,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3892,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D3892=\"\",\"\",'Upgrade Information'!D3892)","v":"2020-12-18"},null,{"$f":"\nIF(F3892=\"N/A\",\"N/A\",\n     VLOOKUP($C3892,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F3892=\"N/A\",$E3892=0),\n          0,\n          IF( YEAR($G3892)>YEAR(I3892),\n             0,\n             $D3892*(1-     DATEDIF($G3892,DATE(YEAR(I3892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3892)     )\n             )\n     )","v":22579560},3798452.4907945972,null,"2024-06-01",{"$f":"\n     IF(OR($F3892=\"N/A\",$E3892=0),\n          0,\n          IF( YEAR($G3892)>YEAR(M3892),\n             0,\n             $D3892*(1-     DATEDIF($G3892,DATE(YEAR(M3892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3892)     )\n             )\n     )","v":22006080},3716544.0203008903,null,"2025-06-01",{"$f":"\n     IF(OR($F3892=\"N/A\",$E3892=0),\n          0,\n          IF( YEAR($G3892)>YEAR(Q3892),\n             0,\n             $D3892*(1-     DATEDIF($G3892,DATE(YEAR(Q3892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3892)     )\n             )\n     )","v":21432600},3634635.5498071834,null,"2026-06-01",{"$f":"\n     IF(OR($F3892=\"N/A\",$E3892=0),\n          0,\n          IF( YEAR($G3892)>YEAR(U3892),\n             0,\n             $D3892*(1-     DATEDIF($G3892,DATE(YEAR(U3892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3892)     )\n             )\n     )","v":20859120},3552727.0793134766,null,"2027-06-01",{"$f":"\n     IF(OR($F3892=\"N/A\",$E3892=0),\n          0,\n          IF( YEAR($G3892)>YEAR(Y3892),\n             0,\n             $D3892*(1-     DATEDIF($G3892,DATE(YEAR(Y3892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3892)     )\n             )\n     )","v":20285640},3470818.6088197697,null,"2028-06-01",{"$f":"\n     IF(OR($F3892=\"N/A\",$E3892=0),\n          0,\n          IF( YEAR($G3892)>YEAR(AC3892),\n             0,\n             $D3892*(1-     DATEDIF($G3892,DATE(YEAR(AC3892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3892)     )\n             )\n     )","v":19712160},3388910.1383260624,null,"2029-06-01",{"$f":"\n     IF(OR($F3892=\"N/A\",$E3892=0),\n          0,\n          IF( YEAR($G3892)>YEAR(AG3892),\n             0,\n             $D3892*(1-     DATEDIF($G3892,DATE(YEAR(AG3892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3892)     )\n             )\n     )","v":19138680.000000004},3307001.6678323559,null,"2030-06-01",{"$f":"\n     IF(OR($F3892=\"N/A\",$E3892=0),\n          0,\n          IF( YEAR($G3892)>YEAR(AK3892),\n             0,\n             $D3892*(1-     DATEDIF($G3892,DATE(YEAR(AK3892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3892)     )\n             )\n     )","v":18565200},3225093.1973386486,null,"2031-06-01",{"$f":"\n     IF(OR($F3892=\"N/A\",$E3892=0),\n          0,\n          IF( YEAR($G3892)>YEAR(AO3892),\n             0,\n             $D3892*(1-     DATEDIF($G3892,DATE(YEAR(AO3892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3892)     )\n             )\n     )","v":17991720},3143184.7268449417,null,"2032-06-01",{"$f":"\n     IF(OR($F3892=\"N/A\",$E3892=0),\n          0,\n          IF( YEAR($G3892)>YEAR(AS3892),\n             0,\n             $D3892*(1-     DATEDIF($G3892,DATE(YEAR(AS3892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3892)     )\n             )\n     )","v":17418240.000000004},3061276.2563512353,null,"2033-06-01",{"$f":"\n     IF(OR($F3892=\"N/A\",$E3892=0),\n          0,\n          IF( YEAR($G3892)>YEAR(AW3892),\n             0,\n             $D3892*(1-     DATEDIF($G3892,DATE(YEAR(AW3892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3892)     )\n             )\n     )","v":16844760},2979367.785857528]
[{"$f":"'Upgrade Information'!B3940","v":"b3018"},null,{"$f":"IF(B3940=\"\", 'Upgrade Information'!F3940,B3940)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E3940","v":12700000},{"$f":"'Upgrade Information'!H3940","v":276688.45315904141},{"$f":"\n     IF(ISERROR(VLOOKUP($C3940,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3940,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D3940=\"\",\"\",'Upgrade Information'!D3940)","v":"2021-11-30"},null,{"$f":"\nIF(F3940=\"N/A\",\"N/A\",\n     VLOOKUP($C3940,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3940=\"N/A\",$E3940=0),\n          0,\n          IF( YEAR($G3940)>YEAR(I3940),\n             0,\n             $D3940*(1-     DATEDIF($G3940,DATE(YEAR(I3940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3940)     )\n             )\n     )","v":12123565.72258533},1555841.1513030815,null,"2024-01-01",{"$f":"\n     IF(OR($F3940=\"N/A\",$E3940=0),\n          0,\n          IF( YEAR($G3940)>YEAR(M3940),\n             0,\n             $D3940*(1-     DATEDIF($G3940,DATE(YEAR(M3940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3940)     )\n             )\n     )","v":11846877.26942629},1526647.8603602736,null,"2025-01-01",{"$f":"\n     IF(OR($F3940=\"N/A\",$E3940=0),\n          0,\n          IF( YEAR($G3940)>YEAR(Q3940),\n             0,\n             $D3940*(1-     DATEDIF($G3940,DATE(YEAR(Q3940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3940)     )\n             )\n     )","v":11570188.816267246},1497454.5694174652,null,"2026-01-01",{"$f":"\n     IF(OR($F3940=\"N/A\",$E3940=0),\n          0,\n          IF( YEAR($G3940)>YEAR(U3940),\n             0,\n             $D3940*(1-     DATEDIF($G3940,DATE(YEAR(U3940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3940)     )\n             )\n     )","v":11293500.363108207},1468261.2784746573,null,"2027-01-01",{"$f":"\n     IF(OR($F3940=\"N/A\",$E3940=0),\n          0,\n          IF( YEAR($G3940)>YEAR(Y3940),\n             0,\n             $D3940*(1-     DATEDIF($G3940,DATE(YEAR(Y3940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3940)     )\n             )\n     )","v":11016811.909949165},1439067.9875318492,null,"2028-01-01",{"$f":"\n     IF(OR($F3940=\"N/A\",$E3940=0),\n          0,\n          IF( YEAR($G3940)>YEAR(AC3940),\n             0,\n             $D3940*(1-     DATEDIF($G3940,DATE(YEAR(AC3940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3940)     )\n             )\n     )","v":10740123.456790123},1409874.6965890413,null,"2029-01-01",{"$f":"\n     IF(OR($F3940=\"N/A\",$E3940=0),\n          0,\n          IF( YEAR($G3940)>YEAR(AG3940),\n             0,\n             $D3940*(1-     DATEDIF($G3940,DATE(YEAR(AG3940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3940)     )\n             )\n     )","v":10463435.003631081},1380681.4056462331,null,"2030-01-01",{"$f":"\n     IF(OR($F3940=\"N/A\",$E3940=0),\n          0,\n          IF( YEAR($G3940)>YEAR(AK3940),\n             0,\n             $D3940*(1-     DATEDIF($G3940,DATE(YEAR(AK3940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3940)     )\n             )\n     )","v":10186746.55047204},1351488.114703425,null,"2031-01-01",{"$f":"\n     IF(OR($F3940=\"N/A\",$E3940=0),\n          0,\n          IF( YEAR($G3940)>YEAR(AO3940),\n             0,\n             $D3940*(1-     DATEDIF($G3940,DATE(YEAR(AO3940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3940)     )\n             )\n     )","v":9910058.0973129999},1322294.8237606171,null,"2032-01-01",{"$f":"\n     IF(OR($F3940=\"N/A\",$E3940=0),\n          0,\n          IF( YEAR($G3940)>YEAR(AS3940),\n             0,\n             $D3940*(1-     DATEDIF($G3940,DATE(YEAR(AS3940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3940)     )\n             )\n     )","v":9633369.6441539563},1293101.5328178087,null,"2033-01-01",{"$f":"\n     IF(OR($F3940=\"N/A\",$E3940=0),\n          0,\n          IF( YEAR($G3940)>YEAR(AW3940),\n             0,\n             $D3940*(1-     DATEDIF($G3940,DATE(YEAR(AW3940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3940)     )\n             )\n     )","v":9356681.1909949165},1263908.2418750008]
[{"$f":"'Upgrade Information'!B3975","v":"b3040.4"},null,{"$f":"IF(B3975=\"\", 'Upgrade Information'!F3975,B3975)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E3975","v":3500000},{"$f":"'Upgrade Information'!H3975","v":90312.359722741836},{"$f":"\n     IF(ISERROR(VLOOKUP($C3975,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3975,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D3975=\"\",\"\",'Upgrade Information'!D3975)","v":"2020-10-19"},null,{"$f":"\nIF(F3975=\"N/A\",\"N/A\",\n     VLOOKUP($C3975,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3975=\"N/A\",$E3975=0),\n          0,\n          IF( YEAR($G3975)>YEAR(I3975),\n             0,\n             $D3975*(1-     DATEDIF($G3975,DATE(YEAR(I3975)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3975)     )\n             )\n     )","v":3214010.8608779842},{"$f":"IF(J3975=0,0,IF(YEAR($G3975)<YEAR(I3975),$E3975+J3975*$F3975,($E3975+J3975*$F3975)*(J3975/$D3975)))","v":503508.27370938263},null,"2024-01-01",{"$f":"\n     IF(OR($F3975=\"N/A\",$E3975=0),\n          0,\n          IF( YEAR($G3975)>YEAR(M3975),\n             0,\n             $D3975*(1-     DATEDIF($G3975,DATE(YEAR(M3975)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3975)     )\n             )\n     )","v":3123698.5011552423},{"$f":"IF(N3975=0,0,IF(YEAR($G3975)<YEAR(M3975),$E3975+N3975*$F3975,($E3975+N3975*$F3975)*(N3975/$D3975)))","v":491897.64150083601},null,"2025-01-01",{"$f":"\n     IF(OR($F3975=\"N/A\",$E3975=0),\n          0,\n          IF( YEAR($G3975)>YEAR(Q3975),\n             0,\n             $D3975*(1-     DATEDIF($G3975,DATE(YEAR(Q3975)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3975)     )\n             )\n     )","v":3033386.1414325004},{"$f":"IF(R3975=0,0,IF(YEAR($G3975)<YEAR(Q3975),$E3975+R3975*$F3975,($E3975+R3975*$F3975)*(R3975/$D3975)))","v":480287.00929228938},null,"2026-01-01",{"$f":"\n     IF(OR($F3975=\"N/A\",$E3975=0),\n          0,\n          IF( YEAR($G3975)>YEAR(U3975),\n             0,\n             $D3975*(1-     DATEDIF($G3975,DATE(YEAR(U3975)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3975)     )\n             )\n     )","v":2943073.7817097586},{"$f":"IF(V3975=0,0,IF(YEAR($G3975)<YEAR(U3975),$E3975+V3975*$F3975,($E3975+V3975*$F3975)*(V3975/$D3975)))","v":468676.37708374276},null,"2027-01-01",{"$f":"\n     IF(OR($F3975=\"N/A\",$E3975=0),\n          0,\n          IF( YEAR($G3975)>YEAR(Y3975),\n             0,\n             $D3975*(1-     DATEDIF($G3975,DATE(YEAR(Y3975)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3975)     )\n             )\n     )","v":2852761.4219870172},{"$f":"IF(Z3975=0,0,IF(YEAR($G3975)<YEAR(Y3975),$E3975+Z3975*$F3975,($E3975+Z3975*$F3975)*(Z3975/$D3975)))","v":457065.74487519613},null,"2028-01-01",{"$f":"\n     IF(OR($F3975=\"N/A\",$E3975=0),\n          0,\n          IF( YEAR($G3975)>YEAR(AC3975),\n             0,\n             $D3975*(1-     DATEDIF($G3975,DATE(YEAR(AC3975)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3975)     )\n             )\n     )","v":2762449.0622642748},{"$f":"IF(AD3975=0,0,IF(YEAR($G3975)<YEAR(AC3975),$E3975+AD3975*$F3975,($E3975+AD3975*$F3975)*(AD3975/$D3975)))","v":445455.11266664945},null,"2029-01-01",{"$f":"\n     IF(OR($F3975=\"N/A\",$E3975=0),\n          0,\n          IF( YEAR($G3975)>YEAR(AG3975),\n             0,\n             $D3975*(1-     DATEDIF($G3975,DATE(YEAR(AG3975)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3975)     )\n             )\n     )","v":2672136.7025415329},{"$f":"IF(AH3975=0,0,IF(YEAR($G3975)<YEAR(AG3975),$E3975+AH3975*$F3975,($E3975+AH3975*$F3975)*(AH3975/$D3975)))","v":433844.48045810283},null,"2030-01-01",{"$f":"\n     IF(OR($F3975=\"N/A\",$E3975=0),\n          0,\n          IF( YEAR($G3975)>YEAR(AK3975),\n             0,\n             $D3975*(1-     DATEDIF($G3975,DATE(YEAR(AK3975)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3975)     )\n             )\n     )","v":2581824.342818791},{"$f":"IF(AL3975=0,0,IF(YEAR($G3975)<YEAR(AK3975),$E3975+AL3975*$F3975,($E3975+AL3975*$F3975)*(AL3975/$D3975)))","v":422233.84824955621},null,"2031-01-01",{"$f":"\n     IF(OR($F3975=\"N/A\",$E3975=0),\n          0,\n          IF( YEAR($G3975)>YEAR(AO3975),\n             0,\n             $D3975*(1-     DATEDIF($G3975,DATE(YEAR(AO3975)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3975)     )\n             )\n     )","v":2491511.9830960496},{"$f":"IF(AP3975=0,0,IF(YEAR($G3975)<YEAR(AO3975),$E3975+AP3975*$F3975,($E3975+AP3975*$F3975)*(AP3975/$D3975)))","v":410623.21604100964},null,"2032-01-01",{"$f":"\n     IF(OR($F3975=\"N/A\",$E3975=0),\n          0,\n          IF( YEAR($G3975)>YEAR(AS3975),\n             0,\n             $D3975*(1-     DATEDIF($G3975,DATE(YEAR(AS3975)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3975)     )\n             )\n     )","v":2401199.6233733078},{"$f":"IF(AT3975=0,0,IF(YEAR($G3975)<YEAR(AS3975),$E3975+AT3975*$F3975,($E3975+AT3975*$F3975)*(AT3975/$D3975)))","v":399012.58383246302},null,"2033-01-01",{"$f":"\n     IF(OR($F3975=\"N/A\",$E3975=0),\n          0,\n          IF( YEAR($G3975)>YEAR(AW3975),\n             0,\n             $D3975*(1-     DATEDIF($G3975,DATE(YEAR(AW3975)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3975)     )\n             )\n     )","v":2310887.2636505654},{"$f":"IF(AX3975=0,0,IF(YEAR($G3975)<YEAR(AW3975),$E3975+AX3975*$F3975,($E3975+AX3975*$F3975)*(AX3975/$D3975)))","v":387401.95162391628}]
[{"$f":"'Upgrade Information'!B3988","v":"b3051.1"},null,{"$f":"IF(B3988=\"\", 'Upgrade Information'!F3988,B3988)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E3988","v":2000000},{"$f":"'Upgrade Information'!H3988","v":38502.733613594566},{"$f":"\n     IF(ISERROR(VLOOKUP($C3988,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C3988,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D3988=\"\",\"\",'Upgrade Information'!D3988)","v":"2020-08-18"},null,{"$f":"\nIF(F3988=\"N/A\",\"N/A\",\n     VLOOKUP($C3988,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F3988=\"N/A\",$E3988=0),\n          0,\n          IF( YEAR($G3988)>YEAR(I3988),\n             0,\n             $D3988*(1-     DATEDIF($G3988,DATE(YEAR(I3988)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3988)     )\n             )\n     )","v":1871657.5546213514},284270.20859293785,null,"2024-01-01",{"$f":"\n     IF(OR($F3988=\"N/A\",$E3988=0),\n          0,\n          IF( YEAR($G3988)>YEAR(M3988),\n             0,\n             $D3988*(1-     DATEDIF($G3988,DATE(YEAR(M3988)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3988)     )\n             )\n     )","v":1833154.8210077567},279214.41214307398,null,"2025-01-01",{"$f":"\n     IF(OR($F3988=\"N/A\",$E3988=0),\n          0,\n          IF( YEAR($G3988)>YEAR(Q3988),\n             0,\n             $D3988*(1-     DATEDIF($G3988,DATE(YEAR(Q3988)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3988)     )\n             )\n     )","v":1794652.0873941623},274158.61569321022,null,"2026-01-01",{"$f":"\n     IF(OR($F3988=\"N/A\",$E3988=0),\n          0,\n          IF( YEAR($G3988)>YEAR(U3988),\n             0,\n             $D3988*(1-     DATEDIF($G3988,DATE(YEAR(U3988)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3988)     )\n             )\n     )","v":1756149.3537805676},269102.8192433464,null,"2027-01-01",{"$f":"\n     IF(OR($F3988=\"N/A\",$E3988=0),\n          0,\n          IF( YEAR($G3988)>YEAR(Y3988),\n             0,\n             $D3988*(1-     DATEDIF($G3988,DATE(YEAR(Y3988)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3988)     )\n             )\n     )","v":1717646.6201669732},264047.02279348258,null,"2028-01-01",{"$f":"\n     IF(OR($F3988=\"N/A\",$E3988=0),\n          0,\n          IF( YEAR($G3988)>YEAR(AC3988),\n             0,\n             $D3988*(1-     DATEDIF($G3988,DATE(YEAR(AC3988)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3988)     )\n             )\n     )","v":1679143.8865533785},258991.22634361876,null,"2029-01-01",{"$f":"\n     IF(OR($F3988=\"N/A\",$E3988=0),\n          0,\n          IF( YEAR($G3988)>YEAR(AG3988),\n             0,\n             $D3988*(1-     DATEDIF($G3988,DATE(YEAR(AG3988)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3988)     )\n             )\n     )","v":1640641.1529397839},253935.42989375489,null,"2030-01-01",{"$f":"\n     IF(OR($F3988=\"N/A\",$E3988=0),\n          0,\n          IF( YEAR($G3988)>YEAR(AK3988),\n             0,\n             $D3988*(1-     DATEDIF($G3988,DATE(YEAR(AK3988)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3988)     )\n             )\n     )","v":1602138.4193261894},248879.63344389113,null,"2031-01-01",{"$f":"\n     IF(OR($F3988=\"N/A\",$E3988=0),\n          0,\n          IF( YEAR($G3988)>YEAR(AO3988),\n             0,\n             $D3988*(1-     DATEDIF($G3988,DATE(YEAR(AO3988)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3988)     )\n             )\n     )","v":1563635.6857125948},243823.83699402725,null,"2032-01-01",{"$f":"\n     IF(OR($F3988=\"N/A\",$E3988=0),\n          0,\n          IF( YEAR($G3988)>YEAR(AS3988),\n             0,\n             $D3988*(1-     DATEDIF($G3988,DATE(YEAR(AS3988)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3988)     )\n             )\n     )","v":1525132.9520990003},238768.04054416349,null,"2033-01-01",{"$f":"\n     IF(OR($F3988=\"N/A\",$E3988=0),\n          0,\n          IF( YEAR($G3988)>YEAR(AW3988),\n             0,\n             $D3988*(1-     DATEDIF($G3988,DATE(YEAR(AW3988)+1,1,1),\"m\")/(12*'Upgrade Information'!$G3988)     )\n             )\n     )","v":1486630.2184854057},233712.24409429968]
[{"$f":"'Upgrade Information'!B4058","v":"b3108.1"},null,{"$f":"IF(B4058=\"\", 'Upgrade Information'!F4058,B4058)","v":"Dayton"},{"$f":"1000000*'Upgrade Information'!E4058","v":5000000},{"$f":"'Upgrade Information'!H4058","v":101380.32654052887},{"$f":"\n     IF(ISERROR(VLOOKUP($C4058,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4058,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.17},{"$f":"IF('Upgrade Information'!D4058=\"\",\"\",'Upgrade Information'!D4058)","v":"2021-12-31"},null,{"$f":"\nIF(F4058=\"N/A\",\"N/A\",\n     VLOOKUP($C4058,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4058=\"N/A\",$E4058=0),\n          0,\n          IF( YEAR($G4058)>YEAR(I4058),\n             0,\n             $D4058*(1-     DATEDIF($G4058,DATE(YEAR(I4058)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4058)     )\n             )\n     )","v":4797239.3469189424},916911.01551674923,null,"2024-01-01",{"$f":"\n     IF(OR($F4058=\"N/A\",$E4058=0),\n          0,\n          IF( YEAR($G4058)>YEAR(M4058),\n             0,\n             $D4058*(1-     DATEDIF($G4058,DATE(YEAR(M4058)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4058)     )\n             )\n     )","v":4695859.0203784136},899676.36000485928,null,"2025-01-01",{"$f":"\n     IF(OR($F4058=\"N/A\",$E4058=0),\n          0,\n          IF( YEAR($G4058)>YEAR(Q4058),\n             0,\n             $D4058*(1-     DATEDIF($G4058,DATE(YEAR(Q4058)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4058)     )\n             )\n     )","v":4594478.6938378848},882441.70449296944,null,"2026-01-01",{"$f":"\n     IF(OR($F4058=\"N/A\",$E4058=0),\n          0,\n          IF( YEAR($G4058)>YEAR(U4058),\n             0,\n             $D4058*(1-     DATEDIF($G4058,DATE(YEAR(U4058)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4058)     )\n             )\n     )","v":4493098.367297356},865207.04898107948,null,"2027-01-01",{"$f":"\n     IF(OR($F4058=\"N/A\",$E4058=0),\n          0,\n          IF( YEAR($G4058)>YEAR(Y4058),\n             0,\n             $D4058*(1-     DATEDIF($G4058,DATE(YEAR(Y4058)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4058)     )\n             )\n     )","v":4391718.0407568272},847972.39346918964,null,"2028-01-01",{"$f":"\n     IF(OR($F4058=\"N/A\",$E4058=0),\n          0,\n          IF( YEAR($G4058)>YEAR(AC4058),\n             0,\n             $D4058*(1-     DATEDIF($G4058,DATE(YEAR(AC4058)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4058)     )\n             )\n     )","v":4290337.7142162975},830737.73795729957,null,"2029-01-01",{"$f":"\n     IF(OR($F4058=\"N/A\",$E4058=0),\n          0,\n          IF( YEAR($G4058)>YEAR(AG4058),\n             0,\n             $D4058*(1-     DATEDIF($G4058,DATE(YEAR(AG4058)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4058)     )\n             )\n     )","v":4188957.3876757692},813503.08244540973,null,"2030-01-01",{"$f":"\n     IF(OR($F4058=\"N/A\",$E4058=0),\n          0,\n          IF( YEAR($G4058)>YEAR(AK4058),\n             0,\n             $D4058*(1-     DATEDIF($G4058,DATE(YEAR(AK4058)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4058)     )\n             )\n     )","v":4087577.0611352404},796268.42693351978,null,"2031-01-01",{"$f":"\n     IF(OR($F4058=\"N/A\",$E4058=0),\n          0,\n          IF( YEAR($G4058)>YEAR(AO4058),\n             0,\n             $D4058*(1-     DATEDIF($G4058,DATE(YEAR(AO4058)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4058)     )\n             )\n     )","v":3986196.7345947116},779033.77142162994,null,"2032-01-01",{"$f":"\n     IF(OR($F4058=\"N/A\",$E4058=0),\n          0,\n          IF( YEAR($G4058)>YEAR(AS4058),\n             0,\n             $D4058*(1-     DATEDIF($G4058,DATE(YEAR(AS4058)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4058)     )\n             )\n     )","v":3884816.4080541823},761799.11590973998,null,"2033-01-01",{"$f":"\n     IF(OR($F4058=\"N/A\",$E4058=0),\n          0,\n          IF( YEAR($G4058)>YEAR(AW4058),\n             0,\n             $D4058*(1-     DATEDIF($G4058,DATE(YEAR(AW4058)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4058)     )\n             )\n     )","v":3783436.0815136535},744564.46039785002]
[{"$f":"'Upgrade Information'!B4092","v":"b3130"},null,{"$f":"IF(B4092=\"\", 'Upgrade Information'!F4092,B4092)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E4092","v":223000000},{"$f":"'Upgrade Information'!H4092","v":4207547.1698113205},{"$f":"\n     IF(ISERROR(VLOOKUP($C4092,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4092,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D4092=\"\",\"\",'Upgrade Information'!D4092)","v":"2025-12-31"},null,{"$f":"\nIF(F4092=\"N/A\",\"N/A\",\n     VLOOKUP($C4092,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4092=\"N/A\",$E4092=0),\n          0,\n          IF( YEAR($G4092)>YEAR(I4092),\n             0,\n             $D4092*(1-     DATEDIF($G4092,DATE(YEAR(I4092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4092)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F4092=\"N/A\",$E4092=0),\n          0,\n          IF( YEAR($G4092)>YEAR(M4092),\n             0,\n             $D4092*(1-     DATEDIF($G4092,DATE(YEAR(M4092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4092)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F4092=\"N/A\",$E4092=0),\n          0,\n          IF( YEAR($G4092)>YEAR(Q4092),\n             0,\n             $D4092*(1-     DATEDIF($G4092,DATE(YEAR(Q4092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4092)     )\n             )\n     )","v":223000000},28397833.20681132,null,"2026-01-01",{"$f":"\n     IF(OR($F4092=\"N/A\",$E4092=0),\n          0,\n          IF( YEAR($G4092)>YEAR(U4092),\n             0,\n             $D4092*(1-     DATEDIF($G4092,DATE(YEAR(U4092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4092)     )\n             )\n     )","v":218792452.83018869},27941412.71554717,null,"2027-01-01",{"$f":"\n     IF(OR($F4092=\"N/A\",$E4092=0),\n          0,\n          IF( YEAR($G4092)>YEAR(Y4092),\n             0,\n             $D4092*(1-     DATEDIF($G4092,DATE(YEAR(Y4092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4092)     )\n             )\n     )","v":214584905.66037735},27484992.224283017,null,"2028-01-01",{"$f":"\n     IF(OR($F4092=\"N/A\",$E4092=0),\n          0,\n          IF( YEAR($G4092)>YEAR(AC4092),\n             0,\n             $D4092*(1-     DATEDIF($G4092,DATE(YEAR(AC4092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4092)     )\n             )\n     )","v":210377358.49056605},27028571.733018868,null,"2029-01-01",{"$f":"\n     IF(OR($F4092=\"N/A\",$E4092=0),\n          0,\n          IF( YEAR($G4092)>YEAR(AG4092),\n             0,\n             $D4092*(1-     DATEDIF($G4092,DATE(YEAR(AG4092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4092)     )\n             )\n     )","v":206169811.32075471},26572151.241754714,null,"2030-01-01",{"$f":"\n     IF(OR($F4092=\"N/A\",$E4092=0),\n          0,\n          IF( YEAR($G4092)>YEAR(AK4092),\n             0,\n             $D4092*(1-     DATEDIF($G4092,DATE(YEAR(AK4092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4092)     )\n             )\n     )","v":201962264.1509434},26115730.750490565,null,"2031-01-01",{"$f":"\n     IF(OR($F4092=\"N/A\",$E4092=0),\n          0,\n          IF( YEAR($G4092)>YEAR(AO4092),\n             0,\n             $D4092*(1-     DATEDIF($G4092,DATE(YEAR(AO4092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4092)     )\n             )\n     )","v":197754716.98113209},25659310.259226415,null,"2032-01-01",{"$f":"\n     IF(OR($F4092=\"N/A\",$E4092=0),\n          0,\n          IF( YEAR($G4092)>YEAR(AS4092),\n             0,\n             $D4092*(1-     DATEDIF($G4092,DATE(YEAR(AS4092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4092)     )\n             )\n     )","v":193547169.81132075},25202889.767962262,null,"2033-01-01",{"$f":"\n     IF(OR($F4092=\"N/A\",$E4092=0),\n          0,\n          IF( YEAR($G4092)>YEAR(AW4092),\n             0,\n             $D4092*(1-     DATEDIF($G4092,DATE(YEAR(AW4092)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4092)     )\n             )\n     )","v":189339622.64150944},24746469.276698112]
[{"$f":"'Upgrade Information'!B4103","v":"b3130.8"},null,{"$f":"IF(B4103=\"\", 'Upgrade Information'!F4103,B4103)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E4103","v":0},{"$f":"'Upgrade Information'!H4103","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C4103,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4103,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D4103=\"\",\"\",'Upgrade Information'!D4103)","v":"2024-12-01"},null,{"$f":"\nIF(F4103=\"N/A\",\"N/A\",\n     VLOOKUP($C4103,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4103=\"N/A\",$E4103=0),\n          0,\n          IF( YEAR($G4103)>YEAR(I4103),\n             0,\n             $D4103*(1-     DATEDIF($G4103,DATE(YEAR(I4103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4103)     )\n             )\n     )","v":0},{"$f":"IF(J4103=0,0,IF(YEAR($G4103)<YEAR(I4103),$E4103+J4103*$F4103,($E4103+J4103*$F4103)*(J4103/$D4103)))","v":0},null,"2024-01-01",{"$f":"\n     IF(OR($F4103=\"N/A\",$E4103=0),\n          0,\n          IF( YEAR($G4103)>YEAR(M4103),\n             0,\n             $D4103*(1-     DATEDIF($G4103,DATE(YEAR(M4103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4103)     )\n             )\n     )","v":0},{"$f":"IF(N4103=0,0,IF(YEAR($G4103)<YEAR(M4103),$E4103+N4103*$F4103,($E4103+N4103*$F4103)*(N4103/$D4103)))","v":0},null,"2025-01-01",{"$f":"\n     IF(OR($F4103=\"N/A\",$E4103=0),\n          0,\n          IF( YEAR($G4103)>YEAR(Q4103),\n             0,\n             $D4103*(1-     DATEDIF($G4103,DATE(YEAR(Q4103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4103)     )\n             )\n     )","v":0},{"$f":"IF(R4103=0,0,IF(YEAR($G4103)<YEAR(Q4103),$E4103+R4103*$F4103,($E4103+R4103*$F4103)*(R4103/$D4103)))","v":0},null,"2026-01-01",{"$f":"\n     IF(OR($F4103=\"N/A\",$E4103=0),\n          0,\n          IF( YEAR($G4103)>YEAR(U4103),\n             0,\n             $D4103*(1-     DATEDIF($G4103,DATE(YEAR(U4103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4103)     )\n             )\n     )","v":0},{"$f":"IF(V4103=0,0,IF(YEAR($G4103)<YEAR(U4103),$E4103+V4103*$F4103,($E4103+V4103*$F4103)*(V4103/$D4103)))","v":0},null,"2027-01-01",{"$f":"\n     IF(OR($F4103=\"N/A\",$E4103=0),\n          0,\n          IF( YEAR($G4103)>YEAR(Y4103),\n             0,\n             $D4103*(1-     DATEDIF($G4103,DATE(YEAR(Y4103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4103)     )\n             )\n     )","v":0},{"$f":"IF(Z4103=0,0,IF(YEAR($G4103)<YEAR(Y4103),$E4103+Z4103*$F4103,($E4103+Z4103*$F4103)*(Z4103/$D4103)))","v":0},null,"2028-01-01",{"$f":"\n     IF(OR($F4103=\"N/A\",$E4103=0),\n          0,\n          IF( YEAR($G4103)>YEAR(AC4103),\n             0,\n             $D4103*(1-     DATEDIF($G4103,DATE(YEAR(AC4103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4103)     )\n             )\n     )","v":0},{"$f":"IF(AD4103=0,0,IF(YEAR($G4103)<YEAR(AC4103),$E4103+AD4103*$F4103,($E4103+AD4103*$F4103)*(AD4103/$D4103)))","v":0},null,"2029-01-01",{"$f":"\n     IF(OR($F4103=\"N/A\",$E4103=0),\n          0,\n          IF( YEAR($G4103)>YEAR(AG4103),\n             0,\n             $D4103*(1-     DATEDIF($G4103,DATE(YEAR(AG4103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4103)     )\n             )\n     )","v":0},{"$f":"IF(AH4103=0,0,IF(YEAR($G4103)<YEAR(AG4103),$E4103+AH4103*$F4103,($E4103+AH4103*$F4103)*(AH4103/$D4103)))","v":0},null,"2030-01-01",{"$f":"\n     IF(OR($F4103=\"N/A\",$E4103=0),\n          0,\n          IF( YEAR($G4103)>YEAR(AK4103),\n             0,\n             $D4103*(1-     DATEDIF($G4103,DATE(YEAR(AK4103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4103)     )\n             )\n     )","v":0},{"$f":"IF(AL4103=0,0,IF(YEAR($G4103)<YEAR(AK4103),$E4103+AL4103*$F4103,($E4103+AL4103*$F4103)*(AL4103/$D4103)))","v":0},null,"2031-01-01",{"$f":"\n     IF(OR($F4103=\"N/A\",$E4103=0),\n          0,\n          IF( YEAR($G4103)>YEAR(AO4103),\n             0,\n             $D4103*(1-     DATEDIF($G4103,DATE(YEAR(AO4103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4103)     )\n             )\n     )","v":0},{"$f":"IF(AP4103=0,0,IF(YEAR($G4103)<YEAR(AO4103),$E4103+AP4103*$F4103,($E4103+AP4103*$F4103)*(AP4103/$D4103)))","v":0},null,"2032-01-01",{"$f":"\n     IF(OR($F4103=\"N/A\",$E4103=0),\n          0,\n          IF( YEAR($G4103)>YEAR(AS4103),\n             0,\n             $D4103*(1-     DATEDIF($G4103,DATE(YEAR(AS4103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4103)     )\n             )\n     )","v":0},{"$f":"IF(AT4103=0,0,IF(YEAR($G4103)<YEAR(AS4103),$E4103+AT4103*$F4103,($E4103+AT4103*$F4103)*(AT4103/$D4103)))","v":0},null,"2033-01-01",{"$f":"\n     IF(OR($F4103=\"N/A\",$E4103=0),\n          0,\n          IF( YEAR($G4103)>YEAR(AW4103),\n             0,\n             $D4103*(1-     DATEDIF($G4103,DATE(YEAR(AW4103)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4103)     )\n             )\n     )","v":0},{"$f":"IF(AX4103=0,0,IF(YEAR($G4103)<YEAR(AW4103),$E4103+AX4103*$F4103,($E4103+AX4103*$F4103)*(AX4103/$D4103)))","v":0}]
[{"$f":"'Upgrade Information'!B4140","v":"b3151.11"},null,{"$f":"IF(B4140=\"\", 'Upgrade Information'!F4140,B4140)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E4140","v":15000000},{"$f":"'Upgrade Information'!H4140","v":387052.97024032217},{"$f":"\n     IF(ISERROR(VLOOKUP($C4140,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4140,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D4140=\"\",\"\",'Upgrade Information'!D4140)","v":"2022-11-28"},null,{"$f":"\nIF(F4140=\"N/A\",\"N/A\",\n     VLOOKUP($C4140,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4140=\"N/A\",$E4140=0),\n          0,\n          IF( YEAR($G4140)>YEAR(I4140),\n             0,\n             $D4140*(1-     DATEDIF($G4140,DATE(YEAR(I4140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4140)     )\n             )\n     )","v":14580692.615572985},2261558.9606165206,null,"2024-01-01",{"$f":"\n     IF(OR($F4140=\"N/A\",$E4140=0),\n          0,\n          IF( YEAR($G4140)>YEAR(M4140),\n             0,\n             $D4140*(1-     DATEDIF($G4140,DATE(YEAR(M4140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4140)     )\n             )\n     )","v":14193639.645332662},2211799.1082941778,null,"2025-01-01",{"$f":"\n     IF(OR($F4140=\"N/A\",$E4140=0),\n          0,\n          IF( YEAR($G4140)>YEAR(Q4140),\n             0,\n             $D4140*(1-     DATEDIF($G4140,DATE(YEAR(Q4140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4140)     )\n             )\n     )","v":13806586.67509234},2162039.255971835,null,"2026-01-01",{"$f":"\n     IF(OR($F4140=\"N/A\",$E4140=0),\n          0,\n          IF( YEAR($G4140)>YEAR(U4140),\n             0,\n             $D4140*(1-     DATEDIF($G4140,DATE(YEAR(U4140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4140)     )\n             )\n     )","v":13419533.704852017},2112279.4036494922,null,"2027-01-01",{"$f":"\n     IF(OR($F4140=\"N/A\",$E4140=0),\n          0,\n          IF( YEAR($G4140)>YEAR(Y4140),\n             0,\n             $D4140*(1-     DATEDIF($G4140,DATE(YEAR(Y4140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4140)     )\n             )\n     )","v":13032480.734611696},2062519.5513271498,null,"2028-01-01",{"$f":"\n     IF(OR($F4140=\"N/A\",$E4140=0),\n          0,\n          IF( YEAR($G4140)>YEAR(AC4140),\n             0,\n             $D4140*(1-     DATEDIF($G4140,DATE(YEAR(AC4140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4140)     )\n             )\n     )","v":12645427.764371375},2012759.6990048073,null,"2029-01-01",{"$f":"\n     IF(OR($F4140=\"N/A\",$E4140=0),\n          0,\n          IF( YEAR($G4140)>YEAR(AG4140),\n             0,\n             $D4140*(1-     DATEDIF($G4140,DATE(YEAR(AG4140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4140)     )\n             )\n     )","v":12258374.794131052},1962999.8466824645,null,"2030-01-01",{"$f":"\n     IF(OR($F4140=\"N/A\",$E4140=0),\n          0,\n          IF( YEAR($G4140)>YEAR(AK4140),\n             0,\n             $D4140*(1-     DATEDIF($G4140,DATE(YEAR(AK4140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4140)     )\n             )\n     )","v":11871321.823890729},1913239.9943601217,null,"2031-01-01",{"$f":"\n     IF(OR($F4140=\"N/A\",$E4140=0),\n          0,\n          IF( YEAR($G4140)>YEAR(AO4140),\n             0,\n             $D4140*(1-     DATEDIF($G4140,DATE(YEAR(AO4140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4140)     )\n             )\n     )","v":11484268.853650406},1863480.1420377789,null,"2032-01-01",{"$f":"\n     IF(OR($F4140=\"N/A\",$E4140=0),\n          0,\n          IF( YEAR($G4140)>YEAR(AS4140),\n             0,\n             $D4140*(1-     DATEDIF($G4140,DATE(YEAR(AS4140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4140)     )\n             )\n     )","v":11097215.883410085},1813720.2897154363,null,"2033-01-01",{"$f":"\n     IF(OR($F4140=\"N/A\",$E4140=0),\n          0,\n          IF( YEAR($G4140)>YEAR(AW4140),\n             0,\n             $D4140*(1-     DATEDIF($G4140,DATE(YEAR(AW4140)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4140)     )\n             )\n     )","v":10710162.913169762},1763960.4373930935]
[{"$f":"'Upgrade Information'!B4180","v":"b3215"},null,{"$f":"IF(B4180=\"\", 'Upgrade Information'!F4180,B4180)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E4180","v":400000},{"$f":"'Upgrade Information'!H4180","v":7700.5467227189138},{"$f":"\n     IF(ISERROR(VLOOKUP($C4180,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4180,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D4180=\"\",\"\",'Upgrade Information'!D4180)","v":"2021-04-22"},null,{"$f":"\nIF(F4180=\"N/A\",\"N/A\",\n     VLOOKUP($C4180,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4180=\"N/A\",$E4180=0),\n          0,\n          IF( YEAR($G4180)>YEAR(I4180),\n             0,\n             $D4180*(1-     DATEDIF($G4180,DATE(YEAR(I4180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4180)     )\n             )\n     )","v":379465.20873941621},57528.147911902743,null,"2024-01-01",{"$f":"\n     IF(OR($F4180=\"N/A\",$E4180=0),\n          0,\n          IF( YEAR($G4180)>YEAR(M4180),\n             0,\n             $D4180*(1-     DATEDIF($G4180,DATE(YEAR(M4180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4180)     )\n             )\n     )","v":371764.66201669729},56516.988621929973,null,"2025-01-01",{"$f":"\n     IF(OR($F4180=\"N/A\",$E4180=0),\n          0,\n          IF( YEAR($G4180)>YEAR(Q4180),\n             0,\n             $D4180*(1-     DATEDIF($G4180,DATE(YEAR(Q4180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4180)     )\n             )\n     )","v":364064.11529397842},55505.829331957219,null,"2026-01-01",{"$f":"\n     IF(OR($F4180=\"N/A\",$E4180=0),\n          0,\n          IF( YEAR($G4180)>YEAR(U4180),\n             0,\n             $D4180*(1-     DATEDIF($G4180,DATE(YEAR(U4180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4180)     )\n             )\n     )","v":356363.5685712595},54494.670041984456,null,"2027-01-01",{"$f":"\n     IF(OR($F4180=\"N/A\",$E4180=0),\n          0,\n          IF( YEAR($G4180)>YEAR(Y4180),\n             0,\n             $D4180*(1-     DATEDIF($G4180,DATE(YEAR(Y4180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4180)     )\n             )\n     )","v":348663.02184854058},53483.510752011687,null,"2028-01-01",{"$f":"\n     IF(OR($F4180=\"N/A\",$E4180=0),\n          0,\n          IF( YEAR($G4180)>YEAR(AC4180),\n             0,\n             $D4180*(1-     DATEDIF($G4180,DATE(YEAR(AC4180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4180)     )\n             )\n     )","v":340962.47512582166},52472.351462038925,null,"2029-01-01",{"$f":"\n     IF(OR($F4180=\"N/A\",$E4180=0),\n          0,\n          IF( YEAR($G4180)>YEAR(AG4180),\n             0,\n             $D4180*(1-     DATEDIF($G4180,DATE(YEAR(AG4180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4180)     )\n             )\n     )","v":333261.92840310273},51461.192172066163,null,"2030-01-01",{"$f":"\n     IF(OR($F4180=\"N/A\",$E4180=0),\n          0,\n          IF( YEAR($G4180)>YEAR(AK4180),\n             0,\n             $D4180*(1-     DATEDIF($G4180,DATE(YEAR(AK4180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4180)     )\n             )\n     )","v":325561.38168038381},50450.032882093394,null,"2031-01-01",{"$f":"\n     IF(OR($F4180=\"N/A\",$E4180=0),\n          0,\n          IF( YEAR($G4180)>YEAR(AO4180),\n             0,\n             $D4180*(1-     DATEDIF($G4180,DATE(YEAR(AO4180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4180)     )\n             )\n     )","v":317860.83495766489},49438.873592120632,null,"2032-01-01",{"$f":"\n     IF(OR($F4180=\"N/A\",$E4180=0),\n          0,\n          IF( YEAR($G4180)>YEAR(AS4180),\n             0,\n             $D4180*(1-     DATEDIF($G4180,DATE(YEAR(AS4180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4180)     )\n             )\n     )","v":310160.28823494597},48427.71430214787,null,"2033-01-01",{"$f":"\n     IF(OR($F4180=\"N/A\",$E4180=0),\n          0,\n          IF( YEAR($G4180)>YEAR(AW4180),\n             0,\n             $D4180*(1-     DATEDIF($G4180,DATE(YEAR(AW4180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4180)     )\n             )\n     )","v":302459.7415122271},47416.555012175108]
[{"$f":"'Upgrade Information'!B4227","v":"b3264"},null,{"$f":"IF(B4227=\"\", 'Upgrade Information'!F4227,B4227)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E4227","v":5000000},{"$f":"'Upgrade Information'!H4227","v":108932.46187363834},{"$f":"\n     IF(ISERROR(VLOOKUP($C4227,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4227,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D4227=\"\",\"\",'Upgrade Information'!D4227)","v":"2025-05-30"},null,{"$f":"\nIF(F4227=\"N/A\",\"N/A\",\n     VLOOKUP($C4227,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4227=\"N/A\",$E4227=0),\n          0,\n          IF( YEAR($G4227)>YEAR(I4227),\n             0,\n             $D4227*(1-     DATEDIF($G4227,DATE(YEAR(I4227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4227)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F4227=\"N/A\",$E4227=0),\n          0,\n          IF( YEAR($G4227)>YEAR(M4227),\n             0,\n             $D4227*(1-     DATEDIF($G4227,DATE(YEAR(M4227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4227)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F4227=\"N/A\",$E4227=0),\n          0,\n          IF( YEAR($G4227)>YEAR(Q4227),\n             0,\n             $D4227*(1-     DATEDIF($G4227,DATE(YEAR(Q4227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4227)     )\n             )\n     )","v":4936456.063907044},621772.329368209,null,"2026-01-01",{"$f":"\n     IF(OR($F4227=\"N/A\",$E4227=0),\n          0,\n          IF( YEAR($G4227)>YEAR(U4227),\n             0,\n             $D4227*(1-     DATEDIF($G4227,DATE(YEAR(U4227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4227)     )\n             )\n     )","v":4827523.6020334065},618282.59715530928,null,"2027-01-01",{"$f":"\n     IF(OR($F4227=\"N/A\",$E4227=0),\n          0,\n          IF( YEAR($G4227)>YEAR(Y4227),\n             0,\n             $D4227*(1-     DATEDIF($G4227,DATE(YEAR(Y4227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4227)     )\n             )\n     )","v":4718591.1401597671},606789.17552428239,null,"2028-01-01",{"$f":"\n     IF(OR($F4227=\"N/A\",$E4227=0),\n          0,\n          IF( YEAR($G4227)>YEAR(AC4227),\n             0,\n             $D4227*(1-     DATEDIF($G4227,DATE(YEAR(AC4227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4227)     )\n             )\n     )","v":4609658.6782861296},595295.75389325572,null,"2029-01-01",{"$f":"\n     IF(OR($F4227=\"N/A\",$E4227=0),\n          0,\n          IF( YEAR($G4227)>YEAR(AG4227),\n             0,\n             $D4227*(1-     DATEDIF($G4227,DATE(YEAR(AG4227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4227)     )\n             )\n     )","v":4500726.2164124902},583802.33226222883,null,"2030-01-01",{"$f":"\n     IF(OR($F4227=\"N/A\",$E4227=0),\n          0,\n          IF( YEAR($G4227)>YEAR(AK4227),\n             0,\n             $D4227*(1-     DATEDIF($G4227,DATE(YEAR(AK4227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4227)     )\n             )\n     )","v":4391793.7545388527},572308.91063120204,null,"2031-01-01",{"$f":"\n     IF(OR($F4227=\"N/A\",$E4227=0),\n          0,\n          IF( YEAR($G4227)>YEAR(AO4227),\n             0,\n             $D4227*(1-     DATEDIF($G4227,DATE(YEAR(AO4227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4227)     )\n             )\n     )","v":4282861.2926652143},560815.48900017526,null,"2032-01-01",{"$f":"\n     IF(OR($F4227=\"N/A\",$E4227=0),\n          0,\n          IF( YEAR($G4227)>YEAR(AS4227),\n             0,\n             $D4227*(1-     DATEDIF($G4227,DATE(YEAR(AS4227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4227)     )\n             )\n     )","v":4173928.8307915758},549322.06736914848,null,"2033-01-01",{"$f":"\n     IF(OR($F4227=\"N/A\",$E4227=0),\n          0,\n          IF( YEAR($G4227)>YEAR(AW4227),\n             0,\n             $D4227*(1-     DATEDIF($G4227,DATE(YEAR(AW4227)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4227)     )\n             )\n     )","v":4064996.3689179374},537828.6457381217]
[{"$f":"'Upgrade Information'!B4263","v":"b3283"},null,{"$f":"IF(B4263=\"\", 'Upgrade Information'!F4263,B4263)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E4263","v":2960000},{"$f":"'Upgrade Information'!H4263","v":76378.452794090234},{"$f":"\n     IF(ISERROR(VLOOKUP($C4263,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4263,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D4263=\"\",\"\",'Upgrade Information'!D4263)","v":"2025-12-01"},null,{"$f":"\nIF(F4263=\"N/A\",\"N/A\",\n     VLOOKUP($C4263,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4263=\"N/A\",$E4263=0),\n          0,\n          IF( YEAR($G4263)>YEAR(I4263),\n             0,\n             $D4263*(1-     DATEDIF($G4263,DATE(YEAR(I4263)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4263)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F4263=\"N/A\",$E4263=0),\n          0,\n          IF( YEAR($G4263)>YEAR(M4263),\n             0,\n             $D4263*(1-     DATEDIF($G4263,DATE(YEAR(M4263)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4263)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F4263=\"N/A\",$E4263=0),\n          0,\n          IF( YEAR($G4263)>YEAR(Q4263),\n             0,\n             $D4263*(1-     DATEDIF($G4263,DATE(YEAR(Q4263)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4263)     )\n             )\n     )","v":2953635.1289338255},455119.49600412371,null,"2026-01-01",{"$f":"\n     IF(OR($F4263=\"N/A\",$E4263=0),\n          0,\n          IF( YEAR($G4263)>YEAR(U4263),\n             0,\n             $D4263*(1-     DATEDIF($G4263,DATE(YEAR(U4263)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4263)     )\n             )\n     )","v":2877256.6761397356},446280.96822832676,null,"2027-01-01",{"$f":"\n     IF(OR($F4263=\"N/A\",$E4263=0),\n          0,\n          IF( YEAR($G4263)>YEAR(Y4263),\n             0,\n             $D4263*(1-     DATEDIF($G4263,DATE(YEAR(Y4263)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4263)     )\n             )\n     )","v":2800878.2233456457},436461.69070338446,null,"2028-01-01",{"$f":"\n     IF(OR($F4263=\"N/A\",$E4263=0),\n          0,\n          IF( YEAR($G4263)>YEAR(AC4263),\n             0,\n             $D4263*(1-     DATEDIF($G4263,DATE(YEAR(AC4263)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4263)     )\n             )\n     )","v":2724499.7705515549},426642.41317844205,null,"2029-01-01",{"$f":"\n     IF(OR($F4263=\"N/A\",$E4263=0),\n          0,\n          IF( YEAR($G4263)>YEAR(AG4263),\n             0,\n             $D4263*(1-     DATEDIF($G4263,DATE(YEAR(AG4263)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4263)     )\n             )\n     )","v":2648121.3177574645},416823.13565349975,null,"2030-01-01",{"$f":"\n     IF(OR($F4263=\"N/A\",$E4263=0),\n          0,\n          IF( YEAR($G4263)>YEAR(AK4263),\n             0,\n             $D4263*(1-     DATEDIF($G4263,DATE(YEAR(AK4263)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4263)     )\n             )\n     )","v":2571742.8649633746},407003.85812855756,null,"2031-01-01",{"$f":"\n     IF(OR($F4263=\"N/A\",$E4263=0),\n          0,\n          IF( YEAR($G4263)>YEAR(AO4263),\n             0,\n             $D4263*(1-     DATEDIF($G4263,DATE(YEAR(AO4263)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4263)     )\n             )\n     )","v":2495364.4121692847},397184.58060361526,null,"2032-01-01",{"$f":"\n     IF(OR($F4263=\"N/A\",$E4263=0),\n          0,\n          IF( YEAR($G4263)>YEAR(AS4263),\n             0,\n             $D4263*(1-     DATEDIF($G4263,DATE(YEAR(AS4263)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4263)     )\n             )\n     )","v":2418985.9593751943},387365.30307867297,null,"2033-01-01",{"$f":"\n     IF(OR($F4263=\"N/A\",$E4263=0),\n          0,\n          IF( YEAR($G4263)>YEAR(AW4263),\n             0,\n             $D4263*(1-     DATEDIF($G4263,DATE(YEAR(AW4263)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4263)     )\n             )\n     )","v":2342607.5065811039},377546.02555373067]
[{"$f":"'Upgrade Information'!B4314","v":"b3315"},null,{"$f":"IF(B4314=\"\", 'Upgrade Information'!F4314,B4314)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E4314","v":1250000},{"$f":"'Upgrade Information'!H4314","v":32254.414186693513},{"$f":"\n     IF(ISERROR(VLOOKUP($C4314,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4314,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D4314=\"\",\"\",'Upgrade Information'!D4314)","v":"2025-06-01"},null,{"$f":"\nIF(F4314=\"N/A\",\"N/A\",\n     VLOOKUP($C4314,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4314=\"N/A\",$E4314=0),\n          0,\n          IF( YEAR($G4314)>YEAR(I4314),\n             0,\n             $D4314*(1-     DATEDIF($G4314,DATE(YEAR(I4314)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4314)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F4314=\"N/A\",$E4314=0),\n          0,\n          IF( YEAR($G4314)>YEAR(M4314),\n             0,\n             $D4314*(1-     DATEDIF($G4314,DATE(YEAR(M4314)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4314)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F4314=\"N/A\",$E4314=0),\n          0,\n          IF( YEAR($G4314)>YEAR(Q4314),\n             0,\n             $D4314*(1-     DATEDIF($G4314,DATE(YEAR(Q4314)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4314)     )\n             )\n     )","v":1231184.9250577621},187668.60596443637,null,"2026-01-01",{"$f":"\n     IF(OR($F4314=\"N/A\",$E4314=0),\n          0,\n          IF( YEAR($G4314)>YEAR(U4314),\n             0,\n             $D4314*(1-     DATEDIF($G4314,DATE(YEAR(U4314)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4314)     )\n             )\n     )","v":1198930.5108710686},186389.91953794577,null,"2027-01-01",{"$f":"\n     IF(OR($F4314=\"N/A\",$E4314=0),\n          0,\n          IF( YEAR($G4314)>YEAR(Y4314),\n             0,\n             $D4314*(1-     DATEDIF($G4314,DATE(YEAR(Y4314)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4314)     )\n             )\n     )","v":1166676.0966843751},182243.26517775055,null,"2028-01-01",{"$f":"\n     IF(OR($F4314=\"N/A\",$E4314=0),\n          0,\n          IF( YEAR($G4314)>YEAR(AC4314),\n             0,\n             $D4314*(1-     DATEDIF($G4314,DATE(YEAR(AC4314)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4314)     )\n             )\n     )","v":1134421.6824976816},178096.61081755534,null,"2029-01-01",{"$f":"\n     IF(OR($F4314=\"N/A\",$E4314=0),\n          0,\n          IF( YEAR($G4314)>YEAR(AG4314),\n             0,\n             $D4314*(1-     DATEDIF($G4314,DATE(YEAR(AG4314)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4314)     )\n             )\n     )","v":1102167.2683109881},173949.95645736009,null,"2030-01-01",{"$f":"\n     IF(OR($F4314=\"N/A\",$E4314=0),\n          0,\n          IF( YEAR($G4314)>YEAR(AK4314),\n             0,\n             $D4314*(1-     DATEDIF($G4314,DATE(YEAR(AK4314)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4314)     )\n             )\n     )","v":1069912.8541242946},169803.30209716488,null,"2031-01-01",{"$f":"\n     IF(OR($F4314=\"N/A\",$E4314=0),\n          0,\n          IF( YEAR($G4314)>YEAR(AO4314),\n             0,\n             $D4314*(1-     DATEDIF($G4314,DATE(YEAR(AO4314)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4314)     )\n             )\n     )","v":1037658.439937601},165656.64773696964,null,"2032-01-01",{"$f":"\n     IF(OR($F4314=\"N/A\",$E4314=0),\n          0,\n          IF( YEAR($G4314)>YEAR(AS4314),\n             0,\n             $D4314*(1-     DATEDIF($G4314,DATE(YEAR(AS4314)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4314)     )\n             )\n     )","v":1005404.0257509075},161509.99337677442,null,"2033-01-01",{"$f":"\n     IF(OR($F4314=\"N/A\",$E4314=0),\n          0,\n          IF( YEAR($G4314)>YEAR(AW4314),\n             0,\n             $D4314*(1-     DATEDIF($G4314,DATE(YEAR(AW4314)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4314)     )\n             )\n     )","v":973149.61156421399},157363.33901657921]
[{"$f":"'Upgrade Information'!B4346","v":"b3337"},null,{"$f":"IF(B4346=\"\", 'Upgrade Information'!F4346,B4346)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E4346","v":480000},{"$f":"'Upgrade Information'!H4346","v":12385.695047690309},{"$f":"\n     IF(ISERROR(VLOOKUP($C4346,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4346,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D4346=\"\",\"\",'Upgrade Information'!D4346)","v":"2023-12-29"},null,{"$f":"\nIF(F4346=\"N/A\",\"N/A\",\n     VLOOKUP($C4346,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4346=\"N/A\",$E4346=0),\n          0,\n          IF( YEAR($G4346)>YEAR(I4346),\n             0,\n             $D4346*(1-     DATEDIF($G4346,DATE(YEAR(I4346)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4346)     )\n             )\n     )","v":480000},74094.894953569878,null,"2024-01-01",{"$f":"\n     IF(OR($F4346=\"N/A\",$E4346=0),\n          0,\n          IF( YEAR($G4346)>YEAR(M4346),\n             0,\n             $D4346*(1-     DATEDIF($G4346,DATE(YEAR(M4346)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4346)     )\n             )\n     )","v":467614.3049523097},72502.579679254908,null,"2025-01-01",{"$f":"\n     IF(OR($F4346=\"N/A\",$E4346=0),\n          0,\n          IF( YEAR($G4346)>YEAR(Q4346),\n             0,\n             $D4346*(1-     DATEDIF($G4346,DATE(YEAR(Q4346)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4346)     )\n             )\n     )","v":455228.6099046194},70910.264404939939,null,"2026-01-01",{"$f":"\n     IF(OR($F4346=\"N/A\",$E4346=0),\n          0,\n          IF( YEAR($G4346)>YEAR(U4346),\n             0,\n             $D4346*(1-     DATEDIF($G4346,DATE(YEAR(U4346)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4346)     )\n             )\n     )","v":442842.91485692904},69317.949130624969,null,"2027-01-01",{"$f":"\n     IF(OR($F4346=\"N/A\",$E4346=0),\n          0,\n          IF( YEAR($G4346)>YEAR(Y4346),\n             0,\n             $D4346*(1-     DATEDIF($G4346,DATE(YEAR(Y4346)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4346)     )\n             )\n     )","v":430457.21980923874},67725.63385631,null,"2028-01-01",{"$f":"\n     IF(OR($F4346=\"N/A\",$E4346=0),\n          0,\n          IF( YEAR($G4346)>YEAR(AC4346),\n             0,\n             $D4346*(1-     DATEDIF($G4346,DATE(YEAR(AC4346)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4346)     )\n             )\n     )","v":418071.5247615485},66133.318581995045,null,"2029-01-01",{"$f":"\n     IF(OR($F4346=\"N/A\",$E4346=0),\n          0,\n          IF( YEAR($G4346)>YEAR(AG4346),\n             0,\n             $D4346*(1-     DATEDIF($G4346,DATE(YEAR(AG4346)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4346)     )\n             )\n     )","v":405685.82971385814},64541.003307680068,null,"2030-01-01",{"$f":"\n     IF(OR($F4346=\"N/A\",$E4346=0),\n          0,\n          IF( YEAR($G4346)>YEAR(AK4346),\n             0,\n             $D4346*(1-     DATEDIF($G4346,DATE(YEAR(AK4346)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4346)     )\n             )\n     )","v":393300.13466616784},62948.688033365106,null,"2031-01-01",{"$f":"\n     IF(OR($F4346=\"N/A\",$E4346=0),\n          0,\n          IF( YEAR($G4346)>YEAR(AO4346),\n             0,\n             $D4346*(1-     DATEDIF($G4346,DATE(YEAR(AO4346)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4346)     )\n             )\n     )","v":380914.43961847754},61356.372759050144,null,"2032-01-01",{"$f":"\n     IF(OR($F4346=\"N/A\",$E4346=0),\n          0,\n          IF( YEAR($G4346)>YEAR(AS4346),\n             0,\n             $D4346*(1-     DATEDIF($G4346,DATE(YEAR(AS4346)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4346)     )\n             )\n     )","v":368528.74457078724},59764.057484735175,null,"2033-01-01",{"$f":"\n     IF(OR($F4346=\"N/A\",$E4346=0),\n          0,\n          IF( YEAR($G4346)>YEAR(AW4346),\n             0,\n             $D4346*(1-     DATEDIF($G4346,DATE(YEAR(AW4346)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4346)     )\n             )\n     )","v":356143.04952309688},58171.742210420205]
[{"$f":"'Upgrade Information'!B4379","v":"b3353.1"},null,{"$f":"IF(B4379=\"\", 'Upgrade Information'!F4379,B4379)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E4379","v":10550000},{"$f":"'Upgrade Information'!H4379","v":272227.25573569327},{"$f":"\n     IF(ISERROR(VLOOKUP($C4379,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4379,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D4379=\"\",\"\",'Upgrade Information'!D4379)","v":"2023-10-18"},null,{"$f":"\nIF(F4379=\"N/A\",\"N/A\",\n     VLOOKUP($C4379,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4379=\"N/A\",$E4379=0),\n          0,\n          IF( YEAR($G4379)>YEAR(I4379),\n             0,\n             $D4379*(1-     DATEDIF($G4379,DATE(YEAR(I4379)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4379)     )\n             )\n     )","v":10504628.790710717},1615732.4721421113,null,"2024-01-01",{"$f":"\n     IF(OR($F4379=\"N/A\",$E4379=0),\n          0,\n          IF( YEAR($G4379)>YEAR(M4379),\n             0,\n             $D4379*(1-     DATEDIF($G4379,DATE(YEAR(M4379)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4379)     )\n             )\n     )","v":10232401.534975024},1587713.3220669487,null,"2025-01-01",{"$f":"\n     IF(OR($F4379=\"N/A\",$E4379=0),\n          0,\n          IF( YEAR($G4379)>YEAR(Q4379),\n             0,\n             $D4379*(1-     DATEDIF($G4379,DATE(YEAR(Q4379)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4379)     )\n             )\n     )","v":9960174.2792393304},1552715.5592669011,null,"2026-01-01",{"$f":"\n     IF(OR($F4379=\"N/A\",$E4379=0),\n          0,\n          IF( YEAR($G4379)>YEAR(U4379),\n             0,\n             $D4379*(1-     DATEDIF($G4379,DATE(YEAR(U4379)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4379)     )\n             )\n     )","v":9687947.0235036388},1517717.7964668535,null,"2027-01-01",{"$f":"\n     IF(OR($F4379=\"N/A\",$E4379=0),\n          0,\n          IF( YEAR($G4379)>YEAR(Y4379),\n             0,\n             $D4379*(1-     DATEDIF($G4379,DATE(YEAR(Y4379)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4379)     )\n             )\n     )","v":9415719.7677679453},1482720.0336668058,null,"2028-01-01",{"$f":"\n     IF(OR($F4379=\"N/A\",$E4379=0),\n          0,\n          IF( YEAR($G4379)>YEAR(AC4379),\n             0,\n             $D4379*(1-     DATEDIF($G4379,DATE(YEAR(AC4379)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4379)     )\n             )\n     )","v":9143492.5120322518},1447722.2708667582,null,"2029-01-01",{"$f":"\n     IF(OR($F4379=\"N/A\",$E4379=0),\n          0,\n          IF( YEAR($G4379)>YEAR(AG4379),\n             0,\n             $D4379*(1-     DATEDIF($G4379,DATE(YEAR(AG4379)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4379)     )\n             )\n     )","v":8871265.2562965583},1412724.5080667103,null,"2030-01-01",{"$f":"\n     IF(OR($F4379=\"N/A\",$E4379=0),\n          0,\n          IF( YEAR($G4379)>YEAR(AK4379),\n             0,\n             $D4379*(1-     DATEDIF($G4379,DATE(YEAR(AK4379)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4379)     )\n             )\n     )","v":8599038.0005608648},1377726.7452666627,null,"2031-01-01",{"$f":"\n     IF(OR($F4379=\"N/A\",$E4379=0),\n          0,\n          IF( YEAR($G4379)>YEAR(AO4379),\n             0,\n             $D4379*(1-     DATEDIF($G4379,DATE(YEAR(AO4379)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4379)     )\n             )\n     )","v":8326810.7448251713},1342728.9824666148,null,"2032-01-01",{"$f":"\n     IF(OR($F4379=\"N/A\",$E4379=0),\n          0,\n          IF( YEAR($G4379)>YEAR(AS4379),\n             0,\n             $D4379*(1-     DATEDIF($G4379,DATE(YEAR(AS4379)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4379)     )\n             )\n     )","v":8054583.4890894778},1307731.2196665672,null,"2033-01-01",{"$f":"\n     IF(OR($F4379=\"N/A\",$E4379=0),\n          0,\n          IF( YEAR($G4379)>YEAR(AW4379),\n             0,\n             $D4379*(1-     DATEDIF($G4379,DATE(YEAR(AW4379)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4379)     )\n             )\n     )","v":7782356.2333537852},1272733.4568665195]
[{"$f":"'Upgrade Information'!B4429","v":"b3694.12"},null,{"$f":"IF(B4429=\"\", 'Upgrade Information'!F4429,B4429)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E4429","v":759000},{"$f":"'Upgrade Information'!H4429","v":16535.947712418299},{"$f":"\n     IF(ISERROR(VLOOKUP($C4429,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4429,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D4429=\"\",\"\",'Upgrade Information'!D4429)","v":"2026-06-01"},null,{"$f":"\nIF(F4429=\"N/A\",\"N/A\",\n     VLOOKUP($C4429,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4429=\"N/A\",$E4429=0),\n          0,\n          IF( YEAR($G4429)>YEAR(I4429),\n             0,\n             $D4429*(1-     DATEDIF($G4429,DATE(YEAR(I4429)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4429)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F4429=\"N/A\",$E4429=0),\n          0,\n          IF( YEAR($G4429)>YEAR(M4429),\n             0,\n             $D4429*(1-     DATEDIF($G4429,DATE(YEAR(M4429)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4429)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F4429=\"N/A\",$E4429=0),\n          0,\n          IF( YEAR($G4429)>YEAR(Q4429),\n             0,\n             $D4429*(1-     DATEDIF($G4429,DATE(YEAR(Q4429)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4429)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F4429=\"N/A\",$E4429=0),\n          0,\n          IF( YEAR($G4429)>YEAR(U4429),\n             0,\n             $D4429*(1-     DATEDIF($G4429,DATE(YEAR(U4429)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4429)     )\n             )\n     )","v":749354.03050108929},94385.039598094139,null,"2027-01-01",{"$f":"\n     IF(OR($F4429=\"N/A\",$E4429=0),\n          0,\n          IF( YEAR($G4429)>YEAR(Y4429),\n             0,\n             $D4429*(1-     DATEDIF($G4429,DATE(YEAR(Y4429)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4429)     )\n             )\n     )","v":732818.08278867102},93855.298248175939,null,"2028-01-01",{"$f":"\n     IF(OR($F4429=\"N/A\",$E4429=0),\n          0,\n          IF( YEAR($G4429)>YEAR(AC4429),\n             0,\n             $D4429*(1-     DATEDIF($G4429,DATE(YEAR(AC4429)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4429)     )\n             )\n     )","v":716282.13507625274},92110.596844586078,null,"2029-01-01",{"$f":"\n     IF(OR($F4429=\"N/A\",$E4429=0),\n          0,\n          IF( YEAR($G4429)>YEAR(AG4429),\n             0,\n             $D4429*(1-     DATEDIF($G4429,DATE(YEAR(AG4429)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4429)     )\n             )\n     )","v":699746.18736383447},90365.895440996217,null,"2030-01-01",{"$f":"\n     IF(OR($F4429=\"N/A\",$E4429=0),\n          0,\n          IF( YEAR($G4429)>YEAR(AK4429),\n             0,\n             $D4429*(1-     DATEDIF($G4429,DATE(YEAR(AK4429)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4429)     )\n             )\n     )","v":683210.23965141608},88621.194037406342,null,"2031-01-01",{"$f":"\n     IF(OR($F4429=\"N/A\",$E4429=0),\n          0,\n          IF( YEAR($G4429)>YEAR(AO4429),\n             0,\n             $D4429*(1-     DATEDIF($G4429,DATE(YEAR(AO4429)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4429)     )\n             )\n     )","v":666674.29193899781},86876.492633816466,null,"2032-01-01",{"$f":"\n     IF(OR($F4429=\"N/A\",$E4429=0),\n          0,\n          IF( YEAR($G4429)>YEAR(AS4429),\n             0,\n             $D4429*(1-     DATEDIF($G4429,DATE(YEAR(AS4429)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4429)     )\n             )\n     )","v":650138.34422657953},85131.791230226605,null,"2033-01-01",{"$f":"\n     IF(OR($F4429=\"N/A\",$E4429=0),\n          0,\n          IF( YEAR($G4429)>YEAR(AW4429),\n             0,\n             $D4429*(1-     DATEDIF($G4429,DATE(YEAR(AW4429)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4429)     )\n             )\n     )","v":633602.39651416114},83387.089826636729]
[{"$f":"'Upgrade Information'!B4466","v":"b3718.14"},null,{"$f":"IF(B4466=\"\", 'Upgrade Information'!F4466,B4466)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E4466","v":0},{"$f":"'Upgrade Information'!H4466","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C4466,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4466,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D4466=\"\",\"\",'Upgrade Information'!D4466)","v":"2025-12-19"},null,{"$f":"\nIF(F4466=\"N/A\",\"N/A\",\n     VLOOKUP($C4466,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4466=\"N/A\",$E4466=0),\n          0,\n          IF( YEAR($G4466)>YEAR(I4466),\n             0,\n             $D4466*(1-     DATEDIF($G4466,DATE(YEAR(I4466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4466)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F4466=\"N/A\",$E4466=0),\n          0,\n          IF( YEAR($G4466)>YEAR(M4466),\n             0,\n             $D4466*(1-     DATEDIF($G4466,DATE(YEAR(M4466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4466)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F4466=\"N/A\",$E4466=0),\n          0,\n          IF( YEAR($G4466)>YEAR(Q4466),\n             0,\n             $D4466*(1-     DATEDIF($G4466,DATE(YEAR(Q4466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4466)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F4466=\"N/A\",$E4466=0),\n          0,\n          IF( YEAR($G4466)>YEAR(U4466),\n             0,\n             $D4466*(1-     DATEDIF($G4466,DATE(YEAR(U4466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4466)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F4466=\"N/A\",$E4466=0),\n          0,\n          IF( YEAR($G4466)>YEAR(Y4466),\n             0,\n             $D4466*(1-     DATEDIF($G4466,DATE(YEAR(Y4466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4466)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F4466=\"N/A\",$E4466=0),\n          0,\n          IF( YEAR($G4466)>YEAR(AC4466),\n             0,\n             $D4466*(1-     DATEDIF($G4466,DATE(YEAR(AC4466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4466)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F4466=\"N/A\",$E4466=0),\n          0,\n          IF( YEAR($G4466)>YEAR(AG4466),\n             0,\n             $D4466*(1-     DATEDIF($G4466,DATE(YEAR(AG4466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4466)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F4466=\"N/A\",$E4466=0),\n          0,\n          IF( YEAR($G4466)>YEAR(AK4466),\n             0,\n             $D4466*(1-     DATEDIF($G4466,DATE(YEAR(AK4466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4466)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F4466=\"N/A\",$E4466=0),\n          0,\n          IF( YEAR($G4466)>YEAR(AO4466),\n             0,\n             $D4466*(1-     DATEDIF($G4466,DATE(YEAR(AO4466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4466)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F4466=\"N/A\",$E4466=0),\n          0,\n          IF( YEAR($G4466)>YEAR(AS4466),\n             0,\n             $D4466*(1-     DATEDIF($G4466,DATE(YEAR(AS4466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4466)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F4466=\"N/A\",$E4466=0),\n          0,\n          IF( YEAR($G4466)>YEAR(AW4466),\n             0,\n             $D4466*(1-     DATEDIF($G4466,DATE(YEAR(AW4466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4466)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B4512","v":"b3737.32"},null,{"$f":"IF(B4512=\"\", 'Upgrade Information'!F4512,B4512)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E4512","v":44770000},{"$f":"'Upgrade Information'!H4512","v":844716.98113207542},{"$f":"\n     IF(ISERROR(VLOOKUP($C4512,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4512,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D4512=\"\",\"\",'Upgrade Information'!D4512)","v":"2027-12-31"},null,{"$f":"\nIF(F4512=\"N/A\",\"N/A\",\n     VLOOKUP($C4512,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4512=\"N/A\",$E4512=0),\n          0,\n          IF( YEAR($G4512)>YEAR(I4512),\n             0,\n             $D4512*(1-     DATEDIF($G4512,DATE(YEAR(I4512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4512)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F4512=\"N/A\",$E4512=0),\n          0,\n          IF( YEAR($G4512)>YEAR(M4512),\n             0,\n             $D4512*(1-     DATEDIF($G4512,DATE(YEAR(M4512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4512)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F4512=\"N/A\",$E4512=0),\n          0,\n          IF( YEAR($G4512)>YEAR(Q4512),\n             0,\n             $D4512*(1-     DATEDIF($G4512,DATE(YEAR(Q4512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4512)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F4512=\"N/A\",$E4512=0),\n          0,\n          IF( YEAR($G4512)>YEAR(U4512),\n             0,\n             $D4512*(1-     DATEDIF($G4512,DATE(YEAR(U4512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4512)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F4512=\"N/A\",$E4512=0),\n          0,\n          IF( YEAR($G4512)>YEAR(Y4512),\n             0,\n             $D4512*(1-     DATEDIF($G4512,DATE(YEAR(Y4512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4512)     )\n             )\n     )","v":44770000},5701215.2137620747,null,"2028-01-01",{"$f":"\n     IF(OR($F4512=\"N/A\",$E4512=0),\n          0,\n          IF( YEAR($G4512)>YEAR(AC4512),\n             0,\n             $D4512*(1-     DATEDIF($G4512,DATE(YEAR(AC4512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4512)     )\n             )\n     )","v":43925283.018867925},5609583.171636981,null,"2029-01-01",{"$f":"\n     IF(OR($F4512=\"N/A\",$E4512=0),\n          0,\n          IF( YEAR($G4512)>YEAR(AG4512),\n             0,\n             $D4512*(1-     DATEDIF($G4512,DATE(YEAR(AG4512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4512)     )\n             )\n     )","v":43080566.03773585},5517951.1295118863,null,"2030-01-01",{"$f":"\n     IF(OR($F4512=\"N/A\",$E4512=0),\n          0,\n          IF( YEAR($G4512)>YEAR(AK4512),\n             0,\n             $D4512*(1-     DATEDIF($G4512,DATE(YEAR(AK4512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4512)     )\n             )\n     )","v":42235849.056603774},5426319.0873867925,null,"2031-01-01",{"$f":"\n     IF(OR($F4512=\"N/A\",$E4512=0),\n          0,\n          IF( YEAR($G4512)>YEAR(AO4512),\n             0,\n             $D4512*(1-     DATEDIF($G4512,DATE(YEAR(AO4512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4512)     )\n             )\n     )","v":41391132.075471699},5334687.0452616978,null,"2032-01-01",{"$f":"\n     IF(OR($F4512=\"N/A\",$E4512=0),\n          0,\n          IF( YEAR($G4512)>YEAR(AS4512),\n             0,\n             $D4512*(1-     DATEDIF($G4512,DATE(YEAR(AS4512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4512)     )\n             )\n     )","v":40546415.094339624},5243055.0031366032,null,"2033-01-01",{"$f":"\n     IF(OR($F4512=\"N/A\",$E4512=0),\n          0,\n          IF( YEAR($G4512)>YEAR(AW4512),\n             0,\n             $D4512*(1-     DATEDIF($G4512,DATE(YEAR(AW4512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4512)     )\n             )\n     )","v":39701698.113207549},5151422.9610115094]
[{"$f":"'Upgrade Information'!B4553","v":"b3736.8"},null,{"$f":"IF(B4553=\"\", 'Upgrade Information'!F4553,B4553)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E4553","v":30000},{"$f":"'Upgrade Information'!H4553","v":774.10594048064434},{"$f":"\n     IF(ISERROR(VLOOKUP($C4553,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4553,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D4553=\"\",\"\",'Upgrade Information'!D4553)","v":"2027-07-31"},null,{"$f":"\nIF(F4553=\"N/A\",\"N/A\",\n     VLOOKUP($C4553,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4553=\"N/A\",$E4553=0),\n          0,\n          IF( YEAR($G4553)>YEAR(I4553),\n             0,\n             $D4553*(1-     DATEDIF($G4553,DATE(YEAR(I4553)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4553)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F4553=\"N/A\",$E4553=0),\n          0,\n          IF( YEAR($G4553)>YEAR(M4553),\n             0,\n             $D4553*(1-     DATEDIF($G4553,DATE(YEAR(M4553)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4553)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F4553=\"N/A\",$E4553=0),\n          0,\n          IF( YEAR($G4553)>YEAR(Q4553),\n             0,\n             $D4553*(1-     DATEDIF($G4553,DATE(YEAR(Q4553)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4553)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F4553=\"N/A\",$E4553=0),\n          0,\n          IF( YEAR($G4553)>YEAR(U4553),\n             0,\n             $D4553*(1-     DATEDIF($G4553,DATE(YEAR(U4553)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4553)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F4553=\"N/A\",$E4553=0),\n          0,\n          IF( YEAR($G4553)>YEAR(Y4553),\n             0,\n             $D4553*(1-     DATEDIF($G4553,DATE(YEAR(Y4553)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4553)     )\n             )\n     )","v":29677.455858133064},4540.1208958754078,null,"2028-01-01",{"$f":"\n     IF(OR($F4553=\"N/A\",$E4553=0),\n          0,\n          IF( YEAR($G4553)>YEAR(AC4553),\n             0,\n             $D4553*(1-     DATEDIF($G4553,DATE(YEAR(AC4553)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4553)     )\n             )\n     )","v":28903.34991765242},4489.9446863514795,null,"2029-01-01",{"$f":"\n     IF(OR($F4553=\"N/A\",$E4553=0),\n          0,\n          IF( YEAR($G4553)>YEAR(AG4553),\n             0,\n             $D4553*(1-     DATEDIF($G4553,DATE(YEAR(AG4553)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4553)     )\n             )\n     )","v":28129.243977171776},4390.4249817067939,null,"2030-01-01",{"$f":"\n     IF(OR($F4553=\"N/A\",$E4553=0),\n          0,\n          IF( YEAR($G4553)>YEAR(AK4553),\n             0,\n             $D4553*(1-     DATEDIF($G4553,DATE(YEAR(AK4553)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4553)     )\n             )\n     )","v":27355.138036691133},4290.9052770621083,null,"2031-01-01",{"$f":"\n     IF(OR($F4553=\"N/A\",$E4553=0),\n          0,\n          IF( YEAR($G4553)>YEAR(AO4553),\n             0,\n             $D4553*(1-     DATEDIF($G4553,DATE(YEAR(AO4553)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4553)     )\n             )\n     )","v":26581.032096210485},4191.3855724174227,null,"2032-01-01",{"$f":"\n     IF(OR($F4553=\"N/A\",$E4553=0),\n          0,\n          IF( YEAR($G4553)>YEAR(AS4553),\n             0,\n             $D4553*(1-     DATEDIF($G4553,DATE(YEAR(AS4553)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4553)     )\n             )\n     )","v":25806.926155729845},4091.8658677727381,null,"2033-01-01",{"$f":"\n     IF(OR($F4553=\"N/A\",$E4553=0),\n          0,\n          IF( YEAR($G4553)>YEAR(AW4553),\n             0,\n             $D4553*(1-     DATEDIF($G4553,DATE(YEAR(AW4553)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4553)     )\n             )\n     )","v":25032.820215249201},3992.3461631280525]
[{"$f":"'Upgrade Information'!B4589","v":"b3765"},null,{"$f":"IF(B4589=\"\", 'Upgrade Information'!F4589,B4589)","v":"PENELEC"},{"$f":"1000000*'Upgrade Information'!E4589","v":6440000},{"$f":"'Upgrade Information'!H4589","v":141978.54090201354},{"$f":"\n     IF(ISERROR(VLOOKUP($C4589,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4589,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D4589=\"\",\"\",'Upgrade Information'!D4589)","v":"2025-12-01"},null,{"$f":"\nIF(F4589=\"N/A\",\"N/A\",\n     VLOOKUP($C4589,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4589=\"N/A\",$E4589=0),\n          0,\n          IF( YEAR($G4589)>YEAR(I4589),\n             0,\n             $D4589*(1-     DATEDIF($G4589,DATE(YEAR(I4589)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4589)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F4589=\"N/A\",$E4589=0),\n          0,\n          IF( YEAR($G4589)>YEAR(M4589),\n             0,\n             $D4589*(1-     DATEDIF($G4589,DATE(YEAR(M4589)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4589)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F4589=\"N/A\",$E4589=0),\n          0,\n          IF( YEAR($G4589)>YEAR(Q4589),\n             0,\n             $D4589*(1-     DATEDIF($G4589,DATE(YEAR(Q4589)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4589)     )\n             )\n     )","v":6428168.4549248321},1007503.8615933867,null,"2026-01-01",{"$f":"\n     IF(OR($F4589=\"N/A\",$E4589=0),\n          0,\n          IF( YEAR($G4589)>YEAR(U4589),\n             0,\n             $D4589*(1-     DATEDIF($G4589,DATE(YEAR(U4589)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4589)     )\n             )\n     )","v":6286189.9140228191},990200.49142304226,null,"2027-01-01",{"$f":"\n     IF(OR($F4589=\"N/A\",$E4589=0),\n          0,\n          IF( YEAR($G4589)>YEAR(Y4589),\n             0,\n             $D4589*(1-     DATEDIF($G4589,DATE(YEAR(Y4589)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4589)     )\n             )\n     )","v":6144211.3731208052},971042.73186706856,null,"2028-01-01",{"$f":"\n     IF(OR($F4589=\"N/A\",$E4589=0),\n          0,\n          IF( YEAR($G4589)>YEAR(AC4589),\n             0,\n             $D4589*(1-     DATEDIF($G4589,DATE(YEAR(AC4589)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4589)     )\n             )\n     )","v":6002232.8322187914},951884.97231109499,null,"2029-01-01",{"$f":"\n     IF(OR($F4589=\"N/A\",$E4589=0),\n          0,\n          IF( YEAR($G4589)>YEAR(AG4589),\n             0,\n             $D4589*(1-     DATEDIF($G4589,DATE(YEAR(AG4589)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4589)     )\n             )\n     )","v":5860254.2913167784},932727.21275512141,null,"2030-01-01",{"$f":"\n     IF(OR($F4589=\"N/A\",$E4589=0),\n          0,\n          IF( YEAR($G4589)>YEAR(AK4589),\n             0,\n             $D4589*(1-     DATEDIF($G4589,DATE(YEAR(AK4589)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4589)     )\n             )\n     )","v":5718275.7504147645},913569.45319914771,null,"2031-01-01",{"$f":"\n     IF(OR($F4589=\"N/A\",$E4589=0),\n          0,\n          IF( YEAR($G4589)>YEAR(AO4589),\n             0,\n             $D4589*(1-     DATEDIF($G4589,DATE(YEAR(AO4589)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4589)     )\n             )\n     )","v":5576297.2095127506},894411.69364317413,null,"2032-01-01",{"$f":"\n     IF(OR($F4589=\"N/A\",$E4589=0),\n          0,\n          IF( YEAR($G4589)>YEAR(AS4589),\n             0,\n             $D4589*(1-     DATEDIF($G4589,DATE(YEAR(AS4589)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4589)     )\n             )\n     )","v":5434318.6686107377},875253.93408720056,null,"2033-01-01",{"$f":"\n     IF(OR($F4589=\"N/A\",$E4589=0),\n          0,\n          IF( YEAR($G4589)>YEAR(AW4589),\n             0,\n             $D4589*(1-     DATEDIF($G4589,DATE(YEAR(AW4589)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4589)     )\n             )\n     )","v":5292340.1277087247},856096.17453122709]
[{"$f":"'Upgrade Information'!B4640","v":"s0024"},null,{"$f":"IF(B4640=\"\", 'Upgrade Information'!F4640,B4640)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E4640","v":3950000},{"$f":"'Upgrade Information'!H4640","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C4640,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4640,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D4640=\"\",\"\",'Upgrade Information'!D4640)","v":"2011-01-01"},null,{"$f":"\nIF(F4640=\"N/A\",\"N/A\",\n     VLOOKUP($C4640,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4640=\"N/A\",$E4640=0),\n          0,\n          IF( YEAR($G4640)>YEAR(I4640),\n             0,\n             $D4640*(1-     DATEDIF($G4640,DATE(YEAR(I4640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4640)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F4640=\"N/A\",$E4640=0),\n          0,\n          IF( YEAR($G4640)>YEAR(M4640),\n             0,\n             $D4640*(1-     DATEDIF($G4640,DATE(YEAR(M4640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4640)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F4640=\"N/A\",$E4640=0),\n          0,\n          IF( YEAR($G4640)>YEAR(Q4640),\n             0,\n             $D4640*(1-     DATEDIF($G4640,DATE(YEAR(Q4640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4640)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F4640=\"N/A\",$E4640=0),\n          0,\n          IF( YEAR($G4640)>YEAR(U4640),\n             0,\n             $D4640*(1-     DATEDIF($G4640,DATE(YEAR(U4640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4640)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F4640=\"N/A\",$E4640=0),\n          0,\n          IF( YEAR($G4640)>YEAR(Y4640),\n             0,\n             $D4640*(1-     DATEDIF($G4640,DATE(YEAR(Y4640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4640)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F4640=\"N/A\",$E4640=0),\n          0,\n          IF( YEAR($G4640)>YEAR(AC4640),\n             0,\n             $D4640*(1-     DATEDIF($G4640,DATE(YEAR(AC4640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4640)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F4640=\"N/A\",$E4640=0),\n          0,\n          IF( YEAR($G4640)>YEAR(AG4640),\n             0,\n             $D4640*(1-     DATEDIF($G4640,DATE(YEAR(AG4640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4640)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F4640=\"N/A\",$E4640=0),\n          0,\n          IF( YEAR($G4640)>YEAR(AK4640),\n             0,\n             $D4640*(1-     DATEDIF($G4640,DATE(YEAR(AK4640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4640)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F4640=\"N/A\",$E4640=0),\n          0,\n          IF( YEAR($G4640)>YEAR(AO4640),\n             0,\n             $D4640*(1-     DATEDIF($G4640,DATE(YEAR(AO4640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4640)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F4640=\"N/A\",$E4640=0),\n          0,\n          IF( YEAR($G4640)>YEAR(AS4640),\n             0,\n             $D4640*(1-     DATEDIF($G4640,DATE(YEAR(AS4640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4640)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F4640=\"N/A\",$E4640=0),\n          0,\n          IF( YEAR($G4640)>YEAR(AW4640),\n             0,\n             $D4640*(1-     DATEDIF($G4640,DATE(YEAR(AW4640)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4640)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B4672","v":"s0059"},null,{"$f":"IF(B4672=\"\", 'Upgrade Information'!F4672,B4672)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E4672","v":7110000},{"$f":"'Upgrade Information'!H4672","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C4672,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4672,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D4672=\"\",\"\",'Upgrade Information'!D4672)","v":"2013-11-30"},null,{"$f":"\nIF(F4672=\"N/A\",\"N/A\",\n     VLOOKUP($C4672,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4672=\"N/A\",$E4672=0),\n          0,\n          IF( YEAR($G4672)>YEAR(I4672),\n             0,\n             $D4672*(1-     DATEDIF($G4672,DATE(YEAR(I4672)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4672)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F4672=\"N/A\",$E4672=0),\n          0,\n          IF( YEAR($G4672)>YEAR(M4672),\n             0,\n             $D4672*(1-     DATEDIF($G4672,DATE(YEAR(M4672)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4672)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F4672=\"N/A\",$E4672=0),\n          0,\n          IF( YEAR($G4672)>YEAR(Q4672),\n             0,\n             $D4672*(1-     DATEDIF($G4672,DATE(YEAR(Q4672)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4672)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F4672=\"N/A\",$E4672=0),\n          0,\n          IF( YEAR($G4672)>YEAR(U4672),\n             0,\n             $D4672*(1-     DATEDIF($G4672,DATE(YEAR(U4672)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4672)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F4672=\"N/A\",$E4672=0),\n          0,\n          IF( YEAR($G4672)>YEAR(Y4672),\n             0,\n             $D4672*(1-     DATEDIF($G4672,DATE(YEAR(Y4672)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4672)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F4672=\"N/A\",$E4672=0),\n          0,\n          IF( YEAR($G4672)>YEAR(AC4672),\n             0,\n             $D4672*(1-     DATEDIF($G4672,DATE(YEAR(AC4672)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4672)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F4672=\"N/A\",$E4672=0),\n          0,\n          IF( YEAR($G4672)>YEAR(AG4672),\n             0,\n             $D4672*(1-     DATEDIF($G4672,DATE(YEAR(AG4672)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4672)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F4672=\"N/A\",$E4672=0),\n          0,\n          IF( YEAR($G4672)>YEAR(AK4672),\n             0,\n             $D4672*(1-     DATEDIF($G4672,DATE(YEAR(AK4672)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4672)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F4672=\"N/A\",$E4672=0),\n          0,\n          IF( YEAR($G4672)>YEAR(AO4672),\n             0,\n             $D4672*(1-     DATEDIF($G4672,DATE(YEAR(AO4672)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4672)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F4672=\"N/A\",$E4672=0),\n          0,\n          IF( YEAR($G4672)>YEAR(AS4672),\n             0,\n             $D4672*(1-     DATEDIF($G4672,DATE(YEAR(AS4672)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4672)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F4672=\"N/A\",$E4672=0),\n          0,\n          IF( YEAR($G4672)>YEAR(AW4672),\n             0,\n             $D4672*(1-     DATEDIF($G4672,DATE(YEAR(AW4672)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4672)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B4705","v":"s0092"},null,{"$f":"IF(B4705=\"\", 'Upgrade Information'!F4705,B4705)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E4705","v":30000},{"$f":"'Upgrade Information'!H4705","v":707.99999999999989},{"$f":"\n     IF(ISERROR(VLOOKUP($C4705,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4705,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D4705=\"\",\"\",'Upgrade Information'!D4705)","v":"2010-12-31"},null,{"$f":"\nIF(F4705=\"N/A\",\"N/A\",\n     VLOOKUP($C4705,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F4705=\"N/A\",$E4705=0),\n          0,\n          IF( YEAR($G4705)>YEAR(I4705),\n             0,\n             $D4705*(1-     DATEDIF($G4705,DATE(YEAR(I4705)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4705)     )\n             )\n     )","v":20796},3678.2318343920097,null,"2024-06-01",{"$f":"\n     IF(OR($F4705=\"N/A\",$E4705=0),\n          0,\n          IF( YEAR($G4705)>YEAR(M4705),\n             0,\n             $D4705*(1-     DATEDIF($G4705,DATE(YEAR(M4705)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4705)     )\n             )\n     )","v":20088},3577.1102658812601,null,"2025-06-01",{"$f":"\n     IF(OR($F4705=\"N/A\",$E4705=0),\n          0,\n          IF( YEAR($G4705)>YEAR(Q4705),\n             0,\n             $D4705*(1-     DATEDIF($G4705,DATE(YEAR(Q4705)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4705)     )\n             )\n     )","v":19380},3475.9886973705111,null,"2026-06-01",{"$f":"\n     IF(OR($F4705=\"N/A\",$E4705=0),\n          0,\n          IF( YEAR($G4705)>YEAR(U4705),\n             0,\n             $D4705*(1-     DATEDIF($G4705,DATE(YEAR(U4705)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4705)     )\n             )\n     )","v":18672.000000000004},3374.867128859762,null,"2027-06-01",{"$f":"\n     IF(OR($F4705=\"N/A\",$E4705=0),\n          0,\n          IF( YEAR($G4705)>YEAR(Y4705),\n             0,\n             $D4705*(1-     DATEDIF($G4705,DATE(YEAR(Y4705)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4705)     )\n             )\n     )","v":17964},3273.7455603490125,null,"2028-06-01",{"$f":"\n     IF(OR($F4705=\"N/A\",$E4705=0),\n          0,\n          IF( YEAR($G4705)>YEAR(AC4705),\n             0,\n             $D4705*(1-     DATEDIF($G4705,DATE(YEAR(AC4705)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4705)     )\n             )\n     )","v":17256},3172.623991838263,null,"2029-06-01",{"$f":"\n     IF(OR($F4705=\"N/A\",$E4705=0),\n          0,\n          IF( YEAR($G4705)>YEAR(AG4705),\n             0,\n             $D4705*(1-     DATEDIF($G4705,DATE(YEAR(AG4705)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4705)     )\n             )\n     )","v":16548.000000000004},3071.5024233275144,null,"2030-06-01",{"$f":"\n     IF(OR($F4705=\"N/A\",$E4705=0),\n          0,\n          IF( YEAR($G4705)>YEAR(AK4705),\n             0,\n             $D4705*(1-     DATEDIF($G4705,DATE(YEAR(AK4705)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4705)     )\n             )\n     )","v":15840},2970.3808548167644,null,"2031-06-01",{"$f":"\n     IF(OR($F4705=\"N/A\",$E4705=0),\n          0,\n          IF( YEAR($G4705)>YEAR(AO4705),\n             0,\n             $D4705*(1-     DATEDIF($G4705,DATE(YEAR(AO4705)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4705)     )\n             )\n     )","v":15132.000000000002},2869.2592863060154,null,"2032-06-01",{"$f":"\n     IF(OR($F4705=\"N/A\",$E4705=0),\n          0,\n          IF( YEAR($G4705)>YEAR(AS4705),\n             0,\n             $D4705*(1-     DATEDIF($G4705,DATE(YEAR(AS4705)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4705)     )\n             )\n     )","v":14424},2768.1377177952659,null,"2033-06-01",{"$f":"\n     IF(OR($F4705=\"N/A\",$E4705=0),\n          0,\n          IF( YEAR($G4705)>YEAR(AW4705),\n             0,\n             $D4705*(1-     DATEDIF($G4705,DATE(YEAR(AW4705)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4705)     )\n             )\n     )","v":13716.000000000002},2667.0161492845168]
[{"$f":"'Upgrade Information'!B4755","v":"s0145"},null,{"$f":"IF(B4755=\"\", 'Upgrade Information'!F4755,B4755)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E4755","v":4179000.0000000005},{"$f":"'Upgrade Information'!H4755","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C4755,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4755,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D4755=\"\",\"\",'Upgrade Information'!D4755)","v":"2009-05-01"},null,{"$f":"\nIF(F4755=\"N/A\",\"N/A\",\n     VLOOKUP($C4755,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4755=\"N/A\",$E4755=0),\n          0,\n          IF( YEAR($G4755)>YEAR(I4755),\n             0,\n             $D4755*(1-     DATEDIF($G4755,DATE(YEAR(I4755)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4755)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F4755=\"N/A\",$E4755=0),\n          0,\n          IF( YEAR($G4755)>YEAR(M4755),\n             0,\n             $D4755*(1-     DATEDIF($G4755,DATE(YEAR(M4755)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4755)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F4755=\"N/A\",$E4755=0),\n          0,\n          IF( YEAR($G4755)>YEAR(Q4755),\n             0,\n             $D4755*(1-     DATEDIF($G4755,DATE(YEAR(Q4755)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4755)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F4755=\"N/A\",$E4755=0),\n          0,\n          IF( YEAR($G4755)>YEAR(U4755),\n             0,\n             $D4755*(1-     DATEDIF($G4755,DATE(YEAR(U4755)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4755)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F4755=\"N/A\",$E4755=0),\n          0,\n          IF( YEAR($G4755)>YEAR(Y4755),\n             0,\n             $D4755*(1-     DATEDIF($G4755,DATE(YEAR(Y4755)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4755)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F4755=\"N/A\",$E4755=0),\n          0,\n          IF( YEAR($G4755)>YEAR(AC4755),\n             0,\n             $D4755*(1-     DATEDIF($G4755,DATE(YEAR(AC4755)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4755)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F4755=\"N/A\",$E4755=0),\n          0,\n          IF( YEAR($G4755)>YEAR(AG4755),\n             0,\n             $D4755*(1-     DATEDIF($G4755,DATE(YEAR(AG4755)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4755)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F4755=\"N/A\",$E4755=0),\n          0,\n          IF( YEAR($G4755)>YEAR(AK4755),\n             0,\n             $D4755*(1-     DATEDIF($G4755,DATE(YEAR(AK4755)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4755)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F4755=\"N/A\",$E4755=0),\n          0,\n          IF( YEAR($G4755)>YEAR(AO4755),\n             0,\n             $D4755*(1-     DATEDIF($G4755,DATE(YEAR(AO4755)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4755)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F4755=\"N/A\",$E4755=0),\n          0,\n          IF( YEAR($G4755)>YEAR(AS4755),\n             0,\n             $D4755*(1-     DATEDIF($G4755,DATE(YEAR(AS4755)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4755)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F4755=\"N/A\",$E4755=0),\n          0,\n          IF( YEAR($G4755)>YEAR(AW4755),\n             0,\n             $D4755*(1-     DATEDIF($G4755,DATE(YEAR(AW4755)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4755)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B4792","v":"s0168.9"},null,{"$f":"IF(B4792=\"\", 'Upgrade Information'!F4792,B4792)","v":"DL"},{"$f":"1000000*'Upgrade Information'!E4792","v":330000},{"$f":"'Upgrade Information'!H4792","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C4792,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4792,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18287978478931441},{"$f":"IF('Upgrade Information'!D4792=\"\",\"\",'Upgrade Information'!D4792)","v":"2014-06-01"},null,{"$f":"\nIF(F4792=\"N/A\",\"N/A\",\n     VLOOKUP($C4792,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F4792=\"N/A\",$E4792=0),\n          0,\n          IF( YEAR($G4792)>YEAR(I4792),\n             0,\n             $D4792*(1-     DATEDIF($G4792,DATE(YEAR(I4792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4792)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F4792=\"N/A\",$E4792=0),\n          0,\n          IF( YEAR($G4792)>YEAR(M4792),\n             0,\n             $D4792*(1-     DATEDIF($G4792,DATE(YEAR(M4792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4792)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F4792=\"N/A\",$E4792=0),\n          0,\n          IF( YEAR($G4792)>YEAR(Q4792),\n             0,\n             $D4792*(1-     DATEDIF($G4792,DATE(YEAR(Q4792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4792)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F4792=\"N/A\",$E4792=0),\n          0,\n          IF( YEAR($G4792)>YEAR(U4792),\n             0,\n             $D4792*(1-     DATEDIF($G4792,DATE(YEAR(U4792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4792)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F4792=\"N/A\",$E4792=0),\n          0,\n          IF( YEAR($G4792)>YEAR(Y4792),\n             0,\n             $D4792*(1-     DATEDIF($G4792,DATE(YEAR(Y4792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4792)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F4792=\"N/A\",$E4792=0),\n          0,\n          IF( YEAR($G4792)>YEAR(AC4792),\n             0,\n             $D4792*(1-     DATEDIF($G4792,DATE(YEAR(AC4792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4792)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F4792=\"N/A\",$E4792=0),\n          0,\n          IF( YEAR($G4792)>YEAR(AG4792),\n             0,\n             $D4792*(1-     DATEDIF($G4792,DATE(YEAR(AG4792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4792)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F4792=\"N/A\",$E4792=0),\n          0,\n          IF( YEAR($G4792)>YEAR(AK4792),\n             0,\n             $D4792*(1-     DATEDIF($G4792,DATE(YEAR(AK4792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4792)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F4792=\"N/A\",$E4792=0),\n          0,\n          IF( YEAR($G4792)>YEAR(AO4792),\n             0,\n             $D4792*(1-     DATEDIF($G4792,DATE(YEAR(AO4792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4792)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F4792=\"N/A\",$E4792=0),\n          0,\n          IF( YEAR($G4792)>YEAR(AS4792),\n             0,\n             $D4792*(1-     DATEDIF($G4792,DATE(YEAR(AS4792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4792)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F4792=\"N/A\",$E4792=0),\n          0,\n          IF( YEAR($G4792)>YEAR(AW4792),\n             0,\n             $D4792*(1-     DATEDIF($G4792,DATE(YEAR(AW4792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4792)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B4800","v":"s0176"},null,{"$f":"IF(B4800=\"\", 'Upgrade Information'!F4800,B4800)","v":"DL"},{"$f":"1000000*'Upgrade Information'!E4800","v":50000},{"$f":"'Upgrade Information'!H4800","v":1162.7906976744187},{"$f":"\n     IF(ISERROR(VLOOKUP($C4800,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4800,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18287978478931441},{"$f":"IF('Upgrade Information'!D4800=\"\",\"\",'Upgrade Information'!D4800)","v":"2011-03-03"},null,{"$f":"\nIF(F4800=\"N/A\",\"N/A\",\n     VLOOKUP($C4800,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F4800=\"N/A\",$E4800=0),\n          0,\n          IF( YEAR($G4800)>YEAR(I4800),\n             0,\n             $D4800*(1-     DATEDIF($G4800,DATE(YEAR(I4800)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4800)     )\n             )\n     )","v":35174.41860465116},7595.4808021822801,null,"2024-06-01",{"$f":"\n     IF(OR($F4800=\"N/A\",$E4800=0),\n          0,\n          IF( YEAR($G4800)>YEAR(M4800),\n             0,\n             $D4800*(1-     DATEDIF($G4800,DATE(YEAR(M4800)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4800)     )\n             )\n     )","v":34011.627906976741},7382.829889636565,null,"2025-06-01",{"$f":"\n     IF(OR($F4800=\"N/A\",$E4800=0),\n          0,\n          IF( YEAR($G4800)>YEAR(Q4800),\n             0,\n             $D4800*(1-     DATEDIF($G4800,DATE(YEAR(Q4800)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4800)     )\n             )\n     )","v":32848.837209302328},7170.1789770908517,null,"2026-06-01",{"$f":"\n     IF(OR($F4800=\"N/A\",$E4800=0),\n          0,\n          IF( YEAR($G4800)>YEAR(U4800),\n             0,\n             $D4800*(1-     DATEDIF($G4800,DATE(YEAR(U4800)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4800)     )\n             )\n     )","v":31686.046511627908},6957.5280645451376,null,"2027-06-01",{"$f":"\n     IF(OR($F4800=\"N/A\",$E4800=0),\n          0,\n          IF( YEAR($G4800)>YEAR(Y4800),\n             0,\n             $D4800*(1-     DATEDIF($G4800,DATE(YEAR(Y4800)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4800)     )\n             )\n     )","v":30523.255813953489},6744.8771519994225,null,"2028-06-01",{"$f":"\n     IF(OR($F4800=\"N/A\",$E4800=0),\n          0,\n          IF( YEAR($G4800)>YEAR(AC4800),\n             0,\n             $D4800*(1-     DATEDIF($G4800,DATE(YEAR(AC4800)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4800)     )\n             )\n     )","v":29360.465116279065},6532.2262394537074,null,"2029-06-01",{"$f":"\n     IF(OR($F4800=\"N/A\",$E4800=0),\n          0,\n          IF( YEAR($G4800)>YEAR(AG4800),\n             0,\n             $D4800*(1-     DATEDIF($G4800,DATE(YEAR(AG4800)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4800)     )\n             )\n     )","v":28197.674418604653},6319.5753269079942,null,"2030-06-01",{"$f":"\n     IF(OR($F4800=\"N/A\",$E4800=0),\n          0,\n          IF( YEAR($G4800)>YEAR(AK4800),\n             0,\n             $D4800*(1-     DATEDIF($G4800,DATE(YEAR(AK4800)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4800)     )\n             )\n     )","v":27034.883720930236},6106.92441436228,null,"2031-06-01",{"$f":"\n     IF(OR($F4800=\"N/A\",$E4800=0),\n          0,\n          IF( YEAR($G4800)>YEAR(AO4800),\n             0,\n             $D4800*(1-     DATEDIF($G4800,DATE(YEAR(AO4800)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4800)     )\n             )\n     )","v":25872.093023255817},5894.2735018165658,null,"2032-06-01",{"$f":"\n     IF(OR($F4800=\"N/A\",$E4800=0),\n          0,\n          IF( YEAR($G4800)>YEAR(AS4800),\n             0,\n             $D4800*(1-     DATEDIF($G4800,DATE(YEAR(AS4800)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4800)     )\n             )\n     )","v":24709.302325581393},5681.6225892708499,null,"2033-06-01",{"$f":"\n     IF(OR($F4800=\"N/A\",$E4800=0),\n          0,\n          IF( YEAR($G4800)>YEAR(AW4800),\n             0,\n             $D4800*(1-     DATEDIF($G4800,DATE(YEAR(AW4800)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4800)     )\n             )\n     )","v":23546.511627906973},5468.9716767251357]
[{"$f":"'Upgrade Information'!B4840","v":"s0222"},null,{"$f":"IF(B4840=\"\", 'Upgrade Information'!F4840,B4840)","v":"DL"},{"$f":"1000000*'Upgrade Information'!E4840","v":1020000},{"$f":"'Upgrade Information'!H4840","v":23720.930232558141},{"$f":"\n     IF(ISERROR(VLOOKUP($C4840,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4840,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18287978478931441},{"$f":"IF('Upgrade Information'!D4840=\"\",\"\",'Upgrade Information'!D4840)","v":"2012-01-20"},null,{"$f":"\nIF(F4840=\"N/A\",\"N/A\",\n     VLOOKUP($C4840,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F4840=\"N/A\",$E4840=0),\n          0,\n          IF( YEAR($G4840)>YEAR(I4840),\n             0,\n             $D4840*(1-     DATEDIF($G4840,DATE(YEAR(I4840)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4840)     )\n             )\n     )","v":737325.58139534877},158562.87387779565,null,"2024-06-01",{"$f":"\n     IF(OR($F4840=\"N/A\",$E4840=0),\n          0,\n          IF( YEAR($G4840)>YEAR(M4840),\n             0,\n             $D4840*(1-     DATEDIF($G4840,DATE(YEAR(M4840)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4840)     )\n             )\n     )","v":713604.65116279072},154224.7952618631,null,"2025-06-01",{"$f":"\n     IF(OR($F4840=\"N/A\",$E4840=0),\n          0,\n          IF( YEAR($G4840)>YEAR(Q4840),\n             0,\n             $D4840*(1-     DATEDIF($G4840,DATE(YEAR(Q4840)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4840)     )\n             )\n     )","v":689883.72093023255},149886.71664593052,null,"2026-06-01",{"$f":"\n     IF(OR($F4840=\"N/A\",$E4840=0),\n          0,\n          IF( YEAR($G4840)>YEAR(U4840),\n             0,\n             $D4840*(1-     DATEDIF($G4840,DATE(YEAR(U4840)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4840)     )\n             )\n     )","v":666162.7906976745},145548.63802999796,null,"2027-06-01",{"$f":"\n     IF(OR($F4840=\"N/A\",$E4840=0),\n          0,\n          IF( YEAR($G4840)>YEAR(Y4840),\n             0,\n             $D4840*(1-     DATEDIF($G4840,DATE(YEAR(Y4840)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4840)     )\n             )\n     )","v":642441.86046511633},141210.55941406538,null,"2028-06-01",{"$f":"\n     IF(OR($F4840=\"N/A\",$E4840=0),\n          0,\n          IF( YEAR($G4840)>YEAR(AC4840),\n             0,\n             $D4840*(1-     DATEDIF($G4840,DATE(YEAR(AC4840)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4840)     )\n             )\n     )","v":618720.93023255805},136872.48079813278,null,"2029-06-01",{"$f":"\n     IF(OR($F4840=\"N/A\",$E4840=0),\n          0,\n          IF( YEAR($G4840)>YEAR(AG4840),\n             0,\n             $D4840*(1-     DATEDIF($G4840,DATE(YEAR(AG4840)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4840)     )\n             )\n     )","v":594999.99999999988},132534.4021822002,null,"2030-06-01",{"$f":"\n     IF(OR($F4840=\"N/A\",$E4840=0),\n          0,\n          IF( YEAR($G4840)>YEAR(AK4840),\n             0,\n             $D4840*(1-     DATEDIF($G4840,DATE(YEAR(AK4840)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4840)     )\n             )\n     )","v":571279.06976744183},128196.32356626763,null,"2031-06-01",{"$f":"\n     IF(OR($F4840=\"N/A\",$E4840=0),\n          0,\n          IF( YEAR($G4840)>YEAR(AO4840),\n             0,\n             $D4840*(1-     DATEDIF($G4840,DATE(YEAR(AO4840)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4840)     )\n             )\n     )","v":547558.13953488378},123858.24495033508,null,"2032-06-01",{"$f":"\n     IF(OR($F4840=\"N/A\",$E4840=0),\n          0,\n          IF( YEAR($G4840)>YEAR(AS4840),\n             0,\n             $D4840*(1-     DATEDIF($G4840,DATE(YEAR(AS4840)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4840)     )\n             )\n     )","v":523837.20930232562},119520.1663344025,null,"2033-06-01",{"$f":"\n     IF(OR($F4840=\"N/A\",$E4840=0),\n          0,\n          IF( YEAR($G4840)>YEAR(AW4840),\n             0,\n             $D4840*(1-     DATEDIF($G4840,DATE(YEAR(AW4840)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4840)     )\n             )\n     )","v":500116.27906976745},115182.08771846992]
[{"$f":"'Upgrade Information'!B4877","v":"s0255"},null,{"$f":"IF(B4877=\"\", 'Upgrade Information'!F4877,B4877)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E4877","v":1770000},{"$f":"'Upgrade Information'!H4877","v":45672.250488358011},{"$f":"\n     IF(ISERROR(VLOOKUP($C4877,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4877,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D4877=\"\",\"\",'Upgrade Information'!D4877)","v":"2010-08-31"},null,{"$f":"\nIF(F4877=\"N/A\",\"N/A\",\n     VLOOKUP($C4877,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4877=\"N/A\",$E4877=0),\n          0,\n          IF( YEAR($G4877)>YEAR(I4877),\n             0,\n             $D4877*(1-     DATEDIF($G4877,DATE(YEAR(I4877)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4877)     )\n             )\n     )","v":1161036.6601552265},194936.09082080307,null,"2024-01-01",{"$f":"\n     IF(OR($F4877=\"N/A\",$E4877=0),\n          0,\n          IF( YEAR($G4877)>YEAR(M4877),\n             0,\n             $D4877*(1-     DATEDIF($G4877,DATE(YEAR(M4877)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4877)     )\n             )\n     )","v":1115364.4096668684},189064.42824676662,null,"2025-01-01",{"$f":"\n     IF(OR($F4877=\"N/A\",$E4877=0),\n          0,\n          IF( YEAR($G4877)>YEAR(Q4877),\n             0,\n             $D4877*(1-     DATEDIF($G4877,DATE(YEAR(Q4877)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4877)     )\n             )\n     )","v":1069692.1591785103},183192.76567273017,null,"2026-01-01",{"$f":"\n     IF(OR($F4877=\"N/A\",$E4877=0),\n          0,\n          IF( YEAR($G4877)>YEAR(U4877),\n             0,\n             $D4877*(1-     DATEDIF($G4877,DATE(YEAR(U4877)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4877)     )\n             )\n     )","v":1024019.9086901523},177321.10309869371,null,"2027-01-01",{"$f":"\n     IF(OR($F4877=\"N/A\",$E4877=0),\n          0,\n          IF( YEAR($G4877)>YEAR(Y4877),\n             0,\n             $D4877*(1-     DATEDIF($G4877,DATE(YEAR(Y4877)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4877)     )\n             )\n     )","v":978347.65820179449},171449.44052465732,null,"2028-01-01",{"$f":"\n     IF(OR($F4877=\"N/A\",$E4877=0),\n          0,\n          IF( YEAR($G4877)>YEAR(AC4877),\n             0,\n             $D4877*(1-     DATEDIF($G4877,DATE(YEAR(AC4877)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4877)     )\n             )\n     )","v":932675.40771343629},165577.77795062086,null,"2029-01-01",{"$f":"\n     IF(OR($F4877=\"N/A\",$E4877=0),\n          0,\n          IF( YEAR($G4877)>YEAR(AG4877),\n             0,\n             $D4877*(1-     DATEDIF($G4877,DATE(YEAR(AG4877)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4877)     )\n             )\n     )","v":887003.1572250782},159706.11537658441,null,"2030-01-01",{"$f":"\n     IF(OR($F4877=\"N/A\",$E4877=0),\n          0,\n          IF( YEAR($G4877)>YEAR(AK4877),\n             0,\n             $D4877*(1-     DATEDIF($G4877,DATE(YEAR(AK4877)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4877)     )\n             )\n     )","v":841330.90673672024},153834.45280254798,null,"2031-01-01",{"$f":"\n     IF(OR($F4877=\"N/A\",$E4877=0),\n          0,\n          IF( YEAR($G4877)>YEAR(AO4877),\n             0,\n             $D4877*(1-     DATEDIF($G4877,DATE(YEAR(AO4877)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4877)     )\n             )\n     )","v":795658.65624836239},147962.79022851156,null,"2032-01-01",{"$f":"\n     IF(OR($F4877=\"N/A\",$E4877=0),\n          0,\n          IF( YEAR($G4877)>YEAR(AS4877),\n             0,\n             $D4877*(1-     DATEDIF($G4877,DATE(YEAR(AS4877)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4877)     )\n             )\n     )","v":749986.4057600043},142091.1276544751,null,"2033-01-01",{"$f":"\n     IF(OR($F4877=\"N/A\",$E4877=0),\n          0,\n          IF( YEAR($G4877)>YEAR(AW4877),\n             0,\n             $D4877*(1-     DATEDIF($G4877,DATE(YEAR(AW4877)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4877)     )\n             )\n     )","v":704314.15527164633},136219.46508043868]
[{"$f":"'Upgrade Information'!B4927","v":"s0302"},null,{"$f":"IF(B4927=\"\", 'Upgrade Information'!F4927,B4927)","v":"DL"},{"$f":"1000000*'Upgrade Information'!E4927","v":50000},{"$f":"'Upgrade Information'!H4927","v":1162.7906976744187},{"$f":"\n     IF(ISERROR(VLOOKUP($C4927,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4927,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18287978478931441},{"$f":"IF('Upgrade Information'!D4927=\"\",\"\",'Upgrade Information'!D4927)","v":"2011-03-03"},null,{"$f":"\nIF(F4927=\"N/A\",\"N/A\",\n     VLOOKUP($C4927,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F4927=\"N/A\",$E4927=0),\n          0,\n          IF( YEAR($G4927)>YEAR(I4927),\n             0,\n             $D4927*(1-     DATEDIF($G4927,DATE(YEAR(I4927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4927)     )\n             )\n     )","v":35174.41860465116},7595.4808021822801,null,"2024-06-01",{"$f":"\n     IF(OR($F4927=\"N/A\",$E4927=0),\n          0,\n          IF( YEAR($G4927)>YEAR(M4927),\n             0,\n             $D4927*(1-     DATEDIF($G4927,DATE(YEAR(M4927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4927)     )\n             )\n     )","v":34011.627906976741},7382.829889636565,null,"2025-06-01",{"$f":"\n     IF(OR($F4927=\"N/A\",$E4927=0),\n          0,\n          IF( YEAR($G4927)>YEAR(Q4927),\n             0,\n             $D4927*(1-     DATEDIF($G4927,DATE(YEAR(Q4927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4927)     )\n             )\n     )","v":32848.837209302328},7170.1789770908517,null,"2026-06-01",{"$f":"\n     IF(OR($F4927=\"N/A\",$E4927=0),\n          0,\n          IF( YEAR($G4927)>YEAR(U4927),\n             0,\n             $D4927*(1-     DATEDIF($G4927,DATE(YEAR(U4927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4927)     )\n             )\n     )","v":31686.046511627908},6957.5280645451376,null,"2027-06-01",{"$f":"\n     IF(OR($F4927=\"N/A\",$E4927=0),\n          0,\n          IF( YEAR($G4927)>YEAR(Y4927),\n             0,\n             $D4927*(1-     DATEDIF($G4927,DATE(YEAR(Y4927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4927)     )\n             )\n     )","v":30523.255813953489},6744.8771519994225,null,"2028-06-01",{"$f":"\n     IF(OR($F4927=\"N/A\",$E4927=0),\n          0,\n          IF( YEAR($G4927)>YEAR(AC4927),\n             0,\n             $D4927*(1-     DATEDIF($G4927,DATE(YEAR(AC4927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4927)     )\n             )\n     )","v":29360.465116279065},6532.2262394537074,null,"2029-06-01",{"$f":"\n     IF(OR($F4927=\"N/A\",$E4927=0),\n          0,\n          IF( YEAR($G4927)>YEAR(AG4927),\n             0,\n             $D4927*(1-     DATEDIF($G4927,DATE(YEAR(AG4927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4927)     )\n             )\n     )","v":28197.674418604653},6319.5753269079942,null,"2030-06-01",{"$f":"\n     IF(OR($F4927=\"N/A\",$E4927=0),\n          0,\n          IF( YEAR($G4927)>YEAR(AK4927),\n             0,\n             $D4927*(1-     DATEDIF($G4927,DATE(YEAR(AK4927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4927)     )\n             )\n     )","v":27034.883720930236},6106.92441436228,null,"2031-06-01",{"$f":"\n     IF(OR($F4927=\"N/A\",$E4927=0),\n          0,\n          IF( YEAR($G4927)>YEAR(AO4927),\n             0,\n             $D4927*(1-     DATEDIF($G4927,DATE(YEAR(AO4927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4927)     )\n             )\n     )","v":25872.093023255817},5894.2735018165658,null,"2032-06-01",{"$f":"\n     IF(OR($F4927=\"N/A\",$E4927=0),\n          0,\n          IF( YEAR($G4927)>YEAR(AS4927),\n             0,\n             $D4927*(1-     DATEDIF($G4927,DATE(YEAR(AS4927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4927)     )\n             )\n     )","v":24709.302325581393},5681.6225892708499,null,"2033-06-01",{"$f":"\n     IF(OR($F4927=\"N/A\",$E4927=0),\n          0,\n          IF( YEAR($G4927)>YEAR(AW4927),\n             0,\n             $D4927*(1-     DATEDIF($G4927,DATE(YEAR(AW4927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4927)     )\n             )\n     )","v":23546.511627906973},5468.9716767251357]
[{"$f":"'Upgrade Information'!B4960","v":"s0332"},null,{"$f":"IF(B4960=\"\", 'Upgrade Information'!F4960,B4960)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E4960","v":2500000},{"$f":"'Upgrade Information'!H4960","v":59523.809523809527},{"$f":"\n     IF(ISERROR(VLOOKUP($C4960,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4960,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D4960=\"\",\"\",'Upgrade Information'!D4960)","v":"2015-12-15"},null,{"$f":"\nIF(F4960=\"N/A\",\"N/A\",\n     VLOOKUP($C4960,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4960=\"N/A\",$E4960=0),\n          0,\n          IF( YEAR($G4960)>YEAR(I4960),\n             0,\n             $D4960*(1-     DATEDIF($G4960,DATE(YEAR(I4960)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4960)     )\n             )\n     )","v":2023809.5238095238},251318.21428571429,null,"2024-01-01",{"$f":"\n     IF(OR($F4960=\"N/A\",$E4960=0),\n          0,\n          IF( YEAR($G4960)>YEAR(M4960),\n             0,\n             $D4960*(1-     DATEDIF($G4960,DATE(YEAR(M4960)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4960)     )\n             )\n     )","v":1964285.7142857143},245677.2023809524,null,"2025-01-01",{"$f":"\n     IF(OR($F4960=\"N/A\",$E4960=0),\n          0,\n          IF( YEAR($G4960)>YEAR(Q4960),\n             0,\n             $D4960*(1-     DATEDIF($G4960,DATE(YEAR(Q4960)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4960)     )\n             )\n     )","v":1904761.9047619046},240036.19047619047,null,"2026-01-01",{"$f":"\n     IF(OR($F4960=\"N/A\",$E4960=0),\n          0,\n          IF( YEAR($G4960)>YEAR(U4960),\n             0,\n             $D4960*(1-     DATEDIF($G4960,DATE(YEAR(U4960)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4960)     )\n             )\n     )","v":1845238.0952380954},234395.17857142861,null,"2027-01-01",{"$f":"\n     IF(OR($F4960=\"N/A\",$E4960=0),\n          0,\n          IF( YEAR($G4960)>YEAR(Y4960),\n             0,\n             $D4960*(1-     DATEDIF($G4960,DATE(YEAR(Y4960)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4960)     )\n             )\n     )","v":1785714.2857142857},228754.16666666669,null,"2028-01-01",{"$f":"\n     IF(OR($F4960=\"N/A\",$E4960=0),\n          0,\n          IF( YEAR($G4960)>YEAR(AC4960),\n             0,\n             $D4960*(1-     DATEDIF($G4960,DATE(YEAR(AC4960)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4960)     )\n             )\n     )","v":1726190.4761904762},223113.15476190476,null,"2029-01-01",{"$f":"\n     IF(OR($F4960=\"N/A\",$E4960=0),\n          0,\n          IF( YEAR($G4960)>YEAR(AG4960),\n             0,\n             $D4960*(1-     DATEDIF($G4960,DATE(YEAR(AG4960)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4960)     )\n             )\n     )","v":1666666.6666666667},217472.14285714287,null,"2030-01-01",{"$f":"\n     IF(OR($F4960=\"N/A\",$E4960=0),\n          0,\n          IF( YEAR($G4960)>YEAR(AK4960),\n             0,\n             $D4960*(1-     DATEDIF($G4960,DATE(YEAR(AK4960)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4960)     )\n             )\n     )","v":1607142.857142857},211831.13095238095,null,"2031-01-01",{"$f":"\n     IF(OR($F4960=\"N/A\",$E4960=0),\n          0,\n          IF( YEAR($G4960)>YEAR(AO4960),\n             0,\n             $D4960*(1-     DATEDIF($G4960,DATE(YEAR(AO4960)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4960)     )\n             )\n     )","v":1547619.0476190476},206190.11904761905,null,"2032-01-01",{"$f":"\n     IF(OR($F4960=\"N/A\",$E4960=0),\n          0,\n          IF( YEAR($G4960)>YEAR(AS4960),\n             0,\n             $D4960*(1-     DATEDIF($G4960,DATE(YEAR(AS4960)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4960)     )\n             )\n     )","v":1488095.2380952381},200549.10714285716,null,"2033-01-01",{"$f":"\n     IF(OR($F4960=\"N/A\",$E4960=0),\n          0,\n          IF( YEAR($G4960)>YEAR(AW4960),\n             0,\n             $D4960*(1-     DATEDIF($G4960,DATE(YEAR(AW4960)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4960)     )\n             )\n     )","v":1428571.4285714284},194908.09523809524]
[{"$f":"'Upgrade Information'!B4992","v":"s0357"},null,{"$f":"IF(B4992=\"\", 'Upgrade Information'!F4992,B4992)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E4992","v":4400000},{"$f":"'Upgrade Information'!H4992","v":113535.53793716116},{"$f":"\n     IF(ISERROR(VLOOKUP($C4992,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C4992,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D4992=\"\",\"\",'Upgrade Information'!D4992)","v":"2013-12-30"},null,{"$f":"\nIF(F4992=\"N/A\",\"N/A\",\n     VLOOKUP($C4992,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F4992=\"N/A\",$E4992=0),\n          0,\n          IF( YEAR($G4992)>YEAR(I4992),\n             0,\n             $D4992*(1-     DATEDIF($G4992,DATE(YEAR(I4992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4992)     )\n             )\n     )","v":3264644.6206283881},533240.9702621852,null,"2024-01-01",{"$f":"\n     IF(OR($F4992=\"N/A\",$E4992=0),\n          0,\n          IF( YEAR($G4992)>YEAR(M4992),\n             0,\n             $D4992*(1-     DATEDIF($G4992,DATE(YEAR(M4992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4992)     )\n             )\n     )","v":3151109.0826912266},518644.74691429798,null,"2025-01-01",{"$f":"\n     IF(OR($F4992=\"N/A\",$E4992=0),\n          0,\n          IF( YEAR($G4992)>YEAR(Q4992),\n             0,\n             $D4992*(1-     DATEDIF($G4992,DATE(YEAR(Q4992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4992)     )\n             )\n     )","v":3037573.544754066},504048.52356641088,null,"2026-01-01",{"$f":"\n     IF(OR($F4992=\"N/A\",$E4992=0),\n          0,\n          IF( YEAR($G4992)>YEAR(U4992),\n             0,\n             $D4992*(1-     DATEDIF($G4992,DATE(YEAR(U4992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4992)     )\n             )\n     )","v":2924038.006816905},489452.30021852371,null,"2027-01-01",{"$f":"\n     IF(OR($F4992=\"N/A\",$E4992=0),\n          0,\n          IF( YEAR($G4992)>YEAR(Y4992),\n             0,\n             $D4992*(1-     DATEDIF($G4992,DATE(YEAR(Y4992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4992)     )\n             )\n     )","v":2810502.4688797439},474856.07687063649,null,"2028-01-01",{"$f":"\n     IF(OR($F4992=\"N/A\",$E4992=0),\n          0,\n          IF( YEAR($G4992)>YEAR(AC4992),\n             0,\n             $D4992*(1-     DATEDIF($G4992,DATE(YEAR(AC4992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4992)     )\n             )\n     )","v":2696966.9309425824},460259.85352274927,null,"2029-01-01",{"$f":"\n     IF(OR($F4992=\"N/A\",$E4992=0),\n          0,\n          IF( YEAR($G4992)>YEAR(AG4992),\n             0,\n             $D4992*(1-     DATEDIF($G4992,DATE(YEAR(AG4992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4992)     )\n             )\n     )","v":2583431.3930054209},445663.63017486205,null,"2030-01-01",{"$f":"\n     IF(OR($F4992=\"N/A\",$E4992=0),\n          0,\n          IF( YEAR($G4992)>YEAR(AK4992),\n             0,\n             $D4992*(1-     DATEDIF($G4992,DATE(YEAR(AK4992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4992)     )\n             )\n     )","v":2469895.8550682603},431067.40682697494,null,"2031-01-01",{"$f":"\n     IF(OR($F4992=\"N/A\",$E4992=0),\n          0,\n          IF( YEAR($G4992)>YEAR(AO4992),\n             0,\n             $D4992*(1-     DATEDIF($G4992,DATE(YEAR(AO4992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4992)     )\n             )\n     )","v":2356360.3171310993},416471.18347908778,null,"2032-01-01",{"$f":"\n     IF(OR($F4992=\"N/A\",$E4992=0),\n          0,\n          IF( YEAR($G4992)>YEAR(AS4992),\n             0,\n             $D4992*(1-     DATEDIF($G4992,DATE(YEAR(AS4992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4992)     )\n             )\n     )","v":2242824.7791939378},401874.9601312005,null,"2033-01-01",{"$f":"\n     IF(OR($F4992=\"N/A\",$E4992=0),\n          0,\n          IF( YEAR($G4992)>YEAR(AW4992),\n             0,\n             $D4992*(1-     DATEDIF($G4992,DATE(YEAR(AW4992)+1,1,1),\"m\")/(12*'Upgrade Information'!$G4992)     )\n             )\n     )","v":2129289.2412567763},387278.73678331327]
[{"$f":"'Upgrade Information'!B5047","v":"s0411.2"},null,{"$f":"IF(B5047=\"\", 'Upgrade Information'!F5047,B5047)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E5047","v":0},{"$f":"'Upgrade Information'!H5047","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C5047,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5047,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D5047=\"\",\"\",'Upgrade Information'!D5047)","v":"2014-12-31"},null,{"$f":"\nIF(F5047=\"N/A\",\"N/A\",\n     VLOOKUP($C5047,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F5047=\"N/A\",$E5047=0),\n          0,\n          IF( YEAR($G5047)>YEAR(I5047),\n             0,\n             $D5047*(1-     DATEDIF($G5047,DATE(YEAR(I5047)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5047)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F5047=\"N/A\",$E5047=0),\n          0,\n          IF( YEAR($G5047)>YEAR(M5047),\n             0,\n             $D5047*(1-     DATEDIF($G5047,DATE(YEAR(M5047)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5047)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F5047=\"N/A\",$E5047=0),\n          0,\n          IF( YEAR($G5047)>YEAR(Q5047),\n             0,\n             $D5047*(1-     DATEDIF($G5047,DATE(YEAR(Q5047)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5047)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F5047=\"N/A\",$E5047=0),\n          0,\n          IF( YEAR($G5047)>YEAR(U5047),\n             0,\n             $D5047*(1-     DATEDIF($G5047,DATE(YEAR(U5047)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5047)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F5047=\"N/A\",$E5047=0),\n          0,\n          IF( YEAR($G5047)>YEAR(Y5047),\n             0,\n             $D5047*(1-     DATEDIF($G5047,DATE(YEAR(Y5047)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5047)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F5047=\"N/A\",$E5047=0),\n          0,\n          IF( YEAR($G5047)>YEAR(AC5047),\n             0,\n             $D5047*(1-     DATEDIF($G5047,DATE(YEAR(AC5047)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5047)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F5047=\"N/A\",$E5047=0),\n          0,\n          IF( YEAR($G5047)>YEAR(AG5047),\n             0,\n             $D5047*(1-     DATEDIF($G5047,DATE(YEAR(AG5047)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5047)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F5047=\"N/A\",$E5047=0),\n          0,\n          IF( YEAR($G5047)>YEAR(AK5047),\n             0,\n             $D5047*(1-     DATEDIF($G5047,DATE(YEAR(AK5047)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5047)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F5047=\"N/A\",$E5047=0),\n          0,\n          IF( YEAR($G5047)>YEAR(AO5047),\n             0,\n             $D5047*(1-     DATEDIF($G5047,DATE(YEAR(AO5047)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5047)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F5047=\"N/A\",$E5047=0),\n          0,\n          IF( YEAR($G5047)>YEAR(AS5047),\n             0,\n             $D5047*(1-     DATEDIF($G5047,DATE(YEAR(AS5047)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5047)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F5047=\"N/A\",$E5047=0),\n          0,\n          IF( YEAR($G5047)>YEAR(AW5047),\n             0,\n             $D5047*(1-     DATEDIF($G5047,DATE(YEAR(AW5047)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5047)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B5101","v":"s0460"},null,{"$f":"IF(B5101=\"\", 'Upgrade Information'!F5101,B5101)","v":"ATSI"},{"$f":"1000000*'Upgrade Information'!E5101","v":15000000},{"$f":"'Upgrade Information'!H5101","v":360302.64692746906},{"$f":"\n     IF(ISERROR(VLOOKUP($C5101,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5101,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18249967968622341},{"$f":"IF('Upgrade Information'!D5101=\"\",\"\",'Upgrade Information'!D5101)","v":"2014-10-30"},null,{"$f":"\nIF(F5101=\"N/A\",\"N/A\",\n     VLOOKUP($C5101,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F5101=\"N/A\",$E5101=0),\n          0,\n          IF( YEAR($G5101)>YEAR(I5101),\n             0,\n             $D5101*(1-     DATEDIF($G5101,DATE(YEAR(I5101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5101)     )\n             )\n     )","v":11697225.736498199},2495042.5970558389,null,"2024-01-01",{"$f":"\n     IF(OR($F5101=\"N/A\",$E5101=0),\n          0,\n          IF( YEAR($G5101)>YEAR(M5101),\n             0,\n             $D5101*(1-     DATEDIF($G5101,DATE(YEAR(M5101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5101)     )\n             )\n     )","v":11336923.089570731},2429287.4794014776,null,"2025-01-01",{"$f":"\n     IF(OR($F5101=\"N/A\",$E5101=0),\n          0,\n          IF( YEAR($G5101)>YEAR(Q5101),\n             0,\n             $D5101*(1-     DATEDIF($G5101,DATE(YEAR(Q5101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5101)     )\n             )\n     )","v":10976620.442643262},2363532.3617471163,null,"2026-01-01",{"$f":"\n     IF(OR($F5101=\"N/A\",$E5101=0),\n          0,\n          IF( YEAR($G5101)>YEAR(U5101),\n             0,\n             $D5101*(1-     DATEDIF($G5101,DATE(YEAR(U5101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5101)     )\n             )\n     )","v":10616317.795715792},2297777.2440927546,null,"2027-01-01",{"$f":"\n     IF(OR($F5101=\"N/A\",$E5101=0),\n          0,\n          IF( YEAR($G5101)>YEAR(Y5101),\n             0,\n             $D5101*(1-     DATEDIF($G5101,DATE(YEAR(Y5101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5101)     )\n             )\n     )","v":10256015.148788324},2232022.1264383933,null,"2028-01-01",{"$f":"\n     IF(OR($F5101=\"N/A\",$E5101=0),\n          0,\n          IF( YEAR($G5101)>YEAR(AC5101),\n             0,\n             $D5101*(1-     DATEDIF($G5101,DATE(YEAR(AC5101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5101)     )\n             )\n     )","v":9895712.5018608533},2166267.008784031,null,"2029-01-01",{"$f":"\n     IF(OR($F5101=\"N/A\",$E5101=0),\n          0,\n          IF( YEAR($G5101)>YEAR(AG5101),\n             0,\n             $D5101*(1-     DATEDIF($G5101,DATE(YEAR(AG5101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5101)     )\n             )\n     )","v":9535409.8549333867},2100511.8911296702,null,"2030-01-01",{"$f":"\n     IF(OR($F5101=\"N/A\",$E5101=0),\n          0,\n          IF( YEAR($G5101)>YEAR(AK5101),\n             0,\n             $D5101*(1-     DATEDIF($G5101,DATE(YEAR(AK5101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5101)     )\n             )\n     )","v":9175107.2080059163},2034756.7734753084,null,"2031-01-01",{"$f":"\n     IF(OR($F5101=\"N/A\",$E5101=0),\n          0,\n          IF( YEAR($G5101)>YEAR(AO5101),\n             0,\n             $D5101*(1-     DATEDIF($G5101,DATE(YEAR(AO5101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5101)     )\n             )\n     )","v":8814804.5610784478},1969001.6558209471,null,"2032-01-01",{"$f":"\n     IF(OR($F5101=\"N/A\",$E5101=0),\n          0,\n          IF( YEAR($G5101)>YEAR(AS5101),\n             0,\n             $D5101*(1-     DATEDIF($G5101,DATE(YEAR(AS5101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5101)     )\n             )\n     )","v":8454501.9141509794},1903246.5381665854,null,"2033-01-01",{"$f":"\n     IF(OR($F5101=\"N/A\",$E5101=0),\n          0,\n          IF( YEAR($G5101)>YEAR(AW5101),\n             0,\n             $D5101*(1-     DATEDIF($G5101,DATE(YEAR(AW5101)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5101)     )\n             )\n     )","v":8094199.26722351},1837491.4205122241]
[{"$f":"'Upgrade Information'!B5134","v":"s0485"},null,{"$f":"IF(B5134=\"\", 'Upgrade Information'!F5134,B5134)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E5134","v":97410000},{"$f":"'Upgrade Information'!H5134","v":2072553.1914893617},{"$f":"\n     IF(ISERROR(VLOOKUP($C5134,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5134,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D5134=\"\",\"\",'Upgrade Information'!D5134)","v":"2018-11-20"},null,{"$f":"\nIF(F5134=\"N/A\",\"N/A\",\n     VLOOKUP($C5134,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F5134=\"N/A\",$E5134=0),\n          0,\n          IF( YEAR($G5134)>YEAR(I5134),\n             0,\n             $D5134*(1-     DATEDIF($G5134,DATE(YEAR(I5134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5134)     )\n             )\n     )","v":86874521.276595742},10053802.335691489,null,"2024-01-01",{"$f":"\n     IF(OR($F5134=\"N/A\",$E5134=0),\n          0,\n          IF( YEAR($G5134)>YEAR(M5134),\n             0,\n             $D5134*(1-     DATEDIF($G5134,DATE(YEAR(M5134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5134)     )\n             )\n     )","v":84801968.085106388},9863394.8014361709,null,"2025-01-01",{"$f":"\n     IF(OR($F5134=\"N/A\",$E5134=0),\n          0,\n          IF( YEAR($G5134)>YEAR(Q5134),\n             0,\n             $D5134*(1-     DATEDIF($G5134,DATE(YEAR(Q5134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5134)     )\n             )\n     )","v":82729414.893617019},9672987.2671808507,null,"2026-01-01",{"$f":"\n     IF(OR($F5134=\"N/A\",$E5134=0),\n          0,\n          IF( YEAR($G5134)>YEAR(U5134),\n             0,\n             $D5134*(1-     DATEDIF($G5134,DATE(YEAR(U5134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5134)     )\n             )\n     )","v":80656861.702127665},9482579.7329255324,null,"2027-01-01",{"$f":"\n     IF(OR($F5134=\"N/A\",$E5134=0),\n          0,\n          IF( YEAR($G5134)>YEAR(Y5134),\n             0,\n             $D5134*(1-     DATEDIF($G5134,DATE(YEAR(Y5134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5134)     )\n             )\n     )","v":78584308.510638297},9292172.1986702122,null,"2028-01-01",{"$f":"\n     IF(OR($F5134=\"N/A\",$E5134=0),\n          0,\n          IF( YEAR($G5134)>YEAR(AC5134),\n             0,\n             $D5134*(1-     DATEDIF($G5134,DATE(YEAR(AC5134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5134)     )\n             )\n     )","v":76511755.319148928},9101764.664414892,null,"2029-01-01",{"$f":"\n     IF(OR($F5134=\"N/A\",$E5134=0),\n          0,\n          IF( YEAR($G5134)>YEAR(AG5134),\n             0,\n             $D5134*(1-     DATEDIF($G5134,DATE(YEAR(AG5134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5134)     )\n             )\n     )","v":74439202.127659574},8911357.1301595736,null,"2030-01-01",{"$f":"\n     IF(OR($F5134=\"N/A\",$E5134=0),\n          0,\n          IF( YEAR($G5134)>YEAR(AK5134),\n             0,\n             $D5134*(1-     DATEDIF($G5134,DATE(YEAR(AK5134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5134)     )\n             )\n     )","v":72366648.936170205},8720949.5959042534,null,"2031-01-01",{"$f":"\n     IF(OR($F5134=\"N/A\",$E5134=0),\n          0,\n          IF( YEAR($G5134)>YEAR(AO5134),\n             0,\n             $D5134*(1-     DATEDIF($G5134,DATE(YEAR(AO5134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5134)     )\n             )\n     )","v":70294095.744680852},8530542.0616489351,null,"2032-01-01",{"$f":"\n     IF(OR($F5134=\"N/A\",$E5134=0),\n          0,\n          IF( YEAR($G5134)>YEAR(AS5134),\n             0,\n             $D5134*(1-     DATEDIF($G5134,DATE(YEAR(AS5134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5134)     )\n             )\n     )","v":68221542.553191498},8340134.5273936167,null,"2033-01-01",{"$f":"\n     IF(OR($F5134=\"N/A\",$E5134=0),\n          0,\n          IF( YEAR($G5134)>YEAR(AW5134),\n             0,\n             $D5134*(1-     DATEDIF($G5134,DATE(YEAR(AW5134)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5134)     )\n             )\n     )","v":66148989.361702129},8149726.9931382984]
[{"$f":"'Upgrade Information'!B5146","v":"s0497"},null,{"$f":"IF(B5146=\"\", 'Upgrade Information'!F5146,B5146)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E5146","v":16800000},{"$f":"'Upgrade Information'!H5146","v":357446.80851063831},{"$f":"\n     IF(ISERROR(VLOOKUP($C5146,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5146,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D5146=\"\",\"\",'Upgrade Information'!D5146)","v":"2016-04-29"},null,{"$f":"\nIF(F5146=\"N/A\",\"N/A\",\n     VLOOKUP($C5146,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F5146=\"N/A\",$E5146=0),\n          0,\n          IF( YEAR($G5146)>YEAR(I5146),\n             0,\n             $D5146*(1-     DATEDIF($G5146,DATE(YEAR(I5146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5146)     )\n             )\n     )","v":14059574.468085106},1649113.974468085,null,"2024-01-01",{"$f":"\n     IF(OR($F5146=\"N/A\",$E5146=0),\n          0,\n          IF( YEAR($G5146)>YEAR(M5146),\n             0,\n             $D5146*(1-     DATEDIF($G5146,DATE(YEAR(M5146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5146)     )\n             )\n     )","v":13702127.659574468},1616274.9787234042,null,"2025-01-01",{"$f":"\n     IF(OR($F5146=\"N/A\",$E5146=0),\n          0,\n          IF( YEAR($G5146)>YEAR(Q5146),\n             0,\n             $D5146*(1-     DATEDIF($G5146,DATE(YEAR(Q5146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5146)     )\n             )\n     )","v":13344680.851063831},1583435.9829787235,null,"2026-01-01",{"$f":"\n     IF(OR($F5146=\"N/A\",$E5146=0),\n          0,\n          IF( YEAR($G5146)>YEAR(U5146),\n             0,\n             $D5146*(1-     DATEDIF($G5146,DATE(YEAR(U5146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5146)     )\n             )\n     )","v":12987234.042553192},1550596.9872340425,null,"2027-01-01",{"$f":"\n     IF(OR($F5146=\"N/A\",$E5146=0),\n          0,\n          IF( YEAR($G5146)>YEAR(Y5146),\n             0,\n             $D5146*(1-     DATEDIF($G5146,DATE(YEAR(Y5146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5146)     )\n             )\n     )","v":12629787.234042553},1517757.9914893617,null,"2028-01-01",{"$f":"\n     IF(OR($F5146=\"N/A\",$E5146=0),\n          0,\n          IF( YEAR($G5146)>YEAR(AC5146),\n             0,\n             $D5146*(1-     DATEDIF($G5146,DATE(YEAR(AC5146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5146)     )\n             )\n     )","v":12272340.425531916},1484918.995744681,null,"2029-01-01",{"$f":"\n     IF(OR($F5146=\"N/A\",$E5146=0),\n          0,\n          IF( YEAR($G5146)>YEAR(AG5146),\n             0,\n             $D5146*(1-     DATEDIF($G5146,DATE(YEAR(AG5146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5146)     )\n             )\n     )","v":11914893.617021278},1452080,null,"2030-01-01",{"$f":"\n     IF(OR($F5146=\"N/A\",$E5146=0),\n          0,\n          IF( YEAR($G5146)>YEAR(AK5146),\n             0,\n             $D5146*(1-     DATEDIF($G5146,DATE(YEAR(AK5146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5146)     )\n             )\n     )","v":11557446.808510639},1419241.0042553192,null,"2031-01-01",{"$f":"\n     IF(OR($F5146=\"N/A\",$E5146=0),\n          0,\n          IF( YEAR($G5146)>YEAR(AO5146),\n             0,\n             $D5146*(1-     DATEDIF($G5146,DATE(YEAR(AO5146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5146)     )\n             )\n     )","v":11200000.000000002},1386402.0085106385,null,"2032-01-01",{"$f":"\n     IF(OR($F5146=\"N/A\",$E5146=0),\n          0,\n          IF( YEAR($G5146)>YEAR(AS5146),\n             0,\n             $D5146*(1-     DATEDIF($G5146,DATE(YEAR(AS5146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5146)     )\n             )\n     )","v":10842553.191489361},1353563.0127659575,null,"2033-01-01",{"$f":"\n     IF(OR($F5146=\"N/A\",$E5146=0),\n          0,\n          IF( YEAR($G5146)>YEAR(AW5146),\n             0,\n             $D5146*(1-     DATEDIF($G5146,DATE(YEAR(AW5146)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5146)     )\n             )\n     )","v":10485106.382978724},1320724.0170212765]
[{"$f":"'Upgrade Information'!B5199","v":"s0539"},null,{"$f":"IF(B5199=\"\", 'Upgrade Information'!F5199,B5199)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E5199","v":290000},{"$f":"'Upgrade Information'!H5199","v":6904.7619047619046},{"$f":"\n     IF(ISERROR(VLOOKUP($C5199,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5199,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D5199=\"\",\"\",'Upgrade Information'!D5199)","v":"2013-10-03"},null,{"$f":"\nIF(F5199=\"N/A\",\"N/A\",\n     VLOOKUP($C5199,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F5199=\"N/A\",$E5199=0),\n          0,\n          IF( YEAR($G5199)>YEAR(I5199),\n             0,\n             $D5199*(1-     DATEDIF($G5199,DATE(YEAR(I5199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5199)     )\n             )\n     )","v":219801.58730158731},27735.138531746034,null,"2024-01-01",{"$f":"\n     IF(OR($F5199=\"N/A\",$E5199=0),\n          0,\n          IF( YEAR($G5199)>YEAR(M5199),\n             0,\n             $D5199*(1-     DATEDIF($G5199,DATE(YEAR(M5199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5199)     )\n             )\n     )","v":212896.82539682541},27080.781150793653,null,"2025-01-01",{"$f":"\n     IF(OR($F5199=\"N/A\",$E5199=0),\n          0,\n          IF( YEAR($G5199)>YEAR(Q5199),\n             0,\n             $D5199*(1-     DATEDIF($G5199,DATE(YEAR(Q5199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5199)     )\n             )\n     )","v":205992.06349206346},26426.423769841269,null,"2026-01-01",{"$f":"\n     IF(OR($F5199=\"N/A\",$E5199=0),\n          0,\n          IF( YEAR($G5199)>YEAR(U5199),\n             0,\n             $D5199*(1-     DATEDIF($G5199,DATE(YEAR(U5199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5199)     )\n             )\n     )","v":199087.3015873016},25772.066388888892,null,"2027-01-01",{"$f":"\n     IF(OR($F5199=\"N/A\",$E5199=0),\n          0,\n          IF( YEAR($G5199)>YEAR(Y5199),\n             0,\n             $D5199*(1-     DATEDIF($G5199,DATE(YEAR(Y5199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5199)     )\n             )\n     )","v":192182.53968253967},25117.709007936508,null,"2028-01-01",{"$f":"\n     IF(OR($F5199=\"N/A\",$E5199=0),\n          0,\n          IF( YEAR($G5199)>YEAR(AC5199),\n             0,\n             $D5199*(1-     DATEDIF($G5199,DATE(YEAR(AC5199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5199)     )\n             )\n     )","v":185277.77777777775},24463.351626984124,null,"2029-01-01",{"$f":"\n     IF(OR($F5199=\"N/A\",$E5199=0),\n          0,\n          IF( YEAR($G5199)>YEAR(AG5199),\n             0,\n             $D5199*(1-     DATEDIF($G5199,DATE(YEAR(AG5199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5199)     )\n             )\n     )","v":178373.01587301589},23808.994246031747,null,"2030-01-01",{"$f":"\n     IF(OR($F5199=\"N/A\",$E5199=0),\n          0,\n          IF( YEAR($G5199)>YEAR(AK5199),\n             0,\n             $D5199*(1-     DATEDIF($G5199,DATE(YEAR(AK5199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5199)     )\n             )\n     )","v":171468.25396825396},23154.636865079367,null,"2031-01-01",{"$f":"\n     IF(OR($F5199=\"N/A\",$E5199=0),\n          0,\n          IF( YEAR($G5199)>YEAR(AO5199),\n             0,\n             $D5199*(1-     DATEDIF($G5199,DATE(YEAR(AO5199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5199)     )\n             )\n     )","v":164563.49206349207},22500.279484126986,null,"2032-01-01",{"$f":"\n     IF(OR($F5199=\"N/A\",$E5199=0),\n          0,\n          IF( YEAR($G5199)>YEAR(AS5199),\n             0,\n             $D5199*(1-     DATEDIF($G5199,DATE(YEAR(AS5199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5199)     )\n             )\n     )","v":157658.73015873018},21845.922103174606,null,"2033-01-01",{"$f":"\n     IF(OR($F5199=\"N/A\",$E5199=0),\n          0,\n          IF( YEAR($G5199)>YEAR(AW5199),\n             0,\n             $D5199*(1-     DATEDIF($G5199,DATE(YEAR(AW5199)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5199)     )\n             )\n     )","v":150753.96825396823},21191.564722222218]
[{"$f":"'Upgrade Information'!B5229","v":"s0567"},null,{"$f":"IF(B5229=\"\", 'Upgrade Information'!F5229,B5229)","v":"DL"},{"$f":"1000000*'Upgrade Information'!E5229","v":2000000},{"$f":"'Upgrade Information'!H5229","v":46511.627906976741},{"$f":"\n     IF(ISERROR(VLOOKUP($C5229,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5229,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18287978478931441},{"$f":"IF('Upgrade Information'!D5229=\"\",\"\",'Upgrade Information'!D5229)","v":"2014-02-09"},null,{"$f":"\nIF(F5229=\"N/A\",\"N/A\",\n     VLOOKUP($C5229,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F5229=\"N/A\",$E5229=0),\n          0,\n          IF( YEAR($G5229)>YEAR(I5229),\n             0,\n             $D5229*(1-     DATEDIF($G5229,DATE(YEAR(I5229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5229)     )\n             )\n     )","v":1542635.6589147288},328628.50521762454,null,"2024-06-01",{"$f":"\n     IF(OR($F5229=\"N/A\",$E5229=0),\n          0,\n          IF( YEAR($G5229)>YEAR(M5229),\n             0,\n             $D5229*(1-     DATEDIF($G5229,DATE(YEAR(M5229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5229)     )\n             )\n     )","v":1496124.0310077518},320122.46871579596,null,"2025-06-01",{"$f":"\n     IF(OR($F5229=\"N/A\",$E5229=0),\n          0,\n          IF( YEAR($G5229)>YEAR(Q5229),\n             0,\n             $D5229*(1-     DATEDIF($G5229,DATE(YEAR(Q5229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5229)     )\n             )\n     )","v":1449612.4031007751},311616.43221396737,null,"2026-06-01",{"$f":"\n     IF(OR($F5229=\"N/A\",$E5229=0),\n          0,\n          IF( YEAR($G5229)>YEAR(U5229),\n             0,\n             $D5229*(1-     DATEDIF($G5229,DATE(YEAR(U5229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5229)     )\n             )\n     )","v":1403100.7751937986},303110.39571213885,null,"2027-06-01",{"$f":"\n     IF(OR($F5229=\"N/A\",$E5229=0),\n          0,\n          IF( YEAR($G5229)>YEAR(Y5229),\n             0,\n             $D5229*(1-     DATEDIF($G5229,DATE(YEAR(Y5229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5229)     )\n             )\n     )","v":1356589.1472868216},294604.35921031021,null,"2028-06-01",{"$f":"\n     IF(OR($F5229=\"N/A\",$E5229=0),\n          0,\n          IF( YEAR($G5229)>YEAR(AC5229),\n             0,\n             $D5229*(1-     DATEDIF($G5229,DATE(YEAR(AC5229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5229)     )\n             )\n     )","v":1310077.5193798451},286098.32270848169,null,"2029-06-01",{"$f":"\n     IF(OR($F5229=\"N/A\",$E5229=0),\n          0,\n          IF( YEAR($G5229)>YEAR(AG5229),\n             0,\n             $D5229*(1-     DATEDIF($G5229,DATE(YEAR(AG5229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5229)     )\n             )\n     )","v":1263565.8914728682},277592.28620665311,null,"2030-06-01",{"$f":"\n     IF(OR($F5229=\"N/A\",$E5229=0),\n          0,\n          IF( YEAR($G5229)>YEAR(AK5229),\n             0,\n             $D5229*(1-     DATEDIF($G5229,DATE(YEAR(AK5229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5229)     )\n             )\n     )","v":1217054.2635658914},269086.24970482453,null,"2031-06-01",{"$f":"\n     IF(OR($F5229=\"N/A\",$E5229=0),\n          0,\n          IF( YEAR($G5229)>YEAR(AO5229),\n             0,\n             $D5229*(1-     DATEDIF($G5229,DATE(YEAR(AO5229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5229)     )\n             )\n     )","v":1170542.6356589147},260580.21320299592,null,"2032-06-01",{"$f":"\n     IF(OR($F5229=\"N/A\",$E5229=0),\n          0,\n          IF( YEAR($G5229)>YEAR(AS5229),\n             0,\n             $D5229*(1-     DATEDIF($G5229,DATE(YEAR(AS5229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5229)     )\n             )\n     )","v":1124031.007751938},252074.17670116734,null,"2033-06-01",{"$f":"\n     IF(OR($F5229=\"N/A\",$E5229=0),\n          0,\n          IF( YEAR($G5229)>YEAR(AW5229),\n             0,\n             $D5229*(1-     DATEDIF($G5229,DATE(YEAR(AW5229)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5229)     )\n             )\n     )","v":1077519.3798449615},243568.14019933881]
[{"$f":"'Upgrade Information'!B5286","v":"s0626"},null,{"$f":"IF(B5286=\"\", 'Upgrade Information'!F5286,B5286)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E5286","v":0},{"$f":"'Upgrade Information'!H5286","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C5286,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5286,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D5286=\"\",\"\",'Upgrade Information'!D5286)","v":"2016-08-27"},null,{"$f":"\nIF(F5286=\"N/A\",\"N/A\",\n     VLOOKUP($C5286,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F5286=\"N/A\",$E5286=0),\n          0,\n          IF( YEAR($G5286)>YEAR(I5286),\n             0,\n             $D5286*(1-     DATEDIF($G5286,DATE(YEAR(I5286)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5286)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F5286=\"N/A\",$E5286=0),\n          0,\n          IF( YEAR($G5286)>YEAR(M5286),\n             0,\n             $D5286*(1-     DATEDIF($G5286,DATE(YEAR(M5286)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5286)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F5286=\"N/A\",$E5286=0),\n          0,\n          IF( YEAR($G5286)>YEAR(Q5286),\n             0,\n             $D5286*(1-     DATEDIF($G5286,DATE(YEAR(Q5286)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5286)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F5286=\"N/A\",$E5286=0),\n          0,\n          IF( YEAR($G5286)>YEAR(U5286),\n             0,\n             $D5286*(1-     DATEDIF($G5286,DATE(YEAR(U5286)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5286)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F5286=\"N/A\",$E5286=0),\n          0,\n          IF( YEAR($G5286)>YEAR(Y5286),\n             0,\n             $D5286*(1-     DATEDIF($G5286,DATE(YEAR(Y5286)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5286)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F5286=\"N/A\",$E5286=0),\n          0,\n          IF( YEAR($G5286)>YEAR(AC5286),\n             0,\n             $D5286*(1-     DATEDIF($G5286,DATE(YEAR(AC5286)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5286)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F5286=\"N/A\",$E5286=0),\n          0,\n          IF( YEAR($G5286)>YEAR(AG5286),\n             0,\n             $D5286*(1-     DATEDIF($G5286,DATE(YEAR(AG5286)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5286)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F5286=\"N/A\",$E5286=0),\n          0,\n          IF( YEAR($G5286)>YEAR(AK5286),\n             0,\n             $D5286*(1-     DATEDIF($G5286,DATE(YEAR(AK5286)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5286)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F5286=\"N/A\",$E5286=0),\n          0,\n          IF( YEAR($G5286)>YEAR(AO5286),\n             0,\n             $D5286*(1-     DATEDIF($G5286,DATE(YEAR(AO5286)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5286)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F5286=\"N/A\",$E5286=0),\n          0,\n          IF( YEAR($G5286)>YEAR(AS5286),\n             0,\n             $D5286*(1-     DATEDIF($G5286,DATE(YEAR(AS5286)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5286)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F5286=\"N/A\",$E5286=0),\n          0,\n          IF( YEAR($G5286)>YEAR(AW5286),\n             0,\n             $D5286*(1-     DATEDIF($G5286,DATE(YEAR(AW5286)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5286)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B5312","v":"s0650"},null,{"$f":"IF(B5312=\"\", 'Upgrade Information'!F5312,B5312)","v":"BGE"},{"$f":"1000000*'Upgrade Information'!E5312","v":6500000},{"$f":"'Upgrade Information'!H5312","v":147727.27272727274},{"$f":"\n     IF(ISERROR(VLOOKUP($C5312,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5312,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12012602304512396},{"$f":"IF('Upgrade Information'!D5312=\"\",\"\",'Upgrade Information'!D5312)","v":"2014-10-30"},null,{"$f":"\nIF(F5312=\"N/A\",\"N/A\",\n     VLOOKUP($C5312,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F5312=\"N/A\",$E5312=0),\n          0,\n          IF( YEAR($G5312)>YEAR(I5312),\n             0,\n             $D5312*(1-     DATEDIF($G5312,DATE(YEAR(I5312)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5312)     )\n             )\n     )","v":5145833.333333333},765875.7663136397,null,"2024-06-01",{"$f":"\n     IF(OR($F5312=\"N/A\",$E5312=0),\n          0,\n          IF( YEAR($G5312)>YEAR(M5312),\n             0,\n             $D5312*(1-     DATEDIF($G5312,DATE(YEAR(M5312)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5312)     )\n             )\n     )","v":4998106.0606060605},748129.87654561002,null,"2025-06-01",{"$f":"\n     IF(OR($F5312=\"N/A\",$E5312=0),\n          0,\n          IF( YEAR($G5312)>YEAR(Q5312),\n             0,\n             $D5312*(1-     DATEDIF($G5312,DATE(YEAR(Q5312)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5312)     )\n             )\n     )","v":4850378.7878787881},730383.98677758046,null,"2026-06-01",{"$f":"\n     IF(OR($F5312=\"N/A\",$E5312=0),\n          0,\n          IF( YEAR($G5312)>YEAR(U5312),\n             0,\n             $D5312*(1-     DATEDIF($G5312,DATE(YEAR(U5312)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5312)     )\n             )\n     )","v":4702651.5151515156},712638.09700955078,null,"2027-06-01",{"$f":"\n     IF(OR($F5312=\"N/A\",$E5312=0),\n          0,\n          IF( YEAR($G5312)>YEAR(Y5312),\n             0,\n             $D5312*(1-     DATEDIF($G5312,DATE(YEAR(Y5312)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5312)     )\n             )\n     )","v":4554924.2424242422},694892.20724152098,null,"2028-06-01",{"$f":"\n     IF(OR($F5312=\"N/A\",$E5312=0),\n          0,\n          IF( YEAR($G5312)>YEAR(AC5312),\n             0,\n             $D5312*(1-     DATEDIF($G5312,DATE(YEAR(AC5312)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5312)     )\n             )\n     )","v":4407196.9696969697},677146.31747349142,null,"2029-06-01",{"$f":"\n     IF(OR($F5312=\"N/A\",$E5312=0),\n          0,\n          IF( YEAR($G5312)>YEAR(AG5312),\n             0,\n             $D5312*(1-     DATEDIF($G5312,DATE(YEAR(AG5312)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5312)     )\n             )\n     )","v":4259469.6969696973},659400.42770546174,null,"2030-06-01",{"$f":"\n     IF(OR($F5312=\"N/A\",$E5312=0),\n          0,\n          IF( YEAR($G5312)>YEAR(AK5312),\n             0,\n             $D5312*(1-     DATEDIF($G5312,DATE(YEAR(AK5312)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5312)     )\n             )\n     )","v":4111742.4242424243},641654.53793743206,null,"2031-06-01",{"$f":"\n     IF(OR($F5312=\"N/A\",$E5312=0),\n          0,\n          IF( YEAR($G5312)>YEAR(AO5312),\n             0,\n             $D5312*(1-     DATEDIF($G5312,DATE(YEAR(AO5312)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5312)     )\n             )\n     )","v":3964015.1515151514},623908.64816940238,null,"2032-06-01",{"$f":"\n     IF(OR($F5312=\"N/A\",$E5312=0),\n          0,\n          IF( YEAR($G5312)>YEAR(AS5312),\n             0,\n             $D5312*(1-     DATEDIF($G5312,DATE(YEAR(AS5312)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5312)     )\n             )\n     )","v":3816287.8787878789},606162.7584013727,null,"2033-06-01",{"$f":"\n     IF(OR($F5312=\"N/A\",$E5312=0),\n          0,\n          IF( YEAR($G5312)>YEAR(AW5312),\n             0,\n             $D5312*(1-     DATEDIF($G5312,DATE(YEAR(AW5312)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5312)     )\n             )\n     )","v":3668560.6060606064},588416.86863334302]
[{"$f":"'Upgrade Information'!B5334","v":"s0671"},null,{"$f":"IF(B5334=\"\", 'Upgrade Information'!F5334,B5334)","v":"EKPC"},{"$f":"1000000*'Upgrade Information'!E5334","v":150000},{"$f":"'Upgrade Information'!H5334","v":3248.3509029291149},{"$f":"\n     IF(ISERROR(VLOOKUP($C5334,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5334,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13844963642762703},{"$f":"IF('Upgrade Information'!D5334=\"\",\"\",'Upgrade Information'!D5334)","v":"2014-08-22"},null,{"$f":"\nIF(F5334=\"N/A\",\"N/A\",\n     VLOOKUP($C5334,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F5334=\"N/A\",$E5334=0),\n          0,\n          IF( YEAR($G5334)>YEAR(I5334),\n             0,\n             $D5334*(1-     DATEDIF($G5334,DATE(YEAR(I5334)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5334)     )\n             )\n     )","v":119682.05823932827},19818.2883530742,null,"2024-06-01",{"$f":"\n     IF(OR($F5334=\"N/A\",$E5334=0),\n          0,\n          IF( YEAR($G5334)>YEAR(M5334),\n             0,\n             $D5334*(1-     DATEDIF($G5334,DATE(YEAR(M5334)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5334)     )\n             )\n     )","v":116433.70733639914},19368.555351574305,null,"2025-06-01",{"$f":"\n     IF(OR($F5334=\"N/A\",$E5334=0),\n          0,\n          IF( YEAR($G5334)>YEAR(Q5334),\n             0,\n             $D5334*(1-     DATEDIF($G5334,DATE(YEAR(Q5334)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5334)     )\n             )\n     )","v":113185.35643347003},18918.822350074417,null,"2026-06-01",{"$f":"\n     IF(OR($F5334=\"N/A\",$E5334=0),\n          0,\n          IF( YEAR($G5334)>YEAR(U5334),\n             0,\n             $D5334*(1-     DATEDIF($G5334,DATE(YEAR(U5334)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5334)     )\n             )\n     )","v":109937.00553054092},18469.089348574529,null,"2027-06-01",{"$f":"\n     IF(OR($F5334=\"N/A\",$E5334=0),\n          0,\n          IF( YEAR($G5334)>YEAR(Y5334),\n             0,\n             $D5334*(1-     DATEDIF($G5334,DATE(YEAR(Y5334)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5334)     )\n             )\n     )","v":106688.65462761182},18019.356347074641,null,"2028-06-01",{"$f":"\n     IF(OR($F5334=\"N/A\",$E5334=0),\n          0,\n          IF( YEAR($G5334)>YEAR(AC5334),\n             0,\n             $D5334*(1-     DATEDIF($G5334,DATE(YEAR(AC5334)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5334)     )\n             )\n     )","v":103440.30372468269},17569.623345574746,null,"2029-06-01",{"$f":"\n     IF(OR($F5334=\"N/A\",$E5334=0),\n          0,\n          IF( YEAR($G5334)>YEAR(AG5334),\n             0,\n             $D5334*(1-     DATEDIF($G5334,DATE(YEAR(AG5334)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5334)     )\n             )\n     )","v":100191.95282175356},17119.890344074855,null,"2030-06-01",{"$f":"\n     IF(OR($F5334=\"N/A\",$E5334=0),\n          0,\n          IF( YEAR($G5334)>YEAR(AK5334),\n             0,\n             $D5334*(1-     DATEDIF($G5334,DATE(YEAR(AK5334)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5334)     )\n             )\n     )","v":96943.601918824454},16670.157342574967,null,"2031-06-01",{"$f":"\n     IF(OR($F5334=\"N/A\",$E5334=0),\n          0,\n          IF( YEAR($G5334)>YEAR(AO5334),\n             0,\n             $D5334*(1-     DATEDIF($G5334,DATE(YEAR(AO5334)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5334)     )\n             )\n     )","v":93695.251015895337},16220.424341075077,null,"2032-06-01",{"$f":"\n     IF(OR($F5334=\"N/A\",$E5334=0),\n          0,\n          IF( YEAR($G5334)>YEAR(AS5334),\n             0,\n             $D5334*(1-     DATEDIF($G5334,DATE(YEAR(AS5334)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5334)     )\n             )\n     )","v":90446.900112966236},15770.691339575189,null,"2033-06-01",{"$f":"\n     IF(OR($F5334=\"N/A\",$E5334=0),\n          0,\n          IF( YEAR($G5334)>YEAR(AW5334),\n             0,\n             $D5334*(1-     DATEDIF($G5334,DATE(YEAR(AW5334)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5334)     )\n             )\n     )","v":87198.549210037105},15320.958338075296]
[{"$f":"'Upgrade Information'!B5389","v":"s0728"},null,{"$f":"IF(B5389=\"\", 'Upgrade Information'!F5389,B5389)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E5389","v":2400000},{"$f":"'Upgrade Information'!H5389","v":56639.999999999993},{"$f":"\n     IF(ISERROR(VLOOKUP($C5389,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5389,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D5389=\"\",\"\",'Upgrade Information'!D5389)","v":"2015-01-23"},null,{"$f":"\nIF(F5389=\"N/A\",\"N/A\",\n     VLOOKUP($C5389,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F5389=\"N/A\",$E5389=0),\n          0,\n          IF( YEAR($G5389)>YEAR(I5389),\n             0,\n             $D5389*(1-     DATEDIF($G5389,DATE(YEAR(I5389)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5389)     )\n             )\n     )","v":1894960.0000000002},327291.59246487223,null,"2024-06-01",{"$f":"\n     IF(OR($F5389=\"N/A\",$E5389=0),\n          0,\n          IF( YEAR($G5389)>YEAR(M5389),\n             0,\n             $D5389*(1-     DATEDIF($G5389,DATE(YEAR(M5389)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5389)     )\n             )\n     )","v":1838320},319201.86698401225,null,"2025-06-01",{"$f":"\n     IF(OR($F5389=\"N/A\",$E5389=0),\n          0,\n          IF( YEAR($G5389)>YEAR(Q5389),\n             0,\n             $D5389*(1-     DATEDIF($G5389,DATE(YEAR(Q5389)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5389)     )\n             )\n     )","v":1781680},311112.14150315232,null,"2026-06-01",{"$f":"\n     IF(OR($F5389=\"N/A\",$E5389=0),\n          0,\n          IF( YEAR($G5389)>YEAR(U5389),\n             0,\n             $D5389*(1-     DATEDIF($G5389,DATE(YEAR(U5389)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5389)     )\n             )\n     )","v":1725040.0000000002},303022.4160222924,null,"2027-06-01",{"$f":"\n     IF(OR($F5389=\"N/A\",$E5389=0),\n          0,\n          IF( YEAR($G5389)>YEAR(Y5389),\n             0,\n             $D5389*(1-     DATEDIF($G5389,DATE(YEAR(Y5389)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5389)     )\n             )\n     )","v":1668400},294932.69054143241,null,"2028-06-01",{"$f":"\n     IF(OR($F5389=\"N/A\",$E5389=0),\n          0,\n          IF( YEAR($G5389)>YEAR(AC5389),\n             0,\n             $D5389*(1-     DATEDIF($G5389,DATE(YEAR(AC5389)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5389)     )\n             )\n     )","v":1611760},286842.96506057249,null,"2029-06-01",{"$f":"\n     IF(OR($F5389=\"N/A\",$E5389=0),\n          0,\n          IF( YEAR($G5389)>YEAR(AG5389),\n             0,\n             $D5389*(1-     DATEDIF($G5389,DATE(YEAR(AG5389)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5389)     )\n             )\n     )","v":1555120},278753.23957971251,null,"2030-06-01",{"$f":"\n     IF(OR($F5389=\"N/A\",$E5389=0),\n          0,\n          IF( YEAR($G5389)>YEAR(AK5389),\n             0,\n             $D5389*(1-     DATEDIF($G5389,DATE(YEAR(AK5389)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5389)     )\n             )\n     )","v":1498480.0000000002},270663.51409885264,null,"2031-06-01",{"$f":"\n     IF(OR($F5389=\"N/A\",$E5389=0),\n          0,\n          IF( YEAR($G5389)>YEAR(AO5389),\n             0,\n             $D5389*(1-     DATEDIF($G5389,DATE(YEAR(AO5389)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5389)     )\n             )\n     )","v":1441840},262573.78861799266,null,"2032-06-01",{"$f":"\n     IF(OR($F5389=\"N/A\",$E5389=0),\n          0,\n          IF( YEAR($G5389)>YEAR(AS5389),\n             0,\n             $D5389*(1-     DATEDIF($G5389,DATE(YEAR(AS5389)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5389)     )\n             )\n     )","v":1385200.0000000002},254484.06313713273,null,"2033-06-01",{"$f":"\n     IF(OR($F5389=\"N/A\",$E5389=0),\n          0,\n          IF( YEAR($G5389)>YEAR(AW5389),\n             0,\n             $D5389*(1-     DATEDIF($G5389,DATE(YEAR(AW5389)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5389)     )\n             )\n     )","v":1328560.0000000002},246394.33765627281]
[{"$f":"'Upgrade Information'!B5421","v":"s0754"},null,{"$f":"IF(B5421=\"\", 'Upgrade Information'!F5421,B5421)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E5421","v":500000},{"$f":"'Upgrade Information'!H5421","v":10893.246187363835},{"$f":"\n     IF(ISERROR(VLOOKUP($C5421,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5421,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D5421=\"\",\"\",'Upgrade Information'!D5421)","v":"2015-09-17"},null,{"$f":"\nIF(F5421=\"N/A\",\"N/A\",\n     VLOOKUP($C5421,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F5421=\"N/A\",$E5421=0),\n          0,\n          IF( YEAR($G5421)>YEAR(I5421),\n             0,\n             $D5421*(1-     DATEDIF($G5421,DATE(YEAR(I5421)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5421)     )\n             )\n     )","v":410130.71895424835},54165.978628179728,null,"2024-01-01",{"$f":"\n     IF(OR($F5421=\"N/A\",$E5421=0),\n          0,\n          IF( YEAR($G5421)>YEAR(M5421),\n             0,\n             $D5421*(1-     DATEDIF($G5421,DATE(YEAR(M5421)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5421)     )\n             )\n     )","v":399237.47276688454},53016.636465077041,null,"2025-01-01",{"$f":"\n     IF(OR($F5421=\"N/A\",$E5421=0),\n          0,\n          IF( YEAR($G5421)>YEAR(Q5421),\n             0,\n             $D5421*(1-     DATEDIF($G5421,DATE(YEAR(Q5421)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5421)     )\n             )\n     )","v":388344.22657952068},51867.294301974369,null,"2026-01-01",{"$f":"\n     IF(OR($F5421=\"N/A\",$E5421=0),\n          0,\n          IF( YEAR($G5421)>YEAR(U5421),\n             0,\n             $D5421*(1-     DATEDIF($G5421,DATE(YEAR(U5421)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5421)     )\n             )\n     )","v":377450.98039215687},50717.952138871682,null,"2027-01-01",{"$f":"\n     IF(OR($F5421=\"N/A\",$E5421=0),\n          0,\n          IF( YEAR($G5421)>YEAR(Y5421),\n             0,\n             $D5421*(1-     DATEDIF($G5421,DATE(YEAR(Y5421)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5421)     )\n             )\n     )","v":366557.734204793},49568.60997576901,null,"2028-01-01",{"$f":"\n     IF(OR($F5421=\"N/A\",$E5421=0),\n          0,\n          IF( YEAR($G5421)>YEAR(AC5421),\n             0,\n             $D5421*(1-     DATEDIF($G5421,DATE(YEAR(AC5421)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5421)     )\n             )\n     )","v":355664.48801742919},48419.267812666323,null,"2029-01-01",{"$f":"\n     IF(OR($F5421=\"N/A\",$E5421=0),\n          0,\n          IF( YEAR($G5421)>YEAR(AG5421),\n             0,\n             $D5421*(1-     DATEDIF($G5421,DATE(YEAR(AG5421)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5421)     )\n             )\n     )","v":344771.24183006538},47269.925649563651,null,"2030-01-01",{"$f":"\n     IF(OR($F5421=\"N/A\",$E5421=0),\n          0,\n          IF( YEAR($G5421)>YEAR(AK5421),\n             0,\n             $D5421*(1-     DATEDIF($G5421,DATE(YEAR(AK5421)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5421)     )\n             )\n     )","v":333877.99564270151},46120.583486460964,null,"2031-01-01",{"$f":"\n     IF(OR($F5421=\"N/A\",$E5421=0),\n          0,\n          IF( YEAR($G5421)>YEAR(AO5421),\n             0,\n             $D5421*(1-     DATEDIF($G5421,DATE(YEAR(AO5421)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5421)     )\n             )\n     )","v":322984.74945533765},44971.241323358277,null,"2032-01-01",{"$f":"\n     IF(OR($F5421=\"N/A\",$E5421=0),\n          0,\n          IF( YEAR($G5421)>YEAR(AS5421),\n             0,\n             $D5421*(1-     DATEDIF($G5421,DATE(YEAR(AS5421)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5421)     )\n             )\n     )","v":312091.50326797384},43821.899160255605,null,"2033-01-01",{"$f":"\n     IF(OR($F5421=\"N/A\",$E5421=0),\n          0,\n          IF( YEAR($G5421)>YEAR(AW5421),\n             0,\n             $D5421*(1-     DATEDIF($G5421,DATE(YEAR(AW5421)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5421)     )\n             )\n     )","v":301198.25708060997},42672.556997152918]
[{"$f":"'Upgrade Information'!B5472","v":"s0804"},null,{"$f":"IF(B5472=\"\", 'Upgrade Information'!F5472,B5472)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E5472","v":25000000},{"$f":"'Upgrade Information'!H5472","v":714285.71428571432},{"$f":"\n     IF(ISERROR(VLOOKUP($C5472,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5472,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D5472=\"\",\"\",'Upgrade Information'!D5472)","v":"2023-12-30"},null,{"$f":"\nIF(F5472=\"N/A\",\"N/A\",\n     VLOOKUP($C5472,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F5472=\"N/A\",$E5472=0),\n          0,\n          IF( YEAR($G5472)>YEAR(I5472),\n             0,\n             $D5472*(1-     DATEDIF($G5472,DATE(YEAR(I5472)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5472)     )\n             )\n     )","v":25000000},3158274.7555709276,null,"2024-06-01",{"$f":"\n     IF(OR($F5472=\"N/A\",$E5472=0),\n          0,\n          IF( YEAR($G5472)>YEAR(M5472),\n             0,\n             $D5472*(1-     DATEDIF($G5472,DATE(YEAR(M5472)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5472)     )\n             )\n     )","v":24285714.285714287},3088446.4972484931,null,"2025-06-01",{"$f":"\n     IF(OR($F5472=\"N/A\",$E5472=0),\n          0,\n          IF( YEAR($G5472)>YEAR(Q5472),\n             0,\n             $D5472*(1-     DATEDIF($G5472,DATE(YEAR(Q5472)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5472)     )\n             )\n     )","v":23571428.571428571},3018618.2389260586,null,"2026-06-01",{"$f":"\n     IF(OR($F5472=\"N/A\",$E5472=0),\n          0,\n          IF( YEAR($G5472)>YEAR(U5472),\n             0,\n             $D5472*(1-     DATEDIF($G5472,DATE(YEAR(U5472)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5472)     )\n             )\n     )","v":22857142.857142858},2948789.9806036241,null,"2027-06-01",{"$f":"\n     IF(OR($F5472=\"N/A\",$E5472=0),\n          0,\n          IF( YEAR($G5472)>YEAR(Y5472),\n             0,\n             $D5472*(1-     DATEDIF($G5472,DATE(YEAR(Y5472)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5472)     )\n             )\n     )","v":22142857.142857142},2878961.7222811887,null,"2028-06-01",{"$f":"\n     IF(OR($F5472=\"N/A\",$E5472=0),\n          0,\n          IF( YEAR($G5472)>YEAR(AC5472),\n             0,\n             $D5472*(1-     DATEDIF($G5472,DATE(YEAR(AC5472)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5472)     )\n             )\n     )","v":21428571.428571429},2809133.4639587542,null,"2029-06-01",{"$f":"\n     IF(OR($F5472=\"N/A\",$E5472=0),\n          0,\n          IF( YEAR($G5472)>YEAR(AG5472),\n             0,\n             $D5472*(1-     DATEDIF($G5472,DATE(YEAR(AG5472)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5472)     )\n             )\n     )","v":20714285.714285713},2739305.2056363197,null,"2030-06-01",{"$f":"\n     IF(OR($F5472=\"N/A\",$E5472=0),\n          0,\n          IF( YEAR($G5472)>YEAR(AK5472),\n             0,\n             $D5472*(1-     DATEDIF($G5472,DATE(YEAR(AK5472)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5472)     )\n             )\n     )","v":20000000},2669476.9473138852,null,"2031-06-01",{"$f":"\n     IF(OR($F5472=\"N/A\",$E5472=0),\n          0,\n          IF( YEAR($G5472)>YEAR(AO5472),\n             0,\n             $D5472*(1-     DATEDIF($G5472,DATE(YEAR(AO5472)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5472)     )\n             )\n     )","v":19285714.285714287},2599648.6889914507,null,"2032-06-01",{"$f":"\n     IF(OR($F5472=\"N/A\",$E5472=0),\n          0,\n          IF( YEAR($G5472)>YEAR(AS5472),\n             0,\n             $D5472*(1-     DATEDIF($G5472,DATE(YEAR(AS5472)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5472)     )\n             )\n     )","v":18571428.571428571},2529820.4306690153,null,"2033-06-01",{"$f":"\n     IF(OR($F5472=\"N/A\",$E5472=0),\n          0,\n          IF( YEAR($G5472)>YEAR(AW5472),\n             0,\n             $D5472*(1-     DATEDIF($G5472,DATE(YEAR(AW5472)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5472)     )\n             )\n     )","v":17857142.857142858},2459992.1723465808]
[{"$f":"'Upgrade Information'!B5525","v":"s0857"},null,{"$f":"IF(B5525=\"\", 'Upgrade Information'!F5525,B5525)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E5525","v":11000000},{"$f":"'Upgrade Information'!H5525","v":261904.76190476189},{"$f":"\n     IF(ISERROR(VLOOKUP($C5525,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5525,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D5525=\"\",\"\",'Upgrade Information'!D5525)","v":"2018-11-27"},null,{"$f":"\nIF(F5525=\"N/A\",\"N/A\",\n     VLOOKUP($C5525,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F5525=\"N/A\",$E5525=0),\n          0,\n          IF( YEAR($G5525)>YEAR(I5525),\n             0,\n             $D5525*(1-     DATEDIF($G5525,DATE(YEAR(I5525)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5525)     )\n             )\n     )","v":9668650.7936507929},1178193.128968254,null,"2024-01-01",{"$f":"\n     IF(OR($F5525=\"N/A\",$E5525=0),\n          0,\n          IF( YEAR($G5525)>YEAR(M5525),\n             0,\n             $D5525*(1-     DATEDIF($G5525,DATE(YEAR(M5525)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5525)     )\n             )\n     )","v":9406746.0317460317},1153372.6765873018,null,"2025-01-01",{"$f":"\n     IF(OR($F5525=\"N/A\",$E5525=0),\n          0,\n          IF( YEAR($G5525)>YEAR(Q5525),\n             0,\n             $D5525*(1-     DATEDIF($G5525,DATE(YEAR(Q5525)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5525)     )\n             )\n     )","v":9144841.2698412687},1128552.2242063491,null,"2026-01-01",{"$f":"\n     IF(OR($F5525=\"N/A\",$E5525=0),\n          0,\n          IF( YEAR($G5525)>YEAR(U5525),\n             0,\n             $D5525*(1-     DATEDIF($G5525,DATE(YEAR(U5525)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5525)     )\n             )\n     )","v":8882936.5079365075},1103731.7718253969,null,"2027-01-01",{"$f":"\n     IF(OR($F5525=\"N/A\",$E5525=0),\n          0,\n          IF( YEAR($G5525)>YEAR(Y5525),\n             0,\n             $D5525*(1-     DATEDIF($G5525,DATE(YEAR(Y5525)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5525)     )\n             )\n     )","v":8621031.7460317463},1078911.3194444445,null,"2028-01-01",{"$f":"\n     IF(OR($F5525=\"N/A\",$E5525=0),\n          0,\n          IF( YEAR($G5525)>YEAR(AC5525),\n             0,\n             $D5525*(1-     DATEDIF($G5525,DATE(YEAR(AC5525)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5525)     )\n             )\n     )","v":8359126.9841269841},1054090.8670634921,null,"2029-01-01",{"$f":"\n     IF(OR($F5525=\"N/A\",$E5525=0),\n          0,\n          IF( YEAR($G5525)>YEAR(AG5525),\n             0,\n             $D5525*(1-     DATEDIF($G5525,DATE(YEAR(AG5525)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5525)     )\n             )\n     )","v":8097222.2222222229},1029270.4146825398,null,"2030-01-01",{"$f":"\n     IF(OR($F5525=\"N/A\",$E5525=0),\n          0,\n          IF( YEAR($G5525)>YEAR(AK5525),\n             0,\n             $D5525*(1-     DATEDIF($G5525,DATE(YEAR(AK5525)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5525)     )\n             )\n     )","v":7835317.4603174608},1004449.9623015873,null,"2031-01-01",{"$f":"\n     IF(OR($F5525=\"N/A\",$E5525=0),\n          0,\n          IF( YEAR($G5525)>YEAR(AO5525),\n             0,\n             $D5525*(1-     DATEDIF($G5525,DATE(YEAR(AO5525)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5525)     )\n             )\n     )","v":7573412.6984126987},979629.50992063503,null,"2032-01-01",{"$f":"\n     IF(OR($F5525=\"N/A\",$E5525=0),\n          0,\n          IF( YEAR($G5525)>YEAR(AS5525),\n             0,\n             $D5525*(1-     DATEDIF($G5525,DATE(YEAR(AS5525)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5525)     )\n             )\n     )","v":7311507.9365079375},954809.05753968272,null,"2033-01-01",{"$f":"\n     IF(OR($F5525=\"N/A\",$E5525=0),\n          0,\n          IF( YEAR($G5525)>YEAR(AW5525),\n             0,\n             $D5525*(1-     DATEDIF($G5525,DATE(YEAR(AW5525)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5525)     )\n             )\n     )","v":7049603.1746031744},929988.60515873018]
[{"$f":"'Upgrade Information'!B5555","v":"s0885"},null,{"$f":"IF(B5555=\"\", 'Upgrade Information'!F5555,B5555)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E5555","v":23100000},{"$f":"'Upgrade Information'!H5555","v":545160},{"$f":"\n     IF(ISERROR(VLOOKUP($C5555,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5555,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D5555=\"\",\"\",'Upgrade Information'!D5555)","v":"2015-12-22"},null,{"$f":"\nIF(F5555=\"N/A\",\"N/A\",\n     VLOOKUP($C5555,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F5555=\"N/A\",$E5555=0),\n          0,\n          IF( YEAR($G5555)>YEAR(I5555),\n             0,\n             $D5555*(1-     DATEDIF($G5555,DATE(YEAR(I5555)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5555)     )\n             )\n     )","v":18738720},3221556.5512482324,null,"2024-06-01",{"$f":"\n     IF(OR($F5555=\"N/A\",$E5555=0),\n          0,\n          IF( YEAR($G5555)>YEAR(M5555),\n             0,\n             $D5555*(1-     DATEDIF($G5555,DATE(YEAR(M5555)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5555)     )\n             )\n     )","v":18193560},3143692.9434949555,null,"2025-06-01",{"$f":"\n     IF(OR($F5555=\"N/A\",$E5555=0),\n          0,\n          IF( YEAR($G5555)>YEAR(Q5555),\n             0,\n             $D5555*(1-     DATEDIF($G5555,DATE(YEAR(Q5555)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5555)     )\n             )\n     )","v":17648400},3065829.3357416783,null,"2026-06-01",{"$f":"\n     IF(OR($F5555=\"N/A\",$E5555=0),\n          0,\n          IF( YEAR($G5555)>YEAR(U5555),\n             0,\n             $D5555*(1-     DATEDIF($G5555,DATE(YEAR(U5555)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5555)     )\n             )\n     )","v":17103240},2987965.7279884014,null,"2027-06-01",{"$f":"\n     IF(OR($F5555=\"N/A\",$E5555=0),\n          0,\n          IF( YEAR($G5555)>YEAR(Y5555),\n             0,\n             $D5555*(1-     DATEDIF($G5555,DATE(YEAR(Y5555)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5555)     )\n             )\n     )","v":16558080.000000002},2910102.1202351246,null,"2028-06-01",{"$f":"\n     IF(OR($F5555=\"N/A\",$E5555=0),\n          0,\n          IF( YEAR($G5555)>YEAR(AC5555),\n             0,\n             $D5555*(1-     DATEDIF($G5555,DATE(YEAR(AC5555)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5555)     )\n             )\n     )","v":16012920},2832238.5124818473,null,"2029-06-01",{"$f":"\n     IF(OR($F5555=\"N/A\",$E5555=0),\n          0,\n          IF( YEAR($G5555)>YEAR(AG5555),\n             0,\n             $D5555*(1-     DATEDIF($G5555,DATE(YEAR(AG5555)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5555)     )\n             )\n     )","v":15467760},2754374.9047285705,null,"2030-06-01",{"$f":"\n     IF(OR($F5555=\"N/A\",$E5555=0),\n          0,\n          IF( YEAR($G5555)>YEAR(AK5555),\n             0,\n             $D5555*(1-     DATEDIF($G5555,DATE(YEAR(AK5555)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5555)     )\n             )\n     )","v":14922600},2676511.2969752937,null,"2031-06-01",{"$f":"\n     IF(OR($F5555=\"N/A\",$E5555=0),\n          0,\n          IF( YEAR($G5555)>YEAR(AO5555),\n             0,\n             $D5555*(1-     DATEDIF($G5555,DATE(YEAR(AO5555)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5555)     )\n             )\n     )","v":14377440.000000002},2598647.6892220168,null,"2032-06-01",{"$f":"\n     IF(OR($F5555=\"N/A\",$E5555=0),\n          0,\n          IF( YEAR($G5555)>YEAR(AS5555),\n             0,\n             $D5555*(1-     DATEDIF($G5555,DATE(YEAR(AS5555)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5555)     )\n             )\n     )","v":13832280},2520784.0814687395,null,"2033-06-01",{"$f":"\n     IF(OR($F5555=\"N/A\",$E5555=0),\n          0,\n          IF( YEAR($G5555)>YEAR(AW5555),\n             0,\n             $D5555*(1-     DATEDIF($G5555,DATE(YEAR(AW5555)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5555)     )\n             )\n     )","v":13287120.000000002},2442920.4737154627]
[{"$f":"'Upgrade Information'!B5573","v":"s0903"},null,{"$f":"IF(B5573=\"\", 'Upgrade Information'!F5573,B5573)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E5573","v":4500000},{"$f":"'Upgrade Information'!H5573","v":95744.680851063837},{"$f":"\n     IF(ISERROR(VLOOKUP($C5573,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5573,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D5573=\"\",\"\",'Upgrade Information'!D5573)","v":"2016-12-31"},null,{"$f":"\nIF(F5573=\"N/A\",\"N/A\",\n     VLOOKUP($C5573,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F5573=\"N/A\",$E5573=0),\n          0,\n          IF( YEAR($G5573)>YEAR(I5573),\n             0,\n             $D5573*(1-     DATEDIF($G5573,DATE(YEAR(I5573)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5573)     )\n             )\n     )","v":3829787.2340425532},447591.06382978719,null,{"$f":"\nIF($F5573=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(I5573)+1,MONTH(I5573),DAY(I5573))\n)","v":"2024-01-01"},{"$f":"\n     IF(OR($F5573=\"N/A\",$E5573=0),\n          0,\n          IF( YEAR($G5573)>YEAR(M5573),\n             0,\n             $D5573*(1-     DATEDIF($G5573,DATE(YEAR(M5573)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5573)     )\n             )\n     )","v":3734042.5531914891},438794.90425531915,null,{"$f":"\nIF($F5573=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(M5573)+1,MONTH(M5573),DAY(M5573))\n)","v":"2025-01-01"},{"$f":"\n     IF(OR($F5573=\"N/A\",$E5573=0),\n          0,\n          IF( YEAR($G5573)>YEAR(Q5573),\n             0,\n             $D5573*(1-     DATEDIF($G5573,DATE(YEAR(Q5573)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5573)     )\n             )\n     )","v":3638297.8723404258},429998.74468085112,null,{"$f":"\nIF($F5573=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Q5573)+1,MONTH(Q5573),DAY(Q5573))\n)","v":"2026-01-01"},{"$f":"\n     IF(OR($F5573=\"N/A\",$E5573=0),\n          0,\n          IF( YEAR($G5573)>YEAR(U5573),\n             0,\n             $D5573*(1-     DATEDIF($G5573,DATE(YEAR(U5573)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5573)     )\n             )\n     )","v":3542553.1914893617},421202.58510638296,null,{"$f":"\nIF($F5573=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(U5573)+1,MONTH(U5573),DAY(U5573))\n)","v":"2027-01-01"},{"$f":"\n     IF(OR($F5573=\"N/A\",$E5573=0),\n          0,\n          IF( YEAR($G5573)>YEAR(Y5573),\n             0,\n             $D5573*(1-     DATEDIF($G5573,DATE(YEAR(Y5573)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5573)     )\n             )\n     )","v":3446808.510638298},412406.42553191492,null,"2028-01-01",{"$f":"\n     IF(OR($F5573=\"N/A\",$E5573=0),\n          0,\n          IF( YEAR($G5573)>YEAR(AC5573),\n             0,\n             $D5573*(1-     DATEDIF($G5573,DATE(YEAR(AC5573)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5573)     )\n             )\n     )","v":3351063.8297872343},403610.26595744677,null,{"$f":"\nIF(AC5573=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AC5573)+1,MONTH(AC5573),DAY(AC5573))\n)","v":"2029-01-01"},{"$f":"\n     IF(OR($F5573=\"N/A\",$E5573=0),\n          0,\n          IF( YEAR($G5573)>YEAR(AG5573),\n             0,\n             $D5573*(1-     DATEDIF($G5573,DATE(YEAR(AG5573)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5573)     )\n             )\n     )","v":3255319.1489361697},394814.10638297861,null,{"$f":"\nIF(AG5573=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AG5573)+1,MONTH(AG5573),DAY(AG5573))\n)","v":"2030-01-01"},{"$f":"\n     IF(OR($F5573=\"N/A\",$E5573=0),\n          0,\n          IF( YEAR($G5573)>YEAR(AK5573),\n             0,\n             $D5573*(1-     DATEDIF($G5573,DATE(YEAR(AK5573)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5573)     )\n             )\n     )","v":3159574.4680851065},386017.94680851058,null,{"$f":"\nIF(AK5573=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AK5573)+1,MONTH(AK5573),DAY(AK5573))\n)","v":"2031-01-01"},{"$f":"\n     IF(OR($F5573=\"N/A\",$E5573=0),\n          0,\n          IF( YEAR($G5573)>YEAR(AO5573),\n             0,\n             $D5573*(1-     DATEDIF($G5573,DATE(YEAR(AO5573)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5573)     )\n             )\n     )","v":3063829.7872340423},377221.78723404254,null,{"$f":"\nIF(AO5573=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AO5573)+1,MONTH(AO5573),DAY(AO5573))\n)","v":"2032-01-01"},{"$f":"\n     IF(OR($F5573=\"N/A\",$E5573=0),\n          0,\n          IF( YEAR($G5573)>YEAR(AS5573),\n             0,\n             $D5573*(1-     DATEDIF($G5573,DATE(YEAR(AS5573)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5573)     )\n             )\n     )","v":2968085.1063829786},368425.6276595745,null,{"$f":"\nIF(AS5573=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AS5573)+1,MONTH(AS5573),DAY(AS5573))\n)","v":"2033-01-01"},{"$f":"\n     IF(OR($F5573=\"N/A\",$E5573=0),\n          0,\n          IF( YEAR($G5573)>YEAR(AW5573),\n             0,\n             $D5573*(1-     DATEDIF($G5573,DATE(YEAR(AW5573)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5573)     )\n             )\n     )","v":2872340.4255319149},359629.46808510635]
[{"$f":"'Upgrade Information'!B5638","v":"s0944.1"},null,{"$f":"IF(B5638=\"\", 'Upgrade Information'!F5638,B5638)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E5638","v":30000000},{"$f":"'Upgrade Information'!H5638","v":714285.71428571432},{"$f":"\n     IF(ISERROR(VLOOKUP($C5638,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5638,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D5638=\"\",\"\",'Upgrade Information'!D5638)","v":"2020-06-26"},null,{"$f":"\nIF(F5638=\"N/A\",\"N/A\",\n     VLOOKUP($C5638,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F5638=\"N/A\",$E5638=0),\n          0,\n          IF( YEAR($G5638)>YEAR(I5638),\n             0,\n             $D5638*(1-     DATEDIF($G5638,DATE(YEAR(I5638)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5638)     )\n             )\n     )","v":27500000},3320433.2142857146,null,"2024-01-01",{"$f":"\n     IF(OR($F5638=\"N/A\",$E5638=0),\n          0,\n          IF( YEAR($G5638)>YEAR(M5638),\n             0,\n             $D5638*(1-     DATEDIF($G5638,DATE(YEAR(M5638)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5638)     )\n             )\n     )","v":26785714.285714287},3252741.0714285718,null,"2025-01-01",{"$f":"\n     IF(OR($F5638=\"N/A\",$E5638=0),\n          0,\n          IF( YEAR($G5638)>YEAR(Q5638),\n             0,\n             $D5638*(1-     DATEDIF($G5638,DATE(YEAR(Q5638)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5638)     )\n             )\n     )","v":26071428.571428571},3185048.9285714291,null,"2026-01-01",{"$f":"\n     IF(OR($F5638=\"N/A\",$E5638=0),\n          0,\n          IF( YEAR($G5638)>YEAR(U5638),\n             0,\n             $D5638*(1-     DATEDIF($G5638,DATE(YEAR(U5638)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5638)     )\n             )\n     )","v":25357142.857142858},3117356.7857142864,null,"2027-01-01",{"$f":"\n     IF(OR($F5638=\"N/A\",$E5638=0),\n          0,\n          IF( YEAR($G5638)>YEAR(Y5638),\n             0,\n             $D5638*(1-     DATEDIF($G5638,DATE(YEAR(Y5638)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5638)     )\n             )\n     )","v":24642857.142857142},3049664.6428571427,null,{"$f":"\nIF($F5638=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Y5638)+1,MONTH(Y5638),DAY(Y5638))\n)","v":"2028-01-01"},{"$f":"\n     IF(OR($F5638=\"N/A\",$E5638=0),\n          0,\n          IF( YEAR($G5638)>YEAR(AC5638),\n             0,\n             $D5638*(1-     DATEDIF($G5638,DATE(YEAR(AC5638)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5638)     )\n             )\n     )","v":23928571.428571429},2981972.5,null,"2029-01-01",{"$f":"\n     IF(OR($F5638=\"N/A\",$E5638=0),\n          0,\n          IF( YEAR($G5638)>YEAR(AG5638),\n             0,\n             $D5638*(1-     DATEDIF($G5638,DATE(YEAR(AG5638)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5638)     )\n             )\n     )","v":23214285.714285716},2914280.3571428573,null,"2030-01-01",{"$f":"\n     IF(OR($F5638=\"N/A\",$E5638=0),\n          0,\n          IF( YEAR($G5638)>YEAR(AK5638),\n             0,\n             $D5638*(1-     DATEDIF($G5638,DATE(YEAR(AK5638)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5638)     )\n             )\n     )","v":22500000},2846588.2142857146,null,"2031-01-01",{"$f":"\n     IF(OR($F5638=\"N/A\",$E5638=0),\n          0,\n          IF( YEAR($G5638)>YEAR(AO5638),\n             0,\n             $D5638*(1-     DATEDIF($G5638,DATE(YEAR(AO5638)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5638)     )\n             )\n     )","v":21785714.285714284},2778896.0714285714,null,"2032-01-01",{"$f":"\n     IF(OR($F5638=\"N/A\",$E5638=0),\n          0,\n          IF( YEAR($G5638)>YEAR(AS5638),\n             0,\n             $D5638*(1-     DATEDIF($G5638,DATE(YEAR(AS5638)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5638)     )\n             )\n     )","v":21071428.571428571},2711203.9285714286,null,"2033-01-01",{"$f":"\n     IF(OR($F5638=\"N/A\",$E5638=0),\n          0,\n          IF( YEAR($G5638)>YEAR(AW5638),\n             0,\n             $D5638*(1-     DATEDIF($G5638,DATE(YEAR(AW5638)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5638)     )\n             )\n     )","v":20357142.857142858},2643511.7857142859]
[{"$f":"'Upgrade Information'!B5660","v":"s0949.1"},null,{"$f":"IF(B5660=\"\", 'Upgrade Information'!F5660,B5660)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E5660","v":13200000},{"$f":"'Upgrade Information'!H5660","v":314285.71428571426},{"$f":"\n     IF(ISERROR(VLOOKUP($C5660,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5660,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D5660=\"\",\"\",'Upgrade Information'!D5660)","v":"2020-02-29"},null,{"$f":"\nIF(F5660=\"N/A\",\"N/A\",\n     VLOOKUP($C5660,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F5660=\"N/A\",$E5660=0),\n          0,\n          IF( YEAR($G5660)>YEAR(I5660),\n             0,\n             $D5660*(1-     DATEDIF($G5660,DATE(YEAR(I5660)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5660)     )\n             )\n     )","v":11995238.095238095},1451062.4333333333,null,"2024-01-01",{"$f":"\n     IF(OR($F5660=\"N/A\",$E5660=0),\n          0,\n          IF( YEAR($G5660)>YEAR(M5660),\n             0,\n             $D5660*(1-     DATEDIF($G5660,DATE(YEAR(M5660)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5660)     )\n             )\n     )","v":11680952.380952381},1421277.8904761905,null,"2025-01-01",{"$f":"\n     IF(OR($F5660=\"N/A\",$E5660=0),\n          0,\n          IF( YEAR($G5660)>YEAR(Q5660),\n             0,\n             $D5660*(1-     DATEDIF($G5660,DATE(YEAR(Q5660)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5660)     )\n             )\n     )","v":11366666.666666668},1391493.3476190479,null,"2026-01-01",{"$f":"\n     IF(OR($F5660=\"N/A\",$E5660=0),\n          0,\n          IF( YEAR($G5660)>YEAR(U5660),\n             0,\n             $D5660*(1-     DATEDIF($G5660,DATE(YEAR(U5660)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5660)     )\n             )\n     )","v":11052380.952380953},1361708.804761905,null,"2027-01-01",{"$f":"\n     IF(OR($F5660=\"N/A\",$E5660=0),\n          0,\n          IF( YEAR($G5660)>YEAR(Y5660),\n             0,\n             $D5660*(1-     DATEDIF($G5660,DATE(YEAR(Y5660)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5660)     )\n             )\n     )","v":10738095.238095239},1331924.2619047621,null,"2028-01-01",{"$f":"\n     IF(OR($F5660=\"N/A\",$E5660=0),\n          0,\n          IF( YEAR($G5660)>YEAR(AC5660),\n             0,\n             $D5660*(1-     DATEDIF($G5660,DATE(YEAR(AC5660)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5660)     )\n             )\n     )","v":10423809.523809524},1302139.719047619,null,"2029-01-01",{"$f":"\n     IF(OR($F5660=\"N/A\",$E5660=0),\n          0,\n          IF( YEAR($G5660)>YEAR(AG5660),\n             0,\n             $D5660*(1-     DATEDIF($G5660,DATE(YEAR(AG5660)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5660)     )\n             )\n     )","v":10109523.80952381},1272355.1761904762,null,"2030-01-01",{"$f":"\n     IF(OR($F5660=\"N/A\",$E5660=0),\n          0,\n          IF( YEAR($G5660)>YEAR(AK5660),\n             0,\n             $D5660*(1-     DATEDIF($G5660,DATE(YEAR(AK5660)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5660)     )\n             )\n     )","v":9795238.0952380951},1242570.6333333333,null,"2031-01-01",{"$f":"\n     IF(OR($F5660=\"N/A\",$E5660=0),\n          0,\n          IF( YEAR($G5660)>YEAR(AO5660),\n             0,\n             $D5660*(1-     DATEDIF($G5660,DATE(YEAR(AO5660)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5660)     )\n             )\n     )","v":9480952.3809523806},1212786.0904761904,null,"2032-01-01",{"$f":"\n     IF(OR($F5660=\"N/A\",$E5660=0),\n          0,\n          IF( YEAR($G5660)>YEAR(AS5660),\n             0,\n             $D5660*(1-     DATEDIF($G5660,DATE(YEAR(AS5660)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5660)     )\n             )\n     )","v":9166666.666666666},1183001.5476190476,null,"2033-01-01",{"$f":"\n     IF(OR($F5660=\"N/A\",$E5660=0),\n          0,\n          IF( YEAR($G5660)>YEAR(AW5660),\n             0,\n             $D5660*(1-     DATEDIF($G5660,DATE(YEAR(AW5660)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5660)     )\n             )\n     )","v":8852380.9523809534},1153217.0047619049]
[{"$f":"'Upgrade Information'!B5715","v":"s0963.7"},null,{"$f":"IF(B5715=\"\", 'Upgrade Information'!F5715,B5715)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E5715","v":15600000},{"$f":"'Upgrade Information'!H5715","v":371428.57142857142},{"$f":"\n     IF(ISERROR(VLOOKUP($C5715,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5715,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D5715=\"\",\"\",'Upgrade Information'!D5715)","v":"2020-12-23"},null,{"$f":"\nIF(F5715=\"N/A\",\"N/A\",\n     VLOOKUP($C5715,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F5715=\"N/A\",$E5715=0),\n          0,\n          IF( YEAR($G5715)>YEAR(I5715),\n             0,\n             $D5715*(1-     DATEDIF($G5715,DATE(YEAR(I5715)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5715)     )\n             )\n     )","v":14485714.285714285},1744225.2285714285,null,"2024-01-01",{"$f":"\n     IF(OR($F5715=\"N/A\",$E5715=0),\n          0,\n          IF( YEAR($G5715)>YEAR(M5715),\n             0,\n             $D5715*(1-     DATEDIF($G5715,DATE(YEAR(M5715)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5715)     )\n             )\n     )","v":14114285.714285715},1709025.3142857144,null,"2025-01-01",{"$f":"\n     IF(OR($F5715=\"N/A\",$E5715=0),\n          0,\n          IF( YEAR($G5715)>YEAR(Q5715),\n             0,\n             $D5715*(1-     DATEDIF($G5715,DATE(YEAR(Q5715)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5715)     )\n             )\n     )","v":13742857.142857142},1673825.4,null,"2026-01-01",{"$f":"\n     IF(OR($F5715=\"N/A\",$E5715=0),\n          0,\n          IF( YEAR($G5715)>YEAR(U5715),\n             0,\n             $D5715*(1-     DATEDIF($G5715,DATE(YEAR(U5715)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5715)     )\n             )\n     )","v":13371428.571428573},1638625.4857142859,null,"2027-01-01",{"$f":"\n     IF(OR($F5715=\"N/A\",$E5715=0),\n          0,\n          IF( YEAR($G5715)>YEAR(Y5715),\n             0,\n             $D5715*(1-     DATEDIF($G5715,DATE(YEAR(Y5715)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5715)     )\n             )\n     )","v":13000000},1603425.5714285714,null,"2028-01-01",{"$f":"\n     IF(OR($F5715=\"N/A\",$E5715=0),\n          0,\n          IF( YEAR($G5715)>YEAR(AC5715),\n             0,\n             $D5715*(1-     DATEDIF($G5715,DATE(YEAR(AC5715)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5715)     )\n             )\n     )","v":12628571.428571429},1568225.6571428571,null,"2029-01-01",{"$f":"\n     IF(OR($F5715=\"N/A\",$E5715=0),\n          0,\n          IF( YEAR($G5715)>YEAR(AG5715),\n             0,\n             $D5715*(1-     DATEDIF($G5715,DATE(YEAR(AG5715)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5715)     )\n             )\n     )","v":12257142.857142856},1533025.7428571428,null,"2030-01-01",{"$f":"\n     IF(OR($F5715=\"N/A\",$E5715=0),\n          0,\n          IF( YEAR($G5715)>YEAR(AK5715),\n             0,\n             $D5715*(1-     DATEDIF($G5715,DATE(YEAR(AK5715)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5715)     )\n             )\n     )","v":11885714.285714285},1497825.8285714285,null,"2031-01-01",{"$f":"\n     IF(OR($F5715=\"N/A\",$E5715=0),\n          0,\n          IF( YEAR($G5715)>YEAR(AO5715),\n             0,\n             $D5715*(1-     DATEDIF($G5715,DATE(YEAR(AO5715)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5715)     )\n             )\n     )","v":11514285.714285715},1462625.9142857143,null,"2032-01-01",{"$f":"\n     IF(OR($F5715=\"N/A\",$E5715=0),\n          0,\n          IF( YEAR($G5715)>YEAR(AS5715),\n             0,\n             $D5715*(1-     DATEDIF($G5715,DATE(YEAR(AS5715)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5715)     )\n             )\n     )","v":11142857.142857144},1427426,null,"2033-01-01",{"$f":"\n     IF(OR($F5715=\"N/A\",$E5715=0),\n          0,\n          IF( YEAR($G5715)>YEAR(AW5715),\n             0,\n             $D5715*(1-     DATEDIF($G5715,DATE(YEAR(AW5715)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5715)     )\n             )\n     )","v":10771428.571428571},1392226.0857142857]
[{"$f":"'Upgrade Information'!B5747","v":"s0973"},null,{"$f":"IF(B5747=\"\", 'Upgrade Information'!F5747,B5747)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E5747","v":7000000},{"$f":"'Upgrade Information'!H5747","v":166666.66666666666},{"$f":"\n     IF(ISERROR(VLOOKUP($C5747,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5747,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D5747=\"\",\"\",'Upgrade Information'!D5747)","v":"2017-02-07"},null,{"$f":"\nIF(F5747=\"N/A\",\"N/A\",\n     VLOOKUP($C5747,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F5747=\"N/A\",$E5747=0),\n          0,\n          IF( YEAR($G5747)>YEAR(I5747),\n             0,\n             $D5747*(1-     DATEDIF($G5747,DATE(YEAR(I5747)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5747)     )\n             )\n     )","v":5861111.111111111},722118.3055555555,null,"2024-01-01",{"$f":"\n     IF(OR($F5747=\"N/A\",$E5747=0),\n          0,\n          IF( YEAR($G5747)>YEAR(M5747),\n             0,\n             $D5747*(1-     DATEDIF($G5747,DATE(YEAR(M5747)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5747)     )\n             )\n     )","v":5694444.444444444},706323.47222222213,null,"2025-01-01",{"$f":"\n     IF(OR($F5747=\"N/A\",$E5747=0),\n          0,\n          IF( YEAR($G5747)>YEAR(Q5747),\n             0,\n             $D5747*(1-     DATEDIF($G5747,DATE(YEAR(Q5747)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5747)     )\n             )\n     )","v":5527777.777777778},690528.63888888888,null,"2026-01-01",{"$f":"\n     IF(OR($F5747=\"N/A\",$E5747=0),\n          0,\n          IF( YEAR($G5747)>YEAR(U5747),\n             0,\n             $D5747*(1-     DATEDIF($G5747,DATE(YEAR(U5747)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5747)     )\n             )\n     )","v":5361111.111111111},674733.80555555562,null,"2027-01-01",{"$f":"\n     IF(OR($F5747=\"N/A\",$E5747=0),\n          0,\n          IF( YEAR($G5747)>YEAR(Y5747),\n             0,\n             $D5747*(1-     DATEDIF($G5747,DATE(YEAR(Y5747)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5747)     )\n             )\n     )","v":5194444.444444445},658938.97222222225,null,"2028-01-01",{"$f":"\n     IF(OR($F5747=\"N/A\",$E5747=0),\n          0,\n          IF( YEAR($G5747)>YEAR(AC5747),\n             0,\n             $D5747*(1-     DATEDIF($G5747,DATE(YEAR(AC5747)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5747)     )\n             )\n     )","v":5027777.777777778},643144.13888888888,null,"2029-01-01",{"$f":"\n     IF(OR($F5747=\"N/A\",$E5747=0),\n          0,\n          IF( YEAR($G5747)>YEAR(AG5747),\n             0,\n             $D5747*(1-     DATEDIF($G5747,DATE(YEAR(AG5747)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5747)     )\n             )\n     )","v":4861111.111111111},627349.30555555562,null,"2030-01-01",{"$f":"\n     IF(OR($F5747=\"N/A\",$E5747=0),\n          0,\n          IF( YEAR($G5747)>YEAR(AK5747),\n             0,\n             $D5747*(1-     DATEDIF($G5747,DATE(YEAR(AK5747)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5747)     )\n             )\n     )","v":4694444.444444445},611554.47222222225,null,"2031-01-01",{"$f":"\n     IF(OR($F5747=\"N/A\",$E5747=0),\n          0,\n          IF( YEAR($G5747)>YEAR(AO5747),\n             0,\n             $D5747*(1-     DATEDIF($G5747,DATE(YEAR(AO5747)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5747)     )\n             )\n     )","v":4527777.7777777771},595759.63888888888,null,"2032-01-01",{"$f":"\n     IF(OR($F5747=\"N/A\",$E5747=0),\n          0,\n          IF( YEAR($G5747)>YEAR(AS5747),\n             0,\n             $D5747*(1-     DATEDIF($G5747,DATE(YEAR(AS5747)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5747)     )\n             )\n     )","v":4361111.111111111},579964.80555555562,null,"2033-01-01",{"$f":"\n     IF(OR($F5747=\"N/A\",$E5747=0),\n          0,\n          IF( YEAR($G5747)>YEAR(AW5747),\n             0,\n             $D5747*(1-     DATEDIF($G5747,DATE(YEAR(AW5747)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5747)     )\n             )\n     )","v":4194444.444444444},564169.97222222225]
[{"$f":"'Upgrade Information'!B5760","v":"s0980.4"},null,{"$f":"IF(B5760=\"\", 'Upgrade Information'!F5760,B5760)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E5760","v":0},{"$f":"'Upgrade Information'!H5760","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C5760,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5760,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D5760=\"\",\"\",'Upgrade Information'!D5760)","v":"2026-06-01"},null,{"$f":"\nIF(F5760=\"N/A\",\"N/A\",\n     VLOOKUP($C5760,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F5760=\"N/A\",$E5760=0),\n          0,\n          IF( YEAR($G5760)>YEAR(I5760),\n             0,\n             $D5760*(1-     DATEDIF($G5760,DATE(YEAR(I5760)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5760)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F5760=\"N/A\",$E5760=0),\n          0,\n          IF( YEAR($G5760)>YEAR(M5760),\n             0,\n             $D5760*(1-     DATEDIF($G5760,DATE(YEAR(M5760)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5760)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F5760=\"N/A\",$E5760=0),\n          0,\n          IF( YEAR($G5760)>YEAR(Q5760),\n             0,\n             $D5760*(1-     DATEDIF($G5760,DATE(YEAR(Q5760)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5760)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F5760=\"N/A\",$E5760=0),\n          0,\n          IF( YEAR($G5760)>YEAR(U5760),\n             0,\n             $D5760*(1-     DATEDIF($G5760,DATE(YEAR(U5760)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5760)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F5760=\"N/A\",$E5760=0),\n          0,\n          IF( YEAR($G5760)>YEAR(Y5760),\n             0,\n             $D5760*(1-     DATEDIF($G5760,DATE(YEAR(Y5760)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5760)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F5760=\"N/A\",$E5760=0),\n          0,\n          IF( YEAR($G5760)>YEAR(AC5760),\n             0,\n             $D5760*(1-     DATEDIF($G5760,DATE(YEAR(AC5760)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5760)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F5760=\"N/A\",$E5760=0),\n          0,\n          IF( YEAR($G5760)>YEAR(AG5760),\n             0,\n             $D5760*(1-     DATEDIF($G5760,DATE(YEAR(AG5760)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5760)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F5760=\"N/A\",$E5760=0),\n          0,\n          IF( YEAR($G5760)>YEAR(AK5760),\n             0,\n             $D5760*(1-     DATEDIF($G5760,DATE(YEAR(AK5760)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5760)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F5760=\"N/A\",$E5760=0),\n          0,\n          IF( YEAR($G5760)>YEAR(AO5760),\n             0,\n             $D5760*(1-     DATEDIF($G5760,DATE(YEAR(AO5760)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5760)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F5760=\"N/A\",$E5760=0),\n          0,\n          IF( YEAR($G5760)>YEAR(AS5760),\n             0,\n             $D5760*(1-     DATEDIF($G5760,DATE(YEAR(AS5760)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5760)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F5760=\"N/A\",$E5760=0),\n          0,\n          IF( YEAR($G5760)>YEAR(AW5760),\n             0,\n             $D5760*(1-     DATEDIF($G5760,DATE(YEAR(AW5760)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5760)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B5834","v":"s1024"},null,{"$f":"IF(B5834=\"\", 'Upgrade Information'!F5834,B5834)","v":"ME"},{"$f":"1000000*'Upgrade Information'!E5834","v":3500000},{"$f":"'Upgrade Information'!H5834","v":77162.250490224746},{"$f":"\n     IF(ISERROR(VLOOKUP($C5834,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5834,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D5834=\"\",\"\",'Upgrade Information'!D5834)","v":"2017-10-26"},null,{"$f":"\nIF(F5834=\"N/A\",\"N/A\",\n     VLOOKUP($C5834,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F5834=\"N/A\",$E5834=0),\n          0,\n          IF( YEAR($G5834)>YEAR(I5834),\n             0,\n             $D5834*(1-     DATEDIF($G5834,DATE(YEAR(I5834)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5834)     )\n             )\n     )","v":3024166.1219769474},485225.65960879147,null,"2024-01-01",{"$f":"\n     IF(OR($F5834=\"N/A\",$E5834=0),\n          0,\n          IF( YEAR($G5834)>YEAR(M5834),\n             0,\n             $D5834*(1-     DATEDIF($G5834,DATE(YEAR(M5834)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5834)     )\n             )\n     )","v":2947003.871486723},474813.8337631537,null,"2025-01-01",{"$f":"\n     IF(OR($F5834=\"N/A\",$E5834=0),\n          0,\n          IF( YEAR($G5834)>YEAR(Q5834),\n             0,\n             $D5834*(1-     DATEDIF($G5834,DATE(YEAR(Q5834)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5834)     )\n             )\n     )","v":2869841.620996498},464402.00791751588,null,"2026-01-01",{"$f":"\n     IF(OR($F5834=\"N/A\",$E5834=0),\n          0,\n          IF( YEAR($G5834)>YEAR(U5834),\n             0,\n             $D5834*(1-     DATEDIF($G5834,DATE(YEAR(U5834)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5834)     )\n             )\n     )","v":2792679.3705062731},453990.18207187799,null,"2027-01-01",{"$f":"\n     IF(OR($F5834=\"N/A\",$E5834=0),\n          0,\n          IF( YEAR($G5834)>YEAR(Y5834),\n             0,\n             $D5834*(1-     DATEDIF($G5834,DATE(YEAR(Y5834)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5834)     )\n             )\n     )","v":2715517.1200160482},443578.35622624017,null,"2028-01-01",{"$f":"\n     IF(OR($F5834=\"N/A\",$E5834=0),\n          0,\n          IF( YEAR($G5834)>YEAR(AC5834),\n             0,\n             $D5834*(1-     DATEDIF($G5834,DATE(YEAR(AC5834)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5834)     )\n             )\n     )","v":2638354.8695258237},433166.53038060234,null,"2029-01-01",{"$f":"\n     IF(OR($F5834=\"N/A\",$E5834=0),\n          0,\n          IF( YEAR($G5834)>YEAR(AG5834),\n             0,\n             $D5834*(1-     DATEDIF($G5834,DATE(YEAR(AG5834)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5834)     )\n             )\n     )","v":2561192.6190355988},422754.70453496452,null,"2030-01-01",{"$f":"\n     IF(OR($F5834=\"N/A\",$E5834=0),\n          0,\n          IF( YEAR($G5834)>YEAR(AK5834),\n             0,\n             $D5834*(1-     DATEDIF($G5834,DATE(YEAR(AK5834)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5834)     )\n             )\n     )","v":2484030.3685453744},412342.8786893267,null,"2031-01-01",{"$f":"\n     IF(OR($F5834=\"N/A\",$E5834=0),\n          0,\n          IF( YEAR($G5834)>YEAR(AO5834),\n             0,\n             $D5834*(1-     DATEDIF($G5834,DATE(YEAR(AO5834)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5834)     )\n             )\n     )","v":2406868.1180551494},401931.05284368887,null,"2032-01-01",{"$f":"\n     IF(OR($F5834=\"N/A\",$E5834=0),\n          0,\n          IF( YEAR($G5834)>YEAR(AS5834),\n             0,\n             $D5834*(1-     DATEDIF($G5834,DATE(YEAR(AS5834)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5834)     )\n             )\n     )","v":2329705.867564925},391519.22699805105,null,"2033-01-01",{"$f":"\n     IF(OR($F5834=\"N/A\",$E5834=0),\n          0,\n          IF( YEAR($G5834)>YEAR(AW5834),\n             0,\n             $D5834*(1-     DATEDIF($G5834,DATE(YEAR(AW5834)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5834)     )\n             )\n     )","v":2252543.6170747001},381107.40115241322]
[{"$f":"'Upgrade Information'!B5843","v":"s1029.3"},null,{"$f":"IF(B5843=\"\", 'Upgrade Information'!F5843,B5843)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E5843","v":540000},{"$f":"'Upgrade Information'!H5843","v":12857.142857142857},{"$f":"\n     IF(ISERROR(VLOOKUP($C5843,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5843,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D5843=\"\",\"\",'Upgrade Information'!D5843)","v":"2017-02-15"},null,{"$f":"\nIF(F5843=\"N/A\",\"N/A\",\n     VLOOKUP($C5843,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F5843=\"N/A\",$E5843=0),\n          0,\n          IF( YEAR($G5843)>YEAR(I5843),\n             0,\n             $D5843*(1-     DATEDIF($G5843,DATE(YEAR(I5843)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5843)     )\n             )\n     )","v":452142.85714285716},55706.26928571429,null,"2024-01-01",{"$f":"\n     IF(OR($F5843=\"N/A\",$E5843=0),\n          0,\n          IF( YEAR($G5843)>YEAR(M5843),\n             0,\n             $D5843*(1-     DATEDIF($G5843,DATE(YEAR(M5843)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5843)     )\n             )\n     )","v":439285.71428571426},54487.810714285712,null,"2025-01-01",{"$f":"\n     IF(OR($F5843=\"N/A\",$E5843=0),\n          0,\n          IF( YEAR($G5843)>YEAR(Q5843),\n             0,\n             $D5843*(1-     DATEDIF($G5843,DATE(YEAR(Q5843)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5843)     )\n             )\n     )","v":426428.57142857142},53269.35214285714,null,"2026-01-01",{"$f":"\n     IF(OR($F5843=\"N/A\",$E5843=0),\n          0,\n          IF( YEAR($G5843)>YEAR(U5843),\n             0,\n             $D5843*(1-     DATEDIF($G5843,DATE(YEAR(U5843)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5843)     )\n             )\n     )","v":413571.42857142852},52050.893571428569,null,"2027-01-01",{"$f":"\n     IF(OR($F5843=\"N/A\",$E5843=0),\n          0,\n          IF( YEAR($G5843)>YEAR(Y5843),\n             0,\n             $D5843*(1-     DATEDIF($G5843,DATE(YEAR(Y5843)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5843)     )\n             )\n     )","v":400714.28571428574},50832.435000000005,null,"2028-01-01",{"$f":"\n     IF(OR($F5843=\"N/A\",$E5843=0),\n          0,\n          IF( YEAR($G5843)>YEAR(AC5843),\n             0,\n             $D5843*(1-     DATEDIF($G5843,DATE(YEAR(AC5843)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5843)     )\n             )\n     )","v":387857.14285714284},49613.976428571426,null,"2029-01-01",{"$f":"\n     IF(OR($F5843=\"N/A\",$E5843=0),\n          0,\n          IF( YEAR($G5843)>YEAR(AG5843),\n             0,\n             $D5843*(1-     DATEDIF($G5843,DATE(YEAR(AG5843)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5843)     )\n             )\n     )","v":375000},48395.517857142855,null,"2030-01-01",{"$f":"\n     IF(OR($F5843=\"N/A\",$E5843=0),\n          0,\n          IF( YEAR($G5843)>YEAR(AK5843),\n             0,\n             $D5843*(1-     DATEDIF($G5843,DATE(YEAR(AK5843)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5843)     )\n             )\n     )","v":362142.85714285716},47177.059285714284,null,"2031-01-01",{"$f":"\n     IF(OR($F5843=\"N/A\",$E5843=0),\n          0,\n          IF( YEAR($G5843)>YEAR(AO5843),\n             0,\n             $D5843*(1-     DATEDIF($G5843,DATE(YEAR(AO5843)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5843)     )\n             )\n     )","v":349285.71428571426},45958.600714285712,null,"2032-01-01",{"$f":"\n     IF(OR($F5843=\"N/A\",$E5843=0),\n          0,\n          IF( YEAR($G5843)>YEAR(AS5843),\n             0,\n             $D5843*(1-     DATEDIF($G5843,DATE(YEAR(AS5843)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5843)     )\n             )\n     )","v":336428.57142857142},44740.142142857141,null,"2033-01-01",{"$f":"\n     IF(OR($F5843=\"N/A\",$E5843=0),\n          0,\n          IF( YEAR($G5843)>YEAR(AW5843),\n             0,\n             $D5843*(1-     DATEDIF($G5843,DATE(YEAR(AW5843)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5843)     )\n             )\n     )","v":323571.42857142858},43521.683571428577]
[{"$f":"'Upgrade Information'!B5899","v":"s1071.6"},null,{"$f":"IF(B5899=\"\", 'Upgrade Information'!F5899,B5899)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E5899","v":0},{"$f":"'Upgrade Information'!H5899","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C5899,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5899,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D5899=\"\",\"\",'Upgrade Information'!D5899)","v":"2019-05-31"},null,{"$f":"\nIF(F5899=\"N/A\",\"N/A\",\n     VLOOKUP($C5899,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F5899=\"N/A\",$E5899=0),\n          0,\n          IF( YEAR($G5899)>YEAR(I5899),\n             0,\n             $D5899*(1-     DATEDIF($G5899,DATE(YEAR(I5899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5899)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F5899=\"N/A\",$E5899=0),\n          0,\n          IF( YEAR($G5899)>YEAR(M5899),\n             0,\n             $D5899*(1-     DATEDIF($G5899,DATE(YEAR(M5899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5899)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F5899=\"N/A\",$E5899=0),\n          0,\n          IF( YEAR($G5899)>YEAR(Q5899),\n             0,\n             $D5899*(1-     DATEDIF($G5899,DATE(YEAR(Q5899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5899)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F5899=\"N/A\",$E5899=0),\n          0,\n          IF( YEAR($G5899)>YEAR(U5899),\n             0,\n             $D5899*(1-     DATEDIF($G5899,DATE(YEAR(U5899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5899)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F5899=\"N/A\",$E5899=0),\n          0,\n          IF( YEAR($G5899)>YEAR(Y5899),\n             0,\n             $D5899*(1-     DATEDIF($G5899,DATE(YEAR(Y5899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5899)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F5899=\"N/A\",$E5899=0),\n          0,\n          IF( YEAR($G5899)>YEAR(AC5899),\n             0,\n             $D5899*(1-     DATEDIF($G5899,DATE(YEAR(AC5899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5899)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F5899=\"N/A\",$E5899=0),\n          0,\n          IF( YEAR($G5899)>YEAR(AG5899),\n             0,\n             $D5899*(1-     DATEDIF($G5899,DATE(YEAR(AG5899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5899)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F5899=\"N/A\",$E5899=0),\n          0,\n          IF( YEAR($G5899)>YEAR(AK5899),\n             0,\n             $D5899*(1-     DATEDIF($G5899,DATE(YEAR(AK5899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5899)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F5899=\"N/A\",$E5899=0),\n          0,\n          IF( YEAR($G5899)>YEAR(AO5899),\n             0,\n             $D5899*(1-     DATEDIF($G5899,DATE(YEAR(AO5899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5899)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F5899=\"N/A\",$E5899=0),\n          0,\n          IF( YEAR($G5899)>YEAR(AS5899),\n             0,\n             $D5899*(1-     DATEDIF($G5899,DATE(YEAR(AS5899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5899)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F5899=\"N/A\",$E5899=0),\n          0,\n          IF( YEAR($G5899)>YEAR(AW5899),\n             0,\n             $D5899*(1-     DATEDIF($G5899,DATE(YEAR(AW5899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5899)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B5926","v":"s1091"},null,{"$f":"IF(B5926=\"\", 'Upgrade Information'!F5926,B5926)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E5926","v":1630000},{"$f":"'Upgrade Information'!H5926","v":35511.982570806103},{"$f":"\n     IF(ISERROR(VLOOKUP($C5926,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5926,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D5926=\"\",\"\",'Upgrade Information'!D5926)","v":"2016-09-20"},null,{"$f":"\nIF(F5926=\"N/A\",\"N/A\",\n     VLOOKUP($C5926,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F5926=\"N/A\",$E5926=0),\n          0,\n          IF( YEAR($G5926)>YEAR(I5926),\n             0,\n             $D5926*(1-     DATEDIF($G5926,DATE(YEAR(I5926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5926)     )\n             )\n     )","v":1372538.1263616558},180327.94577958065,null,"2024-01-01",{"$f":"\n     IF(OR($F5926=\"N/A\",$E5926=0),\n          0,\n          IF( YEAR($G5926)>YEAR(M5926),\n             0,\n             $D5926*(1-     DATEDIF($G5926,DATE(YEAR(M5926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5926)     )\n             )\n     )","v":1337026.1437908497},176581.09032786591,null,"2025-01-01",{"$f":"\n     IF(OR($F5926=\"N/A\",$E5926=0),\n          0,\n          IF( YEAR($G5926)>YEAR(Q5926),\n             0,\n             $D5926*(1-     DATEDIF($G5926,DATE(YEAR(Q5926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5926)     )\n             )\n     )","v":1301514.1612200437},172834.2348761512,null,"2026-01-01",{"$f":"\n     IF(OR($F5926=\"N/A\",$E5926=0),\n          0,\n          IF( YEAR($G5926)>YEAR(U5926),\n             0,\n             $D5926*(1-     DATEDIF($G5926,DATE(YEAR(U5926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5926)     )\n             )\n     )","v":1266002.1786492374},169087.37942443643,null,"2027-01-01",{"$f":"\n     IF(OR($F5926=\"N/A\",$E5926=0),\n          0,\n          IF( YEAR($G5926)>YEAR(Y5926),\n             0,\n             $D5926*(1-     DATEDIF($G5926,DATE(YEAR(Y5926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5926)     )\n             )\n     )","v":1230490.1960784313},165340.52397272168,null,"2028-01-01",{"$f":"\n     IF(OR($F5926=\"N/A\",$E5926=0),\n          0,\n          IF( YEAR($G5926)>YEAR(AC5926),\n             0,\n             $D5926*(1-     DATEDIF($G5926,DATE(YEAR(AC5926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5926)     )\n             )\n     )","v":1194978.213507625},161593.66852100694,null,"2029-01-01",{"$f":"\n     IF(OR($F5926=\"N/A\",$E5926=0),\n          0,\n          IF( YEAR($G5926)>YEAR(AG5926),\n             0,\n             $D5926*(1-     DATEDIF($G5926,DATE(YEAR(AG5926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5926)     )\n             )\n     )","v":1159466.230936819},157846.8130692922,null,"2030-01-01",{"$f":"\n     IF(OR($F5926=\"N/A\",$E5926=0),\n          0,\n          IF( YEAR($G5926)>YEAR(AK5926),\n             0,\n             $D5926*(1-     DATEDIF($G5926,DATE(YEAR(AK5926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5926)     )\n             )\n     )","v":1123954.2483660132},154099.95761757751,null,"2031-01-01",{"$f":"\n     IF(OR($F5926=\"N/A\",$E5926=0),\n          0,\n          IF( YEAR($G5926)>YEAR(AO5926),\n             0,\n             $D5926*(1-     DATEDIF($G5926,DATE(YEAR(AO5926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5926)     )\n             )\n     )","v":1088442.2657952069},150353.10216586274,null,"2032-01-01",{"$f":"\n     IF(OR($F5926=\"N/A\",$E5926=0),\n          0,\n          IF( YEAR($G5926)>YEAR(AS5926),\n             0,\n             $D5926*(1-     DATEDIF($G5926,DATE(YEAR(AS5926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5926)     )\n             )\n     )","v":1052930.2832244008},146606.24671414803,null,"2033-01-01",{"$f":"\n     IF(OR($F5926=\"N/A\",$E5926=0),\n          0,\n          IF( YEAR($G5926)>YEAR(AW5926),\n             0,\n             $D5926*(1-     DATEDIF($G5926,DATE(YEAR(AW5926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5926)     )\n             )\n     )","v":1017418.3006535948},142859.39126243329]
[{"$f":"'Upgrade Information'!B5986","v":"s1150"},null,{"$f":"IF(B5986=\"\", 'Upgrade Information'!F5986,B5986)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E5986","v":1100000},{"$f":"'Upgrade Information'!H5986","v":23965.141612200438},{"$f":"\n     IF(ISERROR(VLOOKUP($C5986,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C5986,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D5986=\"\",\"\",'Upgrade Information'!D5986)","v":"2017-02-09"},null,{"$f":"\nIF(F5986=\"N/A\",\"N/A\",\n     VLOOKUP($C5986,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F5986=\"N/A\",$E5986=0),\n          0,\n          IF( YEAR($G5986)>YEAR(I5986),\n             0,\n             $D5986*(1-     DATEDIF($G5986,DATE(YEAR(I5986)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5986)     )\n             )\n     )","v":936238.19898329698},122747.26939033208,null,"2024-01-01",{"$f":"\n     IF(OR($F5986=\"N/A\",$E5986=0),\n          0,\n          IF( YEAR($G5986)>YEAR(M5986),\n             0,\n             $D5986*(1-     DATEDIF($G5986,DATE(YEAR(M5986)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5986)     )\n             )\n     )","v":912273.05737109669},120218.71663150619,null,"2025-01-01",{"$f":"\n     IF(OR($F5986=\"N/A\",$E5986=0),\n          0,\n          IF( YEAR($G5986)>YEAR(Q5986),\n             0,\n             $D5986*(1-     DATEDIF($G5986,DATE(YEAR(Q5986)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5986)     )\n             )\n     )","v":888307.91575889615},117690.16387268031,null,"2026-01-01",{"$f":"\n     IF(OR($F5986=\"N/A\",$E5986=0),\n          0,\n          IF( YEAR($G5986)>YEAR(U5986),\n             0,\n             $D5986*(1-     DATEDIF($G5986,DATE(YEAR(U5986)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5986)     )\n             )\n     )","v":864342.77414669574},115161.61111385439,null,"2027-01-01",{"$f":"\n     IF(OR($F5986=\"N/A\",$E5986=0),\n          0,\n          IF( YEAR($G5986)>YEAR(Y5986),\n             0,\n             $D5986*(1-     DATEDIF($G5986,DATE(YEAR(Y5986)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5986)     )\n             )\n     )","v":840377.63253449532},112633.05835502851,null,"2028-01-01",{"$f":"\n     IF(OR($F5986=\"N/A\",$E5986=0),\n          0,\n          IF( YEAR($G5986)>YEAR(AC5986),\n             0,\n             $D5986*(1-     DATEDIF($G5986,DATE(YEAR(AC5986)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5986)     )\n             )\n     )","v":816412.49092229479},110104.50559620259,null,"2029-01-01",{"$f":"\n     IF(OR($F5986=\"N/A\",$E5986=0),\n          0,\n          IF( YEAR($G5986)>YEAR(AG5986),\n             0,\n             $D5986*(1-     DATEDIF($G5986,DATE(YEAR(AG5986)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5986)     )\n             )\n     )","v":792447.34931009426},107575.95283737671,null,"2030-01-01",{"$f":"\n     IF(OR($F5986=\"N/A\",$E5986=0),\n          0,\n          IF( YEAR($G5986)>YEAR(AK5986),\n             0,\n             $D5986*(1-     DATEDIF($G5986,DATE(YEAR(AK5986)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5986)     )\n             )\n     )","v":768482.20769789396},105047.40007855083,null,"2031-01-01",{"$f":"\n     IF(OR($F5986=\"N/A\",$E5986=0),\n          0,\n          IF( YEAR($G5986)>YEAR(AO5986),\n             0,\n             $D5986*(1-     DATEDIF($G5986,DATE(YEAR(AO5986)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5986)     )\n             )\n     )","v":744517.06608569354},102518.84731972491,null,"2032-01-01",{"$f":"\n     IF(OR($F5986=\"N/A\",$E5986=0),\n          0,\n          IF( YEAR($G5986)>YEAR(AS5986),\n             0,\n             $D5986*(1-     DATEDIF($G5986,DATE(YEAR(AS5986)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5986)     )\n             )\n     )","v":720551.92447349301},99990.294560899027,null,"2033-01-01",{"$f":"\n     IF(OR($F5986=\"N/A\",$E5986=0),\n          0,\n          IF( YEAR($G5986)>YEAR(AW5986),\n             0,\n             $D5986*(1-     DATEDIF($G5986,DATE(YEAR(AW5986)+1,1,1),\"m\")/(12*'Upgrade Information'!$G5986)     )\n             )\n     )","v":696586.7828612926},97461.741802073113]
[{"$f":"'Upgrade Information'!B6003","v":"s1167"},null,{"$f":"IF(B6003=\"\", 'Upgrade Information'!F6003,B6003)","v":"EKPC"},{"$f":"1000000*'Upgrade Information'!E6003","v":7010000},{"$f":"'Upgrade Information'!H6003","v":151806.26553022064},{"$f":"\n     IF(ISERROR(VLOOKUP($C6003,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6003,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13844963642762703},{"$f":"IF('Upgrade Information'!D6003=\"\",\"\",'Upgrade Information'!D6003)","v":"2019-11-22"},null,{"$f":"\nIF(F6003=\"N/A\",\"N/A\",\n     VLOOKUP($C6003,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F6003=\"N/A\",$E6003=0),\n          0,\n          IF( YEAR($G6003)>YEAR(I6003),\n             0,\n             $D6003*(1-     DATEDIF($G6003,DATE(YEAR(I6003)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6003)     )\n             )\n     )","v":6390124.4157515988},1036516.6676183322,null,"2024-06-01",{"$f":"\n     IF(OR($F6003=\"N/A\",$E6003=0),\n          0,\n          IF( YEAR($G6003)>YEAR(M6003),\n             0,\n             $D6003*(1-     DATEDIF($G6003,DATE(YEAR(M6003)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6003)     )\n             )\n     )","v":6238318.1502213785},1015499.1453482374,null,"2025-06-01",{"$f":"\n     IF(OR($F6003=\"N/A\",$E6003=0),\n          0,\n          IF( YEAR($G6003)>YEAR(Q6003),\n             0,\n             $D6003*(1-     DATEDIF($G6003,DATE(YEAR(Q6003)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6003)     )\n             )\n     )","v":6086511.8846911574},994481.62307814229,null,"2026-06-01",{"$f":"\n     IF(OR($F6003=\"N/A\",$E6003=0),\n          0,\n          IF( YEAR($G6003)>YEAR(U6003),\n             0,\n             $D6003*(1-     DATEDIF($G6003,DATE(YEAR(U6003)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6003)     )\n             )\n     )","v":5934705.6191609371},973464.10080804746,null,"2027-06-01",{"$f":"\n     IF(OR($F6003=\"N/A\",$E6003=0),\n          0,\n          IF( YEAR($G6003)>YEAR(Y6003),\n             0,\n             $D6003*(1-     DATEDIF($G6003,DATE(YEAR(Y6003)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6003)     )\n             )\n     )","v":5782899.3536307169},952446.57853795285,null,"2028-06-01",{"$f":"\n     IF(OR($F6003=\"N/A\",$E6003=0),\n          0,\n          IF( YEAR($G6003)>YEAR(AC6003),\n             0,\n             $D6003*(1-     DATEDIF($G6003,DATE(YEAR(AC6003)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6003)     )\n             )\n     )","v":5631093.0881004957},931429.05626785778,null,"2029-06-01",{"$f":"\n     IF(OR($F6003=\"N/A\",$E6003=0),\n          0,\n          IF( YEAR($G6003)>YEAR(AG6003),\n             0,\n             $D6003*(1-     DATEDIF($G6003,DATE(YEAR(AG6003)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6003)     )\n             )\n     )","v":5479286.8225702755},910411.53399776295,null,"2030-06-01",{"$f":"\n     IF(OR($F6003=\"N/A\",$E6003=0),\n          0,\n          IF( YEAR($G6003)>YEAR(AK6003),\n             0,\n             $D6003*(1-     DATEDIF($G6003,DATE(YEAR(AK6003)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6003)     )\n             )\n     )","v":5327480.5570400544},889394.01172766811,null,"2031-06-01",{"$f":"\n     IF(OR($F6003=\"N/A\",$E6003=0),\n          0,\n          IF( YEAR($G6003)>YEAR(AO6003),\n             0,\n             $D6003*(1-     DATEDIF($G6003,DATE(YEAR(AO6003)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6003)     )\n             )\n     )","v":5175674.2915098341},868376.48945757328,null,"2032-06-01",{"$f":"\n     IF(OR($F6003=\"N/A\",$E6003=0),\n          0,\n          IF( YEAR($G6003)>YEAR(AS6003),\n             0,\n             $D6003*(1-     DATEDIF($G6003,DATE(YEAR(AS6003)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6003)     )\n             )\n     )","v":5023868.025979613},847358.96718747844,null,"2033-06-01",{"$f":"\n     IF(OR($F6003=\"N/A\",$E6003=0),\n          0,\n          IF( YEAR($G6003)>YEAR(AW6003),\n             0,\n             $D6003*(1-     DATEDIF($G6003,DATE(YEAR(AW6003)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6003)     )\n             )\n     )","v":4872061.7604493927},826341.4449173836]
[{"$f":"'Upgrade Information'!B6034","v":"s1194"},null,{"$f":"IF(B6034=\"\", 'Upgrade Information'!F6034,B6034)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E6034","v":38700000},{"$f":"'Upgrade Information'!H6034","v":998596.66322003119},{"$f":"\n     IF(ISERROR(VLOOKUP($C6034,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6034,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D6034=\"\",\"\",'Upgrade Information'!D6034)","v":"2018-06-27"},null,{"$f":"\nIF(F6034=\"N/A\",\"N/A\",\n     VLOOKUP($C6034,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6034=\"N/A\",$E6034=0),\n          0,\n          IF( YEAR($G6034)>YEAR(I6034),\n             0,\n             $D6034*(1-     DATEDIF($G6034,DATE(YEAR(I6034)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6034)     )\n             )\n     )","v":33207718.352289826},5267808.6011775276,null,"2024-01-01",{"$f":"\n     IF(OR($F6034=\"N/A\",$E6034=0),\n          0,\n          IF( YEAR($G6034)>YEAR(M6034),\n             0,\n             $D6034*(1-     DATEDIF($G6034,DATE(YEAR(M6034)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6034)     )\n             )\n     )","v":32209121.689069796},5139428.1821858836,null,"2025-01-01",{"$f":"\n     IF(OR($F6034=\"N/A\",$E6034=0),\n          0,\n          IF( YEAR($G6034)>YEAR(Q6034),\n             0,\n             $D6034*(1-     DATEDIF($G6034,DATE(YEAR(Q6034)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6034)     )\n             )\n     )","v":31210525.025849767},5011047.7631942397,null,"2026-01-01",{"$f":"\n     IF(OR($F6034=\"N/A\",$E6034=0),\n          0,\n          IF( YEAR($G6034)>YEAR(U6034),\n             0,\n             $D6034*(1-     DATEDIF($G6034,DATE(YEAR(U6034)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6034)     )\n             )\n     )","v":30211928.362629734},4882667.3442025948,null,"2027-01-01",{"$f":"\n     IF(OR($F6034=\"N/A\",$E6034=0),\n          0,\n          IF( YEAR($G6034)>YEAR(Y6034),\n             0,\n             $D6034*(1-     DATEDIF($G6034,DATE(YEAR(Y6034)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6034)     )\n             )\n     )","v":29213331.699409701},4754286.9252109509,null,"2028-01-01",{"$f":"\n     IF(OR($F6034=\"N/A\",$E6034=0),\n          0,\n          IF( YEAR($G6034)>YEAR(AC6034),\n             0,\n             $D6034*(1-     DATEDIF($G6034,DATE(YEAR(AC6034)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6034)     )\n             )\n     )","v":28214735.036189672},4625906.506219307,null,"2029-01-01",{"$f":"\n     IF(OR($F6034=\"N/A\",$E6034=0),\n          0,\n          IF( YEAR($G6034)>YEAR(AG6034),\n             0,\n             $D6034*(1-     DATEDIF($G6034,DATE(YEAR(AG6034)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6034)     )\n             )\n     )","v":27216138.372969642},4497526.087227663,null,"2030-01-01",{"$f":"\n     IF(OR($F6034=\"N/A\",$E6034=0),\n          0,\n          IF( YEAR($G6034)>YEAR(AK6034),\n             0,\n             $D6034*(1-     DATEDIF($G6034,DATE(YEAR(AK6034)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6034)     )\n             )\n     )","v":26217541.709749609},4369145.6682360191,null,"2031-01-01",{"$f":"\n     IF(OR($F6034=\"N/A\",$E6034=0),\n          0,\n          IF( YEAR($G6034)>YEAR(AO6034),\n             0,\n             $D6034*(1-     DATEDIF($G6034,DATE(YEAR(AO6034)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6034)     )\n             )\n     )","v":25218945.046529576},4240765.2492443742,null,"2032-01-01",{"$f":"\n     IF(OR($F6034=\"N/A\",$E6034=0),\n          0,\n          IF( YEAR($G6034)>YEAR(AS6034),\n             0,\n             $D6034*(1-     DATEDIF($G6034,DATE(YEAR(AS6034)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6034)     )\n             )\n     )","v":24220348.383309547},4112384.8302527303,null,"2033-01-01",{"$f":"\n     IF(OR($F6034=\"N/A\",$E6034=0),\n          0,\n          IF( YEAR($G6034)>YEAR(AW6034),\n             0,\n             $D6034*(1-     DATEDIF($G6034,DATE(YEAR(AW6034)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6034)     )\n             )\n     )","v":23221751.720089518},3984004.4112610868]
[{"$f":"'Upgrade Information'!B6086","v":"s1233"},null,{"$f":"IF(B6086=\"\", 'Upgrade Information'!F6086,B6086)","v":"DL"},{"$f":"1000000*'Upgrade Information'!E6086","v":330000},{"$f":"'Upgrade Information'!H6086","v":7674.4186046511632},{"$f":"\n     IF(ISERROR(VLOOKUP($C6086,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6086,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18287978478931441},{"$f":"IF('Upgrade Information'!D6086=\"\",\"\",'Upgrade Information'!D6086)","v":"2017-09-12"},null,{"$f":"\nIF(F6086=\"N/A\",\"N/A\",\n     VLOOKUP($C6086,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F6086=\"N/A\",$E6086=0),\n          0,\n          IF( YEAR($G6086)>YEAR(I6086),\n             0,\n             $D6086*(1-     DATEDIF($G6086,DATE(YEAR(I6086)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6086)     )\n             )\n     )","v":282034.8837209302},59252.897442614187,null,"2024-06-01",{"$f":"\n     IF(OR($F6086=\"N/A\",$E6086=0),\n          0,\n          IF( YEAR($G6086)>YEAR(M6086),\n             0,\n             $D6086*(1-     DATEDIF($G6086,DATE(YEAR(M6086)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6086)     )\n             )\n     )","v":274360.46511627908},57849.401419812486,null,"2025-06-01",{"$f":"\n     IF(OR($F6086=\"N/A\",$E6086=0),\n          0,\n          IF( YEAR($G6086)>YEAR(Q6086),\n             0,\n             $D6086*(1-     DATEDIF($G6086,DATE(YEAR(Q6086)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6086)     )\n             )\n     )","v":266686.04651162791},56445.905397010763,null,"2026-06-01",{"$f":"\n     IF(OR($F6086=\"N/A\",$E6086=0),\n          0,\n          IF( YEAR($G6086)>YEAR(U6086),\n             0,\n             $D6086*(1-     DATEDIF($G6086,DATE(YEAR(U6086)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6086)     )\n             )\n     )","v":259011.62790697676},55042.409374209055,null,"2027-06-01",{"$f":"\n     IF(OR($F6086=\"N/A\",$E6086=0),\n          0,\n          IF( YEAR($G6086)>YEAR(Y6086),\n             0,\n             $D6086*(1-     DATEDIF($G6086,DATE(YEAR(Y6086)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6086)     )\n             )\n     )","v":251337.20930232559},53638.913351407333,null,{"$f":"\nIF($F6086=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Y6086)+1,MONTH(Y6086),DAY(Y6086))\n)","v":"2028-06-01"},{"$f":"\n     IF(OR($F6086=\"N/A\",$E6086=0),\n          0,\n          IF( YEAR($G6086)>YEAR(AC6086),\n             0,\n             $D6086*(1-     DATEDIF($G6086,DATE(YEAR(AC6086)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6086)     )\n             )\n     )","v":243662.79069767441},52235.417328605618,null,"2029-06-01",{"$f":"\n     IF(OR($F6086=\"N/A\",$E6086=0),\n          0,\n          IF( YEAR($G6086)>YEAR(AG6086),\n             0,\n             $D6086*(1-     DATEDIF($G6086,DATE(YEAR(AG6086)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6086)     )\n             )\n     )","v":235988.37209302324},50831.921305803902,null,"2030-06-01",{"$f":"\n     IF(OR($F6086=\"N/A\",$E6086=0),\n          0,\n          IF( YEAR($G6086)>YEAR(AK6086),\n             0,\n             $D6086*(1-     DATEDIF($G6086,DATE(YEAR(AK6086)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6086)     )\n             )\n     )","v":228313.95348837209},49428.425283002187,null,"2031-06-01",{"$f":"\n     IF(OR($F6086=\"N/A\",$E6086=0),\n          0,\n          IF( YEAR($G6086)>YEAR(AO6086),\n             0,\n             $D6086*(1-     DATEDIF($G6086,DATE(YEAR(AO6086)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6086)     )\n             )\n     )","v":220639.53488372095},48024.929260200479,null,"2032-06-01",{"$f":"\n     IF(OR($F6086=\"N/A\",$E6086=0),\n          0,\n          IF( YEAR($G6086)>YEAR(AS6086),\n             0,\n             $D6086*(1-     DATEDIF($G6086,DATE(YEAR(AS6086)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6086)     )\n             )\n     )","v":212965.11627906977},46621.433237398756,null,"2033-06-01",{"$f":"\n     IF(OR($F6086=\"N/A\",$E6086=0),\n          0,\n          IF( YEAR($G6086)>YEAR(AW6086),\n             0,\n             $D6086*(1-     DATEDIF($G6086,DATE(YEAR(AW6086)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6086)     )\n             )\n     )","v":205290.6976744186},45217.937214597041]
[{"$f":"'Upgrade Information'!B6121","v":"s1267"},null,{"$f":"IF(B6121=\"\", 'Upgrade Information'!F6121,B6121)","v":"BGE"},{"$f":"1000000*'Upgrade Information'!E6121","v":150000000},{"$f":"'Upgrade Information'!H6121","v":3409090.9090909092},{"$f":"\n     IF(ISERROR(VLOOKUP($C6121,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6121,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12012602304512396},{"$f":"IF('Upgrade Information'!D6121=\"\",\"\",'Upgrade Information'!D6121)","v":"2022-05-14"},null,{"$f":"\nIF(F6121=\"N/A\",\"N/A\",\n     VLOOKUP($C6121,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F6121=\"N/A\",$E6121=0),\n          0,\n          IF( YEAR($G6121)>YEAR(I6121),\n             0,\n             $D6121*(1-     DATEDIF($G6121,DATE(YEAR(I6121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6121)     )\n             )\n     )","v":144602272.72727272},20779586.855104573,null,"2024-06-01",{"$f":"\n     IF(OR($F6121=\"N/A\",$E6121=0),\n          0,\n          IF( YEAR($G6121)>YEAR(M6121),\n             0,\n             $D6121*(1-     DATEDIF($G6121,DATE(YEAR(M6121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6121)     )\n             )\n     )","v":141193181.81818181},20370066.321996197,null,"2025-06-01",{"$f":"\n     IF(OR($F6121=\"N/A\",$E6121=0),\n          0,\n          IF( YEAR($G6121)>YEAR(Q6121),\n             0,\n             $D6121*(1-     DATEDIF($G6121,DATE(YEAR(Q6121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6121)     )\n             )\n     )","v":137784090.90909091},19960545.788887817,null,"2026-06-01",{"$f":"\n     IF(OR($F6121=\"N/A\",$E6121=0),\n          0,\n          IF( YEAR($G6121)>YEAR(U6121),\n             0,\n             $D6121*(1-     DATEDIF($G6121,DATE(YEAR(U6121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6121)     )\n             )\n     )","v":134375000},19551025.255779441,null,"2027-06-01",{"$f":"\n     IF(OR($F6121=\"N/A\",$E6121=0),\n          0,\n          IF( YEAR($G6121)>YEAR(Y6121),\n             0,\n             $D6121*(1-     DATEDIF($G6121,DATE(YEAR(Y6121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6121)     )\n             )\n     )","v":130965909.09090908},19141504.722671062,null,"2028-06-01",{"$f":"\n     IF(OR($F6121=\"N/A\",$E6121=0),\n          0,\n          IF( YEAR($G6121)>YEAR(AC6121),\n             0,\n             $D6121*(1-     DATEDIF($G6121,DATE(YEAR(AC6121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6121)     )\n             )\n     )","v":127556818.18181817},18731984.189562686,null,"2029-06-01",{"$f":"\n     IF(OR($F6121=\"N/A\",$E6121=0),\n          0,\n          IF( YEAR($G6121)>YEAR(AG6121),\n             0,\n             $D6121*(1-     DATEDIF($G6121,DATE(YEAR(AG6121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6121)     )\n             )\n     )","v":124147727.27272727},18322463.65645431,null,"2030-06-01",{"$f":"\n     IF(OR($F6121=\"N/A\",$E6121=0),\n          0,\n          IF( YEAR($G6121)>YEAR(AK6121),\n             0,\n             $D6121*(1-     DATEDIF($G6121,DATE(YEAR(AK6121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6121)     )\n             )\n     )","v":120738636.36363636},17912943.123345934,null,"2031-06-01",{"$f":"\n     IF(OR($F6121=\"N/A\",$E6121=0),\n          0,\n          IF( YEAR($G6121)>YEAR(AO6121),\n             0,\n             $D6121*(1-     DATEDIF($G6121,DATE(YEAR(AO6121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6121)     )\n             )\n     )","v":117329545.45454545},17503422.590237554,null,"2032-06-01",{"$f":"\n     IF(OR($F6121=\"N/A\",$E6121=0),\n          0,\n          IF( YEAR($G6121)>YEAR(AS6121),\n             0,\n             $D6121*(1-     DATEDIF($G6121,DATE(YEAR(AS6121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6121)     )\n             )\n     )","v":113920454.54545455},17093902.057129178,null,"2033-06-01",{"$f":"\n     IF(OR($F6121=\"N/A\",$E6121=0),\n          0,\n          IF( YEAR($G6121)>YEAR(AW6121),\n             0,\n             $D6121*(1-     DATEDIF($G6121,DATE(YEAR(AW6121)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6121)     )\n             )\n     )","v":110511363.63636364},16684381.524020802]
[{"$f":"'Upgrade Information'!B6169","v":"s1297.7"},null,{"$f":"IF(B6169=\"\", 'Upgrade Information'!F6169,B6169)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E6169","v":0},{"$f":"'Upgrade Information'!H6169","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C6169,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6169,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D6169=\"\",\"\",'Upgrade Information'!D6169)","v":"2016-01-01"},null,{"$f":"\nIF(F6169=\"N/A\",\"N/A\",\n     VLOOKUP($C6169,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6169=\"N/A\",$E6169=0),\n          0,\n          IF( YEAR($G6169)>YEAR(I6169),\n             0,\n             $D6169*(1-     DATEDIF($G6169,DATE(YEAR(I6169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6169)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F6169=\"N/A\",$E6169=0),\n          0,\n          IF( YEAR($G6169)>YEAR(M6169),\n             0,\n             $D6169*(1-     DATEDIF($G6169,DATE(YEAR(M6169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6169)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F6169=\"N/A\",$E6169=0),\n          0,\n          IF( YEAR($G6169)>YEAR(Q6169),\n             0,\n             $D6169*(1-     DATEDIF($G6169,DATE(YEAR(Q6169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6169)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F6169=\"N/A\",$E6169=0),\n          0,\n          IF( YEAR($G6169)>YEAR(U6169),\n             0,\n             $D6169*(1-     DATEDIF($G6169,DATE(YEAR(U6169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6169)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F6169=\"N/A\",$E6169=0),\n          0,\n          IF( YEAR($G6169)>YEAR(Y6169),\n             0,\n             $D6169*(1-     DATEDIF($G6169,DATE(YEAR(Y6169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6169)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F6169=\"N/A\",$E6169=0),\n          0,\n          IF( YEAR($G6169)>YEAR(AC6169),\n             0,\n             $D6169*(1-     DATEDIF($G6169,DATE(YEAR(AC6169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6169)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F6169=\"N/A\",$E6169=0),\n          0,\n          IF( YEAR($G6169)>YEAR(AG6169),\n             0,\n             $D6169*(1-     DATEDIF($G6169,DATE(YEAR(AG6169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6169)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F6169=\"N/A\",$E6169=0),\n          0,\n          IF( YEAR($G6169)>YEAR(AK6169),\n             0,\n             $D6169*(1-     DATEDIF($G6169,DATE(YEAR(AK6169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6169)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F6169=\"N/A\",$E6169=0),\n          0,\n          IF( YEAR($G6169)>YEAR(AO6169),\n             0,\n             $D6169*(1-     DATEDIF($G6169,DATE(YEAR(AO6169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6169)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F6169=\"N/A\",$E6169=0),\n          0,\n          IF( YEAR($G6169)>YEAR(AS6169),\n             0,\n             $D6169*(1-     DATEDIF($G6169,DATE(YEAR(AS6169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6169)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F6169=\"N/A\",$E6169=0),\n          0,\n          IF( YEAR($G6169)>YEAR(AW6169),\n             0,\n             $D6169*(1-     DATEDIF($G6169,DATE(YEAR(AW6169)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6169)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B6186","v":"s1302.1"},null,{"$f":"IF(B6186=\"\", 'Upgrade Information'!F6186,B6186)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E6186","v":0},{"$f":"'Upgrade Information'!H6186","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C6186,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6186,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D6186=\"\",\"\",'Upgrade Information'!D6186)","v":"2017-12-27"},null,{"$f":"\nIF(F6186=\"N/A\",\"N/A\",\n     VLOOKUP($C6186,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6186=\"N/A\",$E6186=0),\n          0,\n          IF( YEAR($G6186)>YEAR(I6186),\n             0,\n             $D6186*(1-     DATEDIF($G6186,DATE(YEAR(I6186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6186)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F6186=\"N/A\",$E6186=0),\n          0,\n          IF( YEAR($G6186)>YEAR(M6186),\n             0,\n             $D6186*(1-     DATEDIF($G6186,DATE(YEAR(M6186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6186)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F6186=\"N/A\",$E6186=0),\n          0,\n          IF( YEAR($G6186)>YEAR(Q6186),\n             0,\n             $D6186*(1-     DATEDIF($G6186,DATE(YEAR(Q6186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6186)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F6186=\"N/A\",$E6186=0),\n          0,\n          IF( YEAR($G6186)>YEAR(U6186),\n             0,\n             $D6186*(1-     DATEDIF($G6186,DATE(YEAR(U6186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6186)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F6186=\"N/A\",$E6186=0),\n          0,\n          IF( YEAR($G6186)>YEAR(Y6186),\n             0,\n             $D6186*(1-     DATEDIF($G6186,DATE(YEAR(Y6186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6186)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F6186=\"N/A\",$E6186=0),\n          0,\n          IF( YEAR($G6186)>YEAR(AC6186),\n             0,\n             $D6186*(1-     DATEDIF($G6186,DATE(YEAR(AC6186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6186)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F6186=\"N/A\",$E6186=0),\n          0,\n          IF( YEAR($G6186)>YEAR(AG6186),\n             0,\n             $D6186*(1-     DATEDIF($G6186,DATE(YEAR(AG6186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6186)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F6186=\"N/A\",$E6186=0),\n          0,\n          IF( YEAR($G6186)>YEAR(AK6186),\n             0,\n             $D6186*(1-     DATEDIF($G6186,DATE(YEAR(AK6186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6186)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F6186=\"N/A\",$E6186=0),\n          0,\n          IF( YEAR($G6186)>YEAR(AO6186),\n             0,\n             $D6186*(1-     DATEDIF($G6186,DATE(YEAR(AO6186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6186)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F6186=\"N/A\",$E6186=0),\n          0,\n          IF( YEAR($G6186)>YEAR(AS6186),\n             0,\n             $D6186*(1-     DATEDIF($G6186,DATE(YEAR(AS6186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6186)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F6186=\"N/A\",$E6186=0),\n          0,\n          IF( YEAR($G6186)>YEAR(AW6186),\n             0,\n             $D6186*(1-     DATEDIF($G6186,DATE(YEAR(AW6186)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6186)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B6252","v":"s1327.1"},null,{"$f":"IF(B6252=\"\", 'Upgrade Information'!F6252,B6252)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E6252","v":0},{"$f":"'Upgrade Information'!H6252","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C6252,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6252,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D6252=\"\",\"\",'Upgrade Information'!D6252)","v":"2018-04-01"},null,{"$f":"\nIF(F6252=\"N/A\",\"N/A\",\n     VLOOKUP($C6252,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6252=\"N/A\",$E6252=0),\n          0,\n          IF( YEAR($G6252)>YEAR(I6252),\n             0,\n             $D6252*(1-     DATEDIF($G6252,DATE(YEAR(I6252)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6252)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F6252=\"N/A\",$E6252=0),\n          0,\n          IF( YEAR($G6252)>YEAR(M6252),\n             0,\n             $D6252*(1-     DATEDIF($G6252,DATE(YEAR(M6252)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6252)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F6252=\"N/A\",$E6252=0),\n          0,\n          IF( YEAR($G6252)>YEAR(Q6252),\n             0,\n             $D6252*(1-     DATEDIF($G6252,DATE(YEAR(Q6252)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6252)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F6252=\"N/A\",$E6252=0),\n          0,\n          IF( YEAR($G6252)>YEAR(U6252),\n             0,\n             $D6252*(1-     DATEDIF($G6252,DATE(YEAR(U6252)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6252)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F6252=\"N/A\",$E6252=0),\n          0,\n          IF( YEAR($G6252)>YEAR(Y6252),\n             0,\n             $D6252*(1-     DATEDIF($G6252,DATE(YEAR(Y6252)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6252)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F6252=\"N/A\",$E6252=0),\n          0,\n          IF( YEAR($G6252)>YEAR(AC6252),\n             0,\n             $D6252*(1-     DATEDIF($G6252,DATE(YEAR(AC6252)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6252)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F6252=\"N/A\",$E6252=0),\n          0,\n          IF( YEAR($G6252)>YEAR(AG6252),\n             0,\n             $D6252*(1-     DATEDIF($G6252,DATE(YEAR(AG6252)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6252)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F6252=\"N/A\",$E6252=0),\n          0,\n          IF( YEAR($G6252)>YEAR(AK6252),\n             0,\n             $D6252*(1-     DATEDIF($G6252,DATE(YEAR(AK6252)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6252)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F6252=\"N/A\",$E6252=0),\n          0,\n          IF( YEAR($G6252)>YEAR(AO6252),\n             0,\n             $D6252*(1-     DATEDIF($G6252,DATE(YEAR(AO6252)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6252)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F6252=\"N/A\",$E6252=0),\n          0,\n          IF( YEAR($G6252)>YEAR(AS6252),\n             0,\n             $D6252*(1-     DATEDIF($G6252,DATE(YEAR(AS6252)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6252)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F6252=\"N/A\",$E6252=0),\n          0,\n          IF( YEAR($G6252)>YEAR(AW6252),\n             0,\n             $D6252*(1-     DATEDIF($G6252,DATE(YEAR(AW6252)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6252)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B6273","v":"s1335.2"},null,{"$f":"IF(B6273=\"\", 'Upgrade Information'!F6273,B6273)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E6273","v":3300000},{"$f":"'Upgrade Information'!H6273","v":85151.653452870873},{"$f":"\n     IF(ISERROR(VLOOKUP($C6273,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6273,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D6273=\"\",\"\",'Upgrade Information'!D6273)","v":"2017-12-05"},null,{"$f":"\nIF(F6273=\"N/A\",\"N/A\",\n     VLOOKUP($C6273,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6273=\"N/A\",$E6273=0),\n          0,\n          IF( YEAR($G6273)>YEAR(I6273),\n             0,\n             $D6273*(1-     DATEDIF($G6273,DATE(YEAR(I6273)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6273)     )\n             )\n     )","v":2789090.0792827746},443719.39774030051,null,"2024-01-01",{"$f":"\n     IF(OR($F6273=\"N/A\",$E6273=0),\n          0,\n          IF( YEAR($G6273)>YEAR(M6273),\n             0,\n             $D6273*(1-     DATEDIF($G6273,DATE(YEAR(M6273)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6273)     )\n             )\n     )","v":2703938.4258299042},432772.2302293852,null,"2025-01-01",{"$f":"\n     IF(OR($F6273=\"N/A\",$E6273=0),\n          0,\n          IF( YEAR($G6273)>YEAR(Q6273),\n             0,\n             $D6273*(1-     DATEDIF($G6273,DATE(YEAR(Q6273)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6273)     )\n             )\n     )","v":2618786.7723770328},421825.06271846965,null,"2026-01-01",{"$f":"\n     IF(OR($F6273=\"N/A\",$E6273=0),\n          0,\n          IF( YEAR($G6273)>YEAR(U6273),\n             0,\n             $D6273*(1-     DATEDIF($G6273,DATE(YEAR(U6273)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6273)     )\n             )\n     )","v":2533635.1189241624},410877.89520755433,null,"2027-01-01",{"$f":"\n     IF(OR($F6273=\"N/A\",$E6273=0),\n          0,\n          IF( YEAR($G6273)>YEAR(Y6273),\n             0,\n             $D6273*(1-     DATEDIF($G6273,DATE(YEAR(Y6273)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6273)     )\n             )\n     )","v":2448483.465471291},399930.7276966389,null,"2028-01-01",{"$f":"\n     IF(OR($F6273=\"N/A\",$E6273=0),\n          0,\n          IF( YEAR($G6273)>YEAR(AC6273),\n             0,\n             $D6273*(1-     DATEDIF($G6273,DATE(YEAR(AC6273)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6273)     )\n             )\n     )","v":2363331.8120184201},388983.56018572347,null,"2029-01-01",{"$f":"\n     IF(OR($F6273=\"N/A\",$E6273=0),\n          0,\n          IF( YEAR($G6273)>YEAR(AG6273),\n             0,\n             $D6273*(1-     DATEDIF($G6273,DATE(YEAR(AG6273)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6273)     )\n             )\n     )","v":2278180.1585655492},378036.39267480816,null,"2030-01-01",{"$f":"\n     IF(OR($F6273=\"N/A\",$E6273=0),\n          0,\n          IF( YEAR($G6273)>YEAR(AK6273),\n             0,\n             $D6273*(1-     DATEDIF($G6273,DATE(YEAR(AK6273)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6273)     )\n             )\n     )","v":2193028.5051126787},367089.22516389273,null,"2031-01-01",{"$f":"\n     IF(OR($F6273=\"N/A\",$E6273=0),\n          0,\n          IF( YEAR($G6273)>YEAR(AO6273),\n             0,\n             $D6273*(1-     DATEDIF($G6273,DATE(YEAR(AO6273)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6273)     )\n             )\n     )","v":2107876.8516598078},356142.05765297741,null,"2032-01-01",{"$f":"\n     IF(OR($F6273=\"N/A\",$E6273=0),\n          0,\n          IF( YEAR($G6273)>YEAR(AS6273),\n             0,\n             $D6273*(1-     DATEDIF($G6273,DATE(YEAR(AS6273)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6273)     )\n             )\n     )","v":2022725.1982069369},345194.89014206198,null,"2033-01-01",{"$f":"\n     IF(OR($F6273=\"N/A\",$E6273=0),\n          0,\n          IF( YEAR($G6273)>YEAR(AW6273),\n             0,\n             $D6273*(1-     DATEDIF($G6273,DATE(YEAR(AW6273)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6273)     )\n             )\n     )","v":1937573.5447540658},334247.72263114655]
[{"$f":"'Upgrade Information'!B6329","v":"s1377.1"},null,{"$f":"IF(B6329=\"\", 'Upgrade Information'!F6329,B6329)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E6329","v":7100000},{"$f":"'Upgrade Information'!H6329","v":183205.07258041916},{"$f":"\n     IF(ISERROR(VLOOKUP($C6329,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6329,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D6329=\"\",\"\",'Upgrade Information'!D6329)","v":"2022-10-02"},null,{"$f":"\nIF(F6329=\"N/A\",\"N/A\",\n     VLOOKUP($C6329,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6329=\"N/A\",$E6329=0),\n          0,\n          IF( YEAR($G6329)>YEAR(I6329),\n             0,\n             $D6329*(1-     DATEDIF($G6329,DATE(YEAR(I6329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6329)     )\n             )\n     )","v":6886260.748656177},1068508.491627994,null,"2024-01-01",{"$f":"\n     IF(OR($F6329=\"N/A\",$E6329=0),\n          0,\n          IF( YEAR($G6329)>YEAR(M6329),\n             0,\n             $D6329*(1-     DATEDIF($G6329,DATE(YEAR(M6329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6329)     )\n             )\n     )","v":6703055.6760757584},1044955.4948620851,null,"2025-01-01",{"$f":"\n     IF(OR($F6329=\"N/A\",$E6329=0),\n          0,\n          IF( YEAR($G6329)>YEAR(Q6329),\n             0,\n             $D6329*(1-     DATEDIF($G6329,DATE(YEAR(Q6329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6329)     )\n             )\n     )","v":6519850.6034953399},1021402.4980961763,null,"2026-01-01",{"$f":"\n     IF(OR($F6329=\"N/A\",$E6329=0),\n          0,\n          IF( YEAR($G6329)>YEAR(U6329),\n             0,\n             $D6329*(1-     DATEDIF($G6329,DATE(YEAR(U6329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6329)     )\n             )\n     )","v":6336645.5309149204},997849.50133026741,null,"2027-01-01",{"$f":"\n     IF(OR($F6329=\"N/A\",$E6329=0),\n          0,\n          IF( YEAR($G6329)>YEAR(Y6329),\n             0,\n             $D6329*(1-     DATEDIF($G6329,DATE(YEAR(Y6329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6329)     )\n             )\n     )","v":6153440.4583345009},974296.50456435839,null,"2028-01-01",{"$f":"\n     IF(OR($F6329=\"N/A\",$E6329=0),\n          0,\n          IF( YEAR($G6329)>YEAR(AC6329),\n             0,\n             $D6329*(1-     DATEDIF($G6329,DATE(YEAR(AC6329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6329)     )\n             )\n     )","v":5970235.3857540814},950743.50779844949,null,"2029-01-01",{"$f":"\n     IF(OR($F6329=\"N/A\",$E6329=0),\n          0,\n          IF( YEAR($G6329)>YEAR(AG6329),\n             0,\n             $D6329*(1-     DATEDIF($G6329,DATE(YEAR(AG6329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6329)     )\n             )\n     )","v":5787030.3131736629},927190.5110325407,null,"2030-01-01",{"$f":"\n     IF(OR($F6329=\"N/A\",$E6329=0),\n          0,\n          IF( YEAR($G6329)>YEAR(AK6329),\n             0,\n             $D6329*(1-     DATEDIF($G6329,DATE(YEAR(AK6329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6329)     )\n             )\n     )","v":5603825.2405932434},903637.5142666318,null,"2031-01-01",{"$f":"\n     IF(OR($F6329=\"N/A\",$E6329=0),\n          0,\n          IF( YEAR($G6329)>YEAR(AO6329),\n             0,\n             $D6329*(1-     DATEDIF($G6329,DATE(YEAR(AO6329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6329)     )\n             )\n     )","v":5420620.1680128239},880084.5175007229,null,"2032-01-01",{"$f":"\n     IF(OR($F6329=\"N/A\",$E6329=0),\n          0,\n          IF( YEAR($G6329)>YEAR(AS6329),\n             0,\n             $D6329*(1-     DATEDIF($G6329,DATE(YEAR(AS6329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6329)     )\n             )\n     )","v":5237415.0954324054},856531.52073481411,null,"2033-01-01",{"$f":"\n     IF(OR($F6329=\"N/A\",$E6329=0),\n          0,\n          IF( YEAR($G6329)>YEAR(AW6329),\n             0,\n             $D6329*(1-     DATEDIF($G6329,DATE(YEAR(AW6329)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6329)     )\n             )\n     )","v":5054210.0228519859},832978.52396890521]
[{"$f":"'Upgrade Information'!B6360","v":"s1397"},null,{"$f":"IF(B6360=\"\", 'Upgrade Information'!F6360,B6360)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E6360","v":500000},{"$f":"'Upgrade Information'!H6360","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C6360,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6360,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D6360=\"\",\"\",'Upgrade Information'!D6360)","v":"2020-12-01"},null,{"$f":"\nIF(F6360=\"N/A\",\"N/A\",\n     VLOOKUP($C6360,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6360=\"N/A\",$E6360=0),\n          0,\n          IF( YEAR($G6360)>YEAR(I6360),\n             0,\n             $D6360*(1-     DATEDIF($G6360,DATE(YEAR(I6360)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6360)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F6360=\"N/A\",$E6360=0),\n          0,\n          IF( YEAR($G6360)>YEAR(M6360),\n             0,\n             $D6360*(1-     DATEDIF($G6360,DATE(YEAR(M6360)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6360)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F6360=\"N/A\",$E6360=0),\n          0,\n          IF( YEAR($G6360)>YEAR(Q6360),\n             0,\n             $D6360*(1-     DATEDIF($G6360,DATE(YEAR(Q6360)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6360)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F6360=\"N/A\",$E6360=0),\n          0,\n          IF( YEAR($G6360)>YEAR(U6360),\n             0,\n             $D6360*(1-     DATEDIF($G6360,DATE(YEAR(U6360)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6360)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F6360=\"N/A\",$E6360=0),\n          0,\n          IF( YEAR($G6360)>YEAR(Y6360),\n             0,\n             $D6360*(1-     DATEDIF($G6360,DATE(YEAR(Y6360)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6360)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F6360=\"N/A\",$E6360=0),\n          0,\n          IF( YEAR($G6360)>YEAR(AC6360),\n             0,\n             $D6360*(1-     DATEDIF($G6360,DATE(YEAR(AC6360)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6360)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F6360=\"N/A\",$E6360=0),\n          0,\n          IF( YEAR($G6360)>YEAR(AG6360),\n             0,\n             $D6360*(1-     DATEDIF($G6360,DATE(YEAR(AG6360)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6360)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F6360=\"N/A\",$E6360=0),\n          0,\n          IF( YEAR($G6360)>YEAR(AK6360),\n             0,\n             $D6360*(1-     DATEDIF($G6360,DATE(YEAR(AK6360)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6360)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F6360=\"N/A\",$E6360=0),\n          0,\n          IF( YEAR($G6360)>YEAR(AO6360),\n             0,\n             $D6360*(1-     DATEDIF($G6360,DATE(YEAR(AO6360)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6360)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F6360=\"N/A\",$E6360=0),\n          0,\n          IF( YEAR($G6360)>YEAR(AS6360),\n             0,\n             $D6360*(1-     DATEDIF($G6360,DATE(YEAR(AS6360)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6360)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F6360=\"N/A\",$E6360=0),\n          0,\n          IF( YEAR($G6360)>YEAR(AW6360),\n             0,\n             $D6360*(1-     DATEDIF($G6360,DATE(YEAR(AW6360)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6360)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B6374","v":"s1406.3"},null,{"$f":"IF(B6374=\"\", 'Upgrade Information'!F6374,B6374)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E6374","v":0},{"$f":"'Upgrade Information'!H6374","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C6374,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6374,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D6374=\"\",\"\",'Upgrade Information'!D6374)","v":"2020-10-04"},null,{"$f":"\nIF(F6374=\"N/A\",\"N/A\",\n     VLOOKUP($C6374,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6374=\"N/A\",$E6374=0),\n          0,\n          IF( YEAR($G6374)>YEAR(I6374),\n             0,\n             $D6374*(1-     DATEDIF($G6374,DATE(YEAR(I6374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6374)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F6374=\"N/A\",$E6374=0),\n          0,\n          IF( YEAR($G6374)>YEAR(M6374),\n             0,\n             $D6374*(1-     DATEDIF($G6374,DATE(YEAR(M6374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6374)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F6374=\"N/A\",$E6374=0),\n          0,\n          IF( YEAR($G6374)>YEAR(Q6374),\n             0,\n             $D6374*(1-     DATEDIF($G6374,DATE(YEAR(Q6374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6374)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F6374=\"N/A\",$E6374=0),\n          0,\n          IF( YEAR($G6374)>YEAR(U6374),\n             0,\n             $D6374*(1-     DATEDIF($G6374,DATE(YEAR(U6374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6374)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F6374=\"N/A\",$E6374=0),\n          0,\n          IF( YEAR($G6374)>YEAR(Y6374),\n             0,\n             $D6374*(1-     DATEDIF($G6374,DATE(YEAR(Y6374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6374)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F6374=\"N/A\",$E6374=0),\n          0,\n          IF( YEAR($G6374)>YEAR(AC6374),\n             0,\n             $D6374*(1-     DATEDIF($G6374,DATE(YEAR(AC6374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6374)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F6374=\"N/A\",$E6374=0),\n          0,\n          IF( YEAR($G6374)>YEAR(AG6374),\n             0,\n             $D6374*(1-     DATEDIF($G6374,DATE(YEAR(AG6374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6374)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F6374=\"N/A\",$E6374=0),\n          0,\n          IF( YEAR($G6374)>YEAR(AK6374),\n             0,\n             $D6374*(1-     DATEDIF($G6374,DATE(YEAR(AK6374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6374)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F6374=\"N/A\",$E6374=0),\n          0,\n          IF( YEAR($G6374)>YEAR(AO6374),\n             0,\n             $D6374*(1-     DATEDIF($G6374,DATE(YEAR(AO6374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6374)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F6374=\"N/A\",$E6374=0),\n          0,\n          IF( YEAR($G6374)>YEAR(AS6374),\n             0,\n             $D6374*(1-     DATEDIF($G6374,DATE(YEAR(AS6374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6374)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F6374=\"N/A\",$E6374=0),\n          0,\n          IF( YEAR($G6374)>YEAR(AW6374),\n             0,\n             $D6374*(1-     DATEDIF($G6374,DATE(YEAR(AW6374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6374)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B6447","v":"s1436.1"},null,{"$f":"IF(B6447=\"\", 'Upgrade Information'!F6447,B6447)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E6447","v":7640000},{"$f":"'Upgrade Information'!H6447","v":197138.97950907075},{"$f":"\n     IF(ISERROR(VLOOKUP($C6447,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6447,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D6447=\"\",\"\",'Upgrade Information'!D6447)","v":"2018-09-17"},null,{"$f":"\nIF(F6447=\"N/A\",\"N/A\",\n     VLOOKUP($C6447,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6447=\"N/A\",$E6447=0),\n          0,\n          IF( YEAR($G6447)>YEAR(I6447),\n             0,\n             $D6447*(1-     DATEDIF($G6447,DATE(YEAR(I6447)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6447)     )\n             )\n     )","v":6605020.3575773789},1046285.8995677094,null,"2024-01-01",{"$f":"\n     IF(OR($F6447=\"N/A\",$E6447=0),\n          0,\n          IF( YEAR($G6447)>YEAR(M6447),\n             0,\n             $D6447*(1-     DATEDIF($G6447,DATE(YEAR(M6447)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6447)     )\n             )\n     )","v":6407881.3780683074},1020941.5481181962,null,"2025-01-01",{"$f":"\n     IF(OR($F6447=\"N/A\",$E6447=0),\n          0,\n          IF( YEAR($G6447)>YEAR(Q6447),\n             0,\n             $D6447*(1-     DATEDIF($G6447,DATE(YEAR(Q6447)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6447)     )\n             )\n     )","v":6210742.3985592369},995597.19666868297,null,"2026-01-01",{"$f":"\n     IF(OR($F6447=\"N/A\",$E6447=0),\n          0,\n          IF( YEAR($G6447)>YEAR(U6447),\n             0,\n             $D6447*(1-     DATEDIF($G6447,DATE(YEAR(U6447)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6447)     )\n             )\n     )","v":6013603.4190501664},970252.84521916974,null,"2027-01-01",{"$f":"\n     IF(OR($F6447=\"N/A\",$E6447=0),\n          0,\n          IF( YEAR($G6447)>YEAR(Y6447),\n             0,\n             $D6447*(1-     DATEDIF($G6447,DATE(YEAR(Y6447)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6447)     )\n             )\n     )","v":5816464.4395410959},944908.49376965663,null,"2028-01-01",{"$f":"\n     IF(OR($F6447=\"N/A\",$E6447=0),\n          0,\n          IF( YEAR($G6447)>YEAR(AC6447),\n             0,\n             $D6447*(1-     DATEDIF($G6447,DATE(YEAR(AC6447)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6447)     )\n             )\n     )","v":5619325.4600320244},919564.14232014329,null,"2029-01-01",{"$f":"\n     IF(OR($F6447=\"N/A\",$E6447=0),\n          0,\n          IF( YEAR($G6447)>YEAR(AG6447),\n             0,\n             $D6447*(1-     DATEDIF($G6447,DATE(YEAR(AG6447)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6447)     )\n             )\n     )","v":5422186.4805229539},894219.79087063007,null,"2030-01-01",{"$f":"\n     IF(OR($F6447=\"N/A\",$E6447=0),\n          0,\n          IF( YEAR($G6447)>YEAR(AK6447),\n             0,\n             $D6447*(1-     DATEDIF($G6447,DATE(YEAR(AK6447)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6447)     )\n             )\n     )","v":5225047.5010138834},868875.43942111696,null,"2031-01-01",{"$f":"\n     IF(OR($F6447=\"N/A\",$E6447=0),\n          0,\n          IF( YEAR($G6447)>YEAR(AO6447),\n             0,\n             $D6447*(1-     DATEDIF($G6447,DATE(YEAR(AO6447)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6447)     )\n             )\n     )","v":5027908.5215048119},843531.08797160361,null,"2032-01-01",{"$f":"\n     IF(OR($F6447=\"N/A\",$E6447=0),\n          0,\n          IF( YEAR($G6447)>YEAR(AS6447),\n             0,\n             $D6447*(1-     DATEDIF($G6447,DATE(YEAR(AS6447)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6447)     )\n             )\n     )","v":4830769.5419957414},818186.7365220905,null,"2033-01-01",{"$f":"\n     IF(OR($F6447=\"N/A\",$E6447=0),\n          0,\n          IF( YEAR($G6447)>YEAR(AW6447),\n             0,\n             $D6447*(1-     DATEDIF($G6447,DATE(YEAR(AW6447)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6447)     )\n             )\n     )","v":4633630.5624866709},792842.38507257728]
[{"$f":"'Upgrade Information'!B6457","v":"s1443.2"},null,{"$f":"IF(B6457=\"\", 'Upgrade Information'!F6457,B6457)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E6457","v":3460000},{"$f":"'Upgrade Information'!H6457","v":89280.218468767649},{"$f":"\n     IF(ISERROR(VLOOKUP($C6457,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6457,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D6457=\"\",\"\",'Upgrade Information'!D6457)","v":"2019-02-22"},null,{"$f":"\nIF(F6457=\"N/A\",\"N/A\",\n     VLOOKUP($C6457,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6457=\"N/A\",$E6457=0),\n          0,\n          IF( YEAR($G6457)>YEAR(I6457),\n             0,\n             $D6457*(1-     DATEDIF($G6457,DATE(YEAR(I6457)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6457)     )\n             )\n     )","v":3028478.944067623},478623.99465671764,null,"2024-01-01",{"$f":"\n     IF(OR($F6457=\"N/A\",$E6457=0),\n          0,\n          IF( YEAR($G6457)>YEAR(M6457),\n             0,\n             $D6457*(1-     DATEDIF($G6457,DATE(YEAR(M6457)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6457)     )\n             )\n     )","v":2939198.7255988554},467146.05538769724,null,"2025-01-01",{"$f":"\n     IF(OR($F6457=\"N/A\",$E6457=0),\n          0,\n          IF( YEAR($G6457)>YEAR(Q6457),\n             0,\n             $D6457*(1-     DATEDIF($G6457,DATE(YEAR(Q6457)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6457)     )\n             )\n     )","v":2849918.5071300878},455668.1161186769,null,"2026-01-01",{"$f":"\n     IF(OR($F6457=\"N/A\",$E6457=0),\n          0,\n          IF( YEAR($G6457)>YEAR(U6457),\n             0,\n             $D6457*(1-     DATEDIF($G6457,DATE(YEAR(U6457)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6457)     )\n             )\n     )","v":2760638.2886613202},444190.17684965651,null,"2027-01-01",{"$f":"\n     IF(OR($F6457=\"N/A\",$E6457=0),\n          0,\n          IF( YEAR($G6457)>YEAR(Y6457),\n             0,\n             $D6457*(1-     DATEDIF($G6457,DATE(YEAR(Y6457)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6457)     )\n             )\n     )","v":2671358.0701925526},432712.23758063617,null,"2028-01-01",{"$f":"\n     IF(OR($F6457=\"N/A\",$E6457=0),\n          0,\n          IF( YEAR($G6457)>YEAR(AC6457),\n             0,\n             $D6457*(1-     DATEDIF($G6457,DATE(YEAR(AC6457)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6457)     )\n             )\n     )","v":2582077.8517237846},421234.29831161571,null,"2029-01-01",{"$f":"\n     IF(OR($F6457=\"N/A\",$E6457=0),\n          0,\n          IF( YEAR($G6457)>YEAR(AG6457),\n             0,\n             $D6457*(1-     DATEDIF($G6457,DATE(YEAR(AG6457)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6457)     )\n             )\n     )","v":2492797.6332550175},409756.35904259537,null,"2030-01-01",{"$f":"\n     IF(OR($F6457=\"N/A\",$E6457=0),\n          0,\n          IF( YEAR($G6457)>YEAR(AK6457),\n             0,\n             $D6457*(1-     DATEDIF($G6457,DATE(YEAR(AK6457)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6457)     )\n             )\n     )","v":2403517.4147862499},398278.41977357503,null,"2031-01-01",{"$f":"\n     IF(OR($F6457=\"N/A\",$E6457=0),\n          0,\n          IF( YEAR($G6457)>YEAR(AO6457),\n             0,\n             $D6457*(1-     DATEDIF($G6457,DATE(YEAR(AO6457)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6457)     )\n             )\n     )","v":2314237.1963174818},386800.48050455458,null,"2032-01-01",{"$f":"\n     IF(OR($F6457=\"N/A\",$E6457=0),\n          0,\n          IF( YEAR($G6457)>YEAR(AS6457),\n             0,\n             $D6457*(1-     DATEDIF($G6457,DATE(YEAR(AS6457)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6457)     )\n             )\n     )","v":2224956.9778487142},375322.54123553418,null,"2033-01-01",{"$f":"\n     IF(OR($F6457=\"N/A\",$E6457=0),\n          0,\n          IF( YEAR($G6457)>YEAR(AW6457),\n             0,\n             $D6457*(1-     DATEDIF($G6457,DATE(YEAR(AW6457)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6457)     )\n             )\n     )","v":2135676.7593799466},363844.60196651384]
[{"$f":"'Upgrade Information'!B6512","v":"s1482.2"},null,{"$f":"IF(B6512=\"\", 'Upgrade Information'!F6512,B6512)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E6512","v":320000},{"$f":"'Upgrade Information'!H6512","v":7551.9999999999991},{"$f":"\n     IF(ISERROR(VLOOKUP($C6512,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6512,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D6512=\"\",\"\",'Upgrade Information'!D6512)","v":"2018-06-01"},null,{"$f":"\nIF(F6512=\"N/A\",\"N/A\",\n     VLOOKUP($C6512,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F6512=\"N/A\",$E6512=0),\n          0,\n          IF( YEAR($G6512)>YEAR(I6512),\n             0,\n             $D6512*(1-     DATEDIF($G6512,DATE(YEAR(I6512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6512)     )\n             )\n     )","v":277834.66666666669},47234.312542365165,null,"2024-06-01",{"$f":"\n     IF(OR($F6512=\"N/A\",$E6512=0),\n          0,\n          IF( YEAR($G6512)>YEAR(M6512),\n             0,\n             $D6512*(1-     DATEDIF($G6512,DATE(YEAR(M6512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6512)     )\n             )\n     )","v":270282.66666666669},46155.682478250506,null,"2025-06-01",{"$f":"\n     IF(OR($F6512=\"N/A\",$E6512=0),\n          0,\n          IF( YEAR($G6512)>YEAR(Q6512),\n             0,\n             $D6512*(1-     DATEDIF($G6512,DATE(YEAR(Q6512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6512)     )\n             )\n     )","v":262730.66666666669},45077.052414135847,null,"2026-06-01",{"$f":"\n     IF(OR($F6512=\"N/A\",$E6512=0),\n          0,\n          IF( YEAR($G6512)>YEAR(U6512),\n             0,\n             $D6512*(1-     DATEDIF($G6512,DATE(YEAR(U6512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6512)     )\n             )\n     )","v":255178.66666666666},43998.422350021181,null,"2027-06-01",{"$f":"\n     IF(OR($F6512=\"N/A\",$E6512=0),\n          0,\n          IF( YEAR($G6512)>YEAR(Y6512),\n             0,\n             $D6512*(1-     DATEDIF($G6512,DATE(YEAR(Y6512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6512)     )\n             )\n     )","v":247626.66666666669},42919.792285906522,null,"2028-06-01",{"$f":"\n     IF(OR($F6512=\"N/A\",$E6512=0),\n          0,\n          IF( YEAR($G6512)>YEAR(AC6512),\n             0,\n             $D6512*(1-     DATEDIF($G6512,DATE(YEAR(AC6512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6512)     )\n             )\n     )","v":240074.66666666666},41841.162221791863,null,"2029-06-01",{"$f":"\n     IF(OR($F6512=\"N/A\",$E6512=0),\n          0,\n          IF( YEAR($G6512)>YEAR(AG6512),\n             0,\n             $D6512*(1-     DATEDIF($G6512,DATE(YEAR(AG6512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6512)     )\n             )\n     )","v":232522.66666666669},40762.532157677204,null,"2030-06-01",{"$f":"\n     IF(OR($F6512=\"N/A\",$E6512=0),\n          0,\n          IF( YEAR($G6512)>YEAR(AK6512),\n             0,\n             $D6512*(1-     DATEDIF($G6512,DATE(YEAR(AK6512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6512)     )\n             )\n     )","v":224970.66666666669},39683.902093562545,null,"2031-06-01",{"$f":"\n     IF(OR($F6512=\"N/A\",$E6512=0),\n          0,\n          IF( YEAR($G6512)>YEAR(AO6512),\n             0,\n             $D6512*(1-     DATEDIF($G6512,DATE(YEAR(AO6512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6512)     )\n             )\n     )","v":217418.66666666666},38605.272029447879,null,"2032-06-01",{"$f":"\n     IF(OR($F6512=\"N/A\",$E6512=0),\n          0,\n          IF( YEAR($G6512)>YEAR(AS6512),\n             0,\n             $D6512*(1-     DATEDIF($G6512,DATE(YEAR(AS6512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6512)     )\n             )\n     )","v":209866.66666666669},37526.641965333227,null,"2033-06-01",{"$f":"\n     IF(OR($F6512=\"N/A\",$E6512=0),\n          0,\n          IF( YEAR($G6512)>YEAR(AW6512),\n             0,\n             $D6512*(1-     DATEDIF($G6512,DATE(YEAR(AW6512)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6512)     )\n             )\n     )","v":202314.66666666669},36448.011901218568]
[{"$f":"'Upgrade Information'!B6540","v":"s1495.1"},null,{"$f":"IF(B6540=\"\", 'Upgrade Information'!F6540,B6540)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E6540","v":82600000},{"$f":"'Upgrade Information'!H6540","v":2131371.6894567073},{"$f":"\n     IF(ISERROR(VLOOKUP($C6540,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6540,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D6540=\"\",\"\",'Upgrade Information'!D6540)","v":"2020-03-06"},null,{"$f":"\nIF(F6540=\"N/A\",\"N/A\",\n     VLOOKUP($C6540,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6540=\"N/A\",$E6540=0),\n          0,\n          IF( YEAR($G6540)>YEAR(I6540),\n             0,\n             $D6540*(1-     DATEDIF($G6540,DATE(YEAR(I6540)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6540)     )\n             )\n     )","v":74607356.164537355},11722955.556137105,null,"2024-01-01",{"$f":"\n     IF(OR($F6540=\"N/A\",$E6540=0),\n          0,\n          IF( YEAR($G6540)>YEAR(M6540),\n             0,\n             $D6540*(1-     DATEDIF($G6540,DATE(YEAR(M6540)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6540)     )\n             )\n     )","v":72475984.475080639},11448944.636015404,null,"2025-01-01",{"$f":"\n     IF(OR($F6540=\"N/A\",$E6540=0),\n          0,\n          IF( YEAR($G6540)>YEAR(Q6540),\n             0,\n             $D6540*(1-     DATEDIF($G6540,DATE(YEAR(Q6540)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6540)     )\n             )\n     )","v":70344612.785623938},11174933.715893704,null,"2026-01-01",{"$f":"\n     IF(OR($F6540=\"N/A\",$E6540=0),\n          0,\n          IF( YEAR($G6540)>YEAR(U6540),\n             0,\n             $D6540*(1-     DATEDIF($G6540,DATE(YEAR(U6540)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6540)     )\n             )\n     )","v":68213241.096167222},10900922.795772003,null,"2027-01-01",{"$f":"\n     IF(OR($F6540=\"N/A\",$E6540=0),\n          0,\n          IF( YEAR($G6540)>YEAR(Y6540),\n             0,\n             $D6540*(1-     DATEDIF($G6540,DATE(YEAR(Y6540)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6540)     )\n             )\n     )","v":66081869.40671052},10626911.875650303,null,"2028-01-01",{"$f":"\n     IF(OR($F6540=\"N/A\",$E6540=0),\n          0,\n          IF( YEAR($G6540)>YEAR(AC6540),\n             0,\n             $D6540*(1-     DATEDIF($G6540,DATE(YEAR(AC6540)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6540)     )\n             )\n     )","v":63950497.717253804},10352900.955528602,null,"2029-01-01",{"$f":"\n     IF(OR($F6540=\"N/A\",$E6540=0),\n          0,\n          IF( YEAR($G6540)>YEAR(AG6540),\n             0,\n             $D6540*(1-     DATEDIF($G6540,DATE(YEAR(AG6540)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6540)     )\n             )\n     )","v":61819126.027797103},10078890.035406902,null,"2030-01-01",{"$f":"\n     IF(OR($F6540=\"N/A\",$E6540=0),\n          0,\n          IF( YEAR($G6540)>YEAR(AK6540),\n             0,\n             $D6540*(1-     DATEDIF($G6540,DATE(YEAR(AK6540)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6540)     )\n             )\n     )","v":59687754.338340402},9804879.1152852029,null,"2031-01-01",{"$f":"\n     IF(OR($F6540=\"N/A\",$E6540=0),\n          0,\n          IF( YEAR($G6540)>YEAR(AO6540),\n             0,\n             $D6540*(1-     DATEDIF($G6540,DATE(YEAR(AO6540)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6540)     )\n             )\n     )","v":57556382.648883685},9530868.1951635014,null,"2032-01-01",{"$f":"\n     IF(OR($F6540=\"N/A\",$E6540=0),\n          0,\n          IF( YEAR($G6540)>YEAR(AS6540),\n             0,\n             $D6540*(1-     DATEDIF($G6540,DATE(YEAR(AS6540)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6540)     )\n             )\n     )","v":55425010.959426977},9256857.2750418,null,"2033-01-01",{"$f":"\n     IF(OR($F6540=\"N/A\",$E6540=0),\n          0,\n          IF( YEAR($G6540)>YEAR(AW6540),\n             0,\n             $D6540*(1-     DATEDIF($G6540,DATE(YEAR(AW6540)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6540)     )\n             )\n     )","v":53293639.269970275},8982846.3549201004]
[{"$f":"'Upgrade Information'!B6599","v":"s1514.2"},null,{"$f":"IF(B6599=\"\", 'Upgrade Information'!F6599,B6599)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E6599","v":700000},{"$f":"'Upgrade Information'!H6599","v":18062.471944548368},{"$f":"\n     IF(ISERROR(VLOOKUP($C6599,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6599,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D6599=\"\",\"\",'Upgrade Information'!D6599)","v":"2018-06-29"},null,{"$f":"\nIF(F6599=\"N/A\",\"N/A\",\n     VLOOKUP($C6599,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6599=\"N/A\",$E6599=0),\n          0,\n          IF( YEAR($G6599)>YEAR(I6599),\n             0,\n             $D6599*(1-     DATEDIF($G6599,DATE(YEAR(I6599)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6599)     )\n             )\n     )","v":600656.40430498391},{"$f":"IF(J6599=0,0,IF(YEAR($G6599)<YEAR(I6599),$E6599+J6599*$F6599,($E6599+J6599*$F6599)*(J6599/$D6599)))","v":95283.359711221419},null,"2024-01-01",{"$f":"\n     IF(OR($F6599=\"N/A\",$E6599=0),\n          0,\n          IF( YEAR($G6599)>YEAR(M6599),\n             0,\n             $D6599*(1-     DATEDIF($G6599,DATE(YEAR(M6599)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6599)     )\n             )\n     )","v":582593.9323604356},{"$f":"IF(N6599=0,0,IF(YEAR($G6599)<YEAR(M6599),$E6599+N6599*$F6599,($E6599+N6599*$F6599)*(N6599/$D6599)))","v":92961.2332695121},null,"2025-01-01",{"$f":"\n     IF(OR($F6599=\"N/A\",$E6599=0),\n          0,\n          IF( YEAR($G6599)>YEAR(Q6599),\n             0,\n             $D6599*(1-     DATEDIF($G6599,DATE(YEAR(Q6599)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6599)     )\n             )\n     )","v":564531.4604158873},{"$f":"IF(R6599=0,0,IF(YEAR($G6599)<YEAR(Q6599),$E6599+R6599*$F6599,($E6599+R6599*$F6599)*(R6599/$D6599)))","v":90639.106827802796},null,"2026-01-01",{"$f":"\n     IF(OR($F6599=\"N/A\",$E6599=0),\n          0,\n          IF( YEAR($G6599)>YEAR(U6599),\n             0,\n             $D6599*(1-     DATEDIF($G6599,DATE(YEAR(U6599)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6599)     )\n             )\n     )","v":546468.98847133887},{"$f":"IF(V6599=0,0,IF(YEAR($G6599)<YEAR(U6599),$E6599+V6599*$F6599,($E6599+V6599*$F6599)*(V6599/$D6599)))","v":88316.980386093463},null,"2027-01-01",{"$f":"\n     IF(OR($F6599=\"N/A\",$E6599=0),\n          0,\n          IF( YEAR($G6599)>YEAR(Y6599),\n             0,\n             $D6599*(1-     DATEDIF($G6599,DATE(YEAR(Y6599)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6599)     )\n             )\n     )","v":528406.51652679045},{"$f":"IF(Z6599=0,0,IF(YEAR($G6599)<YEAR(Y6599),$E6599+Z6599*$F6599,($E6599+Z6599*$F6599)*(Z6599/$D6599)))","v":85994.853944384129},null,"2028-01-01",{"$f":"\n     IF(OR($F6599=\"N/A\",$E6599=0),\n          0,\n          IF( YEAR($G6599)>YEAR(AC6599),\n             0,\n             $D6599*(1-     DATEDIF($G6599,DATE(YEAR(AC6599)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6599)     )\n             )\n     )","v":510344.04458224215},{"$f":"IF(AD6599=0,0,IF(YEAR($G6599)<YEAR(AC6599),$E6599+AD6599*$F6599,($E6599+AD6599*$F6599)*(AD6599/$D6599)))","v":83672.72750267481},null,"2029-01-01",{"$f":"\n     IF(OR($F6599=\"N/A\",$E6599=0),\n          0,\n          IF( YEAR($G6599)>YEAR(AG6599),\n             0,\n             $D6599*(1-     DATEDIF($G6599,DATE(YEAR(AG6599)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6599)     )\n             )\n     )","v":492281.57263769378},{"$f":"IF(AH6599=0,0,IF(YEAR($G6599)<YEAR(AG6599),$E6599+AH6599*$F6599,($E6599+AH6599*$F6599)*(AH6599/$D6599)))","v":81350.601060965477},null,"2030-01-01",{"$f":"\n     IF(OR($F6599=\"N/A\",$E6599=0),\n          0,\n          IF( YEAR($G6599)>YEAR(AK6599),\n             0,\n             $D6599*(1-     DATEDIF($G6599,DATE(YEAR(AK6599)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6599)     )\n             )\n     )","v":474219.10069314542},{"$f":"IF(AL6599=0,0,IF(YEAR($G6599)<YEAR(AK6599),$E6599+AL6599*$F6599,($E6599+AL6599*$F6599)*(AL6599/$D6599)))","v":79028.474619256158},null,"2031-01-01",{"$f":"\n     IF(OR($F6599=\"N/A\",$E6599=0),\n          0,\n          IF( YEAR($G6599)>YEAR(AO6599),\n             0,\n             $D6599*(1-     DATEDIF($G6599,DATE(YEAR(AO6599)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6599)     )\n             )\n     )","v":456156.628748597},{"$f":"IF(AP6599=0,0,IF(YEAR($G6599)<YEAR(AO6599),$E6599+AP6599*$F6599,($E6599+AP6599*$F6599)*(AP6599/$D6599)))","v":76706.348177546824},null,"2032-01-01",{"$f":"\n     IF(OR($F6599=\"N/A\",$E6599=0),\n          0,\n          IF( YEAR($G6599)>YEAR(AS6599),\n             0,\n             $D6599*(1-     DATEDIF($G6599,DATE(YEAR(AS6599)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6599)     )\n             )\n     )","v":438094.15680404869},{"$f":"IF(AT6599=0,0,IF(YEAR($G6599)<YEAR(AS6599),$E6599+AT6599*$F6599,($E6599+AT6599*$F6599)*(AT6599/$D6599)))","v":74384.221735837506},null,"2033-01-01",{"$f":"\n     IF(OR($F6599=\"N/A\",$E6599=0),\n          0,\n          IF( YEAR($G6599)>YEAR(AW6599),\n             0,\n             $D6599*(1-     DATEDIF($G6599,DATE(YEAR(AW6599)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6599)     )\n             )\n     )","v":420031.68485950032},{"$f":"IF(AX6599=0,0,IF(YEAR($G6599)<YEAR(AW6599),$E6599+AX6599*$F6599,($E6599+AX6599*$F6599)*(AX6599/$D6599)))","v":72062.095294128187}]
[{"$f":"'Upgrade Information'!B6623","v":"s1526.1"},null,{"$f":"IF(B6623=\"\", 'Upgrade Information'!F6623,B6623)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E6623","v":0},{"$f":"'Upgrade Information'!H6623","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C6623,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6623,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D6623=\"\",\"\",'Upgrade Information'!D6623)","v":"2019-07-17"},null,{"$f":"\nIF(F6623=\"N/A\",\"N/A\",\n     VLOOKUP($C6623,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6623=\"N/A\",$E6623=0),\n          0,\n          IF( YEAR($G6623)>YEAR(I6623),\n             0,\n             $D6623*(1-     DATEDIF($G6623,DATE(YEAR(I6623)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6623)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F6623=\"N/A\",$E6623=0),\n          0,\n          IF( YEAR($G6623)>YEAR(M6623),\n             0,\n             $D6623*(1-     DATEDIF($G6623,DATE(YEAR(M6623)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6623)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F6623=\"N/A\",$E6623=0),\n          0,\n          IF( YEAR($G6623)>YEAR(Q6623),\n             0,\n             $D6623*(1-     DATEDIF($G6623,DATE(YEAR(Q6623)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6623)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F6623=\"N/A\",$E6623=0),\n          0,\n          IF( YEAR($G6623)>YEAR(U6623),\n             0,\n             $D6623*(1-     DATEDIF($G6623,DATE(YEAR(U6623)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6623)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F6623=\"N/A\",$E6623=0),\n          0,\n          IF( YEAR($G6623)>YEAR(Y6623),\n             0,\n             $D6623*(1-     DATEDIF($G6623,DATE(YEAR(Y6623)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6623)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F6623=\"N/A\",$E6623=0),\n          0,\n          IF( YEAR($G6623)>YEAR(AC6623),\n             0,\n             $D6623*(1-     DATEDIF($G6623,DATE(YEAR(AC6623)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6623)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F6623=\"N/A\",$E6623=0),\n          0,\n          IF( YEAR($G6623)>YEAR(AG6623),\n             0,\n             $D6623*(1-     DATEDIF($G6623,DATE(YEAR(AG6623)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6623)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F6623=\"N/A\",$E6623=0),\n          0,\n          IF( YEAR($G6623)>YEAR(AK6623),\n             0,\n             $D6623*(1-     DATEDIF($G6623,DATE(YEAR(AK6623)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6623)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F6623=\"N/A\",$E6623=0),\n          0,\n          IF( YEAR($G6623)>YEAR(AO6623),\n             0,\n             $D6623*(1-     DATEDIF($G6623,DATE(YEAR(AO6623)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6623)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F6623=\"N/A\",$E6623=0),\n          0,\n          IF( YEAR($G6623)>YEAR(AS6623),\n             0,\n             $D6623*(1-     DATEDIF($G6623,DATE(YEAR(AS6623)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6623)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F6623=\"N/A\",$E6623=0),\n          0,\n          IF( YEAR($G6623)>YEAR(AW6623),\n             0,\n             $D6623*(1-     DATEDIF($G6623,DATE(YEAR(AW6623)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6623)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B6647","v":"s1547"},null,{"$f":"IF(B6647=\"\", 'Upgrade Information'!F6647,B6647)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E6647","v":6300000},{"$f":"'Upgrade Information'!H6647","v":162562.24750093531},{"$f":"\n     IF(ISERROR(VLOOKUP($C6647,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6647,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D6647=\"\",\"\",'Upgrade Information'!D6647)","v":"2023-11-17"},null,{"$f":"\nIF(F6647=\"N/A\",\"N/A\",\n     VLOOKUP($C6647,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6647=\"N/A\",$E6647=0),\n          0,\n          IF( YEAR($G6647)>YEAR(I6647),\n             0,\n             $D6647*(1-     DATEDIF($G6647,DATE(YEAR(I6647)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6647)     )\n             )\n     )","v":6286453.1460415889},968666.49487364187,null,"2024-01-01",{"$f":"\n     IF(OR($F6647=\"N/A\",$E6647=0),\n          0,\n          IF( YEAR($G6647)>YEAR(M6647),\n             0,\n             $D6647*(1-     DATEDIF($G6647,DATE(YEAR(M6647)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6647)     )\n             )\n     )","v":6123890.8985406533},949854.76345893869,null,"2025-01-01",{"$f":"\n     IF(OR($F6647=\"N/A\",$E6647=0),\n          0,\n          IF( YEAR($G6647)>YEAR(Q6647),\n             0,\n             $D6647*(1-     DATEDIF($G6647,DATE(YEAR(Q6647)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6647)     )\n             )\n     )","v":5961328.6510397187},928955.62548355479,null,"2026-01-01",{"$f":"\n     IF(OR($F6647=\"N/A\",$E6647=0),\n          0,\n          IF( YEAR($G6647)>YEAR(U6647),\n             0,\n             $D6647*(1-     DATEDIF($G6647,DATE(YEAR(U6647)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6647)     )\n             )\n     )","v":5798766.4035387831},908056.48750817077,null,"2027-01-01",{"$f":"\n     IF(OR($F6647=\"N/A\",$E6647=0),\n          0,\n          IF( YEAR($G6647)>YEAR(Y6647),\n             0,\n             $D6647*(1-     DATEDIF($G6647,DATE(YEAR(Y6647)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6647)     )\n             )\n     )","v":5636204.1560378475},887157.34953278687,null,"2028-01-01",{"$f":"\n     IF(OR($F6647=\"N/A\",$E6647=0),\n          0,\n          IF( YEAR($G6647)>YEAR(AC6647),\n             0,\n             $D6647*(1-     DATEDIF($G6647,DATE(YEAR(AC6647)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6647)     )\n             )\n     )","v":5473641.9085369119},866258.21155740286,null,"2029-01-01",{"$f":"\n     IF(OR($F6647=\"N/A\",$E6647=0),\n          0,\n          IF( YEAR($G6647)>YEAR(AG6647),\n             0,\n             $D6647*(1-     DATEDIF($G6647,DATE(YEAR(AG6647)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6647)     )\n             )\n     )","v":5311079.6610359773},845359.07358201907,null,"2030-01-01",{"$f":"\n     IF(OR($F6647=\"N/A\",$E6647=0),\n          0,\n          IF( YEAR($G6647)>YEAR(AK6647),\n             0,\n             $D6647*(1-     DATEDIF($G6647,DATE(YEAR(AK6647)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6647)     )\n             )\n     )","v":5148517.4135350417},824459.93560663506,null,"2031-01-01",{"$f":"\n     IF(OR($F6647=\"N/A\",$E6647=0),\n          0,\n          IF( YEAR($G6647)>YEAR(AO6647),\n             0,\n             $D6647*(1-     DATEDIF($G6647,DATE(YEAR(AO6647)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6647)     )\n             )\n     )","v":4985955.1660341062},803560.79763125116,null,"2032-01-01",{"$f":"\n     IF(OR($F6647=\"N/A\",$E6647=0),\n          0,\n          IF( YEAR($G6647)>YEAR(AS6647),\n             0,\n             $D6647*(1-     DATEDIF($G6647,DATE(YEAR(AS6647)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6647)     )\n             )\n     )","v":4823392.9185331706},782661.65965586714,null,"2033-01-01",{"$f":"\n     IF(OR($F6647=\"N/A\",$E6647=0),\n          0,\n          IF( YEAR($G6647)>YEAR(AW6647),\n             0,\n             $D6647*(1-     DATEDIF($G6647,DATE(YEAR(AW6647)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6647)     )\n             )\n     )","v":4660830.671032236},761762.52168048336]
[{"$f":"'Upgrade Information'!B6719","v":"s1582"},null,{"$f":"IF(B6719=\"\", 'Upgrade Information'!F6719,B6719)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E6719","v":16000000},{"$f":"'Upgrade Information'!H6719","v":412856.50158967695},{"$f":"\n     IF(ISERROR(VLOOKUP($C6719,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6719,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D6719=\"\",\"\",'Upgrade Information'!D6719)","v":"2018-11-11"},null,{"$f":"\nIF(F6719=\"N/A\",\"N/A\",\n     VLOOKUP($C6719,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6719=\"N/A\",$E6719=0),\n          0,\n          IF( YEAR($G6719)>YEAR(I6719),\n             0,\n             $D6719*(1-     DATEDIF($G6719,DATE(YEAR(I6719)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6719)     )\n             )\n     )","v":13901312.783585809},2200020.8547489597,null,"2024-01-01",{"$f":"\n     IF(OR($F6719=\"N/A\",$E6719=0),\n          0,\n          IF( YEAR($G6719)>YEAR(M6719),\n             0,\n             $D6719*(1-     DATEDIF($G6719,DATE(YEAR(M6719)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6719)     )\n             )\n     )","v":13488456.281996133},2146943.678938461,null,"2025-01-01",{"$f":"\n     IF(OR($F6719=\"N/A\",$E6719=0),\n          0,\n          IF( YEAR($G6719)>YEAR(Q6719),\n             0,\n             $D6719*(1-     DATEDIF($G6719,DATE(YEAR(Q6719)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6719)     )\n             )\n     )","v":13075599.780406455},2093866.5031279619,null,"2026-01-01",{"$f":"\n     IF(OR($F6719=\"N/A\",$E6719=0),\n          0,\n          IF( YEAR($G6719)>YEAR(U6719),\n             0,\n             $D6719*(1-     DATEDIF($G6719,DATE(YEAR(U6719)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6719)     )\n             )\n     )","v":12662743.278816776},2040789.3273174628,null,"2027-01-01",{"$f":"\n     IF(OR($F6719=\"N/A\",$E6719=0),\n          0,\n          IF( YEAR($G6719)>YEAR(Y6719),\n             0,\n             $D6719*(1-     DATEDIF($G6719,DATE(YEAR(Y6719)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6719)     )\n             )\n     )","v":12249886.7772271},1987712.1515069641,null,"2028-01-01",{"$f":"\n     IF(OR($F6719=\"N/A\",$E6719=0),\n          0,\n          IF( YEAR($G6719)>YEAR(AC6719),\n             0,\n             $D6719*(1-     DATEDIF($G6719,DATE(YEAR(AC6719)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6719)     )\n             )\n     )","v":11837030.275637424},1934634.9756964655,null,"2029-01-01",{"$f":"\n     IF(OR($F6719=\"N/A\",$E6719=0),\n          0,\n          IF( YEAR($G6719)>YEAR(AG6719),\n             0,\n             $D6719*(1-     DATEDIF($G6719,DATE(YEAR(AG6719)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6719)     )\n             )\n     )","v":11424173.774047747},1881557.7998859663,null,"2030-01-01",{"$f":"\n     IF(OR($F6719=\"N/A\",$E6719=0),\n          0,\n          IF( YEAR($G6719)>YEAR(AK6719),\n             0,\n             $D6719*(1-     DATEDIF($G6719,DATE(YEAR(AK6719)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6719)     )\n             )\n     )","v":11011317.272458069},1828480.6240754677,null,"2031-01-01",{"$f":"\n     IF(OR($F6719=\"N/A\",$E6719=0),\n          0,\n          IF( YEAR($G6719)>YEAR(AO6719),\n             0,\n             $D6719*(1-     DATEDIF($G6719,DATE(YEAR(AO6719)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6719)     )\n             )\n     )","v":10598460.770868393},1775403.4482649686,null,"2032-01-01",{"$f":"\n     IF(OR($F6719=\"N/A\",$E6719=0),\n          0,\n          IF( YEAR($G6719)>YEAR(AS6719),\n             0,\n             $D6719*(1-     DATEDIF($G6719,DATE(YEAR(AS6719)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6719)     )\n             )\n     )","v":10185604.269278716},1722326.2724544699,null,"2033-01-01",{"$f":"\n     IF(OR($F6719=\"N/A\",$E6719=0),\n          0,\n          IF( YEAR($G6719)>YEAR(AW6719),\n             0,\n             $D6719*(1-     DATEDIF($G6719,DATE(YEAR(AW6719)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6719)     )\n             )\n     )","v":9772747.7676890381},1669249.0966439708]
[{"$f":"'Upgrade Information'!B6726","v":"s1589"},null,{"$f":"IF(B6726=\"\", 'Upgrade Information'!F6726,B6726)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E6726","v":1600000},{"$f":"'Upgrade Information'!H6726","v":41285.650158967699},{"$f":"\n     IF(ISERROR(VLOOKUP($C6726,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6726,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D6726=\"\",\"\",'Upgrade Information'!D6726)","v":"2020-05-29"},null,{"$f":"\nIF(F6726=\"N/A\",\"N/A\",\n     VLOOKUP($C6726,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6726=\"N/A\",$E6726=0),\n          0,\n          IF( YEAR($G6726)>YEAR(I6726),\n             0,\n             $D6726*(1-     DATEDIF($G6726,DATE(YEAR(I6726)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6726)     )\n             )\n     )","v":1452059.7535970325},227963.66184647082,null,"2024-01-01",{"$f":"\n     IF(OR($F6726=\"N/A\",$E6726=0),\n          0,\n          IF( YEAR($G6726)>YEAR(M6726),\n             0,\n             $D6726*(1-     DATEDIF($G6726,DATE(YEAR(M6726)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6726)     )\n             )\n     )","v":1410774.1034380647},222655.94426542093,null,"2025-01-01",{"$f":"\n     IF(OR($F6726=\"N/A\",$E6726=0),\n          0,\n          IF( YEAR($G6726)>YEAR(Q6726),\n             0,\n             $D6726*(1-     DATEDIF($G6726,DATE(YEAR(Q6726)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6726)     )\n             )\n     )","v":1369488.4532790971},217348.22668437104,null,"2026-01-01",{"$f":"\n     IF(OR($F6726=\"N/A\",$E6726=0),\n          0,\n          IF( YEAR($G6726)>YEAR(U6726),\n             0,\n             $D6726*(1-     DATEDIF($G6726,DATE(YEAR(U6726)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6726)     )\n             )\n     )","v":1328202.8031201293},212040.50910332115,null,"2027-01-01",{"$f":"\n     IF(OR($F6726=\"N/A\",$E6726=0),\n          0,\n          IF( YEAR($G6726)>YEAR(Y6726),\n             0,\n             $D6726*(1-     DATEDIF($G6726,DATE(YEAR(Y6726)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6726)     )\n             )\n     )","v":1286917.1529611617},206732.79152227126,null,{"$f":"\nIF($F6726=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Y6726)+1,MONTH(Y6726),DAY(Y6726))\n)","v":"2028-01-01"},{"$f":"\n     IF(OR($F6726=\"N/A\",$E6726=0),\n          0,\n          IF( YEAR($G6726)>YEAR(AC6726),\n             0,\n             $D6726*(1-     DATEDIF($G6726,DATE(YEAR(AC6726)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6726)     )\n             )\n     )","v":1245631.5028021939},201425.07394122137,null,"2029-01-01",{"$f":"\n     IF(OR($F6726=\"N/A\",$E6726=0),\n          0,\n          IF( YEAR($G6726)>YEAR(AG6726),\n             0,\n             $D6726*(1-     DATEDIF($G6726,DATE(YEAR(AG6726)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6726)     )\n             )\n     )","v":1204345.8526432263},196117.35636017148,null,"2030-01-01",{"$f":"\n     IF(OR($F6726=\"N/A\",$E6726=0),\n          0,\n          IF( YEAR($G6726)>YEAR(AK6726),\n             0,\n             $D6726*(1-     DATEDIF($G6726,DATE(YEAR(AK6726)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6726)     )\n             )\n     )","v":1163060.2024842585},190809.6387791216,null,"2031-01-01",{"$f":"\n     IF(OR($F6726=\"N/A\",$E6726=0),\n          0,\n          IF( YEAR($G6726)>YEAR(AO6726),\n             0,\n             $D6726*(1-     DATEDIF($G6726,DATE(YEAR(AO6726)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6726)     )\n             )\n     )","v":1121774.5523252909},185501.92119807171,null,"2032-01-01",{"$f":"\n     IF(OR($F6726=\"N/A\",$E6726=0),\n          0,\n          IF( YEAR($G6726)>YEAR(AS6726),\n             0,\n             $D6726*(1-     DATEDIF($G6726,DATE(YEAR(AS6726)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6726)     )\n             )\n     )","v":1080488.9021663233},180194.20361702185,null,"2033-01-01",{"$f":"\n     IF(OR($F6726=\"N/A\",$E6726=0),\n          0,\n          IF( YEAR($G6726)>YEAR(AW6726),\n             0,\n             $D6726*(1-     DATEDIF($G6726,DATE(YEAR(AW6726)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6726)     )\n             )\n     )","v":1039203.2520073554},174886.48603597193]
[{"$f":"'Upgrade Information'!B6767","v":"s1607.1"},null,{"$f":"IF(B6767=\"\", 'Upgrade Information'!F6767,B6767)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E6767","v":12600000},{"$f":"'Upgrade Information'!H6767","v":325124.49500187061},{"$f":"\n     IF(ISERROR(VLOOKUP($C6767,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6767,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D6767=\"\",\"\",'Upgrade Information'!D6767)","v":"2021-01-21"},null,{"$f":"\nIF(F6767=\"N/A\",\"N/A\",\n     VLOOKUP($C6767,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6767=\"N/A\",$E6767=0),\n          0,\n          IF( YEAR($G6767)>YEAR(I6767),\n             0,\n             $D6767*(1-     DATEDIF($G6767,DATE(YEAR(I6767)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6767)     )\n             )\n     )","v":11651720.222911211},1823079.3543414695,null,"2024-01-01",{"$f":"\n     IF(OR($F6767=\"N/A\",$E6767=0),\n          0,\n          IF( YEAR($G6767)>YEAR(M6767),\n             0,\n             $D6767*(1-     DATEDIF($G6767,DATE(YEAR(M6767)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6767)     )\n             )\n     )","v":11326595.727909341},1781281.0783907019,null,"2025-01-01",{"$f":"\n     IF(OR($F6767=\"N/A\",$E6767=0),\n          0,\n          IF( YEAR($G6767)>YEAR(Q6767),\n             0,\n             $D6767*(1-     DATEDIF($G6767,DATE(YEAR(Q6767)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6767)     )\n             )\n     )","v":11001471.232907468},1739482.8024399336,null,"2026-01-01",{"$f":"\n     IF(OR($F6767=\"N/A\",$E6767=0),\n          0,\n          IF( YEAR($G6767)>YEAR(U6767),\n             0,\n             $D6767*(1-     DATEDIF($G6767,DATE(YEAR(U6767)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6767)     )\n             )\n     )","v":10676346.737905599},1697684.5264891661,null,"2027-01-01",{"$f":"\n     IF(OR($F6767=\"N/A\",$E6767=0),\n          0,\n          IF( YEAR($G6767)>YEAR(Y6767),\n             0,\n             $D6767*(1-     DATEDIF($G6767,DATE(YEAR(Y6767)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6767)     )\n             )\n     )","v":10351222.242903728},1655886.250538398,null,"2028-01-01",{"$f":"\n     IF(OR($F6767=\"N/A\",$E6767=0),\n          0,\n          IF( YEAR($G6767)>YEAR(AC6767),\n             0,\n             $D6767*(1-     DATEDIF($G6767,DATE(YEAR(AC6767)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6767)     )\n             )\n     )","v":10026097.747901859},1614087.9745876305,null,"2029-01-01",{"$f":"\n     IF(OR($F6767=\"N/A\",$E6767=0),\n          0,\n          IF( YEAR($G6767)>YEAR(AG6767),\n             0,\n             $D6767*(1-     DATEDIF($G6767,DATE(YEAR(AG6767)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6767)     )\n             )\n     )","v":9700973.2528999858},1572289.6986368622,null,"2030-01-01",{"$f":"\n     IF(OR($F6767=\"N/A\",$E6767=0),\n          0,\n          IF( YEAR($G6767)>YEAR(AK6767),\n             0,\n             $D6767*(1-     DATEDIF($G6767,DATE(YEAR(AK6767)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6767)     )\n             )\n     )","v":9375848.7578981146},1530491.4226860942,null,"2031-01-01",{"$f":"\n     IF(OR($F6767=\"N/A\",$E6767=0),\n          0,\n          IF( YEAR($G6767)>YEAR(AO6767),\n             0,\n             $D6767*(1-     DATEDIF($G6767,DATE(YEAR(AO6767)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6767)     )\n             )\n     )","v":9050724.2628962453},1488693.1467353266,null,"2032-01-01",{"$f":"\n     IF(OR($F6767=\"N/A\",$E6767=0),\n          0,\n          IF( YEAR($G6767)>YEAR(AS6767),\n             0,\n             $D6767*(1-     DATEDIF($G6767,DATE(YEAR(AS6767)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6767)     )\n             )\n     )","v":8725599.7678943761},1446894.8707845588,null,"2033-01-01",{"$f":"\n     IF(OR($F6767=\"N/A\",$E6767=0),\n          0,\n          IF( YEAR($G6767)>YEAR(AW6767),\n             0,\n             $D6767*(1-     DATEDIF($G6767,DATE(YEAR(AW6767)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6767)     )\n             )\n     )","v":8400475.2728925049},1405096.594833791]
[{"$f":"'Upgrade Information'!B6803","v":"s1617.5"},null,{"$f":"IF(B6803=\"\", 'Upgrade Information'!F6803,B6803)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E6803","v":16100000.000000002},{"$f":"'Upgrade Information'!H6803","v":415436.85472461249},{"$f":"\n     IF(ISERROR(VLOOKUP($C6803,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6803,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D6803=\"\",\"\",'Upgrade Information'!D6803)","v":"2020-05-28"},null,{"$f":"\nIF(F6803=\"N/A\",\"N/A\",\n     VLOOKUP($C6803,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6803=\"N/A\",$E6803=0),\n          0,\n          IF( YEAR($G6803)>YEAR(I6803),\n             0,\n             $D6803*(1-     DATEDIF($G6803,DATE(YEAR(I6803)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6803)     )\n             )\n     )","v":14611351.27057014},2293884.3473301125,null,"2024-01-01",{"$f":"\n     IF(OR($F6803=\"N/A\",$E6803=0),\n          0,\n          IF( YEAR($G6803)>YEAR(M6803),\n             0,\n             $D6803*(1-     DATEDIF($G6803,DATE(YEAR(M6803)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6803)     )\n             )\n     )","v":14195914.415845528},2240475.4391707983,null,"2025-01-01",{"$f":"\n     IF(OR($F6803=\"N/A\",$E6803=0),\n          0,\n          IF( YEAR($G6803)>YEAR(Q6803),\n             0,\n             $D6803*(1-     DATEDIF($G6803,DATE(YEAR(Q6803)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6803)     )\n             )\n     )","v":13780477.561120916},2187066.5310114836,null,"2026-01-01",{"$f":"\n     IF(OR($F6803=\"N/A\",$E6803=0),\n          0,\n          IF( YEAR($G6803)>YEAR(U6803),\n             0,\n             $D6803*(1-     DATEDIF($G6803,DATE(YEAR(U6803)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6803)     )\n             )\n     )","v":13365040.706396302},2133657.622852169,null,"2027-01-01",{"$f":"\n     IF(OR($F6803=\"N/A\",$E6803=0),\n          0,\n          IF( YEAR($G6803)>YEAR(Y6803),\n             0,\n             $D6803*(1-     DATEDIF($G6803,DATE(YEAR(Y6803)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6803)     )\n             )\n     )","v":12949603.85167169},2080248.7146928548,null,"2028-01-01",{"$f":"\n     IF(OR($F6803=\"N/A\",$E6803=0),\n          0,\n          IF( YEAR($G6803)>YEAR(AC6803),\n             0,\n             $D6803*(1-     DATEDIF($G6803,DATE(YEAR(AC6803)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6803)     )\n             )\n     )","v":12534166.996947078},2026839.8065335404,null,"2029-01-01",{"$f":"\n     IF(OR($F6803=\"N/A\",$E6803=0),\n          0,\n          IF( YEAR($G6803)>YEAR(AG6803),\n             0,\n             $D6803*(1-     DATEDIF($G6803,DATE(YEAR(AG6803)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6803)     )\n             )\n     )","v":12118730.142222466},1973430.8983742259,null,"2030-01-01",{"$f":"\n     IF(OR($F6803=\"N/A\",$E6803=0),\n          0,\n          IF( YEAR($G6803)>YEAR(AK6803),\n             0,\n             $D6803*(1-     DATEDIF($G6803,DATE(YEAR(AK6803)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6803)     )\n             )\n     )","v":11703293.287497852},1920021.9902149113,null,"2031-01-01",{"$f":"\n     IF(OR($F6803=\"N/A\",$E6803=0),\n          0,\n          IF( YEAR($G6803)>YEAR(AO6803),\n             0,\n             $D6803*(1-     DATEDIF($G6803,DATE(YEAR(AO6803)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6803)     )\n             )\n     )","v":11287856.43277324},1866613.0820555969,null,"2032-01-01",{"$f":"\n     IF(OR($F6803=\"N/A\",$E6803=0),\n          0,\n          IF( YEAR($G6803)>YEAR(AS6803),\n             0,\n             $D6803*(1-     DATEDIF($G6803,DATE(YEAR(AS6803)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6803)     )\n             )\n     )","v":10872419.578048628},1813204.1738962822,null,"2033-01-01",{"$f":"\n     IF(OR($F6803=\"N/A\",$E6803=0),\n          0,\n          IF( YEAR($G6803)>YEAR(AW6803),\n             0,\n             $D6803*(1-     DATEDIF($G6803,DATE(YEAR(AW6803)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6803)     )\n             )\n     )","v":10456982.723324016},1759795.2657369678]
[{"$f":"'Upgrade Information'!B6854","v":"s1642.2"},null,{"$f":"IF(B6854=\"\", 'Upgrade Information'!F6854,B6854)","v":"PENELEC"},{"$f":"1000000*'Upgrade Information'!E6854","v":0},{"$f":"'Upgrade Information'!H6854","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C6854,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6854,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D6854=\"\",\"\",'Upgrade Information'!D6854)","v":"2019-02-03"},null,{"$f":"\nIF(F6854=\"N/A\",\"N/A\",\n     VLOOKUP($C6854,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6854=\"N/A\",$E6854=0),\n          0,\n          IF( YEAR($G6854)>YEAR(I6854),\n             0,\n             $D6854*(1-     DATEDIF($G6854,DATE(YEAR(I6854)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6854)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F6854=\"N/A\",$E6854=0),\n          0,\n          IF( YEAR($G6854)>YEAR(M6854),\n             0,\n             $D6854*(1-     DATEDIF($G6854,DATE(YEAR(M6854)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6854)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F6854=\"N/A\",$E6854=0),\n          0,\n          IF( YEAR($G6854)>YEAR(Q6854),\n             0,\n             $D6854*(1-     DATEDIF($G6854,DATE(YEAR(Q6854)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6854)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F6854=\"N/A\",$E6854=0),\n          0,\n          IF( YEAR($G6854)>YEAR(U6854),\n             0,\n             $D6854*(1-     DATEDIF($G6854,DATE(YEAR(U6854)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6854)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F6854=\"N/A\",$E6854=0),\n          0,\n          IF( YEAR($G6854)>YEAR(Y6854),\n             0,\n             $D6854*(1-     DATEDIF($G6854,DATE(YEAR(Y6854)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6854)     )\n             )\n     )","v":0},0,null,{"$f":"\nIF($F6854=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Y6854)+1,MONTH(Y6854),DAY(Y6854))\n)","v":"2028-01-01"},{"$f":"\n     IF(OR($F6854=\"N/A\",$E6854=0),\n          0,\n          IF( YEAR($G6854)>YEAR(AC6854),\n             0,\n             $D6854*(1-     DATEDIF($G6854,DATE(YEAR(AC6854)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6854)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F6854=\"N/A\",$E6854=0),\n          0,\n          IF( YEAR($G6854)>YEAR(AG6854),\n             0,\n             $D6854*(1-     DATEDIF($G6854,DATE(YEAR(AG6854)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6854)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F6854=\"N/A\",$E6854=0),\n          0,\n          IF( YEAR($G6854)>YEAR(AK6854),\n             0,\n             $D6854*(1-     DATEDIF($G6854,DATE(YEAR(AK6854)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6854)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F6854=\"N/A\",$E6854=0),\n          0,\n          IF( YEAR($G6854)>YEAR(AO6854),\n             0,\n             $D6854*(1-     DATEDIF($G6854,DATE(YEAR(AO6854)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6854)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F6854=\"N/A\",$E6854=0),\n          0,\n          IF( YEAR($G6854)>YEAR(AS6854),\n             0,\n             $D6854*(1-     DATEDIF($G6854,DATE(YEAR(AS6854)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6854)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F6854=\"N/A\",$E6854=0),\n          0,\n          IF( YEAR($G6854)>YEAR(AW6854),\n             0,\n             $D6854*(1-     DATEDIF($G6854,DATE(YEAR(AW6854)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6854)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B6886","v":"s1663.1"},null,{"$f":"IF(B6886=\"\", 'Upgrade Information'!F6886,B6886)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E6886","v":3540000},{"$f":"'Upgrade Information'!H6886","v":91344.500976716023},{"$f":"\n     IF(ISERROR(VLOOKUP($C6886,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6886,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D6886=\"\",\"\",'Upgrade Information'!D6886)","v":"2019-03-21"},null,{"$f":"\nIF(F6886=\"N/A\",\"N/A\",\n     VLOOKUP($C6886,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6886=\"N/A\",$E6886=0),\n          0,\n          IF( YEAR($G6886)>YEAR(I6886),\n             0,\n             $D6886*(1-     DATEDIF($G6886,DATE(YEAR(I6886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6886)     )\n             )\n     )","v":3106113.6203605989},490669.05582923163,null,"2024-01-01",{"$f":"\n     IF(OR($F6886=\"N/A\",$E6886=0),\n          0,\n          IF( YEAR($G6886)>YEAR(M6886),\n             0,\n             $D6886*(1-     DATEDIF($G6886,DATE(YEAR(M6886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6886)     )\n             )\n     )","v":3014769.1193838827},478925.73068115872,null,"2025-01-01",{"$f":"\n     IF(OR($F6886=\"N/A\",$E6886=0),\n          0,\n          IF( YEAR($G6886)>YEAR(Q6886),\n             0,\n             $D6886*(1-     DATEDIF($G6886,DATE(YEAR(Q6886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6886)     )\n             )\n     )","v":2923424.6184071666},467182.40553308581,null,"2026-01-01",{"$f":"\n     IF(OR($F6886=\"N/A\",$E6886=0),\n          0,\n          IF( YEAR($G6886)>YEAR(U6886),\n             0,\n             $D6886*(1-     DATEDIF($G6886,DATE(YEAR(U6886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6886)     )\n             )\n     )","v":2832080.1174304509},455439.08038501302,null,"2027-01-01",{"$f":"\n     IF(OR($F6886=\"N/A\",$E6886=0),\n          0,\n          IF( YEAR($G6886)>YEAR(Y6886),\n             0,\n             $D6886*(1-     DATEDIF($G6886,DATE(YEAR(Y6886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6886)     )\n             )\n     )","v":2740735.6164537347},443695.75523694011,null,"2028-01-01",{"$f":"\n     IF(OR($F6886=\"N/A\",$E6886=0),\n          0,\n          IF( YEAR($G6886)>YEAR(AC6886),\n             0,\n             $D6886*(1-     DATEDIF($G6886,DATE(YEAR(AC6886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6886)     )\n             )\n     )","v":2649391.115477019},431952.43008886732,null,"2029-01-01",{"$f":"\n     IF(OR($F6886=\"N/A\",$E6886=0),\n          0,\n          IF( YEAR($G6886)>YEAR(AG6886),\n             0,\n             $D6886*(1-     DATEDIF($G6886,DATE(YEAR(AG6886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6886)     )\n             )\n     )","v":2558046.6145003028},420209.10494079441,null,"2030-01-01",{"$f":"\n     IF(OR($F6886=\"N/A\",$E6886=0),\n          0,\n          IF( YEAR($G6886)>YEAR(AK6886),\n             0,\n             $D6886*(1-     DATEDIF($G6886,DATE(YEAR(AK6886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6886)     )\n             )\n     )","v":2466702.1135235867},408465.7797927215,null,"2031-01-01",{"$f":"\n     IF(OR($F6886=\"N/A\",$E6886=0),\n          0,\n          IF( YEAR($G6886)>YEAR(AO6886),\n             0,\n             $D6886*(1-     DATEDIF($G6886,DATE(YEAR(AO6886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6886)     )\n             )\n     )","v":2375357.6125468705},396722.45464464859,null,"2032-01-01",{"$f":"\n     IF(OR($F6886=\"N/A\",$E6886=0),\n          0,\n          IF( YEAR($G6886)>YEAR(AS6886),\n             0,\n             $D6886*(1-     DATEDIF($G6886,DATE(YEAR(AS6886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6886)     )\n             )\n     )","v":2284013.1115701548},384979.1294965758,null,"2033-01-01",{"$f":"\n     IF(OR($F6886=\"N/A\",$E6886=0),\n          0,\n          IF( YEAR($G6886)>YEAR(AW6886),\n             0,\n             $D6886*(1-     DATEDIF($G6886,DATE(YEAR(AW6886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6886)     )\n             )\n     )","v":2192668.6105934386},373235.80434850289]
[{"$f":"'Upgrade Information'!B6941","v":"s1687.3"},null,{"$f":"IF(B6941=\"\", 'Upgrade Information'!F6941,B6941)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E6941","v":400000},{"$f":"'Upgrade Information'!H6941","v":10321.412539741925},{"$f":"\n     IF(ISERROR(VLOOKUP($C6941,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6941,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D6941=\"\",\"\",'Upgrade Information'!D6941)","v":"2023-06-23"},null,{"$f":"\nIF(F6941=\"N/A\",\"N/A\",\n     VLOOKUP($C6941,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6941=\"N/A\",$E6941=0),\n          0,\n          IF( YEAR($G6941)>YEAR(I6941),\n             0,\n             $D6941*(1-     DATEDIF($G6941,DATE(YEAR(I6941)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6941)     )\n             )\n     )","v":394839.29373012902},60294.211819421915,null,"2024-01-01",{"$f":"\n     IF(OR($F6941=\"N/A\",$E6941=0),\n          0,\n          IF( YEAR($G6941)>YEAR(M6941),\n             0,\n             $D6941*(1-     DATEDIF($G6941,DATE(YEAR(M6941)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6941)     )\n             )\n     )","v":384517.88119038712},59755.351701747852,null,"2025-01-01",{"$f":"\n     IF(OR($F6941=\"N/A\",$E6941=0),\n          0,\n          IF( YEAR($G6941)>YEAR(Q6941),\n             0,\n             $D6941*(1-     DATEDIF($G6941,DATE(YEAR(Q6941)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6941)     )\n             )\n     )","v":374196.46865064517},58428.42230648538,null,"2026-01-01",{"$f":"\n     IF(OR($F6941=\"N/A\",$E6941=0),\n          0,\n          IF( YEAR($G6941)>YEAR(U6941),\n             0,\n             $D6941*(1-     DATEDIF($G6941,DATE(YEAR(U6941)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6941)     )\n             )\n     )","v":363875.05611090327},57101.492911222907,null,"2027-01-01",{"$f":"\n     IF(OR($F6941=\"N/A\",$E6941=0),\n          0,\n          IF( YEAR($G6941)>YEAR(Y6941),\n             0,\n             $D6941*(1-     DATEDIF($G6941,DATE(YEAR(Y6941)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6941)     )\n             )\n     )","v":353553.64357116137},55774.563515960443,null,"2028-01-01",{"$f":"\n     IF(OR($F6941=\"N/A\",$E6941=0),\n          0,\n          IF( YEAR($G6941)>YEAR(AC6941),\n             0,\n             $D6941*(1-     DATEDIF($G6941,DATE(YEAR(AC6941)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6941)     )\n             )\n     )","v":343232.23103141942},54447.634120697963,null,"2029-01-01",{"$f":"\n     IF(OR($F6941=\"N/A\",$E6941=0),\n          0,\n          IF( YEAR($G6941)>YEAR(AG6941),\n             0,\n             $D6941*(1-     DATEDIF($G6941,DATE(YEAR(AG6941)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6941)     )\n             )\n     )","v":332910.81849167752},53120.704725435498,null,"2030-01-01",{"$f":"\n     IF(OR($F6941=\"N/A\",$E6941=0),\n          0,\n          IF( YEAR($G6941)>YEAR(AK6941),\n             0,\n             $D6941*(1-     DATEDIF($G6941,DATE(YEAR(AK6941)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6941)     )\n             )\n     )","v":322589.40595193557},51793.775330173019,null,"2031-01-01",{"$f":"\n     IF(OR($F6941=\"N/A\",$E6941=0),\n          0,\n          IF( YEAR($G6941)>YEAR(AO6941),\n             0,\n             $D6941*(1-     DATEDIF($G6941,DATE(YEAR(AO6941)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6941)     )\n             )\n     )","v":312267.99341219367},50466.845934910554,null,"2032-01-01",{"$f":"\n     IF(OR($F6941=\"N/A\",$E6941=0),\n          0,\n          IF( YEAR($G6941)>YEAR(AS6941),\n             0,\n             $D6941*(1-     DATEDIF($G6941,DATE(YEAR(AS6941)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6941)     )\n             )\n     )","v":301946.58087245171},49139.916539648075,null,"2033-01-01",{"$f":"\n     IF(OR($F6941=\"N/A\",$E6941=0),\n          0,\n          IF( YEAR($G6941)>YEAR(AW6941),\n             0,\n             $D6941*(1-     DATEDIF($G6941,DATE(YEAR(AW6941)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6941)     )\n             )\n     )","v":291625.16833270981},47812.98714438561]
[{"$f":"'Upgrade Information'!B6969","v":"s1706"},null,{"$f":"IF(B6969=\"\", 'Upgrade Information'!F6969,B6969)","v":"ATSI"},{"$f":"1000000*'Upgrade Information'!E6969","v":11770000},{"$f":"'Upgrade Information'!H6969","v":282717.47695575404},{"$f":"\n     IF(ISERROR(VLOOKUP($C6969,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C6969,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18249967968622341},{"$f":"IF('Upgrade Information'!D6969=\"\",\"\",'Upgrade Information'!D6969)","v":"2024-12-31"},null,{"$f":"\nIF(F6969=\"N/A\",\"N/A\",\n     VLOOKUP($C6969,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F6969=\"N/A\",$E6969=0),\n          0,\n          IF( YEAR($G6969)>YEAR(I6969),\n             0,\n             $D6969*(1-     DATEDIF($G6969,DATE(YEAR(I6969)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6969)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F6969=\"N/A\",$E6969=0),\n          0,\n          IF( YEAR($G6969)>YEAR(M6969),\n             0,\n             $D6969*(1-     DATEDIF($G6969,DATE(YEAR(M6969)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6969)     )\n             )\n     )","v":11770000},2430738.7068626038,null,"2025-01-01",{"$f":"\n     IF(OR($F6969=\"N/A\",$E6969=0),\n          0,\n          IF( YEAR($G6969)>YEAR(Q6969),\n             0,\n             $D6969*(1-     DATEDIF($G6969,DATE(YEAR(Q6969)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6969)     )\n             )\n     )","v":11487282.523044245},2379142.857876481,null,"2026-01-01",{"$f":"\n     IF(OR($F6969=\"N/A\",$E6969=0),\n          0,\n          IF( YEAR($G6969)>YEAR(U6969),\n             0,\n             $D6969*(1-     DATEDIF($G6969,DATE(YEAR(U6969)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6969)     )\n             )\n     )","v":11204565.046088491},2327547.0088903587,null,"2027-01-01",{"$f":"\n     IF(OR($F6969=\"N/A\",$E6969=0),\n          0,\n          IF( YEAR($G6969)>YEAR(Y6969),\n             0,\n             $D6969*(1-     DATEDIF($G6969,DATE(YEAR(Y6969)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6969)     )\n             )\n     )","v":10921847.569132738},2275951.1599042364,null,"2028-01-01",{"$f":"\n     IF(OR($F6969=\"N/A\",$E6969=0),\n          0,\n          IF( YEAR($G6969)>YEAR(AC6969),\n             0,\n             $D6969*(1-     DATEDIF($G6969,DATE(YEAR(AC6969)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6969)     )\n             )\n     )","v":10639130.092176983},2224355.3109181141,null,"2029-01-01",{"$f":"\n     IF(OR($F6969=\"N/A\",$E6969=0),\n          0,\n          IF( YEAR($G6969)>YEAR(AG6969),\n             0,\n             $D6969*(1-     DATEDIF($G6969,DATE(YEAR(AG6969)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6969)     )\n             )\n     )","v":10356412.615221228},2172759.4619319914,null,"2030-01-01",{"$f":"\n     IF(OR($F6969=\"N/A\",$E6969=0),\n          0,\n          IF( YEAR($G6969)>YEAR(AK6969),\n             0,\n             $D6969*(1-     DATEDIF($G6969,DATE(YEAR(AK6969)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6969)     )\n             )\n     )","v":10073695.138265476},2121163.6129458696,null,"2031-01-01",{"$f":"\n     IF(OR($F6969=\"N/A\",$E6969=0),\n          0,\n          IF( YEAR($G6969)>YEAR(AO6969),\n             0,\n             $D6969*(1-     DATEDIF($G6969,DATE(YEAR(AO6969)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6969)     )\n             )\n     )","v":9790977.6613097209},2069567.7639597468,null,"2032-01-01",{"$f":"\n     IF(OR($F6969=\"N/A\",$E6969=0),\n          0,\n          IF( YEAR($G6969)>YEAR(AS6969),\n             0,\n             $D6969*(1-     DATEDIF($G6969,DATE(YEAR(AS6969)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6969)     )\n             )\n     )","v":9508260.1843539681},2017971.9149736247,null,"2033-01-01",{"$f":"\n     IF(OR($F6969=\"N/A\",$E6969=0),\n          0,\n          IF( YEAR($G6969)>YEAR(AW6969),\n             0,\n             $D6969*(1-     DATEDIF($G6969,DATE(YEAR(AW6969)+1,1,1),\"m\")/(12*'Upgrade Information'!$G6969)     )\n             )\n     )","v":9225542.7073982134},1966376.0659875022]
[{"$f":"'Upgrade Information'!B7006","v":"s1740"},null,{"$f":"IF(B7006=\"\", 'Upgrade Information'!F7006,B7006)","v":"DEOK"},{"$f":"1000000*'Upgrade Information'!E7006","v":4740000},{"$f":"'Upgrade Information'!H7006","v":85395.818539125961},{"$f":"\n     IF(ISERROR(VLOOKUP($C7006,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7006,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14508585743017691},{"$f":"IF('Upgrade Information'!D7006=\"\",\"\",'Upgrade Information'!D7006)","v":"2019-11-01"},null,{"$f":"\nIF(F7006=\"N/A\",\"N/A\",\n     VLOOKUP($C7006,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F7006=\"N/A\",$E7006=0),\n          0,\n          IF( YEAR($G7006)>YEAR(I7006),\n             0,\n             $D7006*(1-     DATEDIF($G7006,DATE(YEAR(I7006)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7006)     )\n             )\n     )","v":4384184.0894203084},721478.92628441076,null,"2024-06-01",{"$f":"\n     IF(OR($F7006=\"N/A\",$E7006=0),\n          0,\n          IF( YEAR($G7006)>YEAR(M7006),\n             0,\n             $D7006*(1-     DATEDIF($G7006,DATE(YEAR(M7006)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7006)     )\n             )\n     )","v":4298788.2708811825},709089.20073070994,null,"2025-06-01",{"$f":"\n     IF(OR($F7006=\"N/A\",$E7006=0),\n          0,\n          IF( YEAR($G7006)>YEAR(Q7006),\n             0,\n             $D7006*(1-     DATEDIF($G7006,DATE(YEAR(Q7006)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7006)     )\n             )\n     )","v":4213392.4523420567},696699.47517700901,null,"2026-06-01",{"$f":"\n     IF(OR($F7006=\"N/A\",$E7006=0),\n          0,\n          IF( YEAR($G7006)>YEAR(U7006),\n             0,\n             $D7006*(1-     DATEDIF($G7006,DATE(YEAR(U7006)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7006)     )\n             )\n     )","v":4127996.6338029308},684309.74962330819,null,"2027-06-01",{"$f":"\n     IF(OR($F7006=\"N/A\",$E7006=0),\n          0,\n          IF( YEAR($G7006)>YEAR(Y7006),\n             0,\n             $D7006*(1-     DATEDIF($G7006,DATE(YEAR(Y7006)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7006)     )\n             )\n     )","v":4042600.8152638045},671920.02406960726,null,"2028-06-01",{"$f":"\n     IF(OR($F7006=\"N/A\",$E7006=0),\n          0,\n          IF( YEAR($G7006)>YEAR(AC7006),\n             0,\n             $D7006*(1-     DATEDIF($G7006,DATE(YEAR(AC7006)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7006)     )\n             )\n     )","v":3957204.9967246787},659530.29851590632,null,"2029-06-01",{"$f":"\n     IF(OR($F7006=\"N/A\",$E7006=0),\n          0,\n          IF( YEAR($G7006)>YEAR(AG7006),\n             0,\n             $D7006*(1-     DATEDIF($G7006,DATE(YEAR(AG7006)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7006)     )\n             )\n     )","v":3871809.1781855528},647140.57296220551,null,"2030-06-01",{"$f":"\n     IF(OR($F7006=\"N/A\",$E7006=0),\n          0,\n          IF( YEAR($G7006)>YEAR(AK7006),\n             0,\n             $D7006*(1-     DATEDIF($G7006,DATE(YEAR(AK7006)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7006)     )\n             )\n     )","v":3786413.3596464265},634750.84740850457,null,"2031-06-01",{"$f":"\n     IF(OR($F7006=\"N/A\",$E7006=0),\n          0,\n          IF( YEAR($G7006)>YEAR(AO7006),\n             0,\n             $D7006*(1-     DATEDIF($G7006,DATE(YEAR(AO7006)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7006)     )\n             )\n     )","v":3701017.5411073007},622361.12185480364,null,"2032-06-01",{"$f":"\n     IF(OR($F7006=\"N/A\",$E7006=0),\n          0,\n          IF( YEAR($G7006)>YEAR(AS7006),\n             0,\n             $D7006*(1-     DATEDIF($G7006,DATE(YEAR(AS7006)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7006)     )\n             )\n     )","v":3615621.7225681748},609971.39630110282,null,"2033-06-01",{"$f":"\n     IF(OR($F7006=\"N/A\",$E7006=0),\n          0,\n          IF( YEAR($G7006)>YEAR(AW7006),\n             0,\n             $D7006*(1-     DATEDIF($G7006,DATE(YEAR(AW7006)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7006)     )\n             )\n     )","v":3530225.9040290485},597581.67074740189]
[{"$f":"'Upgrade Information'!B7052","v":"s1769.2"},null,{"$f":"IF(B7052=\"\", 'Upgrade Information'!F7052,B7052)","v":"PENELEC"},{"$f":"1000000*'Upgrade Information'!E7052","v":0},{"$f":"'Upgrade Information'!H7052","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C7052,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7052,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D7052=\"\",\"\",'Upgrade Information'!D7052)","v":"2025-12-31"},null,{"$f":"\nIF(F7052=\"N/A\",\"N/A\",\n     VLOOKUP($C7052,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7052=\"N/A\",$E7052=0),\n          0,\n          IF( YEAR($G7052)>YEAR(I7052),\n             0,\n             $D7052*(1-     DATEDIF($G7052,DATE(YEAR(I7052)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7052)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F7052=\"N/A\",$E7052=0),\n          0,\n          IF( YEAR($G7052)>YEAR(M7052),\n             0,\n             $D7052*(1-     DATEDIF($G7052,DATE(YEAR(M7052)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7052)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F7052=\"N/A\",$E7052=0),\n          0,\n          IF( YEAR($G7052)>YEAR(Q7052),\n             0,\n             $D7052*(1-     DATEDIF($G7052,DATE(YEAR(Q7052)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7052)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F7052=\"N/A\",$E7052=0),\n          0,\n          IF( YEAR($G7052)>YEAR(U7052),\n             0,\n             $D7052*(1-     DATEDIF($G7052,DATE(YEAR(U7052)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7052)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F7052=\"N/A\",$E7052=0),\n          0,\n          IF( YEAR($G7052)>YEAR(Y7052),\n             0,\n             $D7052*(1-     DATEDIF($G7052,DATE(YEAR(Y7052)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7052)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F7052=\"N/A\",$E7052=0),\n          0,\n          IF( YEAR($G7052)>YEAR(AC7052),\n             0,\n             $D7052*(1-     DATEDIF($G7052,DATE(YEAR(AC7052)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7052)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F7052=\"N/A\",$E7052=0),\n          0,\n          IF( YEAR($G7052)>YEAR(AG7052),\n             0,\n             $D7052*(1-     DATEDIF($G7052,DATE(YEAR(AG7052)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7052)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F7052=\"N/A\",$E7052=0),\n          0,\n          IF( YEAR($G7052)>YEAR(AK7052),\n             0,\n             $D7052*(1-     DATEDIF($G7052,DATE(YEAR(AK7052)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7052)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F7052=\"N/A\",$E7052=0),\n          0,\n          IF( YEAR($G7052)>YEAR(AO7052),\n             0,\n             $D7052*(1-     DATEDIF($G7052,DATE(YEAR(AO7052)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7052)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F7052=\"N/A\",$E7052=0),\n          0,\n          IF( YEAR($G7052)>YEAR(AS7052),\n             0,\n             $D7052*(1-     DATEDIF($G7052,DATE(YEAR(AS7052)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7052)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F7052=\"N/A\",$E7052=0),\n          0,\n          IF( YEAR($G7052)>YEAR(AW7052),\n             0,\n             $D7052*(1-     DATEDIF($G7052,DATE(YEAR(AW7052)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7052)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B7093","v":"s1780.3"},null,{"$f":"IF(B7093=\"\", 'Upgrade Information'!F7093,B7093)","v":"PENELEC"},{"$f":"1000000*'Upgrade Information'!E7093","v":0},{"$f":"'Upgrade Information'!H7093","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C7093,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7093,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D7093=\"\",\"\",'Upgrade Information'!D7093)","v":"2020-11-25"},null,{"$f":"\nIF(F7093=\"N/A\",\"N/A\",\n     VLOOKUP($C7093,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7093=\"N/A\",$E7093=0),\n          0,\n          IF( YEAR($G7093)>YEAR(I7093),\n             0,\n             $D7093*(1-     DATEDIF($G7093,DATE(YEAR(I7093)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7093)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F7093=\"N/A\",$E7093=0),\n          0,\n          IF( YEAR($G7093)>YEAR(M7093),\n             0,\n             $D7093*(1-     DATEDIF($G7093,DATE(YEAR(M7093)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7093)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F7093=\"N/A\",$E7093=0),\n          0,\n          IF( YEAR($G7093)>YEAR(Q7093),\n             0,\n             $D7093*(1-     DATEDIF($G7093,DATE(YEAR(Q7093)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7093)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F7093=\"N/A\",$E7093=0),\n          0,\n          IF( YEAR($G7093)>YEAR(U7093),\n             0,\n             $D7093*(1-     DATEDIF($G7093,DATE(YEAR(U7093)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7093)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F7093=\"N/A\",$E7093=0),\n          0,\n          IF( YEAR($G7093)>YEAR(Y7093),\n             0,\n             $D7093*(1-     DATEDIF($G7093,DATE(YEAR(Y7093)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7093)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F7093=\"N/A\",$E7093=0),\n          0,\n          IF( YEAR($G7093)>YEAR(AC7093),\n             0,\n             $D7093*(1-     DATEDIF($G7093,DATE(YEAR(AC7093)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7093)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F7093=\"N/A\",$E7093=0),\n          0,\n          IF( YEAR($G7093)>YEAR(AG7093),\n             0,\n             $D7093*(1-     DATEDIF($G7093,DATE(YEAR(AG7093)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7093)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F7093=\"N/A\",$E7093=0),\n          0,\n          IF( YEAR($G7093)>YEAR(AK7093),\n             0,\n             $D7093*(1-     DATEDIF($G7093,DATE(YEAR(AK7093)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7093)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F7093=\"N/A\",$E7093=0),\n          0,\n          IF( YEAR($G7093)>YEAR(AO7093),\n             0,\n             $D7093*(1-     DATEDIF($G7093,DATE(YEAR(AO7093)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7093)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F7093=\"N/A\",$E7093=0),\n          0,\n          IF( YEAR($G7093)>YEAR(AS7093),\n             0,\n             $D7093*(1-     DATEDIF($G7093,DATE(YEAR(AS7093)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7093)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F7093=\"N/A\",$E7093=0),\n          0,\n          IF( YEAR($G7093)>YEAR(AW7093),\n             0,\n             $D7093*(1-     DATEDIF($G7093,DATE(YEAR(AW7093)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7093)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B7129","v":"s1806.4"},null,{"$f":"IF(B7129=\"\", 'Upgrade Information'!F7129,B7129)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E7129","v":0},{"$f":"'Upgrade Information'!H7129","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C7129,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7129,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D7129=\"\",\"\",'Upgrade Information'!D7129)","v":"2020-12-15"},null,{"$f":"\nIF(F7129=\"N/A\",\"N/A\",\n     VLOOKUP($C7129,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7129=\"N/A\",$E7129=0),\n          0,\n          IF( YEAR($G7129)>YEAR(I7129),\n             0,\n             $D7129*(1-     DATEDIF($G7129,DATE(YEAR(I7129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7129)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F7129=\"N/A\",$E7129=0),\n          0,\n          IF( YEAR($G7129)>YEAR(M7129),\n             0,\n             $D7129*(1-     DATEDIF($G7129,DATE(YEAR(M7129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7129)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F7129=\"N/A\",$E7129=0),\n          0,\n          IF( YEAR($G7129)>YEAR(Q7129),\n             0,\n             $D7129*(1-     DATEDIF($G7129,DATE(YEAR(Q7129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7129)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F7129=\"N/A\",$E7129=0),\n          0,\n          IF( YEAR($G7129)>YEAR(U7129),\n             0,\n             $D7129*(1-     DATEDIF($G7129,DATE(YEAR(U7129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7129)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F7129=\"N/A\",$E7129=0),\n          0,\n          IF( YEAR($G7129)>YEAR(Y7129),\n             0,\n             $D7129*(1-     DATEDIF($G7129,DATE(YEAR(Y7129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7129)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F7129=\"N/A\",$E7129=0),\n          0,\n          IF( YEAR($G7129)>YEAR(AC7129),\n             0,\n             $D7129*(1-     DATEDIF($G7129,DATE(YEAR(AC7129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7129)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F7129=\"N/A\",$E7129=0),\n          0,\n          IF( YEAR($G7129)>YEAR(AG7129),\n             0,\n             $D7129*(1-     DATEDIF($G7129,DATE(YEAR(AG7129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7129)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F7129=\"N/A\",$E7129=0),\n          0,\n          IF( YEAR($G7129)>YEAR(AK7129),\n             0,\n             $D7129*(1-     DATEDIF($G7129,DATE(YEAR(AK7129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7129)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F7129=\"N/A\",$E7129=0),\n          0,\n          IF( YEAR($G7129)>YEAR(AO7129),\n             0,\n             $D7129*(1-     DATEDIF($G7129,DATE(YEAR(AO7129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7129)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F7129=\"N/A\",$E7129=0),\n          0,\n          IF( YEAR($G7129)>YEAR(AS7129),\n             0,\n             $D7129*(1-     DATEDIF($G7129,DATE(YEAR(AS7129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7129)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F7129=\"N/A\",$E7129=0),\n          0,\n          IF( YEAR($G7129)>YEAR(AW7129),\n             0,\n             $D7129*(1-     DATEDIF($G7129,DATE(YEAR(AW7129)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7129)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B7180","v":"s1822.2"},null,{"$f":"IF(B7180=\"\", 'Upgrade Information'!F7180,B7180)","v":"PENELEC"},{"$f":"1000000*'Upgrade Information'!E7180","v":600000},{"$f":"'Upgrade Information'!H7180","v":13227.814369752814},{"$f":"\n     IF(ISERROR(VLOOKUP($C7180,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7180,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D7180=\"\",\"\",'Upgrade Information'!D7180)","v":"2022-12-31"},null,{"$f":"\nIF(F7180=\"N/A\",\"N/A\",\n     VLOOKUP($C7180,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7180=\"N/A\",$E7180=0),\n          0,\n          IF( YEAR($G7180)>YEAR(I7180),\n             0,\n             $D7180*(1-     DATEDIF($G7180,DATE(YEAR(I7180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7180)     )\n             )\n     )","v":586772.18563024723},92403.44453907205,null,"2024-01-01",{"$f":"\n     IF(OR($F7180=\"N/A\",$E7180=0),\n          0,\n          IF( YEAR($G7180)>YEAR(M7180),\n             0,\n             $D7180*(1-     DATEDIF($G7180,DATE(YEAR(M7180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7180)     )\n             )\n     )","v":573544.37126049434},90618.560108391277,null,"2025-01-01",{"$f":"\n     IF(OR($F7180=\"N/A\",$E7180=0),\n          0,\n          IF( YEAR($G7180)>YEAR(Q7180),\n             0,\n             $D7180*(1-     DATEDIF($G7180,DATE(YEAR(Q7180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7180)     )\n             )\n     )","v":560316.55689074157},88833.675677710504,null,"2026-01-01",{"$f":"\n     IF(OR($F7180=\"N/A\",$E7180=0),\n          0,\n          IF( YEAR($G7180)>YEAR(U7180),\n             0,\n             $D7180*(1-     DATEDIF($G7180,DATE(YEAR(U7180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7180)     )\n             )\n     )","v":547088.74252098869},87048.791247029731,null,"2027-01-01",{"$f":"\n     IF(OR($F7180=\"N/A\",$E7180=0),\n          0,\n          IF( YEAR($G7180)>YEAR(Y7180),\n             0,\n             $D7180*(1-     DATEDIF($G7180,DATE(YEAR(Y7180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7180)     )\n             )\n     )","v":533860.92815123592},85263.906816348957,null,"2028-01-01",{"$f":"\n     IF(OR($F7180=\"N/A\",$E7180=0),\n          0,\n          IF( YEAR($G7180)>YEAR(AC7180),\n             0,\n             $D7180*(1-     DATEDIF($G7180,DATE(YEAR(AC7180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7180)     )\n             )\n     )","v":520633.11378148315},83479.022385668199,null,"2029-01-01",{"$f":"\n     IF(OR($F7180=\"N/A\",$E7180=0),\n          0,\n          IF( YEAR($G7180)>YEAR(AG7180),\n             0,\n             $D7180*(1-     DATEDIF($G7180,DATE(YEAR(AG7180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7180)     )\n             )\n     )","v":507405.29941173032},81694.137954987425,null,"2030-01-01",{"$f":"\n     IF(OR($F7180=\"N/A\",$E7180=0),\n          0,\n          IF( YEAR($G7180)>YEAR(AK7180),\n             0,\n             $D7180*(1-     DATEDIF($G7180,DATE(YEAR(AK7180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7180)     )\n             )\n     )","v":494177.48504197749},79909.253524306652,null,"2031-01-01",{"$f":"\n     IF(OR($F7180=\"N/A\",$E7180=0),\n          0,\n          IF( YEAR($G7180)>YEAR(AO7180),\n             0,\n             $D7180*(1-     DATEDIF($G7180,DATE(YEAR(AO7180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7180)     )\n             )\n     )","v":480949.67067222466},78124.369093625879,null,"2032-01-01",{"$f":"\n     IF(OR($F7180=\"N/A\",$E7180=0),\n          0,\n          IF( YEAR($G7180)>YEAR(AS7180),\n             0,\n             $D7180*(1-     DATEDIF($G7180,DATE(YEAR(AS7180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7180)     )\n             )\n     )","v":467721.85630247183},76339.484662945106,null,"2033-01-01",{"$f":"\n     IF(OR($F7180=\"N/A\",$E7180=0),\n          0,\n          IF( YEAR($G7180)>YEAR(AW7180),\n             0,\n             $D7180*(1-     DATEDIF($G7180,DATE(YEAR(AW7180)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7180)     )\n             )\n     )","v":454494.041932719},74554.600232264333]
[{"$f":"'Upgrade Information'!B7212","v":"s1837"},null,{"$f":"IF(B7212=\"\", 'Upgrade Information'!F7212,B7212)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E7212","v":2000000},{"$f":"'Upgrade Information'!H7212","v":43572.98474945534},{"$f":"\n     IF(ISERROR(VLOOKUP($C7212,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7212,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D7212=\"\",\"\",'Upgrade Information'!D7212)","v":"2019-10-15"},null,{"$f":"\nIF(F7212=\"N/A\",\"N/A\",\n     VLOOKUP($C7212,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7212=\"N/A\",$E7212=0),\n          0,\n          IF( YEAR($G7212)>YEAR(I7212),\n             0,\n             $D7212*(1-     DATEDIF($G7212,DATE(YEAR(I7212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7212)     )\n             )\n     )","v":1818445.8968772695},235436.50317672937,null,"2024-01-01",{"$f":"\n     IF(OR($F7212=\"N/A\",$E7212=0),\n          0,\n          IF( YEAR($G7212)>YEAR(M7212),\n             0,\n             $D7212*(1-     DATEDIF($G7212,DATE(YEAR(M7212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7212)     )\n             )\n     )","v":1774872.912127814},230839.13452431862,null,"2025-01-01",{"$f":"\n     IF(OR($F7212=\"N/A\",$E7212=0),\n          0,\n          IF( YEAR($G7212)>YEAR(Q7212),\n             0,\n             $D7212*(1-     DATEDIF($G7212,DATE(YEAR(Q7212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7212)     )\n             )\n     )","v":1731299.9273783588},226241.76587190793,null,"2026-01-01",{"$f":"\n     IF(OR($F7212=\"N/A\",$E7212=0),\n          0,\n          IF( YEAR($G7212)>YEAR(U7212),\n             0,\n             $D7212*(1-     DATEDIF($G7212,DATE(YEAR(U7212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7212)     )\n             )\n     )","v":1687726.9426289035},221644.39721949719,null,"2027-01-01",{"$f":"\n     IF(OR($F7212=\"N/A\",$E7212=0),\n          0,\n          IF( YEAR($G7212)>YEAR(Y7212),\n             0,\n             $D7212*(1-     DATEDIF($G7212,DATE(YEAR(Y7212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7212)     )\n             )\n     )","v":1644153.9578794478},217047.02856708644,null,"2028-01-01",{"$f":"\n     IF(OR($F7212=\"N/A\",$E7212=0),\n          0,\n          IF( YEAR($G7212)>YEAR(AC7212),\n             0,\n             $D7212*(1-     DATEDIF($G7212,DATE(YEAR(AC7212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7212)     )\n             )\n     )","v":1600580.9731299926},212449.65991467575,null,"2029-01-01",{"$f":"\n     IF(OR($F7212=\"N/A\",$E7212=0),\n          0,\n          IF( YEAR($G7212)>YEAR(AG7212),\n             0,\n             $D7212*(1-     DATEDIF($G7212,DATE(YEAR(AG7212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7212)     )\n             )\n     )","v":1557007.9883805374},207852.291262265,null,"2030-01-01",{"$f":"\n     IF(OR($F7212=\"N/A\",$E7212=0),\n          0,\n          IF( YEAR($G7212)>YEAR(AK7212),\n             0,\n             $D7212*(1-     DATEDIF($G7212,DATE(YEAR(AK7212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7212)     )\n             )\n     )","v":1513435.0036310819},203254.92260985431,null,"2031-01-01",{"$f":"\n     IF(OR($F7212=\"N/A\",$E7212=0),\n          0,\n          IF( YEAR($G7212)>YEAR(AO7212),\n             0,\n             $D7212*(1-     DATEDIF($G7212,DATE(YEAR(AO7212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7212)     )\n             )\n     )","v":1469862.0188816267},198657.55395744357,null,"2032-01-01",{"$f":"\n     IF(OR($F7212=\"N/A\",$E7212=0),\n          0,\n          IF( YEAR($G7212)>YEAR(AS7212),\n             0,\n             $D7212*(1-     DATEDIF($G7212,DATE(YEAR(AS7212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7212)     )\n             )\n     )","v":1426289.0341321714},194060.18530503288,null,"2033-01-01",{"$f":"\n     IF(OR($F7212=\"N/A\",$E7212=0),\n          0,\n          IF( YEAR($G7212)>YEAR(AW7212),\n             0,\n             $D7212*(1-     DATEDIF($G7212,DATE(YEAR(AW7212)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7212)     )\n             )\n     )","v":1382716.049382716},189462.81665262213]
[{"$f":"'Upgrade Information'!B7228","v":"s1849 "},null,{"$f":"IF(B7228=\"\", 'Upgrade Information'!F7228,B7228)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E7228","v":27000000},{"$f":"'Upgrade Information'!H7228","v":391433.42526549235},{"$f":"\n     IF(ISERROR(VLOOKUP($C7228,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7228,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D7228=\"\",\"\",'Upgrade Information'!D7228)","v":"2021-05-19"},null,{"$f":"\nIF(F7228=\"N/A\",\"N/A\",\n     VLOOKUP($C7228,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F7228=\"N/A\",$E7228=0),\n          0,\n          IF( YEAR($G7228)>YEAR(I7228),\n             0,\n             $D7228*(1-     DATEDIF($G7228,DATE(YEAR(I7228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7228)     )\n             )\n     )","v":25988796.98473081},3986102.6679989542,null,"2024-06-01",{"$f":"\n     IF(OR($F7228=\"N/A\",$E7228=0),\n          0,\n          IF( YEAR($G7228)>YEAR(M7228),\n             0,\n             $D7228*(1-     DATEDIF($G7228,DATE(YEAR(M7228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7228)     )\n             )\n     )","v":25597363.559465319},3931961.1201925529,null,"2025-06-01",{"$f":"\n     IF(OR($F7228=\"N/A\",$E7228=0),\n          0,\n          IF( YEAR($G7228)>YEAR(Q7228),\n             0,\n             $D7228*(1-     DATEDIF($G7228,DATE(YEAR(Q7228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7228)     )\n             )\n     )","v":25205930.134199824},3877819.5723861507,null,"2026-06-01",{"$f":"\n     IF(OR($F7228=\"N/A\",$E7228=0),\n          0,\n          IF( YEAR($G7228)>YEAR(U7228),\n             0,\n             $D7228*(1-     DATEDIF($G7228,DATE(YEAR(U7228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7228)     )\n             )\n     )","v":24814496.708934333},3823678.024579749,null,"2027-06-01",{"$f":"\n     IF(OR($F7228=\"N/A\",$E7228=0),\n          0,\n          IF( YEAR($G7228)>YEAR(Y7228),\n             0,\n             $D7228*(1-     DATEDIF($G7228,DATE(YEAR(Y7228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7228)     )\n             )\n     )","v":24423063.283668842},3769536.4767733477,null,"2028-06-01",{"$f":"\n     IF(OR($F7228=\"N/A\",$E7228=0),\n          0,\n          IF( YEAR($G7228)>YEAR(AC7228),\n             0,\n             $D7228*(1-     DATEDIF($G7228,DATE(YEAR(AC7228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7228)     )\n             )\n     )","v":24031629.858403351},3715394.928966946,null,"2029-06-01",{"$f":"\n     IF(OR($F7228=\"N/A\",$E7228=0),\n          0,\n          IF( YEAR($G7228)>YEAR(AG7228),\n             0,\n             $D7228*(1-     DATEDIF($G7228,DATE(YEAR(AG7228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7228)     )\n             )\n     )","v":23640196.433137856},3661253.3811605438,null,"2030-06-01",{"$f":"\n     IF(OR($F7228=\"N/A\",$E7228=0),\n          0,\n          IF( YEAR($G7228)>YEAR(AK7228),\n             0,\n             $D7228*(1-     DATEDIF($G7228,DATE(YEAR(AK7228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7228)     )\n             )\n     )","v":23248763.007872365},3607111.8333541425,null,"2031-06-01",{"$f":"\n     IF(OR($F7228=\"N/A\",$E7228=0),\n          0,\n          IF( YEAR($G7228)>YEAR(AO7228),\n             0,\n             $D7228*(1-     DATEDIF($G7228,DATE(YEAR(AO7228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7228)     )\n             )\n     )","v":22857329.582606874},3552970.2855477408,null,"2032-06-01",{"$f":"\n     IF(OR($F7228=\"N/A\",$E7228=0),\n          0,\n          IF( YEAR($G7228)>YEAR(AS7228),\n             0,\n             $D7228*(1-     DATEDIF($G7228,DATE(YEAR(AS7228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7228)     )\n             )\n     )","v":22465896.15734138},3498828.7377413386,null,"2033-06-01",{"$f":"\n     IF(OR($F7228=\"N/A\",$E7228=0),\n          0,\n          IF( YEAR($G7228)>YEAR(AW7228),\n             0,\n             $D7228*(1-     DATEDIF($G7228,DATE(YEAR(AW7228)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7228)     )\n             )\n     )","v":22074462.732075889},3444687.1899349373]
[{"$f":"'Upgrade Information'!B7295","v":"s1879.2"},null,{"$f":"IF(B7295=\"\", 'Upgrade Information'!F7295,B7295)","v":"ME"},{"$f":"1000000*'Upgrade Information'!E7295","v":0},{"$f":"'Upgrade Information'!H7295","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C7295,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7295,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D7295=\"\",\"\",'Upgrade Information'!D7295)","v":"2023-08-01"},null,{"$f":"\nIF(F7295=\"N/A\",\"N/A\",\n     VLOOKUP($C7295,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7295=\"N/A\",$E7295=0),\n          0,\n          IF( YEAR($G7295)>YEAR(I7295),\n             0,\n             $D7295*(1-     DATEDIF($G7295,DATE(YEAR(I7295)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7295)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F7295=\"N/A\",$E7295=0),\n          0,\n          IF( YEAR($G7295)>YEAR(M7295),\n             0,\n             $D7295*(1-     DATEDIF($G7295,DATE(YEAR(M7295)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7295)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F7295=\"N/A\",$E7295=0),\n          0,\n          IF( YEAR($G7295)>YEAR(Q7295),\n             0,\n             $D7295*(1-     DATEDIF($G7295,DATE(YEAR(Q7295)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7295)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F7295=\"N/A\",$E7295=0),\n          0,\n          IF( YEAR($G7295)>YEAR(U7295),\n             0,\n             $D7295*(1-     DATEDIF($G7295,DATE(YEAR(U7295)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7295)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F7295=\"N/A\",$E7295=0),\n          0,\n          IF( YEAR($G7295)>YEAR(Y7295),\n             0,\n             $D7295*(1-     DATEDIF($G7295,DATE(YEAR(Y7295)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7295)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F7295=\"N/A\",$E7295=0),\n          0,\n          IF( YEAR($G7295)>YEAR(AC7295),\n             0,\n             $D7295*(1-     DATEDIF($G7295,DATE(YEAR(AC7295)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7295)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F7295=\"N/A\",$E7295=0),\n          0,\n          IF( YEAR($G7295)>YEAR(AG7295),\n             0,\n             $D7295*(1-     DATEDIF($G7295,DATE(YEAR(AG7295)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7295)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F7295=\"N/A\",$E7295=0),\n          0,\n          IF( YEAR($G7295)>YEAR(AK7295),\n             0,\n             $D7295*(1-     DATEDIF($G7295,DATE(YEAR(AK7295)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7295)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F7295=\"N/A\",$E7295=0),\n          0,\n          IF( YEAR($G7295)>YEAR(AO7295),\n             0,\n             $D7295*(1-     DATEDIF($G7295,DATE(YEAR(AO7295)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7295)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F7295=\"N/A\",$E7295=0),\n          0,\n          IF( YEAR($G7295)>YEAR(AS7295),\n             0,\n             $D7295*(1-     DATEDIF($G7295,DATE(YEAR(AS7295)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7295)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F7295=\"N/A\",$E7295=0),\n          0,\n          IF( YEAR($G7295)>YEAR(AW7295),\n             0,\n             $D7295*(1-     DATEDIF($G7295,DATE(YEAR(AW7295)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7295)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B7332","v":"s1892.2"},null,{"$f":"IF(B7332=\"\", 'Upgrade Information'!F7332,B7332)","v":"ME"},{"$f":"1000000*'Upgrade Information'!E7332","v":0},{"$f":"'Upgrade Information'!H7332","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C7332,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7332,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D7332=\"\",\"\",'Upgrade Information'!D7332)","v":"2019-12-14"},null,{"$f":"\nIF(F7332=\"N/A\",\"N/A\",\n     VLOOKUP($C7332,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7332=\"N/A\",$E7332=0),\n          0,\n          IF( YEAR($G7332)>YEAR(I7332),\n             0,\n             $D7332*(1-     DATEDIF($G7332,DATE(YEAR(I7332)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7332)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F7332=\"N/A\",$E7332=0),\n          0,\n          IF( YEAR($G7332)>YEAR(M7332),\n             0,\n             $D7332*(1-     DATEDIF($G7332,DATE(YEAR(M7332)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7332)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F7332=\"N/A\",$E7332=0),\n          0,\n          IF( YEAR($G7332)>YEAR(Q7332),\n             0,\n             $D7332*(1-     DATEDIF($G7332,DATE(YEAR(Q7332)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7332)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F7332=\"N/A\",$E7332=0),\n          0,\n          IF( YEAR($G7332)>YEAR(U7332),\n             0,\n             $D7332*(1-     DATEDIF($G7332,DATE(YEAR(U7332)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7332)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F7332=\"N/A\",$E7332=0),\n          0,\n          IF( YEAR($G7332)>YEAR(Y7332),\n             0,\n             $D7332*(1-     DATEDIF($G7332,DATE(YEAR(Y7332)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7332)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F7332=\"N/A\",$E7332=0),\n          0,\n          IF( YEAR($G7332)>YEAR(AC7332),\n             0,\n             $D7332*(1-     DATEDIF($G7332,DATE(YEAR(AC7332)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7332)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F7332=\"N/A\",$E7332=0),\n          0,\n          IF( YEAR($G7332)>YEAR(AG7332),\n             0,\n             $D7332*(1-     DATEDIF($G7332,DATE(YEAR(AG7332)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7332)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F7332=\"N/A\",$E7332=0),\n          0,\n          IF( YEAR($G7332)>YEAR(AK7332),\n             0,\n             $D7332*(1-     DATEDIF($G7332,DATE(YEAR(AK7332)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7332)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F7332=\"N/A\",$E7332=0),\n          0,\n          IF( YEAR($G7332)>YEAR(AO7332),\n             0,\n             $D7332*(1-     DATEDIF($G7332,DATE(YEAR(AO7332)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7332)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F7332=\"N/A\",$E7332=0),\n          0,\n          IF( YEAR($G7332)>YEAR(AS7332),\n             0,\n             $D7332*(1-     DATEDIF($G7332,DATE(YEAR(AS7332)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7332)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F7332=\"N/A\",$E7332=0),\n          0,\n          IF( YEAR($G7332)>YEAR(AW7332),\n             0,\n             $D7332*(1-     DATEDIF($G7332,DATE(YEAR(AW7332)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7332)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B7340","v":"s1894.2"},null,{"$f":"IF(B7340=\"\", 'Upgrade Information'!F7340,B7340)","v":"ME"},{"$f":"1000000*'Upgrade Information'!E7340","v":0},{"$f":"'Upgrade Information'!H7340","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C7340,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7340,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D7340=\"\",\"\",'Upgrade Information'!D7340)","v":"2022-12-16"},null,{"$f":"\nIF(F7340=\"N/A\",\"N/A\",\n     VLOOKUP($C7340,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7340=\"N/A\",$E7340=0),\n          0,\n          IF( YEAR($G7340)>YEAR(I7340),\n             0,\n             $D7340*(1-     DATEDIF($G7340,DATE(YEAR(I7340)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7340)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F7340=\"N/A\",$E7340=0),\n          0,\n          IF( YEAR($G7340)>YEAR(M7340),\n             0,\n             $D7340*(1-     DATEDIF($G7340,DATE(YEAR(M7340)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7340)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F7340=\"N/A\",$E7340=0),\n          0,\n          IF( YEAR($G7340)>YEAR(Q7340),\n             0,\n             $D7340*(1-     DATEDIF($G7340,DATE(YEAR(Q7340)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7340)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F7340=\"N/A\",$E7340=0),\n          0,\n          IF( YEAR($G7340)>YEAR(U7340),\n             0,\n             $D7340*(1-     DATEDIF($G7340,DATE(YEAR(U7340)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7340)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F7340=\"N/A\",$E7340=0),\n          0,\n          IF( YEAR($G7340)>YEAR(Y7340),\n             0,\n             $D7340*(1-     DATEDIF($G7340,DATE(YEAR(Y7340)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7340)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F7340=\"N/A\",$E7340=0),\n          0,\n          IF( YEAR($G7340)>YEAR(AC7340),\n             0,\n             $D7340*(1-     DATEDIF($G7340,DATE(YEAR(AC7340)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7340)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F7340=\"N/A\",$E7340=0),\n          0,\n          IF( YEAR($G7340)>YEAR(AG7340),\n             0,\n             $D7340*(1-     DATEDIF($G7340,DATE(YEAR(AG7340)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7340)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F7340=\"N/A\",$E7340=0),\n          0,\n          IF( YEAR($G7340)>YEAR(AK7340),\n             0,\n             $D7340*(1-     DATEDIF($G7340,DATE(YEAR(AK7340)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7340)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F7340=\"N/A\",$E7340=0),\n          0,\n          IF( YEAR($G7340)>YEAR(AO7340),\n             0,\n             $D7340*(1-     DATEDIF($G7340,DATE(YEAR(AO7340)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7340)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F7340=\"N/A\",$E7340=0),\n          0,\n          IF( YEAR($G7340)>YEAR(AS7340),\n             0,\n             $D7340*(1-     DATEDIF($G7340,DATE(YEAR(AS7340)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7340)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F7340=\"N/A\",$E7340=0),\n          0,\n          IF( YEAR($G7340)>YEAR(AW7340),\n             0,\n             $D7340*(1-     DATEDIF($G7340,DATE(YEAR(AW7340)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7340)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B7380","v":"s1905.2"},null,{"$f":"IF(B7380=\"\", 'Upgrade Information'!F7380,B7380)","v":"ME"},{"$f":"1000000*'Upgrade Information'!E7380","v":0},{"$f":"'Upgrade Information'!H7380","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C7380,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7380,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D7380=\"\",\"\",'Upgrade Information'!D7380)","v":"2025-12-31"},null,{"$f":"\nIF(F7380=\"N/A\",\"N/A\",\n     VLOOKUP($C7380,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7380=\"N/A\",$E7380=0),\n          0,\n          IF( YEAR($G7380)>YEAR(I7380),\n             0,\n             $D7380*(1-     DATEDIF($G7380,DATE(YEAR(I7380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7380)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F7380=\"N/A\",$E7380=0),\n          0,\n          IF( YEAR($G7380)>YEAR(M7380),\n             0,\n             $D7380*(1-     DATEDIF($G7380,DATE(YEAR(M7380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7380)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F7380=\"N/A\",$E7380=0),\n          0,\n          IF( YEAR($G7380)>YEAR(Q7380),\n             0,\n             $D7380*(1-     DATEDIF($G7380,DATE(YEAR(Q7380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7380)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F7380=\"N/A\",$E7380=0),\n          0,\n          IF( YEAR($G7380)>YEAR(U7380),\n             0,\n             $D7380*(1-     DATEDIF($G7380,DATE(YEAR(U7380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7380)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F7380=\"N/A\",$E7380=0),\n          0,\n          IF( YEAR($G7380)>YEAR(Y7380),\n             0,\n             $D7380*(1-     DATEDIF($G7380,DATE(YEAR(Y7380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7380)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F7380=\"N/A\",$E7380=0),\n          0,\n          IF( YEAR($G7380)>YEAR(AC7380),\n             0,\n             $D7380*(1-     DATEDIF($G7380,DATE(YEAR(AC7380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7380)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F7380=\"N/A\",$E7380=0),\n          0,\n          IF( YEAR($G7380)>YEAR(AG7380),\n             0,\n             $D7380*(1-     DATEDIF($G7380,DATE(YEAR(AG7380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7380)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F7380=\"N/A\",$E7380=0),\n          0,\n          IF( YEAR($G7380)>YEAR(AK7380),\n             0,\n             $D7380*(1-     DATEDIF($G7380,DATE(YEAR(AK7380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7380)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F7380=\"N/A\",$E7380=0),\n          0,\n          IF( YEAR($G7380)>YEAR(AO7380),\n             0,\n             $D7380*(1-     DATEDIF($G7380,DATE(YEAR(AO7380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7380)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F7380=\"N/A\",$E7380=0),\n          0,\n          IF( YEAR($G7380)>YEAR(AS7380),\n             0,\n             $D7380*(1-     DATEDIF($G7380,DATE(YEAR(AS7380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7380)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F7380=\"N/A\",$E7380=0),\n          0,\n          IF( YEAR($G7380)>YEAR(AW7380),\n             0,\n             $D7380*(1-     DATEDIF($G7380,DATE(YEAR(AW7380)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7380)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B7423","v":"s1920"},null,{"$f":"IF(B7423=\"\", 'Upgrade Information'!F7423,B7423)","v":"PENELEC"},{"$f":"1000000*'Upgrade Information'!E7423","v":3900000},{"$f":"'Upgrade Information'!H7423","v":85980.793403393283},{"$f":"\n     IF(ISERROR(VLOOKUP($C7423,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7423,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D7423=\"\",\"\",'Upgrade Information'!D7423)","v":"2025-12-01"},null,{"$f":"\nIF(F7423=\"N/A\",\"N/A\",\n     VLOOKUP($C7423,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7423=\"N/A\",$E7423=0),\n          0,\n          IF( YEAR($G7423)>YEAR(I7423),\n             0,\n             $D7423*(1-     DATEDIF($G7423,DATE(YEAR(I7423)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7423)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F7423=\"N/A\",$E7423=0),\n          0,\n          IF( YEAR($G7423)>YEAR(M7423),\n             0,\n             $D7423*(1-     DATEDIF($G7423,DATE(YEAR(M7423)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7423)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F7423=\"N/A\",$E7423=0),\n          0,\n          IF( YEAR($G7423)>YEAR(Q7423),\n             0,\n             $D7423*(1-     DATEDIF($G7423,DATE(YEAR(Q7423)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7423)     )\n             )\n     )","v":3892834.9338830505},610134.32612021861,null,"2026-01-01",{"$f":"\n     IF(OR($F7423=\"N/A\",$E7423=0),\n          0,\n          IF( YEAR($G7423)>YEAR(U7423),\n             0,\n             $D7423*(1-     DATEDIF($G7423,DATE(YEAR(U7423)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7423)     )\n             )\n     )","v":3806854.1404796573},599655.57710401621,null,"2027-01-01",{"$f":"\n     IF(OR($F7423=\"N/A\",$E7423=0),\n          0,\n          IF( YEAR($G7423)>YEAR(Y7423),\n             0,\n             $D7423*(1-     DATEDIF($G7423,DATE(YEAR(Y7423)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7423)     )\n             )\n     )","v":3720873.3470762642},588053.82830459124,null,"2028-01-01",{"$f":"\n     IF(OR($F7423=\"N/A\",$E7423=0),\n          0,\n          IF( YEAR($G7423)>YEAR(AC7423),\n             0,\n             $D7423*(1-     DATEDIF($G7423,DATE(YEAR(AC7423)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7423)     )\n             )\n     )","v":3634892.5536728706},576452.07950516616,null,"2029-01-01",{"$f":"\n     IF(OR($F7423=\"N/A\",$E7423=0),\n          0,\n          IF( YEAR($G7423)>YEAR(AG7423),\n             0,\n             $D7423*(1-     DATEDIF($G7423,DATE(YEAR(AG7423)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7423)     )\n             )\n     )","v":3548911.7602694775},564850.33070574119,null,"2030-01-01",{"$f":"\n     IF(OR($F7423=\"N/A\",$E7423=0),\n          0,\n          IF( YEAR($G7423)>YEAR(AK7423),\n             0,\n             $D7423*(1-     DATEDIF($G7423,DATE(YEAR(AK7423)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7423)     )\n             )\n     )","v":3462930.9668660839},553248.5819063161,null,"2031-01-01",{"$f":"\n     IF(OR($F7423=\"N/A\",$E7423=0),\n          0,\n          IF( YEAR($G7423)>YEAR(AO7423),\n             0,\n             $D7423*(1-     DATEDIF($G7423,DATE(YEAR(AO7423)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7423)     )\n             )\n     )","v":3376950.1734626908},541646.83310689114,null,"2032-01-01",{"$f":"\n     IF(OR($F7423=\"N/A\",$E7423=0),\n          0,\n          IF( YEAR($G7423)>YEAR(AS7423),\n             0,\n             $D7423*(1-     DATEDIF($G7423,DATE(YEAR(AS7423)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7423)     )\n             )\n     )","v":3290969.3800592972},530045.08430746605,null,"2033-01-01",{"$f":"\n     IF(OR($F7423=\"N/A\",$E7423=0),\n          0,\n          IF( YEAR($G7423)>YEAR(AW7423),\n             0,\n             $D7423*(1-     DATEDIF($G7423,DATE(YEAR(AW7423)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7423)     )\n             )\n     )","v":3204988.5866559045},518443.3355080412]
[{"$f":"'Upgrade Information'!B7467","v":"s1928"},null,{"$f":"IF(B7467=\"\", 'Upgrade Information'!F7467,B7467)","v":"DEOK"},{"$f":"1000000*'Upgrade Information'!E7467","v":5300000},{"$f":"'Upgrade Information'!H7467","v":95484.776003664054},{"$f":"\n     IF(ISERROR(VLOOKUP($C7467,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7467,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14508585743017691},{"$f":"IF('Upgrade Information'!D7467=\"\",\"\",'Upgrade Information'!D7467)","v":"2021-06-30"},null,{"$f":"\nIF(F7467=\"N/A\",\"N/A\",\n     VLOOKUP($C7467,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F7467=\"N/A\",$E7467=0),\n          0,\n          IF( YEAR($G7467)>YEAR(I7467),\n             0,\n             $D7467*(1-     DATEDIF($G7467,DATE(YEAR(I7467)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7467)     )\n             )\n     )","v":5061288.05999084},829806.0938885517,null,"2024-06-01",{"$f":"\n     IF(OR($F7467=\"N/A\",$E7467=0),\n          0,\n          IF( YEAR($G7467)>YEAR(M7467),\n             0,\n             $D7467*(1-     DATEDIF($G7467,DATE(YEAR(M7467)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7467)     )\n             )\n     )","v":4965803.2839871757},815952.60329053167,null,"2025-06-01",{"$f":"\n     IF(OR($F7467=\"N/A\",$E7467=0),\n          0,\n          IF( YEAR($G7467)>YEAR(Q7467),\n             0,\n             $D7467*(1-     DATEDIF($G7467,DATE(YEAR(Q7467)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7467)     )\n             )\n     )","v":4870318.5079835113},802099.11269251164,null,"2026-06-01",{"$f":"\n     IF(OR($F7467=\"N/A\",$E7467=0),\n          0,\n          IF( YEAR($G7467)>YEAR(U7467),\n             0,\n             $D7467*(1-     DATEDIF($G7467,DATE(YEAR(U7467)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7467)     )\n             )\n     )","v":4774833.7319798479},788245.62209449173,null,"2027-06-01",{"$f":"\n     IF(OR($F7467=\"N/A\",$E7467=0),\n          0,\n          IF( YEAR($G7467)>YEAR(Y7467),\n             0,\n             $D7467*(1-     DATEDIF($G7467,DATE(YEAR(Y7467)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7467)     )\n             )\n     )","v":4679348.9559761835},774392.1314964717,null,"2028-06-01",{"$f":"\n     IF(OR($F7467=\"N/A\",$E7467=0),\n          0,\n          IF( YEAR($G7467)>YEAR(AC7467),\n             0,\n             $D7467*(1-     DATEDIF($G7467,DATE(YEAR(AC7467)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7467)     )\n             )\n     )","v":4583864.1799725192},760538.64089845167,null,"2029-06-01",{"$f":"\n     IF(OR($F7467=\"N/A\",$E7467=0),\n          0,\n          IF( YEAR($G7467)>YEAR(AG7467),\n             0,\n             $D7467*(1-     DATEDIF($G7467,DATE(YEAR(AG7467)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7467)     )\n             )\n     )","v":4488379.4039688557},746685.15030043176,null,"2030-06-01",{"$f":"\n     IF(OR($F7467=\"N/A\",$E7467=0),\n          0,\n          IF( YEAR($G7467)>YEAR(AK7467),\n             0,\n             $D7467*(1-     DATEDIF($G7467,DATE(YEAR(AK7467)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7467)     )\n             )\n     )","v":4392894.6279651914},732831.65970241174,null,"2031-06-01",{"$f":"\n     IF(OR($F7467=\"N/A\",$E7467=0),\n          0,\n          IF( YEAR($G7467)>YEAR(AO7467),\n             0,\n             $D7467*(1-     DATEDIF($G7467,DATE(YEAR(AO7467)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7467)     )\n             )\n     )","v":4297409.851961527},718978.16910439171,null,"2032-06-01",{"$f":"\n     IF(OR($F7467=\"N/A\",$E7467=0),\n          0,\n          IF( YEAR($G7467)>YEAR(AS7467),\n             0,\n             $D7467*(1-     DATEDIF($G7467,DATE(YEAR(AS7467)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7467)     )\n             )\n     )","v":4201925.0759578636},705124.67850637191,null,"2033-06-01",{"$f":"\n     IF(OR($F7467=\"N/A\",$E7467=0),\n          0,\n          IF( YEAR($G7467)>YEAR(AW7467),\n             0,\n             $D7467*(1-     DATEDIF($G7467,DATE(YEAR(AW7467)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7467)     )\n             )\n     )","v":4106440.2999541992},691271.18790835189]
[{"$f":"'Upgrade Information'!B7500","v":"s1957"},null,{"$f":"IF(B7500=\"\", 'Upgrade Information'!F7500,B7500)","v":"ATSI"},{"$f":"1000000*'Upgrade Information'!E7500","v":700000},{"$f":"'Upgrade Information'!H7500","v":16814.123523281891},{"$f":"\n     IF(ISERROR(VLOOKUP($C7500,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7500,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18249967968622341},{"$f":"IF('Upgrade Information'!D7500=\"\",\"\",'Upgrade Information'!D7500)","v":"2020-03-06"},null,{"$f":"\nIF(F7500=\"N/A\",\"N/A\",\n     VLOOKUP($C7500,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7500=\"N/A\",$E7500=0),\n          0,\n          IF( YEAR($G7500)>YEAR(I7500),\n             0,\n             $D7500*(1-     DATEDIF($G7500,DATE(YEAR(I7500)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7500)     )\n             )\n     )","v":636947.03678769292},133056.75371412502,null,"2024-01-01",{"$f":"\n     IF(OR($F7500=\"N/A\",$E7500=0),\n          0,\n          IF( YEAR($G7500)>YEAR(M7500),\n             0,\n             $D7500*(1-     DATEDIF($G7500,DATE(YEAR(M7500)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7500)     )\n             )\n     )","v":620132.91326441104},129988.18155692147,null,"2025-01-01",{"$f":"\n     IF(OR($F7500=\"N/A\",$E7500=0),\n          0,\n          IF( YEAR($G7500)>YEAR(Q7500),\n             0,\n             $D7500*(1-     DATEDIF($G7500,DATE(YEAR(Q7500)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7500)     )\n             )\n     )","v":603318.78974112915},126919.60939971793,null,"2026-01-01",{"$f":"\n     IF(OR($F7500=\"N/A\",$E7500=0),\n          0,\n          IF( YEAR($G7500)>YEAR(U7500),\n             0,\n             $D7500*(1-     DATEDIF($G7500,DATE(YEAR(U7500)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7500)     )\n             )\n     )","v":586504.66621784726},123851.03724251439,null,"2027-01-01",{"$f":"\n     IF(OR($F7500=\"N/A\",$E7500=0),\n          0,\n          IF( YEAR($G7500)>YEAR(Y7500),\n             0,\n             $D7500*(1-     DATEDIF($G7500,DATE(YEAR(Y7500)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7500)     )\n             )\n     )","v":569690.54269456526},120782.46508531083,null,"2028-01-01",{"$f":"\n     IF(OR($F7500=\"N/A\",$E7500=0),\n          0,\n          IF( YEAR($G7500)>YEAR(AC7500),\n             0,\n             $D7500*(1-     DATEDIF($G7500,DATE(YEAR(AC7500)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7500)     )\n             )\n     )","v":552876.41917128349},117713.89292810731,null,"2029-01-01",{"$f":"\n     IF(OR($F7500=\"N/A\",$E7500=0),\n          0,\n          IF( YEAR($G7500)>YEAR(AG7500),\n             0,\n             $D7500*(1-     DATEDIF($G7500,DATE(YEAR(AG7500)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7500)     )\n             )\n     )","v":536062.2956480016},114645.32077090377,null,"2030-01-01",{"$f":"\n     IF(OR($F7500=\"N/A\",$E7500=0),\n          0,\n          IF( YEAR($G7500)>YEAR(AK7500),\n             0,\n             $D7500*(1-     DATEDIF($G7500,DATE(YEAR(AK7500)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7500)     )\n             )\n     )","v":519248.17212471977},111576.74861370024,null,"2031-01-01",{"$f":"\n     IF(OR($F7500=\"N/A\",$E7500=0),\n          0,\n          IF( YEAR($G7500)>YEAR(AO7500),\n             0,\n             $D7500*(1-     DATEDIF($G7500,DATE(YEAR(AO7500)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7500)     )\n             )\n     )","v":502434.04860143783},108508.1764564967,null,"2032-01-01",{"$f":"\n     IF(OR($F7500=\"N/A\",$E7500=0),\n          0,\n          IF( YEAR($G7500)>YEAR(AS7500),\n             0,\n             $D7500*(1-     DATEDIF($G7500,DATE(YEAR(AS7500)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7500)     )\n             )\n     )","v":485619.92507815594},105439.60429929316,null,"2033-01-01",{"$f":"\n     IF(OR($F7500=\"N/A\",$E7500=0),\n          0,\n          IF( YEAR($G7500)>YEAR(AW7500),\n             0,\n             $D7500*(1-     DATEDIF($G7500,DATE(YEAR(AW7500)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7500)     )\n             )\n     )","v":468805.80155487399},102371.03214208961]
[{"$f":"'Upgrade Information'!B7554","v":"s2004.4"},null,{"$f":"IF(B7554=\"\", 'Upgrade Information'!F7554,B7554)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E7554","v":100000},{"$f":"'Upgrade Information'!H7554","v":2580.3531349354812},{"$f":"\n     IF(ISERROR(VLOOKUP($C7554,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7554,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D7554=\"\",\"\",'Upgrade Information'!D7554)","v":"2023-07-06"},null,{"$f":"\nIF(F7554=\"N/A\",\"N/A\",\n     VLOOKUP($C7554,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7554=\"N/A\",$E7554=0),\n          0,\n          IF( YEAR($G7554)>YEAR(I7554),\n             0,\n             $D7554*(1-     DATEDIF($G7554,DATE(YEAR(I7554)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7554)     )\n             )\n     )","v":98924.852860443541},15133.73631958469,null,"2024-01-01",{"$f":"\n     IF(OR($F7554=\"N/A\",$E7554=0),\n          0,\n          IF( YEAR($G7554)>YEAR(M7554),\n             0,\n             $D7554*(1-     DATEDIF($G7554,DATE(YEAR(M7554)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7554)     )\n             )\n     )","v":96344.499725508067},14966.482287838264,null,"2025-01-01",{"$f":"\n     IF(OR($F7554=\"N/A\",$E7554=0),\n          0,\n          IF( YEAR($G7554)>YEAR(Q7554),\n             0,\n             $D7554*(1-     DATEDIF($G7554,DATE(YEAR(Q7554)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7554)     )\n             )\n     )","v":93764.146590572578},14634.749939022646,null,"2026-01-01",{"$f":"\n     IF(OR($F7554=\"N/A\",$E7554=0),\n          0,\n          IF( YEAR($G7554)>YEAR(U7554),\n             0,\n             $D7554*(1-     DATEDIF($G7554,DATE(YEAR(U7554)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7554)     )\n             )\n     )","v":91183.793455637104},14303.017590207028,null,"2027-01-01",{"$f":"\n     IF(OR($F7554=\"N/A\",$E7554=0),\n          0,\n          IF( YEAR($G7554)>YEAR(Y7554),\n             0,\n             $D7554*(1-     DATEDIF($G7554,DATE(YEAR(Y7554)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7554)     )\n             )\n     )","v":88603.440320701615},13971.28524139141,null,"2028-01-01",{"$f":"\n     IF(OR($F7554=\"N/A\",$E7554=0),\n          0,\n          IF( YEAR($G7554)>YEAR(AC7554),\n             0,\n             $D7554*(1-     DATEDIF($G7554,DATE(YEAR(AC7554)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7554)     )\n             )\n     )","v":86023.08718576614},13639.552892575792,null,"2029-01-01",{"$f":"\n     IF(OR($F7554=\"N/A\",$E7554=0),\n          0,\n          IF( YEAR($G7554)>YEAR(AG7554),\n             0,\n             $D7554*(1-     DATEDIF($G7554,DATE(YEAR(AG7554)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7554)     )\n             )\n     )","v":83442.734050830666},13307.820543760175,null,"2030-01-01",{"$f":"\n     IF(OR($F7554=\"N/A\",$E7554=0),\n          0,\n          IF( YEAR($G7554)>YEAR(AK7554),\n             0,\n             $D7554*(1-     DATEDIF($G7554,DATE(YEAR(AK7554)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7554)     )\n             )\n     )","v":80862.380915895177},12976.088194944556,null,"2031-01-01",{"$f":"\n     IF(OR($F7554=\"N/A\",$E7554=0),\n          0,\n          IF( YEAR($G7554)>YEAR(AO7554),\n             0,\n             $D7554*(1-     DATEDIF($G7554,DATE(YEAR(AO7554)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7554)     )\n             )\n     )","v":78282.027780959688},12644.355846128938,null,"2032-01-01",{"$f":"\n     IF(OR($F7554=\"N/A\",$E7554=0),\n          0,\n          IF( YEAR($G7554)>YEAR(AS7554),\n             0,\n             $D7554*(1-     DATEDIF($G7554,DATE(YEAR(AS7554)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7554)     )\n             )\n     )","v":75701.674646024214},12312.62349731332,null,"2033-01-01",{"$f":"\n     IF(OR($F7554=\"N/A\",$E7554=0),\n          0,\n          IF( YEAR($G7554)>YEAR(AW7554),\n             0,\n             $D7554*(1-     DATEDIF($G7554,DATE(YEAR(AW7554)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7554)     )\n             )\n     )","v":73121.321511088739},11980.891148497703]
[{"$f":"'Upgrade Information'!B7583","v":"s2013.5"},null,{"$f":"IF(B7583=\"\", 'Upgrade Information'!F7583,B7583)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E7583","v":500000},{"$f":"'Upgrade Information'!H7583","v":12901.765674677405},{"$f":"\n     IF(ISERROR(VLOOKUP($C7583,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7583,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D7583=\"\",\"\",'Upgrade Information'!D7583)","v":"2023-04-26"},null,{"$f":"\nIF(F7583=\"N/A\",\"N/A\",\n     VLOOKUP($C7583,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7583=\"N/A\",$E7583=0),\n          0,\n          IF( YEAR($G7583)>YEAR(I7583),\n             0,\n             $D7583*(1-     DATEDIF($G7583,DATE(YEAR(I7583)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7583)     )\n             )\n     )","v":491398.82288354839},74767.714432414912,null,"2024-01-01",{"$f":"\n     IF(OR($F7583=\"N/A\",$E7583=0),\n          0,\n          IF( YEAR($G7583)>YEAR(M7583),\n             0,\n             $D7583*(1-     DATEDIF($G7583,DATE(YEAR(M7583)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7583)     )\n             )\n     )","v":478497.057208871},74417.746003171793,null,"2025-01-01",{"$f":"\n     IF(OR($F7583=\"N/A\",$E7583=0),\n          0,\n          IF( YEAR($G7583)>YEAR(Q7583),\n             0,\n             $D7583*(1-     DATEDIF($G7583,DATE(YEAR(Q7583)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7583)     )\n             )\n     )","v":465595.29153419362},72759.08425909371,null,"2026-01-01",{"$f":"\n     IF(OR($F7583=\"N/A\",$E7583=0),\n          0,\n          IF( YEAR($G7583)>YEAR(U7583),\n             0,\n             $D7583*(1-     DATEDIF($G7583,DATE(YEAR(U7583)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7583)     )\n             )\n     )","v":452693.52585951617},71100.422515015613,null,"2027-01-01",{"$f":"\n     IF(OR($F7583=\"N/A\",$E7583=0),\n          0,\n          IF( YEAR($G7583)>YEAR(Y7583),\n             0,\n             $D7583*(1-     DATEDIF($G7583,DATE(YEAR(Y7583)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7583)     )\n             )\n     )","v":439791.76018483879},69441.76077093753,null,"2028-01-01",{"$f":"\n     IF(OR($F7583=\"N/A\",$E7583=0),\n          0,\n          IF( YEAR($G7583)>YEAR(AC7583),\n             0,\n             $D7583*(1-     DATEDIF($G7583,DATE(YEAR(AC7583)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7583)     )\n             )\n     )","v":426889.99451016134},67783.099026859432,null,"2029-01-01",{"$f":"\n     IF(OR($F7583=\"N/A\",$E7583=0),\n          0,\n          IF( YEAR($G7583)>YEAR(AG7583),\n             0,\n             $D7583*(1-     DATEDIF($G7583,DATE(YEAR(AG7583)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7583)     )\n             )\n     )","v":413988.22883548395},66124.437282781349,null,"2030-01-01",{"$f":"\n     IF(OR($F7583=\"N/A\",$E7583=0),\n          0,\n          IF( YEAR($G7583)>YEAR(AK7583),\n             0,\n             $D7583*(1-     DATEDIF($G7583,DATE(YEAR(AK7583)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7583)     )\n             )\n     )","v":401086.46316080651},64465.775538703252,null,"2031-01-01",{"$f":"\n     IF(OR($F7583=\"N/A\",$E7583=0),\n          0,\n          IF( YEAR($G7583)>YEAR(AO7583),\n             0,\n             $D7583*(1-     DATEDIF($G7583,DATE(YEAR(AO7583)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7583)     )\n             )\n     )","v":388184.69748612918},62807.113794625169,null,"2032-01-01",{"$f":"\n     IF(OR($F7583=\"N/A\",$E7583=0),\n          0,\n          IF( YEAR($G7583)>YEAR(AS7583),\n             0,\n             $D7583*(1-     DATEDIF($G7583,DATE(YEAR(AS7583)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7583)     )\n             )\n     )","v":375282.93181145174},61148.452050547072,null,"2033-01-01",{"$f":"\n     IF(OR($F7583=\"N/A\",$E7583=0),\n          0,\n          IF( YEAR($G7583)>YEAR(AW7583),\n             0,\n             $D7583*(1-     DATEDIF($G7583,DATE(YEAR(AW7583)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7583)     )\n             )\n     )","v":362381.16613677435},59489.790306468989]
[{"$f":"'Upgrade Information'!B7619","v":"s2025.2"},null,{"$f":"IF(B7619=\"\", 'Upgrade Information'!F7619,B7619)","v":"BGE"},{"$f":"1000000*'Upgrade Information'!E7619","v":0},{"$f":"'Upgrade Information'!H7619","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C7619,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7619,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12012602304512396},{"$f":"IF('Upgrade Information'!D7619=\"\",\"\",'Upgrade Information'!D7619)","v":"2026-12-31"},null,{"$f":"\nIF(F7619=\"N/A\",\"N/A\",\n     VLOOKUP($C7619,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F7619=\"N/A\",$E7619=0),\n          0,\n          IF( YEAR($G7619)>YEAR(I7619),\n             0,\n             $D7619*(1-     DATEDIF($G7619,DATE(YEAR(I7619)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7619)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F7619=\"N/A\",$E7619=0),\n          0,\n          IF( YEAR($G7619)>YEAR(M7619),\n             0,\n             $D7619*(1-     DATEDIF($G7619,DATE(YEAR(M7619)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7619)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F7619=\"N/A\",$E7619=0),\n          0,\n          IF( YEAR($G7619)>YEAR(Q7619),\n             0,\n             $D7619*(1-     DATEDIF($G7619,DATE(YEAR(Q7619)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7619)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F7619=\"N/A\",$E7619=0),\n          0,\n          IF( YEAR($G7619)>YEAR(U7619),\n             0,\n             $D7619*(1-     DATEDIF($G7619,DATE(YEAR(U7619)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7619)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F7619=\"N/A\",$E7619=0),\n          0,\n          IF( YEAR($G7619)>YEAR(Y7619),\n             0,\n             $D7619*(1-     DATEDIF($G7619,DATE(YEAR(Y7619)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7619)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F7619=\"N/A\",$E7619=0),\n          0,\n          IF( YEAR($G7619)>YEAR(AC7619),\n             0,\n             $D7619*(1-     DATEDIF($G7619,DATE(YEAR(AC7619)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7619)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F7619=\"N/A\",$E7619=0),\n          0,\n          IF( YEAR($G7619)>YEAR(AG7619),\n             0,\n             $D7619*(1-     DATEDIF($G7619,DATE(YEAR(AG7619)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7619)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F7619=\"N/A\",$E7619=0),\n          0,\n          IF( YEAR($G7619)>YEAR(AK7619),\n             0,\n             $D7619*(1-     DATEDIF($G7619,DATE(YEAR(AK7619)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7619)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F7619=\"N/A\",$E7619=0),\n          0,\n          IF( YEAR($G7619)>YEAR(AO7619),\n             0,\n             $D7619*(1-     DATEDIF($G7619,DATE(YEAR(AO7619)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7619)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F7619=\"N/A\",$E7619=0),\n          0,\n          IF( YEAR($G7619)>YEAR(AS7619),\n             0,\n             $D7619*(1-     DATEDIF($G7619,DATE(YEAR(AS7619)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7619)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F7619=\"N/A\",$E7619=0),\n          0,\n          IF( YEAR($G7619)>YEAR(AW7619),\n             0,\n             $D7619*(1-     DATEDIF($G7619,DATE(YEAR(AW7619)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7619)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B7666","v":"s2052.1"},null,{"$f":"IF(B7666=\"\", 'Upgrade Information'!F7666,B7666)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E7666","v":0},{"$f":"'Upgrade Information'!H7666","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C7666,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7666,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D7666=\"\",\"\",'Upgrade Information'!D7666)","v":"2020-12-10"},null,{"$f":"\nIF(F7666=\"N/A\",\"N/A\",\n     VLOOKUP($C7666,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7666=\"N/A\",$E7666=0),\n          0,\n          IF( YEAR($G7666)>YEAR(I7666),\n             0,\n             $D7666*(1-     DATEDIF($G7666,DATE(YEAR(I7666)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7666)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F7666=\"N/A\",$E7666=0),\n          0,\n          IF( YEAR($G7666)>YEAR(M7666),\n             0,\n             $D7666*(1-     DATEDIF($G7666,DATE(YEAR(M7666)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7666)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F7666=\"N/A\",$E7666=0),\n          0,\n          IF( YEAR($G7666)>YEAR(Q7666),\n             0,\n             $D7666*(1-     DATEDIF($G7666,DATE(YEAR(Q7666)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7666)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F7666=\"N/A\",$E7666=0),\n          0,\n          IF( YEAR($G7666)>YEAR(U7666),\n             0,\n             $D7666*(1-     DATEDIF($G7666,DATE(YEAR(U7666)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7666)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F7666=\"N/A\",$E7666=0),\n          0,\n          IF( YEAR($G7666)>YEAR(Y7666),\n             0,\n             $D7666*(1-     DATEDIF($G7666,DATE(YEAR(Y7666)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7666)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F7666=\"N/A\",$E7666=0),\n          0,\n          IF( YEAR($G7666)>YEAR(AC7666),\n             0,\n             $D7666*(1-     DATEDIF($G7666,DATE(YEAR(AC7666)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7666)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F7666=\"N/A\",$E7666=0),\n          0,\n          IF( YEAR($G7666)>YEAR(AG7666),\n             0,\n             $D7666*(1-     DATEDIF($G7666,DATE(YEAR(AG7666)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7666)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F7666=\"N/A\",$E7666=0),\n          0,\n          IF( YEAR($G7666)>YEAR(AK7666),\n             0,\n             $D7666*(1-     DATEDIF($G7666,DATE(YEAR(AK7666)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7666)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F7666=\"N/A\",$E7666=0),\n          0,\n          IF( YEAR($G7666)>YEAR(AO7666),\n             0,\n             $D7666*(1-     DATEDIF($G7666,DATE(YEAR(AO7666)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7666)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F7666=\"N/A\",$E7666=0),\n          0,\n          IF( YEAR($G7666)>YEAR(AS7666),\n             0,\n             $D7666*(1-     DATEDIF($G7666,DATE(YEAR(AS7666)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7666)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F7666=\"N/A\",$E7666=0),\n          0,\n          IF( YEAR($G7666)>YEAR(AW7666),\n             0,\n             $D7666*(1-     DATEDIF($G7666,DATE(YEAR(AW7666)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7666)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B7706","v":"s2063.7"},null,{"$f":"IF(B7706=\"\", 'Upgrade Information'!F7706,B7706)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E7706","v":3200000},{"$f":"'Upgrade Information'!H7706","v":82571.300317935398},{"$f":"\n     IF(ISERROR(VLOOKUP($C7706,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7706,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D7706=\"\",\"\",'Upgrade Information'!D7706)","v":"2020-11-23"},null,{"$f":"\nIF(F7706=\"N/A\",\"N/A\",\n     VLOOKUP($C7706,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7706=\"N/A\",$E7706=0),\n          0,\n          IF( YEAR($G7706)>YEAR(I7706),\n             0,\n             $D7706*(1-     DATEDIF($G7706,DATE(YEAR(I7706)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7706)     )\n             )\n     )","v":2945405.1573530324},461235.04127399152,null,"2024-01-01",{"$f":"\n     IF(OR($F7706=\"N/A\",$E7706=0),\n          0,\n          IF( YEAR($G7706)>YEAR(M7706),\n             0,\n             $D7706*(1-     DATEDIF($G7706,DATE(YEAR(M7706)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7706)     )\n             )\n     )","v":2862833.8570350967},450619.60611189168,null,"2025-01-01",{"$f":"\n     IF(OR($F7706=\"N/A\",$E7706=0),\n          0,\n          IF( YEAR($G7706)>YEAR(Q7706),\n             0,\n             $D7706*(1-     DATEDIF($G7706,DATE(YEAR(Q7706)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7706)     )\n             )\n     )","v":2780262.5567171616},440004.17094979197,null,"2026-01-01",{"$f":"\n     IF(OR($F7706=\"N/A\",$E7706=0),\n          0,\n          IF( YEAR($G7706)>YEAR(U7706),\n             0,\n             $D7706*(1-     DATEDIF($G7706,DATE(YEAR(U7706)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7706)     )\n             )\n     )","v":2697691.2563992264},429388.73578769219,null,"2027-01-01",{"$f":"\n     IF(OR($F7706=\"N/A\",$E7706=0),\n          0,\n          IF( YEAR($G7706)>YEAR(Y7706),\n             0,\n             $D7706*(1-     DATEDIF($G7706,DATE(YEAR(Y7706)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7706)     )\n             )\n     )","v":2615119.9560812907},418773.30062559241,null,"2028-01-01",{"$f":"\n     IF(OR($F7706=\"N/A\",$E7706=0),\n          0,\n          IF( YEAR($G7706)>YEAR(AC7706),\n             0,\n             $D7706*(1-     DATEDIF($G7706,DATE(YEAR(AC7706)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7706)     )\n             )\n     )","v":2532548.6557633555},408157.86546349264,null,"2029-01-01",{"$f":"\n     IF(OR($F7706=\"N/A\",$E7706=0),\n          0,\n          IF( YEAR($G7706)>YEAR(AG7706),\n             0,\n             $D7706*(1-     DATEDIF($G7706,DATE(YEAR(AG7706)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7706)     )\n             )\n     )","v":2449977.3554454199},397542.43030139286,null,"2030-01-01",{"$f":"\n     IF(OR($F7706=\"N/A\",$E7706=0),\n          0,\n          IF( YEAR($G7706)>YEAR(AK7706),\n             0,\n             $D7706*(1-     DATEDIF($G7706,DATE(YEAR(AK7706)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7706)     )\n             )\n     )","v":2367406.0551274847},386926.99513929308,null,"2031-01-01",{"$f":"\n     IF(OR($F7706=\"N/A\",$E7706=0),\n          0,\n          IF( YEAR($G7706)>YEAR(AO7706),\n             0,\n             $D7706*(1-     DATEDIF($G7706,DATE(YEAR(AO7706)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7706)     )\n             )\n     )","v":2284834.7548095491},376311.5599771933,null,"2032-01-01",{"$f":"\n     IF(OR($F7706=\"N/A\",$E7706=0),\n          0,\n          IF( YEAR($G7706)>YEAR(AS7706),\n             0,\n             $D7706*(1-     DATEDIF($G7706,DATE(YEAR(AS7706)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7706)     )\n             )\n     )","v":2202263.4544916139},365696.12481509353,null,"2033-01-01",{"$f":"\n     IF(OR($F7706=\"N/A\",$E7706=0),\n          0,\n          IF( YEAR($G7706)>YEAR(AW7706),\n             0,\n             $D7706*(1-     DATEDIF($G7706,DATE(YEAR(AW7706)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7706)     )\n             )\n     )","v":2119692.1541736787},355080.68965299381]
[{"$f":"'Upgrade Information'!B7749","v":"s2092.2"},null,{"$f":"IF(B7749=\"\", 'Upgrade Information'!F7749,B7749)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E7749","v":1300000},{"$f":"'Upgrade Information'!H7749","v":33544.590754161254},{"$f":"\n     IF(ISERROR(VLOOKUP($C7749,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7749,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D7749=\"\",\"\",'Upgrade Information'!D7749)","v":"2022-04-15"},null,{"$f":"\nIF(F7749=\"N/A\",\"N/A\",\n     VLOOKUP($C7749,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7749=\"N/A\",$E7749=0),\n          0,\n          IF( YEAR($G7749)>YEAR(I7749),\n             0,\n             $D7749*(1-     DATEDIF($G7749,DATE(YEAR(I7749)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7749)     )\n             )\n     )","v":1244092.3487430646},193486.13960824668,null,{"$f":"\nIF($F7749=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(I7749)+1,MONTH(I7749),DAY(I7749))\n)","v":"2024-01-01"},{"$f":"\n     IF(OR($F7749=\"N/A\",$E7749=0),\n          0,\n          IF( YEAR($G7749)>YEAR(M7749),\n             0,\n             $D7749*(1-     DATEDIF($G7749,DATE(YEAR(M7749)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7749)     )\n             )\n     )","v":1210547.7579889034},189173.61907364364,null,{"$f":"\nIF($F7749=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(M7749)+1,MONTH(M7749),DAY(M7749))\n)","v":"2025-01-01"},{"$f":"\n     IF(OR($F7749=\"N/A\",$E7749=0),\n          0,\n          IF( YEAR($G7749)>YEAR(Q7749),\n             0,\n             $D7749*(1-     DATEDIF($G7749,DATE(YEAR(Q7749)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7749)     )\n             )\n     )","v":1177003.1672347421},184861.0985390406,null,{"$f":"\nIF($F7749=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Q7749)+1,MONTH(Q7749),DAY(Q7749))\n)","v":"2026-01-01"},{"$f":"\n     IF(OR($F7749=\"N/A\",$E7749=0),\n          0,\n          IF( YEAR($G7749)>YEAR(U7749),\n             0,\n             $D7749*(1-     DATEDIF($G7749,DATE(YEAR(U7749)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7749)     )\n             )\n     )","v":1143458.576480581},180548.57800443762,null,{"$f":"\nIF($F7749=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(U7749)+1,MONTH(U7749),DAY(U7749))\n)","v":"2027-01-01"},{"$f":"\n     IF(OR($F7749=\"N/A\",$E7749=0),\n          0,\n          IF( YEAR($G7749)>YEAR(Y7749),\n             0,\n             $D7749*(1-     DATEDIF($G7749,DATE(YEAR(Y7749)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7749)     )\n             )\n     )","v":1109913.9857264196},176236.05746983457,null,"2028-01-01",{"$f":"\n     IF(OR($F7749=\"N/A\",$E7749=0),\n          0,\n          IF( YEAR($G7749)>YEAR(AC7749),\n             0,\n             $D7749*(1-     DATEDIF($G7749,DATE(YEAR(AC7749)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7749)     )\n             )\n     )","v":1076369.3949722582},171923.53693523147,null,{"$f":"\nIF(AC7749=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AC7749)+1,MONTH(AC7749),DAY(AC7749))\n)","v":"2029-01-01"},{"$f":"\n     IF(OR($F7749=\"N/A\",$E7749=0),\n          0,\n          IF( YEAR($G7749)>YEAR(AG7749),\n             0,\n             $D7749*(1-     DATEDIF($G7749,DATE(YEAR(AG7749)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7749)     )\n             )\n     )","v":1042824.804218097},167611.01640062849,null,{"$f":"\nIF(AG7749=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AG7749)+1,MONTH(AG7749),DAY(AG7749))\n)","v":"2030-01-01"},{"$f":"\n     IF(OR($F7749=\"N/A\",$E7749=0),\n          0,\n          IF( YEAR($G7749)>YEAR(AK7749),\n             0,\n             $D7749*(1-     DATEDIF($G7749,DATE(YEAR(AK7749)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7749)     )\n             )\n     )","v":1009280.2134639358},163298.49586602545,null,{"$f":"\nIF(AK7749=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AK7749)+1,MONTH(AK7749),DAY(AK7749))\n)","v":"2031-01-01"},{"$f":"\n     IF(OR($F7749=\"N/A\",$E7749=0),\n          0,\n          IF( YEAR($G7749)>YEAR(AO7749),\n             0,\n             $D7749*(1-     DATEDIF($G7749,DATE(YEAR(AO7749)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7749)     )\n             )\n     )","v":975735.62270977453},158985.97533142241,null,{"$f":"\nIF(AO7749=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AO7749)+1,MONTH(AO7749),DAY(AO7749))\n)","v":"2032-01-01"},{"$f":"\n     IF(OR($F7749=\"N/A\",$E7749=0),\n          0,\n          IF( YEAR($G7749)>YEAR(AS7749),\n             0,\n             $D7749*(1-     DATEDIF($G7749,DATE(YEAR(AS7749)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7749)     )\n             )\n     )","v":942191.03195561329},154673.45479681937,null,{"$f":"\nIF(AS7749=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AS7749)+1,MONTH(AS7749),DAY(AS7749))\n)","v":"2033-01-01"},{"$f":"\n     IF(OR($F7749=\"N/A\",$E7749=0),\n          0,\n          IF( YEAR($G7749)>YEAR(AW7749),\n             0,\n             $D7749*(1-     DATEDIF($G7749,DATE(YEAR(AW7749)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7749)     )\n             )\n     )","v":908646.44120145193},150360.93426221632]
[{"$f":"'Upgrade Information'!B7793","v":"s2124"},null,{"$f":"IF(B7793=\"\", 'Upgrade Information'!F7793,B7793)","v":"ATSI"},{"$f":"1000000*'Upgrade Information'!E7793","v":600000},{"$f":"'Upgrade Information'!H7793","v":14412.105877098762},{"$f":"\n     IF(ISERROR(VLOOKUP($C7793,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7793,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18249967968622341},{"$f":"IF('Upgrade Information'!D7793=\"\",\"\",'Upgrade Information'!D7793)","v":"2022-04-22"},null,{"$f":"\nIF(F7793=\"N/A\",\"N/A\",\n     VLOOKUP($C7793,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7793=\"N/A\",$E7793=0),\n          0,\n          IF( YEAR($G7793)>YEAR(I7793),\n             0,\n             $D7793*(1-     DATEDIF($G7793,DATE(YEAR(I7793)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7793)     )\n             )\n     )","v":575979.82353816868},119528.23917854202,null,"2024-01-01",{"$f":"\n     IF(OR($F7793=\"N/A\",$E7793=0),\n          0,\n          IF( YEAR($G7793)>YEAR(M7793),\n             0,\n             $D7793*(1-     DATEDIF($G7793,DATE(YEAR(M7793)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7793)     )\n             )\n     )","v":561567.71766106994},116898.03447236757,null,"2025-01-01",{"$f":"\n     IF(OR($F7793=\"N/A\",$E7793=0),\n          0,\n          IF( YEAR($G7793)>YEAR(Q7793),\n             0,\n             $D7793*(1-     DATEDIF($G7793,DATE(YEAR(Q7793)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7793)     )\n             )\n     )","v":547155.6117839712},114267.82976619311,null,"2026-01-01",{"$f":"\n     IF(OR($F7793=\"N/A\",$E7793=0),\n          0,\n          IF( YEAR($G7793)>YEAR(U7793),\n             0,\n             $D7793*(1-     DATEDIF($G7793,DATE(YEAR(U7793)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7793)     )\n             )\n     )","v":532743.50590687245},111637.62506001865,null,"2027-01-01",{"$f":"\n     IF(OR($F7793=\"N/A\",$E7793=0),\n          0,\n          IF( YEAR($G7793)>YEAR(Y7793),\n             0,\n             $D7793*(1-     DATEDIF($G7793,DATE(YEAR(Y7793)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7793)     )\n             )\n     )","v":518331.40002977371},109007.42035384419,null,"2028-01-01",{"$f":"\n     IF(OR($F7793=\"N/A\",$E7793=0),\n          0,\n          IF( YEAR($G7793)>YEAR(AC7793),\n             0,\n             $D7793*(1-     DATEDIF($G7793,DATE(YEAR(AC7793)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7793)     )\n             )\n     )","v":503919.29415267496},106377.21564766973,null,"2029-01-01",{"$f":"\n     IF(OR($F7793=\"N/A\",$E7793=0),\n          0,\n          IF( YEAR($G7793)>YEAR(AG7793),\n             0,\n             $D7793*(1-     DATEDIF($G7793,DATE(YEAR(AG7793)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7793)     )\n             )\n     )","v":489507.18827557616},103747.01094149526,null,"2030-01-01",{"$f":"\n     IF(OR($F7793=\"N/A\",$E7793=0),\n          0,\n          IF( YEAR($G7793)>YEAR(AK7793),\n             0,\n             $D7793*(1-     DATEDIF($G7793,DATE(YEAR(AK7793)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7793)     )\n             )\n     )","v":475095.08239847736},101116.80623532079,null,"2031-01-01",{"$f":"\n     IF(OR($F7793=\"N/A\",$E7793=0),\n          0,\n          IF( YEAR($G7793)>YEAR(AO7793),\n             0,\n             $D7793*(1-     DATEDIF($G7793,DATE(YEAR(AO7793)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7793)     )\n             )\n     )","v":460682.97652137862},98486.601529146341,null,"2032-01-01",{"$f":"\n     IF(OR($F7793=\"N/A\",$E7793=0),\n          0,\n          IF( YEAR($G7793)>YEAR(AS7793),\n             0,\n             $D7793*(1-     DATEDIF($G7793,DATE(YEAR(AS7793)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7793)     )\n             )\n     )","v":446270.87064427981},95856.396822971859,null,"2033-01-01",{"$f":"\n     IF(OR($F7793=\"N/A\",$E7793=0),\n          0,\n          IF( YEAR($G7793)>YEAR(AW7793),\n             0,\n             $D7793*(1-     DATEDIF($G7793,DATE(YEAR(AW7793)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7793)     )\n             )\n     )","v":431858.76476718113},93226.192116797421]
[{"$f":"'Upgrade Information'!B7826","v":"s2143.15"},null,{"$f":"IF(B7826=\"\", 'Upgrade Information'!F7826,B7826)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E7826","v":400000},{"$f":"'Upgrade Information'!H7826","v":10321.412539741925},{"$f":"\n     IF(ISERROR(VLOOKUP($C7826,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7826,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D7826=\"\",\"\",'Upgrade Information'!D7826)","v":"2021-05-26"},null,{"$f":"\nIF(F7826=\"N/A\",\"N/A\",\n     VLOOKUP($C7826,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7826=\"N/A\",$E7826=0),\n          0,\n          IF( YEAR($G7826)>YEAR(I7826),\n             0,\n             $D7826*(1-     DATEDIF($G7826,DATE(YEAR(I7826)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7826)     )\n             )\n     )","v":373336.35093900003},58317.844856880176,null,"2024-01-01",{"$f":"\n     IF(OR($F7826=\"N/A\",$E7826=0),\n          0,\n          IF( YEAR($G7826)>YEAR(M7826),\n             0,\n             $D7826*(1-     DATEDIF($G7826,DATE(YEAR(M7826)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7826)     )\n             )\n     )","v":363014.93839925813},56990.915461617704,null,"2025-01-01",{"$f":"\n     IF(OR($F7826=\"N/A\",$E7826=0),\n          0,\n          IF( YEAR($G7826)>YEAR(Q7826),\n             0,\n             $D7826*(1-     DATEDIF($G7826,DATE(YEAR(Q7826)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7826)     )\n             )\n     )","v":352693.52585951617},55663.986066355232,null,"2026-01-01",{"$f":"\n     IF(OR($F7826=\"N/A\",$E7826=0),\n          0,\n          IF( YEAR($G7826)>YEAR(U7826),\n             0,\n             $D7826*(1-     DATEDIF($G7826,DATE(YEAR(U7826)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7826)     )\n             )\n     )","v":342372.11331977427},54337.05667109276,null,"2027-01-01",{"$f":"\n     IF(OR($F7826=\"N/A\",$E7826=0),\n          0,\n          IF( YEAR($G7826)>YEAR(Y7826),\n             0,\n             $D7826*(1-     DATEDIF($G7826,DATE(YEAR(Y7826)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7826)     )\n             )\n     )","v":332050.70078003232},53010.127275830288,null,"2028-01-01",{"$f":"\n     IF(OR($F7826=\"N/A\",$E7826=0),\n          0,\n          IF( YEAR($G7826)>YEAR(AC7826),\n             0,\n             $D7826*(1-     DATEDIF($G7826,DATE(YEAR(AC7826)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7826)     )\n             )\n     )","v":321729.28824029042},51683.197880567815,null,"2029-01-01",{"$f":"\n     IF(OR($F7826=\"N/A\",$E7826=0),\n          0,\n          IF( YEAR($G7826)>YEAR(AG7826),\n             0,\n             $D7826*(1-     DATEDIF($G7826,DATE(YEAR(AG7826)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7826)     )\n             )\n     )","v":311407.87570054847},50356.268485305343,null,"2030-01-01",{"$f":"\n     IF(OR($F7826=\"N/A\",$E7826=0),\n          0,\n          IF( YEAR($G7826)>YEAR(AK7826),\n             0,\n             $D7826*(1-     DATEDIF($G7826,DATE(YEAR(AK7826)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7826)     )\n             )\n     )","v":301086.46316080657},49029.339090042871,null,"2031-01-01",{"$f":"\n     IF(OR($F7826=\"N/A\",$E7826=0),\n          0,\n          IF( YEAR($G7826)>YEAR(AO7826),\n             0,\n             $D7826*(1-     DATEDIF($G7826,DATE(YEAR(AO7826)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7826)     )\n             )\n     )","v":290765.05062106461},47702.409694780399,null,"2032-01-01",{"$f":"\n     IF(OR($F7826=\"N/A\",$E7826=0),\n          0,\n          IF( YEAR($G7826)>YEAR(AS7826),\n             0,\n             $D7826*(1-     DATEDIF($G7826,DATE(YEAR(AS7826)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7826)     )\n             )\n     )","v":280443.63808132272},46375.480299517927,null,"2033-01-01",{"$f":"\n     IF(OR($F7826=\"N/A\",$E7826=0),\n          0,\n          IF( YEAR($G7826)>YEAR(AW7826),\n             0,\n             $D7826*(1-     DATEDIF($G7826,DATE(YEAR(AW7826)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7826)     )\n             )\n     )","v":270122.22554158082},45048.550904255462]
[{"$f":"'Upgrade Information'!B7841","v":"s2145.1"},null,{"$f":"IF(B7841=\"\", 'Upgrade Information'!F7841,B7841)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E7841","v":61300000},{"$f":"'Upgrade Information'!H7841","v":1581756.4717154498},{"$f":"\n     IF(ISERROR(VLOOKUP($C7841,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7841,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D7841=\"\",\"\",'Upgrade Information'!D7841)","v":"2023-11-17"},null,{"$f":"\nIF(F7841=\"N/A\",\"N/A\",\n     VLOOKUP($C7841,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7841=\"N/A\",$E7841=0),\n          0,\n          IF( YEAR($G7841)>YEAR(I7841),\n             0,\n             $D7841*(1-     DATEDIF($G7841,DATE(YEAR(I7841)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7841)     )\n             )\n     )","v":61168186.960690379},9425278.7517070211,null,"2024-01-01",{"$f":"\n     IF(OR($F7841=\"N/A\",$E7841=0),\n          0,\n          IF( YEAR($G7841)>YEAR(M7841),\n             0,\n             $D7841*(1-     DATEDIF($G7841,DATE(YEAR(M7841)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7841)     )\n             )\n     )","v":59586430.488974929},9242237.6190528478,null,"2025-01-01",{"$f":"\n     IF(OR($F7841=\"N/A\",$E7841=0),\n          0,\n          IF( YEAR($G7841)>YEAR(Q7841),\n             0,\n             $D7841*(1-     DATEDIF($G7841,DATE(YEAR(Q7841)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7841)     )\n             )\n     )","v":58004674.017259486},9038885.6892288737,null,"2026-01-01",{"$f":"\n     IF(OR($F7841=\"N/A\",$E7841=0),\n          0,\n          IF( YEAR($G7841)>YEAR(U7841),\n             0,\n             $D7841*(1-     DATEDIF($G7841,DATE(YEAR(U7841)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7841)     )\n             )\n     )","v":56422917.545544028},8835533.7594048996,null,"2027-01-01",{"$f":"\n     IF(OR($F7841=\"N/A\",$E7841=0),\n          0,\n          IF( YEAR($G7841)>YEAR(Y7841),\n             0,\n             $D7841*(1-     DATEDIF($G7841,DATE(YEAR(Y7841)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7841)     )\n             )\n     )","v":54841161.073828578},8632181.8295809254,null,"2028-01-01",{"$f":"\n     IF(OR($F7841=\"N/A\",$E7841=0),\n          0,\n          IF( YEAR($G7841)>YEAR(AC7841),\n             0,\n             $D7841*(1-     DATEDIF($G7841,DATE(YEAR(AC7841)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7841)     )\n             )\n     )","v":53259404.602113128},8428829.8997569513,null,"2029-01-01",{"$f":"\n     IF(OR($F7841=\"N/A\",$E7841=0),\n          0,\n          IF( YEAR($G7841)>YEAR(AG7841),\n             0,\n             $D7841*(1-     DATEDIF($G7841,DATE(YEAR(AG7841)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7841)     )\n             )\n     )","v":51677648.130397685},8225477.969932979,null,"2030-01-01",{"$f":"\n     IF(OR($F7841=\"N/A\",$E7841=0),\n          0,\n          IF( YEAR($G7841)>YEAR(AK7841),\n             0,\n             $D7841*(1-     DATEDIF($G7841,DATE(YEAR(AK7841)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7841)     )\n             )\n     )","v":50095891.658682227},8022126.0401090048,null,"2031-01-01",{"$f":"\n     IF(OR($F7841=\"N/A\",$E7841=0),\n          0,\n          IF( YEAR($G7841)>YEAR(AO7841),\n             0,\n             $D7841*(1-     DATEDIF($G7841,DATE(YEAR(AO7841)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7841)     )\n             )\n     )","v":48514135.186966777},7818774.1102850307,null,"2032-01-01",{"$f":"\n     IF(OR($F7841=\"N/A\",$E7841=0),\n          0,\n          IF( YEAR($G7841)>YEAR(AS7841),\n             0,\n             $D7841*(1-     DATEDIF($G7841,DATE(YEAR(AS7841)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7841)     )\n             )\n     )","v":46932378.715251327},7615422.1804610565,null,"2033-01-01",{"$f":"\n     IF(OR($F7841=\"N/A\",$E7841=0),\n          0,\n          IF( YEAR($G7841)>YEAR(AW7841),\n             0,\n             $D7841*(1-     DATEDIF($G7841,DATE(YEAR(AW7841)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7841)     )\n             )\n     )","v":45350622.243535884},7412070.2506370842]
[{"$f":"'Upgrade Information'!B7909","v":"s2155.5"},null,{"$f":"IF(B7909=\"\", 'Upgrade Information'!F7909,B7909)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E7909","v":600000},{"$f":"'Upgrade Information'!H7909","v":15482.118809612886},{"$f":"\n     IF(ISERROR(VLOOKUP($C7909,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7909,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D7909=\"\",\"\",'Upgrade Information'!D7909)","v":"2020-12-29"},null,{"$f":"\nIF(F7909=\"N/A\",\"N/A\",\n     VLOOKUP($C7909,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7909=\"N/A\",$E7909=0),\n          0,\n          IF( YEAR($G7909)>YEAR(I7909),\n             0,\n             $D7909*(1-     DATEDIF($G7909,DATE(YEAR(I7909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7909)     )\n             )\n     )","v":553553.64357116132},86647.436413281219,null,"2024-01-01",{"$f":"\n     IF(OR($F7909=\"N/A\",$E7909=0),\n          0,\n          IF( YEAR($G7909)>YEAR(M7909),\n             0,\n             $D7909*(1-     DATEDIF($G7909,DATE(YEAR(M7909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7909)     )\n             )\n     )","v":538071.5247615485},84657.042320387511,null,"2025-01-01",{"$f":"\n     IF(OR($F7909=\"N/A\",$E7909=0),\n          0,\n          IF( YEAR($G7909)>YEAR(Q7909),\n             0,\n             $D7909*(1-     DATEDIF($G7909,DATE(YEAR(Q7909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7909)     )\n             )\n     )","v":522589.40595193557},82666.648227493803,null,"2026-01-01",{"$f":"\n     IF(OR($F7909=\"N/A\",$E7909=0),\n          0,\n          IF( YEAR($G7909)>YEAR(U7909),\n             0,\n             $D7909*(1-     DATEDIF($G7909,DATE(YEAR(U7909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7909)     )\n             )\n     )","v":507107.28714232269},80676.254134600094,null,"2027-01-01",{"$f":"\n     IF(OR($F7909=\"N/A\",$E7909=0),\n          0,\n          IF( YEAR($G7909)>YEAR(Y7909),\n             0,\n             $D7909*(1-     DATEDIF($G7909,DATE(YEAR(Y7909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7909)     )\n             )\n     )","v":491625.16833270981},78685.860041706386,null,"2028-01-01",{"$f":"\n     IF(OR($F7909=\"N/A\",$E7909=0),\n          0,\n          IF( YEAR($G7909)>YEAR(AC7909),\n             0,\n             $D7909*(1-     DATEDIF($G7909,DATE(YEAR(AC7909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7909)     )\n             )\n     )","v":476143.04952309688},76695.465948812678,null,"2029-01-01",{"$f":"\n     IF(OR($F7909=\"N/A\",$E7909=0),\n          0,\n          IF( YEAR($G7909)>YEAR(AG7909),\n             0,\n             $D7909*(1-     DATEDIF($G7909,DATE(YEAR(AG7909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7909)     )\n             )\n     )","v":460660.93071348406},74705.07185591897,null,"2030-01-01",{"$f":"\n     IF(OR($F7909=\"N/A\",$E7909=0),\n          0,\n          IF( YEAR($G7909)>YEAR(AK7909),\n             0,\n             $D7909*(1-     DATEDIF($G7909,DATE(YEAR(AK7909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7909)     )\n             )\n     )","v":445178.81190387113},72714.677763025262,null,"2031-01-01",{"$f":"\n     IF(OR($F7909=\"N/A\",$E7909=0),\n          0,\n          IF( YEAR($G7909)>YEAR(AO7909),\n             0,\n             $D7909*(1-     DATEDIF($G7909,DATE(YEAR(AO7909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7909)     )\n             )\n     )","v":429696.6930942582},70724.283670131539,null,"2032-01-01",{"$f":"\n     IF(OR($F7909=\"N/A\",$E7909=0),\n          0,\n          IF( YEAR($G7909)>YEAR(AS7909),\n             0,\n             $D7909*(1-     DATEDIF($G7909,DATE(YEAR(AS7909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7909)     )\n             )\n     )","v":414214.57428464532},68733.889577237846,null,"2033-01-01",{"$f":"\n     IF(OR($F7909=\"N/A\",$E7909=0),\n          0,\n          IF( YEAR($G7909)>YEAR(AW7909),\n             0,\n             $D7909*(1-     DATEDIF($G7909,DATE(YEAR(AW7909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7909)     )\n             )\n     )","v":398732.4554750325},66743.495484344137]
[{"$f":"'Upgrade Information'!B7928","v":"s2162.2"},null,{"$f":"IF(B7928=\"\", 'Upgrade Information'!F7928,B7928)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E7928","v":1300000},{"$f":"'Upgrade Information'!H7928","v":33544.590754161254},{"$f":"\n     IF(ISERROR(VLOOKUP($C7928,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7928,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D7928=\"\",\"\",'Upgrade Information'!D7928)","v":"2022-10-15"},null,{"$f":"\nIF(F7928=\"N/A\",\"N/A\",\n     VLOOKUP($C7928,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7928=\"N/A\",$E7928=0),\n          0,\n          IF( YEAR($G7928)>YEAR(I7928),\n             0,\n             $D7928*(1-     DATEDIF($G7928,DATE(YEAR(I7928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7928)     )\n             )\n     )","v":1260864.6441201451},195642.3998755482,null,"2024-01-01",{"$f":"\n     IF(OR($F7928=\"N/A\",$E7928=0),\n          0,\n          IF( YEAR($G7928)>YEAR(M7928),\n             0,\n             $D7928*(1-     DATEDIF($G7928,DATE(YEAR(M7928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7928)     )\n             )\n     )","v":1227320.053365984},191329.87934094516,null,"2025-01-01",{"$f":"\n     IF(OR($F7928=\"N/A\",$E7928=0),\n          0,\n          IF( YEAR($G7928)>YEAR(Q7928),\n             0,\n             $D7928*(1-     DATEDIF($G7928,DATE(YEAR(Q7928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7928)     )\n             )\n     )","v":1193775.4626118229},187017.35880634218,null,"2026-01-01",{"$f":"\n     IF(OR($F7928=\"N/A\",$E7928=0),\n          0,\n          IF( YEAR($G7928)>YEAR(U7928),\n             0,\n             $D7928*(1-     DATEDIF($G7928,DATE(YEAR(U7928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7928)     )\n             )\n     )","v":1160230.8718576615},182704.83827173908,null,"2027-01-01",{"$f":"\n     IF(OR($F7928=\"N/A\",$E7928=0),\n          0,\n          IF( YEAR($G7928)>YEAR(Y7928),\n             0,\n             $D7928*(1-     DATEDIF($G7928,DATE(YEAR(Y7928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7928)     )\n             )\n     )","v":1126686.2811035002},178392.31773713604,null,"2028-01-01",{"$f":"\n     IF(OR($F7928=\"N/A\",$E7928=0),\n          0,\n          IF( YEAR($G7928)>YEAR(AC7928),\n             0,\n             $D7928*(1-     DATEDIF($G7928,DATE(YEAR(AC7928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7928)     )\n             )\n     )","v":1093141.6903493388},174079.79720253299,null,"2029-01-01",{"$f":"\n     IF(OR($F7928=\"N/A\",$E7928=0),\n          0,\n          IF( YEAR($G7928)>YEAR(AG7928),\n             0,\n             $D7928*(1-     DATEDIF($G7928,DATE(YEAR(AG7928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7928)     )\n             )\n     )","v":1059597.0995951777},169767.27666793001,null,"2030-01-01",{"$f":"\n     IF(OR($F7928=\"N/A\",$E7928=0),\n          0,\n          IF( YEAR($G7928)>YEAR(AK7928),\n             0,\n             $D7928*(1-     DATEDIF($G7928,DATE(YEAR(AK7928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7928)     )\n             )\n     )","v":1026052.5088410164},165454.75613332697,null,"2031-01-01",{"$f":"\n     IF(OR($F7928=\"N/A\",$E7928=0),\n          0,\n          IF( YEAR($G7928)>YEAR(AO7928),\n             0,\n             $D7928*(1-     DATEDIF($G7928,DATE(YEAR(AO7928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7928)     )\n             )\n     )","v":992507.91808685509},161142.23559872393,null,"2032-01-01",{"$f":"\n     IF(OR($F7928=\"N/A\",$E7928=0),\n          0,\n          IF( YEAR($G7928)>YEAR(AS7928),\n             0,\n             $D7928*(1-     DATEDIF($G7928,DATE(YEAR(AS7928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7928)     )\n             )\n     )","v":958963.32733269385},156829.71506412089,null,"2033-01-01",{"$f":"\n     IF(OR($F7928=\"N/A\",$E7928=0),\n          0,\n          IF( YEAR($G7928)>YEAR(AW7928),\n             0,\n             $D7928*(1-     DATEDIF($G7928,DATE(YEAR(AW7928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7928)     )\n             )\n     )","v":925418.73657853273},152517.19452951787]
[{"$f":"'Upgrade Information'!B7954","v":"s2169"},null,{"$f":"IF(B7954=\"\", 'Upgrade Information'!F7954,B7954)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E7954","v":1400000},{"$f":"'Upgrade Information'!H7954","v":33333.333333333336},{"$f":"\n     IF(ISERROR(VLOOKUP($C7954,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7954,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D7954=\"\",\"\",'Upgrade Information'!D7954)","v":"2021-12-21"},null,{"$f":"\nIF(F7954=\"N/A\",\"N/A\",\n     VLOOKUP($C7954,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7954=\"N/A\",$E7954=0),\n          0,\n          IF( YEAR($G7954)>YEAR(I7954),\n             0,\n             $D7954*(1-     DATEDIF($G7954,DATE(YEAR(I7954)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7954)     )\n             )\n     )","v":1333333.3333333333},159692,null,"2024-01-01",{"$f":"\n     IF(OR($F7954=\"N/A\",$E7954=0),\n          0,\n          IF( YEAR($G7954)>YEAR(M7954),\n             0,\n             $D7954*(1-     DATEDIF($G7954,DATE(YEAR(M7954)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7954)     )\n             )\n     )","v":1300000},156533.03333333335,null,"2025-01-01",{"$f":"\n     IF(OR($F7954=\"N/A\",$E7954=0),\n          0,\n          IF( YEAR($G7954)>YEAR(Q7954),\n             0,\n             $D7954*(1-     DATEDIF($G7954,DATE(YEAR(Q7954)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7954)     )\n             )\n     )","v":1266666.6666666667},153374.06666666668,null,"2026-01-01",{"$f":"\n     IF(OR($F7954=\"N/A\",$E7954=0),\n          0,\n          IF( YEAR($G7954)>YEAR(U7954),\n             0,\n             $D7954*(1-     DATEDIF($G7954,DATE(YEAR(U7954)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7954)     )\n             )\n     )","v":1233333.3333333333},150215.1,null,"2027-01-01",{"$f":"\n     IF(OR($F7954=\"N/A\",$E7954=0),\n          0,\n          IF( YEAR($G7954)>YEAR(Y7954),\n             0,\n             $D7954*(1-     DATEDIF($G7954,DATE(YEAR(Y7954)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7954)     )\n             )\n     )","v":1200000},147056.13333333333,null,"2028-01-01",{"$f":"\n     IF(OR($F7954=\"N/A\",$E7954=0),\n          0,\n          IF( YEAR($G7954)>YEAR(AC7954),\n             0,\n             $D7954*(1-     DATEDIF($G7954,DATE(YEAR(AC7954)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7954)     )\n             )\n     )","v":1166666.6666666667},143897.16666666669,null,"2029-01-01",{"$f":"\n     IF(OR($F7954=\"N/A\",$E7954=0),\n          0,\n          IF( YEAR($G7954)>YEAR(AG7954),\n             0,\n             $D7954*(1-     DATEDIF($G7954,DATE(YEAR(AG7954)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7954)     )\n             )\n     )","v":1133333.3333333333},140738.20000000001,null,"2030-01-01",{"$f":"\n     IF(OR($F7954=\"N/A\",$E7954=0),\n          0,\n          IF( YEAR($G7954)>YEAR(AK7954),\n             0,\n             $D7954*(1-     DATEDIF($G7954,DATE(YEAR(AK7954)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7954)     )\n             )\n     )","v":1100000},137579.23333333334,null,"2031-01-01",{"$f":"\n     IF(OR($F7954=\"N/A\",$E7954=0),\n          0,\n          IF( YEAR($G7954)>YEAR(AO7954),\n             0,\n             $D7954*(1-     DATEDIF($G7954,DATE(YEAR(AO7954)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7954)     )\n             )\n     )","v":1066666.6666666665},134420.26666666666,null,"2032-01-01",{"$f":"\n     IF(OR($F7954=\"N/A\",$E7954=0),\n          0,\n          IF( YEAR($G7954)>YEAR(AS7954),\n             0,\n             $D7954*(1-     DATEDIF($G7954,DATE(YEAR(AS7954)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7954)     )\n             )\n     )","v":1033333.3333333334},131261.30000000002,null,"2033-01-01",{"$f":"\n     IF(OR($F7954=\"N/A\",$E7954=0),\n          0,\n          IF( YEAR($G7954)>YEAR(AW7954),\n             0,\n             $D7954*(1-     DATEDIF($G7954,DATE(YEAR(AW7954)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7954)     )\n             )\n     )","v":1000000},128102.33333333334]
[{"$f":"'Upgrade Information'!B7993","v":"s2179.13"},null,{"$f":"IF(B7993=\"\", 'Upgrade Information'!F7993,B7993)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E7993","v":1200000},{"$f":"'Upgrade Information'!H7993","v":30964.237619225773},{"$f":"\n     IF(ISERROR(VLOOKUP($C7993,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C7993,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D7993=\"\",\"\",'Upgrade Information'!D7993)","v":"2027-11-01"},null,{"$f":"\nIF(F7993=\"N/A\",\"N/A\",\n     VLOOKUP($C7993,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F7993=\"N/A\",$E7993=0),\n          0,\n          IF( YEAR($G7993)>YEAR(I7993),\n             0,\n             $D7993*(1-     DATEDIF($G7993,DATE(YEAR(I7993)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7993)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F7993=\"N/A\",$E7993=0),\n          0,\n          IF( YEAR($G7993)>YEAR(M7993),\n             0,\n             $D7993*(1-     DATEDIF($G7993,DATE(YEAR(M7993)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7993)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F7993=\"N/A\",$E7993=0),\n          0,\n          IF( YEAR($G7993)>YEAR(Q7993),\n             0,\n             $D7993*(1-     DATEDIF($G7993,DATE(YEAR(Q7993)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7993)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F7993=\"N/A\",$E7993=0),\n          0,\n          IF( YEAR($G7993)>YEAR(U7993),\n             0,\n             $D7993*(1-     DATEDIF($G7993,DATE(YEAR(U7993)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7993)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F7993=\"N/A\",$E7993=0),\n          0,\n          IF( YEAR($G7993)>YEAR(Y7993),\n             0,\n             $D7993*(1-     DATEDIF($G7993,DATE(YEAR(Y7993)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7993)     )\n             )\n     )","v":1194839.293730129},183779.99683133018,null,"2028-01-01",{"$f":"\n     IF(OR($F7993=\"N/A\",$E7993=0),\n          0,\n          IF( YEAR($G7993)>YEAR(AC7993),\n             0,\n             $D7993*(1-     DATEDIF($G7993,DATE(YEAR(AC7993)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7993)     )\n             )\n     )","v":1163875.0561109032},180592.98450050602,null,"2029-01-01",{"$f":"\n     IF(OR($F7993=\"N/A\",$E7993=0),\n          0,\n          IF( YEAR($G7993)>YEAR(AG7993),\n             0,\n             $D7993*(1-     DATEDIF($G7993,DATE(YEAR(AG7993)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7993)     )\n             )\n     )","v":1132910.8184916775},176612.19631471863,null,"2030-01-01",{"$f":"\n     IF(OR($F7993=\"N/A\",$E7993=0),\n          0,\n          IF( YEAR($G7993)>YEAR(AK7993),\n             0,\n             $D7993*(1-     DATEDIF($G7993,DATE(YEAR(AK7993)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7993)     )\n             )\n     )","v":1101946.5808724519},172631.40812893122,null,"2031-01-01",{"$f":"\n     IF(OR($F7993=\"N/A\",$E7993=0),\n          0,\n          IF( YEAR($G7993)>YEAR(AO7993),\n             0,\n             $D7993*(1-     DATEDIF($G7993,DATE(YEAR(AO7993)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7993)     )\n             )\n     )","v":1070982.343253226},168650.6199431438,null,"2032-01-01",{"$f":"\n     IF(OR($F7993=\"N/A\",$E7993=0),\n          0,\n          IF( YEAR($G7993)>YEAR(AS7993),\n             0,\n             $D7993*(1-     DATEDIF($G7993,DATE(YEAR(AS7993)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7993)     )\n             )\n     )","v":1040018.1056340002},164669.83175735635,null,"2033-01-01",{"$f":"\n     IF(OR($F7993=\"N/A\",$E7993=0),\n          0,\n          IF( YEAR($G7993)>YEAR(AW7993),\n             0,\n             $D7993*(1-     DATEDIF($G7993,DATE(YEAR(AW7993)+1,1,1),\"m\")/(12*'Upgrade Information'!$G7993)     )\n             )\n     )","v":1009053.8680147744},160689.04357156894]
[{"$f":"'Upgrade Information'!B8037","v":"s2184.3"},null,{"$f":"IF(B8037=\"\", 'Upgrade Information'!F8037,B8037)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E8037","v":4000000},{"$f":"'Upgrade Information'!H8037","v":103214.12539741924},{"$f":"\n     IF(ISERROR(VLOOKUP($C8037,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8037,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D8037=\"\",\"\",'Upgrade Information'!D8037)","v":"2024-12-01"},null,{"$f":"\nIF(F8037=\"N/A\",\"N/A\",\n     VLOOKUP($C8037,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8037=\"N/A\",$E8037=0),\n          0,\n          IF( YEAR($G8037)>YEAR(I8037),\n             0,\n             $D8037*(1-     DATEDIF($G8037,DATE(YEAR(I8037)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8037)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F8037=\"N/A\",$E8037=0),\n          0,\n          IF( YEAR($G8037)>YEAR(M8037),\n             0,\n             $D8037*(1-     DATEDIF($G8037,DATE(YEAR(M8037)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8037)     )\n             )\n     )","v":3991398.8228835482},615026.34595151851,null,"2025-01-01",{"$f":"\n     IF(OR($F8037=\"N/A\",$E8037=0),\n          0,\n          IF( YEAR($G8037)>YEAR(Q8037),\n             0,\n             $D8037*(1-     DATEDIF($G8037,DATE(YEAR(Q8037)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8037)     )\n             )\n     )","v":3888184.6974861291},603082.3894977388,null,"2026-01-01",{"$f":"\n     IF(OR($F8037=\"N/A\",$E8037=0),\n          0,\n          IF( YEAR($G8037)>YEAR(U8037),\n             0,\n             $D8037*(1-     DATEDIF($G8037,DATE(YEAR(U8037)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8037)     )\n             )\n     )","v":3784970.57208871},589813.09554511413,null,"2027-01-01",{"$f":"\n     IF(OR($F8037=\"N/A\",$E8037=0),\n          0,\n          IF( YEAR($G8037)>YEAR(Y8037),\n             0,\n             $D8037*(1-     DATEDIF($G8037,DATE(YEAR(Y8037)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8037)     )\n             )\n     )","v":3681756.4466912905},576543.80159248936,null,"2028-01-01",{"$f":"\n     IF(OR($F8037=\"N/A\",$E8037=0),\n          0,\n          IF( YEAR($G8037)>YEAR(AC8037),\n             0,\n             $D8037*(1-     DATEDIF($G8037,DATE(YEAR(AC8037)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8037)     )\n             )\n     )","v":3578542.3212938714},563274.50763986469,null,"2029-01-01",{"$f":"\n     IF(OR($F8037=\"N/A\",$E8037=0),\n          0,\n          IF( YEAR($G8037)>YEAR(AG8037),\n             0,\n             $D8037*(1-     DATEDIF($G8037,DATE(YEAR(AG8037)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8037)     )\n             )\n     )","v":3475328.1958964523},550005.21368723991,null,"2030-01-01",{"$f":"\n     IF(OR($F8037=\"N/A\",$E8037=0),\n          0,\n          IF( YEAR($G8037)>YEAR(AK8037),\n             0,\n             $D8037*(1-     DATEDIF($G8037,DATE(YEAR(AK8037)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8037)     )\n             )\n     )","v":3372114.0704990332},536735.91973461525,null,"2031-01-01",{"$f":"\n     IF(OR($F8037=\"N/A\",$E8037=0),\n          0,\n          IF( YEAR($G8037)>YEAR(AO8037),\n             0,\n             $D8037*(1-     DATEDIF($G8037,DATE(YEAR(AO8037)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8037)     )\n             )\n     )","v":3268899.9451016136},523466.62578199047,null,"2032-01-01",{"$f":"\n     IF(OR($F8037=\"N/A\",$E8037=0),\n          0,\n          IF( YEAR($G8037)>YEAR(AS8037),\n             0,\n             $D8037*(1-     DATEDIF($G8037,DATE(YEAR(AS8037)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8037)     )\n             )\n     )","v":3165685.8197041941},510197.33182936569,null,"2033-01-01",{"$f":"\n     IF(OR($F8037=\"N/A\",$E8037=0),\n          0,\n          IF( YEAR($G8037)>YEAR(AW8037),\n             0,\n             $D8037*(1-     DATEDIF($G8037,DATE(YEAR(AW8037)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8037)     )\n             )\n     )","v":3062471.694306775},496928.03787674103]
[{"$f":"'Upgrade Information'!B8080","v":"s2199.11"},null,{"$f":"IF(B8080=\"\", 'Upgrade Information'!F8080,B8080)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E8080","v":600000},{"$f":"'Upgrade Information'!H8080","v":15482.118809612886},{"$f":"\n     IF(ISERROR(VLOOKUP($C8080,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8080,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D8080=\"\",\"\",'Upgrade Information'!D8080)","v":"2022-11-19"},null,{"$f":"\nIF(F8080=\"N/A\",\"N/A\",\n     VLOOKUP($C8080,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8080=\"N/A\",$E8080=0),\n          0,\n          IF( YEAR($G8080)>YEAR(I8080),\n             0,\n             $D8080*(1-     DATEDIF($G8080,DATE(YEAR(I8080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8080)     )\n             )\n     )","v":583227.70462291932},90462.358424660822,null,"2024-01-01",{"$f":"\n     IF(OR($F8080=\"N/A\",$E8080=0),\n          0,\n          IF( YEAR($G8080)>YEAR(M8080),\n             0,\n             $D8080*(1-     DATEDIF($G8080,DATE(YEAR(M8080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8080)     )\n             )\n     )","v":567745.5858133065},88471.964331767114,null,"2025-01-01",{"$f":"\n     IF(OR($F8080=\"N/A\",$E8080=0),\n          0,\n          IF( YEAR($G8080)>YEAR(Q8080),\n             0,\n             $D8080*(1-     DATEDIF($G8080,DATE(YEAR(Q8080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8080)     )\n             )\n     )","v":552263.46700369357},86481.570238873406,null,"2026-01-01",{"$f":"\n     IF(OR($F8080=\"N/A\",$E8080=0),\n          0,\n          IF( YEAR($G8080)>YEAR(U8080),\n             0,\n             $D8080*(1-     DATEDIF($G8080,DATE(YEAR(U8080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8080)     )\n             )\n     )","v":536781.34819408064},84491.176145979698,null,"2027-01-01",{"$f":"\n     IF(OR($F8080=\"N/A\",$E8080=0),\n          0,\n          IF( YEAR($G8080)>YEAR(Y8080),\n             0,\n             $D8080*(1-     DATEDIF($G8080,DATE(YEAR(Y8080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8080)     )\n             )\n     )","v":521299.22938446782},82500.78205308599,null,"2028-01-01",{"$f":"\n     IF(OR($F8080=\"N/A\",$E8080=0),\n          0,\n          IF( YEAR($G8080)>YEAR(AC8080),\n             0,\n             $D8080*(1-     DATEDIF($G8080,DATE(YEAR(AC8080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8080)     )\n             )\n     )","v":505817.11057485495},80510.387960192282,null,"2029-01-01",{"$f":"\n     IF(OR($F8080=\"N/A\",$E8080=0),\n          0,\n          IF( YEAR($G8080)>YEAR(AG8080),\n             0,\n             $D8080*(1-     DATEDIF($G8080,DATE(YEAR(AG8080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8080)     )\n             )\n     )","v":490334.99176524207},78519.993867298574,null,"2030-01-01",{"$f":"\n     IF(OR($F8080=\"N/A\",$E8080=0),\n          0,\n          IF( YEAR($G8080)>YEAR(AK8080),\n             0,\n             $D8080*(1-     DATEDIF($G8080,DATE(YEAR(AK8080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8080)     )\n             )\n     )","v":474852.87295562914},76529.599774404865,null,"2031-01-01",{"$f":"\n     IF(OR($F8080=\"N/A\",$E8080=0),\n          0,\n          IF( YEAR($G8080)>YEAR(AO8080),\n             0,\n             $D8080*(1-     DATEDIF($G8080,DATE(YEAR(AO8080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8080)     )\n             )\n     )","v":459370.75414601626},74539.205681511157,null,"2032-01-01",{"$f":"\n     IF(OR($F8080=\"N/A\",$E8080=0),\n          0,\n          IF( YEAR($G8080)>YEAR(AS8080),\n             0,\n             $D8080*(1-     DATEDIF($G8080,DATE(YEAR(AS8080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8080)     )\n             )\n     )","v":443888.63533640339},72548.811588617449,null,"2033-01-01",{"$f":"\n     IF(OR($F8080=\"N/A\",$E8080=0),\n          0,\n          IF( YEAR($G8080)>YEAR(AW8080),\n             0,\n             $D8080*(1-     DATEDIF($G8080,DATE(YEAR(AW8080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8080)     )\n             )\n     )","v":428406.51652679051},70558.417495723741]
[{"$f":"'Upgrade Information'!B8114","v":"s2211.5"},null,{"$f":"IF(B8114=\"\", 'Upgrade Information'!F8114,B8114)","v":"DEOK"},{"$f":"1000000*'Upgrade Information'!E8114","v":6500000},{"$f":"'Upgrade Information'!H8114","v":117103.97057053138},{"$f":"\n     IF(ISERROR(VLOOKUP($C8114,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8114,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14508585743017691},{"$f":"IF('Upgrade Information'!D8114=\"\",\"\",'Upgrade Information'!D8114)","v":"2026-05-14"},null,{"$f":"\nIF(F8114=\"N/A\",\"N/A\",\n     VLOOKUP($C8114,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F8114=\"N/A\",$E8114=0),\n          0,\n          IF( YEAR($G8114)>YEAR(I8114),\n             0,\n             $D8114*(1-     DATEDIF($G8114,DATE(YEAR(I8114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8114)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F8114=\"N/A\",$E8114=0),\n          0,\n          IF( YEAR($G8114)>YEAR(M8114),\n             0,\n             $D8114*(1-     DATEDIF($G8114,DATE(YEAR(M8114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8114)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F8114=\"N/A\",$E8114=0),\n          0,\n          IF( YEAR($G8114)>YEAR(Q8114),\n             0,\n             $D8114*(1-     DATEDIF($G8114,DATE(YEAR(Q8114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8114)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F8114=\"N/A\",$E8114=0),\n          0,\n          IF( YEAR($G8114)>YEAR(U8114),\n             0,\n             $D8114*(1-     DATEDIF($G8114,DATE(YEAR(U8114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8114)     )\n             )\n     )","v":6431689.3505005231},1039213.6982278575,null,"2027-06-01",{"$f":"\n     IF(OR($F8114=\"N/A\",$E8114=0),\n          0,\n          IF( YEAR($G8114)>YEAR(Y8114),\n             0,\n             $D8114*(1-     DATEDIF($G8114,DATE(YEAR(Y8114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8114)     )\n             )\n     )","v":6314585.3799299914},1033261.0047337336,null,"2028-06-01",{"$f":"\n     IF(OR($F8114=\"N/A\",$E8114=0),\n          0,\n          IF( YEAR($G8114)>YEAR(AC8114),\n             0,\n             $D8114*(1-     DATEDIF($G8114,DATE(YEAR(AC8114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8114)     )\n             )\n     )","v":6197481.4093594607},1016270.87475503,null,"2029-06-01",{"$f":"\n     IF(OR($F8114=\"N/A\",$E8114=0),\n          0,\n          IF( YEAR($G8114)>YEAR(AG8114),\n             0,\n             $D8114*(1-     DATEDIF($G8114,DATE(YEAR(AG8114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8114)     )\n             )\n     )","v":6080377.438788929},999280.74477632623,null,"2030-06-01",{"$f":"\n     IF(OR($F8114=\"N/A\",$E8114=0),\n          0,\n          IF( YEAR($G8114)>YEAR(AK8114),\n             0,\n             $D8114*(1-     DATEDIF($G8114,DATE(YEAR(AK8114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8114)     )\n             )\n     )","v":5963273.4682183983},982290.61479762243,null,"2031-06-01",{"$f":"\n     IF(OR($F8114=\"N/A\",$E8114=0),\n          0,\n          IF( YEAR($G8114)>YEAR(AO8114),\n             0,\n             $D8114*(1-     DATEDIF($G8114,DATE(YEAR(AO8114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8114)     )\n             )\n     )","v":5846169.4976478666},965300.48481891863,null,"2032-06-01",{"$f":"\n     IF(OR($F8114=\"N/A\",$E8114=0),\n          0,\n          IF( YEAR($G8114)>YEAR(AS8114),\n             0,\n             $D8114*(1-     DATEDIF($G8114,DATE(YEAR(AS8114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8114)     )\n             )\n     )","v":5729065.5270773349},948310.35484021483,null,"2033-06-01",{"$f":"\n     IF(OR($F8114=\"N/A\",$E8114=0),\n          0,\n          IF( YEAR($G8114)>YEAR(AW8114),\n             0,\n             $D8114*(1-     DATEDIF($G8114,DATE(YEAR(AW8114)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8114)     )\n             )\n     )","v":5611961.5565068042},931320.22486151126]
[{"$f":"'Upgrade Information'!B8167","v":"s2224.2"},null,{"$f":"IF(B8167=\"\", 'Upgrade Information'!F8167,B8167)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E8167","v":3500000},{"$f":"'Upgrade Information'!H8167","v":90312.359722741836},{"$f":"\n     IF(ISERROR(VLOOKUP($C8167,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8167,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D8167=\"\",\"\",'Upgrade Information'!D8167)","v":"2024-10-01"},null,{"$f":"\nIF(F8167=\"N/A\",\"N/A\",\n     VLOOKUP($C8167,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8167=\"N/A\",$E8167=0),\n          0,\n          IF( YEAR($G8167)>YEAR(I8167),\n             0,\n             $D8167*(1-     DATEDIF($G8167,DATE(YEAR(I8167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8167)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F8167=\"N/A\",$E8167=0),\n          0,\n          IF( YEAR($G8167)>YEAR(M8167),\n             0,\n             $D8167*(1-     DATEDIF($G8167,DATE(YEAR(M8167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8167)     )\n             )\n     )","v":3477421.9100693143},533906.08985451655,null,"2025-01-01",{"$f":"\n     IF(OR($F8167=\"N/A\",$E8167=0),\n          0,\n          IF( YEAR($G8167)>YEAR(Q8167),\n             0,\n             $D8167*(1-     DATEDIF($G8167,DATE(YEAR(Q8167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8167)     )\n             )\n     )","v":3387109.5503465729},525761.98544243036,null,"2026-01-01",{"$f":"\n     IF(OR($F8167=\"N/A\",$E8167=0),\n          0,\n          IF( YEAR($G8167)>YEAR(U8167),\n             0,\n             $D8167*(1-     DATEDIF($G8167,DATE(YEAR(U8167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8167)     )\n             )\n     )","v":3296797.1906238305},514151.35323388368,null,"2027-01-01",{"$f":"\n     IF(OR($F8167=\"N/A\",$E8167=0),\n          0,\n          IF( YEAR($G8167)>YEAR(Y8167),\n             0,\n             $D8167*(1-     DATEDIF($G8167,DATE(YEAR(Y8167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8167)     )\n             )\n     )","v":3206484.8309010891},502540.72102533712,null,"2028-01-01",{"$f":"\n     IF(OR($F8167=\"N/A\",$E8167=0),\n          0,\n          IF( YEAR($G8167)>YEAR(AC8167),\n             0,\n             $D8167*(1-     DATEDIF($G8167,DATE(YEAR(AC8167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8167)     )\n             )\n     )","v":3116172.4711783472},490930.08881679043,null,"2029-01-01",{"$f":"\n     IF(OR($F8167=\"N/A\",$E8167=0),\n          0,\n          IF( YEAR($G8167)>YEAR(AG8167),\n             0,\n             $D8167*(1-     DATEDIF($G8167,DATE(YEAR(AG8167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8167)     )\n             )\n     )","v":3025860.1114556054},479319.45660824381,null,"2030-01-01",{"$f":"\n     IF(OR($F8167=\"N/A\",$E8167=0),\n          0,\n          IF( YEAR($G8167)>YEAR(AK8167),\n             0,\n             $D8167*(1-     DATEDIF($G8167,DATE(YEAR(AK8167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8167)     )\n             )\n     )","v":2935547.7517328635},467708.82439969719,null,"2031-01-01",{"$f":"\n     IF(OR($F8167=\"N/A\",$E8167=0),\n          0,\n          IF( YEAR($G8167)>YEAR(AO8167),\n             0,\n             $D8167*(1-     DATEDIF($G8167,DATE(YEAR(AO8167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8167)     )\n             )\n     )","v":2845235.3920101216},456098.19219115056,null,"2032-01-01",{"$f":"\n     IF(OR($F8167=\"N/A\",$E8167=0),\n          0,\n          IF( YEAR($G8167)>YEAR(AS8167),\n             0,\n             $D8167*(1-     DATEDIF($G8167,DATE(YEAR(AS8167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8167)     )\n             )\n     )","v":2754923.0322873802},444487.559982604,null,"2033-01-01",{"$f":"\n     IF(OR($F8167=\"N/A\",$E8167=0),\n          0,\n          IF( YEAR($G8167)>YEAR(AW8167),\n             0,\n             $D8167*(1-     DATEDIF($G8167,DATE(YEAR(AW8167)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8167)     )\n             )\n     )","v":2664610.6725646378},432876.92777405732]
[{"$f":"'Upgrade Information'!B8197","v":"s2237.2"},null,{"$f":"IF(B8197=\"\", 'Upgrade Information'!F8197,B8197)","v":"ATSI"},{"$f":"1000000*'Upgrade Information'!E8197","v":67000000},{"$f":"'Upgrade Information'!H8197","v":1609351.8229426951},{"$f":"\n     IF(ISERROR(VLOOKUP($C8197,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8197,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18249967968622341},{"$f":"IF('Upgrade Information'!D8197=\"\",\"\",'Upgrade Information'!D8197)","v":"2025-06-01"},null,{"$f":"\nIF(F8197=\"N/A\",\"N/A\",\n     VLOOKUP($C8197,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8197=\"N/A\",$E8197=0),\n          0,\n          IF( YEAR($G8197)>YEAR(I8197),\n             0,\n             $D8197*(1-     DATEDIF($G8197,DATE(YEAR(I8197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8197)     )\n             )\n     )","v":0},0,null,{"$f":"\nIF($F8197=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(I8197)+1,MONTH(I8197),DAY(I8197))\n)","v":"2024-01-01"},{"$f":"\n     IF(OR($F8197=\"N/A\",$E8197=0),\n          0,\n          IF( YEAR($G8197)>YEAR(M8197),\n             0,\n             $D8197*(1-     DATEDIF($G8197,DATE(YEAR(M8197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8197)     )\n             )\n     )","v":0},0,null,{"$f":"\nIF($F8197=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(M8197)+1,MONTH(M8197),DAY(M8197))\n)","v":"2025-01-01"},{"$f":"\n     IF(OR($F8197=\"N/A\",$E8197=0),\n          0,\n          IF( YEAR($G8197)>YEAR(Q8197),\n             0,\n             $D8197*(1-     DATEDIF($G8197,DATE(YEAR(Q8197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8197)     )\n             )\n     )","v":66061211.436616763},13474023.887785038,null,{"$f":"\nIF($F8197=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Q8197)+1,MONTH(Q8197),DAY(Q8197))\n)","v":"2026-01-01"},{"$f":"\n     IF(OR($F8197=\"N/A\",$E8197=0),\n          0,\n          IF( YEAR($G8197)>YEAR(U8197),\n             0,\n             $D8197*(1-     DATEDIF($G8197,DATE(YEAR(U8197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8197)     )\n             )\n     )","v":64451859.613674067},13371795.55761965,null,{"$f":"\nIF($F8197=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(U8197)+1,MONTH(U8197),DAY(U8197))\n)","v":"2027-01-01"},{"$f":"\n     IF(OR($F8197=\"N/A\",$E8197=0),\n          0,\n          IF( YEAR($G8197)>YEAR(Y8197),\n             0,\n             $D8197*(1-     DATEDIF($G8197,DATE(YEAR(Y8197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8197)     )\n             )\n     )","v":62842507.79073137},13078089.365430169,null,"2028-01-01",{"$f":"\n     IF(OR($F8197=\"N/A\",$E8197=0),\n          0,\n          IF( YEAR($G8197)>YEAR(AC8197),\n             0,\n             $D8197*(1-     DATEDIF($G8197,DATE(YEAR(AC8197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8197)     )\n             )\n     )","v":61233155.967788674},12784383.173240688,null,{"$f":"\nIF(AC8197=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AC8197)+1,MONTH(AC8197),DAY(AC8197))\n)","v":"2029-01-01"},{"$f":"\n     IF(OR($F8197=\"N/A\",$E8197=0),\n          0,\n          IF( YEAR($G8197)>YEAR(AG8197),\n             0,\n             $D8197*(1-     DATEDIF($G8197,DATE(YEAR(AG8197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8197)     )\n             )\n     )","v":59623804.144845985},12490676.981051207,null,{"$f":"\nIF(AG8197=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AG8197)+1,MONTH(AG8197),DAY(AG8197))\n)","v":"2030-01-01"},{"$f":"\n     IF(OR($F8197=\"N/A\",$E8197=0),\n          0,\n          IF( YEAR($G8197)>YEAR(AK8197),\n             0,\n             $D8197*(1-     DATEDIF($G8197,DATE(YEAR(AK8197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8197)     )\n             )\n     )","v":58014452.321903288},12196970.788861725,null,{"$f":"\nIF(AK8197=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AK8197)+1,MONTH(AK8197),DAY(AK8197))\n)","v":"2031-01-01"},{"$f":"\n     IF(OR($F8197=\"N/A\",$E8197=0),\n          0,\n          IF( YEAR($G8197)>YEAR(AO8197),\n             0,\n             $D8197*(1-     DATEDIF($G8197,DATE(YEAR(AO8197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8197)     )\n             )\n     )","v":56405100.498960592},11903264.596672243,null,{"$f":"\nIF(AO8197=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AO8197)+1,MONTH(AO8197),DAY(AO8197))\n)","v":"2032-01-01"},{"$f":"\n     IF(OR($F8197=\"N/A\",$E8197=0),\n          0,\n          IF( YEAR($G8197)>YEAR(AS8197),\n             0,\n             $D8197*(1-     DATEDIF($G8197,DATE(YEAR(AS8197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8197)     )\n             )\n     )","v":54795748.676017903},11609558.404482763,null,{"$f":"\nIF(AS8197=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AS8197)+1,MONTH(AS8197),DAY(AS8197))\n)","v":"2033-01-01"},{"$f":"\n     IF(OR($F8197=\"N/A\",$E8197=0),\n          0,\n          IF( YEAR($G8197)>YEAR(AW8197),\n             0,\n             $D8197*(1-     DATEDIF($G8197,DATE(YEAR(AW8197)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8197)     )\n             )\n     )","v":53186396.853075199},11315852.212293278]
[{"$f":"'Upgrade Information'!B8254","v":"s2271.1"},null,{"$f":"IF(B8254=\"\", 'Upgrade Information'!F8254,B8254)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E8254","v":3200000},{"$f":"'Upgrade Information'!H8254","v":82571.300317935398},{"$f":"\n     IF(ISERROR(VLOOKUP($C8254,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8254,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D8254=\"\",\"\",'Upgrade Information'!D8254)","v":"2021-12-21"},null,{"$f":"\nIF(F8254=\"N/A\",\"N/A\",\n     VLOOKUP($C8254,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8254=\"N/A\",$E8254=0),\n          0,\n          IF( YEAR($G8254)>YEAR(I8254),\n             0,\n             $D8254*(1-     DATEDIF($G8254,DATE(YEAR(I8254)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8254)     )\n             )\n     )","v":3034857.3993641292},472735.09603293292,null,"2024-01-01",{"$f":"\n     IF(OR($F8254=\"N/A\",$E8254=0),\n          0,\n          IF( YEAR($G8254)>YEAR(M8254),\n             0,\n             $D8254*(1-     DATEDIF($G8254,DATE(YEAR(M8254)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8254)     )\n             )\n     )","v":2952286.0990461935},462119.66087083315,null,"2025-01-01",{"$f":"\n     IF(OR($F8254=\"N/A\",$E8254=0),\n          0,\n          IF( YEAR($G8254)>YEAR(Q8254),\n             0,\n             $D8254*(1-     DATEDIF($G8254,DATE(YEAR(Q8254)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8254)     )\n             )\n     )","v":2869714.7987282583},451504.22570873337,null,"2026-01-01",{"$f":"\n     IF(OR($F8254=\"N/A\",$E8254=0),\n          0,\n          IF( YEAR($G8254)>YEAR(U8254),\n             0,\n             $D8254*(1-     DATEDIF($G8254,DATE(YEAR(U8254)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8254)     )\n             )\n     )","v":2787143.4984103232},440888.79054663365,null,"2027-01-01",{"$f":"\n     IF(OR($F8254=\"N/A\",$E8254=0),\n          0,\n          IF( YEAR($G8254)>YEAR(Y8254),\n             0,\n             $D8254*(1-     DATEDIF($G8254,DATE(YEAR(Y8254)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8254)     )\n             )\n     )","v":2704572.1980923875},430273.35538453382,null,"2028-01-01",{"$f":"\n     IF(OR($F8254=\"N/A\",$E8254=0),\n          0,\n          IF( YEAR($G8254)>YEAR(AC8254),\n             0,\n             $D8254*(1-     DATEDIF($G8254,DATE(YEAR(AC8254)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8254)     )\n             )\n     )","v":2622000.8977744523},419657.9202224341,null,"2029-01-01",{"$f":"\n     IF(OR($F8254=\"N/A\",$E8254=0),\n          0,\n          IF( YEAR($G8254)>YEAR(AG8254),\n             0,\n             $D8254*(1-     DATEDIF($G8254,DATE(YEAR(AG8254)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8254)     )\n             )\n     )","v":2539429.5974565167},409042.48506033426,null,"2030-01-01",{"$f":"\n     IF(OR($F8254=\"N/A\",$E8254=0),\n          0,\n          IF( YEAR($G8254)>YEAR(AK8254),\n             0,\n             $D8254*(1-     DATEDIF($G8254,DATE(YEAR(AK8254)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8254)     )\n             )\n     )","v":2456858.2971385815},398427.04989823455,null,"2031-01-01",{"$f":"\n     IF(OR($F8254=\"N/A\",$E8254=0),\n          0,\n          IF( YEAR($G8254)>YEAR(AO8254),\n             0,\n             $D8254*(1-     DATEDIF($G8254,DATE(YEAR(AO8254)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8254)     )\n             )\n     )","v":2374286.9968206459},387811.61473613471,null,"2032-01-01",{"$f":"\n     IF(OR($F8254=\"N/A\",$E8254=0),\n          0,\n          IF( YEAR($G8254)>YEAR(AS8254),\n             0,\n             $D8254*(1-     DATEDIF($G8254,DATE(YEAR(AS8254)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8254)     )\n             )\n     )","v":2291715.6965027102},377196.17957403493,null,"2033-01-01",{"$f":"\n     IF(OR($F8254=\"N/A\",$E8254=0),\n          0,\n          IF( YEAR($G8254)>YEAR(AW8254),\n             0,\n             $D8254*(1-     DATEDIF($G8254,DATE(YEAR(AW8254)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8254)     )\n             )\n     )","v":2209144.396184775},366580.74441193516]
[{"$f":"'Upgrade Information'!B8287","v":"s2283.1"},null,{"$f":"IF(B8287=\"\", 'Upgrade Information'!F8287,B8287)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E8287","v":9860000},{"$f":"'Upgrade Information'!H8287","v":254422.81910463842},{"$f":"\n     IF(ISERROR(VLOOKUP($C8287,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8287,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D8287=\"\",\"\",'Upgrade Information'!D8287)","v":"2024-06-01"},null,{"$f":"\nIF(F8287=\"N/A\",\"N/A\",\n     VLOOKUP($C8287,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8287=\"N/A\",$E8287=0),\n          0,\n          IF( YEAR($G8287)>YEAR(I8287),\n             0,\n             $D8287*(1-     DATEDIF($G8287,DATE(YEAR(I8287)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8287)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F8287=\"N/A\",$E8287=0),\n          0,\n          IF( YEAR($G8287)>YEAR(M8287),\n             0,\n             $D8287*(1-     DATEDIF($G8287,DATE(YEAR(M8287)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8287)     )\n             )\n     )","v":9711586.6888556276},1480329.963847474,null,"2025-01-01",{"$f":"\n     IF(OR($F8287=\"N/A\",$E8287=0),\n          0,\n          IF( YEAR($G8287)>YEAR(Q8287),\n             0,\n             $D8287*(1-     DATEDIF($G8287,DATE(YEAR(Q8287)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8287)     )\n             )\n     )","v":9457163.8697509896},1470243.6853153163,null,"2026-01-01",{"$f":"\n     IF(OR($F8287=\"N/A\",$E8287=0),\n          0,\n          IF( YEAR($G8287)>YEAR(U8287),\n             0,\n             $D8287*(1-     DATEDIF($G8287,DATE(YEAR(U8287)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8287)     )\n             )\n     )","v":9202741.0506463498},1437534.8757220961,null,"2027-01-01",{"$f":"\n     IF(OR($F8287=\"N/A\",$E8287=0),\n          0,\n          IF( YEAR($G8287)>YEAR(Y8287),\n             0,\n             $D8287*(1-     DATEDIF($G8287,DATE(YEAR(Y8287)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8287)     )\n             )\n     )","v":8948318.2315417118},1404826.0661288763,null,"2028-01-01",{"$f":"\n     IF(OR($F8287=\"N/A\",$E8287=0),\n          0,\n          IF( YEAR($G8287)>YEAR(AC8287),\n             0,\n             $D8287*(1-     DATEDIF($G8287,DATE(YEAR(AC8287)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8287)     )\n             )\n     )","v":8693895.4124370739},1372117.2565356563,null,"2029-01-01",{"$f":"\n     IF(OR($F8287=\"N/A\",$E8287=0),\n          0,\n          IF( YEAR($G8287)>YEAR(AG8287),\n             0,\n             $D8287*(1-     DATEDIF($G8287,DATE(YEAR(AG8287)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8287)     )\n             )\n     )","v":8439472.5933324359},1339408.4469424365,null,"2030-01-01",{"$f":"\n     IF(OR($F8287=\"N/A\",$E8287=0),\n          0,\n          IF( YEAR($G8287)>YEAR(AK8287),\n             0,\n             $D8287*(1-     DATEDIF($G8287,DATE(YEAR(AK8287)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8287)     )\n             )\n     )","v":8185049.7742277961},1306699.6373492165,null,"2031-01-01",{"$f":"\n     IF(OR($F8287=\"N/A\",$E8287=0),\n          0,\n          IF( YEAR($G8287)>YEAR(AO8287),\n             0,\n             $D8287*(1-     DATEDIF($G8287,DATE(YEAR(AO8287)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8287)     )\n             )\n     )","v":7930626.9551231591},1273990.8277559967,null,"2032-01-01",{"$f":"\n     IF(OR($F8287=\"N/A\",$E8287=0),\n          0,\n          IF( YEAR($G8287)>YEAR(AS8287),\n             0,\n             $D8287*(1-     DATEDIF($G8287,DATE(YEAR(AS8287)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8287)     )\n             )\n     )","v":7676204.1360185193},1241282.0181627767,null,"2033-01-01",{"$f":"\n     IF(OR($F8287=\"N/A\",$E8287=0),\n          0,\n          IF( YEAR($G8287)>YEAR(AW8287),\n             0,\n             $D8287*(1-     DATEDIF($G8287,DATE(YEAR(AW8287)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8287)     )\n             )\n     )","v":7421781.3169138813},1208573.2085695567]
[{"$f":"'Upgrade Information'!B8300","v":"s2288"},null,{"$f":"IF(B8300=\"\", 'Upgrade Information'!F8300,B8300)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E8300","v":1300000},{"$f":"'Upgrade Information'!H8300","v":25026.776848836471},{"$f":"\n     IF(ISERROR(VLOOKUP($C8300,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8300,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D8300=\"\",\"\",'Upgrade Information'!D8300)","v":"2021-03-25"},null,{"$f":"\nIF(F8300=\"N/A\",\"N/A\",\n     VLOOKUP($C8300,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8300=\"N/A\",$E8300=0),\n          0,\n          IF( YEAR($G8300)>YEAR(I8300),\n             0,\n             $D8300*(1-     DATEDIF($G8300,DATE(YEAR(I8300)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8300)     )\n             )\n     )","v":1231176.3636656997},186692.62507264965,null,"2024-01-01",{"$f":"\n     IF(OR($F8300=\"N/A\",$E8300=0),\n          0,\n          IF( YEAR($G8300)>YEAR(M8300),\n             0,\n             $D8300*(1-     DATEDIF($G8300,DATE(YEAR(M8300)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8300)     )\n             )\n     )","v":1206149.5868168634},183406.35738023819,null,"2025-01-01",{"$f":"\n     IF(OR($F8300=\"N/A\",$E8300=0),\n          0,\n          IF( YEAR($G8300)>YEAR(Q8300),\n             0,\n             $D8300*(1-     DATEDIF($G8300,DATE(YEAR(Q8300)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8300)     )\n             )\n     )","v":1181122.8099680268},180120.08968782669,null,"2026-01-01",{"$f":"\n     IF(OR($F8300=\"N/A\",$E8300=0),\n          0,\n          IF( YEAR($G8300)>YEAR(U8300),\n             0,\n             $D8300*(1-     DATEDIF($G8300,DATE(YEAR(U8300)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8300)     )\n             )\n     )","v":1156096.0331191903},176833.82199541517,null,"2027-01-01",{"$f":"\n     IF(OR($F8300=\"N/A\",$E8300=0),\n          0,\n          IF( YEAR($G8300)>YEAR(Y8300),\n             0,\n             $D8300*(1-     DATEDIF($G8300,DATE(YEAR(Y8300)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8300)     )\n             )\n     )","v":1131069.2562703539},173547.55430300374,null,"2028-01-01",{"$f":"\n     IF(OR($F8300=\"N/A\",$E8300=0),\n          0,\n          IF( YEAR($G8300)>YEAR(AC8300),\n             0,\n             $D8300*(1-     DATEDIF($G8300,DATE(YEAR(AC8300)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8300)     )\n             )\n     )","v":1106042.4794215173},170261.28661059221,null,"2029-01-01",{"$f":"\n     IF(OR($F8300=\"N/A\",$E8300=0),\n          0,\n          IF( YEAR($G8300)>YEAR(AG8300),\n             0,\n             $D8300*(1-     DATEDIF($G8300,DATE(YEAR(AG8300)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8300)     )\n             )\n     )","v":1081015.702572681},166975.01891818075,null,"2030-01-01",{"$f":"\n     IF(OR($F8300=\"N/A\",$E8300=0),\n          0,\n          IF( YEAR($G8300)>YEAR(AK8300),\n             0,\n             $D8300*(1-     DATEDIF($G8300,DATE(YEAR(AK8300)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8300)     )\n             )\n     )","v":1055988.9257238444},163688.75122576926,null,"2031-01-01",{"$f":"\n     IF(OR($F8300=\"N/A\",$E8300=0),\n          0,\n          IF( YEAR($G8300)>YEAR(AO8300),\n             0,\n             $D8300*(1-     DATEDIF($G8300,DATE(YEAR(AO8300)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8300)     )\n             )\n     )","v":1030962.148875008},160402.48353335779,null,"2032-01-01",{"$f":"\n     IF(OR($F8300=\"N/A\",$E8300=0),\n          0,\n          IF( YEAR($G8300)>YEAR(AS8300),\n             0,\n             $D8300*(1-     DATEDIF($G8300,DATE(YEAR(AS8300)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8300)     )\n             )\n     )","v":1005935.3720261715},157116.2158409463,null,"2033-01-01",{"$f":"\n     IF(OR($F8300=\"N/A\",$E8300=0),\n          0,\n          IF( YEAR($G8300)>YEAR(AW8300),\n             0,\n             $D8300*(1-     DATEDIF($G8300,DATE(YEAR(AW8300)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8300)     )\n             )\n     )","v":980908.59517733508},153829.94814853484]
[{"$f":"'Upgrade Information'!B8374","v":"s2333"},null,{"$f":"IF(B8374=\"\", 'Upgrade Information'!F8374,B8374)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E8374","v":500000},{"$f":"'Upgrade Information'!H8374","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C8374,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8374,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D8374=\"\",\"\",'Upgrade Information'!D8374)","v":"2021-11-15"},null,{"$f":"\nIF(F8374=\"N/A\",\"N/A\",\n     VLOOKUP($C8374,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8374=\"N/A\",$E8374=0),\n          0,\n          IF( YEAR($G8374)>YEAR(I8374),\n             0,\n             $D8374*(1-     DATEDIF($G8374,DATE(YEAR(I8374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8374)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F8374=\"N/A\",$E8374=0),\n          0,\n          IF( YEAR($G8374)>YEAR(M8374),\n             0,\n             $D8374*(1-     DATEDIF($G8374,DATE(YEAR(M8374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8374)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F8374=\"N/A\",$E8374=0),\n          0,\n          IF( YEAR($G8374)>YEAR(Q8374),\n             0,\n             $D8374*(1-     DATEDIF($G8374,DATE(YEAR(Q8374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8374)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F8374=\"N/A\",$E8374=0),\n          0,\n          IF( YEAR($G8374)>YEAR(U8374),\n             0,\n             $D8374*(1-     DATEDIF($G8374,DATE(YEAR(U8374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8374)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F8374=\"N/A\",$E8374=0),\n          0,\n          IF( YEAR($G8374)>YEAR(Y8374),\n             0,\n             $D8374*(1-     DATEDIF($G8374,DATE(YEAR(Y8374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8374)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F8374=\"N/A\",$E8374=0),\n          0,\n          IF( YEAR($G8374)>YEAR(AC8374),\n             0,\n             $D8374*(1-     DATEDIF($G8374,DATE(YEAR(AC8374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8374)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F8374=\"N/A\",$E8374=0),\n          0,\n          IF( YEAR($G8374)>YEAR(AG8374),\n             0,\n             $D8374*(1-     DATEDIF($G8374,DATE(YEAR(AG8374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8374)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F8374=\"N/A\",$E8374=0),\n          0,\n          IF( YEAR($G8374)>YEAR(AK8374),\n             0,\n             $D8374*(1-     DATEDIF($G8374,DATE(YEAR(AK8374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8374)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F8374=\"N/A\",$E8374=0),\n          0,\n          IF( YEAR($G8374)>YEAR(AO8374),\n             0,\n             $D8374*(1-     DATEDIF($G8374,DATE(YEAR(AO8374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8374)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F8374=\"N/A\",$E8374=0),\n          0,\n          IF( YEAR($G8374)>YEAR(AS8374),\n             0,\n             $D8374*(1-     DATEDIF($G8374,DATE(YEAR(AS8374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8374)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F8374=\"N/A\",$E8374=0),\n          0,\n          IF( YEAR($G8374)>YEAR(AW8374),\n             0,\n             $D8374*(1-     DATEDIF($G8374,DATE(YEAR(AW8374)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8374)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B8383","v":"s2340.2"},null,{"$f":"IF(B8383=\"\", 'Upgrade Information'!F8383,B8383)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E8383","v":2000000},{"$f":"'Upgrade Information'!H8383","v":43572.98474945534},{"$f":"\n     IF(ISERROR(VLOOKUP($C8383,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8383,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D8383=\"\",\"\",'Upgrade Information'!D8383)","v":"2025-12-31"},null,{"$f":"\nIF(F8383=\"N/A\",\"N/A\",\n     VLOOKUP($C8383,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8383=\"N/A\",$E8383=0),\n          0,\n          IF( YEAR($G8383)>YEAR(I8383),\n             0,\n             $D8383*(1-     DATEDIF($G8383,DATE(YEAR(I8383)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8383)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F8383=\"N/A\",$E8383=0),\n          0,\n          IF( YEAR($G8383)>YEAR(M8383),\n             0,\n             $D8383*(1-     DATEDIF($G8383,DATE(YEAR(M8383)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8383)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F8383=\"N/A\",$E8383=0),\n          0,\n          IF( YEAR($G8383)>YEAR(Q8383),\n             0,\n             $D8383*(1-     DATEDIF($G8383,DATE(YEAR(Q8383)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8383)     )\n             )\n     )","v":2000000},254592.20589510736,null,"2026-01-01",{"$f":"\n     IF(OR($F8383=\"N/A\",$E8383=0),\n          0,\n          IF( YEAR($G8383)>YEAR(U8383),\n             0,\n             $D8383*(1-     DATEDIF($G8383,DATE(YEAR(U8383)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8383)     )\n             )\n     )","v":1956427.0152505448},249994.83724269661,null,"2027-01-01",{"$f":"\n     IF(OR($F8383=\"N/A\",$E8383=0),\n          0,\n          IF( YEAR($G8383)>YEAR(Y8383),\n             0,\n             $D8383*(1-     DATEDIF($G8383,DATE(YEAR(Y8383)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8383)     )\n             )\n     )","v":1912854.0305010893},245397.46859028592,null,"2028-01-01",{"$f":"\n     IF(OR($F8383=\"N/A\",$E8383=0),\n          0,\n          IF( YEAR($G8383)>YEAR(AC8383),\n             0,\n             $D8383*(1-     DATEDIF($G8383,DATE(YEAR(AC8383)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8383)     )\n             )\n     )","v":1869281.0457516341},240800.09993787517,null,"2029-01-01",{"$f":"\n     IF(OR($F8383=\"N/A\",$E8383=0),\n          0,\n          IF( YEAR($G8383)>YEAR(AG8383),\n             0,\n             $D8383*(1-     DATEDIF($G8383,DATE(YEAR(AG8383)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8383)     )\n             )\n     )","v":1825708.0610021786},236202.73128546443,null,"2030-01-01",{"$f":"\n     IF(OR($F8383=\"N/A\",$E8383=0),\n          0,\n          IF( YEAR($G8383)>YEAR(AK8383),\n             0,\n             $D8383*(1-     DATEDIF($G8383,DATE(YEAR(AK8383)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8383)     )\n             )\n     )","v":1782135.0762527233},231605.36263305374,null,"2031-01-01",{"$f":"\n     IF(OR($F8383=\"N/A\",$E8383=0),\n          0,\n          IF( YEAR($G8383)>YEAR(AO8383),\n             0,\n             $D8383*(1-     DATEDIF($G8383,DATE(YEAR(AO8383)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8383)     )\n             )\n     )","v":1738562.0915032681},227007.99398064305,null,"2032-01-01",{"$f":"\n     IF(OR($F8383=\"N/A\",$E8383=0),\n          0,\n          IF( YEAR($G8383)>YEAR(AS8383),\n             0,\n             $D8383*(1-     DATEDIF($G8383,DATE(YEAR(AS8383)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8383)     )\n             )\n     )","v":1694989.1067538126},222410.6253282323,null,"2033-01-01",{"$f":"\n     IF(OR($F8383=\"N/A\",$E8383=0),\n          0,\n          IF( YEAR($G8383)>YEAR(AW8383),\n             0,\n             $D8383*(1-     DATEDIF($G8383,DATE(YEAR(AW8383)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8383)     )\n             )\n     )","v":1651416.1220043572},217813.25667582155]
[{"$f":"'Upgrade Information'!B8439","v":"s2379"},null,{"$f":"IF(B8439=\"\", 'Upgrade Information'!F8439,B8439)","v":"ME"},{"$f":"1000000*'Upgrade Information'!E8439","v":1900000},{"$f":"'Upgrade Information'!H8439","v":41888.07883755058},{"$f":"\n     IF(ISERROR(VLOOKUP($C8439,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8439,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13493419100000001},{"$f":"IF('Upgrade Information'!D8439=\"\",\"\",'Upgrade Information'!D8439)","v":"2022-10-01"},null,{"$f":"\nIF(F8439=\"N/A\",\"N/A\",\n     VLOOKUP($C8439,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8439=\"N/A\",$E8439=0),\n          0,\n          IF( YEAR($G8439)>YEAR(I8439),\n             0,\n             $D8439*(1-     DATEDIF($G8439,DATE(YEAR(I8439)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8439)     )\n             )\n     )","v":1847639.9014530617},291197.87419943919,null,"2024-01-01",{"$f":"\n     IF(OR($F8439=\"N/A\",$E8439=0),\n          0,\n          IF( YEAR($G8439)>YEAR(M8439),\n             0,\n             $D8439*(1-     DATEDIF($G8439,DATE(YEAR(M8439)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8439)     )\n             )\n     )","v":1805751.8226155112},285545.74016895011,null,"2025-01-01",{"$f":"\n     IF(OR($F8439=\"N/A\",$E8439=0),\n          0,\n          IF( YEAR($G8439)>YEAR(Q8439),\n             0,\n             $D8439*(1-     DATEDIF($G8439,DATE(YEAR(Q8439)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8439)     )\n             )\n     )","v":1763863.7437779608},279893.60613846104,null,"2026-01-01",{"$f":"\n     IF(OR($F8439=\"N/A\",$E8439=0),\n          0,\n          IF( YEAR($G8439)>YEAR(U8439),\n             0,\n             $D8439*(1-     DATEDIF($G8439,DATE(YEAR(U8439)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8439)     )\n             )\n     )","v":1721975.6649404101},274241.4721079719,null,"2027-01-01",{"$f":"\n     IF(OR($F8439=\"N/A\",$E8439=0),\n          0,\n          IF( YEAR($G8439)>YEAR(Y8439),\n             0,\n             $D8439*(1-     DATEDIF($G8439,DATE(YEAR(Y8439)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8439)     )\n             )\n     )","v":1680087.5861028596},268589.33807748277,null,"2028-01-01",{"$f":"\n     IF(OR($F8439=\"N/A\",$E8439=0),\n          0,\n          IF( YEAR($G8439)>YEAR(AC8439),\n             0,\n             $D8439*(1-     DATEDIF($G8439,DATE(YEAR(AC8439)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8439)     )\n             )\n     )","v":1638199.5072653089},262937.20404699369,null,"2029-01-01",{"$f":"\n     IF(OR($F8439=\"N/A\",$E8439=0),\n          0,\n          IF( YEAR($G8439)>YEAR(AG8439),\n             0,\n             $D8439*(1-     DATEDIF($G8439,DATE(YEAR(AG8439)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8439)     )\n             )\n     )","v":1596311.4284277584},257285.07001650456,null,"2030-01-01",{"$f":"\n     IF(OR($F8439=\"N/A\",$E8439=0),\n          0,\n          IF( YEAR($G8439)>YEAR(AK8439),\n             0,\n             $D8439*(1-     DATEDIF($G8439,DATE(YEAR(AK8439)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8439)     )\n             )\n     )","v":1554423.3495902077},251632.93598601542,null,"2031-01-01",{"$f":"\n     IF(OR($F8439=\"N/A\",$E8439=0),\n          0,\n          IF( YEAR($G8439)>YEAR(AO8439),\n             0,\n             $D8439*(1-     DATEDIF($G8439,DATE(YEAR(AO8439)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8439)     )\n             )\n     )","v":1512535.2707526572},245980.80195552635,null,"2032-01-01",{"$f":"\n     IF(OR($F8439=\"N/A\",$E8439=0),\n          0,\n          IF( YEAR($G8439)>YEAR(AS8439),\n             0,\n             $D8439*(1-     DATEDIF($G8439,DATE(YEAR(AS8439)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8439)     )\n             )\n     )","v":1470647.1919151065},240328.66792503721,null,"2033-01-01",{"$f":"\n     IF(OR($F8439=\"N/A\",$E8439=0),\n          0,\n          IF( YEAR($G8439)>YEAR(AW8439),\n             0,\n             $D8439*(1-     DATEDIF($G8439,DATE(YEAR(AW8439)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8439)     )\n             )\n     )","v":1428759.113077556},234676.53389454813]
[{"$f":"'Upgrade Information'!B8466","v":"s2394.6"},null,{"$f":"IF(B8466=\"\", 'Upgrade Information'!F8466,B8466)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E8466","v":600000},{"$f":"'Upgrade Information'!H8466","v":15482.118809612886},{"$f":"\n     IF(ISERROR(VLOOKUP($C8466,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8466,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D8466=\"\",\"\",'Upgrade Information'!D8466)","v":"2024-11-15"},null,{"$f":"\nIF(F8466=\"N/A\",\"N/A\",\n     VLOOKUP($C8466,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8466=\"N/A\",$E8466=0),\n          0,\n          IF( YEAR($G8466)>YEAR(I8466),\n             0,\n             $D8466*(1-     DATEDIF($G8466,DATE(YEAR(I8466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8466)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F8466=\"N/A\",$E8466=0),\n          0,\n          IF( YEAR($G8466)>YEAR(M8466),\n             0,\n             $D8466*(1-     DATEDIF($G8466,DATE(YEAR(M8466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8466)     )\n             )\n     )","v":598709.82343253226},92253.951892727782,null,"2025-01-01",{"$f":"\n     IF(OR($F8466=\"N/A\",$E8466=0),\n          0,\n          IF( YEAR($G8466)>YEAR(Q8466),\n             0,\n             $D8466*(1-     DATEDIF($G8466,DATE(YEAR(Q8466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8466)     )\n             )\n     )","v":583227.70462291932},90462.358424660822,null,"2026-01-01",{"$f":"\n     IF(OR($F8466=\"N/A\",$E8466=0),\n          0,\n          IF( YEAR($G8466)>YEAR(U8466),\n             0,\n             $D8466*(1-     DATEDIF($G8466,DATE(YEAR(U8466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8466)     )\n             )\n     )","v":567745.5858133065},88471.964331767114,null,"2027-01-01",{"$f":"\n     IF(OR($F8466=\"N/A\",$E8466=0),\n          0,\n          IF( YEAR($G8466)>YEAR(Y8466),\n             0,\n             $D8466*(1-     DATEDIF($G8466,DATE(YEAR(Y8466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8466)     )\n             )\n     )","v":552263.46700369357},86481.570238873406,null,"2028-01-01",{"$f":"\n     IF(OR($F8466=\"N/A\",$E8466=0),\n          0,\n          IF( YEAR($G8466)>YEAR(AC8466),\n             0,\n             $D8466*(1-     DATEDIF($G8466,DATE(YEAR(AC8466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8466)     )\n             )\n     )","v":536781.34819408064},84491.176145979698,null,"2029-01-01",{"$f":"\n     IF(OR($F8466=\"N/A\",$E8466=0),\n          0,\n          IF( YEAR($G8466)>YEAR(AG8466),\n             0,\n             $D8466*(1-     DATEDIF($G8466,DATE(YEAR(AG8466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8466)     )\n             )\n     )","v":521299.22938446782},82500.78205308599,null,"2030-01-01",{"$f":"\n     IF(OR($F8466=\"N/A\",$E8466=0),\n          0,\n          IF( YEAR($G8466)>YEAR(AK8466),\n             0,\n             $D8466*(1-     DATEDIF($G8466,DATE(YEAR(AK8466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8466)     )\n             )\n     )","v":505817.11057485495},80510.387960192282,null,"2031-01-01",{"$f":"\n     IF(OR($F8466=\"N/A\",$E8466=0),\n          0,\n          IF( YEAR($G8466)>YEAR(AO8466),\n             0,\n             $D8466*(1-     DATEDIF($G8466,DATE(YEAR(AO8466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8466)     )\n             )\n     )","v":490334.99176524207},78519.993867298574,null,"2032-01-01",{"$f":"\n     IF(OR($F8466=\"N/A\",$E8466=0),\n          0,\n          IF( YEAR($G8466)>YEAR(AS8466),\n             0,\n             $D8466*(1-     DATEDIF($G8466,DATE(YEAR(AS8466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8466)     )\n             )\n     )","v":474852.87295562914},76529.599774404865,null,"2033-01-01",{"$f":"\n     IF(OR($F8466=\"N/A\",$E8466=0),\n          0,\n          IF( YEAR($G8466)>YEAR(AW8466),\n             0,\n             $D8466*(1-     DATEDIF($G8466,DATE(YEAR(AW8466)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8466)     )\n             )\n     )","v":459370.75414601626},74539.205681511157]
[{"$f":"'Upgrade Information'!B8526","v":"s2408.1"},null,{"$f":"IF(B8526=\"\", 'Upgrade Information'!F8526,B8526)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E8526","v":30900000},{"$f":"'Upgrade Information'!H8526","v":797329.11869506363},{"$f":"\n     IF(ISERROR(VLOOKUP($C8526,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8526,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D8526=\"\",\"\",'Upgrade Information'!D8526)","v":"2023-07-01"},null,{"$f":"\nIF(F8526=\"N/A\",\"N/A\",\n     VLOOKUP($C8526,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8526=\"N/A\",$E8526=0),\n          0,\n          IF( YEAR($G8526)>YEAR(I8526),\n             0,\n             $D8526*(1-     DATEDIF($G8526,DATE(YEAR(I8526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8526)     )\n             )\n     )","v":30501335.440652467},4657727.8630503435,null,"2024-01-01",{"$f":"\n     IF(OR($F8526=\"N/A\",$E8526=0),\n          0,\n          IF( YEAR($G8526)>YEAR(M8526),\n             0,\n             $D8526*(1-     DATEDIF($G8526,DATE(YEAR(M8526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8526)     )\n             )\n     )","v":29704006.321957402},4616100.9189600209,null,"2025-01-01",{"$f":"\n     IF(OR($F8526=\"N/A\",$E8526=0),\n          0,\n          IF( YEAR($G8526)>YEAR(Q8526),\n             0,\n             $D8526*(1-     DATEDIF($G8526,DATE(YEAR(Q8526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8526)     )\n             )\n     )","v":28906677.20326234},4513595.6231759954,null,"2026-01-01",{"$f":"\n     IF(OR($F8526=\"N/A\",$E8526=0),\n          0,\n          IF( YEAR($G8526)>YEAR(U8526),\n             0,\n             $D8526*(1-     DATEDIF($G8526,DATE(YEAR(U8526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8526)     )\n             )\n     )","v":28109348.084567275},4411090.327391969,null,"2027-01-01",{"$f":"\n     IF(OR($F8526=\"N/A\",$E8526=0),\n          0,\n          IF( YEAR($G8526)>YEAR(Y8526),\n             0,\n             $D8526*(1-     DATEDIF($G8526,DATE(YEAR(Y8526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8526)     )\n             )\n     )","v":27312018.965872213},4308585.0316079436,null,"2028-01-01",{"$f":"\n     IF(OR($F8526=\"N/A\",$E8526=0),\n          0,\n          IF( YEAR($G8526)>YEAR(AC8526),\n             0,\n             $D8526*(1-     DATEDIF($G8526,DATE(YEAR(AC8526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8526)     )\n             )\n     )","v":26514689.847177148},4206079.7358239172,null,"2029-01-01",{"$f":"\n     IF(OR($F8526=\"N/A\",$E8526=0),\n          0,\n          IF( YEAR($G8526)>YEAR(AG8526),\n             0,\n             $D8526*(1-     DATEDIF($G8526,DATE(YEAR(AG8526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8526)     )\n             )\n     )","v":25717360.728482086},4103574.4400398917,null,"2030-01-01",{"$f":"\n     IF(OR($F8526=\"N/A\",$E8526=0),\n          0,\n          IF( YEAR($G8526)>YEAR(AK8526),\n             0,\n             $D8526*(1-     DATEDIF($G8526,DATE(YEAR(AK8526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8526)     )\n             )\n     )","v":24920031.609787025},4001069.1442558658,null,"2031-01-01",{"$f":"\n     IF(OR($F8526=\"N/A\",$E8526=0),\n          0,\n          IF( YEAR($G8526)>YEAR(AO8526),\n             0,\n             $D8526*(1-     DATEDIF($G8526,DATE(YEAR(AO8526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8526)     )\n             )\n     )","v":24122702.491091959},3898563.8484718399,null,"2032-01-01",{"$f":"\n     IF(OR($F8526=\"N/A\",$E8526=0),\n          0,\n          IF( YEAR($G8526)>YEAR(AS8526),\n             0,\n             $D8526*(1-     DATEDIF($G8526,DATE(YEAR(AS8526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8526)     )\n             )\n     )","v":23325373.372396894},3796058.5526878135,null,"2033-01-01",{"$f":"\n     IF(OR($F8526=\"N/A\",$E8526=0),\n          0,\n          IF( YEAR($G8526)>YEAR(AW8526),\n             0,\n             $D8526*(1-     DATEDIF($G8526,DATE(YEAR(AW8526)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8526)     )\n             )\n     )","v":22528044.253701832},3693553.2569037881]
[{"$f":"'Upgrade Information'!B8549","v":"s2417"},null,{"$f":"IF(B8549=\"\", 'Upgrade Information'!F8549,B8549)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E8549","v":800000},{"$f":"'Upgrade Information'!H8549","v":11598.027415273848},{"$f":"\n     IF(ISERROR(VLOOKUP($C8549,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8549,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D8549=\"\",\"\",'Upgrade Information'!D8549)","v":"2022-06-01"},null,{"$f":"\nIF(F8549=\"N/A\",\"N/A\",\n     VLOOKUP($C8549,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F8549=\"N/A\",$E8549=0),\n          0,\n          IF( YEAR($G8549)>YEAR(I8549),\n             0,\n             $D8549*(1-     DATEDIF($G8549,DATE(YEAR(I8549)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8549)     )\n             )\n     )","v":781636.4565924831},119710.9397275661,null,"2024-06-01",{"$f":"\n     IF(OR($F8549=\"N/A\",$E8549=0),\n          0,\n          IF( YEAR($G8549)>YEAR(M8549),\n             0,\n             $D8549*(1-     DATEDIF($G8549,DATE(YEAR(M8549)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8549)     )\n             )\n     )","v":770038.42917720927},118106.74571848754,null,"2025-06-01",{"$f":"\n     IF(OR($F8549=\"N/A\",$E8549=0),\n          0,\n          IF( YEAR($G8549)>YEAR(Q8549),\n             0,\n             $D8549*(1-     DATEDIF($G8549,DATE(YEAR(Q8549)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8549)     )\n             )\n     )","v":758440.40176193544},116502.55170940897,null,"2026-06-01",{"$f":"\n     IF(OR($F8549=\"N/A\",$E8549=0),\n          0,\n          IF( YEAR($G8549)>YEAR(U8549),\n             0,\n             $D8549*(1-     DATEDIF($G8549,DATE(YEAR(U8549)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8549)     )\n             )\n     )","v":746842.3743466615},114898.35770033039,null,"2027-06-01",{"$f":"\n     IF(OR($F8549=\"N/A\",$E8549=0),\n          0,\n          IF( YEAR($G8549)>YEAR(Y8549),\n             0,\n             $D8549*(1-     DATEDIF($G8549,DATE(YEAR(Y8549)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8549)     )\n             )\n     )","v":735244.34693138767},113294.16369125182,null,"2028-06-01",{"$f":"\n     IF(OR($F8549=\"N/A\",$E8549=0),\n          0,\n          IF( YEAR($G8549)>YEAR(AC8549),\n             0,\n             $D8549*(1-     DATEDIF($G8549,DATE(YEAR(AC8549)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8549)     )\n             )\n     )","v":723646.31951611384},111689.96968217325,null,"2029-06-01",{"$f":"\n     IF(OR($F8549=\"N/A\",$E8549=0),\n          0,\n          IF( YEAR($G8549)>YEAR(AG8549),\n             0,\n             $D8549*(1-     DATEDIF($G8549,DATE(YEAR(AG8549)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8549)     )\n             )\n     )","v":712048.29210084002},110085.77567309469,null,"2030-06-01",{"$f":"\n     IF(OR($F8549=\"N/A\",$E8549=0),\n          0,\n          IF( YEAR($G8549)>YEAR(AK8549),\n             0,\n             $D8549*(1-     DATEDIF($G8549,DATE(YEAR(AK8549)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8549)     )\n             )\n     )","v":700450.26468556607},108481.58166401611,null,"2031-06-01",{"$f":"\n     IF(OR($F8549=\"N/A\",$E8549=0),\n          0,\n          IF( YEAR($G8549)>YEAR(AO8549),\n             0,\n             $D8549*(1-     DATEDIF($G8549,DATE(YEAR(AO8549)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8549)     )\n             )\n     )","v":688852.23727029224},106877.38765493754,null,"2032-06-01",{"$f":"\n     IF(OR($F8549=\"N/A\",$E8549=0),\n          0,\n          IF( YEAR($G8549)>YEAR(AS8549),\n             0,\n             $D8549*(1-     DATEDIF($G8549,DATE(YEAR(AS8549)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8549)     )\n             )\n     )","v":677254.20985501842},105273.19364585896,null,"2033-06-01",{"$f":"\n     IF(OR($F8549=\"N/A\",$E8549=0),\n          0,\n          IF( YEAR($G8549)>YEAR(AW8549),\n             0,\n             $D8549*(1-     DATEDIF($G8549,DATE(YEAR(AW8549)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8549)     )\n             )\n     )","v":665656.18243974459},103668.9996367804]
[{"$f":"'Upgrade Information'!B8574","v":"s2428.4"},null,{"$f":"IF(B8574=\"\", 'Upgrade Information'!F8574,B8574)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E8574","v":115000000},{"$f":"'Upgrade Information'!H8574","v":2967406.1051758029},{"$f":"\n     IF(ISERROR(VLOOKUP($C8574,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8574,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D8574=\"\",\"\",'Upgrade Information'!D8574)","v":"2027-11-30"},null,{"$f":"\nIF(F8574=\"N/A\",\"N/A\",\n     VLOOKUP($C8574,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8574=\"N/A\",$E8574=0),\n          0,\n          IF( YEAR($G8574)>YEAR(I8574),\n             0,\n             $D8574*(1-     DATEDIF($G8574,DATE(YEAR(I8574)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8574)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F8574=\"N/A\",$E8574=0),\n          0,\n          IF( YEAR($G8574)>YEAR(M8574),\n             0,\n             $D8574*(1-     DATEDIF($G8574,DATE(YEAR(M8574)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8574)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F8574=\"N/A\",$E8574=0),\n          0,\n          IF( YEAR($G8574)>YEAR(Q8574),\n             0,\n             $D8574*(1-     DATEDIF($G8574,DATE(YEAR(Q8574)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8574)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F8574=\"N/A\",$E8574=0),\n          0,\n          IF( YEAR($G8574)>YEAR(U8574),\n             0,\n             $D8574*(1-     DATEDIF($G8574,DATE(YEAR(U8574)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8574)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F8574=\"N/A\",$E8574=0),\n          0,\n          IF( YEAR($G8574)>YEAR(Y8574),\n             0,\n             $D8574*(1-     DATEDIF($G8574,DATE(YEAR(Y8574)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8574)     )\n             )\n     )","v":114752716.15790202},17682007.446106162,null,"2028-01-01",{"$f":"\n     IF(OR($F8574=\"N/A\",$E8574=0),\n          0,\n          IF( YEAR($G8574)>YEAR(AC8574),\n             0,\n             $D8574*(1-     DATEDIF($G8574,DATE(YEAR(AC8574)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8574)     )\n             )\n     )","v":111785310.05272621},17338618.698059991,null,"2029-01-01",{"$f":"\n     IF(OR($F8574=\"N/A\",$E8574=0),\n          0,\n          IF( YEAR($G8574)>YEAR(AG8574),\n             0,\n             $D8574*(1-     DATEDIF($G8574,DATE(YEAR(AG8574)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8574)     )\n             )\n     )","v":108817903.94755042},16957126.496922031,null,"2030-01-01",{"$f":"\n     IF(OR($F8574=\"N/A\",$E8574=0),\n          0,\n          IF( YEAR($G8574)>YEAR(AK8574),\n             0,\n             $D8574*(1-     DATEDIF($G8574,DATE(YEAR(AK8574)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8574)     )\n             )\n     )","v":105850497.84237461},16575634.295784069,null,"2031-01-01",{"$f":"\n     IF(OR($F8574=\"N/A\",$E8574=0),\n          0,\n          IF( YEAR($G8574)>YEAR(AO8574),\n             0,\n             $D8574*(1-     DATEDIF($G8574,DATE(YEAR(AO8574)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8574)     )\n             )\n     )","v":102883091.7371988},16194142.094646107,null,"2032-01-01",{"$f":"\n     IF(OR($F8574=\"N/A\",$E8574=0),\n          0,\n          IF( YEAR($G8574)>YEAR(AS8574),\n             0,\n             $D8574*(1-     DATEDIF($G8574,DATE(YEAR(AS8574)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8574)     )\n             )\n     )","v":99915685.632022992},15812649.893508146,null,"2033-01-01",{"$f":"\n     IF(OR($F8574=\"N/A\",$E8574=0),\n          0,\n          IF( YEAR($G8574)>YEAR(AW8574),\n             0,\n             $D8574*(1-     DATEDIF($G8574,DATE(YEAR(AW8574)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8574)     )\n             )\n     )","v":96948279.526847199},15431157.692370187]
[{"$f":"'Upgrade Information'!B8626","v":"s2436.2"},null,{"$f":"IF(B8626=\"\", 'Upgrade Information'!F8626,B8626)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E8626","v":3430000},{"$f":"'Upgrade Information'!H8626","v":88506.112528286991},{"$f":"\n     IF(ISERROR(VLOOKUP($C8626,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8626,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D8626=\"\",\"\",'Upgrade Information'!D8626)","v":"2024-11-30"},null,{"$f":"\nIF(F8626=\"N/A\",\"N/A\",\n     VLOOKUP($C8626,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8626=\"N/A\",$E8626=0),\n          0,\n          IF( YEAR($G8626)>YEAR(I8626),\n             0,\n             $D8626*(1-     DATEDIF($G8626,DATE(YEAR(I8626)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8626)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F8626=\"N/A\",$E8626=0),\n          0,\n          IF( YEAR($G8626)>YEAR(M8626),\n             0,\n             $D8626*(1-     DATEDIF($G8626,DATE(YEAR(M8626)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8626)     )\n             )\n     )","v":3422624.4906226425},527385.09165342711,null,"2025-01-01",{"$f":"\n     IF(OR($F8626=\"N/A\",$E8626=0),\n          0,\n          IF( YEAR($G8626)>YEAR(Q8626),\n             0,\n             $D8626*(1-     DATEDIF($G8626,DATE(YEAR(Q8626)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8626)     )\n             )\n     )","v":3334118.3780943556},517143.14899431099,null,"2026-01-01",{"$f":"\n     IF(OR($F8626=\"N/A\",$E8626=0),\n          0,\n          IF( YEAR($G8626)>YEAR(U8626),\n             0,\n             $D8626*(1-     DATEDIF($G8626,DATE(YEAR(U8626)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8626)     )\n             )\n     )","v":3245612.2655660692},505764.7294299354,null,"2027-01-01",{"$f":"\n     IF(OR($F8626=\"N/A\",$E8626=0),\n          0,\n          IF( YEAR($G8626)>YEAR(Y8626),\n             0,\n             $D8626*(1-     DATEDIF($G8626,DATE(YEAR(Y8626)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8626)     )\n             )\n     )","v":3157106.1530377818},494386.30986555963,null,"2028-01-01",{"$f":"\n     IF(OR($F8626=\"N/A\",$E8626=0),\n          0,\n          IF( YEAR($G8626)>YEAR(AC8626),\n             0,\n             $D8626*(1-     DATEDIF($G8626,DATE(YEAR(AC8626)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8626)     )\n             )\n     )","v":3068600.0405094945},483007.89030118391,null,"2029-01-01",{"$f":"\n     IF(OR($F8626=\"N/A\",$E8626=0),\n          0,\n          IF( YEAR($G8626)>YEAR(AG8626),\n             0,\n             $D8626*(1-     DATEDIF($G8626,DATE(YEAR(AG8626)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8626)     )\n             )\n     )","v":2980093.9279812076},471629.4707368082,null,"2030-01-01",{"$f":"\n     IF(OR($F8626=\"N/A\",$E8626=0),\n          0,\n          IF( YEAR($G8626)>YEAR(AK8626),\n             0,\n             $D8626*(1-     DATEDIF($G8626,DATE(YEAR(AK8626)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8626)     )\n             )\n     )","v":2891587.8154529207},460251.05117243255,null,"2031-01-01",{"$f":"\n     IF(OR($F8626=\"N/A\",$E8626=0),\n          0,\n          IF( YEAR($G8626)>YEAR(AO8626),\n             0,\n             $D8626*(1-     DATEDIF($G8626,DATE(YEAR(AO8626)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8626)     )\n             )\n     )","v":2803081.7029246339},448872.63160805684,null,"2032-01-01",{"$f":"\n     IF(OR($F8626=\"N/A\",$E8626=0),\n          0,\n          IF( YEAR($G8626)>YEAR(AS8626),\n             0,\n             $D8626*(1-     DATEDIF($G8626,DATE(YEAR(AS8626)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8626)     )\n             )\n     )","v":2714575.5903963465},437494.21204368112,null,"2033-01-01",{"$f":"\n     IF(OR($F8626=\"N/A\",$E8626=0),\n          0,\n          IF( YEAR($G8626)>YEAR(AW8626),\n             0,\n             $D8626*(1-     DATEDIF($G8626,DATE(YEAR(AW8626)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8626)     )\n             )\n     )","v":2626069.4778680597},426115.79247930541]
[{"$f":"'Upgrade Information'!B8661","v":"s2446.1"},null,{"$f":"IF(B8661=\"\", 'Upgrade Information'!F8661,B8661)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E8661","v":650000},{"$f":"'Upgrade Information'!H8661","v":16772.295377080627},{"$f":"\n     IF(ISERROR(VLOOKUP($C8661,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8661,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D8661=\"\",\"\",'Upgrade Information'!D8661)","v":"2024-12-31"},null,{"$f":"\nIF(F8661=\"N/A\",\"N/A\",\n     VLOOKUP($C8661,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8661=\"N/A\",$E8661=0),\n          0,\n          IF( YEAR($G8661)>YEAR(I8661),\n             0,\n             $D8661*(1-     DATEDIF($G8661,DATE(YEAR(I8661)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8661)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F8661=\"N/A\",$E8661=0),\n          0,\n          IF( YEAR($G8661)>YEAR(M8661),\n             0,\n             $D8661*(1-     DATEDIF($G8661,DATE(YEAR(M8661)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8661)     )\n             )\n     )","v":650000},100336.83691629252,null,"2025-01-01",{"$f":"\n     IF(OR($F8661=\"N/A\",$E8661=0),\n          0,\n          IF( YEAR($G8661)>YEAR(Q8661),\n             0,\n             $D8661*(1-     DATEDIF($G8661,DATE(YEAR(Q8661)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8661)     )\n             )\n     )","v":633227.70462291944},98180.576648991031,null,"2026-01-01",{"$f":"\n     IF(OR($F8661=\"N/A\",$E8661=0),\n          0,\n          IF( YEAR($G8661)>YEAR(U8661),\n             0,\n             $D8661*(1-     DATEDIF($G8661,DATE(YEAR(U8661)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8661)     )\n             )\n     )","v":616455.40924583876},96024.31638168951,null,"2027-01-01",{"$f":"\n     IF(OR($F8661=\"N/A\",$E8661=0),\n          0,\n          IF( YEAR($G8661)>YEAR(Y8661),\n             0,\n             $D8661*(1-     DATEDIF($G8661,DATE(YEAR(Y8661)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8661)     )\n             )\n     )","v":599683.11386875808},93868.05611438799,null,"2028-01-01",{"$f":"\n     IF(OR($F8661=\"N/A\",$E8661=0),\n          0,\n          IF( YEAR($G8661)>YEAR(AC8661),\n             0,\n             $D8661*(1-     DATEDIF($G8661,DATE(YEAR(AC8661)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8661)     )\n             )\n     )","v":582910.81849167752},91711.795847086469,null,"2029-01-01",{"$f":"\n     IF(OR($F8661=\"N/A\",$E8661=0),\n          0,\n          IF( YEAR($G8661)>YEAR(AG8661),\n             0,\n             $D8661*(1-     DATEDIF($G8661,DATE(YEAR(AG8661)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8661)     )\n             )\n     )","v":566138.52311459684},89555.535579784948,null,"2030-01-01",{"$f":"\n     IF(OR($F8661=\"N/A\",$E8661=0),\n          0,\n          IF( YEAR($G8661)>YEAR(AK8661),\n             0,\n             $D8661*(1-     DATEDIF($G8661,DATE(YEAR(AK8661)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8661)     )\n             )\n     )","v":549366.22773751628},87399.275312483427,null,"2031-01-01",{"$f":"\n     IF(OR($F8661=\"N/A\",$E8661=0),\n          0,\n          IF( YEAR($G8661)>YEAR(AO8661),\n             0,\n             $D8661*(1-     DATEDIF($G8661,DATE(YEAR(AO8661)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8661)     )\n             )\n     )","v":532593.9323604356},85243.015045181906,null,"2032-01-01",{"$f":"\n     IF(OR($F8661=\"N/A\",$E8661=0),\n          0,\n          IF( YEAR($G8661)>YEAR(AS8661),\n             0,\n             $D8661*(1-     DATEDIF($G8661,DATE(YEAR(AS8661)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8661)     )\n             )\n     )","v":515821.63698335498},83086.754777880386,null,"2033-01-01",{"$f":"\n     IF(OR($F8661=\"N/A\",$E8661=0),\n          0,\n          IF( YEAR($G8661)>YEAR(AW8661),\n             0,\n             $D8661*(1-     DATEDIF($G8661,DATE(YEAR(AW8661)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8661)     )\n             )\n     )","v":499049.34160627436},80930.494510578894]
[{"$f":"'Upgrade Information'!B8709","v":"s2468"},null,{"$f":"IF(B8709=\"\", 'Upgrade Information'!F8709,B8709)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E8709","v":230000},{"$f":"'Upgrade Information'!H8709","v":5934.8122103516062},{"$f":"\n     IF(ISERROR(VLOOKUP($C8709,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8709,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D8709=\"\",\"\",'Upgrade Information'!D8709)","v":"2021-08-06"},null,{"$f":"\nIF(F8709=\"N/A\",\"N/A\",\n     VLOOKUP($C8709,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8709=\"N/A\",$E8709=0),\n          0,\n          IF( YEAR($G8709)>YEAR(I8709),\n             0,\n             $D8709*(1-     DATEDIF($G8709,DATE(YEAR(I8709)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8709)     )\n             )\n     )","v":216152.10484251293},33723.50689327508,null,{"$f":"\nIF($F8709=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(I8709)+1,MONTH(I8709),DAY(I8709))\n)","v":"2024-01-01"},{"$f":"\n     IF(OR($F8709=\"N/A\",$E8709=0),\n          0,\n          IF( YEAR($G8709)>YEAR(M8709),\n             0,\n             $D8709*(1-     DATEDIF($G8709,DATE(YEAR(M8709)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8709)     )\n             )\n     )","v":210217.29263216129},32960.522490999152,null,{"$f":"\nIF($F8709=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(M8709)+1,MONTH(M8709),DAY(M8709))\n)","v":"2025-01-01"},{"$f":"\n     IF(OR($F8709=\"N/A\",$E8709=0),\n          0,\n          IF( YEAR($G8709)>YEAR(Q8709),\n             0,\n             $D8709*(1-     DATEDIF($G8709,DATE(YEAR(Q8709)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8709)     )\n             )\n     )","v":204282.48042180971},32197.538088723239,null,{"$f":"\nIF($F8709=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Q8709)+1,MONTH(Q8709),DAY(Q8709))\n)","v":"2026-01-01"},{"$f":"\n     IF(OR($F8709=\"N/A\",$E8709=0),\n          0,\n          IF( YEAR($G8709)>YEAR(U8709),\n             0,\n             $D8709*(1-     DATEDIF($G8709,DATE(YEAR(U8709)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8709)     )\n             )\n     )","v":198347.66821145811},31434.553686447318,null,{"$f":"\nIF($F8709=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(U8709)+1,MONTH(U8709),DAY(U8709))\n)","v":"2027-01-01"},{"$f":"\n     IF(OR($F8709=\"N/A\",$E8709=0),\n          0,\n          IF( YEAR($G8709)>YEAR(Y8709),\n             0,\n             $D8709*(1-     DATEDIF($G8709,DATE(YEAR(Y8709)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8709)     )\n             )\n     )","v":192412.8560011065},30671.569284171397,null,"2028-01-01",{"$f":"\n     IF(OR($F8709=\"N/A\",$E8709=0),\n          0,\n          IF( YEAR($G8709)>YEAR(AC8709),\n             0,\n             $D8709*(1-     DATEDIF($G8709,DATE(YEAR(AC8709)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8709)     )\n             )\n     )","v":186478.04379075486},29908.584881895473,null,{"$f":"\nIF(AC8709=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AC8709)+1,MONTH(AC8709),DAY(AC8709))\n)","v":"2029-01-01"},{"$f":"\n     IF(OR($F8709=\"N/A\",$E8709=0),\n          0,\n          IF( YEAR($G8709)>YEAR(AG8709),\n             0,\n             $D8709*(1-     DATEDIF($G8709,DATE(YEAR(AG8709)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8709)     )\n             )\n     )","v":180543.23158040328},29145.600479619552,null,{"$f":"\nIF(AG8709=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AG8709)+1,MONTH(AG8709),DAY(AG8709))\n)","v":"2030-01-01"},{"$f":"\n     IF(OR($F8709=\"N/A\",$E8709=0),\n          0,\n          IF( YEAR($G8709)>YEAR(AK8709),\n             0,\n             $D8709*(1-     DATEDIF($G8709,DATE(YEAR(AK8709)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8709)     )\n             )\n     )","v":174608.41937005168},28382.616077343631,null,{"$f":"\nIF(AK8709=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AK8709)+1,MONTH(AK8709),DAY(AK8709))\n)","v":"2031-01-01"},{"$f":"\n     IF(OR($F8709=\"N/A\",$E8709=0),\n          0,\n          IF( YEAR($G8709)>YEAR(AO8709),\n             0,\n             $D8709*(1-     DATEDIF($G8709,DATE(YEAR(AO8709)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8709)     )\n             )\n     )","v":168673.60715970007},27619.631675067711,null,{"$f":"\nIF(AO8709=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AO8709)+1,MONTH(AO8709),DAY(AO8709))\n)","v":"2032-01-01"},{"$f":"\n     IF(OR($F8709=\"N/A\",$E8709=0),\n          0,\n          IF( YEAR($G8709)>YEAR(AS8709),\n             0,\n             $D8709*(1-     DATEDIF($G8709,DATE(YEAR(AS8709)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8709)     )\n             )\n     )","v":162738.79494934843},26856.647272791786,null,{"$f":"\nIF(AS8709=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AS8709)+1,MONTH(AS8709),DAY(AS8709))\n)","v":"2033-01-01"},{"$f":"\n     IF(OR($F8709=\"N/A\",$E8709=0),\n          0,\n          IF( YEAR($G8709)>YEAR(AW8709),\n             0,\n             $D8709*(1-     DATEDIF($G8709,DATE(YEAR(AW8709)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8709)     )\n             )\n     )","v":156803.98273899686},26093.662870515869]
[{"$f":"'Upgrade Information'!B8748","v":"s2485"},null,{"$f":"IF(B8748=\"\", 'Upgrade Information'!F8748,B8748)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E8748","v":800000},{"$f":"'Upgrade Information'!H8748","v":11598.027415273848},{"$f":"\n     IF(ISERROR(VLOOKUP($C8748,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8748,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D8748=\"\",\"\",'Upgrade Information'!D8748)","v":"2021-02-19"},null,{"$f":"\nIF(F8748=\"N/A\",\"N/A\",\n     VLOOKUP($C8748,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F8748=\"N/A\",$E8748=0),\n          0,\n          IF( YEAR($G8748)>YEAR(I8748),\n             0,\n             $D8748*(1-     DATEDIF($G8748,DATE(YEAR(I8748)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8748)     )\n             )\n     )","v":767138.92232339073},117705.69721621789,null,"2024-06-01",{"$f":"\n     IF(OR($F8748=\"N/A\",$E8748=0),\n          0,\n          IF( YEAR($G8748)>YEAR(M8748),\n             0,\n             $D8748*(1-     DATEDIF($G8748,DATE(YEAR(M8748)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8748)     )\n             )\n     )","v":755540.8949081169},116101.50320713932,null,"2025-06-01",{"$f":"\n     IF(OR($F8748=\"N/A\",$E8748=0),\n          0,\n          IF( YEAR($G8748)>YEAR(Q8748),\n             0,\n             $D8748*(1-     DATEDIF($G8748,DATE(YEAR(Q8748)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8748)     )\n             )\n     )","v":743942.86749284307},114497.30919806076,null,"2026-06-01",{"$f":"\n     IF(OR($F8748=\"N/A\",$E8748=0),\n          0,\n          IF( YEAR($G8748)>YEAR(U8748),\n             0,\n             $D8748*(1-     DATEDIF($G8748,DATE(YEAR(U8748)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8748)     )\n             )\n     )","v":732344.84007756924},112893.11518898218,null,"2027-06-01",{"$f":"\n     IF(OR($F8748=\"N/A\",$E8748=0),\n          0,\n          IF( YEAR($G8748)>YEAR(Y8748),\n             0,\n             $D8748*(1-     DATEDIF($G8748,DATE(YEAR(Y8748)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8748)     )\n             )\n     )","v":720746.8126622953},111288.9211799036,null,"2028-06-01",{"$f":"\n     IF(OR($F8748=\"N/A\",$E8748=0),\n          0,\n          IF( YEAR($G8748)>YEAR(AC8748),\n             0,\n             $D8748*(1-     DATEDIF($G8748,DATE(YEAR(AC8748)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8748)     )\n             )\n     )","v":709148.78524702147},109684.72717082503,null,"2029-06-01",{"$f":"\n     IF(OR($F8748=\"N/A\",$E8748=0),\n          0,\n          IF( YEAR($G8748)>YEAR(AG8748),\n             0,\n             $D8748*(1-     DATEDIF($G8748,DATE(YEAR(AG8748)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8748)     )\n             )\n     )","v":697550.75783174764},108080.53316174647,null,"2030-06-01",{"$f":"\n     IF(OR($F8748=\"N/A\",$E8748=0),\n          0,\n          IF( YEAR($G8748)>YEAR(AK8748),\n             0,\n             $D8748*(1-     DATEDIF($G8748,DATE(YEAR(AK8748)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8748)     )\n             )\n     )","v":685952.73041647382},106476.3391526679,null,"2031-06-01",{"$f":"\n     IF(OR($F8748=\"N/A\",$E8748=0),\n          0,\n          IF( YEAR($G8748)>YEAR(AO8748),\n             0,\n             $D8748*(1-     DATEDIF($G8748,DATE(YEAR(AO8748)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8748)     )\n             )\n     )","v":674354.70300119999},104872.14514358933,null,"2032-06-01",{"$f":"\n     IF(OR($F8748=\"N/A\",$E8748=0),\n          0,\n          IF( YEAR($G8748)>YEAR(AS8748),\n             0,\n             $D8748*(1-     DATEDIF($G8748,DATE(YEAR(AS8748)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8748)     )\n             )\n     )","v":662756.67558592616},103267.95113451076,null,"2033-06-01",{"$f":"\n     IF(OR($F8748=\"N/A\",$E8748=0),\n          0,\n          IF( YEAR($G8748)>YEAR(AW8748),\n             0,\n             $D8748*(1-     DATEDIF($G8748,DATE(YEAR(AW8748)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8748)     )\n             )\n     )","v":651158.64817065233},101663.7571254322]
[{"$f":"'Upgrade Information'!B8792","v":"s2521.1"},null,{"$f":"IF(B8792=\"\", 'Upgrade Information'!F8792,B8792)","v":"Dayton"},{"$f":"1000000*'Upgrade Information'!E8792","v":3600000},{"$f":"'Upgrade Information'!H8792","v":72993.835109180785},{"$f":"\n     IF(ISERROR(VLOOKUP($C8792,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8792,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.17},{"$f":"IF('Upgrade Information'!D8792=\"\",\"\",'Upgrade Information'!D8792)","v":"2025-12-01"},null,{"$f":"\nIF(F8792=\"N/A\",\"N/A\",\n     VLOOKUP($C8792,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8792=\"N/A\",$E8792=0),\n          0,\n          IF( YEAR($G8792)>YEAR(I8792),\n             0,\n             $D8792*(1-     DATEDIF($G8792,DATE(YEAR(I8792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8792)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F8792=\"N/A\",$E8792=0),\n          0,\n          IF( YEAR($G8792)>YEAR(M8792),\n             0,\n             $D8792*(1-     DATEDIF($G8792,DATE(YEAR(M8792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8792)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F8792=\"N/A\",$E8792=0),\n          0,\n          IF( YEAR($G8792)>YEAR(Q8792),\n             0,\n             $D8792*(1-     DATEDIF($G8792,DATE(YEAR(Q8792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8792)     )\n             )\n     )","v":3593917.1804075683},682804.08805544407,null,"2026-01-01",{"$f":"\n     IF(OR($F8792=\"N/A\",$E8792=0),\n          0,\n          IF( YEAR($G8792)>YEAR(U8792),\n             0,\n             $D8792*(1-     DATEDIF($G8792,DATE(YEAR(U8792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8792)     )\n             )\n     )","v":3520923.3452983876},671550.80380990671,null,"2027-01-01",{"$f":"\n     IF(OR($F8792=\"N/A\",$E8792=0),\n          0,\n          IF( YEAR($G8792)>YEAR(Y8792),\n             0,\n             $D8792*(1-     DATEDIF($G8792,DATE(YEAR(Y8792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8792)     )\n             )\n     )","v":3447929.5101892068},659141.85184134601,null,"2028-01-01",{"$f":"\n     IF(OR($F8792=\"N/A\",$E8792=0),\n          0,\n          IF( YEAR($G8792)>YEAR(AC8792),\n             0,\n             $D8792*(1-     DATEDIF($G8792,DATE(YEAR(AC8792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8792)     )\n             )\n     )","v":3374935.675080026},646732.8998727852,null,"2029-01-01",{"$f":"\n     IF(OR($F8792=\"N/A\",$E8792=0),\n          0,\n          IF( YEAR($G8792)>YEAR(AG8792),\n             0,\n             $D8792*(1-     DATEDIF($G8792,DATE(YEAR(AG8792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8792)     )\n             )\n     )","v":3301941.8399708453},634323.94790422451,null,"2030-01-01",{"$f":"\n     IF(OR($F8792=\"N/A\",$E8792=0),\n          0,\n          IF( YEAR($G8792)>YEAR(AK8792),\n             0,\n             $D8792*(1-     DATEDIF($G8792,DATE(YEAR(AK8792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8792)     )\n             )\n     )","v":3228948.0048616645},621914.99593566381,null,"2031-01-01",{"$f":"\n     IF(OR($F8792=\"N/A\",$E8792=0),\n          0,\n          IF( YEAR($G8792)>YEAR(AO8792),\n             0,\n             $D8792*(1-     DATEDIF($G8792,DATE(YEAR(AO8792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8792)     )\n             )\n     )","v":3155954.1697524837},609506.043967103,null,"2032-01-01",{"$f":"\n     IF(OR($F8792=\"N/A\",$E8792=0),\n          0,\n          IF( YEAR($G8792)>YEAR(AS8792),\n             0,\n             $D8792*(1-     DATEDIF($G8792,DATE(YEAR(AS8792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8792)     )\n             )\n     )","v":3082960.334643303},597097.09199854231,null,"2033-01-01",{"$f":"\n     IF(OR($F8792=\"N/A\",$E8792=0),\n          0,\n          IF( YEAR($G8792)>YEAR(AW8792),\n             0,\n             $D8792*(1-     DATEDIF($G8792,DATE(YEAR(AW8792)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8792)     )\n             )\n     )","v":3009966.4995341217},584688.1400299815]
[{"$f":"'Upgrade Information'!B8813","v":"s2526.4"},null,{"$f":"IF(B8813=\"\", 'Upgrade Information'!F8813,B8813)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E8813","v":460000},{"$f":"'Upgrade Information'!H8813","v":11869.624420703212},{"$f":"\n     IF(ISERROR(VLOOKUP($C8813,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8813,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D8813=\"\",\"\",'Upgrade Information'!D8813)","v":"2022-08-18"},null,{"$f":"\nIF(F8813=\"N/A\",\"N/A\",\n     VLOOKUP($C8813,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8813=\"N/A\",$E8813=0),\n          0,\n          IF( YEAR($G8813)>YEAR(I8813),\n             0,\n             $D8813*(1-     DATEDIF($G8813,DATE(YEAR(I8813)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8813)     )\n             )\n     )","v":444173.83410572901},68972.982591102002,null,"2024-01-01",{"$f":"\n     IF(OR($F8813=\"N/A\",$E8813=0),\n          0,\n          IF( YEAR($G8813)>YEAR(M8813),\n             0,\n             $D8813*(1-     DATEDIF($G8813,DATE(YEAR(M8813)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8813)     )\n             )\n     )","v":432304.20968502585},67447.01378655016,null,"2025-01-01",{"$f":"\n     IF(OR($F8813=\"N/A\",$E8813=0),\n          0,\n          IF( YEAR($G8813)>YEAR(Q8813),\n             0,\n             $D8813*(1-     DATEDIF($G8813,DATE(YEAR(Q8813)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8813)     )\n             )\n     )","v":420434.58526432258},65921.044981998304,null,"2026-01-01",{"$f":"\n     IF(OR($F8813=\"N/A\",$E8813=0),\n          0,\n          IF( YEAR($G8813)>YEAR(U8813),\n             0,\n             $D8813*(1-     DATEDIF($G8813,DATE(YEAR(U8813)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8813)     )\n             )\n     )","v":408564.96084361942},64395.076177446477,null,"2027-01-01",{"$f":"\n     IF(OR($F8813=\"N/A\",$E8813=0),\n          0,\n          IF( YEAR($G8813)>YEAR(Y8813),\n             0,\n             $D8813*(1-     DATEDIF($G8813,DATE(YEAR(Y8813)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8813)     )\n             )\n     )","v":396695.33642291621},62869.107372894636,null,"2028-01-01",{"$f":"\n     IF(OR($F8813=\"N/A\",$E8813=0),\n          0,\n          IF( YEAR($G8813)>YEAR(AC8813),\n             0,\n             $D8813*(1-     DATEDIF($G8813,DATE(YEAR(AC8813)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8813)     )\n             )\n     )","v":384825.712002213},61343.138568342794,null,"2029-01-01",{"$f":"\n     IF(OR($F8813=\"N/A\",$E8813=0),\n          0,\n          IF( YEAR($G8813)>YEAR(AG8813),\n             0,\n             $D8813*(1-     DATEDIF($G8813,DATE(YEAR(AG8813)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8813)     )\n             )\n     )","v":372956.08758150972},59817.169763790946,null,"2030-01-01",{"$f":"\n     IF(OR($F8813=\"N/A\",$E8813=0),\n          0,\n          IF( YEAR($G8813)>YEAR(AK8813),\n             0,\n             $D8813*(1-     DATEDIF($G8813,DATE(YEAR(AK8813)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8813)     )\n             )\n     )","v":361086.46316080657},58291.200959239104,null,"2031-01-01",{"$f":"\n     IF(OR($F8813=\"N/A\",$E8813=0),\n          0,\n          IF( YEAR($G8813)>YEAR(AO8813),\n             0,\n             $D8813*(1-     DATEDIF($G8813,DATE(YEAR(AO8813)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8813)     )\n             )\n     )","v":349216.83874010335},56765.232154687263,null,"2032-01-01",{"$f":"\n     IF(OR($F8813=\"N/A\",$E8813=0),\n          0,\n          IF( YEAR($G8813)>YEAR(AS8813),\n             0,\n             $D8813*(1-     DATEDIF($G8813,DATE(YEAR(AS8813)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8813)     )\n             )\n     )","v":337347.21431940014},55239.263350135421,null,"2033-01-01",{"$f":"\n     IF(OR($F8813=\"N/A\",$E8813=0),\n          0,\n          IF( YEAR($G8813)>YEAR(AW8813),\n             0,\n             $D8813*(1-     DATEDIF($G8813,DATE(YEAR(AW8813)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8813)     )\n             )\n     )","v":325477.58989869687},53713.294545583572]
[{"$f":"'Upgrade Information'!B8875","v":"s2549"},null,{"$f":"IF(B8875=\"\", 'Upgrade Information'!F8875,B8875)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E8875","v":3800000},{"$f":"'Upgrade Information'!H8875","v":73155.193865829686},{"$f":"\n     IF(ISERROR(VLOOKUP($C8875,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8875,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D8875=\"\",\"\",'Upgrade Information'!D8875)","v":"2021-04-05"},null,{"$f":"\nIF(F8875=\"N/A\",\"N/A\",\n     VLOOKUP($C8875,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8875=\"N/A\",$E8875=0),\n          0,\n          IF( YEAR($G8875)>YEAR(I8875),\n             0,\n             $D8875*(1-     DATEDIF($G8875,DATE(YEAR(I8875)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8875)     )\n             )\n     )","v":3604919.4830244542},546517.40516307612,null,"2024-01-01",{"$f":"\n     IF(OR($F8875=\"N/A\",$E8875=0),\n          0,\n          IF( YEAR($G8875)>YEAR(M8875),\n             0,\n             $D8875*(1-     DATEDIF($G8875,DATE(YEAR(M8875)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8875)     )\n             )\n     )","v":3531764.2891586246},536911.3919083348,null,"2025-01-01",{"$f":"\n     IF(OR($F8875=\"N/A\",$E8875=0),\n          0,\n          IF( YEAR($G8875)>YEAR(Q8875),\n             0,\n             $D8875*(1-     DATEDIF($G8875,DATE(YEAR(Q8875)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8875)     )\n             )\n     )","v":3458609.095292795},527305.37865359359,null,"2026-01-01",{"$f":"\n     IF(OR($F8875=\"N/A\",$E8875=0),\n          0,\n          IF( YEAR($G8875)>YEAR(U8875),\n             0,\n             $D8875*(1-     DATEDIF($G8875,DATE(YEAR(U8875)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8875)     )\n             )\n     )","v":3385453.9014269649},517699.36539885227,null,"2027-01-01",{"$f":"\n     IF(OR($F8875=\"N/A\",$E8875=0),\n          0,\n          IF( YEAR($G8875)>YEAR(Y8875),\n             0,\n             $D8875*(1-     DATEDIF($G8875,DATE(YEAR(Y8875)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8875)     )\n             )\n     )","v":3312298.7075611353},508093.35214411101,null,"2028-01-01",{"$f":"\n     IF(OR($F8875=\"N/A\",$E8875=0),\n          0,\n          IF( YEAR($G8875)>YEAR(AC8875),\n             0,\n             $D8875*(1-     DATEDIF($G8875,DATE(YEAR(AC8875)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8875)     )\n             )\n     )","v":3239143.5136953057},498487.3388893698,null,"2029-01-01",{"$f":"\n     IF(OR($F8875=\"N/A\",$E8875=0),\n          0,\n          IF( YEAR($G8875)>YEAR(AG8875),\n             0,\n             $D8875*(1-     DATEDIF($G8875,DATE(YEAR(AG8875)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8875)     )\n             )\n     )","v":3165988.3198294761},488881.32563462853,null,"2030-01-01",{"$f":"\n     IF(OR($F8875=\"N/A\",$E8875=0),\n          0,\n          IF( YEAR($G8875)>YEAR(AK8875),\n             0,\n             $D8875*(1-     DATEDIF($G8875,DATE(YEAR(AK8875)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8875)     )\n             )\n     )","v":3092833.1259636465},479275.31237988727,null,"2031-01-01",{"$f":"\n     IF(OR($F8875=\"N/A\",$E8875=0),\n          0,\n          IF( YEAR($G8875)>YEAR(AO8875),\n             0,\n             $D8875*(1-     DATEDIF($G8875,DATE(YEAR(AO8875)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8875)     )\n             )\n     )","v":3019677.9320978168},469669.29912514606,null,"2032-01-01",{"$f":"\n     IF(OR($F8875=\"N/A\",$E8875=0),\n          0,\n          IF( YEAR($G8875)>YEAR(AS8875),\n             0,\n             $D8875*(1-     DATEDIF($G8875,DATE(YEAR(AS8875)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8875)     )\n             )\n     )","v":2946522.7382319868},460063.28587040474,null,"2033-01-01",{"$f":"\n     IF(OR($F8875=\"N/A\",$E8875=0),\n          0,\n          IF( YEAR($G8875)>YEAR(AW8875),\n             0,\n             $D8875*(1-     DATEDIF($G8875,DATE(YEAR(AW8875)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8875)     )\n             )\n     )","v":2873367.5443661571},450457.27261566347]
[{"$f":"'Upgrade Information'!B8900","v":"s2568"},null,{"$f":"IF(B8900=\"\", 'Upgrade Information'!F8900,B8900)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E8900","v":99800000},{"$f":"'Upgrade Information'!H8900","v":2123404.2553191488},{"$f":"\n     IF(ISERROR(VLOOKUP($C8900,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8900,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D8900=\"\",\"\",'Upgrade Information'!D8900)","v":"2026-05-30"},null,{"$f":"\nIF(F8900=\"N/A\",\"N/A\",\n     VLOOKUP($C8900,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8900=\"N/A\",$E8900=0),\n          0,\n          IF( YEAR($G8900)>YEAR(I8900),\n             0,\n             $D8900*(1-     DATEDIF($G8900,DATE(YEAR(I8900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8900)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F8900=\"N/A\",$E8900=0),\n          0,\n          IF( YEAR($G8900)>YEAR(M8900),\n             0,\n             $D8900*(1-     DATEDIF($G8900,DATE(YEAR(M8900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8900)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F8900=\"N/A\",$E8900=0),\n          0,\n          IF( YEAR($G8900)>YEAR(Q8900),\n             0,\n             $D8900*(1-     DATEDIF($G8900,DATE(YEAR(Q8900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8900)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F8900=\"N/A\",$E8900=0),\n          0,\n          IF( YEAR($G8900)>YEAR(U8900),\n             0,\n             $D8900*(1-     DATEDIF($G8900,DATE(YEAR(U8900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8900)     )\n             )\n     )","v":98561347.517730489},11039595.627496729,null,"2027-01-01",{"$f":"\n     IF(OR($F8900=\"N/A\",$E8900=0),\n          0,\n          IF( YEAR($G8900)>YEAR(Y8900),\n             0,\n             $D8900*(1-     DATEDIF($G8900,DATE(YEAR(Y8900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8900)     )\n             )\n     )","v":96437943.262411356},10983254.540780142,null,"2028-01-01",{"$f":"\n     IF(OR($F8900=\"N/A\",$E8900=0),\n          0,\n          IF( YEAR($G8900)>YEAR(AC8900),\n             0,\n             $D8900*(1-     DATEDIF($G8900,DATE(YEAR(AC8900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8900)     )\n             )\n     )","v":94314539.007092193},10788175.268439714,null,"2029-01-01",{"$f":"\n     IF(OR($F8900=\"N/A\",$E8900=0),\n          0,\n          IF( YEAR($G8900)>YEAR(AG8900),\n             0,\n             $D8900*(1-     DATEDIF($G8900,DATE(YEAR(AG8900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8900)     )\n             )\n     )","v":92191134.751773044},10593095.99609929,null,"2030-01-01",{"$f":"\n     IF(OR($F8900=\"N/A\",$E8900=0),\n          0,\n          IF( YEAR($G8900)>YEAR(AK8900),\n             0,\n             $D8900*(1-     DATEDIF($G8900,DATE(YEAR(AK8900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8900)     )\n             )\n     )","v":90067730.496453911},10398016.723758865,null,"2031-01-01",{"$f":"\n     IF(OR($F8900=\"N/A\",$E8900=0),\n          0,\n          IF( YEAR($G8900)>YEAR(AO8900),\n             0,\n             $D8900*(1-     DATEDIF($G8900,DATE(YEAR(AO8900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8900)     )\n             )\n     )","v":87944326.241134748},10202937.451418439,null,"2032-01-01",{"$f":"\n     IF(OR($F8900=\"N/A\",$E8900=0),\n          0,\n          IF( YEAR($G8900)>YEAR(AS8900),\n             0,\n             $D8900*(1-     DATEDIF($G8900,DATE(YEAR(AS8900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8900)     )\n             )\n     )","v":85820921.9858156},10007858.179078013,null,"2033-01-01",{"$f":"\n     IF(OR($F8900=\"N/A\",$E8900=0),\n          0,\n          IF( YEAR($G8900)>YEAR(AW8900),\n             0,\n             $D8900*(1-     DATEDIF($G8900,DATE(YEAR(AW8900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8900)     )\n             )\n     )","v":83697517.730496451},9812778.9067375883]
[{"$f":"'Upgrade Information'!B8952","v":"s2580.1"},null,{"$f":"IF(B8952=\"\", 'Upgrade Information'!F8952,B8952)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E8952","v":1160000},{"$f":"'Upgrade Information'!H8952","v":29932.096365251578},{"$f":"\n     IF(ISERROR(VLOOKUP($C8952,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8952,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D8952=\"\",\"\",'Upgrade Information'!D8952)","v":"2022-03-17"},null,{"$f":"\nIF(F8952=\"N/A\",\"N/A\",\n     VLOOKUP($C8952,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8952=\"N/A\",$E8952=0),\n          0,\n          IF( YEAR($G8952)>YEAR(I8952),\n             0,\n             $D8952*(1-     DATEDIF($G8952,DATE(YEAR(I8952)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8952)     )\n             )\n     )","v":1107618.8313608097},172328.49612350349,null,"2024-01-01",{"$f":"\n     IF(OR($F8952=\"N/A\",$E8952=0),\n          0,\n          IF( YEAR($G8952)>YEAR(M8952),\n             0,\n             $D8952*(1-     DATEDIF($G8952,DATE(YEAR(M8952)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8952)     )\n             )\n     )","v":1077686.7349955582},168480.4008772423,null,"2025-01-01",{"$f":"\n     IF(OR($F8952=\"N/A\",$E8952=0),\n          0,\n          IF( YEAR($G8952)>YEAR(Q8952),\n             0,\n             $D8952*(1-     DATEDIF($G8952,DATE(YEAR(Q8952)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8952)     )\n             )\n     )","v":1047754.6386303066},164632.30563098114,null,"2026-01-01",{"$f":"\n     IF(OR($F8952=\"N/A\",$E8952=0),\n          0,\n          IF( YEAR($G8952)>YEAR(U8952),\n             0,\n             $D8952*(1-     DATEDIF($G8952,DATE(YEAR(U8952)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8952)     )\n             )\n     )","v":1017822.542265055},160784.21038471998,null,"2027-01-01",{"$f":"\n     IF(OR($F8952=\"N/A\",$E8952=0),\n          0,\n          IF( YEAR($G8952)>YEAR(Y8952),\n             0,\n             $D8952*(1-     DATEDIF($G8952,DATE(YEAR(Y8952)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8952)     )\n             )\n     )","v":987890.44589980342},156936.11513845879,null,"2028-01-01",{"$f":"\n     IF(OR($F8952=\"N/A\",$E8952=0),\n          0,\n          IF( YEAR($G8952)>YEAR(AC8952),\n             0,\n             $D8952*(1-     DATEDIF($G8952,DATE(YEAR(AC8952)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8952)     )\n             )\n     )","v":957958.34953455185},153088.01989219763,null,"2029-01-01",{"$f":"\n     IF(OR($F8952=\"N/A\",$E8952=0),\n          0,\n          IF( YEAR($G8952)>YEAR(AG8952),\n             0,\n             $D8952*(1-     DATEDIF($G8952,DATE(YEAR(AG8952)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8952)     )\n             )\n     )","v":928026.25316930027},149239.92464593647,null,"2030-01-01",{"$f":"\n     IF(OR($F8952=\"N/A\",$E8952=0),\n          0,\n          IF( YEAR($G8952)>YEAR(AK8952),\n             0,\n             $D8952*(1-     DATEDIF($G8952,DATE(YEAR(AK8952)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8952)     )\n             )\n     )","v":898094.15680404857},145391.82939967528,null,"2031-01-01",{"$f":"\n     IF(OR($F8952=\"N/A\",$E8952=0),\n          0,\n          IF( YEAR($G8952)>YEAR(AO8952),\n             0,\n             $D8952*(1-     DATEDIF($G8952,DATE(YEAR(AO8952)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8952)     )\n             )\n     )","v":868162.06043879711},141543.73415341415,null,"2032-01-01",{"$f":"\n     IF(OR($F8952=\"N/A\",$E8952=0),\n          0,\n          IF( YEAR($G8952)>YEAR(AS8952),\n             0,\n             $D8952*(1-     DATEDIF($G8952,DATE(YEAR(AS8952)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8952)     )\n             )\n     )","v":838229.96407354553},137695.63890715296,null,"2033-01-01",{"$f":"\n     IF(OR($F8952=\"N/A\",$E8952=0),\n          0,\n          IF( YEAR($G8952)>YEAR(AW8952),\n             0,\n             $D8952*(1-     DATEDIF($G8952,DATE(YEAR(AW8952)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8952)     )\n             )\n     )","v":808297.86770829395},133847.5436608918]
[{"$f":"'Upgrade Information'!B8987","v":"s2585.8"},null,{"$f":"IF(B8987=\"\", 'Upgrade Information'!F8987,B8987)","v":"Dayton"},{"$f":"1000000*'Upgrade Information'!E8987","v":500000},{"$f":"'Upgrade Information'!H8987","v":10138.032654052886},{"$f":"\n     IF(ISERROR(VLOOKUP($C8987,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8987,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.17},{"$f":"IF('Upgrade Information'!D8987=\"\",\"\",'Upgrade Information'!D8987)","v":"2025-12-01"},null,{"$f":"\nIF(F8987=\"N/A\",\"N/A\",\n     VLOOKUP($C8987,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8987=\"N/A\",$E8987=0),\n          0,\n          IF( YEAR($G8987)>YEAR(I8987),\n             0,\n             $D8987*(1-     DATEDIF($G8987,DATE(YEAR(I8987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8987)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F8987=\"N/A\",$E8987=0),\n          0,\n          IF( YEAR($G8987)>YEAR(M8987),\n             0,\n             $D8987*(1-     DATEDIF($G8987,DATE(YEAR(M8987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8987)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F8987=\"N/A\",$E8987=0),\n          0,\n          IF( YEAR($G8987)>YEAR(Q8987),\n             0,\n             $D8987*(1-     DATEDIF($G8987,DATE(YEAR(Q8987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8987)     )\n             )\n     )","v":499155.16394549556},94833.901118811686,null,"2026-01-01",{"$f":"\n     IF(OR($F8987=\"N/A\",$E8987=0),\n          0,\n          IF( YEAR($G8987)>YEAR(U8987),\n             0,\n             $D8987*(1-     DATEDIF($G8987,DATE(YEAR(U8987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8987)     )\n             )\n     )","v":489017.13129144273},93270.944973598162,null,"2027-01-01",{"$f":"\n     IF(OR($F8987=\"N/A\",$E8987=0),\n          0,\n          IF( YEAR($G8987)>YEAR(Y8987),\n             0,\n             $D8987*(1-     DATEDIF($G8987,DATE(YEAR(Y8987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8987)     )\n             )\n     )","v":478879.09863738983},91547.479422409175,null,"2028-01-01",{"$f":"\n     IF(OR($F8987=\"N/A\",$E8987=0),\n          0,\n          IF( YEAR($G8987)>YEAR(AC8987),\n             0,\n             $D8987*(1-     DATEDIF($G8987,DATE(YEAR(AC8987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8987)     )\n             )\n     )","v":468741.06598333694},89824.013871220173,null,"2029-01-01",{"$f":"\n     IF(OR($F8987=\"N/A\",$E8987=0),\n          0,\n          IF( YEAR($G8987)>YEAR(AG8987),\n             0,\n             $D8987*(1-     DATEDIF($G8987,DATE(YEAR(AG8987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8987)     )\n             )\n     )","v":458603.03332928405},88100.548320031186,null,"2030-01-01",{"$f":"\n     IF(OR($F8987=\"N/A\",$E8987=0),\n          0,\n          IF( YEAR($G8987)>YEAR(AK8987),\n             0,\n             $D8987*(1-     DATEDIF($G8987,DATE(YEAR(AK8987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8987)     )\n             )\n     )","v":448465.00067523116},86377.0827688422,null,"2031-01-01",{"$f":"\n     IF(OR($F8987=\"N/A\",$E8987=0),\n          0,\n          IF( YEAR($G8987)>YEAR(AO8987),\n             0,\n             $D8987*(1-     DATEDIF($G8987,DATE(YEAR(AO8987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8987)     )\n             )\n     )","v":438326.96802117827},84653.617217653198,null,"2032-01-01",{"$f":"\n     IF(OR($F8987=\"N/A\",$E8987=0),\n          0,\n          IF( YEAR($G8987)>YEAR(AS8987),\n             0,\n             $D8987*(1-     DATEDIF($G8987,DATE(YEAR(AS8987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8987)     )\n             )\n     )","v":428188.93536712538},82930.151666464211,null,"2033-01-01",{"$f":"\n     IF(OR($F8987=\"N/A\",$E8987=0),\n          0,\n          IF( YEAR($G8987)>YEAR(AW8987),\n             0,\n             $D8987*(1-     DATEDIF($G8987,DATE(YEAR(AW8987)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8987)     )\n             )\n     )","v":418050.90271307249},81206.686115275224]
[{"$f":"'Upgrade Information'!B8997","v":"s2594"},null,{"$f":"IF(B8997=\"\", 'Upgrade Information'!F8997,B8997)","v":"PPL"},{"$f":"1000000*'Upgrade Information'!E8997","v":1300000},{"$f":"'Upgrade Information'!H8997","v":30952.380952380954},{"$f":"\n     IF(ISERROR(VLOOKUP($C8997,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C8997,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.4769000000000006E-2},{"$f":"IF('Upgrade Information'!D8997=\"\",\"\",'Upgrade Information'!D8997)","v":"2022-02-28"},null,{"$f":"\nIF(F8997=\"N/A\",\"N/A\",\n     VLOOKUP($C8997,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F8997=\"N/A\",$E8997=0),\n          0,\n          IF( YEAR($G8997)>YEAR(I8997),\n             0,\n             $D8997*(1-     DATEDIF($G8997,DATE(YEAR(I8997)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8997)     )\n             )\n     )","v":1243253.9682539683},148774.31626984128,null,"2024-01-01",{"$f":"\n     IF(OR($F8997=\"N/A\",$E8997=0),\n          0,\n          IF( YEAR($G8997)>YEAR(M8997),\n             0,\n             $D8997*(1-     DATEDIF($G8997,DATE(YEAR(M8997)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8997)     )\n             )\n     )","v":1212301.5873015872},145840.99007936509,null,"2025-01-01",{"$f":"\n     IF(OR($F8997=\"N/A\",$E8997=0),\n          0,\n          IF( YEAR($G8997)>YEAR(Q8997),\n             0,\n             $D8997*(1-     DATEDIF($G8997,DATE(YEAR(Q8997)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8997)     )\n             )\n     )","v":1181349.2063492064},142907.6638888889,null,"2026-01-01",{"$f":"\n     IF(OR($F8997=\"N/A\",$E8997=0),\n          0,\n          IF( YEAR($G8997)>YEAR(U8997),\n             0,\n             $D8997*(1-     DATEDIF($G8997,DATE(YEAR(U8997)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8997)     )\n             )\n     )","v":1150396.8253968253},139974.33769841271,null,"2027-01-01",{"$f":"\n     IF(OR($F8997=\"N/A\",$E8997=0),\n          0,\n          IF( YEAR($G8997)>YEAR(Y8997),\n             0,\n             $D8997*(1-     DATEDIF($G8997,DATE(YEAR(Y8997)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8997)     )\n             )\n     )","v":1119444.4444444445},137041.01150793652,null,"2028-01-01",{"$f":"\n     IF(OR($F8997=\"N/A\",$E8997=0),\n          0,\n          IF( YEAR($G8997)>YEAR(AC8997),\n             0,\n             $D8997*(1-     DATEDIF($G8997,DATE(YEAR(AC8997)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8997)     )\n             )\n     )","v":1088492.0634920634},134107.68531746033,null,"2029-01-01",{"$f":"\n     IF(OR($F8997=\"N/A\",$E8997=0),\n          0,\n          IF( YEAR($G8997)>YEAR(AG8997),\n             0,\n             $D8997*(1-     DATEDIF($G8997,DATE(YEAR(AG8997)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8997)     )\n             )\n     )","v":1057539.6825396826},131174.35912698414,null,"2030-01-01",{"$f":"\n     IF(OR($F8997=\"N/A\",$E8997=0),\n          0,\n          IF( YEAR($G8997)>YEAR(AK8997),\n             0,\n             $D8997*(1-     DATEDIF($G8997,DATE(YEAR(AK8997)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8997)     )\n             )\n     )","v":1026587.3015873015},128241.03293650795,null,"2031-01-01",{"$f":"\n     IF(OR($F8997=\"N/A\",$E8997=0),\n          0,\n          IF( YEAR($G8997)>YEAR(AO8997),\n             0,\n             $D8997*(1-     DATEDIF($G8997,DATE(YEAR(AO8997)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8997)     )\n             )\n     )","v":995634.92063492059},125307.70674603176,null,"2032-01-01",{"$f":"\n     IF(OR($F8997=\"N/A\",$E8997=0),\n          0,\n          IF( YEAR($G8997)>YEAR(AS8997),\n             0,\n             $D8997*(1-     DATEDIF($G8997,DATE(YEAR(AS8997)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8997)     )\n             )\n     )","v":964682.53968253976},122374.38055555557,null,"2033-01-01",{"$f":"\n     IF(OR($F8997=\"N/A\",$E8997=0),\n          0,\n          IF( YEAR($G8997)>YEAR(AW8997),\n             0,\n             $D8997*(1-     DATEDIF($G8997,DATE(YEAR(AW8997)+1,1,1),\"m\")/(12*'Upgrade Information'!$G8997)     )\n             )\n     )","v":933730.1587301587},119441.05436507936]
[{"$f":"'Upgrade Information'!B9035","v":"s2617"},null,{"$f":"IF(B9035=\"\", 'Upgrade Information'!F9035,B9035)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E9035","v":12700000},{"$f":"'Upgrade Information'!H9035","v":276688.45315904141},{"$f":"\n     IF(ISERROR(VLOOKUP($C9035,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9035,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D9035=\"\",\"\",'Upgrade Information'!D9035)","v":"2022-12-05"},null,{"$f":"\nIF(F9035=\"N/A\",\"N/A\",\n     VLOOKUP($C9035,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9035=\"N/A\",$E9035=0),\n          0,\n          IF( YEAR($G9035)>YEAR(I9035),\n             0,\n             $D9035*(1-     DATEDIF($G9035,DATE(YEAR(I9035)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9035)     )\n             )\n     )","v":12423311.546840958},1587467.2164911237,null,"2024-01-01",{"$f":"\n     IF(OR($F9035=\"N/A\",$E9035=0),\n          0,\n          IF( YEAR($G9035)>YEAR(M9035),\n             0,\n             $D9035*(1-     DATEDIF($G9035,DATE(YEAR(M9035)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9035)     )\n             )\n     )","v":12146623.093681917},1558273.9255483155,null,"2025-01-01",{"$f":"\n     IF(OR($F9035=\"N/A\",$E9035=0),\n          0,\n          IF( YEAR($G9035)>YEAR(Q9035),\n             0,\n             $D9035*(1-     DATEDIF($G9035,DATE(YEAR(Q9035)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9035)     )\n             )\n     )","v":11869934.640522877},1529080.6346055076,null,"2026-01-01",{"$f":"\n     IF(OR($F9035=\"N/A\",$E9035=0),\n          0,\n          IF( YEAR($G9035)>YEAR(U9035),\n             0,\n             $D9035*(1-     DATEDIF($G9035,DATE(YEAR(U9035)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9035)     )\n             )\n     )","v":11593246.187363833},1499887.3436626992,null,"2027-01-01",{"$f":"\n     IF(OR($F9035=\"N/A\",$E9035=0),\n          0,\n          IF( YEAR($G9035)>YEAR(Y9035),\n             0,\n             $D9035*(1-     DATEDIF($G9035,DATE(YEAR(Y9035)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9035)     )\n             )\n     )","v":11316557.734204793},1470694.0527198913,null,"2028-01-01",{"$f":"\n     IF(OR($F9035=\"N/A\",$E9035=0),\n          0,\n          IF( YEAR($G9035)>YEAR(AC9035),\n             0,\n             $D9035*(1-     DATEDIF($G9035,DATE(YEAR(AC9035)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9035)     )\n             )\n     )","v":11039869.281045752},1441500.7617770832,null,"2029-01-01",{"$f":"\n     IF(OR($F9035=\"N/A\",$E9035=0),\n          0,\n          IF( YEAR($G9035)>YEAR(AG9035),\n             0,\n             $D9035*(1-     DATEDIF($G9035,DATE(YEAR(AG9035)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9035)     )\n             )\n     )","v":10763180.82788671},1412307.4708342752,null,"2030-01-01",{"$f":"\n     IF(OR($F9035=\"N/A\",$E9035=0),\n          0,\n          IF( YEAR($G9035)>YEAR(AK9035),\n             0,\n             $D9035*(1-     DATEDIF($G9035,DATE(YEAR(AK9035)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9035)     )\n             )\n     )","v":10486492.374727668},1383114.1798914671,null,"2031-01-01",{"$f":"\n     IF(OR($F9035=\"N/A\",$E9035=0),\n          0,\n          IF( YEAR($G9035)>YEAR(AO9035),\n             0,\n             $D9035*(1-     DATEDIF($G9035,DATE(YEAR(AO9035)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9035)     )\n             )\n     )","v":10209803.921568628},1353920.8889486592,null,"2032-01-01",{"$f":"\n     IF(OR($F9035=\"N/A\",$E9035=0),\n          0,\n          IF( YEAR($G9035)>YEAR(AS9035),\n             0,\n             $D9035*(1-     DATEDIF($G9035,DATE(YEAR(AS9035)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9035)     )\n             )\n     )","v":9933115.4684095848},1324727.5980058508,null,"2033-01-01",{"$f":"\n     IF(OR($F9035=\"N/A\",$E9035=0),\n          0,\n          IF( YEAR($G9035)>YEAR(AW9035),\n             0,\n             $D9035*(1-     DATEDIF($G9035,DATE(YEAR(AW9035)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9035)     )\n             )\n     )","v":9656427.015250545},1295534.3070630429]
[{"$f":"'Upgrade Information'!B9080","v":"s2638.1"},null,{"$f":"IF(B9080=\"\", 'Upgrade Information'!F9080,B9080)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E9080","v":6200000},{"$f":"'Upgrade Information'!H9080","v":159981.89436599982},{"$f":"\n     IF(ISERROR(VLOOKUP($C9080,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9080,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D9080=\"\",\"\",'Upgrade Information'!D9080)","v":"2023-11-01"},null,{"$f":"\nIF(F9080=\"N/A\",\"N/A\",\n     VLOOKUP($C9080,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9080=\"N/A\",$E9080=0),\n          0,\n          IF( YEAR($G9080)>YEAR(I9080),\n             0,\n             $D9080*(1-     DATEDIF($G9080,DATE(YEAR(I9080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9080)     )\n             )\n     )","v":6173336.350939},949529.98362853937,null,"2024-01-01",{"$f":"\n     IF(OR($F9080=\"N/A\",$E9080=0),\n          0,\n          IF( YEAR($G9080)>YEAR(M9080),\n             0,\n             $D9080*(1-     DATEDIF($G9080,DATE(YEAR(M9080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9080)     )\n             )\n     )","v":6013354.4565730002},933063.75325261452,null,"2025-01-01",{"$f":"\n     IF(OR($F9080=\"N/A\",$E9080=0),\n          0,\n          IF( YEAR($G9080)>YEAR(Q9080),\n             0,\n             $D9080*(1-     DATEDIF($G9080,DATE(YEAR(Q9080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9080)     )\n             )\n     )","v":5853372.5622070003},912496.34762604616,null,"2026-01-01",{"$f":"\n     IF(OR($F9080=\"N/A\",$E9080=0),\n          0,\n          IF( YEAR($G9080)>YEAR(U9080),\n             0,\n             $D9080*(1-     DATEDIF($G9080,DATE(YEAR(U9080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9080)     )\n             )\n     )","v":5693390.6678410005},891928.9419994778,null,"2027-01-01",{"$f":"\n     IF(OR($F9080=\"N/A\",$E9080=0),\n          0,\n          IF( YEAR($G9080)>YEAR(Y9080),\n             0,\n             $D9080*(1-     DATEDIF($G9080,DATE(YEAR(Y9080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9080)     )\n             )\n     )","v":5533408.7734750006},871361.53637290956,null,"2028-01-01",{"$f":"\n     IF(OR($F9080=\"N/A\",$E9080=0),\n          0,\n          IF( YEAR($G9080)>YEAR(AC9080),\n             0,\n             $D9080*(1-     DATEDIF($G9080,DATE(YEAR(AC9080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9080)     )\n             )\n     )","v":5373426.8791090008},850794.13074634119,null,"2029-01-01",{"$f":"\n     IF(OR($F9080=\"N/A\",$E9080=0),\n          0,\n          IF( YEAR($G9080)>YEAR(AG9080),\n             0,\n             $D9080*(1-     DATEDIF($G9080,DATE(YEAR(AG9080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9080)     )\n             )\n     )","v":5213444.9847430009},830226.72511977295,null,"2030-01-01",{"$f":"\n     IF(OR($F9080=\"N/A\",$E9080=0),\n          0,\n          IF( YEAR($G9080)>YEAR(AK9080),\n             0,\n             $D9080*(1-     DATEDIF($G9080,DATE(YEAR(AK9080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9080)     )\n             )\n     )","v":5053463.0903770011},809659.31949320459,null,"2031-01-01",{"$f":"\n     IF(OR($F9080=\"N/A\",$E9080=0),\n          0,\n          IF( YEAR($G9080)>YEAR(AO9080),\n             0,\n             $D9080*(1-     DATEDIF($G9080,DATE(YEAR(AO9080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9080)     )\n             )\n     )","v":4893481.1960110012},789091.91386663623,null,"2032-01-01",{"$f":"\n     IF(OR($F9080=\"N/A\",$E9080=0),\n          0,\n          IF( YEAR($G9080)>YEAR(AS9080),\n             0,\n             $D9080*(1-     DATEDIF($G9080,DATE(YEAR(AS9080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9080)     )\n             )\n     )","v":4733499.3016450014},768524.50824006798,null,"2033-01-01",{"$f":"\n     IF(OR($F9080=\"N/A\",$E9080=0),\n          0,\n          IF( YEAR($G9080)>YEAR(AW9080),\n             0,\n             $D9080*(1-     DATEDIF($G9080,DATE(YEAR(AW9080)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9080)     )\n             )\n     )","v":4573517.4072790015},747957.10261349962]
[{"$f":"'Upgrade Information'!B9139","v":"s2658"},null,{"$f":"IF(B9139=\"\", 'Upgrade Information'!F9139,B9139)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E9139","v":55500000},{"$f":"'Upgrade Information'!H9139","v":1432095.9898891919},{"$f":"\n     IF(ISERROR(VLOOKUP($C9139,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9139,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D9139=\"\",\"\",'Upgrade Information'!D9139)","v":"2025-10-01"},null,{"$f":"\nIF(F9139=\"N/A\",\"N/A\",\n     VLOOKUP($C9139,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9139=\"N/A\",$E9139=0),\n          0,\n          IF( YEAR($G9139)>YEAR(I9139),\n             0,\n             $D9139*(1-     DATEDIF($G9139,DATE(YEAR(I9139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9139)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F9139=\"N/A\",$E9139=0),\n          0,\n          IF( YEAR($G9139)>YEAR(M9139),\n             0,\n             $D9139*(1-     DATEDIF($G9139,DATE(YEAR(M9139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9139)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F9139=\"N/A\",$E9139=0),\n          0,\n          IF( YEAR($G9139)>YEAR(Q9139),\n             0,\n             $D9139*(1-     DATEDIF($G9139,DATE(YEAR(Q9139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9139)     )\n             )\n     )","v":55141976.002527699},8466225.1391216181,null,"2026-01-01",{"$f":"\n     IF(OR($F9139=\"N/A\",$E9139=0),\n          0,\n          IF( YEAR($G9139)>YEAR(U9139),\n             0,\n             $D9139*(1-     DATEDIF($G9139,DATE(YEAR(U9139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9139)     )\n             )\n     )","v":53709880.012638509},8337082.9120156821,null,"2027-01-01",{"$f":"\n     IF(OR($F9139=\"N/A\",$E9139=0),\n          0,\n          IF( YEAR($G9139)>YEAR(Y9139),\n             0,\n             $D9139*(1-     DATEDIF($G9139,DATE(YEAR(Y9139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9139)     )\n             )\n     )","v":52277784.022749312},8152971.4584230129,null,"2028-01-01",{"$f":"\n     IF(OR($F9139=\"N/A\",$E9139=0),\n          0,\n          IF( YEAR($G9139)>YEAR(AC9139),\n             0,\n             $D9139*(1-     DATEDIF($G9139,DATE(YEAR(AC9139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9139)     )\n             )\n     )","v":50845688.032860123},7968860.0048303455,null,"2029-01-01",{"$f":"\n     IF(OR($F9139=\"N/A\",$E9139=0),\n          0,\n          IF( YEAR($G9139)>YEAR(AG9139),\n             0,\n             $D9139*(1-     DATEDIF($G9139,DATE(YEAR(AG9139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9139)     )\n             )\n     )","v":49413592.04297094},7784748.5512376782,null,"2030-01-01",{"$f":"\n     IF(OR($F9139=\"N/A\",$E9139=0),\n          0,\n          IF( YEAR($G9139)>YEAR(AK9139),\n             0,\n             $D9139*(1-     DATEDIF($G9139,DATE(YEAR(AK9139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9139)     )\n             )\n     )","v":47981496.053081743},7600637.0976450089,null,"2031-01-01",{"$f":"\n     IF(OR($F9139=\"N/A\",$E9139=0),\n          0,\n          IF( YEAR($G9139)>YEAR(AO9139),\n             0,\n             $D9139*(1-     DATEDIF($G9139,DATE(YEAR(AO9139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9139)     )\n             )\n     )","v":46549400.063192546},7416525.6440523416,null,"2032-01-01",{"$f":"\n     IF(OR($F9139=\"N/A\",$E9139=0),\n          0,\n          IF( YEAR($G9139)>YEAR(AS9139),\n             0,\n             $D9139*(1-     DATEDIF($G9139,DATE(YEAR(AS9139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9139)     )\n             )\n     )","v":45117304.073303357},7232414.1904596742,null,"2033-01-01",{"$f":"\n     IF(OR($F9139=\"N/A\",$E9139=0),\n          0,\n          IF( YEAR($G9139)>YEAR(AW9139),\n             0,\n             $D9139*(1-     DATEDIF($G9139,DATE(YEAR(AW9139)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9139)     )\n             )\n     )","v":43685208.083414167},7048302.736867005]
[{"$f":"'Upgrade Information'!B9163","v":"s2676"},null,{"$f":"IF(B9163=\"\", 'Upgrade Information'!F9163,B9163)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E9163","v":1900000},{"$f":"'Upgrade Information'!H9163","v":27545.315111275388},{"$f":"\n     IF(ISERROR(VLOOKUP($C9163,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9163,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D9163=\"\",\"\",'Upgrade Information'!D9163)","v":"2021-10-07"},null,{"$f":"\nIF(F9163=\"N/A\",\"N/A\",\n     VLOOKUP($C9163,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9163=\"N/A\",$E9163=0),\n          0,\n          IF( YEAR($G9163)>YEAR(I9163),\n             0,\n             $D9163*(1-     DATEDIF($G9163,DATE(YEAR(I9163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9163)     )\n             )\n     )","v":1840318.4839255698},282091.00473622524,null,"2024-06-01",{"$f":"\n     IF(OR($F9163=\"N/A\",$E9163=0),\n          0,\n          IF( YEAR($G9163)>YEAR(M9163),\n             0,\n             $D9163*(1-     DATEDIF($G9163,DATE(YEAR(M9163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9163)     )\n             )\n     )","v":1812773.1688142945},278281.04396466364,null,"2025-06-01",{"$f":"\n     IF(OR($F9163=\"N/A\",$E9163=0),\n          0,\n          IF( YEAR($G9163)>YEAR(Q9163),\n             0,\n             $D9163*(1-     DATEDIF($G9163,DATE(YEAR(Q9163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9163)     )\n             )\n     )","v":1785227.8537030192},274471.08319310204,null,"2026-06-01",{"$f":"\n     IF(OR($F9163=\"N/A\",$E9163=0),\n          0,\n          IF( YEAR($G9163)>YEAR(U9163),\n             0,\n             $D9163*(1-     DATEDIF($G9163,DATE(YEAR(U9163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9163)     )\n             )\n     )","v":1757682.5385917439},270661.12242154044,null,"2027-06-01",{"$f":"\n     IF(OR($F9163=\"N/A\",$E9163=0),\n          0,\n          IF( YEAR($G9163)>YEAR(Y9163),\n             0,\n             $D9163*(1-     DATEDIF($G9163,DATE(YEAR(Y9163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9163)     )\n             )\n     )","v":1730137.2234804686},266851.16164997884,null,"2028-06-01",{"$f":"\n     IF(OR($F9163=\"N/A\",$E9163=0),\n          0,\n          IF( YEAR($G9163)>YEAR(AC9163),\n             0,\n             $D9163*(1-     DATEDIF($G9163,DATE(YEAR(AC9163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9163)     )\n             )\n     )","v":1702591.9083691931},263041.20087841724,null,"2029-06-01",{"$f":"\n     IF(OR($F9163=\"N/A\",$E9163=0),\n          0,\n          IF( YEAR($G9163)>YEAR(AG9163),\n             0,\n             $D9163*(1-     DATEDIF($G9163,DATE(YEAR(AG9163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9163)     )\n             )\n     )","v":1675046.5932579176},259231.24010685561,null,"2030-06-01",{"$f":"\n     IF(OR($F9163=\"N/A\",$E9163=0),\n          0,\n          IF( YEAR($G9163)>YEAR(AK9163),\n             0,\n             $D9163*(1-     DATEDIF($G9163,DATE(YEAR(AK9163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9163)     )\n             )\n     )","v":1647501.2781466423},255421.27933529401,null,"2031-06-01",{"$f":"\n     IF(OR($F9163=\"N/A\",$E9163=0),\n          0,\n          IF( YEAR($G9163)>YEAR(AO9163),\n             0,\n             $D9163*(1-     DATEDIF($G9163,DATE(YEAR(AO9163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9163)     )\n             )\n     )","v":1619955.963035367},251611.31856373241,null,"2032-06-01",{"$f":"\n     IF(OR($F9163=\"N/A\",$E9163=0),\n          0,\n          IF( YEAR($G9163)>YEAR(AS9163),\n             0,\n             $D9163*(1-     DATEDIF($G9163,DATE(YEAR(AS9163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9163)     )\n             )\n     )","v":1592410.6479240914},247801.35779217078,null,"2033-06-01",{"$f":"\n     IF(OR($F9163=\"N/A\",$E9163=0),\n          0,\n          IF( YEAR($G9163)>YEAR(AW9163),\n             0,\n             $D9163*(1-     DATEDIF($G9163,DATE(YEAR(AW9163)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9163)     )\n             )\n     )","v":1564865.3328128161},243991.39702060921]
[{"$f":"'Upgrade Information'!B9187","v":"s2682.7"},null,{"$f":"IF(B9187=\"\", 'Upgrade Information'!F9187,B9187)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E9187","v":11100000},{"$f":"'Upgrade Information'!H9187","v":286419.1979778384},{"$f":"\n     IF(ISERROR(VLOOKUP($C9187,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9187,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D9187=\"\",\"\",'Upgrade Information'!D9187)","v":"2024-12-31"},null,{"$f":"\nIF(F9187=\"N/A\",\"N/A\",\n     VLOOKUP($C9187,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9187=\"N/A\",$E9187=0),\n          0,\n          IF( YEAR($G9187)>YEAR(I9187),\n             0,\n             $D9187*(1-     DATEDIF($G9187,DATE(YEAR(I9187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9187)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F9187=\"N/A\",$E9187=0),\n          0,\n          IF( YEAR($G9187)>YEAR(M9187),\n             0,\n             $D9187*(1-     DATEDIF($G9187,DATE(YEAR(M9187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9187)     )\n             )\n     )","v":11100000},1713444.4458013033,null,"2025-01-01",{"$f":"\n     IF(OR($F9187=\"N/A\",$E9187=0),\n          0,\n          IF( YEAR($G9187)>YEAR(Q9187),\n             0,\n             $D9187*(1-     DATEDIF($G9187,DATE(YEAR(Q9187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9187)     )\n             )\n     )","v":10813580.802022163},1676622.1550827697,null,"2026-01-01",{"$f":"\n     IF(OR($F9187=\"N/A\",$E9187=0),\n          0,\n          IF( YEAR($G9187)>YEAR(U9187),\n             0,\n             $D9187*(1-     DATEDIF($G9187,DATE(YEAR(U9187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9187)     )\n             )\n     )","v":10527161.604044324},1639799.8643642361,null,"2027-01-01",{"$f":"\n     IF(OR($F9187=\"N/A\",$E9187=0),\n          0,\n          IF( YEAR($G9187)>YEAR(Y9187),\n             0,\n             $D9187*(1-     DATEDIF($G9187,DATE(YEAR(Y9187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9187)     )\n             )\n     )","v":10240742.406066485},1602977.5736457023,null,"2028-01-01",{"$f":"\n     IF(OR($F9187=\"N/A\",$E9187=0),\n          0,\n          IF( YEAR($G9187)>YEAR(AC9187),\n             0,\n             $D9187*(1-     DATEDIF($G9187,DATE(YEAR(AC9187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9187)     )\n             )\n     )","v":9954323.2080886457},1566155.2829271688,null,"2029-01-01",{"$f":"\n     IF(OR($F9187=\"N/A\",$E9187=0),\n          0,\n          IF( YEAR($G9187)>YEAR(AG9187),\n             0,\n             $D9187*(1-     DATEDIF($G9187,DATE(YEAR(AG9187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9187)     )\n             )\n     )","v":9667904.0101108085},1529332.9922086352,null,"2030-01-01",{"$f":"\n     IF(OR($F9187=\"N/A\",$E9187=0),\n          0,\n          IF( YEAR($G9187)>YEAR(AK9187),\n             0,\n             $D9187*(1-     DATEDIF($G9187,DATE(YEAR(AK9187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9187)     )\n             )\n     )","v":9381484.8121329695},1492510.7014901016,null,"2031-01-01",{"$f":"\n     IF(OR($F9187=\"N/A\",$E9187=0),\n          0,\n          IF( YEAR($G9187)>YEAR(AO9187),\n             0,\n             $D9187*(1-     DATEDIF($G9187,DATE(YEAR(AO9187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9187)     )\n             )\n     )","v":9095065.6141551323},1455688.4107715681,null,"2032-01-01",{"$f":"\n     IF(OR($F9187=\"N/A\",$E9187=0),\n          0,\n          IF( YEAR($G9187)>YEAR(AS9187),\n             0,\n             $D9187*(1-     DATEDIF($G9187,DATE(YEAR(AS9187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9187)     )\n             )\n     )","v":8808646.4161772933},1418866.1200530345,null,"2033-01-01",{"$f":"\n     IF(OR($F9187=\"N/A\",$E9187=0),\n          0,\n          IF( YEAR($G9187)>YEAR(AW9187),\n             0,\n             $D9187*(1-     DATEDIF($G9187,DATE(YEAR(AW9187)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9187)     )\n             )\n     )","v":8522227.2181994542},1382043.8293345009]
[{"$f":"'Upgrade Information'!B9240","v":"s2715.2"},null,{"$f":"IF(B9240=\"\", 'Upgrade Information'!F9240,B9240)","v":"PSEG"},{"$f":"1000000*'Upgrade Information'!E9240","v":0},{"$f":"'Upgrade Information'!H9240","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9240,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9240,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.1870999999999994E-2},{"$f":"IF('Upgrade Information'!D9240=\"\",\"\",'Upgrade Information'!D9240)","v":"2027-05-31"},null,{"$f":"\nIF(F9240=\"N/A\",\"N/A\",\n     VLOOKUP($C9240,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9240=\"N/A\",$E9240=0),\n          0,\n          IF( YEAR($G9240)>YEAR(I9240),\n             0,\n             $D9240*(1-     DATEDIF($G9240,DATE(YEAR(I9240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9240)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F9240=\"N/A\",$E9240=0),\n          0,\n          IF( YEAR($G9240)>YEAR(M9240),\n             0,\n             $D9240*(1-     DATEDIF($G9240,DATE(YEAR(M9240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9240)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F9240=\"N/A\",$E9240=0),\n          0,\n          IF( YEAR($G9240)>YEAR(Q9240),\n             0,\n             $D9240*(1-     DATEDIF($G9240,DATE(YEAR(Q9240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9240)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F9240=\"N/A\",$E9240=0),\n          0,\n          IF( YEAR($G9240)>YEAR(U9240),\n             0,\n             $D9240*(1-     DATEDIF($G9240,DATE(YEAR(U9240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9240)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F9240=\"N/A\",$E9240=0),\n          0,\n          IF( YEAR($G9240)>YEAR(Y9240),\n             0,\n             $D9240*(1-     DATEDIF($G9240,DATE(YEAR(Y9240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9240)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F9240=\"N/A\",$E9240=0),\n          0,\n          IF( YEAR($G9240)>YEAR(AC9240),\n             0,\n             $D9240*(1-     DATEDIF($G9240,DATE(YEAR(AC9240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9240)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F9240=\"N/A\",$E9240=0),\n          0,\n          IF( YEAR($G9240)>YEAR(AG9240),\n             0,\n             $D9240*(1-     DATEDIF($G9240,DATE(YEAR(AG9240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9240)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F9240=\"N/A\",$E9240=0),\n          0,\n          IF( YEAR($G9240)>YEAR(AK9240),\n             0,\n             $D9240*(1-     DATEDIF($G9240,DATE(YEAR(AK9240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9240)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F9240=\"N/A\",$E9240=0),\n          0,\n          IF( YEAR($G9240)>YEAR(AO9240),\n             0,\n             $D9240*(1-     DATEDIF($G9240,DATE(YEAR(AO9240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9240)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F9240=\"N/A\",$E9240=0),\n          0,\n          IF( YEAR($G9240)>YEAR(AS9240),\n             0,\n             $D9240*(1-     DATEDIF($G9240,DATE(YEAR(AS9240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9240)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F9240=\"N/A\",$E9240=0),\n          0,\n          IF( YEAR($G9240)>YEAR(AW9240),\n             0,\n             $D9240*(1-     DATEDIF($G9240,DATE(YEAR(AW9240)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9240)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9274","v":"s2744"},null,{"$f":"IF(B9274=\"\", 'Upgrade Information'!F9274,B9274)","v":"DEOK"},{"$f":"1000000*'Upgrade Information'!E9274","v":1400000},{"$f":"'Upgrade Information'!H9274","v":25222.393661345221},{"$f":"\n     IF(ISERROR(VLOOKUP($C9274,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9274,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14508585743017691},{"$f":"IF('Upgrade Information'!D9274=\"\",\"\",'Upgrade Information'!D9274)","v":"2022-11-16"},null,{"$f":"\nIF(F9274=\"N/A\",\"N/A\",\n     VLOOKUP($C9274,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9274=\"N/A\",$E9274=0),\n          0,\n          IF( YEAR($G9274)>YEAR(I9274),\n             0,\n             $D9274*(1-     DATEDIF($G9274,DATE(YEAR(I9274)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9274)     )\n             )\n     )","v":1372675.7402002094},224378.23040189536,null,"2024-06-01",{"$f":"\n     IF(OR($F9274=\"N/A\",$E9274=0),\n          0,\n          IF( YEAR($G9274)>YEAR(M9274),\n             0,\n             $D9274*(1-     DATEDIF($G9274,DATE(YEAR(M9274)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9274)     )\n             )\n     )","v":1347453.3465388641},220718.81779109759,null,"2025-06-01",{"$f":"\n     IF(OR($F9274=\"N/A\",$E9274=0),\n          0,\n          IF( YEAR($G9274)>YEAR(Q9274),\n             0,\n             $D9274*(1-     DATEDIF($G9274,DATE(YEAR(Q9274)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9274)     )\n             )\n     )","v":1322230.9528775187},217059.40518029986,null,"2026-06-01",{"$f":"\n     IF(OR($F9274=\"N/A\",$E9274=0),\n          0,\n          IF( YEAR($G9274)>YEAR(U9274),\n             0,\n             $D9274*(1-     DATEDIF($G9274,DATE(YEAR(U9274)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9274)     )\n             )\n     )","v":1297008.5592161736},213399.99256950212,null,"2027-06-01",{"$f":"\n     IF(OR($F9274=\"N/A\",$E9274=0),\n          0,\n          IF( YEAR($G9274)>YEAR(Y9274),\n             0,\n             $D9274*(1-     DATEDIF($G9274,DATE(YEAR(Y9274)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9274)     )\n             )\n     )","v":1271786.1655548285},209740.57995870442,null,"2028-06-01",{"$f":"\n     IF(OR($F9274=\"N/A\",$E9274=0),\n          0,\n          IF( YEAR($G9274)>YEAR(AC9274),\n             0,\n             $D9274*(1-     DATEDIF($G9274,DATE(YEAR(AC9274)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9274)     )\n             )\n     )","v":1246563.7718934834},206081.16734790671,null,"2029-06-01",{"$f":"\n     IF(OR($F9274=\"N/A\",$E9274=0),\n          0,\n          IF( YEAR($G9274)>YEAR(AG9274),\n             0,\n             $D9274*(1-     DATEDIF($G9274,DATE(YEAR(AG9274)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9274)     )\n             )\n     )","v":1221341.378232138},202421.75473710895,null,"2030-06-01",{"$f":"\n     IF(OR($F9274=\"N/A\",$E9274=0),\n          0,\n          IF( YEAR($G9274)>YEAR(AK9274),\n             0,\n             $D9274*(1-     DATEDIF($G9274,DATE(YEAR(AK9274)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9274)     )\n             )\n     )","v":1196118.9845707929},198762.34212631124,null,"2031-06-01",{"$f":"\n     IF(OR($F9274=\"N/A\",$E9274=0),\n          0,\n          IF( YEAR($G9274)>YEAR(AO9274),\n             0,\n             $D9274*(1-     DATEDIF($G9274,DATE(YEAR(AO9274)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9274)     )\n             )\n     )","v":1170896.5909094475},195102.92951551348,null,"2032-06-01",{"$f":"\n     IF(OR($F9274=\"N/A\",$E9274=0),\n          0,\n          IF( YEAR($G9274)>YEAR(AS9274),\n             0,\n             $D9274*(1-     DATEDIF($G9274,DATE(YEAR(AS9274)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9274)     )\n             )\n     )","v":1145674.1972481022},191443.51690471574,null,"2033-06-01",{"$f":"\n     IF(OR($F9274=\"N/A\",$E9274=0),\n          0,\n          IF( YEAR($G9274)>YEAR(AW9274),\n             0,\n             $D9274*(1-     DATEDIF($G9274,DATE(YEAR(AW9274)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9274)     )\n             )\n     )","v":1120451.803586757},187784.10429391803]
[{"$f":"'Upgrade Information'!B9323","v":"s2769"},null,{"$f":"IF(B9323=\"\", 'Upgrade Information'!F9323,B9323)","v":"DEOK"},{"$f":"1000000*'Upgrade Information'!E9323","v":14300000},{"$f":"'Upgrade Information'!H9323","v":257628.73525516904},{"$f":"\n     IF(ISERROR(VLOOKUP($C9323,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9323,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14508585743017691},{"$f":"IF('Upgrade Information'!D9323=\"\",\"\",'Upgrade Information'!D9323)","v":"2024-04-15"},null,{"$f":"\nIF(F9323=\"N/A\",\"N/A\",\n     VLOOKUP($C9323,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9323=\"N/A\",$E9323=0),\n          0,\n          IF( YEAR($G9323)>YEAR(I9323),\n             0,\n             $D9323*(1-     DATEDIF($G9323,DATE(YEAR(I9323)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9323)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9323=\"N/A\",$E9323=0),\n          0,\n          IF( YEAR($G9323)>YEAR(M9323),\n             0,\n             $D9323*(1-     DATEDIF($G9323,DATE(YEAR(M9323)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9323)     )\n             )\n     )","v":14128247.509829886},2279723.7818307788,null,"2025-06-01",{"$f":"\n     IF(OR($F9323=\"N/A\",$E9323=0),\n          0,\n          IF( YEAR($G9323)>YEAR(Q9323),\n             0,\n             $D9323*(1-     DATEDIF($G9323,DATE(YEAR(Q9323)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9323)     )\n             )\n     )","v":13870618.774574719},2270059.3532514521,null,"2026-06-01",{"$f":"\n     IF(OR($F9323=\"N/A\",$E9323=0),\n          0,\n          IF( YEAR($G9323)>YEAR(U9323),\n             0,\n             $D9323*(1-     DATEDIF($G9323,DATE(YEAR(U9323)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9323)     )\n             )\n     )","v":13612990.039319549},2232681.0672983034,null,"2027-06-01",{"$f":"\n     IF(OR($F9323=\"N/A\",$E9323=0),\n          0,\n          IF( YEAR($G9323)>YEAR(Y9323),\n             0,\n             $D9323*(1-     DATEDIF($G9323,DATE(YEAR(Y9323)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9323)     )\n             )\n     )","v":13355361.30406438},2195302.7813451551,null,"2028-06-01",{"$f":"\n     IF(OR($F9323=\"N/A\",$E9323=0),\n          0,\n          IF( YEAR($G9323)>YEAR(AC9323),\n             0,\n             $D9323*(1-     DATEDIF($G9323,DATE(YEAR(AC9323)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9323)     )\n             )\n     )","v":13097732.568809211},2157924.4953920073,null,"2029-06-01",{"$f":"\n     IF(OR($F9323=\"N/A\",$E9323=0),\n          0,\n          IF( YEAR($G9323)>YEAR(AG9323),\n             0,\n             $D9323*(1-     DATEDIF($G9323,DATE(YEAR(AG9323)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9323)     )\n             )\n     )","v":12840103.833554043},2120546.209438859,null,"2030-06-01",{"$f":"\n     IF(OR($F9323=\"N/A\",$E9323=0),\n          0,\n          IF( YEAR($G9323)>YEAR(AK9323),\n             0,\n             $D9323*(1-     DATEDIF($G9323,DATE(YEAR(AK9323)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9323)     )\n             )\n     )","v":12582475.098298872},2083167.9234857103,null,"2031-06-01",{"$f":"\n     IF(OR($F9323=\"N/A\",$E9323=0),\n          0,\n          IF( YEAR($G9323)>YEAR(AO9323),\n             0,\n             $D9323*(1-     DATEDIF($G9323,DATE(YEAR(AO9323)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9323)     )\n             )\n     )","v":12324846.363043703},2045789.637532562,null,"2032-06-01",{"$f":"\n     IF(OR($F9323=\"N/A\",$E9323=0),\n          0,\n          IF( YEAR($G9323)>YEAR(AS9323),\n             0,\n             $D9323*(1-     DATEDIF($G9323,DATE(YEAR(AS9323)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9323)     )\n             )\n     )","v":12067217.627788534},2008411.3515794137,null,"2033-06-01",{"$f":"\n     IF(OR($F9323=\"N/A\",$E9323=0),\n          0,\n          IF( YEAR($G9323)>YEAR(AW9323),\n             0,\n             $D9323*(1-     DATEDIF($G9323,DATE(YEAR(AW9323)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9323)     )\n             )\n     )","v":11809588.892533366},1971033.0656262657]
[{"$f":"'Upgrade Information'!B9361","v":"s2781.2"},null,{"$f":"IF(B9361=\"\", 'Upgrade Information'!F9361,B9361)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E9361","v":780000},{"$f":"'Upgrade Information'!H9361","v":20126.754452496752},{"$f":"\n     IF(ISERROR(VLOOKUP($C9361,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9361,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D9361=\"\",\"\",'Upgrade Information'!D9361)","v":"2023-12-13"},null,{"$f":"\nIF(F9361=\"N/A\",\"N/A\",\n     VLOOKUP($C9361,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9361=\"N/A\",$E9361=0),\n          0,\n          IF( YEAR($G9361)>YEAR(I9361),\n             0,\n             $D9361*(1-     DATEDIF($G9361,DATE(YEAR(I9361)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9361)     )\n             )\n     )","v":780000},120404.20429955104,null,"2024-01-01",{"$f":"\n     IF(OR($F9361=\"N/A\",$E9361=0),\n          0,\n          IF( YEAR($G9361)>YEAR(M9361),\n             0,\n             $D9361*(1-     DATEDIF($G9361,DATE(YEAR(M9361)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9361)     )\n             )\n     )","v":759873.24554750323},117816.69197878921,null,"2025-01-01",{"$f":"\n     IF(OR($F9361=\"N/A\",$E9361=0),\n          0,\n          IF( YEAR($G9361)>YEAR(Q9361),\n             0,\n             $D9361*(1-     DATEDIF($G9361,DATE(YEAR(Q9361)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9361)     )\n             )\n     )","v":739746.49109500647},115229.17965802739,null,"2026-01-01",{"$f":"\n     IF(OR($F9361=\"N/A\",$E9361=0),\n          0,\n          IF( YEAR($G9361)>YEAR(U9361),\n             0,\n             $D9361*(1-     DATEDIF($G9361,DATE(YEAR(U9361)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9361)     )\n             )\n     )","v":719619.7366425097},112641.66733726558,null,"2027-01-01",{"$f":"\n     IF(OR($F9361=\"N/A\",$E9361=0),\n          0,\n          IF( YEAR($G9361)>YEAR(Y9361),\n             0,\n             $D9361*(1-     DATEDIF($G9361,DATE(YEAR(Y9361)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9361)     )\n             )\n     )","v":699492.98219001293},110054.15501650375,null,"2028-01-01",{"$f":"\n     IF(OR($F9361=\"N/A\",$E9361=0),\n          0,\n          IF( YEAR($G9361)>YEAR(AC9361),\n             0,\n             $D9361*(1-     DATEDIF($G9361,DATE(YEAR(AC9361)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9361)     )\n             )\n     )","v":679366.22773751628},107466.64269574195,null,"2029-01-01",{"$f":"\n     IF(OR($F9361=\"N/A\",$E9361=0),\n          0,\n          IF( YEAR($G9361)>YEAR(AG9361),\n             0,\n             $D9361*(1-     DATEDIF($G9361,DATE(YEAR(AG9361)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9361)     )\n             )\n     )","v":659239.47328501951},104879.13037498013,null,"2030-01-01",{"$f":"\n     IF(OR($F9361=\"N/A\",$E9361=0),\n          0,\n          IF( YEAR($G9361)>YEAR(AK9361),\n             0,\n             $D9361*(1-     DATEDIF($G9361,DATE(YEAR(AK9361)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9361)     )\n             )\n     )","v":639112.71883252275},102291.6180542183,null,"2031-01-01",{"$f":"\n     IF(OR($F9361=\"N/A\",$E9361=0),\n          0,\n          IF( YEAR($G9361)>YEAR(AO9361),\n             0,\n             $D9361*(1-     DATEDIF($G9361,DATE(YEAR(AO9361)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9361)     )\n             )\n     )","v":618985.96438002598},99704.105733456483,null,"2032-01-01",{"$f":"\n     IF(OR($F9361=\"N/A\",$E9361=0),\n          0,\n          IF( YEAR($G9361)>YEAR(AS9361),\n             0,\n             $D9361*(1-     DATEDIF($G9361,DATE(YEAR(AS9361)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9361)     )\n             )\n     )","v":598859.20992752921},97116.593412694652,null,"2033-01-01",{"$f":"\n     IF(OR($F9361=\"N/A\",$E9361=0),\n          0,\n          IF( YEAR($G9361)>YEAR(AW9361),\n             0,\n             $D9361*(1-     DATEDIF($G9361,DATE(YEAR(AW9361)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9361)     )\n             )\n     )","v":578732.45547503245},94529.081091932836]
[{"$f":"'Upgrade Information'!B9406","v":"s2793.5"},null,{"$f":"IF(B9406=\"\", 'Upgrade Information'!F9406,B9406)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E9406","v":1641000},{"$f":"'Upgrade Information'!H9406","v":42343.594944291246},{"$f":"\n     IF(ISERROR(VLOOKUP($C9406,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9406,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D9406=\"\",\"\",'Upgrade Information'!D9406)","v":"2025-06-01"},null,{"$f":"\nIF(F9406=\"N/A\",\"N/A\",\n     VLOOKUP($C9406,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9406=\"N/A\",$E9406=0),\n          0,\n          IF( YEAR($G9406)>YEAR(I9406),\n             0,\n             $D9406*(1-     DATEDIF($G9406,DATE(YEAR(I9406)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9406)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F9406=\"N/A\",$E9406=0),\n          0,\n          IF( YEAR($G9406)>YEAR(M9406),\n             0,\n             $D9406*(1-     DATEDIF($G9406,DATE(YEAR(M9406)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9406)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F9406=\"N/A\",$E9406=0),\n          0,\n          IF( YEAR($G9406)>YEAR(Q9406),\n             0,\n             $D9406*(1-     DATEDIF($G9406,DATE(YEAR(Q9406)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9406)     )\n             )\n     )","v":1616299.56961583},246371.34591011205,null,"2026-01-01",{"$f":"\n     IF(OR($F9406=\"N/A\",$E9406=0),\n          0,\n          IF( YEAR($G9406)>YEAR(U9406),\n             0,\n             $D9406*(1-     DATEDIF($G9406,DATE(YEAR(U9406)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9406)     )\n             )\n     )","v":1573955.9746715389},244692.68636941523,null,"2027-01-01",{"$f":"\n     IF(OR($F9406=\"N/A\",$E9406=0),\n          0,\n          IF( YEAR($G9406)>YEAR(Y9406),\n             0,\n             $D9406*(1-     DATEDIF($G9406,DATE(YEAR(Y9406)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9406)     )\n             )\n     )","v":1531612.3797272476},239248.95852535093,null,"2028-01-01",{"$f":"\n     IF(OR($F9406=\"N/A\",$E9406=0),\n          0,\n          IF( YEAR($G9406)>YEAR(AC9406),\n             0,\n             $D9406*(1-     DATEDIF($G9406,DATE(YEAR(AC9406)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9406)     )\n             )\n     )","v":1489268.7847829564},233805.23068128663,null,"2029-01-01",{"$f":"\n     IF(OR($F9406=\"N/A\",$E9406=0),\n          0,\n          IF( YEAR($G9406)>YEAR(AG9406),\n             0,\n             $D9406*(1-     DATEDIF($G9406,DATE(YEAR(AG9406)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9406)     )\n             )\n     )","v":1446925.1898386651},228361.50283722233,null,"2030-01-01",{"$f":"\n     IF(OR($F9406=\"N/A\",$E9406=0),\n          0,\n          IF( YEAR($G9406)>YEAR(AK9406),\n             0,\n             $D9406*(1-     DATEDIF($G9406,DATE(YEAR(AK9406)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9406)     )\n             )\n     )","v":1404581.594894374},222917.77499315806,null,"2031-01-01",{"$f":"\n     IF(OR($F9406=\"N/A\",$E9406=0),\n          0,\n          IF( YEAR($G9406)>YEAR(AO9406),\n             0,\n             $D9406*(1-     DATEDIF($G9406,DATE(YEAR(AO9406)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9406)     )\n             )\n     )","v":1362237.9999500825},217474.04714909373,null,"2032-01-01",{"$f":"\n     IF(OR($F9406=\"N/A\",$E9406=0),\n          0,\n          IF( YEAR($G9406)>YEAR(AS9406),\n             0,\n             $D9406*(1-     DATEDIF($G9406,DATE(YEAR(AS9406)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9406)     )\n             )\n     )","v":1319894.4050057915},212030.31930502946,null,"2033-01-01",{"$f":"\n     IF(OR($F9406=\"N/A\",$E9406=0),\n          0,\n          IF( YEAR($G9406)>YEAR(AW9406),\n             0,\n             $D9406*(1-     DATEDIF($G9406,DATE(YEAR(AW9406)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9406)     )\n             )\n     )","v":1277550.8100615002},206586.59146096517]
[{"$f":"'Upgrade Information'!B9426","v":"s2796.5"},null,{"$f":"IF(B9426=\"\", 'Upgrade Information'!F9426,B9426)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E9426","v":600000},{"$f":"'Upgrade Information'!H9426","v":15482.118809612886},{"$f":"\n     IF(ISERROR(VLOOKUP($C9426,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9426,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D9426=\"\",\"\",'Upgrade Information'!D9426)","v":"2025-11-01"},null,{"$f":"\nIF(F9426=\"N/A\",\"N/A\",\n     VLOOKUP($C9426,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9426=\"N/A\",$E9426=0),\n          0,\n          IF( YEAR($G9426)>YEAR(I9426),\n             0,\n             $D9426*(1-     DATEDIF($G9426,DATE(YEAR(I9426)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9426)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F9426=\"N/A\",$E9426=0),\n          0,\n          IF( YEAR($G9426)>YEAR(M9426),\n             0,\n             $D9426*(1-     DATEDIF($G9426,DATE(YEAR(M9426)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9426)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F9426=\"N/A\",$E9426=0),\n          0,\n          IF( YEAR($G9426)>YEAR(Q9426),\n             0,\n             $D9426*(1-     DATEDIF($G9426,DATE(YEAR(Q9426)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9426)     )\n             )\n     )","v":597419.64686506451},91889.99841566509,null,"2026-01-01",{"$f":"\n     IF(OR($F9426=\"N/A\",$E9426=0),\n          0,\n          IF( YEAR($G9426)>YEAR(U9426),\n             0,\n             $D9426*(1-     DATEDIF($G9426,DATE(YEAR(U9426)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9426)     )\n             )\n     )","v":581937.52805545158},90296.49225025301,null,"2027-01-01",{"$f":"\n     IF(OR($F9426=\"N/A\",$E9426=0),\n          0,\n          IF( YEAR($G9426)>YEAR(Y9426),\n             0,\n             $D9426*(1-     DATEDIF($G9426,DATE(YEAR(Y9426)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9426)     )\n             )\n     )","v":566455.40924583876},88306.098157359316,null,"2028-01-01",{"$f":"\n     IF(OR($F9426=\"N/A\",$E9426=0),\n          0,\n          IF( YEAR($G9426)>YEAR(AC9426),\n             0,\n             $D9426*(1-     DATEDIF($G9426,DATE(YEAR(AC9426)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9426)     )\n             )\n     )","v":550973.29043622594},86315.704064465608,null,"2029-01-01",{"$f":"\n     IF(OR($F9426=\"N/A\",$E9426=0),\n          0,\n          IF( YEAR($G9426)>YEAR(AG9426),\n             0,\n             $D9426*(1-     DATEDIF($G9426,DATE(YEAR(AG9426)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9426)     )\n             )\n     )","v":535491.17162661301},84325.3099715719,null,"2030-01-01",{"$f":"\n     IF(OR($F9426=\"N/A\",$E9426=0),\n          0,\n          IF( YEAR($G9426)>YEAR(AK9426),\n             0,\n             $D9426*(1-     DATEDIF($G9426,DATE(YEAR(AK9426)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9426)     )\n             )\n     )","v":520009.05281700008},82334.915878678177,null,"2031-01-01",{"$f":"\n     IF(OR($F9426=\"N/A\",$E9426=0),\n          0,\n          IF( YEAR($G9426)>YEAR(AO9426),\n             0,\n             $D9426*(1-     DATEDIF($G9426,DATE(YEAR(AO9426)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9426)     )\n             )\n     )","v":504526.9340073872},80344.521785784469,null,"2032-01-01",{"$f":"\n     IF(OR($F9426=\"N/A\",$E9426=0),\n          0,\n          IF( YEAR($G9426)>YEAR(AS9426),\n             0,\n             $D9426*(1-     DATEDIF($G9426,DATE(YEAR(AS9426)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9426)     )\n             )\n     )","v":489044.81519777433},78354.127692890761,null,"2033-01-01",{"$f":"\n     IF(OR($F9426=\"N/A\",$E9426=0),\n          0,\n          IF( YEAR($G9426)>YEAR(AW9426),\n             0,\n             $D9426*(1-     DATEDIF($G9426,DATE(YEAR(AW9426)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9426)     )\n             )\n     )","v":473562.69638816139},76363.733599997053]
[{"$f":"'Upgrade Information'!B9489","v":"s2821"},null,{"$f":"IF(B9489=\"\", 'Upgrade Information'!F9489,B9489)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E9489","v":8450000},{"$f":"'Upgrade Information'!H9489","v":218039.83990204814},{"$f":"\n     IF(ISERROR(VLOOKUP($C9489,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9489,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D9489=\"\",\"\",'Upgrade Information'!D9489)","v":"2026-11-02"},null,{"$f":"\nIF(F9489=\"N/A\",\"N/A\",\n     VLOOKUP($C9489,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9489=\"N/A\",$E9489=0),\n          0,\n          IF( YEAR($G9489)>YEAR(I9489),\n             0,\n             $D9489*(1-     DATEDIF($G9489,DATE(YEAR(I9489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9489)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F9489=\"N/A\",$E9489=0),\n          0,\n          IF( YEAR($G9489)>YEAR(M9489),\n             0,\n             $D9489*(1-     DATEDIF($G9489,DATE(YEAR(M9489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9489)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F9489=\"N/A\",$E9489=0),\n          0,\n          IF( YEAR($G9489)>YEAR(Q9489),\n             0,\n             $D9489*(1-     DATEDIF($G9489,DATE(YEAR(Q9489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9489)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F9489=\"N/A\",$E9489=0),\n          0,\n          IF( YEAR($G9489)>YEAR(U9489),\n             0,\n             $D9489*(1-     DATEDIF($G9489,DATE(YEAR(U9489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9489)     )\n             )\n     )","v":8431830.0133414958},1299243.1558225832,null,"2027-01-01",{"$f":"\n     IF(OR($F9489=\"N/A\",$E9489=0),\n          0,\n          IF( YEAR($G9489)>YEAR(Y9489),\n             0,\n             $D9489*(1-     DATEDIF($G9489,DATE(YEAR(Y9489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9489)     )\n             )\n     )","v":8213790.1734394478},1274011.5478139734,null,"2028-01-01",{"$f":"\n     IF(OR($F9489=\"N/A\",$E9489=0),\n          0,\n          IF( YEAR($G9489)>YEAR(AC9489),\n             0,\n             $D9489*(1-     DATEDIF($G9489,DATE(YEAR(AC9489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9489)     )\n             )\n     )","v":7995750.3335373998},1245980.1643390534,null,"2029-01-01",{"$f":"\n     IF(OR($F9489=\"N/A\",$E9489=0),\n          0,\n          IF( YEAR($G9489)>YEAR(AG9489),\n             0,\n             $D9489*(1-     DATEDIF($G9489,DATE(YEAR(AG9489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9489)     )\n             )\n     )","v":7777710.4936353518},1217948.780864134,null,"2030-01-01",{"$f":"\n     IF(OR($F9489=\"N/A\",$E9489=0),\n          0,\n          IF( YEAR($G9489)>YEAR(AK9489),\n             0,\n             $D9489*(1-     DATEDIF($G9489,DATE(YEAR(AK9489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9489)     )\n             )\n     )","v":7559670.6537333028},1189917.397389214,null,"2031-01-01",{"$f":"\n     IF(OR($F9489=\"N/A\",$E9489=0),\n          0,\n          IF( YEAR($G9489)>YEAR(AO9489),\n             0,\n             $D9489*(1-     DATEDIF($G9489,DATE(YEAR(AO9489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9489)     )\n             )\n     )","v":7341630.8138312548},1161886.0139142943,null,"2032-01-01",{"$f":"\n     IF(OR($F9489=\"N/A\",$E9489=0),\n          0,\n          IF( YEAR($G9489)>YEAR(AS9489),\n             0,\n             $D9489*(1-     DATEDIF($G9489,DATE(YEAR(AS9489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9489)     )\n             )\n     )","v":7123590.9739292078},1133854.6304393748,null,"2033-01-01",{"$f":"\n     IF(OR($F9489=\"N/A\",$E9489=0),\n          0,\n          IF( YEAR($G9489)>YEAR(AW9489),\n             0,\n             $D9489*(1-     DATEDIF($G9489,DATE(YEAR(AW9489)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9489)     )\n             )\n     )","v":6905551.1340271588},1105823.2469644549]
[{"$f":"'Upgrade Information'!B9513","v":"s2860.3"},null,{"$f":"IF(B9513=\"\", 'Upgrade Information'!F9513,B9513)","v":"ATSI"},{"$f":"1000000*'Upgrade Information'!E9513","v":35800000},{"$f":"'Upgrade Information'!H9513","v":859922.31733355951},{"$f":"\n     IF(ISERROR(VLOOKUP($C9513,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9513,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18249967968622341},{"$f":"IF('Upgrade Information'!D9513=\"\",\"\",'Upgrade Information'!D9513)","v":"2027-12-31"},null,{"$f":"\nIF(F9513=\"N/A\",\"N/A\",\n     VLOOKUP($C9513,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9513=\"N/A\",$E9513=0),\n          0,\n          IF( YEAR($G9513)>YEAR(I9513),\n             0,\n             $D9513*(1-     DATEDIF($G9513,DATE(YEAR(I9513)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9513)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F9513=\"N/A\",$E9513=0),\n          0,\n          IF( YEAR($G9513)>YEAR(M9513),\n             0,\n             $D9513*(1-     DATEDIF($G9513,DATE(YEAR(M9513)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9513)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F9513=\"N/A\",$E9513=0),\n          0,\n          IF( YEAR($G9513)>YEAR(Q9513),\n             0,\n             $D9513*(1-     DATEDIF($G9513,DATE(YEAR(Q9513)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9513)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F9513=\"N/A\",$E9513=0),\n          0,\n          IF( YEAR($G9513)>YEAR(U9513),\n             0,\n             $D9513*(1-     DATEDIF($G9513,DATE(YEAR(U9513)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9513)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F9513=\"N/A\",$E9513=0),\n          0,\n          IF( YEAR($G9513)>YEAR(Y9513),\n             0,\n             $D9513*(1-     DATEDIF($G9513,DATE(YEAR(Y9513)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9513)     )\n             )\n     )","v":35800000},7393410.850100358,null,"2028-01-01",{"$f":"\n     IF(OR($F9513=\"N/A\",$E9513=0),\n          0,\n          IF( YEAR($G9513)>YEAR(AC9513),\n             0,\n             $D9513*(1-     DATEDIF($G9513,DATE(YEAR(AC9513)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9513)     )\n             )\n     )","v":34940077.682666436},7236475.3026319472,null,"2029-01-01",{"$f":"\n     IF(OR($F9513=\"N/A\",$E9513=0),\n          0,\n          IF( YEAR($G9513)>YEAR(AG9513),\n             0,\n             $D9513*(1-     DATEDIF($G9513,DATE(YEAR(AG9513)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9513)     )\n             )\n     )","v":34080155.365332879},7079539.7551635383,null,"2030-01-01",{"$f":"\n     IF(OR($F9513=\"N/A\",$E9513=0),\n          0,\n          IF( YEAR($G9513)>YEAR(AK9513),\n             0,\n             $D9513*(1-     DATEDIF($G9513,DATE(YEAR(AK9513)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9513)     )\n             )\n     )","v":33220233.047999322},6922604.2076951293,null,"2031-01-01",{"$f":"\n     IF(OR($F9513=\"N/A\",$E9513=0),\n          0,\n          IF( YEAR($G9513)>YEAR(AO9513),\n             0,\n             $D9513*(1-     DATEDIF($G9513,DATE(YEAR(AO9513)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9513)     )\n             )\n     )","v":32360310.730665762},6765668.6602267195,null,"2032-01-01",{"$f":"\n     IF(OR($F9513=\"N/A\",$E9513=0),\n          0,\n          IF( YEAR($G9513)>YEAR(AS9513),\n             0,\n             $D9513*(1-     DATEDIF($G9513,DATE(YEAR(AS9513)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9513)     )\n             )\n     )","v":31500388.413332202},6608733.1127583096,null,"2033-01-01",{"$f":"\n     IF(OR($F9513=\"N/A\",$E9513=0),\n          0,\n          IF( YEAR($G9513)>YEAR(AW9513),\n             0,\n             $D9513*(1-     DATEDIF($G9513,DATE(YEAR(AW9513)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9513)     )\n             )\n     )","v":30640466.095998645},6451797.5652899006]
[{"$f":"'Upgrade Information'!B9534","v":"TOI029"},null,{"$f":"IF(B9534=\"\", 'Upgrade Information'!F9534,B9534)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E9534","v":3189000},{"$f":"'Upgrade Information'!H9534","v":91114.28571428571},{"$f":"\n     IF(ISERROR(VLOOKUP($C9534,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9534,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D9534=\"\",\"\",'Upgrade Information'!D9534)","v":"2003-06-20"},null,{"$f":"\nIF(F9534=\"N/A\",\"N/A\",\n     VLOOKUP($C9534,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9534=\"N/A\",$E9534=0),\n          0,\n          IF( YEAR($G9534)>YEAR(I9534),\n             0,\n             $D9534*(1-     DATEDIF($G9534,DATE(YEAR(I9534)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9534)     )\n             )\n     )","v":1321157.1428571427},220270.0288726273,null,"2024-06-01",{"$f":"\n     IF(OR($F9534=\"N/A\",$E9534=0),\n          0,\n          IF( YEAR($G9534)>YEAR(M9534),\n             0,\n             $D9534*(1-     DATEDIF($G9534,DATE(YEAR(M9534)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9534)     )\n             )\n     )","v":1230042.857142857},211362.73624101753,null,"2025-06-01",{"$f":"\n     IF(OR($F9534=\"N/A\",$E9534=0),\n          0,\n          IF( YEAR($G9534)>YEAR(Q9534),\n             0,\n             $D9534*(1-     DATEDIF($G9534,DATE(YEAR(Q9534)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9534)     )\n             )\n     )","v":1138928.5714285714},202455.44360940778,null,"2026-06-01",{"$f":"\n     IF(OR($F9534=\"N/A\",$E9534=0),\n          0,\n          IF( YEAR($G9534)>YEAR(U9534),\n             0,\n             $D9534*(1-     DATEDIF($G9534,DATE(YEAR(U9534)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9534)     )\n             )\n     )","v":1047814.2857142859},193548.15097779804,null,"2027-06-01",{"$f":"\n     IF(OR($F9534=\"N/A\",$E9534=0),\n          0,\n          IF( YEAR($G9534)>YEAR(Y9534),\n             0,\n             $D9534*(1-     DATEDIF($G9534,DATE(YEAR(Y9534)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9534)     )\n             )\n     )","v":956700.00000000012},184640.85834618827,null,"2028-06-01",{"$f":"\n     IF(OR($F9534=\"N/A\",$E9534=0),\n          0,\n          IF( YEAR($G9534)>YEAR(AC9534),\n             0,\n             $D9534*(1-     DATEDIF($G9534,DATE(YEAR(AC9534)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9534)     )\n             )\n     )","v":865585.71428571444},175733.56571457849,null,"2029-06-01",{"$f":"\n     IF(OR($F9534=\"N/A\",$E9534=0),\n          0,\n          IF( YEAR($G9534)>YEAR(AG9534),\n             0,\n             $D9534*(1-     DATEDIF($G9534,DATE(YEAR(AG9534)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9534)     )\n             )\n     )","v":774471.42857142864},166826.27308296872,null,"2030-06-01",{"$f":"\n     IF(OR($F9534=\"N/A\",$E9534=0),\n          0,\n          IF( YEAR($G9534)>YEAR(AK9534),\n             0,\n             $D9534*(1-     DATEDIF($G9534,DATE(YEAR(AK9534)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9534)     )\n             )\n     )","v":683357.14285714296},157918.98045135895,null,"2031-06-01",{"$f":"\n     IF(OR($F9534=\"N/A\",$E9534=0),\n          0,\n          IF( YEAR($G9534)>YEAR(AO9534),\n             0,\n             $D9534*(1-     DATEDIF($G9534,DATE(YEAR(AO9534)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9534)     )\n             )\n     )","v":592242.85714285716},149011.68781974918,null,"2032-06-01",{"$f":"\n     IF(OR($F9534=\"N/A\",$E9534=0),\n          0,\n          IF( YEAR($G9534)>YEAR(AS9534),\n             0,\n             $D9534*(1-     DATEDIF($G9534,DATE(YEAR(AS9534)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9534)     )\n             )\n     )","v":501128.57142857142},140104.39518813943,null,"2033-06-01",{"$f":"\n     IF(OR($F9534=\"N/A\",$E9534=0),\n          0,\n          IF( YEAR($G9534)>YEAR(AW9534),\n             0,\n             $D9534*(1-     DATEDIF($G9534,DATE(YEAR(AW9534)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9534)     )\n             )\n     )","v":410014.28571428568},131197.10255652966]
[{"$f":"'Upgrade Information'!B9600","v":"TOI108"},null,{"$f":"IF(B9600=\"\", 'Upgrade Information'!F9600,B9600)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E9600","v":484000},{"$f":"'Upgrade Information'!H9600","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9600,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9600,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D9600=\"\",\"\",'Upgrade Information'!D9600)","v":"2007-05-01"},null,{"$f":"\nIF(F9600=\"N/A\",\"N/A\",\n     VLOOKUP($C9600,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9600=\"N/A\",$E9600=0),\n          0,\n          IF( YEAR($G9600)>YEAR(I9600),\n             0,\n             $D9600*(1-     DATEDIF($G9600,DATE(YEAR(I9600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9600)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9600=\"N/A\",$E9600=0),\n          0,\n          IF( YEAR($G9600)>YEAR(M9600),\n             0,\n             $D9600*(1-     DATEDIF($G9600,DATE(YEAR(M9600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9600)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9600=\"N/A\",$E9600=0),\n          0,\n          IF( YEAR($G9600)>YEAR(Q9600),\n             0,\n             $D9600*(1-     DATEDIF($G9600,DATE(YEAR(Q9600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9600)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9600=\"N/A\",$E9600=0),\n          0,\n          IF( YEAR($G9600)>YEAR(U9600),\n             0,\n             $D9600*(1-     DATEDIF($G9600,DATE(YEAR(U9600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9600)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9600=\"N/A\",$E9600=0),\n          0,\n          IF( YEAR($G9600)>YEAR(Y9600),\n             0,\n             $D9600*(1-     DATEDIF($G9600,DATE(YEAR(Y9600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9600)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9600=\"N/A\",$E9600=0),\n          0,\n          IF( YEAR($G9600)>YEAR(AC9600),\n             0,\n             $D9600*(1-     DATEDIF($G9600,DATE(YEAR(AC9600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9600)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9600=\"N/A\",$E9600=0),\n          0,\n          IF( YEAR($G9600)>YEAR(AG9600),\n             0,\n             $D9600*(1-     DATEDIF($G9600,DATE(YEAR(AG9600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9600)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9600=\"N/A\",$E9600=0),\n          0,\n          IF( YEAR($G9600)>YEAR(AK9600),\n             0,\n             $D9600*(1-     DATEDIF($G9600,DATE(YEAR(AK9600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9600)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9600=\"N/A\",$E9600=0),\n          0,\n          IF( YEAR($G9600)>YEAR(AO9600),\n             0,\n             $D9600*(1-     DATEDIF($G9600,DATE(YEAR(AO9600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9600)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9600=\"N/A\",$E9600=0),\n          0,\n          IF( YEAR($G9600)>YEAR(AS9600),\n             0,\n             $D9600*(1-     DATEDIF($G9600,DATE(YEAR(AS9600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9600)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9600=\"N/A\",$E9600=0),\n          0,\n          IF( YEAR($G9600)>YEAR(AW9600),\n             0,\n             $D9600*(1-     DATEDIF($G9600,DATE(YEAR(AW9600)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9600)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9611","v":"TOI119"},null,{"$f":"IF(B9611=\"\", 'Upgrade Information'!F9611,B9611)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E9611","v":3439000},{"$f":"'Upgrade Information'!H9611","v":98257.142857142855},{"$f":"\n     IF(ISERROR(VLOOKUP($C9611,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9611,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D9611=\"\",\"\",'Upgrade Information'!D9611)","v":"2007-06-12"},null,{"$f":"\nIF(F9611=\"N/A\",\"N/A\",\n     VLOOKUP($C9611,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9611=\"N/A\",$E9611=0),\n          0,\n          IF( YEAR($G9611)>YEAR(I9611),\n             0,\n             $D9611*(1-     DATEDIF($G9611,DATE(YEAR(I9611)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9611)     )\n             )\n     )","v":1817757.142857143},286749.63253131666,null,"2024-06-01",{"$f":"\n     IF(OR($F9611=\"N/A\",$E9611=0),\n          0,\n          IF( YEAR($G9611)>YEAR(M9611),\n             0,\n             $D9611*(1-     DATEDIF($G9611,DATE(YEAR(M9611)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9611)     )\n             )\n     )","v":1719500},276560.84930568561,null,"2025-06-01",{"$f":"\n     IF(OR($F9611=\"N/A\",$E9611=0),\n          0,\n          IF( YEAR($G9611)>YEAR(Q9611),\n             0,\n             $D9611*(1-     DATEDIF($G9611,DATE(YEAR(Q9611)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9611)     )\n             )\n     )","v":1621242.857142857},266372.06608005456,null,"2026-06-01",{"$f":"\n     IF(OR($F9611=\"N/A\",$E9611=0),\n          0,\n          IF( YEAR($G9611)>YEAR(U9611),\n             0,\n             $D9611*(1-     DATEDIF($G9611,DATE(YEAR(U9611)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9611)     )\n             )\n     )","v":1522985.7142857143},256183.28285442357,null,"2027-06-01",{"$f":"\n     IF(OR($F9611=\"N/A\",$E9611=0),\n          0,\n          IF( YEAR($G9611)>YEAR(Y9611),\n             0,\n             $D9611*(1-     DATEDIF($G9611,DATE(YEAR(Y9611)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9611)     )\n             )\n     )","v":1424728.5714285714},245994.49962879258,null,"2028-06-01",{"$f":"\n     IF(OR($F9611=\"N/A\",$E9611=0),\n          0,\n          IF( YEAR($G9611)>YEAR(AC9611),\n             0,\n             $D9611*(1-     DATEDIF($G9611,DATE(YEAR(AC9611)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9611)     )\n             )\n     )","v":1326471.4285714284},235805.71640316152,null,"2029-06-01",{"$f":"\n     IF(OR($F9611=\"N/A\",$E9611=0),\n          0,\n          IF( YEAR($G9611)>YEAR(AG9611),\n             0,\n             $D9611*(1-     DATEDIF($G9611,DATE(YEAR(AG9611)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9611)     )\n             )\n     )","v":1228214.2857142854},225616.9331775305,null,"2030-06-01",{"$f":"\n     IF(OR($F9611=\"N/A\",$E9611=0),\n          0,\n          IF( YEAR($G9611)>YEAR(AK9611),\n             0,\n             $D9611*(1-     DATEDIF($G9611,DATE(YEAR(AK9611)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9611)     )\n             )\n     )","v":1129957.142857143},215428.14995189954,null,"2031-06-01",{"$f":"\n     IF(OR($F9611=\"N/A\",$E9611=0),\n          0,\n          IF( YEAR($G9611)>YEAR(AO9611),\n             0,\n             $D9611*(1-     DATEDIF($G9611,DATE(YEAR(AO9611)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9611)     )\n             )\n     )","v":1031700.0000000001},205239.36672626852,null,"2032-06-01",{"$f":"\n     IF(OR($F9611=\"N/A\",$E9611=0),\n          0,\n          IF( YEAR($G9611)>YEAR(AS9611),\n             0,\n             $D9611*(1-     DATEDIF($G9611,DATE(YEAR(AS9611)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9611)     )\n             )\n     )","v":933442.85714285728},195050.5835006375,null,"2033-06-01",{"$f":"\n     IF(OR($F9611=\"N/A\",$E9611=0),\n          0,\n          IF( YEAR($G9611)>YEAR(AW9611),\n             0,\n             $D9611*(1-     DATEDIF($G9611,DATE(YEAR(AW9611)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9611)     )\n             )\n     )","v":835185.71428571432},184861.80027500648]
[{"$f":"'Upgrade Information'!B9648","v":"TOI159"},null,{"$f":"IF(B9648=\"\", 'Upgrade Information'!F9648,B9648)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E9648","v":285000},{"$f":"'Upgrade Information'!H9648","v":8142.8571428571431},{"$f":"\n     IF(ISERROR(VLOOKUP($C9648,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9648,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D9648=\"\",\"\",'Upgrade Information'!D9648)","v":"2009-12-31"},null,{"$f":"\nIF(F9648=\"N/A\",\"N/A\",\n     VLOOKUP($C9648,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9648=\"N/A\",$E9648=0),\n          0,\n          IF( YEAR($G9648)>YEAR(I9648),\n             0,\n             $D9648*(1-     DATEDIF($G9648,DATE(YEAR(I9648)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9648)     )\n             )\n     )","v":171000},{"$f":"IF(J9648=0,0,IF(YEAR($G9648)<YEAR(I9648),$E9648+J9648*$F9648,($E9648+J9648*$F9648)*(J9648/$D9648)))","v":25874.717452656972},null,{"$f":"\nIF($F9648=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(I9648)+1,MONTH(I9648),DAY(I9648))\n)","v":"2024-06-01"},{"$f":"\n     IF(OR($F9648=\"N/A\",$E9648=0),\n          0,\n          IF( YEAR($G9648)>YEAR(M9648),\n             0,\n             $D9648*(1-     DATEDIF($G9648,DATE(YEAR(M9648)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9648)     )\n             )\n     )","v":162857.14285714284},{"$f":"IF(N9648=0,0,IF(YEAR($G9648)<YEAR(M9648),$E9648+N9648*$F9648,($E9648+N9648*$F9648)*(N9648/$D9648)))","v":25030.343152190311},null,{"$f":"\nIF($F9648=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(M9648)+1,MONTH(M9648),DAY(M9648))\n)","v":"2025-06-01"},{"$f":"\n     IF(OR($F9648=\"N/A\",$E9648=0),\n          0,\n          IF( YEAR($G9648)>YEAR(Q9648),\n             0,\n             $D9648*(1-     DATEDIF($G9648,DATE(YEAR(Q9648)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9648)     )\n             )\n     )","v":154714.28571428574},{"$f":"IF(R9648=0,0,IF(YEAR($G9648)<YEAR(Q9648),$E9648+R9648*$F9648,($E9648+R9648*$F9648)*(R9648/$D9648)))","v":24185.968851723661},null,{"$f":"\nIF($F9648=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Q9648)+1,MONTH(Q9648),DAY(Q9648))\n)","v":"2026-06-01"},{"$f":"\n     IF(OR($F9648=\"N/A\",$E9648=0),\n          0,\n          IF( YEAR($G9648)>YEAR(U9648),\n             0,\n             $D9648*(1-     DATEDIF($G9648,DATE(YEAR(U9648)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9648)     )\n             )\n     )","v":146571.42857142855},{"$f":"IF(V9648=0,0,IF(YEAR($G9648)<YEAR(U9648),$E9648+V9648*$F9648,($E9648+V9648*$F9648)*(V9648/$D9648)))","v":23341.594551256996},null,{"$f":"\nIF($F9648=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(U9648)+1,MONTH(U9648),DAY(U9648))\n)","v":"2027-06-01"},{"$f":"\n     IF(OR($F9648=\"N/A\",$E9648=0),\n          0,\n          IF( YEAR($G9648)>YEAR(Y9648),\n             0,\n             $D9648*(1-     DATEDIF($G9648,DATE(YEAR(Y9648)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9648)     )\n             )\n     )","v":138428.57142857145},{"$f":"IF(Z9648=0,0,IF(YEAR($G9648)<YEAR(Y9648),$E9648+Z9648*$F9648,($E9648+Z9648*$F9648)*(Z9648/$D9648)))","v":22497.220250790342},null,{"$f":"\nIF($F9648=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Y9648)+1,MONTH(Y9648),DAY(Y9648))\n)","v":"2028-06-01"},{"$f":"\n     IF(OR($F9648=\"N/A\",$E9648=0),\n          0,\n          IF( YEAR($G9648)>YEAR(AC9648),\n             0,\n             $D9648*(1-     DATEDIF($G9648,DATE(YEAR(AC9648)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9648)     )\n             )\n     )","v":130285.7142857143},{"$f":"IF(AD9648=0,0,IF(YEAR($G9648)<YEAR(AC9648),$E9648+AD9648*$F9648,($E9648+AD9648*$F9648)*(AD9648/$D9648)))","v":21652.845950323685},null,{"$f":"\nIF(AC9648=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AC9648)+1,MONTH(AC9648),DAY(AC9648))\n)","v":"2029-06-01"},{"$f":"\n     IF(OR($F9648=\"N/A\",$E9648=0),\n          0,\n          IF( YEAR($G9648)>YEAR(AG9648),\n             0,\n             $D9648*(1-     DATEDIF($G9648,DATE(YEAR(AG9648)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9648)     )\n             )\n     )","v":122142.85714285714},{"$f":"IF(AH9648=0,0,IF(YEAR($G9648)<YEAR(AG9648),$E9648+AH9648*$F9648,($E9648+AH9648*$F9648)*(AH9648/$D9648)))","v":20808.471649857023},null,{"$f":"\nIF(AG9648=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AG9648)+1,MONTH(AG9648),DAY(AG9648))\n)","v":"2030-06-01"},{"$f":"\n     IF(OR($F9648=\"N/A\",$E9648=0),\n          0,\n          IF( YEAR($G9648)>YEAR(AK9648),\n             0,\n             $D9648*(1-     DATEDIF($G9648,DATE(YEAR(AK9648)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9648)     )\n             )\n     )","v":114000},{"$f":"IF(AL9648=0,0,IF(YEAR($G9648)<YEAR(AK9648),$E9648+AL9648*$F9648,($E9648+AL9648*$F9648)*(AL9648/$D9648)))","v":19964.097349390366},null,{"$f":"\nIF(AK9648=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AK9648)+1,MONTH(AK9648),DAY(AK9648))\n)","v":"2031-06-01"},{"$f":"\n     IF(OR($F9648=\"N/A\",$E9648=0),\n          0,\n          IF( YEAR($G9648)>YEAR(AO9648),\n             0,\n             $D9648*(1-     DATEDIF($G9648,DATE(YEAR(AO9648)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9648)     )\n             )\n     )","v":105857.14285714286},{"$f":"IF(AP9648=0,0,IF(YEAR($G9648)<YEAR(AO9648),$E9648+AP9648*$F9648,($E9648+AP9648*$F9648)*(AP9648/$D9648)))","v":19119.723048923704},null,{"$f":"\nIF(AO9648=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AO9648)+1,MONTH(AO9648),DAY(AO9648))\n)","v":"2032-06-01"},{"$f":"\n     IF(OR($F9648=\"N/A\",$E9648=0),\n          0,\n          IF( YEAR($G9648)>YEAR(AS9648),\n             0,\n             $D9648*(1-     DATEDIF($G9648,DATE(YEAR(AS9648)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9648)     )\n             )\n     )","v":97714.28571428571},{"$f":"IF(AT9648=0,0,IF(YEAR($G9648)<YEAR(AS9648),$E9648+AT9648*$F9648,($E9648+AT9648*$F9648)*(AT9648/$D9648)))","v":18275.348748457047},null,{"$f":"\nIF(AS9648=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AS9648)+1,MONTH(AS9648),DAY(AS9648))\n)","v":"2033-06-01"},{"$f":"\n     IF(OR($F9648=\"N/A\",$E9648=0),\n          0,\n          IF( YEAR($G9648)>YEAR(AW9648),\n             0,\n             $D9648*(1-     DATEDIF($G9648,DATE(YEAR(AW9648)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9648)     )\n             )\n     )","v":89571.428571428565},{"$f":"IF(AX9648=0,0,IF(YEAR($G9648)<YEAR(AW9648),$E9648+AX9648*$F9648,($E9648+AX9648*$F9648)*(AX9648/$D9648)))","v":17430.974447990389}]
[{"$f":"'Upgrade Information'!B9694","v":"TOI204"},null,{"$f":"IF(B9694=\"\", 'Upgrade Information'!F9694,B9694)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E9694","v":799000},{"$f":"'Upgrade Information'!H9694","v":15381.842078631031},{"$f":"\n     IF(ISERROR(VLOOKUP($C9694,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9694,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D9694=\"\",\"\",'Upgrade Information'!D9694)","v":"2007-06-01"},null,{"$f":"\nIF(F9694=\"N/A\",\"N/A\",\n     VLOOKUP($C9694,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9694=\"N/A\",$E9694=0),\n          0,\n          IF( YEAR($G9694)>YEAR(I9694),\n             0,\n             $D9694*(1-     DATEDIF($G9694,DATE(YEAR(I9694)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9694)     )\n             )\n     )","v":543917.78552936879},86803.721800080792,null,"2024-01-01",{"$f":"\n     IF(OR($F9694=\"N/A\",$E9694=0),\n          0,\n          IF( YEAR($G9694)>YEAR(M9694),\n             0,\n             $D9694*(1-     DATEDIF($G9694,DATE(YEAR(M9694)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9694)     )\n             )\n     )","v":528535.94345073774},84783.931118360197,null,"2025-01-01",{"$f":"\n     IF(OR($F9694=\"N/A\",$E9694=0),\n          0,\n          IF( YEAR($G9694)>YEAR(Q9694),\n             0,\n             $D9694*(1-     DATEDIF($G9694,DATE(YEAR(Q9694)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9694)     )\n             )\n     )","v":513154.1013721067},82764.140436639587,null,"2026-01-01",{"$f":"\n     IF(OR($F9694=\"N/A\",$E9694=0),\n          0,\n          IF( YEAR($G9694)>YEAR(U9694),\n             0,\n             $D9694*(1-     DATEDIF($G9694,DATE(YEAR(U9694)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9694)     )\n             )\n     )","v":497772.25929347565},80744.349754919007,null,"2027-01-01",{"$f":"\n     IF(OR($F9694=\"N/A\",$E9694=0),\n          0,\n          IF( YEAR($G9694)>YEAR(Y9694),\n             0,\n             $D9694*(1-     DATEDIF($G9694,DATE(YEAR(Y9694)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9694)     )\n             )\n     )","v":482390.41721484461},78724.559073198398,null,"2028-01-01",{"$f":"\n     IF(OR($F9694=\"N/A\",$E9694=0),\n          0,\n          IF( YEAR($G9694)>YEAR(AC9694),\n             0,\n             $D9694*(1-     DATEDIF($G9694,DATE(YEAR(AC9694)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9694)     )\n             )\n     )","v":467008.57513621356},76704.768391477803,null,"2029-01-01",{"$f":"\n     IF(OR($F9694=\"N/A\",$E9694=0),\n          0,\n          IF( YEAR($G9694)>YEAR(AG9694),\n             0,\n             $D9694*(1-     DATEDIF($G9694,DATE(YEAR(AG9694)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9694)     )\n             )\n     )","v":451626.73305758258},74684.977709757222,null,"2030-01-01",{"$f":"\n     IF(OR($F9694=\"N/A\",$E9694=0),\n          0,\n          IF( YEAR($G9694)>YEAR(AK9694),\n             0,\n             $D9694*(1-     DATEDIF($G9694,DATE(YEAR(AK9694)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9694)     )\n             )\n     )","v":436244.89097895153},72665.187028036627,null,"2031-01-01",{"$f":"\n     IF(OR($F9694=\"N/A\",$E9694=0),\n          0,\n          IF( YEAR($G9694)>YEAR(AO9694),\n             0,\n             $D9694*(1-     DATEDIF($G9694,DATE(YEAR(AO9694)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9694)     )\n             )\n     )","v":420863.04890032049},70645.396346316018,null,"2032-01-01",{"$f":"\n     IF(OR($F9694=\"N/A\",$E9694=0),\n          0,\n          IF( YEAR($G9694)>YEAR(AS9694),\n             0,\n             $D9694*(1-     DATEDIF($G9694,DATE(YEAR(AS9694)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9694)     )\n             )\n     )","v":405481.20682168944},68625.605664595423,null,"2033-01-01",{"$f":"\n     IF(OR($F9694=\"N/A\",$E9694=0),\n          0,\n          IF( YEAR($G9694)>YEAR(AW9694),\n             0,\n             $D9694*(1-     DATEDIF($G9694,DATE(YEAR(AW9694)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9694)     )\n             )\n     )","v":390099.36474305851},66605.814982874843]
[{"$f":"'Upgrade Information'!B9752","v":"TOI261"},null,{"$f":"IF(B9752=\"\", 'Upgrade Information'!F9752,B9752)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E9752","v":1140000},{"$f":"'Upgrade Information'!H9752","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9752,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9752,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D9752=\"\",\"\",'Upgrade Information'!D9752)","v":"2008-05-31"},null,{"$f":"\nIF(F9752=\"N/A\",\"N/A\",\n     VLOOKUP($C9752,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9752=\"N/A\",$E9752=0),\n          0,\n          IF( YEAR($G9752)>YEAR(I9752),\n             0,\n             $D9752*(1-     DATEDIF($G9752,DATE(YEAR(I9752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9752)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9752=\"N/A\",$E9752=0),\n          0,\n          IF( YEAR($G9752)>YEAR(M9752),\n             0,\n             $D9752*(1-     DATEDIF($G9752,DATE(YEAR(M9752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9752)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9752=\"N/A\",$E9752=0),\n          0,\n          IF( YEAR($G9752)>YEAR(Q9752),\n             0,\n             $D9752*(1-     DATEDIF($G9752,DATE(YEAR(Q9752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9752)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9752=\"N/A\",$E9752=0),\n          0,\n          IF( YEAR($G9752)>YEAR(U9752),\n             0,\n             $D9752*(1-     DATEDIF($G9752,DATE(YEAR(U9752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9752)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9752=\"N/A\",$E9752=0),\n          0,\n          IF( YEAR($G9752)>YEAR(Y9752),\n             0,\n             $D9752*(1-     DATEDIF($G9752,DATE(YEAR(Y9752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9752)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9752=\"N/A\",$E9752=0),\n          0,\n          IF( YEAR($G9752)>YEAR(AC9752),\n             0,\n             $D9752*(1-     DATEDIF($G9752,DATE(YEAR(AC9752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9752)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9752=\"N/A\",$E9752=0),\n          0,\n          IF( YEAR($G9752)>YEAR(AG9752),\n             0,\n             $D9752*(1-     DATEDIF($G9752,DATE(YEAR(AG9752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9752)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9752=\"N/A\",$E9752=0),\n          0,\n          IF( YEAR($G9752)>YEAR(AK9752),\n             0,\n             $D9752*(1-     DATEDIF($G9752,DATE(YEAR(AK9752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9752)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9752=\"N/A\",$E9752=0),\n          0,\n          IF( YEAR($G9752)>YEAR(AO9752),\n             0,\n             $D9752*(1-     DATEDIF($G9752,DATE(YEAR(AO9752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9752)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9752=\"N/A\",$E9752=0),\n          0,\n          IF( YEAR($G9752)>YEAR(AS9752),\n             0,\n             $D9752*(1-     DATEDIF($G9752,DATE(YEAR(AS9752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9752)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9752=\"N/A\",$E9752=0),\n          0,\n          IF( YEAR($G9752)>YEAR(AW9752),\n             0,\n             $D9752*(1-     DATEDIF($G9752,DATE(YEAR(AW9752)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9752)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9777","v":"TOI287"},null,{"$f":"IF(B9777=\"\", 'Upgrade Information'!F9777,B9777)","v":"JCPL"},{"$f":"1000000*'Upgrade Information'!E9777","v":0},{"$f":"'Upgrade Information'!H9777","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9777,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9777,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.108476619},{"$f":"IF('Upgrade Information'!D9777=\"\",\"\",'Upgrade Information'!D9777)","v":"2005-04-01"},null,{"$f":"\nIF(F9777=\"N/A\",\"N/A\",\n     VLOOKUP($C9777,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9777=\"N/A\",$E9777=0),\n          0,\n          IF( YEAR($G9777)>YEAR(I9777),\n             0,\n             $D9777*(1-     DATEDIF($G9777,DATE(YEAR(I9777)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9777)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F9777=\"N/A\",$E9777=0),\n          0,\n          IF( YEAR($G9777)>YEAR(M9777),\n             0,\n             $D9777*(1-     DATEDIF($G9777,DATE(YEAR(M9777)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9777)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F9777=\"N/A\",$E9777=0),\n          0,\n          IF( YEAR($G9777)>YEAR(Q9777),\n             0,\n             $D9777*(1-     DATEDIF($G9777,DATE(YEAR(Q9777)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9777)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F9777=\"N/A\",$E9777=0),\n          0,\n          IF( YEAR($G9777)>YEAR(U9777),\n             0,\n             $D9777*(1-     DATEDIF($G9777,DATE(YEAR(U9777)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9777)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F9777=\"N/A\",$E9777=0),\n          0,\n          IF( YEAR($G9777)>YEAR(Y9777),\n             0,\n             $D9777*(1-     DATEDIF($G9777,DATE(YEAR(Y9777)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9777)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F9777=\"N/A\",$E9777=0),\n          0,\n          IF( YEAR($G9777)>YEAR(AC9777),\n             0,\n             $D9777*(1-     DATEDIF($G9777,DATE(YEAR(AC9777)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9777)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F9777=\"N/A\",$E9777=0),\n          0,\n          IF( YEAR($G9777)>YEAR(AG9777),\n             0,\n             $D9777*(1-     DATEDIF($G9777,DATE(YEAR(AG9777)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9777)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F9777=\"N/A\",$E9777=0),\n          0,\n          IF( YEAR($G9777)>YEAR(AK9777),\n             0,\n             $D9777*(1-     DATEDIF($G9777,DATE(YEAR(AK9777)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9777)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F9777=\"N/A\",$E9777=0),\n          0,\n          IF( YEAR($G9777)>YEAR(AO9777),\n             0,\n             $D9777*(1-     DATEDIF($G9777,DATE(YEAR(AO9777)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9777)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F9777=\"N/A\",$E9777=0),\n          0,\n          IF( YEAR($G9777)>YEAR(AS9777),\n             0,\n             $D9777*(1-     DATEDIF($G9777,DATE(YEAR(AS9777)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9777)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F9777=\"N/A\",$E9777=0),\n          0,\n          IF( YEAR($G9777)>YEAR(AW9777),\n             0,\n             $D9777*(1-     DATEDIF($G9777,DATE(YEAR(AW9777)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9777)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9839","v":"TOI344"},null,{"$f":"IF(B9839=\"\", 'Upgrade Information'!F9839,B9839)","v":"AEC"},{"$f":"1000000*'Upgrade Information'!E9839","v":80000},{"$f":"'Upgrade Information'!H9839","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9839,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9839,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":9.7759561651408533E-2},{"$f":"IF('Upgrade Information'!D9839=\"\",\"\",'Upgrade Information'!D9839)","v":"2008-05-31"},null,{"$f":"\nIF(F9839=\"N/A\",\"N/A\",\n     VLOOKUP($C9839,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9839=\"N/A\",$E9839=0),\n          0,\n          IF( YEAR($G9839)>YEAR(I9839),\n             0,\n             $D9839*(1-     DATEDIF($G9839,DATE(YEAR(I9839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9839)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9839=\"N/A\",$E9839=0),\n          0,\n          IF( YEAR($G9839)>YEAR(M9839),\n             0,\n             $D9839*(1-     DATEDIF($G9839,DATE(YEAR(M9839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9839)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9839=\"N/A\",$E9839=0),\n          0,\n          IF( YEAR($G9839)>YEAR(Q9839),\n             0,\n             $D9839*(1-     DATEDIF($G9839,DATE(YEAR(Q9839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9839)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9839=\"N/A\",$E9839=0),\n          0,\n          IF( YEAR($G9839)>YEAR(U9839),\n             0,\n             $D9839*(1-     DATEDIF($G9839,DATE(YEAR(U9839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9839)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9839=\"N/A\",$E9839=0),\n          0,\n          IF( YEAR($G9839)>YEAR(Y9839),\n             0,\n             $D9839*(1-     DATEDIF($G9839,DATE(YEAR(Y9839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9839)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9839=\"N/A\",$E9839=0),\n          0,\n          IF( YEAR($G9839)>YEAR(AC9839),\n             0,\n             $D9839*(1-     DATEDIF($G9839,DATE(YEAR(AC9839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9839)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9839=\"N/A\",$E9839=0),\n          0,\n          IF( YEAR($G9839)>YEAR(AG9839),\n             0,\n             $D9839*(1-     DATEDIF($G9839,DATE(YEAR(AG9839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9839)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9839=\"N/A\",$E9839=0),\n          0,\n          IF( YEAR($G9839)>YEAR(AK9839),\n             0,\n             $D9839*(1-     DATEDIF($G9839,DATE(YEAR(AK9839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9839)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9839=\"N/A\",$E9839=0),\n          0,\n          IF( YEAR($G9839)>YEAR(AO9839),\n             0,\n             $D9839*(1-     DATEDIF($G9839,DATE(YEAR(AO9839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9839)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9839=\"N/A\",$E9839=0),\n          0,\n          IF( YEAR($G9839)>YEAR(AS9839),\n             0,\n             $D9839*(1-     DATEDIF($G9839,DATE(YEAR(AS9839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9839)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9839=\"N/A\",$E9839=0),\n          0,\n          IF( YEAR($G9839)>YEAR(AW9839),\n             0,\n             $D9839*(1-     DATEDIF($G9839,DATE(YEAR(AW9839)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9839)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9855","v":"TOI360"},null,{"$f":"IF(B9855=\"\", 'Upgrade Information'!F9855,B9855)","v":"DPL"},{"$f":"1000000*'Upgrade Information'!E9855","v":1000000},{"$f":"'Upgrade Information'!H9855","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9855,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9855,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.10369508953099317},{"$f":"IF('Upgrade Information'!D9855=\"\",\"\",'Upgrade Information'!D9855)","v":"2010-05-31"},null,{"$f":"\nIF(F9855=\"N/A\",\"N/A\",\n     VLOOKUP($C9855,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9855=\"N/A\",$E9855=0),\n          0,\n          IF( YEAR($G9855)>YEAR(I9855),\n             0,\n             $D9855*(1-     DATEDIF($G9855,DATE(YEAR(I9855)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9855)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9855=\"N/A\",$E9855=0),\n          0,\n          IF( YEAR($G9855)>YEAR(M9855),\n             0,\n             $D9855*(1-     DATEDIF($G9855,DATE(YEAR(M9855)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9855)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9855=\"N/A\",$E9855=0),\n          0,\n          IF( YEAR($G9855)>YEAR(Q9855),\n             0,\n             $D9855*(1-     DATEDIF($G9855,DATE(YEAR(Q9855)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9855)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9855=\"N/A\",$E9855=0),\n          0,\n          IF( YEAR($G9855)>YEAR(U9855),\n             0,\n             $D9855*(1-     DATEDIF($G9855,DATE(YEAR(U9855)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9855)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9855=\"N/A\",$E9855=0),\n          0,\n          IF( YEAR($G9855)>YEAR(Y9855),\n             0,\n             $D9855*(1-     DATEDIF($G9855,DATE(YEAR(Y9855)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9855)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9855=\"N/A\",$E9855=0),\n          0,\n          IF( YEAR($G9855)>YEAR(AC9855),\n             0,\n             $D9855*(1-     DATEDIF($G9855,DATE(YEAR(AC9855)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9855)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9855=\"N/A\",$E9855=0),\n          0,\n          IF( YEAR($G9855)>YEAR(AG9855),\n             0,\n             $D9855*(1-     DATEDIF($G9855,DATE(YEAR(AG9855)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9855)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9855=\"N/A\",$E9855=0),\n          0,\n          IF( YEAR($G9855)>YEAR(AK9855),\n             0,\n             $D9855*(1-     DATEDIF($G9855,DATE(YEAR(AK9855)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9855)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9855=\"N/A\",$E9855=0),\n          0,\n          IF( YEAR($G9855)>YEAR(AO9855),\n             0,\n             $D9855*(1-     DATEDIF($G9855,DATE(YEAR(AO9855)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9855)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9855=\"N/A\",$E9855=0),\n          0,\n          IF( YEAR($G9855)>YEAR(AS9855),\n             0,\n             $D9855*(1-     DATEDIF($G9855,DATE(YEAR(AS9855)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9855)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9855=\"N/A\",$E9855=0),\n          0,\n          IF( YEAR($G9855)>YEAR(AW9855),\n             0,\n             $D9855*(1-     DATEDIF($G9855,DATE(YEAR(AW9855)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9855)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9879","v":"TOI384"},null,{"$f":"IF(B9879=\"\", 'Upgrade Information'!F9879,B9879)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9879","v":3252000},{"$f":"'Upgrade Information'!H9879","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9879,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9879,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9879=\"\",\"\",'Upgrade Information'!D9879)","v":"2006-05-31"},null,{"$f":"\nIF(F9879=\"N/A\",\"N/A\",\n     VLOOKUP($C9879,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9879=\"N/A\",$E9879=0),\n          0,\n          IF( YEAR($G9879)>YEAR(I9879),\n             0,\n             $D9879*(1-     DATEDIF($G9879,DATE(YEAR(I9879)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9879)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9879=\"N/A\",$E9879=0),\n          0,\n          IF( YEAR($G9879)>YEAR(M9879),\n             0,\n             $D9879*(1-     DATEDIF($G9879,DATE(YEAR(M9879)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9879)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9879=\"N/A\",$E9879=0),\n          0,\n          IF( YEAR($G9879)>YEAR(Q9879),\n             0,\n             $D9879*(1-     DATEDIF($G9879,DATE(YEAR(Q9879)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9879)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9879=\"N/A\",$E9879=0),\n          0,\n          IF( YEAR($G9879)>YEAR(U9879),\n             0,\n             $D9879*(1-     DATEDIF($G9879,DATE(YEAR(U9879)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9879)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9879=\"N/A\",$E9879=0),\n          0,\n          IF( YEAR($G9879)>YEAR(Y9879),\n             0,\n             $D9879*(1-     DATEDIF($G9879,DATE(YEAR(Y9879)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9879)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9879=\"N/A\",$E9879=0),\n          0,\n          IF( YEAR($G9879)>YEAR(AC9879),\n             0,\n             $D9879*(1-     DATEDIF($G9879,DATE(YEAR(AC9879)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9879)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9879=\"N/A\",$E9879=0),\n          0,\n          IF( YEAR($G9879)>YEAR(AG9879),\n             0,\n             $D9879*(1-     DATEDIF($G9879,DATE(YEAR(AG9879)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9879)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9879=\"N/A\",$E9879=0),\n          0,\n          IF( YEAR($G9879)>YEAR(AK9879),\n             0,\n             $D9879*(1-     DATEDIF($G9879,DATE(YEAR(AK9879)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9879)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9879=\"N/A\",$E9879=0),\n          0,\n          IF( YEAR($G9879)>YEAR(AO9879),\n             0,\n             $D9879*(1-     DATEDIF($G9879,DATE(YEAR(AO9879)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9879)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9879=\"N/A\",$E9879=0),\n          0,\n          IF( YEAR($G9879)>YEAR(AS9879),\n             0,\n             $D9879*(1-     DATEDIF($G9879,DATE(YEAR(AS9879)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9879)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9879=\"N/A\",$E9879=0),\n          0,\n          IF( YEAR($G9879)>YEAR(AW9879),\n             0,\n             $D9879*(1-     DATEDIF($G9879,DATE(YEAR(AW9879)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9879)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9880","v":"TOI385"},null,{"$f":"IF(B9880=\"\", 'Upgrade Information'!F9880,B9880)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9880","v":1163000},{"$f":"'Upgrade Information'!H9880","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9880,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9880,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9880=\"\",\"\",'Upgrade Information'!D9880)","v":"2006-05-31"},null,{"$f":"\nIF(F9880=\"N/A\",\"N/A\",\n     VLOOKUP($C9880,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9880=\"N/A\",$E9880=0),\n          0,\n          IF( YEAR($G9880)>YEAR(I9880),\n             0,\n             $D9880*(1-     DATEDIF($G9880,DATE(YEAR(I9880)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9880)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9880=\"N/A\",$E9880=0),\n          0,\n          IF( YEAR($G9880)>YEAR(M9880),\n             0,\n             $D9880*(1-     DATEDIF($G9880,DATE(YEAR(M9880)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9880)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9880=\"N/A\",$E9880=0),\n          0,\n          IF( YEAR($G9880)>YEAR(Q9880),\n             0,\n             $D9880*(1-     DATEDIF($G9880,DATE(YEAR(Q9880)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9880)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9880=\"N/A\",$E9880=0),\n          0,\n          IF( YEAR($G9880)>YEAR(U9880),\n             0,\n             $D9880*(1-     DATEDIF($G9880,DATE(YEAR(U9880)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9880)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9880=\"N/A\",$E9880=0),\n          0,\n          IF( YEAR($G9880)>YEAR(Y9880),\n             0,\n             $D9880*(1-     DATEDIF($G9880,DATE(YEAR(Y9880)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9880)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9880=\"N/A\",$E9880=0),\n          0,\n          IF( YEAR($G9880)>YEAR(AC9880),\n             0,\n             $D9880*(1-     DATEDIF($G9880,DATE(YEAR(AC9880)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9880)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9880=\"N/A\",$E9880=0),\n          0,\n          IF( YEAR($G9880)>YEAR(AG9880),\n             0,\n             $D9880*(1-     DATEDIF($G9880,DATE(YEAR(AG9880)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9880)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9880=\"N/A\",$E9880=0),\n          0,\n          IF( YEAR($G9880)>YEAR(AK9880),\n             0,\n             $D9880*(1-     DATEDIF($G9880,DATE(YEAR(AK9880)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9880)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9880=\"N/A\",$E9880=0),\n          0,\n          IF( YEAR($G9880)>YEAR(AO9880),\n             0,\n             $D9880*(1-     DATEDIF($G9880,DATE(YEAR(AO9880)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9880)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9880=\"N/A\",$E9880=0),\n          0,\n          IF( YEAR($G9880)>YEAR(AS9880),\n             0,\n             $D9880*(1-     DATEDIF($G9880,DATE(YEAR(AS9880)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9880)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9880=\"N/A\",$E9880=0),\n          0,\n          IF( YEAR($G9880)>YEAR(AW9880),\n             0,\n             $D9880*(1-     DATEDIF($G9880,DATE(YEAR(AW9880)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9880)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9881","v":"TOI386"},null,{"$f":"IF(B9881=\"\", 'Upgrade Information'!F9881,B9881)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9881","v":1040000},{"$f":"'Upgrade Information'!H9881","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9881,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9881,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9881=\"\",\"\",'Upgrade Information'!D9881)","v":"2006-05-31"},null,{"$f":"\nIF(F9881=\"N/A\",\"N/A\",\n     VLOOKUP($C9881,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9881=\"N/A\",$E9881=0),\n          0,\n          IF( YEAR($G9881)>YEAR(I9881),\n             0,\n             $D9881*(1-     DATEDIF($G9881,DATE(YEAR(I9881)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9881)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9881=\"N/A\",$E9881=0),\n          0,\n          IF( YEAR($G9881)>YEAR(M9881),\n             0,\n             $D9881*(1-     DATEDIF($G9881,DATE(YEAR(M9881)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9881)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9881=\"N/A\",$E9881=0),\n          0,\n          IF( YEAR($G9881)>YEAR(Q9881),\n             0,\n             $D9881*(1-     DATEDIF($G9881,DATE(YEAR(Q9881)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9881)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9881=\"N/A\",$E9881=0),\n          0,\n          IF( YEAR($G9881)>YEAR(U9881),\n             0,\n             $D9881*(1-     DATEDIF($G9881,DATE(YEAR(U9881)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9881)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9881=\"N/A\",$E9881=0),\n          0,\n          IF( YEAR($G9881)>YEAR(Y9881),\n             0,\n             $D9881*(1-     DATEDIF($G9881,DATE(YEAR(Y9881)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9881)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9881=\"N/A\",$E9881=0),\n          0,\n          IF( YEAR($G9881)>YEAR(AC9881),\n             0,\n             $D9881*(1-     DATEDIF($G9881,DATE(YEAR(AC9881)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9881)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9881=\"N/A\",$E9881=0),\n          0,\n          IF( YEAR($G9881)>YEAR(AG9881),\n             0,\n             $D9881*(1-     DATEDIF($G9881,DATE(YEAR(AG9881)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9881)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9881=\"N/A\",$E9881=0),\n          0,\n          IF( YEAR($G9881)>YEAR(AK9881),\n             0,\n             $D9881*(1-     DATEDIF($G9881,DATE(YEAR(AK9881)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9881)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9881=\"N/A\",$E9881=0),\n          0,\n          IF( YEAR($G9881)>YEAR(AO9881),\n             0,\n             $D9881*(1-     DATEDIF($G9881,DATE(YEAR(AO9881)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9881)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9881=\"N/A\",$E9881=0),\n          0,\n          IF( YEAR($G9881)>YEAR(AS9881),\n             0,\n             $D9881*(1-     DATEDIF($G9881,DATE(YEAR(AS9881)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9881)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9881=\"N/A\",$E9881=0),\n          0,\n          IF( YEAR($G9881)>YEAR(AW9881),\n             0,\n             $D9881*(1-     DATEDIF($G9881,DATE(YEAR(AW9881)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9881)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9882","v":"TOI387"},null,{"$f":"IF(B9882=\"\", 'Upgrade Information'!F9882,B9882)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9882","v":614000},{"$f":"'Upgrade Information'!H9882","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9882,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9882,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9882=\"\",\"\",'Upgrade Information'!D9882)","v":"2006-05-31"},null,{"$f":"\nIF(F9882=\"N/A\",\"N/A\",\n     VLOOKUP($C9882,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9882=\"N/A\",$E9882=0),\n          0,\n          IF( YEAR($G9882)>YEAR(I9882),\n             0,\n             $D9882*(1-     DATEDIF($G9882,DATE(YEAR(I9882)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9882)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9882=\"N/A\",$E9882=0),\n          0,\n          IF( YEAR($G9882)>YEAR(M9882),\n             0,\n             $D9882*(1-     DATEDIF($G9882,DATE(YEAR(M9882)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9882)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9882=\"N/A\",$E9882=0),\n          0,\n          IF( YEAR($G9882)>YEAR(Q9882),\n             0,\n             $D9882*(1-     DATEDIF($G9882,DATE(YEAR(Q9882)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9882)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9882=\"N/A\",$E9882=0),\n          0,\n          IF( YEAR($G9882)>YEAR(U9882),\n             0,\n             $D9882*(1-     DATEDIF($G9882,DATE(YEAR(U9882)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9882)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9882=\"N/A\",$E9882=0),\n          0,\n          IF( YEAR($G9882)>YEAR(Y9882),\n             0,\n             $D9882*(1-     DATEDIF($G9882,DATE(YEAR(Y9882)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9882)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9882=\"N/A\",$E9882=0),\n          0,\n          IF( YEAR($G9882)>YEAR(AC9882),\n             0,\n             $D9882*(1-     DATEDIF($G9882,DATE(YEAR(AC9882)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9882)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9882=\"N/A\",$E9882=0),\n          0,\n          IF( YEAR($G9882)>YEAR(AG9882),\n             0,\n             $D9882*(1-     DATEDIF($G9882,DATE(YEAR(AG9882)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9882)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9882=\"N/A\",$E9882=0),\n          0,\n          IF( YEAR($G9882)>YEAR(AK9882),\n             0,\n             $D9882*(1-     DATEDIF($G9882,DATE(YEAR(AK9882)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9882)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9882=\"N/A\",$E9882=0),\n          0,\n          IF( YEAR($G9882)>YEAR(AO9882),\n             0,\n             $D9882*(1-     DATEDIF($G9882,DATE(YEAR(AO9882)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9882)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9882=\"N/A\",$E9882=0),\n          0,\n          IF( YEAR($G9882)>YEAR(AS9882),\n             0,\n             $D9882*(1-     DATEDIF($G9882,DATE(YEAR(AS9882)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9882)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9882=\"N/A\",$E9882=0),\n          0,\n          IF( YEAR($G9882)>YEAR(AW9882),\n             0,\n             $D9882*(1-     DATEDIF($G9882,DATE(YEAR(AW9882)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9882)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9883","v":"TOI388"},null,{"$f":"IF(B9883=\"\", 'Upgrade Information'!F9883,B9883)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9883","v":363000},{"$f":"'Upgrade Information'!H9883","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9883,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9883,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9883=\"\",\"\",'Upgrade Information'!D9883)","v":"2006-05-31"},null,{"$f":"\nIF(F9883=\"N/A\",\"N/A\",\n     VLOOKUP($C9883,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9883=\"N/A\",$E9883=0),\n          0,\n          IF( YEAR($G9883)>YEAR(I9883),\n             0,\n             $D9883*(1-     DATEDIF($G9883,DATE(YEAR(I9883)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9883)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9883=\"N/A\",$E9883=0),\n          0,\n          IF( YEAR($G9883)>YEAR(M9883),\n             0,\n             $D9883*(1-     DATEDIF($G9883,DATE(YEAR(M9883)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9883)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9883=\"N/A\",$E9883=0),\n          0,\n          IF( YEAR($G9883)>YEAR(Q9883),\n             0,\n             $D9883*(1-     DATEDIF($G9883,DATE(YEAR(Q9883)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9883)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9883=\"N/A\",$E9883=0),\n          0,\n          IF( YEAR($G9883)>YEAR(U9883),\n             0,\n             $D9883*(1-     DATEDIF($G9883,DATE(YEAR(U9883)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9883)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9883=\"N/A\",$E9883=0),\n          0,\n          IF( YEAR($G9883)>YEAR(Y9883),\n             0,\n             $D9883*(1-     DATEDIF($G9883,DATE(YEAR(Y9883)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9883)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9883=\"N/A\",$E9883=0),\n          0,\n          IF( YEAR($G9883)>YEAR(AC9883),\n             0,\n             $D9883*(1-     DATEDIF($G9883,DATE(YEAR(AC9883)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9883)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9883=\"N/A\",$E9883=0),\n          0,\n          IF( YEAR($G9883)>YEAR(AG9883),\n             0,\n             $D9883*(1-     DATEDIF($G9883,DATE(YEAR(AG9883)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9883)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9883=\"N/A\",$E9883=0),\n          0,\n          IF( YEAR($G9883)>YEAR(AK9883),\n             0,\n             $D9883*(1-     DATEDIF($G9883,DATE(YEAR(AK9883)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9883)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9883=\"N/A\",$E9883=0),\n          0,\n          IF( YEAR($G9883)>YEAR(AO9883),\n             0,\n             $D9883*(1-     DATEDIF($G9883,DATE(YEAR(AO9883)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9883)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9883=\"N/A\",$E9883=0),\n          0,\n          IF( YEAR($G9883)>YEAR(AS9883),\n             0,\n             $D9883*(1-     DATEDIF($G9883,DATE(YEAR(AS9883)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9883)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9883=\"N/A\",$E9883=0),\n          0,\n          IF( YEAR($G9883)>YEAR(AW9883),\n             0,\n             $D9883*(1-     DATEDIF($G9883,DATE(YEAR(AW9883)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9883)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9884","v":"TOI389"},null,{"$f":"IF(B9884=\"\", 'Upgrade Information'!F9884,B9884)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9884","v":450000},{"$f":"'Upgrade Information'!H9884","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9884,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9884,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9884=\"\",\"\",'Upgrade Information'!D9884)","v":"2006-05-31"},null,{"$f":"\nIF(F9884=\"N/A\",\"N/A\",\n     VLOOKUP($C9884,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9884=\"N/A\",$E9884=0),\n          0,\n          IF( YEAR($G9884)>YEAR(I9884),\n             0,\n             $D9884*(1-     DATEDIF($G9884,DATE(YEAR(I9884)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9884)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9884=\"N/A\",$E9884=0),\n          0,\n          IF( YEAR($G9884)>YEAR(M9884),\n             0,\n             $D9884*(1-     DATEDIF($G9884,DATE(YEAR(M9884)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9884)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9884=\"N/A\",$E9884=0),\n          0,\n          IF( YEAR($G9884)>YEAR(Q9884),\n             0,\n             $D9884*(1-     DATEDIF($G9884,DATE(YEAR(Q9884)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9884)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9884=\"N/A\",$E9884=0),\n          0,\n          IF( YEAR($G9884)>YEAR(U9884),\n             0,\n             $D9884*(1-     DATEDIF($G9884,DATE(YEAR(U9884)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9884)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9884=\"N/A\",$E9884=0),\n          0,\n          IF( YEAR($G9884)>YEAR(Y9884),\n             0,\n             $D9884*(1-     DATEDIF($G9884,DATE(YEAR(Y9884)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9884)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9884=\"N/A\",$E9884=0),\n          0,\n          IF( YEAR($G9884)>YEAR(AC9884),\n             0,\n             $D9884*(1-     DATEDIF($G9884,DATE(YEAR(AC9884)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9884)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9884=\"N/A\",$E9884=0),\n          0,\n          IF( YEAR($G9884)>YEAR(AG9884),\n             0,\n             $D9884*(1-     DATEDIF($G9884,DATE(YEAR(AG9884)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9884)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9884=\"N/A\",$E9884=0),\n          0,\n          IF( YEAR($G9884)>YEAR(AK9884),\n             0,\n             $D9884*(1-     DATEDIF($G9884,DATE(YEAR(AK9884)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9884)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9884=\"N/A\",$E9884=0),\n          0,\n          IF( YEAR($G9884)>YEAR(AO9884),\n             0,\n             $D9884*(1-     DATEDIF($G9884,DATE(YEAR(AO9884)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9884)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9884=\"N/A\",$E9884=0),\n          0,\n          IF( YEAR($G9884)>YEAR(AS9884),\n             0,\n             $D9884*(1-     DATEDIF($G9884,DATE(YEAR(AS9884)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9884)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9884=\"N/A\",$E9884=0),\n          0,\n          IF( YEAR($G9884)>YEAR(AW9884),\n             0,\n             $D9884*(1-     DATEDIF($G9884,DATE(YEAR(AW9884)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9884)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9885","v":"TOI390"},null,{"$f":"IF(B9885=\"\", 'Upgrade Information'!F9885,B9885)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9885","v":2650000},{"$f":"'Upgrade Information'!H9885","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9885,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9885,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9885=\"\",\"\",'Upgrade Information'!D9885)","v":"2007-05-31"},null,{"$f":"\nIF(F9885=\"N/A\",\"N/A\",\n     VLOOKUP($C9885,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9885=\"N/A\",$E9885=0),\n          0,\n          IF( YEAR($G9885)>YEAR(I9885),\n             0,\n             $D9885*(1-     DATEDIF($G9885,DATE(YEAR(I9885)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9885)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9885=\"N/A\",$E9885=0),\n          0,\n          IF( YEAR($G9885)>YEAR(M9885),\n             0,\n             $D9885*(1-     DATEDIF($G9885,DATE(YEAR(M9885)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9885)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9885=\"N/A\",$E9885=0),\n          0,\n          IF( YEAR($G9885)>YEAR(Q9885),\n             0,\n             $D9885*(1-     DATEDIF($G9885,DATE(YEAR(Q9885)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9885)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9885=\"N/A\",$E9885=0),\n          0,\n          IF( YEAR($G9885)>YEAR(U9885),\n             0,\n             $D9885*(1-     DATEDIF($G9885,DATE(YEAR(U9885)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9885)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9885=\"N/A\",$E9885=0),\n          0,\n          IF( YEAR($G9885)>YEAR(Y9885),\n             0,\n             $D9885*(1-     DATEDIF($G9885,DATE(YEAR(Y9885)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9885)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9885=\"N/A\",$E9885=0),\n          0,\n          IF( YEAR($G9885)>YEAR(AC9885),\n             0,\n             $D9885*(1-     DATEDIF($G9885,DATE(YEAR(AC9885)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9885)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9885=\"N/A\",$E9885=0),\n          0,\n          IF( YEAR($G9885)>YEAR(AG9885),\n             0,\n             $D9885*(1-     DATEDIF($G9885,DATE(YEAR(AG9885)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9885)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9885=\"N/A\",$E9885=0),\n          0,\n          IF( YEAR($G9885)>YEAR(AK9885),\n             0,\n             $D9885*(1-     DATEDIF($G9885,DATE(YEAR(AK9885)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9885)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9885=\"N/A\",$E9885=0),\n          0,\n          IF( YEAR($G9885)>YEAR(AO9885),\n             0,\n             $D9885*(1-     DATEDIF($G9885,DATE(YEAR(AO9885)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9885)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9885=\"N/A\",$E9885=0),\n          0,\n          IF( YEAR($G9885)>YEAR(AS9885),\n             0,\n             $D9885*(1-     DATEDIF($G9885,DATE(YEAR(AS9885)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9885)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9885=\"N/A\",$E9885=0),\n          0,\n          IF( YEAR($G9885)>YEAR(AW9885),\n             0,\n             $D9885*(1-     DATEDIF($G9885,DATE(YEAR(AW9885)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9885)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9886","v":"TOI391"},null,{"$f":"IF(B9886=\"\", 'Upgrade Information'!F9886,B9886)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9886","v":1075000},{"$f":"'Upgrade Information'!H9886","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9886,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9886,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9886=\"\",\"\",'Upgrade Information'!D9886)","v":"2007-05-31"},null,{"$f":"\nIF(F9886=\"N/A\",\"N/A\",\n     VLOOKUP($C9886,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9886=\"N/A\",$E9886=0),\n          0,\n          IF( YEAR($G9886)>YEAR(I9886),\n             0,\n             $D9886*(1-     DATEDIF($G9886,DATE(YEAR(I9886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9886)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9886=\"N/A\",$E9886=0),\n          0,\n          IF( YEAR($G9886)>YEAR(M9886),\n             0,\n             $D9886*(1-     DATEDIF($G9886,DATE(YEAR(M9886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9886)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9886=\"N/A\",$E9886=0),\n          0,\n          IF( YEAR($G9886)>YEAR(Q9886),\n             0,\n             $D9886*(1-     DATEDIF($G9886,DATE(YEAR(Q9886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9886)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9886=\"N/A\",$E9886=0),\n          0,\n          IF( YEAR($G9886)>YEAR(U9886),\n             0,\n             $D9886*(1-     DATEDIF($G9886,DATE(YEAR(U9886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9886)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9886=\"N/A\",$E9886=0),\n          0,\n          IF( YEAR($G9886)>YEAR(Y9886),\n             0,\n             $D9886*(1-     DATEDIF($G9886,DATE(YEAR(Y9886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9886)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9886=\"N/A\",$E9886=0),\n          0,\n          IF( YEAR($G9886)>YEAR(AC9886),\n             0,\n             $D9886*(1-     DATEDIF($G9886,DATE(YEAR(AC9886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9886)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9886=\"N/A\",$E9886=0),\n          0,\n          IF( YEAR($G9886)>YEAR(AG9886),\n             0,\n             $D9886*(1-     DATEDIF($G9886,DATE(YEAR(AG9886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9886)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9886=\"N/A\",$E9886=0),\n          0,\n          IF( YEAR($G9886)>YEAR(AK9886),\n             0,\n             $D9886*(1-     DATEDIF($G9886,DATE(YEAR(AK9886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9886)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9886=\"N/A\",$E9886=0),\n          0,\n          IF( YEAR($G9886)>YEAR(AO9886),\n             0,\n             $D9886*(1-     DATEDIF($G9886,DATE(YEAR(AO9886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9886)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9886=\"N/A\",$E9886=0),\n          0,\n          IF( YEAR($G9886)>YEAR(AS9886),\n             0,\n             $D9886*(1-     DATEDIF($G9886,DATE(YEAR(AS9886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9886)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9886=\"N/A\",$E9886=0),\n          0,\n          IF( YEAR($G9886)>YEAR(AW9886),\n             0,\n             $D9886*(1-     DATEDIF($G9886,DATE(YEAR(AW9886)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9886)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9887","v":"TOI392"},null,{"$f":"IF(B9887=\"\", 'Upgrade Information'!F9887,B9887)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9887","v":1075000},{"$f":"'Upgrade Information'!H9887","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9887,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9887,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9887=\"\",\"\",'Upgrade Information'!D9887)","v":"2007-05-31"},null,{"$f":"\nIF(F9887=\"N/A\",\"N/A\",\n     VLOOKUP($C9887,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9887=\"N/A\",$E9887=0),\n          0,\n          IF( YEAR($G9887)>YEAR(I9887),\n             0,\n             $D9887*(1-     DATEDIF($G9887,DATE(YEAR(I9887)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9887)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9887=\"N/A\",$E9887=0),\n          0,\n          IF( YEAR($G9887)>YEAR(M9887),\n             0,\n             $D9887*(1-     DATEDIF($G9887,DATE(YEAR(M9887)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9887)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9887=\"N/A\",$E9887=0),\n          0,\n          IF( YEAR($G9887)>YEAR(Q9887),\n             0,\n             $D9887*(1-     DATEDIF($G9887,DATE(YEAR(Q9887)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9887)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9887=\"N/A\",$E9887=0),\n          0,\n          IF( YEAR($G9887)>YEAR(U9887),\n             0,\n             $D9887*(1-     DATEDIF($G9887,DATE(YEAR(U9887)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9887)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9887=\"N/A\",$E9887=0),\n          0,\n          IF( YEAR($G9887)>YEAR(Y9887),\n             0,\n             $D9887*(1-     DATEDIF($G9887,DATE(YEAR(Y9887)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9887)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9887=\"N/A\",$E9887=0),\n          0,\n          IF( YEAR($G9887)>YEAR(AC9887),\n             0,\n             $D9887*(1-     DATEDIF($G9887,DATE(YEAR(AC9887)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9887)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9887=\"N/A\",$E9887=0),\n          0,\n          IF( YEAR($G9887)>YEAR(AG9887),\n             0,\n             $D9887*(1-     DATEDIF($G9887,DATE(YEAR(AG9887)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9887)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9887=\"N/A\",$E9887=0),\n          0,\n          IF( YEAR($G9887)>YEAR(AK9887),\n             0,\n             $D9887*(1-     DATEDIF($G9887,DATE(YEAR(AK9887)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9887)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9887=\"N/A\",$E9887=0),\n          0,\n          IF( YEAR($G9887)>YEAR(AO9887),\n             0,\n             $D9887*(1-     DATEDIF($G9887,DATE(YEAR(AO9887)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9887)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9887=\"N/A\",$E9887=0),\n          0,\n          IF( YEAR($G9887)>YEAR(AS9887),\n             0,\n             $D9887*(1-     DATEDIF($G9887,DATE(YEAR(AS9887)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9887)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9887=\"N/A\",$E9887=0),\n          0,\n          IF( YEAR($G9887)>YEAR(AW9887),\n             0,\n             $D9887*(1-     DATEDIF($G9887,DATE(YEAR(AW9887)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9887)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9888","v":"TOI393"},null,{"$f":"IF(B9888=\"\", 'Upgrade Information'!F9888,B9888)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9888","v":150000},{"$f":"'Upgrade Information'!H9888","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9888,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9888,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9888=\"\",\"\",'Upgrade Information'!D9888)","v":"2007-05-31"},null,{"$f":"\nIF(F9888=\"N/A\",\"N/A\",\n     VLOOKUP($C9888,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9888=\"N/A\",$E9888=0),\n          0,\n          IF( YEAR($G9888)>YEAR(I9888),\n             0,\n             $D9888*(1-     DATEDIF($G9888,DATE(YEAR(I9888)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9888)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9888=\"N/A\",$E9888=0),\n          0,\n          IF( YEAR($G9888)>YEAR(M9888),\n             0,\n             $D9888*(1-     DATEDIF($G9888,DATE(YEAR(M9888)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9888)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9888=\"N/A\",$E9888=0),\n          0,\n          IF( YEAR($G9888)>YEAR(Q9888),\n             0,\n             $D9888*(1-     DATEDIF($G9888,DATE(YEAR(Q9888)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9888)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9888=\"N/A\",$E9888=0),\n          0,\n          IF( YEAR($G9888)>YEAR(U9888),\n             0,\n             $D9888*(1-     DATEDIF($G9888,DATE(YEAR(U9888)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9888)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9888=\"N/A\",$E9888=0),\n          0,\n          IF( YEAR($G9888)>YEAR(Y9888),\n             0,\n             $D9888*(1-     DATEDIF($G9888,DATE(YEAR(Y9888)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9888)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9888=\"N/A\",$E9888=0),\n          0,\n          IF( YEAR($G9888)>YEAR(AC9888),\n             0,\n             $D9888*(1-     DATEDIF($G9888,DATE(YEAR(AC9888)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9888)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9888=\"N/A\",$E9888=0),\n          0,\n          IF( YEAR($G9888)>YEAR(AG9888),\n             0,\n             $D9888*(1-     DATEDIF($G9888,DATE(YEAR(AG9888)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9888)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9888=\"N/A\",$E9888=0),\n          0,\n          IF( YEAR($G9888)>YEAR(AK9888),\n             0,\n             $D9888*(1-     DATEDIF($G9888,DATE(YEAR(AK9888)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9888)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9888=\"N/A\",$E9888=0),\n          0,\n          IF( YEAR($G9888)>YEAR(AO9888),\n             0,\n             $D9888*(1-     DATEDIF($G9888,DATE(YEAR(AO9888)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9888)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9888=\"N/A\",$E9888=0),\n          0,\n          IF( YEAR($G9888)>YEAR(AS9888),\n             0,\n             $D9888*(1-     DATEDIF($G9888,DATE(YEAR(AS9888)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9888)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9888=\"N/A\",$E9888=0),\n          0,\n          IF( YEAR($G9888)>YEAR(AW9888),\n             0,\n             $D9888*(1-     DATEDIF($G9888,DATE(YEAR(AW9888)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9888)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9889","v":"TOI394"},null,{"$f":"IF(B9889=\"\", 'Upgrade Information'!F9889,B9889)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9889","v":233610000},{"$f":"'Upgrade Information'!H9889","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9889,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9889,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9889=\"\",\"\",'Upgrade Information'!D9889)","v":"2008-05-31"},null,{"$f":"\nIF(F9889=\"N/A\",\"N/A\",\n     VLOOKUP($C9889,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9889=\"N/A\",$E9889=0),\n          0,\n          IF( YEAR($G9889)>YEAR(I9889),\n             0,\n             $D9889*(1-     DATEDIF($G9889,DATE(YEAR(I9889)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9889)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9889=\"N/A\",$E9889=0),\n          0,\n          IF( YEAR($G9889)>YEAR(M9889),\n             0,\n             $D9889*(1-     DATEDIF($G9889,DATE(YEAR(M9889)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9889)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9889=\"N/A\",$E9889=0),\n          0,\n          IF( YEAR($G9889)>YEAR(Q9889),\n             0,\n             $D9889*(1-     DATEDIF($G9889,DATE(YEAR(Q9889)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9889)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9889=\"N/A\",$E9889=0),\n          0,\n          IF( YEAR($G9889)>YEAR(U9889),\n             0,\n             $D9889*(1-     DATEDIF($G9889,DATE(YEAR(U9889)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9889)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9889=\"N/A\",$E9889=0),\n          0,\n          IF( YEAR($G9889)>YEAR(Y9889),\n             0,\n             $D9889*(1-     DATEDIF($G9889,DATE(YEAR(Y9889)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9889)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9889=\"N/A\",$E9889=0),\n          0,\n          IF( YEAR($G9889)>YEAR(AC9889),\n             0,\n             $D9889*(1-     DATEDIF($G9889,DATE(YEAR(AC9889)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9889)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9889=\"N/A\",$E9889=0),\n          0,\n          IF( YEAR($G9889)>YEAR(AG9889),\n             0,\n             $D9889*(1-     DATEDIF($G9889,DATE(YEAR(AG9889)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9889)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9889=\"N/A\",$E9889=0),\n          0,\n          IF( YEAR($G9889)>YEAR(AK9889),\n             0,\n             $D9889*(1-     DATEDIF($G9889,DATE(YEAR(AK9889)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9889)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9889=\"N/A\",$E9889=0),\n          0,\n          IF( YEAR($G9889)>YEAR(AO9889),\n             0,\n             $D9889*(1-     DATEDIF($G9889,DATE(YEAR(AO9889)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9889)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9889=\"N/A\",$E9889=0),\n          0,\n          IF( YEAR($G9889)>YEAR(AS9889),\n             0,\n             $D9889*(1-     DATEDIF($G9889,DATE(YEAR(AS9889)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9889)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9889=\"N/A\",$E9889=0),\n          0,\n          IF( YEAR($G9889)>YEAR(AW9889),\n             0,\n             $D9889*(1-     DATEDIF($G9889,DATE(YEAR(AW9889)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9889)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9890","v":"TOI395"},null,{"$f":"IF(B9890=\"\", 'Upgrade Information'!F9890,B9890)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9890","v":600000},{"$f":"'Upgrade Information'!H9890","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9890,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9890,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9890=\"\",\"\",'Upgrade Information'!D9890)","v":"2008-05-31"},null,{"$f":"\nIF(F9890=\"N/A\",\"N/A\",\n     VLOOKUP($C9890,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9890=\"N/A\",$E9890=0),\n          0,\n          IF( YEAR($G9890)>YEAR(I9890),\n             0,\n             $D9890*(1-     DATEDIF($G9890,DATE(YEAR(I9890)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9890)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9890=\"N/A\",$E9890=0),\n          0,\n          IF( YEAR($G9890)>YEAR(M9890),\n             0,\n             $D9890*(1-     DATEDIF($G9890,DATE(YEAR(M9890)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9890)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9890=\"N/A\",$E9890=0),\n          0,\n          IF( YEAR($G9890)>YEAR(Q9890),\n             0,\n             $D9890*(1-     DATEDIF($G9890,DATE(YEAR(Q9890)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9890)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9890=\"N/A\",$E9890=0),\n          0,\n          IF( YEAR($G9890)>YEAR(U9890),\n             0,\n             $D9890*(1-     DATEDIF($G9890,DATE(YEAR(U9890)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9890)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9890=\"N/A\",$E9890=0),\n          0,\n          IF( YEAR($G9890)>YEAR(Y9890),\n             0,\n             $D9890*(1-     DATEDIF($G9890,DATE(YEAR(Y9890)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9890)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9890=\"N/A\",$E9890=0),\n          0,\n          IF( YEAR($G9890)>YEAR(AC9890),\n             0,\n             $D9890*(1-     DATEDIF($G9890,DATE(YEAR(AC9890)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9890)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9890=\"N/A\",$E9890=0),\n          0,\n          IF( YEAR($G9890)>YEAR(AG9890),\n             0,\n             $D9890*(1-     DATEDIF($G9890,DATE(YEAR(AG9890)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9890)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9890=\"N/A\",$E9890=0),\n          0,\n          IF( YEAR($G9890)>YEAR(AK9890),\n             0,\n             $D9890*(1-     DATEDIF($G9890,DATE(YEAR(AK9890)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9890)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9890=\"N/A\",$E9890=0),\n          0,\n          IF( YEAR($G9890)>YEAR(AO9890),\n             0,\n             $D9890*(1-     DATEDIF($G9890,DATE(YEAR(AO9890)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9890)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9890=\"N/A\",$E9890=0),\n          0,\n          IF( YEAR($G9890)>YEAR(AS9890),\n             0,\n             $D9890*(1-     DATEDIF($G9890,DATE(YEAR(AS9890)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9890)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9890=\"N/A\",$E9890=0),\n          0,\n          IF( YEAR($G9890)>YEAR(AW9890),\n             0,\n             $D9890*(1-     DATEDIF($G9890,DATE(YEAR(AW9890)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9890)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9891","v":"TOI396"},null,{"$f":"IF(B9891=\"\", 'Upgrade Information'!F9891,B9891)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9891","v":5000000},{"$f":"'Upgrade Information'!H9891","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9891,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9891,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9891=\"\",\"\",'Upgrade Information'!D9891)","v":"2008-05-31"},null,{"$f":"\nIF(F9891=\"N/A\",\"N/A\",\n     VLOOKUP($C9891,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9891=\"N/A\",$E9891=0),\n          0,\n          IF( YEAR($G9891)>YEAR(I9891),\n             0,\n             $D9891*(1-     DATEDIF($G9891,DATE(YEAR(I9891)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9891)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9891=\"N/A\",$E9891=0),\n          0,\n          IF( YEAR($G9891)>YEAR(M9891),\n             0,\n             $D9891*(1-     DATEDIF($G9891,DATE(YEAR(M9891)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9891)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9891=\"N/A\",$E9891=0),\n          0,\n          IF( YEAR($G9891)>YEAR(Q9891),\n             0,\n             $D9891*(1-     DATEDIF($G9891,DATE(YEAR(Q9891)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9891)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9891=\"N/A\",$E9891=0),\n          0,\n          IF( YEAR($G9891)>YEAR(U9891),\n             0,\n             $D9891*(1-     DATEDIF($G9891,DATE(YEAR(U9891)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9891)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9891=\"N/A\",$E9891=0),\n          0,\n          IF( YEAR($G9891)>YEAR(Y9891),\n             0,\n             $D9891*(1-     DATEDIF($G9891,DATE(YEAR(Y9891)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9891)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9891=\"N/A\",$E9891=0),\n          0,\n          IF( YEAR($G9891)>YEAR(AC9891),\n             0,\n             $D9891*(1-     DATEDIF($G9891,DATE(YEAR(AC9891)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9891)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9891=\"N/A\",$E9891=0),\n          0,\n          IF( YEAR($G9891)>YEAR(AG9891),\n             0,\n             $D9891*(1-     DATEDIF($G9891,DATE(YEAR(AG9891)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9891)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9891=\"N/A\",$E9891=0),\n          0,\n          IF( YEAR($G9891)>YEAR(AK9891),\n             0,\n             $D9891*(1-     DATEDIF($G9891,DATE(YEAR(AK9891)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9891)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9891=\"N/A\",$E9891=0),\n          0,\n          IF( YEAR($G9891)>YEAR(AO9891),\n             0,\n             $D9891*(1-     DATEDIF($G9891,DATE(YEAR(AO9891)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9891)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9891=\"N/A\",$E9891=0),\n          0,\n          IF( YEAR($G9891)>YEAR(AS9891),\n             0,\n             $D9891*(1-     DATEDIF($G9891,DATE(YEAR(AS9891)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9891)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9891=\"N/A\",$E9891=0),\n          0,\n          IF( YEAR($G9891)>YEAR(AW9891),\n             0,\n             $D9891*(1-     DATEDIF($G9891,DATE(YEAR(AW9891)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9891)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9892","v":"TOI397"},null,{"$f":"IF(B9892=\"\", 'Upgrade Information'!F9892,B9892)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9892","v":3300000},{"$f":"'Upgrade Information'!H9892","v":77879.999999999985},{"$f":"\n     IF(ISERROR(VLOOKUP($C9892,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9892,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9892=\"\",\"\",'Upgrade Information'!D9892)","v":"2008-05-24"},null,{"$f":"\nIF(F9892=\"N/A\",\"N/A\",\n     VLOOKUP($C9892,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9892=\"N/A\",$E9892=0),\n          0,\n          IF( YEAR($G9892)>YEAR(I9892),\n             0,\n             $D9892*(1-     DATEDIF($G9892,DATE(YEAR(I9892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9892)     )\n             )\n     )","v":2086370.0000000002},375870.12273131649,null,"2024-06-01",{"$f":"\n     IF(OR($F9892=\"N/A\",$E9892=0),\n          0,\n          IF( YEAR($G9892)>YEAR(M9892),\n             0,\n             $D9892*(1-     DATEDIF($G9892,DATE(YEAR(M9892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9892)     )\n             )\n     )","v":2008490},364746.75019513402,null,"2025-06-01",{"$f":"\n     IF(OR($F9892=\"N/A\",$E9892=0),\n          0,\n          IF( YEAR($G9892)>YEAR(Q9892),\n             0,\n             $D9892*(1-     DATEDIF($G9892,DATE(YEAR(Q9892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9892)     )\n             )\n     )","v":1930609.9999999998},353623.37765895156,null,"2026-06-01",{"$f":"\n     IF(OR($F9892=\"N/A\",$E9892=0),\n          0,\n          IF( YEAR($G9892)>YEAR(U9892),\n             0,\n             $D9892*(1-     DATEDIF($G9892,DATE(YEAR(U9892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9892)     )\n             )\n     )","v":1852730.0000000005},342500.00512276927,null,"2027-06-01",{"$f":"\n     IF(OR($F9892=\"N/A\",$E9892=0),\n          0,\n          IF( YEAR($G9892)>YEAR(Y9892),\n             0,\n             $D9892*(1-     DATEDIF($G9892,DATE(YEAR(Y9892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9892)     )\n             )\n     )","v":1774850.0000000002},331376.63258658675,null,"2028-06-01",{"$f":"\n     IF(OR($F9892=\"N/A\",$E9892=0),\n          0,\n          IF( YEAR($G9892)>YEAR(AC9892),\n             0,\n             $D9892*(1-     DATEDIF($G9892,DATE(YEAR(AC9892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9892)     )\n             )\n     )","v":1696970},320253.26005040435,null,"2029-06-01",{"$f":"\n     IF(OR($F9892=\"N/A\",$E9892=0),\n          0,\n          IF( YEAR($G9892)>YEAR(AG9892),\n             0,\n             $D9892*(1-     DATEDIF($G9892,DATE(YEAR(AG9892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9892)     )\n             )\n     )","v":1619090},309129.88751422189,null,"2030-06-01",{"$f":"\n     IF(OR($F9892=\"N/A\",$E9892=0),\n          0,\n          IF( YEAR($G9892)>YEAR(AK9892),\n             0,\n             $D9892*(1-     DATEDIF($G9892,DATE(YEAR(AK9892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9892)     )\n             )\n     )","v":1541210.0000000002},298006.51497803949,null,"2031-06-01",{"$f":"\n     IF(OR($F9892=\"N/A\",$E9892=0),\n          0,\n          IF( YEAR($G9892)>YEAR(AO9892),\n             0,\n             $D9892*(1-     DATEDIF($G9892,DATE(YEAR(AO9892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9892)     )\n             )\n     )","v":1463330},286883.14244185702,null,"2032-06-01",{"$f":"\n     IF(OR($F9892=\"N/A\",$E9892=0),\n          0,\n          IF( YEAR($G9892)>YEAR(AS9892),\n             0,\n             $D9892*(1-     DATEDIF($G9892,DATE(YEAR(AS9892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9892)     )\n             )\n     )","v":1385450.0000000002},275759.76990567468,null,"2033-06-01",{"$f":"\n     IF(OR($F9892=\"N/A\",$E9892=0),\n          0,\n          IF( YEAR($G9892)>YEAR(AW9892),\n             0,\n             $D9892*(1-     DATEDIF($G9892,DATE(YEAR(AW9892)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9892)     )\n             )\n     )","v":1307570.0000000002},264636.39736949222]
[{"$f":"'Upgrade Information'!B9893","v":"TOI398"},null,{"$f":"IF(B9893=\"\", 'Upgrade Information'!F9893,B9893)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9893","v":2000000},{"$f":"'Upgrade Information'!H9893","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9893,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9893,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9893=\"\",\"\",'Upgrade Information'!D9893)","v":"2008-05-31"},null,{"$f":"\nIF(F9893=\"N/A\",\"N/A\",\n     VLOOKUP($C9893,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9893=\"N/A\",$E9893=0),\n          0,\n          IF( YEAR($G9893)>YEAR(I9893),\n             0,\n             $D9893*(1-     DATEDIF($G9893,DATE(YEAR(I9893)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9893)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9893=\"N/A\",$E9893=0),\n          0,\n          IF( YEAR($G9893)>YEAR(M9893),\n             0,\n             $D9893*(1-     DATEDIF($G9893,DATE(YEAR(M9893)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9893)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9893=\"N/A\",$E9893=0),\n          0,\n          IF( YEAR($G9893)>YEAR(Q9893),\n             0,\n             $D9893*(1-     DATEDIF($G9893,DATE(YEAR(Q9893)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9893)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9893=\"N/A\",$E9893=0),\n          0,\n          IF( YEAR($G9893)>YEAR(U9893),\n             0,\n             $D9893*(1-     DATEDIF($G9893,DATE(YEAR(U9893)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9893)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9893=\"N/A\",$E9893=0),\n          0,\n          IF( YEAR($G9893)>YEAR(Y9893),\n             0,\n             $D9893*(1-     DATEDIF($G9893,DATE(YEAR(Y9893)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9893)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9893=\"N/A\",$E9893=0),\n          0,\n          IF( YEAR($G9893)>YEAR(AC9893),\n             0,\n             $D9893*(1-     DATEDIF($G9893,DATE(YEAR(AC9893)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9893)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9893=\"N/A\",$E9893=0),\n          0,\n          IF( YEAR($G9893)>YEAR(AG9893),\n             0,\n             $D9893*(1-     DATEDIF($G9893,DATE(YEAR(AG9893)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9893)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9893=\"N/A\",$E9893=0),\n          0,\n          IF( YEAR($G9893)>YEAR(AK9893),\n             0,\n             $D9893*(1-     DATEDIF($G9893,DATE(YEAR(AK9893)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9893)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9893=\"N/A\",$E9893=0),\n          0,\n          IF( YEAR($G9893)>YEAR(AO9893),\n             0,\n             $D9893*(1-     DATEDIF($G9893,DATE(YEAR(AO9893)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9893)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9893=\"N/A\",$E9893=0),\n          0,\n          IF( YEAR($G9893)>YEAR(AS9893),\n             0,\n             $D9893*(1-     DATEDIF($G9893,DATE(YEAR(AS9893)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9893)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9893=\"N/A\",$E9893=0),\n          0,\n          IF( YEAR($G9893)>YEAR(AW9893),\n             0,\n             $D9893*(1-     DATEDIF($G9893,DATE(YEAR(AW9893)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9893)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9894","v":"TOI399"},null,{"$f":"IF(B9894=\"\", 'Upgrade Information'!F9894,B9894)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9894","v":2500000},{"$f":"'Upgrade Information'!H9894","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9894,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9894,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9894=\"\",\"\",'Upgrade Information'!D9894)","v":"2008-05-31"},null,{"$f":"\nIF(F9894=\"N/A\",\"N/A\",\n     VLOOKUP($C9894,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9894=\"N/A\",$E9894=0),\n          0,\n          IF( YEAR($G9894)>YEAR(I9894),\n             0,\n             $D9894*(1-     DATEDIF($G9894,DATE(YEAR(I9894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9894)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9894=\"N/A\",$E9894=0),\n          0,\n          IF( YEAR($G9894)>YEAR(M9894),\n             0,\n             $D9894*(1-     DATEDIF($G9894,DATE(YEAR(M9894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9894)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9894=\"N/A\",$E9894=0),\n          0,\n          IF( YEAR($G9894)>YEAR(Q9894),\n             0,\n             $D9894*(1-     DATEDIF($G9894,DATE(YEAR(Q9894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9894)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9894=\"N/A\",$E9894=0),\n          0,\n          IF( YEAR($G9894)>YEAR(U9894),\n             0,\n             $D9894*(1-     DATEDIF($G9894,DATE(YEAR(U9894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9894)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9894=\"N/A\",$E9894=0),\n          0,\n          IF( YEAR($G9894)>YEAR(Y9894),\n             0,\n             $D9894*(1-     DATEDIF($G9894,DATE(YEAR(Y9894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9894)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9894=\"N/A\",$E9894=0),\n          0,\n          IF( YEAR($G9894)>YEAR(AC9894),\n             0,\n             $D9894*(1-     DATEDIF($G9894,DATE(YEAR(AC9894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9894)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9894=\"N/A\",$E9894=0),\n          0,\n          IF( YEAR($G9894)>YEAR(AG9894),\n             0,\n             $D9894*(1-     DATEDIF($G9894,DATE(YEAR(AG9894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9894)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9894=\"N/A\",$E9894=0),\n          0,\n          IF( YEAR($G9894)>YEAR(AK9894),\n             0,\n             $D9894*(1-     DATEDIF($G9894,DATE(YEAR(AK9894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9894)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9894=\"N/A\",$E9894=0),\n          0,\n          IF( YEAR($G9894)>YEAR(AO9894),\n             0,\n             $D9894*(1-     DATEDIF($G9894,DATE(YEAR(AO9894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9894)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9894=\"N/A\",$E9894=0),\n          0,\n          IF( YEAR($G9894)>YEAR(AS9894),\n             0,\n             $D9894*(1-     DATEDIF($G9894,DATE(YEAR(AS9894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9894)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9894=\"N/A\",$E9894=0),\n          0,\n          IF( YEAR($G9894)>YEAR(AW9894),\n             0,\n             $D9894*(1-     DATEDIF($G9894,DATE(YEAR(AW9894)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9894)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9895","v":"TOI400"},null,{"$f":"IF(B9895=\"\", 'Upgrade Information'!F9895,B9895)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9895","v":1700000},{"$f":"'Upgrade Information'!H9895","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9895,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9895,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9895=\"\",\"\",'Upgrade Information'!D9895)","v":"2009-05-31"},null,{"$f":"\nIF(F9895=\"N/A\",\"N/A\",\n     VLOOKUP($C9895,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9895=\"N/A\",$E9895=0),\n          0,\n          IF( YEAR($G9895)>YEAR(I9895),\n             0,\n             $D9895*(1-     DATEDIF($G9895,DATE(YEAR(I9895)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9895)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9895=\"N/A\",$E9895=0),\n          0,\n          IF( YEAR($G9895)>YEAR(M9895),\n             0,\n             $D9895*(1-     DATEDIF($G9895,DATE(YEAR(M9895)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9895)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9895=\"N/A\",$E9895=0),\n          0,\n          IF( YEAR($G9895)>YEAR(Q9895),\n             0,\n             $D9895*(1-     DATEDIF($G9895,DATE(YEAR(Q9895)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9895)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9895=\"N/A\",$E9895=0),\n          0,\n          IF( YEAR($G9895)>YEAR(U9895),\n             0,\n             $D9895*(1-     DATEDIF($G9895,DATE(YEAR(U9895)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9895)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9895=\"N/A\",$E9895=0),\n          0,\n          IF( YEAR($G9895)>YEAR(Y9895),\n             0,\n             $D9895*(1-     DATEDIF($G9895,DATE(YEAR(Y9895)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9895)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9895=\"N/A\",$E9895=0),\n          0,\n          IF( YEAR($G9895)>YEAR(AC9895),\n             0,\n             $D9895*(1-     DATEDIF($G9895,DATE(YEAR(AC9895)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9895)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9895=\"N/A\",$E9895=0),\n          0,\n          IF( YEAR($G9895)>YEAR(AG9895),\n             0,\n             $D9895*(1-     DATEDIF($G9895,DATE(YEAR(AG9895)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9895)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9895=\"N/A\",$E9895=0),\n          0,\n          IF( YEAR($G9895)>YEAR(AK9895),\n             0,\n             $D9895*(1-     DATEDIF($G9895,DATE(YEAR(AK9895)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9895)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9895=\"N/A\",$E9895=0),\n          0,\n          IF( YEAR($G9895)>YEAR(AO9895),\n             0,\n             $D9895*(1-     DATEDIF($G9895,DATE(YEAR(AO9895)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9895)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9895=\"N/A\",$E9895=0),\n          0,\n          IF( YEAR($G9895)>YEAR(AS9895),\n             0,\n             $D9895*(1-     DATEDIF($G9895,DATE(YEAR(AS9895)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9895)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9895=\"N/A\",$E9895=0),\n          0,\n          IF( YEAR($G9895)>YEAR(AW9895),\n             0,\n             $D9895*(1-     DATEDIF($G9895,DATE(YEAR(AW9895)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9895)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9896","v":"TOI401"},null,{"$f":"IF(B9896=\"\", 'Upgrade Information'!F9896,B9896)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9896","v":1350000},{"$f":"'Upgrade Information'!H9896","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9896,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9896,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9896=\"\",\"\",'Upgrade Information'!D9896)","v":"2009-05-31"},null,{"$f":"\nIF(F9896=\"N/A\",\"N/A\",\n     VLOOKUP($C9896,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9896=\"N/A\",$E9896=0),\n          0,\n          IF( YEAR($G9896)>YEAR(I9896),\n             0,\n             $D9896*(1-     DATEDIF($G9896,DATE(YEAR(I9896)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9896)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9896=\"N/A\",$E9896=0),\n          0,\n          IF( YEAR($G9896)>YEAR(M9896),\n             0,\n             $D9896*(1-     DATEDIF($G9896,DATE(YEAR(M9896)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9896)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9896=\"N/A\",$E9896=0),\n          0,\n          IF( YEAR($G9896)>YEAR(Q9896),\n             0,\n             $D9896*(1-     DATEDIF($G9896,DATE(YEAR(Q9896)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9896)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9896=\"N/A\",$E9896=0),\n          0,\n          IF( YEAR($G9896)>YEAR(U9896),\n             0,\n             $D9896*(1-     DATEDIF($G9896,DATE(YEAR(U9896)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9896)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9896=\"N/A\",$E9896=0),\n          0,\n          IF( YEAR($G9896)>YEAR(Y9896),\n             0,\n             $D9896*(1-     DATEDIF($G9896,DATE(YEAR(Y9896)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9896)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9896=\"N/A\",$E9896=0),\n          0,\n          IF( YEAR($G9896)>YEAR(AC9896),\n             0,\n             $D9896*(1-     DATEDIF($G9896,DATE(YEAR(AC9896)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9896)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9896=\"N/A\",$E9896=0),\n          0,\n          IF( YEAR($G9896)>YEAR(AG9896),\n             0,\n             $D9896*(1-     DATEDIF($G9896,DATE(YEAR(AG9896)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9896)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9896=\"N/A\",$E9896=0),\n          0,\n          IF( YEAR($G9896)>YEAR(AK9896),\n             0,\n             $D9896*(1-     DATEDIF($G9896,DATE(YEAR(AK9896)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9896)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9896=\"N/A\",$E9896=0),\n          0,\n          IF( YEAR($G9896)>YEAR(AO9896),\n             0,\n             $D9896*(1-     DATEDIF($G9896,DATE(YEAR(AO9896)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9896)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9896=\"N/A\",$E9896=0),\n          0,\n          IF( YEAR($G9896)>YEAR(AS9896),\n             0,\n             $D9896*(1-     DATEDIF($G9896,DATE(YEAR(AS9896)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9896)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9896=\"N/A\",$E9896=0),\n          0,\n          IF( YEAR($G9896)>YEAR(AW9896),\n             0,\n             $D9896*(1-     DATEDIF($G9896,DATE(YEAR(AW9896)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9896)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9897","v":"TOI402"},null,{"$f":"IF(B9897=\"\", 'Upgrade Information'!F9897,B9897)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9897","v":4000000},{"$f":"'Upgrade Information'!H9897","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9897,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9897,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9897=\"\",\"\",'Upgrade Information'!D9897)","v":"2009-05-31"},null,{"$f":"\nIF(F9897=\"N/A\",\"N/A\",\n     VLOOKUP($C9897,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9897=\"N/A\",$E9897=0),\n          0,\n          IF( YEAR($G9897)>YEAR(I9897),\n             0,\n             $D9897*(1-     DATEDIF($G9897,DATE(YEAR(I9897)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9897)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9897=\"N/A\",$E9897=0),\n          0,\n          IF( YEAR($G9897)>YEAR(M9897),\n             0,\n             $D9897*(1-     DATEDIF($G9897,DATE(YEAR(M9897)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9897)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9897=\"N/A\",$E9897=0),\n          0,\n          IF( YEAR($G9897)>YEAR(Q9897),\n             0,\n             $D9897*(1-     DATEDIF($G9897,DATE(YEAR(Q9897)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9897)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9897=\"N/A\",$E9897=0),\n          0,\n          IF( YEAR($G9897)>YEAR(U9897),\n             0,\n             $D9897*(1-     DATEDIF($G9897,DATE(YEAR(U9897)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9897)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9897=\"N/A\",$E9897=0),\n          0,\n          IF( YEAR($G9897)>YEAR(Y9897),\n             0,\n             $D9897*(1-     DATEDIF($G9897,DATE(YEAR(Y9897)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9897)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9897=\"N/A\",$E9897=0),\n          0,\n          IF( YEAR($G9897)>YEAR(AC9897),\n             0,\n             $D9897*(1-     DATEDIF($G9897,DATE(YEAR(AC9897)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9897)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9897=\"N/A\",$E9897=0),\n          0,\n          IF( YEAR($G9897)>YEAR(AG9897),\n             0,\n             $D9897*(1-     DATEDIF($G9897,DATE(YEAR(AG9897)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9897)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9897=\"N/A\",$E9897=0),\n          0,\n          IF( YEAR($G9897)>YEAR(AK9897),\n             0,\n             $D9897*(1-     DATEDIF($G9897,DATE(YEAR(AK9897)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9897)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9897=\"N/A\",$E9897=0),\n          0,\n          IF( YEAR($G9897)>YEAR(AO9897),\n             0,\n             $D9897*(1-     DATEDIF($G9897,DATE(YEAR(AO9897)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9897)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9897=\"N/A\",$E9897=0),\n          0,\n          IF( YEAR($G9897)>YEAR(AS9897),\n             0,\n             $D9897*(1-     DATEDIF($G9897,DATE(YEAR(AS9897)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9897)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9897=\"N/A\",$E9897=0),\n          0,\n          IF( YEAR($G9897)>YEAR(AW9897),\n             0,\n             $D9897*(1-     DATEDIF($G9897,DATE(YEAR(AW9897)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9897)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9898","v":"TOI403"},null,{"$f":"IF(B9898=\"\", 'Upgrade Information'!F9898,B9898)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9898","v":7000000},{"$f":"'Upgrade Information'!H9898","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9898,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9898,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9898=\"\",\"\",'Upgrade Information'!D9898)","v":"2010-05-31"},null,{"$f":"\nIF(F9898=\"N/A\",\"N/A\",\n     VLOOKUP($C9898,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9898=\"N/A\",$E9898=0),\n          0,\n          IF( YEAR($G9898)>YEAR(I9898),\n             0,\n             $D9898*(1-     DATEDIF($G9898,DATE(YEAR(I9898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9898)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9898=\"N/A\",$E9898=0),\n          0,\n          IF( YEAR($G9898)>YEAR(M9898),\n             0,\n             $D9898*(1-     DATEDIF($G9898,DATE(YEAR(M9898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9898)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9898=\"N/A\",$E9898=0),\n          0,\n          IF( YEAR($G9898)>YEAR(Q9898),\n             0,\n             $D9898*(1-     DATEDIF($G9898,DATE(YEAR(Q9898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9898)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9898=\"N/A\",$E9898=0),\n          0,\n          IF( YEAR($G9898)>YEAR(U9898),\n             0,\n             $D9898*(1-     DATEDIF($G9898,DATE(YEAR(U9898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9898)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9898=\"N/A\",$E9898=0),\n          0,\n          IF( YEAR($G9898)>YEAR(Y9898),\n             0,\n             $D9898*(1-     DATEDIF($G9898,DATE(YEAR(Y9898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9898)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9898=\"N/A\",$E9898=0),\n          0,\n          IF( YEAR($G9898)>YEAR(AC9898),\n             0,\n             $D9898*(1-     DATEDIF($G9898,DATE(YEAR(AC9898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9898)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9898=\"N/A\",$E9898=0),\n          0,\n          IF( YEAR($G9898)>YEAR(AG9898),\n             0,\n             $D9898*(1-     DATEDIF($G9898,DATE(YEAR(AG9898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9898)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9898=\"N/A\",$E9898=0),\n          0,\n          IF( YEAR($G9898)>YEAR(AK9898),\n             0,\n             $D9898*(1-     DATEDIF($G9898,DATE(YEAR(AK9898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9898)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9898=\"N/A\",$E9898=0),\n          0,\n          IF( YEAR($G9898)>YEAR(AO9898),\n             0,\n             $D9898*(1-     DATEDIF($G9898,DATE(YEAR(AO9898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9898)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9898=\"N/A\",$E9898=0),\n          0,\n          IF( YEAR($G9898)>YEAR(AS9898),\n             0,\n             $D9898*(1-     DATEDIF($G9898,DATE(YEAR(AS9898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9898)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9898=\"N/A\",$E9898=0),\n          0,\n          IF( YEAR($G9898)>YEAR(AW9898),\n             0,\n             $D9898*(1-     DATEDIF($G9898,DATE(YEAR(AW9898)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9898)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9899","v":"TOI404"},null,{"$f":"IF(B9899=\"\", 'Upgrade Information'!F9899,B9899)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9899","v":3150000},{"$f":"'Upgrade Information'!H9899","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9899,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9899,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9899=\"\",\"\",'Upgrade Information'!D9899)","v":"2010-05-31"},null,{"$f":"\nIF(F9899=\"N/A\",\"N/A\",\n     VLOOKUP($C9899,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9899=\"N/A\",$E9899=0),\n          0,\n          IF( YEAR($G9899)>YEAR(I9899),\n             0,\n             $D9899*(1-     DATEDIF($G9899,DATE(YEAR(I9899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9899)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9899=\"N/A\",$E9899=0),\n          0,\n          IF( YEAR($G9899)>YEAR(M9899),\n             0,\n             $D9899*(1-     DATEDIF($G9899,DATE(YEAR(M9899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9899)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9899=\"N/A\",$E9899=0),\n          0,\n          IF( YEAR($G9899)>YEAR(Q9899),\n             0,\n             $D9899*(1-     DATEDIF($G9899,DATE(YEAR(Q9899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9899)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9899=\"N/A\",$E9899=0),\n          0,\n          IF( YEAR($G9899)>YEAR(U9899),\n             0,\n             $D9899*(1-     DATEDIF($G9899,DATE(YEAR(U9899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9899)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9899=\"N/A\",$E9899=0),\n          0,\n          IF( YEAR($G9899)>YEAR(Y9899),\n             0,\n             $D9899*(1-     DATEDIF($G9899,DATE(YEAR(Y9899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9899)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9899=\"N/A\",$E9899=0),\n          0,\n          IF( YEAR($G9899)>YEAR(AC9899),\n             0,\n             $D9899*(1-     DATEDIF($G9899,DATE(YEAR(AC9899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9899)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9899=\"N/A\",$E9899=0),\n          0,\n          IF( YEAR($G9899)>YEAR(AG9899),\n             0,\n             $D9899*(1-     DATEDIF($G9899,DATE(YEAR(AG9899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9899)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9899=\"N/A\",$E9899=0),\n          0,\n          IF( YEAR($G9899)>YEAR(AK9899),\n             0,\n             $D9899*(1-     DATEDIF($G9899,DATE(YEAR(AK9899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9899)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9899=\"N/A\",$E9899=0),\n          0,\n          IF( YEAR($G9899)>YEAR(AO9899),\n             0,\n             $D9899*(1-     DATEDIF($G9899,DATE(YEAR(AO9899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9899)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9899=\"N/A\",$E9899=0),\n          0,\n          IF( YEAR($G9899)>YEAR(AS9899),\n             0,\n             $D9899*(1-     DATEDIF($G9899,DATE(YEAR(AS9899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9899)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9899=\"N/A\",$E9899=0),\n          0,\n          IF( YEAR($G9899)>YEAR(AW9899),\n             0,\n             $D9899*(1-     DATEDIF($G9899,DATE(YEAR(AW9899)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9899)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9900","v":"TOI405"},null,{"$f":"IF(B9900=\"\", 'Upgrade Information'!F9900,B9900)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9900","v":7000000},{"$f":"'Upgrade Information'!H9900","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9900,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9900,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9900=\"\",\"\",'Upgrade Information'!D9900)","v":"2010-05-31"},null,{"$f":"\nIF(F9900=\"N/A\",\"N/A\",\n     VLOOKUP($C9900,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9900=\"N/A\",$E9900=0),\n          0,\n          IF( YEAR($G9900)>YEAR(I9900),\n             0,\n             $D9900*(1-     DATEDIF($G9900,DATE(YEAR(I9900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9900)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9900=\"N/A\",$E9900=0),\n          0,\n          IF( YEAR($G9900)>YEAR(M9900),\n             0,\n             $D9900*(1-     DATEDIF($G9900,DATE(YEAR(M9900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9900)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9900=\"N/A\",$E9900=0),\n          0,\n          IF( YEAR($G9900)>YEAR(Q9900),\n             0,\n             $D9900*(1-     DATEDIF($G9900,DATE(YEAR(Q9900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9900)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9900=\"N/A\",$E9900=0),\n          0,\n          IF( YEAR($G9900)>YEAR(U9900),\n             0,\n             $D9900*(1-     DATEDIF($G9900,DATE(YEAR(U9900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9900)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9900=\"N/A\",$E9900=0),\n          0,\n          IF( YEAR($G9900)>YEAR(Y9900),\n             0,\n             $D9900*(1-     DATEDIF($G9900,DATE(YEAR(Y9900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9900)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9900=\"N/A\",$E9900=0),\n          0,\n          IF( YEAR($G9900)>YEAR(AC9900),\n             0,\n             $D9900*(1-     DATEDIF($G9900,DATE(YEAR(AC9900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9900)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9900=\"N/A\",$E9900=0),\n          0,\n          IF( YEAR($G9900)>YEAR(AG9900),\n             0,\n             $D9900*(1-     DATEDIF($G9900,DATE(YEAR(AG9900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9900)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9900=\"N/A\",$E9900=0),\n          0,\n          IF( YEAR($G9900)>YEAR(AK9900),\n             0,\n             $D9900*(1-     DATEDIF($G9900,DATE(YEAR(AK9900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9900)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9900=\"N/A\",$E9900=0),\n          0,\n          IF( YEAR($G9900)>YEAR(AO9900),\n             0,\n             $D9900*(1-     DATEDIF($G9900,DATE(YEAR(AO9900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9900)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9900=\"N/A\",$E9900=0),\n          0,\n          IF( YEAR($G9900)>YEAR(AS9900),\n             0,\n             $D9900*(1-     DATEDIF($G9900,DATE(YEAR(AS9900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9900)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9900=\"N/A\",$E9900=0),\n          0,\n          IF( YEAR($G9900)>YEAR(AW9900),\n             0,\n             $D9900*(1-     DATEDIF($G9900,DATE(YEAR(AW9900)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9900)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9901","v":"TOI406"},null,{"$f":"IF(B9901=\"\", 'Upgrade Information'!F9901,B9901)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9901","v":2250000},{"$f":"'Upgrade Information'!H9901","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9901,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9901,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9901=\"\",\"\",'Upgrade Information'!D9901)","v":"2010-05-31"},null,{"$f":"\nIF(F9901=\"N/A\",\"N/A\",\n     VLOOKUP($C9901,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9901=\"N/A\",$E9901=0),\n          0,\n          IF( YEAR($G9901)>YEAR(I9901),\n             0,\n             $D9901*(1-     DATEDIF($G9901,DATE(YEAR(I9901)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9901)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9901=\"N/A\",$E9901=0),\n          0,\n          IF( YEAR($G9901)>YEAR(M9901),\n             0,\n             $D9901*(1-     DATEDIF($G9901,DATE(YEAR(M9901)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9901)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9901=\"N/A\",$E9901=0),\n          0,\n          IF( YEAR($G9901)>YEAR(Q9901),\n             0,\n             $D9901*(1-     DATEDIF($G9901,DATE(YEAR(Q9901)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9901)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9901=\"N/A\",$E9901=0),\n          0,\n          IF( YEAR($G9901)>YEAR(U9901),\n             0,\n             $D9901*(1-     DATEDIF($G9901,DATE(YEAR(U9901)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9901)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9901=\"N/A\",$E9901=0),\n          0,\n          IF( YEAR($G9901)>YEAR(Y9901),\n             0,\n             $D9901*(1-     DATEDIF($G9901,DATE(YEAR(Y9901)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9901)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9901=\"N/A\",$E9901=0),\n          0,\n          IF( YEAR($G9901)>YEAR(AC9901),\n             0,\n             $D9901*(1-     DATEDIF($G9901,DATE(YEAR(AC9901)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9901)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9901=\"N/A\",$E9901=0),\n          0,\n          IF( YEAR($G9901)>YEAR(AG9901),\n             0,\n             $D9901*(1-     DATEDIF($G9901,DATE(YEAR(AG9901)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9901)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9901=\"N/A\",$E9901=0),\n          0,\n          IF( YEAR($G9901)>YEAR(AK9901),\n             0,\n             $D9901*(1-     DATEDIF($G9901,DATE(YEAR(AK9901)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9901)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9901=\"N/A\",$E9901=0),\n          0,\n          IF( YEAR($G9901)>YEAR(AO9901),\n             0,\n             $D9901*(1-     DATEDIF($G9901,DATE(YEAR(AO9901)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9901)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9901=\"N/A\",$E9901=0),\n          0,\n          IF( YEAR($G9901)>YEAR(AS9901),\n             0,\n             $D9901*(1-     DATEDIF($G9901,DATE(YEAR(AS9901)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9901)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9901=\"N/A\",$E9901=0),\n          0,\n          IF( YEAR($G9901)>YEAR(AW9901),\n             0,\n             $D9901*(1-     DATEDIF($G9901,DATE(YEAR(AW9901)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9901)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9902","v":"TOI407"},null,{"$f":"IF(B9902=\"\", 'Upgrade Information'!F9902,B9902)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9902","v":2250000},{"$f":"'Upgrade Information'!H9902","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9902,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9902,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9902=\"\",\"\",'Upgrade Information'!D9902)","v":"2010-05-31"},null,{"$f":"\nIF(F9902=\"N/A\",\"N/A\",\n     VLOOKUP($C9902,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9902=\"N/A\",$E9902=0),\n          0,\n          IF( YEAR($G9902)>YEAR(I9902),\n             0,\n             $D9902*(1-     DATEDIF($G9902,DATE(YEAR(I9902)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9902)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9902=\"N/A\",$E9902=0),\n          0,\n          IF( YEAR($G9902)>YEAR(M9902),\n             0,\n             $D9902*(1-     DATEDIF($G9902,DATE(YEAR(M9902)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9902)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9902=\"N/A\",$E9902=0),\n          0,\n          IF( YEAR($G9902)>YEAR(Q9902),\n             0,\n             $D9902*(1-     DATEDIF($G9902,DATE(YEAR(Q9902)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9902)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9902=\"N/A\",$E9902=0),\n          0,\n          IF( YEAR($G9902)>YEAR(U9902),\n             0,\n             $D9902*(1-     DATEDIF($G9902,DATE(YEAR(U9902)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9902)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9902=\"N/A\",$E9902=0),\n          0,\n          IF( YEAR($G9902)>YEAR(Y9902),\n             0,\n             $D9902*(1-     DATEDIF($G9902,DATE(YEAR(Y9902)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9902)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9902=\"N/A\",$E9902=0),\n          0,\n          IF( YEAR($G9902)>YEAR(AC9902),\n             0,\n             $D9902*(1-     DATEDIF($G9902,DATE(YEAR(AC9902)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9902)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9902=\"N/A\",$E9902=0),\n          0,\n          IF( YEAR($G9902)>YEAR(AG9902),\n             0,\n             $D9902*(1-     DATEDIF($G9902,DATE(YEAR(AG9902)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9902)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9902=\"N/A\",$E9902=0),\n          0,\n          IF( YEAR($G9902)>YEAR(AK9902),\n             0,\n             $D9902*(1-     DATEDIF($G9902,DATE(YEAR(AK9902)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9902)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9902=\"N/A\",$E9902=0),\n          0,\n          IF( YEAR($G9902)>YEAR(AO9902),\n             0,\n             $D9902*(1-     DATEDIF($G9902,DATE(YEAR(AO9902)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9902)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9902=\"N/A\",$E9902=0),\n          0,\n          IF( YEAR($G9902)>YEAR(AS9902),\n             0,\n             $D9902*(1-     DATEDIF($G9902,DATE(YEAR(AS9902)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9902)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9902=\"N/A\",$E9902=0),\n          0,\n          IF( YEAR($G9902)>YEAR(AW9902),\n             0,\n             $D9902*(1-     DATEDIF($G9902,DATE(YEAR(AW9902)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9902)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9903","v":"TOI408"},null,{"$f":"IF(B9903=\"\", 'Upgrade Information'!F9903,B9903)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9903","v":950000},{"$f":"'Upgrade Information'!H9903","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9903,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9903,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9903=\"\",\"\",'Upgrade Information'!D9903)","v":"2009-05-31"},null,{"$f":"\nIF(F9903=\"N/A\",\"N/A\",\n     VLOOKUP($C9903,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9903=\"N/A\",$E9903=0),\n          0,\n          IF( YEAR($G9903)>YEAR(I9903),\n             0,\n             $D9903*(1-     DATEDIF($G9903,DATE(YEAR(I9903)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9903)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9903=\"N/A\",$E9903=0),\n          0,\n          IF( YEAR($G9903)>YEAR(M9903),\n             0,\n             $D9903*(1-     DATEDIF($G9903,DATE(YEAR(M9903)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9903)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9903=\"N/A\",$E9903=0),\n          0,\n          IF( YEAR($G9903)>YEAR(Q9903),\n             0,\n             $D9903*(1-     DATEDIF($G9903,DATE(YEAR(Q9903)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9903)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9903=\"N/A\",$E9903=0),\n          0,\n          IF( YEAR($G9903)>YEAR(U9903),\n             0,\n             $D9903*(1-     DATEDIF($G9903,DATE(YEAR(U9903)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9903)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9903=\"N/A\",$E9903=0),\n          0,\n          IF( YEAR($G9903)>YEAR(Y9903),\n             0,\n             $D9903*(1-     DATEDIF($G9903,DATE(YEAR(Y9903)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9903)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9903=\"N/A\",$E9903=0),\n          0,\n          IF( YEAR($G9903)>YEAR(AC9903),\n             0,\n             $D9903*(1-     DATEDIF($G9903,DATE(YEAR(AC9903)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9903)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9903=\"N/A\",$E9903=0),\n          0,\n          IF( YEAR($G9903)>YEAR(AG9903),\n             0,\n             $D9903*(1-     DATEDIF($G9903,DATE(YEAR(AG9903)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9903)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9903=\"N/A\",$E9903=0),\n          0,\n          IF( YEAR($G9903)>YEAR(AK9903),\n             0,\n             $D9903*(1-     DATEDIF($G9903,DATE(YEAR(AK9903)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9903)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9903=\"N/A\",$E9903=0),\n          0,\n          IF( YEAR($G9903)>YEAR(AO9903),\n             0,\n             $D9903*(1-     DATEDIF($G9903,DATE(YEAR(AO9903)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9903)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9903=\"N/A\",$E9903=0),\n          0,\n          IF( YEAR($G9903)>YEAR(AS9903),\n             0,\n             $D9903*(1-     DATEDIF($G9903,DATE(YEAR(AS9903)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9903)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9903=\"N/A\",$E9903=0),\n          0,\n          IF( YEAR($G9903)>YEAR(AW9903),\n             0,\n             $D9903*(1-     DATEDIF($G9903,DATE(YEAR(AW9903)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9903)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9904","v":"TOI409"},null,{"$f":"IF(B9904=\"\", 'Upgrade Information'!F9904,B9904)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E9904","v":400000},{"$f":"'Upgrade Information'!H9904","v":10321.412539741925},{"$f":"\n     IF(ISERROR(VLOOKUP($C9904,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9904,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D9904=\"\",\"\",'Upgrade Information'!D9904)","v":"2010-12-31"},null,{"$f":"\nIF(F9904=\"N/A\",\"N/A\",\n     VLOOKUP($C9904,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9904=\"N/A\",$E9904=0),\n          0,\n          IF( YEAR($G9904)>YEAR(I9904),\n             0,\n             $D9904*(1-     DATEDIF($G9904,DATE(YEAR(I9904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9904)     )\n             )\n     )","v":265821.63698335498},{"$f":"IF(J9904=0,0,IF(YEAR($G9904)<YEAR(I9904),$E9904+J9904*$F9904,($E9904+J9904*$F9904)*(J9904/$D9904)))","v":44495.66365622943},null,{"$f":"\nIF($F9904=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(I9904)+1,MONTH(I9904),DAY(I9904))\n)","v":"2024-01-01"},{"$f":"\n     IF(OR($F9904=\"N/A\",$E9904=0),\n          0,\n          IF( YEAR($G9904)>YEAR(M9904),\n             0,\n             $D9904*(1-     DATEDIF($G9904,DATE(YEAR(M9904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9904)     )\n             )\n     )","v":255500.22444361309},{"$f":"IF(N9904=0,0,IF(YEAR($G9904)<YEAR(M9904),$E9904+N9904*$F9904,($E9904+N9904*$F9904)*(N9904/$D9904)))","v":43168.734260966958},null,{"$f":"\nIF($F9904=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(M9904)+1,MONTH(M9904),DAY(M9904))\n)","v":"2025-01-01"},{"$f":"\n     IF(OR($F9904=\"N/A\",$E9904=0),\n          0,\n          IF( YEAR($G9904)>YEAR(Q9904),\n             0,\n             $D9904*(1-     DATEDIF($G9904,DATE(YEAR(Q9904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9904)     )\n             )\n     )","v":245178.81190387113},{"$f":"IF(R9904=0,0,IF(YEAR($G9904)<YEAR(Q9904),$E9904+R9904*$F9904,($E9904+R9904*$F9904)*(R9904/$D9904)))","v":41841.804865704478},null,{"$f":"\nIF($F9904=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Q9904)+1,MONTH(Q9904),DAY(Q9904))\n)","v":"2026-01-01"},{"$f":"\n     IF(OR($F9904=\"N/A\",$E9904=0),\n          0,\n          IF( YEAR($G9904)>YEAR(U9904),\n             0,\n             $D9904*(1-     DATEDIF($G9904,DATE(YEAR(U9904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9904)     )\n             )\n     )","v":234857.3993641292},{"$f":"IF(V9904=0,0,IF(YEAR($G9904)<YEAR(U9904),$E9904+V9904*$F9904,($E9904+V9904*$F9904)*(V9904/$D9904)))","v":40514.875470442006},null,{"$f":"\nIF($F9904=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(U9904)+1,MONTH(U9904),DAY(U9904))\n)","v":"2027-01-01"},{"$f":"\n     IF(OR($F9904=\"N/A\",$E9904=0),\n          0,\n          IF( YEAR($G9904)>YEAR(Y9904),\n             0,\n             $D9904*(1-     DATEDIF($G9904,DATE(YEAR(Y9904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9904)     )\n             )\n     )","v":224535.98682438728},{"$f":"IF(Z9904=0,0,IF(YEAR($G9904)<YEAR(Y9904),$E9904+Z9904*$F9904,($E9904+Z9904*$F9904)*(Z9904/$D9904)))","v":39187.946075179534},null,{"$f":"\nIF($F9904=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(Y9904)+1,MONTH(Y9904),DAY(Y9904))\n)","v":"2028-01-01"},{"$f":"\n     IF(OR($F9904=\"N/A\",$E9904=0),\n          0,\n          IF( YEAR($G9904)>YEAR(AC9904),\n             0,\n             $D9904*(1-     DATEDIF($G9904,DATE(YEAR(AC9904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9904)     )\n             )\n     )","v":214214.57428464538},{"$f":"IF(AD9904=0,0,IF(YEAR($G9904)<YEAR(AC9904),$E9904+AD9904*$F9904,($E9904+AD9904*$F9904)*(AD9904/$D9904)))","v":37861.016679917069},null,{"$f":"\nIF(AC9904=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AC9904)+1,MONTH(AC9904),DAY(AC9904))\n)","v":"2029-01-01"},{"$f":"\n     IF(OR($F9904=\"N/A\",$E9904=0),\n          0,\n          IF( YEAR($G9904)>YEAR(AG9904),\n             0,\n             $D9904*(1-     DATEDIF($G9904,DATE(YEAR(AG9904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9904)     )\n             )\n     )","v":203893.16174490345},{"$f":"IF(AH9904=0,0,IF(YEAR($G9904)<YEAR(AG9904),$E9904+AH9904*$F9904,($E9904+AH9904*$F9904)*(AH9904/$D9904)))","v":36534.087284654597},null,{"$f":"\nIF(AG9904=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AG9904)+1,MONTH(AG9904),DAY(AG9904))\n)","v":"2030-01-01"},{"$f":"\n     IF(OR($F9904=\"N/A\",$E9904=0),\n          0,\n          IF( YEAR($G9904)>YEAR(AK9904),\n             0,\n             $D9904*(1-     DATEDIF($G9904,DATE(YEAR(AK9904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9904)     )\n             )\n     )","v":193571.7492051615},{"$f":"IF(AL9904=0,0,IF(YEAR($G9904)<YEAR(AK9904),$E9904+AL9904*$F9904,($E9904+AL9904*$F9904)*(AL9904/$D9904)))","v":35207.157889392118},null,{"$f":"\nIF(AK9904=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AK9904)+1,MONTH(AK9904),DAY(AK9904))\n)","v":"2031-01-01"},{"$f":"\n     IF(OR($F9904=\"N/A\",$E9904=0),\n          0,\n          IF( YEAR($G9904)>YEAR(AO9904),\n             0,\n             $D9904*(1-     DATEDIF($G9904,DATE(YEAR(AO9904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9904)     )\n             )\n     )","v":183250.3366654196},{"$f":"IF(AP9904=0,0,IF(YEAR($G9904)<YEAR(AO9904),$E9904+AP9904*$F9904,($E9904+AP9904*$F9904)*(AP9904/$D9904)))","v":33880.228494129653},null,{"$f":"\nIF(AO9904=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AO9904)+1,MONTH(AO9904),DAY(AO9904))\n)","v":"2032-01-01"},{"$f":"\n     IF(OR($F9904=\"N/A\",$E9904=0),\n          0,\n          IF( YEAR($G9904)>YEAR(AS9904),\n             0,\n             $D9904*(1-     DATEDIF($G9904,DATE(YEAR(AS9904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9904)     )\n             )\n     )","v":172928.92412567764},{"$f":"IF(AT9904=0,0,IF(YEAR($G9904)<YEAR(AS9904),$E9904+AT9904*$F9904,($E9904+AT9904*$F9904)*(AT9904/$D9904)))","v":32553.299098867174},null,{"$f":"\nIF(AS9904=\"N/A\",\n     \"N/A\",\n     DATE(YEAR(AS9904)+1,MONTH(AS9904),DAY(AS9904))\n)","v":"2033-01-01"},{"$f":"\n     IF(OR($F9904=\"N/A\",$E9904=0),\n          0,\n          IF( YEAR($G9904)>YEAR(AW9904),\n             0,\n             $D9904*(1-     DATEDIF($G9904,DATE(YEAR(AW9904)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9904)     )\n             )\n     )","v":162607.51158593575},{"$f":"IF(AX9904=0,0,IF(YEAR($G9904)<YEAR(AW9904),$E9904+AX9904*$F9904,($E9904+AX9904*$F9904)*(AX9904/$D9904)))","v":31226.369703604709}]
[{"$f":"'Upgrade Information'!B9905","v":"TOI410"},null,{"$f":"IF(B9905=\"\", 'Upgrade Information'!F9905,B9905)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E9905","v":700000},{"$f":"'Upgrade Information'!H9905","v":18062.471944548368},{"$f":"\n     IF(ISERROR(VLOOKUP($C9905,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9905,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D9905=\"\",\"\",'Upgrade Information'!D9905)","v":"2005-11-23"},null,{"$f":"\nIF(F9905=\"N/A\",\"N/A\",\n     VLOOKUP($C9905,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9905=\"N/A\",$E9905=0),\n          0,\n          IF( YEAR($G9905)>YEAR(I9905),\n             0,\n             $D9905*(1-     DATEDIF($G9905,DATE(YEAR(I9905)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9905)     )\n             )\n     )","v":373370.29900275037},66063.268653045758,null,"2024-01-01",{"$f":"\n     IF(OR($F9905=\"N/A\",$E9905=0),\n          0,\n          IF( YEAR($G9905)>YEAR(M9905),\n             0,\n             $D9905*(1-     DATEDIF($G9905,DATE(YEAR(M9905)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9905)     )\n             )\n     )","v":355307.827058202},63741.142211336439,null,"2025-01-01",{"$f":"\n     IF(OR($F9905=\"N/A\",$E9905=0),\n          0,\n          IF( YEAR($G9905)>YEAR(Q9905),\n             0,\n             $D9905*(1-     DATEDIF($G9905,DATE(YEAR(Q9905)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9905)     )\n             )\n     )","v":337245.35511365364},61419.015769627105,null,"2026-01-01",{"$f":"\n     IF(OR($F9905=\"N/A\",$E9905=0),\n          0,\n          IF( YEAR($G9905)>YEAR(U9905),\n             0,\n             $D9905*(1-     DATEDIF($G9905,DATE(YEAR(U9905)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9905)     )\n             )\n     )","v":319182.88316910522},59096.889327917772,null,"2027-01-01",{"$f":"\n     IF(OR($F9905=\"N/A\",$E9905=0),\n          0,\n          IF( YEAR($G9905)>YEAR(Y9905),\n             0,\n             $D9905*(1-     DATEDIF($G9905,DATE(YEAR(Y9905)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9905)     )\n             )\n     )","v":301120.41122455691},56774.762886208453,null,"2028-01-01",{"$f":"\n     IF(OR($F9905=\"N/A\",$E9905=0),\n          0,\n          IF( YEAR($G9905)>YEAR(AC9905),\n             0,\n             $D9905*(1-     DATEDIF($G9905,DATE(YEAR(AC9905)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9905)     )\n             )\n     )","v":283057.93928000849},54452.63644449912,null,"2029-01-01",{"$f":"\n     IF(OR($F9905=\"N/A\",$E9905=0),\n          0,\n          IF( YEAR($G9905)>YEAR(AG9905),\n             0,\n             $D9905*(1-     DATEDIF($G9905,DATE(YEAR(AG9905)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9905)     )\n             )\n     )","v":264995.46733546013},52130.510002789801,null,"2030-01-01",{"$f":"\n     IF(OR($F9905=\"N/A\",$E9905=0),\n          0,\n          IF( YEAR($G9905)>YEAR(AK9905),\n             0,\n             $D9905*(1-     DATEDIF($G9905,DATE(YEAR(AK9905)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9905)     )\n             )\n     )","v":246932.99539091173},49808.383561080467,null,"2031-01-01",{"$f":"\n     IF(OR($F9905=\"N/A\",$E9905=0),\n          0,\n          IF( YEAR($G9905)>YEAR(AO9905),\n             0,\n             $D9905*(1-     DATEDIF($G9905,DATE(YEAR(AO9905)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9905)     )\n             )\n     )","v":228870.5234463634},47486.257119371148,null,"2032-01-01",{"$f":"\n     IF(OR($F9905=\"N/A\",$E9905=0),\n          0,\n          IF( YEAR($G9905)>YEAR(AS9905),\n             0,\n             $D9905*(1-     DATEDIF($G9905,DATE(YEAR(AS9905)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9905)     )\n             )\n     )","v":210808.051501815},45164.130677661815,null,"2033-01-01",{"$f":"\n     IF(OR($F9905=\"N/A\",$E9905=0),\n          0,\n          IF( YEAR($G9905)>YEAR(AW9905),\n             0,\n             $D9905*(1-     DATEDIF($G9905,DATE(YEAR(AW9905)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9905)     )\n             )\n     )","v":192745.57955726667},42842.004235952496]
[{"$f":"'Upgrade Information'!B9906","v":"TOI411"},null,{"$f":"IF(B9906=\"\", 'Upgrade Information'!F9906,B9906)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9906","v":730000},{"$f":"'Upgrade Information'!H9906","v":17228},{"$f":"\n     IF(ISERROR(VLOOKUP($C9906,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9906,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9906=\"\",\"\",'Upgrade Information'!D9906)","v":"2008-02-08"},null,{"$f":"\nIF(F9906=\"N/A\",\"N/A\",\n     VLOOKUP($C9906,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9906=\"N/A\",$E9906=0),\n          0,\n          IF( YEAR($G9906)>YEAR(I9906),\n             0,\n             $D9906*(1-     DATEDIF($G9906,DATE(YEAR(I9906)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9906)     )\n             )\n     )","v":457223.33333333337},82531.870941214467,null,"2024-06-01",{"$f":"\n     IF(OR($F9906=\"N/A\",$E9906=0),\n          0,\n          IF( YEAR($G9906)>YEAR(M9906),\n             0,\n             $D9906*(1-     DATEDIF($G9906,DATE(YEAR(M9906)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9906)     )\n             )\n     )","v":439995.33333333331},80071.246107452898,null,"2025-06-01",{"$f":"\n     IF(OR($F9906=\"N/A\",$E9906=0),\n          0,\n          IF( YEAR($G9906)>YEAR(Q9906),\n             0,\n             $D9906*(1-     DATEDIF($G9906,DATE(YEAR(Q9906)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9906)     )\n             )\n     )","v":422767.33333333337},77610.621273691329,null,"2026-06-01",{"$f":"\n     IF(OR($F9906=\"N/A\",$E9906=0),\n          0,\n          IF( YEAR($G9906)>YEAR(U9906),\n             0,\n             $D9906*(1-     DATEDIF($G9906,DATE(YEAR(U9906)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9906)     )\n             )\n     )","v":405539.33333333343},75149.996439929775,null,"2027-06-01",{"$f":"\n     IF(OR($F9906=\"N/A\",$E9906=0),\n          0,\n          IF( YEAR($G9906)>YEAR(Y9906),\n             0,\n             $D9906*(1-     DATEDIF($G9906,DATE(YEAR(Y9906)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9906)     )\n             )\n     )","v":388311.33333333337},72689.371606168192,null,"2028-06-01",{"$f":"\n     IF(OR($F9906=\"N/A\",$E9906=0),\n          0,\n          IF( YEAR($G9906)>YEAR(AC9906),\n             0,\n             $D9906*(1-     DATEDIF($G9906,DATE(YEAR(AC9906)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9906)     )\n             )\n     )","v":371083.33333333331},70228.746772406623,null,"2029-06-01",{"$f":"\n     IF(OR($F9906=\"N/A\",$E9906=0),\n          0,\n          IF( YEAR($G9906)>YEAR(AG9906),\n             0,\n             $D9906*(1-     DATEDIF($G9906,DATE(YEAR(AG9906)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9906)     )\n             )\n     )","v":353855.33333333337},67768.121938645068,null,"2030-06-01",{"$f":"\n     IF(OR($F9906=\"N/A\",$E9906=0),\n          0,\n          IF( YEAR($G9906)>YEAR(AK9906),\n             0,\n             $D9906*(1-     DATEDIF($G9906,DATE(YEAR(AK9906)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9906)     )\n             )\n     )","v":336627.33333333337},65307.4971048835,null,"2031-06-01",{"$f":"\n     IF(OR($F9906=\"N/A\",$E9906=0),\n          0,\n          IF( YEAR($G9906)>YEAR(AO9906),\n             0,\n             $D9906*(1-     DATEDIF($G9906,DATE(YEAR(AO9906)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9906)     )\n             )\n     )","v":319399.33333333343},62846.872271121945,null,"2032-06-01",{"$f":"\n     IF(OR($F9906=\"N/A\",$E9906=0),\n          0,\n          IF( YEAR($G9906)>YEAR(AS9906),\n             0,\n             $D9906*(1-     DATEDIF($G9906,DATE(YEAR(AS9906)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9906)     )\n             )\n     )","v":302171.33333333337},60386.247437360369,null,"2033-06-01",{"$f":"\n     IF(OR($F9906=\"N/A\",$E9906=0),\n          0,\n          IF( YEAR($G9906)>YEAR(AW9906),\n             0,\n             $D9906*(1-     DATEDIF($G9906,DATE(YEAR(AW9906)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9906)     )\n             )\n     )","v":284943.33333333337},57925.6226035988]
[{"$f":"'Upgrade Information'!B9907","v":"TOI412"},null,{"$f":"IF(B9907=\"\", 'Upgrade Information'!F9907,B9907)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9907","v":130000},{"$f":"'Upgrade Information'!H9907","v":3067.9999999999995},{"$f":"\n     IF(ISERROR(VLOOKUP($C9907,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9907,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9907=\"\",\"\",'Upgrade Information'!D9907)","v":"2008-02-14"},null,{"$f":"\nIF(F9907=\"N/A\",\"N/A\",\n     VLOOKUP($C9907,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9907=\"N/A\",$E9907=0),\n          0,\n          IF( YEAR($G9907)>YEAR(I9907),\n             0,\n             $D9907*(1-     DATEDIF($G9907,DATE(YEAR(I9907)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9907)     )\n             )\n     )","v":81423.333333333343},14697.456468983399,null,"2024-06-01",{"$f":"\n     IF(OR($F9907=\"N/A\",$E9907=0),\n          0,\n          IF( YEAR($G9907)>YEAR(M9907),\n             0,\n             $D9907*(1-     DATEDIF($G9907,DATE(YEAR(M9907)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9907)     )\n             )\n     )","v":78355.333333333328},14259.263005436816,null,"2025-06-01",{"$f":"\n     IF(OR($F9907=\"N/A\",$E9907=0),\n          0,\n          IF( YEAR($G9907)>YEAR(Q9907),\n             0,\n             $D9907*(1-     DATEDIF($G9907,DATE(YEAR(Q9907)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9907)     )\n             )\n     )","v":75287.333333333343},13821.069541890238,null,"2026-06-01",{"$f":"\n     IF(OR($F9907=\"N/A\",$E9907=0),\n          0,\n          IF( YEAR($G9907)>YEAR(U9907),\n             0,\n             $D9907*(1-     DATEDIF($G9907,DATE(YEAR(U9907)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9907)     )\n             )\n     )","v":72219.333333333343},13382.876078343657,null,"2027-06-01",{"$f":"\n     IF(OR($F9907=\"N/A\",$E9907=0),\n          0,\n          IF( YEAR($G9907)>YEAR(Y9907),\n             0,\n             $D9907*(1-     DATEDIF($G9907,DATE(YEAR(Y9907)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9907)     )\n             )\n     )","v":69151.333333333343},12944.682614797077,null,"2028-06-01",{"$f":"\n     IF(OR($F9907=\"N/A\",$E9907=0),\n          0,\n          IF( YEAR($G9907)>YEAR(AC9907),\n             0,\n             $D9907*(1-     DATEDIF($G9907,DATE(YEAR(AC9907)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9907)     )\n             )\n     )","v":66083.333333333328},12506.489151250495,null,"2029-06-01",{"$f":"\n     IF(OR($F9907=\"N/A\",$E9907=0),\n          0,\n          IF( YEAR($G9907)>YEAR(AG9907),\n             0,\n             $D9907*(1-     DATEDIF($G9907,DATE(YEAR(AG9907)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9907)     )\n             )\n     )","v":63015.333333333336},12068.295687703916,null,"2030-06-01",{"$f":"\n     IF(OR($F9907=\"N/A\",$E9907=0),\n          0,\n          IF( YEAR($G9907)>YEAR(AK9907),\n             0,\n             $D9907*(1-     DATEDIF($G9907,DATE(YEAR(AK9907)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9907)     )\n             )\n     )","v":59947.333333333343},11630.102224157336,null,"2031-06-01",{"$f":"\n     IF(OR($F9907=\"N/A\",$E9907=0),\n          0,\n          IF( YEAR($G9907)>YEAR(AO9907),\n             0,\n             $D9907*(1-     DATEDIF($G9907,DATE(YEAR(AO9907)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9907)     )\n             )\n     )","v":56879.33333333335},11191.908760610757,null,"2032-06-01",{"$f":"\n     IF(OR($F9907=\"N/A\",$E9907=0),\n          0,\n          IF( YEAR($G9907)>YEAR(AS9907),\n             0,\n             $D9907*(1-     DATEDIF($G9907,DATE(YEAR(AS9907)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9907)     )\n             )\n     )","v":53811.333333333336},10753.715297064175,null,"2033-06-01",{"$f":"\n     IF(OR($F9907=\"N/A\",$E9907=0),\n          0,\n          IF( YEAR($G9907)>YEAR(AW9907),\n             0,\n             $D9907*(1-     DATEDIF($G9907,DATE(YEAR(AW9907)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9907)     )\n             )\n     )","v":50743.333333333343},10315.521833517594]
[{"$f":"'Upgrade Information'!B9908","v":"TOI413"},null,{"$f":"IF(B9908=\"\", 'Upgrade Information'!F9908,B9908)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9908","v":1440000},{"$f":"'Upgrade Information'!H9908","v":33984},{"$f":"\n     IF(ISERROR(VLOOKUP($C9908,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9908,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9908=\"\",\"\",'Upgrade Information'!D9908)","v":"2007-12-20"},null,{"$f":"\nIF(F9908=\"N/A\",\"N/A\",\n     VLOOKUP($C9908,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9908=\"N/A\",$E9908=0),\n          0,\n          IF( YEAR($G9908)>YEAR(I9908),\n             0,\n             $D9908*(1-     DATEDIF($G9908,DATE(YEAR(I9908)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9908)     )\n             )\n     )","v":896256.00000000012},161993.62218526858,null,"2024-06-01",{"$f":"\n     IF(OR($F9908=\"N/A\",$E9908=0),\n          0,\n          IF( YEAR($G9908)>YEAR(M9908),\n             0,\n             $D9908*(1-     DATEDIF($G9908,DATE(YEAR(M9908)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9908)     )\n             )\n     )","v":862272},157139.7868967526,null,"2025-06-01",{"$f":"\n     IF(OR($F9908=\"N/A\",$E9908=0),\n          0,\n          IF( YEAR($G9908)>YEAR(Q9908),\n             0,\n             $D9908*(1-     DATEDIF($G9908,DATE(YEAR(Q9908)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9908)     )\n             )\n     )","v":828288.00000000012},152285.95160823665,null,"2026-06-01",{"$f":"\n     IF(OR($F9908=\"N/A\",$E9908=0),\n          0,\n          IF( YEAR($G9908)>YEAR(U9908),\n             0,\n             $D9908*(1-     DATEDIF($G9908,DATE(YEAR(U9908)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9908)     )\n             )\n     )","v":794304.00000000012},147432.11631972069,null,"2027-06-01",{"$f":"\n     IF(OR($F9908=\"N/A\",$E9908=0),\n          0,\n          IF( YEAR($G9908)>YEAR(Y9908),\n             0,\n             $D9908*(1-     DATEDIF($G9908,DATE(YEAR(Y9908)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9908)     )\n             )\n     )","v":760320},142578.28103120468,null,"2028-06-01",{"$f":"\n     IF(OR($F9908=\"N/A\",$E9908=0),\n          0,\n          IF( YEAR($G9908)>YEAR(AC9908),\n             0,\n             $D9908*(1-     DATEDIF($G9908,DATE(YEAR(AC9908)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9908)     )\n             )\n     )","v":726336.00000000012},137724.44574268872,null,"2029-06-01",{"$f":"\n     IF(OR($F9908=\"N/A\",$E9908=0),\n          0,\n          IF( YEAR($G9908)>YEAR(AG9908),\n             0,\n             $D9908*(1-     DATEDIF($G9908,DATE(YEAR(AG9908)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9908)     )\n             )\n     )","v":692352},132870.61045417277,null,"2030-06-01",{"$f":"\n     IF(OR($F9908=\"N/A\",$E9908=0),\n          0,\n          IF( YEAR($G9908)>YEAR(AK9908),\n             0,\n             $D9908*(1-     DATEDIF($G9908,DATE(YEAR(AK9908)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9908)     )\n             )\n     )","v":658368.00000000012},128016.7751656568,null,"2031-06-01",{"$f":"\n     IF(OR($F9908=\"N/A\",$E9908=0),\n          0,\n          IF( YEAR($G9908)>YEAR(AO9908),\n             0,\n             $D9908*(1-     DATEDIF($G9908,DATE(YEAR(AO9908)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9908)     )\n             )\n     )","v":624384.00000000012},123162.93987714085,null,"2032-06-01",{"$f":"\n     IF(OR($F9908=\"N/A\",$E9908=0),\n          0,\n          IF( YEAR($G9908)>YEAR(AS9908),\n             0,\n             $D9908*(1-     DATEDIF($G9908,DATE(YEAR(AS9908)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9908)     )\n             )\n     )","v":590400},118309.10458862486,null,"2033-06-01",{"$f":"\n     IF(OR($F9908=\"N/A\",$E9908=0),\n          0,\n          IF( YEAR($G9908)>YEAR(AW9908),\n             0,\n             $D9908*(1-     DATEDIF($G9908,DATE(YEAR(AW9908)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9908)     )\n             )\n     )","v":556416.00000000012},113455.26930010891]
[{"$f":"'Upgrade Information'!B9909","v":"TOI414"},null,{"$f":"IF(B9909=\"\", 'Upgrade Information'!F9909,B9909)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9909","v":480000},{"$f":"'Upgrade Information'!H9909","v":11327.999999999998},{"$f":"\n     IF(ISERROR(VLOOKUP($C9909,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9909,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9909=\"\",\"\",'Upgrade Information'!D9909)","v":"2007-10-21"},null,{"$f":"\nIF(F9909=\"N/A\",\"N/A\",\n     VLOOKUP($C9909,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9909=\"N/A\",$E9909=0),\n          0,\n          IF( YEAR($G9909)>YEAR(I9909),\n             0,\n             $D9909*(1-     DATEDIF($G9909,DATE(YEAR(I9909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9909)     )\n             )\n     )","v":296864},53728.216545727519,null,"2024-06-01",{"$f":"\n     IF(OR($F9909=\"N/A\",$E9909=0),\n          0,\n          IF( YEAR($G9909)>YEAR(M9909),\n             0,\n             $D9909*(1-     DATEDIF($G9909,DATE(YEAR(M9909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9909)     )\n             )\n     )","v":285536},52110.271449555534,null,"2025-06-01",{"$f":"\n     IF(OR($F9909=\"N/A\",$E9909=0),\n          0,\n          IF( YEAR($G9909)>YEAR(Q9909),\n             0,\n             $D9909*(1-     DATEDIF($G9909,DATE(YEAR(Q9909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9909)     )\n             )\n     )","v":274208},50492.326353383542,null,"2026-06-01",{"$f":"\n     IF(OR($F9909=\"N/A\",$E9909=0),\n          0,\n          IF( YEAR($G9909)>YEAR(U9909),\n             0,\n             $D9909*(1-     DATEDIF($G9909,DATE(YEAR(U9909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9909)     )\n             )\n     )","v":262880.00000000006},48874.381257211564,null,"2027-06-01",{"$f":"\n     IF(OR($F9909=\"N/A\",$E9909=0),\n          0,\n          IF( YEAR($G9909)>YEAR(Y9909),\n             0,\n             $D9909*(1-     DATEDIF($G9909,DATE(YEAR(Y9909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9909)     )\n             )\n     )","v":251552},47256.436161039564,null,"2028-06-01",{"$f":"\n     IF(OR($F9909=\"N/A\",$E9909=0),\n          0,\n          IF( YEAR($G9909)>YEAR(AC9909),\n             0,\n             $D9909*(1-     DATEDIF($G9909,DATE(YEAR(AC9909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9909)     )\n             )\n     )","v":240224.00000000003},45638.49106486758,null,"2029-06-01",{"$f":"\n     IF(OR($F9909=\"N/A\",$E9909=0),\n          0,\n          IF( YEAR($G9909)>YEAR(AG9909),\n             0,\n             $D9909*(1-     DATEDIF($G9909,DATE(YEAR(AG9909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9909)     )\n             )\n     )","v":228896.00000000006},44020.545968695595,null,"2030-06-01",{"$f":"\n     IF(OR($F9909=\"N/A\",$E9909=0),\n          0,\n          IF( YEAR($G9909)>YEAR(AK9909),\n             0,\n             $D9909*(1-     DATEDIF($G9909,DATE(YEAR(AK9909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9909)     )\n             )\n     )","v":217568.00000000003},42402.600872523602,null,"2031-06-01",{"$f":"\n     IF(OR($F9909=\"N/A\",$E9909=0),\n          0,\n          IF( YEAR($G9909)>YEAR(AO9909),\n             0,\n             $D9909*(1-     DATEDIF($G9909,DATE(YEAR(AO9909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9909)     )\n             )\n     )","v":206240.00000000003},40784.65577635161,null,"2032-06-01",{"$f":"\n     IF(OR($F9909=\"N/A\",$E9909=0),\n          0,\n          IF( YEAR($G9909)>YEAR(AS9909),\n             0,\n             $D9909*(1-     DATEDIF($G9909,DATE(YEAR(AS9909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9909)     )\n             )\n     )","v":194912},39166.710680179618,null,"2033-06-01",{"$f":"\n     IF(OR($F9909=\"N/A\",$E9909=0),\n          0,\n          IF( YEAR($G9909)>YEAR(AW9909),\n             0,\n             $D9909*(1-     DATEDIF($G9909,DATE(YEAR(AW9909)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9909)     )\n             )\n     )","v":183584.00000000003},37548.765584007633]
[{"$f":"'Upgrade Information'!B9910","v":"TOI415"},null,{"$f":"IF(B9910=\"\", 'Upgrade Information'!F9910,B9910)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9910","v":350000},{"$f":"'Upgrade Information'!H9910","v":8260},{"$f":"\n     IF(ISERROR(VLOOKUP($C9910,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9910,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9910=\"\",\"\",'Upgrade Information'!D9910)","v":"2008-03-21"},null,{"$f":"\nIF(F9910=\"N/A\",\"N/A\",\n     VLOOKUP($C9910,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9910=\"N/A\",$E9910=0),\n          0,\n          IF( YEAR($G9910)>YEAR(I9910),\n             0,\n             $D9910*(1-     DATEDIF($G9910,DATE(YEAR(I9910)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9910)     )\n             )\n     )","v":219905.00000000003},39668.387744853579,null,"2024-06-01",{"$f":"\n     IF(OR($F9910=\"N/A\",$E9910=0),\n          0,\n          IF( YEAR($G9910)>YEAR(M9910),\n             0,\n             $D9910*(1-     DATEDIF($G9910,DATE(YEAR(M9910)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9910)     )\n             )\n     )","v":211645},38488.636112228167,null,"2025-06-01",{"$f":"\n     IF(OR($F9910=\"N/A\",$E9910=0),\n          0,\n          IF( YEAR($G9910)>YEAR(Q9910),\n             0,\n             $D9910*(1-     DATEDIF($G9910,DATE(YEAR(Q9910)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9910)     )\n             )\n     )","v":203385.00000000003},37308.884479602755,null,"2026-06-01",{"$f":"\n     IF(OR($F9910=\"N/A\",$E9910=0),\n          0,\n          IF( YEAR($G9910)>YEAR(U9910),\n             0,\n             $D9910*(1-     DATEDIF($G9910,DATE(YEAR(U9910)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9910)     )\n             )\n     )","v":195125.00000000003},36129.132846977351,null,"2027-06-01",{"$f":"\n     IF(OR($F9910=\"N/A\",$E9910=0),\n          0,\n          IF( YEAR($G9910)>YEAR(Y9910),\n             0,\n             $D9910*(1-     DATEDIF($G9910,DATE(YEAR(Y9910)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9910)     )\n             )\n     )","v":186865},34949.381214351932,null,"2028-06-01",{"$f":"\n     IF(OR($F9910=\"N/A\",$E9910=0),\n          0,\n          IF( YEAR($G9910)>YEAR(AC9910),\n             0,\n             $D9910*(1-     DATEDIF($G9910,DATE(YEAR(AC9910)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9910)     )\n             )\n     )","v":178605},33769.629581726527,null,"2029-06-01",{"$f":"\n     IF(OR($F9910=\"N/A\",$E9910=0),\n          0,\n          IF( YEAR($G9910)>YEAR(AG9910),\n             0,\n             $D9910*(1-     DATEDIF($G9910,DATE(YEAR(AG9910)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9910)     )\n             )\n     )","v":170345},32589.877949101119,null,"2030-06-01",{"$f":"\n     IF(OR($F9910=\"N/A\",$E9910=0),\n          0,\n          IF( YEAR($G9910)>YEAR(AK9910),\n             0,\n             $D9910*(1-     DATEDIF($G9910,DATE(YEAR(AK9910)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9910)     )\n             )\n     )","v":162085.00000000003},31410.126316475715,null,"2031-06-01",{"$f":"\n     IF(OR($F9910=\"N/A\",$E9910=0),\n          0,\n          IF( YEAR($G9910)>YEAR(AO9910),\n             0,\n             $D9910*(1-     DATEDIF($G9910,DATE(YEAR(AO9910)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9910)     )\n             )\n     )","v":153825.00000000003},30230.374683850307,null,"2032-06-01",{"$f":"\n     IF(OR($F9910=\"N/A\",$E9910=0),\n          0,\n          IF( YEAR($G9910)>YEAR(AS9910),\n             0,\n             $D9910*(1-     DATEDIF($G9910,DATE(YEAR(AS9910)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9910)     )\n             )\n     )","v":145565.00000000003},29050.623051224899,null,"2033-06-01",{"$f":"\n     IF(OR($F9910=\"N/A\",$E9910=0),\n          0,\n          IF( YEAR($G9910)>YEAR(AW9910),\n             0,\n             $D9910*(1-     DATEDIF($G9910,DATE(YEAR(AW9910)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9910)     )\n             )\n     )","v":137305.00000000003},27870.87141859949]
[{"$f":"'Upgrade Information'!B9911","v":"TOI416"},null,{"$f":"IF(B9911=\"\", 'Upgrade Information'!F9911,B9911)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E9911","v":90000},{"$f":"'Upgrade Information'!H9911","v":1732.6230126117555},{"$f":"\n     IF(ISERROR(VLOOKUP($C9911,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9911,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D9911=\"\",\"\",'Upgrade Information'!D9911)","v":"2008-10-31"},null,{"$f":"\nIF(F9911=\"N/A\",\"N/A\",\n     VLOOKUP($C9911,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9911=\"N/A\",$E9911=0),\n          0,\n          IF( YEAR($G9911)>YEAR(I9911),\n             0,\n             $D9911*(1-     DATEDIF($G9911,DATE(YEAR(I9911)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9911)     )\n             )\n     )","v":63721.88430872171},10099.947777129721,null,"2024-01-01",{"$f":"\n     IF(OR($F9911=\"N/A\",$E9911=0),\n          0,\n          IF( YEAR($G9911)>YEAR(M9911),\n             0,\n             $D9911*(1-     DATEDIF($G9911,DATE(YEAR(M9911)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9911)     )\n             )\n     )","v":61989.261296109958},9872.4369368858497,null,"2025-01-01",{"$f":"\n     IF(OR($F9911=\"N/A\",$E9911=0),\n          0,\n          IF( YEAR($G9911)>YEAR(Q9911),\n             0,\n             $D9911*(1-     DATEDIF($G9911,DATE(YEAR(Q9911)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9911)     )\n             )\n     )","v":60256.6382834982},9644.926096641977,null,"2026-01-01",{"$f":"\n     IF(OR($F9911=\"N/A\",$E9911=0),\n          0,\n          IF( YEAR($G9911)>YEAR(U9911),\n             0,\n             $D9911*(1-     DATEDIF($G9911,DATE(YEAR(U9911)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9911)     )\n             )\n     )","v":58524.015270886448},9417.4152563981061,null,"2027-01-01",{"$f":"\n     IF(OR($F9911=\"N/A\",$E9911=0),\n          0,\n          IF( YEAR($G9911)>YEAR(Y9911),\n             0,\n             $D9911*(1-     DATEDIF($G9911,DATE(YEAR(Y9911)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9911)     )\n             )\n     )","v":56791.392258274689},9189.9044161542333,null,"2028-01-01",{"$f":"\n     IF(OR($F9911=\"N/A\",$E9911=0),\n          0,\n          IF( YEAR($G9911)>YEAR(AC9911),\n             0,\n             $D9911*(1-     DATEDIF($G9911,DATE(YEAR(AC9911)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9911)     )\n             )\n     )","v":55058.76924566293},8962.3935759103606,null,"2029-01-01",{"$f":"\n     IF(OR($F9911=\"N/A\",$E9911=0),\n          0,\n          IF( YEAR($G9911)>YEAR(AG9911),\n             0,\n             $D9911*(1-     DATEDIF($G9911,DATE(YEAR(AG9911)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9911)     )\n             )\n     )","v":53326.146233051179},8734.8827356664897,null,"2030-01-01",{"$f":"\n     IF(OR($F9911=\"N/A\",$E9911=0),\n          0,\n          IF( YEAR($G9911)>YEAR(AK9911),\n             0,\n             $D9911*(1-     DATEDIF($G9911,DATE(YEAR(AK9911)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9911)     )\n             )\n     )","v":51593.52322043942},8507.3718954226188,null,"2031-01-01",{"$f":"\n     IF(OR($F9911=\"N/A\",$E9911=0),\n          0,\n          IF( YEAR($G9911)>YEAR(AO9911),\n             0,\n             $D9911*(1-     DATEDIF($G9911,DATE(YEAR(AO9911)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9911)     )\n             )\n     )","v":49860.900207827668},8279.861055178746,null,"2032-01-01",{"$f":"\n     IF(OR($F9911=\"N/A\",$E9911=0),\n          0,\n          IF( YEAR($G9911)>YEAR(AS9911),\n             0,\n             $D9911*(1-     DATEDIF($G9911,DATE(YEAR(AS9911)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9911)     )\n             )\n     )","v":48128.277195215909},8052.3502149348742,null,"2033-01-01",{"$f":"\n     IF(OR($F9911=\"N/A\",$E9911=0),\n          0,\n          IF( YEAR($G9911)>YEAR(AW9911),\n             0,\n             $D9911*(1-     DATEDIF($G9911,DATE(YEAR(AW9911)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9911)     )\n             )\n     )","v":46395.65418260415},7824.8393746910015]
[{"$f":"'Upgrade Information'!B9912","v":"TOI417"},null,{"$f":"IF(B9912=\"\", 'Upgrade Information'!F9912,B9912)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E9912","v":1000999.9999999999},{"$f":"'Upgrade Information'!H9912","v":19270.618173604078},{"$f":"\n     IF(ISERROR(VLOOKUP($C9912,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9912,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D9912=\"\",\"\",'Upgrade Information'!D9912)","v":"2007-06-01"},null,{"$f":"\nIF(F9912=\"N/A\",\"N/A\",\n     VLOOKUP($C9912,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9912=\"N/A\",$E9912=0),\n          0,\n          IF( YEAR($G9912)>YEAR(I9912),\n             0,\n             $D9912*(1-     DATEDIF($G9912,DATE(YEAR(I9912)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9912)     )\n             )\n     )","v":681428.91528773226},108749.09326893724,null,"2024-01-01",{"$f":"\n     IF(OR($F9912=\"N/A\",$E9912=0),\n          0,\n          IF( YEAR($G9912)>YEAR(M9912),\n             0,\n             $D9912*(1-     DATEDIF($G9912,DATE(YEAR(M9912)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9912)     )\n             )\n     )","v":662158.29711412813},106218.66714578039,null,"2025-01-01",{"$f":"\n     IF(OR($F9912=\"N/A\",$E9912=0),\n          0,\n          IF( YEAR($G9912)>YEAR(Q9912),\n             0,\n             $D9912*(1-     DATEDIF($G9912,DATE(YEAR(Q9912)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9912)     )\n             )\n     )","v":642887.67894052411},103688.24102262355,null,"2026-01-01",{"$f":"\n     IF(OR($F9912=\"N/A\",$E9912=0),\n          0,\n          IF( YEAR($G9912)>YEAR(U9912),\n             0,\n             $D9912*(1-     DATEDIF($G9912,DATE(YEAR(U9912)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9912)     )\n             )\n     )","v":623617.06076691998},101157.81489946671,null,"2027-01-01",{"$f":"\n     IF(OR($F9912=\"N/A\",$E9912=0),\n          0,\n          IF( YEAR($G9912)>YEAR(Y9912),\n             0,\n             $D9912*(1-     DATEDIF($G9912,DATE(YEAR(Y9912)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9912)     )\n             )\n     )","v":604346.44259331585},98627.388776309861,null,"2028-01-01",{"$f":"\n     IF(OR($F9912=\"N/A\",$E9912=0),\n          0,\n          IF( YEAR($G9912)>YEAR(AC9912),\n             0,\n             $D9912*(1-     DATEDIF($G9912,DATE(YEAR(AC9912)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9912)     )\n             )\n     )","v":585075.82441971183},96096.962653153038,null,"2029-01-01",{"$f":"\n     IF(OR($F9912=\"N/A\",$E9912=0),\n          0,\n          IF( YEAR($G9912)>YEAR(AG9912),\n             0,\n             $D9912*(1-     DATEDIF($G9912,DATE(YEAR(AG9912)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9912)     )\n             )\n     )","v":565805.2062461077},93566.536529996185,null,"2030-01-01",{"$f":"\n     IF(OR($F9912=\"N/A\",$E9912=0),\n          0,\n          IF( YEAR($G9912)>YEAR(AK9912),\n             0,\n             $D9912*(1-     DATEDIF($G9912,DATE(YEAR(AK9912)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9912)     )\n             )\n     )","v":546534.58807250368},91036.110406839347,null,"2031-01-01",{"$f":"\n     IF(OR($F9912=\"N/A\",$E9912=0),\n          0,\n          IF( YEAR($G9912)>YEAR(AO9912),\n             0,\n             $D9912*(1-     DATEDIF($G9912,DATE(YEAR(AO9912)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9912)     )\n             )\n     )","v":527263.96989889955},88505.684283682509,null,"2032-01-01",{"$f":"\n     IF(OR($F9912=\"N/A\",$E9912=0),\n          0,\n          IF( YEAR($G9912)>YEAR(AS9912),\n             0,\n             $D9912*(1-     DATEDIF($G9912,DATE(YEAR(AS9912)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9912)     )\n             )\n     )","v":507993.35172529548},85975.258160525671,null,"2033-01-01",{"$f":"\n     IF(OR($F9912=\"N/A\",$E9912=0),\n          0,\n          IF( YEAR($G9912)>YEAR(AW9912),\n             0,\n             $D9912*(1-     DATEDIF($G9912,DATE(YEAR(AW9912)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9912)     )\n             )\n     )","v":488722.73355169152},83444.832037368848]
[{"$f":"'Upgrade Information'!B9913","v":"TOI418"},null,{"$f":"IF(B9913=\"\", 'Upgrade Information'!F9913,B9913)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E9913","v":100000},{"$f":"'Upgrade Information'!H9913","v":1925.1366806797284},{"$f":"\n     IF(ISERROR(VLOOKUP($C9913,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9913,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D9913=\"\",\"\",'Upgrade Information'!D9913)","v":"2005-12-31"},null,{"$f":"\nIF(F9913=\"N/A\",\"N/A\",\n     VLOOKUP($C9913,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9913=\"N/A\",$E9913=0),\n          0,\n          IF( YEAR($G9913)>YEAR(I9913),\n             0,\n             $D9913*(1-     DATEDIF($G9913,DATE(YEAR(I9913)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9913)     )\n             )\n     )","v":65347.539747764895},10505.926366413427,null,"2024-01-01",{"$f":"\n     IF(OR($F9913=\"N/A\",$E9913=0),\n          0,\n          IF( YEAR($G9913)>YEAR(M9913),\n             0,\n             $D9913*(1-     DATEDIF($G9913,DATE(YEAR(M9913)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9913)     )\n             )\n     )","v":63422.403067085164},10253.136543920236,null,"2025-01-01",{"$f":"\n     IF(OR($F9913=\"N/A\",$E9913=0),\n          0,\n          IF( YEAR($G9913)>YEAR(Q9913),\n             0,\n             $D9913*(1-     DATEDIF($G9913,DATE(YEAR(Q9913)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9913)     )\n             )\n     )","v":61497.266386405434},10000.346721427044,null,"2026-01-01",{"$f":"\n     IF(OR($F9913=\"N/A\",$E9913=0),\n          0,\n          IF( YEAR($G9913)>YEAR(U9913),\n             0,\n             $D9913*(1-     DATEDIF($G9913,DATE(YEAR(U9913)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9913)     )\n             )\n     )","v":59572.129705725711},9747.5568989338535,null,"2027-01-01",{"$f":"\n     IF(OR($F9913=\"N/A\",$E9913=0),\n          0,\n          IF( YEAR($G9913)>YEAR(Y9913),\n             0,\n             $D9913*(1-     DATEDIF($G9913,DATE(YEAR(Y9913)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9913)     )\n             )\n     )","v":57646.99302504598},9494.767076440663,null,"2028-01-01",{"$f":"\n     IF(OR($F9913=\"N/A\",$E9913=0),\n          0,\n          IF( YEAR($G9913)>YEAR(AC9913),\n             0,\n             $D9913*(1-     DATEDIF($G9913,DATE(YEAR(AC9913)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9913)     )\n             )\n     )","v":55721.85634436625},9241.9772539474725,null,"2029-01-01",{"$f":"\n     IF(OR($F9913=\"N/A\",$E9913=0),\n          0,\n          IF( YEAR($G9913)>YEAR(AG9913),\n             0,\n             $D9913*(1-     DATEDIF($G9913,DATE(YEAR(AG9913)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9913)     )\n             )\n     )","v":53796.719663686519},8989.1874314542802,null,"2030-01-01",{"$f":"\n     IF(OR($F9913=\"N/A\",$E9913=0),\n          0,\n          IF( YEAR($G9913)>YEAR(AK9913),\n             0,\n             $D9913*(1-     DATEDIF($G9913,DATE(YEAR(AK9913)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9913)     )\n             )\n     )","v":51871.582983006789},8736.3976089610896,null,"2031-01-01",{"$f":"\n     IF(OR($F9913=\"N/A\",$E9913=0),\n          0,\n          IF( YEAR($G9913)>YEAR(AO9913),\n             0,\n             $D9913*(1-     DATEDIF($G9913,DATE(YEAR(AO9913)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9913)     )\n             )\n     )","v":49946.446302327065},8483.6077864678991,null,"2032-01-01",{"$f":"\n     IF(OR($F9913=\"N/A\",$E9913=0),\n          0,\n          IF( YEAR($G9913)>YEAR(AS9913),\n             0,\n             $D9913*(1-     DATEDIF($G9913,DATE(YEAR(AS9913)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9913)     )\n             )\n     )","v":48021.309621647335},8230.8179639747086,null,"2033-01-01",{"$f":"\n     IF(OR($F9913=\"N/A\",$E9913=0),\n          0,\n          IF( YEAR($G9913)>YEAR(AW9913),\n             0,\n             $D9913*(1-     DATEDIF($G9913,DATE(YEAR(AW9913)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9913)     )\n             )\n     )","v":46096.172940967605},7978.0281414815172]
[{"$f":"'Upgrade Information'!B9914","v":"TOI419"},null,{"$f":"IF(B9914=\"\", 'Upgrade Information'!F9914,B9914)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E9914","v":100000},{"$f":"'Upgrade Information'!H9914","v":1925.1366806797284},{"$f":"\n     IF(ISERROR(VLOOKUP($C9914,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9914,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D9914=\"\",\"\",'Upgrade Information'!D9914)","v":"2007-03-29"},null,{"$f":"\nIF(F9914=\"N/A\",\"N/A\",\n     VLOOKUP($C9914,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9914=\"N/A\",$E9914=0),\n          0,\n          IF( YEAR($G9914)>YEAR(I9914),\n             0,\n             $D9914*(1-     DATEDIF($G9914,DATE(YEAR(I9914)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9914)     )\n             )\n     )","v":67753.960598614562},10821.913644529915,null,"2024-01-01",{"$f":"\n     IF(OR($F9914=\"N/A\",$E9914=0),\n          0,\n          IF( YEAR($G9914)>YEAR(M9914),\n             0,\n             $D9914*(1-     DATEDIF($G9914,DATE(YEAR(M9914)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9914)     )\n             )\n     )","v":65828.823917934831},10569.123822036725,null,"2025-01-01",{"$f":"\n     IF(OR($F9914=\"N/A\",$E9914=0),\n          0,\n          IF( YEAR($G9914)>YEAR(Q9914),\n             0,\n             $D9914*(1-     DATEDIF($G9914,DATE(YEAR(Q9914)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9914)     )\n             )\n     )","v":63903.687237255101},10316.333999543534,null,"2026-01-01",{"$f":"\n     IF(OR($F9914=\"N/A\",$E9914=0),\n          0,\n          IF( YEAR($G9914)>YEAR(U9914),\n             0,\n             $D9914*(1-     DATEDIF($G9914,DATE(YEAR(U9914)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9914)     )\n             )\n     )","v":61978.55055657537},10063.544177050342,null,"2027-01-01",{"$f":"\n     IF(OR($F9914=\"N/A\",$E9914=0),\n          0,\n          IF( YEAR($G9914)>YEAR(Y9914),\n             0,\n             $D9914*(1-     DATEDIF($G9914,DATE(YEAR(Y9914)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9914)     )\n             )\n     )","v":60053.413875895647},9810.7543545571516,null,"2028-01-01",{"$f":"\n     IF(OR($F9914=\"N/A\",$E9914=0),\n          0,\n          IF( YEAR($G9914)>YEAR(AC9914),\n             0,\n             $D9914*(1-     DATEDIF($G9914,DATE(YEAR(AC9914)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9914)     )\n             )\n     )","v":58128.277195215916},9557.9645320639611,null,"2029-01-01",{"$f":"\n     IF(OR($F9914=\"N/A\",$E9914=0),\n          0,\n          IF( YEAR($G9914)>YEAR(AG9914),\n             0,\n             $D9914*(1-     DATEDIF($G9914,DATE(YEAR(AG9914)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9914)     )\n             )\n     )","v":56203.140514536186},9305.1747095707706,null,"2030-01-01",{"$f":"\n     IF(OR($F9914=\"N/A\",$E9914=0),\n          0,\n          IF( YEAR($G9914)>YEAR(AK9914),\n             0,\n             $D9914*(1-     DATEDIF($G9914,DATE(YEAR(AK9914)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9914)     )\n             )\n     )","v":54278.003833856455},9052.3848870775782,null,"2031-01-01",{"$f":"\n     IF(OR($F9914=\"N/A\",$E9914=0),\n          0,\n          IF( YEAR($G9914)>YEAR(AO9914),\n             0,\n             $D9914*(1-     DATEDIF($G9914,DATE(YEAR(AO9914)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9914)     )\n             )\n     )","v":52352.867153176732},8799.5950645843895,null,"2032-01-01",{"$f":"\n     IF(OR($F9914=\"N/A\",$E9914=0),\n          0,\n          IF( YEAR($G9914)>YEAR(AS9914),\n             0,\n             $D9914*(1-     DATEDIF($G9914,DATE(YEAR(AS9914)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9914)     )\n             )\n     )","v":50427.730472497002},8546.8052420911972,null,"2033-01-01",{"$f":"\n     IF(OR($F9914=\"N/A\",$E9914=0),\n          0,\n          IF( YEAR($G9914)>YEAR(AW9914),\n             0,\n             $D9914*(1-     DATEDIF($G9914,DATE(YEAR(AW9914)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9914)     )\n             )\n     )","v":48502.593791817271},8294.0154195980067]
[{"$f":"'Upgrade Information'!B9915","v":"TOI420"},null,{"$f":"IF(B9915=\"\", 'Upgrade Information'!F9915,B9915)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E9915","v":200000},{"$f":"'Upgrade Information'!H9915","v":3850.2733613594569},{"$f":"\n     IF(ISERROR(VLOOKUP($C9915,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9915,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D9915=\"\",\"\",'Upgrade Information'!D9915)","v":"2006-12-01"},null,{"$f":"\nIF(F9915=\"N/A\",\"N/A\",\n     VLOOKUP($C9915,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9915=\"N/A\",$E9915=0),\n          0,\n          IF( YEAR($G9915)>YEAR(I9915),\n             0,\n             $D9915*(1-     DATEDIF($G9915,DATE(YEAR(I9915)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9915)     )\n             )\n     )","v":134224.49674344264},21475.30074073104,null,"2024-01-01",{"$f":"\n     IF(OR($F9915=\"N/A\",$E9915=0),\n          0,\n          IF( YEAR($G9915)>YEAR(M9915),\n             0,\n             $D9915*(1-     DATEDIF($G9915,DATE(YEAR(M9915)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9915)     )\n             )\n     )","v":130374.22338208318},20969.721095744655,null,"2025-01-01",{"$f":"\n     IF(OR($F9915=\"N/A\",$E9915=0),\n          0,\n          IF( YEAR($G9915)>YEAR(Q9915),\n             0,\n             $D9915*(1-     DATEDIF($G9915,DATE(YEAR(Q9915)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9915)     )\n             )\n     )","v":126523.95002072371},20464.141450758274,null,"2026-01-01",{"$f":"\n     IF(OR($F9915=\"N/A\",$E9915=0),\n          0,\n          IF( YEAR($G9915)>YEAR(U9915),\n             0,\n             $D9915*(1-     DATEDIF($G9915,DATE(YEAR(U9915)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9915)     )\n             )\n     )","v":122673.67665936427},19958.561805771893,null,"2027-01-01",{"$f":"\n     IF(OR($F9915=\"N/A\",$E9915=0),\n          0,\n          IF( YEAR($G9915)>YEAR(Y9915),\n             0,\n             $D9915*(1-     DATEDIF($G9915,DATE(YEAR(Y9915)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9915)     )\n             )\n     )","v":118823.40329800481},19452.982160785512,null,"2028-01-01",{"$f":"\n     IF(OR($F9915=\"N/A\",$E9915=0),\n          0,\n          IF( YEAR($G9915)>YEAR(AC9915),\n             0,\n             $D9915*(1-     DATEDIF($G9915,DATE(YEAR(AC9915)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9915)     )\n             )\n     )","v":114973.12993664535},18947.402515799127,null,"2029-01-01",{"$f":"\n     IF(OR($F9915=\"N/A\",$E9915=0),\n          0,\n          IF( YEAR($G9915)>YEAR(AG9915),\n             0,\n             $D9915*(1-     DATEDIF($G9915,DATE(YEAR(AG9915)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9915)     )\n             )\n     )","v":111122.85657528588},18441.822870812746,null,"2030-01-01",{"$f":"\n     IF(OR($F9915=\"N/A\",$E9915=0),\n          0,\n          IF( YEAR($G9915)>YEAR(AK9915),\n             0,\n             $D9915*(1-     DATEDIF($G9915,DATE(YEAR(AK9915)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9915)     )\n             )\n     )","v":107272.58321392644},17936.243225826365,null,"2031-01-01",{"$f":"\n     IF(OR($F9915=\"N/A\",$E9915=0),\n          0,\n          IF( YEAR($G9915)>YEAR(AO9915),\n             0,\n             $D9915*(1-     DATEDIF($G9915,DATE(YEAR(AO9915)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9915)     )\n             )\n     )","v":103422.30985256698},17430.663580839984,null,"2032-01-01",{"$f":"\n     IF(OR($F9915=\"N/A\",$E9915=0),\n          0,\n          IF( YEAR($G9915)>YEAR(AS9915),\n             0,\n             $D9915*(1-     DATEDIF($G9915,DATE(YEAR(AS9915)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9915)     )\n             )\n     )","v":99572.036491207517},16925.0839358536,null,"2033-01-01",{"$f":"\n     IF(OR($F9915=\"N/A\",$E9915=0),\n          0,\n          IF( YEAR($G9915)>YEAR(AW9915),\n             0,\n             $D9915*(1-     DATEDIF($G9915,DATE(YEAR(AW9915)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9915)     )\n             )\n     )","v":95721.763129848056},16419.504290867219]
[{"$f":"'Upgrade Information'!B9916","v":"TOI421"},null,{"$f":"IF(B9916=\"\", 'Upgrade Information'!F9916,B9916)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E9916","v":100000},{"$f":"'Upgrade Information'!H9916","v":1925.1366806797284},{"$f":"\n     IF(ISERROR(VLOOKUP($C9916,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9916,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D9916=\"\",\"\",'Upgrade Information'!D9916)","v":"2008-01-10"},null,{"$f":"\nIF(F9916=\"N/A\",\"N/A\",\n     VLOOKUP($C9916,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9916=\"N/A\",$E9916=0),\n          0,\n          IF( YEAR($G9916)>YEAR(I9916),\n             0,\n             $D9916*(1-     DATEDIF($G9916,DATE(YEAR(I9916)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9916)     )\n             )\n     )","v":69358.241165847663},11032.571829940907,null,"2024-01-01",{"$f":"\n     IF(OR($F9916=\"N/A\",$E9916=0),\n          0,\n          IF( YEAR($G9916)>YEAR(M9916),\n             0,\n             $D9916*(1-     DATEDIF($G9916,DATE(YEAR(M9916)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9916)     )\n             )\n     )","v":67433.104485167933},10779.782007447717,null,"2025-01-01",{"$f":"\n     IF(OR($F9916=\"N/A\",$E9916=0),\n          0,\n          IF( YEAR($G9916)>YEAR(Q9916),\n             0,\n             $D9916*(1-     DATEDIF($G9916,DATE(YEAR(Q9916)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9916)     )\n             )\n     )","v":65507.967804488202},10526.992184954526,null,"2026-01-01",{"$f":"\n     IF(OR($F9916=\"N/A\",$E9916=0),\n          0,\n          IF( YEAR($G9916)>YEAR(U9916),\n             0,\n             $D9916*(1-     DATEDIF($G9916,DATE(YEAR(U9916)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9916)     )\n             )\n     )","v":63582.831123808472},10274.202362461334,null,"2027-01-01",{"$f":"\n     IF(OR($F9916=\"N/A\",$E9916=0),\n          0,\n          IF( YEAR($G9916)>YEAR(Y9916),\n             0,\n             $D9916*(1-     DATEDIF($G9916,DATE(YEAR(Y9916)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9916)     )\n             )\n     )","v":61657.694443128741},10021.412539968143,null,"2028-01-01",{"$f":"\n     IF(OR($F9916=\"N/A\",$E9916=0),\n          0,\n          IF( YEAR($G9916)>YEAR(AC9916),\n             0,\n             $D9916*(1-     DATEDIF($G9916,DATE(YEAR(AC9916)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9916)     )\n             )\n     )","v":59732.557762449011},9768.6227174749511,null,"2029-01-01",{"$f":"\n     IF(OR($F9916=\"N/A\",$E9916=0),\n          0,\n          IF( YEAR($G9916)>YEAR(AG9916),\n             0,\n             $D9916*(1-     DATEDIF($G9916,DATE(YEAR(AG9916)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9916)     )\n             )\n     )","v":57807.42108176928},9515.8328949817605,null,"2030-01-01",{"$f":"\n     IF(OR($F9916=\"N/A\",$E9916=0),\n          0,\n          IF( YEAR($G9916)>YEAR(AK9916),\n             0,\n             $D9916*(1-     DATEDIF($G9916,DATE(YEAR(AK9916)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9916)     )\n             )\n     )","v":55882.284401089557},9263.04307248857,null,"2031-01-01",{"$f":"\n     IF(OR($F9916=\"N/A\",$E9916=0),\n          0,\n          IF( YEAR($G9916)>YEAR(AO9916),\n             0,\n             $D9916*(1-     DATEDIF($G9916,DATE(YEAR(AO9916)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9916)     )\n             )\n     )","v":53957.147720409826},9010.2532499953795,null,"2032-01-01",{"$f":"\n     IF(OR($F9916=\"N/A\",$E9916=0),\n          0,\n          IF( YEAR($G9916)>YEAR(AS9916),\n             0,\n             $D9916*(1-     DATEDIF($G9916,DATE(YEAR(AS9916)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9916)     )\n             )\n     )","v":52032.011039730096},8757.463427502189,null,"2033-01-01",{"$f":"\n     IF(OR($F9916=\"N/A\",$E9916=0),\n          0,\n          IF( YEAR($G9916)>YEAR(AW9916),\n             0,\n             $D9916*(1-     DATEDIF($G9916,DATE(YEAR(AW9916)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9916)     )\n             )\n     )","v":50106.874359050365},8504.6736050089967]
[{"$f":"'Upgrade Information'!B9917","v":"TOI422"},null,{"$f":"IF(B9917=\"\", 'Upgrade Information'!F9917,B9917)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E9917","v":0},{"$f":"'Upgrade Information'!H9917","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9917,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9917,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D9917=\"\",\"\",'Upgrade Information'!D9917)","v":"2008-06-03"},null,{"$f":"\nIF(F9917=\"N/A\",\"N/A\",\n     VLOOKUP($C9917,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9917=\"N/A\",$E9917=0),\n          0,\n          IF( YEAR($G9917)>YEAR(I9917),\n             0,\n             $D9917*(1-     DATEDIF($G9917,DATE(YEAR(I9917)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9917)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F9917=\"N/A\",$E9917=0),\n          0,\n          IF( YEAR($G9917)>YEAR(M9917),\n             0,\n             $D9917*(1-     DATEDIF($G9917,DATE(YEAR(M9917)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9917)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F9917=\"N/A\",$E9917=0),\n          0,\n          IF( YEAR($G9917)>YEAR(Q9917),\n             0,\n             $D9917*(1-     DATEDIF($G9917,DATE(YEAR(Q9917)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9917)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F9917=\"N/A\",$E9917=0),\n          0,\n          IF( YEAR($G9917)>YEAR(U9917),\n             0,\n             $D9917*(1-     DATEDIF($G9917,DATE(YEAR(U9917)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9917)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F9917=\"N/A\",$E9917=0),\n          0,\n          IF( YEAR($G9917)>YEAR(Y9917),\n             0,\n             $D9917*(1-     DATEDIF($G9917,DATE(YEAR(Y9917)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9917)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F9917=\"N/A\",$E9917=0),\n          0,\n          IF( YEAR($G9917)>YEAR(AC9917),\n             0,\n             $D9917*(1-     DATEDIF($G9917,DATE(YEAR(AC9917)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9917)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F9917=\"N/A\",$E9917=0),\n          0,\n          IF( YEAR($G9917)>YEAR(AG9917),\n             0,\n             $D9917*(1-     DATEDIF($G9917,DATE(YEAR(AG9917)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9917)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F9917=\"N/A\",$E9917=0),\n          0,\n          IF( YEAR($G9917)>YEAR(AK9917),\n             0,\n             $D9917*(1-     DATEDIF($G9917,DATE(YEAR(AK9917)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9917)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F9917=\"N/A\",$E9917=0),\n          0,\n          IF( YEAR($G9917)>YEAR(AO9917),\n             0,\n             $D9917*(1-     DATEDIF($G9917,DATE(YEAR(AO9917)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9917)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F9917=\"N/A\",$E9917=0),\n          0,\n          IF( YEAR($G9917)>YEAR(AS9917),\n             0,\n             $D9917*(1-     DATEDIF($G9917,DATE(YEAR(AS9917)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9917)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F9917=\"N/A\",$E9917=0),\n          0,\n          IF( YEAR($G9917)>YEAR(AW9917),\n             0,\n             $D9917*(1-     DATEDIF($G9917,DATE(YEAR(AW9917)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9917)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9918","v":"TOI423"},null,{"$f":"IF(B9918=\"\", 'Upgrade Information'!F9918,B9918)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E9918","v":0},{"$f":"'Upgrade Information'!H9918","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9918,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9918,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D9918=\"\",\"\",'Upgrade Information'!D9918)","v":"2008-05-30"},null,{"$f":"\nIF(F9918=\"N/A\",\"N/A\",\n     VLOOKUP($C9918,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9918=\"N/A\",$E9918=0),\n          0,\n          IF( YEAR($G9918)>YEAR(I9918),\n             0,\n             $D9918*(1-     DATEDIF($G9918,DATE(YEAR(I9918)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9918)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F9918=\"N/A\",$E9918=0),\n          0,\n          IF( YEAR($G9918)>YEAR(M9918),\n             0,\n             $D9918*(1-     DATEDIF($G9918,DATE(YEAR(M9918)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9918)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F9918=\"N/A\",$E9918=0),\n          0,\n          IF( YEAR($G9918)>YEAR(Q9918),\n             0,\n             $D9918*(1-     DATEDIF($G9918,DATE(YEAR(Q9918)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9918)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F9918=\"N/A\",$E9918=0),\n          0,\n          IF( YEAR($G9918)>YEAR(U9918),\n             0,\n             $D9918*(1-     DATEDIF($G9918,DATE(YEAR(U9918)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9918)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F9918=\"N/A\",$E9918=0),\n          0,\n          IF( YEAR($G9918)>YEAR(Y9918),\n             0,\n             $D9918*(1-     DATEDIF($G9918,DATE(YEAR(Y9918)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9918)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F9918=\"N/A\",$E9918=0),\n          0,\n          IF( YEAR($G9918)>YEAR(AC9918),\n             0,\n             $D9918*(1-     DATEDIF($G9918,DATE(YEAR(AC9918)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9918)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F9918=\"N/A\",$E9918=0),\n          0,\n          IF( YEAR($G9918)>YEAR(AG9918),\n             0,\n             $D9918*(1-     DATEDIF($G9918,DATE(YEAR(AG9918)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9918)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F9918=\"N/A\",$E9918=0),\n          0,\n          IF( YEAR($G9918)>YEAR(AK9918),\n             0,\n             $D9918*(1-     DATEDIF($G9918,DATE(YEAR(AK9918)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9918)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F9918=\"N/A\",$E9918=0),\n          0,\n          IF( YEAR($G9918)>YEAR(AO9918),\n             0,\n             $D9918*(1-     DATEDIF($G9918,DATE(YEAR(AO9918)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9918)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F9918=\"N/A\",$E9918=0),\n          0,\n          IF( YEAR($G9918)>YEAR(AS9918),\n             0,\n             $D9918*(1-     DATEDIF($G9918,DATE(YEAR(AS9918)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9918)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F9918=\"N/A\",$E9918=0),\n          0,\n          IF( YEAR($G9918)>YEAR(AW9918),\n             0,\n             $D9918*(1-     DATEDIF($G9918,DATE(YEAR(AW9918)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9918)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9919","v":"TOI424"},null,{"$f":"IF(B9919=\"\", 'Upgrade Information'!F9919,B9919)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E9919","v":0},{"$f":"'Upgrade Information'!H9919","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9919,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9919,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D9919=\"\",\"\",'Upgrade Information'!D9919)","v":"2008-04-03"},null,{"$f":"\nIF(F9919=\"N/A\",\"N/A\",\n     VLOOKUP($C9919,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9919=\"N/A\",$E9919=0),\n          0,\n          IF( YEAR($G9919)>YEAR(I9919),\n             0,\n             $D9919*(1-     DATEDIF($G9919,DATE(YEAR(I9919)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9919)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F9919=\"N/A\",$E9919=0),\n          0,\n          IF( YEAR($G9919)>YEAR(M9919),\n             0,\n             $D9919*(1-     DATEDIF($G9919,DATE(YEAR(M9919)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9919)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F9919=\"N/A\",$E9919=0),\n          0,\n          IF( YEAR($G9919)>YEAR(Q9919),\n             0,\n             $D9919*(1-     DATEDIF($G9919,DATE(YEAR(Q9919)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9919)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F9919=\"N/A\",$E9919=0),\n          0,\n          IF( YEAR($G9919)>YEAR(U9919),\n             0,\n             $D9919*(1-     DATEDIF($G9919,DATE(YEAR(U9919)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9919)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F9919=\"N/A\",$E9919=0),\n          0,\n          IF( YEAR($G9919)>YEAR(Y9919),\n             0,\n             $D9919*(1-     DATEDIF($G9919,DATE(YEAR(Y9919)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9919)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F9919=\"N/A\",$E9919=0),\n          0,\n          IF( YEAR($G9919)>YEAR(AC9919),\n             0,\n             $D9919*(1-     DATEDIF($G9919,DATE(YEAR(AC9919)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9919)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F9919=\"N/A\",$E9919=0),\n          0,\n          IF( YEAR($G9919)>YEAR(AG9919),\n             0,\n             $D9919*(1-     DATEDIF($G9919,DATE(YEAR(AG9919)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9919)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F9919=\"N/A\",$E9919=0),\n          0,\n          IF( YEAR($G9919)>YEAR(AK9919),\n             0,\n             $D9919*(1-     DATEDIF($G9919,DATE(YEAR(AK9919)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9919)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F9919=\"N/A\",$E9919=0),\n          0,\n          IF( YEAR($G9919)>YEAR(AO9919),\n             0,\n             $D9919*(1-     DATEDIF($G9919,DATE(YEAR(AO9919)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9919)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F9919=\"N/A\",$E9919=0),\n          0,\n          IF( YEAR($G9919)>YEAR(AS9919),\n             0,\n             $D9919*(1-     DATEDIF($G9919,DATE(YEAR(AS9919)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9919)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F9919=\"N/A\",$E9919=0),\n          0,\n          IF( YEAR($G9919)>YEAR(AW9919),\n             0,\n             $D9919*(1-     DATEDIF($G9919,DATE(YEAR(AW9919)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9919)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9920","v":"TOI425"},null,{"$f":"IF(B9920=\"\", 'Upgrade Information'!F9920,B9920)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9920","v":0},{"$f":"'Upgrade Information'!H9920","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9920,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9920,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9920=\"\",\"\",'Upgrade Information'!D9920)","v":"2008-06-01"},null,{"$f":"\nIF(F9920=\"N/A\",\"N/A\",\n     VLOOKUP($C9920,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9920=\"N/A\",$E9920=0),\n          0,\n          IF( YEAR($G9920)>YEAR(I9920),\n             0,\n             $D9920*(1-     DATEDIF($G9920,DATE(YEAR(I9920)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9920)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9920=\"N/A\",$E9920=0),\n          0,\n          IF( YEAR($G9920)>YEAR(M9920),\n             0,\n             $D9920*(1-     DATEDIF($G9920,DATE(YEAR(M9920)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9920)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9920=\"N/A\",$E9920=0),\n          0,\n          IF( YEAR($G9920)>YEAR(Q9920),\n             0,\n             $D9920*(1-     DATEDIF($G9920,DATE(YEAR(Q9920)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9920)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9920=\"N/A\",$E9920=0),\n          0,\n          IF( YEAR($G9920)>YEAR(U9920),\n             0,\n             $D9920*(1-     DATEDIF($G9920,DATE(YEAR(U9920)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9920)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9920=\"N/A\",$E9920=0),\n          0,\n          IF( YEAR($G9920)>YEAR(Y9920),\n             0,\n             $D9920*(1-     DATEDIF($G9920,DATE(YEAR(Y9920)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9920)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9920=\"N/A\",$E9920=0),\n          0,\n          IF( YEAR($G9920)>YEAR(AC9920),\n             0,\n             $D9920*(1-     DATEDIF($G9920,DATE(YEAR(AC9920)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9920)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9920=\"N/A\",$E9920=0),\n          0,\n          IF( YEAR($G9920)>YEAR(AG9920),\n             0,\n             $D9920*(1-     DATEDIF($G9920,DATE(YEAR(AG9920)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9920)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9920=\"N/A\",$E9920=0),\n          0,\n          IF( YEAR($G9920)>YEAR(AK9920),\n             0,\n             $D9920*(1-     DATEDIF($G9920,DATE(YEAR(AK9920)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9920)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9920=\"N/A\",$E9920=0),\n          0,\n          IF( YEAR($G9920)>YEAR(AO9920),\n             0,\n             $D9920*(1-     DATEDIF($G9920,DATE(YEAR(AO9920)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9920)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9920=\"N/A\",$E9920=0),\n          0,\n          IF( YEAR($G9920)>YEAR(AS9920),\n             0,\n             $D9920*(1-     DATEDIF($G9920,DATE(YEAR(AS9920)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9920)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9920=\"N/A\",$E9920=0),\n          0,\n          IF( YEAR($G9920)>YEAR(AW9920),\n             0,\n             $D9920*(1-     DATEDIF($G9920,DATE(YEAR(AW9920)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9920)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9921","v":"TOI426"},null,{"$f":"IF(B9921=\"\", 'Upgrade Information'!F9921,B9921)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E9921","v":900000},{"$f":"'Upgrade Information'!H9921","v":23223.178214419328},{"$f":"\n     IF(ISERROR(VLOOKUP($C9921,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9921,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D9921=\"\",\"\",'Upgrade Information'!D9921)","v":"2009-06-01"},null,{"$f":"\nIF(F9921=\"N/A\",\"N/A\",\n     VLOOKUP($C9921,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9921=\"N/A\",$E9921=0),\n          0,\n          IF( YEAR($G9921)>YEAR(I9921),\n             0,\n             $D9921*(1-     DATEDIF($G9921,DATE(YEAR(I9921)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9921)     )\n             )\n     )","v":561328.65103971807},95388.05725589364,null,"2024-01-01",{"$f":"\n     IF(OR($F9921=\"N/A\",$E9921=0),\n          0,\n          IF( YEAR($G9921)>YEAR(M9921),\n             0,\n             $D9921*(1-     DATEDIF($G9921,DATE(YEAR(M9921)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9921)     )\n             )\n     )","v":538105.47282529878},92402.466116553085,null,"2025-01-01",{"$f":"\n     IF(OR($F9921=\"N/A\",$E9921=0),\n          0,\n          IF( YEAR($G9921)>YEAR(Q9921),\n             0,\n             $D9921*(1-     DATEDIF($G9921,DATE(YEAR(Q9921)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9921)     )\n             )\n     )","v":514882.2946108795},89416.87497721253,null,"2026-01-01",{"$f":"\n     IF(OR($F9921=\"N/A\",$E9921=0),\n          0,\n          IF( YEAR($G9921)>YEAR(U9921),\n             0,\n             $D9921*(1-     DATEDIF($G9921,DATE(YEAR(U9921)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9921)     )\n             )\n     )","v":491659.1163964601},86431.283837871961,null,"2027-01-01",{"$f":"\n     IF(OR($F9921=\"N/A\",$E9921=0),\n          0,\n          IF( YEAR($G9921)>YEAR(Y9921),\n             0,\n             $D9921*(1-     DATEDIF($G9921,DATE(YEAR(Y9921)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9921)     )\n             )\n     )","v":468435.9381820407},83445.692698531391,null,"2028-01-01",{"$f":"\n     IF(OR($F9921=\"N/A\",$E9921=0),\n          0,\n          IF( YEAR($G9921)>YEAR(AC9921),\n             0,\n             $D9921*(1-     DATEDIF($G9921,DATE(YEAR(AC9921)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9921)     )\n             )\n     )","v":445212.75996762142},80460.101559190836,null,"2029-01-01",{"$f":"\n     IF(OR($F9921=\"N/A\",$E9921=0),\n          0,\n          IF( YEAR($G9921)>YEAR(AG9921),\n             0,\n             $D9921*(1-     DATEDIF($G9921,DATE(YEAR(AG9921)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9921)     )\n             )\n     )","v":421989.58175320213},77474.510419850281,null,"2030-01-01",{"$f":"\n     IF(OR($F9921=\"N/A\",$E9921=0),\n          0,\n          IF( YEAR($G9921)>YEAR(AK9921),\n             0,\n             $D9921*(1-     DATEDIF($G9921,DATE(YEAR(AK9921)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9921)     )\n             )\n     )","v":398766.40353878279},74488.919280509712,null,"2031-01-01",{"$f":"\n     IF(OR($F9921=\"N/A\",$E9921=0),\n          0,\n          IF( YEAR($G9921)>YEAR(AO9921),\n             0,\n             $D9921*(1-     DATEDIF($G9921,DATE(YEAR(AO9921)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9921)     )\n             )\n     )","v":375543.22532436351},71503.328141169157,null,"2032-01-01",{"$f":"\n     IF(OR($F9921=\"N/A\",$E9921=0),\n          0,\n          IF( YEAR($G9921)>YEAR(AS9921),\n             0,\n             $D9921*(1-     DATEDIF($G9921,DATE(YEAR(AS9921)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9921)     )\n             )\n     )","v":352320.04710994411},68517.737001828587,null,"2033-01-01",{"$f":"\n     IF(OR($F9921=\"N/A\",$E9921=0),\n          0,\n          IF( YEAR($G9921)>YEAR(AW9921),\n             0,\n             $D9921*(1-     DATEDIF($G9921,DATE(YEAR(AW9921)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9921)     )\n             )\n     )","v":329096.86889552482},65532.145862488032]
[{"$f":"'Upgrade Information'!B9922","v":"TOI427"},null,{"$f":"IF(B9922=\"\", 'Upgrade Information'!F9922,B9922)","v":"AEP"},{"$f":"1000000*'Upgrade Information'!E9922","v":2057999.9999999998},{"$f":"'Upgrade Information'!H9922","v":53103.667516972193},{"$f":"\n     IF(ISERROR(VLOOKUP($C9922,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9922,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.12856083313724909},{"$f":"IF('Upgrade Information'!D9922=\"\",\"\",'Upgrade Information'!D9922)","v":"2007-05-16"},null,{"$f":"\nIF(F9922=\"N/A\",\"N/A\",\n     VLOOKUP($C9922,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9922=\"N/A\",$E9922=0),\n          0,\n          IF( YEAR($G9922)>YEAR(I9922),\n             0,\n             $D9922*(1-     DATEDIF($G9922,DATE(YEAR(I9922)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9922)     )\n             )\n     )","v":1177364.1803435443},204466.58744789264,null,"2024-01-01",{"$f":"\n     IF(OR($F9922=\"N/A\",$E9922=0),\n          0,\n          IF( YEAR($G9922)>YEAR(M9922),\n             0,\n             $D9922*(1-     DATEDIF($G9922,DATE(YEAR(M9922)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9922)     )\n             )\n     )","v":1124260.5128265719},197639.53570926719,null,"2025-01-01",{"$f":"\n     IF(OR($F9922=\"N/A\",$E9922=0),\n          0,\n          IF( YEAR($G9922)>YEAR(Q9922),\n             0,\n             $D9922*(1-     DATEDIF($G9922,DATE(YEAR(Q9922)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9922)     )\n             )\n     )","v":1071156.8453095998},190812.4839706418,null,"2026-01-01",{"$f":"\n     IF(OR($F9922=\"N/A\",$E9922=0),\n          0,\n          IF( YEAR($G9922)>YEAR(U9922),\n             0,\n             $D9922*(1-     DATEDIF($G9922,DATE(YEAR(U9922)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9922)     )\n             )\n     )","v":1018053.1777926276},183985.43223201638,null,"2027-01-01",{"$f":"\n     IF(OR($F9922=\"N/A\",$E9922=0),\n          0,\n          IF( YEAR($G9922)>YEAR(Y9922),\n             0,\n             $D9922*(1-     DATEDIF($G9922,DATE(YEAR(Y9922)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9922)     )\n             )\n     )","v":964949.51027565554},177158.38049339096,null,"2028-01-01",{"$f":"\n     IF(OR($F9922=\"N/A\",$E9922=0),\n          0,\n          IF( YEAR($G9922)>YEAR(AC9922),\n             0,\n             $D9922*(1-     DATEDIF($G9922,DATE(YEAR(AC9922)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9922)     )\n             )\n     )","v":911845.84275868314},170331.32875476553,null,"2029-01-01",{"$f":"\n     IF(OR($F9922=\"N/A\",$E9922=0),\n          0,\n          IF( YEAR($G9922)>YEAR(AG9922),\n             0,\n             $D9922*(1-     DATEDIF($G9922,DATE(YEAR(AG9922)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9922)     )\n             )\n     )","v":858742.17524171108},163504.27701614011,null,"2030-01-01",{"$f":"\n     IF(OR($F9922=\"N/A\",$E9922=0),\n          0,\n          IF( YEAR($G9922)>YEAR(AK9922),\n             0,\n             $D9922*(1-     DATEDIF($G9922,DATE(YEAR(AK9922)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9922)     )\n             )\n     )","v":805638.5077247388},156677.22527751469,null,"2031-01-01",{"$f":"\n     IF(OR($F9922=\"N/A\",$E9922=0),\n          0,\n          IF( YEAR($G9922)>YEAR(AO9922),\n             0,\n             $D9922*(1-     DATEDIF($G9922,DATE(YEAR(AO9922)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9922)     )\n             )\n     )","v":752534.84020776674},149850.1735388893,null,"2032-01-01",{"$f":"\n     IF(OR($F9922=\"N/A\",$E9922=0),\n          0,\n          IF( YEAR($G9922)>YEAR(AS9922),\n             0,\n             $D9922*(1-     DATEDIF($G9922,DATE(YEAR(AS9922)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9922)     )\n             )\n     )","v":699431.17269079434},143023.12180026385,null,"2033-01-01",{"$f":"\n     IF(OR($F9922=\"N/A\",$E9922=0),\n          0,\n          IF( YEAR($G9922)>YEAR(AW9922),\n             0,\n             $D9922*(1-     DATEDIF($G9922,DATE(YEAR(AW9922)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9922)     )\n             )\n     )","v":646327.50517382228},136196.07006163846]
[{"$f":"'Upgrade Information'!B9923","v":"TOI428"},null,{"$f":"IF(B9923=\"\", 'Upgrade Information'!F9923,B9923)","v":"DL"},{"$f":"1000000*'Upgrade Information'!E9923","v":750000},{"$f":"'Upgrade Information'!H9923","v":17441.860465116279},{"$f":"\n     IF(ISERROR(VLOOKUP($C9923,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9923,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18287978478931441},{"$f":"IF('Upgrade Information'!D9923=\"\",\"\",'Upgrade Information'!D9923)","v":"2007-11-05"},null,{"$f":"\nIF(F9923=\"N/A\",\"N/A\",\n     VLOOKUP($C9923,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9923=\"N/A\",$E9923=0),\n          0,\n          IF( YEAR($G9923)>YEAR(I9923),\n             0,\n             $D9923*(1-     DATEDIF($G9923,DATE(YEAR(I9923)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9923)     )\n             )\n     )","v":469476.74418604653},103299.66640544849,null,"2024-06-01",{"$f":"\n     IF(OR($F9923=\"N/A\",$E9923=0),\n          0,\n          IF( YEAR($G9923)>YEAR(M9923),\n             0,\n             $D9923*(1-     DATEDIF($G9923,DATE(YEAR(M9923)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9923)     )\n             )\n     )","v":452034.8837209302},100109.90271726275,null,"2025-06-01",{"$f":"\n     IF(OR($F9923=\"N/A\",$E9923=0),\n          0,\n          IF( YEAR($G9923)>YEAR(Q9923),\n             0,\n             $D9923*(1-     DATEDIF($G9923,DATE(YEAR(Q9923)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9923)     )\n             )\n     )","v":434593.02325581387},96920.139029077021,null,"2026-06-01",{"$f":"\n     IF(OR($F9923=\"N/A\",$E9923=0),\n          0,\n          IF( YEAR($G9923)>YEAR(U9923),\n             0,\n             $D9923*(1-     DATEDIF($G9923,DATE(YEAR(U9923)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9923)     )\n             )\n     )","v":417151.16279069765},93730.375340891318,null,"2027-06-01",{"$f":"\n     IF(OR($F9923=\"N/A\",$E9923=0),\n          0,\n          IF( YEAR($G9923)>YEAR(Y9923),\n             0,\n             $D9923*(1-     DATEDIF($G9923,DATE(YEAR(Y9923)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9923)     )\n             )\n     )","v":399709.30232558143},90540.611652705615,null,"2028-06-01",{"$f":"\n     IF(OR($F9923=\"N/A\",$E9923=0),\n          0,\n          IF( YEAR($G9923)>YEAR(AC9923),\n             0,\n             $D9923*(1-     DATEDIF($G9923,DATE(YEAR(AC9923)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9923)     )\n             )\n     )","v":382267.44186046516},87350.847964519897,null,"2029-06-01",{"$f":"\n     IF(OR($F9923=\"N/A\",$E9923=0),\n          0,\n          IF( YEAR($G9923)>YEAR(AG9923),\n             0,\n             $D9923*(1-     DATEDIF($G9923,DATE(YEAR(AG9923)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9923)     )\n             )\n     )","v":364825.58139534883},84161.084276334179,null,"2030-06-01",{"$f":"\n     IF(OR($F9923=\"N/A\",$E9923=0),\n          0,\n          IF( YEAR($G9923)>YEAR(AK9923),\n             0,\n             $D9923*(1-     DATEDIF($G9923,DATE(YEAR(AK9923)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9923)     )\n             )\n     )","v":347383.72093023261},80971.320588148476,null,"2031-06-01",{"$f":"\n     IF(OR($F9923=\"N/A\",$E9923=0),\n          0,\n          IF( YEAR($G9923)>YEAR(AO9923),\n             0,\n             $D9923*(1-     DATEDIF($G9923,DATE(YEAR(AO9923)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9923)     )\n             )\n     )","v":329941.86046511628},77781.556899962743,null,"2032-06-01",{"$f":"\n     IF(OR($F9923=\"N/A\",$E9923=0),\n          0,\n          IF( YEAR($G9923)>YEAR(AS9923),\n             0,\n             $D9923*(1-     DATEDIF($G9923,DATE(YEAR(AS9923)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9923)     )\n             )\n     )","v":312500},74591.793211777025,null,"2033-06-01",{"$f":"\n     IF(OR($F9923=\"N/A\",$E9923=0),\n          0,\n          IF( YEAR($G9923)>YEAR(AW9923),\n             0,\n             $D9923*(1-     DATEDIF($G9923,DATE(YEAR(AW9923)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9923)     )\n             )\n     )","v":295058.13953488372},71402.029523591322]
[{"$f":"'Upgrade Information'!B9924","v":"TOI429"},null,{"$f":"IF(B9924=\"\", 'Upgrade Information'!F9924,B9924)","v":"DL"},{"$f":"1000000*'Upgrade Information'!E9924","v":600000},{"$f":"'Upgrade Information'!H9924","v":13953.488372093023},{"$f":"\n     IF(ISERROR(VLOOKUP($C9924,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9924,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.18287978478931441},{"$f":"IF('Upgrade Information'!D9924=\"\",\"\",'Upgrade Information'!D9924)","v":"2007-06-30"},null,{"$f":"\nIF(F9924=\"N/A\",\"N/A\",\n     VLOOKUP($C9924,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9924=\"N/A\",$E9924=0),\n          0,\n          IF( YEAR($G9924)>YEAR(I9924),\n             0,\n             $D9924*(1-     DATEDIF($G9924,DATE(YEAR(I9924)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9924)     )\n             )\n     )","v":369767.4418604651},81576.478561630211,null,"2024-06-01",{"$f":"\n     IF(OR($F9924=\"N/A\",$E9924=0),\n          0,\n          IF( YEAR($G9924)>YEAR(M9924),\n             0,\n             $D9924*(1-     DATEDIF($G9924,DATE(YEAR(M9924)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9924)     )\n             )\n     )","v":355813.95348837203},79024.667611081619,null,"2025-06-01",{"$f":"\n     IF(OR($F9924=\"N/A\",$E9924=0),\n          0,\n          IF( YEAR($G9924)>YEAR(Q9924),\n             0,\n             $D9924*(1-     DATEDIF($G9924,DATE(YEAR(Q9924)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9924)     )\n             )\n     )","v":341860.46511627908},76472.856660533071,null,"2026-06-01",{"$f":"\n     IF(OR($F9924=\"N/A\",$E9924=0),\n          0,\n          IF( YEAR($G9924)>YEAR(U9924),\n             0,\n             $D9924*(1-     DATEDIF($G9924,DATE(YEAR(U9924)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9924)     )\n             )\n     )","v":327906.97674418607},73921.045709984493,null,"2027-06-01",{"$f":"\n     IF(OR($F9924=\"N/A\",$E9924=0),\n          0,\n          IF( YEAR($G9924)>YEAR(Y9924),\n             0,\n             $D9924*(1-     DATEDIF($G9924,DATE(YEAR(Y9924)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9924)     )\n             )\n     )","v":313953.48837209307},71369.234759435931,null,"2028-06-01",{"$f":"\n     IF(OR($F9924=\"N/A\",$E9924=0),\n          0,\n          IF( YEAR($G9924)>YEAR(AC9924),\n             0,\n             $D9924*(1-     DATEDIF($G9924,DATE(YEAR(AC9924)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9924)     )\n             )\n     )","v":300000},68817.423808887339,null,"2029-06-01",{"$f":"\n     IF(OR($F9924=\"N/A\",$E9924=0),\n          0,\n          IF( YEAR($G9924)>YEAR(AG9924),\n             0,\n             $D9924*(1-     DATEDIF($G9924,DATE(YEAR(AG9924)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9924)     )\n             )\n     )","v":286046.51162790693},66265.612858338762,null,"2030-06-01",{"$f":"\n     IF(OR($F9924=\"N/A\",$E9924=0),\n          0,\n          IF( YEAR($G9924)>YEAR(AK9924),\n             0,\n             $D9924*(1-     DATEDIF($G9924,DATE(YEAR(AK9924)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9924)     )\n             )\n     )","v":272093.02325581398},63713.801907790206,null,"2031-06-01",{"$f":"\n     IF(OR($F9924=\"N/A\",$E9924=0),\n          0,\n          IF( YEAR($G9924)>YEAR(AO9924),\n             0,\n             $D9924*(1-     DATEDIF($G9924,DATE(YEAR(AO9924)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9924)     )\n             )\n     )","v":258139.53488372092},61161.990957241622,null,"2032-06-01",{"$f":"\n     IF(OR($F9924=\"N/A\",$E9924=0),\n          0,\n          IF( YEAR($G9924)>YEAR(AS9924),\n             0,\n             $D9924*(1-     DATEDIF($G9924,DATE(YEAR(AS9924)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9924)     )\n             )\n     )","v":244186.04651162788},58610.180006693045,null,"2033-06-01",{"$f":"\n     IF(OR($F9924=\"N/A\",$E9924=0),\n          0,\n          IF( YEAR($G9924)>YEAR(AW9924),\n             0,\n             $D9924*(1-     DATEDIF($G9924,DATE(YEAR(AW9924)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9924)     )\n             )\n     )","v":230232.5581395349},56058.369056144482]
[{"$f":"'Upgrade Information'!B9925","v":"TOI430"},null,{"$f":"IF(B9925=\"\", 'Upgrade Information'!F9925,B9925)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E9925","v":0},{"$f":"'Upgrade Information'!H9925","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9925,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9925,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D9925=\"\",\"\",'Upgrade Information'!D9925)","v":"2008-01-10"},null,{"$f":"\nIF(F9925=\"N/A\",\"N/A\",\n     VLOOKUP($C9925,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9925=\"N/A\",$E9925=0),\n          0,\n          IF( YEAR($G9925)>YEAR(I9925),\n             0,\n             $D9925*(1-     DATEDIF($G9925,DATE(YEAR(I9925)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9925)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F9925=\"N/A\",$E9925=0),\n          0,\n          IF( YEAR($G9925)>YEAR(M9925),\n             0,\n             $D9925*(1-     DATEDIF($G9925,DATE(YEAR(M9925)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9925)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F9925=\"N/A\",$E9925=0),\n          0,\n          IF( YEAR($G9925)>YEAR(Q9925),\n             0,\n             $D9925*(1-     DATEDIF($G9925,DATE(YEAR(Q9925)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9925)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F9925=\"N/A\",$E9925=0),\n          0,\n          IF( YEAR($G9925)>YEAR(U9925),\n             0,\n             $D9925*(1-     DATEDIF($G9925,DATE(YEAR(U9925)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9925)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F9925=\"N/A\",$E9925=0),\n          0,\n          IF( YEAR($G9925)>YEAR(Y9925),\n             0,\n             $D9925*(1-     DATEDIF($G9925,DATE(YEAR(Y9925)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9925)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F9925=\"N/A\",$E9925=0),\n          0,\n          IF( YEAR($G9925)>YEAR(AC9925),\n             0,\n             $D9925*(1-     DATEDIF($G9925,DATE(YEAR(AC9925)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9925)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F9925=\"N/A\",$E9925=0),\n          0,\n          IF( YEAR($G9925)>YEAR(AG9925),\n             0,\n             $D9925*(1-     DATEDIF($G9925,DATE(YEAR(AG9925)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9925)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F9925=\"N/A\",$E9925=0),\n          0,\n          IF( YEAR($G9925)>YEAR(AK9925),\n             0,\n             $D9925*(1-     DATEDIF($G9925,DATE(YEAR(AK9925)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9925)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F9925=\"N/A\",$E9925=0),\n          0,\n          IF( YEAR($G9925)>YEAR(AO9925),\n             0,\n             $D9925*(1-     DATEDIF($G9925,DATE(YEAR(AO9925)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9925)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F9925=\"N/A\",$E9925=0),\n          0,\n          IF( YEAR($G9925)>YEAR(AS9925),\n             0,\n             $D9925*(1-     DATEDIF($G9925,DATE(YEAR(AS9925)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9925)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F9925=\"N/A\",$E9925=0),\n          0,\n          IF( YEAR($G9925)>YEAR(AW9925),\n             0,\n             $D9925*(1-     DATEDIF($G9925,DATE(YEAR(AW9925)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9925)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9926","v":"TOI431"},null,{"$f":"IF(B9926=\"\", 'Upgrade Information'!F9926,B9926)","v":"Dominion"},{"$f":"1000000*'Upgrade Information'!E9926","v":0},{"$f":"'Upgrade Information'!H9926","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9926,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9926,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.105509610572826},{"$f":"IF('Upgrade Information'!D9926=\"\",\"\",'Upgrade Information'!D9926)","v":"2008-01-10"},null,{"$f":"\nIF(F9926=\"N/A\",\"N/A\",\n     VLOOKUP($C9926,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9926=\"N/A\",$E9926=0),\n          0,\n          IF( YEAR($G9926)>YEAR(I9926),\n             0,\n             $D9926*(1-     DATEDIF($G9926,DATE(YEAR(I9926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9926)     )\n             )\n     )","v":0},0,null,"2024-01-01",{"$f":"\n     IF(OR($F9926=\"N/A\",$E9926=0),\n          0,\n          IF( YEAR($G9926)>YEAR(M9926),\n             0,\n             $D9926*(1-     DATEDIF($G9926,DATE(YEAR(M9926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9926)     )\n             )\n     )","v":0},0,null,"2025-01-01",{"$f":"\n     IF(OR($F9926=\"N/A\",$E9926=0),\n          0,\n          IF( YEAR($G9926)>YEAR(Q9926),\n             0,\n             $D9926*(1-     DATEDIF($G9926,DATE(YEAR(Q9926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9926)     )\n             )\n     )","v":0},0,null,"2026-01-01",{"$f":"\n     IF(OR($F9926=\"N/A\",$E9926=0),\n          0,\n          IF( YEAR($G9926)>YEAR(U9926),\n             0,\n             $D9926*(1-     DATEDIF($G9926,DATE(YEAR(U9926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9926)     )\n             )\n     )","v":0},0,null,"2027-01-01",{"$f":"\n     IF(OR($F9926=\"N/A\",$E9926=0),\n          0,\n          IF( YEAR($G9926)>YEAR(Y9926),\n             0,\n             $D9926*(1-     DATEDIF($G9926,DATE(YEAR(Y9926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9926)     )\n             )\n     )","v":0},0,null,"2028-01-01",{"$f":"\n     IF(OR($F9926=\"N/A\",$E9926=0),\n          0,\n          IF( YEAR($G9926)>YEAR(AC9926),\n             0,\n             $D9926*(1-     DATEDIF($G9926,DATE(YEAR(AC9926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9926)     )\n             )\n     )","v":0},0,null,"2029-01-01",{"$f":"\n     IF(OR($F9926=\"N/A\",$E9926=0),\n          0,\n          IF( YEAR($G9926)>YEAR(AG9926),\n             0,\n             $D9926*(1-     DATEDIF($G9926,DATE(YEAR(AG9926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9926)     )\n             )\n     )","v":0},0,null,"2030-01-01",{"$f":"\n     IF(OR($F9926=\"N/A\",$E9926=0),\n          0,\n          IF( YEAR($G9926)>YEAR(AK9926),\n             0,\n             $D9926*(1-     DATEDIF($G9926,DATE(YEAR(AK9926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9926)     )\n             )\n     )","v":0},0,null,"2031-01-01",{"$f":"\n     IF(OR($F9926=\"N/A\",$E9926=0),\n          0,\n          IF( YEAR($G9926)>YEAR(AO9926),\n             0,\n             $D9926*(1-     DATEDIF($G9926,DATE(YEAR(AO9926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9926)     )\n             )\n     )","v":0},0,null,"2032-01-01",{"$f":"\n     IF(OR($F9926=\"N/A\",$E9926=0),\n          0,\n          IF( YEAR($G9926)>YEAR(AS9926),\n             0,\n             $D9926*(1-     DATEDIF($G9926,DATE(YEAR(AS9926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9926)     )\n             )\n     )","v":0},0,null,"2033-01-01",{"$f":"\n     IF(OR($F9926=\"N/A\",$E9926=0),\n          0,\n          IF( YEAR($G9926)>YEAR(AW9926),\n             0,\n             $D9926*(1-     DATEDIF($G9926,DATE(YEAR(AW9926)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9926)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9927","v":"TOI432"},null,{"$f":"IF(B9927=\"\", 'Upgrade Information'!F9927,B9927)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9927","v":0},{"$f":"'Upgrade Information'!H9927","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9927,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9927,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9927=\"\",\"\",'Upgrade Information'!D9927)","v":"2009-12-31"},null,{"$f":"\nIF(F9927=\"N/A\",\"N/A\",\n     VLOOKUP($C9927,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9927=\"N/A\",$E9927=0),\n          0,\n          IF( YEAR($G9927)>YEAR(I9927),\n             0,\n             $D9927*(1-     DATEDIF($G9927,DATE(YEAR(I9927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9927)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9927=\"N/A\",$E9927=0),\n          0,\n          IF( YEAR($G9927)>YEAR(M9927),\n             0,\n             $D9927*(1-     DATEDIF($G9927,DATE(YEAR(M9927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9927)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9927=\"N/A\",$E9927=0),\n          0,\n          IF( YEAR($G9927)>YEAR(Q9927),\n             0,\n             $D9927*(1-     DATEDIF($G9927,DATE(YEAR(Q9927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9927)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9927=\"N/A\",$E9927=0),\n          0,\n          IF( YEAR($G9927)>YEAR(U9927),\n             0,\n             $D9927*(1-     DATEDIF($G9927,DATE(YEAR(U9927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9927)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9927=\"N/A\",$E9927=0),\n          0,\n          IF( YEAR($G9927)>YEAR(Y9927),\n             0,\n             $D9927*(1-     DATEDIF($G9927,DATE(YEAR(Y9927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9927)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9927=\"N/A\",$E9927=0),\n          0,\n          IF( YEAR($G9927)>YEAR(AC9927),\n             0,\n             $D9927*(1-     DATEDIF($G9927,DATE(YEAR(AC9927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9927)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9927=\"N/A\",$E9927=0),\n          0,\n          IF( YEAR($G9927)>YEAR(AG9927),\n             0,\n             $D9927*(1-     DATEDIF($G9927,DATE(YEAR(AG9927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9927)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9927=\"N/A\",$E9927=0),\n          0,\n          IF( YEAR($G9927)>YEAR(AK9927),\n             0,\n             $D9927*(1-     DATEDIF($G9927,DATE(YEAR(AK9927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9927)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9927=\"N/A\",$E9927=0),\n          0,\n          IF( YEAR($G9927)>YEAR(AO9927),\n             0,\n             $D9927*(1-     DATEDIF($G9927,DATE(YEAR(AO9927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9927)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9927=\"N/A\",$E9927=0),\n          0,\n          IF( YEAR($G9927)>YEAR(AS9927),\n             0,\n             $D9927*(1-     DATEDIF($G9927,DATE(YEAR(AS9927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9927)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9927=\"N/A\",$E9927=0),\n          0,\n          IF( YEAR($G9927)>YEAR(AW9927),\n             0,\n             $D9927*(1-     DATEDIF($G9927,DATE(YEAR(AW9927)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9927)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9928","v":"TOI433"},null,{"$f":"IF(B9928=\"\", 'Upgrade Information'!F9928,B9928)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9928","v":0},{"$f":"'Upgrade Information'!H9928","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9928,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9928,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9928=\"\",\"\",'Upgrade Information'!D9928)","v":"2009-12-31"},null,{"$f":"\nIF(F9928=\"N/A\",\"N/A\",\n     VLOOKUP($C9928,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9928=\"N/A\",$E9928=0),\n          0,\n          IF( YEAR($G9928)>YEAR(I9928),\n             0,\n             $D9928*(1-     DATEDIF($G9928,DATE(YEAR(I9928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9928)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9928=\"N/A\",$E9928=0),\n          0,\n          IF( YEAR($G9928)>YEAR(M9928),\n             0,\n             $D9928*(1-     DATEDIF($G9928,DATE(YEAR(M9928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9928)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9928=\"N/A\",$E9928=0),\n          0,\n          IF( YEAR($G9928)>YEAR(Q9928),\n             0,\n             $D9928*(1-     DATEDIF($G9928,DATE(YEAR(Q9928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9928)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9928=\"N/A\",$E9928=0),\n          0,\n          IF( YEAR($G9928)>YEAR(U9928),\n             0,\n             $D9928*(1-     DATEDIF($G9928,DATE(YEAR(U9928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9928)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9928=\"N/A\",$E9928=0),\n          0,\n          IF( YEAR($G9928)>YEAR(Y9928),\n             0,\n             $D9928*(1-     DATEDIF($G9928,DATE(YEAR(Y9928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9928)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9928=\"N/A\",$E9928=0),\n          0,\n          IF( YEAR($G9928)>YEAR(AC9928),\n             0,\n             $D9928*(1-     DATEDIF($G9928,DATE(YEAR(AC9928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9928)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9928=\"N/A\",$E9928=0),\n          0,\n          IF( YEAR($G9928)>YEAR(AG9928),\n             0,\n             $D9928*(1-     DATEDIF($G9928,DATE(YEAR(AG9928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9928)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9928=\"N/A\",$E9928=0),\n          0,\n          IF( YEAR($G9928)>YEAR(AK9928),\n             0,\n             $D9928*(1-     DATEDIF($G9928,DATE(YEAR(AK9928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9928)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9928=\"N/A\",$E9928=0),\n          0,\n          IF( YEAR($G9928)>YEAR(AO9928),\n             0,\n             $D9928*(1-     DATEDIF($G9928,DATE(YEAR(AO9928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9928)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9928=\"N/A\",$E9928=0),\n          0,\n          IF( YEAR($G9928)>YEAR(AS9928),\n             0,\n             $D9928*(1-     DATEDIF($G9928,DATE(YEAR(AS9928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9928)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9928=\"N/A\",$E9928=0),\n          0,\n          IF( YEAR($G9928)>YEAR(AW9928),\n             0,\n             $D9928*(1-     DATEDIF($G9928,DATE(YEAR(AW9928)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9928)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9929","v":"TOI434"},null,{"$f":"IF(B9929=\"\", 'Upgrade Information'!F9929,B9929)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9929","v":0},{"$f":"'Upgrade Information'!H9929","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9929,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9929,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9929=\"\",\"\",'Upgrade Information'!D9929)","v":"2009-12-31"},null,{"$f":"\nIF(F9929=\"N/A\",\"N/A\",\n     VLOOKUP($C9929,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9929=\"N/A\",$E9929=0),\n          0,\n          IF( YEAR($G9929)>YEAR(I9929),\n             0,\n             $D9929*(1-     DATEDIF($G9929,DATE(YEAR(I9929)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9929)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9929=\"N/A\",$E9929=0),\n          0,\n          IF( YEAR($G9929)>YEAR(M9929),\n             0,\n             $D9929*(1-     DATEDIF($G9929,DATE(YEAR(M9929)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9929)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9929=\"N/A\",$E9929=0),\n          0,\n          IF( YEAR($G9929)>YEAR(Q9929),\n             0,\n             $D9929*(1-     DATEDIF($G9929,DATE(YEAR(Q9929)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9929)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9929=\"N/A\",$E9929=0),\n          0,\n          IF( YEAR($G9929)>YEAR(U9929),\n             0,\n             $D9929*(1-     DATEDIF($G9929,DATE(YEAR(U9929)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9929)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9929=\"N/A\",$E9929=0),\n          0,\n          IF( YEAR($G9929)>YEAR(Y9929),\n             0,\n             $D9929*(1-     DATEDIF($G9929,DATE(YEAR(Y9929)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9929)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9929=\"N/A\",$E9929=0),\n          0,\n          IF( YEAR($G9929)>YEAR(AC9929),\n             0,\n             $D9929*(1-     DATEDIF($G9929,DATE(YEAR(AC9929)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9929)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9929=\"N/A\",$E9929=0),\n          0,\n          IF( YEAR($G9929)>YEAR(AG9929),\n             0,\n             $D9929*(1-     DATEDIF($G9929,DATE(YEAR(AG9929)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9929)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9929=\"N/A\",$E9929=0),\n          0,\n          IF( YEAR($G9929)>YEAR(AK9929),\n             0,\n             $D9929*(1-     DATEDIF($G9929,DATE(YEAR(AK9929)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9929)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9929=\"N/A\",$E9929=0),\n          0,\n          IF( YEAR($G9929)>YEAR(AO9929),\n             0,\n             $D9929*(1-     DATEDIF($G9929,DATE(YEAR(AO9929)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9929)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9929=\"N/A\",$E9929=0),\n          0,\n          IF( YEAR($G9929)>YEAR(AS9929),\n             0,\n             $D9929*(1-     DATEDIF($G9929,DATE(YEAR(AS9929)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9929)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9929=\"N/A\",$E9929=0),\n          0,\n          IF( YEAR($G9929)>YEAR(AW9929),\n             0,\n             $D9929*(1-     DATEDIF($G9929,DATE(YEAR(AW9929)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9929)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9930","v":"TOI435"},null,{"$f":"IF(B9930=\"\", 'Upgrade Information'!F9930,B9930)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9930","v":0},{"$f":"'Upgrade Information'!H9930","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9930,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9930,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9930=\"\",\"\",'Upgrade Information'!D9930)","v":"2009-12-31"},null,{"$f":"\nIF(F9930=\"N/A\",\"N/A\",\n     VLOOKUP($C9930,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9930=\"N/A\",$E9930=0),\n          0,\n          IF( YEAR($G9930)>YEAR(I9930),\n             0,\n             $D9930*(1-     DATEDIF($G9930,DATE(YEAR(I9930)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9930)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9930=\"N/A\",$E9930=0),\n          0,\n          IF( YEAR($G9930)>YEAR(M9930),\n             0,\n             $D9930*(1-     DATEDIF($G9930,DATE(YEAR(M9930)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9930)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9930=\"N/A\",$E9930=0),\n          0,\n          IF( YEAR($G9930)>YEAR(Q9930),\n             0,\n             $D9930*(1-     DATEDIF($G9930,DATE(YEAR(Q9930)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9930)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9930=\"N/A\",$E9930=0),\n          0,\n          IF( YEAR($G9930)>YEAR(U9930),\n             0,\n             $D9930*(1-     DATEDIF($G9930,DATE(YEAR(U9930)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9930)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9930=\"N/A\",$E9930=0),\n          0,\n          IF( YEAR($G9930)>YEAR(Y9930),\n             0,\n             $D9930*(1-     DATEDIF($G9930,DATE(YEAR(Y9930)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9930)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9930=\"N/A\",$E9930=0),\n          0,\n          IF( YEAR($G9930)>YEAR(AC9930),\n             0,\n             $D9930*(1-     DATEDIF($G9930,DATE(YEAR(AC9930)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9930)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9930=\"N/A\",$E9930=0),\n          0,\n          IF( YEAR($G9930)>YEAR(AG9930),\n             0,\n             $D9930*(1-     DATEDIF($G9930,DATE(YEAR(AG9930)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9930)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9930=\"N/A\",$E9930=0),\n          0,\n          IF( YEAR($G9930)>YEAR(AK9930),\n             0,\n             $D9930*(1-     DATEDIF($G9930,DATE(YEAR(AK9930)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9930)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9930=\"N/A\",$E9930=0),\n          0,\n          IF( YEAR($G9930)>YEAR(AO9930),\n             0,\n             $D9930*(1-     DATEDIF($G9930,DATE(YEAR(AO9930)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9930)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9930=\"N/A\",$E9930=0),\n          0,\n          IF( YEAR($G9930)>YEAR(AS9930),\n             0,\n             $D9930*(1-     DATEDIF($G9930,DATE(YEAR(AS9930)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9930)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9930=\"N/A\",$E9930=0),\n          0,\n          IF( YEAR($G9930)>YEAR(AW9930),\n             0,\n             $D9930*(1-     DATEDIF($G9930,DATE(YEAR(AW9930)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9930)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9931","v":"TOI436"},null,{"$f":"IF(B9931=\"\", 'Upgrade Information'!F9931,B9931)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9931","v":0},{"$f":"'Upgrade Information'!H9931","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9931,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9931,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9931=\"\",\"\",'Upgrade Information'!D9931)","v":"2009-12-31"},null,{"$f":"\nIF(F9931=\"N/A\",\"N/A\",\n     VLOOKUP($C9931,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9931=\"N/A\",$E9931=0),\n          0,\n          IF( YEAR($G9931)>YEAR(I9931),\n             0,\n             $D9931*(1-     DATEDIF($G9931,DATE(YEAR(I9931)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9931)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9931=\"N/A\",$E9931=0),\n          0,\n          IF( YEAR($G9931)>YEAR(M9931),\n             0,\n             $D9931*(1-     DATEDIF($G9931,DATE(YEAR(M9931)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9931)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9931=\"N/A\",$E9931=0),\n          0,\n          IF( YEAR($G9931)>YEAR(Q9931),\n             0,\n             $D9931*(1-     DATEDIF($G9931,DATE(YEAR(Q9931)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9931)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9931=\"N/A\",$E9931=0),\n          0,\n          IF( YEAR($G9931)>YEAR(U9931),\n             0,\n             $D9931*(1-     DATEDIF($G9931,DATE(YEAR(U9931)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9931)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9931=\"N/A\",$E9931=0),\n          0,\n          IF( YEAR($G9931)>YEAR(Y9931),\n             0,\n             $D9931*(1-     DATEDIF($G9931,DATE(YEAR(Y9931)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9931)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9931=\"N/A\",$E9931=0),\n          0,\n          IF( YEAR($G9931)>YEAR(AC9931),\n             0,\n             $D9931*(1-     DATEDIF($G9931,DATE(YEAR(AC9931)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9931)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9931=\"N/A\",$E9931=0),\n          0,\n          IF( YEAR($G9931)>YEAR(AG9931),\n             0,\n             $D9931*(1-     DATEDIF($G9931,DATE(YEAR(AG9931)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9931)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9931=\"N/A\",$E9931=0),\n          0,\n          IF( YEAR($G9931)>YEAR(AK9931),\n             0,\n             $D9931*(1-     DATEDIF($G9931,DATE(YEAR(AK9931)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9931)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9931=\"N/A\",$E9931=0),\n          0,\n          IF( YEAR($G9931)>YEAR(AO9931),\n             0,\n             $D9931*(1-     DATEDIF($G9931,DATE(YEAR(AO9931)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9931)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9931=\"N/A\",$E9931=0),\n          0,\n          IF( YEAR($G9931)>YEAR(AS9931),\n             0,\n             $D9931*(1-     DATEDIF($G9931,DATE(YEAR(AS9931)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9931)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9931=\"N/A\",$E9931=0),\n          0,\n          IF( YEAR($G9931)>YEAR(AW9931),\n             0,\n             $D9931*(1-     DATEDIF($G9931,DATE(YEAR(AW9931)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9931)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9932","v":"TOI437"},null,{"$f":"IF(B9932=\"\", 'Upgrade Information'!F9932,B9932)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E9932","v":17900000},{"$f":"'Upgrade Information'!H9932","v":259505.86341675231},{"$f":"\n     IF(ISERROR(VLOOKUP($C9932,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9932,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D9932=\"\",\"\",'Upgrade Information'!D9932)","v":"2009-07-12"},null,{"$f":"\nIF(F9932=\"N/A\",\"N/A\",\n     VLOOKUP($C9932,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9932=\"N/A\",$E9932=0),\n          0,\n          IF( YEAR($G9932)>YEAR(I9932),\n             0,\n             $D9932*(1-     DATEDIF($G9932,DATE(YEAR(I9932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9932)     )\n             )\n     )","v":14158790.469075155},2217894.6508390848,null,"2024-06-01",{"$f":"\n     IF(OR($F9932=\"N/A\",$E9932=0),\n          0,\n          IF( YEAR($G9932)>YEAR(M9932),\n             0,\n             $D9932*(1-     DATEDIF($G9932,DATE(YEAR(M9932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9932)     )\n             )\n     )","v":13899284.605658403},2182000.8098859517,null,"2025-06-01",{"$f":"\n     IF(OR($F9932=\"N/A\",$E9932=0),\n          0,\n          IF( YEAR($G9932)>YEAR(Q9932),\n             0,\n             $D9932*(1-     DATEDIF($G9932,DATE(YEAR(Q9932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9932)     )\n             )\n     )","v":13639778.742241651},2146106.9689328191,null,"2026-06-01",{"$f":"\n     IF(OR($F9932=\"N/A\",$E9932=0),\n          0,\n          IF( YEAR($G9932)>YEAR(U9932),\n             0,\n             $D9932*(1-     DATEDIF($G9932,DATE(YEAR(U9932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9932)     )\n             )\n     )","v":13380272.878824899},2110213.127979686,null,"2027-06-01",{"$f":"\n     IF(OR($F9932=\"N/A\",$E9932=0),\n          0,\n          IF( YEAR($G9932)>YEAR(Y9932),\n             0,\n             $D9932*(1-     DATEDIF($G9932,DATE(YEAR(Y9932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9932)     )\n             )\n     )","v":13120767.015408143},2074319.2870265525,null,"2028-06-01",{"$f":"\n     IF(OR($F9932=\"N/A\",$E9932=0),\n          0,\n          IF( YEAR($G9932)>YEAR(AC9932),\n             0,\n             $D9932*(1-     DATEDIF($G9932,DATE(YEAR(AC9932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9932)     )\n             )\n     )","v":12861261.151991392},2038425.4460734196,null,"2029-06-01",{"$f":"\n     IF(OR($F9932=\"N/A\",$E9932=0),\n          0,\n          IF( YEAR($G9932)>YEAR(AG9932),\n             0,\n             $D9932*(1-     DATEDIF($G9932,DATE(YEAR(AG9932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9932)     )\n             )\n     )","v":12601755.28857464},2002531.6051202868,null,"2030-06-01",{"$f":"\n     IF(OR($F9932=\"N/A\",$E9932=0),\n          0,\n          IF( YEAR($G9932)>YEAR(AK9932),\n             0,\n             $D9932*(1-     DATEDIF($G9932,DATE(YEAR(AK9932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9932)     )\n             )\n     )","v":12342249.425157886},1966637.7641671535,null,"2031-06-01",{"$f":"\n     IF(OR($F9932=\"N/A\",$E9932=0),\n          0,\n          IF( YEAR($G9932)>YEAR(AO9932),\n             0,\n             $D9932*(1-     DATEDIF($G9932,DATE(YEAR(AO9932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9932)     )\n             )\n     )","v":12082743.561741134},1930743.9232140207,null,"2032-06-01",{"$f":"\n     IF(OR($F9932=\"N/A\",$E9932=0),\n          0,\n          IF( YEAR($G9932)>YEAR(AS9932),\n             0,\n             $D9932*(1-     DATEDIF($G9932,DATE(YEAR(AS9932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9932)     )\n             )\n     )","v":11823237.698324382},1894850.0822608876,null,"2033-06-01",{"$f":"\n     IF(OR($F9932=\"N/A\",$E9932=0),\n          0,\n          IF( YEAR($G9932)>YEAR(AW9932),\n             0,\n             $D9932*(1-     DATEDIF($G9932,DATE(YEAR(AW9932)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9932)     )\n             )\n     )","v":11563731.83490763},1858956.2413077548]
[{"$f":"'Upgrade Information'!B9933","v":"TOI437.1"},null,{"$f":"IF(B9933=\"\", 'Upgrade Information'!F9933,B9933)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E9933","v":100000},{"$f":"'Upgrade Information'!H9933","v":1449.7534269092309},{"$f":"\n     IF(ISERROR(VLOOKUP($C9933,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9933,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D9933=\"\",\"\",'Upgrade Information'!D9933)","v":"2009-03-21"},null,{"$f":"\nIF(F9933=\"N/A\",\"N/A\",\n     VLOOKUP($C9933,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9933=\"N/A\",$E9933=0),\n          0,\n          IF( YEAR($G9933)>YEAR(I9933),\n             0,\n             $D9933*(1-     DATEDIF($G9933,DATE(YEAR(I9933)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9933)     )\n             )\n     )","v":78616.136953088848},12323.631492670616,null,"2024-06-01",{"$f":"\n     IF(OR($F9933=\"N/A\",$E9933=0),\n          0,\n          IF( YEAR($G9933)>YEAR(M9933),\n             0,\n             $D9933*(1-     DATEDIF($G9933,DATE(YEAR(M9933)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9933)     )\n             )\n     )","v":77166.383526179619},12123.107241535796,null,"2025-06-01",{"$f":"\n     IF(OR($F9933=\"N/A\",$E9933=0),\n          0,\n          IF( YEAR($G9933)>YEAR(Q9933),\n             0,\n             $D9933*(1-     DATEDIF($G9933,DATE(YEAR(Q9933)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9933)     )\n             )\n     )","v":75716.630099270391},11922.582990400975,null,"2026-06-01",{"$f":"\n     IF(OR($F9933=\"N/A\",$E9933=0),\n          0,\n          IF( YEAR($G9933)>YEAR(U9933),\n             0,\n             $D9933*(1-     DATEDIF($G9933,DATE(YEAR(U9933)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9933)     )\n             )\n     )","v":74266.876672361162},11722.058739266155,null,"2027-06-01",{"$f":"\n     IF(OR($F9933=\"N/A\",$E9933=0),\n          0,\n          IF( YEAR($G9933)>YEAR(Y9933),\n             0,\n             $D9933*(1-     DATEDIF($G9933,DATE(YEAR(Y9933)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9933)     )\n             )\n     )","v":72817.12324545192},11521.53448813133,null,"2028-06-01",{"$f":"\n     IF(OR($F9933=\"N/A\",$E9933=0),\n          0,\n          IF( YEAR($G9933)>YEAR(AC9933),\n             0,\n             $D9933*(1-     DATEDIF($G9933,DATE(YEAR(AC9933)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9933)     )\n             )\n     )","v":71367.369818542691},11321.01023699651,null,"2029-06-01",{"$f":"\n     IF(OR($F9933=\"N/A\",$E9933=0),\n          0,\n          IF( YEAR($G9933)>YEAR(AG9933),\n             0,\n             $D9933*(1-     DATEDIF($G9933,DATE(YEAR(AG9933)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9933)     )\n             )\n     )","v":69917.616391633448},11120.485985861687,null,"2030-06-01",{"$f":"\n     IF(OR($F9933=\"N/A\",$E9933=0),\n          0,\n          IF( YEAR($G9933)>YEAR(AK9933),\n             0,\n             $D9933*(1-     DATEDIF($G9933,DATE(YEAR(AK9933)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9933)     )\n             )\n     )","v":68467.86296472422},10919.961734726867,null,"2031-06-01",{"$f":"\n     IF(OR($F9933=\"N/A\",$E9933=0),\n          0,\n          IF( YEAR($G9933)>YEAR(AO9933),\n             0,\n             $D9933*(1-     DATEDIF($G9933,DATE(YEAR(AO9933)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9933)     )\n             )\n     )","v":67018.109537814991},10719.437483592046,null,"2032-06-01",{"$f":"\n     IF(OR($F9933=\"N/A\",$E9933=0),\n          0,\n          IF( YEAR($G9933)>YEAR(AS9933),\n             0,\n             $D9933*(1-     DATEDIF($G9933,DATE(YEAR(AS9933)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9933)     )\n             )\n     )","v":65568.356110905763},10518.913232457224,null,"2033-06-01",{"$f":"\n     IF(OR($F9933=\"N/A\",$E9933=0),\n          0,\n          IF( YEAR($G9933)>YEAR(AW9933),\n             0,\n             $D9933*(1-     DATEDIF($G9933,DATE(YEAR(AW9933)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9933)     )\n             )\n     )","v":64118.602683996542},10318.388981322405]
[{"$f":"'Upgrade Information'!B9934","v":"TOI437.2"},null,{"$f":"IF(B9934=\"\", 'Upgrade Information'!F9934,B9934)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E9934","v":100000},{"$f":"'Upgrade Information'!H9934","v":1449.7534269092309},{"$f":"\n     IF(ISERROR(VLOOKUP($C9934,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9934,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D9934=\"\",\"\",'Upgrade Information'!D9934)","v":"2009-04-01"},null,{"$f":"\nIF(F9934=\"N/A\",\"N/A\",\n     VLOOKUP($C9934,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9934=\"N/A\",$E9934=0),\n          0,\n          IF( YEAR($G9934)>YEAR(I9934),\n             0,\n             $D9934*(1-     DATEDIF($G9934,DATE(YEAR(I9934)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9934)     )\n             )\n     )","v":78616.136953088848},12323.631492670616,null,"2024-06-01",{"$f":"\n     IF(OR($F9934=\"N/A\",$E9934=0),\n          0,\n          IF( YEAR($G9934)>YEAR(M9934),\n             0,\n             $D9934*(1-     DATEDIF($G9934,DATE(YEAR(M9934)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9934)     )\n             )\n     )","v":77166.383526179619},12123.107241535796,null,"2025-06-01",{"$f":"\n     IF(OR($F9934=\"N/A\",$E9934=0),\n          0,\n          IF( YEAR($G9934)>YEAR(Q9934),\n             0,\n             $D9934*(1-     DATEDIF($G9934,DATE(YEAR(Q9934)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9934)     )\n             )\n     )","v":75716.630099270391},11922.582990400975,null,"2026-06-01",{"$f":"\n     IF(OR($F9934=\"N/A\",$E9934=0),\n          0,\n          IF( YEAR($G9934)>YEAR(U9934),\n             0,\n             $D9934*(1-     DATEDIF($G9934,DATE(YEAR(U9934)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9934)     )\n             )\n     )","v":74266.876672361162},11722.058739266155,null,"2027-06-01",{"$f":"\n     IF(OR($F9934=\"N/A\",$E9934=0),\n          0,\n          IF( YEAR($G9934)>YEAR(Y9934),\n             0,\n             $D9934*(1-     DATEDIF($G9934,DATE(YEAR(Y9934)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9934)     )\n             )\n     )","v":72817.12324545192},11521.53448813133,null,"2028-06-01",{"$f":"\n     IF(OR($F9934=\"N/A\",$E9934=0),\n          0,\n          IF( YEAR($G9934)>YEAR(AC9934),\n             0,\n             $D9934*(1-     DATEDIF($G9934,DATE(YEAR(AC9934)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9934)     )\n             )\n     )","v":71367.369818542691},11321.01023699651,null,"2029-06-01",{"$f":"\n     IF(OR($F9934=\"N/A\",$E9934=0),\n          0,\n          IF( YEAR($G9934)>YEAR(AG9934),\n             0,\n             $D9934*(1-     DATEDIF($G9934,DATE(YEAR(AG9934)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9934)     )\n             )\n     )","v":69917.616391633448},11120.485985861687,null,"2030-06-01",{"$f":"\n     IF(OR($F9934=\"N/A\",$E9934=0),\n          0,\n          IF( YEAR($G9934)>YEAR(AK9934),\n             0,\n             $D9934*(1-     DATEDIF($G9934,DATE(YEAR(AK9934)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9934)     )\n             )\n     )","v":68467.86296472422},10919.961734726867,null,"2031-06-01",{"$f":"\n     IF(OR($F9934=\"N/A\",$E9934=0),\n          0,\n          IF( YEAR($G9934)>YEAR(AO9934),\n             0,\n             $D9934*(1-     DATEDIF($G9934,DATE(YEAR(AO9934)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9934)     )\n             )\n     )","v":67018.109537814991},10719.437483592046,null,"2032-06-01",{"$f":"\n     IF(OR($F9934=\"N/A\",$E9934=0),\n          0,\n          IF( YEAR($G9934)>YEAR(AS9934),\n             0,\n             $D9934*(1-     DATEDIF($G9934,DATE(YEAR(AS9934)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9934)     )\n             )\n     )","v":65568.356110905763},10518.913232457224,null,"2033-06-01",{"$f":"\n     IF(OR($F9934=\"N/A\",$E9934=0),\n          0,\n          IF( YEAR($G9934)>YEAR(AW9934),\n             0,\n             $D9934*(1-     DATEDIF($G9934,DATE(YEAR(AW9934)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9934)     )\n             )\n     )","v":64118.602683996542},10318.388981322405]
[{"$f":"'Upgrade Information'!B9935","v":"TOI438"},null,{"$f":"IF(B9935=\"\", 'Upgrade Information'!F9935,B9935)","v":"PECO"},{"$f":"1000000*'Upgrade Information'!E9935","v":20600000},{"$f":"'Upgrade Information'!H9935","v":298649.20594330155},{"$f":"\n     IF(ISERROR(VLOOKUP($C9935,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9935,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.1383161077},{"$f":"IF('Upgrade Information'!D9935=\"\",\"\",'Upgrade Information'!D9935)","v":"2010-01-12"},null,{"$f":"\nIF(F9935=\"N/A\",\"N/A\",\n     VLOOKUP($C9935,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9935=\"N/A\",$E9935=0),\n          0,\n          IF( YEAR($G9935)>YEAR(I9935),\n             0,\n             $D9935*(1-     DATEDIF($G9935,DATE(YEAR(I9935)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9935)     )\n             )\n     )","v":16443798.550622387},2573091.4172682911,null,"2024-06-01",{"$f":"\n     IF(OR($F9935=\"N/A\",$E9935=0),\n          0,\n          IF( YEAR($G9935)>YEAR(M9935),\n             0,\n             $D9935*(1-     DATEDIF($G9935,DATE(YEAR(M9935)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9935)     )\n             )\n     )","v":16145149.344679086},2531783.4215345187,null,"2025-06-01",{"$f":"\n     IF(OR($F9935=\"N/A\",$E9935=0),\n          0,\n          IF( YEAR($G9935)>YEAR(Q9935),\n             0,\n             $D9935*(1-     DATEDIF($G9935,DATE(YEAR(Q9935)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9935)     )\n             )\n     )","v":15846500.138735784},2490475.4258007454,null,"2026-06-01",{"$f":"\n     IF(OR($F9935=\"N/A\",$E9935=0),\n          0,\n          IF( YEAR($G9935)>YEAR(U9935),\n             0,\n             $D9935*(1-     DATEDIF($G9935,DATE(YEAR(U9935)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9935)     )\n             )\n     )","v":15547850.932792481},2449167.430066972,null,"2027-06-01",{"$f":"\n     IF(OR($F9935=\"N/A\",$E9935=0),\n          0,\n          IF( YEAR($G9935)>YEAR(Y9935),\n             0,\n             $D9935*(1-     DATEDIF($G9935,DATE(YEAR(Y9935)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9935)     )\n             )\n     )","v":15249201.72684918},2407859.4343331987,null,"2028-06-01",{"$f":"\n     IF(OR($F9935=\"N/A\",$E9935=0),\n          0,\n          IF( YEAR($G9935)>YEAR(AC9935),\n             0,\n             $D9935*(1-     DATEDIF($G9935,DATE(YEAR(AC9935)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9935)     )\n             )\n     )","v":14950552.520905878},2366551.4385994254,null,"2029-06-01",{"$f":"\n     IF(OR($F9935=\"N/A\",$E9935=0),\n          0,\n          IF( YEAR($G9935)>YEAR(AG9935),\n             0,\n             $D9935*(1-     DATEDIF($G9935,DATE(YEAR(AG9935)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9935)     )\n             )\n     )","v":14651903.314962577},2325243.442865652,null,"2030-06-01",{"$f":"\n     IF(OR($F9935=\"N/A\",$E9935=0),\n          0,\n          IF( YEAR($G9935)>YEAR(AK9935),\n             0,\n             $D9935*(1-     DATEDIF($G9935,DATE(YEAR(AK9935)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9935)     )\n             )\n     )","v":14353254.109019276},2283935.4471318792,null,"2031-06-01",{"$f":"\n     IF(OR($F9935=\"N/A\",$E9935=0),\n          0,\n          IF( YEAR($G9935)>YEAR(AO9935),\n             0,\n             $D9935*(1-     DATEDIF($G9935,DATE(YEAR(AO9935)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9935)     )\n             )\n     )","v":14054604.903075976},2242627.4513981063,null,"2032-06-01",{"$f":"\n     IF(OR($F9935=\"N/A\",$E9935=0),\n          0,\n          IF( YEAR($G9935)>YEAR(AS9935),\n             0,\n             $D9935*(1-     DATEDIF($G9935,DATE(YEAR(AS9935)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9935)     )\n             )\n     )","v":13755955.697132673},2201319.455664333,null,"2033-06-01",{"$f":"\n     IF(OR($F9935=\"N/A\",$E9935=0),\n          0,\n          IF( YEAR($G9935)>YEAR(AW9935),\n             0,\n             $D9935*(1-     DATEDIF($G9935,DATE(YEAR(AW9935)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9935)     )\n             )\n     )","v":13457306.491189372},2160011.4599305596]
[{"$f":"'Upgrade Information'!B9936","v":"TOI439"},null,{"$f":"IF(B9936=\"\", 'Upgrade Information'!F9936,B9936)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E9936","v":9000000},{"$f":"'Upgrade Information'!H9936","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9936,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9936,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D9936=\"\",\"\",'Upgrade Information'!D9936)","v":"2012-06-01"},null,{"$f":"\nIF(F9936=\"N/A\",\"N/A\",\n     VLOOKUP($C9936,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9936=\"N/A\",$E9936=0),\n          0,\n          IF( YEAR($G9936)>YEAR(I9936),\n             0,\n             $D9936*(1-     DATEDIF($G9936,DATE(YEAR(I9936)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9936)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9936=\"N/A\",$E9936=0),\n          0,\n          IF( YEAR($G9936)>YEAR(M9936),\n             0,\n             $D9936*(1-     DATEDIF($G9936,DATE(YEAR(M9936)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9936)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9936=\"N/A\",$E9936=0),\n          0,\n          IF( YEAR($G9936)>YEAR(Q9936),\n             0,\n             $D9936*(1-     DATEDIF($G9936,DATE(YEAR(Q9936)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9936)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9936=\"N/A\",$E9936=0),\n          0,\n          IF( YEAR($G9936)>YEAR(U9936),\n             0,\n             $D9936*(1-     DATEDIF($G9936,DATE(YEAR(U9936)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9936)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9936=\"N/A\",$E9936=0),\n          0,\n          IF( YEAR($G9936)>YEAR(Y9936),\n             0,\n             $D9936*(1-     DATEDIF($G9936,DATE(YEAR(Y9936)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9936)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9936=\"N/A\",$E9936=0),\n          0,\n          IF( YEAR($G9936)>YEAR(AC9936),\n             0,\n             $D9936*(1-     DATEDIF($G9936,DATE(YEAR(AC9936)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9936)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9936=\"N/A\",$E9936=0),\n          0,\n          IF( YEAR($G9936)>YEAR(AG9936),\n             0,\n             $D9936*(1-     DATEDIF($G9936,DATE(YEAR(AG9936)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9936)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9936=\"N/A\",$E9936=0),\n          0,\n          IF( YEAR($G9936)>YEAR(AK9936),\n             0,\n             $D9936*(1-     DATEDIF($G9936,DATE(YEAR(AK9936)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9936)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9936=\"N/A\",$E9936=0),\n          0,\n          IF( YEAR($G9936)>YEAR(AO9936),\n             0,\n             $D9936*(1-     DATEDIF($G9936,DATE(YEAR(AO9936)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9936)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9936=\"N/A\",$E9936=0),\n          0,\n          IF( YEAR($G9936)>YEAR(AS9936),\n             0,\n             $D9936*(1-     DATEDIF($G9936,DATE(YEAR(AS9936)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9936)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9936=\"N/A\",$E9936=0),\n          0,\n          IF( YEAR($G9936)>YEAR(AW9936),\n             0,\n             $D9936*(1-     DATEDIF($G9936,DATE(YEAR(AW9936)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9936)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9937","v":"TOI440"},null,{"$f":"IF(B9937=\"\", 'Upgrade Information'!F9937,B9937)","v":"PEPCO"},{"$f":"1000000*'Upgrade Information'!E9937","v":5585000},{"$f":"'Upgrade Information'!H9937","v":0},{"$f":"\n     IF(ISERROR(VLOOKUP($C9937,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9937,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13029539639711157},{"$f":"IF('Upgrade Information'!D9937=\"\",\"\",'Upgrade Information'!D9937)","v":"2012-06-01"},null,{"$f":"\nIF(F9937=\"N/A\",\"N/A\",\n     VLOOKUP($C9937,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9937=\"N/A\",$E9937=0),\n          0,\n          IF( YEAR($G9937)>YEAR(I9937),\n             0,\n             $D9937*(1-     DATEDIF($G9937,DATE(YEAR(I9937)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9937)     )\n             )\n     )","v":0},0,null,"2024-06-01",{"$f":"\n     IF(OR($F9937=\"N/A\",$E9937=0),\n          0,\n          IF( YEAR($G9937)>YEAR(M9937),\n             0,\n             $D9937*(1-     DATEDIF($G9937,DATE(YEAR(M9937)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9937)     )\n             )\n     )","v":0},0,null,"2025-06-01",{"$f":"\n     IF(OR($F9937=\"N/A\",$E9937=0),\n          0,\n          IF( YEAR($G9937)>YEAR(Q9937),\n             0,\n             $D9937*(1-     DATEDIF($G9937,DATE(YEAR(Q9937)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9937)     )\n             )\n     )","v":0},0,null,"2026-06-01",{"$f":"\n     IF(OR($F9937=\"N/A\",$E9937=0),\n          0,\n          IF( YEAR($G9937)>YEAR(U9937),\n             0,\n             $D9937*(1-     DATEDIF($G9937,DATE(YEAR(U9937)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9937)     )\n             )\n     )","v":0},0,null,"2027-06-01",{"$f":"\n     IF(OR($F9937=\"N/A\",$E9937=0),\n          0,\n          IF( YEAR($G9937)>YEAR(Y9937),\n             0,\n             $D9937*(1-     DATEDIF($G9937,DATE(YEAR(Y9937)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9937)     )\n             )\n     )","v":0},0,null,"2028-06-01",{"$f":"\n     IF(OR($F9937=\"N/A\",$E9937=0),\n          0,\n          IF( YEAR($G9937)>YEAR(AC9937),\n             0,\n             $D9937*(1-     DATEDIF($G9937,DATE(YEAR(AC9937)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9937)     )\n             )\n     )","v":0},0,null,"2029-06-01",{"$f":"\n     IF(OR($F9937=\"N/A\",$E9937=0),\n          0,\n          IF( YEAR($G9937)>YEAR(AG9937),\n             0,\n             $D9937*(1-     DATEDIF($G9937,DATE(YEAR(AG9937)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9937)     )\n             )\n     )","v":0},0,null,"2030-06-01",{"$f":"\n     IF(OR($F9937=\"N/A\",$E9937=0),\n          0,\n          IF( YEAR($G9937)>YEAR(AK9937),\n             0,\n             $D9937*(1-     DATEDIF($G9937,DATE(YEAR(AK9937)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9937)     )\n             )\n     )","v":0},0,null,"2031-06-01",{"$f":"\n     IF(OR($F9937=\"N/A\",$E9937=0),\n          0,\n          IF( YEAR($G9937)>YEAR(AO9937),\n             0,\n             $D9937*(1-     DATEDIF($G9937,DATE(YEAR(AO9937)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9937)     )\n             )\n     )","v":0},0,null,"2032-06-01",{"$f":"\n     IF(OR($F9937=\"N/A\",$E9937=0),\n          0,\n          IF( YEAR($G9937)>YEAR(AS9937),\n             0,\n             $D9937*(1-     DATEDIF($G9937,DATE(YEAR(AS9937)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9937)     )\n             )\n     )","v":0},0,null,"2033-06-01",{"$f":"\n     IF(OR($F9937=\"N/A\",$E9937=0),\n          0,\n          IF( YEAR($G9937)>YEAR(AW9937),\n             0,\n             $D9937*(1-     DATEDIF($G9937,DATE(YEAR(AW9937)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9937)     )\n             )\n     )","v":0},0]
[{"$f":"'Upgrade Information'!B9938","v":"TOI441"},null,{"$f":"IF(B9938=\"\", 'Upgrade Information'!F9938,B9938)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9938","v":349000},{"$f":"'Upgrade Information'!H9938","v":8236.4},{"$f":"\n     IF(ISERROR(VLOOKUP($C9938,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9938,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9938=\"\",\"\",'Upgrade Information'!D9938)","v":"2009-12-31"},null,{"$f":"\nIF(F9938=\"N/A\",\"N/A\",\n     VLOOKUP($C9938,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9938=\"N/A\",$E9938=0),\n          0,\n          IF( YEAR($G9938)>YEAR(I9938),\n             0,\n             $D9938*(1-     DATEDIF($G9938,DATE(YEAR(I9938)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9938)     )\n             )\n     )","v":233690.4},41613.716093085328,null,"2024-06-01",{"$f":"\n     IF(OR($F9938=\"N/A\",$E9938=0),\n          0,\n          IF( YEAR($G9938)>YEAR(M9938),\n             0,\n             $D9938*(1-     DATEDIF($G9938,DATE(YEAR(M9938)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9938)     )\n             )\n     )","v":225454},40437.335179410278,null,"2025-06-01",{"$f":"\n     IF(OR($F9938=\"N/A\",$E9938=0),\n          0,\n          IF( YEAR($G9938)>YEAR(Q9938),\n             0,\n             $D9938*(1-     DATEDIF($G9938,DATE(YEAR(Q9938)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9938)     )\n             )\n     )","v":217217.60000000003},39260.954265735236,null,"2026-06-01",{"$f":"\n     IF(OR($F9938=\"N/A\",$E9938=0),\n          0,\n          IF( YEAR($G9938)>YEAR(U9938),\n             0,\n             $D9938*(1-     DATEDIF($G9938,DATE(YEAR(U9938)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9938)     )\n             )\n     )","v":208981.2},38084.573352060179,null,"2027-06-01",{"$f":"\n     IF(OR($F9938=\"N/A\",$E9938=0),\n          0,\n          IF( YEAR($G9938)>YEAR(Y9938),\n             0,\n             $D9938*(1-     DATEDIF($G9938,DATE(YEAR(Y9938)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9938)     )\n             )\n     )","v":200744.80000000002},36908.192438385129,null,"2028-06-01",{"$f":"\n     IF(OR($F9938=\"N/A\",$E9938=0),\n          0,\n          IF( YEAR($G9938)>YEAR(AC9938),\n             0,\n             $D9938*(1-     DATEDIF($G9938,DATE(YEAR(AC9938)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9938)     )\n             )\n     )","v":192508.40000000002},35731.81152471008,null,"2029-06-01",{"$f":"\n     IF(OR($F9938=\"N/A\",$E9938=0),\n          0,\n          IF( YEAR($G9938)>YEAR(AG9938),\n             0,\n             $D9938*(1-     DATEDIF($G9938,DATE(YEAR(AG9938)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9938)     )\n             )\n     )","v":184272},34555.430611035023,null,"2030-06-01",{"$f":"\n     IF(OR($F9938=\"N/A\",$E9938=0),\n          0,\n          IF( YEAR($G9938)>YEAR(AK9938),\n             0,\n             $D9938*(1-     DATEDIF($G9938,DATE(YEAR(AK9938)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9938)     )\n             )\n     )","v":176035.60000000003},33379.04969735998,null,"2031-06-01",{"$f":"\n     IF(OR($F9938=\"N/A\",$E9938=0),\n          0,\n          IF( YEAR($G9938)>YEAR(AO9938),\n             0,\n             $D9938*(1-     DATEDIF($G9938,DATE(YEAR(AO9938)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9938)     )\n             )\n     )","v":167799.2},32202.668783684923,null,"2032-06-01",{"$f":"\n     IF(OR($F9938=\"N/A\",$E9938=0),\n          0,\n          IF( YEAR($G9938)>YEAR(AS9938),\n             0,\n             $D9938*(1-     DATEDIF($G9938,DATE(YEAR(AS9938)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9938)     )\n             )\n     )","v":159562.80000000002},31026.287870009874,null,"2033-06-01",{"$f":"\n     IF(OR($F9938=\"N/A\",$E9938=0),\n          0,\n          IF( YEAR($G9938)>YEAR(AW9938),\n             0,\n             $D9938*(1-     DATEDIF($G9938,DATE(YEAR(AW9938)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9938)     )\n             )\n     )","v":151326.40000000002},29849.906956334824]
[{"$f":"'Upgrade Information'!B9939","v":"TOI442"},null,{"$f":"IF(B9939=\"\", 'Upgrade Information'!F9939,B9939)","v":"ComEd"},{"$f":"1000000*'Upgrade Information'!E9939","v":464000},{"$f":"'Upgrade Information'!H9939","v":10950.4},{"$f":"\n     IF(ISERROR(VLOOKUP($C9939,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9939,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.14282707416772503},{"$f":"IF('Upgrade Information'!D9939=\"\",\"\",'Upgrade Information'!D9939)","v":"2009-12-31"},null,{"$f":"\nIF(F9939=\"N/A\",\"N/A\",\n     VLOOKUP($C9939,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-06-01"},{"$f":"\n     IF(OR($F9939=\"N/A\",$E9939=0),\n          0,\n          IF( YEAR($G9939)>YEAR(I9939),\n             0,\n             $D9939*(1-     DATEDIF($G9939,DATE(YEAR(I9939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9939)     )\n             )\n     )","v":310694.39999999997},55325.972112296826,null,"2024-06-01",{"$f":"\n     IF(OR($F9939=\"N/A\",$E9939=0),\n          0,\n          IF( YEAR($G9939)>YEAR(M9939),\n             0,\n             $D9939*(1-     DATEDIF($G9939,DATE(YEAR(M9939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9939)     )\n             )\n     )","v":299744},53761.958519330568,null,"2025-06-01",{"$f":"\n     IF(OR($F9939=\"N/A\",$E9939=0),\n          0,\n          IF( YEAR($G9939)>YEAR(Q9939),\n             0,\n             $D9939*(1-     DATEDIF($G9939,DATE(YEAR(Q9939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9939)     )\n             )\n     )","v":288793.60000000003},52197.944926364318,null,"2026-06-01",{"$f":"\n     IF(OR($F9939=\"N/A\",$E9939=0),\n          0,\n          IF( YEAR($G9939)>YEAR(U9939),\n             0,\n             $D9939*(1-     DATEDIF($G9939,DATE(YEAR(U9939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9939)     )\n             )\n     )","v":277843.20000000001},50633.931333398061,null,"2027-06-01",{"$f":"\n     IF(OR($F9939=\"N/A\",$E9939=0),\n          0,\n          IF( YEAR($G9939)>YEAR(Y9939),\n             0,\n             $D9939*(1-     DATEDIF($G9939,DATE(YEAR(Y9939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9939)     )\n             )\n     )","v":266892.80000000005},49069.917740431811,null,"2028-06-01",{"$f":"\n     IF(OR($F9939=\"N/A\",$E9939=0),\n          0,\n          IF( YEAR($G9939)>YEAR(AC9939),\n             0,\n             $D9939*(1-     DATEDIF($G9939,DATE(YEAR(AC9939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9939)     )\n             )\n     )","v":255942.40000000005},47505.904147465553,null,"2029-06-01",{"$f":"\n     IF(OR($F9939=\"N/A\",$E9939=0),\n          0,\n          IF( YEAR($G9939)>YEAR(AG9939),\n             0,\n             $D9939*(1-     DATEDIF($G9939,DATE(YEAR(AG9939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9939)     )\n             )\n     )","v":244992},45941.890554499289,null,"2030-06-01",{"$f":"\n     IF(OR($F9939=\"N/A\",$E9939=0),\n          0,\n          IF( YEAR($G9939)>YEAR(AK9939),\n             0,\n             $D9939*(1-     DATEDIF($G9939,DATE(YEAR(AK9939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9939)     )\n             )\n     )","v":234041.60000000003},44377.876961533038,null,"2031-06-01",{"$f":"\n     IF(OR($F9939=\"N/A\",$E9939=0),\n          0,\n          IF( YEAR($G9939)>YEAR(AO9939),\n             0,\n             $D9939*(1-     DATEDIF($G9939,DATE(YEAR(AO9939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9939)     )\n             )\n     )","v":223091.20000000001},42813.863368566781,null,"2032-06-01",{"$f":"\n     IF(OR($F9939=\"N/A\",$E9939=0),\n          0,\n          IF( YEAR($G9939)>YEAR(AS9939),\n             0,\n             $D9939*(1-     DATEDIF($G9939,DATE(YEAR(AS9939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9939)     )\n             )\n     )","v":212140.80000000002},41249.849775600524,null,"2033-06-01",{"$f":"\n     IF(OR($F9939=\"N/A\",$E9939=0),\n          0,\n          IF( YEAR($G9939)>YEAR(AW9939),\n             0,\n             $D9939*(1-     DATEDIF($G9939,DATE(YEAR(AW9939)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9939)     )\n             )\n     )","v":201190.40000000005},39685.836182634273]
[{"$f":"'Upgrade Information'!B9940","v":"TOI443"},null,{"$f":"IF(B9940=\"\", 'Upgrade Information'!F9940,B9940)","v":"APS"},{"$f":"1000000*'Upgrade Information'!E9940","v":50000},{"$f":"'Upgrade Information'!H9940","v":962.56834033986422},{"$f":"\n     IF(ISERROR(VLOOKUP($C9940,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)),\"N/A\",\n               VLOOKUP($C9940,'Formula Rate Filing Information'!$A$4:$L$57,'Formula Rate Filing Information'!$L$1,FALSE)\n     )","v":0.13131006490611133},{"$f":"IF('Upgrade Information'!D9940=\"\",\"\",'Upgrade Information'!D9940)","v":"2009-11-13"},null,{"$f":"\nIF(F9940=\"N/A\",\"N/A\",\n     VLOOKUP($C9940,'Formula Rate Filing Information'!$A$4:$F$57,'Formula Rate Filing Information'!$F$1,FALSE)\n)","v":"2023-01-01"},{"$f":"\n     IF(OR($F9940=\"N/A\",$E9940=0),\n          0,\n          IF( YEAR($G9940)>YEAR(I9940),\n             0,\n             $D9940*(1-     DATEDIF($G9940,DATE(YEAR(I9940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9940)     )\n             )\n     )","v":36443.829206880248},5748.0099189225457,null,"2024-01-01",{"$f":"\n     IF(OR($F9940=\"N/A\",$E9940=0),\n          0,\n          IF( YEAR($G9940)>YEAR(M9940),\n             0,\n             $D9940*(1-     DATEDIF($G9940,DATE(YEAR(M9940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9940)     )\n             )\n     )","v":35481.260866540382},5621.6150076759495,null,"2025-01-01",{"$f":"\n     IF(OR($F9940=\"N/A\",$E9940=0),\n          0,\n          IF( YEAR($G9940)>YEAR(Q9940),\n             0,\n             $D9940*(1-     DATEDIF($G9940,DATE(YEAR(Q9940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9940)     )\n             )\n     )","v":34518.692526200517},5495.2200964293543,null,"2026-01-01",{"$f":"\n     IF(OR($F9940=\"N/A\",$E9940=0),\n          0,\n          IF( YEAR($G9940)>YEAR(U9940),\n             0,\n             $D9940*(1-     DATEDIF($G9940,DATE(YEAR(U9940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9940)     )\n             )\n     )","v":33556.124185860659},5368.8251851827599,null,"2027-01-01",{"$f":"\n     IF(OR($F9940=\"N/A\",$E9940=0),\n          0,\n          IF( YEAR($G9940)>YEAR(Y9940),\n             0,\n             $D9940*(1-     DATEDIF($G9940,DATE(YEAR(Y9940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9940)     )\n             )\n     )","v":32593.555845520794},5242.4302739361638,null,"2028-01-01",{"$f":"\n     IF(OR($F9940=\"N/A\",$E9940=0),\n          0,\n          IF( YEAR($G9940)>YEAR(AC9940),\n             0,\n             $D9940*(1-     DATEDIF($G9940,DATE(YEAR(AC9940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9940)     )\n             )\n     )","v":31630.987505180929},5116.0353626895685,null,"2029-01-01",{"$f":"\n     IF(OR($F9940=\"N/A\",$E9940=0),\n          0,\n          IF( YEAR($G9940)>YEAR(AG9940),\n             0,\n             $D9940*(1-     DATEDIF($G9940,DATE(YEAR(AG9940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9940)     )\n             )\n     )","v":30668.419164841067},4989.6404514429732,null,"2030-01-01",{"$f":"\n     IF(OR($F9940=\"N/A\",$E9940=0),\n          0,\n          IF( YEAR($G9940)>YEAR(AK9940),\n             0,\n             $D9940*(1-     DATEDIF($G9940,DATE(YEAR(AK9940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9940)     )\n             )\n     )","v":29705.850824501202},4863.245540196378,null,"2031-01-01",{"$f":"\n     IF(OR($F9940=\"N/A\",$E9940=0),\n          0,\n          IF( YEAR($G9940)>YEAR(AO9940),\n             0,\n             $D9940*(1-     DATEDIF($G9940,DATE(YEAR(AO9940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9940)     )\n             )\n     )","v":28743.282484161336},4736.8506289497818,null,"2032-01-01",{"$f":"\n     IF(OR($F9940=\"N/A\",$E9940=0),\n          0,\n          IF( YEAR($G9940)>YEAR(AS9940),\n             0,\n             $D9940*(1-     DATEDIF($G9940,DATE(YEAR(AS9940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9940)     )\n             )\n     )","v":27780.714143821471},4610.4557177031866,null,"2033-01-01",{"$f":"\n     IF(OR($F9940=\"N/A\",$E9940=0),\n          0,\n          IF( YEAR($G9940)>YEAR(AW9940),\n             0,\n             $D9940*(1-     DATEDIF($G9940,DATE(YEAR(AW9940)+1,1,1),\"m\")/(12*'Upgrade Information'!$G9940)     )\n             )\n     )","v":26818.14580348161},4484.0608064565913]

{"sheet":"Current Monthly Zonal Charges","index":7,"n_rows":9940,"n_cols":56,"rows_kept":562,"cut":true,"hidden":false,"merged":[[0,32,0,55],[0,7,0,30],[0,0,0,5]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[null,null,null,null,null,null,null,{"$f":"TEXT('Cost Summary By Customer'!B1,\"mmmm\")&\" \"&YEAR('Cost Summary By Customer'!B1)&\" Monthly Transmission Charges ($) To Each Responsible Zone\"","v":"July 2023 Monthly Transmission Charges ($) To Each Responsible Zone"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT('Cost Summary By Customer'!B1,\"mmmm\")&\" \"&YEAR('Cost Summary By Customer'!B1)&\" Monthly Transmission Charges ($/MW) To Each Responsible Zone\"","v":"July 2023 Monthly Transmission Charges ($/MW) To Each Responsible Zone"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AG$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":2614},{"$f":"VLOOKUP(AH$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":21717.1},{"$f":"VLOOKUP(AI$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":9154.2999999999993},{"$f":"VLOOKUP(AJ$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":12771.1},{"$f":"VLOOKUP(AK$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":6520},{"$f":"VLOOKUP(AL$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":21262.3},{"$f":"VLOOKUP(AM$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":3361.6},{"$f":"VLOOKUP(AN$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":5166.1000000000004},{"$f":"VLOOKUP(AO$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":2714.7},{"$f":"VLOOKUP(AP$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":21156.3},{"$f":"VLOOKUP(AQ$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":4125.3},{"$f":"VLOOKUP(AR$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":0},{"$f":"VLOOKUP(AS$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":2993.5},{"$f":"VLOOKUP(AT$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":0},{"$f":"VLOOKUP(AU$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":6122.9},{"$f":"VLOOKUP(AV$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":3021.3},{"$f":"VLOOKUP(AW$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":673.8},{"$f":"VLOOKUP(AX$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":121},{"$f":"VLOOKUP(AY$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":8582.6},{"$f":"VLOOKUP(AZ$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":2830.3},{"$f":"VLOOKUP(BA$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":5833.8},{"$f":"VLOOKUP(BB$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":7488.6},{"$f":"VLOOKUP(BC$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":10147},{"$f":"VLOOKUP(BD$3,'Network Service Peak Loads'!$B$3:$D$26,3,FALSE)","v":407.4}]
[{"$f":"'Upgrade Information'!B4","v":"Upgrade ID"},{"$f":"'Upgrade Information'!F4","v":"Transmission Owner"},{"$f":"'Upgrade Information'!E4","v":"Latest Cost Estimate ($M)"},{"$f":"'Upgrade Information'!D4","v":"In-Service Date"},"Start Of Current Rate Year","Revenue Requirement For Current Month",null,{"$f":"'Planning Allocations'!H4","v":"AEC"},{"$f":"'Planning Allocations'!I4","v":"AEP"},{"$f":"'Planning Allocations'!J4","v":"APS"},{"$f":"'Planning Allocations'!K4","v":"ATSI"},{"$f":"'Planning Allocations'!L4","v":"BGE"},{"$f":"'Planning Allocations'!M4","v":"ComEd"},{"$f":"'Planning Allocations'!N4","v":"Dayton"},{"$f":"'Planning Allocations'!O4","v":"DEOK"},{"$f":"'Planning Allocations'!P4","v":"DL"},{"$f":"'Planning Allocations'!Q4","v":"Dominion"},{"$f":"'Planning Allocations'!R4","v":"DPL"},"ECP",{"$f":"'Planning Allocations'!T4","v":"EKPC"},"HTP",{"$f":"'Planning Allocations'!V4","v":"JCPL"},{"$f":"'Planning Allocations'!W4","v":"ME"},{"$f":"'Planning Allocations'!X4","v":"Neptune"},"OVEC",{"$f":"'Planning Allocations'!Z4","v":"PECO"},{"$f":"'Planning Allocations'!AA4","v":"PENELEC"},{"$f":"'Planning Allocations'!AB4","v":"PEPCO"},{"$f":"'Planning Allocations'!AC4","v":"PPL"},{"$f":"'Planning Allocations'!AD4","v":"PSEG"},{"$f":"'Planning Allocations'!AE4","v":"RE"},null,{"$f":"'Planning Allocations'!H4","v":"AEC"},{"$f":"'Planning Allocations'!I4","v":"AEP"},{"$f":"'Planning Allocations'!J4","v":"APS"},{"$f":"'Planning Allocations'!K4","v":"ATSI"},{"$f":"'Planning Allocations'!L4","v":"BGE"},{"$f":"'Planning Allocations'!M4","v":"ComEd"},{"$f":"'Planning Allocations'!N4","v":"Dayton"},{"$f":"'Planning Allocations'!O4","v":"DEOK"},{"$f":"'Planning Allocations'!P4","v":"DL"},{"$f":"'Planning Allocations'!Q4","v":"Dominion"},{"$f":"'Planning Allocations'!R4","v":"DPL"},"ECP",{"$f":"'Planning Allocations'!T4","v":"EKPC"},"HTP",{"$f":"'Planning Allocations'!V4","v":"JCPL"},{"$f":"'Planning Allocations'!W4","v":"ME"},{"$f":"'Planning Allocations'!X4","v":"Neptune"},"OVEC",{"$f":"'Planning Allocations'!Z4","v":"PECO"},{"$f":"'Planning Allocations'!AA4","v":"PENELEC"},{"$f":"'Planning Allocations'!AB4","v":"PEPCO"},{"$f":"'Planning Allocations'!AC4","v":"PPL"},{"$f":"'Planning Allocations'!AD4","v":"PSEG"},{"$f":"'Planning Allocations'!AE4","v":"RE"}]
["TOTAL",null,null,null,null,{"$f":"SUM(F5:F$10000)","v":612837467.6520499},null,{"$f":"SUM(H5:H$10000)","v":13322459.558926689},{"$f":"SUM(I5:I$10000)","v":151763412.79791635},{"$f":"SUM(J5:J$10000)","v":15639585.023558835},{"$f":"SUM(K5:K$10000)","v":41688527.066585384},{"$f":"SUM(L5:L$10000)","v":13964330.069219125},{"$f":"SUM(M5:M$10000)","v":40815649.122458495},{"$f":"SUM(N5:N$10000)","v":4687975.6195516288},{"$f":"SUM(O5:O$10000)","v":10952842.508738918},{"$f":"SUM(P5:P$10000)","v":10491549.672581071},{"$f":"SUM(Q5:Q$10000)","v":66687517.909841776},{"$f":"SUM(R5:R$10000)","v":9521347.7304122038},{"$f":"SUM(S5:S$10000)","v":235524.13604480293},{"$f":"SUM(T5:T$10000)","v":3736368.335520776},{"$f":"SUM(U5:U$10000)","v":1211360.0592328119},{"$f":"SUM(V5:V$10000)","v":9861475.6704549901},{"$f":"SUM(W5:W$10000)","v":9194669.2360764146},{"$f":"SUM(X5:X$10000)","v":1803656.4720861949},{"$f":"SUM(Y5:Y$10000)","v":86458.869197344437},{"$f":"SUM(Z5:Z$10000)","v":18897993.423426412},{"$f":"SUM(AA5:AA$10000)","v":11654460.240441747},{"$f":"SUM(AB5:AB$10000)","v":13897857.737824492},{"$f":"SUM(AC5:AC$10000)","v":28672662.45505894},{"$f":"SUM(AD5:AD$10000)","v":130687587.39730732},{"$f":"SUM(AE5:AE$10000)","v":1871033.0195317541},null,{"$f":"SUM(AG5:AG$10000)","v":5096.5797853583344},{"$f":"SUM(AH5:AH$10000)","v":6988.1988293978557},{"$f":"SUM(AI5:AI$10000)","v":1708.4413907736071},{"$f":"SUM(AJ5:AJ$10000)","v":3264.2863235418577},{"$f":"SUM(AK5:AK$10000)","v":2141.7684155244046},{"$f":"SUM(AL5:AL$10000)","v":1919.6253049979794},{"$f":"SUM(AM5:AM$10000)","v":1394.5667597428694},{"$f":"SUM(AN5:AN$10000)","v":2120.1375329046878},{"$f":"SUM(AO5:AO$10000)","v":3864.717896114144},{"$f":"SUM(AP5:AP$10000)","v":3152.1351989639879},{"$f":"SUM(AQ5:AQ$10000)","v":2308.0376531190959},{"$f":"SUM(AR5:AR$10000)","v":0},{"$f":"SUM(AS5:AS$10000)","v":1248.1604595025146},{"$f":"SUM(AT5:AT$10000)","v":0},{"$f":"SUM(AU5:AU$10000)","v":1610.5890461145809},{"$f":"SUM(AV5:AV$10000)","v":3043.2824400345594},{"$f":"SUM(AW5:AW$10000)","v":2676.8424934493837},{"$f":"SUM(AX5:AX$10000)","v":714.53610906896211},{"$f":"SUM(AY5:AY$10000)","v":2201.8960948228278},{"$f":"SUM(AZ5:AZ$10000)","v":4117.7473202281517},{"$f":"SUM(BA5:BA$10000)","v":2382.2993139676532},{"$f":"SUM(BB5:BB$10000)","v":3828.8414997541527},{"$f":"SUM(BC5:BC$10000)","v":12879.431102523631},{"$f":"SUM(BD5:BD$10000)","v":4592.6190955614966}]
[{"$f":"'Upgrade Information'!B5","v":"b0002"},{"$f":"'Projected Revenue Requirements'!C5","v":"BGE"},{"$f":"'Upgrade Information'!E5","v":3.77},{"$f":"IF('Upgrade Information'!D5=\"\",\"\",'Upgrade Information'!D5)","v":"2006-01-01"},{"$f":"'Projected Revenue Requirements'!I5","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K5/12","v":29440.819656975469},null,{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!H5,\n               IF($B5=H$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!I5,\n               IF($B5=I$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!J5,\n               IF($B5=J$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!K5,\n               IF($B5=K$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!L5,\n               IF($B5=L$3,$F5,0)\n           )\n       )\n   )","v":29440.819656975469},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!M5,\n               IF($B5=M$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!N5,\n               IF($B5=N$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!O5,\n               IF($B5=O$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!P5,\n               IF($B5=P$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!Q5,\n               IF($B5=Q$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!R5,\n               IF($B5=R$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!S5,\n               IF($B5=S$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!T5,\n               IF($B5=T$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!U5,\n               IF($B5=U$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!V5,\n               IF($B5=V$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!W5,\n               IF($B5=W$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!X5,\n               IF($B5=X$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!Y5,\n               IF($B5=Y$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!Z5,\n               IF($B5=Z$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!AA5,\n               IF($B5=AA$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!AB5,\n               IF($B5=AB$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!AC5,\n               IF($B5=AC$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!AD5,\n               IF($B5=AD$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5=\"\", $E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!AE5,\n               IF($B5=AE$3,$F5,0)\n           )\n       )\n   )","v":0},null,{"$f":"IF(AG$2=0,0,H5/AG$2)","v":0},{"$f":"IF(AH$2=0,0,I5/AH$2)","v":0},{"$f":"IF(AI$2=0,0,J5/AI$2)","v":0},{"$f":"IF(AJ$2=0,0,K5/AJ$2)","v":0},{"$f":"IF(AK$2=0,0,L5/AK$2)","v":4.5154631375729251},{"$f":"IF(AL$2=0,0,M5/AL$2)","v":0},{"$f":"IF(AM$2=0,0,N5/AM$2)","v":0},{"$f":"IF(AN$2=0,0,O5/AN$2)","v":0},{"$f":"IF(AO$2=0,0,P5/AO$2)","v":0},{"$f":"IF(AP$2=0,0,Q5/AP$2)","v":0},{"$f":"IF(AQ$2=0,0,R5/AQ$2)","v":0},{"$f":"IF(AR$2=0,0,S5/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T5/AS$2)","v":0},{"$f":"IF(AT$2=0,0,U5/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V5/AU$2)","v":0},{"$f":"IF(AV$2=0,0,W5/AV$2)","v":0},{"$f":"IF(AW$2=0,0,X5/AW$2)","v":0},{"$f":"IF(AX$2=0,0,Y5/AX$2)","v":0},{"$f":"IF(AY$2=0,0,Z5/AY$2)","v":0},{"$f":"IF(AZ$2=0,0,AA5/AZ$2)","v":0},{"$f":"IF(BA$2=0,0,AB5/BA$2)","v":0},{"$f":"IF(BB$2=0,0,AC5/BB$2)","v":0},{"$f":"IF(BC$2=0,0,AD5/BC$2)","v":0},{"$f":"IF(BD$2=0,0,AE5/BD$2)","v":0}]
[{"$f":"'Upgrade Information'!B6","v":"b0004"},{"$f":"'Projected Revenue Requirements'!C6","v":"ME"},{"$f":"'Upgrade Information'!E6","v":0.33},{"$f":"IF('Upgrade Information'!D6=\"\",\"\",'Upgrade Information'!D6)","v":"2002-04-01"},{"$f":"'Projected Revenue Requirements'!I6","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6/12","v":2537.6584109454443},null,{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!H6,\n               IF($B6=H$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!I6,\n               IF($B6=I$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!J6,\n               IF($B6=J$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!K6,\n               IF($B6=K$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!L6,\n               IF($B6=L$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!M6,\n               IF($B6=M$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!N6,\n               IF($B6=N$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!O6,\n               IF($B6=O$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!P6,\n               IF($B6=P$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!Q6,\n               IF($B6=Q$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!R6,\n               IF($B6=R$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!S6,\n               IF($B6=S$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!T6,\n               IF($B6=T$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!U6,\n               IF($B6=U$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!V6,\n               IF($B6=V$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!W6,\n               IF($B6=W$3,$F6,0)\n           )\n       )\n   )","v":2537.6584109454443},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!X6,\n               IF($B6=X$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!Y6,\n               IF($B6=Y$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!Z6,\n               IF($B6=Z$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!AA6,\n               IF($B6=AA$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!AB6,\n               IF($B6=AB$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!AC6,\n               IF($B6=AC$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!AD6,\n               IF($B6=AD$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6=\"\", $E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!AE6,\n               IF($B6=AE$3,$F6,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83992268591184061,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7","v":"b0005"},{"$f":"'Projected Revenue Requirements'!C7","v":"PECO"},{"$f":"'Upgrade Information'!E7","v":0.89},{"$f":"IF('Upgrade Information'!D7=\"\",\"\",'Upgrade Information'!D7)","v":"2006-01-01"},{"$f":"'Projected Revenue Requirements'!I7","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K7/12","v":8656.6796933911482},null,{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!H7,\n               IF($B7=H$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!I7,\n               IF($B7=I$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!J7,\n               IF($B7=J$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!K7,\n               IF($B7=K$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!L7,\n               IF($B7=L$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!M7,\n               IF($B7=M$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!N7,\n               IF($B7=N$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!O7,\n               IF($B7=O$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!P7,\n               IF($B7=P$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!Q7,\n               IF($B7=Q$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!R7,\n               IF($B7=R$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!S7,\n               IF($B7=S$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!T7,\n               IF($B7=T$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!U7,\n               IF($B7=U$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!V7,\n               IF($B7=V$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!W7,\n               IF($B7=W$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!X7,\n               IF($B7=X$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!Y7,\n               IF($B7=Y$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!Z7,\n               IF($B7=Z$3,$F7,0)\n           )\n       )\n   )","v":8656.6796933911482},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!AA7,\n               IF($B7=AA$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!AB7,\n               IF($B7=AB$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!AC7,\n               IF($B7=AC$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!AD7,\n               IF($B7=AD$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7=\"\", $E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!AE7,\n               IF($B7=AE$3,$F7,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0086313813286356,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8","v":"b0008"},{"$f":"'Projected Revenue Requirements'!C8","v":"PENELEC"},{"$f":"'Upgrade Information'!E8","v":0.9},{"$f":"IF('Upgrade Information'!D8=\"\",\"\",'Upgrade Information'!D8)","v":"2003-05-30"},{"$f":"'Projected Revenue Requirements'!I8","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8/12","v":7181.1822214467029},null,{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!H8,\n               IF($B8=H$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!I8,\n               IF($B8=I$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!J8,\n               IF($B8=J$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!K8,\n               IF($B8=K$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!L8,\n               IF($B8=L$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!M8,\n               IF($B8=M$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!N8,\n               IF($B8=N$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!O8,\n               IF($B8=O$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!P8,\n               IF($B8=P$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!Q8,\n               IF($B8=Q$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!R8,\n               IF($B8=R$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!S8,\n               IF($B8=S$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!T8,\n               IF($B8=T$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!U8,\n               IF($B8=U$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!V8,\n               IF($B8=V$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!W8,\n               IF($B8=W$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!X8,\n               IF($B8=X$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!Y8,\n               IF($B8=Y$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!Z8,\n               IF($B8=Z$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!AA8,\n               IF($B8=AA$3,$F8,0)\n           )\n       )\n   )","v":7181.1822214467029},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!AB8,\n               IF($B8=AB$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!AC8,\n               IF($B8=AC$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!AD8,\n               IF($B8=AD$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8=\"\", $E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!AE8,\n               IF($B8=AE$3,$F8,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5372512530285491,0,0,0,0]
[{"$f":"'Upgrade Information'!B9","v":"b0009"},{"$f":"'Projected Revenue Requirements'!C9","v":"PENELEC"},{"$f":"'Upgrade Information'!E9","v":2.0699999999999998},{"$f":"IF('Upgrade Information'!D9=\"\",\"\",'Upgrade Information'!D9)","v":"2003-10-27"},{"$f":"'Projected Revenue Requirements'!I9","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9/12","v":16730.533390086046},null,{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!H9,\n               IF($B9=H$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!I9,\n               IF($B9=I$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!J9,\n               IF($B9=J$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!K9,\n               IF($B9=K$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!L9,\n               IF($B9=L$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!M9,\n               IF($B9=M$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!N9,\n               IF($B9=N$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!O9,\n               IF($B9=O$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!P9,\n               IF($B9=P$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!Q9,\n               IF($B9=Q$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!R9,\n               IF($B9=R$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!S9,\n               IF($B9=S$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!T9,\n               IF($B9=T$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!U9,\n               IF($B9=U$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!V9,\n               IF($B9=V$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!W9,\n               IF($B9=W$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!X9,\n               IF($B9=X$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!Y9,\n               IF($B9=Y$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!Z9,\n               IF($B9=Z$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!AA9,\n               IF($B9=AA$3,$F9,0)\n           )\n       )\n   )","v":16730.533390086046},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!AB9,\n               IF($B9=AB$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!AC9,\n               IF($B9=AC$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!AD9,\n               IF($B9=AD$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9=\"\", $E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!AE9,\n               IF($B9=AE$3,$F9,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9112226230738951,0,0,0,0]
[{"$f":"'Upgrade Information'!B10","v":"b0010"},{"$f":"'Projected Revenue Requirements'!C10","v":"BGE"},{"$f":"'Upgrade Information'!E10","v":9.06},{"$f":"IF('Upgrade Information'!D10=\"\",\"\",'Upgrade Information'!D10)","v":"2003-05-01"},{"$f":"'Projected Revenue Requirements'!I10","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K10/12","v":65255.002408596978},null,{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!H10,\n               IF($B10=H$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!I10,\n               IF($B10=I$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!J10,\n               IF($B10=J$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!K10,\n               IF($B10=K$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!L10,\n               IF($B10=L$3,$F10,0)\n           )\n       )\n   )","v":65255.002408596978},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!M10,\n               IF($B10=M$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!N10,\n               IF($B10=N$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!O10,\n               IF($B10=O$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!P10,\n               IF($B10=P$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!Q10,\n               IF($B10=Q$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!R10,\n               IF($B10=R$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!S10,\n               IF($B10=S$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!T10,\n               IF($B10=T$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!U10,\n               IF($B10=U$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!V10,\n               IF($B10=V$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!W10,\n               IF($B10=W$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!X10,\n               IF($B10=X$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!Y10,\n               IF($B10=Y$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!Z10,\n               IF($B10=Z$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!AA10,\n               IF($B10=AA$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!AB10,\n               IF($B10=AB$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!AC10,\n               IF($B10=AC$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!AD10,\n               IF($B10=AD$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D10=\"\", $E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!AE10,\n               IF($B10=AE$3,$F10,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,10.0084359522388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B11","v":"b0011"},{"$f":"'Projected Revenue Requirements'!C11","v":"ME"},{"$f":"'Upgrade Information'!E11","v":0.5},{"$f":"IF('Upgrade Information'!D11=\"\",\"\",'Upgrade Information'!D11)","v":"2003-08-29"},{"$f":"'Projected Revenue Requirements'!I11","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K11/12","v":4020.5332555030418},null,{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!H11,\n               IF($B11=H$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!I11,\n               IF($B11=I$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!J11,\n               IF($B11=J$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!K11,\n               IF($B11=K$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!L11,\n               IF($B11=L$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!M11,\n               IF($B11=M$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!N11,\n               IF($B11=N$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!O11,\n               IF($B11=O$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!P11,\n               IF($B11=P$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!Q11,\n               IF($B11=Q$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!R11,\n               IF($B11=R$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!S11,\n               IF($B11=S$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!T11,\n               IF($B11=T$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!U11,\n               IF($B11=U$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!V11,\n               IF($B11=V$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!W11,\n               IF($B11=W$3,$F11,0)\n           )\n       )\n   )","v":4020.5332555030418},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!X11,\n               IF($B11=X$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!Y11,\n               IF($B11=Y$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!Z11,\n               IF($B11=Z$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!AA11,\n               IF($B11=AA$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!AB11,\n               IF($B11=AB$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!AC11,\n               IF($B11=AC$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!AD11,\n               IF($B11=AD$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D11=\"\", $E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!AE11,\n               IF($B11=AE$3,$F11,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3307295718740415,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B12","v":"b0012"},{"$f":"'Projected Revenue Requirements'!C12","v":"PPL"},{"$f":"'Upgrade Information'!E12","v":0.40500000000000003},{"$f":"IF('Upgrade Information'!D12=\"\",\"\",'Upgrade Information'!D12)","v":"2004-06-30"},{"$f":"'Projected Revenue Requirements'!I12","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K12/12","v":2517.0287946428575},null,{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!H12,\n               IF($B12=H$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!I12,\n               IF($B12=I$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!J12,\n               IF($B12=J$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!K12,\n               IF($B12=K$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!L12,\n               IF($B12=L$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!M12,\n               IF($B12=M$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!N12,\n               IF($B12=N$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!O12,\n               IF($B12=O$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!P12,\n               IF($B12=P$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!Q12,\n               IF($B12=Q$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!R12,\n               IF($B12=R$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!S12,\n               IF($B12=S$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!T12,\n               IF($B12=T$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!U12,\n               IF($B12=U$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!V12,\n               IF($B12=V$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!W12,\n               IF($B12=W$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!X12,\n               IF($B12=X$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!Y12,\n               IF($B12=Y$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!Z12,\n               IF($B12=Z$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!AA12,\n               IF($B12=AA$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!AB12,\n               IF($B12=AB$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!AC12,\n               IF($B12=AC$3,$F12,0)\n           )\n       )\n   )","v":2517.0287946428575},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!AD12,\n               IF($B12=AD$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D12=\"\", $E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!AE12,\n               IF($B12=AE$3,$F12,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33611473368090933,0,0]
[{"$f":"'Upgrade Information'!B13","v":"b0013"},{"$f":"'Projected Revenue Requirements'!C13","v":"PPL"},{"$f":"'Upgrade Information'!E13","v":22.3},{"$f":"IF('Upgrade Information'!D13=\"\",\"\",'Upgrade Information'!D13)","v":"2004-05-20"},{"$f":"'Projected Revenue Requirements'!I13","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K13/12","v":138242.52650462964},null,{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!H13,\n               IF($B13=H$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!I13,\n               IF($B13=I$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!J13,\n               IF($B13=J$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!K13,\n               IF($B13=K$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!L13,\n               IF($B13=L$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!M13,\n               IF($B13=M$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!N13,\n               IF($B13=N$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!O13,\n               IF($B13=O$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!P13,\n               IF($B13=P$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!Q13,\n               IF($B13=Q$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!R13,\n               IF($B13=R$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!S13,\n               IF($B13=S$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!T13,\n               IF($B13=T$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!U13,\n               IF($B13=U$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!V13,\n               IF($B13=V$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!W13,\n               IF($B13=W$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!X13,\n               IF($B13=X$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!Y13,\n               IF($B13=Y$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!Z13,\n               IF($B13=Z$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!AA13,\n               IF($B13=AA$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!AB13,\n               IF($B13=AB$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!AC13,\n               IF($B13=AC$3,$F13,0)\n           )\n       )\n   )","v":138242.52650462964},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!AD13,\n               IF($B13=AD$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D13=\"\", $E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!AE13,\n               IF($B13=AE$3,$F13,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18.460396670222689,0,0]
[{"$f":"'Upgrade Information'!B14","v":"b0015"},{"$f":"'Projected Revenue Requirements'!C14","v":"PSEG"},{"$f":"'Upgrade Information'!E14","v":0.35},{"$f":"IF('Upgrade Information'!D14=\"\",\"\",'Upgrade Information'!D14)","v":"2002-05-31"},{"$f":"'Projected Revenue Requirements'!I14","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K14/12","v":2069.626071217494},null,{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!H14,\n               IF($B14=H$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!I14,\n               IF($B14=I$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!J14,\n               IF($B14=J$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!K14,\n               IF($B14=K$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!L14,\n               IF($B14=L$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!M14,\n               IF($B14=M$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!N14,\n               IF($B14=N$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!O14,\n               IF($B14=O$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!P14,\n               IF($B14=P$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!Q14,\n               IF($B14=Q$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!R14,\n               IF($B14=R$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!S14,\n               IF($B14=S$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!T14,\n               IF($B14=T$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!U14,\n               IF($B14=U$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!V14,\n               IF($B14=V$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!W14,\n               IF($B14=W$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!X14,\n               IF($B14=X$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!Y14,\n               IF($B14=Y$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!Z14,\n               IF($B14=Z$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!AA14,\n               IF($B14=AA$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!AB14,\n               IF($B14=AB$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!AC14,\n               IF($B14=AC$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!AD14,\n               IF($B14=AD$3,$F14,0)\n           )\n       )\n   )","v":2069.626071217494},{"$f":"\nIF(OR($D14=\"\", $E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!AE14,\n               IF($B14=AE$3,$F14,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.20396433144944259,0]
[{"$f":"'Upgrade Information'!B15","v":"b0016"},{"$f":"'Projected Revenue Requirements'!C15","v":"PSEG"},{"$f":"'Upgrade Information'!E15","v":0.35},{"$f":"IF('Upgrade Information'!D15=\"\",\"\",'Upgrade Information'!D15)","v":"2002-06-30"},{"$f":"'Projected Revenue Requirements'!I15","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K15/12","v":2074.3770833333333},null,{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!H15,\n               IF($B15=H$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!I15,\n               IF($B15=I$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!J15,\n               IF($B15=J$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!K15,\n               IF($B15=K$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!L15,\n               IF($B15=L$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!M15,\n               IF($B15=M$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!N15,\n               IF($B15=N$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!O15,\n               IF($B15=O$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!P15,\n               IF($B15=P$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!Q15,\n               IF($B15=Q$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!R15,\n               IF($B15=R$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!S15,\n               IF($B15=S$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!T15,\n               IF($B15=T$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!U15,\n               IF($B15=U$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!V15,\n               IF($B15=V$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!W15,\n               IF($B15=W$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!X15,\n               IF($B15=X$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!Y15,\n               IF($B15=Y$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!Z15,\n               IF($B15=Z$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!AA15,\n               IF($B15=AA$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!AB15,\n               IF($B15=AB$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!AC15,\n               IF($B15=AC$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!AD15,\n               IF($B15=AD$3,$F15,0)\n           )\n       )\n   )","v":2074.3770833333333},{"$f":"\nIF(OR($D15=\"\", $E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!AE15,\n               IF($B15=AE$3,$F15,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.20443254985053053,0]
[{"$f":"'Upgrade Information'!B16","v":"b0017"},{"$f":"'Projected Revenue Requirements'!C16","v":"PSEG"},{"$f":"'Upgrade Information'!E16","v":1.4},{"$f":"IF('Upgrade Information'!D16=\"\",\"\",'Upgrade Information'!D16)","v":"2005-05-01"},{"$f":"'Projected Revenue Requirements'!I16","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K16/12","v":8943.6459810874694},null,{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!H16,\n               IF($B16=H$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!I16,\n               IF($B16=I$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!J16,\n               IF($B16=J$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!K16,\n               IF($B16=K$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!L16,\n               IF($B16=L$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!M16,\n               IF($B16=M$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!N16,\n               IF($B16=N$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!O16,\n               IF($B16=O$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!P16,\n               IF($B16=P$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!Q16,\n               IF($B16=Q$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!R16,\n               IF($B16=R$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!S16,\n               IF($B16=S$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!T16,\n               IF($B16=T$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!U16,\n               IF($B16=U$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!V16,\n               IF($B16=V$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!W16,\n               IF($B16=W$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!X16,\n               IF($B16=X$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!Y16,\n               IF($B16=Y$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!Z16,\n               IF($B16=Z$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!AA16,\n               IF($B16=AA$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!AB16,\n               IF($B16=AB$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!AC16,\n               IF($B16=AC$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!AD16,\n               IF($B16=AD$3,$F16,0)\n           )\n       )\n   )","v":8943.6459810874694},{"$f":"\nIF(OR($D16=\"\", $E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!AE16,\n               IF($B16=AE$3,$F16,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88140790195008079,0]
[{"$f":"'Upgrade Information'!B17","v":"b0018"},{"$f":"'Projected Revenue Requirements'!C17","v":"PSEG"},{"$f":"'Upgrade Information'!E17","v":0.1},{"$f":"IF('Upgrade Information'!D17=\"\",\"\",'Upgrade Information'!D17)","v":"2005-01-10"},{"$f":"'Projected Revenue Requirements'!I17","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K17/12","v":634.75955969267136},null,{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!H17,\n               IF($B17=H$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!I17,\n               IF($B17=I$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!J17,\n               IF($B17=J$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!K17,\n               IF($B17=K$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!L17,\n               IF($B17=L$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!M17,\n               IF($B17=M$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!N17,\n               IF($B17=N$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!O17,\n               IF($B17=O$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!P17,\n               IF($B17=P$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!Q17,\n               IF($B17=Q$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!R17,\n               IF($B17=R$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!S17,\n               IF($B17=S$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!T17,\n               IF($B17=T$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!U17,\n               IF($B17=U$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!V17,\n               IF($B17=V$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!W17,\n               IF($B17=W$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!X17,\n               IF($B17=X$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!Y17,\n               IF($B17=Y$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!Z17,\n               IF($B17=Z$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!AA17,\n               IF($B17=AA$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!AB17,\n               IF($B17=AB$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!AC17,\n               IF($B17=AC$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!AD17,\n               IF($B17=AD$3,$F17,0)\n           )\n       )\n   )","v":634.75955969267136},{"$f":"\nIF(OR($D17=\"\", $E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!AE17,\n               IF($B17=AE$3,$F17,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2556377224073256E-2,0]
[{"$f":"'Upgrade Information'!B18","v":"b0022"},{"$f":"'Projected Revenue Requirements'!C18","v":"PECO"},{"$f":"'Upgrade Information'!E18","v":0.1},{"$f":"IF('Upgrade Information'!D18=\"\",\"\",'Upgrade Information'!D18)","v":"2003-05-31"},{"$f":"'Projected Revenue Requirements'!I18","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K18/12","v":929.49222453201321},null,{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!H18,\n               IF($B18=H$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!I18,\n               IF($B18=I$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!J18,\n               IF($B18=J$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!K18,\n               IF($B18=K$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!L18,\n               IF($B18=L$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!M18,\n               IF($B18=M$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!N18,\n               IF($B18=N$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!O18,\n               IF($B18=O$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!P18,\n               IF($B18=P$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!Q18,\n               IF($B18=Q$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!R18,\n               IF($B18=R$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!S18,\n               IF($B18=S$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!T18,\n               IF($B18=T$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!U18,\n               IF($B18=U$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!V18,\n               IF($B18=V$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!W18,\n               IF($B18=W$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!X18,\n               IF($B18=X$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!Y18,\n               IF($B18=Y$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!Z18,\n               IF($B18=Z$3,$F18,0)\n           )\n       )\n   )","v":929.49222453201321},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!AA18,\n               IF($B18=AA$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!AB18,\n               IF($B18=AB$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!AC18,\n               IF($B18=AC$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!AD18,\n               IF($B18=AD$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D18=\"\", $E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!AE18,\n               IF($B18=AE$3,$F18,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.10829960903828829,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B19","v":"b0023"},{"$f":"'Projected Revenue Requirements'!C19","v":"AEC"},{"$f":"'Upgrade Information'!E19","v":13.9},{"$f":"IF('Upgrade Information'!D19=\"\",\"\",'Upgrade Information'!D19)","v":"2003-04-24"},{"$f":"'Projected Revenue Requirements'!I19","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K19/12","v":79468.960316703873},null,{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!H19,\n               IF($B19=H$3,$F19,0)\n           )\n       )\n   )","v":79468.960316703873},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!I19,\n               IF($B19=I$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!J19,\n               IF($B19=J$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!K19,\n               IF($B19=K$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!L19,\n               IF($B19=L$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!M19,\n               IF($B19=M$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!N19,\n               IF($B19=N$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!O19,\n               IF($B19=O$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!P19,\n               IF($B19=P$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!Q19,\n               IF($B19=Q$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!R19,\n               IF($B19=R$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!S19,\n               IF($B19=S$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!T19,\n               IF($B19=T$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!U19,\n               IF($B19=U$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!V19,\n               IF($B19=V$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!W19,\n               IF($B19=W$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!X19,\n               IF($B19=X$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!Y19,\n               IF($B19=Y$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!Z19,\n               IF($B19=Z$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!AA19,\n               IF($B19=AA$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!AB19,\n               IF($B19=AB$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!AC19,\n               IF($B19=AC$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!AD19,\n               IF($B19=AD$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D19=\"\", $E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!AE19,\n               IF($B19=AE$3,$F19,0)\n           )\n       )\n   )","v":0},null,30.401285507537825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B20","v":"b0024"},{"$f":"'Projected Revenue Requirements'!C20","v":"AEC"},{"$f":"'Upgrade Information'!E20","v":58},{"$f":"IF('Upgrade Information'!D20=\"\",\"\",'Upgrade Information'!D20)","v":"2005-06-29"},{"$f":"'Projected Revenue Requirements'!I20","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K20/12","v":360847.38214380463},null,{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!H20,\n               IF($B20=H$3,$F20,0)\n           )\n       )\n   )","v":360847.38214380463},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!I20,\n               IF($B20=I$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!J20,\n               IF($B20=J$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!K20,\n               IF($B20=K$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!L20,\n               IF($B20=L$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!M20,\n               IF($B20=M$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!N20,\n               IF($B20=N$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!O20,\n               IF($B20=O$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!P20,\n               IF($B20=P$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!Q20,\n               IF($B20=Q$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!R20,\n               IF($B20=R$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!S20,\n               IF($B20=S$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!T20,\n               IF($B20=T$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!U20,\n               IF($B20=U$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!V20,\n               IF($B20=V$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!W20,\n               IF($B20=W$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!X20,\n               IF($B20=X$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!Y20,\n               IF($B20=Y$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!Z20,\n               IF($B20=Z$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!AA20,\n               IF($B20=AA$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!AB20,\n               IF($B20=AB$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!AC20,\n               IF($B20=AC$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!AD20,\n               IF($B20=AD$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D20=\"\", $E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!AE20,\n               IF($B20=AE$3,$F20,0)\n           )\n       )\n   )","v":0},null,138.04414007031548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B21","v":"b0025"},{"$f":"'Projected Revenue Requirements'!C21","v":"PSEG"},{"$f":"'Upgrade Information'!E21","v":25},{"$f":"IF('Upgrade Information'!D21=\"\",\"\",'Upgrade Information'!D21)","v":"2008-05-23"},{"$f":"'Projected Revenue Requirements'!I21","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K21/12","v":172264.21025413714},null,{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!H21,\n               IF($B21=H$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!I21,\n               IF($B21=I$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!J21,\n               IF($B21=J$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!K21,\n               IF($B21=K$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!L21,\n               IF($B21=L$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!M21,\n               IF($B21=M$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!N21,\n               IF($B21=N$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!O21,\n               IF($B21=O$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!P21,\n               IF($B21=P$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!Q21,\n               IF($B21=Q$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!R21,\n               IF($B21=R$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!S21,\n               IF($B21=S$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!T21,\n               IF($B21=T$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!U21,\n               IF($B21=U$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!V21,\n               IF($B21=V$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!W21,\n               IF($B21=W$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!X21,\n               IF($B21=X$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!Y21,\n               IF($B21=Y$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!Z21,\n               IF($B21=Z$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!AA21,\n               IF($B21=AA$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!AB21,\n               IF($B21=AB$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!AC21,\n               IF($B21=AC$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!AD21,\n               IF($B21=AD$3,$F21,0)\n           )\n       )\n   )","v":172264.21025413714},{"$f":"\nIF(OR($D21=\"\", $E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!AE21,\n               IF($B21=AE$3,$F21,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.976861166269551,0]
[{"$f":"'Upgrade Information'!B22","v":"b0026"},{"$f":"'Projected Revenue Requirements'!C22","v":"PPL"},{"$f":"'Upgrade Information'!E22","v":0.8},{"$f":"IF('Upgrade Information'!D22=\"\",\"\",'Upgrade Information'!D22)","v":"2003-11-09"},{"$f":"'Projected Revenue Requirements'!I22","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K22/12","v":4884.1596560846556},null,{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!H22,\n               IF($B22=H$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!I22,\n               IF($B22=I$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!J22,\n               IF($B22=J$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!K22,\n               IF($B22=K$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!L22,\n               IF($B22=L$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!M22,\n               IF($B22=M$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!N22,\n               IF($B22=N$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!O22,\n               IF($B22=O$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!P22,\n               IF($B22=P$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!Q22,\n               IF($B22=Q$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!R22,\n               IF($B22=R$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!S22,\n               IF($B22=S$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!T22,\n               IF($B22=T$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!U22,\n               IF($B22=U$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!V22,\n               IF($B22=V$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!W22,\n               IF($B22=W$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!X22,\n               IF($B22=X$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!Y22,\n               IF($B22=Y$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!Z22,\n               IF($B22=Z$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!AA22,\n               IF($B22=AA$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!AB22,\n               IF($B22=AB$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!AC22,\n               IF($B22=AC$3,$F22,0)\n           )\n       )\n   )","v":4884.1596560846556},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!AD22,\n               IF($B22=AD$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D22=\"\", $E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!AE22,\n               IF($B22=AE$3,$F22,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65221265070702872,0,0]
[{"$f":"'Upgrade Information'!B23","v":"b0027"},{"$f":"'Projected Revenue Requirements'!C23","v":"PPL"},{"$f":"'Upgrade Information'!E23","v":1},{"$f":"IF('Upgrade Information'!D23=\"\",\"\",'Upgrade Information'!D23)","v":"2003-05-23"},{"$f":"'Projected Revenue Requirements'!I23","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K23/12","v":6011.1827050264546},null,{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!H23,\n               IF($B23=H$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!I23,\n               IF($B23=I$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!J23,\n               IF($B23=J$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!K23,\n               IF($B23=K$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!L23,\n               IF($B23=L$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!M23,\n               IF($B23=M$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!N23,\n               IF($B23=N$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!O23,\n               IF($B23=O$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!P23,\n               IF($B23=P$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!Q23,\n               IF($B23=Q$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!R23,\n               IF($B23=R$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!S23,\n               IF($B23=S$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!T23,\n               IF($B23=T$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!U23,\n               IF($B23=U$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!V23,\n               IF($B23=V$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!W23,\n               IF($B23=W$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!X23,\n               IF($B23=X$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!Y23,\n               IF($B23=Y$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!Z23,\n               IF($B23=Z$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!AA23,\n               IF($B23=AA$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!AB23,\n               IF($B23=AB$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!AC23,\n               IF($B23=AC$3,$F23,0)\n           )\n       )\n   )","v":6011.1827050264546},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!AD23,\n               IF($B23=AD$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D23=\"\", $E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!AE23,\n               IF($B23=AE$3,$F23,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.80271114828224965,0,0]
[{"$f":"'Upgrade Information'!B24","v":"b0030"},{"$f":"'Projected Revenue Requirements'!C24","v":"BGE"},{"$f":"'Upgrade Information'!E24","v":4},{"$f":"IF('Upgrade Information'!D24=\"\",\"\",'Upgrade Information'!D24)","v":"2006-11-06"},{"$f":"'Projected Revenue Requirements'!I24","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K24/12","v":32071.152426499397},null,{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!H24,\n               IF($B24=H$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!I24,\n               IF($B24=I$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!J24,\n               IF($B24=J$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!K24,\n               IF($B24=K$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!L24,\n               IF($B24=L$3,$F24,0)\n           )\n       )\n   )","v":32071.152426499397},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!M24,\n               IF($B24=M$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!N24,\n               IF($B24=N$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!O24,\n               IF($B24=O$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!P24,\n               IF($B24=P$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!Q24,\n               IF($B24=Q$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!R24,\n               IF($B24=R$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!S24,\n               IF($B24=S$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!T24,\n               IF($B24=T$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!U24,\n               IF($B24=U$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!V24,\n               IF($B24=V$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!W24,\n               IF($B24=W$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!X24,\n               IF($B24=X$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!Y24,\n               IF($B24=Y$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!Z24,\n               IF($B24=Z$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!AA24,\n               IF($B24=AA$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!AB24,\n               IF($B24=AB$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!AC24,\n               IF($B24=AC$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!AD24,\n               IF($B24=AD$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D24=\"\", $E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!AE24,\n               IF($B24=AE$3,$F24,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,4.9188884089723004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B25","v":"b0031.1"},{"$f":"'Projected Revenue Requirements'!C25","v":"BGE"},{"$f":"'Upgrade Information'!E25","v":0.5},{"$f":"IF('Upgrade Information'!D25=\"\",\"\",'Upgrade Information'!D25)","v":"2004-05-14"},{"$f":"'Projected Revenue Requirements'!I25","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K25/12","v":3724.5047942093843},null,{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!H25,\n               IF($B25=H$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!I25,\n               IF($B25=I$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!J25,\n               IF($B25=J$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!K25,\n               IF($B25=K$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!L25,\n               IF($B25=L$3,$F25,0)\n           )\n       )\n   )","v":3724.5047942093843},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!M25,\n               IF($B25=M$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!N25,\n               IF($B25=N$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!O25,\n               IF($B25=O$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!P25,\n               IF($B25=P$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!Q25,\n               IF($B25=Q$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!R25,\n               IF($B25=R$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!S25,\n               IF($B25=S$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!T25,\n               IF($B25=T$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!U25,\n               IF($B25=U$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!V25,\n               IF($B25=V$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!W25,\n               IF($B25=W$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!X25,\n               IF($B25=X$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!Y25,\n               IF($B25=Y$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!Z25,\n               IF($B25=Z$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!AA25,\n               IF($B25=AA$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!AB25,\n               IF($B25=AB$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!AC25,\n               IF($B25=AC$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!AD25,\n               IF($B25=AD$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D25=\"\", $E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!AE25,\n               IF($B25=AE$3,$F25,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0.57124306659653135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B26","v":"b0031.2"},{"$f":"'Projected Revenue Requirements'!C26","v":"BGE"},{"$f":"'Upgrade Information'!E26","v":0.22},{"$f":"IF('Upgrade Information'!D26=\"\",\"\",'Upgrade Information'!D26)","v":"2003-03-07"},{"$f":"'Projected Revenue Requirements'!I26","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K26/12","v":1580.387514916305},null,{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!H26,\n               IF($B26=H$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!I26,\n               IF($B26=I$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!J26,\n               IF($B26=J$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!K26,\n               IF($B26=K$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!L26,\n               IF($B26=L$3,$F26,0)\n           )\n       )\n   )","v":1580.387514916305},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!M26,\n               IF($B26=M$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!N26,\n               IF($B26=N$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!O26,\n               IF($B26=O$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!P26,\n               IF($B26=P$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!Q26,\n               IF($B26=Q$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!R26,\n               IF($B26=R$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!S26,\n               IF($B26=S$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!T26,\n               IF($B26=T$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!U26,\n               IF($B26=U$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!V26,\n               IF($B26=V$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!W26,\n               IF($B26=W$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!X26,\n               IF($B26=X$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!Y26,\n               IF($B26=Y$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!Z26,\n               IF($B26=Z$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!AA26,\n               IF($B26=AA$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!AB26,\n               IF($B26=AB$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!AC26,\n               IF($B26=AC$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!AD26,\n               IF($B26=AD$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D26=\"\", $E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!AE26,\n               IF($B26=AE$3,$F26,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0.24239072314667254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B27","v":"b0032"},{"$f":"'Projected Revenue Requirements'!C27","v":"BGE"},{"$f":"'Upgrade Information'!E27","v":0},{"$f":"IF('Upgrade Information'!D27=\"\",\"\",'Upgrade Information'!D27)","v":"2006-01-01"},{"$f":"'Projected Revenue Requirements'!I27","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K27/12","v":0},null,{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!H27,\n               IF($B27=H$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!I27,\n               IF($B27=I$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!J27,\n               IF($B27=J$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!K27,\n               IF($B27=K$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!L27,\n               IF($B27=L$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!M27,\n               IF($B27=M$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!N27,\n               IF($B27=N$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!O27,\n               IF($B27=O$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!P27,\n               IF($B27=P$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!Q27,\n               IF($B27=Q$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!R27,\n               IF($B27=R$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!S27,\n               IF($B27=S$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!T27,\n               IF($B27=T$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!U27,\n               IF($B27=U$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!V27,\n               IF($B27=V$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!W27,\n               IF($B27=W$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!X27,\n               IF($B27=X$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!Y27,\n               IF($B27=Y$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!Z27,\n               IF($B27=Z$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!AA27,\n               IF($B27=AA$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!AB27,\n               IF($B27=AB$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!AC27,\n               IF($B27=AC$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!AD27,\n               IF($B27=AD$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D27=\"\", $E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!AE27,\n               IF($B27=AE$3,$F27,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B28","v":"b0034"},{"$f":"'Projected Revenue Requirements'!C28","v":"PSEG"},{"$f":"'Upgrade Information'!E28","v":0.35},{"$f":"IF('Upgrade Information'!D28=\"\",\"\",'Upgrade Information'!D28)","v":"2002-10-31"},{"$f":"'Projected Revenue Requirements'!I28","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K28/12","v":2093.3811317966897},null,{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!H28,\n               IF($B28=H$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!I28,\n               IF($B28=I$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!J28,\n               IF($B28=J$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!K28,\n               IF($B28=K$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!L28,\n               IF($B28=L$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!M28,\n               IF($B28=M$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!N28,\n               IF($B28=N$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!O28,\n               IF($B28=O$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!P28,\n               IF($B28=P$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!Q28,\n               IF($B28=Q$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!R28,\n               IF($B28=R$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!S28,\n               IF($B28=S$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!T28,\n               IF($B28=T$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!U28,\n               IF($B28=U$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!V28,\n               IF($B28=V$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!W28,\n               IF($B28=W$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!X28,\n               IF($B28=X$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!Y28,\n               IF($B28=Y$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!Z28,\n               IF($B28=Z$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!AA28,\n               IF($B28=AA$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!AB28,\n               IF($B28=AB$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!AC28,\n               IF($B28=AC$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!AD28,\n               IF($B28=AD$3,$F28,0)\n           )\n       )\n   )","v":2093.3811317966897},{"$f":"\nIF(OR($D28=\"\", $E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!AE28,\n               IF($B28=AE$3,$F28,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2063054234548822,0]
[{"$f":"'Upgrade Information'!B29","v":"b0035"},{"$f":"'Projected Revenue Requirements'!C29","v":"BGE"},{"$f":"'Upgrade Information'!E29","v":0},{"$f":"IF('Upgrade Information'!D29=\"\",\"\",'Upgrade Information'!D29)","v":"2004-05-01"},{"$f":"'Projected Revenue Requirements'!I29","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K29/12","v":0},null,{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!H29,\n               IF($B29=H$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!I29,\n               IF($B29=I$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!J29,\n               IF($B29=J$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!K29,\n               IF($B29=K$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!L29,\n               IF($B29=L$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!M29,\n               IF($B29=M$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!N29,\n               IF($B29=N$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!O29,\n               IF($B29=O$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!P29,\n               IF($B29=P$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!Q29,\n               IF($B29=Q$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!R29,\n               IF($B29=R$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!S29,\n               IF($B29=S$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!T29,\n               IF($B29=T$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!U29,\n               IF($B29=U$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!V29,\n               IF($B29=V$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!W29,\n               IF($B29=W$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!X29,\n               IF($B29=X$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!Y29,\n               IF($B29=Y$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!Z29,\n               IF($B29=Z$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!AA29,\n               IF($B29=AA$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!AB29,\n               IF($B29=AB$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!AC29,\n               IF($B29=AC$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!AD29,\n               IF($B29=AD$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D29=\"\", $E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!AE29,\n               IF($B29=AE$3,$F29,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B30","v":"b0036"},{"$f":"'Projected Revenue Requirements'!C30","v":"DPL"},{"$f":"'Upgrade Information'!E30","v":5.0430000000000001},{"$f":"IF('Upgrade Information'!D30=\"\",\"\",'Upgrade Information'!D30)","v":"2004-06-01"},{"$f":"'Projected Revenue Requirements'!I30","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K30/12","v":31202.153224878519},null,{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!H30,\n               IF($B30=H$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!I30,\n               IF($B30=I$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!J30,\n               IF($B30=J$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!K30,\n               IF($B30=K$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!L30,\n               IF($B30=L$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!M30,\n               IF($B30=M$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!N30,\n               IF($B30=N$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!O30,\n               IF($B30=O$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!P30,\n               IF($B30=P$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!Q30,\n               IF($B30=Q$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!R30,\n               IF($B30=R$3,$F30,0)\n           )\n       )\n   )","v":31202.153224878519},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!S30,\n               IF($B30=S$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!T30,\n               IF($B30=T$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!U30,\n               IF($B30=U$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!V30,\n               IF($B30=V$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!W30,\n               IF($B30=W$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!X30,\n               IF($B30=X$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!Y30,\n               IF($B30=Y$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!Z30,\n               IF($B30=Z$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!AA30,\n               IF($B30=AA$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!AB30,\n               IF($B30=AB$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!AC30,\n               IF($B30=AC$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!AD30,\n               IF($B30=AD$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D30=\"\", $E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!AE30,\n               IF($B30=AE$3,$F30,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,7.5636082769443478,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B31","v":"b0039.1"},{"$f":"'Projected Revenue Requirements'!C31","v":"BGE"},{"$f":"'Upgrade Information'!E31","v":9.1199999999999992},{"$f":"IF('Upgrade Information'!D31=\"\",\"\",'Upgrade Information'!D31)","v":"2004-06-01"},{"$f":"'Projected Revenue Requirements'!I31","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K31/12","v":67934.967446379174},null,{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!H31,\n               IF($B31=H$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!I31,\n               IF($B31=I$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!J31,\n               IF($B31=J$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!K31,\n               IF($B31=K$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!L31,\n               IF($B31=L$3,$F31,0)\n           )\n       )\n   )","v":67934.967446379174},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!M31,\n               IF($B31=M$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!N31,\n               IF($B31=N$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!O31,\n               IF($B31=O$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!P31,\n               IF($B31=P$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!Q31,\n               IF($B31=Q$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!R31,\n               IF($B31=R$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!S31,\n               IF($B31=S$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!T31,\n               IF($B31=T$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!U31,\n               IF($B31=U$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!V31,\n               IF($B31=V$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!W31,\n               IF($B31=W$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!X31,\n               IF($B31=X$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!Y31,\n               IF($B31=Y$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!Z31,\n               IF($B31=Z$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!AA31,\n               IF($B31=AA$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!AB31,\n               IF($B31=AB$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!AC31,\n               IF($B31=AC$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!AD31,\n               IF($B31=AD$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D31=\"\", $E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!AE31,\n               IF($B31=AE$3,$F31,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,10.419473534720732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B32","v":"b0039.2"},{"$f":"'Projected Revenue Requirements'!C32","v":"PEPCO"},{"$f":"'Upgrade Information'!E32","v":2.64},{"$f":"IF('Upgrade Information'!D32=\"\",\"\",'Upgrade Information'!D32)","v":"2005-05-31"},{"$f":"'Projected Revenue Requirements'!I32","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K32/12","v":19730.958285359084},null,{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!H32,\n               IF($B32=H$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!I32,\n               IF($B32=I$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!J32,\n               IF($B32=J$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!K32,\n               IF($B32=K$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!L32,\n               IF($B32=L$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!M32,\n               IF($B32=M$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!N32,\n               IF($B32=N$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!O32,\n               IF($B32=O$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!P32,\n               IF($B32=P$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!Q32,\n               IF($B32=Q$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!R32,\n               IF($B32=R$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!S32,\n               IF($B32=S$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!T32,\n               IF($B32=T$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!U32,\n               IF($B32=U$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!V32,\n               IF($B32=V$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!W32,\n               IF($B32=W$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!X32,\n               IF($B32=X$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!Y32,\n               IF($B32=Y$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!Z32,\n               IF($B32=Z$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!AA32,\n               IF($B32=AA$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!AB32,\n               IF($B32=AB$3,$F32,0)\n           )\n       )\n   )","v":19730.958285359084},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!AC32,\n               IF($B32=AC$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!AD32,\n               IF($B32=AD$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D32=\"\", $E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!AE32,\n               IF($B32=AE$3,$F32,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3821794174224489,0,0,0]
[{"$f":"'Upgrade Information'!B33","v":"b0039.5"},{"$f":"'Projected Revenue Requirements'!C33","v":"BGE"},{"$f":"'Upgrade Information'!E33","v":1.7},{"$f":"IF('Upgrade Information'!D33=\"\",\"\",'Upgrade Information'!D33)","v":"2006-06-29"},{"$f":"'Projected Revenue Requirements'!I33","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K33/12","v":13469.08586777052},null,{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!H33,\n               IF($B33=H$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!I33,\n               IF($B33=I$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!J33,\n               IF($B33=J$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!K33,\n               IF($B33=K$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!L33,\n               IF($B33=L$3,$F33,0)\n           )\n       )\n   )","v":13469.08586777052},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!M33,\n               IF($B33=M$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!N33,\n               IF($B33=N$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!O33,\n               IF($B33=O$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!P33,\n               IF($B33=P$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!Q33,\n               IF($B33=Q$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!R33,\n               IF($B33=R$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!S33,\n               IF($B33=S$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!T33,\n               IF($B33=T$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!U33,\n               IF($B33=U$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!V33,\n               IF($B33=V$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!W33,\n               IF($B33=W$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!X33,\n               IF($B33=X$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!Y33,\n               IF($B33=Y$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!Z33,\n               IF($B33=Z$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!AA33,\n               IF($B33=AA$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!AB33,\n               IF($B33=AB$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!AC33,\n               IF($B33=AC$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!AD33,\n               IF($B33=AD$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D33=\"\", $E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!AE33,\n               IF($B33=AE$3,$F33,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,2.065810715915724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B34","v":"b0040"},{"$f":"'Projected Revenue Requirements'!C34","v":"APS"},{"$f":"'Upgrade Information'!E34","v":4.0999999999999996},{"$f":"IF('Upgrade Information'!D34=\"\",\"\",'Upgrade Information'!D34)","v":"2005-12-31"},{"$f":"'Projected Revenue Requirements'!I34","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K34/12","v":35895.248418579205},null,{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!H34,\n               IF($B34=H$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!I34,\n               IF($B34=I$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!J34,\n               IF($B34=J$3,$F34,0)\n           )\n       )\n   )","v":35895.248418579205},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!K34,\n               IF($B34=K$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!L34,\n               IF($B34=L$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!M34,\n               IF($B34=M$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!N34,\n               IF($B34=N$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!O34,\n               IF($B34=O$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!P34,\n               IF($B34=P$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!Q34,\n               IF($B34=Q$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!R34,\n               IF($B34=R$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!S34,\n               IF($B34=S$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!T34,\n               IF($B34=T$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!U34,\n               IF($B34=U$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!V34,\n               IF($B34=V$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!W34,\n               IF($B34=W$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!X34,\n               IF($B34=X$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!Y34,\n               IF($B34=Y$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!Z34,\n               IF($B34=Z$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!AA34,\n               IF($B34=AA$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!AB34,\n               IF($B34=AB$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!AC34,\n               IF($B34=AC$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!AD34,\n               IF($B34=AD$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D34=\"\", $E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!AE34,\n               IF($B34=AE$3,$F34,0)\n           )\n       )\n   )","v":0},null,0,0,3.9211352499458405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B35","v":"b0042"},{"$f":"'Projected Revenue Requirements'!C35","v":"ME"},{"$f":"'Upgrade Information'!E35","v":0.95},{"$f":"IF('Upgrade Information'!D35=\"\",\"\",'Upgrade Information'!D35)","v":"2005-06-01"},{"$f":"'Projected Revenue Requirements'!I35","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K35/12","v":8051.147958512277},null,{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!H35,\n               IF($B35=H$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!I35,\n               IF($B35=I$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!J35,\n               IF($B35=J$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!K35,\n               IF($B35=K$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!L35,\n               IF($B35=L$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!M35,\n               IF($B35=M$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!N35,\n               IF($B35=N$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!O35,\n               IF($B35=O$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!P35,\n               IF($B35=P$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!Q35,\n               IF($B35=Q$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!R35,\n               IF($B35=R$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!S35,\n               IF($B35=S$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!T35,\n               IF($B35=T$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!U35,\n               IF($B35=U$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!V35,\n               IF($B35=V$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!W35,\n               IF($B35=W$3,$F35,0)\n           )\n       )\n   )","v":8051.147958512277},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!X35,\n               IF($B35=X$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!Y35,\n               IF($B35=Y$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!Z35,\n               IF($B35=Z$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!AA35,\n               IF($B35=AA$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!AB35,\n               IF($B35=AB$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!AC35,\n               IF($B35=AC$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!AD35,\n               IF($B35=AD$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D35=\"\", $E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!AE35,\n               IF($B35=AE$3,$F35,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6647959350320316,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B36","v":"b0043.1"},{"$f":"'Projected Revenue Requirements'!C36","v":"PECO"},{"$f":"'Upgrade Information'!E36","v":1.38},{"$f":"IF('Upgrade Information'!D36=\"\",\"\",'Upgrade Information'!D36)","v":"2003-06-01"},{"$f":"'Projected Revenue Requirements'!I36","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K36/12","v":12826.992698541784},null,{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!H36,\n               IF($B36=H$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!I36,\n               IF($B36=I$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!J36,\n               IF($B36=J$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!K36,\n               IF($B36=K$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!L36,\n               IF($B36=L$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!M36,\n               IF($B36=M$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!N36,\n               IF($B36=N$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!O36,\n               IF($B36=O$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!P36,\n               IF($B36=P$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!Q36,\n               IF($B36=Q$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!R36,\n               IF($B36=R$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!S36,\n               IF($B36=S$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!T36,\n               IF($B36=T$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!U36,\n               IF($B36=U$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!V36,\n               IF($B36=V$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!W36,\n               IF($B36=W$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!X36,\n               IF($B36=X$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!Y36,\n               IF($B36=Y$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!Z36,\n               IF($B36=Z$3,$F36,0)\n           )\n       )\n   )","v":12826.992698541784},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!AA36,\n               IF($B36=AA$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!AB36,\n               IF($B36=AB$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!AC36,\n               IF($B36=AC$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!AD36,\n               IF($B36=AD$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D36=\"\", $E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!AE36,\n               IF($B36=AE$3,$F36,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4945346047283787,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B37","v":"b0043.2"},{"$f":"'Projected Revenue Requirements'!C37","v":"PECO"},{"$f":"'Upgrade Information'!E37","v":1.38},{"$f":"IF('Upgrade Information'!D37=\"\",\"\",'Upgrade Information'!D37)","v":"2004-05-14"},{"$f":"'Projected Revenue Requirements'!I37","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K37/12","v":13057.595587346828},null,{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!H37,\n               IF($B37=H$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!I37,\n               IF($B37=I$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!J37,\n               IF($B37=J$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!K37,\n               IF($B37=K$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!L37,\n               IF($B37=L$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!M37,\n               IF($B37=M$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!N37,\n               IF($B37=N$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!O37,\n               IF($B37=O$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!P37,\n               IF($B37=P$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!Q37,\n               IF($B37=Q$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!R37,\n               IF($B37=R$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!S37,\n               IF($B37=S$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!T37,\n               IF($B37=T$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!U37,\n               IF($B37=U$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!V37,\n               IF($B37=V$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!W37,\n               IF($B37=W$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!X37,\n               IF($B37=X$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!Y37,\n               IF($B37=Y$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!Z37,\n               IF($B37=Z$3,$F37,0)\n           )\n       )\n   )","v":13057.595587346828},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!AA37,\n               IF($B37=AA$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!AB37,\n               IF($B37=AB$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!AC37,\n               IF($B37=AC$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!AD37,\n               IF($B37=AD$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D37=\"\", $E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!AE37,\n               IF($B37=AE$3,$F37,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5214032562797786,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B38","v":"b0043.3"},{"$f":"'Projected Revenue Requirements'!C38","v":"PECO"},{"$f":"'Upgrade Information'!E38","v":1.38},{"$f":"IF('Upgrade Information'!D38=\"\",\"\",'Upgrade Information'!D38)","v":"2005-05-31"},{"$f":"'Projected Revenue Requirements'!I38","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K38/12","v":13288.198476151874},null,{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!H38,\n               IF($B38=H$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!I38,\n               IF($B38=I$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!J38,\n               IF($B38=J$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!K38,\n               IF($B38=K$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!L38,\n               IF($B38=L$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!M38,\n               IF($B38=M$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!N38,\n               IF($B38=N$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!O38,\n               IF($B38=O$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!P38,\n               IF($B38=P$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!Q38,\n               IF($B38=Q$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!R38,\n               IF($B38=R$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!S38,\n               IF($B38=S$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!T38,\n               IF($B38=T$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!U38,\n               IF($B38=U$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!V38,\n               IF($B38=V$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!W38,\n               IF($B38=W$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!X38,\n               IF($B38=X$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!Y38,\n               IF($B38=Y$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!Z38,\n               IF($B38=Z$3,$F38,0)\n           )\n       )\n   )","v":13288.198476151874},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!AA38,\n               IF($B38=AA$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!AB38,\n               IF($B38=AB$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!AC38,\n               IF($B38=AC$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!AD38,\n               IF($B38=AD$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D38=\"\", $E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!AE38,\n               IF($B38=AE$3,$F38,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5482719078311786,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B39","v":"b0044"},{"$f":"'Projected Revenue Requirements'!C39","v":"PECO"},{"$f":"'Upgrade Information'!E39","v":0.1},{"$f":"IF('Upgrade Information'!D39=\"\",\"\",'Upgrade Information'!D39)","v":"2004-02-01"},{"$f":"'Projected Revenue Requirements'!I39","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K39/12","v":940.63246070617004},null,{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!H39,\n               IF($B39=H$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!I39,\n               IF($B39=I$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!J39,\n               IF($B39=J$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!K39,\n               IF($B39=K$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!L39,\n               IF($B39=L$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!M39,\n               IF($B39=M$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!N39,\n               IF($B39=N$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!O39,\n               IF($B39=O$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!P39,\n               IF($B39=P$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!Q39,\n               IF($B39=Q$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!R39,\n               IF($B39=R$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!S39,\n               IF($B39=S$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!T39,\n               IF($B39=T$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!U39,\n               IF($B39=U$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!V39,\n               IF($B39=V$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!W39,\n               IF($B39=W$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!X39,\n               IF($B39=X$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!Y39,\n               IF($B39=Y$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!Z39,\n               IF($B39=Z$3,$F39,0)\n           )\n       )\n   )","v":940.63246070617004},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!AA39,\n               IF($B39=AA$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!AB39,\n               IF($B39=AB$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!AC39,\n               IF($B39=AC$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!AD39,\n               IF($B39=AD$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D39=\"\", $E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!AE39,\n               IF($B39=AE$3,$F39,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1095976115286941,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B40","v":"b0045"},{"$f":"'Projected Revenue Requirements'!C40","v":"PECO"},{"$f":"'Upgrade Information'!E40","v":0},{"$f":"IF('Upgrade Information'!D40=\"\",\"\",'Upgrade Information'!D40)","v":"2003-12-12"},{"$f":"'Projected Revenue Requirements'!I40","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K40/12","v":0},null,{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!H40,\n               IF($B40=H$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!I40,\n               IF($B40=I$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!J40,\n               IF($B40=J$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!K40,\n               IF($B40=K$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!L40,\n               IF($B40=L$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!M40,\n               IF($B40=M$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!N40,\n               IF($B40=N$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!O40,\n               IF($B40=O$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!P40,\n               IF($B40=P$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!Q40,\n               IF($B40=Q$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!R40,\n               IF($B40=R$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!S40,\n               IF($B40=S$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!T40,\n               IF($B40=T$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!U40,\n               IF($B40=U$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!V40,\n               IF($B40=V$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!W40,\n               IF($B40=W$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!X40,\n               IF($B40=X$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!Y40,\n               IF($B40=Y$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!Z40,\n               IF($B40=Z$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!AA40,\n               IF($B40=AA$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!AB40,\n               IF($B40=AB$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!AC40,\n               IF($B40=AC$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!AD40,\n               IF($B40=AD$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D40=\"\", $E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!AE40,\n               IF($B40=AE$3,$F40,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B41","v":"b0047"},{"$f":"'Projected Revenue Requirements'!C41","v":"PECO"},{"$f":"'Upgrade Information'!E41","v":0.1},{"$f":"IF('Upgrade Information'!D41=\"\",\"\",'Upgrade Information'!D41)","v":"2003-11-18"},{"$f":"'Projected Revenue Requirements'!I41","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K41/12","v":937.84740166263089},null,{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!H41,\n               IF($B41=H$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!I41,\n               IF($B41=I$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!J41,\n               IF($B41=J$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!K41,\n               IF($B41=K$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!L41,\n               IF($B41=L$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!M41,\n               IF($B41=M$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!N41,\n               IF($B41=N$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!O41,\n               IF($B41=O$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!P41,\n               IF($B41=P$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!Q41,\n               IF($B41=Q$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!R41,\n               IF($B41=R$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!S41,\n               IF($B41=S$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!T41,\n               IF($B41=T$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!U41,\n               IF($B41=U$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!V41,\n               IF($B41=V$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!W41,\n               IF($B41=W$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!X41,\n               IF($B41=X$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!Y41,\n               IF($B41=Y$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!Z41,\n               IF($B41=Z$3,$F41,0)\n           )\n       )\n   )","v":937.84740166263089},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!AA41,\n               IF($B41=AA$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!AB41,\n               IF($B41=AB$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!AC41,\n               IF($B41=AC$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!AD41,\n               IF($B41=AD$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D41=\"\", $E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!AE41,\n               IF($B41=AE$3,$F41,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.10927311090609265,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B42","v":"b0049"},{"$f":"'Projected Revenue Requirements'!C42","v":"APS"},{"$f":"'Upgrade Information'!E42","v":0.4},{"$f":"IF('Upgrade Information'!D42=\"\",\"\",'Upgrade Information'!D42)","v":"2003-11-03"},{"$f":"'Projected Revenue Requirements'!I42","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K42/12","v":3326.426967628649},null,{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!H42,\n               IF($B42=H$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!I42,\n               IF($B42=I$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!J42,\n               IF($B42=J$3,$F42,0)\n           )\n       )\n   )","v":3326.426967628649},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!K42,\n               IF($B42=K$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!L42,\n               IF($B42=L$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!M42,\n               IF($B42=M$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!N42,\n               IF($B42=N$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!O42,\n               IF($B42=O$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!P42,\n               IF($B42=P$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!Q42,\n               IF($B42=Q$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!R42,\n               IF($B42=R$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!S42,\n               IF($B42=S$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!T42,\n               IF($B42=T$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!U42,\n               IF($B42=U$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!V42,\n               IF($B42=V$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!W42,\n               IF($B42=W$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!X42,\n               IF($B42=X$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!Y42,\n               IF($B42=Y$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!Z42,\n               IF($B42=Z$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!AA42,\n               IF($B42=AA$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!AB42,\n               IF($B42=AB$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!AC42,\n               IF($B42=AC$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!AD42,\n               IF($B42=AD$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D42=\"\", $E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!AE42,\n               IF($B42=AE$3,$F42,0)\n           )\n       )\n   )","v":0},null,0,0,0.36337316535711622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B43","v":"b0050.1"},{"$f":"'Projected Revenue Requirements'!C43","v":"APS"},{"$f":"'Upgrade Information'!E43","v":0.05},{"$f":"IF('Upgrade Information'!D43=\"\",\"\",'Upgrade Information'!D43)","v":"2003-08-01"},{"$f":"'Projected Revenue Requirements'!I43","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K43/12","v":412.29240119673119},null,{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!H43,\n               IF($B43=H$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!I43,\n               IF($B43=I$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!J43,\n               IF($B43=J$3,$F43,0)\n           )\n       )\n   )","v":412.29240119673119},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!K43,\n               IF($B43=K$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!L43,\n               IF($B43=L$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!M43,\n               IF($B43=M$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!N43,\n               IF($B43=N$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!O43,\n               IF($B43=O$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!P43,\n               IF($B43=P$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!Q43,\n               IF($B43=Q$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!R43,\n               IF($B43=R$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!S43,\n               IF($B43=S$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!T43,\n               IF($B43=T$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!U43,\n               IF($B43=U$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!V43,\n               IF($B43=V$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!W43,\n               IF($B43=W$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!X43,\n               IF($B43=X$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!Y43,\n               IF($B43=Y$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!Z43,\n               IF($B43=Z$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!AA43,\n               IF($B43=AA$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!AB43,\n               IF($B43=AB$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!AC43,\n               IF($B43=AC$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!AD43,\n               IF($B43=AD$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D43=\"\", $E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!AE43,\n               IF($B43=AE$3,$F43,0)\n           )\n       )\n   )","v":0},null,0,0,4.5038113367131427E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B44","v":"b0050.2"},{"$f":"'Projected Revenue Requirements'!C44","v":"APS"},{"$f":"'Upgrade Information'!E44","v":0.05},{"$f":"IF('Upgrade Information'!D44=\"\",\"\",'Upgrade Information'!D44)","v":"2003-08-01"},{"$f":"'Projected Revenue Requirements'!I44","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K44/12","v":412.29240119673119},null,{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!H44,\n               IF($B44=H$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!I44,\n               IF($B44=I$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!J44,\n               IF($B44=J$3,$F44,0)\n           )\n       )\n   )","v":412.29240119673119},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!K44,\n               IF($B44=K$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!L44,\n               IF($B44=L$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!M44,\n               IF($B44=M$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!N44,\n               IF($B44=N$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!O44,\n               IF($B44=O$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!P44,\n               IF($B44=P$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!Q44,\n               IF($B44=Q$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!R44,\n               IF($B44=R$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!S44,\n               IF($B44=S$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!T44,\n               IF($B44=T$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!U44,\n               IF($B44=U$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!V44,\n               IF($B44=V$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!W44,\n               IF($B44=W$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!X44,\n               IF($B44=X$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!Y44,\n               IF($B44=Y$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!Z44,\n               IF($B44=Z$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!AA44,\n               IF($B44=AA$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!AB44,\n               IF($B44=AB$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!AC44,\n               IF($B44=AC$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!AD44,\n               IF($B44=AD$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D44=\"\", $E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!AE44,\n               IF($B44=AE$3,$F44,0)\n           )\n       )\n   )","v":0},null,0,0,4.5038113367131427E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B45","v":"b0050.3"},{"$f":"'Projected Revenue Requirements'!C45","v":"APS"},{"$f":"'Upgrade Information'!E45","v":0.05},{"$f":"IF('Upgrade Information'!D45=\"\",\"\",'Upgrade Information'!D45)","v":"2003-05-23"},{"$f":"'Projected Revenue Requirements'!I45","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K45/12","v":410.53691631830617},null,{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!H45,\n               IF($B45=H$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!I45,\n               IF($B45=I$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!J45,\n               IF($B45=J$3,$F45,0)\n           )\n       )\n   )","v":410.53691631830617},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!K45,\n               IF($B45=K$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!L45,\n               IF($B45=L$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!M45,\n               IF($B45=M$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!N45,\n               IF($B45=N$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!O45,\n               IF($B45=O$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!P45,\n               IF($B45=P$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!Q45,\n               IF($B45=Q$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!R45,\n               IF($B45=R$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!S45,\n               IF($B45=S$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!T45,\n               IF($B45=T$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!U45,\n               IF($B45=U$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!V45,\n               IF($B45=V$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!W45,\n               IF($B45=W$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!X45,\n               IF($B45=X$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!Y45,\n               IF($B45=Y$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!Z45,\n               IF($B45=Z$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!AA45,\n               IF($B45=AA$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!AB45,\n               IF($B45=AB$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!AC45,\n               IF($B45=AC$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!AD45,\n               IF($B45=AD$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D45=\"\", $E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!AE45,\n               IF($B45=AE$3,$F45,0)\n           )\n       )\n   )","v":0},null,0,0,4.4846347215877366E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B46","v":"b0051"},{"$f":"'Projected Revenue Requirements'!C46","v":"APS"},{"$f":"'Upgrade Information'!E46","v":0.15},{"$f":"IF('Upgrade Information'!D46=\"\",\"\",'Upgrade Information'!D46)","v":"2003-08-26"},{"$f":"'Projected Revenue Requirements'!I46","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K46/12","v":1239.5104309078308},null,{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!H46,\n               IF($B46=H$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!I46,\n               IF($B46=I$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!J46,\n               IF($B46=J$3,$F46,0)\n           )\n       )\n   )","v":1239.5104309078308},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!K46,\n               IF($B46=K$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!L46,\n               IF($B46=L$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!M46,\n               IF($B46=M$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!N46,\n               IF($B46=N$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!O46,\n               IF($B46=O$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!P46,\n               IF($B46=P$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!Q46,\n               IF($B46=Q$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!R46,\n               IF($B46=R$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!S46,\n               IF($B46=S$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!T46,\n               IF($B46=T$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!U46,\n               IF($B46=U$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!V46,\n               IF($B46=V$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!W46,\n               IF($B46=W$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!X46,\n               IF($B46=X$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!Y46,\n               IF($B46=Y$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!Z46,\n               IF($B46=Z$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!AA46,\n               IF($B46=AA$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!AB46,\n               IF($B46=AB$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!AC46,\n               IF($B46=AC$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!AD46,\n               IF($B46=AD$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D46=\"\", $E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!AE46,\n               IF($B46=AE$3,$F46,0)\n           )\n       )\n   )","v":0},null,0,0,0.13540198932827532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B47","v":"b0052.1"},{"$f":"'Projected Revenue Requirements'!C47","v":"APS"},{"$f":"'Upgrade Information'!E47","v":0.33500000000000002},{"$f":"IF('Upgrade Information'!D47=\"\",\"\",'Upgrade Information'!D47)","v":"2006-06-15"},{"$f":"'Projected Revenue Requirements'!I47","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K47/12","v":2968.1896900134229},null,{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!H47,\n               IF($B47=H$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!I47,\n               IF($B47=I$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!J47,\n               IF($B47=J$3,$F47,0)\n           )\n       )\n   )","v":2968.1896900134229},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!K47,\n               IF($B47=K$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!L47,\n               IF($B47=L$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!M47,\n               IF($B47=M$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!N47,\n               IF($B47=N$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!O47,\n               IF($B47=O$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!P47,\n               IF($B47=P$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!Q47,\n               IF($B47=Q$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!R47,\n               IF($B47=R$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!S47,\n               IF($B47=S$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!T47,\n               IF($B47=T$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!U47,\n               IF($B47=U$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!V47,\n               IF($B47=V$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!W47,\n               IF($B47=W$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!X47,\n               IF($B47=X$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!Y47,\n               IF($B47=Y$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!Z47,\n               IF($B47=Z$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!AA47,\n               IF($B47=AA$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!AB47,\n               IF($B47=AB$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!AC47,\n               IF($B47=AC$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!AD47,\n               IF($B47=AD$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D47=\"\", $E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!AE47,\n               IF($B47=AE$3,$F47,0)\n           )\n       )\n   )","v":0},null,0,0,0.32423994079431778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B48","v":"b0052.2"},{"$f":"'Projected Revenue Requirements'!C48","v":"APS"},{"$f":"'Upgrade Information'!E48","v":0.33500000000000002},{"$f":"IF('Upgrade Information'!D48=\"\",\"\",'Upgrade Information'!D48)","v":"2004-09-16"},{"$f":"'Projected Revenue Requirements'!I48","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K48/12","v":2844.6913288162286},null,{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!H48,\n               IF($B48=H$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!I48,\n               IF($B48=I$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!J48,\n               IF($B48=J$3,$F48,0)\n           )\n       )\n   )","v":2844.6913288162286},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!K48,\n               IF($B48=K$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!L48,\n               IF($B48=L$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!M48,\n               IF($B48=M$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!N48,\n               IF($B48=N$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!O48,\n               IF($B48=O$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!P48,\n               IF($B48=P$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!Q48,\n               IF($B48=Q$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!R48,\n               IF($B48=R$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!S48,\n               IF($B48=S$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!T48,\n               IF($B48=T$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!U48,\n               IF($B48=U$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!V48,\n               IF($B48=V$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!W48,\n               IF($B48=W$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!X48,\n               IF($B48=X$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!Y48,\n               IF($B48=Y$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!Z48,\n               IF($B48=Z$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!AA48,\n               IF($B48=AA$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!AB48,\n               IF($B48=AB$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!AC48,\n               IF($B48=AC$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!AD48,\n               IF($B48=AD$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D48=\"\", $E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!AE48,\n               IF($B48=AE$3,$F48,0)\n           )\n       )\n   )","v":0},null,0,0,0.31074919205359547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B49","v":"b0052.3"},{"$f":"'Projected Revenue Requirements'!C49","v":"APS"},{"$f":"'Upgrade Information'!E49","v":0.33500000000000002},{"$f":"IF('Upgrade Information'!D49=\"\",\"\",'Upgrade Information'!D49)","v":"2004-10-27"},{"$f":"'Projected Revenue Requirements'!I49","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K49/12","v":2850.5722031589521},null,{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!H49,\n               IF($B49=H$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!I49,\n               IF($B49=I$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!J49,\n               IF($B49=J$3,$F49,0)\n           )\n       )\n   )","v":2850.5722031589521},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!K49,\n               IF($B49=K$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!L49,\n               IF($B49=L$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!M49,\n               IF($B49=M$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!N49,\n               IF($B49=N$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!O49,\n               IF($B49=O$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!P49,\n               IF($B49=P$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!Q49,\n               IF($B49=Q$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!R49,\n               IF($B49=R$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!S49,\n               IF($B49=S$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!T49,\n               IF($B49=T$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!U49,\n               IF($B49=U$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!V49,\n               IF($B49=V$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!W49,\n               IF($B49=W$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!X49,\n               IF($B49=X$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!Y49,\n               IF($B49=Y$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!Z49,\n               IF($B49=Z$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!AA49,\n               IF($B49=AA$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!AB49,\n               IF($B49=AB$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!AC49,\n               IF($B49=AC$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!AD49,\n               IF($B49=AD$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D49=\"\", $E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!AE49,\n               IF($B49=AE$3,$F49,0)\n           )\n       )\n   )","v":0},null,0,0,0.31139160866029653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B50","v":"b0052.4"},{"$f":"'Projected Revenue Requirements'!C50","v":"APS"},{"$f":"'Upgrade Information'!E50","v":0.33500000000000002},{"$f":"IF('Upgrade Information'!D50=\"\",\"\",'Upgrade Information'!D50)","v":"2004-11-01"},{"$f":"'Projected Revenue Requirements'!I50","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K50/12","v":2850.5722031589521},null,{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!H50,\n               IF($B50=H$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!I50,\n               IF($B50=I$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!J50,\n               IF($B50=J$3,$F50,0)\n           )\n       )\n   )","v":2850.5722031589521},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!K50,\n               IF($B50=K$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!L50,\n               IF($B50=L$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!M50,\n               IF($B50=M$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!N50,\n               IF($B50=N$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!O50,\n               IF($B50=O$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!P50,\n               IF($B50=P$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!Q50,\n               IF($B50=Q$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!R50,\n               IF($B50=R$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!S50,\n               IF($B50=S$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!T50,\n               IF($B50=T$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!U50,\n               IF($B50=U$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!V50,\n               IF($B50=V$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!W50,\n               IF($B50=W$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!X50,\n               IF($B50=X$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!Y50,\n               IF($B50=Y$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!Z50,\n               IF($B50=Z$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!AA50,\n               IF($B50=AA$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!AB50,\n               IF($B50=AB$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!AC50,\n               IF($B50=AC$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!AD50,\n               IF($B50=AD$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D50=\"\", $E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!AE50,\n               IF($B50=AE$3,$F50,0)\n           )\n       )\n   )","v":0},null,0,0,0.31139160866029653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B51","v":"b0052.5"},{"$f":"'Projected Revenue Requirements'!C51","v":"APS"},{"$f":"'Upgrade Information'!E51","v":0.192},{"$f":"IF('Upgrade Information'!D51=\"\",\"\",'Upgrade Information'!D51)","v":"2005-02-02"},{"$f":"'Projected Revenue Requirements'!I51","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K51/12","v":1647.2429089603893},null,{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!H51,\n               IF($B51=H$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!I51,\n               IF($B51=I$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!J51,\n               IF($B51=J$3,$F51,0)\n           )\n       )\n   )","v":1647.2429089603893},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!K51,\n               IF($B51=K$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!L51,\n               IF($B51=L$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!M51,\n               IF($B51=M$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!N51,\n               IF($B51=N$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!O51,\n               IF($B51=O$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!P51,\n               IF($B51=P$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!Q51,\n               IF($B51=Q$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!R51,\n               IF($B51=R$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!S51,\n               IF($B51=S$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!T51,\n               IF($B51=T$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!U51,\n               IF($B51=U$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!V51,\n               IF($B51=V$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!W51,\n               IF($B51=W$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!X51,\n               IF($B51=X$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!Y51,\n               IF($B51=Y$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!Z51,\n               IF($B51=Z$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!AA51,\n               IF($B51=AA$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!AB51,\n               IF($B51=AB$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!AC51,\n               IF($B51=AC$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!AD51,\n               IF($B51=AD$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D51=\"\", $E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!AE51,\n               IF($B51=AE$3,$F51,0)\n           )\n       )\n   )","v":0},null,0,0,0.17994198452753235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B52","v":"b0053"},{"$f":"'Projected Revenue Requirements'!C52","v":"APS"},{"$f":"'Upgrade Information'!E52","v":0.3},{"$f":"IF('Upgrade Information'!D52=\"\",\"\",'Upgrade Information'!D52)","v":"2005-08-03"},{"$f":"'Projected Revenue Requirements'!I52","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K52/12","v":2605.4157730622574},null,{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!H52,\n               IF($B52=H$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!I52,\n               IF($B52=I$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!J52,\n               IF($B52=J$3,$F52,0)\n           )\n       )\n   )","v":2605.4157730622574},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!K52,\n               IF($B52=K$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!L52,\n               IF($B52=L$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!M52,\n               IF($B52=M$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!N52,\n               IF($B52=N$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!O52,\n               IF($B52=O$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!P52,\n               IF($B52=P$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!Q52,\n               IF($B52=Q$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!R52,\n               IF($B52=R$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!S52,\n               IF($B52=S$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!T52,\n               IF($B52=T$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!U52,\n               IF($B52=U$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!V52,\n               IF($B52=V$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!W52,\n               IF($B52=W$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!X52,\n               IF($B52=X$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!Y52,\n               IF($B52=Y$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!Z52,\n               IF($B52=Z$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!AA52,\n               IF($B52=AA$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!AB52,\n               IF($B52=AB$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!AC52,\n               IF($B52=AC$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!AD52,\n               IF($B52=AD$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D52=\"\", $E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!AE52,\n               IF($B52=AE$3,$F52,0)\n           )\n       )\n   )","v":0},null,0,0,0.28461114154684219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B53","v":"b0054"},{"$f":"'Projected Revenue Requirements'!C53","v":"APS"},{"$f":"'Upgrade Information'!E53","v":0.17},{"$f":"IF('Upgrade Information'!D53=\"\",\"\",'Upgrade Information'!D53)","v":"2005-06-30"},{"$f":"'Projected Revenue Requirements'!I53","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K53/12","v":1470.4336228153009},null,{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!H53,\n               IF($B53=H$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!I53,\n               IF($B53=I$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!J53,\n               IF($B53=J$3,$F53,0)\n           )\n       )\n   )","v":1470.4336228153009},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!K53,\n               IF($B53=K$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!L53,\n               IF($B53=L$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!M53,\n               IF($B53=M$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!N53,\n               IF($B53=N$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!O53,\n               IF($B53=O$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!P53,\n               IF($B53=P$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!Q53,\n               IF($B53=Q$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!R53,\n               IF($B53=R$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!S53,\n               IF($B53=S$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!T53,\n               IF($B53=T$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!U53,\n               IF($B53=U$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!V53,\n               IF($B53=V$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!W53,\n               IF($B53=W$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!X53,\n               IF($B53=X$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!Y53,\n               IF($B53=Y$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!Z53,\n               IF($B53=Z$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!AA53,\n               IF($B53=AA$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!AB53,\n               IF($B53=AB$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!AC53,\n               IF($B53=AC$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!AD53,\n               IF($B53=AD$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D53=\"\", $E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!AE53,\n               IF($B53=AE$3,$F53,0)\n           )\n       )\n   )","v":0},null,0,0,0.16062764196228013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B54","v":"b0055"},{"$f":"'Projected Revenue Requirements'!C54","v":"APS"},{"$f":"'Upgrade Information'!E54","v":0.4},{"$f":"IF('Upgrade Information'!D54=\"\",\"\",'Upgrade Information'!D54)","v":"2006-05-23"},{"$f":"'Projected Revenue Requirements'!I54","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K54/12","v":3537.0851530396412},null,{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!H54,\n               IF($B54=H$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!I54,\n               IF($B54=I$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!J54,\n               IF($B54=J$3,$F54,0)\n           )\n       )\n   )","v":3537.0851530396412},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!K54,\n               IF($B54=K$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!L54,\n               IF($B54=L$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!M54,\n               IF($B54=M$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!N54,\n               IF($B54=N$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!O54,\n               IF($B54=O$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!P54,\n               IF($B54=P$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!Q54,\n               IF($B54=Q$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!R54,\n               IF($B54=R$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!S54,\n               IF($B54=S$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!T54,\n               IF($B54=T$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!U54,\n               IF($B54=U$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!V54,\n               IF($B54=V$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!W54,\n               IF($B54=W$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!X54,\n               IF($B54=X$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!Y54,\n               IF($B54=Y$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!Z54,\n               IF($B54=Z$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!AA54,\n               IF($B54=AA$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!AB54,\n               IF($B54=AB$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!AC54,\n               IF($B54=AC$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!AD54,\n               IF($B54=AD$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D54=\"\", $E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!AE54,\n               IF($B54=AE$3,$F54,0)\n           )\n       )\n   )","v":0},null,0,0,0.38638510350760208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B55","v":"b0057"},{"$f":"'Projected Revenue Requirements'!C55","v":"PSEG"},{"$f":"'Upgrade Information'!E55","v":5.2},{"$f":"IF('Upgrade Information'!D55=\"\",\"\",'Upgrade Information'!D55)","v":"2006-06-09"},{"$f":"'Projected Revenue Requirements'!I55","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K55/12","v":34207.467021276592},null,{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!H55,\n               IF($B55=H$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!I55,\n               IF($B55=I$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!J55,\n               IF($B55=J$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!K55,\n               IF($B55=K$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!L55,\n               IF($B55=L$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!M55,\n               IF($B55=M$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!N55,\n               IF($B55=N$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!O55,\n               IF($B55=O$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!P55,\n               IF($B55=P$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!Q55,\n               IF($B55=Q$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!R55,\n               IF($B55=R$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!S55,\n               IF($B55=S$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!T55,\n               IF($B55=T$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!U55,\n               IF($B55=U$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!V55,\n               IF($B55=V$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!W55,\n               IF($B55=W$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!X55,\n               IF($B55=X$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!Y55,\n               IF($B55=Y$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!Z55,\n               IF($B55=Z$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!AA55,\n               IF($B55=AA$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!AB55,\n               IF($B55=AB$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!AC55,\n               IF($B55=AC$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!AD55,\n               IF($B55=AD$3,$F55,0)\n           )\n       )\n   )","v":34207.467021276592},{"$f":"\nIF(OR($D55=\"\", $E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!AE55,\n               IF($B55=AE$3,$F55,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3711902060980186,0]
[{"$f":"'Upgrade Information'!B56","v":"b0058"},{"$f":"'Projected Revenue Requirements'!C56","v":"PSEG"},{"$f":"'Upgrade Information'!E56","v":6},{"$f":"IF('Upgrade Information'!D56=\"\",\"\",'Upgrade Information'!D56)","v":"2005-06-01"},{"$f":"'Projected Revenue Requirements'!I56","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K56/12","v":38411.357269503547},null,{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!H56,\n               IF($B56=H$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!I56,\n               IF($B56=I$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!J56,\n               IF($B56=J$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!K56,\n               IF($B56=K$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!L56,\n               IF($B56=L$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!M56,\n               IF($B56=M$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!N56,\n               IF($B56=N$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!O56,\n               IF($B56=O$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!P56,\n               IF($B56=P$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!Q56,\n               IF($B56=Q$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!R56,\n               IF($B56=R$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!S56,\n               IF($B56=S$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!T56,\n               IF($B56=T$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!U56,\n               IF($B56=U$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!V56,\n               IF($B56=V$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!W56,\n               IF($B56=W$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!X56,\n               IF($B56=X$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!Y56,\n               IF($B56=Y$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!Z56,\n               IF($B56=Z$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!AA56,\n               IF($B56=AA$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!AB56,\n               IF($B56=AB$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!AC56,\n               IF($B56=AC$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!AD56,\n               IF($B56=AD$3,$F56,0)\n           )\n       )\n   )","v":38411.357269503547},{"$f":"\nIF(OR($D56=\"\", $E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!AE56,\n               IF($B56=AE$3,$F56,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7854890380904256,0]
[{"$f":"'Upgrade Information'!B57","v":"b0059"},{"$f":"'Projected Revenue Requirements'!C57","v":"PECO"},{"$f":"'Upgrade Information'!E57","v":0.25},{"$f":"IF('Upgrade Information'!D57=\"\",\"\",'Upgrade Information'!D57)","v":"2003-01-01"},{"$f":"'Projected Revenue Requirements'!I57","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K57/12","v":2306.3239423079135},null,{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!H57,\n               IF($B57=H$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!I57,\n               IF($B57=I$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!J57,\n               IF($B57=J$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!K57,\n               IF($B57=K$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!L57,\n               IF($B57=L$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!M57,\n               IF($B57=M$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!N57,\n               IF($B57=N$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!O57,\n               IF($B57=O$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!P57,\n               IF($B57=P$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!Q57,\n               IF($B57=Q$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!R57,\n               IF($B57=R$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!S57,\n               IF($B57=S$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!T57,\n               IF($B57=T$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!U57,\n               IF($B57=U$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!V57,\n               IF($B57=V$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!W57,\n               IF($B57=W$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!X57,\n               IF($B57=X$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!Y57,\n               IF($B57=Y$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!Z57,\n               IF($B57=Z$3,$F57,0)\n           )\n       )\n   )","v":2306.3239423079135},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!AA57,\n               IF($B57=AA$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!AB57,\n               IF($B57=AB$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!AC57,\n               IF($B57=AC$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!AD57,\n               IF($B57=AD$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D57=\"\", $E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!AE57,\n               IF($B57=AE$3,$F57,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.26872089370446173,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B58","v":"b0060"},{"$f":"'Projected Revenue Requirements'!C58","v":"PSEG"},{"$f":"'Upgrade Information'!E58","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D58=\"\",\"\",'Upgrade Information'!D58)","v":"2006-04-07"},{"$f":"'Projected Revenue Requirements'!I58","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K58/12","v":3111.8249408983452},null,{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!H58,\n               IF($B58=H$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!I58,\n               IF($B58=I$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!J58,\n               IF($B58=J$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!K58,\n               IF($B58=K$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!L58,\n               IF($B58=L$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!M58,\n               IF($B58=M$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!N58,\n               IF($B58=N$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!O58,\n               IF($B58=O$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!P58,\n               IF($B58=P$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!Q58,\n               IF($B58=Q$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!R58,\n               IF($B58=R$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!S58,\n               IF($B58=S$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!T58,\n               IF($B58=T$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!U58,\n               IF($B58=U$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!V58,\n               IF($B58=V$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!W58,\n               IF($B58=W$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!X58,\n               IF($B58=X$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!Y58,\n               IF($B58=Y$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!Z58,\n               IF($B58=Z$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!AA58,\n               IF($B58=AA$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!AB58,\n               IF($B58=AB$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!AC58,\n               IF($B58=AC$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!AD58,\n               IF($B58=AD$3,$F58,0)\n           )\n       )\n   )","v":3111.8249408983452},{"$f":"\nIF(OR($D58=\"\", $E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!AE58,\n               IF($B58=AE$3,$F58,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30667438069363806,0]
[{"$f":"'Upgrade Information'!B59","v":"b0061"},{"$f":"'Projected Revenue Requirements'!C59","v":"PSEG"},{"$f":"'Upgrade Information'!E59","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D59=\"\",\"\",'Upgrade Information'!D59)","v":"2006-03-24"},{"$f":"'Projected Revenue Requirements'!I59","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K59/12","v":3105.3771387411348},null,{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!H59,\n               IF($B59=H$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!I59,\n               IF($B59=I$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!J59,\n               IF($B59=J$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!K59,\n               IF($B59=K$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!L59,\n               IF($B59=L$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!M59,\n               IF($B59=M$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!N59,\n               IF($B59=N$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!O59,\n               IF($B59=O$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!P59,\n               IF($B59=P$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!Q59,\n               IF($B59=Q$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!R59,\n               IF($B59=R$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!S59,\n               IF($B59=S$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!T59,\n               IF($B59=T$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!U59,\n               IF($B59=U$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!V59,\n               IF($B59=V$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!W59,\n               IF($B59=W$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!X59,\n               IF($B59=X$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!Y59,\n               IF($B59=Y$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!Z59,\n               IF($B59=Z$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!AA59,\n               IF($B59=AA$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!AB59,\n               IF($B59=AB$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!AC59,\n               IF($B59=AC$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!AD59,\n               IF($B59=AD$3,$F59,0)\n           )\n       )\n   )","v":3105.3771387411348},{"$f":"\nIF(OR($D59=\"\", $E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!AE59,\n               IF($B59=AE$3,$F59,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3060389414350187,0]
[{"$f":"'Upgrade Information'!B60","v":"b0062"},{"$f":"'Projected Revenue Requirements'!C60","v":"PSEG"},{"$f":"'Upgrade Information'!E60","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D60=\"\",\"\",'Upgrade Information'!D60)","v":"2006-04-21"},{"$f":"'Projected Revenue Requirements'!I60","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K60/12","v":3111.8249408983452},null,{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!H60,\n               IF($B60=H$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!I60,\n               IF($B60=I$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!J60,\n               IF($B60=J$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!K60,\n               IF($B60=K$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!L60,\n               IF($B60=L$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!M60,\n               IF($B60=M$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!N60,\n               IF($B60=N$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!O60,\n               IF($B60=O$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!P60,\n               IF($B60=P$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!Q60,\n               IF($B60=Q$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!R60,\n               IF($B60=R$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!S60,\n               IF($B60=S$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!T60,\n               IF($B60=T$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!U60,\n               IF($B60=U$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!V60,\n               IF($B60=V$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!W60,\n               IF($B60=W$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!X60,\n               IF($B60=X$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!Y60,\n               IF($B60=Y$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!Z60,\n               IF($B60=Z$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!AA60,\n               IF($B60=AA$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!AB60,\n               IF($B60=AB$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!AC60,\n               IF($B60=AC$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!AD60,\n               IF($B60=AD$3,$F60,0)\n           )\n       )\n   )","v":3111.8249408983452},{"$f":"\nIF(OR($D60=\"\", $E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!AE60,\n               IF($B60=AE$3,$F60,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30667438069363806,0]
[{"$f":"'Upgrade Information'!B61","v":"b0063"},{"$f":"'Projected Revenue Requirements'!C61","v":"PSEG"},{"$f":"'Upgrade Information'!E61","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D61=\"\",\"\",'Upgrade Information'!D61)","v":"2006-03-10"},{"$f":"'Projected Revenue Requirements'!I61","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K61/12","v":3105.3771387411348},null,{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!H61,\n               IF($B61=H$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!I61,\n               IF($B61=I$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!J61,\n               IF($B61=J$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!K61,\n               IF($B61=K$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!L61,\n               IF($B61=L$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!M61,\n               IF($B61=M$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!N61,\n               IF($B61=N$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!O61,\n               IF($B61=O$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!P61,\n               IF($B61=P$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!Q61,\n               IF($B61=Q$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!R61,\n               IF($B61=R$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!S61,\n               IF($B61=S$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!T61,\n               IF($B61=T$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!U61,\n               IF($B61=U$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!V61,\n               IF($B61=V$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!W61,\n               IF($B61=W$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!X61,\n               IF($B61=X$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!Y61,\n               IF($B61=Y$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!Z61,\n               IF($B61=Z$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!AA61,\n               IF($B61=AA$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!AB61,\n               IF($B61=AB$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!AC61,\n               IF($B61=AC$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!AD61,\n               IF($B61=AD$3,$F61,0)\n           )\n       )\n   )","v":3105.3771387411348},{"$f":"\nIF(OR($D61=\"\", $E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!AE61,\n               IF($B61=AE$3,$F61,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3060389414350187,0]
[{"$f":"'Upgrade Information'!B62","v":"b0064"},{"$f":"'Projected Revenue Requirements'!C62","v":"PSEG"},{"$f":"'Upgrade Information'!E62","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D62=\"\",\"\",'Upgrade Information'!D62)","v":"2006-05-11"},{"$f":"'Projected Revenue Requirements'!I62","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K62/12","v":3118.2727430555556},null,{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!H62,\n               IF($B62=H$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!I62,\n               IF($B62=I$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!J62,\n               IF($B62=J$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!K62,\n               IF($B62=K$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!L62,\n               IF($B62=L$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!M62,\n               IF($B62=M$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!N62,\n               IF($B62=N$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!O62,\n               IF($B62=O$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!P62,\n               IF($B62=P$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!Q62,\n               IF($B62=Q$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!R62,\n               IF($B62=R$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!S62,\n               IF($B62=S$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!T62,\n               IF($B62=T$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!U62,\n               IF($B62=U$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!V62,\n               IF($B62=V$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!W62,\n               IF($B62=W$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!X62,\n               IF($B62=X$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!Y62,\n               IF($B62=Y$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!Z62,\n               IF($B62=Z$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!AA62,\n               IF($B62=AA$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!AB62,\n               IF($B62=AB$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!AC62,\n               IF($B62=AC$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!AD62,\n               IF($B62=AD$3,$F62,0)\n           )\n       )\n   )","v":3118.2727430555556},{"$f":"\nIF(OR($D62=\"\", $E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!AE62,\n               IF($B62=AE$3,$F62,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30730981995225737,0]
[{"$f":"'Upgrade Information'!B63","v":"b0065"},{"$f":"'Projected Revenue Requirements'!C63","v":"PSEG"},{"$f":"'Upgrade Information'!E63","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D63=\"\",\"\",'Upgrade Information'!D63)","v":"2006-04-26"},{"$f":"'Projected Revenue Requirements'!I63","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K63/12","v":3111.8249408983452},null,{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!H63,\n               IF($B63=H$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!I63,\n               IF($B63=I$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!J63,\n               IF($B63=J$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!K63,\n               IF($B63=K$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!L63,\n               IF($B63=L$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!M63,\n               IF($B63=M$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!N63,\n               IF($B63=N$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!O63,\n               IF($B63=O$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!P63,\n               IF($B63=P$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!Q63,\n               IF($B63=Q$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!R63,\n               IF($B63=R$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!S63,\n               IF($B63=S$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!T63,\n               IF($B63=T$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!U63,\n               IF($B63=U$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!V63,\n               IF($B63=V$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!W63,\n               IF($B63=W$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!X63,\n               IF($B63=X$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!Y63,\n               IF($B63=Y$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!Z63,\n               IF($B63=Z$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!AA63,\n               IF($B63=AA$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!AB63,\n               IF($B63=AB$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!AC63,\n               IF($B63=AC$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!AD63,\n               IF($B63=AD$3,$F63,0)\n           )\n       )\n   )","v":3111.8249408983452},{"$f":"\nIF(OR($D63=\"\", $E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!AE63,\n               IF($B63=AE$3,$F63,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30667438069363806,0]
[{"$f":"'Upgrade Information'!B64","v":"b0066"},{"$f":"'Projected Revenue Requirements'!C64","v":"PSEG"},{"$f":"'Upgrade Information'!E64","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D64=\"\",\"\",'Upgrade Information'!D64)","v":"2007-02-02"},{"$f":"'Projected Revenue Requirements'!I64","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K64/12","v":3176.3029624704491},null,{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!H64,\n               IF($B64=H$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!I64,\n               IF($B64=I$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!J64,\n               IF($B64=J$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!K64,\n               IF($B64=K$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!L64,\n               IF($B64=L$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!M64,\n               IF($B64=M$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!N64,\n               IF($B64=N$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!O64,\n               IF($B64=O$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!P64,\n               IF($B64=P$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!Q64,\n               IF($B64=Q$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!R64,\n               IF($B64=R$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!S64,\n               IF($B64=S$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!T64,\n               IF($B64=T$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!U64,\n               IF($B64=U$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!V64,\n               IF($B64=V$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!W64,\n               IF($B64=W$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!X64,\n               IF($B64=X$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!Y64,\n               IF($B64=Y$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!Z64,\n               IF($B64=Z$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!AA64,\n               IF($B64=AA$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!AB64,\n               IF($B64=AB$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!AC64,\n               IF($B64=AC$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!AD64,\n               IF($B64=AD$3,$F64,0)\n           )\n       )\n   )","v":3176.3029624704491},{"$f":"\nIF(OR($D64=\"\", $E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!AE64,\n               IF($B64=AE$3,$F64,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.31302877327983136,0]
[{"$f":"'Upgrade Information'!B65","v":"b0067"},{"$f":"'Projected Revenue Requirements'!C65","v":"ME"},{"$f":"'Upgrade Information'!E65","v":1.4999999999999999E-2},{"$f":"IF('Upgrade Information'!D65=\"\",\"\",'Upgrade Information'!D65)","v":"2004-12-31"},{"$f":"'Projected Revenue Requirements'!I65","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K65/12","v":125.57400997253787},null,{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!H65,\n               IF($B65=H$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!I65,\n               IF($B65=I$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!J65,\n               IF($B65=J$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!K65,\n               IF($B65=K$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!L65,\n               IF($B65=L$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!M65,\n               IF($B65=M$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!N65,\n               IF($B65=N$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!O65,\n               IF($B65=O$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!P65,\n               IF($B65=P$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!Q65,\n               IF($B65=Q$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!R65,\n               IF($B65=R$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!S65,\n               IF($B65=S$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!T65,\n               IF($B65=T$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!U65,\n               IF($B65=U$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!V65,\n               IF($B65=V$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!W65,\n               IF($B65=W$3,$F65,0)\n           )\n       )\n   )","v":125.57400997253787},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!X65,\n               IF($B65=X$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!Y65,\n               IF($B65=Y$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!Z65,\n               IF($B65=Z$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!AA65,\n               IF($B65=AA$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!AB65,\n               IF($B65=AB$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!AC65,\n               IF($B65=AC$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!AD65,\n               IF($B65=AD$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D65=\"\", $E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!AE65,\n               IF($B65=AE$3,$F65,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1562906686703691E-2,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B66","v":"b0069"},{"$f":"'Projected Revenue Requirements'!C66","v":"PENELEC"},{"$f":"'Upgrade Information'!E66","v":0.1},{"$f":"IF('Upgrade Information'!D66=\"\",\"\",'Upgrade Information'!D66)","v":"2007-04-27"},{"$f":"'Projected Revenue Requirements'!I66","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K66/12","v":895.00354340379602},null,{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!H66,\n               IF($B66=H$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!I66,\n               IF($B66=I$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!J66,\n               IF($B66=J$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!K66,\n               IF($B66=K$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!L66,\n               IF($B66=L$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!M66,\n               IF($B66=M$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!N66,\n               IF($B66=N$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!O66,\n               IF($B66=O$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!P66,\n               IF($B66=P$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!Q66,\n               IF($B66=Q$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!R66,\n               IF($B66=R$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!S66,\n               IF($B66=S$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!T66,\n               IF($B66=T$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!U66,\n               IF($B66=U$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!V66,\n               IF($B66=V$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!W66,\n               IF($B66=W$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!X66,\n               IF($B66=X$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!Y66,\n               IF($B66=Y$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!Z66,\n               IF($B66=Z$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!AA66,\n               IF($B66=AA$3,$F66,0)\n           )\n       )\n   )","v":895.00354340379602},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!AB66,\n               IF($B66=AB$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!AC66,\n               IF($B66=AC$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!AD66,\n               IF($B66=AD$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D66=\"\", $E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!AE66,\n               IF($B66=AE$3,$F66,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.31622214726488218,0,0,0,0]
[{"$f":"'Upgrade Information'!B67","v":"b0071"},{"$f":"'Projected Revenue Requirements'!C67","v":"PSEG"},{"$f":"'Upgrade Information'!E67","v":4.5},{"$f":"IF('Upgrade Information'!D67=\"\",\"\",'Upgrade Information'!D67)","v":"2008-07-14"},{"$f":"'Projected Revenue Requirements'!I67","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K67/12","v":31129.726728723403},null,{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!H67,\n               IF($B67=H$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!I67,\n               IF($B67=I$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!J67,\n               IF($B67=J$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!K67,\n               IF($B67=K$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!L67,\n               IF($B67=L$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!M67,\n               IF($B67=M$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!N67,\n               IF($B67=N$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!O67,\n               IF($B67=O$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!P67,\n               IF($B67=P$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!Q67,\n               IF($B67=Q$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!R67,\n               IF($B67=R$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!S67,\n               IF($B67=S$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!T67,\n               IF($B67=T$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!U67,\n               IF($B67=U$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!V67,\n               IF($B67=V$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!W67,\n               IF($B67=W$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!X67,\n               IF($B67=X$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!Y67,\n               IF($B67=Y$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!Z67,\n               IF($B67=Z$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!AA67,\n               IF($B67=AA$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!AB67,\n               IF($B67=AB$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!AC67,\n               IF($B67=AC$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!AD67,\n               IF($B67=AD$3,$F67,0)\n           )\n       )\n   )","v":31129.726728723403},{"$f":"\nIF(OR($D67=\"\", $E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!AE67,\n               IF($B67=AE$3,$F67,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.06787491167078,0]
[{"$f":"'Upgrade Information'!B68","v":"b0073"},{"$f":"'Projected Revenue Requirements'!C68","v":"PSEG"},{"$f":"'Upgrade Information'!E68","v":0.2},{"$f":"IF('Upgrade Information'!D68=\"\",\"\",'Upgrade Information'!D68)","v":"2013-03-05"},{"$f":"'Projected Revenue Requirements'!I68","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K68/12","v":1535.5757978723402},null,{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!H68,\n               IF($B68=H$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!I68,\n               IF($B68=I$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!J68,\n               IF($B68=J$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!K68,\n               IF($B68=K$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!L68,\n               IF($B68=L$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!M68,\n               IF($B68=M$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!N68,\n               IF($B68=N$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!O68,\n               IF($B68=O$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!P68,\n               IF($B68=P$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!Q68,\n               IF($B68=Q$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!R68,\n               IF($B68=R$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!S68,\n               IF($B68=S$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!T68,\n               IF($B68=T$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!U68,\n               IF($B68=U$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!V68,\n               IF($B68=V$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!W68,\n               IF($B68=W$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!X68,\n               IF($B68=X$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!Y68,\n               IF($B68=Y$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!Z68,\n               IF($B68=Z$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!AA68,\n               IF($B68=AA$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!AB68,\n               IF($B68=AB$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!AC68,\n               IF($B68=AC$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!AD68,\n               IF($B68=AD$3,$F68,0)\n           )\n       )\n   )","v":1535.5757978723402},{"$f":"\nIF(OR($D68=\"\", $E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!AE68,\n               IF($B68=AE$3,$F68,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15133298490907068,0]
[{"$f":"'Upgrade Information'!B69","v":"b0074"},{"$f":"'Projected Revenue Requirements'!C69","v":"PPL"},{"$f":"'Upgrade Information'!E69","v":48.268000000000001},{"$f":"IF('Upgrade Information'!D69=\"\",\"\",'Upgrade Information'!D69)","v":"2008-05-02"},{"$f":"'Projected Revenue Requirements'!I69","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K69/12","v":335527.82724272489},null,{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!H69,\n               IF($B69=H$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!I69,\n               IF($B69=I$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!J69,\n               IF($B69=J$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!K69,\n               IF($B69=K$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!L69,\n               IF($B69=L$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!M69,\n               IF($B69=M$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!N69,\n               IF($B69=N$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!O69,\n               IF($B69=O$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!P69,\n               IF($B69=P$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!Q69,\n               IF($B69=Q$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!R69,\n               IF($B69=R$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!S69,\n               IF($B69=S$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!T69,\n               IF($B69=T$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!U69,\n               IF($B69=U$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!V69,\n               IF($B69=V$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!W69,\n               IF($B69=W$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!X69,\n               IF($B69=X$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!Y69,\n               IF($B69=Y$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!Z69,\n               IF($B69=Z$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!AA69,\n               IF($B69=AA$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!AB69,\n               IF($B69=AB$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!AC69,\n               IF($B69=AC$3,$F69,0)\n           )\n       )\n   )","v":335527.82724272489},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!AD69,\n               IF($B69=AD$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D69=\"\", $E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!AE69,\n               IF($B69=AE$3,$F69,0)\n           )\n       )\n   )","v":0},null,{"$f":"IF(AG$2=0,0,H69/AG$2)","v":0},{"$f":"IF(AH$2=0,0,I69/AH$2)","v":0},{"$f":"IF(AI$2=0,0,J69/AI$2)","v":0},{"$f":"IF(AJ$2=0,0,K69/AJ$2)","v":0},{"$f":"IF(AK$2=0,0,L69/AK$2)","v":0},{"$f":"IF(AL$2=0,0,M69/AL$2)","v":0},{"$f":"IF(AM$2=0,0,N69/AM$2)","v":0},{"$f":"IF(AN$2=0,0,O69/AN$2)","v":0},{"$f":"IF(AO$2=0,0,P69/AO$2)","v":0},{"$f":"IF(AP$2=0,0,Q69/AP$2)","v":0},{"$f":"IF(AQ$2=0,0,R69/AQ$2)","v":0},{"$f":"IF(AR$2=0,0,S69/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T69/AS$2)","v":0},{"$f":"IF(AT$2=0,0,U69/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V69/AU$2)","v":0},{"$f":"IF(AV$2=0,0,W69/AV$2)","v":0},{"$f":"IF(AW$2=0,0,X69/AW$2)","v":0},{"$f":"IF(AX$2=0,0,Y69/AX$2)","v":0},{"$f":"IF(AY$2=0,0,Z69/AY$2)","v":0},{"$f":"IF(AZ$2=0,0,AA69/AZ$2)","v":0},{"$f":"IF(BA$2=0,0,AB69/BA$2)","v":0},{"$f":"IF(BB$2=0,0,AC69/BB$2)","v":44.805147456497195},{"$f":"IF(BC$2=0,0,AD69/BC$2)","v":0},{"$f":"IF(BD$2=0,0,AE69/BD$2)","v":0}]
[{"$f":"'Upgrade Information'!B70","v":"b0076"},{"$f":"'Projected Revenue Requirements'!C70","v":"JCPL"},{"$f":"'Upgrade Information'!E70","v":0},{"$f":"IF('Upgrade Information'!D70=\"\",\"\",'Upgrade Information'!D70)","v":"2004-05-19"},{"$f":"'Projected Revenue Requirements'!I70","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K70/12","v":0},null,{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!H70,\n               IF($B70=H$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!I70,\n               IF($B70=I$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!J70,\n               IF($B70=J$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!K70,\n               IF($B70=K$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!L70,\n               IF($B70=L$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!M70,\n               IF($B70=M$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!N70,\n               IF($B70=N$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!O70,\n               IF($B70=O$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!P70,\n               IF($B70=P$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!Q70,\n               IF($B70=Q$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!R70,\n               IF($B70=R$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!S70,\n               IF($B70=S$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!T70,\n               IF($B70=T$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!U70,\n               IF($B70=U$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!V70,\n               IF($B70=V$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!W70,\n               IF($B70=W$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!X70,\n               IF($B70=X$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!Y70,\n               IF($B70=Y$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!Z70,\n               IF($B70=Z$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!AA70,\n               IF($B70=AA$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!AB70,\n               IF($B70=AB$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!AC70,\n               IF($B70=AC$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!AD70,\n               IF($B70=AD$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D70=\"\", $E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!AE70,\n               IF($B70=AE$3,$F70,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B71","v":"b0077"},{"$f":"'Projected Revenue Requirements'!C71","v":"JCPL"},{"$f":"'Upgrade Information'!E71","v":0},{"$f":"IF('Upgrade Information'!D71=\"\",\"\",'Upgrade Information'!D71)","v":"2004-05-27"},{"$f":"'Projected Revenue Requirements'!I71","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K71/12","v":0},null,{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!H71,\n               IF($B71=H$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!I71,\n               IF($B71=I$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!J71,\n               IF($B71=J$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!K71,\n               IF($B71=K$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!L71,\n               IF($B71=L$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!M71,\n               IF($B71=M$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!N71,\n               IF($B71=N$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!O71,\n               IF($B71=O$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!P71,\n               IF($B71=P$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!Q71,\n               IF($B71=Q$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!R71,\n               IF($B71=R$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!S71,\n               IF($B71=S$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!T71,\n               IF($B71=T$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!U71,\n               IF($B71=U$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!V71,\n               IF($B71=V$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!W71,\n               IF($B71=W$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!X71,\n               IF($B71=X$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!Y71,\n               IF($B71=Y$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!Z71,\n               IF($B71=Z$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!AA71,\n               IF($B71=AA$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!AB71,\n               IF($B71=AB$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!AC71,\n               IF($B71=AC$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!AD71,\n               IF($B71=AD$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D71=\"\", $E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!AE71,\n               IF($B71=AE$3,$F71,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B72","v":"b0078"},{"$f":"'Projected Revenue Requirements'!C72","v":"JCPL"},{"$f":"'Upgrade Information'!E72","v":0},{"$f":"IF('Upgrade Information'!D72=\"\",\"\",'Upgrade Information'!D72)","v":"2004-05-27"},{"$f":"'Projected Revenue Requirements'!I72","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K72/12","v":0},null,{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!H72,\n               IF($B72=H$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!I72,\n               IF($B72=I$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!J72,\n               IF($B72=J$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!K72,\n               IF($B72=K$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!L72,\n               IF($B72=L$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!M72,\n               IF($B72=M$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!N72,\n               IF($B72=N$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!O72,\n               IF($B72=O$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!P72,\n               IF($B72=P$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!Q72,\n               IF($B72=Q$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!R72,\n               IF($B72=R$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!S72,\n               IF($B72=S$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!T72,\n               IF($B72=T$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!U72,\n               IF($B72=U$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!V72,\n               IF($B72=V$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!W72,\n               IF($B72=W$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!X72,\n               IF($B72=X$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!Y72,\n               IF($B72=Y$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!Z72,\n               IF($B72=Z$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!AA72,\n               IF($B72=AA$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!AB72,\n               IF($B72=AB$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!AC72,\n               IF($B72=AC$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!AD72,\n               IF($B72=AD$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D72=\"\", $E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!AE72,\n               IF($B72=AE$3,$F72,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B73","v":"b0079"},{"$f":"'Projected Revenue Requirements'!C73","v":"PSEG"},{"$f":"'Upgrade Information'!E73","v":0},{"$f":"IF('Upgrade Information'!D73=\"\",\"\",'Upgrade Information'!D73)","v":"2004-06-01"},{"$f":"'Projected Revenue Requirements'!I73","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K73/12","v":0},null,{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!H73,\n               IF($B73=H$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!I73,\n               IF($B73=I$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!J73,\n               IF($B73=J$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!K73,\n               IF($B73=K$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!L73,\n               IF($B73=L$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!M73,\n               IF($B73=M$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!N73,\n               IF($B73=N$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!O73,\n               IF($B73=O$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!P73,\n               IF($B73=P$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!Q73,\n               IF($B73=Q$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!R73,\n               IF($B73=R$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!S73,\n               IF($B73=S$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!T73,\n               IF($B73=T$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!U73,\n               IF($B73=U$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!V73,\n               IF($B73=V$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!W73,\n               IF($B73=W$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!X73,\n               IF($B73=X$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!Y73,\n               IF($B73=Y$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!Z73,\n               IF($B73=Z$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!AA73,\n               IF($B73=AA$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!AB73,\n               IF($B73=AB$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!AC73,\n               IF($B73=AC$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!AD73,\n               IF($B73=AD$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D73=\"\", $E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!AE73,\n               IF($B73=AE$3,$F73,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B74","v":"b0080"},{"$f":"'Projected Revenue Requirements'!C74","v":"ComEd"},{"$f":"'Upgrade Information'!E74","v":0.1},{"$f":"IF('Upgrade Information'!D74=\"\",\"\",'Upgrade Information'!D74)","v":"2004-04-16"},{"$f":"'Projected Revenue Requirements'!I74","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K74/12","v":834.46890120009664},null,{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!H74,\n               IF($B74=H$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!I74,\n               IF($B74=I$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!J74,\n               IF($B74=J$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!K74,\n               IF($B74=K$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!L74,\n               IF($B74=L$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!M74,\n               IF($B74=M$3,$F74,0)\n           )\n       )\n   )","v":834.46890120009664},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!N74,\n               IF($B74=N$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!O74,\n               IF($B74=O$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!P74,\n               IF($B74=P$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!Q74,\n               IF($B74=Q$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!R74,\n               IF($B74=R$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!S74,\n               IF($B74=S$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!T74,\n               IF($B74=T$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!U74,\n               IF($B74=U$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!V74,\n               IF($B74=V$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!W74,\n               IF($B74=W$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!X74,\n               IF($B74=X$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!Y74,\n               IF($B74=Y$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!Z74,\n               IF($B74=Z$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!AA74,\n               IF($B74=AA$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!AB74,\n               IF($B74=AB$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!AC74,\n               IF($B74=AC$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!AD74,\n               IF($B74=AD$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D74=\"\", $E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!AE74,\n               IF($B74=AE$3,$F74,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,3.9246408017951803E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B75","v":"b0081"},{"$f":"'Projected Revenue Requirements'!C75","v":"ComEd"},{"$f":"'Upgrade Information'!E75","v":1.4},{"$f":"IF('Upgrade Information'!D75=\"\",\"\",'Upgrade Information'!D75)","v":"2005-05-14"},{"$f":"'Projected Revenue Requirements'!I75","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K75/12","v":12108.586039693861},null,{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!H75,\n               IF($B75=H$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!I75,\n               IF($B75=I$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!J75,\n               IF($B75=J$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!K75,\n               IF($B75=K$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!L75,\n               IF($B75=L$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!M75,\n               IF($B75=M$3,$F75,0)\n           )\n       )\n   )","v":12108.586039693861},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!N75,\n               IF($B75=N$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!O75,\n               IF($B75=O$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!P75,\n               IF($B75=P$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!Q75,\n               IF($B75=Q$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!R75,\n               IF($B75=R$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!S75,\n               IF($B75=S$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!T75,\n               IF($B75=T$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!U75,\n               IF($B75=U$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!V75,\n               IF($B75=V$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!W75,\n               IF($B75=W$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!X75,\n               IF($B75=X$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!Y75,\n               IF($B75=Y$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!Z75,\n               IF($B75=Z$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!AA75,\n               IF($B75=AA$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!AB75,\n               IF($B75=AB$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!AC75,\n               IF($B75=AC$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!AD75,\n               IF($B75=AD$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D75=\"\", $E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!AE75,\n               IF($B75=AE$3,$F75,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.56948618163104936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B76","v":"b0085"},{"$f":"'Projected Revenue Requirements'!C76","v":"PSEG"},{"$f":"'Upgrade Information'!E76","v":15},{"$f":"IF('Upgrade Information'!D76=\"\",\"\",'Upgrade Information'!D76)","v":"2005-04-24"},{"$f":"'Projected Revenue Requirements'!I76","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K76/12","v":95824.778368794316},null,{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!H76,\n               IF($B76=H$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!I76,\n               IF($B76=I$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!J76,\n               IF($B76=J$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!K76,\n               IF($B76=K$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!L76,\n               IF($B76=L$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!M76,\n               IF($B76=M$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!N76,\n               IF($B76=N$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!O76,\n               IF($B76=O$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!P76,\n               IF($B76=P$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!Q76,\n               IF($B76=Q$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!R76,\n               IF($B76=R$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!S76,\n               IF($B76=S$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!T76,\n               IF($B76=T$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!U76,\n               IF($B76=U$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!V76,\n               IF($B76=V$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!W76,\n               IF($B76=W$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!X76,\n               IF($B76=X$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!Y76,\n               IF($B76=Y$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!Z76,\n               IF($B76=Z$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!AA76,\n               IF($B76=AA$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!AB76,\n               IF($B76=AB$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!AC76,\n               IF($B76=AC$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!AD76,\n               IF($B76=AD$3,$F76,0)\n           )\n       )\n   )","v":95824.778368794316},{"$f":"\nIF(OR($D76=\"\", $E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!AE76,\n               IF($B76=AE$3,$F76,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.4436560923222945,0]
[{"$f":"'Upgrade Information'!B77","v":"b0086"},{"$f":"'Projected Revenue Requirements'!C77","v":"AEC"},{"$f":"'Upgrade Information'!E77","v":6.6000000000000003E-2},{"$f":"IF('Upgrade Information'!D77=\"\",\"\",'Upgrade Information'!D77)","v":"2004-06-30"},{"$f":"'Projected Revenue Requirements'!I77","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K77/12","v":395.25721802235938},null,{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!H77,\n               IF($B77=H$3,$F77,0)\n           )\n       )\n   )","v":395.25721802235938},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!I77,\n               IF($B77=I$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!J77,\n               IF($B77=J$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!K77,\n               IF($B77=K$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!L77,\n               IF($B77=L$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!M77,\n               IF($B77=M$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!N77,\n               IF($B77=N$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!O77,\n               IF($B77=O$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!P77,\n               IF($B77=P$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!Q77,\n               IF($B77=Q$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!R77,\n               IF($B77=R$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!S77,\n               IF($B77=S$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!T77,\n               IF($B77=T$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!U77,\n               IF($B77=U$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!V77,\n               IF($B77=V$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!W77,\n               IF($B77=W$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!X77,\n               IF($B77=X$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!Y77,\n               IF($B77=Y$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!Z77,\n               IF($B77=Z$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!AA77,\n               IF($B77=AA$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!AB77,\n               IF($B77=AB$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!AC77,\n               IF($B77=AC$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!AD77,\n               IF($B77=AD$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D77=\"\", $E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!AE77,\n               IF($B77=AE$3,$F77,0)\n           )\n       )\n   )","v":0},null,0.15120781102615125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B78","v":"b0087"},{"$f":"'Projected Revenue Requirements'!C78","v":"AEC"},{"$f":"'Upgrade Information'!E78","v":0.76},{"$f":"IF('Upgrade Information'!D78=\"\",\"\",'Upgrade Information'!D78)","v":"2004-06-29"},{"$f":"'Projected Revenue Requirements'!I78","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K78/12","v":4551.4467529847434},null,{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!H78,\n               IF($B78=H$3,$F78,0)\n           )\n       )\n   )","v":4551.4467529847434},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!I78,\n               IF($B78=I$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!J78,\n               IF($B78=J$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!K78,\n               IF($B78=K$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!L78,\n               IF($B78=L$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!M78,\n               IF($B78=M$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!N78,\n               IF($B78=N$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!O78,\n               IF($B78=O$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!P78,\n               IF($B78=P$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!Q78,\n               IF($B78=Q$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!R78,\n               IF($B78=R$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!S78,\n               IF($B78=S$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!T78,\n               IF($B78=T$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!U78,\n               IF($B78=U$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!V78,\n               IF($B78=V$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!W78,\n               IF($B78=W$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!X78,\n               IF($B78=X$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!Y78,\n               IF($B78=Y$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!Z78,\n               IF($B78=Z$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!AA78,\n               IF($B78=AA$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!AB78,\n               IF($B78=AB$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!AC78,\n               IF($B78=AC$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!AD78,\n               IF($B78=AD$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D78=\"\", $E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!AE78,\n               IF($B78=AE$3,$F78,0)\n           )\n       )\n   )","v":0},null,1.7411808542405292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B79","v":"b0088"},{"$f":"'Projected Revenue Requirements'!C79","v":"AEC"},{"$f":"'Upgrade Information'!E79","v":0.08},{"$f":"IF('Upgrade Information'!D79=\"\",\"\",'Upgrade Information'!D79)","v":"2004-04-21"},{"$f":"'Projected Revenue Requirements'!I79","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K79/12","v":475.99618006125667},null,{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!H79,\n               IF($B79=H$3,$F79,0)\n           )\n       )\n   )","v":475.99618006125667},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!I79,\n               IF($B79=I$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!J79,\n               IF($B79=J$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!K79,\n               IF($B79=K$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!L79,\n               IF($B79=L$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!M79,\n               IF($B79=M$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!N79,\n               IF($B79=N$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!O79,\n               IF($B79=O$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!P79,\n               IF($B79=P$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!Q79,\n               IF($B79=Q$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!R79,\n               IF($B79=R$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!S79,\n               IF($B79=S$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!T79,\n               IF($B79=T$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!U79,\n               IF($B79=U$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!V79,\n               IF($B79=V$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!W79,\n               IF($B79=W$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!X79,\n               IF($B79=X$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!Y79,\n               IF($B79=Y$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!Z79,\n               IF($B79=Z$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!AA79,\n               IF($B79=AA$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!AB79,\n               IF($B79=AB$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!AC79,\n               IF($B79=AC$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!AD79,\n               IF($B79=AD$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D79=\"\", $E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!AE79,\n               IF($B79=AE$3,$F79,0)\n           )\n       )\n   )","v":0},null,0.1820949426401135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B80","v":"b0089"},{"$f":"'Projected Revenue Requirements'!C80","v":"AEC"},{"$f":"'Upgrade Information'!E80","v":0},{"$f":"IF('Upgrade Information'!D80=\"\",\"\",'Upgrade Information'!D80)","v":"2004-06-30"},{"$f":"'Projected Revenue Requirements'!I80","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K80/12","v":0},null,{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!H80,\n               IF($B80=H$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!I80,\n               IF($B80=I$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!J80,\n               IF($B80=J$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!K80,\n               IF($B80=K$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!L80,\n               IF($B80=L$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!M80,\n               IF($B80=M$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!N80,\n               IF($B80=N$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!O80,\n               IF($B80=O$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!P80,\n               IF($B80=P$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!Q80,\n               IF($B80=Q$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!R80,\n               IF($B80=R$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!S80,\n               IF($B80=S$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!T80,\n               IF($B80=T$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!U80,\n               IF($B80=U$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!V80,\n               IF($B80=V$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!W80,\n               IF($B80=W$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!X80,\n               IF($B80=X$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!Y80,\n               IF($B80=Y$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!Z80,\n               IF($B80=Z$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!AA80,\n               IF($B80=AA$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!AB80,\n               IF($B80=AB$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!AC80,\n               IF($B80=AC$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!AD80,\n               IF($B80=AD$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D80=\"\", $E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!AE80,\n               IF($B80=AE$3,$F80,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B81","v":"b0090"},{"$f":"'Projected Revenue Requirements'!C81","v":"PSEG"},{"$f":"'Upgrade Information'!E81","v":1.25},{"$f":"IF('Upgrade Information'!D81=\"\",\"\",'Upgrade Information'!D81)","v":"2005-07-14"},{"$f":"'Projected Revenue Requirements'!I81","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K81/12","v":8036.3018986406632},null,{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!H81,\n               IF($B81=H$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!I81,\n               IF($B81=I$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!J81,\n               IF($B81=J$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!K81,\n               IF($B81=K$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!L81,\n               IF($B81=L$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!M81,\n               IF($B81=M$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!N81,\n               IF($B81=N$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!O81,\n               IF($B81=O$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!P81,\n               IF($B81=P$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!Q81,\n               IF($B81=Q$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!R81,\n               IF($B81=R$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!S81,\n               IF($B81=S$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!T81,\n               IF($B81=T$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!U81,\n               IF($B81=U$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!V81,\n               IF($B81=V$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!W81,\n               IF($B81=W$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!X81,\n               IF($B81=X$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!Y81,\n               IF($B81=Y$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!Z81,\n               IF($B81=Z$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!AA81,\n               IF($B81=AA$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!AB81,\n               IF($B81=AB$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!AC81,\n               IF($B81=AC$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!AD81,\n               IF($B81=AD$3,$F81,0)\n           )\n       )\n   )","v":8036.3018986406632},{"$f":"\nIF(OR($D81=\"\", $E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!AE81,\n               IF($B81=AE$3,$F81,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79198796675280014,0]
[{"$f":"'Upgrade Information'!B82","v":"b0091"},{"$f":"'Projected Revenue Requirements'!C82","v":"APS"},{"$f":"'Upgrade Information'!E82","v":0.05},{"$f":"IF('Upgrade Information'!D82=\"\",\"\",'Upgrade Information'!D82)","v":"2005-05-06"},{"$f":"'Projected Revenue Requirements'!I82","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K82/12","v":431.60273485940547},null,{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!H82,\n               IF($B82=H$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!I82,\n               IF($B82=I$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!J82,\n               IF($B82=J$3,$F82,0)\n           )\n       )\n   )","v":431.60273485940547},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!K82,\n               IF($B82=K$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!L82,\n               IF($B82=L$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!M82,\n               IF($B82=M$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!N82,\n               IF($B82=N$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!O82,\n               IF($B82=O$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!P82,\n               IF($B82=P$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!Q82,\n               IF($B82=Q$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!R82,\n               IF($B82=R$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!S82,\n               IF($B82=S$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!T82,\n               IF($B82=T$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!U82,\n               IF($B82=U$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!V82,\n               IF($B82=V$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!W82,\n               IF($B82=W$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!X82,\n               IF($B82=X$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!Y82,\n               IF($B82=Y$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!Z82,\n               IF($B82=Z$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!AA82,\n               IF($B82=AA$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!AB82,\n               IF($B82=AB$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!AC82,\n               IF($B82=AC$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!AD82,\n               IF($B82=AD$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D82=\"\", $E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!AE82,\n               IF($B82=AE$3,$F82,0)\n           )\n       )\n   )","v":0},null,0,0,4.7147541030925957E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B83","v":"b0098"},{"$f":"'Projected Revenue Requirements'!C83","v":"ComEd"},{"$f":"'Upgrade Information'!E83","v":13.5},{"$f":"IF('Upgrade Information'!D83=\"\",\"\",'Upgrade Information'!D83)","v":"2005-05-25"},{"$f":"'Projected Revenue Requirements'!I83","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K83/12","v":116761.36538276223},null,{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!H83,\n               IF($B83=H$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!I83,\n               IF($B83=I$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!J83,\n               IF($B83=J$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!K83,\n               IF($B83=K$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!L83,\n               IF($B83=L$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!M83,\n               IF($B83=M$3,$F83,0)\n           )\n       )\n   )","v":116761.36538276223},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!N83,\n               IF($B83=N$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!O83,\n               IF($B83=O$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!P83,\n               IF($B83=P$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!Q83,\n               IF($B83=Q$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!R83,\n               IF($B83=R$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!S83,\n               IF($B83=S$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!T83,\n               IF($B83=T$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!U83,\n               IF($B83=U$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!V83,\n               IF($B83=V$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!W83,\n               IF($B83=W$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!X83,\n               IF($B83=X$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!Y83,\n               IF($B83=Y$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!Z83,\n               IF($B83=Z$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!AA83,\n               IF($B83=AA$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!AB83,\n               IF($B83=AB$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!AC83,\n               IF($B83=AC$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!AD83,\n               IF($B83=AD$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D83=\"\", $E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!AE83,\n               IF($B83=AE$3,$F83,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,5.4914738942994052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B84","v":"b0099"},{"$f":"'Projected Revenue Requirements'!C84","v":"ComEd"},{"$f":"'Upgrade Information'!E84","v":5},{"$f":"IF('Upgrade Information'!D84=\"\",\"\",'Upgrade Information'!D84)","v":"2008-03-29"},{"$f":"'Projected Revenue Requirements'!I84","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K84/12","v":47224.271124825689},null,{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!H84,\n               IF($B84=H$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!I84,\n               IF($B84=I$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!J84,\n               IF($B84=J$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!K84,\n               IF($B84=K$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!L84,\n               IF($B84=L$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!M84,\n               IF($B84=M$3,$F84,0)\n           )\n       )\n   )","v":47224.271124825689},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!N84,\n               IF($B84=N$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!O84,\n               IF($B84=O$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!P84,\n               IF($B84=P$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!Q84,\n               IF($B84=Q$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!R84,\n               IF($B84=R$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!S84,\n               IF($B84=S$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!T84,\n               IF($B84=T$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!U84,\n               IF($B84=U$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!V84,\n               IF($B84=V$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!W84,\n               IF($B84=W$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!X84,\n               IF($B84=X$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!Y84,\n               IF($B84=Y$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!Z84,\n               IF($B84=Z$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!AA84,\n               IF($B84=AA$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!AB84,\n               IF($B84=AB$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!AC84,\n               IF($B84=AC$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!AD84,\n               IF($B84=AD$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D84=\"\", $E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!AE84,\n               IF($B84=AE$3,$F84,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,2.2210330549764463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B85","v":"b0101"},{"$f":"'Projected Revenue Requirements'!C85","v":"ComEd"},{"$f":"'Upgrade Information'!E85","v":0.05},{"$f":"IF('Upgrade Information'!D85=\"\",\"\",'Upgrade Information'!D85)","v":"2005-05-25"},{"$f":"'Projected Revenue Requirements'!I85","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K85/12","v":432.44950141763792},null,{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!H85,\n               IF($B85=H$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!I85,\n               IF($B85=I$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!J85,\n               IF($B85=J$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!K85,\n               IF($B85=K$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!L85,\n               IF($B85=L$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!M85,\n               IF($B85=M$3,$F85,0)\n           )\n       )\n   )","v":432.44950141763792},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!N85,\n               IF($B85=N$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!O85,\n               IF($B85=O$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!P85,\n               IF($B85=P$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!Q85,\n               IF($B85=Q$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!R85,\n               IF($B85=R$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!S85,\n               IF($B85=S$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!T85,\n               IF($B85=T$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!U85,\n               IF($B85=U$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!V85,\n               IF($B85=V$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!W85,\n               IF($B85=W$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!X85,\n               IF($B85=X$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!Y85,\n               IF($B85=Y$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!Z85,\n               IF($B85=Z$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!AA85,\n               IF($B85=AA$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!AB85,\n               IF($B85=AB$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!AC85,\n               IF($B85=AC$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!AD85,\n               IF($B85=AD$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D85=\"\", $E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!AE85,\n               IF($B85=AE$3,$F85,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,2.0338792201108909E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B86","v":"b0104"},{"$f":"'Projected Revenue Requirements'!C86","v":"ComEd"},{"$f":"'Upgrade Information'!E86","v":15},{"$f":"IF('Upgrade Information'!D86=\"\",\"\",'Upgrade Information'!D86)","v":"2006-05-26"},{"$f":"'Projected Revenue Requirements'!I86","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K86/12","v":133948.24911323926},null,{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!H86,\n               IF($B86=H$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!I86,\n               IF($B86=I$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!J86,\n               IF($B86=J$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!K86,\n               IF($B86=K$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!L86,\n               IF($B86=L$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!M86,\n               IF($B86=M$3,$F86,0)\n           )\n       )\n   )","v":133948.24911323926},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!N86,\n               IF($B86=N$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!O86,\n               IF($B86=O$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!P86,\n               IF($B86=P$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!Q86,\n               IF($B86=Q$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!R86,\n               IF($B86=R$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!S86,\n               IF($B86=S$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!T86,\n               IF($B86=T$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!U86,\n               IF($B86=U$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!V86,\n               IF($B86=V$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!W86,\n               IF($B86=W$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!X86,\n               IF($B86=X$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!Y86,\n               IF($B86=Y$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!Z86,\n               IF($B86=Z$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!AA86,\n               IF($B86=AA$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!AB86,\n               IF($B86=AB$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!AC86,\n               IF($B86=AC$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!AD86,\n               IF($B86=AD$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D86=\"\", $E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!AE86,\n               IF($B86=AE$3,$F86,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,6.2998005443079661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B87","v":"b0105"},{"$f":"'Projected Revenue Requirements'!C87","v":"ComEd"},{"$f":"'Upgrade Information'!E87","v":1.04},{"$f":"IF('Upgrade Information'!D87=\"\",\"\",'Upgrade Information'!D87)","v":"2006-05-27"},{"$f":"'Projected Revenue Requirements'!I87","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K87/12","v":9287.078605184588},null,{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!H87,\n               IF($B87=H$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!I87,\n               IF($B87=I$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!J87,\n               IF($B87=J$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!K87,\n               IF($B87=K$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!L87,\n               IF($B87=L$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!M87,\n               IF($B87=M$3,$F87,0)\n           )\n       )\n   )","v":9287.078605184588},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!N87,\n               IF($B87=N$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!O87,\n               IF($B87=O$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!P87,\n               IF($B87=P$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!Q87,\n               IF($B87=Q$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!R87,\n               IF($B87=R$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!S87,\n               IF($B87=S$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!T87,\n               IF($B87=T$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!U87,\n               IF($B87=U$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!V87,\n               IF($B87=V$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!W87,\n               IF($B87=W$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!X87,\n               IF($B87=X$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!Y87,\n               IF($B87=Y$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!Z87,\n               IF($B87=Z$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!AA87,\n               IF($B87=AA$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!AB87,\n               IF($B87=AB$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!AC87,\n               IF($B87=AC$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!AD87,\n               IF($B87=AD$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D87=\"\", $E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!AE87,\n               IF($B87=AE$3,$F87,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.43678617107201895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B88","v":"b0108"},{"$f":"'Projected Revenue Requirements'!C88","v":"PSEG"},{"$f":"'Upgrade Information'!E88","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D88=\"\",\"\",'Upgrade Information'!D88)","v":"2006-05-05"},{"$f":"'Projected Revenue Requirements'!I88","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K88/12","v":3118.2727430555556},null,{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!H88,\n               IF($B88=H$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!I88,\n               IF($B88=I$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!J88,\n               IF($B88=J$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!K88,\n               IF($B88=K$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!L88,\n               IF($B88=L$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!M88,\n               IF($B88=M$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!N88,\n               IF($B88=N$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!O88,\n               IF($B88=O$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!P88,\n               IF($B88=P$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!Q88,\n               IF($B88=Q$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!R88,\n               IF($B88=R$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!S88,\n               IF($B88=S$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!T88,\n               IF($B88=T$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!U88,\n               IF($B88=U$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!V88,\n               IF($B88=V$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!W88,\n               IF($B88=W$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!X88,\n               IF($B88=X$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!Y88,\n               IF($B88=Y$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!Z88,\n               IF($B88=Z$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!AA88,\n               IF($B88=AA$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!AB88,\n               IF($B88=AB$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!AC88,\n               IF($B88=AC$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!AD88,\n               IF($B88=AD$3,$F88,0)\n           )\n       )\n   )","v":3118.2727430555556},{"$f":"\nIF(OR($D88=\"\", $E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!AE88,\n               IF($B88=AE$3,$F88,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30730981995225737,0]
[{"$f":"'Upgrade Information'!B89","v":"b0109"},{"$f":"'Projected Revenue Requirements'!C89","v":"APS"},{"$f":"'Upgrade Information'!E89","v":0},{"$f":"IF('Upgrade Information'!D89=\"\",\"\",'Upgrade Information'!D89)","v":"2005-03-31"},{"$f":"'Projected Revenue Requirements'!I89","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K89/12","v":0},null,{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!H89,\n               IF($B89=H$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!I89,\n               IF($B89=I$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!J89,\n               IF($B89=J$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!K89,\n               IF($B89=K$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!L89,\n               IF($B89=L$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!M89,\n               IF($B89=M$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!N89,\n               IF($B89=N$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!O89,\n               IF($B89=O$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!P89,\n               IF($B89=P$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!Q89,\n               IF($B89=Q$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!R89,\n               IF($B89=R$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!S89,\n               IF($B89=S$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!T89,\n               IF($B89=T$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!U89,\n               IF($B89=U$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!V89,\n               IF($B89=V$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!W89,\n               IF($B89=W$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!X89,\n               IF($B89=X$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!Y89,\n               IF($B89=Y$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!Z89,\n               IF($B89=Z$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!AA89,\n               IF($B89=AA$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!AB89,\n               IF($B89=AB$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!AC89,\n               IF($B89=AC$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!AD89,\n               IF($B89=AD$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D89=\"\", $E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!AE89,\n               IF($B89=AE$3,$F89,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B90","v":"b0110"},{"$f":"'Projected Revenue Requirements'!C90","v":"APS"},{"$f":"'Upgrade Information'!E90","v":0},{"$f":"IF('Upgrade Information'!D90=\"\",\"\",'Upgrade Information'!D90)","v":"2005-10-22"},{"$f":"'Projected Revenue Requirements'!I90","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K90/12","v":0},null,{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!H90,\n               IF($B90=H$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!I90,\n               IF($B90=I$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!J90,\n               IF($B90=J$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!K90,\n               IF($B90=K$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!L90,\n               IF($B90=L$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!M90,\n               IF($B90=M$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!N90,\n               IF($B90=N$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!O90,\n               IF($B90=O$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!P90,\n               IF($B90=P$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!Q90,\n               IF($B90=Q$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!R90,\n               IF($B90=R$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!S90,\n               IF($B90=S$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!T90,\n               IF($B90=T$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!U90,\n               IF($B90=U$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!V90,\n               IF($B90=V$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!W90,\n               IF($B90=W$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!X90,\n               IF($B90=X$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!Y90,\n               IF($B90=Y$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!Z90,\n               IF($B90=Z$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!AA90,\n               IF($B90=AA$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!AB90,\n               IF($B90=AB$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!AC90,\n               IF($B90=AC$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!AD90,\n               IF($B90=AD$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D90=\"\", $E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!AE90,\n               IF($B90=AE$3,$F90,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B91","v":"b0113"},{"$f":"'Projected Revenue Requirements'!C91","v":"AEP"},{"$f":"'Upgrade Information'!E91","v":14.2},{"$f":"IF('Upgrade Information'!D91=\"\",\"\",'Upgrade Information'!D91)","v":"2007-11-08"},{"$f":"'Projected Revenue Requirements'!I91","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K91/12","v":119529.38164497555},null,{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!H91,\n               IF($B91=H$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!I91,\n               IF($B91=I$3,$F91,0)\n           )\n       )\n   )","v":119529.38164497555},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!J91,\n               IF($B91=J$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!K91,\n               IF($B91=K$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!L91,\n               IF($B91=L$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!M91,\n               IF($B91=M$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!N91,\n               IF($B91=N$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!O91,\n               IF($B91=O$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!P91,\n               IF($B91=P$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!Q91,\n               IF($B91=Q$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!R91,\n               IF($B91=R$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!S91,\n               IF($B91=S$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!T91,\n               IF($B91=T$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!U91,\n               IF($B91=U$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!V91,\n               IF($B91=V$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!W91,\n               IF($B91=W$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!X91,\n               IF($B91=X$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!Y91,\n               IF($B91=Y$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!Z91,\n               IF($B91=Z$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!AA91,\n               IF($B91=AA$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!AB91,\n               IF($B91=AB$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!AC91,\n               IF($B91=AC$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!AD91,\n               IF($B91=AD$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D91=\"\", $E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!AE91,\n               IF($B91=AE$3,$F91,0)\n           )\n       )\n   )","v":0},null,0,5.5039292375582169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B92","v":"b0114"},{"$f":"'Projected Revenue Requirements'!C92","v":"AEP"},{"$f":"'Upgrade Information'!E92","v":35.231999999999999},{"$f":"IF('Upgrade Information'!D92=\"\",\"\",'Upgrade Information'!D92)","v":"2010-11-14"},{"$f":"'Projected Revenue Requirements'!I92","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K92/12","v":325786.53275662177},null,{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!H92,\n               IF($B92=H$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!I92,\n               IF($B92=I$3,$F92,0)\n           )\n       )\n   )","v":325786.53275662177},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!J92,\n               IF($B92=J$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!K92,\n               IF($B92=K$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!L92,\n               IF($B92=L$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!M92,\n               IF($B92=M$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!N92,\n               IF($B92=N$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!O92,\n               IF($B92=O$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!P92,\n               IF($B92=P$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!Q92,\n               IF($B92=Q$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!R92,\n               IF($B92=R$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!S92,\n               IF($B92=S$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!T92,\n               IF($B92=T$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!U92,\n               IF($B92=U$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!V92,\n               IF($B92=V$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!W92,\n               IF($B92=W$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!X92,\n               IF($B92=X$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!Y92,\n               IF($B92=Y$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!Z92,\n               IF($B92=Z$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!AA92,\n               IF($B92=AA$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!AB92,\n               IF($B92=AB$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!AC92,\n               IF($B92=AC$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!AD92,\n               IF($B92=AD$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D92=\"\", $E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!AE92,\n               IF($B92=AE$3,$F92,0)\n           )\n       )\n   )","v":0},null,0,15.001382908243817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B93","v":"b0115"},{"$f":"'Projected Revenue Requirements'!C93","v":"AEP"},{"$f":"'Upgrade Information'!E93","v":0.9},{"$f":"IF('Upgrade Information'!D93=\"\",\"\",'Upgrade Information'!D93)","v":"2005-07-12"},{"$f":"'Projected Revenue Requirements'!I93","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K93/12","v":6995.2742684795694},null,{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!H93,\n               IF($B93=H$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!I93,\n               IF($B93=I$3,$F93,0)\n           )\n       )\n   )","v":6995.2742684795694},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!J93,\n               IF($B93=J$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!K93,\n               IF($B93=K$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!L93,\n               IF($B93=L$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!M93,\n               IF($B93=M$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!N93,\n               IF($B93=N$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!O93,\n               IF($B93=O$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!P93,\n               IF($B93=P$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!Q93,\n               IF($B93=Q$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!R93,\n               IF($B93=R$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!S93,\n               IF($B93=S$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!T93,\n               IF($B93=T$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!U93,\n               IF($B93=U$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!V93,\n               IF($B93=V$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!W93,\n               IF($B93=W$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!X93,\n               IF($B93=X$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!Y93,\n               IF($B93=Y$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!Z93,\n               IF($B93=Z$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!AA93,\n               IF($B93=AA$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!AB93,\n               IF($B93=AB$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!AC93,\n               IF($B93=AC$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!AD93,\n               IF($B93=AD$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D93=\"\", $E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!AE93,\n               IF($B93=AE$3,$F93,0)\n           )\n       )\n   )","v":0},null,0,0.32210904165287124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B94","v":"b0116"},{"$f":"'Projected Revenue Requirements'!C94","v":"AEP"},{"$f":"'Upgrade Information'!E94","v":4.0999999999999996},{"$f":"IF('Upgrade Information'!D94=\"\",\"\",'Upgrade Information'!D94)","v":"2005-06-24"},{"$f":"'Projected Revenue Requirements'!I94","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K94/12","v":31772.90898486914},null,{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!H94,\n               IF($B94=H$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!I94,\n               IF($B94=I$3,$F94,0)\n           )\n       )\n   )","v":31772.90898486914},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!J94,\n               IF($B94=J$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!K94,\n               IF($B94=K$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!L94,\n               IF($B94=L$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!M94,\n               IF($B94=M$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!N94,\n               IF($B94=N$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!O94,\n               IF($B94=O$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!P94,\n               IF($B94=P$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!Q94,\n               IF($B94=Q$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!R94,\n               IF($B94=R$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!S94,\n               IF($B94=S$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!T94,\n               IF($B94=T$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!U94,\n               IF($B94=U$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!V94,\n               IF($B94=V$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!W94,\n               IF($B94=W$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!X94,\n               IF($B94=X$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!Y94,\n               IF($B94=Y$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!Z94,\n               IF($B94=Z$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!AA94,\n               IF($B94=AA$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!AB94,\n               IF($B94=AB$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!AC94,\n               IF($B94=AC$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!AD94,\n               IF($B94=AD$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D94=\"\", $E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!AE94,\n               IF($B94=AE$3,$F94,0)\n           )\n       )\n   )","v":0},null,0,1.463036454446917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B95","v":"b0117"},{"$f":"'Projected Revenue Requirements'!C95","v":"AEP"},{"$f":"'Upgrade Information'!E95","v":3.3},{"$f":"IF('Upgrade Information'!D95=\"\",\"\",'Upgrade Information'!D95)","v":"2005-05-20"},{"$f":"'Projected Revenue Requirements'!I95","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K95/12","v":25497.294991217928},null,{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!H95,\n               IF($B95=H$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!I95,\n               IF($B95=I$3,$F95,0)\n           )\n       )\n   )","v":25497.294991217928},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!J95,\n               IF($B95=J$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!K95,\n               IF($B95=K$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!L95,\n               IF($B95=L$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!M95,\n               IF($B95=M$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!N95,\n               IF($B95=N$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!O95,\n               IF($B95=O$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!P95,\n               IF($B95=P$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!Q95,\n               IF($B95=Q$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!R95,\n               IF($B95=R$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!S95,\n               IF($B95=S$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!T95,\n               IF($B95=T$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!U95,\n               IF($B95=U$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!V95,\n               IF($B95=V$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!W95,\n               IF($B95=W$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!X95,\n               IF($B95=X$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!Y95,\n               IF($B95=Y$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!Z95,\n               IF($B95=Z$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!AA95,\n               IF($B95=AA$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!AB95,\n               IF($B95=AB$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!AC95,\n               IF($B95=AC$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!AD95,\n               IF($B95=AD$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D95=\"\", $E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!AE95,\n               IF($B95=AE$3,$F95,0)\n           )\n       )\n   )","v":0},null,0,1.1740653674393879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B96","v":"b0118"},{"$f":"'Projected Revenue Requirements'!C96","v":"AEP"},{"$f":"'Upgrade Information'!E96","v":1.3},{"$f":"IF('Upgrade Information'!D96=\"\",\"\",'Upgrade Information'!D96)","v":"2004-11-11"},{"$f":"'Projected Revenue Requirements'!I96","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K96/12","v":9864.7005803258762},null,{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!H96,\n               IF($B96=H$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!I96,\n               IF($B96=I$3,$F96,0)\n           )\n       )\n   )","v":9864.7005803258762},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!J96,\n               IF($B96=J$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!K96,\n               IF($B96=K$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!L96,\n               IF($B96=L$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!M96,\n               IF($B96=M$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!N96,\n               IF($B96=N$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!O96,\n               IF($B96=O$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!P96,\n               IF($B96=P$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!Q96,\n               IF($B96=Q$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!R96,\n               IF($B96=R$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!S96,\n               IF($B96=S$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!T96,\n               IF($B96=T$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!U96,\n               IF($B96=U$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!V96,\n               IF($B96=V$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!W96,\n               IF($B96=W$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!X96,\n               IF($B96=X$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!Y96,\n               IF($B96=Y$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!Z96,\n               IF($B96=Z$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!AA96,\n               IF($B96=AA$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!AB96,\n               IF($B96=AB$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!AC96,\n               IF($B96=AC$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!AD96,\n               IF($B96=AD$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D96=\"\", $E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!AE96,\n               IF($B96=AE$3,$F96,0)\n           )\n       )\n   )","v":0},null,0,0.45423655001477531,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B97","v":"b0119"},{"$f":"'Projected Revenue Requirements'!C97","v":"Buckeye Power"},{"$f":"'Upgrade Information'!E97","v":1.3},{"$f":"IF('Upgrade Information'!D97=\"\",\"\",'Upgrade Information'!D97)","v":"2006-06-18"},{"$f":"'Projected Revenue Requirements'!I97","v":"N/A"},{"$f":"'Projected Revenue Requirements'!K97/12","v":0},null,{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!H97,\n               IF($B97=H$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!I97,\n               IF($B97=I$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!J97,\n               IF($B97=J$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!K97,\n               IF($B97=K$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!L97,\n               IF($B97=L$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!M97,\n               IF($B97=M$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!N97,\n               IF($B97=N$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!O97,\n               IF($B97=O$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!P97,\n               IF($B97=P$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!Q97,\n               IF($B97=Q$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!R97,\n               IF($B97=R$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!S97,\n               IF($B97=S$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!T97,\n               IF($B97=T$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!U97,\n               IF($B97=U$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!V97,\n               IF($B97=V$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!W97,\n               IF($B97=W$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!X97,\n               IF($B97=X$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!Y97,\n               IF($B97=Y$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!Z97,\n               IF($B97=Z$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!AA97,\n               IF($B97=AA$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!AB97,\n               IF($B97=AB$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!AC97,\n               IF($B97=AC$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!AD97,\n               IF($B97=AD$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D97=\"\", $E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!AE97,\n               IF($B97=AE$3,$F97,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B98","v":"b0121"},{"$f":"'Projected Revenue Requirements'!C98","v":"PSEG"},{"$f":"'Upgrade Information'!E98","v":1.25},{"$f":"IF('Upgrade Information'!D98=\"\",\"\",'Upgrade Information'!D98)","v":"2005-07-07"},{"$f":"'Projected Revenue Requirements'!I98","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K98/12","v":8036.3018986406632},null,{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!H98,\n               IF($B98=H$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!I98,\n               IF($B98=I$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!J98,\n               IF($B98=J$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!K98,\n               IF($B98=K$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!L98,\n               IF($B98=L$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!M98,\n               IF($B98=M$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!N98,\n               IF($B98=N$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!O98,\n               IF($B98=O$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!P98,\n               IF($B98=P$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!Q98,\n               IF($B98=Q$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!R98,\n               IF($B98=R$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!S98,\n               IF($B98=S$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!T98,\n               IF($B98=T$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!U98,\n               IF($B98=U$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!V98,\n               IF($B98=V$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!W98,\n               IF($B98=W$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!X98,\n               IF($B98=X$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!Y98,\n               IF($B98=Y$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!Z98,\n               IF($B98=Z$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!AA98,\n               IF($B98=AA$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!AB98,\n               IF($B98=AB$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!AC98,\n               IF($B98=AC$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!AD98,\n               IF($B98=AD$3,$F98,0)\n           )\n       )\n   )","v":8036.3018986406632},{"$f":"\nIF(OR($D98=\"\", $E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!AE98,\n               IF($B98=AE$3,$F98,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79198796675280014,0]
[{"$f":"'Upgrade Information'!B99","v":"b0122"},{"$f":"'Projected Revenue Requirements'!C99","v":"PSEG"},{"$f":"'Upgrade Information'!E99","v":0.5},{"$f":"IF('Upgrade Information'!D99=\"\",\"\",'Upgrade Information'!D99)","v":"2005-05-14"},{"$f":"'Projected Revenue Requirements'!I99","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K99/12","v":3200.9464391252955},null,{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!H99,\n               IF($B99=H$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!I99,\n               IF($B99=I$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!J99,\n               IF($B99=J$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!K99,\n               IF($B99=K$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!L99,\n               IF($B99=L$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!M99,\n               IF($B99=M$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!N99,\n               IF($B99=N$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!O99,\n               IF($B99=O$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!P99,\n               IF($B99=P$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!Q99,\n               IF($B99=Q$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!R99,\n               IF($B99=R$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!S99,\n               IF($B99=S$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!T99,\n               IF($B99=T$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!U99,\n               IF($B99=U$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!V99,\n               IF($B99=V$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!W99,\n               IF($B99=W$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!X99,\n               IF($B99=X$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!Y99,\n               IF($B99=Y$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!Z99,\n               IF($B99=Z$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!AA99,\n               IF($B99=AA$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!AB99,\n               IF($B99=AB$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!AC99,\n               IF($B99=AC$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!AD99,\n               IF($B99=AD$3,$F99,0)\n           )\n       )\n   )","v":3200.9464391252955},{"$f":"\nIF(OR($D99=\"\", $E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!AE99,\n               IF($B99=AE$3,$F99,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.31545741984086878,0]
[{"$f":"'Upgrade Information'!B100","v":"b0123"},{"$f":"'Projected Revenue Requirements'!C100","v":"JCPL"},{"$f":"'Upgrade Information'!E100","v":2.7},{"$f":"IF('Upgrade Information'!D100=\"\",\"\",'Upgrade Information'!D100)","v":"2005-08-01"},{"$f":"'Projected Revenue Requirements'!I100","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K100/12","v":20171.390407429244},null,{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!H100,\n               IF($B100=H$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!I100,\n               IF($B100=I$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!J100,\n               IF($B100=J$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!K100,\n               IF($B100=K$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!L100,\n               IF($B100=L$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!M100,\n               IF($B100=M$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!N100,\n               IF($B100=N$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!O100,\n               IF($B100=O$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!P100,\n               IF($B100=P$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!Q100,\n               IF($B100=Q$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!R100,\n               IF($B100=R$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!S100,\n               IF($B100=S$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!T100,\n               IF($B100=T$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!U100,\n               IF($B100=U$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!V100,\n               IF($B100=V$3,$F100,0)\n           )\n       )\n   )","v":20171.390407429244},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!W100,\n               IF($B100=W$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!X100,\n               IF($B100=X$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!Y100,\n               IF($B100=Y$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!Z100,\n               IF($B100=Z$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!AA100,\n               IF($B100=AA$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!AB100,\n               IF($B100=AB$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!AC100,\n               IF($B100=AC$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!AD100,\n               IF($B100=AD$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D100=\"\", $E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!AE100,\n               IF($B100=AE$3,$F100,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.294417744439603,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B101","v":"b0124.1"},{"$f":"'Projected Revenue Requirements'!C101","v":"JCPL"},{"$f":"'Upgrade Information'!E101","v":0.8},{"$f":"IF('Upgrade Information'!D101=\"\",\"\",'Upgrade Information'!D101)","v":"2005-08-10"},{"$f":"'Projected Revenue Requirements'!I101","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K101/12","v":5988.0789836477998},null,{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!H101,\n               IF($B101=H$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!I101,\n               IF($B101=I$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!J101,\n               IF($B101=J$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!K101,\n               IF($B101=K$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!L101,\n               IF($B101=L$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!M101,\n               IF($B101=M$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!N101,\n               IF($B101=N$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!O101,\n               IF($B101=O$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!P101,\n               IF($B101=P$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!Q101,\n               IF($B101=Q$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!R101,\n               IF($B101=R$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!S101,\n               IF($B101=S$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!T101,\n               IF($B101=T$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!U101,\n               IF($B101=U$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!V101,\n               IF($B101=V$3,$F101,0)\n           )\n       )\n   )","v":5988.0789836477998},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!W101,\n               IF($B101=W$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!X101,\n               IF($B101=X$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!Y101,\n               IF($B101=Y$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!Z101,\n               IF($B101=Z$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!AA101,\n               IF($B101=AA$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!AB101,\n               IF($B101=AB$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!AC101,\n               IF($B101=AC$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!AD101,\n               IF($B101=AD$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D101=\"\", $E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!AE101,\n               IF($B101=AE$3,$F101,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97798085607274332,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B102","v":"b0124.2"},{"$f":"'Projected Revenue Requirements'!C102","v":"JCPL"},{"$f":"'Upgrade Information'!E102","v":1},{"$f":"IF('Upgrade Information'!D102=\"\",\"\",'Upgrade Information'!D102)","v":"2006-04-10"},{"$f":"'Projected Revenue Requirements'!I102","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K102/12","v":7598.8058773584899},null,{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!H102,\n               IF($B102=H$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!I102,\n               IF($B102=I$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!J102,\n               IF($B102=J$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!K102,\n               IF($B102=K$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!L102,\n               IF($B102=L$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!M102,\n               IF($B102=M$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!N102,\n               IF($B102=N$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!O102,\n               IF($B102=O$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!P102,\n               IF($B102=P$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!Q102,\n               IF($B102=Q$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!R102,\n               IF($B102=R$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!S102,\n               IF($B102=S$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!T102,\n               IF($B102=T$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!U102,\n               IF($B102=U$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!V102,\n               IF($B102=V$3,$F102,0)\n           )\n       )\n   )","v":7598.8058773584899},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!W102,\n               IF($B102=W$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!X102,\n               IF($B102=X$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!Y102,\n               IF($B102=Y$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!Z102,\n               IF($B102=Z$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!AA102,\n               IF($B102=AA$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!AB102,\n               IF($B102=AB$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!AC102,\n               IF($B102=AC$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!AD102,\n               IF($B102=AD$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D102=\"\", $E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!AE102,\n               IF($B102=AE$3,$F102,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2410468695158323,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B103","v":"b0125"},{"$f":"'Projected Revenue Requirements'!C103","v":"PSEG"},{"$f":"'Upgrade Information'!E103","v":0.1},{"$f":"IF('Upgrade Information'!D103=\"\",\"\",'Upgrade Information'!D103)","v":"2005-07-29"},{"$f":"'Projected Revenue Requirements'!I103","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K103/12","v":642.90415189125304},null,{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!H103,\n               IF($B103=H$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!I103,\n               IF($B103=I$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!J103,\n               IF($B103=J$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!K103,\n               IF($B103=K$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!L103,\n               IF($B103=L$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!M103,\n               IF($B103=M$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!N103,\n               IF($B103=N$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!O103,\n               IF($B103=O$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!P103,\n               IF($B103=P$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!Q103,\n               IF($B103=Q$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!R103,\n               IF($B103=R$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!S103,\n               IF($B103=S$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!T103,\n               IF($B103=T$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!U103,\n               IF($B103=U$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!V103,\n               IF($B103=V$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!W103,\n               IF($B103=W$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!X103,\n               IF($B103=X$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!Y103,\n               IF($B103=Y$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!Z103,\n               IF($B103=Z$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!AA103,\n               IF($B103=AA$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!AB103,\n               IF($B103=AB$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!AC103,\n               IF($B103=AC$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!AD103,\n               IF($B103=AD$3,$F103,0)\n           )\n       )\n   )","v":642.90415189125304},{"$f":"\nIF(OR($D103=\"\", $E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!AE103,\n               IF($B103=AE$3,$F103,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.3359037340224009E-2,0]
[{"$f":"'Upgrade Information'!B104","v":"b0126"},{"$f":"'Projected Revenue Requirements'!C104","v":"PSEG"},{"$f":"'Upgrade Information'!E104","v":0.5},{"$f":"IF('Upgrade Information'!D104=\"\",\"\",'Upgrade Information'!D104)","v":"2005-05-24"},{"$f":"'Projected Revenue Requirements'!I104","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K104/12","v":3200.9464391252955},null,{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!H104,\n               IF($B104=H$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!I104,\n               IF($B104=I$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!J104,\n               IF($B104=J$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!K104,\n               IF($B104=K$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!L104,\n               IF($B104=L$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!M104,\n               IF($B104=M$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!N104,\n               IF($B104=N$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!O104,\n               IF($B104=O$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!P104,\n               IF($B104=P$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!Q104,\n               IF($B104=Q$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!R104,\n               IF($B104=R$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!S104,\n               IF($B104=S$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!T104,\n               IF($B104=T$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!U104,\n               IF($B104=U$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!V104,\n               IF($B104=V$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!W104,\n               IF($B104=W$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!X104,\n               IF($B104=X$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!Y104,\n               IF($B104=Y$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!Z104,\n               IF($B104=Z$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!AA104,\n               IF($B104=AA$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!AB104,\n               IF($B104=AB$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!AC104,\n               IF($B104=AC$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!AD104,\n               IF($B104=AD$3,$F104,0)\n           )\n       )\n   )","v":3200.9464391252955},{"$f":"\nIF(OR($D104=\"\", $E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!AE104,\n               IF($B104=AE$3,$F104,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.31545741984086878,0]
[{"$f":"'Upgrade Information'!B105","v":"b0127"},{"$f":"'Projected Revenue Requirements'!C105","v":"PSEG"},{"$f":"'Upgrade Information'!E105","v":0.5},{"$f":"IF('Upgrade Information'!D105=\"\",\"\",'Upgrade Information'!D105)","v":"2005-05-28"},{"$f":"'Projected Revenue Requirements'!I105","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K105/12","v":3200.9464391252955},null,{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!H105,\n               IF($B105=H$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!I105,\n               IF($B105=I$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!J105,\n               IF($B105=J$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!K105,\n               IF($B105=K$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!L105,\n               IF($B105=L$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!M105,\n               IF($B105=M$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!N105,\n               IF($B105=N$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!O105,\n               IF($B105=O$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!P105,\n               IF($B105=P$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!Q105,\n               IF($B105=Q$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!R105,\n               IF($B105=R$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!S105,\n               IF($B105=S$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!T105,\n               IF($B105=T$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!U105,\n               IF($B105=U$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!V105,\n               IF($B105=V$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!W105,\n               IF($B105=W$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!X105,\n               IF($B105=X$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!Y105,\n               IF($B105=Y$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!Z105,\n               IF($B105=Z$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!AA105,\n               IF($B105=AA$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!AB105,\n               IF($B105=AB$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!AC105,\n               IF($B105=AC$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!AD105,\n               IF($B105=AD$3,$F105,0)\n           )\n       )\n   )","v":3200.9464391252955},{"$f":"\nIF(OR($D105=\"\", $E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!AE105,\n               IF($B105=AE$3,$F105,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.31545741984086878,0]
[{"$f":"'Upgrade Information'!B106","v":"b0128"},{"$f":"'Projected Revenue Requirements'!C106","v":"ComEd"},{"$f":"'Upgrade Information'!E106","v":0.4},{"$f":"IF('Upgrade Information'!D106=\"\",\"\",'Upgrade Information'!D106)","v":"2005-05-12"},{"$f":"'Projected Revenue Requirements'!I106","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K106/12","v":3459.5960113411033},null,{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!H106,\n               IF($B106=H$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!I106,\n               IF($B106=I$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!J106,\n               IF($B106=J$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!K106,\n               IF($B106=K$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!L106,\n               IF($B106=L$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!M106,\n               IF($B106=M$3,$F106,0)\n           )\n       )\n   )","v":3459.5960113411033},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!N106,\n               IF($B106=N$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!O106,\n               IF($B106=O$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!P106,\n               IF($B106=P$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!Q106,\n               IF($B106=Q$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!R106,\n               IF($B106=R$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!S106,\n               IF($B106=S$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!T106,\n               IF($B106=T$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!U106,\n               IF($B106=U$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!V106,\n               IF($B106=V$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!W106,\n               IF($B106=W$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!X106,\n               IF($B106=X$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!Y106,\n               IF($B106=Y$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!Z106,\n               IF($B106=Z$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!AA106,\n               IF($B106=AA$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!AB106,\n               IF($B106=AB$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!AC106,\n               IF($B106=AC$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!AD106,\n               IF($B106=AD$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D106=\"\", $E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!AE106,\n               IF($B106=AE$3,$F106,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.16271033760887127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B107","v":"b0129"},{"$f":"'Projected Revenue Requirements'!C107","v":"PSEG"},{"$f":"'Upgrade Information'!E107","v":0.5},{"$f":"IF('Upgrade Information'!D107=\"\",\"\",'Upgrade Information'!D107)","v":"2006-05-25"},{"$f":"'Projected Revenue Requirements'!I107","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K107/12","v":3282.3923611111113},null,{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!H107,\n               IF($B107=H$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!I107,\n               IF($B107=I$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!J107,\n               IF($B107=J$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!K107,\n               IF($B107=K$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!L107,\n               IF($B107=L$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!M107,\n               IF($B107=M$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!N107,\n               IF($B107=N$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!O107,\n               IF($B107=O$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!P107,\n               IF($B107=P$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!Q107,\n               IF($B107=Q$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!R107,\n               IF($B107=R$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!S107,\n               IF($B107=S$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!T107,\n               IF($B107=T$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!U107,\n               IF($B107=U$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!V107,\n               IF($B107=V$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!W107,\n               IF($B107=W$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!X107,\n               IF($B107=X$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!Y107,\n               IF($B107=Y$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!Z107,\n               IF($B107=Z$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!AA107,\n               IF($B107=AA$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!AB107,\n               IF($B107=AB$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!AC107,\n               IF($B107=AC$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!AD107,\n               IF($B107=AD$3,$F107,0)\n           )\n       )\n   )","v":3282.3923611111113},{"$f":"\nIF(OR($D107=\"\", $E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!AE107,\n               IF($B107=AE$3,$F107,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.32348402100237622,0]
[{"$f":"'Upgrade Information'!B108","v":"b0130"},{"$f":"'Projected Revenue Requirements'!C108","v":"PSEG"},{"$f":"'Upgrade Information'!E108","v":20},{"$f":"IF('Upgrade Information'!D108=\"\",\"\",'Upgrade Information'!D108)","v":"2006-05-19"},{"$f":"'Projected Revenue Requirements'!I108","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K108/12","v":131295.69444444441},null,{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!H108,\n               IF($B108=H$3,$F108,0)\n           )\n       )\n   )","v":1785.6214444444438},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!I108,\n               IF($B108=I$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!J108,\n               IF($B108=J$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!K108,\n               IF($B108=K$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!L108,\n               IF($B108=L$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!M108,\n               IF($B108=M$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!N108,\n               IF($B108=N$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!O108,\n               IF($B108=O$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!P108,\n               IF($B108=P$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!Q108,\n               IF($B108=Q$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!R108,\n               IF($B108=R$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!S108,\n               IF($B108=S$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!T108,\n               IF($B108=T$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!U108,\n               IF($B108=U$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!V108,\n               IF($B108=V$3,$F108,0)\n           )\n       )\n   )","v":62706.823666666656},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!W108,\n               IF($B108=W$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!X108,\n               IF($B108=X$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!Y108,\n               IF($B108=Y$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!Z108,\n               IF($B108=Z$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!AA108,\n               IF($B108=AA$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!AB108,\n               IF($B108=AB$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!AC108,\n               IF($B108=AC$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!AD108,\n               IF($B108=AD$3,$F108,0)\n           )\n       )\n   )","v":66803.249333333326},{"$f":"\nIF(OR($D108=\"\", $E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!AE108,\n               IF($B108=AE$3,$F108,0)\n           )\n       )\n   )","v":0},null,0.68309925189152398,0,0,0,0,0,0,0,0,0,0,0,0,0,10.241360085362599,0,0,0,0,0,0,0,6.583546795440359,0]
[{"$f":"'Upgrade Information'!B109","v":"b0132"},{"$f":"'Projected Revenue Requirements'!C109","v":"JCPL"},{"$f":"'Upgrade Information'!E109","v":4.4000000000000004},{"$f":"IF('Upgrade Information'!D109=\"\",\"\",'Upgrade Information'!D109)","v":"2007-05-31"},{"$f":"'Projected Revenue Requirements'!I109","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K109/12","v":34247.751967138371},null,{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!H109,\n               IF($B109=H$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!I109,\n               IF($B109=I$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!J109,\n               IF($B109=J$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!K109,\n               IF($B109=K$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!L109,\n               IF($B109=L$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!M109,\n               IF($B109=M$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!N109,\n               IF($B109=N$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!O109,\n               IF($B109=O$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!P109,\n               IF($B109=P$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!Q109,\n               IF($B109=Q$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!R109,\n               IF($B109=R$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!S109,\n               IF($B109=S$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!T109,\n               IF($B109=T$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!U109,\n               IF($B109=U$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!V109,\n               IF($B109=V$3,$F109,0)\n           )\n       )\n   )","v":34247.751967138371},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!W109,\n               IF($B109=W$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!X109,\n               IF($B109=X$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!Y109,\n               IF($B109=Y$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!Z109,\n               IF($B109=Z$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!AA109,\n               IF($B109=AA$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!AB109,\n               IF($B109=AB$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!AC109,\n               IF($B109=AC$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!AD109,\n               IF($B109=AD$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D109=\"\", $E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!AE109,\n               IF($B109=AE$3,$F109,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5933874417577245,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B110","v":"b0132.1"},{"$f":"'Projected Revenue Requirements'!C110","v":"JCPL"},{"$f":"'Upgrade Information'!E110","v":1},{"$f":"IF('Upgrade Information'!D110=\"\",\"\",'Upgrade Information'!D110)","v":""},{"$f":"'Projected Revenue Requirements'!I110","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K110/12","v":0},null,{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!H110,\n               IF($B110=H$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!I110,\n               IF($B110=I$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!J110,\n               IF($B110=J$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!K110,\n               IF($B110=K$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!L110,\n               IF($B110=L$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!M110,\n               IF($B110=M$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!N110,\n               IF($B110=N$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!O110,\n               IF($B110=O$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!P110,\n               IF($B110=P$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!Q110,\n               IF($B110=Q$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!R110,\n               IF($B110=R$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!S110,\n               IF($B110=S$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!T110,\n               IF($B110=T$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!U110,\n               IF($B110=U$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!V110,\n               IF($B110=V$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!W110,\n               IF($B110=W$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!X110,\n               IF($B110=X$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!Y110,\n               IF($B110=Y$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!Z110,\n               IF($B110=Z$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!AA110,\n               IF($B110=AA$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!AB110,\n               IF($B110=AB$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!AC110,\n               IF($B110=AC$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!AD110,\n               IF($B110=AD$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D110=\"\", $E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!AE110,\n               IF($B110=AE$3,$F110,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B111","v":"b0132.2"},{"$f":"'Projected Revenue Requirements'!C111","v":"JCPL"},{"$f":"'Upgrade Information'!E111","v":0.38},{"$f":"IF('Upgrade Information'!D111=\"\",\"\",'Upgrade Information'!D111)","v":""},{"$f":"'Projected Revenue Requirements'!I111","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K111/12","v":0},null,{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!H111,\n               IF($B111=H$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!I111,\n               IF($B111=I$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!J111,\n               IF($B111=J$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!K111,\n               IF($B111=K$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!L111,\n               IF($B111=L$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!M111,\n               IF($B111=M$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!N111,\n               IF($B111=N$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!O111,\n               IF($B111=O$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!P111,\n               IF($B111=P$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!Q111,\n               IF($B111=Q$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!R111,\n               IF($B111=R$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!S111,\n               IF($B111=S$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!T111,\n               IF($B111=T$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!U111,\n               IF($B111=U$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!V111,\n               IF($B111=V$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!W111,\n               IF($B111=W$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!X111,\n               IF($B111=X$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!Y111,\n               IF($B111=Y$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!Z111,\n               IF($B111=Z$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!AA111,\n               IF($B111=AA$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!AB111,\n               IF($B111=AB$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!AC111,\n               IF($B111=AC$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!AD111,\n               IF($B111=AD$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D111=\"\", $E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!AE111,\n               IF($B111=AE$3,$F111,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B112","v":"b0132.3"},{"$f":"'Projected Revenue Requirements'!C112","v":"ME"},{"$f":"'Upgrade Information'!E112","v":0.1},{"$f":"IF('Upgrade Information'!D112=\"\",\"\",'Upgrade Information'!D112)","v":"2011-10-28"},{"$f":"'Projected Revenue Requirements'!I112","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K112/12","v":1006.5588203213442},null,{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!H112,\n               IF($B112=H$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!I112,\n               IF($B112=I$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!J112,\n               IF($B112=J$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!K112,\n               IF($B112=K$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!L112,\n               IF($B112=L$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!M112,\n               IF($B112=M$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!N112,\n               IF($B112=N$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!O112,\n               IF($B112=O$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!P112,\n               IF($B112=P$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!Q112,\n               IF($B112=Q$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!R112,\n               IF($B112=R$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!S112,\n               IF($B112=S$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!T112,\n               IF($B112=T$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!U112,\n               IF($B112=U$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!V112,\n               IF($B112=V$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!W112,\n               IF($B112=W$3,$F112,0)\n           )\n       )\n   )","v":1006.5588203213442},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!X112,\n               IF($B112=X$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!Y112,\n               IF($B112=Y$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!Z112,\n               IF($B112=Z$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!AA112,\n               IF($B112=AA$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!AB112,\n               IF($B112=AB$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!AC112,\n               IF($B112=AC$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!AD112,\n               IF($B112=AD$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D112=\"\", $E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!AE112,\n               IF($B112=AE$3,$F112,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33315421186950789,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B113","v":"b0134"},{"$f":"'Projected Revenue Requirements'!C113","v":"PSEG"},{"$f":"'Upgrade Information'!E113","v":20},{"$f":"IF('Upgrade Information'!D113=\"\",\"\",'Upgrade Information'!D113)","v":"2007-05-15"},{"$f":"'Projected Revenue Requirements'!I113","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K113/12","v":134553.53132387705},null,{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!H113,\n               IF($B113=H$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!I113,\n               IF($B113=I$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!J113,\n               IF($B113=J$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!K113,\n               IF($B113=K$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!L113,\n               IF($B113=L$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!M113,\n               IF($B113=M$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!N113,\n               IF($B113=N$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!O113,\n               IF($B113=O$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!P113,\n               IF($B113=P$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!Q113,\n               IF($B113=Q$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!R113,\n               IF($B113=R$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!S113,\n               IF($B113=S$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!T113,\n               IF($B113=T$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!U113,\n               IF($B113=U$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!V113,\n               IF($B113=V$3,$F113,0)\n           )\n       )\n   )","v":68770.309859633562},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!W113,\n               IF($B113=W$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!X113,\n               IF($B113=X$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!Y113,\n               IF($B113=Y$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!Z113,\n               IF($B113=Z$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!AA113,\n               IF($B113=AA$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!AB113,\n               IF($B113=AB$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!AC113,\n               IF($B113=AC$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!AD113,\n               IF($B113=AD$3,$F113,0)\n           )\n       )\n   )","v":61840.802996453895},{"$f":"\nIF(OR($D113=\"\", $E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!AE113,\n               IF($B113=AE$3,$F113,0)\n           )\n       )\n   )","v":3942.4184677895973},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.23165654504133,0,0,0,0,0,0,0,6.0944912778608353,9.6770212758703913]
[{"$f":"'Upgrade Information'!B114","v":"b0135"},{"$f":"'Projected Revenue Requirements'!C114","v":"AEC"},{"$f":"'Upgrade Information'!E114","v":17.05},{"$f":"IF('Upgrade Information'!D114=\"\",\"\",'Upgrade Information'!D114)","v":"2007-12-24"},{"$f":"'Projected Revenue Requirements'!I114","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K114/12","v":115998.1190404138},null,{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!H114,\n               IF($B114=H$3,$F114,0)\n           )\n       )\n   )","v":115998.1190404138},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!I114,\n               IF($B114=I$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!J114,\n               IF($B114=J$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!K114,\n               IF($B114=K$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!L114,\n               IF($B114=L$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!M114,\n               IF($B114=M$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!N114,\n               IF($B114=N$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!O114,\n               IF($B114=O$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!P114,\n               IF($B114=P$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!Q114,\n               IF($B114=Q$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!R114,\n               IF($B114=R$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!S114,\n               IF($B114=S$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!T114,\n               IF($B114=T$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!U114,\n               IF($B114=U$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!V114,\n               IF($B114=V$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!W114,\n               IF($B114=W$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!X114,\n               IF($B114=X$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!Y114,\n               IF($B114=Y$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!Z114,\n               IF($B114=Z$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!AA114,\n               IF($B114=AA$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!AB114,\n               IF($B114=AB$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!AC114,\n               IF($B114=AC$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!AD114,\n               IF($B114=AD$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D114=\"\", $E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!AE114,\n               IF($B114=AE$3,$F114,0)\n           )\n       )\n   )","v":0},null,44.375715011634966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B115","v":"b0136"},{"$f":"'Projected Revenue Requirements'!C115","v":"AEC"},{"$f":"'Upgrade Information'!E115","v":27.45},{"$f":"IF('Upgrade Information'!D115=\"\",\"\",'Upgrade Information'!D115)","v":"2008-02-28"},{"$f":"'Projected Revenue Requirements'!I115","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K115/12","v":187818.45089011267},null,{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!H115,\n               IF($B115=H$3,$F115,0)\n           )\n       )\n   )","v":187818.45089011267},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!I115,\n               IF($B115=I$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!J115,\n               IF($B115=J$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!K115,\n               IF($B115=K$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!L115,\n               IF($B115=L$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!M115,\n               IF($B115=M$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!N115,\n               IF($B115=N$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!O115,\n               IF($B115=O$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!P115,\n               IF($B115=P$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!Q115,\n               IF($B115=Q$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!R115,\n               IF($B115=R$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!S115,\n               IF($B115=S$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!T115,\n               IF($B115=T$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!U115,\n               IF($B115=U$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!V115,\n               IF($B115=V$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!W115,\n               IF($B115=W$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!X115,\n               IF($B115=X$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!Y115,\n               IF($B115=Y$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!Z115,\n               IF($B115=Z$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!AA115,\n               IF($B115=AA$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!AB115,\n               IF($B115=AB$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!AC115,\n               IF($B115=AC$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!AD115,\n               IF($B115=AD$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D115=\"\", $E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!AE115,\n               IF($B115=AE$3,$F115,0)\n           )\n       )\n   )","v":0},null,71.850975856967352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B116","v":"b0137"},{"$f":"'Projected Revenue Requirements'!C116","v":"AEC"},{"$f":"'Upgrade Information'!E116","v":1.1599999999999999},{"$f":"IF('Upgrade Information'!D116=\"\",\"\",'Upgrade Information'!D116)","v":"2007-12-15"},{"$f":"'Projected Revenue Requirements'!I116","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K116/12","v":7891.9541399929631},null,{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!H116,\n               IF($B116=H$3,$F116,0)\n           )\n       )\n   )","v":7891.9541399929631},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!I116,\n               IF($B116=I$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!J116,\n               IF($B116=J$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!K116,\n               IF($B116=K$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!L116,\n               IF($B116=L$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!M116,\n               IF($B116=M$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!N116,\n               IF($B116=N$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!O116,\n               IF($B116=O$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!P116,\n               IF($B116=P$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!Q116,\n               IF($B116=Q$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!R116,\n               IF($B116=R$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!S116,\n               IF($B116=S$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!T116,\n               IF($B116=T$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!U116,\n               IF($B116=U$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!V116,\n               IF($B116=V$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!W116,\n               IF($B116=W$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!X116,\n               IF($B116=X$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!Y116,\n               IF($B116=Y$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!Z116,\n               IF($B116=Z$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!AA116,\n               IF($B116=AA$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!AB116,\n               IF($B116=AB$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!AC116,\n               IF($B116=AC$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!AD116,\n               IF($B116=AD$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D116=\"\", $E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!AE116,\n               IF($B116=AE$3,$F116,0)\n           )\n       )\n   )","v":0},null,3.0191102295305905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B117","v":"b0138"},{"$f":"'Projected Revenue Requirements'!C117","v":"AEC"},{"$f":"'Upgrade Information'!E117","v":8.0690000000000008},{"$f":"IF('Upgrade Information'!D117=\"\",\"\",'Upgrade Information'!D117)","v":"2008-03-31"},{"$f":"'Projected Revenue Requirements'!I117","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K117/12","v":55366.241981143809},null,{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!H117,\n               IF($B117=H$3,$F117,0)\n           )\n       )\n   )","v":55366.241981143809},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!I117,\n               IF($B117=I$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!J117,\n               IF($B117=J$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!K117,\n               IF($B117=K$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!L117,\n               IF($B117=L$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!M117,\n               IF($B117=M$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!N117,\n               IF($B117=N$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!O117,\n               IF($B117=O$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!P117,\n               IF($B117=P$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!Q117,\n               IF($B117=Q$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!R117,\n               IF($B117=R$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!S117,\n               IF($B117=S$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!T117,\n               IF($B117=T$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!U117,\n               IF($B117=U$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!V117,\n               IF($B117=V$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!W117,\n               IF($B117=W$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!X117,\n               IF($B117=X$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!Y117,\n               IF($B117=Y$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!Z117,\n               IF($B117=Z$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!AA117,\n               IF($B117=AA$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!AB117,\n               IF($B117=AB$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!AC117,\n               IF($B117=AC$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!AD117,\n               IF($B117=AD$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D117=\"\", $E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!AE117,\n               IF($B117=AE$3,$F117,0)\n           )\n       )\n   )","v":0},null,21.180658753306737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B118","v":"b0139"},{"$f":"'Projected Revenue Requirements'!C118","v":"AEC"},{"$f":"'Upgrade Information'!E118","v":3.69},{"$f":"IF('Upgrade Information'!D118=\"\",\"\",'Upgrade Information'!D118)","v":"2007-12-24"},{"$f":"'Projected Revenue Requirements'!I118","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K118/12","v":25104.578255667268},null,{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!H118,\n               IF($B118=H$3,$F118,0)\n           )\n       )\n   )","v":25104.578255667268},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!I118,\n               IF($B118=I$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!J118,\n               IF($B118=J$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!K118,\n               IF($B118=K$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!L118,\n               IF($B118=L$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!M118,\n               IF($B118=M$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!N118,\n               IF($B118=N$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!O118,\n               IF($B118=O$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!P118,\n               IF($B118=P$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!Q118,\n               IF($B118=Q$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!R118,\n               IF($B118=R$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!S118,\n               IF($B118=S$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!T118,\n               IF($B118=T$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!U118,\n               IF($B118=U$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!V118,\n               IF($B118=V$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!W118,\n               IF($B118=W$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!X118,\n               IF($B118=X$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!Y118,\n               IF($B118=Y$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!Z118,\n               IF($B118=Z$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!AA118,\n               IF($B118=AA$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!AB118,\n               IF($B118=AB$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!AC118,\n               IF($B118=AC$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!AD118,\n               IF($B118=AD$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D118=\"\", $E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!AE118,\n               IF($B118=AE$3,$F118,0)\n           )\n       )\n   )","v":0},null,9.6038937473861008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B119","v":"b0140"},{"$f":"'Projected Revenue Requirements'!C119","v":"AEC"},{"$f":"'Upgrade Information'!E119","v":4.99},{"$f":"IF('Upgrade Information'!D119=\"\",\"\",'Upgrade Information'!D119)","v":"2007-01-15"},{"$f":"'Projected Revenue Requirements'!I119","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K119/12","v":32884.322647419584},null,{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!H119,\n               IF($B119=H$3,$F119,0)\n           )\n       )\n   )","v":32884.322647419584},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!I119,\n               IF($B119=I$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!J119,\n               IF($B119=J$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!K119,\n               IF($B119=K$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!L119,\n               IF($B119=L$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!M119,\n               IF($B119=M$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!N119,\n               IF($B119=N$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!O119,\n               IF($B119=O$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!P119,\n               IF($B119=P$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!Q119,\n               IF($B119=Q$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!R119,\n               IF($B119=R$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!S119,\n               IF($B119=S$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!T119,\n               IF($B119=T$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!U119,\n               IF($B119=U$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!V119,\n               IF($B119=V$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!W119,\n               IF($B119=W$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!X119,\n               IF($B119=X$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!Y119,\n               IF($B119=Y$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!Z119,\n               IF($B119=Z$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!AA119,\n               IF($B119=AA$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!AB119,\n               IF($B119=AB$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!AC119,\n               IF($B119=AC$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!AD119,\n               IF($B119=AD$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D119=\"\", $E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!AE119,\n               IF($B119=AE$3,$F119,0)\n           )\n       )\n   )","v":0},null,12.580077523878954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B120","v":"b0141"},{"$f":"'Projected Revenue Requirements'!C120","v":"AEC"},{"$f":"'Upgrade Information'!E120","v":4.9000000000000004},{"$f":"IF('Upgrade Information'!D120=\"\",\"\",'Upgrade Information'!D120)","v":"2006-03-14"},{"$f":"'Projected Revenue Requirements'!I120","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K120/12","v":31340.778449012636},null,{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!H120,\n               IF($B120=H$3,$F120,0)\n           )\n       )\n   )","v":31340.778449012636},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!I120,\n               IF($B120=I$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!J120,\n               IF($B120=J$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!K120,\n               IF($B120=K$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!L120,\n               IF($B120=L$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!M120,\n               IF($B120=M$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!N120,\n               IF($B120=N$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!O120,\n               IF($B120=O$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!P120,\n               IF($B120=P$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!Q120,\n               IF($B120=Q$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!R120,\n               IF($B120=R$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!S120,\n               IF($B120=S$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!T120,\n               IF($B120=T$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!U120,\n               IF($B120=U$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!V120,\n               IF($B120=V$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!W120,\n               IF($B120=W$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!X120,\n               IF($B120=X$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!Y120,\n               IF($B120=Y$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!Z120,\n               IF($B120=Z$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!AA120,\n               IF($B120=AA$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!AB120,\n               IF($B120=AB$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!AC120,\n               IF($B120=AC$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!AD120,\n               IF($B120=AD$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D120=\"\", $E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!AE120,\n               IF($B120=AE$3,$F120,0)\n           )\n       )\n   )","v":0},null,11.989586246753113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B121","v":"b0142"},{"$f":"'Projected Revenue Requirements'!C121","v":"AEC"},{"$f":"'Upgrade Information'!E121","v":1.93},{"$f":"IF('Upgrade Information'!D121=\"\",\"\",'Upgrade Information'!D121)","v":"2006-04-28"},{"$f":"'Projected Revenue Requirements'!I121","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K121/12","v":12381.864767726476},null,{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!H121,\n               IF($B121=H$3,$F121,0)\n           )\n       )\n   )","v":12381.864767726476},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!I121,\n               IF($B121=I$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!J121,\n               IF($B121=J$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!K121,\n               IF($B121=K$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!L121,\n               IF($B121=L$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!M121,\n               IF($B121=M$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!N121,\n               IF($B121=N$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!O121,\n               IF($B121=O$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!P121,\n               IF($B121=P$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!Q121,\n               IF($B121=Q$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!R121,\n               IF($B121=R$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!S121,\n               IF($B121=S$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!T121,\n               IF($B121=T$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!U121,\n               IF($B121=U$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!V121,\n               IF($B121=V$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!W121,\n               IF($B121=W$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!X121,\n               IF($B121=X$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!Y121,\n               IF($B121=Y$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!Z121,\n               IF($B121=Z$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!AA121,\n               IF($B121=AA$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!AB121,\n               IF($B121=AB$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!AC121,\n               IF($B121=AC$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!AD121,\n               IF($B121=AD$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D121=\"\", $E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!AE121,\n               IF($B121=AE$3,$F121,0)\n           )\n       )\n   )","v":0},null,4.7367501024202276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B122","v":"b0143"},{"$f":"'Projected Revenue Requirements'!C122","v":"AEC"},{"$f":"'Upgrade Information'!E122","v":1.63},{"$f":"IF('Upgrade Information'!D122=\"\",\"\",'Upgrade Information'!D122)","v":"2007-12-15"},{"$f":"'Projected Revenue Requirements'!I122","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K122/12","v":11089.556248438386},null,{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!H122,\n               IF($B122=H$3,$F122,0)\n           )\n       )\n   )","v":11089.556248438386},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!I122,\n               IF($B122=I$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!J122,\n               IF($B122=J$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!K122,\n               IF($B122=K$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!L122,\n               IF($B122=L$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!M122,\n               IF($B122=M$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!N122,\n               IF($B122=N$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!O122,\n               IF($B122=O$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!P122,\n               IF($B122=P$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!Q122,\n               IF($B122=Q$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!R122,\n               IF($B122=R$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!S122,\n               IF($B122=S$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!T122,\n               IF($B122=T$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!U122,\n               IF($B122=U$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!V122,\n               IF($B122=V$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!W122,\n               IF($B122=W$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!X122,\n               IF($B122=X$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!Y122,\n               IF($B122=Y$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!Z122,\n               IF($B122=Z$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!AA122,\n               IF($B122=AA$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!AB122,\n               IF($B122=AB$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!AC122,\n               IF($B122=AC$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!AD122,\n               IF($B122=AD$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D122=\"\", $E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!AE122,\n               IF($B122=AE$3,$F122,0)\n           )\n       )\n   )","v":0},null,4.2423704087369494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B123","v":"b0144.1"},{"$f":"'Projected Revenue Requirements'!C123","v":"DPL"},{"$f":"'Upgrade Information'!E123","v":44.908999999999999},{"$f":"IF('Upgrade Information'!D123=\"\",\"\",'Upgrade Information'!D123)","v":"2006-06-20"},{"$f":"'Projected Revenue Requirements'!I123","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K123/12","v":300961.30613233097},null,{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!H123,\n               IF($B123=H$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!I123,\n               IF($B123=I$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!J123,\n               IF($B123=J$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!K123,\n               IF($B123=K$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!L123,\n               IF($B123=L$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!M123,\n               IF($B123=M$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!N123,\n               IF($B123=N$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!O123,\n               IF($B123=O$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!P123,\n               IF($B123=P$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!Q123,\n               IF($B123=Q$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!R123,\n               IF($B123=R$3,$F123,0)\n           )\n       )\n   )","v":300961.30613233097},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!S123,\n               IF($B123=S$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!T123,\n               IF($B123=T$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!U123,\n               IF($B123=U$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!V123,\n               IF($B123=V$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!W123,\n               IF($B123=W$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!X123,\n               IF($B123=X$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!Y123,\n               IF($B123=Y$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!Z123,\n               IF($B123=Z$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!AA123,\n               IF($B123=AA$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!AB123,\n               IF($B123=AB$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!AC123,\n               IF($B123=AC$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!AD123,\n               IF($B123=AD$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D123=\"\", $E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!AE123,\n               IF($B123=AE$3,$F123,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,72.955010819172173,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B124","v":"b0144.2"},{"$f":"'Projected Revenue Requirements'!C124","v":"DPL"},{"$f":"'Upgrade Information'!E124","v":7.4649999999999999},{"$f":"IF('Upgrade Information'!D124=\"\",\"\",'Upgrade Information'!D124)","v":"2006-06-20"},{"$f":"'Projected Revenue Requirements'!I124","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K124/12","v":50027.30299667886},null,{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!H124,\n               IF($B124=H$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!I124,\n               IF($B124=I$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!J124,\n               IF($B124=J$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!K124,\n               IF($B124=K$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!L124,\n               IF($B124=L$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!M124,\n               IF($B124=M$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!N124,\n               IF($B124=N$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!O124,\n               IF($B124=O$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!P124,\n               IF($B124=P$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!Q124,\n               IF($B124=Q$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!R124,\n               IF($B124=R$3,$F124,0)\n           )\n       )\n   )","v":50027.30299667886},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!S124,\n               IF($B124=S$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!T124,\n               IF($B124=T$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!U124,\n               IF($B124=U$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!V124,\n               IF($B124=V$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!W124,\n               IF($B124=W$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!X124,\n               IF($B124=X$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!Y124,\n               IF($B124=Y$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!Z124,\n               IF($B124=Z$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!AA124,\n               IF($B124=AA$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!AB124,\n               IF($B124=AB$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!AC124,\n               IF($B124=AC$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!AD124,\n               IF($B124=AD$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D124=\"\", $E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!AE124,\n               IF($B124=AE$3,$F124,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,12.126949069565573,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B125","v":"b0144.3"},{"$f":"'Projected Revenue Requirements'!C125","v":"DPL"},{"$f":"'Upgrade Information'!E125","v":0.96899999999999997},{"$f":"IF('Upgrade Information'!D125=\"\",\"\",'Upgrade Information'!D125)","v":"2005-11-15"},{"$f":"'Projected Revenue Requirements'!I125","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K125/12","v":6354.2757889629111},null,{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!H125,\n               IF($B125=H$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!I125,\n               IF($B125=I$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!J125,\n               IF($B125=J$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!K125,\n               IF($B125=K$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!L125,\n               IF($B125=L$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!M125,\n               IF($B125=M$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!N125,\n               IF($B125=N$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!O125,\n               IF($B125=O$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!P125,\n               IF($B125=P$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!Q125,\n               IF($B125=Q$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!R125,\n               IF($B125=R$3,$F125,0)\n           )\n       )\n   )","v":6354.2757889629111},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!S125,\n               IF($B125=S$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!T125,\n               IF($B125=T$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!U125,\n               IF($B125=U$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!V125,\n               IF($B125=V$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!W125,\n               IF($B125=W$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!X125,\n               IF($B125=X$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!Y125,\n               IF($B125=Y$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!Z125,\n               IF($B125=Z$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!AA125,\n               IF($B125=AA$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!AB125,\n               IF($B125=AB$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!AC125,\n               IF($B125=AC$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!AD125,\n               IF($B125=AD$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D125=\"\", $E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!AE125,\n               IF($B125=AE$3,$F125,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,1.540318471132502,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B126","v":"b0144.4"},{"$f":"'Projected Revenue Requirements'!C126","v":"DPL"},{"$f":"'Upgrade Information'!E126","v":2.1040000000000001},{"$f":"IF('Upgrade Information'!D126=\"\",\"\",'Upgrade Information'!D126)","v":"2005-12-23"},{"$f":"'Projected Revenue Requirements'!I126","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K126/12","v":13840.39514843944},null,{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!H126,\n               IF($B126=H$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!I126,\n               IF($B126=I$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!J126,\n               IF($B126=J$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!K126,\n               IF($B126=K$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!L126,\n               IF($B126=L$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!M126,\n               IF($B126=M$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!N126,\n               IF($B126=N$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!O126,\n               IF($B126=O$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!P126,\n               IF($B126=P$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!Q126,\n               IF($B126=Q$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!R126,\n               IF($B126=R$3,$F126,0)\n           )\n       )\n   )","v":13840.39514843944},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!S126,\n               IF($B126=S$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!T126,\n               IF($B126=T$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!U126,\n               IF($B126=U$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!V126,\n               IF($B126=V$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!W126,\n               IF($B126=W$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!X126,\n               IF($B126=X$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!Y126,\n               IF($B126=Y$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!Z126,\n               IF($B126=Z$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!AA126,\n               IF($B126=AA$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!AB126,\n               IF($B126=AB$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!AC126,\n               IF($B126=AC$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!AD126,\n               IF($B126=AD$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D126=\"\", $E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!AE126,\n               IF($B126=AE$3,$F126,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,3.3550033084719755,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B127","v":"b0144.5"},{"$f":"'Projected Revenue Requirements'!C127","v":"DPL"},{"$f":"'Upgrade Information'!E127","v":0.11899999999999999},{"$f":"IF('Upgrade Information'!D127=\"\",\"\",'Upgrade Information'!D127)","v":"2006-05-26"},{"$f":"'Projected Revenue Requirements'!I127","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K127/12","v":795.03979597724822},null,{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!H127,\n               IF($B127=H$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!I127,\n               IF($B127=I$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!J127,\n               IF($B127=J$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!K127,\n               IF($B127=K$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!L127,\n               IF($B127=L$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!M127,\n               IF($B127=M$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!N127,\n               IF($B127=N$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!O127,\n               IF($B127=O$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!P127,\n               IF($B127=P$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!Q127,\n               IF($B127=Q$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!R127,\n               IF($B127=R$3,$F127,0)\n           )\n       )\n   )","v":795.03979597724822},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!S127,\n               IF($B127=S$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!T127,\n               IF($B127=T$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!U127,\n               IF($B127=U$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!V127,\n               IF($B127=V$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!W127,\n               IF($B127=W$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!X127,\n               IF($B127=X$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!Y127,\n               IF($B127=Y$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!Z127,\n               IF($B127=Z$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!AA127,\n               IF($B127=AA$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!AB127,\n               IF($B127=AB$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!AC127,\n               IF($B127=AC$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!AD127,\n               IF($B127=AD$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D127=\"\", $E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!AE127,\n               IF($B127=AE$3,$F127,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0.19272290402570677,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B128","v":"b0144.6"},{"$f":"'Projected Revenue Requirements'!C128","v":"DPL"},{"$f":"'Upgrade Information'!E128","v":3.6539999999999999},{"$f":"IF('Upgrade Information'!D128=\"\",\"\",'Upgrade Information'!D128)","v":"2006-04-18"},{"$f":"'Projected Revenue Requirements'!I128","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K128/12","v":24337.219501273768},null,{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!H128,\n               IF($B128=H$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!I128,\n               IF($B128=I$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!J128,\n               IF($B128=J$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!K128,\n               IF($B128=K$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!L128,\n               IF($B128=L$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!M128,\n               IF($B128=M$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!N128,\n               IF($B128=N$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!O128,\n               IF($B128=O$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!P128,\n               IF($B128=P$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!Q128,\n               IF($B128=Q$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!R128,\n               IF($B128=R$3,$F128,0)\n           )\n       )\n   )","v":24337.219501273768},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!S128,\n               IF($B128=S$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!T128,\n               IF($B128=T$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!U128,\n               IF($B128=U$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!V128,\n               IF($B128=V$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!W128,\n               IF($B128=W$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!X128,\n               IF($B128=X$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!Y128,\n               IF($B128=Y$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!Z128,\n               IF($B128=Z$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!AA128,\n               IF($B128=AA$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!AB128,\n               IF($B128=AB$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!AC128,\n               IF($B128=AC$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!AD128,\n               IF($B128=AD$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D128=\"\", $E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!AE128,\n               IF($B128=AE$3,$F128,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,5.8995029455491155,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B129","v":"b0144.7"},{"$f":"'Projected Revenue Requirements'!C129","v":"DPL"},{"$f":"'Upgrade Information'!E129","v":1.232},{"$f":"IF('Upgrade Information'!D129=\"\",\"\",'Upgrade Information'!D129)","v":"2006-11-11"},{"$f":"'Projected Revenue Requirements'!I129","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K129/12","v":8383.0863720177513},null,{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!H129,\n               IF($B129=H$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!I129,\n               IF($B129=I$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!J129,\n               IF($B129=J$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!K129,\n               IF($B129=K$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!L129,\n               IF($B129=L$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!M129,\n               IF($B129=M$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!N129,\n               IF($B129=N$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!O129,\n               IF($B129=O$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!P129,\n               IF($B129=P$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!Q129,\n               IF($B129=Q$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!R129,\n               IF($B129=R$3,$F129,0)\n           )\n       )\n   )","v":8383.0863720177513},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!S129,\n               IF($B129=S$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!T129,\n               IF($B129=T$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!U129,\n               IF($B129=U$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!V129,\n               IF($B129=V$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!W129,\n               IF($B129=W$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!X129,\n               IF($B129=X$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!Y129,\n               IF($B129=Y$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!Z129,\n               IF($B129=Z$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!AA129,\n               IF($B129=AA$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!AB129,\n               IF($B129=AB$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!AC129,\n               IF($B129=AC$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!AD129,\n               IF($B129=AD$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D129=\"\", $E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!AE129,\n               IF($B129=AE$3,$F129,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,2.0321155726899258,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B130","v":"b0145"},{"$f":"'Projected Revenue Requirements'!C130","v":"PSEG"},{"$f":"'Upgrade Information'!E130","v":65},{"$f":"IF('Upgrade Information'!D130=\"\",\"\",'Upgrade Information'!D130)","v":"2007-06-05"},{"$f":"'Projected Revenue Requirements'!I130","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K130/12","v":438181.30762411345},null,{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!H130,\n               IF($B130=H$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!I130,\n               IF($B130=I$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!J130,\n               IF($B130=J$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!K130,\n               IF($B130=K$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!L130,\n               IF($B130=L$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!M130,\n               IF($B130=M$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!N130,\n               IF($B130=N$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!O130,\n               IF($B130=O$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!P130,\n               IF($B130=P$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!Q130,\n               IF($B130=Q$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!R130,\n               IF($B130=R$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!S130,\n               IF($B130=S$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!T130,\n               IF($B130=T$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!U130,\n               IF($B130=U$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!V130,\n               IF($B130=V$3,$F130,0)\n           )\n       )\n   )","v":321844.17044991133},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!W130,\n               IF($B130=W$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!X130,\n               IF($B130=X$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!Y130,\n               IF($B130=Y$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!Z130,\n               IF($B130=Z$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!AA130,\n               IF($B130=AA$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!AB130,\n               IF($B130=AB$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!AC130,\n               IF($B130=AC$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!AD130,\n               IF($B130=AD$3,$F130,0)\n           )\n       )\n   )","v":95435.888800531902},{"$f":"\nIF(OR($D130=\"\", $E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!AE130,\n               IF($B130=AE$3,$F130,0)\n           )\n       )\n   )","v":20901.248373670212},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52.564008958158936,0,0,0,0,0,0,0,9.405330521388775,51.303996989863066]
[{"$f":"'Upgrade Information'!B131","v":"b0146.1"},{"$f":"'Projected Revenue Requirements'!C131","v":"PEPCO"},{"$f":"'Upgrade Information'!E131","v":1.75},{"$f":"IF('Upgrade Information'!D131=\"\",\"\",'Upgrade Information'!D131)","v":"2006-05-19"},{"$f":"'Projected Revenue Requirements'!I131","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K131/12","v":13622.131196873723},null,{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!H131,\n               IF($B131=H$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!I131,\n               IF($B131=I$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!J131,\n               IF($B131=J$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!K131,\n               IF($B131=K$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!L131,\n               IF($B131=L$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!M131,\n               IF($B131=M$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!N131,\n               IF($B131=N$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!O131,\n               IF($B131=O$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!P131,\n               IF($B131=P$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!Q131,\n               IF($B131=Q$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!R131,\n               IF($B131=R$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!S131,\n               IF($B131=S$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!T131,\n               IF($B131=T$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!U131,\n               IF($B131=U$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!V131,\n               IF($B131=V$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!W131,\n               IF($B131=W$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!X131,\n               IF($B131=X$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!Y131,\n               IF($B131=Y$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!Z131,\n               IF($B131=Z$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!AA131,\n               IF($B131=AA$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!AB131,\n               IF($B131=AB$3,$F131,0)\n           )\n       )\n   )","v":13622.131196873723},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!AC131,\n               IF($B131=AC$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!AD131,\n               IF($B131=AD$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D131=\"\", $E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!AE131,\n               IF($B131=AE$3,$F131,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3350356880375953,0,0,0]
[{"$f":"'Upgrade Information'!B132","v":"b0146.2"},{"$f":"'Projected Revenue Requirements'!C132","v":"PEPCO"},{"$f":"'Upgrade Information'!E132","v":3.04},{"$f":"IF('Upgrade Information'!D132=\"\",\"\",'Upgrade Information'!D132)","v":"2006-12-19"},{"$f":"'Projected Revenue Requirements'!I132","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K132/12","v":24213.724025833202},null,{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!H132,\n               IF($B132=H$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!I132,\n               IF($B132=I$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!J132,\n               IF($B132=J$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!K132,\n               IF($B132=K$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!L132,\n               IF($B132=L$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!M132,\n               IF($B132=M$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!N132,\n               IF($B132=N$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!O132,\n               IF($B132=O$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!P132,\n               IF($B132=P$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!Q132,\n               IF($B132=Q$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!R132,\n               IF($B132=R$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!S132,\n               IF($B132=S$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!T132,\n               IF($B132=T$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!U132,\n               IF($B132=U$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!V132,\n               IF($B132=V$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!W132,\n               IF($B132=W$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!X132,\n               IF($B132=X$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!Y132,\n               IF($B132=Y$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!Z132,\n               IF($B132=Z$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!AA132,\n               IF($B132=AA$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!AB132,\n               IF($B132=AB$3,$F132,0)\n           )\n       )\n   )","v":24213.724025833202},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!AC132,\n               IF($B132=AC$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!AD132,\n               IF($B132=AD$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D132=\"\", $E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!AE132,\n               IF($B132=AE$3,$F132,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1505920713485551,0,0,0]
[{"$f":"'Upgrade Information'!B133","v":"b0148"},{"$f":"'Projected Revenue Requirements'!C133","v":"DPL"},{"$f":"'Upgrade Information'!E133","v":0},{"$f":"IF('Upgrade Information'!D133=\"\",\"\",'Upgrade Information'!D133)","v":"2004-08-23"},{"$f":"'Projected Revenue Requirements'!I133","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K133/12","v":0},null,{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!H133,\n               IF($B133=H$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!I133,\n               IF($B133=I$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!J133,\n               IF($B133=J$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!K133,\n               IF($B133=K$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!L133,\n               IF($B133=L$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!M133,\n               IF($B133=M$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!N133,\n               IF($B133=N$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!O133,\n               IF($B133=O$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!P133,\n               IF($B133=P$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!Q133,\n               IF($B133=Q$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!R133,\n               IF($B133=R$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!S133,\n               IF($B133=S$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!T133,\n               IF($B133=T$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!U133,\n               IF($B133=U$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!V133,\n               IF($B133=V$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!W133,\n               IF($B133=W$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!X133,\n               IF($B133=X$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!Y133,\n               IF($B133=Y$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!Z133,\n               IF($B133=Z$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!AA133,\n               IF($B133=AA$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!AB133,\n               IF($B133=AB$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!AC133,\n               IF($B133=AC$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!AD133,\n               IF($B133=AD$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D133=\"\", $E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!AE133,\n               IF($B133=AE$3,$F133,0)\n           )\n       )\n   )","v":0},null,{"$f":"IF(AG$2=0,0,H133/AG$2)","v":0},{"$f":"IF(AH$2=0,0,I133/AH$2)","v":0},{"$f":"IF(AI$2=0,0,J133/AI$2)","v":0},{"$f":"IF(AJ$2=0,0,K133/AJ$2)","v":0},{"$f":"IF(AK$2=0,0,L133/AK$2)","v":0},{"$f":"IF(AL$2=0,0,M133/AL$2)","v":0},{"$f":"IF(AM$2=0,0,N133/AM$2)","v":0},{"$f":"IF(AN$2=0,0,O133/AN$2)","v":0},{"$f":"IF(AO$2=0,0,P133/AO$2)","v":0},{"$f":"IF(AP$2=0,0,Q133/AP$2)","v":0},{"$f":"IF(AQ$2=0,0,R133/AQ$2)","v":0},{"$f":"IF(AR$2=0,0,S133/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T133/AS$2)","v":0},{"$f":"IF(AT$2=0,0,U133/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V133/AU$2)","v":0},{"$f":"IF(AV$2=0,0,W133/AV$2)","v":0},{"$f":"IF(AW$2=0,0,X133/AW$2)","v":0},{"$f":"IF(AX$2=0,0,Y133/AX$2)","v":0},{"$f":"IF(AY$2=0,0,Z133/AY$2)","v":0},{"$f":"IF(AZ$2=0,0,AA133/AZ$2)","v":0},{"$f":"IF(BA$2=0,0,AB133/BA$2)","v":0},{"$f":"IF(BB$2=0,0,AC133/BB$2)","v":0},{"$f":"IF(BC$2=0,0,AD133/BC$2)","v":0},{"$f":"IF(BD$2=0,0,AE133/BD$2)","v":0}]
[{"$f":"'Upgrade Information'!B134","v":"b0149"},{"$f":"'Projected Revenue Requirements'!C134","v":"DPL"},{"$f":"'Upgrade Information'!E134","v":0},{"$f":"IF('Upgrade Information'!D134=\"\",\"\",'Upgrade Information'!D134)","v":"2004-12-14"},{"$f":"'Projected Revenue Requirements'!I134","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K134/12","v":0},null,{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!H134,\n               IF($B134=H$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!I134,\n               IF($B134=I$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!J134,\n               IF($B134=J$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!K134,\n               IF($B134=K$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!L134,\n               IF($B134=L$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!M134,\n               IF($B134=M$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!N134,\n               IF($B134=N$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!O134,\n               IF($B134=O$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!P134,\n               IF($B134=P$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!Q134,\n               IF($B134=Q$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!R134,\n               IF($B134=R$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!S134,\n               IF($B134=S$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!T134,\n               IF($B134=T$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!U134,\n               IF($B134=U$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!V134,\n               IF($B134=V$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!W134,\n               IF($B134=W$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!X134,\n               IF($B134=X$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!Y134,\n               IF($B134=Y$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!Z134,\n               IF($B134=Z$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!AA134,\n               IF($B134=AA$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!AB134,\n               IF($B134=AB$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!AC134,\n               IF($B134=AC$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!AD134,\n               IF($B134=AD$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D134=\"\", $E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!AE134,\n               IF($B134=AE$3,$F134,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B135","v":"b0150"},{"$f":"'Projected Revenue Requirements'!C135","v":"BGE"},{"$f":"'Upgrade Information'!E135","v":0},{"$f":"IF('Upgrade Information'!D135=\"\",\"\",'Upgrade Information'!D135)","v":"2005-06-01"},{"$f":"'Projected Revenue Requirements'!I135","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K135/12","v":0},null,{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!H135,\n               IF($B135=H$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!I135,\n               IF($B135=I$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!J135,\n               IF($B135=J$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!K135,\n               IF($B135=K$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!L135,\n               IF($B135=L$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!M135,\n               IF($B135=M$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!N135,\n               IF($B135=N$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!O135,\n               IF($B135=O$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!P135,\n               IF($B135=P$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!Q135,\n               IF($B135=Q$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!R135,\n               IF($B135=R$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!S135,\n               IF($B135=S$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!T135,\n               IF($B135=T$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!U135,\n               IF($B135=U$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!V135,\n               IF($B135=V$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!W135,\n               IF($B135=W$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!X135,\n               IF($B135=X$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!Y135,\n               IF($B135=Y$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!Z135,\n               IF($B135=Z$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!AA135,\n               IF($B135=AA$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!AB135,\n               IF($B135=AB$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!AC135,\n               IF($B135=AC$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!AD135,\n               IF($B135=AD$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D135=\"\", $E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!AE135,\n               IF($B135=AE$3,$F135,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B136","v":"b0152.1"},{"$f":"'Projected Revenue Requirements'!C136","v":"BGE"},{"$f":"'Upgrade Information'!E136","v":0.59},{"$f":"IF('Upgrade Information'!D136=\"\",\"\",'Upgrade Information'!D136)","v":"2005-06-01"},{"$f":"'Projected Revenue Requirements'!I136","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K136/12","v":4529.1473874637086},null,{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!H136,\n               IF($B136=H$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!I136,\n               IF($B136=I$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!J136,\n               IF($B136=J$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!K136,\n               IF($B136=K$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!L136,\n               IF($B136=L$3,$F136,0)\n           )\n       )\n   )","v":4529.1473874637086},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!M136,\n               IF($B136=M$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!N136,\n               IF($B136=N$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!O136,\n               IF($B136=O$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!P136,\n               IF($B136=P$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!Q136,\n               IF($B136=Q$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!R136,\n               IF($B136=R$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!S136,\n               IF($B136=S$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!T136,\n               IF($B136=T$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!U136,\n               IF($B136=U$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!V136,\n               IF($B136=V$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!W136,\n               IF($B136=W$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!X136,\n               IF($B136=X$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!Y136,\n               IF($B136=Y$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!Z136,\n               IF($B136=Z$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!AA136,\n               IF($B136=AA$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!AB136,\n               IF($B136=AB$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!AC136,\n               IF($B136=AC$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!AD136,\n               IF($B136=AD$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D136=\"\", $E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!AE136,\n               IF($B136=AE$3,$F136,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0.6946545072797099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B137","v":"b0152.2"},{"$f":"'Projected Revenue Requirements'!C137","v":"BGE"},{"$f":"'Upgrade Information'!E137","v":0.59},{"$f":"IF('Upgrade Information'!D137=\"\",\"\",'Upgrade Information'!D137)","v":"2006-05-15"},{"$f":"'Projected Revenue Requirements'!I137","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K137/12","v":4663.3791177603425},null,{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!H137,\n               IF($B137=H$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!I137,\n               IF($B137=I$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!J137,\n               IF($B137=J$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!K137,\n               IF($B137=K$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!L137,\n               IF($B137=L$3,$F137,0)\n           )\n       )\n   )","v":4663.3791177603425},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!M137,\n               IF($B137=M$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!N137,\n               IF($B137=N$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!O137,\n               IF($B137=O$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!P137,\n               IF($B137=P$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!Q137,\n               IF($B137=Q$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!R137,\n               IF($B137=R$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!S137,\n               IF($B137=S$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!T137,\n               IF($B137=T$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!U137,\n               IF($B137=U$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!V137,\n               IF($B137=V$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!W137,\n               IF($B137=W$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!X137,\n               IF($B137=X$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!Y137,\n               IF($B137=Y$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!Z137,\n               IF($B137=Z$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!AA137,\n               IF($B137=AA$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!AB137,\n               IF($B137=AB$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!AC137,\n               IF($B137=AC$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!AD137,\n               IF($B137=AD$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D137=\"\", $E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!AE137,\n               IF($B137=AE$3,$F137,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0.71524219597551264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B138","v":"b0153"},{"$f":"'Projected Revenue Requirements'!C138","v":"PSEG"},{"$f":"'Upgrade Information'!E138","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D138=\"\",\"\",'Upgrade Information'!D138)","v":"2007-03-18"},{"$f":"'Projected Revenue Requirements'!I138","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K138/12","v":3182.7507646276595},null,{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!H138,\n               IF($B138=H$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!I138,\n               IF($B138=I$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!J138,\n               IF($B138=J$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!K138,\n               IF($B138=K$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!L138,\n               IF($B138=L$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!M138,\n               IF($B138=M$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!N138,\n               IF($B138=N$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!O138,\n               IF($B138=O$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!P138,\n               IF($B138=P$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!Q138,\n               IF($B138=Q$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!R138,\n               IF($B138=R$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!S138,\n               IF($B138=S$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!T138,\n               IF($B138=T$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!U138,\n               IF($B138=U$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!V138,\n               IF($B138=V$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!W138,\n               IF($B138=W$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!X138,\n               IF($B138=X$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!Y138,\n               IF($B138=Y$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!Z138,\n               IF($B138=Z$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!AA138,\n               IF($B138=AA$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!AB138,\n               IF($B138=AB$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!AC138,\n               IF($B138=AC$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!AD138,\n               IF($B138=AD$3,$F138,0)\n           )\n       )\n   )","v":3182.7507646276595},{"$f":"\nIF(OR($D138=\"\", $E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!AE138,\n               IF($B138=AE$3,$F138,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.31366421253845073,0]
[{"$f":"'Upgrade Information'!B139","v":"b0155"},{"$f":"'Projected Revenue Requirements'!C139","v":"PSEG"},{"$f":"'Upgrade Information'!E139","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D139=\"\",\"\",'Upgrade Information'!D139)","v":"2007-02-28"},{"$f":"'Projected Revenue Requirements'!I139","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K139/12","v":3176.3029624704491},null,{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!H139,\n               IF($B139=H$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!I139,\n               IF($B139=I$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!J139,\n               IF($B139=J$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!K139,\n               IF($B139=K$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!L139,\n               IF($B139=L$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!M139,\n               IF($B139=M$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!N139,\n               IF($B139=N$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!O139,\n               IF($B139=O$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!P139,\n               IF($B139=P$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!Q139,\n               IF($B139=Q$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!R139,\n               IF($B139=R$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!S139,\n               IF($B139=S$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!T139,\n               IF($B139=T$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!U139,\n               IF($B139=U$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!V139,\n               IF($B139=V$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!W139,\n               IF($B139=W$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!X139,\n               IF($B139=X$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!Y139,\n               IF($B139=Y$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!Z139,\n               IF($B139=Z$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!AA139,\n               IF($B139=AA$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!AB139,\n               IF($B139=AB$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!AC139,\n               IF($B139=AC$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!AD139,\n               IF($B139=AD$3,$F139,0)\n           )\n       )\n   )","v":3176.3029624704491},{"$f":"\nIF(OR($D139=\"\", $E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!AE139,\n               IF($B139=AE$3,$F139,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.31302877327983136,0]
[{"$f":"'Upgrade Information'!B140","v":"b0157"},{"$f":"'Projected Revenue Requirements'!C140","v":"PSEG"},{"$f":"'Upgrade Information'!E140","v":2},{"$f":"IF('Upgrade Information'!D140=\"\",\"\",'Upgrade Information'!D140)","v":"2007-06-29"},{"$f":"'Projected Revenue Requirements'!I140","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K140/12","v":13482.501773049646},null,{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!H140,\n               IF($B140=H$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!I140,\n               IF($B140=I$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!J140,\n               IF($B140=J$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!K140,\n               IF($B140=K$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!L140,\n               IF($B140=L$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!M140,\n               IF($B140=M$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!N140,\n               IF($B140=N$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!O140,\n               IF($B140=O$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!P140,\n               IF($B140=P$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!Q140,\n               IF($B140=Q$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!R140,\n               IF($B140=R$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!S140,\n               IF($B140=S$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!T140,\n               IF($B140=T$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!U140,\n               IF($B140=U$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!V140,\n               IF($B140=V$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!W140,\n               IF($B140=W$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!X140,\n               IF($B140=X$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!Y140,\n               IF($B140=Y$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!Z140,\n               IF($B140=Z$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!AA140,\n               IF($B140=AA$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!AB140,\n               IF($B140=AB$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!AC140,\n               IF($B140=AC$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!AD140,\n               IF($B140=AD$3,$F140,0)\n           )\n       )\n   )","v":13482.501773049646},{"$f":"\nIF(OR($D140=\"\", $E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!AE140,\n               IF($B140=AE$3,$F140,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3287180223760369,0]
[{"$f":"'Upgrade Information'!B141","v":"b0158"},{"$f":"'Projected Revenue Requirements'!C141","v":"PSEG"},{"$f":"'Upgrade Information'!E141","v":4.63},{"$f":"IF('Upgrade Information'!D141=\"\",\"\",'Upgrade Information'!D141)","v":"2009-05-21"},{"$f":"'Projected Revenue Requirements'!I141","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K141/12","v":32657.52097665484},null,{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!H141,\n               IF($B141=H$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!I141,\n               IF($B141=I$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!J141,\n               IF($B141=J$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!K141,\n               IF($B141=K$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!L141,\n               IF($B141=L$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!M141,\n               IF($B141=M$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!N141,\n               IF($B141=N$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!O141,\n               IF($B141=O$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!P141,\n               IF($B141=P$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!Q141,\n               IF($B141=Q$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!R141,\n               IF($B141=R$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!S141,\n               IF($B141=S$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!T141,\n               IF($B141=T$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!U141,\n               IF($B141=U$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!V141,\n               IF($B141=V$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!W141,\n               IF($B141=W$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!X141,\n               IF($B141=X$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!Y141,\n               IF($B141=Y$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!Z141,\n               IF($B141=Z$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!AA141,\n               IF($B141=AA$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!AB141,\n               IF($B141=AB$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!AC141,\n               IF($B141=AC$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!AD141,\n               IF($B141=AD$3,$F141,0)\n           )\n       )\n   )","v":32657.52097665484},{"$f":"\nIF(OR($D141=\"\", $E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!AE141,\n               IF($B141=AE$3,$F141,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2184410147486786,0]
[{"$f":"'Upgrade Information'!B142","v":"b0159"},{"$f":"'Projected Revenue Requirements'!C142","v":"PSEG"},{"$f":"'Upgrade Information'!E142","v":2},{"$f":"IF('Upgrade Information'!D142=\"\",\"\",'Upgrade Information'!D142)","v":"2009-05-29"},{"$f":"'Projected Revenue Requirements'!I142","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K142/12","v":14106.920508274232},null,{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!H142,\n               IF($B142=H$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!I142,\n               IF($B142=I$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!J142,\n               IF($B142=J$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!K142,\n               IF($B142=K$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!L142,\n               IF($B142=L$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!M142,\n               IF($B142=M$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!N142,\n               IF($B142=N$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!O142,\n               IF($B142=O$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!P142,\n               IF($B142=P$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!Q142,\n               IF($B142=Q$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!R142,\n               IF($B142=R$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!S142,\n               IF($B142=S$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!T142,\n               IF($B142=T$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!U142,\n               IF($B142=U$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!V142,\n               IF($B142=V$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!W142,\n               IF($B142=W$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!X142,\n               IF($B142=X$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!Y142,\n               IF($B142=Y$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!Z142,\n               IF($B142=Z$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!AA142,\n               IF($B142=AA$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!AB142,\n               IF($B142=AB$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!AC142,\n               IF($B142=AC$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!AD142,\n               IF($B142=AD$3,$F142,0)\n           )\n       )\n   )","v":14106.920508274232},{"$f":"\nIF(OR($D142=\"\", $E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!AE142,\n               IF($B142=AE$3,$F142,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3902552979475935,0]
[{"$f":"'Upgrade Information'!B143","v":"b0160"},{"$f":"'Projected Revenue Requirements'!C143","v":"PSEG"},{"$f":"'Upgrade Information'!E143","v":3},{"$f":"IF('Upgrade Information'!D143=\"\",\"\",'Upgrade Information'!D143)","v":""},{"$f":"'Projected Revenue Requirements'!I143","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K143/12","v":0},null,{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!H143,\n               IF($B143=H$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!I143,\n               IF($B143=I$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!J143,\n               IF($B143=J$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!K143,\n               IF($B143=K$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!L143,\n               IF($B143=L$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!M143,\n               IF($B143=M$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!N143,\n               IF($B143=N$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!O143,\n               IF($B143=O$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!P143,\n               IF($B143=P$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!Q143,\n               IF($B143=Q$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!R143,\n               IF($B143=R$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!S143,\n               IF($B143=S$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!T143,\n               IF($B143=T$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!U143,\n               IF($B143=U$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!V143,\n               IF($B143=V$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!W143,\n               IF($B143=W$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!X143,\n               IF($B143=X$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!Y143,\n               IF($B143=Y$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!Z143,\n               IF($B143=Z$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!AA143,\n               IF($B143=AA$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!AB143,\n               IF($B143=AB$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!AC143,\n               IF($B143=AC$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!AD143,\n               IF($B143=AD$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D143=\"\", $E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!AE143,\n               IF($B143=AE$3,$F143,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B144","v":"b0161"},{"$f":"'Projected Revenue Requirements'!C144","v":"PSEG"},{"$f":"'Upgrade Information'!E144","v":29},{"$f":"IF('Upgrade Information'!D144=\"\",\"\",'Upgrade Information'!D144)","v":"2009-05-29"},{"$f":"'Projected Revenue Requirements'!I144","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K144/12","v":204550.34736997634},null,{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!H144,\n               IF($B144=H$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!I144,\n               IF($B144=I$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!J144,\n               IF($B144=J$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!K144,\n               IF($B144=K$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!L144,\n               IF($B144=L$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!M144,\n               IF($B144=M$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!N144,\n               IF($B144=N$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!O144,\n               IF($B144=O$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!P144,\n               IF($B144=P$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!Q144,\n               IF($B144=Q$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!R144,\n               IF($B144=R$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!S144,\n               IF($B144=S$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!T144,\n               IF($B144=T$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!U144,\n               IF($B144=U$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!V144,\n               IF($B144=V$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!W144,\n               IF($B144=W$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!X144,\n               IF($B144=X$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!Y144,\n               IF($B144=Y$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!Z144,\n               IF($B144=Z$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!AA144,\n               IF($B144=AA$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!AB144,\n               IF($B144=AB$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!AC144,\n               IF($B144=AC$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!AD144,\n               IF($B144=AD$3,$F144,0)\n           )\n       )\n   )","v":204141.24667523638},{"$f":"\nIF(OR($D144=\"\", $E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!AE144,\n               IF($B144=AE$3,$F144,0)\n           )\n       )\n   )","v":409.1006947399527},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20.118384416599625,1.004174508443674]
[{"$f":"'Upgrade Information'!B145","v":"b0162"},{"$f":"'Projected Revenue Requirements'!C145","v":"PSEG"},{"$f":"'Upgrade Information'!E145","v":1},{"$f":"IF('Upgrade Information'!D145=\"\",\"\",'Upgrade Information'!D145)","v":"2008-12-01"},{"$f":"'Projected Revenue Requirements'!I145","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K145/12","v":6972.0143321512996},null,{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!H145,\n               IF($B145=H$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!I145,\n               IF($B145=I$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!J145,\n               IF($B145=J$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!K145,\n               IF($B145=K$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!L145,\n               IF($B145=L$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!M145,\n               IF($B145=M$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!N145,\n               IF($B145=N$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!O145,\n               IF($B145=O$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!P145,\n               IF($B145=P$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!Q145,\n               IF($B145=Q$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!R145,\n               IF($B145=R$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!S145,\n               IF($B145=S$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!T145,\n               IF($B145=T$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!U145,\n               IF($B145=U$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!V145,\n               IF($B145=V$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!W145,\n               IF($B145=W$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!X145,\n               IF($B145=X$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!Y145,\n               IF($B145=Y$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!Z145,\n               IF($B145=Z$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!AA145,\n               IF($B145=AA$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!AB145,\n               IF($B145=AB$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!AC145,\n               IF($B145=AC$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!AD145,\n               IF($B145=AD$3,$F145,0)\n           )\n       )\n   )","v":6972.0143321512996},{"$f":"\nIF(OR($D145=\"\", $E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!AE145,\n               IF($B145=AE$3,$F145,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.68710104781228931,0]
[{"$f":"'Upgrade Information'!B146","v":"b0163"},{"$f":"'Projected Revenue Requirements'!C146","v":"PSEG"},{"$f":"'Upgrade Information'!E146","v":1},{"$f":"IF('Upgrade Information'!D146=\"\",\"\",'Upgrade Information'!D146)","v":"2009-04-22"},{"$f":"'Projected Revenue Requirements'!I146","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K146/12","v":7039.8859338061457},null,{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!H146,\n               IF($B146=H$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!I146,\n               IF($B146=I$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!J146,\n               IF($B146=J$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!K146,\n               IF($B146=K$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!L146,\n               IF($B146=L$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!M146,\n               IF($B146=M$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!N146,\n               IF($B146=N$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!O146,\n               IF($B146=O$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!P146,\n               IF($B146=P$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!Q146,\n               IF($B146=Q$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!R146,\n               IF($B146=R$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!S146,\n               IF($B146=S$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!T146,\n               IF($B146=T$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!U146,\n               IF($B146=U$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!V146,\n               IF($B146=V$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!W146,\n               IF($B146=W$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!X146,\n               IF($B146=X$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!Y146,\n               IF($B146=Y$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!Z146,\n               IF($B146=Z$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!AA146,\n               IF($B146=AA$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!AB146,\n               IF($B146=AB$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!AC146,\n               IF($B146=AC$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!AD146,\n               IF($B146=AD$3,$F146,0)\n           )\n       )\n   )","v":7039.8859338061457},{"$f":"\nIF(OR($D146=\"\", $E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!AE146,\n               IF($B146=AE$3,$F146,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.69378988211354542,0]
[{"$f":"'Upgrade Information'!B147","v":"b0164"},{"$f":"'Projected Revenue Requirements'!C147","v":"ComEd"},{"$f":"'Upgrade Information'!E147","v":2},{"$f":"IF('Upgrade Information'!D147=\"\",\"\",'Upgrade Information'!D147)","v":"2006-05-13"},{"$f":"'Projected Revenue Requirements'!I147","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K147/12","v":17859.766548431897},null,{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!H147,\n               IF($B147=H$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!I147,\n               IF($B147=I$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!J147,\n               IF($B147=J$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!K147,\n               IF($B147=K$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!L147,\n               IF($B147=L$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!M147,\n               IF($B147=M$3,$F147,0)\n           )\n       )\n   )","v":17859.766548431897},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!N147,\n               IF($B147=N$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!O147,\n               IF($B147=O$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!P147,\n               IF($B147=P$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!Q147,\n               IF($B147=Q$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!R147,\n               IF($B147=R$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!S147,\n               IF($B147=S$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!T147,\n               IF($B147=T$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!U147,\n               IF($B147=U$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!V147,\n               IF($B147=V$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!W147,\n               IF($B147=W$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!X147,\n               IF($B147=X$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!Y147,\n               IF($B147=Y$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!Z147,\n               IF($B147=Z$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!AA147,\n               IF($B147=AA$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!AB147,\n               IF($B147=AB$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!AC147,\n               IF($B147=AC$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!AD147,\n               IF($B147=AD$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D147=\"\", $E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!AE147,\n               IF($B147=AE$3,$F147,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.83997340590772862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B148","v":"b0167"},{"$f":"'Projected Revenue Requirements'!C148","v":"PEPCO"},{"$f":"'Upgrade Information'!E148","v":0.2},{"$f":"IF('Upgrade Information'!D148=\"\",\"\",'Upgrade Information'!D148)","v":"2005-10-14"},{"$f":"'Projected Revenue Requirements'!I148","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K148/12","v":1520.6218282625612},null,{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!H148,\n               IF($B148=H$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!I148,\n               IF($B148=I$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!J148,\n               IF($B148=J$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!K148,\n               IF($B148=K$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!L148,\n               IF($B148=L$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!M148,\n               IF($B148=M$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!N148,\n               IF($B148=N$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!O148,\n               IF($B148=O$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!P148,\n               IF($B148=P$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!Q148,\n               IF($B148=Q$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!R148,\n               IF($B148=R$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!S148,\n               IF($B148=S$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!T148,\n               IF($B148=T$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!U148,\n               IF($B148=U$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!V148,\n               IF($B148=V$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!W148,\n               IF($B148=W$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!X148,\n               IF($B148=X$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!Y148,\n               IF($B148=Y$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!Z148,\n               IF($B148=Z$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!AA148,\n               IF($B148=AA$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!AB148,\n               IF($B148=AB$3,$F148,0)\n           )\n       )\n   )","v":1520.6218282625612},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!AC148,\n               IF($B148=AC$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!AD148,\n               IF($B148=AD$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D148=\"\", $E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!AE148,\n               IF($B148=AE$3,$F148,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.26065717512814307,0,0,0]
[{"$f":"'Upgrade Information'!B149","v":"b0168"},{"$f":"'Projected Revenue Requirements'!C149","v":"PEPCO"},{"$f":"'Upgrade Information'!E149","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D149=\"\",\"\",'Upgrade Information'!D149)","v":"2006-12-19"},{"$f":"'Projected Revenue Requirements'!I149","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K149/12","v":1688.5886491699468},null,{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!H149,\n               IF($B149=H$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!I149,\n               IF($B149=I$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!J149,\n               IF($B149=J$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!K149,\n               IF($B149=K$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!L149,\n               IF($B149=L$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!M149,\n               IF($B149=M$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!N149,\n               IF($B149=N$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!O149,\n               IF($B149=O$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!P149,\n               IF($B149=P$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!Q149,\n               IF($B149=Q$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!R149,\n               IF($B149=R$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!S149,\n               IF($B149=S$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!T149,\n               IF($B149=T$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!U149,\n               IF($B149=U$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!V149,\n               IF($B149=V$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!W149,\n               IF($B149=W$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!X149,\n               IF($B149=X$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!Y149,\n               IF($B149=Y$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!Z149,\n               IF($B149=Z$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!AA149,\n               IF($B149=AA$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!AB149,\n               IF($B149=AB$3,$F149,0)\n           )\n       )\n   )","v":1688.5886491699468},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!AC149,\n               IF($B149=AC$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!AD149,\n               IF($B149=AD$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D149=\"\", $E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!AE149,\n               IF($B149=AE$3,$F149,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28944918392299135,0,0,0]
[{"$f":"'Upgrade Information'!B150","v":"b0169"},{"$f":"'Projected Revenue Requirements'!C150","v":"PSEG"},{"$f":"'Upgrade Information'!E150","v":17},{"$f":"IF('Upgrade Information'!D150=\"\",\"\",'Upgrade Information'!D150)","v":"2009-05-20"},{"$f":"'Projected Revenue Requirements'!I150","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K150/12","v":119908.82432033097},null,{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!H150,\n               IF($B150=H$3,$F150,0)\n           )\n       )\n   )","v":2062.4317783096926},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!I150,\n               IF($B150=I$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!J150,\n               IF($B150=J$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!K150,\n               IF($B150=K$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!L150,\n               IF($B150=L$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!M150,\n               IF($B150=M$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!N150,\n               IF($B150=N$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!O150,\n               IF($B150=O$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!P150,\n               IF($B150=P$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!Q150,\n               IF($B150=Q$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!R150,\n               IF($B150=R$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!S150,\n               IF($B150=S$3,$F150,0)\n           )\n       )\n   )","v":2554.0579580230497},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!T150,\n               IF($B150=T$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!U150,\n               IF($B150=U$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!V150,\n               IF($B150=V$3,$F150,0)\n           )\n       )\n   )","v":31104.349028693854},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!W150,\n               IF($B150=W$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!X150,\n               IF($B150=X$3,$F150,0)\n           )\n       )\n   )","v":12734.317142819149},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!Y150,\n               IF($B150=Y$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!Z150,\n               IF($B150=Z$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!AA150,\n               IF($B150=AA$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!AB150,\n               IF($B150=AB$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!AC150,\n               IF($B150=AC$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!AD150,\n               IF($B150=AD$3,$F150,0)\n           )\n       )\n   )","v":71453.668412485218},{"$f":"\nIF(OR($D150=\"\", $E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!AE150,\n               IF($B150=AE$3,$F150,0)\n           )\n       )\n   )","v":0},null,0.78899455941457253,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0800027811484521,0,18.89925369964255,0,0,0,0,0,7.0418516223992524,0]
[{"$f":"'Upgrade Information'!B151","v":"b0170"},{"$f":"'Projected Revenue Requirements'!C151","v":"PSEG"},{"$f":"'Upgrade Information'!E151","v":12},{"$f":"IF('Upgrade Information'!D151=\"\",\"\",'Upgrade Information'!D151)","v":"2009-05-07"},{"$f":"'Projected Revenue Requirements'!I151","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K151/12","v":84641.523049645373},null,{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!H151,\n               IF($B151=H$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!I151,\n               IF($B151=I$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!J151,\n               IF($B151=J$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!K151,\n               IF($B151=K$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!L151,\n               IF($B151=L$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!M151,\n               IF($B151=M$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!N151,\n               IF($B151=N$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!O151,\n               IF($B151=O$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!P151,\n               IF($B151=P$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!Q151,\n               IF($B151=Q$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!R151,\n               IF($B151=R$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!S151,\n               IF($B151=S$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!T151,\n               IF($B151=T$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!U151,\n               IF($B151=U$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!V151,\n               IF($B151=V$3,$F151,0)\n           )\n       )\n   )","v":36353.534149822684},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!W151,\n               IF($B151=W$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!X151,\n               IF($B151=X$3,$F151,0)\n           )\n       )\n   )","v":15150.832625886522},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!Y151,\n               IF($B151=Y$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!Z151,\n               IF($B151=Z$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!AA151,\n               IF($B151=AA$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!AB151,\n               IF($B151=AB$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!AC151,\n               IF($B151=AC$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!AD151,\n               IF($B151=AD$3,$F151,0)\n           )\n       )\n   )","v":32468.488241843967},{"$f":"\nIF(OR($D151=\"\", $E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!AE151,\n               IF($B151=AE$3,$F151,0)\n           )\n       )\n   )","v":668.66803209219847},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9373065295566949,0,22.485652457534169,0,0,0,0,0,3.1998115937561806,1.6413059206975908]
[{"$f":"'Upgrade Information'!B152","v":"b0171.1"},{"$f":"'Projected Revenue Requirements'!C152","v":"PECO"},{"$f":"'Upgrade Information'!E152","v":2.2000000000000002},{"$f":"IF('Upgrade Information'!D152=\"\",\"\",'Upgrade Information'!D152)","v":"2008-04-18"},{"$f":"'Projected Revenue Requirements'!I152","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K152/12","v":22256.332258961222},null,{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!H152,\n               IF($B152=H$3,$F152,0)\n           )\n       )\n   )","v":830.85683942860987},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!I152,\n               IF($B152=I$3,$F152,0)\n           )\n       )\n   )","v":1522.0045763173059},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!J152,\n               IF($B152=J$3,$F152,0)\n           )\n       )\n   )","v":641.56293855908541},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!K152,\n               IF($B152=K$3,$F152,0)\n           )\n       )\n   )","v":895.03997516270351},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!L152,\n               IF($B152=L$3,$F152,0)\n           )\n       )\n   )","v":456.94267823921405},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!M152,\n               IF($B152=M$3,$F152,0)\n           )\n       )\n   )","v":1490.1307220131348},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!N152,\n               IF($B152=N$3,$F152,0)\n           )\n       )\n   )","v":235.59179557805857},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!O152,\n               IF($B152=O$3,$F152,0)\n           )\n       )\n   )","v":362.05698927171829},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!P152,\n               IF($B152=P$3,$F152,0)\n           )\n       )\n   )","v":190.25495224171692},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!Q152,\n               IF($B152=Q$3,$F152,0)\n           )\n       )\n   )","v":1482.7018993301049},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!R152,\n               IF($B152=R$3,$F152,0)\n           )\n       )\n   )","v":1039.1527576392984},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!S152,\n               IF($B152=S$3,$F152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!T152,\n               IF($B152=T$3,$F152,0)\n           )\n       )\n   )","v":209.79415756274344},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!U152,\n               IF($B152=U$3,$F152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!V152,\n               IF($B152=V$3,$F152,0)\n           )\n       )\n   )","v":1940.3175868544613},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!W152,\n               IF($B152=W$3,$F152,0)\n           )\n       )\n   )","v":211.74247143621739},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!X152,\n               IF($B152=X$3,$F152,0)\n           )\n       )\n   )","v":82.832213914580649},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!Y152,\n               IF($B152=Y$3,$F152,0)\n           )\n       )\n   )","v":8.4800711759117942},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!Z152,\n               IF($B152=Z$3,$F152,0)\n           )\n       )\n   )","v":5878.4727329334301},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!AA152,\n               IF($B152=AA$3,$F152,0)\n           )\n       )\n   )","v":198.35657396019135},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!AB152,\n               IF($B152=AB$3,$F152,0)\n           )\n       )\n   )","v":408.85156385152249},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!AC152,\n               IF($B152=AC$3,$F152,0)\n           )\n       )\n   )","v":524.82529758622366},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!AD152,\n               IF($B152=AD$3,$F152,0)\n           )\n       )\n   )","v":3505.4170789305726},{"$f":"\nIF(OR($D152=\"\", $E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!AE152,\n               IF($B152=AE$3,$F152,0)\n           )\n       )\n   )","v":140.94638697441914},null,0.31784882916167173,7.0083232858775157E-2,7.0083232858775157E-2,7.0083232858775157E-2,7.0083232858775157E-2,7.0083232858775144E-2,7.0083232858775157E-2,7.0083232858775144E-2,7.0083232858775157E-2,7.0083232858775157E-2,0.25189750021557183,0,7.0083232858775157E-2,0,0.3168951945735618,7.0083232858775157E-2,0.12293293843066289,7.0083232858775157E-2,0.68492912787889793,7.0083232858775157E-2,7.0083232858775144E-2,7.0083232858775157E-2,0.34546339597226494,0.34596560376637003]
[{"$f":"'Upgrade Information'!B153","v":"b0171.2"},{"$f":"'Projected Revenue Requirements'!C153","v":"PPL"},{"$f":"'Upgrade Information'!E153","v":0.126},{"$f":"IF('Upgrade Information'!D153=\"\",\"\",'Upgrade Information'!D153)","v":"2008-04-18"},{"$f":"'Projected Revenue Requirements'!I153","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K153/12","v":873.89591666666672},null,{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!H153,\n               IF($B153=H$3,$F153,0)\n           )\n       )\n   )","v":31.837125945716434},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!I153,\n               IF($B153=I$3,$F153,0)\n           )\n       )\n   )","v":59.761580161355518},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!J153,\n               IF($B153=J$3,$F153,0)\n           )\n       )\n   )","v":25.190998488338533},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!K153,\n               IF($B153=K$3,$F153,0)\n           )\n       )\n   )","v":35.143786067140063},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!L153,\n               IF($B153=L$3,$F153,0)\n           )\n       )\n   )","v":17.941875418542899},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!M153,\n               IF($B153=M$3,$F153,0)\n           )\n       )\n   )","v":58.510051796270645},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!N153,\n               IF($B153=N$3,$F153,0)\n           )\n       )\n   )","v":9.250522761805799},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!O153,\n               IF($B153=O$3,$F153,0)\n           )\n       )\n   )","v":14.216184447812035},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!P153,\n               IF($B153=P$3,$F153,0)\n           )\n       )\n   )","v":7.4703695090058906},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!Q153,\n               IF($B153=Q$3,$F153,0)\n           )\n       )\n   )","v":58.21835872965017},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!R153,\n               IF($B153=R$3,$F153,0)\n           )\n       )\n   )","v":39.884790431331545},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!S153,\n               IF($B153=S$3,$F153,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!T153,\n               IF($B153=T$3,$F153,0)\n           )\n       )\n   )","v":8.237577310645424},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!U153,\n               IF($B153=U$3,$F153,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!V153,\n               IF($B153=V$3,$F153,0)\n           )\n       )\n   )","v":74.307783668102715},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!W153,\n               IF($B153=W$3,$F153,0)\n           )\n       )\n   )","v":8.3140779450987203},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!X153,\n               IF($B153=X$3,$F153,0)\n           )\n       )\n   )","v":3.2524107146749803},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!Y153,\n               IF($B153=Y$3,$F153,0)\n           )\n       )\n   )","v":0.33297038736866419},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!Z153,\n               IF($B153=Z$3,$F153,0)\n           )\n       )\n   )","v":224.3079794660562},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!AA153,\n               IF($B153=AA$3,$F153,0)\n           )\n       )\n   )","v":7.7884800609052096},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!AB153,\n               IF($B153=AB$3,$F153,0)\n           )\n       )\n   )","v":16.053575585382752},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!AC153,\n               IF($B153=AC$3,$F153,0)\n           )\n       )\n   )","v":34.283760706155476},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!AD153,\n               IF($B153=AD$3,$F153,0)\n           )\n       )\n   )","v":134.18847504211988},{"$f":"\nIF(OR($D153=\"\", $E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!AE153,\n               IF($B153=AE$3,$F153,0)\n           )\n       )\n   )","v":5.4031820231872763},null,1.2179466696907587E-2,2.7518213832121012E-3,2.7518213832121007E-3,2.7518213832121007E-3,2.7518213832121012E-3,2.7518213832121007E-3,2.7518213832121012E-3,2.7518213832121007E-3,2.7518213832121012E-3,2.7518213832121012E-3,9.6683369527868386E-3,0,2.7518213832121007E-3,0,1.2136043977217122E-2,2.7518213832121007E-3,4.8269675195532508E-3,2.7518213832121007E-3,2.6135201391892456E-2,2.7518213832121007E-3,2.7518213832121003E-3,4.5781268469614446E-3,1.3224448116893651E-2,1.3262597013223555E-2]
[{"$f":"'Upgrade Information'!B154","v":"b0172.1"},{"$f":"'Projected Revenue Requirements'!C154","v":"PPL"},{"$f":"'Upgrade Information'!E154","v":7.0000000000000007E-2},{"$f":"IF('Upgrade Information'!D154=\"\",\"\",'Upgrade Information'!D154)","v":"2008-05-21"},{"$f":"'Projected Revenue Requirements'!I154","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K154/12","v":486.59459490740738},null,{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!H154,\n               IF($B154=H$3,$F154,0)\n           )\n       )\n   )","v":19.430333386618354},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!I154,\n               IF($B154=I$3,$F154,0)\n           )\n       )\n   )","v":33.275887133745819},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!J154,\n               IF($B154=J$3,$F154,0)\n           )\n       )\n   )","v":14.026617439181535},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!K154,\n               IF($B154=K$3,$F154,0)\n           )\n       )\n   )","v":19.568436033069851},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!L154,\n               IF($B154=L$3,$F154,0)\n           )\n       )\n   )","v":9.990228166376852},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!M154,\n               IF($B154=M$3,$F154,0)\n           )\n       )\n   )","v":32.579022751833513},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!N154,\n               IF($B154=N$3,$F154,0)\n           )\n       )\n   )","v":5.1507900313025194},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!O154,\n               IF($B154=O$3,$F154,0)\n           )\n       )\n   )","v":7.9157235782698541},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!P154,\n               IF($B154=P$3,$F154,0)\n           )\n       )\n   )","v":4.1595816569422146},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!Q154,\n               IF($B154=Q$3,$F154,0)\n           )\n       )\n   )","v":32.416604931950701},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!R154,\n               IF($B154=R$3,$F154,0)\n           )\n       )\n   )","v":6.320964456250679},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!S154,\n               IF($B154=S$3,$F154,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!T154,\n               IF($B154=T$3,$F154,0)\n           )\n       )\n   )","v":4.5867711681056909},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!U154,\n               IF($B154=U$3,$F154,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!V154,\n               IF($B154=V$3,$F154,0)\n           )\n       )\n   )","v":78.818822932536847},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!W154,\n               IF($B154=W$3,$F154,0)\n           )\n       )\n   )","v":4.6293675397353349},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!X154,\n               IF($B154=X$3,$F154,0)\n           )\n       )\n   )","v":13.099971680468229},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!Y154,\n               IF($B154=Y$3,$F154,0)\n           )\n       )\n   )","v":0.18540147363981579},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!Z154,\n               IF($B154=Z$3,$F154,0)\n           )\n       )\n   )","v":38.453552717508188},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!AA154,\n               IF($B154=AA$3,$F154,0)\n           )\n       )\n   )","v":4.33670901522951},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!AB154,\n               IF($B154=AB$3,$F154,0)\n           )\n       )\n   )","v":8.9388026191732024},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!AC154,\n               IF($B154=AC$3,$F154,0)\n           )\n       )\n   )","v":11.474359301645658},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!AD154,\n               IF($B154=AD$3,$F154,0)\n           )\n       )\n   )","v":131.91677301692641},{"$f":"\nIF(OR($D154=\"\", $E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!AE154,\n               IF($B154=AE$3,$F154,0)\n           )\n       )\n   )","v":5.3198738768966543},null,7.4331803315295921E-3,1.5322435838001308E-3,1.5322435838001306E-3,1.5322435838001308E-3,1.5322435838001306E-3,1.5322435838001304E-3,1.5322435838001308E-3,1.5322435838001304E-3,1.5322435838001308E-3,1.5322435838001306E-3,1.5322435838001306E-3,0,1.5322435838001306E-3,0,1.2872792783245986E-2,1.5322435838001306E-3,1.9441928881668492E-2,1.5322435838001306E-3,4.4804083514911781E-3,1.5322435838001306E-3,1.5322435838001306E-3,1.5322435838001304E-3,1.3000568938299636E-2,1.3058109663467488E-2]
[{"$f":"'Upgrade Information'!B155","v":"b0172.2"},{"$f":"'Projected Revenue Requirements'!C155","v":"PSEG"},{"$f":"'Upgrade Information'!E155","v":0.05},{"$f":"IF('Upgrade Information'!D155=\"\",\"\",'Upgrade Information'!D155)","v":"2008-05-20"},{"$f":"'Projected Revenue Requirements'!I155","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K155/12","v":344.52842050827422},null,{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!H155,\n               IF($B155=H$3,$F155,0)\n           )\n       )\n   )","v":13.757452593394808},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!I155,\n               IF($B155=I$3,$F155,0)\n           )\n       )\n   )","v":23.56065799987481},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!J155,\n               IF($B155=J$3,$F155,0)\n           )\n       )\n   )","v":9.9314057368734296},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!K155,\n               IF($B155=K$3,$F155,0)\n           )\n       )\n   )","v":13.855234786513909},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!L155,\n               IF($B155=L$3,$F155,0)\n           )\n       )\n   )","v":7.073480812778123},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!M155,\n               IF($B155=M$3,$F155,0)\n           )\n       )\n   )","v":23.067250166492677},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!N155,\n               IF($B155=N$3,$F155,0)\n           )\n       )\n   )","v":3.6469651994225365},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!O155,\n               IF($B155=O$3,$F155,0)\n           )\n       )\n   )","v":5.6046486544314504},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!P155,\n               IF($B155=P$3,$F155,0)\n           )\n       )\n   )","v":2.9451500555903021},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!Q155,\n               IF($B155=Q$3,$F155,0)\n           )\n       )\n   )","v":22.952251858800278},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!R155,\n               IF($B155=R$3,$F155,0)\n           )\n       )\n   )","v":4.4754954596554581},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!S155,\n               IF($B155=S$3,$F155,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!T155,\n               IF($B155=T$3,$F155,0)\n           )\n       )\n   )","v":3.2476173026152315},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!U155,\n               IF($B155=U$3,$F155,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!V155,\n               IF($B155=V$3,$F155,0)\n           )\n       )\n   )","v":55.806876721340416},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!W155,\n               IF($B155=W$3,$F155,0)\n           )\n       )\n   )","v":3.2777772361421076},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!X155,\n               IF($B155=X$3,$F155,0)\n           )\n       )\n   )","v":9.2753035052386199},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!Y155,\n               IF($B155=Y$3,$F155,0)\n           )\n       )\n   )","v":0.13127165312057559},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!Z155,\n               IF($B155=Z$3,$F155,0)\n           )\n       )\n   )","v":27.226652164551354},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!AA155,\n               IF($B155=AA$3,$F155,0)\n           )\n       )\n   )","v":3.0705633043567366},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!AB155,\n               IF($B155=AB$3,$F155,0)\n           )\n       )\n   )","v":6.3290295039240814},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!AC155,\n               IF($B155=AC$3,$F155,0)\n           )\n       )\n   )","v":8.1243049715598534},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!AD155,\n               IF($B155=AD$3,$F155,0)\n           )\n       )\n   )","v":93.402347501863531},{"$f":"\nIF(OR($D155=\"\", $E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!AE155,\n               IF($B155=AE$3,$F155,0)\n           )\n       )\n   )","v":3.766683319733958},null,5.262988750342314E-3,1.0848896952113684E-3,1.0848896952113684E-3,1.0848896952113686E-3,1.0848896952113686E-3,1.0848896952113684E-3,1.0848896952113686E-3,1.0848896952113684E-3,1.0848896952113686E-3,1.0848896952113686E-3,1.0848896952113684E-3,0,1.0848896952113684E-3,0,9.1144517665388003E-3,1.0848896952113684E-3,1.3765662667317631E-2,1.0848896952113686E-3,3.172308177539598E-3,1.0848896952113686E-3,1.0848896952113684E-3,1.0848896952113684E-3,9.2049223910380933E-3,9.2456635241383364E-3]
[{"$f":"'Upgrade Information'!B156","v":"b0173"},{"$f":"'Projected Revenue Requirements'!C156","v":"JCPL"},{"$f":"'Upgrade Information'!E156","v":0.1},{"$f":"IF('Upgrade Information'!D156=\"\",\"\",'Upgrade Information'!D156)","v":"2008-10-08"},{"$f":"'Projected Revenue Requirements'!I156","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K156/12","v":802.52076816037732},null,{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!H156,\n               IF($B156=H$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!I156,\n               IF($B156=I$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!J156,\n               IF($B156=J$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!K156,\n               IF($B156=K$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!L156,\n               IF($B156=L$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!M156,\n               IF($B156=M$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!N156,\n               IF($B156=N$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!O156,\n               IF($B156=O$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!P156,\n               IF($B156=P$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!Q156,\n               IF($B156=Q$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!R156,\n               IF($B156=R$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!S156,\n               IF($B156=S$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!T156,\n               IF($B156=T$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!U156,\n               IF($B156=U$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!V156,\n               IF($B156=V$3,$F156,0)\n           )\n       )\n   )","v":802.52076816037732},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!W156,\n               IF($B156=W$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!X156,\n               IF($B156=X$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!Y156,\n               IF($B156=Y$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!Z156,\n               IF($B156=Z$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!AA156,\n               IF($B156=AA$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!AB156,\n               IF($B156=AB$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!AC156,\n               IF($B156=AC$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!AD156,\n               IF($B156=AD$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D156=\"\", $E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!AE156,\n               IF($B156=AE$3,$F156,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13106873673592209,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B157","v":"b0174"},{"$f":"'Projected Revenue Requirements'!C157","v":"JCPL"},{"$f":"'Upgrade Information'!E157","v":20},{"$f":"IF('Upgrade Information'!D157=\"\",\"\",'Upgrade Information'!D157)","v":"2008-05-07"},{"$f":"'Projected Revenue Requirements'!I157","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K157/12","v":159082.81428459121},null,{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!H157,\n               IF($B157=H$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!I157,\n               IF($B157=I$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!J157,\n               IF($B157=J$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!K157,\n               IF($B157=K$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!L157,\n               IF($B157=L$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!M157,\n               IF($B157=M$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!N157,\n               IF($B157=N$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!O157,\n               IF($B157=O$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!P157,\n               IF($B157=P$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!Q157,\n               IF($B157=Q$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!R157,\n               IF($B157=R$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!S157,\n               IF($B157=S$3,$F157,0)\n           )\n       )\n   )","v":2577.1415914103773},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!T157,\n               IF($B157=T$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!U157,\n               IF($B157=U$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!V157,\n               IF($B157=V$3,$F157,0)\n           )\n       )\n   )","v":56315.316256745282},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!W157,\n               IF($B157=W$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!X157,\n               IF($B157=X$3,$F157,0)\n           )\n       )\n   )","v":9019.9955699363218},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!Y157,\n               IF($B157=Y$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!Z157,\n               IF($B157=Z$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!AA157,\n               IF($B157=AA$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!AB157,\n               IF($B157=AB$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!AC157,\n               IF($B157=AC$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!AD157,\n               IF($B157=AD$3,$F157,0)\n           )\n       )\n   )","v":86493.326126532236},{"$f":"\nIF(OR($D157=\"\", $E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!AE157,\n               IF($B157=AE$3,$F157,0)\n           )\n       )\n   )","v":4677.0347399669818},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.1974907734480862,0,13.386755075595611,0,0,0,0,0,8.5240293807561081,11.48020309270246]
[{"$f":"'Upgrade Information'!B158","v":"b0175"},{"$f":"'Projected Revenue Requirements'!C158","v":"PECO"},{"$f":"'Upgrade Information'!E158","v":0.5},{"$f":"IF('Upgrade Information'!D158=\"\",\"\",'Upgrade Information'!D158)","v":"2005-05-31"},{"$f":"'Projected Revenue Requirements'!I158","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K158/12","v":4814.5646652724181},null,{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!H158,\n               IF($B158=H$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!I158,\n               IF($B158=I$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!J158,\n               IF($B158=J$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!K158,\n               IF($B158=K$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!L158,\n               IF($B158=L$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!M158,\n               IF($B158=M$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!N158,\n               IF($B158=N$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!O158,\n               IF($B158=O$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!P158,\n               IF($B158=P$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!Q158,\n               IF($B158=Q$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!R158,\n               IF($B158=R$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!S158,\n               IF($B158=S$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!T158,\n               IF($B158=T$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!U158,\n               IF($B158=U$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!V158,\n               IF($B158=V$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!W158,\n               IF($B158=W$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!X158,\n               IF($B158=X$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!Y158,\n               IF($B158=Y$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!Z158,\n               IF($B158=Z$3,$F158,0)\n           )\n       )\n   )","v":4814.5646652724181},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!AA158,\n               IF($B158=AA$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!AB158,\n               IF($B158=AB$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!AC158,\n               IF($B158=AC$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!AD158,\n               IF($B158=AD$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D158=\"\", $E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!AE158,\n               IF($B158=AE$3,$F158,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5609680825475285,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B159","v":"b0180"},{"$f":"'Projected Revenue Requirements'!C159","v":"PECO"},{"$f":"'Upgrade Information'!E159","v":0.25},{"$f":"IF('Upgrade Information'!D159=\"\",\"\",'Upgrade Information'!D159)","v":"2006-09-15"},{"$f":"'Projected Revenue Requirements'!I159","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K159/12","v":2462.983513506992},null,{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!H159,\n               IF($B159=H$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!I159,\n               IF($B159=I$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!J159,\n               IF($B159=J$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!K159,\n               IF($B159=K$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!L159,\n               IF($B159=L$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!M159,\n               IF($B159=M$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!N159,\n               IF($B159=N$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!O159,\n               IF($B159=O$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!P159,\n               IF($B159=P$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!Q159,\n               IF($B159=Q$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!R159,\n               IF($B159=R$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!S159,\n               IF($B159=S$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!T159,\n               IF($B159=T$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!U159,\n               IF($B159=U$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!V159,\n               IF($B159=V$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!W159,\n               IF($B159=W$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!X159,\n               IF($B159=X$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!Y159,\n               IF($B159=Y$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!Z159,\n               IF($B159=Z$3,$F159,0)\n           )\n       )\n   )","v":2462.983513506992},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!AA159,\n               IF($B159=AA$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!AB159,\n               IF($B159=AB$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!AC159,\n               IF($B159=AC$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!AD159,\n               IF($B159=AD$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D159=\"\", $E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!AE159,\n               IF($B159=AE$3,$F159,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2869740537257931,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B160","v":"b0181"},{"$f":"'Projected Revenue Requirements'!C160","v":"PECO"},{"$f":"'Upgrade Information'!E160","v":0.44},{"$f":"IF('Upgrade Information'!D160=\"\",\"\",'Upgrade Information'!D160)","v":"2006-12-15"},{"$f":"'Projected Revenue Requirements'!I160","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K160/12","v":4353.2323734596648},null,{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!H160,\n               IF($B160=H$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!I160,\n               IF($B160=I$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!J160,\n               IF($B160=J$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!K160,\n               IF($B160=K$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!L160,\n               IF($B160=L$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!M160,\n               IF($B160=M$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!N160,\n               IF($B160=N$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!O160,\n               IF($B160=O$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!P160,\n               IF($B160=P$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!Q160,\n               IF($B160=Q$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!R160,\n               IF($B160=R$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!S160,\n               IF($B160=S$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!T160,\n               IF($B160=T$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!U160,\n               IF($B160=U$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!V160,\n               IF($B160=V$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!W160,\n               IF($B160=W$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!X160,\n               IF($B160=X$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!Y160,\n               IF($B160=Y$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!Z160,\n               IF($B160=Z$3,$F160,0)\n           )\n       )\n   )","v":4353.2323734596648},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!AA160,\n               IF($B160=AA$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!AB160,\n               IF($B160=AB$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!AC160,\n               IF($B160=AC$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!AD160,\n               IF($B160=AD$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D160=\"\", $E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!AE160,\n               IF($B160=AE$3,$F160,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.50721603866656551,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B161","v":"b0182"},{"$f":"'Projected Revenue Requirements'!C161","v":"PECO"},{"$f":"'Upgrade Information'!E161","v":0.1},{"$f":"IF('Upgrade Information'!D161=\"\",\"\",'Upgrade Information'!D161)","v":"2006-12-15"},{"$f":"'Projected Revenue Requirements'!I161","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K161/12","v":989.37099396810572},null,{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!H161,\n               IF($B161=H$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!I161,\n               IF($B161=I$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!J161,\n               IF($B161=J$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!K161,\n               IF($B161=K$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!L161,\n               IF($B161=L$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!M161,\n               IF($B161=M$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!N161,\n               IF($B161=N$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!O161,\n               IF($B161=O$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!P161,\n               IF($B161=P$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!Q161,\n               IF($B161=Q$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!R161,\n               IF($B161=R$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!S161,\n               IF($B161=S$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!T161,\n               IF($B161=T$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!U161,\n               IF($B161=U$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!V161,\n               IF($B161=V$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!W161,\n               IF($B161=W$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!X161,\n               IF($B161=X$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!Y161,\n               IF($B161=Y$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!Z161,\n               IF($B161=Z$3,$F161,0)\n           )\n       )\n   )","v":989.37099396810572},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!AA161,\n               IF($B161=AA$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!AB161,\n               IF($B161=AB$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!AC161,\n               IF($B161=AC$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!AD161,\n               IF($B161=AD$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D161=\"\", $E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!AE161,\n               IF($B161=AE$3,$F161,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11527637242421943,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B162","v":"b0184"},{"$f":"'Projected Revenue Requirements'!C162","v":"PSEG"},{"$f":"'Upgrade Information'!E162","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D162=\"\",\"\",'Upgrade Information'!D162)","v":"2008-12-08"},{"$f":"'Projected Revenue Requirements'!I162","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K162/12","v":3318.1546099290777},null,{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!H162,\n               IF($B162=H$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!I162,\n               IF($B162=I$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!J162,\n               IF($B162=J$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!K162,\n               IF($B162=K$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!L162,\n               IF($B162=L$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!M162,\n               IF($B162=M$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!N162,\n               IF($B162=N$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!O162,\n               IF($B162=O$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!P162,\n               IF($B162=P$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!Q162,\n               IF($B162=Q$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!R162,\n               IF($B162=R$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!S162,\n               IF($B162=S$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!T162,\n               IF($B162=T$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!U162,\n               IF($B162=U$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!V162,\n               IF($B162=V$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!W162,\n               IF($B162=W$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!X162,\n               IF($B162=X$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!Y162,\n               IF($B162=Y$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!Z162,\n               IF($B162=Z$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!AA162,\n               IF($B162=AA$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!AB162,\n               IF($B162=AB$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!AC162,\n               IF($B162=AC$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!AD162,\n               IF($B162=AD$3,$F162,0)\n           )\n       )\n   )","v":3318.1546099290777},{"$f":"\nIF(OR($D162=\"\", $E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!AE162,\n               IF($B162=AE$3,$F162,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.32700843696945675,0]
[{"$f":"'Upgrade Information'!B163","v":"b0185"},{"$f":"'Projected Revenue Requirements'!C163","v":"PSEG"},{"$f":"'Upgrade Information'!E163","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D163=\"\",\"\",'Upgrade Information'!D163)","v":"2006-05-19"},{"$f":"'Projected Revenue Requirements'!I163","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K163/12","v":3118.2727430555556},null,{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!H163,\n               IF($B163=H$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!I163,\n               IF($B163=I$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!J163,\n               IF($B163=J$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!K163,\n               IF($B163=K$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!L163,\n               IF($B163=L$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!M163,\n               IF($B163=M$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!N163,\n               IF($B163=N$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!O163,\n               IF($B163=O$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!P163,\n               IF($B163=P$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!Q163,\n               IF($B163=Q$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!R163,\n               IF($B163=R$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!S163,\n               IF($B163=S$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!T163,\n               IF($B163=T$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!U163,\n               IF($B163=U$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!V163,\n               IF($B163=V$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!W163,\n               IF($B163=W$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!X163,\n               IF($B163=X$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!Y163,\n               IF($B163=Y$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!Z163,\n               IF($B163=Z$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!AA163,\n               IF($B163=AA$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!AB163,\n               IF($B163=AB$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!AC163,\n               IF($B163=AC$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!AD163,\n               IF($B163=AD$3,$F163,0)\n           )\n       )\n   )","v":3118.2727430555556},{"$f":"\nIF(OR($D163=\"\", $E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!AE163,\n               IF($B163=AE$3,$F163,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30730981995225737,0]
[{"$f":"'Upgrade Information'!B164","v":"b0186"},{"$f":"'Projected Revenue Requirements'!C164","v":"PSEG"},{"$f":"'Upgrade Information'!E164","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D164=\"\",\"\",'Upgrade Information'!D164)","v":"2008-12-14"},{"$f":"'Projected Revenue Requirements'!I164","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K164/12","v":3318.1546099290777},null,{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!H164,\n               IF($B164=H$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!I164,\n               IF($B164=I$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!J164,\n               IF($B164=J$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!K164,\n               IF($B164=K$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!L164,\n               IF($B164=L$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!M164,\n               IF($B164=M$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!N164,\n               IF($B164=N$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!O164,\n               IF($B164=O$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!P164,\n               IF($B164=P$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!Q164,\n               IF($B164=Q$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!R164,\n               IF($B164=R$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!S164,\n               IF($B164=S$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!T164,\n               IF($B164=T$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!U164,\n               IF($B164=U$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!V164,\n               IF($B164=V$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!W164,\n               IF($B164=W$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!X164,\n               IF($B164=X$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!Y164,\n               IF($B164=Y$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!Z164,\n               IF($B164=Z$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!AA164,\n               IF($B164=AA$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!AB164,\n               IF($B164=AB$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!AC164,\n               IF($B164=AC$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!AD164,\n               IF($B164=AD$3,$F164,0)\n           )\n       )\n   )","v":3318.1546099290777},{"$f":"\nIF(OR($D164=\"\", $E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!AE164,\n               IF($B164=AE$3,$F164,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.32700843696945675,0]
[{"$f":"'Upgrade Information'!B165","v":"b0187"},{"$f":"'Projected Revenue Requirements'!C165","v":"PEPCO"},{"$f":"'Upgrade Information'!E165","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D165=\"\",\"\",'Upgrade Information'!D165)","v":"2006-06-01"},{"$f":"'Projected Revenue Requirements'!I165","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K165/12","v":1650.2238935641308},null,{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!H165,\n               IF($B165=H$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!I165,\n               IF($B165=I$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!J165,\n               IF($B165=J$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!K165,\n               IF($B165=K$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!L165,\n               IF($B165=L$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!M165,\n               IF($B165=M$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!N165,\n               IF($B165=N$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!O165,\n               IF($B165=O$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!P165,\n               IF($B165=P$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!Q165,\n               IF($B165=Q$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!R165,\n               IF($B165=R$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!S165,\n               IF($B165=S$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!T165,\n               IF($B165=T$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!U165,\n               IF($B165=U$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!V165,\n               IF($B165=V$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!W165,\n               IF($B165=W$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!X165,\n               IF($B165=X$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!Y165,\n               IF($B165=Y$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!Z165,\n               IF($B165=Z$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!AA165,\n               IF($B165=AA$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!AB165,\n               IF($B165=AB$3,$F165,0)\n           )\n       )\n   )","v":1650.2238935641308},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!AC165,\n               IF($B165=AC$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!AD165,\n               IF($B165=AD$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D165=\"\", $E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!AE165,\n               IF($B165=AE$3,$F165,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28287289477941147,0,0,0]
[{"$f":"'Upgrade Information'!B166","v":"b0188"},{"$f":"'Projected Revenue Requirements'!C166","v":"PEPCO"},{"$f":"'Upgrade Information'!E166","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D166=\"\",\"\",'Upgrade Information'!D166)","v":"2006-06-01"},{"$f":"'Projected Revenue Requirements'!I166","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K166/12","v":1650.2238935641308},null,{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!H166,\n               IF($B166=H$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!I166,\n               IF($B166=I$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!J166,\n               IF($B166=J$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!K166,\n               IF($B166=K$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!L166,\n               IF($B166=L$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!M166,\n               IF($B166=M$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!N166,\n               IF($B166=N$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!O166,\n               IF($B166=O$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!P166,\n               IF($B166=P$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!Q166,\n               IF($B166=Q$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!R166,\n               IF($B166=R$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!S166,\n               IF($B166=S$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!T166,\n               IF($B166=T$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!U166,\n               IF($B166=U$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!V166,\n               IF($B166=V$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!W166,\n               IF($B166=W$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!X166,\n               IF($B166=X$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!Y166,\n               IF($B166=Y$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!Z166,\n               IF($B166=Z$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!AA166,\n               IF($B166=AA$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!AB166,\n               IF($B166=AB$3,$F166,0)\n           )\n       )\n   )","v":1650.2238935641308},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!AC166,\n               IF($B166=AC$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!AD166,\n               IF($B166=AD$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D166=\"\", $E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!AE166,\n               IF($B166=AE$3,$F166,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28287289477941147,0,0,0]
[{"$f":"'Upgrade Information'!B167","v":"b0189"},{"$f":"'Projected Revenue Requirements'!C167","v":"PEPCO"},{"$f":"'Upgrade Information'!E167","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D167=\"\",\"\",'Upgrade Information'!D167)","v":"2006-06-01"},{"$f":"'Projected Revenue Requirements'!I167","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K167/12","v":1650.2238935641308},null,{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!H167,\n               IF($B167=H$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!I167,\n               IF($B167=I$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!J167,\n               IF($B167=J$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!K167,\n               IF($B167=K$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!L167,\n               IF($B167=L$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!M167,\n               IF($B167=M$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!N167,\n               IF($B167=N$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!O167,\n               IF($B167=O$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!P167,\n               IF($B167=P$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!Q167,\n               IF($B167=Q$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!R167,\n               IF($B167=R$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!S167,\n               IF($B167=S$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!T167,\n               IF($B167=T$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!U167,\n               IF($B167=U$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!V167,\n               IF($B167=V$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!W167,\n               IF($B167=W$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!X167,\n               IF($B167=X$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!Y167,\n               IF($B167=Y$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!Z167,\n               IF($B167=Z$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!AA167,\n               IF($B167=AA$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!AB167,\n               IF($B167=AB$3,$F167,0)\n           )\n       )\n   )","v":1650.2238935641308},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!AC167,\n               IF($B167=AC$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!AD167,\n               IF($B167=AD$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D167=\"\", $E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!AE167,\n               IF($B167=AE$3,$F167,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28287289477941147,0,0,0]
[{"$f":"'Upgrade Information'!B168","v":"b0190"},{"$f":"'Projected Revenue Requirements'!C168","v":"PEPCO"},{"$f":"'Upgrade Information'!E168","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D168=\"\",\"\",'Upgrade Information'!D168)","v":"2006-06-01"},{"$f":"'Projected Revenue Requirements'!I168","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K168/12","v":1650.2238935641308},null,{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!H168,\n               IF($B168=H$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!I168,\n               IF($B168=I$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!J168,\n               IF($B168=J$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!K168,\n               IF($B168=K$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!L168,\n               IF($B168=L$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!M168,\n               IF($B168=M$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!N168,\n               IF($B168=N$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!O168,\n               IF($B168=O$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!P168,\n               IF($B168=P$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!Q168,\n               IF($B168=Q$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!R168,\n               IF($B168=R$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!S168,\n               IF($B168=S$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!T168,\n               IF($B168=T$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!U168,\n               IF($B168=U$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!V168,\n               IF($B168=V$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!W168,\n               IF($B168=W$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!X168,\n               IF($B168=X$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!Y168,\n               IF($B168=Y$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!Z168,\n               IF($B168=Z$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!AA168,\n               IF($B168=AA$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!AB168,\n               IF($B168=AB$3,$F168,0)\n           )\n       )\n   )","v":1650.2238935641308},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!AC168,\n               IF($B168=AC$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!AD168,\n               IF($B168=AD$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D168=\"\", $E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!AE168,\n               IF($B168=AE$3,$F168,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28287289477941147,0,0,0]
[{"$f":"'Upgrade Information'!B169","v":"b0191"},{"$f":"'Projected Revenue Requirements'!C169","v":"PEPCO"},{"$f":"'Upgrade Information'!E169","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D169=\"\",\"\",'Upgrade Information'!D169)","v":"2006-06-01"},{"$f":"'Projected Revenue Requirements'!I169","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K169/12","v":1650.2238935641308},null,{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!H169,\n               IF($B169=H$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!I169,\n               IF($B169=I$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!J169,\n               IF($B169=J$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!K169,\n               IF($B169=K$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!L169,\n               IF($B169=L$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!M169,\n               IF($B169=M$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!N169,\n               IF($B169=N$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!O169,\n               IF($B169=O$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!P169,\n               IF($B169=P$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!Q169,\n               IF($B169=Q$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!R169,\n               IF($B169=R$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!S169,\n               IF($B169=S$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!T169,\n               IF($B169=T$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!U169,\n               IF($B169=U$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!V169,\n               IF($B169=V$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!W169,\n               IF($B169=W$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!X169,\n               IF($B169=X$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!Y169,\n               IF($B169=Y$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!Z169,\n               IF($B169=Z$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!AA169,\n               IF($B169=AA$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!AB169,\n               IF($B169=AB$3,$F169,0)\n           )\n       )\n   )","v":1650.2238935641308},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!AC169,\n               IF($B169=AC$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!AD169,\n               IF($B169=AD$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D169=\"\", $E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!AE169,\n               IF($B169=AE$3,$F169,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28287289477941147,0,0,0]
[{"$f":"'Upgrade Information'!B170","v":"b0192"},{"$f":"'Projected Revenue Requirements'!C170","v":"PEPCO"},{"$f":"'Upgrade Information'!E170","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D170=\"\",\"\",'Upgrade Information'!D170)","v":"2006-06-01"},{"$f":"'Projected Revenue Requirements'!I170","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K170/12","v":1650.2238935641308},null,{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!H170,\n               IF($B170=H$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!I170,\n               IF($B170=I$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!J170,\n               IF($B170=J$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!K170,\n               IF($B170=K$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!L170,\n               IF($B170=L$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!M170,\n               IF($B170=M$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!N170,\n               IF($B170=N$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!O170,\n               IF($B170=O$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!P170,\n               IF($B170=P$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!Q170,\n               IF($B170=Q$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!R170,\n               IF($B170=R$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!S170,\n               IF($B170=S$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!T170,\n               IF($B170=T$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!U170,\n               IF($B170=U$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!V170,\n               IF($B170=V$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!W170,\n               IF($B170=W$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!X170,\n               IF($B170=X$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!Y170,\n               IF($B170=Y$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!Z170,\n               IF($B170=Z$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!AA170,\n               IF($B170=AA$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!AB170,\n               IF($B170=AB$3,$F170,0)\n           )\n       )\n   )","v":1650.2238935641308},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!AC170,\n               IF($B170=AC$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!AD170,\n               IF($B170=AD$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D170=\"\", $E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!AE170,\n               IF($B170=AE$3,$F170,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28287289477941147,0,0,0]
[{"$f":"'Upgrade Information'!B171","v":"b0193"},{"$f":"'Projected Revenue Requirements'!C171","v":"PEPCO"},{"$f":"'Upgrade Information'!E171","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D171=\"\",\"\",'Upgrade Information'!D171)","v":"2006-12-19"},{"$f":"'Projected Revenue Requirements'!I171","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K171/12","v":1688.5886491699468},null,{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!H171,\n               IF($B171=H$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!I171,\n               IF($B171=I$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!J171,\n               IF($B171=J$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!K171,\n               IF($B171=K$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!L171,\n               IF($B171=L$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!M171,\n               IF($B171=M$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!N171,\n               IF($B171=N$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!O171,\n               IF($B171=O$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!P171,\n               IF($B171=P$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!Q171,\n               IF($B171=Q$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!R171,\n               IF($B171=R$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!S171,\n               IF($B171=S$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!T171,\n               IF($B171=T$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!U171,\n               IF($B171=U$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!V171,\n               IF($B171=V$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!W171,\n               IF($B171=W$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!X171,\n               IF($B171=X$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!Y171,\n               IF($B171=Y$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!Z171,\n               IF($B171=Z$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!AA171,\n               IF($B171=AA$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!AB171,\n               IF($B171=AB$3,$F171,0)\n           )\n       )\n   )","v":1688.5886491699468},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!AC171,\n               IF($B171=AC$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!AD171,\n               IF($B171=AD$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D171=\"\", $E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!AE171,\n               IF($B171=AE$3,$F171,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28944918392299135,0,0,0]
[{"$f":"'Upgrade Information'!B172","v":"b0194"},{"$f":"'Projected Revenue Requirements'!C172","v":"PEPCO"},{"$f":"'Upgrade Information'!E172","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D172=\"\",\"\",'Upgrade Information'!D172)","v":"2006-12-19"},{"$f":"'Projected Revenue Requirements'!I172","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K172/12","v":1688.5886491699468},null,{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!H172,\n               IF($B172=H$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!I172,\n               IF($B172=I$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!J172,\n               IF($B172=J$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!K172,\n               IF($B172=K$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!L172,\n               IF($B172=L$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!M172,\n               IF($B172=M$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!N172,\n               IF($B172=N$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!O172,\n               IF($B172=O$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!P172,\n               IF($B172=P$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!Q172,\n               IF($B172=Q$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!R172,\n               IF($B172=R$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!S172,\n               IF($B172=S$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!T172,\n               IF($B172=T$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!U172,\n               IF($B172=U$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!V172,\n               IF($B172=V$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!W172,\n               IF($B172=W$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!X172,\n               IF($B172=X$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!Y172,\n               IF($B172=Y$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!Z172,\n               IF($B172=Z$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!AA172,\n               IF($B172=AA$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!AB172,\n               IF($B172=AB$3,$F172,0)\n           )\n       )\n   )","v":1688.5886491699468},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!AC172,\n               IF($B172=AC$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!AD172,\n               IF($B172=AD$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D172=\"\", $E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!AE172,\n               IF($B172=AE$3,$F172,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28944918392299135,0,0,0]
[{"$f":"'Upgrade Information'!B173","v":"b0195"},{"$f":"'Projected Revenue Requirements'!C173","v":"PEPCO"},{"$f":"'Upgrade Information'!E173","v":0.59140000000000004},{"$f":"IF('Upgrade Information'!D173=\"\",\"\",'Upgrade Information'!D173)","v":"2007-03-15"},{"$f":"'Projected Revenue Requirements'!I173","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K173/12","v":4756.3922097234399},null,{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!H173,\n               IF($B173=H$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!I173,\n               IF($B173=I$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!J173,\n               IF($B173=J$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!K173,\n               IF($B173=K$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!L173,\n               IF($B173=L$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!M173,\n               IF($B173=M$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!N173,\n               IF($B173=N$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!O173,\n               IF($B173=O$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!P173,\n               IF($B173=P$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!Q173,\n               IF($B173=Q$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!R173,\n               IF($B173=R$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!S173,\n               IF($B173=S$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!T173,\n               IF($B173=T$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!U173,\n               IF($B173=U$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!V173,\n               IF($B173=V$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!W173,\n               IF($B173=W$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!X173,\n               IF($B173=X$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!Y173,\n               IF($B173=Y$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!Z173,\n               IF($B173=Z$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!AA173,\n               IF($B173=AA$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!AB173,\n               IF($B173=AB$3,$F173,0)\n           )\n       )\n   )","v":4756.3922097234399},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!AC173,\n               IF($B173=AC$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!AD173,\n               IF($B173=AD$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D173=\"\", $E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!AE173,\n               IF($B173=AE$3,$F173,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.81531629636316638,0,0,0]
[{"$f":"'Upgrade Information'!B174","v":"b0196"},{"$f":"'Projected Revenue Requirements'!C174","v":"PEPCO"},{"$f":"'Upgrade Information'!E174","v":0.59140000000000004},{"$f":"IF('Upgrade Information'!D174=\"\",\"\",'Upgrade Information'!D174)","v":"2007-03-15"},{"$f":"'Projected Revenue Requirements'!I174","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K174/12","v":4756.3922097234399},null,{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!H174,\n               IF($B174=H$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!I174,\n               IF($B174=I$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!J174,\n               IF($B174=J$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!K174,\n               IF($B174=K$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!L174,\n               IF($B174=L$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!M174,\n               IF($B174=M$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!N174,\n               IF($B174=N$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!O174,\n               IF($B174=O$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!P174,\n               IF($B174=P$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!Q174,\n               IF($B174=Q$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!R174,\n               IF($B174=R$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!S174,\n               IF($B174=S$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!T174,\n               IF($B174=T$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!U174,\n               IF($B174=U$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!V174,\n               IF($B174=V$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!W174,\n               IF($B174=W$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!X174,\n               IF($B174=X$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!Y174,\n               IF($B174=Y$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!Z174,\n               IF($B174=Z$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!AA174,\n               IF($B174=AA$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!AB174,\n               IF($B174=AB$3,$F174,0)\n           )\n       )\n   )","v":4756.3922097234399},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!AC174,\n               IF($B174=AC$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!AD174,\n               IF($B174=AD$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D174=\"\", $E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!AE174,\n               IF($B174=AE$3,$F174,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.81531629636316638,0,0,0]
[{"$f":"'Upgrade Information'!B175","v":"b0197"},{"$f":"'Projected Revenue Requirements'!C175","v":"PEPCO"},{"$f":"'Upgrade Information'!E175","v":0.59140000000000004},{"$f":"IF('Upgrade Information'!D175=\"\",\"\",'Upgrade Information'!D175)","v":"2007-03-15"},{"$f":"'Projected Revenue Requirements'!I175","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K175/12","v":4756.3922097234399},null,{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!H175,\n               IF($B175=H$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!I175,\n               IF($B175=I$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!J175,\n               IF($B175=J$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!K175,\n               IF($B175=K$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!L175,\n               IF($B175=L$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!M175,\n               IF($B175=M$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!N175,\n               IF($B175=N$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!O175,\n               IF($B175=O$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!P175,\n               IF($B175=P$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!Q175,\n               IF($B175=Q$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!R175,\n               IF($B175=R$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!S175,\n               IF($B175=S$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!T175,\n               IF($B175=T$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!U175,\n               IF($B175=U$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!V175,\n               IF($B175=V$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!W175,\n               IF($B175=W$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!X175,\n               IF($B175=X$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!Y175,\n               IF($B175=Y$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!Z175,\n               IF($B175=Z$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!AA175,\n               IF($B175=AA$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!AB175,\n               IF($B175=AB$3,$F175,0)\n           )\n       )\n   )","v":4756.3922097234399},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!AC175,\n               IF($B175=AC$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!AD175,\n               IF($B175=AD$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D175=\"\", $E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!AE175,\n               IF($B175=AE$3,$F175,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.81531629636316638,0,0,0]
[{"$f":"'Upgrade Information'!B176","v":"b0199"},{"$f":"'Projected Revenue Requirements'!C176","v":"JCPL"},{"$f":"'Upgrade Information'!E176","v":0.35},{"$f":"IF('Upgrade Information'!D176=\"\",\"\",'Upgrade Information'!D176)","v":"2009-02-19"},{"$f":"'Projected Revenue Requirements'!I176","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K176/12","v":2828.7214394261005},null,{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!H176,\n               IF($B176=H$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!I176,\n               IF($B176=I$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!J176,\n               IF($B176=J$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!K176,\n               IF($B176=K$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!L176,\n               IF($B176=L$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!M176,\n               IF($B176=M$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!N176,\n               IF($B176=N$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!O176,\n               IF($B176=O$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!P176,\n               IF($B176=P$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!Q176,\n               IF($B176=Q$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!R176,\n               IF($B176=R$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!S176,\n               IF($B176=S$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!T176,\n               IF($B176=T$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!U176,\n               IF($B176=U$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!V176,\n               IF($B176=V$3,$F176,0)\n           )\n       )\n   )","v":2828.7214394261005},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!W176,\n               IF($B176=W$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!X176,\n               IF($B176=X$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!Y176,\n               IF($B176=Y$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!Z176,\n               IF($B176=Z$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!AA176,\n               IF($B176=AA$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!AB176,\n               IF($B176=AB$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!AC176,\n               IF($B176=AC$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!AD176,\n               IF($B176=AD$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D176=\"\", $E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!AE176,\n               IF($B176=AE$3,$F176,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46199046847508546,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B177","v":"b0200"},{"$f":"'Projected Revenue Requirements'!C177","v":"JCPL"},{"$f":"'Upgrade Information'!E177","v":5.0000000000000001E-3},{"$f":"IF('Upgrade Information'!D177=\"\",\"\",'Upgrade Information'!D177)","v":"2008-10-08"},{"$f":"'Projected Revenue Requirements'!I177","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K177/12","v":40.126038408018864},null,{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!H177,\n               IF($B177=H$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!I177,\n               IF($B177=I$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!J177,\n               IF($B177=J$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!K177,\n               IF($B177=K$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!L177,\n               IF($B177=L$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!M177,\n               IF($B177=M$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!N177,\n               IF($B177=N$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!O177,\n               IF($B177=O$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!P177,\n               IF($B177=P$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!Q177,\n               IF($B177=Q$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!R177,\n               IF($B177=R$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!S177,\n               IF($B177=S$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!T177,\n               IF($B177=T$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!U177,\n               IF($B177=U$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!V177,\n               IF($B177=V$3,$F177,0)\n           )\n       )\n   )","v":40.126038408018864},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!W177,\n               IF($B177=W$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!X177,\n               IF($B177=X$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!Y177,\n               IF($B177=Y$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!Z177,\n               IF($B177=Z$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!AA177,\n               IF($B177=AA$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!AB177,\n               IF($B177=AB$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!AC177,\n               IF($B177=AC$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!AD177,\n               IF($B177=AD$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D177=\"\", $E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!AE177,\n               IF($B177=AE$3,$F177,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5534368367961039E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B178","v":"b0201"},{"$f":"'Projected Revenue Requirements'!C178","v":"PSEG"},{"$f":"'Upgrade Information'!E178","v":0.5},{"$f":"IF('Upgrade Information'!D178=\"\",\"\",'Upgrade Information'!D178)","v":"2008-05-23"},{"$f":"'Projected Revenue Requirements'!I178","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K178/12","v":3445.2842050827421},null,{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!H178,\n               IF($B178=H$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!I178,\n               IF($B178=I$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!J178,\n               IF($B178=J$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!K178,\n               IF($B178=K$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!L178,\n               IF($B178=L$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!M178,\n               IF($B178=M$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!N178,\n               IF($B178=N$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!O178,\n               IF($B178=O$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!P178,\n               IF($B178=P$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!Q178,\n               IF($B178=Q$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!R178,\n               IF($B178=R$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!S178,\n               IF($B178=S$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!T178,\n               IF($B178=T$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!U178,\n               IF($B178=U$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!V178,\n               IF($B178=V$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!W178,\n               IF($B178=W$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!X178,\n               IF($B178=X$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!Y178,\n               IF($B178=Y$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!Z178,\n               IF($B178=Z$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!AA178,\n               IF($B178=AA$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!AB178,\n               IF($B178=AB$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!AC178,\n               IF($B178=AC$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!AD178,\n               IF($B178=AD$3,$F178,0)\n           )\n       )\n   )","v":3445.2842050827421},{"$f":"\nIF(OR($D178=\"\", $E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!AE178,\n               IF($B178=AE$3,$F178,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33953722332539099,0]
[{"$f":"'Upgrade Information'!B179","v":"b0202"},{"$f":"'Projected Revenue Requirements'!C179","v":"JCPL"},{"$f":"'Upgrade Information'!E179","v":3.5000000000000003E-2},{"$f":"IF('Upgrade Information'!D179=\"\",\"\",'Upgrade Information'!D179)","v":"2008-10-08"},{"$f":"'Projected Revenue Requirements'!I179","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K179/12","v":280.88226885613204},null,{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!H179,\n               IF($B179=H$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!I179,\n               IF($B179=I$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!J179,\n               IF($B179=J$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!K179,\n               IF($B179=K$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!L179,\n               IF($B179=L$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!M179,\n               IF($B179=M$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!N179,\n               IF($B179=N$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!O179,\n               IF($B179=O$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!P179,\n               IF($B179=P$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!Q179,\n               IF($B179=Q$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!R179,\n               IF($B179=R$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!S179,\n               IF($B179=S$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!T179,\n               IF($B179=T$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!U179,\n               IF($B179=U$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!V179,\n               IF($B179=V$3,$F179,0)\n           )\n       )\n   )","v":280.88226885613204},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!W179,\n               IF($B179=W$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!X179,\n               IF($B179=X$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!Y179,\n               IF($B179=Y$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!Z179,\n               IF($B179=Z$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!AA179,\n               IF($B179=AA$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!AB179,\n               IF($B179=AB$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!AC179,\n               IF($B179=AC$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!AD179,\n               IF($B179=AD$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D179=\"\", $E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!AE179,\n               IF($B179=AE$3,$F179,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5874057857572731E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B180","v":"b0203"},{"$f":"'Projected Revenue Requirements'!C180","v":"JCPL"},{"$f":"'Upgrade Information'!E180","v":0.08},{"$f":"IF('Upgrade Information'!D180=\"\",\"\",'Upgrade Information'!D180)","v":"2008-05-30"},{"$f":"'Projected Revenue Requirements'!I180","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K180/12","v":636.33125713836478},null,{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!H180,\n               IF($B180=H$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!I180,\n               IF($B180=I$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!J180,\n               IF($B180=J$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!K180,\n               IF($B180=K$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!L180,\n               IF($B180=L$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!M180,\n               IF($B180=M$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!N180,\n               IF($B180=N$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!O180,\n               IF($B180=O$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!P180,\n               IF($B180=P$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!Q180,\n               IF($B180=Q$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!R180,\n               IF($B180=R$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!S180,\n               IF($B180=S$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!T180,\n               IF($B180=T$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!U180,\n               IF($B180=U$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!V180,\n               IF($B180=V$3,$F180,0)\n           )\n       )\n   )","v":636.33125713836478},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!W180,\n               IF($B180=W$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!X180,\n               IF($B180=X$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!Y180,\n               IF($B180=Y$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!Z180,\n               IF($B180=Z$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!AA180,\n               IF($B180=AA$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!AB180,\n               IF($B180=AB$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!AC180,\n               IF($B180=AC$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!AD180,\n               IF($B180=AD$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D180=\"\", $E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!AE180,\n               IF($B180=AE$3,$F180,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1039264494174925,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B181","v":"b0204"},{"$f":"'Projected Revenue Requirements'!C181","v":"JCPL"},{"$f":"'Upgrade Information'!E181","v":0.95499999999999996},{"$f":"IF('Upgrade Information'!D181=\"\",\"\",'Upgrade Information'!D181)","v":"2006-05-31"},{"$f":"'Projected Revenue Requirements'!I181","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K181/12","v":7270.433403645834},null,{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!H181,\n               IF($B181=H$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!I181,\n               IF($B181=I$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!J181,\n               IF($B181=J$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!K181,\n               IF($B181=K$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!L181,\n               IF($B181=L$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!M181,\n               IF($B181=M$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!N181,\n               IF($B181=N$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!O181,\n               IF($B181=O$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!P181,\n               IF($B181=P$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!Q181,\n               IF($B181=Q$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!R181,\n               IF($B181=R$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!S181,\n               IF($B181=S$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!T181,\n               IF($B181=T$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!U181,\n               IF($B181=U$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!V181,\n               IF($B181=V$3,$F181,0)\n           )\n       )\n   )","v":7270.433403645834},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!W181,\n               IF($B181=W$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!X181,\n               IF($B181=X$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!Y181,\n               IF($B181=Y$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!Z181,\n               IF($B181=Z$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!AA181,\n               IF($B181=AA$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!AB181,\n               IF($B181=AB$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!AC181,\n               IF($B181=AC$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!AD181,\n               IF($B181=AD$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D181=\"\", $E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!AE181,\n               IF($B181=AE$3,$F181,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.187416649568968,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B182","v":"b0205"},{"$f":"'Projected Revenue Requirements'!C182","v":"PECO"},{"$f":"'Upgrade Information'!E182","v":2.2000000000000002},{"$f":"IF('Upgrade Information'!D182=\"\",\"\",'Upgrade Information'!D182)","v":"2008-05-31"},{"$f":"'Projected Revenue Requirements'!I182","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K182/12","v":22286.967908440154},null,{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!H182,\n               IF($B182=H$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!I182,\n               IF($B182=I$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!J182,\n               IF($B182=J$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!K182,\n               IF($B182=K$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!L182,\n               IF($B182=L$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!M182,\n               IF($B182=M$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!N182,\n               IF($B182=N$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!O182,\n               IF($B182=O$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!P182,\n               IF($B182=P$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!Q182,\n               IF($B182=Q$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!R182,\n               IF($B182=R$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!S182,\n               IF($B182=S$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!T182,\n               IF($B182=T$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!U182,\n               IF($B182=U$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!V182,\n               IF($B182=V$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!W182,\n               IF($B182=W$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!X182,\n               IF($B182=X$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!Y182,\n               IF($B182=Y$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!Z182,\n               IF($B182=Z$3,$F182,0)\n           )\n       )\n   )","v":22286.967908440154},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!AA182,\n               IF($B182=AA$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!AB182,\n               IF($B182=AB$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!AC182,\n               IF($B182=AC$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!AD182,\n               IF($B182=AD$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D182=\"\", $E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!AE182,\n               IF($B182=AE$3,$F182,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5967618097592982,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B183","v":"b0206"},{"$f":"'Projected Revenue Requirements'!C183","v":"PECO"},{"$f":"'Upgrade Information'!E183","v":2},{"$f":"IF('Upgrade Information'!D183=\"\",\"\",'Upgrade Information'!D183)","v":"2007-05-22"},{"$f":"'Projected Revenue Requirements'!I183","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K183/12","v":19926.672831539076},null,{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!H183,\n               IF($B183=H$3,$F183,0)\n           )\n       )\n   )","v":2829.5875420785483},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!I183,\n               IF($B183=I$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!J183,\n               IF($B183=J$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!K183,\n               IF($B183=K$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!L183,\n               IF($B183=L$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!M183,\n               IF($B183=M$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!N183,\n               IF($B183=N$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!O183,\n               IF($B183=O$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!P183,\n               IF($B183=P$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!Q183,\n               IF($B183=Q$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!R183,\n               IF($B183=R$3,$F183,0)\n           )\n       )\n   )","v":4860.115503612381},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!S183,\n               IF($B183=S$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!T183,\n               IF($B183=T$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!U183,\n               IF($B183=U$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!V183,\n               IF($B183=V$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!W183,\n               IF($B183=W$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!X183,\n               IF($B183=X$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!Y183,\n               IF($B183=Y$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!Z183,\n               IF($B183=Z$3,$F183,0)\n           )\n       )\n   )","v":11545.514238593742},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!AA183,\n               IF($B183=AA$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!AB183,\n               IF($B183=AB$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!AC183,\n               IF($B183=AC$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!AD183,\n               IF($B183=AD$3,$F183,0)\n           )\n       )\n   )","v":691.45554725440593},{"$f":"\nIF(OR($D183=\"\", $E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!AE183,\n               IF($B183=AE$3,$F183,0)\n           )\n       )\n   )","v":0},null,1.0824741936031173,0,0,0,0,0,0,0,0,0,1.1781241373021067,0,0,0,0,0,0,0,1.345223386688619,0,0,0,6.8143840273421297E-2,0]
[{"$f":"'Upgrade Information'!B184","v":"b0207"},{"$f":"'Projected Revenue Requirements'!C184","v":"PECO"},{"$f":"'Upgrade Information'!E184","v":2},{"$f":"IF('Upgrade Information'!D184=\"\",\"\",'Upgrade Information'!D184)","v":"2008-05-25"},{"$f":"'Projected Revenue Requirements'!I184","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K184/12","v":20260.879916763781},null,{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!H184,\n               IF($B184=H$3,$F184,0)\n           )\n       )\n   )","v":2877.0449481804567},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!I184,\n               IF($B184=I$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!J184,\n               IF($B184=J$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!K184,\n               IF($B184=K$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!L184,\n               IF($B184=L$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!M184,\n               IF($B184=M$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!N184,\n               IF($B184=N$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!O184,\n               IF($B184=O$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!P184,\n               IF($B184=P$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!Q184,\n               IF($B184=Q$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!R184,\n               IF($B184=R$3,$F184,0)\n           )\n       )\n   )","v":4941.6286116986867},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!S184,\n               IF($B184=S$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!T184,\n               IF($B184=T$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!U184,\n               IF($B184=U$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!V184,\n               IF($B184=V$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!W184,\n               IF($B184=W$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!X184,\n               IF($B184=X$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!Y184,\n               IF($B184=Y$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!Z184,\n               IF($B184=Z$3,$F184,0)\n           )\n       )\n   )","v":11739.153823772935},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!AA184,\n               IF($B184=AA$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!AB184,\n               IF($B184=AB$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!AC184,\n               IF($B184=AC$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!AD184,\n               IF($B184=AD$3,$F184,0)\n           )\n       )\n   )","v":703.05253311170327},{"$f":"\nIF(OR($D184=\"\", $E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!AE184,\n               IF($B184=AE$3,$F184,0)\n           )\n       )\n   )","v":0},null,1.1006292839251939,0,0,0,0,0,0,0,0,0,1.1978834537363796,0,0,0,0,0,0,0,1.3677852659768526,0,0,0,6.9286738258766453E-2,0]
[{"$f":"'Upgrade Information'!B185","v":"b0208"},{"$f":"'Projected Revenue Requirements'!C185","v":"PECO"},{"$f":"'Upgrade Information'!E185","v":2},{"$f":"IF('Upgrade Information'!D185=\"\",\"\",'Upgrade Information'!D185)","v":"2008-04-12"},{"$f":"'Projected Revenue Requirements'!I185","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K185/12","v":20233.029326328386},null,{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!H185,\n               IF($B185=H$3,$F185,0)\n           )\n       )\n   )","v":2873.0901643386305},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!I185,\n               IF($B185=I$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!J185,\n               IF($B185=J$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!K185,\n               IF($B185=K$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!L185,\n               IF($B185=L$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!M185,\n               IF($B185=M$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!N185,\n               IF($B185=N$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!O185,\n               IF($B185=O$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!P185,\n               IF($B185=P$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!Q185,\n               IF($B185=Q$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!R185,\n               IF($B185=R$3,$F185,0)\n           )\n       )\n   )","v":4934.8358526914935},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!S185,\n               IF($B185=S$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!T185,\n               IF($B185=T$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!U185,\n               IF($B185=U$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!V185,\n               IF($B185=V$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!W185,\n               IF($B185=W$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!X185,\n               IF($B185=X$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!Y185,\n               IF($B185=Y$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!Z185,\n               IF($B185=Z$3,$F185,0)\n           )\n       )\n   )","v":11723.017191674668},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!AA185,\n               IF($B185=AA$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!AB185,\n               IF($B185=AB$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!AC185,\n               IF($B185=AC$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!AD185,\n               IF($B185=AD$3,$F185,0)\n           )\n       )\n   )","v":702.08611762359499},{"$f":"\nIF(OR($D185=\"\", $E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!AE185,\n               IF($B185=AE$3,$F185,0)\n           )\n       )\n   )","v":0},null,1.0991163597316873,0,0,0,0,0,0,0,0,0,1.1962368440335232,0,0,0,0,0,0,0,1.3659051093694996,0,0,0,6.9191496759987675E-2,0]
[{"$f":"'Upgrade Information'!B186","v":"b0209"},{"$f":"'Projected Revenue Requirements'!C186","v":"PECO"},{"$f":"'Upgrade Information'!E186","v":3},{"$f":"IF('Upgrade Information'!D186=\"\",\"\",'Upgrade Information'!D186)","v":"2008-03-27"},{"$f":"'Projected Revenue Requirements'!I186","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K186/12","v":30307.768103839491},null,{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!H186,\n               IF($B186=H$3,$F186,0)\n           )\n       )\n   )","v":19769.757134134499},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!I186,\n               IF($B186=I$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!J186,\n               IF($B186=J$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!K186,\n               IF($B186=K$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!L186,\n               IF($B186=L$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!M186,\n               IF($B186=M$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!N186,\n               IF($B186=N$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!O186,\n               IF($B186=O$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!P186,\n               IF($B186=P$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!Q186,\n               IF($B186=Q$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!R186,\n               IF($B186=R$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!S186,\n               IF($B186=S$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!T186,\n               IF($B186=T$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!U186,\n               IF($B186=U$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!V186,\n               IF($B186=V$3,$F186,0)\n           )\n       )\n   )","v":7840.6196084632757},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!W186,\n               IF($B186=W$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!X186,\n               IF($B186=X$3,$F186,0)\n           )\n       )\n   )","v":772.84808664790694},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!Y186,\n               IF($B186=Y$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!Z186,\n               IF($B186=Z$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!AA186,\n               IF($B186=AA$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!AB186,\n               IF($B186=AB$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!AC186,\n               IF($B186=AC$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!AD186,\n               IF($B186=AD$3,$F186,0)\n           )\n       )\n   )","v":1924.5432745938076},{"$f":"\nIF(OR($D186=\"\", $E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!AE186,\n               IF($B186=AE$3,$F186,0)\n           )\n       )\n   )","v":0},null,7.5630287429741774,0,0,0,0,0,0,0,0,0,0,0,0,0,1.28054020292072,0,1.1469992381239345,0,0,0,0,0,0.1896662338221945,0]
[{"$f":"'Upgrade Information'!B187","v":"b0210"},{"$f":"'Projected Revenue Requirements'!C187","v":"AEC"},{"$f":"'Upgrade Information'!E187","v":37.090000000000003},{"$f":"IF('Upgrade Information'!D187=\"\",\"\",'Upgrade Information'!D187)","v":"2008-05-07"},{"$f":"'Projected Revenue Requirements'!I187","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K187/12","v":255935.55535806014},null,{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!H187,\n               IF($B187=H$3,$F187,0)\n           )\n       )\n   )","v":106669.14224304371},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!I187,\n               IF($B187=I$3,$F187,0)\n           )\n       )\n   )","v":17502.213840307741},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!J187,\n               IF($B187=J$3,$F187,0)\n           )\n       )\n   )","v":7377.6202236177542},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!K187,\n               IF($B187=K$3,$F187,0)\n           )\n       )\n   )","v":10292.466451595941},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!L187,\n               IF($B187=L$3,$F187,0)\n           )\n       )\n   )","v":5254.5889754528216},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!M187,\n               IF($B187=M$3,$F187,0)\n           )\n       )\n   )","v":17135.682081713268},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!N187,\n               IF($B187=N$3,$F187,0)\n           )\n       )\n   )","v":2709.1758128653687},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!O187,\n               IF($B187=O$3,$F187,0)\n           )\n       )\n   )","v":4163.455844491843},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!P187,\n               IF($B187=P$3,$F187,0)\n           )\n       )\n   )","v":2187.8270999481247},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!Q187,\n               IF($B187=Q$3,$F187,0)\n           )\n       )\n   )","v":17050.254714934435},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!R187,\n               IF($B187=R$3,$F187,0)\n           )\n       )\n   )","v":3324.6558129502337},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!S187,\n               IF($B187=S$3,$F187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!T187,\n               IF($B187=T$3,$F187,0)\n           )\n       )\n   )","v":2412.5171929475491},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!U187,\n               IF($B187=U$3,$F187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!V187,\n               IF($B187=V$3,$F187,0)\n           )\n       )\n   )","v":28339.8652549486},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!W187,\n               IF($B187=W$3,$F187,0)\n           )\n       )\n   )","v":2434.92172876313},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!X187,\n               IF($B187=X$3,$F187,0)\n           )\n       )\n   )","v":543.0279220337593},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!Y187,\n               IF($B187=Y$3,$F187,0)\n           )\n       )\n   )","v":97.51614509659376},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!Z187,\n               IF($B187=Z$3,$F187,0)\n           )\n       )\n   )","v":6916.8765860002122},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!AA187,\n               IF($B187=AA$3,$F187,0)\n           )\n       )\n   )","v":2280.9912848503254},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!AB187,\n               IF($B187=AB$3,$F187,0)\n           )\n       )\n   )","v":4701.5676633430476},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!AC187,\n               IF($B187=AC$3,$F187,0)\n           )\n       )\n   )","v":6035.2016873582816},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!AD187,\n               IF($B187=AD$3,$F187,0)\n           )\n       )\n   )","v":8177.6555726870829},{"$f":"\nIF(OR($D187=\"\", $E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!AE187,\n               IF($B187=AE$3,$F187,0)\n           )\n       )\n   )","v":328.33121911034954},null,40.806863903230187,0.80591855451730399,0.80591855451730388,0.80591855451730399,0.80591855451730388,0.80591855451730376,0.80591855451730388,0.80591855451730365,0.80591855451730388,0.80591855451730388,0.80591855451730388,0,0.80591855451730388,0,4.6285036918696374,0.80591855451730376,0.80591855451730388,0.80591855451730376,0.80591855451730388,0.80591855451730388,0.80591855451730388,0.80591855451730376,0.80591855451730388,0.80591855451730376]
[{"$f":"'Upgrade Information'!B188","v":"b0210.1"},{"$f":"'Projected Revenue Requirements'!C188","v":"AEC"},{"$f":"'Upgrade Information'!E188","v":13},{"$f":"IF('Upgrade Information'!D188=\"\",\"\",'Upgrade Information'!D188)","v":"2016-12-31"},{"$f":"'Projected Revenue Requirements'!I188","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K188/12","v":115677.33438360167},null,{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!H188,\n               IF($B188=H$3,$F188,0)\n           )\n       )\n   )","v":75456.325218423372},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!I188,\n               IF($B188=I$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!J188,\n               IF($B188=J$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!K188,\n               IF($B188=K$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!L188,\n               IF($B188=L$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!M188,\n               IF($B188=M$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!N188,\n               IF($B188=N$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!O188,\n               IF($B188=O$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!P188,\n               IF($B188=P$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!Q188,\n               IF($B188=Q$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!R188,\n               IF($B188=R$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!S188,\n               IF($B188=S$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!T188,\n               IF($B188=T$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!U188,\n               IF($B188=U$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!V188,\n               IF($B188=V$3,$F188,0)\n           )\n       )\n   )","v":29925.726405037753},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!W188,\n               IF($B188=W$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!X188,\n               IF($B188=X$3,$F188,0)\n           )\n       )\n   )","v":2949.7720267818427},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!Y188,\n               IF($B188=Y$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!Z188,\n               IF($B188=Z$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!AA188,\n               IF($B188=AA$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!AB188,\n               IF($B188=AB$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!AC188,\n               IF($B188=AC$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!AD188,\n               IF($B188=AD$3,$F188,0)\n           )\n       )\n   )","v":7345.5107333587066},{"$f":"\nIF(OR($D188=\"\", $E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!AE188,\n               IF($B188=AE$3,$F188,0)\n           )\n       )\n   )","v":0},null,28.866229999396854,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8875085996893226,0,4.3778154152298052,0,0,0,0,0,0.72390960218376921,0]
[{"$f":"'Upgrade Information'!B189","v":"b0210.2"},{"$f":"'Projected Revenue Requirements'!C189","v":"AEC"},{"$f":"'Upgrade Information'!E189","v":15},{"$f":"IF('Upgrade Information'!D189=\"\",\"\",'Upgrade Information'!D189)","v":"2008-05-07"},{"$f":"'Projected Revenue Requirements'!I189","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K189/12","v":103505.88650231605},null,{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!H189,\n               IF($B189=H$3,$F189,0)\n           )\n       )\n   )","v":67516.889765460757},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!I189,\n               IF($B189=I$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!J189,\n               IF($B189=J$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!K189,\n               IF($B189=K$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!L189,\n               IF($B189=L$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!M189,\n               IF($B189=M$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!N189,\n               IF($B189=N$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!O189,\n               IF($B189=O$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!P189,\n               IF($B189=P$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!Q189,\n               IF($B189=Q$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!R189,\n               IF($B189=R$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!S189,\n               IF($B189=S$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!T189,\n               IF($B189=T$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!U189,\n               IF($B189=U$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!V189,\n               IF($B189=V$3,$F189,0)\n           )\n       )\n   )","v":26776.972838149159},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!W189,\n               IF($B189=W$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!X189,\n               IF($B189=X$3,$F189,0)\n           )\n       )\n   )","v":2639.4001058090589},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!Y189,\n               IF($B189=Y$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!Z189,\n               IF($B189=Z$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!AA189,\n               IF($B189=AA$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!AB189,\n               IF($B189=AB$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!AC189,\n               IF($B189=AC$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!AD189,\n               IF($B189=AD$3,$F189,0)\n           )\n       )\n   )","v":6572.6237928970695},{"$f":"\nIF(OR($D189=\"\", $E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!AE189,\n               IF($B189=AE$3,$F189,0)\n           )\n       )\n   )","v":0},null,25.828955533841146,0,0,0,0,0,0,0,0,0,0,0,0,0,4.373250067476059,0,3.9171862656709098,0,0,0,0,0,0.64774059257879857,0]
[{"$f":"'Upgrade Information'!B190","v":"b0211"},{"$f":"'Projected Revenue Requirements'!C190","v":"AEC"},{"$f":"'Upgrade Information'!E190","v":6.22},{"$f":"IF('Upgrade Information'!D190=\"\",\"\",'Upgrade Information'!D190)","v":"2008-02-15"},{"$f":"'Projected Revenue Requirements'!I190","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K190/12","v":42558.49779732243},null,{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!H190,\n               IF($B190=H$3,$F190,0)\n           )\n       )\n   )","v":27760.908113193422},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!I190,\n               IF($B190=I$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!J190,\n               IF($B190=J$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!K190,\n               IF($B190=K$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!L190,\n               IF($B190=L$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!M190,\n               IF($B190=M$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!N190,\n               IF($B190=N$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!O190,\n               IF($B190=O$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!P190,\n               IF($B190=P$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!Q190,\n               IF($B190=Q$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!R190,\n               IF($B190=R$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!S190,\n               IF($B190=S$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!T190,\n               IF($B190=T$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!U190,\n               IF($B190=U$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!V190,\n               IF($B190=V$3,$F190,0)\n           )\n       )\n   )","v":11009.883380167312},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!W190,\n               IF($B190=W$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!X190,\n               IF($B190=X$3,$F190,0)\n           )\n       )\n   )","v":1085.2416938317219},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!Y190,\n               IF($B190=Y$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!Z190,\n               IF($B190=Z$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!AA190,\n               IF($B190=AA$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!AB190,\n               IF($B190=AB$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!AC190,\n               IF($B190=AC$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!AD190,\n               IF($B190=AD$3,$F190,0)\n           )\n       )\n   )","v":2702.4646101299745},{"$f":"\nIF(OR($D190=\"\", $E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!AE190,\n               IF($B190=AE$3,$F190,0)\n           )\n       )\n   )","v":0},null,10.620087265950046,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7981484884886756,0,1.6106288124543218,0,0,0,0,0,0.26633138958608205,0]
[{"$f":"'Upgrade Information'!B191","v":"b0212"},{"$f":"'Projected Revenue Requirements'!C191","v":"AEC"},{"$f":"'Upgrade Information'!E191","v":7.0000000000000007E-2},{"$f":"IF('Upgrade Information'!D191=\"\",\"\",'Upgrade Information'!D191)","v":"2008-02-28"},{"$f":"'Projected Revenue Requirements'!I191","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K191/12","v":478.95415527533282},null,{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!H191,\n               IF($B191=H$3,$F191,0)\n           )\n       )\n   )","v":312.4217954860996},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!I191,\n               IF($B191=I$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!J191,\n               IF($B191=J$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!K191,\n               IF($B191=K$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!L191,\n               IF($B191=L$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!M191,\n               IF($B191=M$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!N191,\n               IF($B191=N$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!O191,\n               IF($B191=O$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!P191,\n               IF($B191=P$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!Q191,\n               IF($B191=Q$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!R191,\n               IF($B191=R$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!S191,\n               IF($B191=S$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!T191,\n               IF($B191=T$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!U191,\n               IF($B191=U$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!V191,\n               IF($B191=V$3,$F191,0)\n           )\n       )\n   )","v":123.90543996972859},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!W191,\n               IF($B191=W$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!X191,\n               IF($B191=X$3,$F191,0)\n           )\n       )\n   )","v":12.213330959520986},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!Y191,\n               IF($B191=Y$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!Z191,\n               IF($B191=Z$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!AA191,\n               IF($B191=AA$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!AB191,\n               IF($B191=AB$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!AC191,\n               IF($B191=AC$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!AD191,\n               IF($B191=AD$3,$F191,0)\n           )\n       )\n   )","v":30.413588859983633},{"$f":"\nIF(OR($D191=\"\", $E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!AE191,\n               IF($B191=AE$3,$F191,0)\n           )\n       )\n   )","v":0},null,0.11951866698014521,0,0,0,0,0,0,0,0,0,0,0,0,0,2.023639778041918E-2,0,1.8126047728585615E-2,0,0,0,0,0,2.9972985966279326E-3,0]
[{"$f":"'Upgrade Information'!B192","v":"b0213.1"},{"$f":"'Projected Revenue Requirements'!C192","v":"PSEG"},{"$f":"'Upgrade Information'!E192","v":0.375},{"$f":"IF('Upgrade Information'!D192=\"\",\"\",'Upgrade Information'!D192)","v":"2007-04-13"},{"$f":"'Projected Revenue Requirements'!I192","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K192/12","v":2517.7883421985812},null,{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!H192,\n               IF($B192=H$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!I192,\n               IF($B192=I$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!J192,\n               IF($B192=J$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!K192,\n               IF($B192=K$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!L192,\n               IF($B192=L$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!M192,\n               IF($B192=M$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!N192,\n               IF($B192=N$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!O192,\n               IF($B192=O$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!P192,\n               IF($B192=P$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!Q192,\n               IF($B192=Q$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!R192,\n               IF($B192=R$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!S192,\n               IF($B192=S$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!T192,\n               IF($B192=T$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!U192,\n               IF($B192=U$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!V192,\n               IF($B192=V$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!W192,\n               IF($B192=W$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!X192,\n               IF($B192=X$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!Y192,\n               IF($B192=Y$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!Z192,\n               IF($B192=Z$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!AA192,\n               IF($B192=AA$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!AB192,\n               IF($B192=AB$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!AC192,\n               IF($B192=AC$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!AD192,\n               IF($B192=AD$3,$F192,0)\n           )\n       )\n   )","v":2517.7883421985812},{"$f":"\nIF(OR($D192=\"\", $E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!AE192,\n               IF($B192=AE$3,$F192,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24813130405031844,0]
[{"$f":"'Upgrade Information'!B193","v":"b0213.3"},{"$f":"'Projected Revenue Requirements'!C193","v":"PSEG"},{"$f":"'Upgrade Information'!E193","v":0.375},{"$f":"IF('Upgrade Information'!D193=\"\",\"\",'Upgrade Information'!D193)","v":"2007-03-29"},{"$f":"'Projected Revenue Requirements'!I193","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K193/12","v":2512.6979720744675},null,{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!H193,\n               IF($B193=H$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!I193,\n               IF($B193=I$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!J193,\n               IF($B193=J$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!K193,\n               IF($B193=K$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!L193,\n               IF($B193=L$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!M193,\n               IF($B193=M$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!N193,\n               IF($B193=N$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!O193,\n               IF($B193=O$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!P193,\n               IF($B193=P$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!Q193,\n               IF($B193=Q$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!R193,\n               IF($B193=R$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!S193,\n               IF($B193=S$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!T193,\n               IF($B193=T$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!U193,\n               IF($B193=U$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!V193,\n               IF($B193=V$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!W193,\n               IF($B193=W$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!X193,\n               IF($B193=X$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!Y193,\n               IF($B193=Y$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!Z193,\n               IF($B193=Z$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!AA193,\n               IF($B193=AA$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!AB193,\n               IF($B193=AB$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!AC193,\n               IF($B193=AC$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!AD193,\n               IF($B193=AD$3,$F193,0)\n           )\n       )\n   )","v":2512.6979720744675},{"$f":"\nIF(OR($D193=\"\", $E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!AE193,\n               IF($B193=AE$3,$F193,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2476296414777242,0]
[{"$f":"'Upgrade Information'!B194","v":"b0214"},{"$f":"'Projected Revenue Requirements'!C194","v":"AEC"},{"$f":"'Upgrade Information'!E194","v":2.65},{"$f":"IF('Upgrade Information'!D194=\"\",\"\",'Upgrade Information'!D194)","v":"2009-02-28"},{"$f":"'Projected Revenue Requirements'!I194","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K194/12","v":18748.652160128626},null,{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!H194,\n               IF($B194=H$3,$F194,0)\n           )\n       )\n   )","v":18748.652160128626},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!I194,\n               IF($B194=I$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!J194,\n               IF($B194=J$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!K194,\n               IF($B194=K$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!L194,\n               IF($B194=L$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!M194,\n               IF($B194=M$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!N194,\n               IF($B194=N$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!O194,\n               IF($B194=O$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!P194,\n               IF($B194=P$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!Q194,\n               IF($B194=Q$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!R194,\n               IF($B194=R$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!S194,\n               IF($B194=S$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!T194,\n               IF($B194=T$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!U194,\n               IF($B194=U$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!V194,\n               IF($B194=V$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!W194,\n               IF($B194=W$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!X194,\n               IF($B194=X$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!Y194,\n               IF($B194=Y$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!Z194,\n               IF($B194=Z$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!AA194,\n               IF($B194=AA$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!AB194,\n               IF($B194=AB$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!AC194,\n               IF($B194=AC$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!AD194,\n               IF($B194=AD$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D194=\"\", $E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!AE194,\n               IF($B194=AE$3,$F194,0)\n           )\n       )\n   )","v":0},null,7.1723994491693288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B195","v":"b0215"},{"$f":"'Projected Revenue Requirements'!C195","v":"ME"},{"$f":"'Upgrade Information'!E195","v":10},{"$f":"IF('Upgrade Information'!D195=\"\",\"\",'Upgrade Information'!D195)","v":"2008-06-01"},{"$f":"'Projected Revenue Requirements'!I195","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K195/12","v":92185.944340246497},null,{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!H195,\n               IF($B195=H$3,$F195,0)\n           )\n       )\n   )","v":6185.6768652305409},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!I195,\n               IF($B195=I$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!J195,\n               IF($B195=J$3,$F195,0)\n           )\n       )\n   )","v":3659.7819903077857},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!K195,\n               IF($B195=K$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!L195,\n               IF($B195=L$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!M195,\n               IF($B195=M$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!N195,\n               IF($B195=N$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!O195,\n               IF($B195=O$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!P195,\n               IF($B195=P$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!Q195,\n               IF($B195=Q$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!R195,\n               IF($B195=R$3,$F195,0)\n           )\n       )\n   )","v":8388.9209349624307},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!S195,\n               IF($B195=S$3,$F195,0)\n           )\n       )\n   )","v":589.99004377757763},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!T195,\n               IF($B195=T$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!U195,\n               IF($B195=U$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!V195,\n               IF($B195=V$3,$F195,0)\n           )\n       )\n   )","v":15533.331621331536},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!W195,\n               IF($B195=W$3,$F195,0)\n           )\n       )\n   )","v":9707.1799390279557},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!X195,\n               IF($B195=X$3,$F195,0)\n           )\n       )\n   )","v":1557.9424593501656},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!Y195,\n               IF($B195=Y$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!Z195,\n               IF($B195=Z$3,$F195,0)\n           )\n       )\n   )","v":17515.329424646836},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!AA195,\n               IF($B195=AA$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!AB195,\n               IF($B195=AB$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!AC195,\n               IF($B195=AC$3,$F195,0)\n           )\n       )\n   )","v":7835.8052689209526},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!AD195,\n               IF($B195=AD$3,$F195,0)\n           )\n       )\n   )","v":20898.55358193388},{"$f":"\nIF(OR($D195=\"\", $E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!AE195,\n               IF($B195=AE$3,$F195,0)\n           )\n       )\n   )","v":313.43221075683806},null,2.366364523806634,0,0.39978829515176323,0,0,0,0,0,0,0,2.0335299093308197,0,0,0,2.5369239447535543,3.2129149501962582,2.3121734332890558,0,2.04079526304929,0,0,1.046364509911192,2.0595795389705214,0.7693475963594455]
[{"$f":"'Upgrade Information'!B196","v":"b0216"},{"$f":"'Projected Revenue Requirements'!C196","v":"TrAILCo"},{"$f":"'Upgrade Information'!E196","v":50},{"$f":"IF('Upgrade Information'!D196=\"\",\"\",'Upgrade Information'!D196)","v":"2007-12-05"},{"$f":"'Projected Revenue Requirements'!I196","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K196/12","v":377196.62601495261},null,{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!H196,\n               IF($B196=H$3,$F196,0)\n           )\n       )\n   )","v":3104.8020291686439},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!I196,\n               IF($B196=I$3,$F196,0)\n           )\n       )\n   )","v":25794.68100522508},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!J196,\n               IF($B196=J$3,$F196,0)\n           )\n       )\n   )","v":68320.148366873953},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!K196,\n               IF($B196=K$3,$F196,0)\n           )\n       )\n   )","v":15168.9889803809},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!L196,\n               IF($B196=L$3,$F196,0)\n           )\n       )\n   )","v":28225.965480515355},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!M196,\n               IF($B196=M$3,$F196,0)\n           )\n       )\n   )","v":25254.488211473777},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!N196,\n               IF($B196=N$3,$F196,0)\n           )\n       )\n   )","v":3992.7706584748717},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!O196,\n               IF($B196=O$3,$F196,0)\n           )\n       )\n   )","v":6136.0817761622538},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!P196,\n               IF($B196=P$3,$F196,0)\n           )\n       )\n   )","v":3224.409360590711},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!Q196,\n               IF($B196=Q$3,$F196,0)\n           )\n       )\n   )","v":105396.02777332719},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!R196,\n               IF($B196=R$3,$F196,0)\n           )\n       )\n   )","v":4899.8622077006148},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!S196,\n               IF($B196=S$3,$F196,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!T196,\n               IF($B196=T$3,$F196,0)\n           )\n       )\n   )","v":3555.5565701286673},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!U196,\n               IF($B196=U$3,$F196,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!V196,\n               IF($B196=V$3,$F196,0)\n           )\n       )\n   )","v":7272.5295885220685},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!W196,\n               IF($B196=W$3,$F196,0)\n           )\n       )\n   )","v":3588.5762703623659},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!X196,\n               IF($B196=X$3,$F196,0)\n           )\n       )\n   )","v":800.31201501676821},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!Y196,\n               IF($B196=Y$3,$F196,0)\n           )\n       )\n   )","v":143.71883914667404},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!Z196,\n               IF($B196=Z$3,$F196,0)\n           )\n       )\n   )","v":10194.060403803674},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!AA196,\n               IF($B196=AA$3,$F196,0)\n           )\n       )\n   )","v":3361.7143011308394},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!AB196,\n               IF($B196=AB$3,$F196,0)\n           )\n       )\n   )","v":37331.196518076809},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!AC196,\n               IF($B196=AC$3,$F196,0)\n           )\n       )\n   )","v":8894.6520564775474},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!AD196,\n               IF($B196=AD$3,$F196,0)\n           )\n       )\n   )","v":12052.190585300012},{"$f":"\nIF(OR($D196=\"\", $E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!AE196,\n               IF($B196=AE$3,$F196,0)\n           )\n       )\n   )","v":483.89301709384296},null,1.1877590012121821,1.1877590012121821,7.4631755969188207,1.1877590012121821,4.3291358098949928,1.1877590012121821,1.1877590012121821,1.1877590012121819,1.1877590012121824,4.9817797901016343,1.1877590012121821,0,1.1877590012121821,0,1.1877590012121819,1.1877590012121821,1.1877590012121821,1.1877590012121821,1.1877590012121821,1.1877590012121821,6.3991217590724414,1.1877590012121821,1.1877590012121821,1.1877590012121821]
[{"$f":"'Upgrade Information'!B197","v":"b0217"},{"$f":"'Projected Revenue Requirements'!C197","v":"Dominion"},{"$f":"'Upgrade Information'!E197","v":1.7},{"$f":"IF('Upgrade Information'!D197=\"\",\"\",'Upgrade Information'!D197)","v":"2006-06-03"},{"$f":"'Projected Revenue Requirements'!I197","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K197/12","v":12334.793025519315},null,{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!H197,\n               IF($B197=H$3,$F197,0)\n           )\n       )\n   )","v":101.53084034608904},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!I197,\n               IF($B197=I$3,$F197,0)\n           )\n       )\n   )","v":843.5177555011669},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!J197,\n               IF($B197=J$3,$F197,0)\n           )\n       )\n   )","v":1349.1313776624297},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!K197,\n               IF($B197=K$3,$F197,0)\n           )\n       )\n   )","v":496.04457350571454},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!L197,\n               IF($B197=L$3,$F197,0)\n           )\n       )\n   )","v":1074.7416986887604},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!M197,\n               IF($B197=M$3,$F197,0)\n           )\n       )\n   )","v":825.85278756336982},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!N197,\n               IF($B197=N$3,$F197,0)\n           )\n       )\n   )","v":130.56850532035688},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!O197,\n               IF($B197=O$3,$F197,0)\n           )\n       )\n   )","v":200.65741174901706},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!P197,\n               IF($B197=P$3,$F197,0)\n           )\n       )\n   )","v":105.44214701129606},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!Q197,\n               IF($B197=Q$3,$F197,0)\n           )\n       )\n   )","v":4239.7067700240277},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!R197,\n               IF($B197=R$3,$F197,0)\n           )\n       )\n   )","v":160.23151326691703},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!S197,\n               IF($B197=S$3,$F197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!T197,\n               IF($B197=T$3,$F197,0)\n           )\n       )\n   )","v":116.27106755012147},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!U197,\n               IF($B197=U$3,$F197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!V197,\n               IF($B197=V$3,$F197,0)\n           )\n       )\n   )","v":237.82065124524425},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!W197,\n               IF($B197=W$3,$F197,0)\n           )\n       )\n   )","v":117.35085230973175},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!X197,\n               IF($B197=X$3,$F197,0)\n           )\n       )\n   )","v":26.17118600810818},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!Y197,\n               IF($B197=Y$3,$F197,0)\n           )\n       )\n   )","v":4.699782586792951},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!Z197,\n               IF($B197=Z$3,$F197,0)\n           )\n       )\n   )","v":333.35829776371224},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!AA197,\n               IF($B197=AA$3,$F197,0)\n           )\n       )\n   )","v":109.93218723471149},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!AB197,\n               IF($B197=AB$3,$F197,0)\n           )\n       )\n   )","v":1160.9522382519535},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!AC197,\n               IF($B197=AC$3,$F197,0)\n           )\n       )\n   )","v":290.86604859055944},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!AD197,\n               IF($B197=AD$3,$F197,0)\n           )\n       )\n   )","v":394.12143725775269},{"$f":"\nIF(OR($D197=\"\", $E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!AE197,\n               IF($B197=AE$3,$F197,0)\n           )\n       )\n   )","v":15.82389608148304},null,{"$f":"IF(AG$2=0,0,H197/AG$2)","v":3.884117840324753E-2},{"$f":"IF(AH$2=0,0,I197/AH$2)","v":3.884117840324753E-2},{"$f":"IF(AI$2=0,0,J197/AI$2)","v":0.14737679316413377},{"$f":"IF(AJ$2=0,0,K197/AJ$2)","v":3.884117840324753E-2},{"$f":"IF(AK$2=0,0,L197/AK$2)","v":0.16483768384796937},{"$f":"IF(AL$2=0,0,M197/AL$2)","v":3.8841178403247523E-2},{"$f":"IF(AM$2=0,0,N197/AM$2)","v":3.8841178403247523E-2},{"$f":"IF(AN$2=0,0,O197/AN$2)","v":3.8841178403247523E-2},{"$f":"IF(AO$2=0,0,P197/AO$2)","v":3.884117840324753E-2},{"$f":"IF(AP$2=0,0,Q197/AP$2)","v":0.20039925554203844},{"$f":"IF(AQ$2=0,0,R197/AQ$2)","v":3.884117840324753E-2},{"$f":"IF(AR$2=0,0,S197/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T197/AS$2)","v":3.884117840324753E-2},{"$f":"IF(AT$2=0,0,U197/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V197/AU$2)","v":3.8841178403247523E-2},{"$f":"IF(AV$2=0,0,W197/AV$2)","v":3.8841178403247523E-2},{"$f":"IF(AW$2=0,0,X197/AW$2)","v":3.8841178403247523E-2},{"$f":"IF(AX$2=0,0,Y197/AX$2)","v":3.884117840324753E-2},{"$f":"IF(AY$2=0,0,Z197/AY$2)","v":3.884117840324753E-2},{"$f":"IF(AZ$2=0,0,AA197/AZ$2)","v":3.884117840324753E-2},{"$f":"IF(BA$2=0,0,AB197/BA$2)","v":0.19900446334326743},{"$f":"IF(BB$2=0,0,AC197/BB$2)","v":3.884117840324753E-2},{"$f":"IF(BC$2=0,0,AD197/BC$2)","v":3.884117840324753E-2},{"$f":"IF(BD$2=0,0,AE197/BD$2)","v":3.8841178403247523E-2}]
[{"$f":"'Upgrade Information'!B198","v":"b0218"},{"$f":"'Projected Revenue Requirements'!C198","v":"TrAILCo"},{"$f":"'Upgrade Information'!E198","v":14.5},{"$f":"IF('Upgrade Information'!D198=\"\",\"\",'Upgrade Information'!D198)","v":"2007-12-20"},{"$f":"'Projected Revenue Requirements'!I198","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K198/12","v":109387.02154433627},null,{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!H198,\n               IF($B198=H$3,$F198,0)\n           )\n       )\n   )","v":12940.484648694981},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!I198,\n               IF($B198=I$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!J198,\n               IF($B198=J$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!K198,\n               IF($B198=K$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!L198,\n               IF($B198=L$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!M198,\n               IF($B198=M$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!N198,\n               IF($B198=N$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!O198,\n               IF($B198=O$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!P198,\n               IF($B198=P$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!Q198,\n               IF($B198=Q$3,$F198,0)\n           )\n       )\n   )","v":15106.347675272838},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!R198,\n               IF($B198=R$3,$F198,0)\n           )\n       )\n   )","v":21221.082179601235},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!S198,\n               IF($B198=S$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!T198,\n               IF($B198=T$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!U198,\n               IF($B198=U$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!V198,\n               IF($B198=V$3,$F198,0)\n           )\n       )\n   )","v":17020.620552298722},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!W198,\n               IF($B198=W$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!X198,\n               IF($B198=X$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!Y198,\n               IF($B198=Y$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!Z198,\n               IF($B198=Z$3,$F198,0)\n           )\n       )\n   )","v":43098.486488468494},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!AA198,\n               IF($B198=AA$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!AB198,\n               IF($B198=AB$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!AC198,\n               IF($B198=AC$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!AD198,\n               IF($B198=AD$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D198=\"\", $E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!AE198,\n               IF($B198=AE$3,$F198,0)\n           )\n       )\n   )","v":0},null,4.9504531938389364,0,0,0,0,0,0,0,0,0.71403542563079736,5.1441306522195314,0,0,0,2.779829909405465,0,0,0,5.0216119227819647,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B199","v":"b0219"},{"$f":"'Projected Revenue Requirements'!C199","v":"PEPCO"},{"$f":"'Upgrade Information'!E199","v":90.997},{"$f":"IF('Upgrade Information'!D199=\"\",\"\",'Upgrade Information'!D199)","v":"2007-07-01"},{"$f":"'Projected Revenue Requirements'!I199","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K199/12","v":738909.68676199357},null,{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!H199,\n               IF($B199=H$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!I199,\n               IF($B199=I$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!J199,\n               IF($B199=J$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!K199,\n               IF($B199=K$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!L199,\n               IF($B199=L$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!M199,\n               IF($B199=M$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!N199,\n               IF($B199=N$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!O199,\n               IF($B199=O$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!P199,\n               IF($B199=P$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!Q199,\n               IF($B199=Q$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!R199,\n               IF($B199=R$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!S199,\n               IF($B199=S$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!T199,\n               IF($B199=T$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!U199,\n               IF($B199=U$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!V199,\n               IF($B199=V$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!W199,\n               IF($B199=W$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!X199,\n               IF($B199=X$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!Y199,\n               IF($B199=Y$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!Z199,\n               IF($B199=Z$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!AA199,\n               IF($B199=AA$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!AB199,\n               IF($B199=AB$3,$F199,0)\n           )\n       )\n   )","v":738909.68676199357},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!AC199,\n               IF($B199=AC$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!AD199,\n               IF($B199=AD$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D199=\"\", $E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!AE199,\n               IF($B199=AE$3,$F199,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126.66009920840507,0,0,0]
[{"$f":"'Upgrade Information'!B200","v":"b0220"},{"$f":"'Projected Revenue Requirements'!C200","v":"APS"},{"$f":"'Upgrade Information'!E200","v":0.36},{"$f":"IF('Upgrade Information'!D200=\"\",\"\",'Upgrade Information'!D200)","v":"2006-04-18"},{"$f":"'Projected Revenue Requirements'!I200","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K200/12","v":3177.056892173347},null,{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!H200,\n               IF($B200=H$3,$F200,0)\n           )\n       )\n   )","v":375.84583034410696},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!I200,\n               IF($B200=I$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!J200,\n               IF($B200=J$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!K200,\n               IF($B200=K$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!L200,\n               IF($B200=L$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!M200,\n               IF($B200=M$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!N200,\n               IF($B200=N$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!O200,\n               IF($B200=O$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!P200,\n               IF($B200=P$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!Q200,\n               IF($B200=Q$3,$F200,0)\n           )\n       )\n   )","v":438.75155680913923},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!R200,\n               IF($B200=R$3,$F200,0)\n           )\n       )\n   )","v":616.34903708162938},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!S200,\n               IF($B200=S$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!T200,\n               IF($B200=T$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!U200,\n               IF($B200=U$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!V200,\n               IF($B200=V$3,$F200,0)\n           )\n       )\n   )","v":494.35005242217278},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!W200,\n               IF($B200=W$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!X200,\n               IF($B200=X$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!Y200,\n               IF($B200=Y$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!Z200,\n               IF($B200=Z$3,$F200,0)\n           )\n       )\n   )","v":1251.7604155162987},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!AA200,\n               IF($B200=AA$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!AB200,\n               IF($B200=AB$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!AC200,\n               IF($B200=AC$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!AD200,\n               IF($B200=AD$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D200=\"\", $E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!AE200,\n               IF($B200=AE$3,$F200,0)\n           )\n       )\n   )","v":0},null,0.14378187847900037,0,0,0,0,0,0,0,0,2.0738577010589718E-2,0.14940708241379519,0,0,0,8.0737894204081853E-2,0,0,0,0.14584862576798391,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B201","v":"b0221"},{"$f":"'Projected Revenue Requirements'!C201","v":"DPL"},{"$f":"'Upgrade Information'!E201","v":0.02},{"$f":"IF('Upgrade Information'!D201=\"\",\"\",'Upgrade Information'!D201)","v":"2006-03-29"},{"$f":"'Projected Revenue Requirements'!I201","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K201/12","v":132.79715687664915},null,{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!H201,\n               IF($B201=H$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!I201,\n               IF($B201=I$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!J201,\n               IF($B201=J$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!K201,\n               IF($B201=K$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!L201,\n               IF($B201=L$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!M201,\n               IF($B201=M$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!N201,\n               IF($B201=N$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!O201,\n               IF($B201=O$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!P201,\n               IF($B201=P$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!Q201,\n               IF($B201=Q$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!R201,\n               IF($B201=R$3,$F201,0)\n           )\n       )\n   )","v":132.79715687664915},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!S201,\n               IF($B201=S$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!T201,\n               IF($B201=T$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!U201,\n               IF($B201=U$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!V201,\n               IF($B201=V$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!W201,\n               IF($B201=W$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!X201,\n               IF($B201=X$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!Y201,\n               IF($B201=Y$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!Z201,\n               IF($B201=Z$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!AA201,\n               IF($B201=AA$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!AB201,\n               IF($B201=AB$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!AC201,\n               IF($B201=AC$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!AD201,\n               IF($B201=AD$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D201=\"\", $E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!AE201,\n               IF($B201=AE$3,$F201,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,3.2190908994897134E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B202","v":"b0222"},{"$f":"'Projected Revenue Requirements'!C202","v":"Dominion"},{"$f":"'Upgrade Information'!E202","v":1.5},{"$f":"IF('Upgrade Information'!D202=\"\",\"\",'Upgrade Information'!D202)","v":"2006-05-31"},{"$f":"'Projected Revenue Requirements'!I202","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K202/12","v":10859.69627647201},null,{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!H202,\n               IF($B202=H$3,$F202,0)\n           )\n       )\n   )","v":89.388941230902915},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!I202,\n               IF($B202=I$3,$F202,0)\n           )\n       )\n   )","v":742.64291339159979},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!J202,\n               IF($B202=J$3,$F202,0)\n           )\n       )\n   )","v":313.0425343190721},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!K202,\n               IF($B202=K$3,$F202,0)\n           )\n       )\n   )","v":436.72345346365125},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!L202,\n               IF($B202=L$3,$F202,0)\n           )\n       )\n   )","v":636.17085296990808},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!M202,\n               IF($B202=M$3,$F202,0)\n           )\n       )\n   )","v":727.09046868164762},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!N202,\n               IF($B202=N$3,$F202,0)\n           )\n       )\n   )","v":114.95404163802726},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!O202,\n               IF($B202=O$3,$F202,0)\n           )\n       )\n   )","v":176.66113591926839},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!P202,\n               IF($B202=P$3,$F202,0)\n           )\n       )\n   )","v":92.832501438229585},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!Q202,\n               IF($B202=Q$3,$F202,0)\n           )\n       )\n   )","v":5087.4346171636862},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!R202,\n               IF($B202=R$3,$F202,0)\n           )\n       )\n   )","v":141.06970132358219},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!S202,\n               IF($B202=S$3,$F202,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!T202,\n               IF($B202=T$3,$F202,0)\n           )\n       )\n   )","v":102.3664099367666},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!U202,\n               IF($B202=U$3,$F202,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!V202,\n               IF($B202=V$3,$F202,0)\n           )\n       )\n   )","v":209.38008732314285},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!W202,\n               IF($B202=W$3,$F202,0)\n           )\n       )\n   )","v":103.31706508834239},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!X202,\n               IF($B202=X$3,$F202,0)\n           )\n       )\n   )","v":23.041418745746892},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!Y202,\n               IF($B202=Y$3,$F202,0)\n           )\n       )\n   )","v":4.1377436453478396},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!Z202,\n               IF($B202=Z$3,$F202,0)\n           )\n       )\n   )","v":293.49255050051545},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!AA202,\n               IF($B202=AA$3,$F202,0)\n           )\n       )\n   )","v":96.785585449818115},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!AB202,\n               IF($B202=AB$3,$F202,0)\n           )\n       )\n   )","v":852.16170388729199},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!AC202,\n               IF($B202=AC$3,$F202,0)\n           )\n       )\n   )","v":256.08187655001512},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!AD202,\n               IF($B202=AD$3,$F202,0)\n           )\n       )\n   )","v":346.9891303251614},{"$f":"\nIF(OR($D202=\"\", $E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!AE202,\n               IF($B202=AE$3,$F202,0)\n           )\n       )\n   )","v":13.931543480286857},null,3.419622847394909E-2,3.419622847394909E-2,3.419622847394909E-2,3.419622847394909E-2,9.7572216713176091E-2,3.4196228473949083E-2,3.419622847394909E-2,3.4196228473949083E-2,3.419622847394909E-2,0.24046901476929738,3.419622847394909E-2,0,3.419622847394909E-2,0,3.4196228473949083E-2,3.419622847394909E-2,3.4196228473949083E-2,3.419622847394909E-2,3.419622847394909E-2,3.419622847394909E-2,0.14607317766932221,3.4196228473949083E-2,3.419622847394909E-2,3.4196228473949083E-2]
[{"$f":"'Upgrade Information'!B203","v":"b0223"},{"$f":"'Projected Revenue Requirements'!C203","v":"Dominion"},{"$f":"'Upgrade Information'!E203","v":1},{"$f":"IF('Upgrade Information'!D203=\"\",\"\",'Upgrade Information'!D203)","v":"2006-05-31"},{"$f":"'Projected Revenue Requirements'!I203","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K203/12","v":7239.7975176480068},null,{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!H203,\n               IF($B203=H$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!I203,\n               IF($B203=I$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!J203,\n               IF($B203=J$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!K203,\n               IF($B203=K$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!L203,\n               IF($B203=L$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!M203,\n               IF($B203=M$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!N203,\n               IF($B203=N$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!O203,\n               IF($B203=O$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!P203,\n               IF($B203=P$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!Q203,\n               IF($B203=Q$3,$F203,0)\n           )\n       )\n   )","v":7239.7975176480068},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!R203,\n               IF($B203=R$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!S203,\n               IF($B203=S$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!T203,\n               IF($B203=T$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!U203,\n               IF($B203=U$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!V203,\n               IF($B203=V$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!W203,\n               IF($B203=W$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!X203,\n               IF($B203=X$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!Y203,\n               IF($B203=Y$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!Z203,\n               IF($B203=Z$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!AA203,\n               IF($B203=AA$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!AB203,\n               IF($B203=AB$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!AC203,\n               IF($B203=AC$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!AD203,\n               IF($B203=AD$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D203=\"\", $E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!AE203,\n               IF($B203=AE$3,$F203,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.34220527774932324,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B204","v":"b0224"},{"$f":"'Projected Revenue Requirements'!C204","v":"Dominion"},{"$f":"'Upgrade Information'!E204","v":1},{"$f":"IF('Upgrade Information'!D204=\"\",\"\",'Upgrade Information'!D204)","v":"2006-05-31"},{"$f":"'Projected Revenue Requirements'!I204","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K204/12","v":7239.7975176480068},null,{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!H204,\n               IF($B204=H$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!I204,\n               IF($B204=I$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!J204,\n               IF($B204=J$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!K204,\n               IF($B204=K$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!L204,\n               IF($B204=L$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!M204,\n               IF($B204=M$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!N204,\n               IF($B204=N$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!O204,\n               IF($B204=O$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!P204,\n               IF($B204=P$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!Q204,\n               IF($B204=Q$3,$F204,0)\n           )\n       )\n   )","v":7239.7975176480068},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!R204,\n               IF($B204=R$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!S204,\n               IF($B204=S$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!T204,\n               IF($B204=T$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!U204,\n               IF($B204=U$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!V204,\n               IF($B204=V$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!W204,\n               IF($B204=W$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!X204,\n               IF($B204=X$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!Y204,\n               IF($B204=Y$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!Z204,\n               IF($B204=Z$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!AA204,\n               IF($B204=AA$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!AB204,\n               IF($B204=AB$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!AC204,\n               IF($B204=AC$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!AD204,\n               IF($B204=AD$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D204=\"\", $E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!AE204,\n               IF($B204=AE$3,$F204,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.34220527774932324,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B205","v":"b0225"},{"$f":"'Projected Revenue Requirements'!C205","v":"Dominion"},{"$f":"'Upgrade Information'!E205","v":0.6},{"$f":"IF('Upgrade Information'!D205=\"\",\"\",'Upgrade Information'!D205)","v":"2006-05-31"},{"$f":"'Projected Revenue Requirements'!I205","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K205/12","v":4343.8785105888046},null,{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!H205,\n               IF($B205=H$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!I205,\n               IF($B205=I$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!J205,\n               IF($B205=J$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!K205,\n               IF($B205=K$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!L205,\n               IF($B205=L$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!M205,\n               IF($B205=M$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!N205,\n               IF($B205=N$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!O205,\n               IF($B205=O$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!P205,\n               IF($B205=P$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!Q205,\n               IF($B205=Q$3,$F205,0)\n           )\n       )\n   )","v":4343.8785105888046},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!R205,\n               IF($B205=R$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!S205,\n               IF($B205=S$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!T205,\n               IF($B205=T$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!U205,\n               IF($B205=U$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!V205,\n               IF($B205=V$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!W205,\n               IF($B205=W$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!X205,\n               IF($B205=X$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!Y205,\n               IF($B205=Y$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!Z205,\n               IF($B205=Z$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!AA205,\n               IF($B205=AA$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!AB205,\n               IF($B205=AB$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!AC205,\n               IF($B205=AC$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!AD205,\n               IF($B205=AD$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D205=\"\", $E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!AE205,\n               IF($B205=AE$3,$F205,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.20532316664959396,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B206","v":"b0226"},{"$f":"'Projected Revenue Requirements'!C206","v":"Dominion"},{"$f":"'Upgrade Information'!E206","v":7.01},{"$f":"IF('Upgrade Information'!D206=\"\",\"\",'Upgrade Information'!D206)","v":"2006-07-06"},{"$f":"'Projected Revenue Requirements'!I206","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K206/12","v":50974.783058805573},null,{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!H206,\n               IF($B206=H$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!I206,\n               IF($B206=I$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!J206,\n               IF($B206=J$3,$F206,0)\n           )\n       )\n   )","v":1880.9694948699257},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!K206,\n               IF($B206=K$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!L206,\n               IF($B206=L$3,$F206,0)\n           )\n       )\n   )","v":1804.5073202817173},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!M206,\n               IF($B206=M$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!N206,\n               IF($B206=N$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!O206,\n               IF($B206=O$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!P206,\n               IF($B206=P$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!Q206,\n               IF($B206=Q$3,$F206,0)\n           )\n       )\n   )","v":43700.681516314013},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!R206,\n               IF($B206=R$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!S206,\n               IF($B206=S$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!T206,\n               IF($B206=T$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!U206,\n               IF($B206=U$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!V206,\n               IF($B206=V$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!W206,\n               IF($B206=W$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!X206,\n               IF($B206=X$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!Y206,\n               IF($B206=Y$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!Z206,\n               IF($B206=Z$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!AA206,\n               IF($B206=AA$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!AB206,\n               IF($B206=AB$3,$F206,0)\n           )\n       )\n   )","v":3588.6247273399126},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!AC206,\n               IF($B206=AC$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!AD206,\n               IF($B206=AD$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D206=\"\", $E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!AE206,\n               IF($B206=AE$3,$F206,0)\n           )\n       )\n   )","v":0},null,0,0,0.20547387510458756,0,0.27676492642357625,0,0,0,0,2.0656107881016061,0,0,0,0,0,0,0,0,0,0,0.6151435989132148,0,0,0]
[{"$f":"'Upgrade Information'!B207","v":"b0227"},{"$f":"'Projected Revenue Requirements'!C207","v":"Dominion"},{"$f":"'Upgrade Information'!E207","v":5.8},{"$f":"IF('Upgrade Information'!D207=\"\",\"\",'Upgrade Information'!D207)","v":"2009-06-11"},{"$f":"'Projected Revenue Requirements'!I207","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K207/12","v":45416.503771828378},null,{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!H207,\n               IF($B207=H$3,$F207,0)\n           )\n       )\n   )","v":322.45717677998152},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!I207,\n               IF($B207=I$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!J207,\n               IF($B207=J$3,$F207,0)\n           )\n       )\n   )","v":1525.9945267334335},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!K207,\n               IF($B207=K$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!L207,\n               IF($B207=L$3,$F207,0)\n           )\n       )\n   )","v":4964.0238622608413},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!M207,\n               IF($B207=M$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!N207,\n               IF($B207=N$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!O207,\n               IF($B207=O$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!P207,\n               IF($B207=P$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!Q207,\n               IF($B207=Q$3,$F207,0)\n           )\n       )\n   )","v":30601.640241457961},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!R207,\n               IF($B207=R$3,$F207,0)\n           )\n       )\n   )","v":753.91396261235104},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!S207,\n               IF($B207=S$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!T207,\n               IF($B207=T$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!U207,\n               IF($B207=U$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!V207,\n               IF($B207=V$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!W207,\n               IF($B207=W$3,$F207,0)\n           )\n       )\n   )","v":404.20688356927258},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!X207,\n               IF($B207=X$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!Y207,\n               IF($B207=Y$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!Z207,\n               IF($B207=Z$3,$F207,0)\n           )\n       )\n   )","v":1058.2045378836012},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!AA207,\n               IF($B207=AA$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!AB207,\n               IF($B207=AB$3,$F207,0)\n           )\n       )\n   )","v":5540.8134601630618},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!AC207,\n               IF($B207=AC$3,$F207,0)\n           )\n       )\n   )","v":245.24912036787325},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!AD207,\n               IF($B207=AD$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D207=\"\", $E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!AE207,\n               IF($B207=AE$3,$F207,0)\n           )\n       )\n   )","v":0},null,0.12335775699310693,0,0.16669701962284758,0,0.76135335310749097,0,0,0,0,1.4464552044288443,0.1827537300589899,0,0,0,0,0.13378574903825258,0,0,0.12329649964854487,0,0.94977775380764884,3.2749662202263871E-2,0,0]
[{"$f":"'Upgrade Information'!B208","v":"b0227.1"},{"$f":"'Projected Revenue Requirements'!C208","v":"Dominion"},{"$f":"'Upgrade Information'!E208","v":2},{"$f":"IF('Upgrade Information'!D208=\"\",\"\",'Upgrade Information'!D208)","v":"2009-02-28"},{"$f":"'Projected Revenue Requirements'!I208","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K208/12","v":15533.158684806805},null,{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!H208,\n               IF($B208=H$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!I208,\n               IF($B208=I$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!J208,\n               IF($B208=J$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!K208,\n               IF($B208=K$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!L208,\n               IF($B208=L$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!M208,\n               IF($B208=M$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!N208,\n               IF($B208=N$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!O208,\n               IF($B208=O$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!P208,\n               IF($B208=P$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!Q208,\n               IF($B208=Q$3,$F208,0)\n           )\n       )\n   )","v":15533.158684806805},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!R208,\n               IF($B208=R$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!S208,\n               IF($B208=S$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!T208,\n               IF($B208=T$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!U208,\n               IF($B208=U$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!V208,\n               IF($B208=V$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!W208,\n               IF($B208=W$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!X208,\n               IF($B208=X$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!Y208,\n               IF($B208=Y$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!Z208,\n               IF($B208=Z$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!AA208,\n               IF($B208=AA$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!AB208,\n               IF($B208=AB$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!AC208,\n               IF($B208=AC$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!AD208,\n               IF($B208=AD$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D208=\"\", $E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!AE208,\n               IF($B208=AE$3,$F208,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.73420960587658546,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B209","v":"b0227.2"},{"$f":"'Projected Revenue Requirements'!C209","v":"Dominion"},{"$f":"'Upgrade Information'!E209","v":0},{"$f":"IF('Upgrade Information'!D209=\"\",\"\",'Upgrade Information'!D209)","v":"2009-06-11"},{"$f":"'Projected Revenue Requirements'!I209","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K209/12","v":0},null,{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!H209,\n               IF($B209=H$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!I209,\n               IF($B209=I$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!J209,\n               IF($B209=J$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!K209,\n               IF($B209=K$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!L209,\n               IF($B209=L$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!M209,\n               IF($B209=M$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!N209,\n               IF($B209=N$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!O209,\n               IF($B209=O$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!P209,\n               IF($B209=P$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!Q209,\n               IF($B209=Q$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!R209,\n               IF($B209=R$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!S209,\n               IF($B209=S$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!T209,\n               IF($B209=T$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!U209,\n               IF($B209=U$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!V209,\n               IF($B209=V$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!W209,\n               IF($B209=W$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!X209,\n               IF($B209=X$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!Y209,\n               IF($B209=Y$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!Z209,\n               IF($B209=Z$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!AA209,\n               IF($B209=AA$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!AB209,\n               IF($B209=AB$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!AC209,\n               IF($B209=AC$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!AD209,\n               IF($B209=AD$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D209=\"\", $E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!AE209,\n               IF($B209=AE$3,$F209,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B210","v":"b0227.3"},{"$f":"'Projected Revenue Requirements'!C210","v":"Dominion"},{"$f":"'Upgrade Information'!E210","v":0},{"$f":"IF('Upgrade Information'!D210=\"\",\"\",'Upgrade Information'!D210)","v":"2006-06-26"},{"$f":"'Projected Revenue Requirements'!I210","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K210/12","v":0},null,{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!H210,\n               IF($B210=H$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!I210,\n               IF($B210=I$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!J210,\n               IF($B210=J$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!K210,\n               IF($B210=K$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!L210,\n               IF($B210=L$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!M210,\n               IF($B210=M$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!N210,\n               IF($B210=N$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!O210,\n               IF($B210=O$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!P210,\n               IF($B210=P$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!Q210,\n               IF($B210=Q$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!R210,\n               IF($B210=R$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!S210,\n               IF($B210=S$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!T210,\n               IF($B210=T$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!U210,\n               IF($B210=U$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!V210,\n               IF($B210=V$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!W210,\n               IF($B210=W$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!X210,\n               IF($B210=X$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!Y210,\n               IF($B210=Y$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!Z210,\n               IF($B210=Z$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!AA210,\n               IF($B210=AA$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!AB210,\n               IF($B210=AB$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!AC210,\n               IF($B210=AC$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!AD210,\n               IF($B210=AD$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D210=\"\", $E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!AE210,\n               IF($B210=AE$3,$F210,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B211","v":"b0228"},{"$f":"'Projected Revenue Requirements'!C211","v":"PEPCO"},{"$f":"'Upgrade Information'!E211","v":0.92600000000000005},{"$f":"IF('Upgrade Information'!D211=\"\",\"\",'Upgrade Information'!D211)","v":"2010-11-22"},{"$f":"'Projected Revenue Requirements'!I211","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K211/12","v":8500.7698904285226},null,{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!H211,\n               IF($B211=H$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!I211,\n               IF($B211=I$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!J211,\n               IF($B211=J$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!K211,\n               IF($B211=K$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!L211,\n               IF($B211=L$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!M211,\n               IF($B211=M$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!N211,\n               IF($B211=N$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!O211,\n               IF($B211=O$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!P211,\n               IF($B211=P$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!Q211,\n               IF($B211=Q$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!R211,\n               IF($B211=R$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!S211,\n               IF($B211=S$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!T211,\n               IF($B211=T$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!U211,\n               IF($B211=U$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!V211,\n               IF($B211=V$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!W211,\n               IF($B211=W$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!X211,\n               IF($B211=X$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!Y211,\n               IF($B211=Y$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!Z211,\n               IF($B211=Z$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!AA211,\n               IF($B211=AA$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!AB211,\n               IF($B211=AB$3,$F211,0)\n           )\n       )\n   )","v":8500.7698904285226},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!AC211,\n               IF($B211=AC$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!AD211,\n               IF($B211=AD$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D211=\"\", $E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!AE211,\n               IF($B211=AE$3,$F211,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4571582656979194,0,0,0]
[{"$f":"'Upgrade Information'!B212","v":"b0229"},{"$f":"'Projected Revenue Requirements'!C212","v":"TrAILCo"},{"$f":"'Upgrade Information'!E212","v":7},{"$f":"IF('Upgrade Information'!D212=\"\",\"\",'Upgrade Information'!D212)","v":"2009-04-23"},{"$f":"'Projected Revenue Requirements'!I212","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K212/12","v":54349.82094724934},null,{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!H212,\n               IF($B212=H$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!I212,\n               IF($B212=I$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!J212,\n               IF($B212=J$3,$F212,0)\n           )\n       )\n   )","v":27707.538718907716},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!K212,\n               IF($B212=K$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!L212,\n               IF($B212=L$3,$F212,0)\n           )\n       )\n   )","v":7293.7459711208621},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!M212,\n               IF($B212=M$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!N212,\n               IF($B212=N$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!O212,\n               IF($B212=O$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!P212,\n               IF($B212=P$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!Q212,\n               IF($B212=Q$3,$F212,0)\n           )\n       )\n   )","v":7880.724037351154},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!R212,\n               IF($B212=R$3,$F212,0)\n           )\n       )\n   )","v":1103.3013652291615},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!S212,\n               IF($B212=S$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!T212,\n               IF($B212=T$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!U212,\n               IF($B212=U$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!V212,\n               IF($B212=V$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!W212,\n               IF($B212=W$3,$F212,0)\n           )\n       )\n   )","v":777.20243954566558},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!X212,\n               IF($B212=X$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!Y212,\n               IF($B212=Y$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!Z212,\n               IF($B212=Z$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!AA212,\n               IF($B212=AA$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!AB212,\n               IF($B212=AB$3,$F212,0)\n           )\n       )\n   )","v":9587.3084150947834},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!AC212,\n               IF($B212=AC$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!AD212,\n               IF($B212=AD$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D212=\"\", $E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!AE212,\n               IF($B212=AE$3,$F212,0)\n           )\n       )\n   )","v":0},null,0,0,3.026723913232876,0,1.1186726949571875,0,0,0,0,0.37250010811678574,0.26744754690062822,0,0,0,0,0.2572410682638816,0,0,0,0,1.6434071128757899,0,0,0]
[{"$f":"'Upgrade Information'!B213","v":"b0230"},{"$f":"'Projected Revenue Requirements'!C213","v":"TrAILCo"},{"$f":"'Upgrade Information'!E213","v":7},{"$f":"IF('Upgrade Information'!D213=\"\",\"\",'Upgrade Information'!D213)","v":"2008-05-31"},{"$f":"'Projected Revenue Requirements'!I213","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K213/12","v":53289.494299954611},null,{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!H213,\n               IF($B213=H$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!I213,\n               IF($B213=I$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!J213,\n               IF($B213=J$3,$F213,0)\n           )\n       )\n   )","v":42183.963687844065},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!K213,\n               IF($B213=K$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!L213,\n               IF($B213=L$3,$F213,0)\n           )\n       )\n   )","v":1923.7507442283616},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!M213,\n               IF($B213=M$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!N213,\n               IF($B213=N$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!O213,\n               IF($B213=O$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!P213,\n               IF($B213=P$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!Q213,\n               IF($B213=Q$3,$F213,0)\n           )\n       )\n   )","v":6261.5155802446661},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!R213,\n               IF($B213=R$3,$F213,0)\n           )\n       )\n   )","v":458.28965097960963},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!S213,\n               IF($B213=S$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!T213,\n               IF($B213=T$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!U213,\n               IF($B213=U$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!V213,\n               IF($B213=V$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!W213,\n               IF($B213=W$3,$F213,0)\n           )\n       )\n   )","v":357.03961180969588},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!X213,\n               IF($B213=X$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!Y213,\n               IF($B213=Y$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!Z213,\n               IF($B213=Z$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!AA213,\n               IF($B213=AA$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!AB213,\n               IF($B213=AB$3,$F213,0)\n           )\n       )\n   )","v":2104.9350248482074},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!AC213,\n               IF($B213=AC$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!AD213,\n               IF($B213=AD$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D213=\"\", $E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!AE213,\n               IF($B213=AE$3,$F213,0)\n           )\n       )\n   )","v":0},null,0,0,4.6081036985727,0,0.29505379512704932,0,0,0,0,0.29596458644681095,0.11109244199927511,0,0,0,0,0.1181741673483917,0,0,0,0,0.36081713888858158,0,0,0]
[{"$f":"'Upgrade Information'!B214","v":"b0231"},{"$f":"'Projected Revenue Requirements'!C214","v":"Dominion"},{"$f":"'Upgrade Information'!E214","v":5.03},{"$f":"IF('Upgrade Information'!D214=\"\",\"\",'Upgrade Information'!D214)","v":"2009-06-01"},{"$f":"'Projected Revenue Requirements'!I214","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K214/12","v":39306.777053972713},null,{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!H214,\n               IF($B214=H$3,$F214,0)\n           )\n       )\n   )","v":323.54414843683185},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!I214,\n               IF($B214=I$3,$F214,0)\n           )\n       )\n   )","v":2688.0032999301916},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!J214,\n               IF($B214=J$3,$F214,0)\n           )\n       )\n   )","v":1133.0605195238293},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!K214,\n               IF($B214=K$3,$F214,0)\n           )\n       )\n   )","v":1580.7248179424728},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!L214,\n               IF($B214=L$3,$F214,0)\n           )\n       )\n   )","v":807.00376733287828},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!M214,\n               IF($B214=M$3,$F214,0)\n           )\n       )\n   )","v":2631.7110739512045},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!N214,\n               IF($B214=N$3,$F214,0)\n           )\n       )\n   )","v":416.07727979543},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!O214,\n               IF($B214=O$3,$F214,0)\n           )\n       )\n   )","v":639.42671202735926},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!P214,\n               IF($B214=P$3,$F214,0)\n           )\n       )\n   )","v":336.00814834027062},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!Q214,\n               IF($B214=Q$3,$F214,0)\n           )\n       )\n   )","v":22271.979601039202},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!R214,\n               IF($B214=R$3,$F214,0)\n           )\n       )\n   )","v":510.60316585557098},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!S214,\n               IF($B214=S$3,$F214,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!T214,\n               IF($B214=T$3,$F214,0)\n           )\n       )\n   )","v":370.51622354462745},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!U214,\n               IF($B214=U$3,$F214,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!V214,\n               IF($B214=V$3,$F214,0)\n           )\n       )\n   )","v":757.85327714761956},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!W214,\n               IF($B214=W$3,$F214,0)\n           )\n       )\n   )","v":373.95712917834737},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!X214,\n               IF($B214=X$3,$F214,0)\n           )\n       )\n   )","v":83.398640863327188},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!Y214,\n               IF($B214=Y$3,$F214,0)\n           )\n       )\n   )","v":14.976603657558016},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!Z214,\n               IF($B214=Z$3,$F214,0)\n           )\n       )\n   )","v":1062.2991615814665},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!AA214,\n               IF($B214=AA$3,$F214,0)\n           )\n       )\n   )","v":350.3163746445162},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!AB214,\n               IF($B214=AB$3,$F214,0)\n           )\n       )\n   )","v":722.07033402861123},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!AC214,\n               IF($B214=AC$3,$F214,0)\n           )\n       )\n   )","v":926.89086074371039},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!AD214,\n               IF($B214=AD$3,$F214,0)\n           )\n       )\n   )","v":1255.9305563077785},{"$f":"\nIF(OR($D214=\"\", $E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!AE214,\n               IF($B214=AE$3,$F214,0)\n           )\n       )\n   )","v":50.425358099910206},null,0.12377358394676047,0.12377358394676047,0.12377358394676047,0.12377358394676048,0.12377358394676047,0.12377358394676044,0.12377358394676047,0.12377358394676045,0.12377358394676047,1.0527351002320444,0.12377358394676047,0,0.12377358394676047,0,0.12377358394676045,0.12377358394676045,0.12377358394676045,0.12377358394676047,0.12377358394676047,0.12377358394676048,0.12377358394676047,0.12377358394676045,0.12377358394676047,0.12377358394676045]
[{"$f":"'Upgrade Information'!B215","v":"b0231.2"},{"$f":"'Projected Revenue Requirements'!C215","v":"Dominion"},{"$f":"'Upgrade Information'!E215","v":12.3},{"$f":"IF('Upgrade Information'!D215=\"\",\"\",'Upgrade Information'!D215)","v":"2009-06-01"},{"$f":"'Projected Revenue Requirements'!I215","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K215/12","v":96117.963770151968},null,{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!H215,\n               IF($B215=H$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!I215,\n               IF($B215=I$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!J215,\n               IF($B215=J$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!K215,\n               IF($B215=K$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!L215,\n               IF($B215=L$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!M215,\n               IF($B215=M$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!N215,\n               IF($B215=N$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!O215,\n               IF($B215=O$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!P215,\n               IF($B215=P$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!Q215,\n               IF($B215=Q$3,$F215,0)\n           )\n       )\n   )","v":96117.963770151968},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!R215,\n               IF($B215=R$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!S215,\n               IF($B215=S$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!T215,\n               IF($B215=T$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!U215,\n               IF($B215=U$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!V215,\n               IF($B215=V$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!W215,\n               IF($B215=W$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!X215,\n               IF($B215=X$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!Y215,\n               IF($B215=Y$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!Z215,\n               IF($B215=Z$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!AA215,\n               IF($B215=AA$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!AB215,\n               IF($B215=AB$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!AC215,\n               IF($B215=AC$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!AD215,\n               IF($B215=AD$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D215=\"\", $E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!AE215,\n               IF($B215=AE$3,$F215,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,4.5432312724886659,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B216","v":"b0232"},{"$f":"'Projected Revenue Requirements'!C216","v":"Dominion"},{"$f":"'Upgrade Information'!E216","v":1},{"$f":"IF('Upgrade Information'!D216=\"\",\"\",'Upgrade Information'!D216)","v":"2006-05-15"},{"$f":"'Projected Revenue Requirements'!I216","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K216/12","v":7239.7975176480068},null,{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!H216,\n               IF($B216=H$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!I216,\n               IF($B216=I$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!J216,\n               IF($B216=J$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!K216,\n               IF($B216=K$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!L216,\n               IF($B216=L$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!M216,\n               IF($B216=M$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!N216,\n               IF($B216=N$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!O216,\n               IF($B216=O$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!P216,\n               IF($B216=P$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!Q216,\n               IF($B216=Q$3,$F216,0)\n           )\n       )\n   )","v":7239.7975176480068},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!R216,\n               IF($B216=R$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!S216,\n               IF($B216=S$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!T216,\n               IF($B216=T$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!U216,\n               IF($B216=U$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!V216,\n               IF($B216=V$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!W216,\n               IF($B216=W$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!X216,\n               IF($B216=X$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!Y216,\n               IF($B216=Y$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!Z216,\n               IF($B216=Z$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!AA216,\n               IF($B216=AA$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!AB216,\n               IF($B216=AB$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!AC216,\n               IF($B216=AC$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!AD216,\n               IF($B216=AD$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D216=\"\", $E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!AE216,\n               IF($B216=AE$3,$F216,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.34220527774932324,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B217","v":"b0233"},{"$f":"'Projected Revenue Requirements'!C217","v":"Dominion"},{"$f":"'Upgrade Information'!E217","v":1.84},{"$f":"IF('Upgrade Information'!D217=\"\",\"\",'Upgrade Information'!D217)","v":"2009-06-15"},{"$f":"'Projected Revenue Requirements'!I217","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K217/12","v":14407.994300028311},null,{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!H217,\n               IF($B217=H$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!I217,\n               IF($B217=I$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!J217,\n               IF($B217=J$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!K217,\n               IF($B217=K$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!L217,\n               IF($B217=L$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!M217,\n               IF($B217=M$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!N217,\n               IF($B217=N$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!O217,\n               IF($B217=O$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!P217,\n               IF($B217=P$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!Q217,\n               IF($B217=Q$3,$F217,0)\n           )\n       )\n   )","v":14407.994300028311},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!R217,\n               IF($B217=R$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!S217,\n               IF($B217=S$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!T217,\n               IF($B217=T$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!U217,\n               IF($B217=U$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!V217,\n               IF($B217=V$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!W217,\n               IF($B217=W$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!X217,\n               IF($B217=X$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!Y217,\n               IF($B217=Y$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!Z217,\n               IF($B217=Z$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!AA217,\n               IF($B217=AA$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!AB217,\n               IF($B217=AB$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!AC217,\n               IF($B217=AC$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!AD217,\n               IF($B217=AD$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D217=\"\", $E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!AE217,\n               IF($B217=AE$3,$F217,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.68102618605466514,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B218","v":"b0234"},{"$f":"'Projected Revenue Requirements'!C218","v":"Dominion"},{"$f":"'Upgrade Information'!E218","v":1.8580000000000001},{"$f":"IF('Upgrade Information'!D218=\"\",\"\",'Upgrade Information'!D218)","v":"2009-05-21"},{"$f":"'Projected Revenue Requirements'!I218","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K218/12","v":14519.282657312384},null,{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!H218,\n               IF($B218=H$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!I218,\n               IF($B218=I$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!J218,\n               IF($B218=J$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!K218,\n               IF($B218=K$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!L218,\n               IF($B218=L$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!M218,\n               IF($B218=M$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!N218,\n               IF($B218=N$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!O218,\n               IF($B218=O$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!P218,\n               IF($B218=P$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!Q218,\n               IF($B218=Q$3,$F218,0)\n           )\n       )\n   )","v":14519.282657312384},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!R218,\n               IF($B218=R$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!S218,\n               IF($B218=S$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!T218,\n               IF($B218=T$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!U218,\n               IF($B218=U$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!V218,\n               IF($B218=V$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!W218,\n               IF($B218=W$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!X218,\n               IF($B218=X$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!Y218,\n               IF($B218=Y$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!Z218,\n               IF($B218=Z$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!AA218,\n               IF($B218=AA$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!AB218,\n               IF($B218=AB$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!AC218,\n               IF($B218=AC$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!AD218,\n               IF($B218=AD$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D218=\"\", $E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!AE218,\n               IF($B218=AE$3,$F218,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.68628648002308457,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B219","v":"b0235"},{"$f":"'Projected Revenue Requirements'!C219","v":"Dominion"},{"$f":"'Upgrade Information'!E219","v":1.89},{"$f":"IF('Upgrade Information'!D219=\"\",\"\",'Upgrade Information'!D219)","v":"2009-05-21"},{"$f":"'Projected Revenue Requirements'!I219","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K219/12","v":14769.345652486767},null,{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!H219,\n               IF($B219=H$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!I219,\n               IF($B219=I$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!J219,\n               IF($B219=J$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!K219,\n               IF($B219=K$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!L219,\n               IF($B219=L$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!M219,\n               IF($B219=M$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!N219,\n               IF($B219=N$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!O219,\n               IF($B219=O$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!P219,\n               IF($B219=P$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!Q219,\n               IF($B219=Q$3,$F219,0)\n           )\n       )\n   )","v":14769.345652486767},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!R219,\n               IF($B219=R$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!S219,\n               IF($B219=S$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!T219,\n               IF($B219=T$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!U219,\n               IF($B219=U$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!V219,\n               IF($B219=V$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!W219,\n               IF($B219=W$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!X219,\n               IF($B219=X$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!Y219,\n               IF($B219=Y$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!Z219,\n               IF($B219=Z$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!AA219,\n               IF($B219=AA$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!AB219,\n               IF($B219=AB$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!AC219,\n               IF($B219=AC$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!AD219,\n               IF($B219=AD$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D219=\"\", $E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!AE219,\n               IF($B219=AE$3,$F219,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.69810626869947801,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B220","v":"b0236.1"},{"$f":"'Projected Revenue Requirements'!C220","v":"ComEd"},{"$f":"'Upgrade Information'!E220","v":61},{"$f":"IF('Upgrade Information'!D220=\"\",\"\",'Upgrade Information'!D220)","v":"2006-12-09"},{"$f":"'Projected Revenue Requirements'!I220","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K220/12","v":554717.99772580492},null,{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!H220,\n               IF($B220=H$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!I220,\n               IF($B220=I$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!J220,\n               IF($B220=J$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!K220,\n               IF($B220=K$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!L220,\n               IF($B220=L$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!M220,\n               IF($B220=M$3,$F220,0)\n           )\n       )\n   )","v":554717.99772580492},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!N220,\n               IF($B220=N$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!O220,\n               IF($B220=O$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!P220,\n               IF($B220=P$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!Q220,\n               IF($B220=Q$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!R220,\n               IF($B220=R$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!S220,\n               IF($B220=S$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!T220,\n               IF($B220=T$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!U220,\n               IF($B220=U$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!V220,\n               IF($B220=V$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!W220,\n               IF($B220=W$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!X220,\n               IF($B220=X$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!Y220,\n               IF($B220=Y$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!Z220,\n               IF($B220=Z$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!AA220,\n               IF($B220=AA$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!AB220,\n               IF($B220=AB$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!AC220,\n               IF($B220=AC$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!AD220,\n               IF($B220=AD$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D220=\"\", $E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!AE220,\n               IF($B220=AE$3,$F220,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,26.089275277171563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B221","v":"b0236.2"},{"$f":"'Projected Revenue Requirements'!C221","v":"ComEd"},{"$f":"'Upgrade Information'!E221","v":331},{"$f":"IF('Upgrade Information'!D221=\"\",\"\",'Upgrade Information'!D221)","v":"2008-04-26"},{"$f":"'Projected Revenue Requirements'!I221","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K221/12","v":3133994.7204951867},null,{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!H221,\n               IF($B221=H$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!I221,\n               IF($B221=I$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!J221,\n               IF($B221=J$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!K221,\n               IF($B221=K$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!L221,\n               IF($B221=L$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!M221,\n               IF($B221=M$3,$F221,0)\n           )\n       )\n   )","v":3133994.7204951867},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!N221,\n               IF($B221=N$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!O221,\n               IF($B221=O$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!P221,\n               IF($B221=P$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!Q221,\n               IF($B221=Q$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!R221,\n               IF($B221=R$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!S221,\n               IF($B221=S$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!T221,\n               IF($B221=T$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!U221,\n               IF($B221=U$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!V221,\n               IF($B221=V$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!W221,\n               IF($B221=W$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!X221,\n               IF($B221=X$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!Y221,\n               IF($B221=Y$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!Z221,\n               IF($B221=Z$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!AA221,\n               IF($B221=AA$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!AB221,\n               IF($B221=AB$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!AC221,\n               IF($B221=AC$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!AD221,\n               IF($B221=AD$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D221=\"\", $E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!AE221,\n               IF($B221=AE$3,$F221,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,147.39678776497306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B222","v":"b0238"},{"$f":"'Projected Revenue Requirements'!C222","v":"APS"},{"$f":"'Upgrade Information'!E222","v":9.6},{"$f":"IF('Upgrade Information'!D222=\"\",\"\",'Upgrade Information'!D222)","v":"2009-06-01"},{"$f":"'Projected Revenue Requirements'!I222","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K222/12","v":90956.999412787962},null,{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!H222,\n               IF($B222=H$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!I222,\n               IF($B222=I$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!J222,\n               IF($B222=J$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!K222,\n               IF($B222=K$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!L222,\n               IF($B222=L$3,$F222,0)\n           )\n       )\n   )","v":15153.436102170474},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!M222,\n               IF($B222=M$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!N222,\n               IF($B222=N$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!O222,\n               IF($B222=O$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!P222,\n               IF($B222=P$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!Q222,\n               IF($B222=Q$3,$F222,0)\n           )\n       )\n   )","v":30616.12600234443},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!R222,\n               IF($B222=R$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!S222,\n               IF($B222=S$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!T222,\n               IF($B222=T$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!U222,\n               IF($B222=U$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!V222,\n               IF($B222=V$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!W222,\n               IF($B222=W$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!X222,\n               IF($B222=X$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!Y222,\n               IF($B222=Y$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!Z222,\n               IF($B222=Z$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!AA222,\n               IF($B222=AA$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!AB222,\n               IF($B222=AB$3,$F222,0)\n           )\n       )\n   )","v":45187.43730827306},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!AC222,\n               IF($B222=AC$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!AD222,\n               IF($B222=AD$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D222=\"\", $E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!AE222,\n               IF($B222=AE$3,$F222,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,2.3241466414371894,0,0,0,0,1.4471399064271366,0,0,0,0,0,0,0,0,0,0,7.7457981604225479,0,0,0]
[{"$f":"'Upgrade Information'!B223","v":"b0238.1"},{"$f":"'Projected Revenue Requirements'!C223","v":"PEPCO"},{"$f":"'Upgrade Information'!E223","v":1.1000000000000001},{"$f":"IF('Upgrade Information'!D223=\"\",\"\",'Upgrade Information'!D223)","v":"2009-06-01"},{"$f":"'Projected Revenue Requirements'!I223","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K223/12","v":9586.2320097265019},null,{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!H223,\n               IF($B223=H$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!I223,\n               IF($B223=I$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!J223,\n               IF($B223=J$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!K223,\n               IF($B223=K$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!L223,\n               IF($B223=L$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!M223,\n               IF($B223=M$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!N223,\n               IF($B223=N$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!O223,\n               IF($B223=O$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!P223,\n               IF($B223=P$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!Q223,\n               IF($B223=Q$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!R223,\n               IF($B223=R$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!S223,\n               IF($B223=S$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!T223,\n               IF($B223=T$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!U223,\n               IF($B223=U$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!V223,\n               IF($B223=V$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!W223,\n               IF($B223=W$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!X223,\n               IF($B223=X$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!Y223,\n               IF($B223=Y$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!Z223,\n               IF($B223=Z$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!AA223,\n               IF($B223=AA$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!AB223,\n               IF($B223=AB$3,$F223,0)\n           )\n       )\n   )","v":9586.2320097265019},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!AC223,\n               IF($B223=AC$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!AD223,\n               IF($B223=AD$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D223=\"\", $E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!AE223,\n               IF($B223=AE$3,$F223,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6432226010021773,0,0,0]
[{"$f":"'Upgrade Information'!B224","v":"b0240"},{"$f":"'Projected Revenue Requirements'!C224","v":"APS"},{"$f":"'Upgrade Information'!E224","v":0},{"$f":"IF('Upgrade Information'!D224=\"\",\"\",'Upgrade Information'!D224)","v":"2006-01-13"},{"$f":"'Projected Revenue Requirements'!I224","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K224/12","v":0},null,{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!H224,\n               IF($B224=H$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!I224,\n               IF($B224=I$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!J224,\n               IF($B224=J$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!K224,\n               IF($B224=K$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!L224,\n               IF($B224=L$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!M224,\n               IF($B224=M$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!N224,\n               IF($B224=N$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!O224,\n               IF($B224=O$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!P224,\n               IF($B224=P$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!Q224,\n               IF($B224=Q$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!R224,\n               IF($B224=R$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!S224,\n               IF($B224=S$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!T224,\n               IF($B224=T$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!U224,\n               IF($B224=U$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!V224,\n               IF($B224=V$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!W224,\n               IF($B224=W$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!X224,\n               IF($B224=X$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!Y224,\n               IF($B224=Y$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!Z224,\n               IF($B224=Z$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!AA224,\n               IF($B224=AA$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!AB224,\n               IF($B224=AB$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!AC224,\n               IF($B224=AC$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!AD224,\n               IF($B224=AD$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D224=\"\", $E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!AE224,\n               IF($B224=AE$3,$F224,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B225","v":"b0241.2"},{"$f":"'Projected Revenue Requirements'!C225","v":"DPL"},{"$f":"'Upgrade Information'!E225","v":0.83},{"$f":"IF('Upgrade Information'!D225=\"\",\"\",'Upgrade Information'!D225)","v":"2008-06-01"},{"$f":"'Projected Revenue Requirements'!I225","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K225/12","v":5955.0780484918187},null,{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!H225,\n               IF($B225=H$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!I225,\n               IF($B225=I$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!J225,\n               IF($B225=J$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!K225,\n               IF($B225=K$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!L225,\n               IF($B225=L$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!M225,\n               IF($B225=M$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!N225,\n               IF($B225=N$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!O225,\n               IF($B225=O$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!P225,\n               IF($B225=P$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!Q225,\n               IF($B225=Q$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!R225,\n               IF($B225=R$3,$F225,0)\n           )\n       )\n   )","v":5955.0780484918187},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!S225,\n               IF($B225=S$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!T225,\n               IF($B225=T$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!U225,\n               IF($B225=U$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!V225,\n               IF($B225=V$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!W225,\n               IF($B225=W$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!X225,\n               IF($B225=X$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!Y225,\n               IF($B225=Y$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!Z225,\n               IF($B225=Z$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!AA225,\n               IF($B225=AA$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!AB225,\n               IF($B225=AB$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!AC225,\n               IF($B225=AC$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!AD225,\n               IF($B225=AD$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D225=\"\", $E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!AE225,\n               IF($B225=AE$3,$F225,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,1.4435502990065736,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B226","v":"b0241.3"},{"$f":"'Projected Revenue Requirements'!C226","v":"DPL"},{"$f":"'Upgrade Information'!E226","v":12.63},{"$f":"IF('Upgrade Information'!D226=\"\",\"\",'Upgrade Information'!D226)","v":"2008-12-31"},{"$f":"'Projected Revenue Requirements'!I226","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K226/12","v":92436.618132211603},null,{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!H226,\n               IF($B226=H$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!I226,\n               IF($B226=I$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!J226,\n               IF($B226=J$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!K226,\n               IF($B226=K$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!L226,\n               IF($B226=L$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!M226,\n               IF($B226=M$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!N226,\n               IF($B226=N$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!O226,\n               IF($B226=O$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!P226,\n               IF($B226=P$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!Q226,\n               IF($B226=Q$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!R226,\n               IF($B226=R$3,$F226,0)\n           )\n       )\n   )","v":78108.942321718801},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!S226,\n               IF($B226=S$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!T226,\n               IF($B226=T$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!U226,\n               IF($B226=U$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!V226,\n               IF($B226=V$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!W226,\n               IF($B226=W$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!X226,\n               IF($B226=X$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!Y226,\n               IF($B226=Y$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!Z226,\n               IF($B226=Z$3,$F226,0)\n           )\n       )\n   )","v":14327.675810492798},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!AA226,\n               IF($B226=AA$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!AB226,\n               IF($B226=AB$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!AC226,\n               IF($B226=AC$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!AD226,\n               IF($B226=AD$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D226=\"\", $E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!AE226,\n               IF($B226=AE$3,$F226,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,18.934124141691221,0,0,0,0,0,0,0,1.6693864109352408,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B227","v":"b0241.5"},{"$f":"'Projected Revenue Requirements'!C227","v":"DPL"},{"$f":"'Upgrade Information'!E227","v":0.254},{"$f":"IF('Upgrade Information'!D227=\"\",\"\",'Upgrade Information'!D227)","v":"2006-12-31"},{"$f":"'Projected Revenue Requirements'!I227","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K227/12","v":1733.5570222278591},null,{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!H227,\n               IF($B227=H$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!I227,\n               IF($B227=I$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!J227,\n               IF($B227=J$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!K227,\n               IF($B227=K$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!L227,\n               IF($B227=L$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!M227,\n               IF($B227=M$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!N227,\n               IF($B227=N$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!O227,\n               IF($B227=O$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!P227,\n               IF($B227=P$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!Q227,\n               IF($B227=Q$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!R227,\n               IF($B227=R$3,$F227,0)\n           )\n       )\n   )","v":1733.5570222278591},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!S227,\n               IF($B227=S$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!T227,\n               IF($B227=T$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!U227,\n               IF($B227=U$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!V227,\n               IF($B227=V$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!W227,\n               IF($B227=W$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!X227,\n               IF($B227=X$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!Y227,\n               IF($B227=Y$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!Z227,\n               IF($B227=Z$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!AA227,\n               IF($B227=AA$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!AB227,\n               IF($B227=AB$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!AC227,\n               IF($B227=AC$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!AD227,\n               IF($B227=AD$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D227=\"\", $E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!AE227,\n               IF($B227=AE$3,$F227,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0.42022568594474558,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B228","v":"b0241.6"},{"$f":"'Projected Revenue Requirements'!C228","v":"DPL"},{"$f":"'Upgrade Information'!E228","v":0.254},{"$f":"IF('Upgrade Information'!D228=\"\",\"\",'Upgrade Information'!D228)","v":"2007-04-03"},{"$f":"'Projected Revenue Requirements'!I228","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K228/12","v":1754.4606355142653},null,{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!H228,\n               IF($B228=H$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!I228,\n               IF($B228=I$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!J228,\n               IF($B228=J$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!K228,\n               IF($B228=K$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!L228,\n               IF($B228=L$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!M228,\n               IF($B228=M$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!N228,\n               IF($B228=N$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!O228,\n               IF($B228=O$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!P228,\n               IF($B228=P$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!Q228,\n               IF($B228=Q$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!R228,\n               IF($B228=R$3,$F228,0)\n           )\n       )\n   )","v":1754.4606355142653},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!S228,\n               IF($B228=S$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!T228,\n               IF($B228=T$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!U228,\n               IF($B228=U$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!V228,\n               IF($B228=V$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!W228,\n               IF($B228=W$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!X228,\n               IF($B228=X$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!Y228,\n               IF($B228=Y$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!Z228,\n               IF($B228=Z$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!AA228,\n               IF($B228=AA$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!AB228,\n               IF($B228=AB$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!AC228,\n               IF($B228=AC$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!AD228,\n               IF($B228=AD$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D228=\"\", $E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!AE228,\n               IF($B228=AE$3,$F228,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0.42529286003787969,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B229","v":"b0241.7"},{"$f":"'Projected Revenue Requirements'!C229","v":"DPL"},{"$f":"'Upgrade Information'!E229","v":0.254},{"$f":"IF('Upgrade Information'!D229=\"\",\"\",'Upgrade Information'!D229)","v":"2007-12-31"},{"$f":"'Projected Revenue Requirements'!I229","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K229/12","v":1796.2678620870786},null,{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!H229,\n               IF($B229=H$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!I229,\n               IF($B229=I$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!J229,\n               IF($B229=J$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!K229,\n               IF($B229=K$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!L229,\n               IF($B229=L$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!M229,\n               IF($B229=M$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!N229,\n               IF($B229=N$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!O229,\n               IF($B229=O$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!P229,\n               IF($B229=P$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!Q229,\n               IF($B229=Q$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!R229,\n               IF($B229=R$3,$F229,0)\n           )\n       )\n   )","v":1796.2678620870786},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!S229,\n               IF($B229=S$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!T229,\n               IF($B229=T$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!U229,\n               IF($B229=U$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!V229,\n               IF($B229=V$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!W229,\n               IF($B229=W$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!X229,\n               IF($B229=X$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!Y229,\n               IF($B229=Y$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!Z229,\n               IF($B229=Z$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!AA229,\n               IF($B229=AA$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!AB229,\n               IF($B229=AB$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!AC229,\n               IF($B229=AC$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!AD229,\n               IF($B229=AD$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D229=\"\", $E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!AE229,\n               IF($B229=AE$3,$F229,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0.43542720822414821,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B230","v":"b0241.8"},{"$f":"'Projected Revenue Requirements'!C230","v":"DPL"},{"$f":"'Upgrade Information'!E230","v":0.254},{"$f":"IF('Upgrade Information'!D230=\"\",\"\",'Upgrade Information'!D230)","v":"2007-12-31"},{"$f":"'Projected Revenue Requirements'!I230","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K230/12","v":1796.2678620870786},null,{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!H230,\n               IF($B230=H$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!I230,\n               IF($B230=I$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!J230,\n               IF($B230=J$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!K230,\n               IF($B230=K$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!L230,\n               IF($B230=L$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!M230,\n               IF($B230=M$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!N230,\n               IF($B230=N$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!O230,\n               IF($B230=O$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!P230,\n               IF($B230=P$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!Q230,\n               IF($B230=Q$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!R230,\n               IF($B230=R$3,$F230,0)\n           )\n       )\n   )","v":1796.2678620870786},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!S230,\n               IF($B230=S$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!T230,\n               IF($B230=T$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!U230,\n               IF($B230=U$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!V230,\n               IF($B230=V$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!W230,\n               IF($B230=W$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!X230,\n               IF($B230=X$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!Y230,\n               IF($B230=Y$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!Z230,\n               IF($B230=Z$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!AA230,\n               IF($B230=AA$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!AB230,\n               IF($B230=AB$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!AC230,\n               IF($B230=AC$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!AD230,\n               IF($B230=AD$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D230=\"\", $E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!AE230,\n               IF($B230=AE$3,$F230,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0.43542720822414821,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B231","v":"b0241.9"},{"$f":"'Projected Revenue Requirements'!C231","v":"DPL"},{"$f":"'Upgrade Information'!E231","v":0.254},{"$f":"IF('Upgrade Information'!D231=\"\",\"\",'Upgrade Information'!D231)","v":"2007-05-04"},{"$f":"'Projected Revenue Requirements'!I231","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K231/12","v":1759.6865388358672},null,{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!H231,\n               IF($B231=H$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!I231,\n               IF($B231=I$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!J231,\n               IF($B231=J$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!K231,\n               IF($B231=K$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!L231,\n               IF($B231=L$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!M231,\n               IF($B231=M$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!N231,\n               IF($B231=N$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!O231,\n               IF($B231=O$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!P231,\n               IF($B231=P$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!Q231,\n               IF($B231=Q$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!R231,\n               IF($B231=R$3,$F231,0)\n           )\n       )\n   )","v":1759.6865388358672},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!S231,\n               IF($B231=S$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!T231,\n               IF($B231=T$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!U231,\n               IF($B231=U$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!V231,\n               IF($B231=V$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!W231,\n               IF($B231=W$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!X231,\n               IF($B231=X$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!Y231,\n               IF($B231=Y$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!Z231,\n               IF($B231=Z$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!AA231,\n               IF($B231=AA$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!AB231,\n               IF($B231=AB$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!AC231,\n               IF($B231=AC$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!AD231,\n               IF($B231=AD$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D231=\"\", $E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!AE231,\n               IF($B231=AE$3,$F231,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0.42655965356116332,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B232","v":"b0244"},{"$f":"'Projected Revenue Requirements'!C232","v":"BGE"},{"$f":"'Upgrade Information'!E232","v":40.4},{"$f":"IF('Upgrade Information'!D232=\"\",\"\",'Upgrade Information'!D232)","v":"2010-05-15"},{"$f":"'Projected Revenue Requirements'!I232","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K232/12","v":356088.75249737973},null,{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!H232,\n               IF($B232=H$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!I232,\n               IF($B232=I$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!J232,\n               IF($B232=J$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!K232,\n               IF($B232=K$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!L232,\n               IF($B232=L$3,$F232,0)\n           )\n       )\n   )","v":304669.53663675813},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!M232,\n               IF($B232=M$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!N232,\n               IF($B232=N$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!O232,\n               IF($B232=O$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!P232,\n               IF($B232=P$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!Q232,\n               IF($B232=Q$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!R232,\n               IF($B232=R$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!S232,\n               IF($B232=S$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!T232,\n               IF($B232=T$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!U232,\n               IF($B232=U$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!V232,\n               IF($B232=V$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!W232,\n               IF($B232=W$3,$F232,0)\n           )\n       )\n   )","v":2955.5366457282516},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!X232,\n               IF($B232=X$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!Y232,\n               IF($B232=Y$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!Z232,\n               IF($B232=Z$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!AA232,\n               IF($B232=AA$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!AB232,\n               IF($B232=AB$3,$F232,0)\n           )\n       )\n   )","v":48463.679214893382},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!AC232,\n               IF($B232=AC$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!AD232,\n               IF($B232=AD$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D232=\"\", $E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!AE232,\n               IF($B232=AE$3,$F232,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,46.728456539380083,0,0,0,0,0,0,0,0,0,0,0.97823342459479412,0,0,0,0,8.3073947024055297,0,0,0]
[{"$f":"'Upgrade Information'!B233","v":"b0245"},{"$f":"'Projected Revenue Requirements'!C233","v":"APS"},{"$f":"'Upgrade Information'!E233","v":1.7},{"$f":"IF('Upgrade Information'!D233=\"\",\"\",'Upgrade Information'!D233)","v":"2008-04-04"},{"$f":"'Projected Revenue Requirements'!I233","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K233/12","v":15719.006487882622},null,{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!H233,\n               IF($B233=H$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!I233,\n               IF($B233=I$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!J233,\n               IF($B233=J$3,$F233,0)\n           )\n       )\n   )","v":15719.006487882622},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!K233,\n               IF($B233=K$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!L233,\n               IF($B233=L$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!M233,\n               IF($B233=M$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!N233,\n               IF($B233=N$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!O233,\n               IF($B233=O$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!P233,\n               IF($B233=P$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!Q233,\n               IF($B233=Q$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!R233,\n               IF($B233=R$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!S233,\n               IF($B233=S$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!T233,\n               IF($B233=T$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!U233,\n               IF($B233=U$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!V233,\n               IF($B233=V$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!W233,\n               IF($B233=W$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!X233,\n               IF($B233=X$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!Y233,\n               IF($B233=Y$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!Z233,\n               IF($B233=Z$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!AA233,\n               IF($B233=AA$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!AB233,\n               IF($B233=AB$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!AC233,\n               IF($B233=AC$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!AD233,\n               IF($B233=AD$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D233=\"\", $E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!AE233,\n               IF($B233=AE$3,$F233,0)\n           )\n       )\n   )","v":0},null,0,0,1.7171172550476412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B234","v":"b0246"},{"$f":"'Projected Revenue Requirements'!C234","v":"APS"},{"$f":"'Upgrade Information'!E234","v":1.95},{"$f":"IF('Upgrade Information'!D234=\"\",\"\",'Upgrade Information'!D234)","v":"2008-10-30"},{"$f":"'Projected Revenue Requirements'!I234","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K234/12","v":18236.016819817552},null,{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!H234,\n               IF($B234=H$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!I234,\n               IF($B234=I$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!J234,\n               IF($B234=J$3,$F234,0)\n           )\n       )\n   )","v":18236.016819817552},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!K234,\n               IF($B234=K$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!L234,\n               IF($B234=L$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!M234,\n               IF($B234=M$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!N234,\n               IF($B234=N$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!O234,\n               IF($B234=O$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!P234,\n               IF($B234=P$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!Q234,\n               IF($B234=Q$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!R234,\n               IF($B234=R$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!S234,\n               IF($B234=S$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!T234,\n               IF($B234=T$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!U234,\n               IF($B234=U$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!V234,\n               IF($B234=V$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!W234,\n               IF($B234=W$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!X234,\n               IF($B234=X$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!Y234,\n               IF($B234=Y$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!Z234,\n               IF($B234=Z$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!AA234,\n               IF($B234=AA$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!AB234,\n               IF($B234=AB$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!AC234,\n               IF($B234=AC$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!AD234,\n               IF($B234=AD$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D234=\"\", $E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!AE234,\n               IF($B234=AE$3,$F234,0)\n           )\n       )\n   )","v":0},null,0,0,1.9920711381337244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B235","v":"b0247"},{"$f":"'Projected Revenue Requirements'!C235","v":"PEPCO"},{"$f":"'Upgrade Information'!E235","v":0.45},{"$f":"IF('Upgrade Information'!D235=\"\",\"\",'Upgrade Information'!D235)","v":"2006-06-01"},{"$f":"'Projected Revenue Requirements'!I235","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K235/12","v":3502.8337363389569},null,{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!H235,\n               IF($B235=H$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!I235,\n               IF($B235=I$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!J235,\n               IF($B235=J$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!K235,\n               IF($B235=K$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!L235,\n               IF($B235=L$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!M235,\n               IF($B235=M$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!N235,\n               IF($B235=N$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!O235,\n               IF($B235=O$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!P235,\n               IF($B235=P$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!Q235,\n               IF($B235=Q$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!R235,\n               IF($B235=R$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!S235,\n               IF($B235=S$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!T235,\n               IF($B235=T$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!U235,\n               IF($B235=U$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!V235,\n               IF($B235=V$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!W235,\n               IF($B235=W$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!X235,\n               IF($B235=X$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!Y235,\n               IF($B235=Y$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!Z235,\n               IF($B235=Z$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!AA235,\n               IF($B235=AA$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!AB235,\n               IF($B235=AB$3,$F235,0)\n           )\n       )\n   )","v":3502.8337363389569},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!AC235,\n               IF($B235=AC$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!AD235,\n               IF($B235=AD$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D235=\"\", $E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!AE235,\n               IF($B235=AE$3,$F235,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60043774835252439,0,0,0]
[{"$f":"'Upgrade Information'!B236","v":"b0248"},{"$f":"'Projected Revenue Requirements'!C236","v":"PEPCO"},{"$f":"'Upgrade Information'!E236","v":0.45},{"$f":"IF('Upgrade Information'!D236=\"\",\"\",'Upgrade Information'!D236)","v":"2006-06-01"},{"$f":"'Projected Revenue Requirements'!I236","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K236/12","v":3502.8337363389569},null,{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!H236,\n               IF($B236=H$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!I236,\n               IF($B236=I$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!J236,\n               IF($B236=J$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!K236,\n               IF($B236=K$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!L236,\n               IF($B236=L$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!M236,\n               IF($B236=M$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!N236,\n               IF($B236=N$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!O236,\n               IF($B236=O$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!P236,\n               IF($B236=P$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!Q236,\n               IF($B236=Q$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!R236,\n               IF($B236=R$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!S236,\n               IF($B236=S$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!T236,\n               IF($B236=T$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!U236,\n               IF($B236=U$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!V236,\n               IF($B236=V$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!W236,\n               IF($B236=W$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!X236,\n               IF($B236=X$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!Y236,\n               IF($B236=Y$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!Z236,\n               IF($B236=Z$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!AA236,\n               IF($B236=AA$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!AB236,\n               IF($B236=AB$3,$F236,0)\n           )\n       )\n   )","v":3502.8337363389569},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!AC236,\n               IF($B236=AC$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!AD236,\n               IF($B236=AD$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D236=\"\", $E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!AE236,\n               IF($B236=AE$3,$F236,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60043774835252439,0,0,0]
[{"$f":"'Upgrade Information'!B237","v":"b0249"},{"$f":"'Projected Revenue Requirements'!C237","v":"PEPCO"},{"$f":"'Upgrade Information'!E237","v":0.72099999999999997},{"$f":"IF('Upgrade Information'!D237=\"\",\"\",'Upgrade Information'!D237)","v":"2005-12-02"},{"$f":"'Projected Revenue Requirements'!I237","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K237/12","v":5519.1206515223739},null,{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!H237,\n               IF($B237=H$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!I237,\n               IF($B237=I$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!J237,\n               IF($B237=J$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!K237,\n               IF($B237=K$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!L237,\n               IF($B237=L$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!M237,\n               IF($B237=M$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!N237,\n               IF($B237=N$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!O237,\n               IF($B237=O$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!P237,\n               IF($B237=P$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!Q237,\n               IF($B237=Q$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!R237,\n               IF($B237=R$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!S237,\n               IF($B237=S$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!T237,\n               IF($B237=T$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!U237,\n               IF($B237=U$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!V237,\n               IF($B237=V$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!W237,\n               IF($B237=W$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!X237,\n               IF($B237=X$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!Y237,\n               IF($B237=Y$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!Z237,\n               IF($B237=Z$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!AA237,\n               IF($B237=AA$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!AB237,\n               IF($B237=AB$3,$F237,0)\n           )\n       )\n   )","v":5519.1206515223739},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!AC237,\n               IF($B237=AC$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!AD237,\n               IF($B237=AD$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D237=\"\", $E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!AE237,\n               IF($B237=AE$3,$F237,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.94605928408967976,0,0,0]
[{"$f":"'Upgrade Information'!B238","v":"b0250"},{"$f":"'Projected Revenue Requirements'!C238","v":"PEPCO"},{"$f":"'Upgrade Information'!E238","v":2.7559999999999998},{"$f":"IF('Upgrade Information'!D238=\"\",\"\",'Upgrade Information'!D238)","v":"2006-06-01"},{"$f":"'Projected Revenue Requirements'!I238","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K238/12","v":21452.910616333698},null,{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!H238,\n               IF($B238=H$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!I238,\n               IF($B238=I$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!J238,\n               IF($B238=J$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!K238,\n               IF($B238=K$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!L238,\n               IF($B238=L$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!M238,\n               IF($B238=M$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!N238,\n               IF($B238=N$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!O238,\n               IF($B238=O$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!P238,\n               IF($B238=P$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!Q238,\n               IF($B238=Q$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!R238,\n               IF($B238=R$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!S238,\n               IF($B238=S$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!T238,\n               IF($B238=T$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!U238,\n               IF($B238=U$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!V238,\n               IF($B238=V$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!W238,\n               IF($B238=W$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!X238,\n               IF($B238=X$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!Y238,\n               IF($B238=Y$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!Z238,\n               IF($B238=Z$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!AA238,\n               IF($B238=AA$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!AB238,\n               IF($B238=AB$3,$F238,0)\n           )\n       )\n   )","v":21452.910616333698},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!AC238,\n               IF($B238=AC$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!AD238,\n               IF($B238=AD$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D238=\"\", $E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!AE238,\n               IF($B238=AE$3,$F238,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6773476321323488,0,0,0]
[{"$f":"'Upgrade Information'!B239","v":"b0251"},{"$f":"'Projected Revenue Requirements'!C239","v":"PEPCO"},{"$f":"'Upgrade Information'!E239","v":1.95},{"$f":"IF('Upgrade Information'!D239=\"\",\"\",'Upgrade Information'!D239)","v":"2010-04-03"},{"$f":"'Projected Revenue Requirements'!I239","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K239/12","v":17548.305928856764},null,{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!H239,\n               IF($B239=H$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!I239,\n               IF($B239=I$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!J239,\n               IF($B239=J$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!K239,\n               IF($B239=K$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!L239,\n               IF($B239=L$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!M239,\n               IF($B239=M$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!N239,\n               IF($B239=N$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!O239,\n               IF($B239=O$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!P239,\n               IF($B239=P$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!Q239,\n               IF($B239=Q$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!R239,\n               IF($B239=R$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!S239,\n               IF($B239=S$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!T239,\n               IF($B239=T$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!U239,\n               IF($B239=U$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!V239,\n               IF($B239=V$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!W239,\n               IF($B239=W$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!X239,\n               IF($B239=X$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!Y239,\n               IF($B239=Y$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!Z239,\n               IF($B239=Z$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!AA239,\n               IF($B239=AA$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!AB239,\n               IF($B239=AB$3,$F239,0)\n           )\n       )\n   )","v":17548.305928856764},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!AC239,\n               IF($B239=AC$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!AD239,\n               IF($B239=AD$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D239=\"\", $E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!AE239,\n               IF($B239=AE$3,$F239,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0080403731455934,0,0,0]
[{"$f":"'Upgrade Information'!B240","v":"b0251.1"},{"$f":"'Projected Revenue Requirements'!C240","v":"PEPCO"},{"$f":"'Upgrade Information'!E240","v":1.95},{"$f":"IF('Upgrade Information'!D240=\"\",\"\",'Upgrade Information'!D240)","v":"2010-05-01"},{"$f":"'Projected Revenue Requirements'!I240","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K240/12","v":17548.305928856764},null,{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!H240,\n               IF($B240=H$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!I240,\n               IF($B240=I$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!J240,\n               IF($B240=J$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!K240,\n               IF($B240=K$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!L240,\n               IF($B240=L$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!M240,\n               IF($B240=M$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!N240,\n               IF($B240=N$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!O240,\n               IF($B240=O$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!P240,\n               IF($B240=P$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!Q240,\n               IF($B240=Q$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!R240,\n               IF($B240=R$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!S240,\n               IF($B240=S$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!T240,\n               IF($B240=T$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!U240,\n               IF($B240=U$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!V240,\n               IF($B240=V$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!W240,\n               IF($B240=W$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!X240,\n               IF($B240=X$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!Y240,\n               IF($B240=Y$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!Z240,\n               IF($B240=Z$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!AA240,\n               IF($B240=AA$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!AB240,\n               IF($B240=AB$3,$F240,0)\n           )\n       )\n   )","v":17548.305928856764},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!AC240,\n               IF($B240=AC$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!AD240,\n               IF($B240=AD$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D240=\"\", $E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!AE240,\n               IF($B240=AE$3,$F240,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0080403731455934,0,0,0]
[{"$f":"'Upgrade Information'!B241","v":"b0252"},{"$f":"'Projected Revenue Requirements'!C241","v":"PEPCO"},{"$f":"'Upgrade Information'!E241","v":1.5},{"$f":"IF('Upgrade Information'!D241=\"\",\"\",'Upgrade Information'!D241)","v":"2010-08-08"},{"$f":"'Projected Revenue Requirements'!I241","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K241/12","v":13653.810435490777},null,{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!H241,\n               IF($B241=H$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!I241,\n               IF($B241=I$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!J241,\n               IF($B241=J$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!K241,\n               IF($B241=K$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!L241,\n               IF($B241=L$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!M241,\n               IF($B241=M$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!N241,\n               IF($B241=N$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!O241,\n               IF($B241=O$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!P241,\n               IF($B241=P$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!Q241,\n               IF($B241=Q$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!R241,\n               IF($B241=R$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!S241,\n               IF($B241=S$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!T241,\n               IF($B241=T$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!U241,\n               IF($B241=U$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!V241,\n               IF($B241=V$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!W241,\n               IF($B241=W$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!X241,\n               IF($B241=X$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!Y241,\n               IF($B241=Y$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!Z241,\n               IF($B241=Z$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!AA241,\n               IF($B241=AA$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!AB241,\n               IF($B241=AB$3,$F241,0)\n           )\n       )\n   )","v":13653.810435490777},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!AC241,\n               IF($B241=AC$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!AD241,\n               IF($B241=AD$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D241=\"\", $E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!AE241,\n               IF($B241=AE$3,$F241,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3404659802342858,0,0,0]
[{"$f":"'Upgrade Information'!B242","v":"b0252.1"},{"$f":"'Projected Revenue Requirements'!C242","v":"PEPCO"},{"$f":"'Upgrade Information'!E242","v":1.5},{"$f":"IF('Upgrade Information'!D242=\"\",\"\",'Upgrade Information'!D242)","v":"2010-08-23"},{"$f":"'Projected Revenue Requirements'!I242","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K242/12","v":13653.810435490777},null,{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!H242,\n               IF($B242=H$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!I242,\n               IF($B242=I$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!J242,\n               IF($B242=J$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!K242,\n               IF($B242=K$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!L242,\n               IF($B242=L$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!M242,\n               IF($B242=M$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!N242,\n               IF($B242=N$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!O242,\n               IF($B242=O$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!P242,\n               IF($B242=P$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!Q242,\n               IF($B242=Q$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!R242,\n               IF($B242=R$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!S242,\n               IF($B242=S$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!T242,\n               IF($B242=T$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!U242,\n               IF($B242=U$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!V242,\n               IF($B242=V$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!W242,\n               IF($B242=W$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!X242,\n               IF($B242=X$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!Y242,\n               IF($B242=Y$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!Z242,\n               IF($B242=Z$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!AA242,\n               IF($B242=AA$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!AB242,\n               IF($B242=AB$3,$F242,0)\n           )\n       )\n   )","v":13653.810435490777},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!AC242,\n               IF($B242=AC$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!AD242,\n               IF($B242=AD$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D242=\"\", $E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!AE242,\n               IF($B242=AE$3,$F242,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3404659802342858,0,0,0]
[{"$f":"'Upgrade Information'!B243","v":"b0253"},{"$f":"'Projected Revenue Requirements'!C243","v":"DL"},{"$f":"'Upgrade Information'!E243","v":5.7},{"$f":"IF('Upgrade Information'!D243=\"\",\"\",'Upgrade Information'!D243)","v":"2008-01-09"},{"$f":"'Projected Revenue Requirements'!I243","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K243/12","v":65759.819334981425},null,{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!H243,\n               IF($B243=H$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!I243,\n               IF($B243=I$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!J243,\n               IF($B243=J$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!K243,\n               IF($B243=K$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!L243,\n               IF($B243=L$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!M243,\n               IF($B243=M$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!N243,\n               IF($B243=N$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!O243,\n               IF($B243=O$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!P243,\n               IF($B243=P$3,$F243,0)\n           )\n       )\n   )","v":65759.819334981425},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!Q243,\n               IF($B243=Q$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!R243,\n               IF($B243=R$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!S243,\n               IF($B243=S$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!T243,\n               IF($B243=T$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!U243,\n               IF($B243=U$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!V243,\n               IF($B243=V$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!W243,\n               IF($B243=W$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!X243,\n               IF($B243=X$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!Y243,\n               IF($B243=Y$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!Z243,\n               IF($B243=Z$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!AA243,\n               IF($B243=AA$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!AB243,\n               IF($B243=AB$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!AC243,\n               IF($B243=AC$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!AD243,\n               IF($B243=AD$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D243=\"\", $E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!AE243,\n               IF($B243=AE$3,$F243,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,24.223604573242504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B244","v":"b0254"},{"$f":"'Projected Revenue Requirements'!C244","v":"DL"},{"$f":"'Upgrade Information'!E244","v":3.9},{"$f":"IF('Upgrade Information'!D244=\"\",\"\",'Upgrade Information'!D244)","v":"2006-12-31"},{"$f":"'Projected Revenue Requirements'!I244","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K244/12","v":43496.143755109457},null,{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!H244,\n               IF($B244=H$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!I244,\n               IF($B244=I$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!J244,\n               IF($B244=J$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!K244,\n               IF($B244=K$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!L244,\n               IF($B244=L$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!M244,\n               IF($B244=M$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!N244,\n               IF($B244=N$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!O244,\n               IF($B244=O$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!P244,\n               IF($B244=P$3,$F244,0)\n           )\n       )\n   )","v":43496.143755109457},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!Q244,\n               IF($B244=Q$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!R244,\n               IF($B244=R$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!S244,\n               IF($B244=S$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!T244,\n               IF($B244=T$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!U244,\n               IF($B244=U$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!V244,\n               IF($B244=V$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!W244,\n               IF($B244=W$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!X244,\n               IF($B244=X$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!Y244,\n               IF($B244=Y$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!Z244,\n               IF($B244=Z$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!AA244,\n               IF($B244=AA$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!AB244,\n               IF($B244=AB$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!AC244,\n               IF($B244=AC$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!AD244,\n               IF($B244=AD$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D244=\"\", $E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!AE244,\n               IF($B244=AE$3,$F244,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,16.022449535900638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B245","v":"b0255"},{"$f":"'Projected Revenue Requirements'!C245","v":"DL"},{"$f":"'Upgrade Information'!E245","v":21.1},{"$f":"IF('Upgrade Information'!D245=\"\",\"\",'Upgrade Information'!D245)","v":"2010-01-06"},{"$f":"'Projected Revenue Requirements'!I245","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K245/12","v":258383.14715924292},null,{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!H245,\n               IF($B245=H$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!I245,\n               IF($B245=I$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!J245,\n               IF($B245=J$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!K245,\n               IF($B245=K$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!L245,\n               IF($B245=L$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!M245,\n               IF($B245=M$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!N245,\n               IF($B245=N$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!O245,\n               IF($B245=O$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!P245,\n               IF($B245=P$3,$F245,0)\n           )\n       )\n   )","v":258383.14715924292},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!Q245,\n               IF($B245=Q$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!R245,\n               IF($B245=R$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!S245,\n               IF($B245=S$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!T245,\n               IF($B245=T$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!U245,\n               IF($B245=U$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!V245,\n               IF($B245=V$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!W245,\n               IF($B245=W$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!X245,\n               IF($B245=X$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!Y245,\n               IF($B245=Y$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!Z245,\n               IF($B245=Z$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!AA245,\n               IF($B245=AA$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!AB245,\n               IF($B245=AB$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!AC245,\n               IF($B245=AC$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!AD245,\n               IF($B245=AD$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D245=\"\", $E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!AE245,\n               IF($B245=AE$3,$F245,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,95.179263697367276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B246","v":"b0256.1"},{"$f":"'Projected Revenue Requirements'!C246","v":"DL"},{"$f":"'Upgrade Information'!E246","v":1.6},{"$f":"IF('Upgrade Information'!D246=\"\",\"\",'Upgrade Information'!D246)","v":"2007-02-16"},{"$f":"'Projected Revenue Requirements'!I246","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K246/12","v":17939.083313654966},null,{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!H246,\n               IF($B246=H$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!I246,\n               IF($B246=I$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!J246,\n               IF($B246=J$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!K246,\n               IF($B246=K$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!L246,\n               IF($B246=L$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!M246,\n               IF($B246=M$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!N246,\n               IF($B246=N$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!O246,\n               IF($B246=O$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!P246,\n               IF($B246=P$3,$F246,0)\n           )\n       )\n   )","v":17939.083313654966},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!Q246,\n               IF($B246=Q$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!R246,\n               IF($B246=R$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!S246,\n               IF($B246=S$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!T246,\n               IF($B246=T$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!U246,\n               IF($B246=U$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!V246,\n               IF($B246=V$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!W246,\n               IF($B246=W$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!X246,\n               IF($B246=X$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!Y246,\n               IF($B246=Y$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!Z246,\n               IF($B246=Z$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!AA246,\n               IF($B246=AA$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!AB246,\n               IF($B246=AB$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!AC246,\n               IF($B246=AC$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!AD246,\n               IF($B246=AD$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D246=\"\", $E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!AE246,\n               IF($B246=AE$3,$F246,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,6.6081273487512311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B247","v":"b0256.2"},{"$f":"'Projected Revenue Requirements'!C247","v":"DL"},{"$f":"'Upgrade Information'!E247","v":6.9},{"$f":"IF('Upgrade Information'!D247=\"\",\"\",'Upgrade Information'!D247)","v":"2010-04-06"},{"$f":"'Projected Revenue Requirements'!I247","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K247/12","v":85106.334188676818},null,{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!H247,\n               IF($B247=H$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!I247,\n               IF($B247=I$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!J247,\n               IF($B247=J$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!K247,\n               IF($B247=K$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!L247,\n               IF($B247=L$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!M247,\n               IF($B247=M$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!N247,\n               IF($B247=N$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!O247,\n               IF($B247=O$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!P247,\n               IF($B247=P$3,$F247,0)\n           )\n       )\n   )","v":85106.334188676818},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!Q247,\n               IF($B247=Q$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!R247,\n               IF($B247=R$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!S247,\n               IF($B247=S$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!T247,\n               IF($B247=T$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!U247,\n               IF($B247=U$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!V247,\n               IF($B247=V$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!W247,\n               IF($B247=W$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!X247,\n               IF($B247=X$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!Y247,\n               IF($B247=Y$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!Z247,\n               IF($B247=Z$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!AA247,\n               IF($B247=AA$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!AB247,\n               IF($B247=AB$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!AC247,\n               IF($B247=AC$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!AD247,\n               IF($B247=AD$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D247=\"\", $E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!AE247,\n               IF($B247=AE$3,$F247,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,31.350180199903054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B248","v":"b0257.1"},{"$f":"'Projected Revenue Requirements'!C248","v":"DL"},{"$f":"'Upgrade Information'!E248","v":2.7},{"$f":"IF('Upgrade Information'!D248=\"\",\"\",'Upgrade Information'!D248)","v":"2007-06-01"},{"$f":"'Projected Revenue Requirements'!I248","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K248/12","v":30511.435368406688},null,{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!H248,\n               IF($B248=H$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!I248,\n               IF($B248=I$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!J248,\n               IF($B248=J$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!K248,\n               IF($B248=K$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!L248,\n               IF($B248=L$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!M248,\n               IF($B248=M$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!N248,\n               IF($B248=N$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!O248,\n               IF($B248=O$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!P248,\n               IF($B248=P$3,$F248,0)\n           )\n       )\n   )","v":30511.435368406688},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!Q248,\n               IF($B248=Q$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!R248,\n               IF($B248=R$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!S248,\n               IF($B248=S$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!T248,\n               IF($B248=T$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!U248,\n               IF($B248=U$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!V248,\n               IF($B248=V$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!W248,\n               IF($B248=W$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!X248,\n               IF($B248=X$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!Y248,\n               IF($B248=Y$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!Z248,\n               IF($B248=Z$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!AA248,\n               IF($B248=AA$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!AB248,\n               IF($B248=AB$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!AC248,\n               IF($B248=AC$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!AD248,\n               IF($B248=AD$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D248=\"\", $E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!AE248,\n               IF($B248=AE$3,$F248,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,11.23933965757052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B249","v":"b0257.2"},{"$f":"'Projected Revenue Requirements'!C249","v":"DL"},{"$f":"'Upgrade Information'!E249","v":0.42},{"$f":"IF('Upgrade Information'!D249=\"\",\"\",'Upgrade Information'!D249)","v":"2006-12-21"},{"$f":"'Projected Revenue Requirements'!I249","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K249/12","v":4684.2000967040958},null,{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!H249,\n               IF($B249=H$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!I249,\n               IF($B249=I$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!J249,\n               IF($B249=J$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!K249,\n               IF($B249=K$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!L249,\n               IF($B249=L$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!M249,\n               IF($B249=M$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!N249,\n               IF($B249=N$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!O249,\n               IF($B249=O$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!P249,\n               IF($B249=P$3,$F249,0)\n           )\n       )\n   )","v":4684.2000967040958},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!Q249,\n               IF($B249=Q$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!R249,\n               IF($B249=R$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!S249,\n               IF($B249=S$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!T249,\n               IF($B249=T$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!U249,\n               IF($B249=U$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!V249,\n               IF($B249=V$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!W249,\n               IF($B249=W$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!X249,\n               IF($B249=X$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!Y249,\n               IF($B249=Y$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!Z249,\n               IF($B249=Z$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!AA249,\n               IF($B249=AA$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!AB249,\n               IF($B249=AB$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!AC249,\n               IF($B249=AC$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!AD249,\n               IF($B249=AD$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D249=\"\", $E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!AE249,\n               IF($B249=AE$3,$F249,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,1.7254945654046843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B250","v":"b0258"},{"$f":"'Projected Revenue Requirements'!C250","v":"DL"},{"$f":"'Upgrade Information'!E250","v":2.2999999999999998},{"$f":"IF('Upgrade Information'!D250=\"\",\"\",'Upgrade Information'!D250)","v":"2009-02-19"},{"$f":"'Projected Revenue Requirements'!I250","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K250/12","v":27417.755926229496},null,{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!H250,\n               IF($B250=H$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!I250,\n               IF($B250=I$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!J250,\n               IF($B250=J$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!K250,\n               IF($B250=K$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!L250,\n               IF($B250=L$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!M250,\n               IF($B250=M$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!N250,\n               IF($B250=N$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!O250,\n               IF($B250=O$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!P250,\n               IF($B250=P$3,$F250,0)\n           )\n       )\n   )","v":27417.755926229496},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!Q250,\n               IF($B250=Q$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!R250,\n               IF($B250=R$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!S250,\n               IF($B250=S$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!T250,\n               IF($B250=T$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!U250,\n               IF($B250=U$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!V250,\n               IF($B250=V$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!W250,\n               IF($B250=W$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!X250,\n               IF($B250=X$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!Y250,\n               IF($B250=Y$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!Z250,\n               IF($B250=Z$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!AA250,\n               IF($B250=AA$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!AB250,\n               IF($B250=AB$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!AC250,\n               IF($B250=AC$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!AD250,\n               IF($B250=AD$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D250=\"\", $E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!AE250,\n               IF($B250=AE$3,$F250,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,10.099736960337975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B284","v":"b0280.4"},{"$f":"'Projected Revenue Requirements'!C284","v":"PECO"},{"$f":"'Upgrade Information'!E284","v":0.5},{"$f":"IF('Upgrade Information'!D284=\"\",\"\",'Upgrade Information'!D284)","v":"2007-06-01"},{"$f":"'Projected Revenue Requirements'!I284","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K284/12","v":4981.6682078847689},null,{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!H284,\n               IF($B284=H$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!I284,\n               IF($B284=I$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!J284,\n               IF($B284=J$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!K284,\n               IF($B284=K$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!L284,\n               IF($B284=L$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!M284,\n               IF($B284=M$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!N284,\n               IF($B284=N$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!O284,\n               IF($B284=O$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!P284,\n               IF($B284=P$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!Q284,\n               IF($B284=Q$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!R284,\n               IF($B284=R$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!S284,\n               IF($B284=S$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!T284,\n               IF($B284=T$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!U284,\n               IF($B284=U$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!V284,\n               IF($B284=V$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!W284,\n               IF($B284=W$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!X284,\n               IF($B284=X$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!Y284,\n               IF($B284=Y$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!Z284,\n               IF($B284=Z$3,$F284,0)\n           )\n       )\n   )","v":4981.6682078847689},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!AA284,\n               IF($B284=AA$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!AB284,\n               IF($B284=AB$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!AC284,\n               IF($B284=AC$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!AD284,\n               IF($B284=AD$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D284=\"\", $E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!AE284,\n               IF($B284=AE$3,$F284,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.58043811990361527,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B326","v":"b0322"},{"$f":"'Projected Revenue Requirements'!C326","v":"APS"},{"$f":"'Upgrade Information'!E326","v":4.2},{"$f":"IF('Upgrade Information'!D326=\"\",\"\",'Upgrade Information'!D326)","v":"2008-05-29"},{"$f":"'Projected Revenue Requirements'!I326","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K326/12","v":38908.922864368564},null,{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!H326,\n               IF($B326=H$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!I326,\n               IF($B326=I$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!J326,\n               IF($B326=J$3,$F326,0)\n           )\n       )\n   )","v":38908.922864368564},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!K326,\n               IF($B326=K$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!L326,\n               IF($B326=L$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!M326,\n               IF($B326=M$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!N326,\n               IF($B326=N$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!O326,\n               IF($B326=O$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!P326,\n               IF($B326=P$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!Q326,\n               IF($B326=Q$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!R326,\n               IF($B326=R$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!S326,\n               IF($B326=S$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!T326,\n               IF($B326=T$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!U326,\n               IF($B326=U$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!V326,\n               IF($B326=V$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!W326,\n               IF($B326=W$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!X326,\n               IF($B326=X$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!Y326,\n               IF($B326=Y$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!Z326,\n               IF($B326=Z$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!AA326,\n               IF($B326=AA$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!AB326,\n               IF($B326=AB$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!AC326,\n               IF($B326=AC$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!AD326,\n               IF($B326=AD$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D326=\"\", $E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!AE326,\n               IF($B326=AE$3,$F326,0)\n           )\n       )\n   )","v":0},null,0,0,4.2503438672939016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B329","v":"b0326"},{"$f":"'Projected Revenue Requirements'!C329","v":"Dominion"},{"$f":"'Upgrade Information'!E329","v":12.8},{"$f":"IF('Upgrade Information'!D329=\"\",\"\",'Upgrade Information'!D329)","v":"2009-06-18"},{"$f":"'Projected Revenue Requirements'!I329","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K329/12","v":100229.52556541434},null,{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!H329,\n               IF($B329=H$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!I329,\n               IF($B329=I$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!J329,\n               IF($B329=J$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!K329,\n               IF($B329=K$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!L329,\n               IF($B329=L$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!M329,\n               IF($B329=M$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!N329,\n               IF($B329=N$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!O329,\n               IF($B329=O$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!P329,\n               IF($B329=P$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!Q329,\n               IF($B329=Q$3,$F329,0)\n           )\n       )\n   )","v":100229.52556541434},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!R329,\n               IF($B329=R$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!S329,\n               IF($B329=S$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!T329,\n               IF($B329=T$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!U329,\n               IF($B329=U$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!V329,\n               IF($B329=V$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!W329,\n               IF($B329=W$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!X329,\n               IF($B329=X$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!Y329,\n               IF($B329=Y$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!Z329,\n               IF($B329=Z$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!AA329,\n               IF($B329=AA$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!AB329,\n               IF($B329=AB$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!AC329,\n               IF($B329=AC$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!AD329,\n               IF($B329=AD$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D329=\"\", $E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!AE329,\n               IF($B329=AE$3,$F329,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,4.7375734682063664,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B374","v":"b0347.26"},{"$f":"'Projected Revenue Requirements'!C374","v":"APS"},{"$f":"'Upgrade Information'!E374","v":0.193},{"$f":"IF('Upgrade Information'!D374=\"\",\"\",'Upgrade Information'!D374)","v":"2011-05-25"},{"$f":"'Projected Revenue Requirements'!I374","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K374/12","v":1909.9287352632343},null,{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!H374,\n               IF($B374=H$3,$F374,0)\n           )\n       )\n   )","v":15.721112554643371},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!I374,\n               IF($B374=I$3,$F374,0)\n           )\n       )\n   )","v":130.6109309336058},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!J374,\n               IF($B374=J$3,$F374,0)\n           )\n       )\n   )","v":270.59122696304507},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!K374,\n               IF($B374=K$3,$F374,0)\n           )\n       )\n   )","v":76.807919107347359},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!L374,\n               IF($B374=L$3,$F374,0)\n           )\n       )\n   )","v":108.63847794926492},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!M374,\n               IF($B374=M$3,$F374,0)\n           )\n       )\n   )","v":127.87567386021183},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!N374,\n               IF($B374=N$3,$F374,0)\n           )\n       )\n   )","v":20.217326688480934},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!O374,\n               IF($B374=O$3,$F374,0)\n           )\n       )\n   )","v":31.069946277177934},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!P374,\n               IF($B374=P$3,$F374,0)\n           )\n       )\n   )","v":16.3267422540514},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!Q374,\n               IF($B374=Q$3,$F374,0)\n           )\n       )\n   )","v":669.37144041793556},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!R374,\n               IF($B374=R$3,$F374,0)\n           )\n       )\n   )","v":24.810369403852448},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!S374,\n               IF($B374=S$3,$F374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!T374,\n               IF($B374=T$3,$F374,0)\n           )\n       )\n   )","v":18.003500547943737},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!U374,\n               IF($B374=U$3,$F374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!V374,\n               IF($B374=V$3,$F374,0)\n           )\n       )\n   )","v":36.824330551195821},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!W374,\n               IF($B374=W$3,$F374,0)\n           )\n       )\n   )","v":18.170695241524108},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!X374,\n               IF($B374=X$3,$F374,0)\n           )\n       )\n   )","v":4.0523663501601765},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!Y374,\n               IF($B374=Y$3,$F374,0)\n           )\n       )\n   )","v":0.72771791090736337},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!Z374,\n               IF($B374=Z$3,$F374,0)\n           )\n       )\n   )","v":51.617452414492043},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!AA374,\n               IF($B374=AA$3,$F374,0)\n           )\n       )\n   )","v":17.021983497860422},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!AB374,\n               IF($B374=AB$3,$F374,0)\n           )\n       )\n   )","v":162.95535484778574},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!AC374,\n               IF($B374=AC$3,$F374,0)\n           )\n       )\n   )","v":45.037920228271751},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!AD374,\n               IF($B374=AD$3,$F374,0)\n           )\n       )\n   )","v":61.026063156834851},{"$f":"\nIF(OR($D374=\"\", $E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!AE374,\n               IF($B374=AE$3,$F374,0)\n           )\n       )\n   )","v":2.4501841066418169},null,6.0141976108046558E-3,6.0141976108046566E-3,2.955892061250397E-2,6.0141976108046575E-3,1.6662343243752289E-2,6.0141976108046558E-3,6.0141976108046566E-3,6.0141976108046558E-3,6.0141976108046566E-3,3.1639343383197231E-2,6.0141976108046558E-3,0,6.0141976108046558E-3,0,6.0141976108046549E-3,6.0141976108046558E-3,6.0141976108046558E-3,6.0141976108046558E-3,6.0141976108046558E-3,6.0141976108046566E-3,2.7932969050667788E-2,6.0141976108046566E-3,6.0141976108046566E-3,6.0141976108046566E-3]
[{"$f":"'Upgrade Information'!B412","v":"b0367"},{"$f":"'Projected Revenue Requirements'!C412","v":"PEPCO"},{"$f":"'Upgrade Information'!E412","v":20},{"$f":"IF('Upgrade Information'!D412=\"\",\"\",'Upgrade Information'!D412)","v":"2011-06-19"},{"$f":"'Projected Revenue Requirements'!I412","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K412/12","v":187221.25804452432},null,{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!H412,\n               IF($B412=H$3,$F412,0)\n           )\n       )\n   )","v":3332.538393192533},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!I412,\n               IF($B412=I$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!J412,\n               IF($B412=J$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!K412,\n               IF($B412=K$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!L412,\n               IF($B412=L$3,$F412,0)\n           )\n       )\n   )","v":49651.077633407847},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!M412,\n               IF($B412=M$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!N412,\n               IF($B412=N$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!O412,\n               IF($B412=O$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!P412,\n               IF($B412=P$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!Q412,\n               IF($B412=Q$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!R412,\n               IF($B412=R$3,$F412,0)\n           )\n       )\n   )","v":6084.6908864470406},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!S412,\n               IF($B412=S$3,$F412,0)\n           )\n       )\n   )","v":149.77700643561946},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!T412,\n               IF($B412=T$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!U412,\n               IF($B412=U$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!V412,\n               IF($B412=V$3,$F412,0)\n           )\n       )\n   )","v":4998.8075897887993},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!W412,\n               IF($B412=W$3,$F412,0)\n           )\n       )\n   )","v":2171.7665933164822},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!X412,\n               IF($B412=X$3,$F412,0)\n           )\n       )\n   )","v":468.05314511131081},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!Y412,\n               IF($B412=Y$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!Z412,\n               IF($B412=Z$3,$F412,0)\n           )\n       )\n   )","v":8967.8982603327149},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!AA412,\n               IF($B412=AA$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!AB412,\n               IF($B412=AB$3,$F412,0)\n           )\n       )\n   )","v":98216.271970157453},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!AC412,\n               IF($B412=AC$3,$F412,0)\n           )\n       )\n   )","v":6047.2466348381358},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!AD412,\n               IF($B412=AD$3,$F412,0)\n           )\n       )\n   )","v":7133.1299314963771},{"$f":"\nIF(OR($D412=\"\", $E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!AE412,\n               IF($B412=AE$3,$F412,0)\n           )\n       )\n   )","v":0},null,1.274880793111145,0,0,0,7.6151959560441487,0,0,0,0,0,1.4749693080374859,0,0,0,0.81641176399888937,0.71881858581288915,0.69464699482236691,0,1.0448929532231159,0,16.835728336617205,0.80752699234010838,0.70297919892543381,0]
[{"$f":"'Upgrade Information'!B478","v":"b0412"},{"$f":"'Projected Revenue Requirements'!C478","v":"Dominion"},{"$f":"'Upgrade Information'!E478","v":0},{"$f":"IF('Upgrade Information'!D478=\"\",\"\",'Upgrade Information'!D478)","v":"2007-04-20"},{"$f":"'Projected Revenue Requirements'!I478","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K478/12","v":0},null,{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!H478,\n               IF($B478=H$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!I478,\n               IF($B478=I$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!J478,\n               IF($B478=J$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!K478,\n               IF($B478=K$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!L478,\n               IF($B478=L$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!M478,\n               IF($B478=M$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!N478,\n               IF($B478=N$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!O478,\n               IF($B478=O$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!P478,\n               IF($B478=P$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!Q478,\n               IF($B478=Q$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!R478,\n               IF($B478=R$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!S478,\n               IF($B478=S$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!T478,\n               IF($B478=T$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!U478,\n               IF($B478=U$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!V478,\n               IF($B478=V$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!W478,\n               IF($B478=W$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!X478,\n               IF($B478=X$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!Y478,\n               IF($B478=Y$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!Z478,\n               IF($B478=Z$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!AA478,\n               IF($B478=AA$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!AB478,\n               IF($B478=AB$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!AC478,\n               IF($B478=AC$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!AD478,\n               IF($B478=AD$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D478=\"\", $E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!AE478,\n               IF($B478=AE$3,$F478,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B495","v":"b0430"},{"$f":"'Projected Revenue Requirements'!C495","v":"AEC"},{"$f":"'Upgrade Information'!E495","v":0.15},{"$f":"IF('Upgrade Information'!D495=\"\",\"\",'Upgrade Information'!D495)","v":"2007-02-01"},{"$f":"'Projected Revenue Requirements'!I495","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K495/12","v":988.50669280820375},null,{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!H495,\n               IF($B495=H$3,$F495,0)\n           )\n       )\n   )","v":988.50669280820375},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!I495,\n               IF($B495=I$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!J495,\n               IF($B495=J$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!K495,\n               IF($B495=K$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!L495,\n               IF($B495=L$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!M495,\n               IF($B495=M$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!N495,\n               IF($B495=N$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!O495,\n               IF($B495=O$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!P495,\n               IF($B495=P$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!Q495,\n               IF($B495=Q$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!R495,\n               IF($B495=R$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!S495,\n               IF($B495=S$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!T495,\n               IF($B495=T$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!U495,\n               IF($B495=U$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!V495,\n               IF($B495=V$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!W495,\n               IF($B495=W$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!X495,\n               IF($B495=X$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!Y495,\n               IF($B495=Y$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!Z495,\n               IF($B495=Z$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!AA495,\n               IF($B495=AA$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!AB495,\n               IF($B495=AB$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!AC495,\n               IF($B495=AC$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!AD495,\n               IF($B495=AD$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D495=\"\", $E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!AE495,\n               IF($B495=AE$3,$F495,0)\n           )\n       )\n   )","v":0},null,0.37815864300237328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B526","v":"b0460"},{"$f":"'Projected Revenue Requirements'!C526","v":"APS"},{"$f":"'Upgrade Information'!E526","v":0.04},{"$f":"IF('Upgrade Information'!D526=\"\",\"\",'Upgrade Information'!D526)","v":"2011-05-30"},{"$f":"'Projected Revenue Requirements'!I526","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K526/12","v":395.84015238616257},null,{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!H526,\n               IF($B526=H$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!I526,\n               IF($B526=I$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!J526,\n               IF($B526=J$3,$F526,0)\n           )\n       )\n   )","v":395.84015238616257},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!K526,\n               IF($B526=K$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!L526,\n               IF($B526=L$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!M526,\n               IF($B526=M$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!N526,\n               IF($B526=N$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!O526,\n               IF($B526=O$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!P526,\n               IF($B526=P$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!Q526,\n               IF($B526=Q$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!R526,\n               IF($B526=R$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!S526,\n               IF($B526=S$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!T526,\n               IF($B526=T$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!U526,\n               IF($B526=U$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!V526,\n               IF($B526=V$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!W526,\n               IF($B526=W$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!X526,\n               IF($B526=X$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!Y526,\n               IF($B526=Y$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!Z526,\n               IF($B526=Z$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!AA526,\n               IF($B526=AA$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!AB526,\n               IF($B526=AB$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!AC526,\n               IF($B526=AC$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!AD526,\n               IF($B526=AD$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D526=\"\", $E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!AE526,\n               IF($B526=AE$3,$F526,0)\n           )\n       )\n   )","v":0},null,0,0,4.3240897980857368E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B578","v":"b0490.4"},{"$f":"'Projected Revenue Requirements'!C578","v":"AEP"},{"$f":"'Upgrade Information'!E578","v":0.8},{"$f":"IF('Upgrade Information'!D578=\"\",\"\",'Upgrade Information'!D578)","v":""},{"$f":"'Projected Revenue Requirements'!I578","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K578/12","v":0},null,{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!H578,\n               IF($B578=H$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!I578,\n               IF($B578=I$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!J578,\n               IF($B578=J$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!K578,\n               IF($B578=K$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!L578,\n               IF($B578=L$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!M578,\n               IF($B578=M$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!N578,\n               IF($B578=N$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!O578,\n               IF($B578=O$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!P578,\n               IF($B578=P$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!Q578,\n               IF($B578=Q$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!R578,\n               IF($B578=R$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!S578,\n               IF($B578=S$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!T578,\n               IF($B578=T$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!U578,\n               IF($B578=U$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!V578,\n               IF($B578=V$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!W578,\n               IF($B578=W$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!X578,\n               IF($B578=X$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!Y578,\n               IF($B578=Y$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!Z578,\n               IF($B578=Z$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!AA578,\n               IF($B578=AA$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!AB578,\n               IF($B578=AB$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!AC578,\n               IF($B578=AC$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!AD578,\n               IF($B578=AD$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D578=\"\", $E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!AE578,\n               IF($B578=AE$3,$F578,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B613","v":"b0498.5"},{"$f":"'Projected Revenue Requirements'!C613","v":"PSEG"},{"$f":"'Upgrade Information'!E613","v":0.4},{"$f":"IF('Upgrade Information'!D613=\"\",\"\",'Upgrade Information'!D613)","v":"2008-10-14"},{"$f":"'Projected Revenue Requirements'!I613","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K613/12","v":2783.3760047281321},null,{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!H613,\n               IF($B613=H$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!I613,\n               IF($B613=I$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!J613,\n               IF($B613=J$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!K613,\n               IF($B613=K$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!L613,\n               IF($B613=L$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!M613,\n               IF($B613=M$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!N613,\n               IF($B613=N$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!O613,\n               IF($B613=O$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!P613,\n               IF($B613=P$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!Q613,\n               IF($B613=Q$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!R613,\n               IF($B613=R$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!S613,\n               IF($B613=S$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!T613,\n               IF($B613=T$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!U613,\n               IF($B613=U$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!V613,\n               IF($B613=V$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!W613,\n               IF($B613=W$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!X613,\n               IF($B613=X$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!Y613,\n               IF($B613=Y$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!Z613,\n               IF($B613=Z$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!AA613,\n               IF($B613=AA$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!AB613,\n               IF($B613=AB$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!AC613,\n               IF($B613=AC$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!AD613,\n               IF($B613=AD$3,$F613,0)\n           )\n       )\n   )","v":2783.3760047281321},{"$f":"\nIF(OR($D613=\"\", $E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!AE613,\n               IF($B613=AE$3,$F613,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27430531238081524,0]
[{"$f":"'Upgrade Information'!B655","v":"b0512.28"},{"$f":"'Projected Revenue Requirements'!C655","v":"Mirant"},{"$f":"'Upgrade Information'!E655","v":0.48199999999999998},{"$f":"IF('Upgrade Information'!D655=\"\",\"\",'Upgrade Information'!D655)","v":""},{"$f":"'Projected Revenue Requirements'!I655","v":"N/A"},{"$f":"'Projected Revenue Requirements'!K655/12","v":0},null,{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!H655,\n               IF($B655=H$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!I655,\n               IF($B655=I$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!J655,\n               IF($B655=J$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!K655,\n               IF($B655=K$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!L655,\n               IF($B655=L$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!M655,\n               IF($B655=M$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!N655,\n               IF($B655=N$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!O655,\n               IF($B655=O$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!P655,\n               IF($B655=P$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!Q655,\n               IF($B655=Q$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!R655,\n               IF($B655=R$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!S655,\n               IF($B655=S$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!T655,\n               IF($B655=T$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!U655,\n               IF($B655=U$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!V655,\n               IF($B655=V$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!W655,\n               IF($B655=W$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!X655,\n               IF($B655=X$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!Y655,\n               IF($B655=Y$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!Z655,\n               IF($B655=Z$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!AA655,\n               IF($B655=AA$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!AB655,\n               IF($B655=AB$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!AC655,\n               IF($B655=AC$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!AD655,\n               IF($B655=AD$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D655=\"\", $E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!AE655,\n               IF($B655=AE$3,$F655,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B700","v":"b0550"},{"$f":"'Projected Revenue Requirements'!C700","v":"PENELEC"},{"$f":"'Upgrade Information'!E700","v":2.6},{"$f":"IF('Upgrade Information'!D700=\"\",\"\",'Upgrade Information'!D700)","v":"2008-04-21"},{"$f":"'Projected Revenue Requirements'!I700","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K700/12","v":23914.63372846675},null,{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!H700,\n               IF($B700=H$3,$F700,0)\n           )\n       )\n   )","v":2051.8755739024473},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!I700,\n               IF($B700=I$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!J700,\n               IF($B700=J$3,$F700,0)\n           )\n       )\n   )","v":404.15731001108804},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!K700,\n               IF($B700=K$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!L700,\n               IF($B700=L$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!M700,\n               IF($B700=M$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!N700,\n               IF($B700=N$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!O700,\n               IF($B700=O$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!P700,\n               IF($B700=P$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!Q700,\n               IF($B700=Q$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!R700,\n               IF($B700=R$3,$F700,0)\n           )\n       )\n   )","v":2927.1511683643303},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!S700,\n               IF($B700=S$3,$F700,0)\n           )\n       )\n   )","v":174.57682621780728},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!T700,\n               IF($B700=T$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!U700,\n               IF($B700=U$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!V700,\n               IF($B700=V$3,$F700,0)\n           )\n       )\n   )","v":4342.897485089562},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!W700,\n               IF($B700=W$3,$F700,0)\n           )\n       )\n   )","v":370.6768227912346},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!X700,\n               IF($B700=X$3,$F700,0)\n           )\n       )\n   )","v":423.28901699386148},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!Y700,\n               IF($B700=Y$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!Z700,\n               IF($B700=Z$3,$F700,0)\n           )\n       )\n   )","v":5208.6072260600577},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!AA700,\n               IF($B700=AA$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!AB700,\n               IF($B700=AB$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!AC700,\n               IF($B700=AC$3,$F700,0)\n           )\n       )\n   )","v":1530.536558621872},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!AD700,\n               IF($B700=AD$3,$F700,0)\n           )\n       )\n   )","v":6248.8937932483614},{"$f":"\nIF(OR($D700=\"\", $E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!AE700,\n               IF($B700=AE$3,$F700,0)\n           )\n       )\n   )","v":231.97194716612748},null,0.78495622567040835,0,4.4149449986464077E-2,0,0,0,0,0,0,0,0.70956080003013844,0,0,0,0.70928767170614615,0.12268785714468426,0.6282116607210767,0,0.60687987626827034,0,0,0.20438220209677002,0.61583658157567378,0.56939604115397024]
[{"$f":"'Upgrade Information'!B738","v":"b0587"},{"$f":"'Projected Revenue Requirements'!C738","v":"APS"},{"$f":"'Upgrade Information'!E738","v":3.16},{"$f":"IF('Upgrade Information'!D738=\"\",\"\",'Upgrade Information'!D738)","v":""},{"$f":"'Projected Revenue Requirements'!I738","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K738/12","v":0},null,{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!H738,\n               IF($B738=H$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!I738,\n               IF($B738=I$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!J738,\n               IF($B738=J$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!K738,\n               IF($B738=K$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!L738,\n               IF($B738=L$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!M738,\n               IF($B738=M$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!N738,\n               IF($B738=N$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!O738,\n               IF($B738=O$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!P738,\n               IF($B738=P$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!Q738,\n               IF($B738=Q$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!R738,\n               IF($B738=R$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!S738,\n               IF($B738=S$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!T738,\n               IF($B738=T$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!U738,\n               IF($B738=U$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!V738,\n               IF($B738=V$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!W738,\n               IF($B738=W$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!X738,\n               IF($B738=X$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!Y738,\n               IF($B738=Y$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!Z738,\n               IF($B738=Z$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!AA738,\n               IF($B738=AA$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!AB738,\n               IF($B738=AB$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!AC738,\n               IF($B738=AC$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!AD738,\n               IF($B738=AD$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D738=\"\", $E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!AE738,\n               IF($B738=AE$3,$F738,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B765","v":"b0614.2"},{"$f":"'Projected Revenue Requirements'!C765","v":"PPL"},{"$f":"'Upgrade Information'!E765","v":1.55},{"$f":"IF('Upgrade Information'!D765=\"\",\"\",'Upgrade Information'!D765)","v":"2013-03-04"},{"$f":"'Projected Revenue Requirements'!I765","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K765/12","v":12183.280629960318},null,{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!H765,\n               IF($B765=H$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!I765,\n               IF($B765=I$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!J765,\n               IF($B765=J$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!K765,\n               IF($B765=K$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!L765,\n               IF($B765=L$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!M765,\n               IF($B765=M$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!N765,\n               IF($B765=N$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!O765,\n               IF($B765=O$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!P765,\n               IF($B765=P$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!Q765,\n               IF($B765=Q$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!R765,\n               IF($B765=R$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!S765,\n               IF($B765=S$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!T765,\n               IF($B765=T$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!U765,\n               IF($B765=U$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!V765,\n               IF($B765=V$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!W765,\n               IF($B765=W$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!X765,\n               IF($B765=X$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!Y765,\n               IF($B765=Y$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!Z765,\n               IF($B765=Z$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!AA765,\n               IF($B765=AA$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!AB765,\n               IF($B765=AB$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!AC765,\n               IF($B765=AC$3,$F765,0)\n           )\n       )\n   )","v":12183.280629960318},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!AD765,\n               IF($B765=AD$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D765=\"\", $E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!AE765,\n               IF($B765=AE$3,$F765,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6269103210159865,0,0]
[{"$f":"'Upgrade Information'!B821","v":"b0675.2"},{"$f":"'Projected Revenue Requirements'!C821","v":"APS"},{"$f":"'Upgrade Information'!E821","v":11.2},{"$f":"IF('Upgrade Information'!D821=\"\",\"\",'Upgrade Information'!D821)","v":""},{"$f":"'Projected Revenue Requirements'!I821","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K821/12","v":0},null,{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!H821,\n               IF($B821=H$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!I821,\n               IF($B821=I$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!J821,\n               IF($B821=J$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!K821,\n               IF($B821=K$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!L821,\n               IF($B821=L$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!M821,\n               IF($B821=M$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!N821,\n               IF($B821=N$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!O821,\n               IF($B821=O$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!P821,\n               IF($B821=P$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!Q821,\n               IF($B821=Q$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!R821,\n               IF($B821=R$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!S821,\n               IF($B821=S$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!T821,\n               IF($B821=T$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!U821,\n               IF($B821=U$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!V821,\n               IF($B821=V$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!W821,\n               IF($B821=W$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!X821,\n               IF($B821=X$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!Y821,\n               IF($B821=Y$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!Z821,\n               IF($B821=Z$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!AA821,\n               IF($B821=AA$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!AB821,\n               IF($B821=AB$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!AC821,\n               IF($B821=AC$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!AD821,\n               IF($B821=AD$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D821=\"\", $E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!AE821,\n               IF($B821=AE$3,$F821,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B852","v":"b0698"},{"$f":"'Projected Revenue Requirements'!C852","v":"ComEd"},{"$f":"'Upgrade Information'!E852","v":1.5},{"$f":"IF('Upgrade Information'!D852=\"\",\"\",'Upgrade Information'!D852)","v":""},{"$f":"'Projected Revenue Requirements'!I852","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K852/12","v":0},null,{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!H852,\n               IF($B852=H$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!I852,\n               IF($B852=I$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!J852,\n               IF($B852=J$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!K852,\n               IF($B852=K$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!L852,\n               IF($B852=L$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!M852,\n               IF($B852=M$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!N852,\n               IF($B852=N$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!O852,\n               IF($B852=O$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!P852,\n               IF($B852=P$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!Q852,\n               IF($B852=Q$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!R852,\n               IF($B852=R$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!S852,\n               IF($B852=S$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!T852,\n               IF($B852=T$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!U852,\n               IF($B852=U$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!V852,\n               IF($B852=V$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!W852,\n               IF($B852=W$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!X852,\n               IF($B852=X$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!Y852,\n               IF($B852=Y$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!Z852,\n               IF($B852=Z$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!AA852,\n               IF($B852=AA$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!AB852,\n               IF($B852=AB$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!AC852,\n               IF($B852=AC$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!AD852,\n               IF($B852=AD$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D852=\"\", $E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!AE852,\n               IF($B852=AE$3,$F852,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B904","v":"b0747"},{"$f":"'Projected Revenue Requirements'!C904","v":"PEPCO"},{"$f":"'Upgrade Information'!E904","v":1.42},{"$f":"IF('Upgrade Information'!D904=\"\",\"\",'Upgrade Information'!D904)","v":""},{"$f":"'Projected Revenue Requirements'!I904","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K904/12","v":0},null,{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!H904,\n               IF($B904=H$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!I904,\n               IF($B904=I$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!J904,\n               IF($B904=J$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!K904,\n               IF($B904=K$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!L904,\n               IF($B904=L$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!M904,\n               IF($B904=M$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!N904,\n               IF($B904=N$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!O904,\n               IF($B904=O$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!P904,\n               IF($B904=P$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!Q904,\n               IF($B904=Q$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!R904,\n               IF($B904=R$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!S904,\n               IF($B904=S$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!T904,\n               IF($B904=T$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!U904,\n               IF($B904=U$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!V904,\n               IF($B904=V$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!W904,\n               IF($B904=W$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!X904,\n               IF($B904=X$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!Y904,\n               IF($B904=Y$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!Z904,\n               IF($B904=Z$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!AA904,\n               IF($B904=AA$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!AB904,\n               IF($B904=AB$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!AC904,\n               IF($B904=AC$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!AD904,\n               IF($B904=AD$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D904=\"\", $E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!AE904,\n               IF($B904=AE$3,$F904,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B939","v":"b0777"},{"$f":"'Projected Revenue Requirements'!C939","v":"Dominion"},{"$f":"'Upgrade Information'!E939","v":3.9},{"$f":"IF('Upgrade Information'!D939=\"\",\"\",'Upgrade Information'!D939)","v":"2011-06-06"},{"$f":"'Projected Revenue Requirements'!I939","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K939/12","v":32032.828382745673},null,{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!H939,\n               IF($B939=H$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!I939,\n               IF($B939=I$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!J939,\n               IF($B939=J$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!K939,\n               IF($B939=K$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!L939,\n               IF($B939=L$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!M939,\n               IF($B939=M$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!N939,\n               IF($B939=N$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!O939,\n               IF($B939=O$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!P939,\n               IF($B939=P$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!Q939,\n               IF($B939=Q$3,$F939,0)\n           )\n       )\n   )","v":32032.828382745673},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!R939,\n               IF($B939=R$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!S939,\n               IF($B939=S$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!T939,\n               IF($B939=T$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!U939,\n               IF($B939=U$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!V939,\n               IF($B939=V$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!W939,\n               IF($B939=W$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!X939,\n               IF($B939=X$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!Y939,\n               IF($B939=Y$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!Z939,\n               IF($B939=Z$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!AA939,\n               IF($B939=AA$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!AB939,\n               IF($B939=AB$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!AC939,\n               IF($B939=AC$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!AD939,\n               IF($B939=AD$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D939=\"\", $E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!AE939,\n               IF($B939=AE$3,$F939,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,1.5141035239028409,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B981","v":"b0814.16"},{"$f":"'Projected Revenue Requirements'!C981","v":"PSEG"},{"$f":"'Upgrade Information'!E981","v":0.5},{"$f":"IF('Upgrade Information'!D981=\"\",\"\",'Upgrade Information'!D981)","v":"2009-12-07"},{"$f":"'Projected Revenue Requirements'!I981","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K981/12","v":3574.2402482269504},null,{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!H981,\n               IF($B981=H$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!I981,\n               IF($B981=I$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!J981,\n               IF($B981=J$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!K981,\n               IF($B981=K$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!L981,\n               IF($B981=L$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!M981,\n               IF($B981=M$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!N981,\n               IF($B981=N$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!O981,\n               IF($B981=O$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!P981,\n               IF($B981=P$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!Q981,\n               IF($B981=Q$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!R981,\n               IF($B981=R$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!S981,\n               IF($B981=S$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!T981,\n               IF($B981=T$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!U981,\n               IF($B981=U$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!V981,\n               IF($B981=V$3,$F981,0)\n           )\n       )\n   )","v":839.58903430851069},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!W981,\n               IF($B981=W$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!X981,\n               IF($B981=X$3,$F981,0)\n           )\n       )\n   )","v":57.545267996453902},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!Y981,\n               IF($B981=Y$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!Z981,\n               IF($B981=Z$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!AA981,\n               IF($B981=AA$3,$F981,0)\n           )\n       )\n   )","v":191.93670132978724},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!AB981,\n               IF($B981=AB$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!AC981,\n               IF($B981=AC$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!AD981,\n               IF($B981=AD$3,$F981,0)\n           )\n       )\n   )","v":2395.813238386525},{"$f":"\nIF(OR($D981=\"\", $E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!AE981,\n               IF($B981=AE$3,$F981,0)\n           )\n       )\n   )","v":89.356006205673765},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13712277422602209,0,8.5404078356268787E-2,0,0,6.7814967081152963E-2,0,0,0.23611049949606042,0.21933236672968526]
[{"$f":"'Upgrade Information'!B987","v":"b0814.21"},{"$f":"'Projected Revenue Requirements'!C987","v":"PSEG"},{"$f":"'Upgrade Information'!E987","v":0.5},{"$f":"IF('Upgrade Information'!D987=\"\",\"\",'Upgrade Information'!D987)","v":"2009-11-13"},{"$f":"'Projected Revenue Requirements'!I987","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K987/12","v":3567.4530880614657},null,{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!H987,\n               IF($B987=H$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!I987,\n               IF($B987=I$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!J987,\n               IF($B987=J$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!K987,\n               IF($B987=K$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!L987,\n               IF($B987=L$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!M987,\n               IF($B987=M$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!N987,\n               IF($B987=N$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!O987,\n               IF($B987=O$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!P987,\n               IF($B987=P$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!Q987,\n               IF($B987=Q$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!R987,\n               IF($B987=R$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!S987,\n               IF($B987=S$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!T987,\n               IF($B987=T$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!U987,\n               IF($B987=U$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!V987,\n               IF($B987=V$3,$F987,0)\n           )\n       )\n   )","v":837.99473038563826},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!W987,\n               IF($B987=W$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!X987,\n               IF($B987=X$3,$F987,0)\n           )\n       )\n   )","v":57.435994717789598},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!Y987,\n               IF($B987=Y$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!Z987,\n               IF($B987=Z$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!AA987,\n               IF($B987=AA$3,$F987,0)\n           )\n       )\n   )","v":191.5722308289007},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!AB987,\n               IF($B987=AB$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!AC987,\n               IF($B987=AC$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!AD987,\n               IF($B987=AD$3,$F987,0)\n           )\n       )\n   )","v":2391.2638049276006},{"$f":"\nIF(OR($D987=\"\", $E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!AE987,\n               IF($B987=AE$3,$F987,0)\n           )\n       )\n   )","v":89.186327201536642},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13686239043355899,0,8.5241903707019298E-2,0,0,6.7686192569303846E-2,0,0,0.23566214693284721,0.21891587432875956]
[{"$f":"'Upgrade Information'!B1026","v":"b0829.6"},{"$f":"'Projected Revenue Requirements'!C1026","v":"PSEG"},{"$f":"'Upgrade Information'!E1026","v":0.8},{"$f":"IF('Upgrade Information'!D1026=\"\",\"\",'Upgrade Information'!D1026)","v":"2010-11-23"},{"$f":"'Projected Revenue Requirements'!I1026","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K1026/12","v":5838.2384160756492},null,{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!H1026,\n               IF($B1026=H$3,$F1026,0)\n           )\n       )\n   )","v":48.056035581515097},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!I1026,\n               IF($B1026=I$3,$F1026,0)\n           )\n       )\n   )","v":399.24932300203579},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!J1026,\n               IF($B1026=J$3,$F1026,0)\n           )\n       )\n   )","v":168.29356026161577},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!K1026,\n               IF($B1026=K$3,$F1026,0)\n           )\n       )\n   )","v":234.78517062551168},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!L1026,\n               IF($B1026=L$3,$F1026,0)\n           )\n       )\n   )","v":119.86432746422282},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!M1026,\n               IF($B1026=M$3,$F1026,0)\n           )\n       )\n   )","v":390.88823463842709},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!N1026,\n               IF($B1026=N$3,$F1026,0)\n           )\n       )\n   )","v":61.7999882214312},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!O1026,\n               IF($B1026=O$3,$F1026,0)\n           )\n       )\n   )","v":94.974095416092254},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!P1026,\n               IF($B1026=P$3,$F1026,0)\n           )\n       )\n   )","v":49.907314381460992},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!Q1026,\n               IF($B1026=Q$3,$F1026,0)\n           )\n       )\n   )","v":388.93952011216828},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!R1026,\n               IF($B1026=R$3,$F1026,0)\n           )\n       )\n   )","v":75.839924860146994},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!S1026,\n               IF($B1026=S$3,$F1026,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!T1026,\n               IF($B1026=T$3,$F1026,0)\n           )\n       )\n   )","v":55.032801267507821},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!U1026,\n               IF($B1026=U$3,$F1026,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!V1026,\n               IF($B1026=V$3,$F1026,0)\n           )\n       )\n   )","v":112.5640016304739},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!W1026,\n               IF($B1026=W$3,$F1026,0)\n           )\n       )\n   )","v":55.543879228168159},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!X1026,\n               IF($B1026=X$3,$F1026,0)\n           )\n       )\n   )","v":12.387206111256644},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!Y1026,\n               IF($B1026=Y$3,$F1026,0)\n           )\n       )\n   )","v":2.2244760158237669},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!Z1026,\n               IF($B1026=Z$3,$F1026,0)\n           )\n       )\n   )","v":157.78337068933109},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!AA1026,\n               IF($B1026=AA$3,$F1026,0)\n           )\n       )\n   )","v":52.032516261041394},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!AB1026,\n               IF($B1026=AB$3,$F1026,0)\n           )\n       )\n   )","v":107.24915852159249},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!AC1026,\n               IF($B1026=AC$3,$F1026,0)\n           )\n       )\n   )","v":137.67116605039556},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!AD1026,\n               IF($B1026=AD$3,$F1026,0)\n           )\n       )\n   )","v":2992.4008384069798},{"$f":"\nIF(OR($D1026=\"\", $E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!AE1026,\n               IF($B1026=AE$3,$F1026,0)\n           )\n       )\n   )","v":120.75150732845108},null,1.8384099304328654E-2,1.8384099304328654E-2,1.8384099304328654E-2,1.8384099304328654E-2,1.8384099304328654E-2,1.8384099304328654E-2,1.8384099304328654E-2,1.838409930432865E-2,1.8384099304328654E-2,1.8384099304328654E-2,1.8384099304328654E-2,0,1.8384099304328654E-2,0,1.8384099304328654E-2,1.838409930432865E-2,1.838409930432865E-2,1.838409930432865E-2,1.838409930432865E-2,1.8384099304328654E-2,1.838409930432865E-2,1.8384099304328654E-2,0.29490498062550308,0.29639545245078813]
[{"$f":"'Upgrade Information'!B1074","v":"b0873"},{"$f":"'Projected Revenue Requirements'!C1074","v":"DPL"},{"$f":"'Upgrade Information'!E1074","v":16.3},{"$f":"IF('Upgrade Information'!D1074=\"\",\"\",'Upgrade Information'!D1074)","v":"2013-06-25"},{"$f":"'Projected Revenue Requirements'!I1074","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K1074/12","v":137406.27143857648},null,{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!H1074,\n               IF($B1074=H$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!I1074,\n               IF($B1074=I$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!J1074,\n               IF($B1074=J$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!K1074,\n               IF($B1074=K$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!L1074,\n               IF($B1074=L$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!M1074,\n               IF($B1074=M$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!N1074,\n               IF($B1074=N$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!O1074,\n               IF($B1074=O$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!P1074,\n               IF($B1074=P$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!Q1074,\n               IF($B1074=Q$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!R1074,\n               IF($B1074=R$3,$F1074,0)\n           )\n       )\n   )","v":137406.27143857648},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!S1074,\n               IF($B1074=S$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!T1074,\n               IF($B1074=T$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!U1074,\n               IF($B1074=U$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!V1074,\n               IF($B1074=V$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!W1074,\n               IF($B1074=W$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!X1074,\n               IF($B1074=X$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!Y1074,\n               IF($B1074=Y$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!Z1074,\n               IF($B1074=Z$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!AA1074,\n               IF($B1074=AA$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!AB1074,\n               IF($B1074=AB$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!AC1074,\n               IF($B1074=AC$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!AD1074,\n               IF($B1074=AD$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1074=\"\", $E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!AE1074,\n               IF($B1074=AE$3,$F1074,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,33.308188844102602,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1109","v":"b0908"},{"$f":"'Projected Revenue Requirements'!C1109","v":"PPL"},{"$f":"'Upgrade Information'!E1109","v":0.79},{"$f":"IF('Upgrade Information'!D1109=\"\",\"\",'Upgrade Information'!D1109)","v":"2010-12-29"},{"$f":"'Projected Revenue Requirements'!I1109","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K1109/12","v":5875.3130753968253},null,{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!H1109,\n               IF($B1109=H$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!I1109,\n               IF($B1109=I$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!J1109,\n               IF($B1109=J$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!K1109,\n               IF($B1109=K$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!L1109,\n               IF($B1109=L$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!M1109,\n               IF($B1109=M$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!N1109,\n               IF($B1109=N$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!O1109,\n               IF($B1109=O$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!P1109,\n               IF($B1109=P$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!Q1109,\n               IF($B1109=Q$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!R1109,\n               IF($B1109=R$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!S1109,\n               IF($B1109=S$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!T1109,\n               IF($B1109=T$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!U1109,\n               IF($B1109=U$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!V1109,\n               IF($B1109=V$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!W1109,\n               IF($B1109=W$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!X1109,\n               IF($B1109=X$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!Y1109,\n               IF($B1109=Y$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!Z1109,\n               IF($B1109=Z$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!AA1109,\n               IF($B1109=AA$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!AB1109,\n               IF($B1109=AB$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!AC1109,\n               IF($B1109=AC$3,$F1109,0)\n           )\n       )\n   )","v":5875.3130753968253},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!AD1109,\n               IF($B1109=AD$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1109=\"\", $E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!AE1109,\n               IF($B1109=AE$3,$F1109,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.78456761950121856,0,0]
[{"$f":"'Upgrade Information'!B1139","v":"b0931"},{"$f":"'Projected Revenue Requirements'!C1139","v":"DL"},{"$f":"'Upgrade Information'!E1139","v":0.3},{"$f":"IF('Upgrade Information'!D1139=\"\",\"\",'Upgrade Information'!D1139)","v":"2010-12-15"},{"$f":"'Projected Revenue Requirements'!I1139","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K1139/12","v":3771.159037022926},null,{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!H1139,\n               IF($B1139=H$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!I1139,\n               IF($B1139=I$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!J1139,\n               IF($B1139=J$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!K1139,\n               IF($B1139=K$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!L1139,\n               IF($B1139=L$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!M1139,\n               IF($B1139=M$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!N1139,\n               IF($B1139=N$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!O1139,\n               IF($B1139=O$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!P1139,\n               IF($B1139=P$3,$F1139,0)\n           )\n       )\n   )","v":3771.159037022926},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!Q1139,\n               IF($B1139=Q$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!R1139,\n               IF($B1139=R$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!S1139,\n               IF($B1139=S$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!T1139,\n               IF($B1139=T$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!U1139,\n               IF($B1139=U$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!V1139,\n               IF($B1139=V$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!W1139,\n               IF($B1139=W$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!X1139,\n               IF($B1139=X$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!Y1139,\n               IF($B1139=Y$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!Z1139,\n               IF($B1139=Z$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!AA1139,\n               IF($B1139=AA$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!AB1139,\n               IF($B1139=AB$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!AC1139,\n               IF($B1139=AC$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!AD1139,\n               IF($B1139=AD$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1139=\"\", $E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!AE1139,\n               IF($B1139=AE$3,$F1139,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,1.3891623520178753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1192","v":"b0984"},{"$f":"'Projected Revenue Requirements'!C1192","v":"APS"},{"$f":"'Upgrade Information'!E1192","v":0.14199999999999999},{"$f":"IF('Upgrade Information'!D1192=\"\",\"\",'Upgrade Information'!D1192)","v":""},{"$f":"'Projected Revenue Requirements'!I1192","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K1192/12","v":0},null,{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!H1192,\n               IF($B1192=H$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!I1192,\n               IF($B1192=I$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!J1192,\n               IF($B1192=J$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!K1192,\n               IF($B1192=K$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!L1192,\n               IF($B1192=L$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!M1192,\n               IF($B1192=M$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!N1192,\n               IF($B1192=N$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!O1192,\n               IF($B1192=O$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!P1192,\n               IF($B1192=P$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!Q1192,\n               IF($B1192=Q$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!R1192,\n               IF($B1192=R$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!S1192,\n               IF($B1192=S$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!T1192,\n               IF($B1192=T$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!U1192,\n               IF($B1192=U$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!V1192,\n               IF($B1192=V$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!W1192,\n               IF($B1192=W$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!X1192,\n               IF($B1192=X$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!Y1192,\n               IF($B1192=Y$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!Z1192,\n               IF($B1192=Z$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!AA1192,\n               IF($B1192=AA$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!AB1192,\n               IF($B1192=AB$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!AC1192,\n               IF($B1192=AC$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!AD1192,\n               IF($B1192=AD$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1192=\"\", $E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!AE1192,\n               IF($B1192=AE$3,$F1192,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1226","v":"b1015.2"},{"$f":"'Projected Revenue Requirements'!C1226","v":"PECO"},{"$f":"'Upgrade Information'!E1226","v":0.5},{"$f":"IF('Upgrade Information'!D1226=\"\",\"\",'Upgrade Information'!D1226)","v":"2014-05-30"},{"$f":"'Projected Revenue Requirements'!I1226","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K1226/12","v":5566.5306070279976},null,{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!H1226,\n               IF($B1226=H$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!I1226,\n               IF($B1226=I$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!J1226,\n               IF($B1226=J$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!K1226,\n               IF($B1226=K$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!L1226,\n               IF($B1226=L$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!M1226,\n               IF($B1226=M$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!N1226,\n               IF($B1226=N$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!O1226,\n               IF($B1226=O$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!P1226,\n               IF($B1226=P$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!Q1226,\n               IF($B1226=Q$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!R1226,\n               IF($B1226=R$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!S1226,\n               IF($B1226=S$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!T1226,\n               IF($B1226=T$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!U1226,\n               IF($B1226=U$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!V1226,\n               IF($B1226=V$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!W1226,\n               IF($B1226=W$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!X1226,\n               IF($B1226=X$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!Y1226,\n               IF($B1226=Y$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!Z1226,\n               IF($B1226=Z$3,$F1226,0)\n           )\n       )\n   )","v":5566.5306070279976},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!AA1226,\n               IF($B1226=AA$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!AB1226,\n               IF($B1226=AB$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!AC1226,\n               IF($B1226=AC$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!AD1226,\n               IF($B1226=AD$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1226=\"\", $E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!AE1226,\n               IF($B1226=AE$3,$F1226,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64858325064991929,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1269","v":"b1034.3"},{"$f":"'Projected Revenue Requirements'!C1269","v":"AEP"},{"$f":"'Upgrade Information'!E1269","v":0},{"$f":"IF('Upgrade Information'!D1269=\"\",\"\",'Upgrade Information'!D1269)","v":"2014-12-31"},{"$f":"'Projected Revenue Requirements'!I1269","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K1269/12","v":0},null,{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!H1269,\n               IF($B1269=H$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!I1269,\n               IF($B1269=I$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!J1269,\n               IF($B1269=J$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!K1269,\n               IF($B1269=K$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!L1269,\n               IF($B1269=L$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!M1269,\n               IF($B1269=M$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!N1269,\n               IF($B1269=N$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!O1269,\n               IF($B1269=O$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!P1269,\n               IF($B1269=P$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!Q1269,\n               IF($B1269=Q$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!R1269,\n               IF($B1269=R$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!S1269,\n               IF($B1269=S$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!T1269,\n               IF($B1269=T$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!U1269,\n               IF($B1269=U$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!V1269,\n               IF($B1269=V$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!W1269,\n               IF($B1269=W$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!X1269,\n               IF($B1269=X$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!Y1269,\n               IF($B1269=Y$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!Z1269,\n               IF($B1269=Z$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!AA1269,\n               IF($B1269=AA$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!AB1269,\n               IF($B1269=AB$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!AC1269,\n               IF($B1269=AC$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!AD1269,\n               IF($B1269=AD$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1269=\"\", $E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!AE1269,\n               IF($B1269=AE$3,$F1269,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1313","v":"b1061.1"},{"$f":"'Projected Revenue Requirements'!C1313","v":"ME"},{"$f":"'Upgrade Information'!E1313","v":0.21129999999999999},{"$f":"IF('Upgrade Information'!D1313=\"\",\"\",'Upgrade Information'!D1313)","v":"2012-11-16"},{"$f":"'Projected Revenue Requirements'!I1313","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K1313/12","v":2183.605304036188},null,{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!H1313,\n               IF($B1313=H$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!I1313,\n               IF($B1313=I$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!J1313,\n               IF($B1313=J$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!K1313,\n               IF($B1313=K$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!L1313,\n               IF($B1313=L$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!M1313,\n               IF($B1313=M$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!N1313,\n               IF($B1313=N$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!O1313,\n               IF($B1313=O$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!P1313,\n               IF($B1313=P$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!Q1313,\n               IF($B1313=Q$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!R1313,\n               IF($B1313=R$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!S1313,\n               IF($B1313=S$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!T1313,\n               IF($B1313=T$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!U1313,\n               IF($B1313=U$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!V1313,\n               IF($B1313=V$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!W1313,\n               IF($B1313=W$3,$F1313,0)\n           )\n       )\n   )","v":2183.605304036188},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!X1313,\n               IF($B1313=X$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!Y1313,\n               IF($B1313=Y$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!Z1313,\n               IF($B1313=Z$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!AA1313,\n               IF($B1313=AA$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!AB1313,\n               IF($B1313=AB$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!AC1313,\n               IF($B1313=AC$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!AD1313,\n               IF($B1313=AD$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1313=\"\", $E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!AE1313,\n               IF($B1313=AE$3,$F1313,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.72273700196477941,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1352","v":"b1090"},{"$f":"'Projected Revenue Requirements'!C1352","v":"Dominion"},{"$f":"'Upgrade Information'!E1352","v":1.49},{"$f":"IF('Upgrade Information'!D1352=\"\",\"\",'Upgrade Information'!D1352)","v":"2012-07-20"},{"$f":"'Projected Revenue Requirements'!I1352","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K1352/12","v":12547.388119402496},null,{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!H1352,\n               IF($B1352=H$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!I1352,\n               IF($B1352=I$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!J1352,\n               IF($B1352=J$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!K1352,\n               IF($B1352=K$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!L1352,\n               IF($B1352=L$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!M1352,\n               IF($B1352=M$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!N1352,\n               IF($B1352=N$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!O1352,\n               IF($B1352=O$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!P1352,\n               IF($B1352=P$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!Q1352,\n               IF($B1352=Q$3,$F1352,0)\n           )\n       )\n   )","v":12547.388119402496},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!R1352,\n               IF($B1352=R$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!S1352,\n               IF($B1352=S$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!T1352,\n               IF($B1352=T$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!U1352,\n               IF($B1352=U$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!V1352,\n               IF($B1352=V$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!W1352,\n               IF($B1352=W$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!X1352,\n               IF($B1352=X$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!Y1352,\n               IF($B1352=Y$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!Z1352,\n               IF($B1352=Z$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!AA1352,\n               IF($B1352=AA$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!AB1352,\n               IF($B1352=AB$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!AC1352,\n               IF($B1352=AC$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!AD1352,\n               IF($B1352=AD$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1352=\"\", $E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!AE1352,\n               IF($B1352=AE$3,$F1352,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.59308045922030306,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1400","v":"b1141"},{"$f":"'Projected Revenue Requirements'!C1400","v":"APS"},{"$f":"'Upgrade Information'!E1400","v":1},{"$f":"IF('Upgrade Information'!D1400=\"\",\"\",'Upgrade Information'!D1400)","v":""},{"$f":"'Projected Revenue Requirements'!I1400","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K1400/12","v":0},null,{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!H1400,\n               IF($B1400=H$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!I1400,\n               IF($B1400=I$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!J1400,\n               IF($B1400=J$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!K1400,\n               IF($B1400=K$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!L1400,\n               IF($B1400=L$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!M1400,\n               IF($B1400=M$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!N1400,\n               IF($B1400=N$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!O1400,\n               IF($B1400=O$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!P1400,\n               IF($B1400=P$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!Q1400,\n               IF($B1400=Q$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!R1400,\n               IF($B1400=R$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!S1400,\n               IF($B1400=S$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!T1400,\n               IF($B1400=T$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!U1400,\n               IF($B1400=U$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!V1400,\n               IF($B1400=V$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!W1400,\n               IF($B1400=W$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!X1400,\n               IF($B1400=X$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!Y1400,\n               IF($B1400=Y$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!Z1400,\n               IF($B1400=Z$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!AA1400,\n               IF($B1400=AA$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!AB1400,\n               IF($B1400=AB$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!AC1400,\n               IF($B1400=AC$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!AD1400,\n               IF($B1400=AD$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1400=\"\", $E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!AE1400,\n               IF($B1400=AE$3,$F1400,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1435","v":"b1156.2"},{"$f":"'Projected Revenue Requirements'!C1435","v":"PECO"},{"$f":"'Upgrade Information'!E1435","v":0.5},{"$f":"IF('Upgrade Information'!D1435=\"\",\"\",'Upgrade Information'!D1435)","v":"2014-05-30"},{"$f":"'Projected Revenue Requirements'!I1435","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K1435/12","v":5566.5306070279976},null,{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!H1435,\n               IF($B1435=H$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!I1435,\n               IF($B1435=I$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!J1435,\n               IF($B1435=J$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!K1435,\n               IF($B1435=K$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!L1435,\n               IF($B1435=L$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!M1435,\n               IF($B1435=M$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!N1435,\n               IF($B1435=N$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!O1435,\n               IF($B1435=O$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!P1435,\n               IF($B1435=P$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!Q1435,\n               IF($B1435=Q$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!R1435,\n               IF($B1435=R$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!S1435,\n               IF($B1435=S$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!T1435,\n               IF($B1435=T$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!U1435,\n               IF($B1435=U$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!V1435,\n               IF($B1435=V$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!W1435,\n               IF($B1435=W$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!X1435,\n               IF($B1435=X$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!Y1435,\n               IF($B1435=Y$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!Z1435,\n               IF($B1435=Z$3,$F1435,0)\n           )\n       )\n   )","v":5566.5306070279976},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!AA1435,\n               IF($B1435=AA$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!AB1435,\n               IF($B1435=AB$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!AC1435,\n               IF($B1435=AC$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!AD1435,\n               IF($B1435=AD$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1435=\"\", $E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!AE1435,\n               IF($B1435=AE$3,$F1435,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64858325064991929,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1465","v":"b1179"},{"$f":"'Projected Revenue Requirements'!C1465","v":"PECO"},{"$f":"'Upgrade Information'!E1465","v":3.94},{"$f":"IF('Upgrade Information'!D1465=\"\",\"\",'Upgrade Information'!D1465)","v":"2011-02-11"},{"$f":"'Projected Revenue Requirements'!I1465","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K1465/12","v":41724.500320229468},null,{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!H1465,\n               IF($B1465=H$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!I1465,\n               IF($B1465=I$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!J1465,\n               IF($B1465=J$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!K1465,\n               IF($B1465=K$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!L1465,\n               IF($B1465=L$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!M1465,\n               IF($B1465=M$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!N1465,\n               IF($B1465=N$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!O1465,\n               IF($B1465=O$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!P1465,\n               IF($B1465=P$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!Q1465,\n               IF($B1465=Q$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!R1465,\n               IF($B1465=R$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!S1465,\n               IF($B1465=S$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!T1465,\n               IF($B1465=T$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!U1465,\n               IF($B1465=U$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!V1465,\n               IF($B1465=V$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!W1465,\n               IF($B1465=W$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!X1465,\n               IF($B1465=X$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!Y1465,\n               IF($B1465=Y$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!Z1465,\n               IF($B1465=Z$3,$F1465,0)\n           )\n       )\n   )","v":41724.500320229468},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!AA1465,\n               IF($B1465=AA$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!AB1465,\n               IF($B1465=AB$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!AC1465,\n               IF($B1465=AC$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!AD1465,\n               IF($B1465=AD$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1465=\"\", $E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!AE1465,\n               IF($B1465=AE$3,$F1465,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8615221867766722,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1518","v":"b1229"},{"$f":"'Projected Revenue Requirements'!C1518","v":"ATSI"},{"$f":"'Upgrade Information'!E1518","v":0.247},{"$f":"IF('Upgrade Information'!D1518=\"\",\"\",'Upgrade Information'!D1518)","v":"2013-11-27"},{"$f":"'Projected Revenue Requirements'!I1518","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K1518/12","v":3341.0414828734297},null,{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!H1518,\n               IF($B1518=H$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!I1518,\n               IF($B1518=I$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!J1518,\n               IF($B1518=J$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!K1518,\n               IF($B1518=K$3,$F1518,0)\n           )\n       )\n   )","v":3341.0414828734297},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!L1518,\n               IF($B1518=L$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!M1518,\n               IF($B1518=M$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!N1518,\n               IF($B1518=N$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!O1518,\n               IF($B1518=O$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!P1518,\n               IF($B1518=P$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!Q1518,\n               IF($B1518=Q$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!R1518,\n               IF($B1518=R$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!S1518,\n               IF($B1518=S$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!T1518,\n               IF($B1518=T$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!U1518,\n               IF($B1518=U$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!V1518,\n               IF($B1518=V$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!W1518,\n               IF($B1518=W$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!X1518,\n               IF($B1518=X$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!Y1518,\n               IF($B1518=Y$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!Z1518,\n               IF($B1518=Z$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!AA1518,\n               IF($B1518=AA$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!AB1518,\n               IF($B1518=AB$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!AC1518,\n               IF($B1518=AC$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!AD1518,\n               IF($B1518=AD$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1518=\"\", $E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!AE1518,\n               IF($B1518=AE$3,$F1518,0)\n           )\n       )\n   )","v":0},null,0,0,0,0.26160953111896623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1552","v":"b1257"},{"$f":"'Projected Revenue Requirements'!C1552","v":"ComEd"},{"$f":"'Upgrade Information'!E1552","v":0.04},{"$f":"IF('Upgrade Information'!D1552=\"\",\"\",'Upgrade Information'!D1552)","v":"2011-05-01"},{"$f":"'Projected Revenue Requirements'!I1552","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K1552/12","v":412.43766932173253},null,{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!H1552,\n               IF($B1552=H$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!I1552,\n               IF($B1552=I$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!J1552,\n               IF($B1552=J$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!K1552,\n               IF($B1552=K$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!L1552,\n               IF($B1552=L$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!M1552,\n               IF($B1552=M$3,$F1552,0)\n           )\n       )\n   )","v":412.43766932173253},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!N1552,\n               IF($B1552=N$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!O1552,\n               IF($B1552=O$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!P1552,\n               IF($B1552=P$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!Q1552,\n               IF($B1552=Q$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!R1552,\n               IF($B1552=R$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!S1552,\n               IF($B1552=S$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!T1552,\n               IF($B1552=T$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!U1552,\n               IF($B1552=U$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!V1552,\n               IF($B1552=V$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!W1552,\n               IF($B1552=W$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!X1552,\n               IF($B1552=X$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!Y1552,\n               IF($B1552=Y$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!Z1552,\n               IF($B1552=Z$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!AA1552,\n               IF($B1552=AA$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!AB1552,\n               IF($B1552=AB$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!AC1552,\n               IF($B1552=AC$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!AD1552,\n               IF($B1552=AD$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1552=\"\", $E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!AE1552,\n               IF($B1552=AE$3,$F1552,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,1.9397603708052869E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1595","v":"b1288"},{"$f":"'Projected Revenue Requirements'!C1595","v":"ATSI"},{"$f":"'Upgrade Information'!E1595","v":0.01},{"$f":"IF('Upgrade Information'!D1595=\"\",\"\",'Upgrade Information'!D1595)","v":"2013-11-27"},{"$f":"'Projected Revenue Requirements'!I1595","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K1595/12","v":135.26483736329672},null,{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!H1595,\n               IF($B1595=H$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!I1595,\n               IF($B1595=I$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!J1595,\n               IF($B1595=J$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!K1595,\n               IF($B1595=K$3,$F1595,0)\n           )\n       )\n   )","v":135.26483736329672},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!L1595,\n               IF($B1595=L$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!M1595,\n               IF($B1595=M$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!N1595,\n               IF($B1595=N$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!O1595,\n               IF($B1595=O$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!P1595,\n               IF($B1595=P$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!Q1595,\n               IF($B1595=Q$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!R1595,\n               IF($B1595=R$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!S1595,\n               IF($B1595=S$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!T1595,\n               IF($B1595=T$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!U1595,\n               IF($B1595=U$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!V1595,\n               IF($B1595=V$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!W1595,\n               IF($B1595=W$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!X1595,\n               IF($B1595=X$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!Y1595,\n               IF($B1595=Y$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!Z1595,\n               IF($B1595=Z$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!AA1595,\n               IF($B1595=AA$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!AB1595,\n               IF($B1595=AB$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!AC1595,\n               IF($B1595=AC$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!AD1595,\n               IF($B1595=AD$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1595=\"\", $E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!AE1595,\n               IF($B1595=AE$3,$F1595,0)\n           )\n       )\n   )","v":0},null,0,0,0,1.0591478992670695E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1600","v":"b1293"},{"$f":"'Projected Revenue Requirements'!C1600","v":"ATSI"},{"$f":"'Upgrade Information'!E1600","v":1.4E-2},{"$f":"IF('Upgrade Information'!D1600=\"\",\"\",'Upgrade Information'!D1600)","v":"2011-12-31"},{"$f":"'Projected Revenue Requirements'!I1600","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K1600/12","v":179.56838902865968},null,{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!H1600,\n               IF($B1600=H$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!I1600,\n               IF($B1600=I$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!J1600,\n               IF($B1600=J$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!K1600,\n               IF($B1600=K$3,$F1600,0)\n           )\n       )\n   )","v":179.56838902865968},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!L1600,\n               IF($B1600=L$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!M1600,\n               IF($B1600=M$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!N1600,\n               IF($B1600=N$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!O1600,\n               IF($B1600=O$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!P1600,\n               IF($B1600=P$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!Q1600,\n               IF($B1600=Q$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!R1600,\n               IF($B1600=R$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!S1600,\n               IF($B1600=S$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!T1600,\n               IF($B1600=T$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!U1600,\n               IF($B1600=U$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!V1600,\n               IF($B1600=V$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!W1600,\n               IF($B1600=W$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!X1600,\n               IF($B1600=X$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!Y1600,\n               IF($B1600=Y$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!Z1600,\n               IF($B1600=Z$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!AA1600,\n               IF($B1600=AA$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!AB1600,\n               IF($B1600=AB$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!AC1600,\n               IF($B1600=AC$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!AD1600,\n               IF($B1600=AD$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1600=\"\", $E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!AE1600,\n               IF($B1600=AE$3,$F1600,0)\n           )\n       )\n   )","v":0},null,0,0,0,1.4060526425183396E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1640","v":"b1313"},{"$f":"'Projected Revenue Requirements'!C1640","v":"Dominion"},{"$f":"'Upgrade Information'!E1640","v":29.26},{"$f":"IF('Upgrade Information'!D1640=\"\",\"\",'Upgrade Information'!D1640)","v":"2015-06-18"},{"$f":"'Projected Revenue Requirements'!I1640","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K1640/12","v":262748.18278957374},null,{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!H1640,\n               IF($B1640=H$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!I1640,\n               IF($B1640=I$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!J1640,\n               IF($B1640=J$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!K1640,\n               IF($B1640=K$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!L1640,\n               IF($B1640=L$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!M1640,\n               IF($B1640=M$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!N1640,\n               IF($B1640=N$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!O1640,\n               IF($B1640=O$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!P1640,\n               IF($B1640=P$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!Q1640,\n               IF($B1640=Q$3,$F1640,0)\n           )\n       )\n   )","v":262748.18278957374},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!R1640,\n               IF($B1640=R$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!S1640,\n               IF($B1640=S$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!T1640,\n               IF($B1640=T$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!U1640,\n               IF($B1640=U$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!V1640,\n               IF($B1640=V$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!W1640,\n               IF($B1640=W$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!X1640,\n               IF($B1640=X$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!Y1640,\n               IF($B1640=Y$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!Z1640,\n               IF($B1640=Z$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!AA1640,\n               IF($B1640=AA$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!AB1640,\n               IF($B1640=AB$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!AC1640,\n               IF($B1640=AC$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!AD1640,\n               IF($B1640=AD$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1640=\"\", $E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!AE1640,\n               IF($B1640=AE$3,$F1640,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,12.4193825380418,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1687","v":"b1357"},{"$f":"'Projected Revenue Requirements'!C1687","v":"JCPL"},{"$f":"'Upgrade Information'!E1687","v":9.4830000000000005},{"$f":"IF('Upgrade Information'!D1687=\"\",\"\",'Upgrade Information'!D1687)","v":"2013-07-12"},{"$f":"'Projected Revenue Requirements'!I1687","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K1687/12","v":83785.824232998828},null,{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!H1687,\n               IF($B1687=H$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!I1687,\n               IF($B1687=I$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!J1687,\n               IF($B1687=J$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!K1687,\n               IF($B1687=K$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!L1687,\n               IF($B1687=L$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!M1687,\n               IF($B1687=M$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!N1687,\n               IF($B1687=N$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!O1687,\n               IF($B1687=O$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!P1687,\n               IF($B1687=P$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!Q1687,\n               IF($B1687=Q$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!R1687,\n               IF($B1687=R$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!S1687,\n               IF($B1687=S$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!T1687,\n               IF($B1687=T$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!U1687,\n               IF($B1687=U$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!V1687,\n               IF($B1687=V$3,$F1687,0)\n           )\n       )\n   )","v":83785.824232998828},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!W1687,\n               IF($B1687=W$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!X1687,\n               IF($B1687=X$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!Y1687,\n               IF($B1687=Y$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!Z1687,\n               IF($B1687=Z$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!AA1687,\n               IF($B1687=AA$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!AB1687,\n               IF($B1687=AB$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!AC1687,\n               IF($B1687=AC$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!AD1687,\n               IF($B1687=AD$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1687=\"\", $E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!AE1687,\n               IF($B1687=AE$3,$F1687,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.684009902660314,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1723","v":"b1391"},{"$f":"'Projected Revenue Requirements'!C1723","v":"APS"},{"$f":"'Upgrade Information'!E1723","v":0.25},{"$f":"IF('Upgrade Information'!D1723=\"\",\"\",'Upgrade Information'!D1723)","v":"2014-12-22"},{"$f":"'Projected Revenue Requirements'!I1723","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K1723/12","v":2662.7155768441967},null,{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!H1723,\n               IF($B1723=H$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!I1723,\n               IF($B1723=I$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!J1723,\n               IF($B1723=J$3,$F1723,0)\n           )\n       )\n   )","v":2662.7155768441967},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!K1723,\n               IF($B1723=K$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!L1723,\n               IF($B1723=L$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!M1723,\n               IF($B1723=M$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!N1723,\n               IF($B1723=N$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!O1723,\n               IF($B1723=O$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!P1723,\n               IF($B1723=P$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!Q1723,\n               IF($B1723=Q$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!R1723,\n               IF($B1723=R$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!S1723,\n               IF($B1723=S$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!T1723,\n               IF($B1723=T$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!U1723,\n               IF($B1723=U$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!V1723,\n               IF($B1723=V$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!W1723,\n               IF($B1723=W$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!X1723,\n               IF($B1723=X$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!Y1723,\n               IF($B1723=Y$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!Z1723,\n               IF($B1723=Z$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!AA1723,\n               IF($B1723=AA$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!AB1723,\n               IF($B1723=AB$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!AC1723,\n               IF($B1723=AC$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!AD1723,\n               IF($B1723=AD$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1723=\"\", $E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!AE1723,\n               IF($B1723=AE$3,$F1723,0)\n           )\n       )\n   )","v":0},null,0,0,0.29087047364016877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1752","v":"b1404"},{"$f":"'Projected Revenue Requirements'!C1752","v":"APS"},{"$f":"'Upgrade Information'!E1752","v":0.25},{"$f":"IF('Upgrade Information'!D1752=\"\",\"\",'Upgrade Information'!D1752)","v":"2015-05-15"},{"$f":"'Projected Revenue Requirements'!I1752","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K1752/12","v":2684.6591378245084},null,{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!H1752,\n               IF($B1752=H$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!I1752,\n               IF($B1752=I$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!J1752,\n               IF($B1752=J$3,$F1752,0)\n           )\n       )\n   )","v":2684.6591378245084},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!K1752,\n               IF($B1752=K$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!L1752,\n               IF($B1752=L$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!M1752,\n               IF($B1752=M$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!N1752,\n               IF($B1752=N$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!O1752,\n               IF($B1752=O$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!P1752,\n               IF($B1752=P$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!Q1752,\n               IF($B1752=Q$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!R1752,\n               IF($B1752=R$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!S1752,\n               IF($B1752=S$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!T1752,\n               IF($B1752=T$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!U1752,\n               IF($B1752=U$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!V1752,\n               IF($B1752=V$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!W1752,\n               IF($B1752=W$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!X1752,\n               IF($B1752=X$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!Y1752,\n               IF($B1752=Y$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!Z1752,\n               IF($B1752=Z$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!AA1752,\n               IF($B1752=AA$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!AB1752,\n               IF($B1752=AB$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!AC1752,\n               IF($B1752=AC$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!AD1752,\n               IF($B1752=AD$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1752=\"\", $E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!AE1752,\n               IF($B1752=AE$3,$F1752,0)\n           )\n       )\n   )","v":0},null,0,0,0.29326755053084436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1806","v":"b1445.1"},{"$f":"'Projected Revenue Requirements'!C1806","v":"AEP"},{"$f":"'Upgrade Information'!E1806","v":1.5},{"$f":"IF('Upgrade Information'!D1806=\"\",\"\",'Upgrade Information'!D1806)","v":"2015-07-30"},{"$f":"'Projected Revenue Requirements'!I1806","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K1806/12","v":15805.444807661172},null,{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!H1806,\n               IF($B1806=H$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!I1806,\n               IF($B1806=I$3,$F1806,0)\n           )\n       )\n   )","v":15805.444807661172},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!J1806,\n               IF($B1806=J$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!K1806,\n               IF($B1806=K$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!L1806,\n               IF($B1806=L$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!M1806,\n               IF($B1806=M$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!N1806,\n               IF($B1806=N$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!O1806,\n               IF($B1806=O$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!P1806,\n               IF($B1806=P$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!Q1806,\n               IF($B1806=Q$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!R1806,\n               IF($B1806=R$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!S1806,\n               IF($B1806=S$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!T1806,\n               IF($B1806=T$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!U1806,\n               IF($B1806=U$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!V1806,\n               IF($B1806=V$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!W1806,\n               IF($B1806=W$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!X1806,\n               IF($B1806=X$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!Y1806,\n               IF($B1806=Y$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!Z1806,\n               IF($B1806=Z$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!AA1806,\n               IF($B1806=AA$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!AB1806,\n               IF($B1806=AB$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!AC1806,\n               IF($B1806=AC$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!AD1806,\n               IF($B1806=AD$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1806=\"\", $E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!AE1806,\n               IF($B1806=AE$3,$F1806,0)\n           )\n       )\n   )","v":0},null,0,0.72778800151314738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1839","v":"b1465.2"},{"$f":"'Projected Revenue Requirements'!C1839","v":"AEP"},{"$f":"'Upgrade Information'!E1839","v":16},{"$f":"IF('Upgrade Information'!D1839=\"\",\"\",'Upgrade Information'!D1839)","v":"2013-06-14"},{"$f":"'Projected Revenue Requirements'!I1839","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K1839/12","v":159376.62381461868},null,{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!H1839,\n               IF($B1839=H$3,$F1839,0)\n           )\n       )\n   )","v":1311.8698071335873},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!I1839,\n               IF($B1839=I$3,$F1839,0)\n           )\n       )\n   )","v":90587.320242619535},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!J1839,\n               IF($B1839=J$3,$F1839,0)\n           )\n       )\n   )","v":4594.20419871576},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!K1839,\n               IF($B1839=K$3,$F1839,0)\n           )\n       )\n   )","v":6409.3421935285987},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!L1839,\n               IF($B1839=L$3,$F1839,0)\n           )\n       )\n   )","v":3272.1465732635766},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!M1839,\n               IF($B1839=M$3,$F1839,0)\n           )\n       )\n   )","v":10670.761055935911},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!N1839,\n               IF($B1839=N$3,$F1839,0)\n           )\n       )\n   )","v":1687.0625645219079},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!O1839,\n               IF($B1839=O$3,$F1839,0)\n           )\n       )\n   )","v":2592.6742963400247},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!P1839,\n               IF($B1839=P$3,$F1839,0)\n           )\n       )\n   )","v":1362.4074083494834},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!Q1839,\n               IF($B1839=Q$3,$F1839,0)\n           )\n       )\n   )","v":10617.563580971811},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!R1839,\n               IF($B1839=R$3,$F1839,0)\n           )\n       )\n   )","v":2070.3353157491156},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!S1839,\n               IF($B1839=S$3,$F1839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!T1839,\n               IF($B1839=T$3,$F1839,0)\n           )\n       )\n   )","v":1502.3268047644965},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!U1839,\n               IF($B1839=U$3,$F1839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!V1839,\n               IF($B1839=V$3,$F1839,0)\n           )\n       )\n   )","v":3072.8567873367406},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!W1839,\n               IF($B1839=W$3,$F1839,0)\n           )\n       )\n   )","v":1516.278595368289},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!X1839,\n               IF($B1839=X$3,$F1839,0)\n           )\n       )\n   )","v":338.15527010199349},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!Y1839,\n               IF($B1839=Y$3,$F1839,0)\n           )\n       )\n   )","v":60.725419534492751},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!Z1839,\n               IF($B1839=Z$3,$F1839,0)\n           )\n       )\n   )","v":4307.2891379895664},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!AA1839,\n               IF($B1839=AA$3,$F1839,0)\n           )\n       )\n   )","v":1420.4227678386353},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!AB1839,\n               IF($B1839=AB$3,$F1839,0)\n           )\n       )\n   )","v":2927.7682023167258},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!AC1839,\n               IF($B1839=AC$3,$F1839,0)\n           )\n       )\n   )","v":3758.2510473223342},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!AD1839,\n               IF($B1839=AD$3,$F1839,0)\n           )\n       )\n   )","v":5092.403570384281},{"$f":"\nIF(OR($D1839=\"\", $E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!AE1839,\n               IF($B1839=AE$3,$F1839,0)\n           )\n       )\n   )","v":204.45897453183755},null,0.50186297135944424,4.1712438696980509,0.50186297135944424,0.50186297135944424,0.50186297135944424,0.50186297135944424,0.50186297135944435,0.50186297135944413,0.50186297135944435,0.50186297135944435,0.50186297135944424,0,0.50186297135944424,0,0.50186297135944413,0.50186297135944424,0.50186297135944424,0.50186297135944424,0.50186297135944424,0.50186297135944435,0.50186297135944424,0.50186297135944424,0.50186297135944424,0.50186297135944424]
[{"$f":"'Upgrade Information'!B1894","v":"b1494.1"},{"$f":"'Projected Revenue Requirements'!C1894","v":"AEP"},{"$f":"'Upgrade Information'!E1894","v":8.2400000000000001E-2},{"$f":"IF('Upgrade Information'!D1894=\"\",\"\",'Upgrade Information'!D1894)","v":"2014-05-29"},{"$f":"'Projected Revenue Requirements'!I1894","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K1894/12","v":841.67032104573593},null,{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!H1894,\n               IF($B1894=H$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!I1894,\n               IF($B1894=I$3,$F1894,0)\n           )\n       )\n   )","v":841.67032104573593},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!J1894,\n               IF($B1894=J$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!K1894,\n               IF($B1894=K$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!L1894,\n               IF($B1894=L$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!M1894,\n               IF($B1894=M$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!N1894,\n               IF($B1894=N$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!O1894,\n               IF($B1894=O$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!P1894,\n               IF($B1894=P$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!Q1894,\n               IF($B1894=Q$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!R1894,\n               IF($B1894=R$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!S1894,\n               IF($B1894=S$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!T1894,\n               IF($B1894=T$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!U1894,\n               IF($B1894=U$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!V1894,\n               IF($B1894=V$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!W1894,\n               IF($B1894=W$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!X1894,\n               IF($B1894=X$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!Y1894,\n               IF($B1894=Y$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!Z1894,\n               IF($B1894=Z$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!AA1894,\n               IF($B1894=AA$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!AB1894,\n               IF($B1894=AB$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!AC1894,\n               IF($B1894=AC$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!AD1894,\n               IF($B1894=AD$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1894=\"\", $E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!AE1894,\n               IF($B1894=AE$3,$F1894,0)\n           )\n       )\n   )","v":0},null,0,3.8756110210190861E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1909","v":"b1504.1"},{"$f":"'Projected Revenue Requirements'!C1909","v":"Dominion"},{"$f":"'Upgrade Information'!E1909","v":3},{"$f":"IF('Upgrade Information'!D1909=\"\",\"\",'Upgrade Information'!D1909)","v":"2012-12-15"},{"$f":"'Projected Revenue Requirements'!I1909","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K1909/12","v":25502.643839823679},null,{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!H1909,\n               IF($B1909=H$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!I1909,\n               IF($B1909=I$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!J1909,\n               IF($B1909=J$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!K1909,\n               IF($B1909=K$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!L1909,\n               IF($B1909=L$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!M1909,\n               IF($B1909=M$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!N1909,\n               IF($B1909=N$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!O1909,\n               IF($B1909=O$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!P1909,\n               IF($B1909=P$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!Q1909,\n               IF($B1909=Q$3,$F1909,0)\n           )\n       )\n   )","v":25502.643839823679},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!R1909,\n               IF($B1909=R$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!S1909,\n               IF($B1909=S$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!T1909,\n               IF($B1909=T$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!U1909,\n               IF($B1909=U$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!V1909,\n               IF($B1909=V$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!W1909,\n               IF($B1909=W$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!X1909,\n               IF($B1909=X$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!Y1909,\n               IF($B1909=Y$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!Z1909,\n               IF($B1909=Z$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!AA1909,\n               IF($B1909=AA$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!AB1909,\n               IF($B1909=AB$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!AC1909,\n               IF($B1909=AC$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!AD1909,\n               IF($B1909=AD$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1909=\"\", $E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!AE1909,\n               IF($B1909=AE$3,$F1909,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,1.2054396959687506,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1959","v":"b1547"},{"$f":"'Projected Revenue Requirements'!C1959","v":"ATSI"},{"$f":"'Upgrade Information'!E1959","v":2.8},{"$f":"IF('Upgrade Information'!D1959=\"\",\"\",'Upgrade Information'!D1959)","v":"2012-05-17"},{"$f":"'Projected Revenue Requirements'!I1959","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K1959/12","v":36339.868383121313},null,{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!H1959,\n               IF($B1959=H$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!I1959,\n               IF($B1959=I$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!J1959,\n               IF($B1959=J$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!K1959,\n               IF($B1959=K$3,$F1959,0)\n           )\n       )\n   )","v":36339.868383121313},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!L1959,\n               IF($B1959=L$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!M1959,\n               IF($B1959=M$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!N1959,\n               IF($B1959=N$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!O1959,\n               IF($B1959=O$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!P1959,\n               IF($B1959=P$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!Q1959,\n               IF($B1959=Q$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!R1959,\n               IF($B1959=R$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!S1959,\n               IF($B1959=S$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!T1959,\n               IF($B1959=T$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!U1959,\n               IF($B1959=U$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!V1959,\n               IF($B1959=V$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!W1959,\n               IF($B1959=W$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!X1959,\n               IF($B1959=X$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!Y1959,\n               IF($B1959=Y$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!Z1959,\n               IF($B1959=Z$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!AA1959,\n               IF($B1959=AA$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!AB1959,\n               IF($B1959=AB$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!AC1959,\n               IF($B1959=AC$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!AD1959,\n               IF($B1959=AD$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1959=\"\", $E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!AE1959,\n               IF($B1959=AE$3,$F1959,0)\n           )\n       )\n   )","v":0},null,0,0,0,2.8454767704521391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1992","v":"b1580"},{"$f":"'Projected Revenue Requirements'!C1992","v":"ComEd"},{"$f":"'Upgrade Information'!E1992","v":0.1},{"$f":"IF('Upgrade Information'!D1992=\"\",\"\",'Upgrade Information'!D1992)","v":""},{"$f":"'Projected Revenue Requirements'!I1992","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K1992/12","v":0},null,{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!H1992,\n               IF($B1992=H$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!I1992,\n               IF($B1992=I$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!J1992,\n               IF($B1992=J$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!K1992,\n               IF($B1992=K$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!L1992,\n               IF($B1992=L$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!M1992,\n               IF($B1992=M$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!N1992,\n               IF($B1992=N$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!O1992,\n               IF($B1992=O$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!P1992,\n               IF($B1992=P$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!Q1992,\n               IF($B1992=Q$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!R1992,\n               IF($B1992=R$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!S1992,\n               IF($B1992=S$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!T1992,\n               IF($B1992=T$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!U1992,\n               IF($B1992=U$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!V1992,\n               IF($B1992=V$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!W1992,\n               IF($B1992=W$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!X1992,\n               IF($B1992=X$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!Y1992,\n               IF($B1992=Y$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!Z1992,\n               IF($B1992=Z$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!AA1992,\n               IF($B1992=AA$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!AB1992,\n               IF($B1992=AB$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!AC1992,\n               IF($B1992=AC$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!AD1992,\n               IF($B1992=AD$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D1992=\"\", $E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!AE1992,\n               IF($B1992=AE$3,$F1992,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2046","v":"b1631"},{"$f":"'Projected Revenue Requirements'!C2046","v":"ATSI"},{"$f":"'Upgrade Information'!E2046","v":0.01},{"$f":"IF('Upgrade Information'!D2046=\"\",\"\",'Upgrade Information'!D2046)","v":"2013-12-30"},{"$f":"'Projected Revenue Requirements'!I2046","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K2046/12","v":135.56925920428912},null,{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!H2046,\n               IF($B2046=H$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!I2046,\n               IF($B2046=I$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!J2046,\n               IF($B2046=J$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!K2046,\n               IF($B2046=K$3,$F2046,0)\n           )\n       )\n   )","v":135.56925920428912},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!L2046,\n               IF($B2046=L$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!M2046,\n               IF($B2046=M$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!N2046,\n               IF($B2046=N$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!O2046,\n               IF($B2046=O$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!P2046,\n               IF($B2046=P$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!Q2046,\n               IF($B2046=Q$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!R2046,\n               IF($B2046=R$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!S2046,\n               IF($B2046=S$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!T2046,\n               IF($B2046=T$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!U2046,\n               IF($B2046=U$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!V2046,\n               IF($B2046=V$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!W2046,\n               IF($B2046=W$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!X2046,\n               IF($B2046=X$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!Y2046,\n               IF($B2046=Y$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!Z2046,\n               IF($B2046=Z$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!AA2046,\n               IF($B2046=AA$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!AB2046,\n               IF($B2046=AB$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!AC2046,\n               IF($B2046=AC$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!AD2046,\n               IF($B2046=AD$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2046=\"\", $E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!AE2046,\n               IF($B2046=AE$3,$F2046,0)\n           )\n       )\n   )","v":0},null,0,0,0,1.0615315767967452E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2069","v":"b1654"},{"$f":"'Projected Revenue Requirements'!C2069","v":"Dominion"},{"$f":"'Upgrade Information'!E2069","v":0.22},{"$f":"IF('Upgrade Information'!D2069=\"\",\"\",'Upgrade Information'!D2069)","v":"2014-03-01"},{"$f":"'Projected Revenue Requirements'!I2069","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K2069/12","v":1919.3601852309066},null,{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!H2069,\n               IF($B2069=H$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!I2069,\n               IF($B2069=I$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!J2069,\n               IF($B2069=J$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!K2069,\n               IF($B2069=K$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!L2069,\n               IF($B2069=L$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!M2069,\n               IF($B2069=M$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!N2069,\n               IF($B2069=N$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!O2069,\n               IF($B2069=O$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!P2069,\n               IF($B2069=P$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!Q2069,\n               IF($B2069=Q$3,$F2069,0)\n           )\n       )\n   )","v":1919.3601852309066},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!R2069,\n               IF($B2069=R$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!S2069,\n               IF($B2069=S$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!T2069,\n               IF($B2069=T$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!U2069,\n               IF($B2069=U$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!V2069,\n               IF($B2069=V$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!W2069,\n               IF($B2069=W$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!X2069,\n               IF($B2069=X$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!Y2069,\n               IF($B2069=Y$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!Z2069,\n               IF($B2069=Z$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!AA2069,\n               IF($B2069=AA$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!AB2069,\n               IF($B2069=AB$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!AC2069,\n               IF($B2069=AC$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!AD2069,\n               IF($B2069=AD$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2069=\"\", $E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!AE2069,\n               IF($B2069=AE$3,$F2069,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,9.0722866722012199E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2133","v":"b1691.6"},{"$f":"'Projected Revenue Requirements'!C2133","v":"ATSI"},{"$f":"'Upgrade Information'!E2133","v":0},{"$f":"IF('Upgrade Information'!D2133=\"\",\"\",'Upgrade Information'!D2133)","v":""},{"$f":"'Projected Revenue Requirements'!I2133","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K2133/12","v":0},null,{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!H2133,\n               IF($B2133=H$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!I2133,\n               IF($B2133=I$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!J2133,\n               IF($B2133=J$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!K2133,\n               IF($B2133=K$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!L2133,\n               IF($B2133=L$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!M2133,\n               IF($B2133=M$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!N2133,\n               IF($B2133=N$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!O2133,\n               IF($B2133=O$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!P2133,\n               IF($B2133=P$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!Q2133,\n               IF($B2133=Q$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!R2133,\n               IF($B2133=R$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!S2133,\n               IF($B2133=S$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!T2133,\n               IF($B2133=T$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!U2133,\n               IF($B2133=U$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!V2133,\n               IF($B2133=V$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!W2133,\n               IF($B2133=W$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!X2133,\n               IF($B2133=X$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!Y2133,\n               IF($B2133=Y$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!Z2133,\n               IF($B2133=Z$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!AA2133,\n               IF($B2133=AA$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!AB2133,\n               IF($B2133=AB$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!AC2133,\n               IF($B2133=AC$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!AD2133,\n               IF($B2133=AD$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2133=\"\", $E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!AE2133,\n               IF($B2133=AE$3,$F2133,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2152","v":"b1704"},{"$f":"'Projected Revenue Requirements'!C2152","v":"DEOK"},{"$f":"'Upgrade Information'!E2152","v":0.23},{"$f":"IF('Upgrade Information'!D2152=\"\",\"\",'Upgrade Information'!D2152)","v":"2013-05-31"},{"$f":"'Projected Revenue Requirements'!I2152","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K2152/12","v":2595.90335939541},null,{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!H2152,\n               IF($B2152=H$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!I2152,\n               IF($B2152=I$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!J2152,\n               IF($B2152=J$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!K2152,\n               IF($B2152=K$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!L2152,\n               IF($B2152=L$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!M2152,\n               IF($B2152=M$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!N2152,\n               IF($B2152=N$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!O2152,\n               IF($B2152=O$3,$F2152,0)\n           )\n       )\n   )","v":2595.90335939541},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!P2152,\n               IF($B2152=P$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!Q2152,\n               IF($B2152=Q$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!R2152,\n               IF($B2152=R$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!S2152,\n               IF($B2152=S$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!T2152,\n               IF($B2152=T$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!U2152,\n               IF($B2152=U$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!V2152,\n               IF($B2152=V$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!W2152,\n               IF($B2152=W$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!X2152,\n               IF($B2152=X$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!Y2152,\n               IF($B2152=Y$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!Z2152,\n               IF($B2152=Z$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!AA2152,\n               IF($B2152=AA$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!AB2152,\n               IF($B2152=AB$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!AC2152,\n               IF($B2152=AC$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!AD2152,\n               IF($B2152=AD$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2152=\"\", $E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!AE2152,\n               IF($B2152=AE$3,$F2152,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0.50248801985935421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2181","v":"b1731.2"},{"$f":"'Projected Revenue Requirements'!C2181","v":"Dominion"},{"$f":"'Upgrade Information'!E2181","v":5},{"$f":"IF('Upgrade Information'!D2181=\"\",\"\",'Upgrade Information'!D2181)","v":"2016-08-02"},{"$f":"'Projected Revenue Requirements'!I2181","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K2181/12","v":46016.285231408772},null,{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!H2181,\n               IF($B2181=H$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!I2181,\n               IF($B2181=I$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!J2181,\n               IF($B2181=J$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!K2181,\n               IF($B2181=K$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!L2181,\n               IF($B2181=L$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!M2181,\n               IF($B2181=M$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!N2181,\n               IF($B2181=N$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!O2181,\n               IF($B2181=O$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!P2181,\n               IF($B2181=P$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!Q2181,\n               IF($B2181=Q$3,$F2181,0)\n           )\n       )\n   )","v":46016.285231408772},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!R2181,\n               IF($B2181=R$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!S2181,\n               IF($B2181=S$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!T2181,\n               IF($B2181=T$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!U2181,\n               IF($B2181=U$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!V2181,\n               IF($B2181=V$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!W2181,\n               IF($B2181=W$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!X2181,\n               IF($B2181=X$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!Y2181,\n               IF($B2181=Y$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!Z2181,\n               IF($B2181=Z$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!AA2181,\n               IF($B2181=AA$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!AB2181,\n               IF($B2181=AB$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!AC2181,\n               IF($B2181=AC$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!AD2181,\n               IF($B2181=AD$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2181=\"\", $E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!AE2181,\n               IF($B2181=AE$3,$F2181,0)\n           )\n       )\n   )","v":0},null,{"$f":"IF(AG$2=0,0,H2181/AG$2)","v":0},{"$f":"IF(AH$2=0,0,I2181/AH$2)","v":0},{"$f":"IF(AI$2=0,0,J2181/AI$2)","v":0},{"$f":"IF(AJ$2=0,0,K2181/AJ$2)","v":0},{"$f":"IF(AK$2=0,0,L2181/AK$2)","v":0},{"$f":"IF(AL$2=0,0,M2181/AL$2)","v":0},{"$f":"IF(AM$2=0,0,N2181/AM$2)","v":0},{"$f":"IF(AN$2=0,0,O2181/AN$2)","v":0},{"$f":"IF(AO$2=0,0,P2181/AO$2)","v":0},{"$f":"IF(AP$2=0,0,Q2181/AP$2)","v":2.1750629945410478},{"$f":"IF(AQ$2=0,0,R2181/AQ$2)","v":0},{"$f":"IF(AR$2=0,0,S2181/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T2181/AS$2)","v":0},{"$f":"IF(AT$2=0,0,U2181/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V2181/AU$2)","v":0},{"$f":"IF(AV$2=0,0,W2181/AV$2)","v":0},{"$f":"IF(AW$2=0,0,X2181/AW$2)","v":0},{"$f":"IF(AX$2=0,0,Y2181/AX$2)","v":0},{"$f":"IF(AY$2=0,0,Z2181/AY$2)","v":0},{"$f":"IF(AZ$2=0,0,AA2181/AZ$2)","v":0},{"$f":"IF(BA$2=0,0,AB2181/BA$2)","v":0},{"$f":"IF(BB$2=0,0,AC2181/BB$2)","v":0},{"$f":"IF(BC$2=0,0,AD2181/BC$2)","v":0},{"$f":"IF(BD$2=0,0,AE2181/BD$2)","v":0}]
[{"$f":"'Upgrade Information'!B2235","v":"b1783"},{"$f":"'Projected Revenue Requirements'!C2235","v":"AEP"},{"$f":"'Upgrade Information'!E2235","v":1},{"$f":"IF('Upgrade Information'!D2235=\"\",\"\",'Upgrade Information'!D2235)","v":""},{"$f":"'Projected Revenue Requirements'!I2235","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K2235/12","v":0},null,{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!H2235,\n               IF($B2235=H$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!I2235,\n               IF($B2235=I$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!J2235,\n               IF($B2235=J$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!K2235,\n               IF($B2235=K$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!L2235,\n               IF($B2235=L$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!M2235,\n               IF($B2235=M$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!N2235,\n               IF($B2235=N$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!O2235,\n               IF($B2235=O$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!P2235,\n               IF($B2235=P$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!Q2235,\n               IF($B2235=Q$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!R2235,\n               IF($B2235=R$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!S2235,\n               IF($B2235=S$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!T2235,\n               IF($B2235=T$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!U2235,\n               IF($B2235=U$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!V2235,\n               IF($B2235=V$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!W2235,\n               IF($B2235=W$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!X2235,\n               IF($B2235=X$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!Y2235,\n               IF($B2235=Y$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!Z2235,\n               IF($B2235=Z$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!AA2235,\n               IF($B2235=AA$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!AB2235,\n               IF($B2235=AB$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!AC2235,\n               IF($B2235=AC$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!AD2235,\n               IF($B2235=AD$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2235=\"\", $E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!AE2235,\n               IF($B2235=AE$3,$F2235,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2285","v":"b1814"},{"$f":"'Projected Revenue Requirements'!C2285","v":"ATSI"},{"$f":"'Upgrade Information'!E2285","v":0.18},{"$f":"IF('Upgrade Information'!D2285=\"\",\"\",'Upgrade Information'!D2285)","v":"2015-06-22"},{"$f":"'Projected Revenue Requirements'!I2285","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K2285/12","v":2538.879342158747},null,{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!H2285,\n               IF($B2285=H$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!I2285,\n               IF($B2285=I$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!J2285,\n               IF($B2285=J$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!K2285,\n               IF($B2285=K$3,$F2285,0)\n           )\n       )\n   )","v":2538.879342158747},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!L2285,\n               IF($B2285=L$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!M2285,\n               IF($B2285=M$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!N2285,\n               IF($B2285=N$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!O2285,\n               IF($B2285=O$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!P2285,\n               IF($B2285=P$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!Q2285,\n               IF($B2285=Q$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!R2285,\n               IF($B2285=R$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!S2285,\n               IF($B2285=S$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!T2285,\n               IF($B2285=T$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!U2285,\n               IF($B2285=U$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!V2285,\n               IF($B2285=V$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!W2285,\n               IF($B2285=W$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!X2285,\n               IF($B2285=X$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!Y2285,\n               IF($B2285=Y$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!Z2285,\n               IF($B2285=Z$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!AA2285,\n               IF($B2285=AA$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!AB2285,\n               IF($B2285=AB$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!AC2285,\n               IF($B2285=AC$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!AD2285,\n               IF($B2285=AD$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2285=\"\", $E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!AE2285,\n               IF($B2285=AE$3,$F2285,0)\n           )\n       )\n   )","v":0},null,0,0,0,0.19879879901956346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2318","v":"b1843"},{"$f":"'Projected Revenue Requirements'!C2318","v":"ComEd"},{"$f":"'Upgrade Information'!E2318","v":0.06},{"$f":"IF('Upgrade Information'!D2318=\"\",\"\",'Upgrade Information'!D2318)","v":"2015-05-01"},{"$f":"'Projected Revenue Requirements'!I2318","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K2318/12","v":686.07088298976498},null,{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!H2318,\n               IF($B2318=H$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!I2318,\n               IF($B2318=I$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!J2318,\n               IF($B2318=J$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!K2318,\n               IF($B2318=K$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!L2318,\n               IF($B2318=L$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!M2318,\n               IF($B2318=M$3,$F2318,0)\n           )\n       )\n   )","v":686.07088298976498},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!N2318,\n               IF($B2318=N$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!O2318,\n               IF($B2318=O$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!P2318,\n               IF($B2318=P$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!Q2318,\n               IF($B2318=Q$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!R2318,\n               IF($B2318=R$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!S2318,\n               IF($B2318=S$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!T2318,\n               IF($B2318=T$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!U2318,\n               IF($B2318=U$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!V2318,\n               IF($B2318=V$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!W2318,\n               IF($B2318=W$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!X2318,\n               IF($B2318=X$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!Y2318,\n               IF($B2318=Y$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!Z2318,\n               IF($B2318=Z$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!AA2318,\n               IF($B2318=AA$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!AB2318,\n               IF($B2318=AB$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!AC2318,\n               IF($B2318=AC$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!AD2318,\n               IF($B2318=AD$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2318=\"\", $E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!AE2318,\n               IF($B2318=AE$3,$F2318,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,3.2267011705684003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2333","v":"b1856"},{"$f":"'Projected Revenue Requirements'!C2333","v":"JCPL"},{"$f":"'Upgrade Information'!E2333","v":0.08},{"$f":"IF('Upgrade Information'!D2333=\"\",\"\",'Upgrade Information'!D2333)","v":"2012-05-22"},{"$f":"'Projected Revenue Requirements'!I2333","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K2333/12","v":690.9106880817609},null,{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!H2333,\n               IF($B2333=H$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!I2333,\n               IF($B2333=I$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!J2333,\n               IF($B2333=J$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!K2333,\n               IF($B2333=K$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!L2333,\n               IF($B2333=L$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!M2333,\n               IF($B2333=M$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!N2333,\n               IF($B2333=N$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!O2333,\n               IF($B2333=O$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!P2333,\n               IF($B2333=P$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!Q2333,\n               IF($B2333=Q$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!R2333,\n               IF($B2333=R$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!S2333,\n               IF($B2333=S$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!T2333,\n               IF($B2333=T$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!U2333,\n               IF($B2333=U$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!V2333,\n               IF($B2333=V$3,$F2333,0)\n           )\n       )\n   )","v":690.9106880817609},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!W2333,\n               IF($B2333=W$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!X2333,\n               IF($B2333=X$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!Y2333,\n               IF($B2333=Y$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!Z2333,\n               IF($B2333=Z$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!AA2333,\n               IF($B2333=AA$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!AB2333,\n               IF($B2333=AB$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!AC2333,\n               IF($B2333=AC$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!AD2333,\n               IF($B2333=AD$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2333=\"\", $E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!AE2333,\n               IF($B2333=AE$3,$F2333,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11284043314144621,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2401","v":"b1900"},{"$f":"'Projected Revenue Requirements'!C2401","v":"PECO"},{"$f":"'Upgrade Information'!E2401","v":36.4},{"$f":"IF('Upgrade Information'!D2401=\"\",\"\",'Upgrade Information'!D2401)","v":"2017-06-08"},{"$f":"'Projected Revenue Requirements'!I2401","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K2401/12","v":423998.01579083112},null,{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!H2401,\n               IF($B2401=H$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!I2401,\n               IF($B2401=I$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!J2401,\n               IF($B2401=J$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!K2401,\n               IF($B2401=K$3,$F2401,0)\n           )\n       )\n   )","v":5215.175594227223},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!L2401,\n               IF($B2401=L$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!M2401,\n               IF($B2401=M$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!N2401,\n               IF($B2401=N$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!O2401,\n               IF($B2401=O$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!P2401,\n               IF($B2401=P$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!Q2401,\n               IF($B2401=Q$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!R2401,\n               IF($B2401=R$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!S2401,\n               IF($B2401=S$3,$F2401,0)\n           )\n       )\n   )","v":1907.9910710587399},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!T2401,\n               IF($B2401=T$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!U2401,\n               IF($B2401=U$3,$F2401,0)\n           )\n       )\n   )","v":1823.1914679005738},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!V2401,\n               IF($B2401=V$3,$F2401,0)\n           )\n       )\n   )","v":25524.680550608031},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!W2401,\n               IF($B2401=W$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!X2401,\n               IF($B2401=X$3,$F2401,0)\n           )\n       )\n   )","v":2501.5882931659035},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!Y2401,\n               IF($B2401=Y$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!Z2401,\n               IF($B2401=Z$3,$F2401,0)\n           )\n       )\n   )","v":295187.41859357664},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!AA2401,\n               IF($B2401=AA$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!AB2401,\n               IF($B2401=AB$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!AC2401,\n               IF($B2401=AC$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!AD2401,\n               IF($B2401=AD$3,$F2401,0)\n           )\n       )\n   )","v":88318.786689230124},{"$f":"\nIF(OR($D2401=\"\", $E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!AE2401,\n               IF($B2401=AE$3,$F2401,0)\n           )\n       )\n   )","v":3519.1835310638985},null,0,0,0,0.4083575881660329,0,0,0,0,0,0,0,0,0,0,4.1687240605935152,0,3.7126570097445883,0,34.393705706146932,0,0,0,8.7039308849147652,8.6381529972113373]
[{"$f":"'Upgrade Information'!B2420","v":"b1906.1"},{"$f":"'Projected Revenue Requirements'!C2420","v":"Dominion"},{"$f":"'Upgrade Information'!E2420","v":9},{"$f":"IF('Upgrade Information'!D2420=\"\",\"\",'Upgrade Information'!D2420)","v":"2015-11-29"},{"$f":"'Projected Revenue Requirements'!I2420","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K2420/12","v":81536.303483045267},null,{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!H2420,\n               IF($B2420=H$3,$F2420,0)\n           )\n       )\n   )","v":671.14619549919814},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!I2420,\n               IF($B2420=I$3,$F2420,0)\n           )\n       )\n   )","v":5575.8795111995551},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!J2420,\n               IF($B2420=J$3,$F2420,0)\n           )\n       )\n   )","v":2350.372462684893},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!K2420,\n               IF($B2420=K$3,$F2420,0)\n           )\n       )\n   )","v":3278.9882086227281},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!L2420,\n               IF($B2420=L$3,$F2420,0)\n           )\n       )\n   )","v":1674.0142290186582},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!M2420,\n               IF($B2420=M$3,$F2420,0)\n           )\n       )\n   )","v":5459.1093162060442},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!N2420,\n               IF($B2420=N$3,$F2420,0)\n           )\n       )\n   )","v":863.09298040937438},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!O2420,\n               IF($B2420=O$3,$F2420,0)\n           )\n       )\n   )","v":1326.3995258486639},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!P2420,\n               IF($B2420=P$3,$F2420,0)\n           )\n       )\n   )","v":697.00098581548332},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!Q2420,\n               IF($B2420=Q$3,$F2420,0)\n           )\n       )\n   )","v":46200.045488974691},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!R2420,\n               IF($B2420=R$3,$F2420,0)\n           )\n       )\n   )","v":1059.1734507623728},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!S2420,\n               IF($B2420=S$3,$F2420,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!T2420,\n               IF($B2420=T$3,$F2420,0)\n           )\n       )\n   )","v":768.58306665143448},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!U2420,\n               IF($B2420=U$3,$F2420,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!V2420,\n               IF($B2420=V$3,$F2420,0)\n           )\n       )\n   )","v":1572.0585464506657},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!W2420,\n               IF($B2420=W$3,$F2420,0)\n           )\n       )\n   )","v":775.72073468313977},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!X2420,\n               IF($B2420=X$3,$F2420,0)\n           )\n       )\n   )","v":172.99858704183615},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!Y2420,\n               IF($B2420=Y$3,$F2420,0)\n           )\n       )\n   )","v":31.066828483321721},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!Z2420,\n               IF($B2420=Z$3,$F2420,0)\n           )\n       )\n   )","v":2203.5881168674132},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!AA2420,\n               IF($B2420=AA$3,$F2420,0)\n           )\n       )\n   )","v":726.68136079624367},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!AB2420,\n               IF($B2420=AB$3,$F2420,0)\n           )\n       )\n   )","v":1497.831933933903},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!AC2420,\n               IF($B2420=AC$3,$F2420,0)\n           )\n       )\n   )","v":1922.7029072744053},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!AD2420,\n               IF($B2420=AD$3,$F2420,0)\n           )\n       )\n   )","v":2605.2488315724422},{"$f":"\nIF(OR($D2420=\"\", $E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!AE2420,\n               IF($B2420=AE$3,$F2420,0)\n           )\n       )\n   )","v":104.60021424880387},null,0.25675064862249353,0.25675064862249358,0.25675064862249358,0.25675064862249358,0.25675064862249358,0.25675064862249353,0.25675064862249358,0.25675064862249353,0.25675064862249358,2.1837488355229739,0.25675064862249358,0,0.25675064862249358,0,0.25675064862249358,0.25675064862249353,0.25675064862249358,0.25675064862249358,0.25675064862249353,0.25675064862249358,0.25675064862249358,0.25675064862249358,0.25675064862249358,0.25675064862249353]
[{"$f":"'Upgrade Information'!B2478","v":"b1934.22"},{"$f":"'Projected Revenue Requirements'!C2478","v":"ATSI"},{"$f":"'Upgrade Information'!E2478","v":0.03},{"$f":"IF('Upgrade Information'!D2478=\"\",\"\",'Upgrade Information'!D2478)","v":""},{"$f":"'Projected Revenue Requirements'!I2478","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K2478/12","v":0},null,{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!H2478,\n               IF($B2478=H$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!I2478,\n               IF($B2478=I$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!J2478,\n               IF($B2478=J$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!K2478,\n               IF($B2478=K$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!L2478,\n               IF($B2478=L$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!M2478,\n               IF($B2478=M$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!N2478,\n               IF($B2478=N$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!O2478,\n               IF($B2478=O$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!P2478,\n               IF($B2478=P$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!Q2478,\n               IF($B2478=Q$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!R2478,\n               IF($B2478=R$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!S2478,\n               IF($B2478=S$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!T2478,\n               IF($B2478=T$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!U2478,\n               IF($B2478=U$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!V2478,\n               IF($B2478=V$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!W2478,\n               IF($B2478=W$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!X2478,\n               IF($B2478=X$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!Y2478,\n               IF($B2478=Y$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!Z2478,\n               IF($B2478=Z$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!AA2478,\n               IF($B2478=AA$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!AB2478,\n               IF($B2478=AB$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!AC2478,\n               IF($B2478=AC$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!AD2478,\n               IF($B2478=AD$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2478=\"\", $E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!AE2478,\n               IF($B2478=AE$3,$F2478,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2507","v":"b1943"},{"$f":"'Projected Revenue Requirements'!C2507","v":"TrAILCo"},{"$f":"'Upgrade Information'!E2507","v":5.25},{"$f":"IF('Upgrade Information'!D2507=\"\",\"\",'Upgrade Information'!D2507)","v":"2015-06-03"},{"$f":"'Projected Revenue Requirements'!I2507","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K2507/12","v":46264.404068580683},null,{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!H2507,\n               IF($B2507=H$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!I2507,\n               IF($B2507=I$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!J2507,\n               IF($B2507=J$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!K2507,\n               IF($B2507=K$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!L2507,\n               IF($B2507=L$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!M2507,\n               IF($B2507=M$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!N2507,\n               IF($B2507=N$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!O2507,\n               IF($B2507=O$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!P2507,\n               IF($B2507=P$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!Q2507,\n               IF($B2507=Q$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!R2507,\n               IF($B2507=R$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!S2507,\n               IF($B2507=S$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!T2507,\n               IF($B2507=T$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!U2507,\n               IF($B2507=U$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!V2507,\n               IF($B2507=V$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!W2507,\n               IF($B2507=W$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!X2507,\n               IF($B2507=X$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!Y2507,\n               IF($B2507=Y$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!Z2507,\n               IF($B2507=Z$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!AA2507,\n               IF($B2507=AA$3,$F2507,0)\n           )\n       )\n   )","v":46264.404068580683},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!AB2507,\n               IF($B2507=AB$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!AC2507,\n               IF($B2507=AC$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!AD2507,\n               IF($B2507=AD$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2507=\"\", $E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!AE2507,\n               IF($B2507=AE$3,$F2507,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.346113157114328,0,0,0,0]
[{"$f":"'Upgrade Information'!B2523","v":"b1956"},{"$f":"'Projected Revenue Requirements'!C2523","v":"AEP"},{"$f":"'Upgrade Information'!E2523","v":0.03},{"$f":"IF('Upgrade Information'!D2523=\"\",\"\",'Upgrade Information'!D2523)","v":"2014-07-30"},{"$f":"'Projected Revenue Requirements'!I2523","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K2523/12","v":307.81558743283301},null,{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!H2523,\n               IF($B2523=H$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!I2523,\n               IF($B2523=I$3,$F2523,0)\n           )\n       )\n   )","v":307.81558743283301},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!J2523,\n               IF($B2523=J$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!K2523,\n               IF($B2523=K$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!L2523,\n               IF($B2523=L$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!M2523,\n               IF($B2523=M$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!N2523,\n               IF($B2523=N$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!O2523,\n               IF($B2523=O$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!P2523,\n               IF($B2523=P$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!Q2523,\n               IF($B2523=Q$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!R2523,\n               IF($B2523=R$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!S2523,\n               IF($B2523=S$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!T2523,\n               IF($B2523=T$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!U2523,\n               IF($B2523=U$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!V2523,\n               IF($B2523=V$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!W2523,\n               IF($B2523=W$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!X2523,\n               IF($B2523=X$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!Y2523,\n               IF($B2523=Y$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!Z2523,\n               IF($B2523=Z$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!AA2523,\n               IF($B2523=AA$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!AB2523,\n               IF($B2523=AB$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!AC2523,\n               IF($B2523=AC$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!AD2523,\n               IF($B2523=AD$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2523=\"\", $E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!AE2523,\n               IF($B2523=AE$3,$F2523,0)\n           )\n       )\n   )","v":0},null,0,1.4173880832746224E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2572","v":"b1999"},{"$f":"'Projected Revenue Requirements'!C2572","v":"ME"},{"$f":"'Upgrade Information'!E2572","v":0.9},{"$f":"IF('Upgrade Information'!D2572=\"\",\"\",'Upgrade Information'!D2572)","v":"2015-02-13"},{"$f":"'Projected Revenue Requirements'!I2572","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K2572/12","v":9802.7312290090849},null,{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!H2572,\n               IF($B2572=H$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!I2572,\n               IF($B2572=I$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!J2572,\n               IF($B2572=J$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!K2572,\n               IF($B2572=K$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!L2572,\n               IF($B2572=L$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!M2572,\n               IF($B2572=M$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!N2572,\n               IF($B2572=N$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!O2572,\n               IF($B2572=O$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!P2572,\n               IF($B2572=P$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!Q2572,\n               IF($B2572=Q$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!R2572,\n               IF($B2572=R$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!S2572,\n               IF($B2572=S$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!T2572,\n               IF($B2572=T$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!U2572,\n               IF($B2572=U$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!V2572,\n               IF($B2572=V$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!W2572,\n               IF($B2572=W$3,$F2572,0)\n           )\n       )\n   )","v":9802.7312290090849},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!X2572,\n               IF($B2572=X$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!Y2572,\n               IF($B2572=Y$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!Z2572,\n               IF($B2572=Z$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!AA2572,\n               IF($B2572=AA$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!AB2572,\n               IF($B2572=AB$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!AC2572,\n               IF($B2572=AC$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!AD2572,\n               IF($B2572=AD$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2572=\"\", $E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!AE2572,\n               IF($B2572=AE$3,$F2572,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.244540836397936,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2606","v":"b2021.12"},{"$f":"'Projected Revenue Requirements'!C2606","v":"AEP"},{"$f":"'Upgrade Information'!E2606","v":1},{"$f":"IF('Upgrade Information'!D2606=\"\",\"\",'Upgrade Information'!D2606)","v":"2015-10-31"},{"$f":"'Projected Revenue Requirements'!I2606","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K2606/12","v":10606.074111110704},null,{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!H2606,\n               IF($B2606=H$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!I2606,\n               IF($B2606=I$3,$F2606,0)\n           )\n       )\n   )","v":10606.074111110704},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!J2606,\n               IF($B2606=J$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!K2606,\n               IF($B2606=K$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!L2606,\n               IF($B2606=L$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!M2606,\n               IF($B2606=M$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!N2606,\n               IF($B2606=N$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!O2606,\n               IF($B2606=O$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!P2606,\n               IF($B2606=P$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!Q2606,\n               IF($B2606=Q$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!R2606,\n               IF($B2606=R$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!S2606,\n               IF($B2606=S$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!T2606,\n               IF($B2606=T$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!U2606,\n               IF($B2606=U$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!V2606,\n               IF($B2606=V$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!W2606,\n               IF($B2606=W$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!X2606,\n               IF($B2606=X$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!Y2606,\n               IF($B2606=Y$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!Z2606,\n               IF($B2606=Z$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!AA2606,\n               IF($B2606=AA$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!AB2606,\n               IF($B2606=AB$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!AC2606,\n               IF($B2606=AC$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!AD2606,\n               IF($B2606=AD$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2606=\"\", $E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!AE2606,\n               IF($B2606=AE$3,$F2606,0)\n           )\n       )\n   )","v":0},null,0,0.48837432765473771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2659","v":"b2067"},{"$f":"'Projected Revenue Requirements'!C2659","v":"DEOK"},{"$f":"'Upgrade Information'!E2659","v":0.16},{"$f":"IF('Upgrade Information'!D2659=\"\",\"\",'Upgrade Information'!D2659)","v":"2013-10-26"},{"$f":"'Projected Revenue Requirements'!I2659","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K2659/12","v":1820.3672938458665},null,{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!H2659,\n               IF($B2659=H$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!I2659,\n               IF($B2659=I$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!J2659,\n               IF($B2659=J$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!K2659,\n               IF($B2659=K$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!L2659,\n               IF($B2659=L$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!M2659,\n               IF($B2659=M$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!N2659,\n               IF($B2659=N$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!O2659,\n               IF($B2659=O$3,$F2659,0)\n           )\n       )\n   )","v":1820.3672938458665},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!P2659,\n               IF($B2659=P$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!Q2659,\n               IF($B2659=Q$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!R2659,\n               IF($B2659=R$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!S2659,\n               IF($B2659=S$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!T2659,\n               IF($B2659=T$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!U2659,\n               IF($B2659=U$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!V2659,\n               IF($B2659=V$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!W2659,\n               IF($B2659=W$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!X2659,\n               IF($B2659=X$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!Y2659,\n               IF($B2659=Y$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!Z2659,\n               IF($B2659=Z$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!AA2659,\n               IF($B2659=AA$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!AB2659,\n               IF($B2659=AB$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!AC2659,\n               IF($B2659=AC$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!AD2659,\n               IF($B2659=AD$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2659=\"\", $E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!AE2659,\n               IF($B2659=AE$3,$F2659,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0.35236780043860289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2689","v":"b2097"},{"$f":"'Projected Revenue Requirements'!C2689","v":"APS"},{"$f":"'Upgrade Information'!E2689","v":0.8},{"$f":"IF('Upgrade Information'!D2689=\"\",\"\",'Upgrade Information'!D2689)","v":"2013-04-08"},{"$f":"'Projected Revenue Requirements'!I2689","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K2689/12","v":8239.8122653534392},null,{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!H2689,\n               IF($B2689=H$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!I2689,\n               IF($B2689=I$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!J2689,\n               IF($B2689=J$3,$F2689,0)\n           )\n       )\n   )","v":8239.8122653534392},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!K2689,\n               IF($B2689=K$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!L2689,\n               IF($B2689=L$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!M2689,\n               IF($B2689=M$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!N2689,\n               IF($B2689=N$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!O2689,\n               IF($B2689=O$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!P2689,\n               IF($B2689=P$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!Q2689,\n               IF($B2689=Q$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!R2689,\n               IF($B2689=R$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!S2689,\n               IF($B2689=S$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!T2689,\n               IF($B2689=T$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!U2689,\n               IF($B2689=U$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!V2689,\n               IF($B2689=V$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!W2689,\n               IF($B2689=W$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!X2689,\n               IF($B2689=X$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!Y2689,\n               IF($B2689=Y$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!Z2689,\n               IF($B2689=Z$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!AA2689,\n               IF($B2689=AA$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!AB2689,\n               IF($B2689=AB$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!AC2689,\n               IF($B2689=AC$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!AD2689,\n               IF($B2689=AD$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2689=\"\", $E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!AE2689,\n               IF($B2689=AE$3,$F2689,0)\n           )\n       )\n   )","v":0},null,0,0,0.90010293144789222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2746","v":"b2143"},{"$f":"'Projected Revenue Requirements'!C2746","v":"APS"},{"$f":"'Upgrade Information'!E2746","v":0.5},{"$f":"IF('Upgrade Information'!D2746=\"\",\"\",'Upgrade Information'!D2746)","v":""},{"$f":"'Projected Revenue Requirements'!I2746","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K2746/12","v":0},null,{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!H2746,\n               IF($B2746=H$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!I2746,\n               IF($B2746=I$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!J2746,\n               IF($B2746=J$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!K2746,\n               IF($B2746=K$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!L2746,\n               IF($B2746=L$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!M2746,\n               IF($B2746=M$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!N2746,\n               IF($B2746=N$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!O2746,\n               IF($B2746=O$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!P2746,\n               IF($B2746=P$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!Q2746,\n               IF($B2746=Q$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!R2746,\n               IF($B2746=R$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!S2746,\n               IF($B2746=S$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!T2746,\n               IF($B2746=T$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!U2746,\n               IF($B2746=U$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!V2746,\n               IF($B2746=V$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!W2746,\n               IF($B2746=W$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!X2746,\n               IF($B2746=X$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!Y2746,\n               IF($B2746=Y$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!Z2746,\n               IF($B2746=Z$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!AA2746,\n               IF($B2746=AA$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!AB2746,\n               IF($B2746=AB$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!AC2746,\n               IF($B2746=AC$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!AD2746,\n               IF($B2746=AD$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2746=\"\", $E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!AE2746,\n               IF($B2746=AE$3,$F2746,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2766","v":"b2166"},{"$f":"'Projected Revenue Requirements'!C2766","v":"APS"},{"$f":"'Upgrade Information'!E2766","v":2.7},{"$f":"IF('Upgrade Information'!D2766=\"\",\"\",'Upgrade Information'!D2766)","v":"2016-12-12"},{"$f":"'Projected Revenue Requirements'!I2766","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K2766/12","v":29894.882431136681},null,{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!H2766,\n               IF($B2766=H$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!I2766,\n               IF($B2766=I$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!J2766,\n               IF($B2766=J$3,$F2766,0)\n           )\n       )\n   )","v":29894.882431136681},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!K2766,\n               IF($B2766=K$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!L2766,\n               IF($B2766=L$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!M2766,\n               IF($B2766=M$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!N2766,\n               IF($B2766=N$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!O2766,\n               IF($B2766=O$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!P2766,\n               IF($B2766=P$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!Q2766,\n               IF($B2766=Q$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!R2766,\n               IF($B2766=R$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!S2766,\n               IF($B2766=S$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!T2766,\n               IF($B2766=T$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!U2766,\n               IF($B2766=U$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!V2766,\n               IF($B2766=V$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!W2766,\n               IF($B2766=W$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!X2766,\n               IF($B2766=X$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!Y2766,\n               IF($B2766=Y$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!Z2766,\n               IF($B2766=Z$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!AA2766,\n               IF($B2766=AA$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!AB2766,\n               IF($B2766=AB$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!AC2766,\n               IF($B2766=AC$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!AD2766,\n               IF($B2766=AD$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2766=\"\", $E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!AE2766,\n               IF($B2766=AE$3,$F2766,0)\n           )\n       )\n   )","v":0},null,0,0,3.2656655813264459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2794","v":"b2186"},{"$f":"'Projected Revenue Requirements'!C2794","v":"Dominion"},{"$f":"'Upgrade Information'!E2794","v":14.36},{"$f":"IF('Upgrade Information'!D2794=\"\",\"\",'Upgrade Information'!D2794)","v":"2017-05-25"},{"$f":"'Projected Revenue Requirements'!I2794","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K2794/12","v":134221.84036737526},null,{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!H2794,\n               IF($B2794=H$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!I2794,\n               IF($B2794=I$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!J2794,\n               IF($B2794=J$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!K2794,\n               IF($B2794=K$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!L2794,\n               IF($B2794=L$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!M2794,\n               IF($B2794=M$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!N2794,\n               IF($B2794=N$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!O2794,\n               IF($B2794=O$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!P2794,\n               IF($B2794=P$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!Q2794,\n               IF($B2794=Q$3,$F2794,0)\n           )\n       )\n   )","v":134221.84036737526},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!R2794,\n               IF($B2794=R$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!S2794,\n               IF($B2794=S$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!T2794,\n               IF($B2794=T$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!U2794,\n               IF($B2794=U$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!V2794,\n               IF($B2794=V$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!W2794,\n               IF($B2794=W$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!X2794,\n               IF($B2794=X$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!Y2794,\n               IF($B2794=Y$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!Z2794,\n               IF($B2794=Z$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!AA2794,\n               IF($B2794=AA$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!AB2794,\n               IF($B2794=AB$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!AC2794,\n               IF($B2794=AC$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!AD2794,\n               IF($B2794=AD$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2794=\"\", $E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!AE2794,\n               IF($B2794=AE$3,$F2794,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,6.3442965153346886,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2849","v":"b2247"},{"$f":"'Projected Revenue Requirements'!C2849","v":"PSEG"},{"$f":"'Upgrade Information'!E2849","v":7.8},{"$f":"IF('Upgrade Information'!D2849=\"\",\"\",'Upgrade Information'!D2849)","v":""},{"$f":"'Projected Revenue Requirements'!I2849","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K2849/12","v":0},null,{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!H2849,\n               IF($B2849=H$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!I2849,\n               IF($B2849=I$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!J2849,\n               IF($B2849=J$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!K2849,\n               IF($B2849=K$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!L2849,\n               IF($B2849=L$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!M2849,\n               IF($B2849=M$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!N2849,\n               IF($B2849=N$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!O2849,\n               IF($B2849=O$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!P2849,\n               IF($B2849=P$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!Q2849,\n               IF($B2849=Q$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!R2849,\n               IF($B2849=R$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!S2849,\n               IF($B2849=S$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!T2849,\n               IF($B2849=T$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!U2849,\n               IF($B2849=U$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!V2849,\n               IF($B2849=V$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!W2849,\n               IF($B2849=W$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!X2849,\n               IF($B2849=X$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!Y2849,\n               IF($B2849=Y$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!Z2849,\n               IF($B2849=Z$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!AA2849,\n               IF($B2849=AA$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!AB2849,\n               IF($B2849=AB$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!AC2849,\n               IF($B2849=AC$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!AD2849,\n               IF($B2849=AD$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2849=\"\", $E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!AE2849,\n               IF($B2849=AE$3,$F2849,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2898","v":"b2294"},{"$f":"'Projected Revenue Requirements'!C2898","v":"PENELEC"},{"$f":"'Upgrade Information'!E2898","v":0.18099999999999999},{"$f":"IF('Upgrade Information'!D2898=\"\",\"\",'Upgrade Information'!D2898)","v":"2014-05-28"},{"$f":"'Projected Revenue Requirements'!I2898","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K2898/12","v":1937.7856608528109},null,{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!H2898,\n               IF($B2898=H$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!I2898,\n               IF($B2898=I$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!J2898,\n               IF($B2898=J$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!K2898,\n               IF($B2898=K$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!L2898,\n               IF($B2898=L$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!M2898,\n               IF($B2898=M$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!N2898,\n               IF($B2898=N$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!O2898,\n               IF($B2898=O$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!P2898,\n               IF($B2898=P$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!Q2898,\n               IF($B2898=Q$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!R2898,\n               IF($B2898=R$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!S2898,\n               IF($B2898=S$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!T2898,\n               IF($B2898=T$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!U2898,\n               IF($B2898=U$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!V2898,\n               IF($B2898=V$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!W2898,\n               IF($B2898=W$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!X2898,\n               IF($B2898=X$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!Y2898,\n               IF($B2898=Y$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!Z2898,\n               IF($B2898=Z$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!AA2898,\n               IF($B2898=AA$3,$F2898,0)\n           )\n       )\n   )","v":1937.7856608528109},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!AB2898,\n               IF($B2898=AB$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!AC2898,\n               IF($B2898=AC$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!AD2898,\n               IF($B2898=AD$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2898=\"\", $E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!AE2898,\n               IF($B2898=AE$3,$F2898,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.68465733697940534,0,0,0,0]
[{"$f":"'Upgrade Information'!B2932","v":"b2324"},{"$f":"'Projected Revenue Requirements'!C2932","v":"EKPC"},{"$f":"'Upgrade Information'!E2932","v":0},{"$f":"IF('Upgrade Information'!D2932=\"\",\"\",'Upgrade Information'!D2932)","v":"2013-12-12"},{"$f":"'Projected Revenue Requirements'!I2932","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K2932/12","v":0},null,{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!H2932,\n               IF($B2932=H$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!I2932,\n               IF($B2932=I$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!J2932,\n               IF($B2932=J$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!K2932,\n               IF($B2932=K$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!L2932,\n               IF($B2932=L$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!M2932,\n               IF($B2932=M$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!N2932,\n               IF($B2932=N$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!O2932,\n               IF($B2932=O$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!P2932,\n               IF($B2932=P$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!Q2932,\n               IF($B2932=Q$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!R2932,\n               IF($B2932=R$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!S2932,\n               IF($B2932=S$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!T2932,\n               IF($B2932=T$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!U2932,\n               IF($B2932=U$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!V2932,\n               IF($B2932=V$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!W2932,\n               IF($B2932=W$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!X2932,\n               IF($B2932=X$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!Y2932,\n               IF($B2932=Y$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!Z2932,\n               IF($B2932=Z$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!AA2932,\n               IF($B2932=AA$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!AB2932,\n               IF($B2932=AB$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!AC2932,\n               IF($B2932=AC$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!AD2932,\n               IF($B2932=AD$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2932=\"\", $E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!AE2932,\n               IF($B2932=AE$3,$F2932,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2946","v":"b2339"},{"$f":"'Projected Revenue Requirements'!C2946","v":"EKPC"},{"$f":"'Upgrade Information'!E2946","v":0.1},{"$f":"IF('Upgrade Information'!D2946=\"\",\"\",'Upgrade Information'!D2946)","v":"2018-05-11"},{"$f":"'Projected Revenue Requirements'!I2946","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K2946/12","v":1194.7103949277102},null,{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!H2946,\n               IF($B2946=H$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!I2946,\n               IF($B2946=I$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!J2946,\n               IF($B2946=J$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!K2946,\n               IF($B2946=K$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!L2946,\n               IF($B2946=L$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!M2946,\n               IF($B2946=M$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!N2946,\n               IF($B2946=N$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!O2946,\n               IF($B2946=O$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!P2946,\n               IF($B2946=P$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!Q2946,\n               IF($B2946=Q$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!R2946,\n               IF($B2946=R$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!S2946,\n               IF($B2946=S$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!T2946,\n               IF($B2946=T$3,$F2946,0)\n           )\n       )\n   )","v":1194.7103949277102},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!U2946,\n               IF($B2946=U$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!V2946,\n               IF($B2946=V$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!W2946,\n               IF($B2946=W$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!X2946,\n               IF($B2946=X$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!Y2946,\n               IF($B2946=Y$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!Z2946,\n               IF($B2946=Z$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!AA2946,\n               IF($B2946=AA$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!AB2946,\n               IF($B2946=AB$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!AC2946,\n               IF($B2946=AC$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!AD2946,\n               IF($B2946=AD$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D2946=\"\", $E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!AE2946,\n               IF($B2946=AE$3,$F2946,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0.39910151826547863,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3015","v":"b2400"},{"$f":"'Projected Revenue Requirements'!C3015","v":"Dominion"},{"$f":"'Upgrade Information'!E3015","v":0.27},{"$f":"IF('Upgrade Information'!D3015=\"\",\"\",'Upgrade Information'!D3015)","v":"2018-07-03"},{"$f":"'Projected Revenue Requirements'!I3015","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3015/12","v":2584.0101640636794},null,{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!H3015,\n               IF($B3015=H$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!I3015,\n               IF($B3015=I$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!J3015,\n               IF($B3015=J$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!K3015,\n               IF($B3015=K$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!L3015,\n               IF($B3015=L$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!M3015,\n               IF($B3015=M$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!N3015,\n               IF($B3015=N$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!O3015,\n               IF($B3015=O$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!P3015,\n               IF($B3015=P$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!Q3015,\n               IF($B3015=Q$3,$F3015,0)\n           )\n       )\n   )","v":2584.0101640636794},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!R3015,\n               IF($B3015=R$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!S3015,\n               IF($B3015=S$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!T3015,\n               IF($B3015=T$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!U3015,\n               IF($B3015=U$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!V3015,\n               IF($B3015=V$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!W3015,\n               IF($B3015=W$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!X3015,\n               IF($B3015=X$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!Y3015,\n               IF($B3015=Y$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!Z3015,\n               IF($B3015=Z$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!AA3015,\n               IF($B3015=AA$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!AB3015,\n               IF($B3015=AB$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!AC3015,\n               IF($B3015=AC$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!AD3015,\n               IF($B3015=AD$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3015=\"\", $E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!AE3015,\n               IF($B3015=AE$3,$F3015,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.12213903962714083,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3033","v":"b2413"},{"$f":"'Projected Revenue Requirements'!C3033","v":"ATSI"},{"$f":"'Upgrade Information'!E3033","v":0.05},{"$f":"IF('Upgrade Information'!D3033=\"\",\"\",'Upgrade Information'!D3033)","v":"2015-06-01"},{"$f":"'Projected Revenue Requirements'!I3033","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3033/12","v":703.72215250580109},null,{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!H3033,\n               IF($B3033=H$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!I3033,\n               IF($B3033=I$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!J3033,\n               IF($B3033=J$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!K3033,\n               IF($B3033=K$3,$F3033,0)\n           )\n       )\n   )","v":703.72215250580109},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!L3033,\n               IF($B3033=L$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!M3033,\n               IF($B3033=M$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!N3033,\n               IF($B3033=N$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!O3033,\n               IF($B3033=O$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!P3033,\n               IF($B3033=P$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!Q3033,\n               IF($B3033=Q$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!R3033,\n               IF($B3033=R$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!S3033,\n               IF($B3033=S$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!T3033,\n               IF($B3033=T$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!U3033,\n               IF($B3033=U$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!V3033,\n               IF($B3033=V$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!W3033,\n               IF($B3033=W$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!X3033,\n               IF($B3033=X$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!Y3033,\n               IF($B3033=Y$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!Z3033,\n               IF($B3033=Z$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!AA3033,\n               IF($B3033=AA$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!AB3033,\n               IF($B3033=AB$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!AC3033,\n               IF($B3033=AC$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!AD3033,\n               IF($B3033=AD$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3033=\"\", $E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!AE3033,\n               IF($B3033=AE$3,$F3033,0)\n           )\n       )\n   )","v":0},null,0,0,0,5.5102704740061632E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3092","v":"b2437.30"},{"$f":"'Projected Revenue Requirements'!C3092","v":"PSEG"},{"$f":"'Upgrade Information'!E3092","v":21.08},{"$f":"IF('Upgrade Information'!D3092=\"\",\"\",'Upgrade Information'!D3092)","v":"2017-04-07"},{"$f":"'Projected Revenue Requirements'!I3092","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3092/12","v":175870.87605200944},null,{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!H3092,\n               IF($B3092=H$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!I3092,\n               IF($B3092=I$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!J3092,\n               IF($B3092=J$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!K3092,\n               IF($B3092=K$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!L3092,\n               IF($B3092=L$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!M3092,\n               IF($B3092=M$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!N3092,\n               IF($B3092=N$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!O3092,\n               IF($B3092=O$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!P3092,\n               IF($B3092=P$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!Q3092,\n               IF($B3092=Q$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!R3092,\n               IF($B3092=R$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!S3092,\n               IF($B3092=S$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!T3092,\n               IF($B3092=T$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!U3092,\n               IF($B3092=U$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!V3092,\n               IF($B3092=V$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!W3092,\n               IF($B3092=W$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!X3092,\n               IF($B3092=X$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!Y3092,\n               IF($B3092=Y$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!Z3092,\n               IF($B3092=Z$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!AA3092,\n               IF($B3092=AA$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!AB3092,\n               IF($B3092=AB$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!AC3092,\n               IF($B3092=AC$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!AD3092,\n               IF($B3092=AD$3,$F3092,0)\n           )\n       )\n   )","v":169047.08606119148},{"$f":"\nIF(OR($D3092=\"\", $E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!AE3092,\n               IF($B3092=AE$3,$F3092,0)\n           )\n       )\n   )","v":6823.7899908179661},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.659809407824135,16.749607243048519]
[{"$f":"'Upgrade Information'!B3120","v":"b2458.1"},{"$f":"'Projected Revenue Requirements'!C3120","v":"Dominion"},{"$f":"'Upgrade Information'!E3120","v":6.9},{"$f":"IF('Upgrade Information'!D3120=\"\",\"\",'Upgrade Information'!D3120)","v":"2016-04-26"},{"$f":"'Projected Revenue Requirements'!I3120","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3120/12","v":63061.892456821399},null,{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!H3120,\n               IF($B3120=H$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!I3120,\n               IF($B3120=I$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!J3120,\n               IF($B3120=J$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!K3120,\n               IF($B3120=K$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!L3120,\n               IF($B3120=L$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!M3120,\n               IF($B3120=M$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!N3120,\n               IF($B3120=N$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!O3120,\n               IF($B3120=O$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!P3120,\n               IF($B3120=P$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!Q3120,\n               IF($B3120=Q$3,$F3120,0)\n           )\n       )\n   )","v":63061.892456821399},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!R3120,\n               IF($B3120=R$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!S3120,\n               IF($B3120=S$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!T3120,\n               IF($B3120=T$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!U3120,\n               IF($B3120=U$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!V3120,\n               IF($B3120=V$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!W3120,\n               IF($B3120=W$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!X3120,\n               IF($B3120=X$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!Y3120,\n               IF($B3120=Y$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!Z3120,\n               IF($B3120=Z$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!AA3120,\n               IF($B3120=AA$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!AB3120,\n               IF($B3120=AB$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!AC3120,\n               IF($B3120=AC$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!AD3120,\n               IF($B3120=AD$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3120=\"\", $E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!AE3120,\n               IF($B3120=AE$3,$F3120,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,2.9807618750358711,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3175","v":"b2527"},{"$f":"'Projected Revenue Requirements'!C3175","v":"PECO"},{"$f":"'Upgrade Information'!E3175","v":0.6},{"$f":"IF('Upgrade Information'!D3175=\"\",\"\",'Upgrade Information'!D3175)","v":"2015-10-06"},{"$f":"'Projected Revenue Requirements'!I3175","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K3175/12","v":6821.8747396540957},null,{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!H3175,\n               IF($B3175=H$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!I3175,\n               IF($B3175=I$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!J3175,\n               IF($B3175=J$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!K3175,\n               IF($B3175=K$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!L3175,\n               IF($B3175=L$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!M3175,\n               IF($B3175=M$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!N3175,\n               IF($B3175=N$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!O3175,\n               IF($B3175=O$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!P3175,\n               IF($B3175=P$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!Q3175,\n               IF($B3175=Q$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!R3175,\n               IF($B3175=R$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!S3175,\n               IF($B3175=S$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!T3175,\n               IF($B3175=T$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!U3175,\n               IF($B3175=U$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!V3175,\n               IF($B3175=V$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!W3175,\n               IF($B3175=W$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!X3175,\n               IF($B3175=X$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!Y3175,\n               IF($B3175=Y$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!Z3175,\n               IF($B3175=Z$3,$F3175,0)\n           )\n       )\n   )","v":6821.8747396540957},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!AA3175,\n               IF($B3175=AA$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!AB3175,\n               IF($B3175=AB$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!AC3175,\n               IF($B3175=AC$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!AD3175,\n               IF($B3175=AD$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3175=\"\", $E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!AE3175,\n               IF($B3175=AE$3,$F3175,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.794849432532577,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3207","v":"b2553"},{"$f":"'Projected Revenue Requirements'!C3207","v":"AEC"},{"$f":"'Upgrade Information'!E3207","v":6.9},{"$f":"IF('Upgrade Information'!D3207=\"\",\"\",'Upgrade Information'!D3207)","v":"2017-05-15"},{"$f":"'Projected Revenue Requirements'!I3207","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K3207/12","v":62067.157263809357},null,{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!H3207,\n               IF($B3207=H$3,$F3207,0)\n           )\n       )\n   )","v":62067.157263809357},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!I3207,\n               IF($B3207=I$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!J3207,\n               IF($B3207=J$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!K3207,\n               IF($B3207=K$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!L3207,\n               IF($B3207=L$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!M3207,\n               IF($B3207=M$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!N3207,\n               IF($B3207=N$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!O3207,\n               IF($B3207=O$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!P3207,\n               IF($B3207=P$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!Q3207,\n               IF($B3207=Q$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!R3207,\n               IF($B3207=R$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!S3207,\n               IF($B3207=S$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!T3207,\n               IF($B3207=T$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!U3207,\n               IF($B3207=U$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!V3207,\n               IF($B3207=V$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!W3207,\n               IF($B3207=W$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!X3207,\n               IF($B3207=X$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!Y3207,\n               IF($B3207=Y$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!Z3207,\n               IF($B3207=Z$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!AA3207,\n               IF($B3207=AA$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!AB3207,\n               IF($B3207=AB$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!AC3207,\n               IF($B3207=AC$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!AD3207,\n               IF($B3207=AD$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3207=\"\", $E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!AE3207,\n               IF($B3207=AE$3,$F3207,0)\n           )\n       )\n   )","v":0},null,23.744130552337168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3220","v":"b2566"},{"$f":"'Projected Revenue Requirements'!C3220","v":"Dominion"},{"$f":"'Upgrade Information'!E3220","v":2.4},{"$f":"IF('Upgrade Information'!D3220=\"\",\"\",'Upgrade Information'!D3220)","v":"2018-12-21"},{"$f":"'Projected Revenue Requirements'!I3220","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3220/12","v":23160.536263305374},null,{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!H3220,\n               IF($B3220=H$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!I3220,\n               IF($B3220=I$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!J3220,\n               IF($B3220=J$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!K3220,\n               IF($B3220=K$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!L3220,\n               IF($B3220=L$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!M3220,\n               IF($B3220=M$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!N3220,\n               IF($B3220=N$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!O3220,\n               IF($B3220=O$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!P3220,\n               IF($B3220=P$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!Q3220,\n               IF($B3220=Q$3,$F3220,0)\n           )\n       )\n   )","v":23160.536263305374},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!R3220,\n               IF($B3220=R$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!S3220,\n               IF($B3220=S$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!T3220,\n               IF($B3220=T$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!U3220,\n               IF($B3220=U$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!V3220,\n               IF($B3220=V$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!W3220,\n               IF($B3220=W$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!X3220,\n               IF($B3220=X$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!Y3220,\n               IF($B3220=Y$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!Z3220,\n               IF($B3220=Z$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!AA3220,\n               IF($B3220=AA$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!AB3220,\n               IF($B3220=AB$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!AC3220,\n               IF($B3220=AC$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!AD3220,\n               IF($B3220=AD$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3220=\"\", $E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!AE3220,\n               IF($B3220=AE$3,$F3220,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,1.0947347250372406,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3272","v":"b2604.5"},{"$f":"'Projected Revenue Requirements'!C3272","v":"AEP"},{"$f":"'Upgrade Information'!E3272","v":1.08},{"$f":"IF('Upgrade Information'!D3272=\"\",\"\",'Upgrade Information'!D3272)","v":"2025-04-15"},{"$f":"'Projected Revenue Requirements'!I3272","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3272/12","v":0},null,{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!H3272,\n               IF($B3272=H$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!I3272,\n               IF($B3272=I$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!J3272,\n               IF($B3272=J$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!K3272,\n               IF($B3272=K$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!L3272,\n               IF($B3272=L$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!M3272,\n               IF($B3272=M$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!N3272,\n               IF($B3272=N$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!O3272,\n               IF($B3272=O$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!P3272,\n               IF($B3272=P$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!Q3272,\n               IF($B3272=Q$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!R3272,\n               IF($B3272=R$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!S3272,\n               IF($B3272=S$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!T3272,\n               IF($B3272=T$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!U3272,\n               IF($B3272=U$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!V3272,\n               IF($B3272=V$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!W3272,\n               IF($B3272=W$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!X3272,\n               IF($B3272=X$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!Y3272,\n               IF($B3272=Y$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!Z3272,\n               IF($B3272=Z$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!AA3272,\n               IF($B3272=AA$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!AB3272,\n               IF($B3272=AB$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!AC3272,\n               IF($B3272=AC$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!AD3272,\n               IF($B3272=AD$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3272=\"\", $E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!AE3272,\n               IF($B3272=AE$3,$F3272,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3303","v":"b2625"},{"$f":"'Projected Revenue Requirements'!C3303","v":"Dominion"},{"$f":"'Upgrade Information'!E3303","v":18.87},{"$f":"IF('Upgrade Information'!D3303=\"\",\"\",'Upgrade Information'!D3303)","v":"2018-06-19"},{"$f":"'Projected Revenue Requirements'!I3303","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3303/12","v":180292.37581875955},null,{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!H3303,\n               IF($B3303=H$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!I3303,\n               IF($B3303=I$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!J3303,\n               IF($B3303=J$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!K3303,\n               IF($B3303=K$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!L3303,\n               IF($B3303=L$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!M3303,\n               IF($B3303=M$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!N3303,\n               IF($B3303=N$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!O3303,\n               IF($B3303=O$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!P3303,\n               IF($B3303=P$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!Q3303,\n               IF($B3303=Q$3,$F3303,0)\n           )\n       )\n   )","v":180292.37581875955},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!R3303,\n               IF($B3303=R$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!S3303,\n               IF($B3303=S$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!T3303,\n               IF($B3303=T$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!U3303,\n               IF($B3303=U$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!V3303,\n               IF($B3303=V$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!W3303,\n               IF($B3303=W$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!X3303,\n               IF($B3303=X$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!Y3303,\n               IF($B3303=Y$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!Z3303,\n               IF($B3303=Z$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!AA3303,\n               IF($B3303=AA$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!AB3303,\n               IF($B3303=AB$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!AC3303,\n               IF($B3303=AC$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!AD3303,\n               IF($B3303=AD$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3303=\"\", $E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!AE3303,\n               IF($B3303=AE$3,$F3303,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,8.5219237682751494,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3359","v":"b2654.4"},{"$f":"'Projected Revenue Requirements'!C3359","v":"Dominion"},{"$f":"'Upgrade Information'!E3359","v":0},{"$f":"IF('Upgrade Information'!D3359=\"\",\"\",'Upgrade Information'!D3359)","v":"2018-06-28"},{"$f":"'Projected Revenue Requirements'!I3359","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3359/12","v":0},null,{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!H3359,\n               IF($B3359=H$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!I3359,\n               IF($B3359=I$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!J3359,\n               IF($B3359=J$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!K3359,\n               IF($B3359=K$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!L3359,\n               IF($B3359=L$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!M3359,\n               IF($B3359=M$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!N3359,\n               IF($B3359=N$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!O3359,\n               IF($B3359=O$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!P3359,\n               IF($B3359=P$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!Q3359,\n               IF($B3359=Q$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!R3359,\n               IF($B3359=R$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!S3359,\n               IF($B3359=S$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!T3359,\n               IF($B3359=T$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!U3359,\n               IF($B3359=U$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!V3359,\n               IF($B3359=V$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!W3359,\n               IF($B3359=W$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!X3359,\n               IF($B3359=X$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!Y3359,\n               IF($B3359=Y$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!Z3359,\n               IF($B3359=Z$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!AA3359,\n               IF($B3359=AA$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!AB3359,\n               IF($B3359=AB$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!AC3359,\n               IF($B3359=AC$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!AD3359,\n               IF($B3359=AD$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3359=\"\", $E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!AE3359,\n               IF($B3359=AE$3,$F3359,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3380","v":"b2666.4"},{"$f":"'Projected Revenue Requirements'!C3380","v":"APS"},{"$f":"'Upgrade Information'!E3380","v":0.82},{"$f":"IF('Upgrade Information'!D3380=\"\",\"\",'Upgrade Information'!D3380)","v":""},{"$f":"'Projected Revenue Requirements'!I3380","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3380/12","v":0},null,{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!H3380,\n               IF($B3380=H$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!I3380,\n               IF($B3380=I$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!J3380,\n               IF($B3380=J$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!K3380,\n               IF($B3380=K$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!L3380,\n               IF($B3380=L$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!M3380,\n               IF($B3380=M$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!N3380,\n               IF($B3380=N$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!O3380,\n               IF($B3380=O$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!P3380,\n               IF($B3380=P$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!Q3380,\n               IF($B3380=Q$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!R3380,\n               IF($B3380=R$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!S3380,\n               IF($B3380=S$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!T3380,\n               IF($B3380=T$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!U3380,\n               IF($B3380=U$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!V3380,\n               IF($B3380=V$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!W3380,\n               IF($B3380=W$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!X3380,\n               IF($B3380=X$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!Y3380,\n               IF($B3380=Y$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!Z3380,\n               IF($B3380=Z$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!AA3380,\n               IF($B3380=AA$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!AB3380,\n               IF($B3380=AB$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!AC3380,\n               IF($B3380=AC$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!AD3380,\n               IF($B3380=AD$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3380=\"\", $E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!AE3380,\n               IF($B3380=AE$3,$F3380,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3446","v":"b2706"},{"$f":"'Projected Revenue Requirements'!C3446","v":"PSEG"},{"$f":"'Upgrade Information'!E3446","v":22.7},{"$f":"IF('Upgrade Information'!D3446=\"\",\"\",'Upgrade Information'!D3446)","v":"2018-11-05"},{"$f":"'Projected Revenue Requirements'!I3446","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3446/12","v":195241.17392139477},null,{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!H3446,\n               IF($B3446=H$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!I3446,\n               IF($B3446=I$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!J3446,\n               IF($B3446=J$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!K3446,\n               IF($B3446=K$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!L3446,\n               IF($B3446=L$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!M3446,\n               IF($B3446=M$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!N3446,\n               IF($B3446=N$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!O3446,\n               IF($B3446=O$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!P3446,\n               IF($B3446=P$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!Q3446,\n               IF($B3446=Q$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!R3446,\n               IF($B3446=R$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!S3446,\n               IF($B3446=S$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!T3446,\n               IF($B3446=T$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!U3446,\n               IF($B3446=U$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!V3446,\n               IF($B3446=V$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!W3446,\n               IF($B3446=W$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!X3446,\n               IF($B3446=X$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!Y3446,\n               IF($B3446=Y$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!Z3446,\n               IF($B3446=Z$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!AA3446,\n               IF($B3446=AA$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!AB3446,\n               IF($B3446=AB$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!AC3446,\n               IF($B3446=AC$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!AD3446,\n               IF($B3446=AD$3,$F3446,0)\n           )\n       )\n   )","v":195241.17392139477},{"$f":"\nIF(OR($D3446=\"\", $E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!AE3446,\n               IF($B3446=AE$3,$F3446,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.241270712663326,0]
[{"$f":"'Upgrade Information'!B3479","v":"b2732.2"},{"$f":"'Projected Revenue Requirements'!C3479","v":"ComEd"},{"$f":"'Upgrade Information'!E3479","v":3.4},{"$f":"IF('Upgrade Information'!D3479=\"\",\"\",'Upgrade Information'!D3479)","v":"2016-11-01"},{"$f":"'Projected Revenue Requirements'!I3479","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K3479/12","v":40309.905589988964},null,{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!H3479,\n               IF($B3479=H$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!I3479,\n               IF($B3479=I$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!J3479,\n               IF($B3479=J$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!K3479,\n               IF($B3479=K$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!L3479,\n               IF($B3479=L$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!M3479,\n               IF($B3479=M$3,$F3479,0)\n           )\n       )\n   )","v":40309.905589988964},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!N3479,\n               IF($B3479=N$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!O3479,\n               IF($B3479=O$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!P3479,\n               IF($B3479=P$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!Q3479,\n               IF($B3479=Q$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!R3479,\n               IF($B3479=R$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!S3479,\n               IF($B3479=S$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!T3479,\n               IF($B3479=T$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!U3479,\n               IF($B3479=U$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!V3479,\n               IF($B3479=V$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!W3479,\n               IF($B3479=W$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!X3479,\n               IF($B3479=X$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!Y3479,\n               IF($B3479=Y$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!Z3479,\n               IF($B3479=Z$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!AA3479,\n               IF($B3479=AA$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!AB3479,\n               IF($B3479=AB$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!AC3479,\n               IF($B3479=AC$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!AD3479,\n               IF($B3479=AD$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3479=\"\", $E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!AE3479,\n               IF($B3479=AE$3,$F3479,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,1.8958393772070268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3489","v":"b2743.1"},{"$f":"'Projected Revenue Requirements'!C3489","v":"Transource"},{"$f":"'Upgrade Information'!E3489","v":43.1},{"$f":"IF('Upgrade Information'!D3489=\"\",\"\",'Upgrade Information'!D3489)","v":"2022-06-30"},{"$f":"'Projected Revenue Requirements'!I3489","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3489/12","v":0},null,{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!H3489,\n               IF($B3489=H$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!I3489,\n               IF($B3489=I$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!J3489,\n               IF($B3489=J$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!K3489,\n               IF($B3489=K$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!L3489,\n               IF($B3489=L$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!M3489,\n               IF($B3489=M$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!N3489,\n               IF($B3489=N$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!O3489,\n               IF($B3489=O$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!P3489,\n               IF($B3489=P$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!Q3489,\n               IF($B3489=Q$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!R3489,\n               IF($B3489=R$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!S3489,\n               IF($B3489=S$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!T3489,\n               IF($B3489=T$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!U3489,\n               IF($B3489=U$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!V3489,\n               IF($B3489=V$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!W3489,\n               IF($B3489=W$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!X3489,\n               IF($B3489=X$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!Y3489,\n               IF($B3489=Y$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!Z3489,\n               IF($B3489=Z$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!AA3489,\n               IF($B3489=AA$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!AB3489,\n               IF($B3489=AB$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!AC3489,\n               IF($B3489=AC$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!AD3489,\n               IF($B3489=AD$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3489=\"\", $E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!AE3489,\n               IF($B3489=AE$3,$F3489,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3527","v":"b2753.7"},{"$f":"'Projected Revenue Requirements'!C3527","v":"AEP"},{"$f":"'Upgrade Information'!E3527","v":5.52},{"$f":"IF('Upgrade Information'!D3527=\"\",\"\",'Upgrade Information'!D3527)","v":"2020-08-29"},{"$f":"'Projected Revenue Requirements'!I3527","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3527/12","v":65921.044981998319},null,{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!H3527,\n               IF($B3527=H$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!I3527,\n               IF($B3527=I$3,$F3527,0)\n           )\n       )\n   )","v":65921.044981998319},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!J3527,\n               IF($B3527=J$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!K3527,\n               IF($B3527=K$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!L3527,\n               IF($B3527=L$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!M3527,\n               IF($B3527=M$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!N3527,\n               IF($B3527=N$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!O3527,\n               IF($B3527=O$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!P3527,\n               IF($B3527=P$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!Q3527,\n               IF($B3527=Q$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!R3527,\n               IF($B3527=R$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!S3527,\n               IF($B3527=S$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!T3527,\n               IF($B3527=T$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!U3527,\n               IF($B3527=U$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!V3527,\n               IF($B3527=V$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!W3527,\n               IF($B3527=W$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!X3527,\n               IF($B3527=X$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!Y3527,\n               IF($B3527=Y$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!Z3527,\n               IF($B3527=Z$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!AA3527,\n               IF($B3527=AA$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!AB3527,\n               IF($B3527=AB$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!AC3527,\n               IF($B3527=AC$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!AD3527,\n               IF($B3527=AD$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3527=\"\", $E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!AE3527,\n               IF($B3527=AE$3,$F3527,0)\n           )\n       )\n   )","v":0},null,0,3.0354441883123586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3566","v":"b2779.5"},{"$f":"'Projected Revenue Requirements'!C3566","v":"AEP"},{"$f":"'Upgrade Information'!E3566","v":2.6},{"$f":"IF('Upgrade Information'!D3566=\"\",\"\",'Upgrade Information'!D3566)","v":"2020-11-11"},{"$f":"'Projected Revenue Requirements'!I3566","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3566/12","v":31229.455919593176},null,{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!H3566,\n               IF($B3566=H$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!I3566,\n               IF($B3566=I$3,$F3566,0)\n           )\n       )\n   )","v":31229.455919593176},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!J3566,\n               IF($B3566=J$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!K3566,\n               IF($B3566=K$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!L3566,\n               IF($B3566=L$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!M3566,\n               IF($B3566=M$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!N3566,\n               IF($B3566=N$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!O3566,\n               IF($B3566=O$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!P3566,\n               IF($B3566=P$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!Q3566,\n               IF($B3566=Q$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!R3566,\n               IF($B3566=R$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!S3566,\n               IF($B3566=S$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!T3566,\n               IF($B3566=T$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!U3566,\n               IF($B3566=U$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!V3566,\n               IF($B3566=V$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!W3566,\n               IF($B3566=W$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!X3566,\n               IF($B3566=X$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!Y3566,\n               IF($B3566=Y$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!Z3566,\n               IF($B3566=Z$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!AA3566,\n               IF($B3566=AA$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!AB3566,\n               IF($B3566=AB$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!AC3566,\n               IF($B3566=AC$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!AD3566,\n               IF($B3566=AD$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3566=\"\", $E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!AE3566,\n               IF($B3566=AE$3,$F3566,0)\n           )\n       )\n   )","v":0},null,0,1.4380122539194082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3614","v":"b2814"},{"$f":"'Projected Revenue Requirements'!C3614","v":"ME"},{"$f":"'Upgrade Information'!E3614","v":8.6999999999999993},{"$f":"IF('Upgrade Information'!D3614=\"\",\"\",'Upgrade Information'!D3614)","v":"2018-12-02"},{"$f":"'Projected Revenue Requirements'!I3614","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3614/12","v":103027.22073642166},null,{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!H3614,\n               IF($B3614=H$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!I3614,\n               IF($B3614=I$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!J3614,\n               IF($B3614=J$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!K3614,\n               IF($B3614=K$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!L3614,\n               IF($B3614=L$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!M3614,\n               IF($B3614=M$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!N3614,\n               IF($B3614=N$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!O3614,\n               IF($B3614=O$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!P3614,\n               IF($B3614=P$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!Q3614,\n               IF($B3614=Q$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!R3614,\n               IF($B3614=R$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!S3614,\n               IF($B3614=S$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!T3614,\n               IF($B3614=T$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!U3614,\n               IF($B3614=U$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!V3614,\n               IF($B3614=V$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!W3614,\n               IF($B3614=W$3,$F3614,0)\n           )\n       )\n   )","v":103027.22073642166},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!X3614,\n               IF($B3614=X$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!Y3614,\n               IF($B3614=Y$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!Z3614,\n               IF($B3614=Z$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!AA3614,\n               IF($B3614=AA$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!AB3614,\n               IF($B3614=AB$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!AC3614,\n               IF($B3614=AC$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!AD3614,\n               IF($B3614=AD$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3614=\"\", $E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!AE3614,\n               IF($B3614=AE$3,$F3614,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.100294818926173,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3649","v":"b2836.4"},{"$f":"'Projected Revenue Requirements'!C3649","v":"PSEG"},{"$f":"'Upgrade Information'!E3649","v":90.82},{"$f":"IF('Upgrade Information'!D3649=\"\",\"\",'Upgrade Information'!D3649)","v":"2020-04-27"},{"$f":"'Projected Revenue Requirements'!I3649","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3649/12","v":802094.65047281329},null,{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!H3649,\n               IF($B3649=H$3,$F3649,0)\n           )\n       )\n   )","v":151996.93626459813},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!I3649,\n               IF($B3649=I$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!J3649,\n               IF($B3649=J$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!K3649,\n               IF($B3649=K$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!L3649,\n               IF($B3649=L$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!M3649,\n               IF($B3649=M$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!N3649,\n               IF($B3649=N$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!O3649,\n               IF($B3649=O$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!P3649,\n               IF($B3649=P$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!Q3649,\n               IF($B3649=Q$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!R3649,\n               IF($B3649=R$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!S3649,\n               IF($B3649=S$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!T3649,\n               IF($B3649=T$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!U3649,\n               IF($B3649=U$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!V3649,\n               IF($B3649=V$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!W3649,\n               IF($B3649=W$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!X3649,\n               IF($B3649=X$3,$F3649,0)\n           )\n       )\n   )","v":248889.97004171397},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!Y3649,\n               IF($B3649=Y$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!Z3649,\n               IF($B3649=Z$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!AA3649,\n               IF($B3649=AA$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!AB3649,\n               IF($B3649=AB$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!AC3649,\n               IF($B3649=AC$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!AD3649,\n               IF($B3649=AD$3,$F3649,0)\n           )\n       )\n   )","v":385647.10794732865},{"$f":"\nIF(OR($D3649=\"\", $E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!AE3649,\n               IF($B3649=AE$3,$F3649,0)\n           )\n       )\n   )","v":15560.636219172578},null,58.147259473832491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,369.3825616528851,0,0,0,0,0,38.006022267402052,38.194983355848258]
[{"$f":"'Upgrade Information'!B3679","v":"b2856"},{"$f":"'Projected Revenue Requirements'!C3679","v":"PECO"},{"$f":"'Upgrade Information'!E3679","v":1.18},{"$f":"IF('Upgrade Information'!D3679=\"\",\"\",'Upgrade Information'!D3679)","v":"2019-09-29"},{"$f":"'Projected Revenue Requirements'!I3679","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K3679/12","v":14188.650527426469},null,{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!H3679,\n               IF($B3679=H$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!I3679,\n               IF($B3679=I$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!J3679,\n               IF($B3679=J$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!K3679,\n               IF($B3679=K$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!L3679,\n               IF($B3679=L$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!M3679,\n               IF($B3679=M$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!N3679,\n               IF($B3679=N$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!O3679,\n               IF($B3679=O$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!P3679,\n               IF($B3679=P$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!Q3679,\n               IF($B3679=Q$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!R3679,\n               IF($B3679=R$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!S3679,\n               IF($B3679=S$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!T3679,\n               IF($B3679=T$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!U3679,\n               IF($B3679=U$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!V3679,\n               IF($B3679=V$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!W3679,\n               IF($B3679=W$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!X3679,\n               IF($B3679=X$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!Y3679,\n               IF($B3679=Y$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!Z3679,\n               IF($B3679=Z$3,$F3679,0)\n           )\n       )\n   )","v":14188.650527426469},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!AA3679,\n               IF($B3679=AA$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!AB3679,\n               IF($B3679=AB$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!AC3679,\n               IF($B3679=AC$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!AD3679,\n               IF($B3679=AD$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3679=\"\", $E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!AE3679,\n               IF($B3679=AE$3,$F3679,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6531879066281161,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3732","v":"b2890.4"},{"$f":"'Projected Revenue Requirements'!C3732","v":"AEP"},{"$f":"'Upgrade Information'!E3732","v":2.5},{"$f":"IF('Upgrade Information'!D3732=\"\",\"\",'Upgrade Information'!D3732)","v":"2018-07-15"},{"$f":"'Projected Revenue Requirements'!I3732","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3732/12","v":28415.735192866236},null,{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!H3732,\n               IF($B3732=H$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!I3732,\n               IF($B3732=I$3,$F3732,0)\n           )\n       )\n   )","v":28415.735192866236},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!J3732,\n               IF($B3732=J$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!K3732,\n               IF($B3732=K$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!L3732,\n               IF($B3732=L$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!M3732,\n               IF($B3732=M$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!N3732,\n               IF($B3732=N$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!O3732,\n               IF($B3732=O$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!P3732,\n               IF($B3732=P$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!Q3732,\n               IF($B3732=Q$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!R3732,\n               IF($B3732=R$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!S3732,\n               IF($B3732=S$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!T3732,\n               IF($B3732=T$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!U3732,\n               IF($B3732=U$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!V3732,\n               IF($B3732=V$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!W3732,\n               IF($B3732=W$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!X3732,\n               IF($B3732=X$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!Y3732,\n               IF($B3732=Y$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!Z3732,\n               IF($B3732=Z$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!AA3732,\n               IF($B3732=AA$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!AB3732,\n               IF($B3732=AB$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!AC3732,\n               IF($B3732=AC$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!AD3732,\n               IF($B3732=AD$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3732=\"\", $E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!AE3732,\n               IF($B3732=AE$3,$F3732,0)\n           )\n       )\n   )","v":0},null,0,1.3084498019010935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3766","v":"b2924"},{"$f":"'Projected Revenue Requirements'!C3766","v":"PECO"},{"$f":"'Upgrade Information'!E3766","v":1.7},{"$f":"IF('Upgrade Information'!D3766=\"\",\"\",'Upgrade Information'!D3766)","v":"2020-03-20"},{"$f":"'Projected Revenue Requirements'!I3766","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K3766/12","v":20583.314194801005},null,{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!H3766,\n               IF($B3766=H$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!I3766,\n               IF($B3766=I$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!J3766,\n               IF($B3766=J$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!K3766,\n               IF($B3766=K$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!L3766,\n               IF($B3766=L$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!M3766,\n               IF($B3766=M$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!N3766,\n               IF($B3766=N$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!O3766,\n               IF($B3766=O$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!P3766,\n               IF($B3766=P$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!Q3766,\n               IF($B3766=Q$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!R3766,\n               IF($B3766=R$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!S3766,\n               IF($B3766=S$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!T3766,\n               IF($B3766=T$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!U3766,\n               IF($B3766=U$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!V3766,\n               IF($B3766=V$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!W3766,\n               IF($B3766=W$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!X3766,\n               IF($B3766=X$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!Y3766,\n               IF($B3766=Y$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!Z3766,\n               IF($B3766=Z$3,$F3766,0)\n           )\n       )\n   )","v":20583.314194801005},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!AA3766,\n               IF($B3766=AA$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!AB3766,\n               IF($B3766=AB$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!AC3766,\n               IF($B3766=AC$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!AD3766,\n               IF($B3766=AD$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3766=\"\", $E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!AE3766,\n               IF($B3766=AE$3,$F3766,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3982609226575868,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3815","v":"b2958.1"},{"$f":"'Projected Revenue Requirements'!C3815","v":"AEP"},{"$f":"'Upgrade Information'!E3815","v":0.75},{"$f":"IF('Upgrade Information'!D3815=\"\",\"\",'Upgrade Information'!D3815)","v":"2018-10-11"},{"$f":"'Projected Revenue Requirements'!I3815","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3815/12","v":8576.5537373623101},null,{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!H3815,\n               IF($B3815=H$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!I3815,\n               IF($B3815=I$3,$F3815,0)\n           )\n       )\n   )","v":8576.5537373623101},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!J3815,\n               IF($B3815=J$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!K3815,\n               IF($B3815=K$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!L3815,\n               IF($B3815=L$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!M3815,\n               IF($B3815=M$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!N3815,\n               IF($B3815=N$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!O3815,\n               IF($B3815=O$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!P3815,\n               IF($B3815=P$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!Q3815,\n               IF($B3815=Q$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!R3815,\n               IF($B3815=R$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!S3815,\n               IF($B3815=S$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!T3815,\n               IF($B3815=T$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!U3815,\n               IF($B3815=U$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!V3815,\n               IF($B3815=V$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!W3815,\n               IF($B3815=W$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!X3815,\n               IF($B3815=X$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!Y3815,\n               IF($B3815=Y$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!Z3815,\n               IF($B3815=Z$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!AA3815,\n               IF($B3815=AA$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!AB3815,\n               IF($B3815=AB$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!AC3815,\n               IF($B3815=AC$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!AD3815,\n               IF($B3815=AD$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3815=\"\", $E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!AE3815,\n               IF($B3815=AE$3,$F3815,0)\n           )\n       )\n   )","v":0},null,0,0.39492168555480756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3853","v":"b2978"},{"$f":"'Projected Revenue Requirements'!C3853","v":"Dominion"},{"$f":"'Upgrade Information'!E3853","v":47},{"$f":"IF('Upgrade Information'!D3853=\"\",\"\",'Upgrade Information'!D3853)","v":"2022-02-04"},{"$f":"'Projected Revenue Requirements'!I3853","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3853/12","v":482070.57270224945},null,{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!H3853,\n               IF($B3853=H$3,$F3853,0)\n           )\n       )\n   )","v":3968.0463426761985},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!I3853,\n               IF($B3853=I$3,$F3853,0)\n           )\n       )\n   )","v":32966.510798979827},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!J3853,\n               IF($B3853=J$3,$F3853,0)\n           )\n       )\n   )","v":13896.207587896221},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!K3853,\n               IF($B3853=K$3,$F3853,0)\n           )\n       )\n   )","v":19386.502160272379},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!L3853,\n               IF($B3853=L$3,$F3853,0)\n           )\n       )\n   )","v":9897.3458891540995},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!M3853,\n               IF($B3853=M$3,$F3853,0)\n           )\n       )\n   )","v":32276.125383276252},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!N3853,\n               IF($B3853=N$3,$F3853,0)\n           )\n       )\n   )","v":5102.9015246902482},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!O3853,\n               IF($B3853=O$3,$F3853,0)\n           )\n       )\n   )","v":7842.1286193188625},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!P3853,\n               IF($B3853=P$3,$F3853,0)\n           )\n       )\n   )","v":4120.9087247372136},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!Q3853,\n               IF($B3853=Q$3,$F3853,0)\n           )\n       )\n   )","v":273150.50396381039},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!R3853,\n               IF($B3853=R$3,$F3853,0)\n           )\n       )\n   )","v":6262.1964718600311},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!S3853,\n               IF($B3853=S$3,$F3853,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!T3853,\n               IF($B3853=T$3,$F3853,0)\n           )\n       )\n   )","v":4544.1265213470542},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!U3853,\n               IF($B3853=U$3,$F3853,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!V3853,\n               IF($B3853=V$3,$F3853,0)\n           )\n       )\n   )","v":9294.548948573869},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!W3853,\n               IF($B3853=W$3,$F3853,0)\n           )\n       )\n   )","v":4586.3268611811773},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!X3853,\n               IF($B3853=X$3,$F3853,0)\n           )\n       )\n   )","v":1022.8269417349741},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!Y3853,\n               IF($B3853=Y$3,$F3853,0)\n           )\n       )\n   )","v":183.67773812693954},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!Z3853,\n               IF($B3853=Z$3,$F3853,0)\n           )\n       )\n   )","v":13028.368225192326},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!AA3853,\n               IF($B3853=AA$3,$F3853,0)\n           )\n       )\n   )","v":4296.3892745510502},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!AB3853,\n               IF($B3853=AB$3,$F3853,0)\n           )\n       )\n   )","v":8855.6957742557024},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!AC3853,\n               IF($B3853=AC$3,$F3853,0)\n           )\n       )\n   )","v":11367.678592871071},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!AD3853,\n               IF($B3853=AD$3,$F3853,0)\n           )\n       )\n   )","v":15403.124039455006},{"$f":"\nIF(OR($D3853=\"\", $E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!AE3853,\n               IF($B3853=AE$3,$F3853,0)\n           )\n       )\n   )","v":618.43231828855505},null,1.5179978357598312,1.5179978357598312,1.5179978357598312,1.5179978357598312,1.5179978357598312,1.5179978357598309,1.5179978357598312,1.5179978357598307,1.5179978357598312,12.911071593984317,1.5179978357598309,0,1.5179978357598309,0,1.5179978357598312,1.5179978357598309,1.5179978357598309,1.5179978357598309,1.5179978357598309,1.5179978357598312,1.5179978357598309,1.5179978357598309,1.5179978357598312,1.5179978357598309]
[{"$f":"'Upgrade Information'!B3892","v":"b2999"},{"$f":"'Projected Revenue Requirements'!C3892","v":"ComEd"},{"$f":"'Upgrade Information'!E3892","v":24.3},{"$f":"IF('Upgrade Information'!D3892=\"\",\"\",'Upgrade Information'!D3892)","v":"2020-12-18"},{"$f":"'Projected Revenue Requirements'!I3892","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K3892/12","v":316537.70756621641},null,{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!H3892,\n               IF($B3892=H$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!I3892,\n               IF($B3892=I$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!J3892,\n               IF($B3892=J$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!K3892,\n               IF($B3892=K$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!L3892,\n               IF($B3892=L$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!M3892,\n               IF($B3892=M$3,$F3892,0)\n           )\n       )\n   )","v":316537.70756621641},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!N3892,\n               IF($B3892=N$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!O3892,\n               IF($B3892=O$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!P3892,\n               IF($B3892=P$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!Q3892,\n               IF($B3892=Q$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!R3892,\n               IF($B3892=R$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!S3892,\n               IF($B3892=S$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!T3892,\n               IF($B3892=T$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!U3892,\n               IF($B3892=U$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!V3892,\n               IF($B3892=V$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!W3892,\n               IF($B3892=W$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!X3892,\n               IF($B3892=X$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!Y3892,\n               IF($B3892=Y$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!Z3892,\n               IF($B3892=Z$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!AA3892,\n               IF($B3892=AA$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!AB3892,\n               IF($B3892=AB$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!AC3892,\n               IF($B3892=AC$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!AD3892,\n               IF($B3892=AD$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3892=\"\", $E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!AE3892,\n               IF($B3892=AE$3,$F3892,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,14.887275015695218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3940","v":"b3018"},{"$f":"'Projected Revenue Requirements'!C3940","v":"Dominion"},{"$f":"'Upgrade Information'!E3940","v":12.7},{"$f":"IF('Upgrade Information'!D3940=\"\",\"\",'Upgrade Information'!D3940)","v":"2021-11-30"},{"$f":"'Projected Revenue Requirements'!I3940","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3940/12","v":129653.4292752568},null,{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!H3940,\n               IF($B3940=H$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!I3940,\n               IF($B3940=I$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!J3940,\n               IF($B3940=J$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!K3940,\n               IF($B3940=K$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!L3940,\n               IF($B3940=L$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!M3940,\n               IF($B3940=M$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!N3940,\n               IF($B3940=N$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!O3940,\n               IF($B3940=O$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!P3940,\n               IF($B3940=P$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!Q3940,\n               IF($B3940=Q$3,$F3940,0)\n           )\n       )\n   )","v":129653.4292752568},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!R3940,\n               IF($B3940=R$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!S3940,\n               IF($B3940=S$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!T3940,\n               IF($B3940=T$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!U3940,\n               IF($B3940=U$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!V3940,\n               IF($B3940=V$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!W3940,\n               IF($B3940=W$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!X3940,\n               IF($B3940=X$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!Y3940,\n               IF($B3940=Y$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!Z3940,\n               IF($B3940=Z$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!AA3940,\n               IF($B3940=AA$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!AB3940,\n               IF($B3940=AB$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!AC3940,\n               IF($B3940=AC$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!AD3940,\n               IF($B3940=AD$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3940=\"\", $E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!AE3940,\n               IF($B3940=AE$3,$F3940,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,6.1283603123068211,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3975","v":"b3040.4"},{"$f":"'Projected Revenue Requirements'!C3975","v":"AEP"},{"$f":"'Upgrade Information'!E3975","v":3.5},{"$f":"IF('Upgrade Information'!D3975=\"\",\"\",'Upgrade Information'!D3975)","v":"2020-10-19"},{"$f":"'Projected Revenue Requirements'!I3975","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3975/12","v":41959.022809115217},null,{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!H3975,\n               IF($B3975=H$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!I3975,\n               IF($B3975=I$3,$F3975,0)\n           )\n       )\n   )","v":41959.022809115217},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!J3975,\n               IF($B3975=J$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!K3975,\n               IF($B3975=K$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!L3975,\n               IF($B3975=L$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!M3975,\n               IF($B3975=M$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!N3975,\n               IF($B3975=N$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!O3975,\n               IF($B3975=O$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!P3975,\n               IF($B3975=P$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!Q3975,\n               IF($B3975=Q$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!R3975,\n               IF($B3975=R$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!S3975,\n               IF($B3975=S$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!T3975,\n               IF($B3975=T$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!U3975,\n               IF($B3975=U$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!V3975,\n               IF($B3975=V$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!W3975,\n               IF($B3975=W$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!X3975,\n               IF($B3975=X$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!Y3975,\n               IF($B3975=Y$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!Z3975,\n               IF($B3975=Z$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!AA3975,\n               IF($B3975=AA$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!AB3975,\n               IF($B3975=AB$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!AC3975,\n               IF($B3975=AC$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!AD3975,\n               IF($B3975=AD$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3975=\"\", $E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!AE3975,\n               IF($B3975=AE$3,$F3975,0)\n           )\n       )\n   )","v":0},null,0,1.9320730120096707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3988","v":"b3051.1"},{"$f":"'Projected Revenue Requirements'!C3988","v":"APS"},{"$f":"'Upgrade Information'!E3988","v":2},{"$f":"IF('Upgrade Information'!D3988=\"\",\"\",'Upgrade Information'!D3988)","v":"2020-08-18"},{"$f":"'Projected Revenue Requirements'!I3988","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K3988/12","v":23689.184049411488},null,{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!H3988,\n               IF($B3988=H$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!I3988,\n               IF($B3988=I$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!J3988,\n               IF($B3988=J$3,$F3988,0)\n           )\n       )\n   )","v":23689.184049411488},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!K3988,\n               IF($B3988=K$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!L3988,\n               IF($B3988=L$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!M3988,\n               IF($B3988=M$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!N3988,\n               IF($B3988=N$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!O3988,\n               IF($B3988=O$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!P3988,\n               IF($B3988=P$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!Q3988,\n               IF($B3988=Q$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!R3988,\n               IF($B3988=R$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!S3988,\n               IF($B3988=S$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!T3988,\n               IF($B3988=T$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!U3988,\n               IF($B3988=U$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!V3988,\n               IF($B3988=V$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!W3988,\n               IF($B3988=W$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!X3988,\n               IF($B3988=X$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!Y3988,\n               IF($B3988=Y$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!Z3988,\n               IF($B3988=Z$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!AA3988,\n               IF($B3988=AA$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!AB3988,\n               IF($B3988=AB$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!AC3988,\n               IF($B3988=AC$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!AD3988,\n               IF($B3988=AD$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D3988=\"\", $E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!AE3988,\n               IF($B3988=AE$3,$F3988,0)\n           )\n       )\n   )","v":0},null,0,0,2.5877657548268562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4058","v":"b3108.1"},{"$f":"'Projected Revenue Requirements'!C4058","v":"Dayton"},{"$f":"'Upgrade Information'!E4058","v":5},{"$f":"IF('Upgrade Information'!D4058=\"\",\"\",'Upgrade Information'!D4058)","v":"2021-12-31"},{"$f":"'Projected Revenue Requirements'!I4058","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4058/12","v":76409.251293062436},null,{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!H4058,\n               IF($B4058=H$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!I4058,\n               IF($B4058=I$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!J4058,\n               IF($B4058=J$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!K4058,\n               IF($B4058=K$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!L4058,\n               IF($B4058=L$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!M4058,\n               IF($B4058=M$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!N4058,\n               IF($B4058=N$3,$F4058,0)\n           )\n       )\n   )","v":76409.251293062436},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!O4058,\n               IF($B4058=O$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!P4058,\n               IF($B4058=P$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!Q4058,\n               IF($B4058=Q$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!R4058,\n               IF($B4058=R$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!S4058,\n               IF($B4058=S$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!T4058,\n               IF($B4058=T$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!U4058,\n               IF($B4058=U$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!V4058,\n               IF($B4058=V$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!W4058,\n               IF($B4058=W$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!X4058,\n               IF($B4058=X$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!Y4058,\n               IF($B4058=Y$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!Z4058,\n               IF($B4058=Z$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!AA4058,\n               IF($B4058=AA$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!AB4058,\n               IF($B4058=AB$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!AC4058,\n               IF($B4058=AC$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!AD4058,\n               IF($B4058=AD$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4058=\"\", $E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!AE4058,\n               IF($B4058=AE$3,$F4058,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,22.730024777802964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4092","v":"b3130"},{"$f":"'Projected Revenue Requirements'!C4092","v":"JCPL"},{"$f":"'Upgrade Information'!E4092","v":223},{"$f":"IF('Upgrade Information'!D4092=\"\",\"\",'Upgrade Information'!D4092)","v":"2025-12-31"},{"$f":"'Projected Revenue Requirements'!I4092","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4092/12","v":0},null,{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!H4092,\n               IF($B4092=H$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!I4092,\n               IF($B4092=I$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!J4092,\n               IF($B4092=J$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!K4092,\n               IF($B4092=K$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!L4092,\n               IF($B4092=L$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!M4092,\n               IF($B4092=M$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!N4092,\n               IF($B4092=N$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!O4092,\n               IF($B4092=O$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!P4092,\n               IF($B4092=P$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!Q4092,\n               IF($B4092=Q$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!R4092,\n               IF($B4092=R$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!S4092,\n               IF($B4092=S$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!T4092,\n               IF($B4092=T$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!U4092,\n               IF($B4092=U$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!V4092,\n               IF($B4092=V$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!W4092,\n               IF($B4092=W$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!X4092,\n               IF($B4092=X$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!Y4092,\n               IF($B4092=Y$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!Z4092,\n               IF($B4092=Z$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!AA4092,\n               IF($B4092=AA$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!AB4092,\n               IF($B4092=AB$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!AC4092,\n               IF($B4092=AC$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!AD4092,\n               IF($B4092=AD$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4092=\"\", $E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!AE4092,\n               IF($B4092=AE$3,$F4092,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4103","v":"b3130.8"},{"$f":"'Projected Revenue Requirements'!C4103","v":"JCPL"},{"$f":"'Upgrade Information'!E4103","v":0},{"$f":"IF('Upgrade Information'!D4103=\"\",\"\",'Upgrade Information'!D4103)","v":"2024-12-01"},{"$f":"'Projected Revenue Requirements'!I4103","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4103/12","v":0},null,{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!H4103,\n               IF($B4103=H$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!I4103,\n               IF($B4103=I$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!J4103,\n               IF($B4103=J$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!K4103,\n               IF($B4103=K$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!L4103,\n               IF($B4103=L$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!M4103,\n               IF($B4103=M$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!N4103,\n               IF($B4103=N$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!O4103,\n               IF($B4103=O$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!P4103,\n               IF($B4103=P$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!Q4103,\n               IF($B4103=Q$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!R4103,\n               IF($B4103=R$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!S4103,\n               IF($B4103=S$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!T4103,\n               IF($B4103=T$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!U4103,\n               IF($B4103=U$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!V4103,\n               IF($B4103=V$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!W4103,\n               IF($B4103=W$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!X4103,\n               IF($B4103=X$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!Y4103,\n               IF($B4103=Y$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!Z4103,\n               IF($B4103=Z$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!AA4103,\n               IF($B4103=AA$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!AB4103,\n               IF($B4103=AB$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!AC4103,\n               IF($B4103=AC$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!AD4103,\n               IF($B4103=AD$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4103=\"\", $E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!AE4103,\n               IF($B4103=AE$3,$F4103,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4140","v":"b3151.11"},{"$f":"'Projected Revenue Requirements'!C4140","v":"AEP"},{"$f":"'Upgrade Information'!E4140","v":15},{"$f":"IF('Upgrade Information'!D4140=\"\",\"\",'Upgrade Information'!D4140)","v":"2022-11-28"},{"$f":"'Projected Revenue Requirements'!I4140","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4140/12","v":188463.24671804337},null,{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!H4140,\n               IF($B4140=H$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!I4140,\n               IF($B4140=I$3,$F4140,0)\n           )\n       )\n   )","v":188463.24671804337},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!J4140,\n               IF($B4140=J$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!K4140,\n               IF($B4140=K$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!L4140,\n               IF($B4140=L$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!M4140,\n               IF($B4140=M$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!N4140,\n               IF($B4140=N$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!O4140,\n               IF($B4140=O$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!P4140,\n               IF($B4140=P$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!Q4140,\n               IF($B4140=Q$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!R4140,\n               IF($B4140=R$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!S4140,\n               IF($B4140=S$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!T4140,\n               IF($B4140=T$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!U4140,\n               IF($B4140=U$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!V4140,\n               IF($B4140=V$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!W4140,\n               IF($B4140=W$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!X4140,\n               IF($B4140=X$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!Y4140,\n               IF($B4140=Y$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!Z4140,\n               IF($B4140=Z$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!AA4140,\n               IF($B4140=AA$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!AB4140,\n               IF($B4140=AB$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!AC4140,\n               IF($B4140=AC$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!AD4140,\n               IF($B4140=AD$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4140=\"\", $E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!AE4140,\n               IF($B4140=AE$3,$F4140,0)\n           )\n       )\n   )","v":0},null,0,8.6781037393594627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4180","v":"b3215"},{"$f":"'Projected Revenue Requirements'!C4180","v":"APS"},{"$f":"'Upgrade Information'!E4180","v":0.4},{"$f":"IF('Upgrade Information'!D4180=\"\",\"\",'Upgrade Information'!D4180)","v":"2021-04-22"},{"$f":"'Projected Revenue Requirements'!I4180","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4180/12","v":4794.0123259918955},null,{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!H4180,\n               IF($B4180=H$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!I4180,\n               IF($B4180=I$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!J4180,\n               IF($B4180=J$3,$F4180,0)\n           )\n       )\n   )","v":4794.0123259918955},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!K4180,\n               IF($B4180=K$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!L4180,\n               IF($B4180=L$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!M4180,\n               IF($B4180=M$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!N4180,\n               IF($B4180=N$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!O4180,\n               IF($B4180=O$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!P4180,\n               IF($B4180=P$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!Q4180,\n               IF($B4180=Q$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!R4180,\n               IF($B4180=R$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!S4180,\n               IF($B4180=S$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!T4180,\n               IF($B4180=T$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!U4180,\n               IF($B4180=U$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!V4180,\n               IF($B4180=V$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!W4180,\n               IF($B4180=W$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!X4180,\n               IF($B4180=X$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!Y4180,\n               IF($B4180=Y$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!Z4180,\n               IF($B4180=Z$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!AA4180,\n               IF($B4180=AA$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!AB4180,\n               IF($B4180=AB$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!AC4180,\n               IF($B4180=AC$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!AD4180,\n               IF($B4180=AD$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4180=\"\", $E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!AE4180,\n               IF($B4180=AE$3,$F4180,0)\n           )\n       )\n   )","v":0},null,0,0,0.52368966780550075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4227","v":"b3264"},{"$f":"'Projected Revenue Requirements'!C4227","v":"Dominion"},{"$f":"'Upgrade Information'!E4227","v":5},{"$f":"IF('Upgrade Information'!D4227=\"\",\"\",'Upgrade Information'!D4227)","v":"2025-05-30"},{"$f":"'Projected Revenue Requirements'!I4227","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4227/12","v":0},null,{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!H4227,\n               IF($B4227=H$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!I4227,\n               IF($B4227=I$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!J4227,\n               IF($B4227=J$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!K4227,\n               IF($B4227=K$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!L4227,\n               IF($B4227=L$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!M4227,\n               IF($B4227=M$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!N4227,\n               IF($B4227=N$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!O4227,\n               IF($B4227=O$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!P4227,\n               IF($B4227=P$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!Q4227,\n               IF($B4227=Q$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!R4227,\n               IF($B4227=R$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!S4227,\n               IF($B4227=S$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!T4227,\n               IF($B4227=T$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!U4227,\n               IF($B4227=U$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!V4227,\n               IF($B4227=V$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!W4227,\n               IF($B4227=W$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!X4227,\n               IF($B4227=X$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!Y4227,\n               IF($B4227=Y$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!Z4227,\n               IF($B4227=Z$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!AA4227,\n               IF($B4227=AA$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!AB4227,\n               IF($B4227=AB$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!AC4227,\n               IF($B4227=AC$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!AD4227,\n               IF($B4227=AD$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4227=\"\", $E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!AE4227,\n               IF($B4227=AE$3,$F4227,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4263","v":"b3283"},{"$f":"'Projected Revenue Requirements'!C4263","v":"AEP"},{"$f":"'Upgrade Information'!E4263","v":2.96},{"$f":"IF('Upgrade Information'!D4263=\"\",\"\",'Upgrade Information'!D4263)","v":"2025-12-01"},{"$f":"'Projected Revenue Requirements'!I4263","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4263/12","v":0},null,{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!H4263,\n               IF($B4263=H$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!I4263,\n               IF($B4263=I$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!J4263,\n               IF($B4263=J$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!K4263,\n               IF($B4263=K$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!L4263,\n               IF($B4263=L$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!M4263,\n               IF($B4263=M$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!N4263,\n               IF($B4263=N$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!O4263,\n               IF($B4263=O$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!P4263,\n               IF($B4263=P$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!Q4263,\n               IF($B4263=Q$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!R4263,\n               IF($B4263=R$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!S4263,\n               IF($B4263=S$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!T4263,\n               IF($B4263=T$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!U4263,\n               IF($B4263=U$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!V4263,\n               IF($B4263=V$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!W4263,\n               IF($B4263=W$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!X4263,\n               IF($B4263=X$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!Y4263,\n               IF($B4263=Y$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!Z4263,\n               IF($B4263=Z$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!AA4263,\n               IF($B4263=AA$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!AB4263,\n               IF($B4263=AB$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!AC4263,\n               IF($B4263=AC$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!AD4263,\n               IF($B4263=AD$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4263=\"\", $E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!AE4263,\n               IF($B4263=AE$3,$F4263,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4314","v":"b3315"},{"$f":"'Projected Revenue Requirements'!C4314","v":"AEP"},{"$f":"'Upgrade Information'!E4314","v":1.25},{"$f":"IF('Upgrade Information'!D4314=\"\",\"\",'Upgrade Information'!D4314)","v":"2025-06-01"},{"$f":"'Projected Revenue Requirements'!I4314","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4314/12","v":0},null,{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!H4314,\n               IF($B4314=H$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!I4314,\n               IF($B4314=I$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!J4314,\n               IF($B4314=J$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!K4314,\n               IF($B4314=K$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!L4314,\n               IF($B4314=L$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!M4314,\n               IF($B4314=M$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!N4314,\n               IF($B4314=N$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!O4314,\n               IF($B4314=O$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!P4314,\n               IF($B4314=P$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!Q4314,\n               IF($B4314=Q$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!R4314,\n               IF($B4314=R$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!S4314,\n               IF($B4314=S$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!T4314,\n               IF($B4314=T$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!U4314,\n               IF($B4314=U$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!V4314,\n               IF($B4314=V$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!W4314,\n               IF($B4314=W$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!X4314,\n               IF($B4314=X$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!Y4314,\n               IF($B4314=Y$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!Z4314,\n               IF($B4314=Z$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!AA4314,\n               IF($B4314=AA$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!AB4314,\n               IF($B4314=AB$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!AC4314,\n               IF($B4314=AC$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!AD4314,\n               IF($B4314=AD$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4314=\"\", $E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!AE4314,\n               IF($B4314=AE$3,$F4314,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4346","v":"b3337"},{"$f":"'Projected Revenue Requirements'!C4346","v":"AEP"},{"$f":"'Upgrade Information'!E4346","v":0.48},{"$f":"IF('Upgrade Information'!D4346=\"\",\"\",'Upgrade Information'!D4346)","v":"2023-12-29"},{"$f":"'Projected Revenue Requirements'!I4346","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4346/12","v":6174.5745794641562},null,{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!H4346,\n               IF($B4346=H$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!I4346,\n               IF($B4346=I$3,$F4346,0)\n           )\n       )\n   )","v":6174.5745794641562},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!J4346,\n               IF($B4346=J$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!K4346,\n               IF($B4346=K$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!L4346,\n               IF($B4346=L$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!M4346,\n               IF($B4346=M$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!N4346,\n               IF($B4346=N$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!O4346,\n               IF($B4346=O$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!P4346,\n               IF($B4346=P$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!Q4346,\n               IF($B4346=Q$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!R4346,\n               IF($B4346=R$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!S4346,\n               IF($B4346=S$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!T4346,\n               IF($B4346=T$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!U4346,\n               IF($B4346=U$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!V4346,\n               IF($B4346=V$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!W4346,\n               IF($B4346=W$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!X4346,\n               IF($B4346=X$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!Y4346,\n               IF($B4346=Y$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!Z4346,\n               IF($B4346=Z$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!AA4346,\n               IF($B4346=AA$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!AB4346,\n               IF($B4346=AB$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!AC4346,\n               IF($B4346=AC$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!AD4346,\n               IF($B4346=AD$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4346=\"\", $E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!AE4346,\n               IF($B4346=AE$3,$F4346,0)\n           )\n       )\n   )","v":0},null,0,0.28431855908312603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4379","v":"b3353.1"},{"$f":"'Projected Revenue Requirements'!C4379","v":"AEP"},{"$f":"'Upgrade Information'!E4379","v":10.55},{"$f":"IF('Upgrade Information'!D4379=\"\",\"\",'Upgrade Information'!D4379)","v":"2023-10-18"},{"$f":"'Projected Revenue Requirements'!I4379","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4379/12","v":134644.37267850927},null,{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!H4379,\n               IF($B4379=H$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!I4379,\n               IF($B4379=I$3,$F4379,0)\n           )\n       )\n   )","v":134644.37267850927},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!J4379,\n               IF($B4379=J$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!K4379,\n               IF($B4379=K$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!L4379,\n               IF($B4379=L$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!M4379,\n               IF($B4379=M$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!N4379,\n               IF($B4379=N$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!O4379,\n               IF($B4379=O$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!P4379,\n               IF($B4379=P$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!Q4379,\n               IF($B4379=Q$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!R4379,\n               IF($B4379=R$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!S4379,\n               IF($B4379=S$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!T4379,\n               IF($B4379=T$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!U4379,\n               IF($B4379=U$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!V4379,\n               IF($B4379=V$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!W4379,\n               IF($B4379=W$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!X4379,\n               IF($B4379=X$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!Y4379,\n               IF($B4379=Y$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!Z4379,\n               IF($B4379=Z$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!AA4379,\n               IF($B4379=AA$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!AB4379,\n               IF($B4379=AB$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!AC4379,\n               IF($B4379=AC$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!AD4379,\n               IF($B4379=AD$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4379=\"\", $E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!AE4379,\n               IF($B4379=AE$3,$F4379,0)\n           )\n       )\n   )","v":0},null,0,6.1999241463413295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4429","v":"b3694.12"},{"$f":"'Projected Revenue Requirements'!C4429","v":"Dominion"},{"$f":"'Upgrade Information'!E4429","v":0.75900000000000001},{"$f":"IF('Upgrade Information'!D4429=\"\",\"\",'Upgrade Information'!D4429)","v":"2026-06-01"},{"$f":"'Projected Revenue Requirements'!I4429","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4429/12","v":0},null,{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!H4429,\n               IF($B4429=H$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!I4429,\n               IF($B4429=I$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!J4429,\n               IF($B4429=J$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!K4429,\n               IF($B4429=K$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!L4429,\n               IF($B4429=L$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!M4429,\n               IF($B4429=M$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!N4429,\n               IF($B4429=N$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!O4429,\n               IF($B4429=O$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!P4429,\n               IF($B4429=P$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!Q4429,\n               IF($B4429=Q$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!R4429,\n               IF($B4429=R$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!S4429,\n               IF($B4429=S$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!T4429,\n               IF($B4429=T$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!U4429,\n               IF($B4429=U$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!V4429,\n               IF($B4429=V$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!W4429,\n               IF($B4429=W$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!X4429,\n               IF($B4429=X$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!Y4429,\n               IF($B4429=Y$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!Z4429,\n               IF($B4429=Z$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!AA4429,\n               IF($B4429=AA$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!AB4429,\n               IF($B4429=AB$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!AC4429,\n               IF($B4429=AC$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!AD4429,\n               IF($B4429=AD$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4429=\"\", $E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!AE4429,\n               IF($B4429=AE$3,$F4429,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4466","v":"b3718.14"},{"$f":"'Projected Revenue Requirements'!C4466","v":"Dominion"},{"$f":"'Upgrade Information'!E4466","v":0},{"$f":"IF('Upgrade Information'!D4466=\"\",\"\",'Upgrade Information'!D4466)","v":"2025-12-19"},{"$f":"'Projected Revenue Requirements'!I4466","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4466/12","v":0},null,{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!H4466,\n               IF($B4466=H$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!I4466,\n               IF($B4466=I$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!J4466,\n               IF($B4466=J$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!K4466,\n               IF($B4466=K$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!L4466,\n               IF($B4466=L$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!M4466,\n               IF($B4466=M$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!N4466,\n               IF($B4466=N$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!O4466,\n               IF($B4466=O$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!P4466,\n               IF($B4466=P$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!Q4466,\n               IF($B4466=Q$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!R4466,\n               IF($B4466=R$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!S4466,\n               IF($B4466=S$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!T4466,\n               IF($B4466=T$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!U4466,\n               IF($B4466=U$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!V4466,\n               IF($B4466=V$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!W4466,\n               IF($B4466=W$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!X4466,\n               IF($B4466=X$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!Y4466,\n               IF($B4466=Y$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!Z4466,\n               IF($B4466=Z$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!AA4466,\n               IF($B4466=AA$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!AB4466,\n               IF($B4466=AB$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!AC4466,\n               IF($B4466=AC$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!AD4466,\n               IF($B4466=AD$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4466=\"\", $E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!AE4466,\n               IF($B4466=AE$3,$F4466,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4512","v":"b3737.32"},{"$f":"'Projected Revenue Requirements'!C4512","v":"JCPL"},{"$f":"'Upgrade Information'!E4512","v":44.77},{"$f":"IF('Upgrade Information'!D4512=\"\",\"\",'Upgrade Information'!D4512)","v":"2027-12-31"},{"$f":"'Projected Revenue Requirements'!I4512","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4512/12","v":0},null,{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!H4512,\n               IF($B4512=H$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!I4512,\n               IF($B4512=I$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!J4512,\n               IF($B4512=J$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!K4512,\n               IF($B4512=K$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!L4512,\n               IF($B4512=L$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!M4512,\n               IF($B4512=M$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!N4512,\n               IF($B4512=N$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!O4512,\n               IF($B4512=O$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!P4512,\n               IF($B4512=P$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!Q4512,\n               IF($B4512=Q$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!R4512,\n               IF($B4512=R$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!S4512,\n               IF($B4512=S$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!T4512,\n               IF($B4512=T$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!U4512,\n               IF($B4512=U$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!V4512,\n               IF($B4512=V$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!W4512,\n               IF($B4512=W$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!X4512,\n               IF($B4512=X$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!Y4512,\n               IF($B4512=Y$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!Z4512,\n               IF($B4512=Z$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!AA4512,\n               IF($B4512=AA$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!AB4512,\n               IF($B4512=AB$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!AC4512,\n               IF($B4512=AC$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!AD4512,\n               IF($B4512=AD$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4512=\"\", $E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!AE4512,\n               IF($B4512=AE$3,$F4512,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4553","v":"b3736.8"},{"$f":"'Projected Revenue Requirements'!C4553","v":"AEP"},{"$f":"'Upgrade Information'!E4553","v":0.03},{"$f":"IF('Upgrade Information'!D4553=\"\",\"\",'Upgrade Information'!D4553)","v":"2027-07-31"},{"$f":"'Projected Revenue Requirements'!I4553","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4553/12","v":0},null,{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!H4553,\n               IF($B4553=H$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!I4553,\n               IF($B4553=I$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!J4553,\n               IF($B4553=J$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!K4553,\n               IF($B4553=K$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!L4553,\n               IF($B4553=L$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!M4553,\n               IF($B4553=M$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!N4553,\n               IF($B4553=N$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!O4553,\n               IF($B4553=O$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!P4553,\n               IF($B4553=P$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!Q4553,\n               IF($B4553=Q$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!R4553,\n               IF($B4553=R$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!S4553,\n               IF($B4553=S$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!T4553,\n               IF($B4553=T$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!U4553,\n               IF($B4553=U$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!V4553,\n               IF($B4553=V$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!W4553,\n               IF($B4553=W$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!X4553,\n               IF($B4553=X$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!Y4553,\n               IF($B4553=Y$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!Z4553,\n               IF($B4553=Z$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!AA4553,\n               IF($B4553=AA$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!AB4553,\n               IF($B4553=AB$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!AC4553,\n               IF($B4553=AC$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!AD4553,\n               IF($B4553=AD$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4553=\"\", $E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!AE4553,\n               IF($B4553=AE$3,$F4553,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4589","v":"b3765"},{"$f":"'Projected Revenue Requirements'!C4589","v":"PENELEC"},{"$f":"'Upgrade Information'!E4589","v":6.44},{"$f":"IF('Upgrade Information'!D4589=\"\",\"\",'Upgrade Information'!D4589)","v":"2025-12-01"},{"$f":"'Projected Revenue Requirements'!I4589","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4589/12","v":0},null,{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!H4589,\n               IF($B4589=H$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!I4589,\n               IF($B4589=I$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!J4589,\n               IF($B4589=J$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!K4589,\n               IF($B4589=K$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!L4589,\n               IF($B4589=L$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!M4589,\n               IF($B4589=M$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!N4589,\n               IF($B4589=N$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!O4589,\n               IF($B4589=O$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!P4589,\n               IF($B4589=P$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!Q4589,\n               IF($B4589=Q$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!R4589,\n               IF($B4589=R$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!S4589,\n               IF($B4589=S$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!T4589,\n               IF($B4589=T$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!U4589,\n               IF($B4589=U$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!V4589,\n               IF($B4589=V$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!W4589,\n               IF($B4589=W$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!X4589,\n               IF($B4589=X$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!Y4589,\n               IF($B4589=Y$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!Z4589,\n               IF($B4589=Z$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!AA4589,\n               IF($B4589=AA$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!AB4589,\n               IF($B4589=AB$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!AC4589,\n               IF($B4589=AC$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!AD4589,\n               IF($B4589=AD$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4589=\"\", $E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!AE4589,\n               IF($B4589=AE$3,$F4589,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4640","v":"s0024"},{"$f":"'Projected Revenue Requirements'!C4640","v":"APS"},{"$f":"'Upgrade Information'!E4640","v":3.95},{"$f":"IF('Upgrade Information'!D4640=\"\",\"\",'Upgrade Information'!D4640)","v":"2011-01-01"},{"$f":"'Projected Revenue Requirements'!I4640","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4640/12","v":0},null,{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!H4640,\n               IF($B4640=H$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!I4640,\n               IF($B4640=I$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!J4640,\n               IF($B4640=J$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!K4640,\n               IF($B4640=K$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!L4640,\n               IF($B4640=L$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!M4640,\n               IF($B4640=M$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!N4640,\n               IF($B4640=N$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!O4640,\n               IF($B4640=O$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!P4640,\n               IF($B4640=P$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!Q4640,\n               IF($B4640=Q$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!R4640,\n               IF($B4640=R$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!S4640,\n               IF($B4640=S$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!T4640,\n               IF($B4640=T$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!U4640,\n               IF($B4640=U$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!V4640,\n               IF($B4640=V$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!W4640,\n               IF($B4640=W$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!X4640,\n               IF($B4640=X$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!Y4640,\n               IF($B4640=Y$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!Z4640,\n               IF($B4640=Z$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!AA4640,\n               IF($B4640=AA$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!AB4640,\n               IF($B4640=AB$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!AC4640,\n               IF($B4640=AC$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!AD4640,\n               IF($B4640=AD$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4640=\"\", $E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!AE4640,\n               IF($B4640=AE$3,$F4640,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4672","v":"s0059"},{"$f":"'Projected Revenue Requirements'!C4672","v":"PPL"},{"$f":"'Upgrade Information'!E4672","v":7.11},{"$f":"IF('Upgrade Information'!D4672=\"\",\"\",'Upgrade Information'!D4672)","v":"2013-11-30"},{"$f":"'Projected Revenue Requirements'!I4672","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4672/12","v":0},null,{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!H4672,\n               IF($B4672=H$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!I4672,\n               IF($B4672=I$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!J4672,\n               IF($B4672=J$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!K4672,\n               IF($B4672=K$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!L4672,\n               IF($B4672=L$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!M4672,\n               IF($B4672=M$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!N4672,\n               IF($B4672=N$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!O4672,\n               IF($B4672=O$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!P4672,\n               IF($B4672=P$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!Q4672,\n               IF($B4672=Q$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!R4672,\n               IF($B4672=R$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!S4672,\n               IF($B4672=S$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!T4672,\n               IF($B4672=T$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!U4672,\n               IF($B4672=U$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!V4672,\n               IF($B4672=V$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!W4672,\n               IF($B4672=W$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!X4672,\n               IF($B4672=X$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!Y4672,\n               IF($B4672=Y$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!Z4672,\n               IF($B4672=Z$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!AA4672,\n               IF($B4672=AA$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!AB4672,\n               IF($B4672=AB$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!AC4672,\n               IF($B4672=AC$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!AD4672,\n               IF($B4672=AD$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4672=\"\", $E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!AE4672,\n               IF($B4672=AE$3,$F4672,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4705","v":"s0092"},{"$f":"'Projected Revenue Requirements'!C4705","v":"ComEd"},{"$f":"'Upgrade Information'!E4705","v":0.03},{"$f":"IF('Upgrade Information'!D4705=\"\",\"\",'Upgrade Information'!D4705)","v":"2010-12-31"},{"$f":"'Projected Revenue Requirements'!I4705","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K4705/12","v":306.51931953266745},null,{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!H4705,\n               IF($B4705=H$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!I4705,\n               IF($B4705=I$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!J4705,\n               IF($B4705=J$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!K4705,\n               IF($B4705=K$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!L4705,\n               IF($B4705=L$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!M4705,\n               IF($B4705=M$3,$F4705,0)\n           )\n       )\n   )","v":306.51931953266745},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!N4705,\n               IF($B4705=N$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!O4705,\n               IF($B4705=O$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!P4705,\n               IF($B4705=P$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!Q4705,\n               IF($B4705=Q$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!R4705,\n               IF($B4705=R$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!S4705,\n               IF($B4705=S$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!T4705,\n               IF($B4705=T$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!U4705,\n               IF($B4705=U$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!V4705,\n               IF($B4705=V$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!W4705,\n               IF($B4705=W$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!X4705,\n               IF($B4705=X$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!Y4705,\n               IF($B4705=Y$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!Z4705,\n               IF($B4705=Z$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!AA4705,\n               IF($B4705=AA$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!AB4705,\n               IF($B4705=AB$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!AC4705,\n               IF($B4705=AC$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!AD4705,\n               IF($B4705=AD$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4705=\"\", $E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!AE4705,\n               IF($B4705=AE$3,$F4705,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,1.441609419172279E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4755","v":"s0145"},{"$f":"'Projected Revenue Requirements'!C4755","v":"PPL"},{"$f":"'Upgrade Information'!E4755","v":4.1790000000000003},{"$f":"IF('Upgrade Information'!D4755=\"\",\"\",'Upgrade Information'!D4755)","v":"2009-05-01"},{"$f":"'Projected Revenue Requirements'!I4755","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4755/12","v":0},null,{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!H4755,\n               IF($B4755=H$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!I4755,\n               IF($B4755=I$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!J4755,\n               IF($B4755=J$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!K4755,\n               IF($B4755=K$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!L4755,\n               IF($B4755=L$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!M4755,\n               IF($B4755=M$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!N4755,\n               IF($B4755=N$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!O4755,\n               IF($B4755=O$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!P4755,\n               IF($B4755=P$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!Q4755,\n               IF($B4755=Q$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!R4755,\n               IF($B4755=R$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!S4755,\n               IF($B4755=S$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!T4755,\n               IF($B4755=T$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!U4755,\n               IF($B4755=U$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!V4755,\n               IF($B4755=V$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!W4755,\n               IF($B4755=W$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!X4755,\n               IF($B4755=X$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!Y4755,\n               IF($B4755=Y$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!Z4755,\n               IF($B4755=Z$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!AA4755,\n               IF($B4755=AA$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!AB4755,\n               IF($B4755=AB$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!AC4755,\n               IF($B4755=AC$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!AD4755,\n               IF($B4755=AD$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4755=\"\", $E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!AE4755,\n               IF($B4755=AE$3,$F4755,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4792","v":"s0168.9"},{"$f":"'Projected Revenue Requirements'!C4792","v":"DL"},{"$f":"'Upgrade Information'!E4792","v":0.33},{"$f":"IF('Upgrade Information'!D4792=\"\",\"\",'Upgrade Information'!D4792)","v":"2014-06-01"},{"$f":"'Projected Revenue Requirements'!I4792","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K4792/12","v":0},null,{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!H4792,\n               IF($B4792=H$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!I4792,\n               IF($B4792=I$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!J4792,\n               IF($B4792=J$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!K4792,\n               IF($B4792=K$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!L4792,\n               IF($B4792=L$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!M4792,\n               IF($B4792=M$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!N4792,\n               IF($B4792=N$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!O4792,\n               IF($B4792=O$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!P4792,\n               IF($B4792=P$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!Q4792,\n               IF($B4792=Q$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!R4792,\n               IF($B4792=R$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!S4792,\n               IF($B4792=S$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!T4792,\n               IF($B4792=T$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!U4792,\n               IF($B4792=U$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!V4792,\n               IF($B4792=V$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!W4792,\n               IF($B4792=W$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!X4792,\n               IF($B4792=X$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!Y4792,\n               IF($B4792=Y$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!Z4792,\n               IF($B4792=Z$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!AA4792,\n               IF($B4792=AA$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!AB4792,\n               IF($B4792=AB$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!AC4792,\n               IF($B4792=AC$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!AD4792,\n               IF($B4792=AD$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4792=\"\", $E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!AE4792,\n               IF($B4792=AE$3,$F4792,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4800","v":"s0176"},{"$f":"'Projected Revenue Requirements'!C4800","v":"DL"},{"$f":"'Upgrade Information'!E4800","v":0.05},{"$f":"IF('Upgrade Information'!D4800=\"\",\"\",'Upgrade Information'!D4800)","v":"2011-03-03"},{"$f":"'Projected Revenue Requirements'!I4800","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K4800/12","v":632.95673351518997},null,{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!H4800,\n               IF($B4800=H$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!I4800,\n               IF($B4800=I$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!J4800,\n               IF($B4800=J$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!K4800,\n               IF($B4800=K$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!L4800,\n               IF($B4800=L$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!M4800,\n               IF($B4800=M$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!N4800,\n               IF($B4800=N$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!O4800,\n               IF($B4800=O$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!P4800,\n               IF($B4800=P$3,$F4800,0)\n           )\n       )\n   )","v":632.95673351518997},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!Q4800,\n               IF($B4800=Q$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!R4800,\n               IF($B4800=R$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!S4800,\n               IF($B4800=S$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!T4800,\n               IF($B4800=T$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!U4800,\n               IF($B4800=U$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!V4800,\n               IF($B4800=V$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!W4800,\n               IF($B4800=W$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!X4800,\n               IF($B4800=X$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!Y4800,\n               IF($B4800=Y$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!Z4800,\n               IF($B4800=Z$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!AA4800,\n               IF($B4800=AA$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!AB4800,\n               IF($B4800=AB$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!AC4800,\n               IF($B4800=AC$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!AD4800,\n               IF($B4800=AD$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4800=\"\", $E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!AE4800,\n               IF($B4800=AE$3,$F4800,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0.2331589986058091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4840","v":"s0222"},{"$f":"'Projected Revenue Requirements'!C4840","v":"DL"},{"$f":"'Upgrade Information'!E4840","v":1.02},{"$f":"IF('Upgrade Information'!D4840=\"\",\"\",'Upgrade Information'!D4840)","v":"2012-01-20"},{"$f":"'Projected Revenue Requirements'!I4840","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K4840/12","v":13213.572823149638},null,{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!H4840,\n               IF($B4840=H$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!I4840,\n               IF($B4840=I$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!J4840,\n               IF($B4840=J$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!K4840,\n               IF($B4840=K$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!L4840,\n               IF($B4840=L$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!M4840,\n               IF($B4840=M$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!N4840,\n               IF($B4840=N$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!O4840,\n               IF($B4840=O$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!P4840,\n               IF($B4840=P$3,$F4840,0)\n           )\n       )\n   )","v":13213.572823149638},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!Q4840,\n               IF($B4840=Q$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!R4840,\n               IF($B4840=R$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!S4840,\n               IF($B4840=S$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!T4840,\n               IF($B4840=T$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!U4840,\n               IF($B4840=U$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!V4840,\n               IF($B4840=V$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!W4840,\n               IF($B4840=W$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!X4840,\n               IF($B4840=X$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!Y4840,\n               IF($B4840=Y$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!Z4840,\n               IF($B4840=Z$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!AA4840,\n               IF($B4840=AA$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!AB4840,\n               IF($B4840=AB$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!AC4840,\n               IF($B4840=AC$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!AD4840,\n               IF($B4840=AD$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4840=\"\", $E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!AE4840,\n               IF($B4840=AE$3,$F4840,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,4.867415487217607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4877","v":"s0255"},{"$f":"'Projected Revenue Requirements'!C4877","v":"AEP"},{"$f":"'Upgrade Information'!E4877","v":1.77},{"$f":"IF('Upgrade Information'!D4877=\"\",\"\",'Upgrade Information'!D4877)","v":"2010-08-31"},{"$f":"'Projected Revenue Requirements'!I4877","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4877/12","v":16244.674235066923},null,{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!H4877,\n               IF($B4877=H$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!I4877,\n               IF($B4877=I$3,$F4877,0)\n           )\n       )\n   )","v":16244.674235066923},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!J4877,\n               IF($B4877=J$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!K4877,\n               IF($B4877=K$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!L4877,\n               IF($B4877=L$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!M4877,\n               IF($B4877=M$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!N4877,\n               IF($B4877=N$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!O4877,\n               IF($B4877=O$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!P4877,\n               IF($B4877=P$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!Q4877,\n               IF($B4877=Q$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!R4877,\n               IF($B4877=R$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!S4877,\n               IF($B4877=S$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!T4877,\n               IF($B4877=T$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!U4877,\n               IF($B4877=U$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!V4877,\n               IF($B4877=V$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!W4877,\n               IF($B4877=W$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!X4877,\n               IF($B4877=X$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!Y4877,\n               IF($B4877=Y$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!Z4877,\n               IF($B4877=Z$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!AA4877,\n               IF($B4877=AA$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!AB4877,\n               IF($B4877=AB$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!AC4877,\n               IF($B4877=AC$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!AD4877,\n               IF($B4877=AD$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4877=\"\", $E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!AE4877,\n               IF($B4877=AE$3,$F4877,0)\n           )\n       )\n   )","v":0},null,0,0.74801305123920436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4927","v":"s0302"},{"$f":"'Projected Revenue Requirements'!C4927","v":"DL"},{"$f":"'Upgrade Information'!E4927","v":0.05},{"$f":"IF('Upgrade Information'!D4927=\"\",\"\",'Upgrade Information'!D4927)","v":"2011-03-03"},{"$f":"'Projected Revenue Requirements'!I4927","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K4927/12","v":632.95673351518997},null,{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!H4927,\n               IF($B4927=H$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!I4927,\n               IF($B4927=I$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!J4927,\n               IF($B4927=J$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!K4927,\n               IF($B4927=K$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!L4927,\n               IF($B4927=L$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!M4927,\n               IF($B4927=M$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!N4927,\n               IF($B4927=N$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!O4927,\n               IF($B4927=O$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!P4927,\n               IF($B4927=P$3,$F4927,0)\n           )\n       )\n   )","v":632.95673351518997},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!Q4927,\n               IF($B4927=Q$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!R4927,\n               IF($B4927=R$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!S4927,\n               IF($B4927=S$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!T4927,\n               IF($B4927=T$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!U4927,\n               IF($B4927=U$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!V4927,\n               IF($B4927=V$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!W4927,\n               IF($B4927=W$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!X4927,\n               IF($B4927=X$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!Y4927,\n               IF($B4927=Y$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!Z4927,\n               IF($B4927=Z$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!AA4927,\n               IF($B4927=AA$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!AB4927,\n               IF($B4927=AB$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!AC4927,\n               IF($B4927=AC$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!AD4927,\n               IF($B4927=AD$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4927=\"\", $E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!AE4927,\n               IF($B4927=AE$3,$F4927,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0.2331589986058091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4960","v":"s0332"},{"$f":"'Projected Revenue Requirements'!C4960","v":"PPL"},{"$f":"'Upgrade Information'!E4960","v":2.5},{"$f":"IF('Upgrade Information'!D4960=\"\",\"\",'Upgrade Information'!D4960)","v":"2015-12-15"},{"$f":"'Projected Revenue Requirements'!I4960","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4960/12","v":20943.184523809523},null,{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!H4960,\n               IF($B4960=H$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!I4960,\n               IF($B4960=I$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!J4960,\n               IF($B4960=J$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!K4960,\n               IF($B4960=K$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!L4960,\n               IF($B4960=L$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!M4960,\n               IF($B4960=M$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!N4960,\n               IF($B4960=N$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!O4960,\n               IF($B4960=O$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!P4960,\n               IF($B4960=P$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!Q4960,\n               IF($B4960=Q$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!R4960,\n               IF($B4960=R$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!S4960,\n               IF($B4960=S$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!T4960,\n               IF($B4960=T$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!U4960,\n               IF($B4960=U$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!V4960,\n               IF($B4960=V$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!W4960,\n               IF($B4960=W$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!X4960,\n               IF($B4960=X$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!Y4960,\n               IF($B4960=Y$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!Z4960,\n               IF($B4960=Z$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!AA4960,\n               IF($B4960=AA$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!AB4960,\n               IF($B4960=AB$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!AC4960,\n               IF($B4960=AC$3,$F4960,0)\n           )\n       )\n   )","v":20943.184523809523},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!AD4960,\n               IF($B4960=AD$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4960=\"\", $E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!AE4960,\n               IF($B4960=AE$3,$F4960,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7966755500106188,0,0]
[{"$f":"'Upgrade Information'!B4992","v":"s0357"},{"$f":"'Projected Revenue Requirements'!C4992","v":"AEP"},{"$f":"'Upgrade Information'!E4992","v":4.4000000000000004},{"$f":"IF('Upgrade Information'!D4992=\"\",\"\",'Upgrade Information'!D4992)","v":"2013-12-30"},{"$f":"'Projected Revenue Requirements'!I4992","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K4992/12","v":44436.747521848767},null,{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!H4992,\n               IF($B4992=H$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!I4992,\n               IF($B4992=I$3,$F4992,0)\n           )\n       )\n   )","v":44436.747521848767},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!J4992,\n               IF($B4992=J$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!K4992,\n               IF($B4992=K$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!L4992,\n               IF($B4992=L$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!M4992,\n               IF($B4992=M$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!N4992,\n               IF($B4992=N$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!O4992,\n               IF($B4992=O$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!P4992,\n               IF($B4992=P$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!Q4992,\n               IF($B4992=Q$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!R4992,\n               IF($B4992=R$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!S4992,\n               IF($B4992=S$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!T4992,\n               IF($B4992=T$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!U4992,\n               IF($B4992=U$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!V4992,\n               IF($B4992=V$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!W4992,\n               IF($B4992=W$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!X4992,\n               IF($B4992=X$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!Y4992,\n               IF($B4992=Y$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!Z4992,\n               IF($B4992=Z$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!AA4992,\n               IF($B4992=AA$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!AB4992,\n               IF($B4992=AB$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!AC4992,\n               IF($B4992=AC$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!AD4992,\n               IF($B4992=AD$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D4992=\"\", $E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!AE4992,\n               IF($B4992=AE$3,$F4992,0)\n           )\n       )\n   )","v":0},null,0,2.0461639685707929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5047","v":"s0411.2"},{"$f":"'Projected Revenue Requirements'!C5047","v":"AEP"},{"$f":"'Upgrade Information'!E5047","v":0},{"$f":"IF('Upgrade Information'!D5047=\"\",\"\",'Upgrade Information'!D5047)","v":"2014-12-31"},{"$f":"'Projected Revenue Requirements'!I5047","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K5047/12","v":0},null,{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!H5047,\n               IF($B5047=H$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!I5047,\n               IF($B5047=I$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!J5047,\n               IF($B5047=J$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!K5047,\n               IF($B5047=K$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!L5047,\n               IF($B5047=L$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!M5047,\n               IF($B5047=M$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!N5047,\n               IF($B5047=N$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!O5047,\n               IF($B5047=O$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!P5047,\n               IF($B5047=P$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!Q5047,\n               IF($B5047=Q$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!R5047,\n               IF($B5047=R$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!S5047,\n               IF($B5047=S$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!T5047,\n               IF($B5047=T$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!U5047,\n               IF($B5047=U$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!V5047,\n               IF($B5047=V$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!W5047,\n               IF($B5047=W$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!X5047,\n               IF($B5047=X$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!Y5047,\n               IF($B5047=Y$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!Z5047,\n               IF($B5047=Z$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!AA5047,\n               IF($B5047=AA$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!AB5047,\n               IF($B5047=AB$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!AC5047,\n               IF($B5047=AC$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!AD5047,\n               IF($B5047=AD$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5047=\"\", $E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!AE5047,\n               IF($B5047=AE$3,$F5047,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5101","v":"s0460"},{"$f":"'Projected Revenue Requirements'!C5101","v":"ATSI"},{"$f":"'Upgrade Information'!E5101","v":15},{"$f":"IF('Upgrade Information'!D5101=\"\",\"\",'Upgrade Information'!D5101)","v":"2014-10-30"},{"$f":"'Projected Revenue Requirements'!I5101","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K5101/12","v":207920.2164213199},null,{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!H5101,\n               IF($B5101=H$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!I5101,\n               IF($B5101=I$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!J5101,\n               IF($B5101=J$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!K5101,\n               IF($B5101=K$3,$F5101,0)\n           )\n       )\n   )","v":207920.2164213199},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!L5101,\n               IF($B5101=L$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!M5101,\n               IF($B5101=M$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!N5101,\n               IF($B5101=N$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!O5101,\n               IF($B5101=O$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!P5101,\n               IF($B5101=P$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!Q5101,\n               IF($B5101=Q$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!R5101,\n               IF($B5101=R$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!S5101,\n               IF($B5101=S$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!T5101,\n               IF($B5101=T$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!U5101,\n               IF($B5101=U$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!V5101,\n               IF($B5101=V$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!W5101,\n               IF($B5101=W$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!X5101,\n               IF($B5101=X$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!Y5101,\n               IF($B5101=Y$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!Z5101,\n               IF($B5101=Z$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!AA5101,\n               IF($B5101=AA$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!AB5101,\n               IF($B5101=AB$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!AC5101,\n               IF($B5101=AC$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!AD5101,\n               IF($B5101=AD$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5101=\"\", $E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!AE5101,\n               IF($B5101=AE$3,$F5101,0)\n           )\n       )\n   )","v":0},null,0,0,0,16.280525281402532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5134","v":"s0485"},{"$f":"'Projected Revenue Requirements'!C5134","v":"PSEG"},{"$f":"'Upgrade Information'!E5134","v":97.41},{"$f":"IF('Upgrade Information'!D5134=\"\",\"\",'Upgrade Information'!D5134)","v":"2018-11-20"},{"$f":"'Projected Revenue Requirements'!I5134","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K5134/12","v":837816.86130762415},null,{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!H5134,\n               IF($B5134=H$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!I5134,\n               IF($B5134=I$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!J5134,\n               IF($B5134=J$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!K5134,\n               IF($B5134=K$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!L5134,\n               IF($B5134=L$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!M5134,\n               IF($B5134=M$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!N5134,\n               IF($B5134=N$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!O5134,\n               IF($B5134=O$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!P5134,\n               IF($B5134=P$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!Q5134,\n               IF($B5134=Q$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!R5134,\n               IF($B5134=R$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!S5134,\n               IF($B5134=S$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!T5134,\n               IF($B5134=T$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!U5134,\n               IF($B5134=U$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!V5134,\n               IF($B5134=V$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!W5134,\n               IF($B5134=W$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!X5134,\n               IF($B5134=X$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!Y5134,\n               IF($B5134=Y$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!Z5134,\n               IF($B5134=Z$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!AA5134,\n               IF($B5134=AA$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!AB5134,\n               IF($B5134=AB$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!AC5134,\n               IF($B5134=AC$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!AD5134,\n               IF($B5134=AD$3,$F5134,0)\n           )\n       )\n   )","v":837816.86130762415},{"$f":"\nIF(OR($D5134=\"\", $E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!AE5134,\n               IF($B5134=AE$3,$F5134,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,82.567937450243832,0]
[{"$f":"'Upgrade Information'!B5146","v":"s0497"},{"$f":"'Projected Revenue Requirements'!C5146","v":"PSEG"},{"$f":"'Upgrade Information'!E5146","v":16.8},{"$f":"IF('Upgrade Information'!D5146=\"\",\"\",'Upgrade Information'!D5146)","v":"2016-04-29"},{"$f":"'Projected Revenue Requirements'!I5146","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K5146/12","v":137426.16453900709},null,{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!H5146,\n               IF($B5146=H$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!I5146,\n               IF($B5146=I$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!J5146,\n               IF($B5146=J$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!K5146,\n               IF($B5146=K$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!L5146,\n               IF($B5146=L$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!M5146,\n               IF($B5146=M$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!N5146,\n               IF($B5146=N$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!O5146,\n               IF($B5146=O$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!P5146,\n               IF($B5146=P$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!Q5146,\n               IF($B5146=Q$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!R5146,\n               IF($B5146=R$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!S5146,\n               IF($B5146=S$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!T5146,\n               IF($B5146=T$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!U5146,\n               IF($B5146=U$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!V5146,\n               IF($B5146=V$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!W5146,\n               IF($B5146=W$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!X5146,\n               IF($B5146=X$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!Y5146,\n               IF($B5146=Y$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!Z5146,\n               IF($B5146=Z$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!AA5146,\n               IF($B5146=AA$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!AB5146,\n               IF($B5146=AB$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!AC5146,\n               IF($B5146=AC$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!AD5146,\n               IF($B5146=AD$3,$F5146,0)\n           )\n       )\n   )","v":137426.16453900709},{"$f":"\nIF(OR($D5146=\"\", $E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!AE5146,\n               IF($B5146=AE$3,$F5146,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.543526612694105,0]
[{"$f":"'Upgrade Information'!B5199","v":"s0539"},{"$f":"'Projected Revenue Requirements'!C5199","v":"PPL"},{"$f":"'Upgrade Information'!E5199","v":0.28999999999999998},{"$f":"IF('Upgrade Information'!D5199=\"\",\"\",'Upgrade Information'!D5199)","v":"2013-10-03"},{"$f":"'Projected Revenue Requirements'!I5199","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K5199/12","v":2311.2615443121695},null,{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!H5199,\n               IF($B5199=H$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!I5199,\n               IF($B5199=I$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!J5199,\n               IF($B5199=J$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!K5199,\n               IF($B5199=K$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!L5199,\n               IF($B5199=L$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!M5199,\n               IF($B5199=M$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!N5199,\n               IF($B5199=N$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!O5199,\n               IF($B5199=O$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!P5199,\n               IF($B5199=P$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!Q5199,\n               IF($B5199=Q$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!R5199,\n               IF($B5199=R$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!S5199,\n               IF($B5199=S$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!T5199,\n               IF($B5199=T$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!U5199,\n               IF($B5199=U$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!V5199,\n               IF($B5199=V$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!W5199,\n               IF($B5199=W$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!X5199,\n               IF($B5199=X$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!Y5199,\n               IF($B5199=Y$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!Z5199,\n               IF($B5199=Z$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!AA5199,\n               IF($B5199=AA$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!AB5199,\n               IF($B5199=AB$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!AC5199,\n               IF($B5199=AC$3,$F5199,0)\n           )\n       )\n   )","v":2311.2615443121695},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!AD5199,\n               IF($B5199=AD$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5199=\"\", $E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!AE5199,\n               IF($B5199=AE$3,$F5199,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30863733465696785,0,0]
[{"$f":"'Upgrade Information'!B5229","v":"s0567"},{"$f":"'Projected Revenue Requirements'!C5229","v":"DL"},{"$f":"'Upgrade Information'!E5229","v":2},{"$f":"IF('Upgrade Information'!D5229=\"\",\"\",'Upgrade Information'!D5229)","v":"2014-02-09"},{"$f":"'Projected Revenue Requirements'!I5229","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K5229/12","v":27385.708768135377},null,{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!H5229,\n               IF($B5229=H$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!I5229,\n               IF($B5229=I$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!J5229,\n               IF($B5229=J$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!K5229,\n               IF($B5229=K$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!L5229,\n               IF($B5229=L$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!M5229,\n               IF($B5229=M$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!N5229,\n               IF($B5229=N$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!O5229,\n               IF($B5229=O$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!P5229,\n               IF($B5229=P$3,$F5229,0)\n           )\n       )\n   )","v":27385.708768135377},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!Q5229,\n               IF($B5229=Q$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!R5229,\n               IF($B5229=R$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!S5229,\n               IF($B5229=S$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!T5229,\n               IF($B5229=T$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!U5229,\n               IF($B5229=U$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!V5229,\n               IF($B5229=V$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!W5229,\n               IF($B5229=W$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!X5229,\n               IF($B5229=X$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!Y5229,\n               IF($B5229=Y$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!Z5229,\n               IF($B5229=Z$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!AA5229,\n               IF($B5229=AA$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!AB5229,\n               IF($B5229=AB$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!AC5229,\n               IF($B5229=AC$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!AD5229,\n               IF($B5229=AD$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5229=\"\", $E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!AE5229,\n               IF($B5229=AE$3,$F5229,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,10.087931914441883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5286","v":"s0626"},{"$f":"'Projected Revenue Requirements'!C5286","v":"Dominion"},{"$f":"'Upgrade Information'!E5286","v":0},{"$f":"IF('Upgrade Information'!D5286=\"\",\"\",'Upgrade Information'!D5286)","v":"2016-08-27"},{"$f":"'Projected Revenue Requirements'!I5286","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K5286/12","v":0},null,{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!H5286,\n               IF($B5286=H$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!I5286,\n               IF($B5286=I$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!J5286,\n               IF($B5286=J$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!K5286,\n               IF($B5286=K$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!L5286,\n               IF($B5286=L$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!M5286,\n               IF($B5286=M$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!N5286,\n               IF($B5286=N$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!O5286,\n               IF($B5286=O$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!P5286,\n               IF($B5286=P$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!Q5286,\n               IF($B5286=Q$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!R5286,\n               IF($B5286=R$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!S5286,\n               IF($B5286=S$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!T5286,\n               IF($B5286=T$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!U5286,\n               IF($B5286=U$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!V5286,\n               IF($B5286=V$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!W5286,\n               IF($B5286=W$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!X5286,\n               IF($B5286=X$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!Y5286,\n               IF($B5286=Y$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!Z5286,\n               IF($B5286=Z$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!AA5286,\n               IF($B5286=AA$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!AB5286,\n               IF($B5286=AB$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!AC5286,\n               IF($B5286=AC$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!AD5286,\n               IF($B5286=AD$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5286=\"\", $E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!AE5286,\n               IF($B5286=AE$3,$F5286,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5312","v":"s0650"},{"$f":"'Projected Revenue Requirements'!C5312","v":"BGE"},{"$f":"'Upgrade Information'!E5312","v":6.5},{"$f":"IF('Upgrade Information'!D5312=\"\",\"\",'Upgrade Information'!D5312)","v":"2014-10-30"},{"$f":"'Projected Revenue Requirements'!I5312","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K5312/12","v":63822.980526136642},null,{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!H5312,\n               IF($B5312=H$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!I5312,\n               IF($B5312=I$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!J5312,\n               IF($B5312=J$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!K5312,\n               IF($B5312=K$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!L5312,\n               IF($B5312=L$3,$F5312,0)\n           )\n       )\n   )","v":63822.980526136642},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!M5312,\n               IF($B5312=M$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!N5312,\n               IF($B5312=N$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!O5312,\n               IF($B5312=O$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!P5312,\n               IF($B5312=P$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!Q5312,\n               IF($B5312=Q$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!R5312,\n               IF($B5312=R$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!S5312,\n               IF($B5312=S$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!T5312,\n               IF($B5312=T$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!U5312,\n               IF($B5312=U$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!V5312,\n               IF($B5312=V$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!W5312,\n               IF($B5312=W$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!X5312,\n               IF($B5312=X$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!Y5312,\n               IF($B5312=Y$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!Z5312,\n               IF($B5312=Z$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!AA5312,\n               IF($B5312=AA$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!AB5312,\n               IF($B5312=AB$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!AC5312,\n               IF($B5312=AC$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!AD5312,\n               IF($B5312=AD$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5312=\"\", $E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!AE5312,\n               IF($B5312=AE$3,$F5312,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,9.7888006941927372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5334","v":"s0671"},{"$f":"'Projected Revenue Requirements'!C5334","v":"EKPC"},{"$f":"'Upgrade Information'!E5334","v":0.15},{"$f":"IF('Upgrade Information'!D5334=\"\",\"\",'Upgrade Information'!D5334)","v":"2014-08-22"},{"$f":"'Projected Revenue Requirements'!I5334","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K5334/12","v":1651.5240294228499},null,{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!H5334,\n               IF($B5334=H$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!I5334,\n               IF($B5334=I$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!J5334,\n               IF($B5334=J$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!K5334,\n               IF($B5334=K$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!L5334,\n               IF($B5334=L$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!M5334,\n               IF($B5334=M$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!N5334,\n               IF($B5334=N$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!O5334,\n               IF($B5334=O$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!P5334,\n               IF($B5334=P$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!Q5334,\n               IF($B5334=Q$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!R5334,\n               IF($B5334=R$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!S5334,\n               IF($B5334=S$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!T5334,\n               IF($B5334=T$3,$F5334,0)\n           )\n       )\n   )","v":1651.5240294228499},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!U5334,\n               IF($B5334=U$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!V5334,\n               IF($B5334=V$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!W5334,\n               IF($B5334=W$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!X5334,\n               IF($B5334=X$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!Y5334,\n               IF($B5334=Y$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!Z5334,\n               IF($B5334=Z$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!AA5334,\n               IF($B5334=AA$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!AB5334,\n               IF($B5334=AB$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!AC5334,\n               IF($B5334=AC$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!AD5334,\n               IF($B5334=AD$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5334=\"\", $E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!AE5334,\n               IF($B5334=AE$3,$F5334,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0.55170336710300649,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5389","v":"s0728"},{"$f":"'Projected Revenue Requirements'!C5389","v":"ComEd"},{"$f":"'Upgrade Information'!E5389","v":2.4},{"$f":"IF('Upgrade Information'!D5389=\"\",\"\",'Upgrade Information'!D5389)","v":"2015-01-23"},{"$f":"'Projected Revenue Requirements'!I5389","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K5389/12","v":27274.299372072684},null,{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!H5389,\n               IF($B5389=H$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!I5389,\n               IF($B5389=I$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!J5389,\n               IF($B5389=J$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!K5389,\n               IF($B5389=K$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!L5389,\n               IF($B5389=L$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!M5389,\n               IF($B5389=M$3,$F5389,0)\n           )\n       )\n   )","v":27274.299372072684},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!N5389,\n               IF($B5389=N$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!O5389,\n               IF($B5389=O$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!P5389,\n               IF($B5389=P$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!Q5389,\n               IF($B5389=Q$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!R5389,\n               IF($B5389=R$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!S5389,\n               IF($B5389=S$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!T5389,\n               IF($B5389=T$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!U5389,\n               IF($B5389=U$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!V5389,\n               IF($B5389=V$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!W5389,\n               IF($B5389=W$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!X5389,\n               IF($B5389=X$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!Y5389,\n               IF($B5389=Y$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!Z5389,\n               IF($B5389=Z$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!AA5389,\n               IF($B5389=AA$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!AB5389,\n               IF($B5389=AB$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!AC5389,\n               IF($B5389=AC$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!AD5389,\n               IF($B5389=AD$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5389=\"\", $E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!AE5389,\n               IF($B5389=AE$3,$F5389,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,1.2827539528683485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5421","v":"s0754"},{"$f":"'Projected Revenue Requirements'!C5421","v":"Dominion"},{"$f":"'Upgrade Information'!E5421","v":0.5},{"$f":"IF('Upgrade Information'!D5421=\"\",\"\",'Upgrade Information'!D5421)","v":"2015-09-17"},{"$f":"'Projected Revenue Requirements'!I5421","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K5421/12","v":4513.8315523483107},null,{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!H5421,\n               IF($B5421=H$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!I5421,\n               IF($B5421=I$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!J5421,\n               IF($B5421=J$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!K5421,\n               IF($B5421=K$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!L5421,\n               IF($B5421=L$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!M5421,\n               IF($B5421=M$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!N5421,\n               IF($B5421=N$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!O5421,\n               IF($B5421=O$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!P5421,\n               IF($B5421=P$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!Q5421,\n               IF($B5421=Q$3,$F5421,0)\n           )\n       )\n   )","v":4513.8315523483107},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!R5421,\n               IF($B5421=R$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!S5421,\n               IF($B5421=S$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!T5421,\n               IF($B5421=T$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!U5421,\n               IF($B5421=U$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!V5421,\n               IF($B5421=V$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!W5421,\n               IF($B5421=W$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!X5421,\n               IF($B5421=X$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!Y5421,\n               IF($B5421=Y$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!Z5421,\n               IF($B5421=Z$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!AA5421,\n               IF($B5421=AA$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!AB5421,\n               IF($B5421=AB$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!AC5421,\n               IF($B5421=AC$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!AD5421,\n               IF($B5421=AD$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5421=\"\", $E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!AE5421,\n               IF($B5421=AE$3,$F5421,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.21335637858927653,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5472","v":"s0804"},{"$f":"'Projected Revenue Requirements'!C5472","v":"AEC"},{"$f":"'Upgrade Information'!E5472","v":25},{"$f":"IF('Upgrade Information'!D5472=\"\",\"\",'Upgrade Information'!D5472)","v":"2023-12-30"},{"$f":"'Projected Revenue Requirements'!I5472","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K5472/12","v":263189.56296424399},null,{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!H5472,\n               IF($B5472=H$3,$F5472,0)\n           )\n       )\n   )","v":263189.56296424399},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!I5472,\n               IF($B5472=I$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!J5472,\n               IF($B5472=J$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!K5472,\n               IF($B5472=K$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!L5472,\n               IF($B5472=L$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!M5472,\n               IF($B5472=M$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!N5472,\n               IF($B5472=N$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!O5472,\n               IF($B5472=O$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!P5472,\n               IF($B5472=P$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!Q5472,\n               IF($B5472=Q$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!R5472,\n               IF($B5472=R$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!S5472,\n               IF($B5472=S$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!T5472,\n               IF($B5472=T$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!U5472,\n               IF($B5472=U$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!V5472,\n               IF($B5472=V$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!W5472,\n               IF($B5472=W$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!X5472,\n               IF($B5472=X$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!Y5472,\n               IF($B5472=Y$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!Z5472,\n               IF($B5472=Z$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!AA5472,\n               IF($B5472=AA$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!AB5472,\n               IF($B5472=AB$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!AC5472,\n               IF($B5472=AC$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!AD5472,\n               IF($B5472=AD$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5472=\"\", $E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!AE5472,\n               IF($B5472=AE$3,$F5472,0)\n           )\n       )\n   )","v":0},null,100.68460710185309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5525","v":"s0857"},{"$f":"'Projected Revenue Requirements'!C5525","v":"PPL"},{"$f":"'Upgrade Information'!E5525","v":11},{"$f":"IF('Upgrade Information'!D5525=\"\",\"\",'Upgrade Information'!D5525)","v":"2018-11-27"},{"$f":"'Projected Revenue Requirements'!I5525","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K5525/12","v":98182.760747354492},null,{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!H5525,\n               IF($B5525=H$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!I5525,\n               IF($B5525=I$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!J5525,\n               IF($B5525=J$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!K5525,\n               IF($B5525=K$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!L5525,\n               IF($B5525=L$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!M5525,\n               IF($B5525=M$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!N5525,\n               IF($B5525=N$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!O5525,\n               IF($B5525=O$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!P5525,\n               IF($B5525=P$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!Q5525,\n               IF($B5525=Q$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!R5525,\n               IF($B5525=R$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!S5525,\n               IF($B5525=S$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!T5525,\n               IF($B5525=T$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!U5525,\n               IF($B5525=U$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!V5525,\n               IF($B5525=V$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!W5525,\n               IF($B5525=W$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!X5525,\n               IF($B5525=X$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!Y5525,\n               IF($B5525=Y$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!Z5525,\n               IF($B5525=Z$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!AA5525,\n               IF($B5525=AA$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!AB5525,\n               IF($B5525=AB$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!AC5525,\n               IF($B5525=AC$3,$F5525,0)\n           )\n       )\n   )","v":98182.760747354492},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!AD5525,\n               IF($B5525=AD$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5525=\"\", $E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!AE5525,\n               IF($B5525=AE$3,$F5525,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.110963430728638,0,0]
[{"$f":"'Upgrade Information'!B5555","v":"s0885"},{"$f":"'Projected Revenue Requirements'!C5555","v":"ComEd"},{"$f":"'Upgrade Information'!E5555","v":23.1},{"$f":"IF('Upgrade Information'!D5555=\"\",\"\",'Upgrade Information'!D5555)","v":"2015-12-22"},{"$f":"'Projected Revenue Requirements'!I5555","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K5555/12","v":268463.0459373527},null,{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!H5555,\n               IF($B5555=H$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!I5555,\n               IF($B5555=I$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!J5555,\n               IF($B5555=J$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!K5555,\n               IF($B5555=K$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!L5555,\n               IF($B5555=L$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!M5555,\n               IF($B5555=M$3,$F5555,0)\n           )\n       )\n   )","v":268463.0459373527},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!N5555,\n               IF($B5555=N$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!O5555,\n               IF($B5555=O$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!P5555,\n               IF($B5555=P$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!Q5555,\n               IF($B5555=Q$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!R5555,\n               IF($B5555=R$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!S5555,\n               IF($B5555=S$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!T5555,\n               IF($B5555=T$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!U5555,\n               IF($B5555=U$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!V5555,\n               IF($B5555=V$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!W5555,\n               IF($B5555=W$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!X5555,\n               IF($B5555=X$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!Y5555,\n               IF($B5555=Y$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!Z5555,\n               IF($B5555=Z$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!AA5555,\n               IF($B5555=AA$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!AB5555,\n               IF($B5555=AB$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!AC5555,\n               IF($B5555=AC$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!AD5555,\n               IF($B5555=AD$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5555=\"\", $E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!AE5555,\n               IF($B5555=AE$3,$F5555,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,12.626246734236311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5573","v":"s0903"},{"$f":"'Projected Revenue Requirements'!C5573","v":"PSEG"},{"$f":"'Upgrade Information'!E5573","v":4.5},{"$f":"IF('Upgrade Information'!D5573=\"\",\"\",'Upgrade Information'!D5573)","v":"2016-12-31"},{"$f":"'Projected Revenue Requirements'!I5573","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K5573/12","v":37299.255319148935},null,{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!H5573,\n               IF($B5573=H$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!I5573,\n               IF($B5573=I$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!J5573,\n               IF($B5573=J$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!K5573,\n               IF($B5573=K$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!L5573,\n               IF($B5573=L$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!M5573,\n               IF($B5573=M$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!N5573,\n               IF($B5573=N$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!O5573,\n               IF($B5573=O$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!P5573,\n               IF($B5573=P$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!Q5573,\n               IF($B5573=Q$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!R5573,\n               IF($B5573=R$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!S5573,\n               IF($B5573=S$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!T5573,\n               IF($B5573=T$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!U5573,\n               IF($B5573=U$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!V5573,\n               IF($B5573=V$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!W5573,\n               IF($B5573=W$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!X5573,\n               IF($B5573=X$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!Y5573,\n               IF($B5573=Y$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!Z5573,\n               IF($B5573=Z$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!AA5573,\n               IF($B5573=AA$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!AB5573,\n               IF($B5573=AB$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!AC5573,\n               IF($B5573=AC$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!AD5573,\n               IF($B5573=AD$3,$F5573,0)\n           )\n       )\n   )","v":37299.255319148935},{"$f":"\nIF(OR($D5573=\"\", $E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!AE5573,\n               IF($B5573=AE$3,$F5573,0)\n           )\n       )\n   )","v":0},null,{"$f":"IF(AG$2=0,0,H5573/AG$2)","v":0},{"$f":"IF(AH$2=0,0,I5573/AH$2)","v":0},{"$f":"IF(AI$2=0,0,J5573/AI$2)","v":0},{"$f":"IF(AJ$2=0,0,K5573/AJ$2)","v":0},{"$f":"IF(AK$2=0,0,L5573/AK$2)","v":0},{"$f":"IF(AL$2=0,0,M5573/AL$2)","v":0},{"$f":"IF(AM$2=0,0,N5573/AM$2)","v":0},{"$f":"IF(AN$2=0,0,O5573/AN$2)","v":0},{"$f":"IF(AO$2=0,0,P5573/AO$2)","v":0},{"$f":"IF(AP$2=0,0,Q5573/AP$2)","v":0},{"$f":"IF(AQ$2=0,0,R5573/AQ$2)","v":0},{"$f":"IF(AR$2=0,0,S5573/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T5573/AS$2)","v":0},{"$f":"IF(AT$2=0,0,U5573/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V5573/AU$2)","v":0},{"$f":"IF(AV$2=0,0,W5573/AV$2)","v":0},{"$f":"IF(AW$2=0,0,X5573/AW$2)","v":0},{"$f":"IF(AX$2=0,0,Y5573/AX$2)","v":0},{"$f":"IF(AY$2=0,0,Z5573/AY$2)","v":0},{"$f":"IF(AZ$2=0,0,AA5573/AZ$2)","v":0},{"$f":"IF(BA$2=0,0,AB5573/BA$2)","v":0},{"$f":"IF(BB$2=0,0,AC5573/BB$2)","v":0},{"$f":"IF(BC$2=0,0,AD5573/BC$2)","v":3.6758899496549655},{"$f":"IF(BD$2=0,0,AE5573/BD$2)","v":0}]
[{"$f":"'Upgrade Information'!B5638","v":"s0944.1"},{"$f":"'Projected Revenue Requirements'!C5638","v":"PPL"},{"$f":"'Upgrade Information'!E5638","v":30},{"$f":"IF('Upgrade Information'!D5638=\"\",\"\",'Upgrade Information'!D5638)","v":"2020-06-26"},{"$f":"'Projected Revenue Requirements'!I5638","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K5638/12","v":276702.7678571429},null,{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!H5638,\n               IF($B5638=H$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!I5638,\n               IF($B5638=I$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!J5638,\n               IF($B5638=J$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!K5638,\n               IF($B5638=K$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!L5638,\n               IF($B5638=L$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!M5638,\n               IF($B5638=M$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!N5638,\n               IF($B5638=N$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!O5638,\n               IF($B5638=O$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!P5638,\n               IF($B5638=P$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!Q5638,\n               IF($B5638=Q$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!R5638,\n               IF($B5638=R$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!S5638,\n               IF($B5638=S$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!T5638,\n               IF($B5638=T$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!U5638,\n               IF($B5638=U$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!V5638,\n               IF($B5638=V$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!W5638,\n               IF($B5638=W$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!X5638,\n               IF($B5638=X$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!Y5638,\n               IF($B5638=Y$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!Z5638,\n               IF($B5638=Z$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!AA5638,\n               IF($B5638=AA$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!AB5638,\n               IF($B5638=AB$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!AC5638,\n               IF($B5638=AC$3,$F5638,0)\n           )\n       )\n   )","v":276702.7678571429},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!AD5638,\n               IF($B5638=AD$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5638=\"\", $E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!AE5638,\n               IF($B5638=AE$3,$F5638,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.949866177542248,0,0]
[{"$f":"'Upgrade Information'!B5660","v":"s0949.1"},{"$f":"'Projected Revenue Requirements'!C5660","v":"PPL"},{"$f":"'Upgrade Information'!E5660","v":13.2},{"$f":"IF('Upgrade Information'!D5660=\"\",\"\",'Upgrade Information'!D5660)","v":"2020-02-29"},{"$f":"'Projected Revenue Requirements'!I5660","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K5660/12","v":120921.86944444444},null,{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!H5660,\n               IF($B5660=H$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!I5660,\n               IF($B5660=I$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!J5660,\n               IF($B5660=J$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!K5660,\n               IF($B5660=K$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!L5660,\n               IF($B5660=L$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!M5660,\n               IF($B5660=M$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!N5660,\n               IF($B5660=N$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!O5660,\n               IF($B5660=O$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!P5660,\n               IF($B5660=P$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!Q5660,\n               IF($B5660=Q$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!R5660,\n               IF($B5660=R$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!S5660,\n               IF($B5660=S$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!T5660,\n               IF($B5660=T$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!U5660,\n               IF($B5660=U$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!V5660,\n               IF($B5660=V$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!W5660,\n               IF($B5660=W$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!X5660,\n               IF($B5660=X$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!Y5660,\n               IF($B5660=Y$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!Z5660,\n               IF($B5660=Z$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!AA5660,\n               IF($B5660=AA$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!AB5660,\n               IF($B5660=AB$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!AC5660,\n               IF($B5660=AC$3,$F5660,0)\n           )\n       )\n   )","v":120921.86944444444},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!AD5660,\n               IF($B5660=AD$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5660=\"\", $E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!AE5660,\n               IF($B5660=AE$3,$F5660,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.147460065225065,0,0]
[{"$f":"'Upgrade Information'!B5715","v":"s0963.7"},{"$f":"'Projected Revenue Requirements'!C5715","v":"PPL"},{"$f":"'Upgrade Information'!E5715","v":15.6},{"$f":"IF('Upgrade Information'!D5715=\"\",\"\",'Upgrade Information'!D5715)","v":"2020-12-23"},{"$f":"'Projected Revenue Requirements'!I5715","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K5715/12","v":145352.10238095236},null,{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!H5715,\n               IF($B5715=H$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!I5715,\n               IF($B5715=I$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!J5715,\n               IF($B5715=J$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!K5715,\n               IF($B5715=K$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!L5715,\n               IF($B5715=L$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!M5715,\n               IF($B5715=M$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!N5715,\n               IF($B5715=N$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!O5715,\n               IF($B5715=O$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!P5715,\n               IF($B5715=P$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!Q5715,\n               IF($B5715=Q$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!R5715,\n               IF($B5715=R$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!S5715,\n               IF($B5715=S$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!T5715,\n               IF($B5715=T$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!U5715,\n               IF($B5715=U$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!V5715,\n               IF($B5715=V$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!W5715,\n               IF($B5715=W$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!X5715,\n               IF($B5715=X$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!Y5715,\n               IF($B5715=Y$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!Z5715,\n               IF($B5715=Z$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!AA5715,\n               IF($B5715=AA$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!AB5715,\n               IF($B5715=AB$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!AC5715,\n               IF($B5715=AC$3,$F5715,0)\n           )\n       )\n   )","v":145352.10238095236},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!AD5715,\n               IF($B5715=AD$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5715=\"\", $E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!AE5715,\n               IF($B5715=AE$3,$F5715,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.40978318790593,0,0]
[{"$f":"'Upgrade Information'!B5747","v":"s0973"},{"$f":"'Projected Revenue Requirements'!C5747","v":"PPL"},{"$f":"'Upgrade Information'!E5747","v":7},{"$f":"IF('Upgrade Information'!D5747=\"\",\"\",'Upgrade Information'!D5747)","v":"2017-02-07"},{"$f":"'Projected Revenue Requirements'!I5747","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K5747/12","v":60176.525462962956},null,{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!H5747,\n               IF($B5747=H$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!I5747,\n               IF($B5747=I$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!J5747,\n               IF($B5747=J$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!K5747,\n               IF($B5747=K$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!L5747,\n               IF($B5747=L$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!M5747,\n               IF($B5747=M$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!N5747,\n               IF($B5747=N$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!O5747,\n               IF($B5747=O$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!P5747,\n               IF($B5747=P$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!Q5747,\n               IF($B5747=Q$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!R5747,\n               IF($B5747=R$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!S5747,\n               IF($B5747=S$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!T5747,\n               IF($B5747=T$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!U5747,\n               IF($B5747=U$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!V5747,\n               IF($B5747=V$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!W5747,\n               IF($B5747=W$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!X5747,\n               IF($B5747=X$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!Y5747,\n               IF($B5747=Y$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!Z5747,\n               IF($B5747=Z$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!AA5747,\n               IF($B5747=AA$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!AB5747,\n               IF($B5747=AB$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!AC5747,\n               IF($B5747=AC$3,$F5747,0)\n           )\n       )\n   )","v":60176.525462962956},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!AD5747,\n               IF($B5747=AD$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5747=\"\", $E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!AE5747,\n               IF($B5747=AE$3,$F5747,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0357510700214938,0,0]
[{"$f":"'Upgrade Information'!B5760","v":"s0980.4"},{"$f":"'Projected Revenue Requirements'!C5760","v":"AEC"},{"$f":"'Upgrade Information'!E5760","v":0},{"$f":"IF('Upgrade Information'!D5760=\"\",\"\",'Upgrade Information'!D5760)","v":"2026-06-01"},{"$f":"'Projected Revenue Requirements'!I5760","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K5760/12","v":0},null,{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!H5760,\n               IF($B5760=H$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!I5760,\n               IF($B5760=I$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!J5760,\n               IF($B5760=J$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!K5760,\n               IF($B5760=K$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!L5760,\n               IF($B5760=L$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!M5760,\n               IF($B5760=M$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!N5760,\n               IF($B5760=N$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!O5760,\n               IF($B5760=O$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!P5760,\n               IF($B5760=P$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!Q5760,\n               IF($B5760=Q$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!R5760,\n               IF($B5760=R$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!S5760,\n               IF($B5760=S$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!T5760,\n               IF($B5760=T$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!U5760,\n               IF($B5760=U$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!V5760,\n               IF($B5760=V$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!W5760,\n               IF($B5760=W$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!X5760,\n               IF($B5760=X$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!Y5760,\n               IF($B5760=Y$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!Z5760,\n               IF($B5760=Z$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!AA5760,\n               IF($B5760=AA$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!AB5760,\n               IF($B5760=AB$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!AC5760,\n               IF($B5760=AC$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!AD5760,\n               IF($B5760=AD$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5760=\"\", $E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!AE5760,\n               IF($B5760=AE$3,$F5760,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5834","v":"s1024"},{"$f":"'Projected Revenue Requirements'!C5834","v":"ME"},{"$f":"'Upgrade Information'!E5834","v":3.5},{"$f":"IF('Upgrade Information'!D5834=\"\",\"\",'Upgrade Information'!D5834)","v":"2017-10-26"},{"$f":"'Projected Revenue Requirements'!I5834","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K5834/12","v":40435.471634065958},null,{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!H5834,\n               IF($B5834=H$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!I5834,\n               IF($B5834=I$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!J5834,\n               IF($B5834=J$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!K5834,\n               IF($B5834=K$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!L5834,\n               IF($B5834=L$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!M5834,\n               IF($B5834=M$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!N5834,\n               IF($B5834=N$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!O5834,\n               IF($B5834=O$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!P5834,\n               IF($B5834=P$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!Q5834,\n               IF($B5834=Q$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!R5834,\n               IF($B5834=R$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!S5834,\n               IF($B5834=S$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!T5834,\n               IF($B5834=T$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!U5834,\n               IF($B5834=U$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!V5834,\n               IF($B5834=V$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!W5834,\n               IF($B5834=W$3,$F5834,0)\n           )\n       )\n   )","v":40435.471634065958},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!X5834,\n               IF($B5834=X$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!Y5834,\n               IF($B5834=Y$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!Z5834,\n               IF($B5834=Z$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!AA5834,\n               IF($B5834=AA$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!AB5834,\n               IF($B5834=AB$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!AC5834,\n               IF($B5834=AC$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!AD5834,\n               IF($B5834=AD$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5834=\"\", $E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!AE5834,\n               IF($B5834=AE$3,$F5834,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.383467922439333,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5843","v":"s1029.3"},{"$f":"'Projected Revenue Requirements'!C5843","v":"PPL"},{"$f":"'Upgrade Information'!E5843","v":0.54},{"$f":"IF('Upgrade Information'!D5843=\"\",\"\",'Upgrade Information'!D5843)","v":"2017-02-15"},{"$f":"'Projected Revenue Requirements'!I5843","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K5843/12","v":4642.1891071428572},null,{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!H5843,\n               IF($B5843=H$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!I5843,\n               IF($B5843=I$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!J5843,\n               IF($B5843=J$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!K5843,\n               IF($B5843=K$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!L5843,\n               IF($B5843=L$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!M5843,\n               IF($B5843=M$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!N5843,\n               IF($B5843=N$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!O5843,\n               IF($B5843=O$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!P5843,\n               IF($B5843=P$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!Q5843,\n               IF($B5843=Q$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!R5843,\n               IF($B5843=R$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!S5843,\n               IF($B5843=S$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!T5843,\n               IF($B5843=T$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!U5843,\n               IF($B5843=U$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!V5843,\n               IF($B5843=V$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!W5843,\n               IF($B5843=W$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!X5843,\n               IF($B5843=X$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!Y5843,\n               IF($B5843=Y$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!Z5843,\n               IF($B5843=Z$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!AA5843,\n               IF($B5843=AA$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!AB5843,\n               IF($B5843=AB$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!AC5843,\n               IF($B5843=AC$3,$F5843,0)\n           )\n       )\n   )","v":4642.1891071428572},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!AD5843,\n               IF($B5843=AD$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5843=\"\", $E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!AE5843,\n               IF($B5843=AE$3,$F5843,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.61990079683022958,0,0]
[{"$f":"'Upgrade Information'!B5899","v":"s1071.6"},{"$f":"'Projected Revenue Requirements'!C5899","v":"AEP"},{"$f":"'Upgrade Information'!E5899","v":0},{"$f":"IF('Upgrade Information'!D5899=\"\",\"\",'Upgrade Information'!D5899)","v":"2019-05-31"},{"$f":"'Projected Revenue Requirements'!I5899","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K5899/12","v":0},null,{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!H5899,\n               IF($B5899=H$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!I5899,\n               IF($B5899=I$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!J5899,\n               IF($B5899=J$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!K5899,\n               IF($B5899=K$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!L5899,\n               IF($B5899=L$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!M5899,\n               IF($B5899=M$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!N5899,\n               IF($B5899=N$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!O5899,\n               IF($B5899=O$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!P5899,\n               IF($B5899=P$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!Q5899,\n               IF($B5899=Q$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!R5899,\n               IF($B5899=R$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!S5899,\n               IF($B5899=S$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!T5899,\n               IF($B5899=T$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!U5899,\n               IF($B5899=U$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!V5899,\n               IF($B5899=V$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!W5899,\n               IF($B5899=W$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!X5899,\n               IF($B5899=X$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!Y5899,\n               IF($B5899=Y$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!Z5899,\n               IF($B5899=Z$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!AA5899,\n               IF($B5899=AA$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!AB5899,\n               IF($B5899=AB$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!AC5899,\n               IF($B5899=AC$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!AD5899,\n               IF($B5899=AD$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5899=\"\", $E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!AE5899,\n               IF($B5899=AE$3,$F5899,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5926","v":"s1091"},{"$f":"'Projected Revenue Requirements'!C5926","v":"Dominion"},{"$f":"'Upgrade Information'!E5926","v":1.63},{"$f":"IF('Upgrade Information'!D5926=\"\",\"\",'Upgrade Information'!D5926)","v":"2016-09-20"},{"$f":"'Projected Revenue Requirements'!I5926","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K5926/12","v":15027.328814965054},null,{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!H5926,\n               IF($B5926=H$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!I5926,\n               IF($B5926=I$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!J5926,\n               IF($B5926=J$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!K5926,\n               IF($B5926=K$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!L5926,\n               IF($B5926=L$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!M5926,\n               IF($B5926=M$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!N5926,\n               IF($B5926=N$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!O5926,\n               IF($B5926=O$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!P5926,\n               IF($B5926=P$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!Q5926,\n               IF($B5926=Q$3,$F5926,0)\n           )\n       )\n   )","v":15027.328814965054},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!R5926,\n               IF($B5926=R$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!S5926,\n               IF($B5926=S$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!T5926,\n               IF($B5926=T$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!U5926,\n               IF($B5926=U$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!V5926,\n               IF($B5926=V$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!W5926,\n               IF($B5926=W$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!X5926,\n               IF($B5926=X$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!Y5926,\n               IF($B5926=Y$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!Z5926,\n               IF($B5926=Z$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!AA5926,\n               IF($B5926=AA$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!AB5926,\n               IF($B5926=AB$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!AC5926,\n               IF($B5926=AC$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!AD5926,\n               IF($B5926=AD$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5926=\"\", $E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!AE5926,\n               IF($B5926=AE$3,$F5926,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.71030042185850339,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5986","v":"s1150"},{"$f":"'Projected Revenue Requirements'!C5986","v":"Dominion"},{"$f":"'Upgrade Information'!E5986","v":1.1000000000000001},{"$f":"IF('Upgrade Information'!D5986=\"\",\"\",'Upgrade Information'!D5986)","v":"2017-02-09"},{"$f":"'Projected Revenue Requirements'!I5986","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K5986/12","v":10228.939115861007},null,{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!H5986,\n               IF($B5986=H$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!I5986,\n               IF($B5986=I$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!J5986,\n               IF($B5986=J$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!K5986,\n               IF($B5986=K$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!L5986,\n               IF($B5986=L$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!M5986,\n               IF($B5986=M$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!N5986,\n               IF($B5986=N$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!O5986,\n               IF($B5986=O$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!P5986,\n               IF($B5986=P$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!Q5986,\n               IF($B5986=Q$3,$F5986,0)\n           )\n       )\n   )","v":10228.939115861007},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!R5986,\n               IF($B5986=R$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!S5986,\n               IF($B5986=S$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!T5986,\n               IF($B5986=T$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!U5986,\n               IF($B5986=U$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!V5986,\n               IF($B5986=V$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!W5986,\n               IF($B5986=W$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!X5986,\n               IF($B5986=X$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!Y5986,\n               IF($B5986=Y$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!Z5986,\n               IF($B5986=Z$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!AA5986,\n               IF($B5986=AA$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!AB5986,\n               IF($B5986=AB$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!AC5986,\n               IF($B5986=AC$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!AD5986,\n               IF($B5986=AD$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D5986=\"\", $E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!AE5986,\n               IF($B5986=AE$3,$F5986,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.48349376383682435,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6003","v":"s1167"},{"$f":"'Projected Revenue Requirements'!C6003","v":"EKPC"},{"$f":"'Upgrade Information'!E6003","v":7.01},{"$f":"IF('Upgrade Information'!D6003=\"\",\"\",'Upgrade Information'!D6003)","v":"2019-11-22"},{"$f":"'Projected Revenue Requirements'!I6003","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K6003/12","v":86376.388968194355},null,{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!H6003,\n               IF($B6003=H$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!I6003,\n               IF($B6003=I$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!J6003,\n               IF($B6003=J$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!K6003,\n               IF($B6003=K$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!L6003,\n               IF($B6003=L$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!M6003,\n               IF($B6003=M$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!N6003,\n               IF($B6003=N$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!O6003,\n               IF($B6003=O$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!P6003,\n               IF($B6003=P$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!Q6003,\n               IF($B6003=Q$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!R6003,\n               IF($B6003=R$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!S6003,\n               IF($B6003=S$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!T6003,\n               IF($B6003=T$3,$F6003,0)\n           )\n       )\n   )","v":86376.388968194355},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!U6003,\n               IF($B6003=U$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!V6003,\n               IF($B6003=V$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!W6003,\n               IF($B6003=W$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!X6003,\n               IF($B6003=X$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!Y6003,\n               IF($B6003=Y$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!Z6003,\n               IF($B6003=Z$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!AA6003,\n               IF($B6003=AA$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!AB6003,\n               IF($B6003=AB$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!AC6003,\n               IF($B6003=AC$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!AD6003,\n               IF($B6003=AD$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6003=\"\", $E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!AE6003,\n               IF($B6003=AE$3,$F6003,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,28.854648060195206,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6034","v":"s1194"},{"$f":"'Projected Revenue Requirements'!C6034","v":"AEP"},{"$f":"'Upgrade Information'!E6034","v":38.700000000000003},{"$f":"IF('Upgrade Information'!D6034=\"\",\"\",'Upgrade Information'!D6034)","v":"2018-06-27"},{"$f":"'Projected Revenue Requirements'!I6034","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6034/12","v":438984.05009812728},null,{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!H6034,\n               IF($B6034=H$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!I6034,\n               IF($B6034=I$3,$F6034,0)\n           )\n       )\n   )","v":438984.05009812728},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!J6034,\n               IF($B6034=J$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!K6034,\n               IF($B6034=K$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!L6034,\n               IF($B6034=L$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!M6034,\n               IF($B6034=M$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!N6034,\n               IF($B6034=N$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!O6034,\n               IF($B6034=O$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!P6034,\n               IF($B6034=P$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!Q6034,\n               IF($B6034=Q$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!R6034,\n               IF($B6034=R$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!S6034,\n               IF($B6034=S$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!T6034,\n               IF($B6034=T$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!U6034,\n               IF($B6034=U$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!V6034,\n               IF($B6034=V$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!W6034,\n               IF($B6034=W$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!X6034,\n               IF($B6034=X$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!Y6034,\n               IF($B6034=Y$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!Z6034,\n               IF($B6034=Z$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!AA6034,\n               IF($B6034=AA$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!AB6034,\n               IF($B6034=AB$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!AC6034,\n               IF($B6034=AC$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!AD6034,\n               IF($B6034=AD$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6034=\"\", $E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!AE6034,\n               IF($B6034=AE$3,$F6034,0)\n           )\n       )\n   )","v":0},null,0,20.213750919695876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6086","v":"s1233"},{"$f":"'Projected Revenue Requirements'!C6086","v":"DL"},{"$f":"'Upgrade Information'!E6086","v":0.33},{"$f":"IF('Upgrade Information'!D6086=\"\",\"\",'Upgrade Information'!D6086)","v":"2017-09-12"},{"$f":"'Projected Revenue Requirements'!I6086","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K6086/12","v":4937.7414535511825},null,{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!H6086,\n               IF($B6086=H$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!I6086,\n               IF($B6086=I$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!J6086,\n               IF($B6086=J$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!K6086,\n               IF($B6086=K$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!L6086,\n               IF($B6086=L$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!M6086,\n               IF($B6086=M$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!N6086,\n               IF($B6086=N$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!O6086,\n               IF($B6086=O$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!P6086,\n               IF($B6086=P$3,$F6086,0)\n           )\n       )\n   )","v":4937.7414535511825},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!Q6086,\n               IF($B6086=Q$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!R6086,\n               IF($B6086=R$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!S6086,\n               IF($B6086=S$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!T6086,\n               IF($B6086=T$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!U6086,\n               IF($B6086=U$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!V6086,\n               IF($B6086=V$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!W6086,\n               IF($B6086=W$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!X6086,\n               IF($B6086=X$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!Y6086,\n               IF($B6086=Y$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!Z6086,\n               IF($B6086=Z$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!AA6086,\n               IF($B6086=AA$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!AB6086,\n               IF($B6086=AB$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!AC6086,\n               IF($B6086=AC$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!AD6086,\n               IF($B6086=AD$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6086=\"\", $E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!AE6086,\n               IF($B6086=AE$3,$F6086,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,1.8188902838439542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6121","v":"s1267"},{"$f":"'Projected Revenue Requirements'!C6121","v":"BGE"},{"$f":"'Upgrade Information'!E6121","v":150},{"$f":"IF('Upgrade Information'!D6121=\"\",\"\",'Upgrade Information'!D6121)","v":"2022-05-14"},{"$f":"'Projected Revenue Requirements'!I6121","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K6121/12","v":1731632.2379253812},null,{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!H6121,\n               IF($B6121=H$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!I6121,\n               IF($B6121=I$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!J6121,\n               IF($B6121=J$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!K6121,\n               IF($B6121=K$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!L6121,\n               IF($B6121=L$3,$F6121,0)\n           )\n       )\n   )","v":1731632.2379253812},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!M6121,\n               IF($B6121=M$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!N6121,\n               IF($B6121=N$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!O6121,\n               IF($B6121=O$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!P6121,\n               IF($B6121=P$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!Q6121,\n               IF($B6121=Q$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!R6121,\n               IF($B6121=R$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!S6121,\n               IF($B6121=S$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!T6121,\n               IF($B6121=T$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!U6121,\n               IF($B6121=U$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!V6121,\n               IF($B6121=V$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!W6121,\n               IF($B6121=W$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!X6121,\n               IF($B6121=X$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!Y6121,\n               IF($B6121=Y$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!Z6121,\n               IF($B6121=Z$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!AA6121,\n               IF($B6121=AA$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!AB6121,\n               IF($B6121=AB$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!AC6121,\n               IF($B6121=AC$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!AD6121,\n               IF($B6121=AD$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6121=\"\", $E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!AE6121,\n               IF($B6121=AE$3,$F6121,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,265.5877665529726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6169","v":"s1297.7"},{"$f":"'Projected Revenue Requirements'!C6169","v":"AEP"},{"$f":"'Upgrade Information'!E6169","v":0},{"$f":"IF('Upgrade Information'!D6169=\"\",\"\",'Upgrade Information'!D6169)","v":"2016-01-01"},{"$f":"'Projected Revenue Requirements'!I6169","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6169/12","v":0},null,{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!H6169,\n               IF($B6169=H$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!I6169,\n               IF($B6169=I$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!J6169,\n               IF($B6169=J$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!K6169,\n               IF($B6169=K$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!L6169,\n               IF($B6169=L$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!M6169,\n               IF($B6169=M$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!N6169,\n               IF($B6169=N$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!O6169,\n               IF($B6169=O$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!P6169,\n               IF($B6169=P$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!Q6169,\n               IF($B6169=Q$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!R6169,\n               IF($B6169=R$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!S6169,\n               IF($B6169=S$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!T6169,\n               IF($B6169=T$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!U6169,\n               IF($B6169=U$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!V6169,\n               IF($B6169=V$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!W6169,\n               IF($B6169=W$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!X6169,\n               IF($B6169=X$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!Y6169,\n               IF($B6169=Y$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!Z6169,\n               IF($B6169=Z$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!AA6169,\n               IF($B6169=AA$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!AB6169,\n               IF($B6169=AB$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!AC6169,\n               IF($B6169=AC$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!AD6169,\n               IF($B6169=AD$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6169=\"\", $E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!AE6169,\n               IF($B6169=AE$3,$F6169,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6186","v":"s1302.1"},{"$f":"'Projected Revenue Requirements'!C6186","v":"AEP"},{"$f":"'Upgrade Information'!E6186","v":0},{"$f":"IF('Upgrade Information'!D6186=\"\",\"\",'Upgrade Information'!D6186)","v":"2017-12-27"},{"$f":"'Projected Revenue Requirements'!I6186","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6186/12","v":0},null,{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!H6186,\n               IF($B6186=H$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!I6186,\n               IF($B6186=I$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!J6186,\n               IF($B6186=J$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!K6186,\n               IF($B6186=K$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!L6186,\n               IF($B6186=L$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!M6186,\n               IF($B6186=M$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!N6186,\n               IF($B6186=N$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!O6186,\n               IF($B6186=O$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!P6186,\n               IF($B6186=P$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!Q6186,\n               IF($B6186=Q$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!R6186,\n               IF($B6186=R$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!S6186,\n               IF($B6186=S$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!T6186,\n               IF($B6186=T$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!U6186,\n               IF($B6186=U$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!V6186,\n               IF($B6186=V$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!W6186,\n               IF($B6186=W$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!X6186,\n               IF($B6186=X$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!Y6186,\n               IF($B6186=Y$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!Z6186,\n               IF($B6186=Z$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!AA6186,\n               IF($B6186=AA$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!AB6186,\n               IF($B6186=AB$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!AC6186,\n               IF($B6186=AC$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!AD6186,\n               IF($B6186=AD$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6186=\"\", $E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!AE6186,\n               IF($B6186=AE$3,$F6186,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6252","v":"s1327.1"},{"$f":"'Projected Revenue Requirements'!C6252","v":"AEP"},{"$f":"'Upgrade Information'!E6252","v":0},{"$f":"IF('Upgrade Information'!D6252=\"\",\"\",'Upgrade Information'!D6252)","v":"2018-04-01"},{"$f":"'Projected Revenue Requirements'!I6252","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6252/12","v":0},null,{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!H6252,\n               IF($B6252=H$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!I6252,\n               IF($B6252=I$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!J6252,\n               IF($B6252=J$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!K6252,\n               IF($B6252=K$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!L6252,\n               IF($B6252=L$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!M6252,\n               IF($B6252=M$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!N6252,\n               IF($B6252=N$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!O6252,\n               IF($B6252=O$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!P6252,\n               IF($B6252=P$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!Q6252,\n               IF($B6252=Q$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!R6252,\n               IF($B6252=R$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!S6252,\n               IF($B6252=S$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!T6252,\n               IF($B6252=T$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!U6252,\n               IF($B6252=U$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!V6252,\n               IF($B6252=V$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!W6252,\n               IF($B6252=W$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!X6252,\n               IF($B6252=X$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!Y6252,\n               IF($B6252=Y$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!Z6252,\n               IF($B6252=Z$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!AA6252,\n               IF($B6252=AA$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!AB6252,\n               IF($B6252=AB$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!AC6252,\n               IF($B6252=AC$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!AD6252,\n               IF($B6252=AD$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6252=\"\", $E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!AE6252,\n               IF($B6252=AE$3,$F6252,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6273","v":"s1335.2"},{"$f":"'Projected Revenue Requirements'!C6273","v":"AEP"},{"$f":"'Upgrade Information'!E6273","v":3.3},{"$f":"IF('Upgrade Information'!D6273=\"\",\"\",'Upgrade Information'!D6273)","v":"2017-12-05"},{"$f":"'Projected Revenue Requirements'!I6273","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6273/12","v":36976.616478358374},null,{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!H6273,\n               IF($B6273=H$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!I6273,\n               IF($B6273=I$3,$F6273,0)\n           )\n       )\n   )","v":36976.616478358374},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!J6273,\n               IF($B6273=J$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!K6273,\n               IF($B6273=K$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!L6273,\n               IF($B6273=L$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!M6273,\n               IF($B6273=M$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!N6273,\n               IF($B6273=N$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!O6273,\n               IF($B6273=O$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!P6273,\n               IF($B6273=P$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!Q6273,\n               IF($B6273=Q$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!R6273,\n               IF($B6273=R$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!S6273,\n               IF($B6273=S$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!T6273,\n               IF($B6273=T$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!U6273,\n               IF($B6273=U$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!V6273,\n               IF($B6273=V$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!W6273,\n               IF($B6273=W$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!X6273,\n               IF($B6273=X$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!Y6273,\n               IF($B6273=Y$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!Z6273,\n               IF($B6273=Z$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!AA6273,\n               IF($B6273=AA$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!AB6273,\n               IF($B6273=AB$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!AC6273,\n               IF($B6273=AC$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!AD6273,\n               IF($B6273=AD$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6273=\"\", $E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!AE6273,\n               IF($B6273=AE$3,$F6273,0)\n           )\n       )\n   )","v":0},null,0,1.7026498233354534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6329","v":"s1377.1"},{"$f":"'Projected Revenue Requirements'!C6329","v":"AEP"},{"$f":"'Upgrade Information'!E6329","v":7.1},{"$f":"IF('Upgrade Information'!D6329=\"\",\"\",'Upgrade Information'!D6329)","v":"2022-10-02"},{"$f":"'Projected Revenue Requirements'!I6329","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6329/12","v":89042.374302332828},null,{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!H6329,\n               IF($B6329=H$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!I6329,\n               IF($B6329=I$3,$F6329,0)\n           )\n       )\n   )","v":89042.374302332828},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!J6329,\n               IF($B6329=J$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!K6329,\n               IF($B6329=K$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!L6329,\n               IF($B6329=L$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!M6329,\n               IF($B6329=M$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!N6329,\n               IF($B6329=N$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!O6329,\n               IF($B6329=O$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!P6329,\n               IF($B6329=P$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!Q6329,\n               IF($B6329=Q$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!R6329,\n               IF($B6329=R$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!S6329,\n               IF($B6329=S$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!T6329,\n               IF($B6329=T$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!U6329,\n               IF($B6329=U$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!V6329,\n               IF($B6329=V$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!W6329,\n               IF($B6329=W$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!X6329,\n               IF($B6329=X$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!Y6329,\n               IF($B6329=Y$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!Z6329,\n               IF($B6329=Z$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!AA6329,\n               IF($B6329=AA$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!AB6329,\n               IF($B6329=AB$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!AC6329,\n               IF($B6329=AC$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!AD6329,\n               IF($B6329=AD$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6329=\"\", $E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!AE6329,\n               IF($B6329=AE$3,$F6329,0)\n           )\n       )\n   )","v":0},null,0,4.1001042635680101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6360","v":"s1397"},{"$f":"'Projected Revenue Requirements'!C6360","v":"Dominion"},{"$f":"'Upgrade Information'!E6360","v":0.5},{"$f":"IF('Upgrade Information'!D6360=\"\",\"\",'Upgrade Information'!D6360)","v":"2020-12-01"},{"$f":"'Projected Revenue Requirements'!I6360","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6360/12","v":0},null,{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!H6360,\n               IF($B6360=H$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!I6360,\n               IF($B6360=I$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!J6360,\n               IF($B6360=J$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!K6360,\n               IF($B6360=K$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!L6360,\n               IF($B6360=L$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!M6360,\n               IF($B6360=M$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!N6360,\n               IF($B6360=N$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!O6360,\n               IF($B6360=O$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!P6360,\n               IF($B6360=P$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!Q6360,\n               IF($B6360=Q$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!R6360,\n               IF($B6360=R$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!S6360,\n               IF($B6360=S$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!T6360,\n               IF($B6360=T$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!U6360,\n               IF($B6360=U$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!V6360,\n               IF($B6360=V$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!W6360,\n               IF($B6360=W$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!X6360,\n               IF($B6360=X$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!Y6360,\n               IF($B6360=Y$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!Z6360,\n               IF($B6360=Z$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!AA6360,\n               IF($B6360=AA$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!AB6360,\n               IF($B6360=AB$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!AC6360,\n               IF($B6360=AC$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!AD6360,\n               IF($B6360=AD$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6360=\"\", $E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!AE6360,\n               IF($B6360=AE$3,$F6360,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6374","v":"s1406.3"},{"$f":"'Projected Revenue Requirements'!C6374","v":"PSEG"},{"$f":"'Upgrade Information'!E6374","v":0},{"$f":"IF('Upgrade Information'!D6374=\"\",\"\",'Upgrade Information'!D6374)","v":"2020-10-04"},{"$f":"'Projected Revenue Requirements'!I6374","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6374/12","v":0},null,{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!H6374,\n               IF($B6374=H$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!I6374,\n               IF($B6374=I$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!J6374,\n               IF($B6374=J$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!K6374,\n               IF($B6374=K$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!L6374,\n               IF($B6374=L$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!M6374,\n               IF($B6374=M$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!N6374,\n               IF($B6374=N$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!O6374,\n               IF($B6374=O$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!P6374,\n               IF($B6374=P$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!Q6374,\n               IF($B6374=Q$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!R6374,\n               IF($B6374=R$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!S6374,\n               IF($B6374=S$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!T6374,\n               IF($B6374=T$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!U6374,\n               IF($B6374=U$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!V6374,\n               IF($B6374=V$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!W6374,\n               IF($B6374=W$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!X6374,\n               IF($B6374=X$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!Y6374,\n               IF($B6374=Y$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!Z6374,\n               IF($B6374=Z$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!AA6374,\n               IF($B6374=AA$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!AB6374,\n               IF($B6374=AB$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!AC6374,\n               IF($B6374=AC$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!AD6374,\n               IF($B6374=AD$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6374=\"\", $E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!AE6374,\n               IF($B6374=AE$3,$F6374,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6447","v":"s1436.1"},{"$f":"'Projected Revenue Requirements'!C6447","v":"AEP"},{"$f":"'Upgrade Information'!E6447","v":7.64},{"$f":"IF('Upgrade Information'!D6447=\"\",\"\",'Upgrade Information'!D6447)","v":"2018-09-17"},{"$f":"'Projected Revenue Requirements'!I6447","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6447/12","v":87190.491630642457},null,{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!H6447,\n               IF($B6447=H$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!I6447,\n               IF($B6447=I$3,$F6447,0)\n           )\n       )\n   )","v":87190.491630642457},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!J6447,\n               IF($B6447=J$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!K6447,\n               IF($B6447=K$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!L6447,\n               IF($B6447=L$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!M6447,\n               IF($B6447=M$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!N6447,\n               IF($B6447=N$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!O6447,\n               IF($B6447=O$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!P6447,\n               IF($B6447=P$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!Q6447,\n               IF($B6447=Q$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!R6447,\n               IF($B6447=R$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!S6447,\n               IF($B6447=S$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!T6447,\n               IF($B6447=T$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!U6447,\n               IF($B6447=U$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!V6447,\n               IF($B6447=V$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!W6447,\n               IF($B6447=W$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!X6447,\n               IF($B6447=X$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!Y6447,\n               IF($B6447=Y$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!Z6447,\n               IF($B6447=Z$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!AA6447,\n               IF($B6447=AA$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!AB6447,\n               IF($B6447=AB$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!AC6447,\n               IF($B6447=AC$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!AD6447,\n               IF($B6447=AD$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6447=\"\", $E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!AE6447,\n               IF($B6447=AE$3,$F6447,0)\n           )\n       )\n   )","v":0},null,0,4.0148312449932293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6457","v":"s1443.2"},{"$f":"'Projected Revenue Requirements'!C6457","v":"AEP"},{"$f":"'Upgrade Information'!E6457","v":3.46},{"$f":"IF('Upgrade Information'!D6457=\"\",\"\",'Upgrade Information'!D6457)","v":"2019-02-22"},{"$f":"'Projected Revenue Requirements'!I6457","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6457/12","v":39885.332888059806},null,{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!H6457,\n               IF($B6457=H$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!I6457,\n               IF($B6457=I$3,$F6457,0)\n           )\n       )\n   )","v":39885.332888059806},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!J6457,\n               IF($B6457=J$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!K6457,\n               IF($B6457=K$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!L6457,\n               IF($B6457=L$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!M6457,\n               IF($B6457=M$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!N6457,\n               IF($B6457=N$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!O6457,\n               IF($B6457=O$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!P6457,\n               IF($B6457=P$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!Q6457,\n               IF($B6457=Q$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!R6457,\n               IF($B6457=R$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!S6457,\n               IF($B6457=S$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!T6457,\n               IF($B6457=T$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!U6457,\n               IF($B6457=U$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!V6457,\n               IF($B6457=V$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!W6457,\n               IF($B6457=W$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!X6457,\n               IF($B6457=X$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!Y6457,\n               IF($B6457=Y$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!Z6457,\n               IF($B6457=Z$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!AA6457,\n               IF($B6457=AA$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!AB6457,\n               IF($B6457=AB$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!AC6457,\n               IF($B6457=AC$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!AD6457,\n               IF($B6457=AD$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6457=\"\", $E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!AE6457,\n               IF($B6457=AE$3,$F6457,0)\n           )\n       )\n   )","v":0},null,0,1.8365865096195997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6512","v":"s1482.2"},{"$f":"'Projected Revenue Requirements'!C6512","v":"ComEd"},{"$f":"'Upgrade Information'!E6512","v":0.32},{"$f":"IF('Upgrade Information'!D6512=\"\",\"\",'Upgrade Information'!D6512)","v":"2018-06-01"},{"$f":"'Projected Revenue Requirements'!I6512","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K6512/12","v":3936.1927118637636},null,{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!H6512,\n               IF($B6512=H$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!I6512,\n               IF($B6512=I$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!J6512,\n               IF($B6512=J$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!K6512,\n               IF($B6512=K$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!L6512,\n               IF($B6512=L$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!M6512,\n               IF($B6512=M$3,$F6512,0)\n           )\n       )\n   )","v":3936.1927118637636},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!N6512,\n               IF($B6512=N$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!O6512,\n               IF($B6512=O$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!P6512,\n               IF($B6512=P$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!Q6512,\n               IF($B6512=Q$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!R6512,\n               IF($B6512=R$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!S6512,\n               IF($B6512=S$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!T6512,\n               IF($B6512=T$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!U6512,\n               IF($B6512=U$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!V6512,\n               IF($B6512=V$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!W6512,\n               IF($B6512=W$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!X6512,\n               IF($B6512=X$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!Y6512,\n               IF($B6512=Y$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!Z6512,\n               IF($B6512=Z$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!AA6512,\n               IF($B6512=AA$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!AB6512,\n               IF($B6512=AB$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!AC6512,\n               IF($B6512=AC$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!AD6512,\n               IF($B6512=AD$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6512=\"\", $E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!AE6512,\n               IF($B6512=AE$3,$F6512,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.1851254432429118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6540","v":"s1495.1"},{"$f":"'Projected Revenue Requirements'!C6540","v":"AEP"},{"$f":"'Upgrade Information'!E6540","v":82.6},{"$f":"IF('Upgrade Information'!D6540=\"\",\"\",'Upgrade Information'!D6540)","v":"2020-03-06"},{"$f":"'Projected Revenue Requirements'!I6540","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6540/12","v":976912.96301142545},null,{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!H6540,\n               IF($B6540=H$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!I6540,\n               IF($B6540=I$3,$F6540,0)\n           )\n       )\n   )","v":976912.96301142545},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!J6540,\n               IF($B6540=J$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!K6540,\n               IF($B6540=K$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!L6540,\n               IF($B6540=L$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!M6540,\n               IF($B6540=M$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!N6540,\n               IF($B6540=N$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!O6540,\n               IF($B6540=O$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!P6540,\n               IF($B6540=P$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!Q6540,\n               IF($B6540=Q$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!R6540,\n               IF($B6540=R$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!S6540,\n               IF($B6540=S$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!T6540,\n               IF($B6540=T$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!U6540,\n               IF($B6540=U$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!V6540,\n               IF($B6540=V$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!W6540,\n               IF($B6540=W$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!X6540,\n               IF($B6540=X$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!Y6540,\n               IF($B6540=Y$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!Z6540,\n               IF($B6540=Z$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!AA6540,\n               IF($B6540=AA$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!AB6540,\n               IF($B6540=AB$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!AC6540,\n               IF($B6540=AC$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!AD6540,\n               IF($B6540=AD$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6540=\"\", $E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!AE6540,\n               IF($B6540=AE$3,$F6540,0)\n           )\n       )\n   )","v":0},null,0,44.983582661194426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6599","v":"s1514.2"},{"$f":"'Projected Revenue Requirements'!C6599","v":"AEP"},{"$f":"'Upgrade Information'!E6599","v":0.7},{"$f":"IF('Upgrade Information'!D6599=\"\",\"\",'Upgrade Information'!D6599)","v":"2018-06-29"},{"$f":"'Projected Revenue Requirements'!I6599","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6599/12","v":7940.2799759351183},null,{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!H6599,\n               IF($B6599=H$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!I6599,\n               IF($B6599=I$3,$F6599,0)\n           )\n       )\n   )","v":7940.2799759351183},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!J6599,\n               IF($B6599=J$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!K6599,\n               IF($B6599=K$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!L6599,\n               IF($B6599=L$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!M6599,\n               IF($B6599=M$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!N6599,\n               IF($B6599=N$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!O6599,\n               IF($B6599=O$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!P6599,\n               IF($B6599=P$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!Q6599,\n               IF($B6599=Q$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!R6599,\n               IF($B6599=R$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!S6599,\n               IF($B6599=S$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!T6599,\n               IF($B6599=T$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!U6599,\n               IF($B6599=U$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!V6599,\n               IF($B6599=V$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!W6599,\n               IF($B6599=W$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!X6599,\n               IF($B6599=X$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!Y6599,\n               IF($B6599=Y$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!Z6599,\n               IF($B6599=Z$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!AA6599,\n               IF($B6599=AA$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!AB6599,\n               IF($B6599=AB$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!AC6599,\n               IF($B6599=AC$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!AD6599,\n               IF($B6599=AD$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6599=\"\", $E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!AE6599,\n               IF($B6599=AE$3,$F6599,0)\n           )\n       )\n   )","v":0},null,0,0.3656234016482458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6623","v":"s1526.1"},{"$f":"'Projected Revenue Requirements'!C6623","v":"AEP"},{"$f":"'Upgrade Information'!E6623","v":0},{"$f":"IF('Upgrade Information'!D6623=\"\",\"\",'Upgrade Information'!D6623)","v":"2019-07-17"},{"$f":"'Projected Revenue Requirements'!I6623","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6623/12","v":0},null,{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!H6623,\n               IF($B6623=H$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!I6623,\n               IF($B6623=I$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!J6623,\n               IF($B6623=J$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!K6623,\n               IF($B6623=K$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!L6623,\n               IF($B6623=L$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!M6623,\n               IF($B6623=M$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!N6623,\n               IF($B6623=N$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!O6623,\n               IF($B6623=O$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!P6623,\n               IF($B6623=P$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!Q6623,\n               IF($B6623=Q$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!R6623,\n               IF($B6623=R$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!S6623,\n               IF($B6623=S$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!T6623,\n               IF($B6623=T$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!U6623,\n               IF($B6623=U$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!V6623,\n               IF($B6623=V$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!W6623,\n               IF($B6623=W$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!X6623,\n               IF($B6623=X$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!Y6623,\n               IF($B6623=Y$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!Z6623,\n               IF($B6623=Z$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!AA6623,\n               IF($B6623=AA$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!AB6623,\n               IF($B6623=AB$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!AC6623,\n               IF($B6623=AC$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!AD6623,\n               IF($B6623=AD$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6623=\"\", $E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!AE6623,\n               IF($B6623=AE$3,$F6623,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6647","v":"s1547"},{"$f":"'Projected Revenue Requirements'!C6647","v":"AEP"},{"$f":"'Upgrade Information'!E6647","v":6.3},{"$f":"IF('Upgrade Information'!D6647=\"\",\"\",'Upgrade Information'!D6647)","v":"2023-11-17"},{"$f":"'Projected Revenue Requirements'!I6647","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6647/12","v":80722.207906136828},null,{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!H6647,\n               IF($B6647=H$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!I6647,\n               IF($B6647=I$3,$F6647,0)\n           )\n       )\n   )","v":80722.207906136828},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!J6647,\n               IF($B6647=J$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!K6647,\n               IF($B6647=K$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!L6647,\n               IF($B6647=L$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!M6647,\n               IF($B6647=M$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!N6647,\n               IF($B6647=N$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!O6647,\n               IF($B6647=O$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!P6647,\n               IF($B6647=P$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!Q6647,\n               IF($B6647=Q$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!R6647,\n               IF($B6647=R$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!S6647,\n               IF($B6647=S$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!T6647,\n               IF($B6647=T$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!U6647,\n               IF($B6647=U$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!V6647,\n               IF($B6647=V$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!W6647,\n               IF($B6647=W$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!X6647,\n               IF($B6647=X$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!Y6647,\n               IF($B6647=Y$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!Z6647,\n               IF($B6647=Z$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!AA6647,\n               IF($B6647=AA$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!AB6647,\n               IF($B6647=AB$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!AC6647,\n               IF($B6647=AC$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!AD6647,\n               IF($B6647=AD$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6647=\"\", $E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!AE6647,\n               IF($B6647=AE$3,$F6647,0)\n           )\n       )\n   )","v":0},null,0,3.7169883596860003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6719","v":"s1582"},{"$f":"'Projected Revenue Requirements'!C6719","v":"AEP"},{"$f":"'Upgrade Information'!E6719","v":16},{"$f":"IF('Upgrade Information'!D6719=\"\",\"\",'Upgrade Information'!D6719)","v":"2018-11-11"},{"$f":"'Projected Revenue Requirements'!I6719","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6719/12","v":183335.07122907997},null,{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!H6719,\n               IF($B6719=H$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!I6719,\n               IF($B6719=I$3,$F6719,0)\n           )\n       )\n   )","v":183335.07122907997},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!J6719,\n               IF($B6719=J$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!K6719,\n               IF($B6719=K$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!L6719,\n               IF($B6719=L$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!M6719,\n               IF($B6719=M$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!N6719,\n               IF($B6719=N$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!O6719,\n               IF($B6719=O$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!P6719,\n               IF($B6719=P$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!Q6719,\n               IF($B6719=Q$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!R6719,\n               IF($B6719=R$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!S6719,\n               IF($B6719=S$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!T6719,\n               IF($B6719=T$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!U6719,\n               IF($B6719=U$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!V6719,\n               IF($B6719=V$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!W6719,\n               IF($B6719=W$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!X6719,\n               IF($B6719=X$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!Y6719,\n               IF($B6719=Y$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!Z6719,\n               IF($B6719=Z$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!AA6719,\n               IF($B6719=AA$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!AB6719,\n               IF($B6719=AB$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!AC6719,\n               IF($B6719=AC$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!AD6719,\n               IF($B6719=AD$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6719=\"\", $E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!AE6719,\n               IF($B6719=AE$3,$F6719,0)\n           )\n       )\n   )","v":0},null,0,8.4419683672810812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6726","v":"s1589"},{"$f":"'Projected Revenue Requirements'!C6726","v":"AEP"},{"$f":"'Upgrade Information'!E6726","v":1.6},{"$f":"IF('Upgrade Information'!D6726=\"\",\"\",'Upgrade Information'!D6726)","v":"2020-05-29"},{"$f":"'Projected Revenue Requirements'!I6726","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6726/12","v":18996.971820539235},null,{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!H6726,\n               IF($B6726=H$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!I6726,\n               IF($B6726=I$3,$F6726,0)\n           )\n       )\n   )","v":18996.971820539235},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!J6726,\n               IF($B6726=J$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!K6726,\n               IF($B6726=K$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!L6726,\n               IF($B6726=L$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!M6726,\n               IF($B6726=M$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!N6726,\n               IF($B6726=N$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!O6726,\n               IF($B6726=O$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!P6726,\n               IF($B6726=P$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!Q6726,\n               IF($B6726=Q$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!R6726,\n               IF($B6726=R$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!S6726,\n               IF($B6726=S$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!T6726,\n               IF($B6726=T$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!U6726,\n               IF($B6726=U$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!V6726,\n               IF($B6726=V$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!W6726,\n               IF($B6726=W$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!X6726,\n               IF($B6726=X$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!Y6726,\n               IF($B6726=Y$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!Z6726,\n               IF($B6726=Z$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!AA6726,\n               IF($B6726=AA$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!AB6726,\n               IF($B6726=AB$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!AC6726,\n               IF($B6726=AC$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!AD6726,\n               IF($B6726=AD$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6726=\"\", $E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!AE6726,\n               IF($B6726=AE$3,$F6726,0)\n           )\n       )\n   )","v":0},null,0,0.87474717252944623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6767","v":"s1607.1"},{"$f":"'Projected Revenue Requirements'!C6767","v":"AEP"},{"$f":"'Upgrade Information'!E6767","v":12.6},{"$f":"IF('Upgrade Information'!D6767=\"\",\"\",'Upgrade Information'!D6767)","v":"2021-01-21"},{"$f":"'Projected Revenue Requirements'!I6767","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6767/12","v":151923.27952845578},null,{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!H6767,\n               IF($B6767=H$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!I6767,\n               IF($B6767=I$3,$F6767,0)\n           )\n       )\n   )","v":151923.27952845578},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!J6767,\n               IF($B6767=J$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!K6767,\n               IF($B6767=K$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!L6767,\n               IF($B6767=L$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!M6767,\n               IF($B6767=M$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!N6767,\n               IF($B6767=N$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!O6767,\n               IF($B6767=O$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!P6767,\n               IF($B6767=P$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!Q6767,\n               IF($B6767=Q$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!R6767,\n               IF($B6767=R$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!S6767,\n               IF($B6767=S$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!T6767,\n               IF($B6767=T$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!U6767,\n               IF($B6767=U$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!V6767,\n               IF($B6767=V$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!W6767,\n               IF($B6767=W$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!X6767,\n               IF($B6767=X$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!Y6767,\n               IF($B6767=Y$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!Z6767,\n               IF($B6767=Z$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!AA6767,\n               IF($B6767=AA$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!AB6767,\n               IF($B6767=AB$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!AC6767,\n               IF($B6767=AC$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!AD6767,\n               IF($B6767=AD$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6767=\"\", $E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!AE6767,\n               IF($B6767=AE$3,$F6767,0)\n           )\n       )\n   )","v":0},null,0,6.9955601589740706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6803","v":"s1617.5"},{"$f":"'Projected Revenue Requirements'!C6803","v":"AEP"},{"$f":"'Upgrade Information'!E6803","v":16.100000000000001},{"$f":"IF('Upgrade Information'!D6803=\"\",\"\",'Upgrade Information'!D6803)","v":"2020-05-28"},{"$f":"'Projected Revenue Requirements'!I6803","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6803/12","v":191157.02894417604},null,{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!H6803,\n               IF($B6803=H$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!I6803,\n               IF($B6803=I$3,$F6803,0)\n           )\n       )\n   )","v":191157.02894417604},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!J6803,\n               IF($B6803=J$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!K6803,\n               IF($B6803=K$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!L6803,\n               IF($B6803=L$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!M6803,\n               IF($B6803=M$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!N6803,\n               IF($B6803=N$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!O6803,\n               IF($B6803=O$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!P6803,\n               IF($B6803=P$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!Q6803,\n               IF($B6803=Q$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!R6803,\n               IF($B6803=R$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!S6803,\n               IF($B6803=S$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!T6803,\n               IF($B6803=T$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!U6803,\n               IF($B6803=U$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!V6803,\n               IF($B6803=V$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!W6803,\n               IF($B6803=W$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!X6803,\n               IF($B6803=X$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!Y6803,\n               IF($B6803=Y$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!Z6803,\n               IF($B6803=Z$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!AA6803,\n               IF($B6803=AA$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!AB6803,\n               IF($B6803=AB$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!AC6803,\n               IF($B6803=AC$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!AD6803,\n               IF($B6803=AD$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6803=\"\", $E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!AE6803,\n               IF($B6803=AE$3,$F6803,0)\n           )\n       )\n   )","v":0},null,0,8.8021434235775526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6854","v":"s1642.2"},{"$f":"'Projected Revenue Requirements'!C6854","v":"PENELEC"},{"$f":"'Upgrade Information'!E6854","v":0},{"$f":"IF('Upgrade Information'!D6854=\"\",\"\",'Upgrade Information'!D6854)","v":"2019-02-03"},{"$f":"'Projected Revenue Requirements'!I6854","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6854/12","v":0},null,{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!H6854,\n               IF($B6854=H$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!I6854,\n               IF($B6854=I$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!J6854,\n               IF($B6854=J$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!K6854,\n               IF($B6854=K$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!L6854,\n               IF($B6854=L$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!M6854,\n               IF($B6854=M$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!N6854,\n               IF($B6854=N$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!O6854,\n               IF($B6854=O$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!P6854,\n               IF($B6854=P$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!Q6854,\n               IF($B6854=Q$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!R6854,\n               IF($B6854=R$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!S6854,\n               IF($B6854=S$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!T6854,\n               IF($B6854=T$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!U6854,\n               IF($B6854=U$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!V6854,\n               IF($B6854=V$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!W6854,\n               IF($B6854=W$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!X6854,\n               IF($B6854=X$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!Y6854,\n               IF($B6854=Y$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!Z6854,\n               IF($B6854=Z$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!AA6854,\n               IF($B6854=AA$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!AB6854,\n               IF($B6854=AB$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!AC6854,\n               IF($B6854=AC$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!AD6854,\n               IF($B6854=AD$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6854=\"\", $E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!AE6854,\n               IF($B6854=AE$3,$F6854,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6886","v":"s1663.1"},{"$f":"'Projected Revenue Requirements'!C6886","v":"AEP"},{"$f":"'Upgrade Information'!E6886","v":3.54},{"$f":"IF('Upgrade Information'!D6886=\"\",\"\",'Upgrade Information'!D6886)","v":"2019-03-21"},{"$f":"'Projected Revenue Requirements'!I6886","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6886/12","v":40889.0879857693},null,{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!H6886,\n               IF($B6886=H$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!I6886,\n               IF($B6886=I$3,$F6886,0)\n           )\n       )\n   )","v":40889.0879857693},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!J6886,\n               IF($B6886=J$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!K6886,\n               IF($B6886=K$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!L6886,\n               IF($B6886=L$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!M6886,\n               IF($B6886=M$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!N6886,\n               IF($B6886=N$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!O6886,\n               IF($B6886=O$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!P6886,\n               IF($B6886=P$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!Q6886,\n               IF($B6886=Q$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!R6886,\n               IF($B6886=R$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!S6886,\n               IF($B6886=S$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!T6886,\n               IF($B6886=T$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!U6886,\n               IF($B6886=U$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!V6886,\n               IF($B6886=V$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!W6886,\n               IF($B6886=W$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!X6886,\n               IF($B6886=X$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!Y6886,\n               IF($B6886=Y$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!Z6886,\n               IF($B6886=Z$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!AA6886,\n               IF($B6886=AA$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!AB6886,\n               IF($B6886=AB$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!AC6886,\n               IF($B6886=AC$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!AD6886,\n               IF($B6886=AD$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6886=\"\", $E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!AE6886,\n               IF($B6886=AE$3,$F6886,0)\n           )\n       )\n   )","v":0},null,0,1.8828060830299305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6941","v":"s1687.3"},{"$f":"'Projected Revenue Requirements'!C6941","v":"AEP"},{"$f":"'Upgrade Information'!E6941","v":0.4},{"$f":"IF('Upgrade Information'!D6941=\"\",\"\",'Upgrade Information'!D6941)","v":"2023-06-23"},{"$f":"'Projected Revenue Requirements'!I6941","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6941/12","v":5024.5176516184929},null,{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!H6941,\n               IF($B6941=H$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!I6941,\n               IF($B6941=I$3,$F6941,0)\n           )\n       )\n   )","v":5024.5176516184929},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!J6941,\n               IF($B6941=J$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!K6941,\n               IF($B6941=K$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!L6941,\n               IF($B6941=L$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!M6941,\n               IF($B6941=M$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!N6941,\n               IF($B6941=N$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!O6941,\n               IF($B6941=O$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!P6941,\n               IF($B6941=P$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!Q6941,\n               IF($B6941=Q$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!R6941,\n               IF($B6941=R$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!S6941,\n               IF($B6941=S$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!T6941,\n               IF($B6941=T$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!U6941,\n               IF($B6941=U$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!V6941,\n               IF($B6941=V$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!W6941,\n               IF($B6941=W$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!X6941,\n               IF($B6941=X$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!Y6941,\n               IF($B6941=Y$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!Z6941,\n               IF($B6941=Z$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!AA6941,\n               IF($B6941=AA$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!AB6941,\n               IF($B6941=AB$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!AC6941,\n               IF($B6941=AC$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!AD6941,\n               IF($B6941=AD$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6941=\"\", $E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!AE6941,\n               IF($B6941=AE$3,$F6941,0)\n           )\n       )\n   )","v":0},null,0,0.23136227450343247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6969","v":"s1706"},{"$f":"'Projected Revenue Requirements'!C6969","v":"ATSI"},{"$f":"'Upgrade Information'!E6969","v":11.77},{"$f":"IF('Upgrade Information'!D6969=\"\",\"\",'Upgrade Information'!D6969)","v":"2024-12-31"},{"$f":"'Projected Revenue Requirements'!I6969","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K6969/12","v":0},null,{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!H6969,\n               IF($B6969=H$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!I6969,\n               IF($B6969=I$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!J6969,\n               IF($B6969=J$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!K6969,\n               IF($B6969=K$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!L6969,\n               IF($B6969=L$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!M6969,\n               IF($B6969=M$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!N6969,\n               IF($B6969=N$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!O6969,\n               IF($B6969=O$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!P6969,\n               IF($B6969=P$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!Q6969,\n               IF($B6969=Q$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!R6969,\n               IF($B6969=R$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!S6969,\n               IF($B6969=S$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!T6969,\n               IF($B6969=T$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!U6969,\n               IF($B6969=U$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!V6969,\n               IF($B6969=V$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!W6969,\n               IF($B6969=W$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!X6969,\n               IF($B6969=X$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!Y6969,\n               IF($B6969=Y$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!Z6969,\n               IF($B6969=Z$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!AA6969,\n               IF($B6969=AA$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!AB6969,\n               IF($B6969=AB$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!AC6969,\n               IF($B6969=AC$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!AD6969,\n               IF($B6969=AD$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D6969=\"\", $E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!AE6969,\n               IF($B6969=AE$3,$F6969,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7006","v":"s1740"},{"$f":"'Projected Revenue Requirements'!C7006","v":"DEOK"},{"$f":"'Upgrade Information'!E7006","v":4.74},{"$f":"IF('Upgrade Information'!D7006=\"\",\"\",'Upgrade Information'!D7006)","v":"2019-11-01"},{"$f":"'Projected Revenue Requirements'!I7006","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K7006/12","v":60123.243857034227},null,{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!H7006,\n               IF($B7006=H$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!I7006,\n               IF($B7006=I$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!J7006,\n               IF($B7006=J$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!K7006,\n               IF($B7006=K$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!L7006,\n               IF($B7006=L$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!M7006,\n               IF($B7006=M$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!N7006,\n               IF($B7006=N$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!O7006,\n               IF($B7006=O$3,$F7006,0)\n           )\n       )\n   )","v":60123.243857034227},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!P7006,\n               IF($B7006=P$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!Q7006,\n               IF($B7006=Q$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!R7006,\n               IF($B7006=R$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!S7006,\n               IF($B7006=S$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!T7006,\n               IF($B7006=T$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!U7006,\n               IF($B7006=U$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!V7006,\n               IF($B7006=V$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!W7006,\n               IF($B7006=W$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!X7006,\n               IF($B7006=X$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!Y7006,\n               IF($B7006=Y$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!Z7006,\n               IF($B7006=Z$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!AA7006,\n               IF($B7006=AA$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!AB7006,\n               IF($B7006=AB$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!AC7006,\n               IF($B7006=AC$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!AD7006,\n               IF($B7006=AD$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7006=\"\", $E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!AE7006,\n               IF($B7006=AE$3,$F7006,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,11.63803330501427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7052","v":"s1769.2"},{"$f":"'Projected Revenue Requirements'!C7052","v":"PENELEC"},{"$f":"'Upgrade Information'!E7052","v":0},{"$f":"IF('Upgrade Information'!D7052=\"\",\"\",'Upgrade Information'!D7052)","v":"2025-12-31"},{"$f":"'Projected Revenue Requirements'!I7052","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7052/12","v":0},null,{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!H7052,\n               IF($B7052=H$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!I7052,\n               IF($B7052=I$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!J7052,\n               IF($B7052=J$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!K7052,\n               IF($B7052=K$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!L7052,\n               IF($B7052=L$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!M7052,\n               IF($B7052=M$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!N7052,\n               IF($B7052=N$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!O7052,\n               IF($B7052=O$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!P7052,\n               IF($B7052=P$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!Q7052,\n               IF($B7052=Q$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!R7052,\n               IF($B7052=R$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!S7052,\n               IF($B7052=S$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!T7052,\n               IF($B7052=T$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!U7052,\n               IF($B7052=U$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!V7052,\n               IF($B7052=V$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!W7052,\n               IF($B7052=W$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!X7052,\n               IF($B7052=X$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!Y7052,\n               IF($B7052=Y$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!Z7052,\n               IF($B7052=Z$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!AA7052,\n               IF($B7052=AA$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!AB7052,\n               IF($B7052=AB$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!AC7052,\n               IF($B7052=AC$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!AD7052,\n               IF($B7052=AD$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7052=\"\", $E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!AE7052,\n               IF($B7052=AE$3,$F7052,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7093","v":"s1780.3"},{"$f":"'Projected Revenue Requirements'!C7093","v":"PENELEC"},{"$f":"'Upgrade Information'!E7093","v":0},{"$f":"IF('Upgrade Information'!D7093=\"\",\"\",'Upgrade Information'!D7093)","v":"2020-11-25"},{"$f":"'Projected Revenue Requirements'!I7093","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7093/12","v":0},null,{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!H7093,\n               IF($B7093=H$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!I7093,\n               IF($B7093=I$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!J7093,\n               IF($B7093=J$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!K7093,\n               IF($B7093=K$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!L7093,\n               IF($B7093=L$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!M7093,\n               IF($B7093=M$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!N7093,\n               IF($B7093=N$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!O7093,\n               IF($B7093=O$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!P7093,\n               IF($B7093=P$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!Q7093,\n               IF($B7093=Q$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!R7093,\n               IF($B7093=R$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!S7093,\n               IF($B7093=S$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!T7093,\n               IF($B7093=T$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!U7093,\n               IF($B7093=U$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!V7093,\n               IF($B7093=V$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!W7093,\n               IF($B7093=W$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!X7093,\n               IF($B7093=X$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!Y7093,\n               IF($B7093=Y$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!Z7093,\n               IF($B7093=Z$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!AA7093,\n               IF($B7093=AA$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!AB7093,\n               IF($B7093=AB$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!AC7093,\n               IF($B7093=AC$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!AD7093,\n               IF($B7093=AD$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7093=\"\", $E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!AE7093,\n               IF($B7093=AE$3,$F7093,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7129","v":"s1806.4"},{"$f":"'Projected Revenue Requirements'!C7129","v":"JCPL"},{"$f":"'Upgrade Information'!E7129","v":0},{"$f":"IF('Upgrade Information'!D7129=\"\",\"\",'Upgrade Information'!D7129)","v":"2020-12-15"},{"$f":"'Projected Revenue Requirements'!I7129","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7129/12","v":0},null,{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!H7129,\n               IF($B7129=H$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!I7129,\n               IF($B7129=I$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!J7129,\n               IF($B7129=J$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!K7129,\n               IF($B7129=K$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!L7129,\n               IF($B7129=L$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!M7129,\n               IF($B7129=M$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!N7129,\n               IF($B7129=N$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!O7129,\n               IF($B7129=O$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!P7129,\n               IF($B7129=P$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!Q7129,\n               IF($B7129=Q$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!R7129,\n               IF($B7129=R$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!S7129,\n               IF($B7129=S$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!T7129,\n               IF($B7129=T$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!U7129,\n               IF($B7129=U$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!V7129,\n               IF($B7129=V$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!W7129,\n               IF($B7129=W$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!X7129,\n               IF($B7129=X$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!Y7129,\n               IF($B7129=Y$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!Z7129,\n               IF($B7129=Z$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!AA7129,\n               IF($B7129=AA$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!AB7129,\n               IF($B7129=AB$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!AC7129,\n               IF($B7129=AC$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!AD7129,\n               IF($B7129=AD$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7129=\"\", $E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!AE7129,\n               IF($B7129=AE$3,$F7129,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7180","v":"s1822.2"},{"$f":"'Projected Revenue Requirements'!C7180","v":"PENELEC"},{"$f":"'Upgrade Information'!E7180","v":0.6},{"$f":"IF('Upgrade Information'!D7180=\"\",\"\",'Upgrade Information'!D7180)","v":"2022-12-31"},{"$f":"'Projected Revenue Requirements'!I7180","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7180/12","v":7700.2870449226712},null,{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!H7180,\n               IF($B7180=H$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!I7180,\n               IF($B7180=I$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!J7180,\n               IF($B7180=J$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!K7180,\n               IF($B7180=K$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!L7180,\n               IF($B7180=L$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!M7180,\n               IF($B7180=M$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!N7180,\n               IF($B7180=N$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!O7180,\n               IF($B7180=O$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!P7180,\n               IF($B7180=P$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!Q7180,\n               IF($B7180=Q$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!R7180,\n               IF($B7180=R$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!S7180,\n               IF($B7180=S$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!T7180,\n               IF($B7180=T$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!U7180,\n               IF($B7180=U$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!V7180,\n               IF($B7180=V$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!W7180,\n               IF($B7180=W$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!X7180,\n               IF($B7180=X$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!Y7180,\n               IF($B7180=Y$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!Z7180,\n               IF($B7180=Z$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!AA7180,\n               IF($B7180=AA$3,$F7180,0)\n           )\n       )\n   )","v":7700.2870449226712},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!AB7180,\n               IF($B7180=AB$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!AC7180,\n               IF($B7180=AC$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!AD7180,\n               IF($B7180=AD$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7180=\"\", $E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!AE7180,\n               IF($B7180=AE$3,$F7180,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7206610765370001,0,0,0,0]
[{"$f":"'Upgrade Information'!B7212","v":"s1837"},{"$f":"'Projected Revenue Requirements'!C7212","v":"Dominion"},{"$f":"'Upgrade Information'!E7212","v":2},{"$f":"IF('Upgrade Information'!D7212=\"\",\"\",'Upgrade Information'!D7212)","v":"2019-10-15"},{"$f":"'Projected Revenue Requirements'!I7212","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7212/12","v":19619.708598060781},null,{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!H7212,\n               IF($B7212=H$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!I7212,\n               IF($B7212=I$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!J7212,\n               IF($B7212=J$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!K7212,\n               IF($B7212=K$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!L7212,\n               IF($B7212=L$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!M7212,\n               IF($B7212=M$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!N7212,\n               IF($B7212=N$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!O7212,\n               IF($B7212=O$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!P7212,\n               IF($B7212=P$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!Q7212,\n               IF($B7212=Q$3,$F7212,0)\n           )\n       )\n   )","v":19619.708598060781},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!R7212,\n               IF($B7212=R$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!S7212,\n               IF($B7212=S$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!T7212,\n               IF($B7212=T$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!U7212,\n               IF($B7212=U$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!V7212,\n               IF($B7212=V$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!W7212,\n               IF($B7212=W$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!X7212,\n               IF($B7212=X$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!Y7212,\n               IF($B7212=Y$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!Z7212,\n               IF($B7212=Z$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!AA7212,\n               IF($B7212=AA$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!AB7212,\n               IF($B7212=AB$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!AC7212,\n               IF($B7212=AC$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!AD7212,\n               IF($B7212=AD$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7212=\"\", $E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!AE7212,\n               IF($B7212=AE$3,$F7212,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.92736955885768213,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7228","v":"s1849 "},{"$f":"'Projected Revenue Requirements'!C7228","v":"PECO"},{"$f":"'Upgrade Information'!E7228","v":27},{"$f":"IF('Upgrade Information'!D7228=\"\",\"\",'Upgrade Information'!D7228)","v":"2021-05-19"},{"$f":"'Projected Revenue Requirements'!I7228","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K7228/12","v":332175.2223332462},null,{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!H7228,\n               IF($B7228=H$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!I7228,\n               IF($B7228=I$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!J7228,\n               IF($B7228=J$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!K7228,\n               IF($B7228=K$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!L7228,\n               IF($B7228=L$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!M7228,\n               IF($B7228=M$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!N7228,\n               IF($B7228=N$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!O7228,\n               IF($B7228=O$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!P7228,\n               IF($B7228=P$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!Q7228,\n               IF($B7228=Q$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!R7228,\n               IF($B7228=R$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!S7228,\n               IF($B7228=S$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!T7228,\n               IF($B7228=T$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!U7228,\n               IF($B7228=U$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!V7228,\n               IF($B7228=V$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!W7228,\n               IF($B7228=W$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!X7228,\n               IF($B7228=X$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!Y7228,\n               IF($B7228=Y$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!Z7228,\n               IF($B7228=Z$3,$F7228,0)\n           )\n       )\n   )","v":332175.2223332462},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!AA7228,\n               IF($B7228=AA$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!AB7228,\n               IF($B7228=AB$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!AC7228,\n               IF($B7228=AC$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!AD7228,\n               IF($B7228=AD$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7228=\"\", $E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!AE7228,\n               IF($B7228=AE$3,$F7228,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.703332595396056,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7295","v":"s1879.2"},{"$f":"'Projected Revenue Requirements'!C7295","v":"ME"},{"$f":"'Upgrade Information'!E7295","v":0},{"$f":"IF('Upgrade Information'!D7295=\"\",\"\",'Upgrade Information'!D7295)","v":"2023-08-01"},{"$f":"'Projected Revenue Requirements'!I7295","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7295/12","v":0},null,{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!H7295,\n               IF($B7295=H$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!I7295,\n               IF($B7295=I$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!J7295,\n               IF($B7295=J$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!K7295,\n               IF($B7295=K$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!L7295,\n               IF($B7295=L$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!M7295,\n               IF($B7295=M$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!N7295,\n               IF($B7295=N$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!O7295,\n               IF($B7295=O$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!P7295,\n               IF($B7295=P$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!Q7295,\n               IF($B7295=Q$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!R7295,\n               IF($B7295=R$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!S7295,\n               IF($B7295=S$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!T7295,\n               IF($B7295=T$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!U7295,\n               IF($B7295=U$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!V7295,\n               IF($B7295=V$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!W7295,\n               IF($B7295=W$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!X7295,\n               IF($B7295=X$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!Y7295,\n               IF($B7295=Y$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!Z7295,\n               IF($B7295=Z$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!AA7295,\n               IF($B7295=AA$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!AB7295,\n               IF($B7295=AB$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!AC7295,\n               IF($B7295=AC$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!AD7295,\n               IF($B7295=AD$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7295=\"\", $E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!AE7295,\n               IF($B7295=AE$3,$F7295,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7332","v":"s1892.2"},{"$f":"'Projected Revenue Requirements'!C7332","v":"ME"},{"$f":"'Upgrade Information'!E7332","v":0},{"$f":"IF('Upgrade Information'!D7332=\"\",\"\",'Upgrade Information'!D7332)","v":"2019-12-14"},{"$f":"'Projected Revenue Requirements'!I7332","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7332/12","v":0},null,{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!H7332,\n               IF($B7332=H$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!I7332,\n               IF($B7332=I$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!J7332,\n               IF($B7332=J$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!K7332,\n               IF($B7332=K$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!L7332,\n               IF($B7332=L$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!M7332,\n               IF($B7332=M$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!N7332,\n               IF($B7332=N$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!O7332,\n               IF($B7332=O$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!P7332,\n               IF($B7332=P$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!Q7332,\n               IF($B7332=Q$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!R7332,\n               IF($B7332=R$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!S7332,\n               IF($B7332=S$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!T7332,\n               IF($B7332=T$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!U7332,\n               IF($B7332=U$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!V7332,\n               IF($B7332=V$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!W7332,\n               IF($B7332=W$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!X7332,\n               IF($B7332=X$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!Y7332,\n               IF($B7332=Y$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!Z7332,\n               IF($B7332=Z$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!AA7332,\n               IF($B7332=AA$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!AB7332,\n               IF($B7332=AB$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!AC7332,\n               IF($B7332=AC$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!AD7332,\n               IF($B7332=AD$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7332=\"\", $E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!AE7332,\n               IF($B7332=AE$3,$F7332,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7340","v":"s1894.2"},{"$f":"'Projected Revenue Requirements'!C7340","v":"ME"},{"$f":"'Upgrade Information'!E7340","v":0},{"$f":"IF('Upgrade Information'!D7340=\"\",\"\",'Upgrade Information'!D7340)","v":"2022-12-16"},{"$f":"'Projected Revenue Requirements'!I7340","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7340/12","v":0},null,{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!H7340,\n               IF($B7340=H$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!I7340,\n               IF($B7340=I$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!J7340,\n               IF($B7340=J$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!K7340,\n               IF($B7340=K$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!L7340,\n               IF($B7340=L$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!M7340,\n               IF($B7340=M$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!N7340,\n               IF($B7340=N$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!O7340,\n               IF($B7340=O$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!P7340,\n               IF($B7340=P$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!Q7340,\n               IF($B7340=Q$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!R7340,\n               IF($B7340=R$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!S7340,\n               IF($B7340=S$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!T7340,\n               IF($B7340=T$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!U7340,\n               IF($B7340=U$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!V7340,\n               IF($B7340=V$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!W7340,\n               IF($B7340=W$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!X7340,\n               IF($B7340=X$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!Y7340,\n               IF($B7340=Y$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!Z7340,\n               IF($B7340=Z$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!AA7340,\n               IF($B7340=AA$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!AB7340,\n               IF($B7340=AB$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!AC7340,\n               IF($B7340=AC$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!AD7340,\n               IF($B7340=AD$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7340=\"\", $E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!AE7340,\n               IF($B7340=AE$3,$F7340,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7380","v":"s1905.2"},{"$f":"'Projected Revenue Requirements'!C7380","v":"ME"},{"$f":"'Upgrade Information'!E7380","v":0},{"$f":"IF('Upgrade Information'!D7380=\"\",\"\",'Upgrade Information'!D7380)","v":"2025-12-31"},{"$f":"'Projected Revenue Requirements'!I7380","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7380/12","v":0},null,{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!H7380,\n               IF($B7380=H$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!I7380,\n               IF($B7380=I$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!J7380,\n               IF($B7380=J$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!K7380,\n               IF($B7380=K$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!L7380,\n               IF($B7380=L$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!M7380,\n               IF($B7380=M$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!N7380,\n               IF($B7380=N$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!O7380,\n               IF($B7380=O$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!P7380,\n               IF($B7380=P$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!Q7380,\n               IF($B7380=Q$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!R7380,\n               IF($B7380=R$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!S7380,\n               IF($B7380=S$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!T7380,\n               IF($B7380=T$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!U7380,\n               IF($B7380=U$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!V7380,\n               IF($B7380=V$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!W7380,\n               IF($B7380=W$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!X7380,\n               IF($B7380=X$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!Y7380,\n               IF($B7380=Y$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!Z7380,\n               IF($B7380=Z$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!AA7380,\n               IF($B7380=AA$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!AB7380,\n               IF($B7380=AB$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!AC7380,\n               IF($B7380=AC$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!AD7380,\n               IF($B7380=AD$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7380=\"\", $E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!AE7380,\n               IF($B7380=AE$3,$F7380,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7423","v":"s1920"},{"$f":"'Projected Revenue Requirements'!C7423","v":"PENELEC"},{"$f":"'Upgrade Information'!E7423","v":3.9},{"$f":"IF('Upgrade Information'!D7423=\"\",\"\",'Upgrade Information'!D7423)","v":"2025-12-01"},{"$f":"'Projected Revenue Requirements'!I7423","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7423/12","v":0},null,{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!H7423,\n               IF($B7423=H$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!I7423,\n               IF($B7423=I$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!J7423,\n               IF($B7423=J$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!K7423,\n               IF($B7423=K$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!L7423,\n               IF($B7423=L$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!M7423,\n               IF($B7423=M$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!N7423,\n               IF($B7423=N$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!O7423,\n               IF($B7423=O$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!P7423,\n               IF($B7423=P$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!Q7423,\n               IF($B7423=Q$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!R7423,\n               IF($B7423=R$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!S7423,\n               IF($B7423=S$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!T7423,\n               IF($B7423=T$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!U7423,\n               IF($B7423=U$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!V7423,\n               IF($B7423=V$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!W7423,\n               IF($B7423=W$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!X7423,\n               IF($B7423=X$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!Y7423,\n               IF($B7423=Y$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!Z7423,\n               IF($B7423=Z$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!AA7423,\n               IF($B7423=AA$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!AB7423,\n               IF($B7423=AB$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!AC7423,\n               IF($B7423=AC$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!AD7423,\n               IF($B7423=AD$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7423=\"\", $E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!AE7423,\n               IF($B7423=AE$3,$F7423,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7467","v":"s1928"},{"$f":"'Projected Revenue Requirements'!C7467","v":"DEOK"},{"$f":"'Upgrade Information'!E7467","v":5.3},{"$f":"IF('Upgrade Information'!D7467=\"\",\"\",'Upgrade Information'!D7467)","v":"2021-06-30"},{"$f":"'Projected Revenue Requirements'!I7467","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K7467/12","v":69150.50782404597},null,{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!H7467,\n               IF($B7467=H$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!I7467,\n               IF($B7467=I$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!J7467,\n               IF($B7467=J$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!K7467,\n               IF($B7467=K$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!L7467,\n               IF($B7467=L$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!M7467,\n               IF($B7467=M$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!N7467,\n               IF($B7467=N$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!O7467,\n               IF($B7467=O$3,$F7467,0)\n           )\n       )\n   )","v":69150.50782404597},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!P7467,\n               IF($B7467=P$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!Q7467,\n               IF($B7467=Q$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!R7467,\n               IF($B7467=R$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!S7467,\n               IF($B7467=S$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!T7467,\n               IF($B7467=T$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!U7467,\n               IF($B7467=U$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!V7467,\n               IF($B7467=V$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!W7467,\n               IF($B7467=W$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!X7467,\n               IF($B7467=X$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!Y7467,\n               IF($B7467=Y$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!Z7467,\n               IF($B7467=Z$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!AA7467,\n               IF($B7467=AA$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!AB7467,\n               IF($B7467=AB$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!AC7467,\n               IF($B7467=AC$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!AD7467,\n               IF($B7467=AD$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7467=\"\", $E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!AE7467,\n               IF($B7467=AE$3,$F7467,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,13.385437336490963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7500","v":"s1957"},{"$f":"'Projected Revenue Requirements'!C7500","v":"ATSI"},{"$f":"'Upgrade Information'!E7500","v":0.7},{"$f":"IF('Upgrade Information'!D7500=\"\",\"\",'Upgrade Information'!D7500)","v":"2020-03-06"},{"$f":"'Projected Revenue Requirements'!I7500","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7500/12","v":11088.062809510418},null,{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!H7500,\n               IF($B7500=H$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!I7500,\n               IF($B7500=I$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!J7500,\n               IF($B7500=J$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!K7500,\n               IF($B7500=K$3,$F7500,0)\n           )\n       )\n   )","v":11088.062809510418},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!L7500,\n               IF($B7500=L$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!M7500,\n               IF($B7500=M$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!N7500,\n               IF($B7500=N$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!O7500,\n               IF($B7500=O$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!P7500,\n               IF($B7500=P$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!Q7500,\n               IF($B7500=Q$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!R7500,\n               IF($B7500=R$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!S7500,\n               IF($B7500=S$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!T7500,\n               IF($B7500=T$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!U7500,\n               IF($B7500=U$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!V7500,\n               IF($B7500=V$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!W7500,\n               IF($B7500=W$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!X7500,\n               IF($B7500=X$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!Y7500,\n               IF($B7500=Y$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!Z7500,\n               IF($B7500=Z$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!AA7500,\n               IF($B7500=AA$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!AB7500,\n               IF($B7500=AB$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!AC7500,\n               IF($B7500=AC$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!AD7500,\n               IF($B7500=AD$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7500=\"\", $E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!AE7500,\n               IF($B7500=AE$3,$F7500,0)\n           )\n       )\n   )","v":0},null,0,0,0,0.86821517406569659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7554","v":"s2004.4"},{"$f":"'Projected Revenue Requirements'!C7554","v":"AEP"},{"$f":"'Upgrade Information'!E7554","v":0.1},{"$f":"IF('Upgrade Information'!D7554=\"\",\"\",'Upgrade Information'!D7554)","v":"2023-07-06"},{"$f":"'Projected Revenue Requirements'!I7554","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7554/12","v":1261.1446932987242},null,{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!H7554,\n               IF($B7554=H$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!I7554,\n               IF($B7554=I$3,$F7554,0)\n           )\n       )\n   )","v":1261.1446932987242},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!J7554,\n               IF($B7554=J$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!K7554,\n               IF($B7554=K$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!L7554,\n               IF($B7554=L$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!M7554,\n               IF($B7554=M$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!N7554,\n               IF($B7554=N$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!O7554,\n               IF($B7554=O$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!P7554,\n               IF($B7554=P$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!Q7554,\n               IF($B7554=Q$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!R7554,\n               IF($B7554=R$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!S7554,\n               IF($B7554=S$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!T7554,\n               IF($B7554=T$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!U7554,\n               IF($B7554=U$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!V7554,\n               IF($B7554=V$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!W7554,\n               IF($B7554=W$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!X7554,\n               IF($B7554=X$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!Y7554,\n               IF($B7554=Y$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!Z7554,\n               IF($B7554=Z$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!AA7554,\n               IF($B7554=AA$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!AB7554,\n               IF($B7554=AB$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!AC7554,\n               IF($B7554=AC$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!AD7554,\n               IF($B7554=AD$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7554=\"\", $E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!AE7554,\n               IF($B7554=AE$3,$F7554,0)\n           )\n       )\n   )","v":0},null,0,5.8071505555471234E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7583","v":"s2013.5"},{"$f":"'Projected Revenue Requirements'!C7583","v":"AEP"},{"$f":"'Upgrade Information'!E7583","v":0.5},{"$f":"IF('Upgrade Information'!D7583=\"\",\"\",'Upgrade Information'!D7583)","v":"2023-04-26"},{"$f":"'Projected Revenue Requirements'!I7583","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7583/12","v":6230.642869367909},null,{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!H7583,\n               IF($B7583=H$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!I7583,\n               IF($B7583=I$3,$F7583,0)\n           )\n       )\n   )","v":6230.642869367909},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!J7583,\n               IF($B7583=J$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!K7583,\n               IF($B7583=K$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!L7583,\n               IF($B7583=L$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!M7583,\n               IF($B7583=M$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!N7583,\n               IF($B7583=N$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!O7583,\n               IF($B7583=O$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!P7583,\n               IF($B7583=P$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!Q7583,\n               IF($B7583=Q$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!R7583,\n               IF($B7583=R$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!S7583,\n               IF($B7583=S$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!T7583,\n               IF($B7583=T$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!U7583,\n               IF($B7583=U$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!V7583,\n               IF($B7583=V$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!W7583,\n               IF($B7583=W$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!X7583,\n               IF($B7583=X$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!Y7583,\n               IF($B7583=Y$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!Z7583,\n               IF($B7583=Z$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!AA7583,\n               IF($B7583=AA$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!AB7583,\n               IF($B7583=AB$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!AC7583,\n               IF($B7583=AC$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!AD7583,\n               IF($B7583=AD$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7583=\"\", $E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!AE7583,\n               IF($B7583=AE$3,$F7583,0)\n           )\n       )\n   )","v":0},null,0,0.2869003167719405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7619","v":"s2025.2"},{"$f":"'Projected Revenue Requirements'!C7619","v":"BGE"},{"$f":"'Upgrade Information'!E7619","v":0},{"$f":"IF('Upgrade Information'!D7619=\"\",\"\",'Upgrade Information'!D7619)","v":"2026-12-31"},{"$f":"'Projected Revenue Requirements'!I7619","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K7619/12","v":0},null,{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!H7619,\n               IF($B7619=H$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!I7619,\n               IF($B7619=I$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!J7619,\n               IF($B7619=J$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!K7619,\n               IF($B7619=K$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!L7619,\n               IF($B7619=L$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!M7619,\n               IF($B7619=M$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!N7619,\n               IF($B7619=N$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!O7619,\n               IF($B7619=O$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!P7619,\n               IF($B7619=P$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!Q7619,\n               IF($B7619=Q$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!R7619,\n               IF($B7619=R$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!S7619,\n               IF($B7619=S$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!T7619,\n               IF($B7619=T$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!U7619,\n               IF($B7619=U$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!V7619,\n               IF($B7619=V$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!W7619,\n               IF($B7619=W$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!X7619,\n               IF($B7619=X$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!Y7619,\n               IF($B7619=Y$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!Z7619,\n               IF($B7619=Z$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!AA7619,\n               IF($B7619=AA$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!AB7619,\n               IF($B7619=AB$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!AC7619,\n               IF($B7619=AC$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!AD7619,\n               IF($B7619=AD$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7619=\"\", $E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!AE7619,\n               IF($B7619=AE$3,$F7619,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7666","v":"s2052.1"},{"$f":"'Projected Revenue Requirements'!C7666","v":"APS"},{"$f":"'Upgrade Information'!E7666","v":0},{"$f":"IF('Upgrade Information'!D7666=\"\",\"\",'Upgrade Information'!D7666)","v":"2020-12-10"},{"$f":"'Projected Revenue Requirements'!I7666","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7666/12","v":0},null,{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!H7666,\n               IF($B7666=H$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!I7666,\n               IF($B7666=I$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!J7666,\n               IF($B7666=J$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!K7666,\n               IF($B7666=K$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!L7666,\n               IF($B7666=L$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!M7666,\n               IF($B7666=M$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!N7666,\n               IF($B7666=N$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!O7666,\n               IF($B7666=O$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!P7666,\n               IF($B7666=P$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!Q7666,\n               IF($B7666=Q$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!R7666,\n               IF($B7666=R$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!S7666,\n               IF($B7666=S$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!T7666,\n               IF($B7666=T$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!U7666,\n               IF($B7666=U$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!V7666,\n               IF($B7666=V$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!W7666,\n               IF($B7666=W$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!X7666,\n               IF($B7666=X$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!Y7666,\n               IF($B7666=Y$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!Z7666,\n               IF($B7666=Z$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!AA7666,\n               IF($B7666=AA$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!AB7666,\n               IF($B7666=AB$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!AC7666,\n               IF($B7666=AC$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!AD7666,\n               IF($B7666=AD$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7666=\"\", $E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!AE7666,\n               IF($B7666=AE$3,$F7666,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7706","v":"s2063.7"},{"$f":"'Projected Revenue Requirements'!C7706","v":"AEP"},{"$f":"'Upgrade Information'!E7706","v":3.2},{"$f":"IF('Upgrade Information'!D7706=\"\",\"\",'Upgrade Information'!D7706)","v":"2020-11-23"},{"$f":"'Projected Revenue Requirements'!I7706","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7706/12","v":38436.253439499291},null,{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!H7706,\n               IF($B7706=H$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!I7706,\n               IF($B7706=I$3,$F7706,0)\n           )\n       )\n   )","v":38436.253439499291},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!J7706,\n               IF($B7706=J$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!K7706,\n               IF($B7706=K$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!L7706,\n               IF($B7706=L$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!M7706,\n               IF($B7706=M$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!N7706,\n               IF($B7706=N$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!O7706,\n               IF($B7706=O$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!P7706,\n               IF($B7706=P$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!Q7706,\n               IF($B7706=Q$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!R7706,\n               IF($B7706=R$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!S7706,\n               IF($B7706=S$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!T7706,\n               IF($B7706=T$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!U7706,\n               IF($B7706=U$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!V7706,\n               IF($B7706=V$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!W7706,\n               IF($B7706=W$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!X7706,\n               IF($B7706=X$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!Y7706,\n               IF($B7706=Y$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!Z7706,\n               IF($B7706=Z$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!AA7706,\n               IF($B7706=AA$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!AB7706,\n               IF($B7706=AB$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!AC7706,\n               IF($B7706=AC$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!AD7706,\n               IF($B7706=AD$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7706=\"\", $E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!AE7706,\n               IF($B7706=AE$3,$F7706,0)\n           )\n       )\n   )","v":0},null,0,1.7698612355931176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7749","v":"s2092.2"},{"$f":"'Projected Revenue Requirements'!C7749","v":"AEP"},{"$f":"'Upgrade Information'!E7749","v":1.3},{"$f":"IF('Upgrade Information'!D7749=\"\",\"\",'Upgrade Information'!D7749)","v":"2022-04-15"},{"$f":"'Projected Revenue Requirements'!I7749","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7749/12","v":16123.844967353891},null,{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!H7749,\n               IF($B7749=H$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!I7749,\n               IF($B7749=I$3,$F7749,0)\n           )\n       )\n   )","v":16123.844967353891},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!J7749,\n               IF($B7749=J$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!K7749,\n               IF($B7749=K$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!L7749,\n               IF($B7749=L$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!M7749,\n               IF($B7749=M$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!N7749,\n               IF($B7749=N$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!O7749,\n               IF($B7749=O$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!P7749,\n               IF($B7749=P$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!Q7749,\n               IF($B7749=Q$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!R7749,\n               IF($B7749=R$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!S7749,\n               IF($B7749=S$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!T7749,\n               IF($B7749=T$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!U7749,\n               IF($B7749=U$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!V7749,\n               IF($B7749=V$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!W7749,\n               IF($B7749=W$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!X7749,\n               IF($B7749=X$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!Y7749,\n               IF($B7749=Y$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!Z7749,\n               IF($B7749=Z$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!AA7749,\n               IF($B7749=AA$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!AB7749,\n               IF($B7749=AB$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!AC7749,\n               IF($B7749=AC$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!AD7749,\n               IF($B7749=AD$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7749=\"\", $E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!AE7749,\n               IF($B7749=AE$3,$F7749,0)\n           )\n       )\n   )","v":0},null,{"$f":"IF(AG$2=0,0,H7749/AG$2)","v":0},{"$f":"IF(AH$2=0,0,I7749/AH$2)","v":0.74244926658503629},{"$f":"IF(AI$2=0,0,J7749/AI$2)","v":0},{"$f":"IF(AJ$2=0,0,K7749/AJ$2)","v":0},{"$f":"IF(AK$2=0,0,L7749/AK$2)","v":0},{"$f":"IF(AL$2=0,0,M7749/AL$2)","v":0},{"$f":"IF(AM$2=0,0,N7749/AM$2)","v":0},{"$f":"IF(AN$2=0,0,O7749/AN$2)","v":0},{"$f":"IF(AO$2=0,0,P7749/AO$2)","v":0},{"$f":"IF(AP$2=0,0,Q7749/AP$2)","v":0},{"$f":"IF(AQ$2=0,0,R7749/AQ$2)","v":0},{"$f":"IF(AR$2=0,0,S7749/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T7749/AS$2)","v":0},{"$f":"IF(AT$2=0,0,U7749/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V7749/AU$2)","v":0},{"$f":"IF(AV$2=0,0,W7749/AV$2)","v":0},{"$f":"IF(AW$2=0,0,X7749/AW$2)","v":0},{"$f":"IF(AX$2=0,0,Y7749/AX$2)","v":0},{"$f":"IF(AY$2=0,0,Z7749/AY$2)","v":0},{"$f":"IF(AZ$2=0,0,AA7749/AZ$2)","v":0},{"$f":"IF(BA$2=0,0,AB7749/BA$2)","v":0},{"$f":"IF(BB$2=0,0,AC7749/BB$2)","v":0},{"$f":"IF(BC$2=0,0,AD7749/BC$2)","v":0},{"$f":"IF(BD$2=0,0,AE7749/BD$2)","v":0}]
[{"$f":"'Upgrade Information'!B7793","v":"s2124"},{"$f":"'Projected Revenue Requirements'!C7793","v":"ATSI"},{"$f":"'Upgrade Information'!E7793","v":0.6},{"$f":"IF('Upgrade Information'!D7793=\"\",\"\",'Upgrade Information'!D7793)","v":"2022-04-22"},{"$f":"'Projected Revenue Requirements'!I7793","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7793/12","v":9960.6865982118343},null,{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!H7793,\n               IF($B7793=H$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!I7793,\n               IF($B7793=I$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!J7793,\n               IF($B7793=J$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!K7793,\n               IF($B7793=K$3,$F7793,0)\n           )\n       )\n   )","v":9960.6865982118343},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!L7793,\n               IF($B7793=L$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!M7793,\n               IF($B7793=M$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!N7793,\n               IF($B7793=N$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!O7793,\n               IF($B7793=O$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!P7793,\n               IF($B7793=P$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!Q7793,\n               IF($B7793=Q$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!R7793,\n               IF($B7793=R$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!S7793,\n               IF($B7793=S$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!T7793,\n               IF($B7793=T$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!U7793,\n               IF($B7793=U$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!V7793,\n               IF($B7793=V$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!W7793,\n               IF($B7793=W$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!X7793,\n               IF($B7793=X$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!Y7793,\n               IF($B7793=Y$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!Z7793,\n               IF($B7793=Z$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!AA7793,\n               IF($B7793=AA$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!AB7793,\n               IF($B7793=AB$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!AC7793,\n               IF($B7793=AC$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!AD7793,\n               IF($B7793=AD$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7793=\"\", $E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!AE7793,\n               IF($B7793=AE$3,$F7793,0)\n           )\n       )\n   )","v":0},null,0,0,0,0.77993959785858957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7826","v":"s2143.15"},{"$f":"'Projected Revenue Requirements'!C7826","v":"AEP"},{"$f":"'Upgrade Information'!E7826","v":0.4},{"$f":"IF('Upgrade Information'!D7826=\"\",\"\",'Upgrade Information'!D7826)","v":"2021-05-26"},{"$f":"'Projected Revenue Requirements'!I7826","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7826/12","v":4859.820404740015},null,{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!H7826,\n               IF($B7826=H$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!I7826,\n               IF($B7826=I$3,$F7826,0)\n           )\n       )\n   )","v":4859.820404740015},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!J7826,\n               IF($B7826=J$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!K7826,\n               IF($B7826=K$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!L7826,\n               IF($B7826=L$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!M7826,\n               IF($B7826=M$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!N7826,\n               IF($B7826=N$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!O7826,\n               IF($B7826=O$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!P7826,\n               IF($B7826=P$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!Q7826,\n               IF($B7826=Q$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!R7826,\n               IF($B7826=R$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!S7826,\n               IF($B7826=S$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!T7826,\n               IF($B7826=T$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!U7826,\n               IF($B7826=U$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!V7826,\n               IF($B7826=V$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!W7826,\n               IF($B7826=W$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!X7826,\n               IF($B7826=X$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!Y7826,\n               IF($B7826=Y$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!Z7826,\n               IF($B7826=Z$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!AA7826,\n               IF($B7826=AA$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!AB7826,\n               IF($B7826=AB$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!AC7826,\n               IF($B7826=AC$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!AD7826,\n               IF($B7826=AD$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7826=\"\", $E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!AE7826,\n               IF($B7826=AE$3,$F7826,0)\n           )\n       )\n   )","v":0},null,0,0.2237785157659179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7841","v":"s2145.1"},{"$f":"'Projected Revenue Requirements'!C7841","v":"AEP"},{"$f":"'Upgrade Information'!E7841","v":61.3},{"$f":"IF('Upgrade Information'!D7841=\"\",\"\",'Upgrade Information'!D7841)","v":"2023-11-17"},{"$f":"'Projected Revenue Requirements'!I7841","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7841/12","v":785439.8959755851},null,{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!H7841,\n               IF($B7841=H$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!I7841,\n               IF($B7841=I$3,$F7841,0)\n           )\n       )\n   )","v":785439.8959755851},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!J7841,\n               IF($B7841=J$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!K7841,\n               IF($B7841=K$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!L7841,\n               IF($B7841=L$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!M7841,\n               IF($B7841=M$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!N7841,\n               IF($B7841=N$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!O7841,\n               IF($B7841=O$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!P7841,\n               IF($B7841=P$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!Q7841,\n               IF($B7841=Q$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!R7841,\n               IF($B7841=R$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!S7841,\n               IF($B7841=S$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!T7841,\n               IF($B7841=T$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!U7841,\n               IF($B7841=U$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!V7841,\n               IF($B7841=V$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!W7841,\n               IF($B7841=W$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!X7841,\n               IF($B7841=X$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!Y7841,\n               IF($B7841=Y$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!Z7841,\n               IF($B7841=Z$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!AA7841,\n               IF($B7841=AA$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!AB7841,\n               IF($B7841=AB$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!AC7841,\n               IF($B7841=AC$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!AD7841,\n               IF($B7841=AD$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7841=\"\", $E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!AE7841,\n               IF($B7841=AE$3,$F7841,0)\n           )\n       )\n   )","v":0},null,0,36.166886737897102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7909","v":"s2155.5"},{"$f":"'Projected Revenue Requirements'!C7909","v":"AEP"},{"$f":"'Upgrade Information'!E7909","v":0.6},{"$f":"IF('Upgrade Information'!D7909=\"\",\"\",'Upgrade Information'!D7909)","v":"2020-12-29"},{"$f":"'Projected Revenue Requirements'!I7909","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7909/12","v":7220.6197011067679},null,{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!H7909,\n               IF($B7909=H$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!I7909,\n               IF($B7909=I$3,$F7909,0)\n           )\n       )\n   )","v":7220.6197011067679},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!J7909,\n               IF($B7909=J$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!K7909,\n               IF($B7909=K$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!L7909,\n               IF($B7909=L$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!M7909,\n               IF($B7909=M$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!N7909,\n               IF($B7909=N$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!O7909,\n               IF($B7909=O$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!P7909,\n               IF($B7909=P$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!Q7909,\n               IF($B7909=Q$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!R7909,\n               IF($B7909=R$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!S7909,\n               IF($B7909=S$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!T7909,\n               IF($B7909=T$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!U7909,\n               IF($B7909=U$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!V7909,\n               IF($B7909=V$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!W7909,\n               IF($B7909=W$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!X7909,\n               IF($B7909=X$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!Y7909,\n               IF($B7909=Y$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!Z7909,\n               IF($B7909=Z$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!AA7909,\n               IF($B7909=AA$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!AB7909,\n               IF($B7909=AB$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!AC7909,\n               IF($B7909=AC$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!AD7909,\n               IF($B7909=AD$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7909=\"\", $E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!AE7909,\n               IF($B7909=AE$3,$F7909,0)\n           )\n       )\n   )","v":0},null,0,0.33248544700290411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7928","v":"s2162.2"},{"$f":"'Projected Revenue Requirements'!C7928","v":"AEP"},{"$f":"'Upgrade Information'!E7928","v":1.3},{"$f":"IF('Upgrade Information'!D7928=\"\",\"\",'Upgrade Information'!D7928)","v":"2022-10-15"},{"$f":"'Projected Revenue Requirements'!I7928","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7928/12","v":16303.53332296235},null,{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!H7928,\n               IF($B7928=H$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!I7928,\n               IF($B7928=I$3,$F7928,0)\n           )\n       )\n   )","v":16303.53332296235},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!J7928,\n               IF($B7928=J$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!K7928,\n               IF($B7928=K$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!L7928,\n               IF($B7928=L$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!M7928,\n               IF($B7928=M$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!N7928,\n               IF($B7928=N$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!O7928,\n               IF($B7928=O$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!P7928,\n               IF($B7928=P$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!Q7928,\n               IF($B7928=Q$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!R7928,\n               IF($B7928=R$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!S7928,\n               IF($B7928=S$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!T7928,\n               IF($B7928=T$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!U7928,\n               IF($B7928=U$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!V7928,\n               IF($B7928=V$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!W7928,\n               IF($B7928=W$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!X7928,\n               IF($B7928=X$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!Y7928,\n               IF($B7928=Y$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!Z7928,\n               IF($B7928=Z$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!AA7928,\n               IF($B7928=AA$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!AB7928,\n               IF($B7928=AB$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!AC7928,\n               IF($B7928=AC$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!AD7928,\n               IF($B7928=AD$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7928=\"\", $E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!AE7928,\n               IF($B7928=AE$3,$F7928,0)\n           )\n       )\n   )","v":0},null,0,0.75072331586456531,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7954","v":"s2169"},{"$f":"'Projected Revenue Requirements'!C7954","v":"PPL"},{"$f":"'Upgrade Information'!E7954","v":1.4},{"$f":"IF('Upgrade Information'!D7954=\"\",\"\",'Upgrade Information'!D7954)","v":"2021-12-21"},{"$f":"'Projected Revenue Requirements'!I7954","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7954/12","v":13307.666666666666},null,{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!H7954,\n               IF($B7954=H$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!I7954,\n               IF($B7954=I$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!J7954,\n               IF($B7954=J$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!K7954,\n               IF($B7954=K$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!L7954,\n               IF($B7954=L$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!M7954,\n               IF($B7954=M$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!N7954,\n               IF($B7954=N$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!O7954,\n               IF($B7954=O$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!P7954,\n               IF($B7954=P$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!Q7954,\n               IF($B7954=Q$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!R7954,\n               IF($B7954=R$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!S7954,\n               IF($B7954=S$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!T7954,\n               IF($B7954=T$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!U7954,\n               IF($B7954=U$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!V7954,\n               IF($B7954=V$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!W7954,\n               IF($B7954=W$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!X7954,\n               IF($B7954=X$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!Y7954,\n               IF($B7954=Y$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!Z7954,\n               IF($B7954=Z$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!AA7954,\n               IF($B7954=AA$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!AB7954,\n               IF($B7954=AB$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!AC7954,\n               IF($B7954=AC$3,$F7954,0)\n           )\n       )\n   )","v":13307.666666666666},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!AD7954,\n               IF($B7954=AD$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7954=\"\", $E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!AE7954,\n               IF($B7954=AE$3,$F7954,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7770566817117572,0,0]
[{"$f":"'Upgrade Information'!B7993","v":"s2179.13"},{"$f":"'Projected Revenue Requirements'!C7993","v":"AEP"},{"$f":"'Upgrade Information'!E7993","v":1.2},{"$f":"IF('Upgrade Information'!D7993=\"\",\"\",'Upgrade Information'!D7993)","v":"2027-11-01"},{"$f":"'Projected Revenue Requirements'!I7993","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K7993/12","v":0},null,{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!H7993,\n               IF($B7993=H$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!I7993,\n               IF($B7993=I$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!J7993,\n               IF($B7993=J$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!K7993,\n               IF($B7993=K$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!L7993,\n               IF($B7993=L$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!M7993,\n               IF($B7993=M$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!N7993,\n               IF($B7993=N$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!O7993,\n               IF($B7993=O$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!P7993,\n               IF($B7993=P$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!Q7993,\n               IF($B7993=Q$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!R7993,\n               IF($B7993=R$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!S7993,\n               IF($B7993=S$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!T7993,\n               IF($B7993=T$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!U7993,\n               IF($B7993=U$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!V7993,\n               IF($B7993=V$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!W7993,\n               IF($B7993=W$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!X7993,\n               IF($B7993=X$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!Y7993,\n               IF($B7993=Y$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!Z7993,\n               IF($B7993=Z$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!AA7993,\n               IF($B7993=AA$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!AB7993,\n               IF($B7993=AB$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!AC7993,\n               IF($B7993=AC$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!AD7993,\n               IF($B7993=AD$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D7993=\"\", $E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!AE7993,\n               IF($B7993=AE$3,$F7993,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8037","v":"s2184.3"},{"$f":"'Projected Revenue Requirements'!C8037","v":"AEP"},{"$f":"'Upgrade Information'!E8037","v":4},{"$f":"IF('Upgrade Information'!D8037=\"\",\"\",'Upgrade Information'!D8037)","v":"2024-12-01"},{"$f":"'Projected Revenue Requirements'!I8037","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8037/12","v":0},null,{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!H8037,\n               IF($B8037=H$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!I8037,\n               IF($B8037=I$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!J8037,\n               IF($B8037=J$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!K8037,\n               IF($B8037=K$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!L8037,\n               IF($B8037=L$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!M8037,\n               IF($B8037=M$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!N8037,\n               IF($B8037=N$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!O8037,\n               IF($B8037=O$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!P8037,\n               IF($B8037=P$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!Q8037,\n               IF($B8037=Q$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!R8037,\n               IF($B8037=R$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!S8037,\n               IF($B8037=S$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!T8037,\n               IF($B8037=T$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!U8037,\n               IF($B8037=U$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!V8037,\n               IF($B8037=V$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!W8037,\n               IF($B8037=W$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!X8037,\n               IF($B8037=X$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!Y8037,\n               IF($B8037=Y$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!Z8037,\n               IF($B8037=Z$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!AA8037,\n               IF($B8037=AA$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!AB8037,\n               IF($B8037=AB$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!AC8037,\n               IF($B8037=AC$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!AD8037,\n               IF($B8037=AD$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8037=\"\", $E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!AE8037,\n               IF($B8037=AE$3,$F8037,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8080","v":"s2199.11"},{"$f":"'Projected Revenue Requirements'!C8080","v":"AEP"},{"$f":"'Upgrade Information'!E8080","v":0.6},{"$f":"IF('Upgrade Information'!D8080=\"\",\"\",'Upgrade Information'!D8080)","v":"2022-11-19"},{"$f":"'Projected Revenue Requirements'!I8080","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8080/12","v":7538.5298687217355},null,{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!H8080,\n               IF($B8080=H$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!I8080,\n               IF($B8080=I$3,$F8080,0)\n           )\n       )\n   )","v":7538.5298687217355},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!J8080,\n               IF($B8080=J$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!K8080,\n               IF($B8080=K$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!L8080,\n               IF($B8080=L$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!M8080,\n               IF($B8080=M$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!N8080,\n               IF($B8080=N$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!O8080,\n               IF($B8080=O$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!P8080,\n               IF($B8080=P$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!Q8080,\n               IF($B8080=Q$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!R8080,\n               IF($B8080=R$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!S8080,\n               IF($B8080=S$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!T8080,\n               IF($B8080=T$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!U8080,\n               IF($B8080=U$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!V8080,\n               IF($B8080=V$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!W8080,\n               IF($B8080=W$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!X8080,\n               IF($B8080=X$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!Y8080,\n               IF($B8080=Y$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!Z8080,\n               IF($B8080=Z$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!AA8080,\n               IF($B8080=AA$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!AB8080,\n               IF($B8080=AB$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!AC8080,\n               IF($B8080=AC$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!AD8080,\n               IF($B8080=AD$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8080=\"\", $E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!AE8080,\n               IF($B8080=AE$3,$F8080,0)\n           )\n       )\n   )","v":0},null,0,0.34712414957437854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8114","v":"s2211.5"},{"$f":"'Projected Revenue Requirements'!C8114","v":"DEOK"},{"$f":"'Upgrade Information'!E8114","v":6.5},{"$f":"IF('Upgrade Information'!D8114=\"\",\"\",'Upgrade Information'!D8114)","v":"2026-05-14"},{"$f":"'Projected Revenue Requirements'!I8114","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K8114/12","v":0},null,{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!H8114,\n               IF($B8114=H$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!I8114,\n               IF($B8114=I$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!J8114,\n               IF($B8114=J$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!K8114,\n               IF($B8114=K$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!L8114,\n               IF($B8114=L$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!M8114,\n               IF($B8114=M$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!N8114,\n               IF($B8114=N$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!O8114,\n               IF($B8114=O$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!P8114,\n               IF($B8114=P$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!Q8114,\n               IF($B8114=Q$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!R8114,\n               IF($B8114=R$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!S8114,\n               IF($B8114=S$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!T8114,\n               IF($B8114=T$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!U8114,\n               IF($B8114=U$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!V8114,\n               IF($B8114=V$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!W8114,\n               IF($B8114=W$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!X8114,\n               IF($B8114=X$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!Y8114,\n               IF($B8114=Y$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!Z8114,\n               IF($B8114=Z$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!AA8114,\n               IF($B8114=AA$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!AB8114,\n               IF($B8114=AB$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!AC8114,\n               IF($B8114=AC$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!AD8114,\n               IF($B8114=AD$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8114=\"\", $E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!AE8114,\n               IF($B8114=AE$3,$F8114,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8167","v":"s2224.2"},{"$f":"'Projected Revenue Requirements'!C8167","v":"AEP"},{"$f":"'Upgrade Information'!E8167","v":3.5},{"$f":"IF('Upgrade Information'!D8167=\"\",\"\",'Upgrade Information'!D8167)","v":"2024-10-01"},{"$f":"'Projected Revenue Requirements'!I8167","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8167/12","v":0},null,{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!H8167,\n               IF($B8167=H$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!I8167,\n               IF($B8167=I$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!J8167,\n               IF($B8167=J$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!K8167,\n               IF($B8167=K$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!L8167,\n               IF($B8167=L$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!M8167,\n               IF($B8167=M$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!N8167,\n               IF($B8167=N$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!O8167,\n               IF($B8167=O$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!P8167,\n               IF($B8167=P$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!Q8167,\n               IF($B8167=Q$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!R8167,\n               IF($B8167=R$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!S8167,\n               IF($B8167=S$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!T8167,\n               IF($B8167=T$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!U8167,\n               IF($B8167=U$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!V8167,\n               IF($B8167=V$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!W8167,\n               IF($B8167=W$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!X8167,\n               IF($B8167=X$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!Y8167,\n               IF($B8167=Y$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!Z8167,\n               IF($B8167=Z$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!AA8167,\n               IF($B8167=AA$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!AB8167,\n               IF($B8167=AB$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!AC8167,\n               IF($B8167=AC$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!AD8167,\n               IF($B8167=AD$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8167=\"\", $E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!AE8167,\n               IF($B8167=AE$3,$F8167,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8197","v":"s2237.2"},{"$f":"'Projected Revenue Requirements'!C8197","v":"ATSI"},{"$f":"'Upgrade Information'!E8197","v":67},{"$f":"IF('Upgrade Information'!D8197=\"\",\"\",'Upgrade Information'!D8197)","v":"2025-06-01"},{"$f":"'Projected Revenue Requirements'!I8197","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8197/12","v":0},null,{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!H8197,\n               IF($B8197=H$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!I8197,\n               IF($B8197=I$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!J8197,\n               IF($B8197=J$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!K8197,\n               IF($B8197=K$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!L8197,\n               IF($B8197=L$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!M8197,\n               IF($B8197=M$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!N8197,\n               IF($B8197=N$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!O8197,\n               IF($B8197=O$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!P8197,\n               IF($B8197=P$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!Q8197,\n               IF($B8197=Q$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!R8197,\n               IF($B8197=R$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!S8197,\n               IF($B8197=S$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!T8197,\n               IF($B8197=T$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!U8197,\n               IF($B8197=U$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!V8197,\n               IF($B8197=V$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!W8197,\n               IF($B8197=W$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!X8197,\n               IF($B8197=X$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!Y8197,\n               IF($B8197=Y$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!Z8197,\n               IF($B8197=Z$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!AA8197,\n               IF($B8197=AA$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!AB8197,\n               IF($B8197=AB$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!AC8197,\n               IF($B8197=AC$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!AD8197,\n               IF($B8197=AD$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8197=\"\", $E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!AE8197,\n               IF($B8197=AE$3,$F8197,0)\n           )\n       )\n   )","v":0},null,{"$f":"IF(AG$2=0,0,H8197/AG$2)","v":0},{"$f":"IF(AH$2=0,0,I8197/AH$2)","v":0},{"$f":"IF(AI$2=0,0,J8197/AI$2)","v":0},{"$f":"IF(AJ$2=0,0,K8197/AJ$2)","v":0},{"$f":"IF(AK$2=0,0,L8197/AK$2)","v":0},{"$f":"IF(AL$2=0,0,M8197/AL$2)","v":0},{"$f":"IF(AM$2=0,0,N8197/AM$2)","v":0},{"$f":"IF(AN$2=0,0,O8197/AN$2)","v":0},{"$f":"IF(AO$2=0,0,P8197/AO$2)","v":0},{"$f":"IF(AP$2=0,0,Q8197/AP$2)","v":0},{"$f":"IF(AQ$2=0,0,R8197/AQ$2)","v":0},{"$f":"IF(AR$2=0,0,S8197/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T8197/AS$2)","v":0},{"$f":"IF(AT$2=0,0,U8197/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V8197/AU$2)","v":0},{"$f":"IF(AV$2=0,0,W8197/AV$2)","v":0},{"$f":"IF(AW$2=0,0,X8197/AW$2)","v":0},{"$f":"IF(AX$2=0,0,Y8197/AX$2)","v":0},{"$f":"IF(AY$2=0,0,Z8197/AY$2)","v":0},{"$f":"IF(AZ$2=0,0,AA8197/AZ$2)","v":0},{"$f":"IF(BA$2=0,0,AB8197/BA$2)","v":0},{"$f":"IF(BB$2=0,0,AC8197/BB$2)","v":0},{"$f":"IF(BC$2=0,0,AD8197/BC$2)","v":0},{"$f":"IF(BD$2=0,0,AE8197/BD$2)","v":0}]
[{"$f":"'Upgrade Information'!B8254","v":"s2271.1"},{"$f":"'Projected Revenue Requirements'!C8254","v":"AEP"},{"$f":"'Upgrade Information'!E8254","v":3.2},{"$f":"IF('Upgrade Information'!D8254=\"\",\"\",'Upgrade Information'!D8254)","v":"2021-12-21"},{"$f":"'Projected Revenue Requirements'!I8254","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8254/12","v":39394.591336077741},null,{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!H8254,\n               IF($B8254=H$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!I8254,\n               IF($B8254=I$3,$F8254,0)\n           )\n       )\n   )","v":39394.591336077741},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!J8254,\n               IF($B8254=J$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!K8254,\n               IF($B8254=K$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!L8254,\n               IF($B8254=L$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!M8254,\n               IF($B8254=M$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!N8254,\n               IF($B8254=N$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!O8254,\n               IF($B8254=O$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!P8254,\n               IF($B8254=P$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!Q8254,\n               IF($B8254=Q$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!R8254,\n               IF($B8254=R$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!S8254,\n               IF($B8254=S$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!T8254,\n               IF($B8254=T$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!U8254,\n               IF($B8254=U$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!V8254,\n               IF($B8254=V$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!W8254,\n               IF($B8254=W$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!X8254,\n               IF($B8254=X$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!Y8254,\n               IF($B8254=Y$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!Z8254,\n               IF($B8254=Z$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!AA8254,\n               IF($B8254=AA$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!AB8254,\n               IF($B8254=AB$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!AC8254,\n               IF($B8254=AC$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!AD8254,\n               IF($B8254=AD$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8254=\"\", $E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!AE8254,\n               IF($B8254=AE$3,$F8254,0)\n           )\n       )\n   )","v":0},null,0,1.8139894984172722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8287","v":"s2283.1"},{"$f":"'Projected Revenue Requirements'!C8287","v":"AEP"},{"$f":"'Upgrade Information'!E8287","v":9.86},{"$f":"IF('Upgrade Information'!D8287=\"\",\"\",'Upgrade Information'!D8287)","v":"2024-06-01"},{"$f":"'Projected Revenue Requirements'!I8287","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8287/12","v":0},null,{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!H8287,\n               IF($B8287=H$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!I8287,\n               IF($B8287=I$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!J8287,\n               IF($B8287=J$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!K8287,\n               IF($B8287=K$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!L8287,\n               IF($B8287=L$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!M8287,\n               IF($B8287=M$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!N8287,\n               IF($B8287=N$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!O8287,\n               IF($B8287=O$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!P8287,\n               IF($B8287=P$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!Q8287,\n               IF($B8287=Q$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!R8287,\n               IF($B8287=R$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!S8287,\n               IF($B8287=S$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!T8287,\n               IF($B8287=T$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!U8287,\n               IF($B8287=U$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!V8287,\n               IF($B8287=V$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!W8287,\n               IF($B8287=W$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!X8287,\n               IF($B8287=X$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!Y8287,\n               IF($B8287=Y$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!Z8287,\n               IF($B8287=Z$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!AA8287,\n               IF($B8287=AA$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!AB8287,\n               IF($B8287=AB$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!AC8287,\n               IF($B8287=AC$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!AD8287,\n               IF($B8287=AD$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8287=\"\", $E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!AE8287,\n               IF($B8287=AE$3,$F8287,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8300","v":"s2288"},{"$f":"'Projected Revenue Requirements'!C8300","v":"APS"},{"$f":"'Upgrade Information'!E8300","v":1.3},{"$f":"IF('Upgrade Information'!D8300=\"\",\"\",'Upgrade Information'!D8300)","v":"2021-03-25"},{"$f":"'Projected Revenue Requirements'!I8300","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8300/12","v":15557.718756054137},null,{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!H8300,\n               IF($B8300=H$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!I8300,\n               IF($B8300=I$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!J8300,\n               IF($B8300=J$3,$F8300,0)\n           )\n       )\n   )","v":15557.718756054137},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!K8300,\n               IF($B8300=K$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!L8300,\n               IF($B8300=L$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!M8300,\n               IF($B8300=M$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!N8300,\n               IF($B8300=N$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!O8300,\n               IF($B8300=O$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!P8300,\n               IF($B8300=P$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!Q8300,\n               IF($B8300=Q$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!R8300,\n               IF($B8300=R$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!S8300,\n               IF($B8300=S$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!T8300,\n               IF($B8300=T$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!U8300,\n               IF($B8300=U$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!V8300,\n               IF($B8300=V$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!W8300,\n               IF($B8300=W$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!X8300,\n               IF($B8300=X$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!Y8300,\n               IF($B8300=Y$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!Z8300,\n               IF($B8300=Z$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!AA8300,\n               IF($B8300=AA$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!AB8300,\n               IF($B8300=AB$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!AC8300,\n               IF($B8300=AC$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!AD8300,\n               IF($B8300=AD$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8300=\"\", $E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!AE8300,\n               IF($B8300=AE$3,$F8300,0)\n           )\n       )\n   )","v":0},null,0,0,1.699498460401575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8374","v":"s2333"},{"$f":"'Projected Revenue Requirements'!C8374","v":"Dominion"},{"$f":"'Upgrade Information'!E8374","v":0.5},{"$f":"IF('Upgrade Information'!D8374=\"\",\"\",'Upgrade Information'!D8374)","v":"2021-11-15"},{"$f":"'Projected Revenue Requirements'!I8374","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8374/12","v":0},null,{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!H8374,\n               IF($B8374=H$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!I8374,\n               IF($B8374=I$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!J8374,\n               IF($B8374=J$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!K8374,\n               IF($B8374=K$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!L8374,\n               IF($B8374=L$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!M8374,\n               IF($B8374=M$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!N8374,\n               IF($B8374=N$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!O8374,\n               IF($B8374=O$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!P8374,\n               IF($B8374=P$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!Q8374,\n               IF($B8374=Q$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!R8374,\n               IF($B8374=R$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!S8374,\n               IF($B8374=S$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!T8374,\n               IF($B8374=T$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!U8374,\n               IF($B8374=U$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!V8374,\n               IF($B8374=V$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!W8374,\n               IF($B8374=W$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!X8374,\n               IF($B8374=X$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!Y8374,\n               IF($B8374=Y$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!Z8374,\n               IF($B8374=Z$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!AA8374,\n               IF($B8374=AA$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!AB8374,\n               IF($B8374=AB$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!AC8374,\n               IF($B8374=AC$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!AD8374,\n               IF($B8374=AD$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8374=\"\", $E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!AE8374,\n               IF($B8374=AE$3,$F8374,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8383","v":"s2340.2"},{"$f":"'Projected Revenue Requirements'!C8383","v":"Dominion"},{"$f":"'Upgrade Information'!E8383","v":2},{"$f":"IF('Upgrade Information'!D8383=\"\",\"\",'Upgrade Information'!D8383)","v":"2025-12-31"},{"$f":"'Projected Revenue Requirements'!I8383","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8383/12","v":0},null,{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!H8383,\n               IF($B8383=H$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!I8383,\n               IF($B8383=I$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!J8383,\n               IF($B8383=J$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!K8383,\n               IF($B8383=K$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!L8383,\n               IF($B8383=L$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!M8383,\n               IF($B8383=M$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!N8383,\n               IF($B8383=N$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!O8383,\n               IF($B8383=O$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!P8383,\n               IF($B8383=P$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!Q8383,\n               IF($B8383=Q$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!R8383,\n               IF($B8383=R$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!S8383,\n               IF($B8383=S$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!T8383,\n               IF($B8383=T$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!U8383,\n               IF($B8383=U$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!V8383,\n               IF($B8383=V$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!W8383,\n               IF($B8383=W$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!X8383,\n               IF($B8383=X$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!Y8383,\n               IF($B8383=Y$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!Z8383,\n               IF($B8383=Z$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!AA8383,\n               IF($B8383=AA$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!AB8383,\n               IF($B8383=AB$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!AC8383,\n               IF($B8383=AC$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!AD8383,\n               IF($B8383=AD$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8383=\"\", $E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!AE8383,\n               IF($B8383=AE$3,$F8383,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8439","v":"s2379"},{"$f":"'Projected Revenue Requirements'!C8439","v":"ME"},{"$f":"'Upgrade Information'!E8439","v":1.9},{"$f":"IF('Upgrade Information'!D8439=\"\",\"\",'Upgrade Information'!D8439)","v":"2022-10-01"},{"$f":"'Projected Revenue Requirements'!I8439","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8439/12","v":24266.489516619931},null,{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!H8439,\n               IF($B8439=H$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!I8439,\n               IF($B8439=I$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!J8439,\n               IF($B8439=J$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!K8439,\n               IF($B8439=K$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!L8439,\n               IF($B8439=L$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!M8439,\n               IF($B8439=M$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!N8439,\n               IF($B8439=N$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!O8439,\n               IF($B8439=O$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!P8439,\n               IF($B8439=P$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!Q8439,\n               IF($B8439=Q$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!R8439,\n               IF($B8439=R$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!S8439,\n               IF($B8439=S$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!T8439,\n               IF($B8439=T$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!U8439,\n               IF($B8439=U$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!V8439,\n               IF($B8439=V$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!W8439,\n               IF($B8439=W$3,$F8439,0)\n           )\n       )\n   )","v":24266.489516619931},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!X8439,\n               IF($B8439=X$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!Y8439,\n               IF($B8439=Y$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!Z8439,\n               IF($B8439=Z$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!AA8439,\n               IF($B8439=AA$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!AB8439,\n               IF($B8439=AB$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!AC8439,\n               IF($B8439=AC$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!AD8439,\n               IF($B8439=AD$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8439=\"\", $E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!AE8439,\n               IF($B8439=AE$3,$F8439,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0318040302584741,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8466","v":"s2394.6"},{"$f":"'Projected Revenue Requirements'!C8466","v":"AEP"},{"$f":"'Upgrade Information'!E8466","v":0.6},{"$f":"IF('Upgrade Information'!D8466=\"\",\"\",'Upgrade Information'!D8466)","v":"2024-11-15"},{"$f":"'Projected Revenue Requirements'!I8466","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8466/12","v":0},null,{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!H8466,\n               IF($B8466=H$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!I8466,\n               IF($B8466=I$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!J8466,\n               IF($B8466=J$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!K8466,\n               IF($B8466=K$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!L8466,\n               IF($B8466=L$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!M8466,\n               IF($B8466=M$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!N8466,\n               IF($B8466=N$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!O8466,\n               IF($B8466=O$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!P8466,\n               IF($B8466=P$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!Q8466,\n               IF($B8466=Q$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!R8466,\n               IF($B8466=R$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!S8466,\n               IF($B8466=S$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!T8466,\n               IF($B8466=T$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!U8466,\n               IF($B8466=U$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!V8466,\n               IF($B8466=V$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!W8466,\n               IF($B8466=W$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!X8466,\n               IF($B8466=X$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!Y8466,\n               IF($B8466=Y$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!Z8466,\n               IF($B8466=Z$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!AA8466,\n               IF($B8466=AA$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!AB8466,\n               IF($B8466=AB$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!AC8466,\n               IF($B8466=AC$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!AD8466,\n               IF($B8466=AD$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8466=\"\", $E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!AE8466,\n               IF($B8466=AE$3,$F8466,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8526","v":"s2408.1"},{"$f":"'Projected Revenue Requirements'!C8526","v":"AEP"},{"$f":"'Upgrade Information'!E8526","v":30.9},{"$f":"IF('Upgrade Information'!D8526=\"\",\"\",'Upgrade Information'!D8526)","v":"2023-07-01"},{"$f":"'Projected Revenue Requirements'!I8526","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8526/12","v":388143.98858752864},null,{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!H8526,\n               IF($B8526=H$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!I8526,\n               IF($B8526=I$3,$F8526,0)\n           )\n       )\n   )","v":388143.98858752864},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!J8526,\n               IF($B8526=J$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!K8526,\n               IF($B8526=K$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!L8526,\n               IF($B8526=L$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!M8526,\n               IF($B8526=M$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!N8526,\n               IF($B8526=N$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!O8526,\n               IF($B8526=O$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!P8526,\n               IF($B8526=P$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!Q8526,\n               IF($B8526=Q$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!R8526,\n               IF($B8526=R$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!S8526,\n               IF($B8526=S$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!T8526,\n               IF($B8526=T$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!U8526,\n               IF($B8526=U$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!V8526,\n               IF($B8526=V$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!W8526,\n               IF($B8526=W$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!X8526,\n               IF($B8526=X$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!Y8526,\n               IF($B8526=Y$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!Z8526,\n               IF($B8526=Z$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!AA8526,\n               IF($B8526=AA$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!AB8526,\n               IF($B8526=AB$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!AC8526,\n               IF($B8526=AC$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!AD8526,\n               IF($B8526=AD$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8526=\"\", $E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!AE8526,\n               IF($B8526=AE$3,$F8526,0)\n           )\n       )\n   )","v":0},null,0,17.872735705390163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8549","v":"s2417"},{"$f":"'Projected Revenue Requirements'!C8549","v":"PECO"},{"$f":"'Upgrade Information'!E8549","v":0.8},{"$f":"IF('Upgrade Information'!D8549=\"\",\"\",'Upgrade Information'!D8549)","v":"2022-06-01"},{"$f":"'Projected Revenue Requirements'!I8549","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K8549/12","v":9975.9116439638419},null,{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!H8549,\n               IF($B8549=H$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!I8549,\n               IF($B8549=I$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!J8549,\n               IF($B8549=J$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!K8549,\n               IF($B8549=K$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!L8549,\n               IF($B8549=L$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!M8549,\n               IF($B8549=M$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!N8549,\n               IF($B8549=N$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!O8549,\n               IF($B8549=O$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!P8549,\n               IF($B8549=P$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!Q8549,\n               IF($B8549=Q$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!R8549,\n               IF($B8549=R$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!S8549,\n               IF($B8549=S$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!T8549,\n               IF($B8549=T$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!U8549,\n               IF($B8549=U$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!V8549,\n               IF($B8549=V$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!W8549,\n               IF($B8549=W$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!X8549,\n               IF($B8549=X$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!Y8549,\n               IF($B8549=Y$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!Z8549,\n               IF($B8549=Z$3,$F8549,0)\n           )\n       )\n   )","v":9975.9116439638419},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!AA8549,\n               IF($B8549=AA$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!AB8549,\n               IF($B8549=AB$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!AC8549,\n               IF($B8549=AC$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!AD8549,\n               IF($B8549=AD$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8549=\"\", $E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!AE8549,\n               IF($B8549=AE$3,$F8549,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1623414401188266,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8574","v":"s2428.4"},{"$f":"'Projected Revenue Requirements'!C8574","v":"AEP"},{"$f":"'Upgrade Information'!E8574","v":115},{"$f":"IF('Upgrade Information'!D8574=\"\",\"\",'Upgrade Information'!D8574)","v":"2027-11-30"},{"$f":"'Projected Revenue Requirements'!I8574","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8574/12","v":0},null,{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!H8574,\n               IF($B8574=H$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!I8574,\n               IF($B8574=I$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!J8574,\n               IF($B8574=J$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!K8574,\n               IF($B8574=K$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!L8574,\n               IF($B8574=L$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!M8574,\n               IF($B8574=M$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!N8574,\n               IF($B8574=N$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!O8574,\n               IF($B8574=O$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!P8574,\n               IF($B8574=P$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!Q8574,\n               IF($B8574=Q$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!R8574,\n               IF($B8574=R$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!S8574,\n               IF($B8574=S$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!T8574,\n               IF($B8574=T$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!U8574,\n               IF($B8574=U$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!V8574,\n               IF($B8574=V$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!W8574,\n               IF($B8574=W$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!X8574,\n               IF($B8574=X$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!Y8574,\n               IF($B8574=Y$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!Z8574,\n               IF($B8574=Z$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!AA8574,\n               IF($B8574=AA$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!AB8574,\n               IF($B8574=AB$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!AC8574,\n               IF($B8574=AC$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!AD8574,\n               IF($B8574=AD$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8574=\"\", $E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!AE8574,\n               IF($B8574=AE$3,$F8574,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8626","v":"s2436.2"},{"$f":"'Projected Revenue Requirements'!C8626","v":"AEP"},{"$f":"'Upgrade Information'!E8626","v":3.43},{"$f":"IF('Upgrade Information'!D8626=\"\",\"\",'Upgrade Information'!D8626)","v":"2024-11-30"},{"$f":"'Projected Revenue Requirements'!I8626","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8626/12","v":0},null,{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!H8626,\n               IF($B8626=H$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!I8626,\n               IF($B8626=I$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!J8626,\n               IF($B8626=J$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!K8626,\n               IF($B8626=K$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!L8626,\n               IF($B8626=L$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!M8626,\n               IF($B8626=M$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!N8626,\n               IF($B8626=N$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!O8626,\n               IF($B8626=O$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!P8626,\n               IF($B8626=P$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!Q8626,\n               IF($B8626=Q$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!R8626,\n               IF($B8626=R$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!S8626,\n               IF($B8626=S$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!T8626,\n               IF($B8626=T$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!U8626,\n               IF($B8626=U$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!V8626,\n               IF($B8626=V$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!W8626,\n               IF($B8626=W$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!X8626,\n               IF($B8626=X$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!Y8626,\n               IF($B8626=Y$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!Z8626,\n               IF($B8626=Z$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!AA8626,\n               IF($B8626=AA$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!AB8626,\n               IF($B8626=AB$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!AC8626,\n               IF($B8626=AC$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!AD8626,\n               IF($B8626=AD$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8626=\"\", $E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!AE8626,\n               IF($B8626=AE$3,$F8626,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8661","v":"s2446.1"},{"$f":"'Projected Revenue Requirements'!C8661","v":"AEP"},{"$f":"'Upgrade Information'!E8661","v":0.65},{"$f":"IF('Upgrade Information'!D8661=\"\",\"\",'Upgrade Information'!D8661)","v":"2024-12-31"},{"$f":"'Projected Revenue Requirements'!I8661","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8661/12","v":0},null,{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!H8661,\n               IF($B8661=H$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!I8661,\n               IF($B8661=I$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!J8661,\n               IF($B8661=J$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!K8661,\n               IF($B8661=K$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!L8661,\n               IF($B8661=L$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!M8661,\n               IF($B8661=M$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!N8661,\n               IF($B8661=N$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!O8661,\n               IF($B8661=O$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!P8661,\n               IF($B8661=P$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!Q8661,\n               IF($B8661=Q$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!R8661,\n               IF($B8661=R$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!S8661,\n               IF($B8661=S$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!T8661,\n               IF($B8661=T$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!U8661,\n               IF($B8661=U$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!V8661,\n               IF($B8661=V$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!W8661,\n               IF($B8661=W$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!X8661,\n               IF($B8661=X$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!Y8661,\n               IF($B8661=Y$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!Z8661,\n               IF($B8661=Z$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!AA8661,\n               IF($B8661=AA$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!AB8661,\n               IF($B8661=AB$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!AC8661,\n               IF($B8661=AC$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!AD8661,\n               IF($B8661=AD$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8661=\"\", $E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!AE8661,\n               IF($B8661=AE$3,$F8661,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8709","v":"s2468"},{"$f":"'Projected Revenue Requirements'!C8709","v":"AEP"},{"$f":"'Upgrade Information'!E8709","v":0.23},{"$f":"IF('Upgrade Information'!D8709=\"\",\"\",'Upgrade Information'!D8709)","v":"2021-08-06"},{"$f":"'Projected Revenue Requirements'!I8709","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8709/12","v":2810.2922411062568},null,{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!H8709,\n               IF($B8709=H$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!I8709,\n               IF($B8709=I$3,$F8709,0)\n           )\n       )\n   )","v":2810.2922411062568},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!J8709,\n               IF($B8709=J$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!K8709,\n               IF($B8709=K$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!L8709,\n               IF($B8709=L$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!M8709,\n               IF($B8709=M$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!N8709,\n               IF($B8709=N$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!O8709,\n               IF($B8709=O$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!P8709,\n               IF($B8709=P$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!Q8709,\n               IF($B8709=Q$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!R8709,\n               IF($B8709=R$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!S8709,\n               IF($B8709=S$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!T8709,\n               IF($B8709=T$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!U8709,\n               IF($B8709=U$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!V8709,\n               IF($B8709=V$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!W8709,\n               IF($B8709=W$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!X8709,\n               IF($B8709=X$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!Y8709,\n               IF($B8709=Y$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!Z8709,\n               IF($B8709=Z$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!AA8709,\n               IF($B8709=AA$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!AB8709,\n               IF($B8709=AB$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!AC8709,\n               IF($B8709=AC$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!AD8709,\n               IF($B8709=AD$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8709=\"\", $E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!AE8709,\n               IF($B8709=AE$3,$F8709,0)\n           )\n       )\n   )","v":0},null,{"$f":"IF(AG$2=0,0,H8709/AG$2)","v":0},{"$f":"IF(AH$2=0,0,I8709/AH$2)","v":0.12940458169397651},{"$f":"IF(AI$2=0,0,J8709/AI$2)","v":0},{"$f":"IF(AJ$2=0,0,K8709/AJ$2)","v":0},{"$f":"IF(AK$2=0,0,L8709/AK$2)","v":0},{"$f":"IF(AL$2=0,0,M8709/AL$2)","v":0},{"$f":"IF(AM$2=0,0,N8709/AM$2)","v":0},{"$f":"IF(AN$2=0,0,O8709/AN$2)","v":0},{"$f":"IF(AO$2=0,0,P8709/AO$2)","v":0},{"$f":"IF(AP$2=0,0,Q8709/AP$2)","v":0},{"$f":"IF(AQ$2=0,0,R8709/AQ$2)","v":0},{"$f":"IF(AR$2=0,0,S8709/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T8709/AS$2)","v":0},{"$f":"IF(AT$2=0,0,U8709/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V8709/AU$2)","v":0},{"$f":"IF(AV$2=0,0,W8709/AV$2)","v":0},{"$f":"IF(AW$2=0,0,X8709/AW$2)","v":0},{"$f":"IF(AX$2=0,0,Y8709/AX$2)","v":0},{"$f":"IF(AY$2=0,0,Z8709/AY$2)","v":0},{"$f":"IF(AZ$2=0,0,AA8709/AZ$2)","v":0},{"$f":"IF(BA$2=0,0,AB8709/BA$2)","v":0},{"$f":"IF(BB$2=0,0,AC8709/BB$2)","v":0},{"$f":"IF(BC$2=0,0,AD8709/BC$2)","v":0},{"$f":"IF(BD$2=0,0,AE8709/BD$2)","v":0}]
[{"$f":"'Upgrade Information'!B8748","v":"s2485"},{"$f":"'Projected Revenue Requirements'!C8748","v":"PECO"},{"$f":"'Upgrade Information'!E8748","v":0.8},{"$f":"IF('Upgrade Information'!D8748=\"\",\"\",'Upgrade Information'!D8748)","v":"2021-02-19"},{"$f":"'Projected Revenue Requirements'!I8748","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K8748/12","v":9808.8081013514911},null,{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!H8748,\n               IF($B8748=H$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!I8748,\n               IF($B8748=I$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!J8748,\n               IF($B8748=J$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!K8748,\n               IF($B8748=K$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!L8748,\n               IF($B8748=L$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!M8748,\n               IF($B8748=M$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!N8748,\n               IF($B8748=N$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!O8748,\n               IF($B8748=O$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!P8748,\n               IF($B8748=P$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!Q8748,\n               IF($B8748=Q$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!R8748,\n               IF($B8748=R$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!S8748,\n               IF($B8748=S$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!T8748,\n               IF($B8748=T$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!U8748,\n               IF($B8748=U$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!V8748,\n               IF($B8748=V$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!W8748,\n               IF($B8748=W$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!X8748,\n               IF($B8748=X$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!Y8748,\n               IF($B8748=Y$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!Z8748,\n               IF($B8748=Z$3,$F8748,0)\n           )\n       )\n   )","v":9808.8081013514911},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!AA8748,\n               IF($B8748=AA$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!AB8748,\n               IF($B8748=AB$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!AC8748,\n               IF($B8748=AC$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!AD8748,\n               IF($B8748=AD$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8748=\"\", $E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!AE8748,\n               IF($B8748=AE$3,$F8748,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1428714027627398,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8792","v":"s2521.1"},{"$f":"'Projected Revenue Requirements'!C8792","v":"Dayton"},{"$f":"'Upgrade Information'!E8792","v":3.6},{"$f":"IF('Upgrade Information'!D8792=\"\",\"\",'Upgrade Information'!D8792)","v":"2025-12-01"},{"$f":"'Projected Revenue Requirements'!I8792","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8792/12","v":0},null,{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!H8792,\n               IF($B8792=H$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!I8792,\n               IF($B8792=I$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!J8792,\n               IF($B8792=J$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!K8792,\n               IF($B8792=K$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!L8792,\n               IF($B8792=L$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!M8792,\n               IF($B8792=M$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!N8792,\n               IF($B8792=N$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!O8792,\n               IF($B8792=O$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!P8792,\n               IF($B8792=P$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!Q8792,\n               IF($B8792=Q$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!R8792,\n               IF($B8792=R$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!S8792,\n               IF($B8792=S$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!T8792,\n               IF($B8792=T$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!U8792,\n               IF($B8792=U$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!V8792,\n               IF($B8792=V$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!W8792,\n               IF($B8792=W$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!X8792,\n               IF($B8792=X$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!Y8792,\n               IF($B8792=Y$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!Z8792,\n               IF($B8792=Z$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!AA8792,\n               IF($B8792=AA$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!AB8792,\n               IF($B8792=AB$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!AC8792,\n               IF($B8792=AC$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!AD8792,\n               IF($B8792=AD$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8792=\"\", $E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!AE8792,\n               IF($B8792=AE$3,$F8792,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8813","v":"s2526.4"},{"$f":"'Projected Revenue Requirements'!C8813","v":"AEP"},{"$f":"'Upgrade Information'!E8813","v":0.46},{"$f":"IF('Upgrade Information'!D8813=\"\",\"\",'Upgrade Information'!D8813)","v":"2022-08-18"},{"$f":"'Projected Revenue Requirements'!I8813","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8813/12","v":5747.7485492585001},null,{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!H8813,\n               IF($B8813=H$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!I8813,\n               IF($B8813=I$3,$F8813,0)\n           )\n       )\n   )","v":5747.7485492585001},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!J8813,\n               IF($B8813=J$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!K8813,\n               IF($B8813=K$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!L8813,\n               IF($B8813=L$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!M8813,\n               IF($B8813=M$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!N8813,\n               IF($B8813=N$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!O8813,\n               IF($B8813=O$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!P8813,\n               IF($B8813=P$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!Q8813,\n               IF($B8813=Q$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!R8813,\n               IF($B8813=R$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!S8813,\n               IF($B8813=S$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!T8813,\n               IF($B8813=T$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!U8813,\n               IF($B8813=U$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!V8813,\n               IF($B8813=V$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!W8813,\n               IF($B8813=W$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!X8813,\n               IF($B8813=X$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!Y8813,\n               IF($B8813=Y$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!Z8813,\n               IF($B8813=Z$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!AA8813,\n               IF($B8813=AA$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!AB8813,\n               IF($B8813=AB$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!AC8813,\n               IF($B8813=AC$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!AD8813,\n               IF($B8813=AD$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8813=\"\", $E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!AE8813,\n               IF($B8813=AE$3,$F8813,0)\n           )\n       )\n   )","v":0},null,0,0.26466464441654275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8875","v":"s2549"},{"$f":"'Projected Revenue Requirements'!C8875","v":"APS"},{"$f":"'Upgrade Information'!E8875","v":3.8},{"$f":"IF('Upgrade Information'!D8875=\"\",\"\",'Upgrade Information'!D8875)","v":"2021-04-05"},{"$f":"'Projected Revenue Requirements'!I8875","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8875/12","v":45543.117096923008},null,{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!H8875,\n               IF($B8875=H$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!I8875,\n               IF($B8875=I$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!J8875,\n               IF($B8875=J$3,$F8875,0)\n           )\n       )\n   )","v":45543.117096923008},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!K8875,\n               IF($B8875=K$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!L8875,\n               IF($B8875=L$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!M8875,\n               IF($B8875=M$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!N8875,\n               IF($B8875=N$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!O8875,\n               IF($B8875=O$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!P8875,\n               IF($B8875=P$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!Q8875,\n               IF($B8875=Q$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!R8875,\n               IF($B8875=R$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!S8875,\n               IF($B8875=S$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!T8875,\n               IF($B8875=T$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!U8875,\n               IF($B8875=U$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!V8875,\n               IF($B8875=V$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!W8875,\n               IF($B8875=W$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!X8875,\n               IF($B8875=X$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!Y8875,\n               IF($B8875=Y$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!Z8875,\n               IF($B8875=Z$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!AA8875,\n               IF($B8875=AA$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!AB8875,\n               IF($B8875=AB$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!AC8875,\n               IF($B8875=AC$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!AD8875,\n               IF($B8875=AD$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8875=\"\", $E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!AE8875,\n               IF($B8875=AE$3,$F8875,0)\n           )\n       )\n   )","v":0},null,0,0,4.975051844152258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8900","v":"s2568"},{"$f":"'Projected Revenue Requirements'!C8900","v":"PSEG"},{"$f":"'Upgrade Information'!E8900","v":99.8},{"$f":"IF('Upgrade Information'!D8900=\"\",\"\",'Upgrade Information'!D8900)","v":"2026-05-30"},{"$f":"'Projected Revenue Requirements'!I8900","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8900/12","v":0},null,{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!H8900,\n               IF($B8900=H$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!I8900,\n               IF($B8900=I$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!J8900,\n               IF($B8900=J$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!K8900,\n               IF($B8900=K$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!L8900,\n               IF($B8900=L$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!M8900,\n               IF($B8900=M$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!N8900,\n               IF($B8900=N$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!O8900,\n               IF($B8900=O$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!P8900,\n               IF($B8900=P$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!Q8900,\n               IF($B8900=Q$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!R8900,\n               IF($B8900=R$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!S8900,\n               IF($B8900=S$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!T8900,\n               IF($B8900=T$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!U8900,\n               IF($B8900=U$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!V8900,\n               IF($B8900=V$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!W8900,\n               IF($B8900=W$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!X8900,\n               IF($B8900=X$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!Y8900,\n               IF($B8900=Y$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!Z8900,\n               IF($B8900=Z$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!AA8900,\n               IF($B8900=AA$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!AB8900,\n               IF($B8900=AB$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!AC8900,\n               IF($B8900=AC$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!AD8900,\n               IF($B8900=AD$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8900=\"\", $E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!AE8900,\n               IF($B8900=AE$3,$F8900,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8952","v":"s2580.1"},{"$f":"'Projected Revenue Requirements'!C8952","v":"AEP"},{"$f":"'Upgrade Information'!E8952","v":1.1599999999999999},{"$f":"IF('Upgrade Information'!D8952=\"\",\"\",'Upgrade Information'!D8952)","v":"2022-03-17"},{"$f":"'Projected Revenue Requirements'!I8952","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8952/12","v":14360.708010291957},null,{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!H8952,\n               IF($B8952=H$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!I8952,\n               IF($B8952=I$3,$F8952,0)\n           )\n       )\n   )","v":14360.708010291957},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!J8952,\n               IF($B8952=J$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!K8952,\n               IF($B8952=K$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!L8952,\n               IF($B8952=L$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!M8952,\n               IF($B8952=M$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!N8952,\n               IF($B8952=N$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!O8952,\n               IF($B8952=O$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!P8952,\n               IF($B8952=P$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!Q8952,\n               IF($B8952=Q$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!R8952,\n               IF($B8952=R$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!S8952,\n               IF($B8952=S$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!T8952,\n               IF($B8952=T$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!U8952,\n               IF($B8952=U$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!V8952,\n               IF($B8952=V$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!W8952,\n               IF($B8952=W$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!X8952,\n               IF($B8952=X$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!Y8952,\n               IF($B8952=Y$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!Z8952,\n               IF($B8952=Z$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!AA8952,\n               IF($B8952=AA$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!AB8952,\n               IF($B8952=AB$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!AC8952,\n               IF($B8952=AC$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!AD8952,\n               IF($B8952=AD$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8952=\"\", $E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!AE8952,\n               IF($B8952=AE$3,$F8952,0)\n           )\n       )\n   )","v":0},null,0,0.66126269208558963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8987","v":"s2585.8"},{"$f":"'Projected Revenue Requirements'!C8987","v":"Dayton"},{"$f":"'Upgrade Information'!E8987","v":0.5},{"$f":"IF('Upgrade Information'!D8987=\"\",\"\",'Upgrade Information'!D8987)","v":"2025-12-01"},{"$f":"'Projected Revenue Requirements'!I8987","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8987/12","v":0},null,{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!H8987,\n               IF($B8987=H$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!I8987,\n               IF($B8987=I$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!J8987,\n               IF($B8987=J$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!K8987,\n               IF($B8987=K$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!L8987,\n               IF($B8987=L$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!M8987,\n               IF($B8987=M$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!N8987,\n               IF($B8987=N$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!O8987,\n               IF($B8987=O$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!P8987,\n               IF($B8987=P$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!Q8987,\n               IF($B8987=Q$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!R8987,\n               IF($B8987=R$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!S8987,\n               IF($B8987=S$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!T8987,\n               IF($B8987=T$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!U8987,\n               IF($B8987=U$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!V8987,\n               IF($B8987=V$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!W8987,\n               IF($B8987=W$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!X8987,\n               IF($B8987=X$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!Y8987,\n               IF($B8987=Y$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!Z8987,\n               IF($B8987=Z$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!AA8987,\n               IF($B8987=AA$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!AB8987,\n               IF($B8987=AB$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!AC8987,\n               IF($B8987=AC$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!AD8987,\n               IF($B8987=AD$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8987=\"\", $E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!AE8987,\n               IF($B8987=AE$3,$F8987,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8997","v":"s2594"},{"$f":"'Projected Revenue Requirements'!C8997","v":"PPL"},{"$f":"'Upgrade Information'!E8997","v":1.3},{"$f":"IF('Upgrade Information'!D8997=\"\",\"\",'Upgrade Information'!D8997)","v":"2022-02-28"},{"$f":"'Projected Revenue Requirements'!I8997","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K8997/12","v":12397.85968915344},null,{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!H8997,\n               IF($B8997=H$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!I8997,\n               IF($B8997=I$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!J8997,\n               IF($B8997=J$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!K8997,\n               IF($B8997=K$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!L8997,\n               IF($B8997=L$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!M8997,\n               IF($B8997=M$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!N8997,\n               IF($B8997=N$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!O8997,\n               IF($B8997=O$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!P8997,\n               IF($B8997=P$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!Q8997,\n               IF($B8997=Q$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!R8997,\n               IF($B8997=R$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!S8997,\n               IF($B8997=S$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!T8997,\n               IF($B8997=T$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!U8997,\n               IF($B8997=U$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!V8997,\n               IF($B8997=V$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!W8997,\n               IF($B8997=W$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!X8997,\n               IF($B8997=X$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!Y8997,\n               IF($B8997=Y$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!Z8997,\n               IF($B8997=Z$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!AA8997,\n               IF($B8997=AA$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!AB8997,\n               IF($B8997=AB$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!AC8997,\n               IF($B8997=AC$3,$F8997,0)\n           )\n       )\n   )","v":12397.85968915344},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!AD8997,\n               IF($B8997=AD$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D8997=\"\", $E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!AE8997,\n               IF($B8997=AE$3,$F8997,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6555644164668215,0,0]
[{"$f":"'Upgrade Information'!B9035","v":"s2617"},{"$f":"'Projected Revenue Requirements'!C9035","v":"Dominion"},{"$f":"'Upgrade Information'!E9035","v":12.7},{"$f":"IF('Upgrade Information'!D9035=\"\",\"\",'Upgrade Information'!D9035)","v":"2022-12-05"},{"$f":"'Projected Revenue Requirements'!I9035","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9035/12","v":132288.93470759364},null,{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!H9035,\n               IF($B9035=H$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!I9035,\n               IF($B9035=I$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!J9035,\n               IF($B9035=J$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!K9035,\n               IF($B9035=K$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!L9035,\n               IF($B9035=L$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!M9035,\n               IF($B9035=M$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!N9035,\n               IF($B9035=N$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!O9035,\n               IF($B9035=O$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!P9035,\n               IF($B9035=P$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!Q9035,\n               IF($B9035=Q$3,$F9035,0)\n           )\n       )\n   )","v":132288.93470759364},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!R9035,\n               IF($B9035=R$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!S9035,\n               IF($B9035=S$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!T9035,\n               IF($B9035=T$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!U9035,\n               IF($B9035=U$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!V9035,\n               IF($B9035=V$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!W9035,\n               IF($B9035=W$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!X9035,\n               IF($B9035=X$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!Y9035,\n               IF($B9035=Y$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!Z9035,\n               IF($B9035=Z$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!AA9035,\n               IF($B9035=AA$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!AB9035,\n               IF($B9035=AB$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!AC9035,\n               IF($B9035=AC$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!AD9035,\n               IF($B9035=AD$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9035=\"\", $E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!AE9035,\n               IF($B9035=AE$3,$F9035,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,6.2529333913583018,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9080","v":"s2638.1"},{"$f":"'Projected Revenue Requirements'!C9080","v":"AEP"},{"$f":"'Upgrade Information'!E9080","v":6.2},{"$f":"IF('Upgrade Information'!D9080=\"\",\"\",'Upgrade Information'!D9080)","v":"2023-11-01"},{"$f":"'Projected Revenue Requirements'!I9080","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9080/12","v":79127.498635711614},null,{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!H9080,\n               IF($B9080=H$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!I9080,\n               IF($B9080=I$3,$F9080,0)\n           )\n       )\n   )","v":79127.498635711614},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!J9080,\n               IF($B9080=J$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!K9080,\n               IF($B9080=K$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!L9080,\n               IF($B9080=L$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!M9080,\n               IF($B9080=M$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!N9080,\n               IF($B9080=N$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!O9080,\n               IF($B9080=O$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!P9080,\n               IF($B9080=P$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!Q9080,\n               IF($B9080=Q$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!R9080,\n               IF($B9080=R$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!S9080,\n               IF($B9080=S$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!T9080,\n               IF($B9080=T$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!U9080,\n               IF($B9080=U$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!V9080,\n               IF($B9080=V$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!W9080,\n               IF($B9080=W$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!X9080,\n               IF($B9080=X$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!Y9080,\n               IF($B9080=Y$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!Z9080,\n               IF($B9080=Z$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!AA9080,\n               IF($B9080=AA$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!AB9080,\n               IF($B9080=AB$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!AC9080,\n               IF($B9080=AC$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!AD9080,\n               IF($B9080=AD$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9080=\"\", $E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!AE9080,\n               IF($B9080=AE$3,$F9080,0)\n           )\n       )\n   )","v":0},null,0,3.643557318229028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9139","v":"s2658"},{"$f":"'Projected Revenue Requirements'!C9139","v":"AEP"},{"$f":"'Upgrade Information'!E9139","v":55.5},{"$f":"IF('Upgrade Information'!D9139=\"\",\"\",'Upgrade Information'!D9139)","v":"2025-10-01"},{"$f":"'Projected Revenue Requirements'!I9139","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9139/12","v":0},null,{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!H9139,\n               IF($B9139=H$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!I9139,\n               IF($B9139=I$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!J9139,\n               IF($B9139=J$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!K9139,\n               IF($B9139=K$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!L9139,\n               IF($B9139=L$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!M9139,\n               IF($B9139=M$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!N9139,\n               IF($B9139=N$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!O9139,\n               IF($B9139=O$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!P9139,\n               IF($B9139=P$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!Q9139,\n               IF($B9139=Q$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!R9139,\n               IF($B9139=R$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!S9139,\n               IF($B9139=S$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!T9139,\n               IF($B9139=T$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!U9139,\n               IF($B9139=U$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!V9139,\n               IF($B9139=V$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!W9139,\n               IF($B9139=W$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!X9139,\n               IF($B9139=X$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!Y9139,\n               IF($B9139=Y$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!Z9139,\n               IF($B9139=Z$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!AA9139,\n               IF($B9139=AA$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!AB9139,\n               IF($B9139=AB$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!AC9139,\n               IF($B9139=AC$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!AD9139,\n               IF($B9139=AD$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9139=\"\", $E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!AE9139,\n               IF($B9139=AE$3,$F9139,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9163","v":"s2676"},{"$f":"'Projected Revenue Requirements'!C9163","v":"PECO"},{"$f":"'Upgrade Information'!E9163","v":1.9},{"$f":"IF('Upgrade Information'!D9163=\"\",\"\",'Upgrade Information'!D9163)","v":"2021-10-07"},{"$f":"'Projected Revenue Requirements'!I9163","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9163/12","v":23507.58372801877},null,{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!H9163,\n               IF($B9163=H$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!I9163,\n               IF($B9163=I$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!J9163,\n               IF($B9163=J$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!K9163,\n               IF($B9163=K$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!L9163,\n               IF($B9163=L$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!M9163,\n               IF($B9163=M$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!N9163,\n               IF($B9163=N$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!O9163,\n               IF($B9163=O$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!P9163,\n               IF($B9163=P$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!Q9163,\n               IF($B9163=Q$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!R9163,\n               IF($B9163=R$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!S9163,\n               IF($B9163=S$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!T9163,\n               IF($B9163=T$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!U9163,\n               IF($B9163=U$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!V9163,\n               IF($B9163=V$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!W9163,\n               IF($B9163=W$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!X9163,\n               IF($B9163=X$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!Y9163,\n               IF($B9163=Y$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!Z9163,\n               IF($B9163=Z$3,$F9163,0)\n           )\n       )\n   )","v":23507.58372801877},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!AA9163,\n               IF($B9163=AA$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!AB9163,\n               IF($B9163=AB$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!AC9163,\n               IF($B9163=AC$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!AD9163,\n               IF($B9163=AD$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9163=\"\", $E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!AE9163,\n               IF($B9163=AE$3,$F9163,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.738981628879217,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9187","v":"s2682.7"},{"$f":"'Projected Revenue Requirements'!C9187","v":"AEP"},{"$f":"'Upgrade Information'!E9187","v":11.1},{"$f":"IF('Upgrade Information'!D9187=\"\",\"\",'Upgrade Information'!D9187)","v":"2024-12-31"},{"$f":"'Projected Revenue Requirements'!I9187","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9187/12","v":0},null,{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!H9187,\n               IF($B9187=H$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!I9187,\n               IF($B9187=I$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!J9187,\n               IF($B9187=J$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!K9187,\n               IF($B9187=K$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!L9187,\n               IF($B9187=L$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!M9187,\n               IF($B9187=M$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!N9187,\n               IF($B9187=N$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!O9187,\n               IF($B9187=O$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!P9187,\n               IF($B9187=P$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!Q9187,\n               IF($B9187=Q$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!R9187,\n               IF($B9187=R$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!S9187,\n               IF($B9187=S$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!T9187,\n               IF($B9187=T$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!U9187,\n               IF($B9187=U$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!V9187,\n               IF($B9187=V$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!W9187,\n               IF($B9187=W$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!X9187,\n               IF($B9187=X$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!Y9187,\n               IF($B9187=Y$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!Z9187,\n               IF($B9187=Z$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!AA9187,\n               IF($B9187=AA$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!AB9187,\n               IF($B9187=AB$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!AC9187,\n               IF($B9187=AC$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!AD9187,\n               IF($B9187=AD$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9187=\"\", $E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!AE9187,\n               IF($B9187=AE$3,$F9187,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9240","v":"s2715.2"},{"$f":"'Projected Revenue Requirements'!C9240","v":"PSEG"},{"$f":"'Upgrade Information'!E9240","v":0},{"$f":"IF('Upgrade Information'!D9240=\"\",\"\",'Upgrade Information'!D9240)","v":"2027-05-31"},{"$f":"'Projected Revenue Requirements'!I9240","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9240/12","v":0},null,{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!H9240,\n               IF($B9240=H$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!I9240,\n               IF($B9240=I$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!J9240,\n               IF($B9240=J$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!K9240,\n               IF($B9240=K$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!L9240,\n               IF($B9240=L$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!M9240,\n               IF($B9240=M$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!N9240,\n               IF($B9240=N$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!O9240,\n               IF($B9240=O$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!P9240,\n               IF($B9240=P$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!Q9240,\n               IF($B9240=Q$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!R9240,\n               IF($B9240=R$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!S9240,\n               IF($B9240=S$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!T9240,\n               IF($B9240=T$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!U9240,\n               IF($B9240=U$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!V9240,\n               IF($B9240=V$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!W9240,\n               IF($B9240=W$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!X9240,\n               IF($B9240=X$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!Y9240,\n               IF($B9240=Y$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!Z9240,\n               IF($B9240=Z$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!AA9240,\n               IF($B9240=AA$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!AB9240,\n               IF($B9240=AB$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!AC9240,\n               IF($B9240=AC$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!AD9240,\n               IF($B9240=AD$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9240=\"\", $E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!AE9240,\n               IF($B9240=AE$3,$F9240,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9274","v":"s2744"},{"$f":"'Projected Revenue Requirements'!C9274","v":"DEOK"},{"$f":"'Upgrade Information'!E9274","v":1.4},{"$f":"IF('Upgrade Information'!D9274=\"\",\"\",'Upgrade Information'!D9274)","v":"2022-11-16"},{"$f":"'Projected Revenue Requirements'!I9274","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9274/12","v":18698.185866824613},null,{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!H9274,\n               IF($B9274=H$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!I9274,\n               IF($B9274=I$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!J9274,\n               IF($B9274=J$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!K9274,\n               IF($B9274=K$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!L9274,\n               IF($B9274=L$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!M9274,\n               IF($B9274=M$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!N9274,\n               IF($B9274=N$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!O9274,\n               IF($B9274=O$3,$F9274,0)\n           )\n       )\n   )","v":18698.185866824613},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!P9274,\n               IF($B9274=P$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!Q9274,\n               IF($B9274=Q$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!R9274,\n               IF($B9274=R$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!S9274,\n               IF($B9274=S$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!T9274,\n               IF($B9274=T$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!U9274,\n               IF($B9274=U$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!V9274,\n               IF($B9274=V$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!W9274,\n               IF($B9274=W$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!X9274,\n               IF($B9274=X$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!Y9274,\n               IF($B9274=Y$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!Z9274,\n               IF($B9274=Z$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!AA9274,\n               IF($B9274=AA$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!AB9274,\n               IF($B9274=AB$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!AC9274,\n               IF($B9274=AC$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!AD9274,\n               IF($B9274=AD$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9274=\"\", $E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!AE9274,\n               IF($B9274=AE$3,$F9274,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,3.6194006826860905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9323","v":"s2769"},{"$f":"'Projected Revenue Requirements'!C9323","v":"DEOK"},{"$f":"'Upgrade Information'!E9323","v":14.3},{"$f":"IF('Upgrade Information'!D9323=\"\",\"\",'Upgrade Information'!D9323)","v":"2024-04-15"},{"$f":"'Projected Revenue Requirements'!I9323","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9323/12","v":0},null,{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!H9323,\n               IF($B9323=H$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!I9323,\n               IF($B9323=I$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!J9323,\n               IF($B9323=J$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!K9323,\n               IF($B9323=K$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!L9323,\n               IF($B9323=L$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!M9323,\n               IF($B9323=M$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!N9323,\n               IF($B9323=N$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!O9323,\n               IF($B9323=O$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!P9323,\n               IF($B9323=P$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!Q9323,\n               IF($B9323=Q$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!R9323,\n               IF($B9323=R$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!S9323,\n               IF($B9323=S$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!T9323,\n               IF($B9323=T$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!U9323,\n               IF($B9323=U$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!V9323,\n               IF($B9323=V$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!W9323,\n               IF($B9323=W$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!X9323,\n               IF($B9323=X$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!Y9323,\n               IF($B9323=Y$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!Z9323,\n               IF($B9323=Z$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!AA9323,\n               IF($B9323=AA$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!AB9323,\n               IF($B9323=AB$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!AC9323,\n               IF($B9323=AC$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!AD9323,\n               IF($B9323=AD$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9323=\"\", $E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!AE9323,\n               IF($B9323=AE$3,$F9323,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9361","v":"s2781.2"},{"$f":"'Projected Revenue Requirements'!C9361","v":"AEP"},{"$f":"'Upgrade Information'!E9361","v":0.78},{"$f":"IF('Upgrade Information'!D9361=\"\",\"\",'Upgrade Information'!D9361)","v":"2023-12-13"},{"$f":"'Projected Revenue Requirements'!I9361","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9361/12","v":10033.683691629254},null,{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!H9361,\n               IF($B9361=H$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!I9361,\n               IF($B9361=I$3,$F9361,0)\n           )\n       )\n   )","v":10033.683691629254},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!J9361,\n               IF($B9361=J$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!K9361,\n               IF($B9361=K$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!L9361,\n               IF($B9361=L$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!M9361,\n               IF($B9361=M$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!N9361,\n               IF($B9361=N$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!O9361,\n               IF($B9361=O$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!P9361,\n               IF($B9361=P$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!Q9361,\n               IF($B9361=Q$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!R9361,\n               IF($B9361=R$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!S9361,\n               IF($B9361=S$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!T9361,\n               IF($B9361=T$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!U9361,\n               IF($B9361=U$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!V9361,\n               IF($B9361=V$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!W9361,\n               IF($B9361=W$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!X9361,\n               IF($B9361=X$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!Y9361,\n               IF($B9361=Y$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!Z9361,\n               IF($B9361=Z$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!AA9361,\n               IF($B9361=AA$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!AB9361,\n               IF($B9361=AB$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!AC9361,\n               IF($B9361=AC$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!AD9361,\n               IF($B9361=AD$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9361=\"\", $E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!AE9361,\n               IF($B9361=AE$3,$F9361,0)\n           )\n       )\n   )","v":0},null,0,0.46201765851007981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9406","v":"s2793.5"},{"$f":"'Projected Revenue Requirements'!C9406","v":"AEP"},{"$f":"'Upgrade Information'!E9406","v":1.641},{"$f":"IF('Upgrade Information'!D9406=\"\",\"\",'Upgrade Information'!D9406)","v":"2025-06-01"},{"$f":"'Projected Revenue Requirements'!I9406","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9406/12","v":0},null,{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!H9406,\n               IF($B9406=H$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!I9406,\n               IF($B9406=I$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!J9406,\n               IF($B9406=J$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!K9406,\n               IF($B9406=K$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!L9406,\n               IF($B9406=L$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!M9406,\n               IF($B9406=M$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!N9406,\n               IF($B9406=N$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!O9406,\n               IF($B9406=O$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!P9406,\n               IF($B9406=P$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!Q9406,\n               IF($B9406=Q$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!R9406,\n               IF($B9406=R$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!S9406,\n               IF($B9406=S$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!T9406,\n               IF($B9406=T$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!U9406,\n               IF($B9406=U$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!V9406,\n               IF($B9406=V$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!W9406,\n               IF($B9406=W$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!X9406,\n               IF($B9406=X$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!Y9406,\n               IF($B9406=Y$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!Z9406,\n               IF($B9406=Z$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!AA9406,\n               IF($B9406=AA$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!AB9406,\n               IF($B9406=AB$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!AC9406,\n               IF($B9406=AC$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!AD9406,\n               IF($B9406=AD$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9406=\"\", $E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!AE9406,\n               IF($B9406=AE$3,$F9406,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9426","v":"s2796.5"},{"$f":"'Projected Revenue Requirements'!C9426","v":"AEP"},{"$f":"'Upgrade Information'!E9426","v":0.6},{"$f":"IF('Upgrade Information'!D9426=\"\",\"\",'Upgrade Information'!D9426)","v":"2025-11-01"},{"$f":"'Projected Revenue Requirements'!I9426","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9426/12","v":0},null,{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!H9426,\n               IF($B9426=H$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!I9426,\n               IF($B9426=I$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!J9426,\n               IF($B9426=J$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!K9426,\n               IF($B9426=K$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!L9426,\n               IF($B9426=L$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!M9426,\n               IF($B9426=M$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!N9426,\n               IF($B9426=N$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!O9426,\n               IF($B9426=O$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!P9426,\n               IF($B9426=P$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!Q9426,\n               IF($B9426=Q$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!R9426,\n               IF($B9426=R$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!S9426,\n               IF($B9426=S$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!T9426,\n               IF($B9426=T$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!U9426,\n               IF($B9426=U$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!V9426,\n               IF($B9426=V$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!W9426,\n               IF($B9426=W$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!X9426,\n               IF($B9426=X$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!Y9426,\n               IF($B9426=Y$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!Z9426,\n               IF($B9426=Z$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!AA9426,\n               IF($B9426=AA$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!AB9426,\n               IF($B9426=AB$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!AC9426,\n               IF($B9426=AC$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!AD9426,\n               IF($B9426=AD$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9426=\"\", $E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!AE9426,\n               IF($B9426=AE$3,$F9426,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9489","v":"s2821"},{"$f":"'Projected Revenue Requirements'!C9489","v":"AEP"},{"$f":"'Upgrade Information'!E9489","v":8.4499999999999993},{"$f":"IF('Upgrade Information'!D9489=\"\",\"\",'Upgrade Information'!D9489)","v":"2026-11-02"},{"$f":"'Projected Revenue Requirements'!I9489","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9489/12","v":0},null,{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!H9489,\n               IF($B9489=H$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!I9489,\n               IF($B9489=I$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!J9489,\n               IF($B9489=J$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!K9489,\n               IF($B9489=K$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!L9489,\n               IF($B9489=L$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!M9489,\n               IF($B9489=M$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!N9489,\n               IF($B9489=N$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!O9489,\n               IF($B9489=O$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!P9489,\n               IF($B9489=P$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!Q9489,\n               IF($B9489=Q$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!R9489,\n               IF($B9489=R$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!S9489,\n               IF($B9489=S$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!T9489,\n               IF($B9489=T$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!U9489,\n               IF($B9489=U$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!V9489,\n               IF($B9489=V$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!W9489,\n               IF($B9489=W$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!X9489,\n               IF($B9489=X$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!Y9489,\n               IF($B9489=Y$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!Z9489,\n               IF($B9489=Z$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!AA9489,\n               IF($B9489=AA$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!AB9489,\n               IF($B9489=AB$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!AC9489,\n               IF($B9489=AC$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!AD9489,\n               IF($B9489=AD$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9489=\"\", $E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!AE9489,\n               IF($B9489=AE$3,$F9489,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9513","v":"s2860.3"},{"$f":"'Projected Revenue Requirements'!C9513","v":"ATSI"},{"$f":"'Upgrade Information'!E9513","v":35.799999999999997},{"$f":"IF('Upgrade Information'!D9513=\"\",\"\",'Upgrade Information'!D9513)","v":"2027-12-31"},{"$f":"'Projected Revenue Requirements'!I9513","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9513/12","v":0},null,{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!H9513,\n               IF($B9513=H$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!I9513,\n               IF($B9513=I$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!J9513,\n               IF($B9513=J$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!K9513,\n               IF($B9513=K$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!L9513,\n               IF($B9513=L$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!M9513,\n               IF($B9513=M$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!N9513,\n               IF($B9513=N$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!O9513,\n               IF($B9513=O$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!P9513,\n               IF($B9513=P$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!Q9513,\n               IF($B9513=Q$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!R9513,\n               IF($B9513=R$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!S9513,\n               IF($B9513=S$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!T9513,\n               IF($B9513=T$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!U9513,\n               IF($B9513=U$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!V9513,\n               IF($B9513=V$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!W9513,\n               IF($B9513=W$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!X9513,\n               IF($B9513=X$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!Y9513,\n               IF($B9513=Y$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!Z9513,\n               IF($B9513=Z$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!AA9513,\n               IF($B9513=AA$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!AB9513,\n               IF($B9513=AB$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!AC9513,\n               IF($B9513=AC$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!AD9513,\n               IF($B9513=AD$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9513=\"\", $E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!AE9513,\n               IF($B9513=AE$3,$F9513,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9534","v":"TOI029"},{"$f":"'Projected Revenue Requirements'!C9534","v":"AEC"},{"$f":"'Upgrade Information'!E9534","v":3.1890000000000001},{"$f":"IF('Upgrade Information'!D9534=\"\",\"\",'Upgrade Information'!D9534)","v":"2003-06-20"},{"$f":"'Projected Revenue Requirements'!I9534","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9534/12","v":18355.835739385609},null,{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!H9534,\n               IF($B9534=H$3,$F9534,0)\n           )\n       )\n   )","v":18355.835739385609},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!I9534,\n               IF($B9534=I$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!J9534,\n               IF($B9534=J$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!K9534,\n               IF($B9534=K$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!L9534,\n               IF($B9534=L$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!M9534,\n               IF($B9534=M$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!N9534,\n               IF($B9534=N$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!O9534,\n               IF($B9534=O$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!P9534,\n               IF($B9534=P$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!Q9534,\n               IF($B9534=Q$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!R9534,\n               IF($B9534=R$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!S9534,\n               IF($B9534=S$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!T9534,\n               IF($B9534=T$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!U9534,\n               IF($B9534=U$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!V9534,\n               IF($B9534=V$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!W9534,\n               IF($B9534=W$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!X9534,\n               IF($B9534=X$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!Y9534,\n               IF($B9534=Y$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!Z9534,\n               IF($B9534=Z$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!AA9534,\n               IF($B9534=AA$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!AB9534,\n               IF($B9534=AB$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!AC9534,\n               IF($B9534=AC$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!AD9534,\n               IF($B9534=AD$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9534=\"\", $E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!AE9534,\n               IF($B9534=AE$3,$F9534,0)\n           )\n       )\n   )","v":0},null,7.0221253784948772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9600","v":"TOI108"},{"$f":"'Projected Revenue Requirements'!C9600","v":"DPL"},{"$f":"'Upgrade Information'!E9600","v":0.48399999999999999},{"$f":"IF('Upgrade Information'!D9600=\"\",\"\",'Upgrade Information'!D9600)","v":"2007-05-01"},{"$f":"'Projected Revenue Requirements'!I9600","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9600/12","v":0},null,{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!H9600,\n               IF($B9600=H$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!I9600,\n               IF($B9600=I$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!J9600,\n               IF($B9600=J$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!K9600,\n               IF($B9600=K$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!L9600,\n               IF($B9600=L$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!M9600,\n               IF($B9600=M$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!N9600,\n               IF($B9600=N$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!O9600,\n               IF($B9600=O$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!P9600,\n               IF($B9600=P$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!Q9600,\n               IF($B9600=Q$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!R9600,\n               IF($B9600=R$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!S9600,\n               IF($B9600=S$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!T9600,\n               IF($B9600=T$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!U9600,\n               IF($B9600=U$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!V9600,\n               IF($B9600=V$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!W9600,\n               IF($B9600=W$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!X9600,\n               IF($B9600=X$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!Y9600,\n               IF($B9600=Y$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!Z9600,\n               IF($B9600=Z$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!AA9600,\n               IF($B9600=AA$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!AB9600,\n               IF($B9600=AB$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!AC9600,\n               IF($B9600=AC$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!AD9600,\n               IF($B9600=AD$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9600=\"\", $E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!AE9600,\n               IF($B9600=AE$3,$F9600,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9611","v":"TOI119"},{"$f":"'Projected Revenue Requirements'!C9611","v":"DPL"},{"$f":"'Upgrade Information'!E9611","v":3.4390000000000001},{"$f":"IF('Upgrade Information'!D9611=\"\",\"\",'Upgrade Information'!D9611)","v":"2007-06-12"},{"$f":"'Projected Revenue Requirements'!I9611","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9611/12","v":23895.802710943055},null,{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!H9611,\n               IF($B9611=H$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!I9611,\n               IF($B9611=I$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!J9611,\n               IF($B9611=J$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!K9611,\n               IF($B9611=K$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!L9611,\n               IF($B9611=L$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!M9611,\n               IF($B9611=M$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!N9611,\n               IF($B9611=N$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!O9611,\n               IF($B9611=O$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!P9611,\n               IF($B9611=P$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!Q9611,\n               IF($B9611=Q$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!R9611,\n               IF($B9611=R$3,$F9611,0)\n           )\n       )\n   )","v":23895.802710943055},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!S9611,\n               IF($B9611=S$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!T9611,\n               IF($B9611=T$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!U9611,\n               IF($B9611=U$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!V9611,\n               IF($B9611=V$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!W9611,\n               IF($B9611=W$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!X9611,\n               IF($B9611=X$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!Y9611,\n               IF($B9611=Y$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!Z9611,\n               IF($B9611=Z$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!AA9611,\n               IF($B9611=AA$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!AB9611,\n               IF($B9611=AB$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!AC9611,\n               IF($B9611=AC$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!AD9611,\n               IF($B9611=AD$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9611=\"\", $E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!AE9611,\n               IF($B9611=AE$3,$F9611,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,5.7925005965488703,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9648","v":"TOI159"},{"$f":"'Projected Revenue Requirements'!C9648","v":"DPL"},{"$f":"'Upgrade Information'!E9648","v":0.28499999999999998},{"$f":"IF('Upgrade Information'!D9648=\"\",\"\",'Upgrade Information'!D9648)","v":"2009-12-31"},{"$f":"'Projected Revenue Requirements'!I9648","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9648/12","v":2156.226454388081},null,{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!H9648,\n               IF($B9648=H$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!I9648,\n               IF($B9648=I$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!J9648,\n               IF($B9648=J$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!K9648,\n               IF($B9648=K$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!L9648,\n               IF($B9648=L$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!M9648,\n               IF($B9648=M$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!N9648,\n               IF($B9648=N$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!O9648,\n               IF($B9648=O$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!P9648,\n               IF($B9648=P$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!Q9648,\n               IF($B9648=Q$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!R9648,\n               IF($B9648=R$3,$F9648,0)\n           )\n       )\n   )","v":2156.226454388081},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!S9648,\n               IF($B9648=S$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!T9648,\n               IF($B9648=T$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!U9648,\n               IF($B9648=U$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!V9648,\n               IF($B9648=V$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!W9648,\n               IF($B9648=W$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!X9648,\n               IF($B9648=X$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!Y9648,\n               IF($B9648=Y$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!Z9648,\n               IF($B9648=Z$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!AA9648,\n               IF($B9648=AA$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!AB9648,\n               IF($B9648=AB$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!AC9648,\n               IF($B9648=AC$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!AD9648,\n               IF($B9648=AD$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9648=\"\", $E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!AE9648,\n               IF($B9648=AE$3,$F9648,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0.52268355135095168,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9694","v":"TOI204"},{"$f":"'Projected Revenue Requirements'!C9694","v":"APS"},{"$f":"'Upgrade Information'!E9694","v":0.79900000000000004},{"$f":"IF('Upgrade Information'!D9694=\"\",\"\",'Upgrade Information'!D9694)","v":"2007-06-01"},{"$f":"'Projected Revenue Requirements'!I9694","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9694/12","v":7233.6434833400663},null,{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!H9694,\n               IF($B9694=H$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!I9694,\n               IF($B9694=I$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!J9694,\n               IF($B9694=J$3,$F9694,0)\n           )\n       )\n   )","v":7233.6434833400663},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!K9694,\n               IF($B9694=K$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!L9694,\n               IF($B9694=L$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!M9694,\n               IF($B9694=M$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!N9694,\n               IF($B9694=N$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!O9694,\n               IF($B9694=O$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!P9694,\n               IF($B9694=P$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!Q9694,\n               IF($B9694=Q$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!R9694,\n               IF($B9694=R$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!S9694,\n               IF($B9694=S$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!T9694,\n               IF($B9694=T$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!U9694,\n               IF($B9694=U$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!V9694,\n               IF($B9694=V$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!W9694,\n               IF($B9694=W$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!X9694,\n               IF($B9694=X$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!Y9694,\n               IF($B9694=Y$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!Z9694,\n               IF($B9694=Z$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!AA9694,\n               IF($B9694=AA$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!AB9694,\n               IF($B9694=AB$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!AC9694,\n               IF($B9694=AC$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!AD9694,\n               IF($B9694=AD$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9694=\"\", $E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!AE9694,\n               IF($B9694=AE$3,$F9694,0)\n           )\n       )\n   )","v":0},null,0,0,0.79019078283867328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9752","v":"TOI261"},{"$f":"'Projected Revenue Requirements'!C9752","v":"AEC"},{"$f":"'Upgrade Information'!E9752","v":1.1399999999999999},{"$f":"IF('Upgrade Information'!D9752=\"\",\"\",'Upgrade Information'!D9752)","v":"2008-05-31"},{"$f":"'Projected Revenue Requirements'!I9752","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9752/12","v":0},null,{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!H9752,\n               IF($B9752=H$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!I9752,\n               IF($B9752=I$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!J9752,\n               IF($B9752=J$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!K9752,\n               IF($B9752=K$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!L9752,\n               IF($B9752=L$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!M9752,\n               IF($B9752=M$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!N9752,\n               IF($B9752=N$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!O9752,\n               IF($B9752=O$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!P9752,\n               IF($B9752=P$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!Q9752,\n               IF($B9752=Q$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!R9752,\n               IF($B9752=R$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!S9752,\n               IF($B9752=S$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!T9752,\n               IF($B9752=T$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!U9752,\n               IF($B9752=U$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!V9752,\n               IF($B9752=V$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!W9752,\n               IF($B9752=W$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!X9752,\n               IF($B9752=X$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!Y9752,\n               IF($B9752=Y$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!Z9752,\n               IF($B9752=Z$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!AA9752,\n               IF($B9752=AA$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!AB9752,\n               IF($B9752=AB$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!AC9752,\n               IF($B9752=AC$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!AD9752,\n               IF($B9752=AD$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9752=\"\", $E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!AE9752,\n               IF($B9752=AE$3,$F9752,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9777","v":"TOI287"},{"$f":"'Projected Revenue Requirements'!C9777","v":"JCPL"},{"$f":"'Upgrade Information'!E9777","v":0},{"$f":"IF('Upgrade Information'!D9777=\"\",\"\",'Upgrade Information'!D9777)","v":"2005-04-01"},{"$f":"'Projected Revenue Requirements'!I9777","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9777/12","v":0},null,{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!H9777,\n               IF($B9777=H$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!I9777,\n               IF($B9777=I$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!J9777,\n               IF($B9777=J$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!K9777,\n               IF($B9777=K$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!L9777,\n               IF($B9777=L$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!M9777,\n               IF($B9777=M$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!N9777,\n               IF($B9777=N$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!O9777,\n               IF($B9777=O$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!P9777,\n               IF($B9777=P$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!Q9777,\n               IF($B9777=Q$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!R9777,\n               IF($B9777=R$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!S9777,\n               IF($B9777=S$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!T9777,\n               IF($B9777=T$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!U9777,\n               IF($B9777=U$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!V9777,\n               IF($B9777=V$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!W9777,\n               IF($B9777=W$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!X9777,\n               IF($B9777=X$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!Y9777,\n               IF($B9777=Y$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!Z9777,\n               IF($B9777=Z$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!AA9777,\n               IF($B9777=AA$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!AB9777,\n               IF($B9777=AB$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!AC9777,\n               IF($B9777=AC$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!AD9777,\n               IF($B9777=AD$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9777=\"\", $E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!AE9777,\n               IF($B9777=AE$3,$F9777,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9839","v":"TOI344"},{"$f":"'Projected Revenue Requirements'!C9839","v":"AEC"},{"$f":"'Upgrade Information'!E9839","v":0.08},{"$f":"IF('Upgrade Information'!D9839=\"\",\"\",'Upgrade Information'!D9839)","v":"2008-05-31"},{"$f":"'Projected Revenue Requirements'!I9839","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9839/12","v":0},null,{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!H9839,\n               IF($B9839=H$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!I9839,\n               IF($B9839=I$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!J9839,\n               IF($B9839=J$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!K9839,\n               IF($B9839=K$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!L9839,\n               IF($B9839=L$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!M9839,\n               IF($B9839=M$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!N9839,\n               IF($B9839=N$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!O9839,\n               IF($B9839=O$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!P9839,\n               IF($B9839=P$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!Q9839,\n               IF($B9839=Q$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!R9839,\n               IF($B9839=R$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!S9839,\n               IF($B9839=S$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!T9839,\n               IF($B9839=T$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!U9839,\n               IF($B9839=U$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!V9839,\n               IF($B9839=V$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!W9839,\n               IF($B9839=W$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!X9839,\n               IF($B9839=X$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!Y9839,\n               IF($B9839=Y$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!Z9839,\n               IF($B9839=Z$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!AA9839,\n               IF($B9839=AA$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!AB9839,\n               IF($B9839=AB$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!AC9839,\n               IF($B9839=AC$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!AD9839,\n               IF($B9839=AD$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9839=\"\", $E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!AE9839,\n               IF($B9839=AE$3,$F9839,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9855","v":"TOI360"},{"$f":"'Projected Revenue Requirements'!C9855","v":"DPL"},{"$f":"'Upgrade Information'!E9855","v":1},{"$f":"IF('Upgrade Information'!D9855=\"\",\"\",'Upgrade Information'!D9855)","v":"2010-05-31"},{"$f":"'Projected Revenue Requirements'!I9855","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9855/12","v":0},null,{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!H9855,\n               IF($B9855=H$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!I9855,\n               IF($B9855=I$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!J9855,\n               IF($B9855=J$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!K9855,\n               IF($B9855=K$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!L9855,\n               IF($B9855=L$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!M9855,\n               IF($B9855=M$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!N9855,\n               IF($B9855=N$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!O9855,\n               IF($B9855=O$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!P9855,\n               IF($B9855=P$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!Q9855,\n               IF($B9855=Q$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!R9855,\n               IF($B9855=R$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!S9855,\n               IF($B9855=S$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!T9855,\n               IF($B9855=T$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!U9855,\n               IF($B9855=U$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!V9855,\n               IF($B9855=V$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!W9855,\n               IF($B9855=W$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!X9855,\n               IF($B9855=X$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!Y9855,\n               IF($B9855=Y$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!Z9855,\n               IF($B9855=Z$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!AA9855,\n               IF($B9855=AA$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!AB9855,\n               IF($B9855=AB$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!AC9855,\n               IF($B9855=AC$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!AD9855,\n               IF($B9855=AD$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9855=\"\", $E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!AE9855,\n               IF($B9855=AE$3,$F9855,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9879","v":"TOI384"},{"$f":"'Projected Revenue Requirements'!C9879","v":"ComEd"},{"$f":"'Upgrade Information'!E9879","v":3.2519999999999998},{"$f":"IF('Upgrade Information'!D9879=\"\",\"\",'Upgrade Information'!D9879)","v":"2006-05-31"},{"$f":"'Projected Revenue Requirements'!I9879","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9879/12","v":0},null,{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!H9879,\n               IF($B9879=H$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!I9879,\n               IF($B9879=I$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!J9879,\n               IF($B9879=J$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!K9879,\n               IF($B9879=K$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!L9879,\n               IF($B9879=L$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!M9879,\n               IF($B9879=M$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!N9879,\n               IF($B9879=N$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!O9879,\n               IF($B9879=O$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!P9879,\n               IF($B9879=P$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!Q9879,\n               IF($B9879=Q$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!R9879,\n               IF($B9879=R$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!S9879,\n               IF($B9879=S$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!T9879,\n               IF($B9879=T$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!U9879,\n               IF($B9879=U$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!V9879,\n               IF($B9879=V$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!W9879,\n               IF($B9879=W$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!X9879,\n               IF($B9879=X$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!Y9879,\n               IF($B9879=Y$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!Z9879,\n               IF($B9879=Z$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!AA9879,\n               IF($B9879=AA$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!AB9879,\n               IF($B9879=AB$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!AC9879,\n               IF($B9879=AC$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!AD9879,\n               IF($B9879=AD$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9879=\"\", $E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!AE9879,\n               IF($B9879=AE$3,$F9879,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9880","v":"TOI385"},{"$f":"'Projected Revenue Requirements'!C9880","v":"ComEd"},{"$f":"'Upgrade Information'!E9880","v":1.163},{"$f":"IF('Upgrade Information'!D9880=\"\",\"\",'Upgrade Information'!D9880)","v":"2006-05-31"},{"$f":"'Projected Revenue Requirements'!I9880","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9880/12","v":0},null,{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!H9880,\n               IF($B9880=H$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!I9880,\n               IF($B9880=I$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!J9880,\n               IF($B9880=J$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!K9880,\n               IF($B9880=K$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!L9880,\n               IF($B9880=L$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!M9880,\n               IF($B9880=M$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!N9880,\n               IF($B9880=N$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!O9880,\n               IF($B9880=O$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!P9880,\n               IF($B9880=P$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!Q9880,\n               IF($B9880=Q$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!R9880,\n               IF($B9880=R$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!S9880,\n               IF($B9880=S$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!T9880,\n               IF($B9880=T$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!U9880,\n               IF($B9880=U$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!V9880,\n               IF($B9880=V$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!W9880,\n               IF($B9880=W$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!X9880,\n               IF($B9880=X$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!Y9880,\n               IF($B9880=Y$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!Z9880,\n               IF($B9880=Z$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!AA9880,\n               IF($B9880=AA$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!AB9880,\n               IF($B9880=AB$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!AC9880,\n               IF($B9880=AC$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!AD9880,\n               IF($B9880=AD$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9880=\"\", $E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!AE9880,\n               IF($B9880=AE$3,$F9880,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9881","v":"TOI386"},{"$f":"'Projected Revenue Requirements'!C9881","v":"ComEd"},{"$f":"'Upgrade Information'!E9881","v":1.04},{"$f":"IF('Upgrade Information'!D9881=\"\",\"\",'Upgrade Information'!D9881)","v":"2006-05-31"},{"$f":"'Projected Revenue Requirements'!I9881","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9881/12","v":0},null,{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!H9881,\n               IF($B9881=H$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!I9881,\n               IF($B9881=I$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!J9881,\n               IF($B9881=J$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!K9881,\n               IF($B9881=K$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!L9881,\n               IF($B9881=L$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!M9881,\n               IF($B9881=M$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!N9881,\n               IF($B9881=N$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!O9881,\n               IF($B9881=O$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!P9881,\n               IF($B9881=P$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!Q9881,\n               IF($B9881=Q$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!R9881,\n               IF($B9881=R$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!S9881,\n               IF($B9881=S$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!T9881,\n               IF($B9881=T$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!U9881,\n               IF($B9881=U$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!V9881,\n               IF($B9881=V$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!W9881,\n               IF($B9881=W$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!X9881,\n               IF($B9881=X$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!Y9881,\n               IF($B9881=Y$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!Z9881,\n               IF($B9881=Z$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!AA9881,\n               IF($B9881=AA$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!AB9881,\n               IF($B9881=AB$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!AC9881,\n               IF($B9881=AC$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!AD9881,\n               IF($B9881=AD$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9881=\"\", $E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!AE9881,\n               IF($B9881=AE$3,$F9881,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9882","v":"TOI387"},{"$f":"'Projected Revenue Requirements'!C9882","v":"ComEd"},{"$f":"'Upgrade Information'!E9882","v":0.61399999999999999},{"$f":"IF('Upgrade Information'!D9882=\"\",\"\",'Upgrade Information'!D9882)","v":"2006-05-31"},{"$f":"'Projected Revenue Requirements'!I9882","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9882/12","v":0},null,{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!H9882,\n               IF($B9882=H$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!I9882,\n               IF($B9882=I$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!J9882,\n               IF($B9882=J$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!K9882,\n               IF($B9882=K$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!L9882,\n               IF($B9882=L$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!M9882,\n               IF($B9882=M$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!N9882,\n               IF($B9882=N$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!O9882,\n               IF($B9882=O$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!P9882,\n               IF($B9882=P$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!Q9882,\n               IF($B9882=Q$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!R9882,\n               IF($B9882=R$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!S9882,\n               IF($B9882=S$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!T9882,\n               IF($B9882=T$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!U9882,\n               IF($B9882=U$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!V9882,\n               IF($B9882=V$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!W9882,\n               IF($B9882=W$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!X9882,\n               IF($B9882=X$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!Y9882,\n               IF($B9882=Y$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!Z9882,\n               IF($B9882=Z$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!AA9882,\n               IF($B9882=AA$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!AB9882,\n               IF($B9882=AB$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!AC9882,\n               IF($B9882=AC$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!AD9882,\n               IF($B9882=AD$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9882=\"\", $E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!AE9882,\n               IF($B9882=AE$3,$F9882,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9883","v":"TOI388"},{"$f":"'Projected Revenue Requirements'!C9883","v":"ComEd"},{"$f":"'Upgrade Information'!E9883","v":0.36299999999999999},{"$f":"IF('Upgrade Information'!D9883=\"\",\"\",'Upgrade Information'!D9883)","v":"2006-05-31"},{"$f":"'Projected Revenue Requirements'!I9883","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9883/12","v":0},null,{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!H9883,\n               IF($B9883=H$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!I9883,\n               IF($B9883=I$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!J9883,\n               IF($B9883=J$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!K9883,\n               IF($B9883=K$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!L9883,\n               IF($B9883=L$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!M9883,\n               IF($B9883=M$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!N9883,\n               IF($B9883=N$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!O9883,\n               IF($B9883=O$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!P9883,\n               IF($B9883=P$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!Q9883,\n               IF($B9883=Q$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!R9883,\n               IF($B9883=R$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!S9883,\n               IF($B9883=S$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!T9883,\n               IF($B9883=T$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!U9883,\n               IF($B9883=U$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!V9883,\n               IF($B9883=V$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!W9883,\n               IF($B9883=W$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!X9883,\n               IF($B9883=X$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!Y9883,\n               IF($B9883=Y$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!Z9883,\n               IF($B9883=Z$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!AA9883,\n               IF($B9883=AA$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!AB9883,\n               IF($B9883=AB$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!AC9883,\n               IF($B9883=AC$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!AD9883,\n               IF($B9883=AD$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9883=\"\", $E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!AE9883,\n               IF($B9883=AE$3,$F9883,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9884","v":"TOI389"},{"$f":"'Projected Revenue Requirements'!C9884","v":"ComEd"},{"$f":"'Upgrade Information'!E9884","v":0.45},{"$f":"IF('Upgrade Information'!D9884=\"\",\"\",'Upgrade Information'!D9884)","v":"2006-05-31"},{"$f":"'Projected Revenue Requirements'!I9884","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9884/12","v":0},null,{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!H9884,\n               IF($B9884=H$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!I9884,\n               IF($B9884=I$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!J9884,\n               IF($B9884=J$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!K9884,\n               IF($B9884=K$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!L9884,\n               IF($B9884=L$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!M9884,\n               IF($B9884=M$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!N9884,\n               IF($B9884=N$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!O9884,\n               IF($B9884=O$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!P9884,\n               IF($B9884=P$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!Q9884,\n               IF($B9884=Q$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!R9884,\n               IF($B9884=R$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!S9884,\n               IF($B9884=S$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!T9884,\n               IF($B9884=T$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!U9884,\n               IF($B9884=U$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!V9884,\n               IF($B9884=V$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!W9884,\n               IF($B9884=W$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!X9884,\n               IF($B9884=X$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!Y9884,\n               IF($B9884=Y$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!Z9884,\n               IF($B9884=Z$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!AA9884,\n               IF($B9884=AA$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!AB9884,\n               IF($B9884=AB$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!AC9884,\n               IF($B9884=AC$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!AD9884,\n               IF($B9884=AD$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9884=\"\", $E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!AE9884,\n               IF($B9884=AE$3,$F9884,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9885","v":"TOI390"},{"$f":"'Projected Revenue Requirements'!C9885","v":"ComEd"},{"$f":"'Upgrade Information'!E9885","v":2.65},{"$f":"IF('Upgrade Information'!D9885=\"\",\"\",'Upgrade Information'!D9885)","v":"2007-05-31"},{"$f":"'Projected Revenue Requirements'!I9885","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9885/12","v":0},null,{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!H9885,\n               IF($B9885=H$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!I9885,\n               IF($B9885=I$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!J9885,\n               IF($B9885=J$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!K9885,\n               IF($B9885=K$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!L9885,\n               IF($B9885=L$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!M9885,\n               IF($B9885=M$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!N9885,\n               IF($B9885=N$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!O9885,\n               IF($B9885=O$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!P9885,\n               IF($B9885=P$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!Q9885,\n               IF($B9885=Q$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!R9885,\n               IF($B9885=R$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!S9885,\n               IF($B9885=S$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!T9885,\n               IF($B9885=T$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!U9885,\n               IF($B9885=U$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!V9885,\n               IF($B9885=V$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!W9885,\n               IF($B9885=W$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!X9885,\n               IF($B9885=X$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!Y9885,\n               IF($B9885=Y$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!Z9885,\n               IF($B9885=Z$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!AA9885,\n               IF($B9885=AA$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!AB9885,\n               IF($B9885=AB$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!AC9885,\n               IF($B9885=AC$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!AD9885,\n               IF($B9885=AD$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9885=\"\", $E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!AE9885,\n               IF($B9885=AE$3,$F9885,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9886","v":"TOI391"},{"$f":"'Projected Revenue Requirements'!C9886","v":"ComEd"},{"$f":"'Upgrade Information'!E9886","v":1.075},{"$f":"IF('Upgrade Information'!D9886=\"\",\"\",'Upgrade Information'!D9886)","v":"2007-05-31"},{"$f":"'Projected Revenue Requirements'!I9886","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9886/12","v":0},null,{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!H9886,\n               IF($B9886=H$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!I9886,\n               IF($B9886=I$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!J9886,\n               IF($B9886=J$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!K9886,\n               IF($B9886=K$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!L9886,\n               IF($B9886=L$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!M9886,\n               IF($B9886=M$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!N9886,\n               IF($B9886=N$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!O9886,\n               IF($B9886=O$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!P9886,\n               IF($B9886=P$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!Q9886,\n               IF($B9886=Q$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!R9886,\n               IF($B9886=R$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!S9886,\n               IF($B9886=S$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!T9886,\n               IF($B9886=T$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!U9886,\n               IF($B9886=U$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!V9886,\n               IF($B9886=V$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!W9886,\n               IF($B9886=W$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!X9886,\n               IF($B9886=X$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!Y9886,\n               IF($B9886=Y$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!Z9886,\n               IF($B9886=Z$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!AA9886,\n               IF($B9886=AA$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!AB9886,\n               IF($B9886=AB$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!AC9886,\n               IF($B9886=AC$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!AD9886,\n               IF($B9886=AD$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9886=\"\", $E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!AE9886,\n               IF($B9886=AE$3,$F9886,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9887","v":"TOI392"},{"$f":"'Projected Revenue Requirements'!C9887","v":"ComEd"},{"$f":"'Upgrade Information'!E9887","v":1.075},{"$f":"IF('Upgrade Information'!D9887=\"\",\"\",'Upgrade Information'!D9887)","v":"2007-05-31"},{"$f":"'Projected Revenue Requirements'!I9887","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9887/12","v":0},null,{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!H9887,\n               IF($B9887=H$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!I9887,\n               IF($B9887=I$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!J9887,\n               IF($B9887=J$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!K9887,\n               IF($B9887=K$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!L9887,\n               IF($B9887=L$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!M9887,\n               IF($B9887=M$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!N9887,\n               IF($B9887=N$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!O9887,\n               IF($B9887=O$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!P9887,\n               IF($B9887=P$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!Q9887,\n               IF($B9887=Q$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!R9887,\n               IF($B9887=R$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!S9887,\n               IF($B9887=S$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!T9887,\n               IF($B9887=T$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!U9887,\n               IF($B9887=U$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!V9887,\n               IF($B9887=V$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!W9887,\n               IF($B9887=W$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!X9887,\n               IF($B9887=X$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!Y9887,\n               IF($B9887=Y$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!Z9887,\n               IF($B9887=Z$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!AA9887,\n               IF($B9887=AA$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!AB9887,\n               IF($B9887=AB$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!AC9887,\n               IF($B9887=AC$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!AD9887,\n               IF($B9887=AD$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9887=\"\", $E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!AE9887,\n               IF($B9887=AE$3,$F9887,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9888","v":"TOI393"},{"$f":"'Projected Revenue Requirements'!C9888","v":"ComEd"},{"$f":"'Upgrade Information'!E9888","v":0.15},{"$f":"IF('Upgrade Information'!D9888=\"\",\"\",'Upgrade Information'!D9888)","v":"2007-05-31"},{"$f":"'Projected Revenue Requirements'!I9888","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9888/12","v":0},null,{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!H9888,\n               IF($B9888=H$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!I9888,\n               IF($B9888=I$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!J9888,\n               IF($B9888=J$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!K9888,\n               IF($B9888=K$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!L9888,\n               IF($B9888=L$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!M9888,\n               IF($B9888=M$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!N9888,\n               IF($B9888=N$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!O9888,\n               IF($B9888=O$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!P9888,\n               IF($B9888=P$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!Q9888,\n               IF($B9888=Q$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!R9888,\n               IF($B9888=R$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!S9888,\n               IF($B9888=S$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!T9888,\n               IF($B9888=T$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!U9888,\n               IF($B9888=U$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!V9888,\n               IF($B9888=V$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!W9888,\n               IF($B9888=W$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!X9888,\n               IF($B9888=X$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!Y9888,\n               IF($B9888=Y$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!Z9888,\n               IF($B9888=Z$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!AA9888,\n               IF($B9888=AA$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!AB9888,\n               IF($B9888=AB$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!AC9888,\n               IF($B9888=AC$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!AD9888,\n               IF($B9888=AD$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9888=\"\", $E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!AE9888,\n               IF($B9888=AE$3,$F9888,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9889","v":"TOI394"},{"$f":"'Projected Revenue Requirements'!C9889","v":"ComEd"},{"$f":"'Upgrade Information'!E9889","v":233.61},{"$f":"IF('Upgrade Information'!D9889=\"\",\"\",'Upgrade Information'!D9889)","v":"2008-05-31"},{"$f":"'Projected Revenue Requirements'!I9889","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9889/12","v":0},null,{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!H9889,\n               IF($B9889=H$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!I9889,\n               IF($B9889=I$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!J9889,\n               IF($B9889=J$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!K9889,\n               IF($B9889=K$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!L9889,\n               IF($B9889=L$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!M9889,\n               IF($B9889=M$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!N9889,\n               IF($B9889=N$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!O9889,\n               IF($B9889=O$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!P9889,\n               IF($B9889=P$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!Q9889,\n               IF($B9889=Q$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!R9889,\n               IF($B9889=R$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!S9889,\n               IF($B9889=S$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!T9889,\n               IF($B9889=T$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!U9889,\n               IF($B9889=U$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!V9889,\n               IF($B9889=V$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!W9889,\n               IF($B9889=W$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!X9889,\n               IF($B9889=X$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!Y9889,\n               IF($B9889=Y$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!Z9889,\n               IF($B9889=Z$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!AA9889,\n               IF($B9889=AA$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!AB9889,\n               IF($B9889=AB$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!AC9889,\n               IF($B9889=AC$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!AD9889,\n               IF($B9889=AD$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9889=\"\", $E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!AE9889,\n               IF($B9889=AE$3,$F9889,0)\n           )\n       )\n   )","v":0},null,{"$f":"IF(AG$2=0,0,H9889/AG$2)","v":0},{"$f":"IF(AH$2=0,0,I9889/AH$2)","v":0},{"$f":"IF(AI$2=0,0,J9889/AI$2)","v":0},{"$f":"IF(AJ$2=0,0,K9889/AJ$2)","v":0},{"$f":"IF(AK$2=0,0,L9889/AK$2)","v":0},{"$f":"IF(AL$2=0,0,M9889/AL$2)","v":0},{"$f":"IF(AM$2=0,0,N9889/AM$2)","v":0},{"$f":"IF(AN$2=0,0,O9889/AN$2)","v":0},{"$f":"IF(AO$2=0,0,P9889/AO$2)","v":0},{"$f":"IF(AP$2=0,0,Q9889/AP$2)","v":0},{"$f":"IF(AQ$2=0,0,R9889/AQ$2)","v":0},{"$f":"IF(AR$2=0,0,S9889/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T9889/AS$2)","v":0},{"$f":"IF(AT$2=0,0,U9889/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V9889/AU$2)","v":0},{"$f":"IF(AV$2=0,0,W9889/AV$2)","v":0},{"$f":"IF(AW$2=0,0,X9889/AW$2)","v":0},{"$f":"IF(AX$2=0,0,Y9889/AX$2)","v":0},{"$f":"IF(AY$2=0,0,Z9889/AY$2)","v":0},{"$f":"IF(AZ$2=0,0,AA9889/AZ$2)","v":0},{"$f":"IF(BA$2=0,0,AB9889/BA$2)","v":0},{"$f":"IF(BB$2=0,0,AC9889/BB$2)","v":0},{"$f":"IF(BC$2=0,0,AD9889/BC$2)","v":0},{"$f":"IF(BD$2=0,0,AE9889/BD$2)","v":0}]
[{"$f":"'Upgrade Information'!B9890","v":"TOI395"},{"$f":"'Projected Revenue Requirements'!C9890","v":"ComEd"},{"$f":"'Upgrade Information'!E9890","v":0.6},{"$f":"IF('Upgrade Information'!D9890=\"\",\"\",'Upgrade Information'!D9890)","v":"2008-05-31"},{"$f":"'Projected Revenue Requirements'!I9890","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9890/12","v":0},null,{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!H9890,\n               IF($B9890=H$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!I9890,\n               IF($B9890=I$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!J9890,\n               IF($B9890=J$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!K9890,\n               IF($B9890=K$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!L9890,\n               IF($B9890=L$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!M9890,\n               IF($B9890=M$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!N9890,\n               IF($B9890=N$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!O9890,\n               IF($B9890=O$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!P9890,\n               IF($B9890=P$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!Q9890,\n               IF($B9890=Q$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!R9890,\n               IF($B9890=R$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!S9890,\n               IF($B9890=S$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!T9890,\n               IF($B9890=T$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!U9890,\n               IF($B9890=U$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!V9890,\n               IF($B9890=V$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!W9890,\n               IF($B9890=W$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!X9890,\n               IF($B9890=X$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!Y9890,\n               IF($B9890=Y$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!Z9890,\n               IF($B9890=Z$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!AA9890,\n               IF($B9890=AA$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!AB9890,\n               IF($B9890=AB$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!AC9890,\n               IF($B9890=AC$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!AD9890,\n               IF($B9890=AD$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9890=\"\", $E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!AE9890,\n               IF($B9890=AE$3,$F9890,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9891","v":"TOI396"},{"$f":"'Projected Revenue Requirements'!C9891","v":"ComEd"},{"$f":"'Upgrade Information'!E9891","v":5},{"$f":"IF('Upgrade Information'!D9891=\"\",\"\",'Upgrade Information'!D9891)","v":"2008-05-31"},{"$f":"'Projected Revenue Requirements'!I9891","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9891/12","v":0},null,{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!H9891,\n               IF($B9891=H$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!I9891,\n               IF($B9891=I$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!J9891,\n               IF($B9891=J$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!K9891,\n               IF($B9891=K$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!L9891,\n               IF($B9891=L$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!M9891,\n               IF($B9891=M$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!N9891,\n               IF($B9891=N$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!O9891,\n               IF($B9891=O$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!P9891,\n               IF($B9891=P$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!Q9891,\n               IF($B9891=Q$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!R9891,\n               IF($B9891=R$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!S9891,\n               IF($B9891=S$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!T9891,\n               IF($B9891=T$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!U9891,\n               IF($B9891=U$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!V9891,\n               IF($B9891=V$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!W9891,\n               IF($B9891=W$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!X9891,\n               IF($B9891=X$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!Y9891,\n               IF($B9891=Y$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!Z9891,\n               IF($B9891=Z$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!AA9891,\n               IF($B9891=AA$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!AB9891,\n               IF($B9891=AB$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!AC9891,\n               IF($B9891=AC$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!AD9891,\n               IF($B9891=AD$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9891=\"\", $E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!AE9891,\n               IF($B9891=AE$3,$F9891,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9892","v":"TOI397"},{"$f":"'Projected Revenue Requirements'!C9892","v":"ComEd"},{"$f":"'Upgrade Information'!E9892","v":3.3},{"$f":"IF('Upgrade Information'!D9892=\"\",\"\",'Upgrade Information'!D9892)","v":"2008-05-24"},{"$f":"'Projected Revenue Requirements'!I9892","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9892/12","v":31322.510227609706},null,{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!H9892,\n               IF($B9892=H$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!I9892,\n               IF($B9892=I$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!J9892,\n               IF($B9892=J$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!K9892,\n               IF($B9892=K$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!L9892,\n               IF($B9892=L$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!M9892,\n               IF($B9892=M$3,$F9892,0)\n           )\n       )\n   )","v":31322.510227609706},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!N9892,\n               IF($B9892=N$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!O9892,\n               IF($B9892=O$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!P9892,\n               IF($B9892=P$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!Q9892,\n               IF($B9892=Q$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!R9892,\n               IF($B9892=R$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!S9892,\n               IF($B9892=S$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!T9892,\n               IF($B9892=T$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!U9892,\n               IF($B9892=U$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!V9892,\n               IF($B9892=V$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!W9892,\n               IF($B9892=W$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!X9892,\n               IF($B9892=X$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!Y9892,\n               IF($B9892=Y$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!Z9892,\n               IF($B9892=Z$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!AA9892,\n               IF($B9892=AA$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!AB9892,\n               IF($B9892=AB$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!AC9892,\n               IF($B9892=AC$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!AD9892,\n               IF($B9892=AD$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9892=\"\", $E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!AE9892,\n               IF($B9892=AE$3,$F9892,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,1.4731477886968816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9893","v":"TOI398"},{"$f":"'Projected Revenue Requirements'!C9893","v":"ComEd"},{"$f":"'Upgrade Information'!E9893","v":2},{"$f":"IF('Upgrade Information'!D9893=\"\",\"\",'Upgrade Information'!D9893)","v":"2008-05-31"},{"$f":"'Projected Revenue Requirements'!I9893","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9893/12","v":0},null,{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!H9893,\n               IF($B9893=H$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!I9893,\n               IF($B9893=I$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!J9893,\n               IF($B9893=J$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!K9893,\n               IF($B9893=K$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!L9893,\n               IF($B9893=L$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!M9893,\n               IF($B9893=M$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!N9893,\n               IF($B9893=N$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!O9893,\n               IF($B9893=O$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!P9893,\n               IF($B9893=P$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!Q9893,\n               IF($B9893=Q$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!R9893,\n               IF($B9893=R$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!S9893,\n               IF($B9893=S$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!T9893,\n               IF($B9893=T$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!U9893,\n               IF($B9893=U$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!V9893,\n               IF($B9893=V$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!W9893,\n               IF($B9893=W$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!X9893,\n               IF($B9893=X$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!Y9893,\n               IF($B9893=Y$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!Z9893,\n               IF($B9893=Z$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!AA9893,\n               IF($B9893=AA$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!AB9893,\n               IF($B9893=AB$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!AC9893,\n               IF($B9893=AC$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!AD9893,\n               IF($B9893=AD$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9893=\"\", $E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!AE9893,\n               IF($B9893=AE$3,$F9893,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9894","v":"TOI399"},{"$f":"'Projected Revenue Requirements'!C9894","v":"ComEd"},{"$f":"'Upgrade Information'!E9894","v":2.5},{"$f":"IF('Upgrade Information'!D9894=\"\",\"\",'Upgrade Information'!D9894)","v":"2008-05-31"},{"$f":"'Projected Revenue Requirements'!I9894","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9894/12","v":0},null,{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!H9894,\n               IF($B9894=H$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!I9894,\n               IF($B9894=I$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!J9894,\n               IF($B9894=J$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!K9894,\n               IF($B9894=K$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!L9894,\n               IF($B9894=L$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!M9894,\n               IF($B9894=M$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!N9894,\n               IF($B9894=N$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!O9894,\n               IF($B9894=O$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!P9894,\n               IF($B9894=P$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!Q9894,\n               IF($B9894=Q$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!R9894,\n               IF($B9894=R$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!S9894,\n               IF($B9894=S$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!T9894,\n               IF($B9894=T$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!U9894,\n               IF($B9894=U$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!V9894,\n               IF($B9894=V$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!W9894,\n               IF($B9894=W$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!X9894,\n               IF($B9894=X$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!Y9894,\n               IF($B9894=Y$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!Z9894,\n               IF($B9894=Z$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!AA9894,\n               IF($B9894=AA$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!AB9894,\n               IF($B9894=AB$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!AC9894,\n               IF($B9894=AC$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!AD9894,\n               IF($B9894=AD$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9894=\"\", $E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!AE9894,\n               IF($B9894=AE$3,$F9894,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9895","v":"TOI400"},{"$f":"'Projected Revenue Requirements'!C9895","v":"ComEd"},{"$f":"'Upgrade Information'!E9895","v":1.7},{"$f":"IF('Upgrade Information'!D9895=\"\",\"\",'Upgrade Information'!D9895)","v":"2009-05-31"},{"$f":"'Projected Revenue Requirements'!I9895","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9895/12","v":0},null,{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!H9895,\n               IF($B9895=H$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!I9895,\n               IF($B9895=I$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!J9895,\n               IF($B9895=J$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!K9895,\n               IF($B9895=K$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!L9895,\n               IF($B9895=L$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!M9895,\n               IF($B9895=M$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!N9895,\n               IF($B9895=N$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!O9895,\n               IF($B9895=O$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!P9895,\n               IF($B9895=P$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!Q9895,\n               IF($B9895=Q$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!R9895,\n               IF($B9895=R$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!S9895,\n               IF($B9895=S$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!T9895,\n               IF($B9895=T$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!U9895,\n               IF($B9895=U$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!V9895,\n               IF($B9895=V$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!W9895,\n               IF($B9895=W$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!X9895,\n               IF($B9895=X$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!Y9895,\n               IF($B9895=Y$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!Z9895,\n               IF($B9895=Z$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!AA9895,\n               IF($B9895=AA$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!AB9895,\n               IF($B9895=AB$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!AC9895,\n               IF($B9895=AC$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!AD9895,\n               IF($B9895=AD$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9895=\"\", $E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!AE9895,\n               IF($B9895=AE$3,$F9895,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9896","v":"TOI401"},{"$f":"'Projected Revenue Requirements'!C9896","v":"ComEd"},{"$f":"'Upgrade Information'!E9896","v":1.35},{"$f":"IF('Upgrade Information'!D9896=\"\",\"\",'Upgrade Information'!D9896)","v":"2009-05-31"},{"$f":"'Projected Revenue Requirements'!I9896","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9896/12","v":0},null,{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!H9896,\n               IF($B9896=H$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!I9896,\n               IF($B9896=I$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!J9896,\n               IF($B9896=J$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!K9896,\n               IF($B9896=K$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!L9896,\n               IF($B9896=L$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!M9896,\n               IF($B9896=M$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!N9896,\n               IF($B9896=N$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!O9896,\n               IF($B9896=O$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!P9896,\n               IF($B9896=P$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!Q9896,\n               IF($B9896=Q$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!R9896,\n               IF($B9896=R$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!S9896,\n               IF($B9896=S$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!T9896,\n               IF($B9896=T$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!U9896,\n               IF($B9896=U$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!V9896,\n               IF($B9896=V$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!W9896,\n               IF($B9896=W$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!X9896,\n               IF($B9896=X$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!Y9896,\n               IF($B9896=Y$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!Z9896,\n               IF($B9896=Z$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!AA9896,\n               IF($B9896=AA$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!AB9896,\n               IF($B9896=AB$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!AC9896,\n               IF($B9896=AC$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!AD9896,\n               IF($B9896=AD$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9896=\"\", $E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!AE9896,\n               IF($B9896=AE$3,$F9896,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9897","v":"TOI402"},{"$f":"'Projected Revenue Requirements'!C9897","v":"ComEd"},{"$f":"'Upgrade Information'!E9897","v":4},{"$f":"IF('Upgrade Information'!D9897=\"\",\"\",'Upgrade Information'!D9897)","v":"2009-05-31"},{"$f":"'Projected Revenue Requirements'!I9897","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9897/12","v":0},null,{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!H9897,\n               IF($B9897=H$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!I9897,\n               IF($B9897=I$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!J9897,\n               IF($B9897=J$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!K9897,\n               IF($B9897=K$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!L9897,\n               IF($B9897=L$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!M9897,\n               IF($B9897=M$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!N9897,\n               IF($B9897=N$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!O9897,\n               IF($B9897=O$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!P9897,\n               IF($B9897=P$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!Q9897,\n               IF($B9897=Q$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!R9897,\n               IF($B9897=R$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!S9897,\n               IF($B9897=S$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!T9897,\n               IF($B9897=T$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!U9897,\n               IF($B9897=U$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!V9897,\n               IF($B9897=V$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!W9897,\n               IF($B9897=W$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!X9897,\n               IF($B9897=X$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!Y9897,\n               IF($B9897=Y$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!Z9897,\n               IF($B9897=Z$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!AA9897,\n               IF($B9897=AA$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!AB9897,\n               IF($B9897=AB$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!AC9897,\n               IF($B9897=AC$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!AD9897,\n               IF($B9897=AD$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9897=\"\", $E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!AE9897,\n               IF($B9897=AE$3,$F9897,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9898","v":"TOI403"},{"$f":"'Projected Revenue Requirements'!C9898","v":"ComEd"},{"$f":"'Upgrade Information'!E9898","v":7},{"$f":"IF('Upgrade Information'!D9898=\"\",\"\",'Upgrade Information'!D9898)","v":"2010-05-31"},{"$f":"'Projected Revenue Requirements'!I9898","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9898/12","v":0},null,{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!H9898,\n               IF($B9898=H$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!I9898,\n               IF($B9898=I$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!J9898,\n               IF($B9898=J$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!K9898,\n               IF($B9898=K$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!L9898,\n               IF($B9898=L$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!M9898,\n               IF($B9898=M$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!N9898,\n               IF($B9898=N$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!O9898,\n               IF($B9898=O$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!P9898,\n               IF($B9898=P$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!Q9898,\n               IF($B9898=Q$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!R9898,\n               IF($B9898=R$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!S9898,\n               IF($B9898=S$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!T9898,\n               IF($B9898=T$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!U9898,\n               IF($B9898=U$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!V9898,\n               IF($B9898=V$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!W9898,\n               IF($B9898=W$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!X9898,\n               IF($B9898=X$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!Y9898,\n               IF($B9898=Y$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!Z9898,\n               IF($B9898=Z$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!AA9898,\n               IF($B9898=AA$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!AB9898,\n               IF($B9898=AB$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!AC9898,\n               IF($B9898=AC$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!AD9898,\n               IF($B9898=AD$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9898=\"\", $E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!AE9898,\n               IF($B9898=AE$3,$F9898,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9899","v":"TOI404"},{"$f":"'Projected Revenue Requirements'!C9899","v":"ComEd"},{"$f":"'Upgrade Information'!E9899","v":3.15},{"$f":"IF('Upgrade Information'!D9899=\"\",\"\",'Upgrade Information'!D9899)","v":"2010-05-31"},{"$f":"'Projected Revenue Requirements'!I9899","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9899/12","v":0},null,{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!H9899,\n               IF($B9899=H$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!I9899,\n               IF($B9899=I$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!J9899,\n               IF($B9899=J$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!K9899,\n               IF($B9899=K$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!L9899,\n               IF($B9899=L$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!M9899,\n               IF($B9899=M$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!N9899,\n               IF($B9899=N$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!O9899,\n               IF($B9899=O$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!P9899,\n               IF($B9899=P$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!Q9899,\n               IF($B9899=Q$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!R9899,\n               IF($B9899=R$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!S9899,\n               IF($B9899=S$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!T9899,\n               IF($B9899=T$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!U9899,\n               IF($B9899=U$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!V9899,\n               IF($B9899=V$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!W9899,\n               IF($B9899=W$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!X9899,\n               IF($B9899=X$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!Y9899,\n               IF($B9899=Y$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!Z9899,\n               IF($B9899=Z$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!AA9899,\n               IF($B9899=AA$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!AB9899,\n               IF($B9899=AB$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!AC9899,\n               IF($B9899=AC$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!AD9899,\n               IF($B9899=AD$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9899=\"\", $E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!AE9899,\n               IF($B9899=AE$3,$F9899,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9900","v":"TOI405"},{"$f":"'Projected Revenue Requirements'!C9900","v":"ComEd"},{"$f":"'Upgrade Information'!E9900","v":7},{"$f":"IF('Upgrade Information'!D9900=\"\",\"\",'Upgrade Information'!D9900)","v":"2010-05-31"},{"$f":"'Projected Revenue Requirements'!I9900","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9900/12","v":0},null,{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!H9900,\n               IF($B9900=H$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!I9900,\n               IF($B9900=I$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!J9900,\n               IF($B9900=J$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!K9900,\n               IF($B9900=K$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!L9900,\n               IF($B9900=L$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!M9900,\n               IF($B9900=M$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!N9900,\n               IF($B9900=N$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!O9900,\n               IF($B9900=O$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!P9900,\n               IF($B9900=P$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!Q9900,\n               IF($B9900=Q$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!R9900,\n               IF($B9900=R$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!S9900,\n               IF($B9900=S$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!T9900,\n               IF($B9900=T$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!U9900,\n               IF($B9900=U$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!V9900,\n               IF($B9900=V$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!W9900,\n               IF($B9900=W$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!X9900,\n               IF($B9900=X$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!Y9900,\n               IF($B9900=Y$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!Z9900,\n               IF($B9900=Z$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!AA9900,\n               IF($B9900=AA$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!AB9900,\n               IF($B9900=AB$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!AC9900,\n               IF($B9900=AC$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!AD9900,\n               IF($B9900=AD$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9900=\"\", $E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!AE9900,\n               IF($B9900=AE$3,$F9900,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9901","v":"TOI406"},{"$f":"'Projected Revenue Requirements'!C9901","v":"ComEd"},{"$f":"'Upgrade Information'!E9901","v":2.25},{"$f":"IF('Upgrade Information'!D9901=\"\",\"\",'Upgrade Information'!D9901)","v":"2010-05-31"},{"$f":"'Projected Revenue Requirements'!I9901","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9901/12","v":0},null,{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!H9901,\n               IF($B9901=H$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!I9901,\n               IF($B9901=I$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!J9901,\n               IF($B9901=J$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!K9901,\n               IF($B9901=K$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!L9901,\n               IF($B9901=L$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!M9901,\n               IF($B9901=M$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!N9901,\n               IF($B9901=N$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!O9901,\n               IF($B9901=O$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!P9901,\n               IF($B9901=P$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!Q9901,\n               IF($B9901=Q$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!R9901,\n               IF($B9901=R$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!S9901,\n               IF($B9901=S$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!T9901,\n               IF($B9901=T$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!U9901,\n               IF($B9901=U$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!V9901,\n               IF($B9901=V$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!W9901,\n               IF($B9901=W$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!X9901,\n               IF($B9901=X$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!Y9901,\n               IF($B9901=Y$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!Z9901,\n               IF($B9901=Z$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!AA9901,\n               IF($B9901=AA$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!AB9901,\n               IF($B9901=AB$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!AC9901,\n               IF($B9901=AC$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!AD9901,\n               IF($B9901=AD$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9901=\"\", $E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!AE9901,\n               IF($B9901=AE$3,$F9901,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9902","v":"TOI407"},{"$f":"'Projected Revenue Requirements'!C9902","v":"ComEd"},{"$f":"'Upgrade Information'!E9902","v":2.25},{"$f":"IF('Upgrade Information'!D9902=\"\",\"\",'Upgrade Information'!D9902)","v":"2010-05-31"},{"$f":"'Projected Revenue Requirements'!I9902","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9902/12","v":0},null,{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!H9902,\n               IF($B9902=H$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!I9902,\n               IF($B9902=I$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!J9902,\n               IF($B9902=J$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!K9902,\n               IF($B9902=K$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!L9902,\n               IF($B9902=L$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!M9902,\n               IF($B9902=M$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!N9902,\n               IF($B9902=N$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!O9902,\n               IF($B9902=O$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!P9902,\n               IF($B9902=P$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!Q9902,\n               IF($B9902=Q$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!R9902,\n               IF($B9902=R$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!S9902,\n               IF($B9902=S$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!T9902,\n               IF($B9902=T$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!U9902,\n               IF($B9902=U$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!V9902,\n               IF($B9902=V$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!W9902,\n               IF($B9902=W$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!X9902,\n               IF($B9902=X$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!Y9902,\n               IF($B9902=Y$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!Z9902,\n               IF($B9902=Z$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!AA9902,\n               IF($B9902=AA$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!AB9902,\n               IF($B9902=AB$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!AC9902,\n               IF($B9902=AC$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!AD9902,\n               IF($B9902=AD$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9902=\"\", $E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!AE9902,\n               IF($B9902=AE$3,$F9902,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9903","v":"TOI408"},{"$f":"'Projected Revenue Requirements'!C9903","v":"ComEd"},{"$f":"'Upgrade Information'!E9903","v":0.95},{"$f":"IF('Upgrade Information'!D9903=\"\",\"\",'Upgrade Information'!D9903)","v":"2009-05-31"},{"$f":"'Projected Revenue Requirements'!I9903","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9903/12","v":0},null,{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!H9903,\n               IF($B9903=H$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!I9903,\n               IF($B9903=I$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!J9903,\n               IF($B9903=J$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!K9903,\n               IF($B9903=K$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!L9903,\n               IF($B9903=L$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!M9903,\n               IF($B9903=M$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!N9903,\n               IF($B9903=N$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!O9903,\n               IF($B9903=O$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!P9903,\n               IF($B9903=P$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!Q9903,\n               IF($B9903=Q$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!R9903,\n               IF($B9903=R$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!S9903,\n               IF($B9903=S$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!T9903,\n               IF($B9903=T$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!U9903,\n               IF($B9903=U$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!V9903,\n               IF($B9903=V$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!W9903,\n               IF($B9903=W$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!X9903,\n               IF($B9903=X$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!Y9903,\n               IF($B9903=Y$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!Z9903,\n               IF($B9903=Z$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!AA9903,\n               IF($B9903=AA$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!AB9903,\n               IF($B9903=AB$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!AC9903,\n               IF($B9903=AC$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!AD9903,\n               IF($B9903=AD$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9903=\"\", $E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!AE9903,\n               IF($B9903=AE$3,$F9903,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9904","v":"TOI409"},{"$f":"'Projected Revenue Requirements'!C9904","v":"AEP"},{"$f":"'Upgrade Information'!E9904","v":0.4},{"$f":"IF('Upgrade Information'!D9904=\"\",\"\",'Upgrade Information'!D9904)","v":"2010-12-31"},{"$f":"'Projected Revenue Requirements'!I9904","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9904/12","v":3707.9719713524523},null,{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!H9904,\n               IF($B9904=H$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!I9904,\n               IF($B9904=I$3,$F9904,0)\n           )\n       )\n   )","v":3707.9719713524523},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!J9904,\n               IF($B9904=J$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!K9904,\n               IF($B9904=K$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!L9904,\n               IF($B9904=L$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!M9904,\n               IF($B9904=M$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!N9904,\n               IF($B9904=N$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!O9904,\n               IF($B9904=O$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!P9904,\n               IF($B9904=P$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!Q9904,\n               IF($B9904=Q$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!R9904,\n               IF($B9904=R$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!S9904,\n               IF($B9904=S$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!T9904,\n               IF($B9904=T$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!U9904,\n               IF($B9904=U$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!V9904,\n               IF($B9904=V$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!W9904,\n               IF($B9904=W$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!X9904,\n               IF($B9904=X$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!Y9904,\n               IF($B9904=Y$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!Z9904,\n               IF($B9904=Z$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!AA9904,\n               IF($B9904=AA$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!AB9904,\n               IF($B9904=AB$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!AC9904,\n               IF($B9904=AC$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!AD9904,\n               IF($B9904=AD$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9904=\"\", $E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!AE9904,\n               IF($B9904=AE$3,$F9904,0)\n           )\n       )\n   )","v":0},null,0,0.17073973833303951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9905","v":"TOI410"},{"$f":"'Projected Revenue Requirements'!C9905","v":"AEP"},{"$f":"'Upgrade Information'!E9905","v":0.7},{"$f":"IF('Upgrade Information'!D9905=\"\",\"\",'Upgrade Information'!D9905)","v":"2005-11-23"},{"$f":"'Projected Revenue Requirements'!I9905","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9905/12","v":5505.2723877538128},null,{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!H9905,\n               IF($B9905=H$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!I9905,\n               IF($B9905=I$3,$F9905,0)\n           )\n       )\n   )","v":5505.2723877538128},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!J9905,\n               IF($B9905=J$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!K9905,\n               IF($B9905=K$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!L9905,\n               IF($B9905=L$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!M9905,\n               IF($B9905=M$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!N9905,\n               IF($B9905=N$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!O9905,\n               IF($B9905=O$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!P9905,\n               IF($B9905=P$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!Q9905,\n               IF($B9905=Q$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!R9905,\n               IF($B9905=R$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!S9905,\n               IF($B9905=S$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!T9905,\n               IF($B9905=T$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!U9905,\n               IF($B9905=U$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!V9905,\n               IF($B9905=V$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!W9905,\n               IF($B9905=W$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!X9905,\n               IF($B9905=X$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!Y9905,\n               IF($B9905=Y$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!Z9905,\n               IF($B9905=Z$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!AA9905,\n               IF($B9905=AA$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!AB9905,\n               IF($B9905=AB$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!AC9905,\n               IF($B9905=AC$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!AD9905,\n               IF($B9905=AD$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9905=\"\", $E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!AE9905,\n               IF($B9905=AE$3,$F9905,0)\n           )\n       )\n   )","v":0},null,0,0.25349942615514104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9906","v":"TOI411"},{"$f":"'Projected Revenue Requirements'!C9906","v":"ComEd"},{"$f":"'Upgrade Information'!E9906","v":0.73},{"$f":"IF('Upgrade Information'!D9906=\"\",\"\",'Upgrade Information'!D9906)","v":"2008-02-08"},{"$f":"'Projected Revenue Requirements'!I9906","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9906/12","v":6877.6559117678726},null,{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!H9906,\n               IF($B9906=H$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!I9906,\n               IF($B9906=I$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!J9906,\n               IF($B9906=J$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!K9906,\n               IF($B9906=K$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!L9906,\n               IF($B9906=L$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!M9906,\n               IF($B9906=M$3,$F9906,0)\n           )\n       )\n   )","v":6877.6559117678726},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!N9906,\n               IF($B9906=N$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!O9906,\n               IF($B9906=O$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!P9906,\n               IF($B9906=P$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!Q9906,\n               IF($B9906=Q$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!R9906,\n               IF($B9906=R$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!S9906,\n               IF($B9906=S$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!T9906,\n               IF($B9906=T$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!U9906,\n               IF($B9906=U$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!V9906,\n               IF($B9906=V$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!W9906,\n               IF($B9906=W$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!X9906,\n               IF($B9906=X$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!Y9906,\n               IF($B9906=Y$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!Z9906,\n               IF($B9906=Z$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!AA9906,\n               IF($B9906=AA$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!AB9906,\n               IF($B9906=AB$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!AC9906,\n               IF($B9906=AC$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!AD9906,\n               IF($B9906=AD$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9906=\"\", $E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!AE9906,\n               IF($B9906=AE$3,$F9906,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.32346716544155019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9907","v":"TOI412"},{"$f":"'Projected Revenue Requirements'!C9907","v":"ComEd"},{"$f":"'Upgrade Information'!E9907","v":0.13},{"$f":"IF('Upgrade Information'!D9907=\"\",\"\",'Upgrade Information'!D9907)","v":"2008-02-14"},{"$f":"'Projected Revenue Requirements'!I9907","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9907/12","v":1224.7880390819498},null,{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!H9907,\n               IF($B9907=H$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!I9907,\n               IF($B9907=I$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!J9907,\n               IF($B9907=J$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!K9907,\n               IF($B9907=K$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!L9907,\n               IF($B9907=L$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!M9907,\n               IF($B9907=M$3,$F9907,0)\n           )\n       )\n   )","v":1224.7880390819498},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!N9907,\n               IF($B9907=N$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!O9907,\n               IF($B9907=O$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!P9907,\n               IF($B9907=P$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!Q9907,\n               IF($B9907=Q$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!R9907,\n               IF($B9907=R$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!S9907,\n               IF($B9907=S$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!T9907,\n               IF($B9907=T$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!U9907,\n               IF($B9907=U$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!V9907,\n               IF($B9907=V$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!W9907,\n               IF($B9907=W$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!X9907,\n               IF($B9907=X$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!Y9907,\n               IF($B9907=Y$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!Z9907,\n               IF($B9907=Z$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!AA9907,\n               IF($B9907=AA$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!AB9907,\n               IF($B9907=AB$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!AC9907,\n               IF($B9907=AC$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!AD9907,\n               IF($B9907=AD$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9907=\"\", $E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!AE9907,\n               IF($B9907=AE$3,$F9907,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,5.7603741790960991E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9908","v":"TOI413"},{"$f":"'Projected Revenue Requirements'!C9908","v":"ComEd"},{"$f":"'Upgrade Information'!E9908","v":1.44},{"$f":"IF('Upgrade Information'!D9908=\"\",\"\",'Upgrade Information'!D9908)","v":"2007-12-20"},{"$f":"'Projected Revenue Requirements'!I9908","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9908/12","v":13499.468515439048},null,{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!H9908,\n               IF($B9908=H$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!I9908,\n               IF($B9908=I$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!J9908,\n               IF($B9908=J$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!K9908,\n               IF($B9908=K$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!L9908,\n               IF($B9908=L$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!M9908,\n               IF($B9908=M$3,$F9908,0)\n           )\n       )\n   )","v":13499.468515439048},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!N9908,\n               IF($B9908=N$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!O9908,\n               IF($B9908=O$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!P9908,\n               IF($B9908=P$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!Q9908,\n               IF($B9908=Q$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!R9908,\n               IF($B9908=R$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!S9908,\n               IF($B9908=S$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!T9908,\n               IF($B9908=T$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!U9908,\n               IF($B9908=U$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!V9908,\n               IF($B9908=V$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!W9908,\n               IF($B9908=W$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!X9908,\n               IF($B9908=X$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!Y9908,\n               IF($B9908=Y$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!Z9908,\n               IF($B9908=Z$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!AA9908,\n               IF($B9908=AA$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!AB9908,\n               IF($B9908=AB$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!AC9908,\n               IF($B9908=AC$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!AD9908,\n               IF($B9908=AD$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9908=\"\", $E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!AE9908,\n               IF($B9908=AE$3,$F9908,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.63490161061780936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9909","v":"TOI414"},{"$f":"'Projected Revenue Requirements'!C9909","v":"ComEd"},{"$f":"'Upgrade Information'!E9909","v":0.48},{"$f":"IF('Upgrade Information'!D9909=\"\",\"\",'Upgrade Information'!D9909)","v":"2007-10-21"},{"$f":"'Projected Revenue Requirements'!I9909","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9909/12","v":4477.3513788106266},null,{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!H9909,\n               IF($B9909=H$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!I9909,\n               IF($B9909=I$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!J9909,\n               IF($B9909=J$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!K9909,\n               IF($B9909=K$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!L9909,\n               IF($B9909=L$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!M9909,\n               IF($B9909=M$3,$F9909,0)\n           )\n       )\n   )","v":4477.3513788106266},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!N9909,\n               IF($B9909=N$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!O9909,\n               IF($B9909=O$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!P9909,\n               IF($B9909=P$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!Q9909,\n               IF($B9909=Q$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!R9909,\n               IF($B9909=R$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!S9909,\n               IF($B9909=S$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!T9909,\n               IF($B9909=T$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!U9909,\n               IF($B9909=U$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!V9909,\n               IF($B9909=V$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!W9909,\n               IF($B9909=W$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!X9909,\n               IF($B9909=X$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!Y9909,\n               IF($B9909=Y$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!Z9909,\n               IF($B9909=Z$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!AA9909,\n               IF($B9909=AA$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!AB9909,\n               IF($B9909=AB$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!AC9909,\n               IF($B9909=AC$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!AD9909,\n               IF($B9909=AD$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9909=\"\", $E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!AE9909,\n               IF($B9909=AE$3,$F9909,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.21057700149140152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9910","v":"TOI415"},{"$f":"'Projected Revenue Requirements'!C9910","v":"ComEd"},{"$f":"'Upgrade Information'!E9910","v":0.35},{"$f":"IF('Upgrade Information'!D9910=\"\",\"\",'Upgrade Information'!D9910)","v":"2008-03-21"},{"$f":"'Projected Revenue Requirements'!I9910","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9910/12","v":3305.6989787377984},null,{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!H9910,\n               IF($B9910=H$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!I9910,\n               IF($B9910=I$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!J9910,\n               IF($B9910=J$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!K9910,\n               IF($B9910=K$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!L9910,\n               IF($B9910=L$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!M9910,\n               IF($B9910=M$3,$F9910,0)\n           )\n       )\n   )","v":3305.6989787377984},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!N9910,\n               IF($B9910=N$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!O9910,\n               IF($B9910=O$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!P9910,\n               IF($B9910=P$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!Q9910,\n               IF($B9910=Q$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!R9910,\n               IF($B9910=R$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!S9910,\n               IF($B9910=S$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!T9910,\n               IF($B9910=T$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!U9910,\n               IF($B9910=U$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!V9910,\n               IF($B9910=V$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!W9910,\n               IF($B9910=W$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!X9910,\n               IF($B9910=X$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!Y9910,\n               IF($B9910=Y$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!Z9910,\n               IF($B9910=Z$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!AA9910,\n               IF($B9910=AA$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!AB9910,\n               IF($B9910=AB$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!AC9910,\n               IF($B9910=AC$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!AD9910,\n               IF($B9910=AD$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9910=\"\", $E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!AE9910,\n               IF($B9910=AE$3,$F9910,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.15547231384835122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9911","v":"TOI416"},{"$f":"'Projected Revenue Requirements'!C9911","v":"APS"},{"$f":"'Upgrade Information'!E9911","v":0.09},{"$f":"IF('Upgrade Information'!D9911=\"\",\"\",'Upgrade Information'!D9911)","v":"2008-10-31"},{"$f":"'Projected Revenue Requirements'!I9911","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9911/12","v":841.66231476081009},null,{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!H9911,\n               IF($B9911=H$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!I9911,\n               IF($B9911=I$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!J9911,\n               IF($B9911=J$3,$F9911,0)\n           )\n       )\n   )","v":841.66231476081009},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!K9911,\n               IF($B9911=K$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!L9911,\n               IF($B9911=L$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!M9911,\n               IF($B9911=M$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!N9911,\n               IF($B9911=N$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!O9911,\n               IF($B9911=O$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!P9911,\n               IF($B9911=P$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!Q9911,\n               IF($B9911=Q$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!R9911,\n               IF($B9911=R$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!S9911,\n               IF($B9911=S$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!T9911,\n               IF($B9911=T$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!U9911,\n               IF($B9911=U$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!V9911,\n               IF($B9911=V$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!W9911,\n               IF($B9911=W$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!X9911,\n               IF($B9911=X$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!Y9911,\n               IF($B9911=Y$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!Z9911,\n               IF($B9911=Z$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!AA9911,\n               IF($B9911=AA$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!AB9911,\n               IF($B9911=AB$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!AC9911,\n               IF($B9911=AC$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!AD9911,\n               IF($B9911=AD$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9911=\"\", $E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!AE9911,\n               IF($B9911=AE$3,$F9911,0)\n           )\n       )\n   )","v":0},null,0,0,9.1941744836941133E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9912","v":"TOI417"},{"$f":"'Projected Revenue Requirements'!C9912","v":"APS"},{"$f":"'Upgrade Information'!E9912","v":1.0009999999999999},{"$f":"IF('Upgrade Information'!D9912=\"\",\"\",'Upgrade Information'!D9912)","v":"2007-06-01"},{"$f":"'Projected Revenue Requirements'!I9912","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9912/12","v":9062.4244390781041},null,{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!H9912,\n               IF($B9912=H$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!I9912,\n               IF($B9912=I$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!J9912,\n               IF($B9912=J$3,$F9912,0)\n           )\n       )\n   )","v":9062.4244390781041},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!K9912,\n               IF($B9912=K$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!L9912,\n               IF($B9912=L$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!M9912,\n               IF($B9912=M$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!N9912,\n               IF($B9912=N$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!O9912,\n               IF($B9912=O$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!P9912,\n               IF($B9912=P$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!Q9912,\n               IF($B9912=Q$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!R9912,\n               IF($B9912=R$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!S9912,\n               IF($B9912=S$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!T9912,\n               IF($B9912=T$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!U9912,\n               IF($B9912=U$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!V9912,\n               IF($B9912=V$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!W9912,\n               IF($B9912=W$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!X9912,\n               IF($B9912=X$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!Y9912,\n               IF($B9912=Y$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!Z9912,\n               IF($B9912=Z$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!AA9912,\n               IF($B9912=AA$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!AB9912,\n               IF($B9912=AB$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!AC9912,\n               IF($B9912=AC$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!AD9912,\n               IF($B9912=AD$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9912=\"\", $E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!AE9912,\n               IF($B9912=AE$3,$F9912,0)\n           )\n       )\n   )","v":0},null,0,0,0.9899636716164103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9913","v":"TOI418"},{"$f":"'Projected Revenue Requirements'!C9913","v":"APS"},{"$f":"'Upgrade Information'!E9913","v":0.1},{"$f":"IF('Upgrade Information'!D9913=\"\",\"\",'Upgrade Information'!D9913)","v":"2005-12-31"},{"$f":"'Projected Revenue Requirements'!I9913","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9913/12","v":875.49386386778554},null,{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!H9913,\n               IF($B9913=H$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!I9913,\n               IF($B9913=I$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!J9913,\n               IF($B9913=J$3,$F9913,0)\n           )\n       )\n   )","v":875.49386386778554},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!K9913,\n               IF($B9913=K$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!L9913,\n               IF($B9913=L$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!M9913,\n               IF($B9913=M$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!N9913,\n               IF($B9913=N$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!O9913,\n               IF($B9913=O$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!P9913,\n               IF($B9913=P$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!Q9913,\n               IF($B9913=Q$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!R9913,\n               IF($B9913=R$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!S9913,\n               IF($B9913=S$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!T9913,\n               IF($B9913=T$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!U9913,\n               IF($B9913=U$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!V9913,\n               IF($B9913=V$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!W9913,\n               IF($B9913=W$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!X9913,\n               IF($B9913=X$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!Y9913,\n               IF($B9913=Y$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!Z9913,\n               IF($B9913=Z$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!AA9913,\n               IF($B9913=AA$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!AB9913,\n               IF($B9913=AB$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!AC9913,\n               IF($B9913=AC$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!AD9913,\n               IF($B9913=AD$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9913=\"\", $E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!AE9913,\n               IF($B9913=AE$3,$F9913,0)\n           )\n       )\n   )","v":0},null,0,0,9.5637445120630257E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9914","v":"TOI419"},{"$f":"'Projected Revenue Requirements'!C9914","v":"APS"},{"$f":"'Upgrade Information'!E9914","v":0.1},{"$f":"IF('Upgrade Information'!D9914=\"\",\"\",'Upgrade Information'!D9914)","v":"2007-03-29"},{"$f":"'Projected Revenue Requirements'!I9914","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9914/12","v":901.82613704415962},null,{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!H9914,\n               IF($B9914=H$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!I9914,\n               IF($B9914=I$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!J9914,\n               IF($B9914=J$3,$F9914,0)\n           )\n       )\n   )","v":901.82613704415962},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!K9914,\n               IF($B9914=K$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!L9914,\n               IF($B9914=L$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!M9914,\n               IF($B9914=M$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!N9914,\n               IF($B9914=N$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!O9914,\n               IF($B9914=O$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!P9914,\n               IF($B9914=P$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!Q9914,\n               IF($B9914=Q$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!R9914,\n               IF($B9914=R$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!S9914,\n               IF($B9914=S$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!T9914,\n               IF($B9914=T$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!U9914,\n               IF($B9914=U$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!V9914,\n               IF($B9914=V$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!W9914,\n               IF($B9914=W$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!X9914,\n               IF($B9914=X$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!Y9914,\n               IF($B9914=Y$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!Z9914,\n               IF($B9914=Z$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!AA9914,\n               IF($B9914=AA$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!AB9914,\n               IF($B9914=AB$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!AC9914,\n               IF($B9914=AC$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!AD9914,\n               IF($B9914=AD$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9914=\"\", $E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!AE9914,\n               IF($B9914=AE$3,$F9914,0)\n           )\n       )\n   )","v":0},null,0,0,9.8513937389440989E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9915","v":"TOI420"},{"$f":"'Projected Revenue Requirements'!C9915","v":"APS"},{"$f":"'Upgrade Information'!E9915","v":0.2},{"$f":"IF('Upgrade Information'!D9915=\"\",\"\",'Upgrade Information'!D9915)","v":"2006-12-01"},{"$f":"'Projected Revenue Requirements'!I9915","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9915/12","v":1789.60839506092},null,{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!H9915,\n               IF($B9915=H$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!I9915,\n               IF($B9915=I$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!J9915,\n               IF($B9915=J$3,$F9915,0)\n           )\n       )\n   )","v":1789.60839506092},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!K9915,\n               IF($B9915=K$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!L9915,\n               IF($B9915=L$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!M9915,\n               IF($B9915=M$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!N9915,\n               IF($B9915=N$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!O9915,\n               IF($B9915=O$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!P9915,\n               IF($B9915=P$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!Q9915,\n               IF($B9915=Q$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!R9915,\n               IF($B9915=R$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!S9915,\n               IF($B9915=S$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!T9915,\n               IF($B9915=T$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!U9915,\n               IF($B9915=U$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!V9915,\n               IF($B9915=V$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!W9915,\n               IF($B9915=W$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!X9915,\n               IF($B9915=X$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!Y9915,\n               IF($B9915=Y$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!Z9915,\n               IF($B9915=Z$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!AA9915,\n               IF($B9915=AA$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!AB9915,\n               IF($B9915=AB$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!AC9915,\n               IF($B9915=AC$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!AD9915,\n               IF($B9915=AD$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9915=\"\", $E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!AE9915,\n               IF($B9915=AE$3,$F9915,0)\n           )\n       )\n   )","v":0},null,0,0,0.19549374556884963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9916","v":"TOI421"},{"$f":"'Projected Revenue Requirements'!C9916","v":"APS"},{"$f":"'Upgrade Information'!E9916","v":0.1},{"$f":"IF('Upgrade Information'!D9916=\"\",\"\",'Upgrade Information'!D9916)","v":"2008-01-10"},{"$f":"'Projected Revenue Requirements'!I9916","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9916/12","v":919.38098582840894},null,{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!H9916,\n               IF($B9916=H$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!I9916,\n               IF($B9916=I$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!J9916,\n               IF($B9916=J$3,$F9916,0)\n           )\n       )\n   )","v":919.38098582840894},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!K9916,\n               IF($B9916=K$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!L9916,\n               IF($B9916=L$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!M9916,\n               IF($B9916=M$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!N9916,\n               IF($B9916=N$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!O9916,\n               IF($B9916=O$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!P9916,\n               IF($B9916=P$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!Q9916,\n               IF($B9916=Q$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!R9916,\n               IF($B9916=R$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!S9916,\n               IF($B9916=S$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!T9916,\n               IF($B9916=T$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!U9916,\n               IF($B9916=U$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!V9916,\n               IF($B9916=V$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!W9916,\n               IF($B9916=W$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!X9916,\n               IF($B9916=X$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!Y9916,\n               IF($B9916=Y$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!Z9916,\n               IF($B9916=Z$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!AA9916,\n               IF($B9916=AA$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!AB9916,\n               IF($B9916=AB$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!AC9916,\n               IF($B9916=AC$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!AD9916,\n               IF($B9916=AD$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9916=\"\", $E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!AE9916,\n               IF($B9916=AE$3,$F9916,0)\n           )\n       )\n   )","v":0},null,0,0,0.10043159890198147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9917","v":"TOI422"},{"$f":"'Projected Revenue Requirements'!C9917","v":"APS"},{"$f":"'Upgrade Information'!E9917","v":0},{"$f":"IF('Upgrade Information'!D9917=\"\",\"\",'Upgrade Information'!D9917)","v":"2008-06-03"},{"$f":"'Projected Revenue Requirements'!I9917","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9917/12","v":0},null,{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!H9917,\n               IF($B9917=H$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!I9917,\n               IF($B9917=I$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!J9917,\n               IF($B9917=J$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!K9917,\n               IF($B9917=K$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!L9917,\n               IF($B9917=L$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!M9917,\n               IF($B9917=M$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!N9917,\n               IF($B9917=N$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!O9917,\n               IF($B9917=O$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!P9917,\n               IF($B9917=P$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!Q9917,\n               IF($B9917=Q$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!R9917,\n               IF($B9917=R$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!S9917,\n               IF($B9917=S$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!T9917,\n               IF($B9917=T$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!U9917,\n               IF($B9917=U$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!V9917,\n               IF($B9917=V$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!W9917,\n               IF($B9917=W$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!X9917,\n               IF($B9917=X$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!Y9917,\n               IF($B9917=Y$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!Z9917,\n               IF($B9917=Z$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!AA9917,\n               IF($B9917=AA$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!AB9917,\n               IF($B9917=AB$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!AC9917,\n               IF($B9917=AC$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!AD9917,\n               IF($B9917=AD$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9917=\"\", $E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!AE9917,\n               IF($B9917=AE$3,$F9917,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9918","v":"TOI423"},{"$f":"'Projected Revenue Requirements'!C9918","v":"APS"},{"$f":"'Upgrade Information'!E9918","v":0},{"$f":"IF('Upgrade Information'!D9918=\"\",\"\",'Upgrade Information'!D9918)","v":"2008-05-30"},{"$f":"'Projected Revenue Requirements'!I9918","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9918/12","v":0},null,{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!H9918,\n               IF($B9918=H$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!I9918,\n               IF($B9918=I$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!J9918,\n               IF($B9918=J$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!K9918,\n               IF($B9918=K$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!L9918,\n               IF($B9918=L$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!M9918,\n               IF($B9918=M$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!N9918,\n               IF($B9918=N$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!O9918,\n               IF($B9918=O$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!P9918,\n               IF($B9918=P$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!Q9918,\n               IF($B9918=Q$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!R9918,\n               IF($B9918=R$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!S9918,\n               IF($B9918=S$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!T9918,\n               IF($B9918=T$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!U9918,\n               IF($B9918=U$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!V9918,\n               IF($B9918=V$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!W9918,\n               IF($B9918=W$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!X9918,\n               IF($B9918=X$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!Y9918,\n               IF($B9918=Y$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!Z9918,\n               IF($B9918=Z$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!AA9918,\n               IF($B9918=AA$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!AB9918,\n               IF($B9918=AB$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!AC9918,\n               IF($B9918=AC$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!AD9918,\n               IF($B9918=AD$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9918=\"\", $E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!AE9918,\n               IF($B9918=AE$3,$F9918,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9919","v":"TOI424"},{"$f":"'Projected Revenue Requirements'!C9919","v":"APS"},{"$f":"'Upgrade Information'!E9919","v":0},{"$f":"IF('Upgrade Information'!D9919=\"\",\"\",'Upgrade Information'!D9919)","v":"2008-04-03"},{"$f":"'Projected Revenue Requirements'!I9919","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9919/12","v":0},null,{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!H9919,\n               IF($B9919=H$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!I9919,\n               IF($B9919=I$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!J9919,\n               IF($B9919=J$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!K9919,\n               IF($B9919=K$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!L9919,\n               IF($B9919=L$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!M9919,\n               IF($B9919=M$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!N9919,\n               IF($B9919=N$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!O9919,\n               IF($B9919=O$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!P9919,\n               IF($B9919=P$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!Q9919,\n               IF($B9919=Q$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!R9919,\n               IF($B9919=R$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!S9919,\n               IF($B9919=S$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!T9919,\n               IF($B9919=T$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!U9919,\n               IF($B9919=U$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!V9919,\n               IF($B9919=V$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!W9919,\n               IF($B9919=W$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!X9919,\n               IF($B9919=X$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!Y9919,\n               IF($B9919=Y$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!Z9919,\n               IF($B9919=Z$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!AA9919,\n               IF($B9919=AA$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!AB9919,\n               IF($B9919=AB$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!AC9919,\n               IF($B9919=AC$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!AD9919,\n               IF($B9919=AD$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9919=\"\", $E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!AE9919,\n               IF($B9919=AE$3,$F9919,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9920","v":"TOI425"},{"$f":"'Projected Revenue Requirements'!C9920","v":"ComEd"},{"$f":"'Upgrade Information'!E9920","v":0},{"$f":"IF('Upgrade Information'!D9920=\"\",\"\",'Upgrade Information'!D9920)","v":"2008-06-01"},{"$f":"'Projected Revenue Requirements'!I9920","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9920/12","v":0},null,{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!H9920,\n               IF($B9920=H$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!I9920,\n               IF($B9920=I$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!J9920,\n               IF($B9920=J$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!K9920,\n               IF($B9920=K$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!L9920,\n               IF($B9920=L$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!M9920,\n               IF($B9920=M$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!N9920,\n               IF($B9920=N$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!O9920,\n               IF($B9920=O$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!P9920,\n               IF($B9920=P$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!Q9920,\n               IF($B9920=Q$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!R9920,\n               IF($B9920=R$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!S9920,\n               IF($B9920=S$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!T9920,\n               IF($B9920=T$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!U9920,\n               IF($B9920=U$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!V9920,\n               IF($B9920=V$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!W9920,\n               IF($B9920=W$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!X9920,\n               IF($B9920=X$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!Y9920,\n               IF($B9920=Y$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!Z9920,\n               IF($B9920=Z$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!AA9920,\n               IF($B9920=AA$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!AB9920,\n               IF($B9920=AB$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!AC9920,\n               IF($B9920=AC$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!AD9920,\n               IF($B9920=AD$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9920=\"\", $E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!AE9920,\n               IF($B9920=AE$3,$F9920,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9921","v":"TOI426"},{"$f":"'Projected Revenue Requirements'!C9921","v":"AEP"},{"$f":"'Upgrade Information'!E9921","v":0.9},{"$f":"IF('Upgrade Information'!D9921=\"\",\"\",'Upgrade Information'!D9921)","v":"2009-06-01"},{"$f":"'Projected Revenue Requirements'!I9921","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9921/12","v":7949.0047713244703},null,{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!H9921,\n               IF($B9921=H$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!I9921,\n               IF($B9921=I$3,$F9921,0)\n           )\n       )\n   )","v":7949.0047713244703},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!J9921,\n               IF($B9921=J$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!K9921,\n               IF($B9921=K$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!L9921,\n               IF($B9921=L$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!M9921,\n               IF($B9921=M$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!N9921,\n               IF($B9921=N$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!O9921,\n               IF($B9921=O$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!P9921,\n               IF($B9921=P$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!Q9921,\n               IF($B9921=Q$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!R9921,\n               IF($B9921=R$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!S9921,\n               IF($B9921=S$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!T9921,\n               IF($B9921=T$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!U9921,\n               IF($B9921=U$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!V9921,\n               IF($B9921=V$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!W9921,\n               IF($B9921=W$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!X9921,\n               IF($B9921=X$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!Y9921,\n               IF($B9921=Y$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!Z9921,\n               IF($B9921=Z$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!AA9921,\n               IF($B9921=AA$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!AB9921,\n               IF($B9921=AB$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!AC9921,\n               IF($B9921=AC$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!AD9921,\n               IF($B9921=AD$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9921=\"\", $E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!AE9921,\n               IF($B9921=AE$3,$F9921,0)\n           )\n       )\n   )","v":0},null,0,0.36602514936729447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9922","v":"TOI427"},{"$f":"'Projected Revenue Requirements'!C9922","v":"AEP"},{"$f":"'Upgrade Information'!E9922","v":2.0579999999999998},{"$f":"IF('Upgrade Information'!D9922=\"\",\"\",'Upgrade Information'!D9922)","v":"2007-05-16"},{"$f":"'Projected Revenue Requirements'!I9922","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9922/12","v":17038.882287324388},null,{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!H9922,\n               IF($B9922=H$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!I9922,\n               IF($B9922=I$3,$F9922,0)\n           )\n       )\n   )","v":17038.882287324388},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!J9922,\n               IF($B9922=J$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!K9922,\n               IF($B9922=K$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!L9922,\n               IF($B9922=L$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!M9922,\n               IF($B9922=M$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!N9922,\n               IF($B9922=N$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!O9922,\n               IF($B9922=O$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!P9922,\n               IF($B9922=P$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!Q9922,\n               IF($B9922=Q$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!R9922,\n               IF($B9922=R$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!S9922,\n               IF($B9922=S$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!T9922,\n               IF($B9922=T$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!U9922,\n               IF($B9922=U$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!V9922,\n               IF($B9922=V$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!W9922,\n               IF($B9922=W$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!X9922,\n               IF($B9922=X$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!Y9922,\n               IF($B9922=Y$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!Z9922,\n               IF($B9922=Z$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!AA9922,\n               IF($B9922=AA$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!AB9922,\n               IF($B9922=AB$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!AC9922,\n               IF($B9922=AC$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!AD9922,\n               IF($B9922=AD$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9922=\"\", $E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!AE9922,\n               IF($B9922=AE$3,$F9922,0)\n           )\n       )\n   )","v":0},null,0,0.78458368232058562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9923","v":"TOI428"},{"$f":"'Projected Revenue Requirements'!C9923","v":"DL"},{"$f":"'Upgrade Information'!E9923","v":0.75},{"$f":"IF('Upgrade Information'!D9923=\"\",\"\",'Upgrade Information'!D9923)","v":"2007-11-05"},{"$f":"'Projected Revenue Requirements'!I9923","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9923/12","v":8608.3055337873739},null,{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!H9923,\n               IF($B9923=H$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!I9923,\n               IF($B9923=I$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!J9923,\n               IF($B9923=J$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!K9923,\n               IF($B9923=K$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!L9923,\n               IF($B9923=L$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!M9923,\n               IF($B9923=M$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!N9923,\n               IF($B9923=N$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!O9923,\n               IF($B9923=O$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!P9923,\n               IF($B9923=P$3,$F9923,0)\n           )\n       )\n   )","v":8608.3055337873739},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!Q9923,\n               IF($B9923=Q$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!R9923,\n               IF($B9923=R$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!S9923,\n               IF($B9923=S$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!T9923,\n               IF($B9923=T$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!U9923,\n               IF($B9923=U$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!V9923,\n               IF($B9923=V$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!W9923,\n               IF($B9923=W$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!X9923,\n               IF($B9923=X$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!Y9923,\n               IF($B9923=Y$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!Z9923,\n               IF($B9923=Z$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!AA9923,\n               IF($B9923=AA$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!AB9923,\n               IF($B9923=AB$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!AC9923,\n               IF($B9923=AC$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!AD9923,\n               IF($B9923=AD$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9923=\"\", $E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!AE9923,\n               IF($B9923=AE$3,$F9923,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,3.1709969918544867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9924","v":"TOI429"},{"$f":"'Projected Revenue Requirements'!C9924","v":"DL"},{"$f":"'Upgrade Information'!E9924","v":0.6},{"$f":"IF('Upgrade Information'!D9924=\"\",\"\",'Upgrade Information'!D9924)","v":"2007-06-30"},{"$f":"'Projected Revenue Requirements'!I9924","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9924/12","v":6798.0398801358506},null,{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!H9924,\n               IF($B9924=H$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!I9924,\n               IF($B9924=I$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!J9924,\n               IF($B9924=J$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!K9924,\n               IF($B9924=K$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!L9924,\n               IF($B9924=L$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!M9924,\n               IF($B9924=M$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!N9924,\n               IF($B9924=N$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!O9924,\n               IF($B9924=O$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!P9924,\n               IF($B9924=P$3,$F9924,0)\n           )\n       )\n   )","v":6798.0398801358506},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!Q9924,\n               IF($B9924=Q$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!R9924,\n               IF($B9924=R$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!S9924,\n               IF($B9924=S$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!T9924,\n               IF($B9924=T$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!U9924,\n               IF($B9924=U$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!V9924,\n               IF($B9924=V$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!W9924,\n               IF($B9924=W$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!X9924,\n               IF($B9924=X$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!Y9924,\n               IF($B9924=Y$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!Z9924,\n               IF($B9924=Z$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!AA9924,\n               IF($B9924=AA$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!AB9924,\n               IF($B9924=AB$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!AC9924,\n               IF($B9924=AC$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!AD9924,\n               IF($B9924=AD$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9924=\"\", $E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!AE9924,\n               IF($B9924=AE$3,$F9924,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,2.5041587947603237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9925","v":"TOI430"},{"$f":"'Projected Revenue Requirements'!C9925","v":"Dominion"},{"$f":"'Upgrade Information'!E9925","v":0},{"$f":"IF('Upgrade Information'!D9925=\"\",\"\",'Upgrade Information'!D9925)","v":"2008-01-10"},{"$f":"'Projected Revenue Requirements'!I9925","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9925/12","v":0},null,{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!H9925,\n               IF($B9925=H$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!I9925,\n               IF($B9925=I$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!J9925,\n               IF($B9925=J$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!K9925,\n               IF($B9925=K$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!L9925,\n               IF($B9925=L$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!M9925,\n               IF($B9925=M$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!N9925,\n               IF($B9925=N$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!O9925,\n               IF($B9925=O$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!P9925,\n               IF($B9925=P$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!Q9925,\n               IF($B9925=Q$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!R9925,\n               IF($B9925=R$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!S9925,\n               IF($B9925=S$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!T9925,\n               IF($B9925=T$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!U9925,\n               IF($B9925=U$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!V9925,\n               IF($B9925=V$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!W9925,\n               IF($B9925=W$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!X9925,\n               IF($B9925=X$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!Y9925,\n               IF($B9925=Y$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!Z9925,\n               IF($B9925=Z$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!AA9925,\n               IF($B9925=AA$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!AB9925,\n               IF($B9925=AB$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!AC9925,\n               IF($B9925=AC$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!AD9925,\n               IF($B9925=AD$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9925=\"\", $E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!AE9925,\n               IF($B9925=AE$3,$F9925,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9926","v":"TOI431"},{"$f":"'Projected Revenue Requirements'!C9926","v":"Dominion"},{"$f":"'Upgrade Information'!E9926","v":0},{"$f":"IF('Upgrade Information'!D9926=\"\",\"\",'Upgrade Information'!D9926)","v":"2008-01-10"},{"$f":"'Projected Revenue Requirements'!I9926","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9926/12","v":0},null,{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!H9926,\n               IF($B9926=H$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!I9926,\n               IF($B9926=I$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!J9926,\n               IF($B9926=J$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!K9926,\n               IF($B9926=K$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!L9926,\n               IF($B9926=L$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!M9926,\n               IF($B9926=M$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!N9926,\n               IF($B9926=N$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!O9926,\n               IF($B9926=O$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!P9926,\n               IF($B9926=P$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!Q9926,\n               IF($B9926=Q$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!R9926,\n               IF($B9926=R$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!S9926,\n               IF($B9926=S$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!T9926,\n               IF($B9926=T$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!U9926,\n               IF($B9926=U$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!V9926,\n               IF($B9926=V$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!W9926,\n               IF($B9926=W$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!X9926,\n               IF($B9926=X$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!Y9926,\n               IF($B9926=Y$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!Z9926,\n               IF($B9926=Z$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!AA9926,\n               IF($B9926=AA$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!AB9926,\n               IF($B9926=AB$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!AC9926,\n               IF($B9926=AC$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!AD9926,\n               IF($B9926=AD$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9926=\"\", $E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!AE9926,\n               IF($B9926=AE$3,$F9926,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9927","v":"TOI432"},{"$f":"'Projected Revenue Requirements'!C9927","v":"ComEd"},{"$f":"'Upgrade Information'!E9927","v":0},{"$f":"IF('Upgrade Information'!D9927=\"\",\"\",'Upgrade Information'!D9927)","v":"2009-12-31"},{"$f":"'Projected Revenue Requirements'!I9927","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9927/12","v":0},null,{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!H9927,\n               IF($B9927=H$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!I9927,\n               IF($B9927=I$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!J9927,\n               IF($B9927=J$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!K9927,\n               IF($B9927=K$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!L9927,\n               IF($B9927=L$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!M9927,\n               IF($B9927=M$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!N9927,\n               IF($B9927=N$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!O9927,\n               IF($B9927=O$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!P9927,\n               IF($B9927=P$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!Q9927,\n               IF($B9927=Q$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!R9927,\n               IF($B9927=R$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!S9927,\n               IF($B9927=S$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!T9927,\n               IF($B9927=T$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!U9927,\n               IF($B9927=U$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!V9927,\n               IF($B9927=V$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!W9927,\n               IF($B9927=W$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!X9927,\n               IF($B9927=X$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!Y9927,\n               IF($B9927=Y$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!Z9927,\n               IF($B9927=Z$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!AA9927,\n               IF($B9927=AA$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!AB9927,\n               IF($B9927=AB$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!AC9927,\n               IF($B9927=AC$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!AD9927,\n               IF($B9927=AD$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9927=\"\", $E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!AE9927,\n               IF($B9927=AE$3,$F9927,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9928","v":"TOI433"},{"$f":"'Projected Revenue Requirements'!C9928","v":"ComEd"},{"$f":"'Upgrade Information'!E9928","v":0},{"$f":"IF('Upgrade Information'!D9928=\"\",\"\",'Upgrade Information'!D9928)","v":"2009-12-31"},{"$f":"'Projected Revenue Requirements'!I9928","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9928/12","v":0},null,{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!H9928,\n               IF($B9928=H$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!I9928,\n               IF($B9928=I$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!J9928,\n               IF($B9928=J$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!K9928,\n               IF($B9928=K$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!L9928,\n               IF($B9928=L$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!M9928,\n               IF($B9928=M$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!N9928,\n               IF($B9928=N$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!O9928,\n               IF($B9928=O$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!P9928,\n               IF($B9928=P$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!Q9928,\n               IF($B9928=Q$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!R9928,\n               IF($B9928=R$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!S9928,\n               IF($B9928=S$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!T9928,\n               IF($B9928=T$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!U9928,\n               IF($B9928=U$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!V9928,\n               IF($B9928=V$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!W9928,\n               IF($B9928=W$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!X9928,\n               IF($B9928=X$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!Y9928,\n               IF($B9928=Y$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!Z9928,\n               IF($B9928=Z$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!AA9928,\n               IF($B9928=AA$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!AB9928,\n               IF($B9928=AB$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!AC9928,\n               IF($B9928=AC$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!AD9928,\n               IF($B9928=AD$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9928=\"\", $E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!AE9928,\n               IF($B9928=AE$3,$F9928,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9929","v":"TOI434"},{"$f":"'Projected Revenue Requirements'!C9929","v":"ComEd"},{"$f":"'Upgrade Information'!E9929","v":0},{"$f":"IF('Upgrade Information'!D9929=\"\",\"\",'Upgrade Information'!D9929)","v":"2009-12-31"},{"$f":"'Projected Revenue Requirements'!I9929","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9929/12","v":0},null,{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!H9929,\n               IF($B9929=H$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!I9929,\n               IF($B9929=I$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!J9929,\n               IF($B9929=J$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!K9929,\n               IF($B9929=K$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!L9929,\n               IF($B9929=L$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!M9929,\n               IF($B9929=M$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!N9929,\n               IF($B9929=N$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!O9929,\n               IF($B9929=O$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!P9929,\n               IF($B9929=P$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!Q9929,\n               IF($B9929=Q$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!R9929,\n               IF($B9929=R$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!S9929,\n               IF($B9929=S$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!T9929,\n               IF($B9929=T$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!U9929,\n               IF($B9929=U$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!V9929,\n               IF($B9929=V$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!W9929,\n               IF($B9929=W$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!X9929,\n               IF($B9929=X$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!Y9929,\n               IF($B9929=Y$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!Z9929,\n               IF($B9929=Z$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!AA9929,\n               IF($B9929=AA$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!AB9929,\n               IF($B9929=AB$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!AC9929,\n               IF($B9929=AC$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!AD9929,\n               IF($B9929=AD$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9929=\"\", $E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!AE9929,\n               IF($B9929=AE$3,$F9929,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9930","v":"TOI435"},{"$f":"'Projected Revenue Requirements'!C9930","v":"ComEd"},{"$f":"'Upgrade Information'!E9930","v":0},{"$f":"IF('Upgrade Information'!D9930=\"\",\"\",'Upgrade Information'!D9930)","v":"2009-12-31"},{"$f":"'Projected Revenue Requirements'!I9930","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9930/12","v":0},null,{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!H9930,\n               IF($B9930=H$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!I9930,\n               IF($B9930=I$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!J9930,\n               IF($B9930=J$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!K9930,\n               IF($B9930=K$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!L9930,\n               IF($B9930=L$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!M9930,\n               IF($B9930=M$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!N9930,\n               IF($B9930=N$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!O9930,\n               IF($B9930=O$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!P9930,\n               IF($B9930=P$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!Q9930,\n               IF($B9930=Q$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!R9930,\n               IF($B9930=R$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!S9930,\n               IF($B9930=S$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!T9930,\n               IF($B9930=T$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!U9930,\n               IF($B9930=U$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!V9930,\n               IF($B9930=V$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!W9930,\n               IF($B9930=W$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!X9930,\n               IF($B9930=X$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!Y9930,\n               IF($B9930=Y$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!Z9930,\n               IF($B9930=Z$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!AA9930,\n               IF($B9930=AA$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!AB9930,\n               IF($B9930=AB$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!AC9930,\n               IF($B9930=AC$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!AD9930,\n               IF($B9930=AD$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9930=\"\", $E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!AE9930,\n               IF($B9930=AE$3,$F9930,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9931","v":"TOI436"},{"$f":"'Projected Revenue Requirements'!C9931","v":"ComEd"},{"$f":"'Upgrade Information'!E9931","v":0},{"$f":"IF('Upgrade Information'!D9931=\"\",\"\",'Upgrade Information'!D9931)","v":"2009-12-31"},{"$f":"'Projected Revenue Requirements'!I9931","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9931/12","v":0},null,{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!H9931,\n               IF($B9931=H$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!I9931,\n               IF($B9931=I$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!J9931,\n               IF($B9931=J$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!K9931,\n               IF($B9931=K$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!L9931,\n               IF($B9931=L$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!M9931,\n               IF($B9931=M$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!N9931,\n               IF($B9931=N$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!O9931,\n               IF($B9931=O$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!P9931,\n               IF($B9931=P$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!Q9931,\n               IF($B9931=Q$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!R9931,\n               IF($B9931=R$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!S9931,\n               IF($B9931=S$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!T9931,\n               IF($B9931=T$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!U9931,\n               IF($B9931=U$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!V9931,\n               IF($B9931=V$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!W9931,\n               IF($B9931=W$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!X9931,\n               IF($B9931=X$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!Y9931,\n               IF($B9931=Y$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!Z9931,\n               IF($B9931=Z$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!AA9931,\n               IF($B9931=AA$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!AB9931,\n               IF($B9931=AB$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!AC9931,\n               IF($B9931=AC$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!AD9931,\n               IF($B9931=AD$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9931=\"\", $E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!AE9931,\n               IF($B9931=AE$3,$F9931,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9932","v":"TOI437"},{"$f":"'Projected Revenue Requirements'!C9932","v":"PECO"},{"$f":"'Upgrade Information'!E9932","v":17.899999999999999},{"$f":"IF('Upgrade Information'!D9932=\"\",\"\",'Upgrade Information'!D9932)","v":"2009-07-12"},{"$f":"'Projected Revenue Requirements'!I9932","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9932/12","v":184824.5542365904},null,{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!H9932,\n               IF($B9932=H$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!I9932,\n               IF($B9932=I$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!J9932,\n               IF($B9932=J$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!K9932,\n               IF($B9932=K$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!L9932,\n               IF($B9932=L$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!M9932,\n               IF($B9932=M$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!N9932,\n               IF($B9932=N$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!O9932,\n               IF($B9932=O$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!P9932,\n               IF($B9932=P$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!Q9932,\n               IF($B9932=Q$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!R9932,\n               IF($B9932=R$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!S9932,\n               IF($B9932=S$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!T9932,\n               IF($B9932=T$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!U9932,\n               IF($B9932=U$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!V9932,\n               IF($B9932=V$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!W9932,\n               IF($B9932=W$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!X9932,\n               IF($B9932=X$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!Y9932,\n               IF($B9932=Y$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!Z9932,\n               IF($B9932=Z$3,$F9932,0)\n           )\n       )\n   )","v":184824.5542365904},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!AA9932,\n               IF($B9932=AA$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!AB9932,\n               IF($B9932=AB$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!AC9932,\n               IF($B9932=AC$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!AD9932,\n               IF($B9932=AD$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9932=\"\", $E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!AE9932,\n               IF($B9932=AE$3,$F9932,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21.534797641342994,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9933","v":"TOI437.1"},{"$f":"'Projected Revenue Requirements'!C9933","v":"PECO"},{"$f":"'Upgrade Information'!E9933","v":0.1},{"$f":"IF('Upgrade Information'!D9933=\"\",\"\",'Upgrade Information'!D9933)","v":"2009-03-21"},{"$f":"'Projected Revenue Requirements'!I9933","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9933/12","v":1026.9692910558847},null,{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!H9933,\n               IF($B9933=H$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!I9933,\n               IF($B9933=I$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!J9933,\n               IF($B9933=J$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!K9933,\n               IF($B9933=K$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!L9933,\n               IF($B9933=L$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!M9933,\n               IF($B9933=M$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!N9933,\n               IF($B9933=N$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!O9933,\n               IF($B9933=O$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!P9933,\n               IF($B9933=P$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!Q9933,\n               IF($B9933=Q$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!R9933,\n               IF($B9933=R$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!S9933,\n               IF($B9933=S$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!T9933,\n               IF($B9933=T$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!U9933,\n               IF($B9933=U$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!V9933,\n               IF($B9933=V$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!W9933,\n               IF($B9933=W$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!X9933,\n               IF($B9933=X$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!Y9933,\n               IF($B9933=Y$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!Z9933,\n               IF($B9933=Z$3,$F9933,0)\n           )\n       )\n   )","v":1026.9692910558847},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!AA9933,\n               IF($B9933=AA$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!AB9933,\n               IF($B9933=AB$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!AC9933,\n               IF($B9933=AC$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!AD9933,\n               IF($B9933=AD$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9933=\"\", $E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!AE9933,\n               IF($B9933=AE$3,$F9933,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11965713082933897,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9934","v":"TOI437.2"},{"$f":"'Projected Revenue Requirements'!C9934","v":"PECO"},{"$f":"'Upgrade Information'!E9934","v":0.1},{"$f":"IF('Upgrade Information'!D9934=\"\",\"\",'Upgrade Information'!D9934)","v":"2009-04-01"},{"$f":"'Projected Revenue Requirements'!I9934","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9934/12","v":1026.9692910558847},null,{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!H9934,\n               IF($B9934=H$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!I9934,\n               IF($B9934=I$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!J9934,\n               IF($B9934=J$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!K9934,\n               IF($B9934=K$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!L9934,\n               IF($B9934=L$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!M9934,\n               IF($B9934=M$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!N9934,\n               IF($B9934=N$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!O9934,\n               IF($B9934=O$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!P9934,\n               IF($B9934=P$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!Q9934,\n               IF($B9934=Q$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!R9934,\n               IF($B9934=R$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!S9934,\n               IF($B9934=S$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!T9934,\n               IF($B9934=T$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!U9934,\n               IF($B9934=U$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!V9934,\n               IF($B9934=V$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!W9934,\n               IF($B9934=W$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!X9934,\n               IF($B9934=X$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!Y9934,\n               IF($B9934=Y$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!Z9934,\n               IF($B9934=Z$3,$F9934,0)\n           )\n       )\n   )","v":1026.9692910558847},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!AA9934,\n               IF($B9934=AA$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!AB9934,\n               IF($B9934=AB$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!AC9934,\n               IF($B9934=AC$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!AD9934,\n               IF($B9934=AD$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9934=\"\", $E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!AE9934,\n               IF($B9934=AE$3,$F9934,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11965713082933897,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9935","v":"TOI438"},{"$f":"'Projected Revenue Requirements'!C9935","v":"PECO"},{"$f":"'Upgrade Information'!E9935","v":20.6},{"$f":"IF('Upgrade Information'!D9935=\"\",\"\",'Upgrade Information'!D9935)","v":"2010-01-12"},{"$f":"'Projected Revenue Requirements'!I9935","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9935/12","v":214424.28477235758},null,{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!H9935,\n               IF($B9935=H$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!I9935,\n               IF($B9935=I$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!J9935,\n               IF($B9935=J$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!K9935,\n               IF($B9935=K$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!L9935,\n               IF($B9935=L$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!M9935,\n               IF($B9935=M$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!N9935,\n               IF($B9935=N$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!O9935,\n               IF($B9935=O$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!P9935,\n               IF($B9935=P$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!Q9935,\n               IF($B9935=Q$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!R9935,\n               IF($B9935=R$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!S9935,\n               IF($B9935=S$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!T9935,\n               IF($B9935=T$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!U9935,\n               IF($B9935=U$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!V9935,\n               IF($B9935=V$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!W9935,\n               IF($B9935=W$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!X9935,\n               IF($B9935=X$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!Y9935,\n               IF($B9935=Y$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!Z9935,\n               IF($B9935=Z$3,$F9935,0)\n           )\n       )\n   )","v":214424.28477235758},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!AA9935,\n               IF($B9935=AA$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!AB9935,\n               IF($B9935=AB$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!AC9935,\n               IF($B9935=AC$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!AD9935,\n               IF($B9935=AD$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9935=\"\", $E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!AE9935,\n               IF($B9935=AE$3,$F9935,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24.983604592123317,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9936","v":"TOI439"},{"$f":"'Projected Revenue Requirements'!C9936","v":"PEPCO"},{"$f":"'Upgrade Information'!E9936","v":9},{"$f":"IF('Upgrade Information'!D9936=\"\",\"\",'Upgrade Information'!D9936)","v":"2012-06-01"},{"$f":"'Projected Revenue Requirements'!I9936","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9936/12","v":0},null,{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!H9936,\n               IF($B9936=H$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!I9936,\n               IF($B9936=I$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!J9936,\n               IF($B9936=J$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!K9936,\n               IF($B9936=K$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!L9936,\n               IF($B9936=L$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!M9936,\n               IF($B9936=M$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!N9936,\n               IF($B9936=N$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!O9936,\n               IF($B9936=O$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!P9936,\n               IF($B9936=P$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!Q9936,\n               IF($B9936=Q$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!R9936,\n               IF($B9936=R$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!S9936,\n               IF($B9936=S$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!T9936,\n               IF($B9936=T$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!U9936,\n               IF($B9936=U$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!V9936,\n               IF($B9936=V$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!W9936,\n               IF($B9936=W$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!X9936,\n               IF($B9936=X$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!Y9936,\n               IF($B9936=Y$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!Z9936,\n               IF($B9936=Z$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!AA9936,\n               IF($B9936=AA$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!AB9936,\n               IF($B9936=AB$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!AC9936,\n               IF($B9936=AC$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!AD9936,\n               IF($B9936=AD$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9936=\"\", $E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!AE9936,\n               IF($B9936=AE$3,$F9936,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9937","v":"TOI440"},{"$f":"'Projected Revenue Requirements'!C9937","v":"PEPCO"},{"$f":"'Upgrade Information'!E9937","v":5.585},{"$f":"IF('Upgrade Information'!D9937=\"\",\"\",'Upgrade Information'!D9937)","v":"2012-06-01"},{"$f":"'Projected Revenue Requirements'!I9937","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9937/12","v":0},null,{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!H9937,\n               IF($B9937=H$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!I9937,\n               IF($B9937=I$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!J9937,\n               IF($B9937=J$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!K9937,\n               IF($B9937=K$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!L9937,\n               IF($B9937=L$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!M9937,\n               IF($B9937=M$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!N9937,\n               IF($B9937=N$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!O9937,\n               IF($B9937=O$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!P9937,\n               IF($B9937=P$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!Q9937,\n               IF($B9937=Q$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!R9937,\n               IF($B9937=R$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!S9937,\n               IF($B9937=S$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!T9937,\n               IF($B9937=T$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!U9937,\n               IF($B9937=U$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!V9937,\n               IF($B9937=V$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!W9937,\n               IF($B9937=W$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!X9937,\n               IF($B9937=X$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!Y9937,\n               IF($B9937=Y$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!Z9937,\n               IF($B9937=Z$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!AA9937,\n               IF($B9937=AA$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!AB9937,\n               IF($B9937=AB$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!AC9937,\n               IF($B9937=AC$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!AD9937,\n               IF($B9937=AD$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9937=\"\", $E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!AE9937,\n               IF($B9937=AE$3,$F9937,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9938","v":"TOI441"},{"$f":"'Projected Revenue Requirements'!C9938","v":"ComEd"},{"$f":"'Upgrade Information'!E9938","v":0.34899999999999998},{"$f":"IF('Upgrade Information'!D9938=\"\",\"\",'Upgrade Information'!D9938)","v":"2009-12-31"},{"$f":"'Projected Revenue Requirements'!I9938","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9938/12","v":3467.8096744237773},null,{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!H9938,\n               IF($B9938=H$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!I9938,\n               IF($B9938=I$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!J9938,\n               IF($B9938=J$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!K9938,\n               IF($B9938=K$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!L9938,\n               IF($B9938=L$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!M9938,\n               IF($B9938=M$3,$F9938,0)\n           )\n       )\n   )","v":3467.8096744237773},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!N9938,\n               IF($B9938=N$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!O9938,\n               IF($B9938=O$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!P9938,\n               IF($B9938=P$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!Q9938,\n               IF($B9938=Q$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!R9938,\n               IF($B9938=R$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!S9938,\n               IF($B9938=S$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!T9938,\n               IF($B9938=T$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!U9938,\n               IF($B9938=U$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!V9938,\n               IF($B9938=V$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!W9938,\n               IF($B9938=W$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!X9938,\n               IF($B9938=X$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!Y9938,\n               IF($B9938=Y$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!Z9938,\n               IF($B9938=Z$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!AA9938,\n               IF($B9938=AA$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!AB9938,\n               IF($B9938=AB$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!AC9938,\n               IF($B9938=AC$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!AD9938,\n               IF($B9938=AD$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9938=\"\", $E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!AE9938,\n               IF($B9938=AE$3,$F9938,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.16309663932988328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9939","v":"TOI442"},{"$f":"'Projected Revenue Requirements'!C9939","v":"ComEd"},{"$f":"'Upgrade Information'!E9939","v":0.46400000000000002},{"$f":"IF('Upgrade Information'!D9939=\"\",\"\",'Upgrade Information'!D9939)","v":"2009-12-31"},{"$f":"'Projected Revenue Requirements'!I9939","v":"2023-06-01"},{"$f":"'Projected Revenue Requirements'!K9939/12","v":4610.4976760247355},null,{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!H9939,\n               IF($B9939=H$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!I9939,\n               IF($B9939=I$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!J9939,\n               IF($B9939=J$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!K9939,\n               IF($B9939=K$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!L9939,\n               IF($B9939=L$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!M9939,\n               IF($B9939=M$3,$F9939,0)\n           )\n       )\n   )","v":4610.4976760247355},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!N9939,\n               IF($B9939=N$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!O9939,\n               IF($B9939=O$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!P9939,\n               IF($B9939=P$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!Q9939,\n               IF($B9939=Q$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!R9939,\n               IF($B9939=R$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!S9939,\n               IF($B9939=S$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!T9939,\n               IF($B9939=T$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!U9939,\n               IF($B9939=U$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!V9939,\n               IF($B9939=V$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!W9939,\n               IF($B9939=W$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!X9939,\n               IF($B9939=X$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!Y9939,\n               IF($B9939=Y$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!Z9939,\n               IF($B9939=Z$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!AA9939,\n               IF($B9939=AA$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!AB9939,\n               IF($B9939=AB$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!AC9939,\n               IF($B9939=AC$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!AD9939,\n               IF($B9939=AD$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9939=\"\", $E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!AE9939,\n               IF($B9939=AE$3,$F9939,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.2168390849543434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9940","v":"TOI443"},{"$f":"'Projected Revenue Requirements'!C9940","v":"APS"},{"$f":"'Upgrade Information'!E9940","v":0.05},{"$f":"IF('Upgrade Information'!D9940=\"\",\"\",'Upgrade Information'!D9940)","v":"2009-11-13"},{"$f":"'Projected Revenue Requirements'!I9940","v":"2023-01-01"},{"$f":"'Projected Revenue Requirements'!K9940/12","v":479.00082657687881},null,{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!H9940,\n               IF($B9940=H$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!I9940,\n               IF($B9940=I$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!J9940,\n               IF($B9940=J$3,$F9940,0)\n           )\n       )\n   )","v":479.00082657687881},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!K9940,\n               IF($B9940=K$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!L9940,\n               IF($B9940=L$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!M9940,\n               IF($B9940=M$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!N9940,\n               IF($B9940=N$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!O9940,\n               IF($B9940=O$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!P9940,\n               IF($B9940=P$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!Q9940,\n               IF($B9940=Q$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!R9940,\n               IF($B9940=R$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!S9940,\n               IF($B9940=S$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!T9940,\n               IF($B9940=T$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!U9940,\n               IF($B9940=U$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!V9940,\n               IF($B9940=V$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!W9940,\n               IF($B9940=W$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!X9940,\n               IF($B9940=X$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!Y9940,\n               IF($B9940=Y$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!Z9940,\n               IF($B9940=Z$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!AA9940,\n               IF($B9940=AA$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!AB9940,\n               IF($B9940=AB$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!AC9940,\n               IF($B9940=AC$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!AD9940,\n               IF($B9940=AD$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF(OR($D9940=\"\", $E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!AE9940,\n               IF($B9940=AE$3,$F9940,0)\n           )\n       )\n   )","v":0},null,0,0,5.2325227114785273E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Future Monthly Zonal Charges","index":8,"n_rows":9940,"n_cols":56,"rows_kept":562,"cut":true,"hidden":false,"merged":[[0,7,0,30],[0,32,0,55],[0,0,0,5]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[null,null,null,null,null,null,null,{"$f":"TEXT('Cost Summary By Customer'!B3,\"mmmm\")&\" \"&YEAR('Cost Summary By Customer'!B3)&\" Monthly Transmission Charges ($) To Each Responsible Zone\"","v":"July 2028 Monthly Transmission Charges ($) To Each Responsible Zone"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT('Cost Summary By Customer'!B3,\"mmmm\")&\" \"&YEAR('Cost Summary By Customer'!B3)&\" Monthly Transmission Charges ($/MW) To Each Responsible Zone\"","v":"July 2028 Monthly Transmission Charges ($/MW) To Each Responsible Zone"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Current Monthly Zonal Charges'!AG2","v":2614},{"$f":"'Current Monthly Zonal Charges'!AH2","v":21717.1},{"$f":"'Current Monthly Zonal Charges'!AI2","v":9154.2999999999993},{"$f":"'Current Monthly Zonal Charges'!AJ2","v":12771.1},{"$f":"'Current Monthly Zonal Charges'!AK2","v":6520},{"$f":"'Current Monthly Zonal Charges'!AL2","v":21262.3},{"$f":"'Current Monthly Zonal Charges'!AM2","v":3361.6},{"$f":"'Current Monthly Zonal Charges'!AN2","v":5166.1000000000004},{"$f":"'Current Monthly Zonal Charges'!AO2","v":2714.7},{"$f":"'Current Monthly Zonal Charges'!AP2","v":21156.3},{"$f":"'Current Monthly Zonal Charges'!AQ2","v":4125.3},{"$f":"'Current Monthly Zonal Charges'!AR2","v":0},{"$f":"'Current Monthly Zonal Charges'!AS2","v":2993.5},{"$f":"'Current Monthly Zonal Charges'!AT2","v":0},{"$f":"'Current Monthly Zonal Charges'!AU2","v":6122.9},{"$f":"'Current Monthly Zonal Charges'!AV2","v":3021.3},{"$f":"'Current Monthly Zonal Charges'!AW2","v":673.8},{"$f":"'Current Monthly Zonal Charges'!AX2","v":121},{"$f":"'Current Monthly Zonal Charges'!AY2","v":8582.6},{"$f":"'Current Monthly Zonal Charges'!AZ2","v":2830.3},{"$f":"'Current Monthly Zonal Charges'!BA2","v":5833.8},{"$f":"'Current Monthly Zonal Charges'!BB2","v":7488.6},{"$f":"'Current Monthly Zonal Charges'!BC2","v":10147},{"$f":"'Current Monthly Zonal Charges'!BD2","v":407.4}]
[{"$f":"'Upgrade Information'!B4","v":"Upgrade ID"},{"$f":"'Upgrade Information'!F4","v":"Transmission Owner"},{"$f":"'Upgrade Information'!E4","v":"Latest Cost Estimate ($M)"},{"$f":"'Upgrade Information'!D4","v":"In-Service Date"},"Start Of Future Rate Year","Revenue Requirement For Future Month",null,{"$f":"'Planning Allocations'!H4","v":"AEC"},{"$f":"'Planning Allocations'!I4","v":"AEP"},{"$f":"'Planning Allocations'!J4","v":"APS"},{"$f":"'Planning Allocations'!K4","v":"ATSI"},{"$f":"'Planning Allocations'!L4","v":"BGE"},{"$f":"'Planning Allocations'!M4","v":"ComEd"},{"$f":"'Planning Allocations'!N4","v":"Dayton"},{"$f":"'Planning Allocations'!O4","v":"DEOK"},{"$f":"'Planning Allocations'!P4","v":"DL"},{"$f":"'Planning Allocations'!Q4","v":"Dominion"},{"$f":"'Planning Allocations'!R4","v":"DPL"},"ECP",{"$f":"'Planning Allocations'!T4","v":"EKPC"},"HTP",{"$f":"'Planning Allocations'!V4","v":"JCPL"},{"$f":"'Planning Allocations'!W4","v":"ME"},{"$f":"'Planning Allocations'!X4","v":"Neptune"},"OVEC",{"$f":"'Planning Allocations'!Z4","v":"PECO"},{"$f":"'Planning Allocations'!AA4","v":"PENELEC"},{"$f":"'Planning Allocations'!AB4","v":"PEPCO"},{"$f":"'Planning Allocations'!AC4","v":"PPL"},{"$f":"'Planning Allocations'!AD4","v":"PSEG"},{"$f":"'Planning Allocations'!AE4","v":"RE"},null,{"$f":"'Planning Allocations'!H4","v":"AEC"},{"$f":"'Planning Allocations'!I4","v":"AEP"},{"$f":"'Planning Allocations'!J4","v":"APS"},{"$f":"'Planning Allocations'!K4","v":"ATSI"},{"$f":"'Planning Allocations'!L4","v":"BGE"},{"$f":"'Planning Allocations'!M4","v":"ComEd"},{"$f":"'Planning Allocations'!N4","v":"Dayton"},{"$f":"'Planning Allocations'!O4","v":"DEOK"},{"$f":"'Planning Allocations'!P4","v":"DL"},{"$f":"'Planning Allocations'!Q4","v":"Dominion"},{"$f":"'Planning Allocations'!R4","v":"DPL"},"ECP",{"$f":"'Planning Allocations'!T4","v":"EKPC"},"HTP",{"$f":"'Planning Allocations'!V4","v":"JCPL"},{"$f":"'Planning Allocations'!W4","v":"ME"},{"$f":"'Planning Allocations'!X4","v":"Neptune"},"OVEC",{"$f":"'Planning Allocations'!Z4","v":"PECO"},{"$f":"'Planning Allocations'!AA4","v":"PENELEC"},{"$f":"'Planning Allocations'!AB4","v":"PEPCO"},{"$f":"'Planning Allocations'!AC4","v":"PPL"},{"$f":"'Planning Allocations'!AD4","v":"PSEG"},{"$f":"'Planning Allocations'!AE4","v":"RE"}]
["TOTAL",null,null,null,null,{"$f":"SUM(F5:F$10000)","v":771673309.27190673},null,{"$f":"SUM(H5:H$10000)","v":16366058.519521113},{"$f":"SUM(I5:I$10000)","v":211561894.02959719},{"$f":"SUM(J5:J$10000)","v":16771483.807696652},{"$f":"SUM(K5:K$10000)","v":53971199.647990786},{"$f":"SUM(L5:L$10000)","v":23778709.692194436},{"$f":"SUM(M5:M$10000)","v":43749987.181599297},{"$f":"SUM(N5:N$10000)","v":7844374.4480764},{"$f":"SUM(O5:O$10000)","v":12806553.387864012},{"$f":"SUM(P5:P$10000)","v":13762127.884387607},{"$f":"SUM(Q5:Q$10000)","v":89165707.957591876},{"$f":"SUM(R5:R$10000)","v":12068589.581561415},{"$f":"SUM(S5:S$10000)","v":213064.71389703592},{"$f":"SUM(T5:T$10000)","v":5117707.6800727919},{"$f":"SUM(U5:U$10000)","v":1091714.5363265621},{"$f":"SUM(V5:V$10000)","v":14834263.960969862},{"$f":"SUM(W5:W$10000)","v":12858003.289242076},{"$f":"SUM(X5:X$10000)","v":1987623.5857300072},{"$f":"SUM(Y5:Y$10000)","v":79484.616741667633},{"$f":"SUM(Z5:Z$10000)","v":18427192.822083499},{"$f":"SUM(AA5:AA$10000)","v":17233059.01598274},{"$f":"SUM(AB5:AB$10000)","v":21940593.818471406},{"$f":"SUM(AC5:AC$10000)","v":36582525.429396078},{"$f":"SUM(AD5:AD$10000)","v":135402045.80056149},{"$f":"SUM(AE5:AE$10000)","v":1830285.4884672945},null,{"$f":"SUM(AG5:AG$10000)","v":6260.9252178734187},{"$f":"SUM(AH5:AH$10000)","v":9741.7193837850027},{"$f":"SUM(AI5:AI$10000)","v":1832.0880687432852},{"$f":"SUM(AJ5:AJ$10000)","v":4226.0415820086637},{"$f":"SUM(AK5:AK$10000)","v":3647.0413638335017},{"$f":"SUM(AL5:AL$10000)","v":2057.6319204224988},{"$f":"SUM(AM5:AM$10000)","v":2333.5240504748913},{"$f":"SUM(AN5:AN$10000)","v":2478.9596383856319},{"$f":"SUM(AO5:AO$10000)","v":5069.4838782876941},{"$f":"SUM(AP5:AP$10000)","v":4214.6172987522323},{"$f":"SUM(AQ5:AQ$10000)","v":2925.5059223720505},{"$f":"SUM(AR5:AR$10000)","v":0},{"$f":"SUM(AS5:AS$10000)","v":1709.6067078913629},{"$f":"SUM(AT5:AT$10000)","v":0},{"$f":"SUM(AU5:AU$10000)","v":2422.7513042789974},{"$f":"SUM(AV5:AV$10000)","v":4255.7850227524805},{"$f":"SUM(AW5:AW$10000)","v":2949.871750860802},{"$f":"SUM(AX5:AX$10000)","v":656.89765902204658},{"$f":"SUM(AY5:AY$10000)","v":2147.0408526651004},{"$f":"SUM(AZ5:AZ$10000)","v":6088.7746938426108},{"$f":"SUM(BA5:BA$10000)","v":3760.9437790927705},{"$f":"SUM(BB5:BB$10000)","v":4885.0954022642545},{"$f":"SUM(BC5:BC$10000)","v":13344.047087864545},{"$f":"SUM(BD5:BD$10000)","v":4492.6006098853532}]
[{"$f":"'Upgrade Information'!B5","v":"b0002"},{"$f":"'Projected Revenue Requirements'!C5","v":"BGE"},{"$f":"'Upgrade Information'!E5","v":3.77},{"$f":"IF('Upgrade Information'!D5=\"\",\"\",'Upgrade Information'!D5)","v":"2006-01-01"},{"$f":"IF('Current Monthly Zonal Charges'!E5=\"N/A\",\"N/A\",VLOOKUP(B5,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5:$AY5,MATCH($E5,'Projected Revenue Requirements'!$I5:$AY5,0)+2)/12","v":25152.229629701633},null,{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!H5,\n               IF($B5=H$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!I5,\n               IF($B5=I$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!J5,\n               IF($B5=J$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!K5,\n               IF($B5=K$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!L5,\n               IF($B5=L$3,$F5,0)\n           )\n       )\n   )","v":25152.229629701633},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!M5,\n               IF($B5=M$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!N5,\n               IF($B5=N$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!O5,\n               IF($B5=O$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!P5,\n               IF($B5=P$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!Q5,\n               IF($B5=Q$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!R5,\n               IF($B5=R$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!S5,\n               IF($B5=S$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!T5,\n               IF($B5=T$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!U5,\n               IF($B5=U$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!V5,\n               IF($B5=V$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!W5,\n               IF($B5=W$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!X5,\n               IF($B5=X$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!Y5,\n               IF($B5=Y$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!Z5,\n               IF($B5=Z$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!AA5,\n               IF($B5=AA$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!AB5,\n               IF($B5=AB$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!AC5,\n               IF($B5=AC$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!AD5,\n               IF($B5=AD$3,$F5,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5=\"\",$E5=\"N/A\"),0,\n    IF(YEAR($D5)>YEAR($E5),0,\n        IF( LEFT($A5,1)=\"b\",\n               $F5*'Planning Allocations'!AE5,\n               IF($B5=AE$3,$F5,0)\n           )\n       )\n   )","v":0},null,{"$f":"IF(AG$2=0,0,H5/AG$2)","v":0},{"$f":"IF(AH$2=0,0,I5/AH$2)","v":0},{"$f":"IF(AI$2=0,0,J5/AI$2)","v":0},{"$f":"IF(AJ$2=0,0,K5/AJ$2)","v":0},{"$f":"IF(AK$2=0,0,L5/AK$2)","v":3.8577039309358332},{"$f":"IF(AL$2=0,0,M5/AL$2)","v":0},{"$f":"IF(AM$2=0,0,N5/AM$2)","v":0},{"$f":"IF(AN$2=0,0,O5/AN$2)","v":0},{"$f":"IF(AO$2=0,0,P5/AO$2)","v":0},{"$f":"IF(AP$2=0,0,Q5/AP$2)","v":0},{"$f":"IF(AQ$2=0,0,R5/AQ$2)","v":0},{"$f":"IF(AR$2=0,0,S5/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T5/AS$2)","v":0},{"$f":"IF(AT$2=0,0,U5/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V5/AU$2)","v":0},{"$f":"IF(AV$2=0,0,W5/AV$2)","v":0},{"$f":"IF(AW$2=0,0,X5/AW$2)","v":0},{"$f":"IF(AX$2=0,0,Y5/AX$2)","v":0},{"$f":"IF(AY$2=0,0,Z5/AY$2)","v":0},{"$f":"IF(AZ$2=0,0,AA5/AZ$2)","v":0},{"$f":"IF(BA$2=0,0,AB5/BA$2)","v":0},{"$f":"IF(BB$2=0,0,AC5/BB$2)","v":0},{"$f":"IF(BC$2=0,0,AD5/BC$2)","v":0},{"$f":"IF(BD$2=0,0,AE5/BD$2)","v":0}]
[{"$f":"'Upgrade Information'!B6","v":"b0004"},{"$f":"'Projected Revenue Requirements'!C6","v":"ME"},{"$f":"'Upgrade Information'!E6","v":0.33},{"$f":"IF('Upgrade Information'!D6=\"\",\"\",'Upgrade Information'!D6)","v":"2002-04-01"},{"$f":"IF('Current Monthly Zonal Charges'!E6=\"N/A\",\"N/A\",VLOOKUP(B6,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6:$AY6,MATCH($E6,'Projected Revenue Requirements'!$I6:$AY6,0)+2)/12","v":2128.6223955811006},null,{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!H6,\n               IF($B6=H$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!I6,\n               IF($B6=I$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!J6,\n               IF($B6=J$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!K6,\n               IF($B6=K$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!L6,\n               IF($B6=L$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!M6,\n               IF($B6=M$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!N6,\n               IF($B6=N$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!O6,\n               IF($B6=O$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!P6,\n               IF($B6=P$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!Q6,\n               IF($B6=Q$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!R6,\n               IF($B6=R$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!S6,\n               IF($B6=S$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!T6,\n               IF($B6=T$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!U6,\n               IF($B6=U$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!V6,\n               IF($B6=V$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!W6,\n               IF($B6=W$3,$F6,0)\n           )\n       )\n   )","v":2128.6223955811006},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!X6,\n               IF($B6=X$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!Y6,\n               IF($B6=Y$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!Z6,\n               IF($B6=Z$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!AA6,\n               IF($B6=AA$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!AB6,\n               IF($B6=AB$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!AC6,\n               IF($B6=AC$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!AD6,\n               IF($B6=AD$3,$F6,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6=\"\",$E6=\"N/A\"),0,\n    IF(YEAR($D6)>YEAR($E6),0,\n        IF( LEFT($A6,1)=\"b\",\n               $F6*'Planning Allocations'!AE6,\n               IF($B6=AE$3,$F6,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.70453857464703951,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7","v":"b0005"},{"$f":"'Projected Revenue Requirements'!C7","v":"PECO"},{"$f":"'Upgrade Information'!E7","v":0.89},{"$f":"IF('Upgrade Information'!D7=\"\",\"\",'Upgrade Information'!D7)","v":"2006-01-01"},{"$f":"IF('Current Monthly Zonal Charges'!E7=\"N/A\",\"N/A\",VLOOKUP(B7,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7:$AY7,MATCH($E7,'Projected Revenue Requirements'!$I7:$AY7,0)+2)/12","v":7913.0689287661853},null,{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!H7,\n               IF($B7=H$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!I7,\n               IF($B7=I$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!J7,\n               IF($B7=J$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!K7,\n               IF($B7=K$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!L7,\n               IF($B7=L$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!M7,\n               IF($B7=M$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!N7,\n               IF($B7=N$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!O7,\n               IF($B7=O$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!P7,\n               IF($B7=P$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!Q7,\n               IF($B7=Q$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!R7,\n               IF($B7=R$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!S7,\n               IF($B7=S$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!T7,\n               IF($B7=T$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!U7,\n               IF($B7=U$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!V7,\n               IF($B7=V$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!W7,\n               IF($B7=W$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!X7,\n               IF($B7=X$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!Y7,\n               IF($B7=Y$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!Z7,\n               IF($B7=Z$3,$F7,0)\n           )\n       )\n   )","v":7913.0689287661853},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!AA7,\n               IF($B7=AA$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!AB7,\n               IF($B7=AB$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!AC7,\n               IF($B7=AC$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!AD7,\n               IF($B7=AD$3,$F7,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7=\"\",$E7=\"N/A\"),0,\n    IF(YEAR($D7)>YEAR($E7),0,\n        IF( LEFT($A7,1)=\"b\",\n               $F7*'Planning Allocations'!AE7,\n               IF($B7=AE$3,$F7,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92198971509404903,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8","v":"b0008"},{"$f":"'Projected Revenue Requirements'!C8","v":"PENELEC"},{"$f":"'Upgrade Information'!E8","v":0.9},{"$f":"IF('Upgrade Information'!D8=\"\",\"\",'Upgrade Information'!D8)","v":"2003-05-30"},{"$f":"IF('Current Monthly Zonal Charges'!E8=\"N/A\",\"N/A\",VLOOKUP(B8,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8:$AY8,MATCH($E8,'Projected Revenue Requirements'!$I8:$AY8,0)+2)/12","v":6065.6294522712196},null,{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!H8,\n               IF($B8=H$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!I8,\n               IF($B8=I$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!J8,\n               IF($B8=J$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!K8,\n               IF($B8=K$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!L8,\n               IF($B8=L$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!M8,\n               IF($B8=M$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!N8,\n               IF($B8=N$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!O8,\n               IF($B8=O$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!P8,\n               IF($B8=P$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!Q8,\n               IF($B8=Q$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!R8,\n               IF($B8=R$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!S8,\n               IF($B8=S$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!T8,\n               IF($B8=T$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!U8,\n               IF($B8=U$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!V8,\n               IF($B8=V$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!W8,\n               IF($B8=W$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!X8,\n               IF($B8=X$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!Y8,\n               IF($B8=Y$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!Z8,\n               IF($B8=Z$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!AA8,\n               IF($B8=AA$3,$F8,0)\n           )\n       )\n   )","v":6065.6294522712196},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!AB8,\n               IF($B8=AB$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!AC8,\n               IF($B8=AC$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!AD8,\n               IF($B8=AD$3,$F8,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8=\"\",$E8=\"N/A\"),0,\n    IF(YEAR($D8)>YEAR($E8),0,\n        IF( LEFT($A8,1)=\"b\",\n               $F8*'Planning Allocations'!AE8,\n               IF($B8=AE$3,$F8,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1431047776812422,0,0,0,0]
[{"$f":"'Upgrade Information'!B9","v":"b0009"},{"$f":"'Projected Revenue Requirements'!C9","v":"PENELEC"},{"$f":"'Upgrade Information'!E9","v":2.0699999999999998},{"$f":"IF('Upgrade Information'!D9=\"\",\"\",'Upgrade Information'!D9)","v":"2003-10-27"},{"$f":"IF('Current Monthly Zonal Charges'!E9=\"N/A\",\"N/A\",VLOOKUP(B9,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9:$AY9,MATCH($E9,'Projected Revenue Requirements'!$I9:$AY9,0)+2)/12","v":14164.76202098244},null,{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!H9,\n               IF($B9=H$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!I9,\n               IF($B9=I$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!J9,\n               IF($B9=J$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!K9,\n               IF($B9=K$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!L9,\n               IF($B9=L$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!M9,\n               IF($B9=M$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!N9,\n               IF($B9=N$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!O9,\n               IF($B9=O$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!P9,\n               IF($B9=P$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!Q9,\n               IF($B9=Q$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!R9,\n               IF($B9=R$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!S9,\n               IF($B9=S$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!T9,\n               IF($B9=T$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!U9,\n               IF($B9=U$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!V9,\n               IF($B9=V$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!W9,\n               IF($B9=W$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!X9,\n               IF($B9=X$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!Y9,\n               IF($B9=Y$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!Z9,\n               IF($B9=Z$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!AA9,\n               IF($B9=AA$3,$F9,0)\n           )\n       )\n   )","v":14164.76202098244},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!AB9,\n               IF($B9=AB$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!AC9,\n               IF($B9=AC$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!AD9,\n               IF($B9=AD$3,$F9,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9=\"\",$E9=\"N/A\"),0,\n    IF(YEAR($D9)>YEAR($E9),0,\n        IF( LEFT($A9,1)=\"b\",\n               $F9*'Planning Allocations'!AE9,\n               IF($B9=AE$3,$F9,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0046857297750904,0,0,0,0]
[{"$f":"'Upgrade Information'!B10","v":"b0010"},{"$f":"'Projected Revenue Requirements'!C10","v":"BGE"},{"$f":"'Upgrade Information'!E10","v":9.06},{"$f":"IF('Upgrade Information'!D10=\"\",\"\",'Upgrade Information'!D10)","v":"2003-05-01"},{"$f":"IF('Current Monthly Zonal Charges'!E10=\"N/A\",\"N/A\",VLOOKUP(B10,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I10:$AY10,MATCH($E10,'Projected Revenue Requirements'!$I10:$AY10,0)+2)/12","v":54948.735658702819},null,{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!H10,\n               IF($B10=H$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!I10,\n               IF($B10=I$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!J10,\n               IF($B10=J$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!K10,\n               IF($B10=K$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!L10,\n               IF($B10=L$3,$F10,0)\n           )\n       )\n   )","v":54948.735658702819},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!M10,\n               IF($B10=M$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!N10,\n               IF($B10=N$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!O10,\n               IF($B10=O$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!P10,\n               IF($B10=P$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!Q10,\n               IF($B10=Q$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!R10,\n               IF($B10=R$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!S10,\n               IF($B10=S$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!T10,\n               IF($B10=T$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!U10,\n               IF($B10=U$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!V10,\n               IF($B10=V$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!W10,\n               IF($B10=W$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!X10,\n               IF($B10=X$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!Y10,\n               IF($B10=Y$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!Z10,\n               IF($B10=Z$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!AA10,\n               IF($B10=AA$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!AB10,\n               IF($B10=AB$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!AC10,\n               IF($B10=AC$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!AD10,\n               IF($B10=AD$3,$F10,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D10=\"\",$E10=\"N/A\"),0,\n    IF(YEAR($D10)>YEAR($E10),0,\n        IF( LEFT($A10,1)=\"b\",\n               $F10*'Planning Allocations'!AE10,\n               IF($B10=AE$3,$F10,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,8.4277201930525791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B11","v":"b0011"},{"$f":"'Projected Revenue Requirements'!C11","v":"ME"},{"$f":"'Upgrade Information'!E11","v":0.5},{"$f":"IF('Upgrade Information'!D11=\"\",\"\",'Upgrade Information'!D11)","v":"2003-08-29"},{"$f":"IF('Current Monthly Zonal Charges'!E11=\"N/A\",\"N/A\",VLOOKUP(B11,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I11:$AY11,MATCH($E11,'Projected Revenue Requirements'!$I11:$AY11,0)+2)/12","v":3400.7817170722192},null,{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!H11,\n               IF($B11=H$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!I11,\n               IF($B11=I$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!J11,\n               IF($B11=J$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!K11,\n               IF($B11=K$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!L11,\n               IF($B11=L$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!M11,\n               IF($B11=M$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!N11,\n               IF($B11=N$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!O11,\n               IF($B11=O$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!P11,\n               IF($B11=P$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!Q11,\n               IF($B11=Q$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!R11,\n               IF($B11=R$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!S11,\n               IF($B11=S$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!T11,\n               IF($B11=T$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!U11,\n               IF($B11=U$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!V11,\n               IF($B11=V$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!W11,\n               IF($B11=W$3,$F11,0)\n           )\n       )\n   )","v":3400.7817170722192},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!X11,\n               IF($B11=X$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!Y11,\n               IF($B11=Y$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!Z11,\n               IF($B11=Z$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!AA11,\n               IF($B11=AA$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!AB11,\n               IF($B11=AB$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!AC11,\n               IF($B11=AC$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!AD11,\n               IF($B11=AD$3,$F11,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D11=\"\",$E11=\"N/A\"),0,\n    IF(YEAR($D11)>YEAR($E11),0,\n        IF( LEFT($A11,1)=\"b\",\n               $F11*'Planning Allocations'!AE11,\n               IF($B11=AE$3,$F11,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1256021305637371,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B12","v":"b0012"},{"$f":"'Projected Revenue Requirements'!C12","v":"PPL"},{"$f":"'Upgrade Information'!E12","v":0.40500000000000003},{"$f":"IF('Upgrade Information'!D12=\"\",\"\",'Upgrade Information'!D12)","v":"2004-06-30"},{"$f":"IF('Current Monthly Zonal Charges'!E12=\"N/A\",\"N/A\",VLOOKUP(B12,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I12:$AY12,MATCH($E12,'Projected Revenue Requirements'!$I12:$AY12,0)+2)/12","v":2136.2604910714285},null,{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!H12,\n               IF($B12=H$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!I12,\n               IF($B12=I$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!J12,\n               IF($B12=J$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!K12,\n               IF($B12=K$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!L12,\n               IF($B12=L$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!M12,\n               IF($B12=M$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!N12,\n               IF($B12=N$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!O12,\n               IF($B12=O$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!P12,\n               IF($B12=P$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!Q12,\n               IF($B12=Q$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!R12,\n               IF($B12=R$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!S12,\n               IF($B12=S$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!T12,\n               IF($B12=T$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!U12,\n               IF($B12=U$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!V12,\n               IF($B12=V$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!W12,\n               IF($B12=W$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!X12,\n               IF($B12=X$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!Y12,\n               IF($B12=Y$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!Z12,\n               IF($B12=Z$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!AA12,\n               IF($B12=AA$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!AB12,\n               IF($B12=AB$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!AC12,\n               IF($B12=AC$3,$F12,0)\n           )\n       )\n   )","v":2136.2604910714285},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!AD12,\n               IF($B12=AD$3,$F12,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D12=\"\",$E12=\"N/A\"),0,\n    IF(YEAR($D12)>YEAR($E12),0,\n        IF( LEFT($A12,1)=\"b\",\n               $F12*'Planning Allocations'!AE12,\n               IF($B12=AE$3,$F12,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28526834001968704,0,0]
[{"$f":"'Upgrade Information'!B13","v":"b0013"},{"$f":"'Projected Revenue Requirements'!C13","v":"PPL"},{"$f":"'Upgrade Information'!E13","v":22.3},{"$f":"IF('Upgrade Information'!D13=\"\",\"\",'Upgrade Information'!D13)","v":"2004-05-20"},{"$f":"IF('Current Monthly Zonal Charges'!E13=\"N/A\",\"N/A\",VLOOKUP(B13,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I13:$AY13,MATCH($E13,'Projected Revenue Requirements'!$I13:$AY13,0)+2)/12","v":117276.76559193122},null,{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!H13,\n               IF($B13=H$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!I13,\n               IF($B13=I$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!J13,\n               IF($B13=J$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!K13,\n               IF($B13=K$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!L13,\n               IF($B13=L$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!M13,\n               IF($B13=M$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!N13,\n               IF($B13=N$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!O13,\n               IF($B13=O$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!P13,\n               IF($B13=P$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!Q13,\n               IF($B13=Q$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!R13,\n               IF($B13=R$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!S13,\n               IF($B13=S$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!T13,\n               IF($B13=T$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!U13,\n               IF($B13=U$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!V13,\n               IF($B13=V$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!W13,\n               IF($B13=W$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!X13,\n               IF($B13=X$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!Y13,\n               IF($B13=Y$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!Z13,\n               IF($B13=Z$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!AA13,\n               IF($B13=AA$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!AB13,\n               IF($B13=AB$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!AC13,\n               IF($B13=AC$3,$F13,0)\n           )\n       )\n   )","v":117276.76559193122},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!AD13,\n               IF($B13=AD$3,$F13,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D13=\"\",$E13=\"N/A\"),0,\n    IF(YEAR($D13)>YEAR($E13),0,\n        IF( LEFT($A13,1)=\"b\",\n               $F13*'Planning Allocations'!AE13,\n               IF($B13=AE$3,$F13,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.660706352580084,0,0]
[{"$f":"'Upgrade Information'!B14","v":"b0015"},{"$f":"'Projected Revenue Requirements'!C14","v":"PSEG"},{"$f":"'Upgrade Information'!E14","v":0.35},{"$f":"IF('Upgrade Information'!D14=\"\",\"\",'Upgrade Information'!D14)","v":"2002-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E14=\"N/A\",\"N/A\",VLOOKUP(B14,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I14:$AY14,MATCH($E14,'Projected Revenue Requirements'!$I14:$AY14,0)+2)/12","v":1784.5653442671394},null,{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!H14,\n               IF($B14=H$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!I14,\n               IF($B14=I$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!J14,\n               IF($B14=J$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!K14,\n               IF($B14=K$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!L14,\n               IF($B14=L$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!M14,\n               IF($B14=M$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!N14,\n               IF($B14=N$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!O14,\n               IF($B14=O$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!P14,\n               IF($B14=P$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!Q14,\n               IF($B14=Q$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!R14,\n               IF($B14=R$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!S14,\n               IF($B14=S$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!T14,\n               IF($B14=T$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!U14,\n               IF($B14=U$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!V14,\n               IF($B14=V$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!W14,\n               IF($B14=W$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!X14,\n               IF($B14=X$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!Y14,\n               IF($B14=Y$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!Z14,\n               IF($B14=Z$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!AA14,\n               IF($B14=AA$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!AB14,\n               IF($B14=AB$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!AC14,\n               IF($B14=AC$3,$F14,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!AD14,\n               IF($B14=AD$3,$F14,0)\n           )\n       )\n   )","v":1784.5653442671394},{"$f":"\nIF( OR($D14=\"\",$E14=\"N/A\"),0,\n    IF(YEAR($D14)>YEAR($E14),0,\n        IF( LEFT($A14,1)=\"b\",\n               $F14*'Planning Allocations'!AE14,\n               IF($B14=AE$3,$F14,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.17587122738416669,0]
[{"$f":"'Upgrade Information'!B15","v":"b0016"},{"$f":"'Projected Revenue Requirements'!C15","v":"PSEG"},{"$f":"'Upgrade Information'!E15","v":0.35},{"$f":"IF('Upgrade Information'!D15=\"\",\"\",'Upgrade Information'!D15)","v":"2002-06-30"},{"$f":"IF('Current Monthly Zonal Charges'!E15=\"N/A\",\"N/A\",VLOOKUP(B15,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I15:$AY15,MATCH($E15,'Projected Revenue Requirements'!$I15:$AY15,0)+2)/12","v":1789.3163563829787},null,{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!H15,\n               IF($B15=H$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!I15,\n               IF($B15=I$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!J15,\n               IF($B15=J$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!K15,\n               IF($B15=K$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!L15,\n               IF($B15=L$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!M15,\n               IF($B15=M$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!N15,\n               IF($B15=N$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!O15,\n               IF($B15=O$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!P15,\n               IF($B15=P$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!Q15,\n               IF($B15=Q$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!R15,\n               IF($B15=R$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!S15,\n               IF($B15=S$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!T15,\n               IF($B15=T$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!U15,\n               IF($B15=U$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!V15,\n               IF($B15=V$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!W15,\n               IF($B15=W$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!X15,\n               IF($B15=X$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!Y15,\n               IF($B15=Y$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!Z15,\n               IF($B15=Z$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!AA15,\n               IF($B15=AA$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!AB15,\n               IF($B15=AB$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!AC15,\n               IF($B15=AC$3,$F15,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!AD15,\n               IF($B15=AD$3,$F15,0)\n           )\n       )\n   )","v":1789.3163563829787},{"$f":"\nIF( OR($D15=\"\",$E15=\"N/A\"),0,\n    IF(YEAR($D15)>YEAR($E15),0,\n        IF( LEFT($A15,1)=\"b\",\n               $F15*'Planning Allocations'!AE15,\n               IF($B15=AE$3,$F15,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.17633944578525462,0]
[{"$f":"'Upgrade Information'!B16","v":"b0017"},{"$f":"'Projected Revenue Requirements'!C16","v":"PSEG"},{"$f":"'Upgrade Information'!E16","v":1.4},{"$f":"IF('Upgrade Information'!D16=\"\",\"\",'Upgrade Information'!D16)","v":"2005-05-01"},{"$f":"IF('Current Monthly Zonal Charges'!E16=\"N/A\",\"N/A\",VLOOKUP(B16,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I16:$AY16,MATCH($E16,'Projected Revenue Requirements'!$I16:$AY16,0)+2)/12","v":7803.4030732860519},null,{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!H16,\n               IF($B16=H$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!I16,\n               IF($B16=I$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!J16,\n               IF($B16=J$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!K16,\n               IF($B16=K$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!L16,\n               IF($B16=L$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!M16,\n               IF($B16=M$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!N16,\n               IF($B16=N$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!O16,\n               IF($B16=O$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!P16,\n               IF($B16=P$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!Q16,\n               IF($B16=Q$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!R16,\n               IF($B16=R$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!S16,\n               IF($B16=S$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!T16,\n               IF($B16=T$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!U16,\n               IF($B16=U$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!V16,\n               IF($B16=V$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!W16,\n               IF($B16=W$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!X16,\n               IF($B16=X$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!Y16,\n               IF($B16=Y$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!Z16,\n               IF($B16=Z$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!AA16,\n               IF($B16=AA$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!AB16,\n               IF($B16=AB$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!AC16,\n               IF($B16=AC$3,$F16,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!AD16,\n               IF($B16=AD$3,$F16,0)\n           )\n       )\n   )","v":7803.4030732860519},{"$f":"\nIF( OR($D16=\"\",$E16=\"N/A\"),0,\n    IF(YEAR($D16)>YEAR($E16),0,\n        IF( LEFT($A16,1)=\"b\",\n               $F16*'Planning Allocations'!AE16,\n               IF($B16=AE$3,$F16,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.76903548568897728,0]
[{"$f":"'Upgrade Information'!B17","v":"b0018"},{"$f":"'Projected Revenue Requirements'!C17","v":"PSEG"},{"$f":"'Upgrade Information'!E17","v":0.1},{"$f":"IF('Upgrade Information'!D17=\"\",\"\",'Upgrade Information'!D17)","v":"2005-01-10"},{"$f":"IF('Current Monthly Zonal Charges'!E17=\"N/A\",\"N/A\",VLOOKUP(B17,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I17:$AY17,MATCH($E17,'Projected Revenue Requirements'!$I17:$AY17,0)+2)/12","v":553.31363770685573},null,{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!H17,\n               IF($B17=H$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!I17,\n               IF($B17=I$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!J17,\n               IF($B17=J$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!K17,\n               IF($B17=K$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!L17,\n               IF($B17=L$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!M17,\n               IF($B17=M$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!N17,\n               IF($B17=N$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!O17,\n               IF($B17=O$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!P17,\n               IF($B17=P$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!Q17,\n               IF($B17=Q$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!R17,\n               IF($B17=R$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!S17,\n               IF($B17=S$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!T17,\n               IF($B17=T$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!U17,\n               IF($B17=U$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!V17,\n               IF($B17=V$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!W17,\n               IF($B17=W$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!X17,\n               IF($B17=X$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!Y17,\n               IF($B17=Y$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!Z17,\n               IF($B17=Z$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!AA17,\n               IF($B17=AA$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!AB17,\n               IF($B17=AB$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!AC17,\n               IF($B17=AC$3,$F17,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!AD17,\n               IF($B17=AD$3,$F17,0)\n           )\n       )\n   )","v":553.31363770685573},{"$f":"\nIF( OR($D17=\"\",$E17=\"N/A\"),0,\n    IF(YEAR($D17)>YEAR($E17),0,\n        IF( LEFT($A17,1)=\"b\",\n               $F17*'Planning Allocations'!AE17,\n               IF($B17=AE$3,$F17,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4529776062565857E-2,0]
[{"$f":"'Upgrade Information'!B18","v":"b0022"},{"$f":"'Projected Revenue Requirements'!C18","v":"PECO"},{"$f":"'Upgrade Information'!E18","v":0.1},{"$f":"IF('Upgrade Information'!D18=\"\",\"\",'Upgrade Information'!D18)","v":"2003-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E18=\"N/A\",\"N/A\",VLOOKUP(B18,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I18:$AY18,MATCH($E18,'Projected Revenue Requirements'!$I18:$AY18,0)+2)/12","v":845.9404532258377},null,{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!H18,\n               IF($B18=H$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!I18,\n               IF($B18=I$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!J18,\n               IF($B18=J$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!K18,\n               IF($B18=K$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!L18,\n               IF($B18=L$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!M18,\n               IF($B18=M$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!N18,\n               IF($B18=N$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!O18,\n               IF($B18=O$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!P18,\n               IF($B18=P$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!Q18,\n               IF($B18=Q$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!R18,\n               IF($B18=R$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!S18,\n               IF($B18=S$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!T18,\n               IF($B18=T$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!U18,\n               IF($B18=U$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!V18,\n               IF($B18=V$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!W18,\n               IF($B18=W$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!X18,\n               IF($B18=X$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!Y18,\n               IF($B18=Y$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!Z18,\n               IF($B18=Z$3,$F18,0)\n           )\n       )\n   )","v":845.9404532258377},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!AA18,\n               IF($B18=AA$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!AB18,\n               IF($B18=AB$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!AC18,\n               IF($B18=AC$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!AD18,\n               IF($B18=AD$3,$F18,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D18=\"\",$E18=\"N/A\"),0,\n    IF(YEAR($D18)>YEAR($E18),0,\n        IF( LEFT($A18,1)=\"b\",\n               $F18*'Planning Allocations'!AE18,\n               IF($B18=AE$3,$F18,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.8564590360244869E-2,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B19","v":"b0023"},{"$f":"'Projected Revenue Requirements'!C19","v":"AEC"},{"$f":"'Upgrade Information'!E19","v":13.9},{"$f":"IF('Upgrade Information'!D19=\"\",\"\",'Upgrade Information'!D19)","v":"2003-04-24"},{"$f":"IF('Current Monthly Zonal Charges'!E19=\"N/A\",\"N/A\",VLOOKUP(B19,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I19:$AY19,MATCH($E19,'Projected Revenue Requirements'!$I19:$AY19,0)+2)/12","v":63292.080472006521},null,{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!H19,\n               IF($B19=H$3,$F19,0)\n           )\n       )\n   )","v":63292.080472006521},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!I19,\n               IF($B19=I$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!J19,\n               IF($B19=J$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!K19,\n               IF($B19=K$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!L19,\n               IF($B19=L$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!M19,\n               IF($B19=M$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!N19,\n               IF($B19=N$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!O19,\n               IF($B19=O$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!P19,\n               IF($B19=P$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!Q19,\n               IF($B19=Q$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!R19,\n               IF($B19=R$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!S19,\n               IF($B19=S$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!T19,\n               IF($B19=T$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!U19,\n               IF($B19=U$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!V19,\n               IF($B19=V$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!W19,\n               IF($B19=W$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!X19,\n               IF($B19=X$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!Y19,\n               IF($B19=Y$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!Z19,\n               IF($B19=Z$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!AA19,\n               IF($B19=AA$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!AB19,\n               IF($B19=AB$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!AC19,\n               IF($B19=AC$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!AD19,\n               IF($B19=AD$3,$F19,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D19=\"\",$E19=\"N/A\"),0,\n    IF(YEAR($D19)>YEAR($E19),0,\n        IF( LEFT($A19,1)=\"b\",\n               $F19*'Planning Allocations'!AE19,\n               IF($B19=AE$3,$F19,0)\n           )\n       )\n   )","v":0},null,24.212731626628354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B20","v":"b0024"},{"$f":"'Projected Revenue Requirements'!C20","v":"AEC"},{"$f":"'Upgrade Information'!E20","v":58},{"$f":"IF('Upgrade Information'!D20=\"\",\"\",'Upgrade Information'!D20)","v":"2005-06-29"},{"$f":"IF('Current Monthly Zonal Charges'!E20=\"N/A\",\"N/A\",VLOOKUP(B20,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I20:$AY20,MATCH($E20,'Projected Revenue Requirements'!$I20:$AY20,0)+2)/12","v":293346.73243211786},null,{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!H20,\n               IF($B20=H$3,$F20,0)\n           )\n       )\n   )","v":293346.73243211786},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!I20,\n               IF($B20=I$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!J20,\n               IF($B20=J$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!K20,\n               IF($B20=K$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!L20,\n               IF($B20=L$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!M20,\n               IF($B20=M$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!N20,\n               IF($B20=N$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!O20,\n               IF($B20=O$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!P20,\n               IF($B20=P$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!Q20,\n               IF($B20=Q$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!R20,\n               IF($B20=R$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!S20,\n               IF($B20=S$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!T20,\n               IF($B20=T$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!U20,\n               IF($B20=U$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!V20,\n               IF($B20=V$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!W20,\n               IF($B20=W$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!X20,\n               IF($B20=X$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!Y20,\n               IF($B20=Y$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!Z20,\n               IF($B20=Z$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!AA20,\n               IF($B20=AA$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!AB20,\n               IF($B20=AB$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!AC20,\n               IF($B20=AC$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!AD20,\n               IF($B20=AD$3,$F20,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D20=\"\",$E20=\"N/A\"),0,\n    IF(YEAR($D20)>YEAR($E20),0,\n        IF( LEFT($A20,1)=\"b\",\n               $F20*'Planning Allocations'!AE20,\n               IF($B20=AE$3,$F20,0)\n           )\n       )\n   )","v":0},null,112.22139725788747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B21","v":"b0025"},{"$f":"'Projected Revenue Requirements'!C21","v":"PSEG"},{"$f":"'Upgrade Information'!E21","v":25},{"$f":"IF('Upgrade Information'!D21=\"\",\"\",'Upgrade Information'!D21)","v":"2008-05-23"},{"$f":"IF('Current Monthly Zonal Charges'!E21=\"N/A\",\"N/A\",VLOOKUP(B21,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I21:$AY21,MATCH($E21,'Projected Revenue Requirements'!$I21:$AY21,0)+2)/12","v":151902.72975768321},null,{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!H21,\n               IF($B21=H$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!I21,\n               IF($B21=I$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!J21,\n               IF($B21=J$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!K21,\n               IF($B21=K$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!L21,\n               IF($B21=L$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!M21,\n               IF($B21=M$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!N21,\n               IF($B21=N$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!O21,\n               IF($B21=O$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!P21,\n               IF($B21=P$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!Q21,\n               IF($B21=Q$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!R21,\n               IF($B21=R$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!S21,\n               IF($B21=S$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!T21,\n               IF($B21=T$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!U21,\n               IF($B21=U$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!V21,\n               IF($B21=V$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!W21,\n               IF($B21=W$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!X21,\n               IF($B21=X$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!Y21,\n               IF($B21=Y$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!Z21,\n               IF($B21=Z$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!AA21,\n               IF($B21=AA$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!AB21,\n               IF($B21=AB$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!AC21,\n               IF($B21=AC$3,$F21,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!AD21,\n               IF($B21=AD$3,$F21,0)\n           )\n       )\n   )","v":151902.72975768321},{"$f":"\nIF( OR($D21=\"\",$E21=\"N/A\"),0,\n    IF(YEAR($D21)>YEAR($E21),0,\n        IF( LEFT($A21,1)=\"b\",\n               $F21*'Planning Allocations'!AE21,\n               IF($B21=AE$3,$F21,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.970210875892699,0]
[{"$f":"'Upgrade Information'!B22","v":"b0026"},{"$f":"'Projected Revenue Requirements'!C22","v":"PPL"},{"$f":"'Upgrade Information'!E22","v":0.8},{"$f":"IF('Upgrade Information'!D22=\"\",\"\",'Upgrade Information'!D22)","v":"2003-11-09"},{"$f":"IF('Current Monthly Zonal Charges'!E22=\"N/A\",\"N/A\",VLOOKUP(B22,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I22:$AY22,MATCH($E22,'Projected Revenue Requirements'!$I22:$AY22,0)+2)/12","v":4132.024735449736},null,{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!H22,\n               IF($B22=H$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!I22,\n               IF($B22=I$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!J22,\n               IF($B22=J$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!K22,\n               IF($B22=K$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!L22,\n               IF($B22=L$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!M22,\n               IF($B22=M$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!N22,\n               IF($B22=N$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!O22,\n               IF($B22=O$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!P22,\n               IF($B22=P$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!Q22,\n               IF($B22=Q$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!R22,\n               IF($B22=R$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!S22,\n               IF($B22=S$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!T22,\n               IF($B22=T$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!U22,\n               IF($B22=U$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!V22,\n               IF($B22=V$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!W22,\n               IF($B22=W$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!X22,\n               IF($B22=X$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!Y22,\n               IF($B22=Y$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!Z22,\n               IF($B22=Z$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!AA22,\n               IF($B22=AA$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!AB22,\n               IF($B22=AB$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!AC22,\n               IF($B22=AC$3,$F22,0)\n           )\n       )\n   )","v":4132.024735449736},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!AD22,\n               IF($B22=AD$3,$F22,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D22=\"\",$E22=\"N/A\"),0,\n    IF(YEAR($D22)>YEAR($E22),0,\n        IF( LEFT($A22,1)=\"b\",\n               $F22*'Planning Allocations'!AE22,\n               IF($B22=AE$3,$F22,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5517753298947381,0,0]
[{"$f":"'Upgrade Information'!B23","v":"b0027"},{"$f":"'Projected Revenue Requirements'!C23","v":"PPL"},{"$f":"'Upgrade Information'!E23","v":1},{"$f":"IF('Upgrade Information'!D23=\"\",\"\",'Upgrade Information'!D23)","v":"2003-05-23"},{"$f":"IF('Current Monthly Zonal Charges'!E23=\"N/A\",\"N/A\",VLOOKUP(B23,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I23:$AY23,MATCH($E23,'Projected Revenue Requirements'!$I23:$AY23,0)+2)/12","v":5071.0140542328045},null,{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!H23,\n               IF($B23=H$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!I23,\n               IF($B23=I$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!J23,\n               IF($B23=J$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!K23,\n               IF($B23=K$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!L23,\n               IF($B23=L$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!M23,\n               IF($B23=M$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!N23,\n               IF($B23=N$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!O23,\n               IF($B23=O$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!P23,\n               IF($B23=P$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!Q23,\n               IF($B23=Q$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!R23,\n               IF($B23=R$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!S23,\n               IF($B23=S$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!T23,\n               IF($B23=T$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!U23,\n               IF($B23=U$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!V23,\n               IF($B23=V$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!W23,\n               IF($B23=W$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!X23,\n               IF($B23=X$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!Y23,\n               IF($B23=Y$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!Z23,\n               IF($B23=Z$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!AA23,\n               IF($B23=AA$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!AB23,\n               IF($B23=AB$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!AC23,\n               IF($B23=AC$3,$F23,0)\n           )\n       )\n   )","v":5071.0140542328045},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!AD23,\n               IF($B23=AD$3,$F23,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D23=\"\",$E23=\"N/A\"),0,\n    IF(YEAR($D23)>YEAR($E23),0,\n        IF( LEFT($A23,1)=\"b\",\n               $F23*'Planning Allocations'!AE23,\n               IF($B23=AE$3,$F23,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.67716449726688621,0,0]
[{"$f":"'Upgrade Information'!B24","v":"b0030"},{"$f":"'Projected Revenue Requirements'!C24","v":"BGE"},{"$f":"'Upgrade Information'!E24","v":4},{"$f":"IF('Upgrade Information'!D24=\"\",\"\",'Upgrade Information'!D24)","v":"2006-11-06"},{"$f":"IF('Current Monthly Zonal Charges'!E24=\"N/A\",\"N/A\",VLOOKUP(B24,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I24:$AY24,MATCH($E24,'Projected Revenue Requirements'!$I24:$AY24,0)+2)/12","v":27520.924280850755},null,{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!H24,\n               IF($B24=H$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!I24,\n               IF($B24=I$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!J24,\n               IF($B24=J$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!K24,\n               IF($B24=K$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!L24,\n               IF($B24=L$3,$F24,0)\n           )\n       )\n   )","v":27520.924280850755},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!M24,\n               IF($B24=M$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!N24,\n               IF($B24=N$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!O24,\n               IF($B24=O$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!P24,\n               IF($B24=P$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!Q24,\n               IF($B24=Q$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!R24,\n               IF($B24=R$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!S24,\n               IF($B24=S$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!T24,\n               IF($B24=T$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!U24,\n               IF($B24=U$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!V24,\n               IF($B24=V$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!W24,\n               IF($B24=W$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!X24,\n               IF($B24=X$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!Y24,\n               IF($B24=Y$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!Z24,\n               IF($B24=Z$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!AA24,\n               IF($B24=AA$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!AB24,\n               IF($B24=AB$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!AC24,\n               IF($B24=AC$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!AD24,\n               IF($B24=AD$3,$F24,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D24=\"\",$E24=\"N/A\"),0,\n    IF(YEAR($D24)>YEAR($E24),0,\n        IF( LEFT($A24,1)=\"b\",\n               $F24*'Planning Allocations'!AE24,\n               IF($B24=AE$3,$F24,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,4.221000656572202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B25","v":"b0031.1"},{"$f":"'Projected Revenue Requirements'!C25","v":"BGE"},{"$f":"'Upgrade Information'!E25","v":0.5},{"$f":"IF('Upgrade Information'!D25=\"\",\"\",'Upgrade Information'!D25)","v":"2004-05-14"},{"$f":"IF('Current Monthly Zonal Charges'!E25=\"N/A\",\"N/A\",VLOOKUP(B25,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I25:$AY25,MATCH($E25,'Projected Revenue Requirements'!$I25:$AY25,0)+2)/12","v":3155.726276003305},null,{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!H25,\n               IF($B25=H$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!I25,\n               IF($B25=I$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!J25,\n               IF($B25=J$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!K25,\n               IF($B25=K$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!L25,\n               IF($B25=L$3,$F25,0)\n           )\n       )\n   )","v":3155.726276003305},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!M25,\n               IF($B25=M$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!N25,\n               IF($B25=N$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!O25,\n               IF($B25=O$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!P25,\n               IF($B25=P$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!Q25,\n               IF($B25=Q$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!R25,\n               IF($B25=R$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!S25,\n               IF($B25=S$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!T25,\n               IF($B25=T$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!U25,\n               IF($B25=U$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!V25,\n               IF($B25=V$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!W25,\n               IF($B25=W$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!X25,\n               IF($B25=X$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!Y25,\n               IF($B25=Y$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!Z25,\n               IF($B25=Z$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!AA25,\n               IF($B25=AA$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!AB25,\n               IF($B25=AB$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!AC25,\n               IF($B25=AC$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!AD25,\n               IF($B25=AD$3,$F25,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D25=\"\",$E25=\"N/A\"),0,\n    IF(YEAR($D25)>YEAR($E25),0,\n        IF( LEFT($A25,1)=\"b\",\n               $F25*'Planning Allocations'!AE25,\n               IF($B25=AE$3,$F25,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0.48400709754651916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B26","v":"b0031.2"},{"$f":"'Projected Revenue Requirements'!C26","v":"BGE"},{"$f":"'Upgrade Information'!E26","v":0.22},{"$f":"IF('Upgrade Information'!D26=\"\",\"\",'Upgrade Information'!D26)","v":"2003-03-07"},{"$f":"IF('Current Monthly Zonal Charges'!E26=\"N/A\",\"N/A\",VLOOKUP(B26,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I26:$AY26,MATCH($E26,'Projected Revenue Requirements'!$I26:$AY26,0)+2)/12","v":1330.1249669056301},null,{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!H26,\n               IF($B26=H$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!I26,\n               IF($B26=I$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!J26,\n               IF($B26=J$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!K26,\n               IF($B26=K$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!L26,\n               IF($B26=L$3,$F26,0)\n           )\n       )\n   )","v":1330.1249669056301},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!M26,\n               IF($B26=M$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!N26,\n               IF($B26=N$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!O26,\n               IF($B26=O$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!P26,\n               IF($B26=P$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!Q26,\n               IF($B26=Q$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!R26,\n               IF($B26=R$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!S26,\n               IF($B26=S$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!T26,\n               IF($B26=T$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!U26,\n               IF($B26=U$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!V26,\n               IF($B26=V$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!W26,\n               IF($B26=W$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!X26,\n               IF($B26=X$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!Y26,\n               IF($B26=Y$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!Z26,\n               IF($B26=Z$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!AA26,\n               IF($B26=AA$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!AB26,\n               IF($B26=AB$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!AC26,\n               IF($B26=AC$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!AD26,\n               IF($B26=AD$3,$F26,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D26=\"\",$E26=\"N/A\"),0,\n    IF(YEAR($D26)>YEAR($E26),0,\n        IF( LEFT($A26,1)=\"b\",\n               $F26*'Planning Allocations'!AE26,\n               IF($B26=AE$3,$F26,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0.20400689676466718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B27","v":"b0032"},{"$f":"'Projected Revenue Requirements'!C27","v":"BGE"},{"$f":"'Upgrade Information'!E27","v":0},{"$f":"IF('Upgrade Information'!D27=\"\",\"\",'Upgrade Information'!D27)","v":"2006-01-01"},{"$f":"IF('Current Monthly Zonal Charges'!E27=\"N/A\",\"N/A\",VLOOKUP(B27,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I27:$AY27,MATCH($E27,'Projected Revenue Requirements'!$I27:$AY27,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!H27,\n               IF($B27=H$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!I27,\n               IF($B27=I$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!J27,\n               IF($B27=J$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!K27,\n               IF($B27=K$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!L27,\n               IF($B27=L$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!M27,\n               IF($B27=M$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!N27,\n               IF($B27=N$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!O27,\n               IF($B27=O$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!P27,\n               IF($B27=P$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!Q27,\n               IF($B27=Q$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!R27,\n               IF($B27=R$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!S27,\n               IF($B27=S$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!T27,\n               IF($B27=T$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!U27,\n               IF($B27=U$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!V27,\n               IF($B27=V$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!W27,\n               IF($B27=W$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!X27,\n               IF($B27=X$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!Y27,\n               IF($B27=Y$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!Z27,\n               IF($B27=Z$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!AA27,\n               IF($B27=AA$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!AB27,\n               IF($B27=AB$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!AC27,\n               IF($B27=AC$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!AD27,\n               IF($B27=AD$3,$F27,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D27=\"\",$E27=\"N/A\"),0,\n    IF(YEAR($D27)>YEAR($E27),0,\n        IF( LEFT($A27,1)=\"b\",\n               $F27*'Planning Allocations'!AE27,\n               IF($B27=AE$3,$F27,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B28","v":"b0034"},{"$f":"'Projected Revenue Requirements'!C28","v":"PSEG"},{"$f":"'Upgrade Information'!E28","v":0.35},{"$f":"IF('Upgrade Information'!D28=\"\",\"\",'Upgrade Information'!D28)","v":"2002-10-31"},{"$f":"IF('Current Monthly Zonal Charges'!E28=\"N/A\",\"N/A\",VLOOKUP(B28,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I28:$AY28,MATCH($E28,'Projected Revenue Requirements'!$I28:$AY28,0)+2)/12","v":1808.3204048463358},null,{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!H28,\n               IF($B28=H$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!I28,\n               IF($B28=I$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!J28,\n               IF($B28=J$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!K28,\n               IF($B28=K$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!L28,\n               IF($B28=L$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!M28,\n               IF($B28=M$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!N28,\n               IF($B28=N$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!O28,\n               IF($B28=O$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!P28,\n               IF($B28=P$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!Q28,\n               IF($B28=Q$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!R28,\n               IF($B28=R$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!S28,\n               IF($B28=S$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!T28,\n               IF($B28=T$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!U28,\n               IF($B28=U$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!V28,\n               IF($B28=V$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!W28,\n               IF($B28=W$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!X28,\n               IF($B28=X$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!Y28,\n               IF($B28=Y$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!Z28,\n               IF($B28=Z$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!AA28,\n               IF($B28=AA$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!AB28,\n               IF($B28=AB$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!AC28,\n               IF($B28=AC$3,$F28,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!AD28,\n               IF($B28=AD$3,$F28,0)\n           )\n       )\n   )","v":1808.3204048463358},{"$f":"\nIF( OR($D28=\"\",$E28=\"N/A\"),0,\n    IF(YEAR($D28)>YEAR($E28),0,\n        IF( LEFT($A28,1)=\"b\",\n               $F28*'Planning Allocations'!AE28,\n               IF($B28=AE$3,$F28,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.17821231938960636,0]
[{"$f":"'Upgrade Information'!B29","v":"b0035"},{"$f":"'Projected Revenue Requirements'!C29","v":"BGE"},{"$f":"'Upgrade Information'!E29","v":0},{"$f":"IF('Upgrade Information'!D29=\"\",\"\",'Upgrade Information'!D29)","v":"2004-05-01"},{"$f":"IF('Current Monthly Zonal Charges'!E29=\"N/A\",\"N/A\",VLOOKUP(B29,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I29:$AY29,MATCH($E29,'Projected Revenue Requirements'!$I29:$AY29,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!H29,\n               IF($B29=H$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!I29,\n               IF($B29=I$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!J29,\n               IF($B29=J$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!K29,\n               IF($B29=K$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!L29,\n               IF($B29=L$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!M29,\n               IF($B29=M$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!N29,\n               IF($B29=N$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!O29,\n               IF($B29=O$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!P29,\n               IF($B29=P$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!Q29,\n               IF($B29=Q$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!R29,\n               IF($B29=R$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!S29,\n               IF($B29=S$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!T29,\n               IF($B29=T$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!U29,\n               IF($B29=U$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!V29,\n               IF($B29=V$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!W29,\n               IF($B29=W$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!X29,\n               IF($B29=X$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!Y29,\n               IF($B29=Y$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!Z29,\n               IF($B29=Z$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!AA29,\n               IF($B29=AA$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!AB29,\n               IF($B29=AB$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!AC29,\n               IF($B29=AC$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!AD29,\n               IF($B29=AD$3,$F29,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D29=\"\",$E29=\"N/A\"),0,\n    IF(YEAR($D29)>YEAR($E29),0,\n        IF( LEFT($A29,1)=\"b\",\n               $F29*'Planning Allocations'!AE29,\n               IF($B29=AE$3,$F29,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B30","v":"b0036"},{"$f":"'Projected Revenue Requirements'!C30","v":"DPL"},{"$f":"'Upgrade Information'!E30","v":5.0430000000000001},{"$f":"IF('Upgrade Information'!D30=\"\",\"\",'Upgrade Information'!D30)","v":"2004-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E30=\"N/A\",\"N/A\",VLOOKUP(B30,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I30:$AY30,MATCH($E30,'Projected Revenue Requirements'!$I30:$AY30,0)+2)/12","v":24976.744456964254},null,{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!H30,\n               IF($B30=H$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!I30,\n               IF($B30=I$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!J30,\n               IF($B30=J$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!K30,\n               IF($B30=K$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!L30,\n               IF($B30=L$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!M30,\n               IF($B30=M$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!N30,\n               IF($B30=N$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!O30,\n               IF($B30=O$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!P30,\n               IF($B30=P$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!Q30,\n               IF($B30=Q$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!R30,\n               IF($B30=R$3,$F30,0)\n           )\n       )\n   )","v":24976.744456964254},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!S30,\n               IF($B30=S$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!T30,\n               IF($B30=T$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!U30,\n               IF($B30=U$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!V30,\n               IF($B30=V$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!W30,\n               IF($B30=W$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!X30,\n               IF($B30=X$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!Y30,\n               IF($B30=Y$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!Z30,\n               IF($B30=Z$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!AA30,\n               IF($B30=AA$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!AB30,\n               IF($B30=AB$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!AC30,\n               IF($B30=AC$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!AD30,\n               IF($B30=AD$3,$F30,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D30=\"\",$E30=\"N/A\"),0,\n    IF(YEAR($D30)>YEAR($E30),0,\n        IF( LEFT($A30,1)=\"b\",\n               $F30*'Planning Allocations'!AE30,\n               IF($B30=AE$3,$F30,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,6.0545280238926269,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B31","v":"b0039.1"},{"$f":"'Projected Revenue Requirements'!C31","v":"BGE"},{"$f":"'Upgrade Information'!E31","v":9.1199999999999992},{"$f":"IF('Upgrade Information'!D31=\"\",\"\",'Upgrade Information'!D31)","v":"2004-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E31=\"N/A\",\"N/A\",VLOOKUP(B31,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I31:$AY31,MATCH($E31,'Projected Revenue Requirements'!$I31:$AY31,0)+2)/12","v":57560.447274300292},null,{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!H31,\n               IF($B31=H$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!I31,\n               IF($B31=I$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!J31,\n               IF($B31=J$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!K31,\n               IF($B31=K$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!L31,\n               IF($B31=L$3,$F31,0)\n           )\n       )\n   )","v":57560.447274300292},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!M31,\n               IF($B31=M$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!N31,\n               IF($B31=N$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!O31,\n               IF($B31=O$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!P31,\n               IF($B31=P$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!Q31,\n               IF($B31=Q$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!R31,\n               IF($B31=R$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!S31,\n               IF($B31=S$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!T31,\n               IF($B31=T$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!U31,\n               IF($B31=U$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!V31,\n               IF($B31=V$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!W31,\n               IF($B31=W$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!X31,\n               IF($B31=X$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!Y31,\n               IF($B31=Y$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!Z31,\n               IF($B31=Z$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!AA31,\n               IF($B31=AA$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!AB31,\n               IF($B31=AB$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!AC31,\n               IF($B31=AC$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!AD31,\n               IF($B31=AD$3,$F31,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D31=\"\",$E31=\"N/A\"),0,\n    IF(YEAR($D31)>YEAR($E31),0,\n        IF( LEFT($A31,1)=\"b\",\n               $F31*'Planning Allocations'!AE31,\n               IF($B31=AE$3,$F31,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,8.8282894592485111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B32","v":"b0039.2"},{"$f":"'Projected Revenue Requirements'!C32","v":"PEPCO"},{"$f":"'Upgrade Information'!E32","v":2.64},{"$f":"IF('Upgrade Information'!D32=\"\",\"\",'Upgrade Information'!D32)","v":"2005-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E32=\"N/A\",\"N/A\",VLOOKUP(B32,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I32:$AY32,MATCH($E32,'Projected Revenue Requirements'!$I32:$AY32,0)+2)/12","v":15635.960112878434},null,{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!H32,\n               IF($B32=H$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!I32,\n               IF($B32=I$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!J32,\n               IF($B32=J$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!K32,\n               IF($B32=K$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!L32,\n               IF($B32=L$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!M32,\n               IF($B32=M$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!N32,\n               IF($B32=N$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!O32,\n               IF($B32=O$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!P32,\n               IF($B32=P$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!Q32,\n               IF($B32=Q$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!R32,\n               IF($B32=R$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!S32,\n               IF($B32=S$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!T32,\n               IF($B32=T$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!U32,\n               IF($B32=U$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!V32,\n               IF($B32=V$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!W32,\n               IF($B32=W$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!X32,\n               IF($B32=X$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!Y32,\n               IF($B32=Y$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!Z32,\n               IF($B32=Z$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!AA32,\n               IF($B32=AA$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!AB32,\n               IF($B32=AB$3,$F32,0)\n           )\n       )\n   )","v":15635.960112878434},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!AC32,\n               IF($B32=AC$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!AD32,\n               IF($B32=AD$3,$F32,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D32=\"\",$E32=\"N/A\"),0,\n    IF(YEAR($D32)>YEAR($E32),0,\n        IF( LEFT($A32,1)=\"b\",\n               $F32*'Planning Allocations'!AE32,\n               IF($B32=AE$3,$F32,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6802358861939788,0,0,0]
[{"$f":"'Upgrade Information'!B33","v":"b0039.5"},{"$f":"'Projected Revenue Requirements'!C33","v":"BGE"},{"$f":"'Upgrade Information'!E33","v":1.7},{"$f":"IF('Upgrade Information'!D33=\"\",\"\",'Upgrade Information'!D33)","v":"2006-06-29"},{"$f":"IF('Current Monthly Zonal Charges'!E33=\"N/A\",\"N/A\",VLOOKUP(B33,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I33:$AY33,MATCH($E33,'Projected Revenue Requirements'!$I33:$AY33,0)+2)/12","v":11535.238905869852},null,{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!H33,\n               IF($B33=H$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!I33,\n               IF($B33=I$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!J33,\n               IF($B33=J$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!K33,\n               IF($B33=K$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!L33,\n               IF($B33=L$3,$F33,0)\n           )\n       )\n   )","v":11535.238905869852},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!M33,\n               IF($B33=M$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!N33,\n               IF($B33=N$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!O33,\n               IF($B33=O$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!P33,\n               IF($B33=P$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!Q33,\n               IF($B33=Q$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!R33,\n               IF($B33=R$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!S33,\n               IF($B33=S$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!T33,\n               IF($B33=T$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!U33,\n               IF($B33=U$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!V33,\n               IF($B33=V$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!W33,\n               IF($B33=W$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!X33,\n               IF($B33=X$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!Y33,\n               IF($B33=Y$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!Z33,\n               IF($B33=Z$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!AA33,\n               IF($B33=AA$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!AB33,\n               IF($B33=AB$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!AC33,\n               IF($B33=AC$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!AD33,\n               IF($B33=AD$3,$F33,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D33=\"\",$E33=\"N/A\"),0,\n    IF(YEAR($D33)>YEAR($E33),0,\n        IF( LEFT($A33,1)=\"b\",\n               $F33*'Planning Allocations'!AE33,\n               IF($B33=AE$3,$F33,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,1.7692084211456829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B34","v":"b0040"},{"$f":"'Projected Revenue Requirements'!C34","v":"APS"},{"$f":"'Upgrade Information'!E34","v":4.0999999999999996},{"$f":"IF('Upgrade Information'!D34=\"\",\"\",'Upgrade Information'!D34)","v":"2005-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E34=\"N/A\",\"N/A\",VLOOKUP(B34,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I34:$AY34,MATCH($E34,'Projected Revenue Requirements'!$I34:$AY34,0)+2)/12","v":31576.75561765386},null,{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!H34,\n               IF($B34=H$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!I34,\n               IF($B34=I$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!J34,\n               IF($B34=J$3,$F34,0)\n           )\n       )\n   )","v":31576.75561765386},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!K34,\n               IF($B34=K$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!L34,\n               IF($B34=L$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!M34,\n               IF($B34=M$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!N34,\n               IF($B34=N$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!O34,\n               IF($B34=O$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!P34,\n               IF($B34=P$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!Q34,\n               IF($B34=Q$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!R34,\n               IF($B34=R$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!S34,\n               IF($B34=S$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!T34,\n               IF($B34=T$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!U34,\n               IF($B34=U$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!V34,\n               IF($B34=V$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!W34,\n               IF($B34=W$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!X34,\n               IF($B34=X$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!Y34,\n               IF($B34=Y$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!Z34,\n               IF($B34=Z$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!AA34,\n               IF($B34=AA$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!AB34,\n               IF($B34=AB$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!AC34,\n               IF($B34=AC$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!AD34,\n               IF($B34=AD$3,$F34,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D34=\"\",$E34=\"N/A\"),0,\n    IF(YEAR($D34)>YEAR($E34),0,\n        IF( LEFT($A34,1)=\"b\",\n               $F34*'Planning Allocations'!AE34,\n               IF($B34=AE$3,$F34,0)\n           )\n       )\n   )","v":0},null,0,0,3.449390517860881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B35","v":"b0042"},{"$f":"'Projected Revenue Requirements'!C35","v":"ME"},{"$f":"'Upgrade Information'!E35","v":0.95},{"$f":"IF('Upgrade Information'!D35=\"\",\"\",'Upgrade Information'!D35)","v":"2005-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E35=\"N/A\",\"N/A\",VLOOKUP(B35,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I35:$AY35,MATCH($E35,'Projected Revenue Requirements'!$I35:$AY35,0)+2)/12","v":6873.6200354937146},null,{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!H35,\n               IF($B35=H$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!I35,\n               IF($B35=I$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!J35,\n               IF($B35=J$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!K35,\n               IF($B35=K$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!L35,\n               IF($B35=L$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!M35,\n               IF($B35=M$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!N35,\n               IF($B35=N$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!O35,\n               IF($B35=O$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!P35,\n               IF($B35=P$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!Q35,\n               IF($B35=Q$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!R35,\n               IF($B35=R$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!S35,\n               IF($B35=S$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!T35,\n               IF($B35=T$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!U35,\n               IF($B35=U$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!V35,\n               IF($B35=V$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!W35,\n               IF($B35=W$3,$F35,0)\n           )\n       )\n   )","v":6873.6200354937146},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!X35,\n               IF($B35=X$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!Y35,\n               IF($B35=Y$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!Z35,\n               IF($B35=Z$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!AA35,\n               IF($B35=AA$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!AB35,\n               IF($B35=AB$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!AC35,\n               IF($B35=AC$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!AD35,\n               IF($B35=AD$3,$F35,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D35=\"\",$E35=\"N/A\"),0,\n    IF(YEAR($D35)>YEAR($E35),0,\n        IF( LEFT($A35,1)=\"b\",\n               $F35*'Planning Allocations'!AE35,\n               IF($B35=AE$3,$F35,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2750537965424531,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B36","v":"b0043.1"},{"$f":"'Projected Revenue Requirements'!C36","v":"PECO"},{"$f":"'Upgrade Information'!E36","v":1.38},{"$f":"IF('Upgrade Information'!D36=\"\",\"\",'Upgrade Information'!D36)","v":"2003-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E36=\"N/A\",\"N/A\",VLOOKUP(B36,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I36:$AY36,MATCH($E36,'Projected Revenue Requirements'!$I36:$AY36,0)+2)/12","v":11673.97825451656},null,{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!H36,\n               IF($B36=H$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!I36,\n               IF($B36=I$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!J36,\n               IF($B36=J$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!K36,\n               IF($B36=K$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!L36,\n               IF($B36=L$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!M36,\n               IF($B36=M$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!N36,\n               IF($B36=N$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!O36,\n               IF($B36=O$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!P36,\n               IF($B36=P$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!Q36,\n               IF($B36=Q$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!R36,\n               IF($B36=R$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!S36,\n               IF($B36=S$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!T36,\n               IF($B36=T$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!U36,\n               IF($B36=U$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!V36,\n               IF($B36=V$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!W36,\n               IF($B36=W$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!X36,\n               IF($B36=X$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!Y36,\n               IF($B36=Y$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!Z36,\n               IF($B36=Z$3,$F36,0)\n           )\n       )\n   )","v":11673.97825451656},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!AA36,\n               IF($B36=AA$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!AB36,\n               IF($B36=AB$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!AC36,\n               IF($B36=AC$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!AD36,\n               IF($B36=AD$3,$F36,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D36=\"\",$E36=\"N/A\"),0,\n    IF(YEAR($D36)>YEAR($E36),0,\n        IF( LEFT($A36,1)=\"b\",\n               $F36*'Planning Allocations'!AE36,\n               IF($B36=AE$3,$F36,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3601913469713793,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B37","v":"b0043.2"},{"$f":"'Projected Revenue Requirements'!C37","v":"PECO"},{"$f":"'Upgrade Information'!E37","v":1.38},{"$f":"IF('Upgrade Information'!D37=\"\",\"\",'Upgrade Information'!D37)","v":"2004-05-14"},{"$f":"IF('Current Monthly Zonal Charges'!E37=\"N/A\",\"N/A\",VLOOKUP(B37,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I37:$AY37,MATCH($E37,'Projected Revenue Requirements'!$I37:$AY37,0)+2)/12","v":11904.581143321606},null,{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!H37,\n               IF($B37=H$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!I37,\n               IF($B37=I$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!J37,\n               IF($B37=J$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!K37,\n               IF($B37=K$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!L37,\n               IF($B37=L$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!M37,\n               IF($B37=M$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!N37,\n               IF($B37=N$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!O37,\n               IF($B37=O$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!P37,\n               IF($B37=P$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!Q37,\n               IF($B37=Q$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!R37,\n               IF($B37=R$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!S37,\n               IF($B37=S$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!T37,\n               IF($B37=T$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!U37,\n               IF($B37=U$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!V37,\n               IF($B37=V$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!W37,\n               IF($B37=W$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!X37,\n               IF($B37=X$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!Y37,\n               IF($B37=Y$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!Z37,\n               IF($B37=Z$3,$F37,0)\n           )\n       )\n   )","v":11904.581143321606},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!AA37,\n               IF($B37=AA$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!AB37,\n               IF($B37=AB$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!AC37,\n               IF($B37=AC$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!AD37,\n               IF($B37=AD$3,$F37,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D37=\"\",$E37=\"N/A\"),0,\n    IF(YEAR($D37)>YEAR($E37),0,\n        IF( LEFT($A37,1)=\"b\",\n               $F37*'Planning Allocations'!AE37,\n               IF($B37=AE$3,$F37,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3870599985227792,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B38","v":"b0043.3"},{"$f":"'Projected Revenue Requirements'!C38","v":"PECO"},{"$f":"'Upgrade Information'!E38","v":1.38},{"$f":"IF('Upgrade Information'!D38=\"\",\"\",'Upgrade Information'!D38)","v":"2005-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E38=\"N/A\",\"N/A\",VLOOKUP(B38,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I38:$AY38,MATCH($E38,'Projected Revenue Requirements'!$I38:$AY38,0)+2)/12","v":12135.18403212665},null,{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!H38,\n               IF($B38=H$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!I38,\n               IF($B38=I$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!J38,\n               IF($B38=J$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!K38,\n               IF($B38=K$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!L38,\n               IF($B38=L$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!M38,\n               IF($B38=M$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!N38,\n               IF($B38=N$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!O38,\n               IF($B38=O$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!P38,\n               IF($B38=P$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!Q38,\n               IF($B38=Q$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!R38,\n               IF($B38=R$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!S38,\n               IF($B38=S$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!T38,\n               IF($B38=T$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!U38,\n               IF($B38=U$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!V38,\n               IF($B38=V$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!W38,\n               IF($B38=W$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!X38,\n               IF($B38=X$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!Y38,\n               IF($B38=Y$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!Z38,\n               IF($B38=Z$3,$F38,0)\n           )\n       )\n   )","v":12135.18403212665},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!AA38,\n               IF($B38=AA$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!AB38,\n               IF($B38=AB$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!AC38,\n               IF($B38=AC$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!AD38,\n               IF($B38=AD$3,$F38,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D38=\"\",$E38=\"N/A\"),0,\n    IF(YEAR($D38)>YEAR($E38),0,\n        IF( LEFT($A38,1)=\"b\",\n               $F38*'Planning Allocations'!AE38,\n               IF($B38=AE$3,$F38,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.413928650074179,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B39","v":"b0044"},{"$f":"'Projected Revenue Requirements'!C39","v":"PECO"},{"$f":"'Upgrade Information'!E39","v":0.1},{"$f":"IF('Upgrade Information'!D39=\"\",\"\",'Upgrade Information'!D39)","v":"2004-02-01"},{"$f":"IF('Current Monthly Zonal Charges'!E39=\"N/A\",\"N/A\",VLOOKUP(B39,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I39:$AY39,MATCH($E39,'Projected Revenue Requirements'!$I39:$AY39,0)+2)/12","v":857.08068939999441},null,{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!H39,\n               IF($B39=H$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!I39,\n               IF($B39=I$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!J39,\n               IF($B39=J$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!K39,\n               IF($B39=K$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!L39,\n               IF($B39=L$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!M39,\n               IF($B39=M$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!N39,\n               IF($B39=N$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!O39,\n               IF($B39=O$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!P39,\n               IF($B39=P$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!Q39,\n               IF($B39=Q$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!R39,\n               IF($B39=R$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!S39,\n               IF($B39=S$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!T39,\n               IF($B39=T$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!U39,\n               IF($B39=U$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!V39,\n               IF($B39=V$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!W39,\n               IF($B39=W$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!X39,\n               IF($B39=X$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!Y39,\n               IF($B39=Y$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!Z39,\n               IF($B39=Z$3,$F39,0)\n           )\n       )\n   )","v":857.08068939999441},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!AA39,\n               IF($B39=AA$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!AB39,\n               IF($B39=AB$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!AC39,\n               IF($B39=AC$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!AD39,\n               IF($B39=AD$3,$F39,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D39=\"\",$E39=\"N/A\"),0,\n    IF(YEAR($D39)>YEAR($E39),0,\n        IF( LEFT($A39,1)=\"b\",\n               $F39*'Planning Allocations'!AE39,\n               IF($B39=AE$3,$F39,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9862592850650661E-2,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B40","v":"b0045"},{"$f":"'Projected Revenue Requirements'!C40","v":"PECO"},{"$f":"'Upgrade Information'!E40","v":0},{"$f":"IF('Upgrade Information'!D40=\"\",\"\",'Upgrade Information'!D40)","v":"2003-12-12"},{"$f":"IF('Current Monthly Zonal Charges'!E40=\"N/A\",\"N/A\",VLOOKUP(B40,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I40:$AY40,MATCH($E40,'Projected Revenue Requirements'!$I40:$AY40,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!H40,\n               IF($B40=H$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!I40,\n               IF($B40=I$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!J40,\n               IF($B40=J$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!K40,\n               IF($B40=K$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!L40,\n               IF($B40=L$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!M40,\n               IF($B40=M$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!N40,\n               IF($B40=N$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!O40,\n               IF($B40=O$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!P40,\n               IF($B40=P$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!Q40,\n               IF($B40=Q$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!R40,\n               IF($B40=R$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!S40,\n               IF($B40=S$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!T40,\n               IF($B40=T$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!U40,\n               IF($B40=U$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!V40,\n               IF($B40=V$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!W40,\n               IF($B40=W$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!X40,\n               IF($B40=X$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!Y40,\n               IF($B40=Y$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!Z40,\n               IF($B40=Z$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!AA40,\n               IF($B40=AA$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!AB40,\n               IF($B40=AB$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!AC40,\n               IF($B40=AC$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!AD40,\n               IF($B40=AD$3,$F40,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D40=\"\",$E40=\"N/A\"),0,\n    IF(YEAR($D40)>YEAR($E40),0,\n        IF( LEFT($A40,1)=\"b\",\n               $F40*'Planning Allocations'!AE40,\n               IF($B40=AE$3,$F40,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B41","v":"b0047"},{"$f":"'Projected Revenue Requirements'!C41","v":"PECO"},{"$f":"'Upgrade Information'!E41","v":0.1},{"$f":"IF('Upgrade Information'!D41=\"\",\"\",'Upgrade Information'!D41)","v":"2003-11-18"},{"$f":"IF('Current Monthly Zonal Charges'!E41=\"N/A\",\"N/A\",VLOOKUP(B41,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I41:$AY41,MATCH($E41,'Projected Revenue Requirements'!$I41:$AY41,0)+2)/12","v":854.29563035645526},null,{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!H41,\n               IF($B41=H$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!I41,\n               IF($B41=I$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!J41,\n               IF($B41=J$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!K41,\n               IF($B41=K$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!L41,\n               IF($B41=L$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!M41,\n               IF($B41=M$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!N41,\n               IF($B41=N$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!O41,\n               IF($B41=O$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!P41,\n               IF($B41=P$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!Q41,\n               IF($B41=Q$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!R41,\n               IF($B41=R$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!S41,\n               IF($B41=S$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!T41,\n               IF($B41=T$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!U41,\n               IF($B41=U$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!V41,\n               IF($B41=V$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!W41,\n               IF($B41=W$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!X41,\n               IF($B41=X$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!Y41,\n               IF($B41=Y$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!Z41,\n               IF($B41=Z$3,$F41,0)\n           )\n       )\n   )","v":854.29563035645526},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!AA41,\n               IF($B41=AA$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!AB41,\n               IF($B41=AB$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!AC41,\n               IF($B41=AC$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!AD41,\n               IF($B41=AD$3,$F41,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D41=\"\",$E41=\"N/A\"),0,\n    IF(YEAR($D41)>YEAR($E41),0,\n        IF( LEFT($A41,1)=\"b\",\n               $F41*'Planning Allocations'!AE41,\n               IF($B41=AE$3,$F41,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9538092228049213E-2,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B42","v":"b0049"},{"$f":"'Projected Revenue Requirements'!C42","v":"APS"},{"$f":"'Upgrade Information'!E42","v":0.4},{"$f":"IF('Upgrade Information'!D42=\"\",\"\",'Upgrade Information'!D42)","v":"2003-11-03"},{"$f":"IF('Current Monthly Zonal Charges'!E42=\"N/A\",\"N/A\",VLOOKUP(B42,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I42:$AY42,MATCH($E42,'Projected Revenue Requirements'!$I42:$AY42,0)+2)/12","v":2905.110596806664},null,{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!H42,\n               IF($B42=H$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!I42,\n               IF($B42=I$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!J42,\n               IF($B42=J$3,$F42,0)\n           )\n       )\n   )","v":2905.110596806664},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!K42,\n               IF($B42=K$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!L42,\n               IF($B42=L$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!M42,\n               IF($B42=M$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!N42,\n               IF($B42=N$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!O42,\n               IF($B42=O$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!P42,\n               IF($B42=P$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!Q42,\n               IF($B42=Q$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!R42,\n               IF($B42=R$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!S42,\n               IF($B42=S$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!T42,\n               IF($B42=T$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!U42,\n               IF($B42=U$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!V42,\n               IF($B42=V$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!W42,\n               IF($B42=W$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!X42,\n               IF($B42=X$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!Y42,\n               IF($B42=Y$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!Z42,\n               IF($B42=Z$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!AA42,\n               IF($B42=AA$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!AB42,\n               IF($B42=AB$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!AC42,\n               IF($B42=AC$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!AD42,\n               IF($B42=AD$3,$F42,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D42=\"\",$E42=\"N/A\"),0,\n    IF(YEAR($D42)>YEAR($E42),0,\n        IF( LEFT($A42,1)=\"b\",\n               $F42*'Planning Allocations'!AE42,\n               IF($B42=AE$3,$F42,0)\n           )\n       )\n   )","v":0},null,0,0,0.31734928905614457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B43","v":"b0050.1"},{"$f":"'Projected Revenue Requirements'!C43","v":"APS"},{"$f":"'Upgrade Information'!E43","v":0.05},{"$f":"IF('Upgrade Information'!D43=\"\",\"\",'Upgrade Information'!D43)","v":"2003-08-01"},{"$f":"IF('Current Monthly Zonal Charges'!E43=\"N/A\",\"N/A\",VLOOKUP(B43,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I43:$AY43,MATCH($E43,'Projected Revenue Requirements'!$I43:$AY43,0)+2)/12","v":359.62785484398313},null,{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!H43,\n               IF($B43=H$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!I43,\n               IF($B43=I$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!J43,\n               IF($B43=J$3,$F43,0)\n           )\n       )\n   )","v":359.62785484398313},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!K43,\n               IF($B43=K$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!L43,\n               IF($B43=L$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!M43,\n               IF($B43=M$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!N43,\n               IF($B43=N$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!O43,\n               IF($B43=O$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!P43,\n               IF($B43=P$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!Q43,\n               IF($B43=Q$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!R43,\n               IF($B43=R$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!S43,\n               IF($B43=S$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!T43,\n               IF($B43=T$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!U43,\n               IF($B43=U$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!V43,\n               IF($B43=V$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!W43,\n               IF($B43=W$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!X43,\n               IF($B43=X$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!Y43,\n               IF($B43=Y$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!Z43,\n               IF($B43=Z$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!AA43,\n               IF($B43=AA$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!AB43,\n               IF($B43=AB$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!AC43,\n               IF($B43=AC$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!AD43,\n               IF($B43=AD$3,$F43,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D43=\"\",$E43=\"N/A\"),0,\n    IF(YEAR($D43)>YEAR($E43),0,\n        IF( LEFT($A43,1)=\"b\",\n               $F43*'Planning Allocations'!AE43,\n               IF($B43=AE$3,$F43,0)\n           )\n       )\n   )","v":0},null,0,0,3.9285128829509977E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B44","v":"b0050.2"},{"$f":"'Projected Revenue Requirements'!C44","v":"APS"},{"$f":"'Upgrade Information'!E44","v":0.05},{"$f":"IF('Upgrade Information'!D44=\"\",\"\",'Upgrade Information'!D44)","v":"2003-08-01"},{"$f":"IF('Current Monthly Zonal Charges'!E44=\"N/A\",\"N/A\",VLOOKUP(B44,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I44:$AY44,MATCH($E44,'Projected Revenue Requirements'!$I44:$AY44,0)+2)/12","v":359.62785484398313},null,{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!H44,\n               IF($B44=H$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!I44,\n               IF($B44=I$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!J44,\n               IF($B44=J$3,$F44,0)\n           )\n       )\n   )","v":359.62785484398313},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!K44,\n               IF($B44=K$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!L44,\n               IF($B44=L$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!M44,\n               IF($B44=M$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!N44,\n               IF($B44=N$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!O44,\n               IF($B44=O$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!P44,\n               IF($B44=P$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!Q44,\n               IF($B44=Q$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!R44,\n               IF($B44=R$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!S44,\n               IF($B44=S$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!T44,\n               IF($B44=T$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!U44,\n               IF($B44=U$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!V44,\n               IF($B44=V$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!W44,\n               IF($B44=W$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!X44,\n               IF($B44=X$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!Y44,\n               IF($B44=Y$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!Z44,\n               IF($B44=Z$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!AA44,\n               IF($B44=AA$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!AB44,\n               IF($B44=AB$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!AC44,\n               IF($B44=AC$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!AD44,\n               IF($B44=AD$3,$F44,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D44=\"\",$E44=\"N/A\"),0,\n    IF(YEAR($D44)>YEAR($E44),0,\n        IF( LEFT($A44,1)=\"b\",\n               $F44*'Planning Allocations'!AE44,\n               IF($B44=AE$3,$F44,0)\n           )\n       )\n   )","v":0},null,0,0,3.9285128829509977E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B45","v":"b0050.3"},{"$f":"'Projected Revenue Requirements'!C45","v":"APS"},{"$f":"'Upgrade Information'!E45","v":0.05},{"$f":"IF('Upgrade Information'!D45=\"\",\"\",'Upgrade Information'!D45)","v":"2003-05-23"},{"$f":"IF('Current Monthly Zonal Charges'!E45=\"N/A\",\"N/A\",VLOOKUP(B45,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I45:$AY45,MATCH($E45,'Projected Revenue Requirements'!$I45:$AY45,0)+2)/12","v":357.87236996555811},null,{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!H45,\n               IF($B45=H$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!I45,\n               IF($B45=I$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!J45,\n               IF($B45=J$3,$F45,0)\n           )\n       )\n   )","v":357.87236996555811},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!K45,\n               IF($B45=K$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!L45,\n               IF($B45=L$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!M45,\n               IF($B45=M$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!N45,\n               IF($B45=N$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!O45,\n               IF($B45=O$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!P45,\n               IF($B45=P$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!Q45,\n               IF($B45=Q$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!R45,\n               IF($B45=R$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!S45,\n               IF($B45=S$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!T45,\n               IF($B45=T$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!U45,\n               IF($B45=U$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!V45,\n               IF($B45=V$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!W45,\n               IF($B45=W$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!X45,\n               IF($B45=X$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!Y45,\n               IF($B45=Y$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!Z45,\n               IF($B45=Z$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!AA45,\n               IF($B45=AA$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!AB45,\n               IF($B45=AB$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!AC45,\n               IF($B45=AC$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!AD45,\n               IF($B45=AD$3,$F45,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D45=\"\",$E45=\"N/A\"),0,\n    IF(YEAR($D45)>YEAR($E45),0,\n        IF( LEFT($A45,1)=\"b\",\n               $F45*'Planning Allocations'!AE45,\n               IF($B45=AE$3,$F45,0)\n           )\n       )\n   )","v":0},null,0,0,3.9093362678255916E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B46","v":"b0051"},{"$f":"'Projected Revenue Requirements'!C46","v":"APS"},{"$f":"'Upgrade Information'!E46","v":0.15},{"$f":"IF('Upgrade Information'!D46=\"\",\"\",'Upgrade Information'!D46)","v":"2003-08-26"},{"$f":"IF('Current Monthly Zonal Charges'!E46=\"N/A\",\"N/A\",VLOOKUP(B46,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I46:$AY46,MATCH($E46,'Projected Revenue Requirements'!$I46:$AY46,0)+2)/12","v":1081.5167918495865},null,{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!H46,\n               IF($B46=H$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!I46,\n               IF($B46=I$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!J46,\n               IF($B46=J$3,$F46,0)\n           )\n       )\n   )","v":1081.5167918495865},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!K46,\n               IF($B46=K$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!L46,\n               IF($B46=L$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!M46,\n               IF($B46=M$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!N46,\n               IF($B46=N$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!O46,\n               IF($B46=O$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!P46,\n               IF($B46=P$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!Q46,\n               IF($B46=Q$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!R46,\n               IF($B46=R$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!S46,\n               IF($B46=S$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!T46,\n               IF($B46=T$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!U46,\n               IF($B46=U$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!V46,\n               IF($B46=V$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!W46,\n               IF($B46=W$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!X46,\n               IF($B46=X$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!Y46,\n               IF($B46=Y$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!Z46,\n               IF($B46=Z$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!AA46,\n               IF($B46=AA$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!AB46,\n               IF($B46=AB$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!AC46,\n               IF($B46=AC$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!AD46,\n               IF($B46=AD$3,$F46,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D46=\"\",$E46=\"N/A\"),0,\n    IF(YEAR($D46)>YEAR($E46),0,\n        IF( LEFT($A46,1)=\"b\",\n               $F46*'Planning Allocations'!AE46,\n               IF($B46=AE$3,$F46,0)\n           )\n       )\n   )","v":0},null,0,0,0.11814303571541096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B47","v":"b0052.1"},{"$f":"'Projected Revenue Requirements'!C47","v":"APS"},{"$f":"'Upgrade Information'!E47","v":0.33500000000000002},{"$f":"IF('Upgrade Information'!D47=\"\",\"\",'Upgrade Information'!D47)","v":"2006-06-15"},{"$f":"IF('Current Monthly Zonal Charges'!E47=\"N/A\",\"N/A\",VLOOKUP(B47,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I47:$AY47,MATCH($E47,'Projected Revenue Requirements'!$I47:$AY47,0)+2)/12","v":2615.3372294500109},null,{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!H47,\n               IF($B47=H$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!I47,\n               IF($B47=I$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!J47,\n               IF($B47=J$3,$F47,0)\n           )\n       )\n   )","v":2615.3372294500109},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!K47,\n               IF($B47=K$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!L47,\n               IF($B47=L$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!M47,\n               IF($B47=M$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!N47,\n               IF($B47=N$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!O47,\n               IF($B47=O$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!P47,\n               IF($B47=P$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!Q47,\n               IF($B47=Q$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!R47,\n               IF($B47=R$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!S47,\n               IF($B47=S$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!T47,\n               IF($B47=T$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!U47,\n               IF($B47=U$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!V47,\n               IF($B47=V$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!W47,\n               IF($B47=W$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!X47,\n               IF($B47=X$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!Y47,\n               IF($B47=Y$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!Z47,\n               IF($B47=Z$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!AA47,\n               IF($B47=AA$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!AB47,\n               IF($B47=AB$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!AC47,\n               IF($B47=AC$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!AD47,\n               IF($B47=AD$3,$F47,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D47=\"\",$E47=\"N/A\"),0,\n    IF(YEAR($D47)>YEAR($E47),0,\n        IF( LEFT($A47,1)=\"b\",\n               $F47*'Planning Allocations'!AE47,\n               IF($B47=AE$3,$F47,0)\n           )\n       )\n   )","v":0},null,0,0,0.28569494439225401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B48","v":"b0052.2"},{"$f":"'Projected Revenue Requirements'!C48","v":"APS"},{"$f":"'Upgrade Information'!E48","v":0.33500000000000002},{"$f":"IF('Upgrade Information'!D48=\"\",\"\",'Upgrade Information'!D48)","v":"2004-09-16"},{"$f":"IF('Current Monthly Zonal Charges'!E48=\"N/A\",\"N/A\",VLOOKUP(B48,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I48:$AY48,MATCH($E48,'Projected Revenue Requirements'!$I48:$AY48,0)+2)/12","v":2491.8388682528162},null,{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!H48,\n               IF($B48=H$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!I48,\n               IF($B48=I$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!J48,\n               IF($B48=J$3,$F48,0)\n           )\n       )\n   )","v":2491.8388682528162},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!K48,\n               IF($B48=K$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!L48,\n               IF($B48=L$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!M48,\n               IF($B48=M$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!N48,\n               IF($B48=N$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!O48,\n               IF($B48=O$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!P48,\n               IF($B48=P$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!Q48,\n               IF($B48=Q$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!R48,\n               IF($B48=R$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!S48,\n               IF($B48=S$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!T48,\n               IF($B48=T$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!U48,\n               IF($B48=U$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!V48,\n               IF($B48=V$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!W48,\n               IF($B48=W$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!X48,\n               IF($B48=X$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!Y48,\n               IF($B48=Y$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!Z48,\n               IF($B48=Z$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!AA48,\n               IF($B48=AA$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!AB48,\n               IF($B48=AB$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!AC48,\n               IF($B48=AC$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!AD48,\n               IF($B48=AD$3,$F48,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D48=\"\",$E48=\"N/A\"),0,\n    IF(YEAR($D48)>YEAR($E48),0,\n        IF( LEFT($A48,1)=\"b\",\n               $F48*'Planning Allocations'!AE48,\n               IF($B48=AE$3,$F48,0)\n           )\n       )\n   )","v":0},null,0,0,0.27220419565153164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B49","v":"b0052.3"},{"$f":"'Projected Revenue Requirements'!C49","v":"APS"},{"$f":"'Upgrade Information'!E49","v":0.33500000000000002},{"$f":"IF('Upgrade Information'!D49=\"\",\"\",'Upgrade Information'!D49)","v":"2004-10-27"},{"$f":"IF('Current Monthly Zonal Charges'!E49=\"N/A\",\"N/A\",VLOOKUP(B49,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I49:$AY49,MATCH($E49,'Projected Revenue Requirements'!$I49:$AY49,0)+2)/12","v":2497.7197425955396},null,{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!H49,\n               IF($B49=H$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!I49,\n               IF($B49=I$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!J49,\n               IF($B49=J$3,$F49,0)\n           )\n       )\n   )","v":2497.7197425955396},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!K49,\n               IF($B49=K$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!L49,\n               IF($B49=L$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!M49,\n               IF($B49=M$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!N49,\n               IF($B49=N$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!O49,\n               IF($B49=O$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!P49,\n               IF($B49=P$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!Q49,\n               IF($B49=Q$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!R49,\n               IF($B49=R$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!S49,\n               IF($B49=S$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!T49,\n               IF($B49=T$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!U49,\n               IF($B49=U$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!V49,\n               IF($B49=V$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!W49,\n               IF($B49=W$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!X49,\n               IF($B49=X$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!Y49,\n               IF($B49=Y$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!Z49,\n               IF($B49=Z$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!AA49,\n               IF($B49=AA$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!AB49,\n               IF($B49=AB$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!AC49,\n               IF($B49=AC$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!AD49,\n               IF($B49=AD$3,$F49,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D49=\"\",$E49=\"N/A\"),0,\n    IF(YEAR($D49)>YEAR($E49),0,\n        IF( LEFT($A49,1)=\"b\",\n               $F49*'Planning Allocations'!AE49,\n               IF($B49=AE$3,$F49,0)\n           )\n       )\n   )","v":0},null,0,0,0.2728466122582327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B50","v":"b0052.4"},{"$f":"'Projected Revenue Requirements'!C50","v":"APS"},{"$f":"'Upgrade Information'!E50","v":0.33500000000000002},{"$f":"IF('Upgrade Information'!D50=\"\",\"\",'Upgrade Information'!D50)","v":"2004-11-01"},{"$f":"IF('Current Monthly Zonal Charges'!E50=\"N/A\",\"N/A\",VLOOKUP(B50,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I50:$AY50,MATCH($E50,'Projected Revenue Requirements'!$I50:$AY50,0)+2)/12","v":2497.7197425955396},null,{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!H50,\n               IF($B50=H$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!I50,\n               IF($B50=I$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!J50,\n               IF($B50=J$3,$F50,0)\n           )\n       )\n   )","v":2497.7197425955396},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!K50,\n               IF($B50=K$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!L50,\n               IF($B50=L$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!M50,\n               IF($B50=M$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!N50,\n               IF($B50=N$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!O50,\n               IF($B50=O$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!P50,\n               IF($B50=P$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!Q50,\n               IF($B50=Q$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!R50,\n               IF($B50=R$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!S50,\n               IF($B50=S$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!T50,\n               IF($B50=T$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!U50,\n               IF($B50=U$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!V50,\n               IF($B50=V$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!W50,\n               IF($B50=W$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!X50,\n               IF($B50=X$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!Y50,\n               IF($B50=Y$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!Z50,\n               IF($B50=Z$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!AA50,\n               IF($B50=AA$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!AB50,\n               IF($B50=AB$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!AC50,\n               IF($B50=AC$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!AD50,\n               IF($B50=AD$3,$F50,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D50=\"\",$E50=\"N/A\"),0,\n    IF(YEAR($D50)>YEAR($E50),0,\n        IF( LEFT($A50,1)=\"b\",\n               $F50*'Planning Allocations'!AE50,\n               IF($B50=AE$3,$F50,0)\n           )\n       )\n   )","v":0},null,0,0,0.2728466122582327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B51","v":"b0052.5"},{"$f":"'Projected Revenue Requirements'!C51","v":"APS"},{"$f":"'Upgrade Information'!E51","v":0.192},{"$f":"IF('Upgrade Information'!D51=\"\",\"\",'Upgrade Information'!D51)","v":"2005-02-02"},{"$f":"IF('Current Monthly Zonal Charges'!E51=\"N/A\",\"N/A\",VLOOKUP(B51,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I51:$AY51,MATCH($E51,'Projected Revenue Requirements'!$I51:$AY51,0)+2)/12","v":1445.0110509658368},null,{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!H51,\n               IF($B51=H$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!I51,\n               IF($B51=I$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!J51,\n               IF($B51=J$3,$F51,0)\n           )\n       )\n   )","v":1445.0110509658368},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!K51,\n               IF($B51=K$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!L51,\n               IF($B51=L$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!M51,\n               IF($B51=M$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!N51,\n               IF($B51=N$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!O51,\n               IF($B51=O$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!P51,\n               IF($B51=P$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!Q51,\n               IF($B51=Q$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!R51,\n               IF($B51=R$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!S51,\n               IF($B51=S$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!T51,\n               IF($B51=T$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!U51,\n               IF($B51=U$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!V51,\n               IF($B51=V$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!W51,\n               IF($B51=W$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!X51,\n               IF($B51=X$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!Y51,\n               IF($B51=Y$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!Z51,\n               IF($B51=Z$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!AA51,\n               IF($B51=AA$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!AB51,\n               IF($B51=AB$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!AC51,\n               IF($B51=AC$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!AD51,\n               IF($B51=AD$3,$F51,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D51=\"\",$E51=\"N/A\"),0,\n    IF(YEAR($D51)>YEAR($E51),0,\n        IF( LEFT($A51,1)=\"b\",\n               $F51*'Planning Allocations'!AE51,\n               IF($B51=AE$3,$F51,0)\n           )\n       )\n   )","v":0},null,0,0,0.15785052390306598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B52","v":"b0053"},{"$f":"'Projected Revenue Requirements'!C52","v":"APS"},{"$f":"'Upgrade Information'!E52","v":0.3},{"$f":"IF('Upgrade Information'!D52=\"\",\"\",'Upgrade Information'!D52)","v":"2005-08-03"},{"$f":"IF('Current Monthly Zonal Charges'!E52=\"N/A\",\"N/A\",VLOOKUP(B52,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I52:$AY52,MATCH($E52,'Projected Revenue Requirements'!$I52:$AY52,0)+2)/12","v":2289.4284949457683},null,{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!H52,\n               IF($B52=H$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!I52,\n               IF($B52=I$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!J52,\n               IF($B52=J$3,$F52,0)\n           )\n       )\n   )","v":2289.4284949457683},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!K52,\n               IF($B52=K$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!L52,\n               IF($B52=L$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!M52,\n               IF($B52=M$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!N52,\n               IF($B52=N$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!O52,\n               IF($B52=O$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!P52,\n               IF($B52=P$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!Q52,\n               IF($B52=Q$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!R52,\n               IF($B52=R$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!S52,\n               IF($B52=S$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!T52,\n               IF($B52=T$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!U52,\n               IF($B52=U$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!V52,\n               IF($B52=V$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!W52,\n               IF($B52=W$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!X52,\n               IF($B52=X$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!Y52,\n               IF($B52=Y$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!Z52,\n               IF($B52=Z$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!AA52,\n               IF($B52=AA$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!AB52,\n               IF($B52=AB$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!AC52,\n               IF($B52=AC$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!AD52,\n               IF($B52=AD$3,$F52,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D52=\"\",$E52=\"N/A\"),0,\n    IF(YEAR($D52)>YEAR($E52),0,\n        IF( LEFT($A52,1)=\"b\",\n               $F52*'Planning Allocations'!AE52,\n               IF($B52=AE$3,$F52,0)\n           )\n       )\n   )","v":0},null,0,0,0.25009323432111341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B53","v":"b0054"},{"$f":"'Projected Revenue Requirements'!C53","v":"APS"},{"$f":"'Upgrade Information'!E53","v":0.17},{"$f":"IF('Upgrade Information'!D53=\"\",\"\",'Upgrade Information'!D53)","v":"2005-06-30"},{"$f":"IF('Current Monthly Zonal Charges'!E53=\"N/A\",\"N/A\",VLOOKUP(B53,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I53:$AY53,MATCH($E53,'Projected Revenue Requirements'!$I53:$AY53,0)+2)/12","v":1291.3741652159576},null,{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!H53,\n               IF($B53=H$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!I53,\n               IF($B53=I$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!J53,\n               IF($B53=J$3,$F53,0)\n           )\n       )\n   )","v":1291.3741652159576},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!K53,\n               IF($B53=K$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!L53,\n               IF($B53=L$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!M53,\n               IF($B53=M$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!N53,\n               IF($B53=N$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!O53,\n               IF($B53=O$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!P53,\n               IF($B53=P$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!Q53,\n               IF($B53=Q$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!R53,\n               IF($B53=R$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!S53,\n               IF($B53=S$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!T53,\n               IF($B53=T$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!U53,\n               IF($B53=U$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!V53,\n               IF($B53=V$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!W53,\n               IF($B53=W$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!X53,\n               IF($B53=X$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!Y53,\n               IF($B53=Y$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!Z53,\n               IF($B53=Z$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!AA53,\n               IF($B53=AA$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!AB53,\n               IF($B53=AB$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!AC53,\n               IF($B53=AC$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!AD53,\n               IF($B53=AD$3,$F53,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D53=\"\",$E53=\"N/A\"),0,\n    IF(YEAR($D53)>YEAR($E53),0,\n        IF( LEFT($A53,1)=\"b\",\n               $F53*'Planning Allocations'!AE53,\n               IF($B53=AE$3,$F53,0)\n           )\n       )\n   )","v":0},null,0,0,0.1410674945343672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B54","v":"b0055"},{"$f":"'Projected Revenue Requirements'!C54","v":"APS"},{"$f":"'Upgrade Information'!E54","v":0.4},{"$f":"IF('Upgrade Information'!D54=\"\",\"\",'Upgrade Information'!D54)","v":"2006-05-23"},{"$f":"IF('Current Monthly Zonal Charges'!E54=\"N/A\",\"N/A\",VLOOKUP(B54,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I54:$AY54,MATCH($E54,'Projected Revenue Requirements'!$I54:$AY54,0)+2)/12","v":3115.7687822176558},null,{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!H54,\n               IF($B54=H$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!I54,\n               IF($B54=I$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!J54,\n               IF($B54=J$3,$F54,0)\n           )\n       )\n   )","v":3115.7687822176558},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!K54,\n               IF($B54=K$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!L54,\n               IF($B54=L$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!M54,\n               IF($B54=M$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!N54,\n               IF($B54=N$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!O54,\n               IF($B54=O$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!P54,\n               IF($B54=P$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!Q54,\n               IF($B54=Q$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!R54,\n               IF($B54=R$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!S54,\n               IF($B54=S$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!T54,\n               IF($B54=T$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!U54,\n               IF($B54=U$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!V54,\n               IF($B54=V$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!W54,\n               IF($B54=W$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!X54,\n               IF($B54=X$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!Y54,\n               IF($B54=Y$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!Z54,\n               IF($B54=Z$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!AA54,\n               IF($B54=AA$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!AB54,\n               IF($B54=AB$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!AC54,\n               IF($B54=AC$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!AD54,\n               IF($B54=AD$3,$F54,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D54=\"\",$E54=\"N/A\"),0,\n    IF(YEAR($D54)>YEAR($E54),0,\n        IF( LEFT($A54,1)=\"b\",\n               $F54*'Planning Allocations'!AE54,\n               IF($B54=AE$3,$F54,0)\n           )\n       )\n   )","v":0},null,0,0,0.34036122720663031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B55","v":"b0057"},{"$f":"'Projected Revenue Requirements'!C55","v":"PSEG"},{"$f":"'Upgrade Information'!E55","v":5.2},{"$f":"IF('Upgrade Information'!D55=\"\",\"\",'Upgrade Information'!D55)","v":"2006-06-09"},{"$f":"IF('Current Monthly Zonal Charges'!E55=\"N/A\",\"N/A\",VLOOKUP(B55,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I55:$AY55,MATCH($E55,'Projected Revenue Requirements'!$I55:$AY55,0)+2)/12","v":29972.279078014177},null,{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!H55,\n               IF($B55=H$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!I55,\n               IF($B55=I$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!J55,\n               IF($B55=J$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!K55,\n               IF($B55=K$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!L55,\n               IF($B55=L$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!M55,\n               IF($B55=M$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!N55,\n               IF($B55=N$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!O55,\n               IF($B55=O$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!P55,\n               IF($B55=P$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!Q55,\n               IF($B55=Q$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!R55,\n               IF($B55=R$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!S55,\n               IF($B55=S$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!T55,\n               IF($B55=T$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!U55,\n               IF($B55=U$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!V55,\n               IF($B55=V$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!W55,\n               IF($B55=W$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!X55,\n               IF($B55=X$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!Y55,\n               IF($B55=Y$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!Z55,\n               IF($B55=Z$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!AA55,\n               IF($B55=AA$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!AB55,\n               IF($B55=AB$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!AC55,\n               IF($B55=AC$3,$F55,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!AD55,\n               IF($B55=AD$3,$F55,0)\n           )\n       )\n   )","v":29972.279078014177},{"$f":"\nIF( OR($D55=\"\",$E55=\"N/A\"),0,\n    IF(YEAR($D55)>YEAR($E55),0,\n        IF( LEFT($A55,1)=\"b\",\n               $F55*'Planning Allocations'!AE55,\n               IF($B55=AE$3,$F55,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.953806945699633,0]
[{"$f":"'Upgrade Information'!B56","v":"b0058"},{"$f":"'Projected Revenue Requirements'!C56","v":"PSEG"},{"$f":"'Upgrade Information'!E56","v":6},{"$f":"IF('Upgrade Information'!D56=\"\",\"\",'Upgrade Information'!D56)","v":"2005-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E56=\"N/A\",\"N/A\",VLOOKUP(B56,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I56:$AY56,MATCH($E56,'Projected Revenue Requirements'!$I56:$AY56,0)+2)/12","v":33524.601950354612},null,{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!H56,\n               IF($B56=H$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!I56,\n               IF($B56=I$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!J56,\n               IF($B56=J$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!K56,\n               IF($B56=K$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!L56,\n               IF($B56=L$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!M56,\n               IF($B56=M$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!N56,\n               IF($B56=N$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!O56,\n               IF($B56=O$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!P56,\n               IF($B56=P$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!Q56,\n               IF($B56=Q$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!R56,\n               IF($B56=R$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!S56,\n               IF($B56=S$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!T56,\n               IF($B56=T$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!U56,\n               IF($B56=U$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!V56,\n               IF($B56=V$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!W56,\n               IF($B56=W$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!X56,\n               IF($B56=X$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!Y56,\n               IF($B56=Y$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!Z56,\n               IF($B56=Z$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!AA56,\n               IF($B56=AA$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!AB56,\n               IF($B56=AB$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!AC56,\n               IF($B56=AC$3,$F56,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!AD56,\n               IF($B56=AD$3,$F56,0)\n           )\n       )\n   )","v":33524.601950354612},{"$f":"\nIF( OR($D56=\"\",$E56=\"N/A\"),0,\n    IF(YEAR($D56)>YEAR($E56),0,\n        IF( LEFT($A56,1)=\"b\",\n               $F56*'Planning Allocations'!AE56,\n               IF($B56=AE$3,$F56,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3038929683999814,0]
[{"$f":"'Upgrade Information'!B57","v":"b0059"},{"$f":"'Projected Revenue Requirements'!C57","v":"PECO"},{"$f":"'Upgrade Information'!E57","v":0.25},{"$f":"IF('Upgrade Information'!D57=\"\",\"\",'Upgrade Information'!D57)","v":"2003-01-01"},{"$f":"IF('Current Monthly Zonal Charges'!E57=\"N/A\",\"N/A\",VLOOKUP(B57,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I57:$AY57,MATCH($E57,'Projected Revenue Requirements'!$I57:$AY57,0)+2)/12","v":2097.4445140424746},null,{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!H57,\n               IF($B57=H$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!I57,\n               IF($B57=I$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!J57,\n               IF($B57=J$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!K57,\n               IF($B57=K$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!L57,\n               IF($B57=L$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!M57,\n               IF($B57=M$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!N57,\n               IF($B57=N$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!O57,\n               IF($B57=O$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!P57,\n               IF($B57=P$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!Q57,\n               IF($B57=Q$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!R57,\n               IF($B57=R$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!S57,\n               IF($B57=S$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!T57,\n               IF($B57=T$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!U57,\n               IF($B57=U$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!V57,\n               IF($B57=V$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!W57,\n               IF($B57=W$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!X57,\n               IF($B57=X$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!Y57,\n               IF($B57=Y$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!Z57,\n               IF($B57=Z$3,$F57,0)\n           )\n       )\n   )","v":2097.4445140424746},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!AA57,\n               IF($B57=AA$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!AB57,\n               IF($B57=AB$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!AC57,\n               IF($B57=AC$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!AD57,\n               IF($B57=AD$3,$F57,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D57=\"\",$E57=\"N/A\"),0,\n    IF(YEAR($D57)>YEAR($E57),0,\n        IF( LEFT($A57,1)=\"b\",\n               $F57*'Planning Allocations'!AE57,\n               IF($B57=AE$3,$F57,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24438334700935316,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B58","v":"b0060"},{"$f":"'Projected Revenue Requirements'!C58","v":"PSEG"},{"$f":"'Upgrade Information'!E58","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D58=\"\",\"\",'Upgrade Information'!D58)","v":"2006-04-07"},{"$f":"IF('Current Monthly Zonal Charges'!E58=\"N/A\",\"N/A\",VLOOKUP(B58,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I58:$AY58,MATCH($E58,'Projected Revenue Requirements'!$I58:$AY58,0)+2)/12","v":2724.9568114657209},null,{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!H58,\n               IF($B58=H$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!I58,\n               IF($B58=I$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!J58,\n               IF($B58=J$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!K58,\n               IF($B58=K$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!L58,\n               IF($B58=L$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!M58,\n               IF($B58=M$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!N58,\n               IF($B58=N$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!O58,\n               IF($B58=O$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!P58,\n               IF($B58=P$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!Q58,\n               IF($B58=Q$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!R58,\n               IF($B58=R$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!S58,\n               IF($B58=S$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!T58,\n               IF($B58=T$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!U58,\n               IF($B58=U$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!V58,\n               IF($B58=V$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!W58,\n               IF($B58=W$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!X58,\n               IF($B58=X$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!Y58,\n               IF($B58=Y$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!Z58,\n               IF($B58=Z$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!AA58,\n               IF($B58=AA$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!AB58,\n               IF($B58=AB$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!AC58,\n               IF($B58=AC$3,$F58,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!AD58,\n               IF($B58=AD$3,$F58,0)\n           )\n       )\n   )","v":2724.9568114657209},{"$f":"\nIF( OR($D58=\"\",$E58=\"N/A\"),0,\n    IF(YEAR($D58)>YEAR($E58),0,\n        IF( LEFT($A58,1)=\"b\",\n               $F58*'Planning Allocations'!AE58,\n               IF($B58=AE$3,$F58,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.26854802517647786,0]
[{"$f":"'Upgrade Information'!B59","v":"b0061"},{"$f":"'Projected Revenue Requirements'!C59","v":"PSEG"},{"$f":"'Upgrade Information'!E59","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D59=\"\",\"\",'Upgrade Information'!D59)","v":"2006-03-24"},{"$f":"IF('Current Monthly Zonal Charges'!E59=\"N/A\",\"N/A\",VLOOKUP(B59,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I59:$AY59,MATCH($E59,'Projected Revenue Requirements'!$I59:$AY59,0)+2)/12","v":2718.5090093085105},null,{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!H59,\n               IF($B59=H$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!I59,\n               IF($B59=I$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!J59,\n               IF($B59=J$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!K59,\n               IF($B59=K$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!L59,\n               IF($B59=L$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!M59,\n               IF($B59=M$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!N59,\n               IF($B59=N$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!O59,\n               IF($B59=O$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!P59,\n               IF($B59=P$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!Q59,\n               IF($B59=Q$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!R59,\n               IF($B59=R$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!S59,\n               IF($B59=S$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!T59,\n               IF($B59=T$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!U59,\n               IF($B59=U$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!V59,\n               IF($B59=V$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!W59,\n               IF($B59=W$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!X59,\n               IF($B59=X$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!Y59,\n               IF($B59=Y$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!Z59,\n               IF($B59=Z$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!AA59,\n               IF($B59=AA$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!AB59,\n               IF($B59=AB$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!AC59,\n               IF($B59=AC$3,$F59,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!AD59,\n               IF($B59=AD$3,$F59,0)\n           )\n       )\n   )","v":2718.5090093085105},{"$f":"\nIF( OR($D59=\"\",$E59=\"N/A\"),0,\n    IF(YEAR($D59)>YEAR($E59),0,\n        IF( LEFT($A59,1)=\"b\",\n               $F59*'Planning Allocations'!AE59,\n               IF($B59=AE$3,$F59,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.26791258591785855,0]
[{"$f":"'Upgrade Information'!B60","v":"b0062"},{"$f":"'Projected Revenue Requirements'!C60","v":"PSEG"},{"$f":"'Upgrade Information'!E60","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D60=\"\",\"\",'Upgrade Information'!D60)","v":"2006-04-21"},{"$f":"IF('Current Monthly Zonal Charges'!E60=\"N/A\",\"N/A\",VLOOKUP(B60,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I60:$AY60,MATCH($E60,'Projected Revenue Requirements'!$I60:$AY60,0)+2)/12","v":2724.9568114657209},null,{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!H60,\n               IF($B60=H$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!I60,\n               IF($B60=I$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!J60,\n               IF($B60=J$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!K60,\n               IF($B60=K$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!L60,\n               IF($B60=L$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!M60,\n               IF($B60=M$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!N60,\n               IF($B60=N$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!O60,\n               IF($B60=O$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!P60,\n               IF($B60=P$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!Q60,\n               IF($B60=Q$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!R60,\n               IF($B60=R$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!S60,\n               IF($B60=S$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!T60,\n               IF($B60=T$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!U60,\n               IF($B60=U$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!V60,\n               IF($B60=V$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!W60,\n               IF($B60=W$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!X60,\n               IF($B60=X$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!Y60,\n               IF($B60=Y$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!Z60,\n               IF($B60=Z$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!AA60,\n               IF($B60=AA$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!AB60,\n               IF($B60=AB$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!AC60,\n               IF($B60=AC$3,$F60,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!AD60,\n               IF($B60=AD$3,$F60,0)\n           )\n       )\n   )","v":2724.9568114657209},{"$f":"\nIF( OR($D60=\"\",$E60=\"N/A\"),0,\n    IF(YEAR($D60)>YEAR($E60),0,\n        IF( LEFT($A60,1)=\"b\",\n               $F60*'Planning Allocations'!AE60,\n               IF($B60=AE$3,$F60,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.26854802517647786,0]
[{"$f":"'Upgrade Information'!B61","v":"b0063"},{"$f":"'Projected Revenue Requirements'!C61","v":"PSEG"},{"$f":"'Upgrade Information'!E61","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D61=\"\",\"\",'Upgrade Information'!D61)","v":"2006-03-10"},{"$f":"IF('Current Monthly Zonal Charges'!E61=\"N/A\",\"N/A\",VLOOKUP(B61,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I61:$AY61,MATCH($E61,'Projected Revenue Requirements'!$I61:$AY61,0)+2)/12","v":2718.5090093085105},null,{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!H61,\n               IF($B61=H$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!I61,\n               IF($B61=I$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!J61,\n               IF($B61=J$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!K61,\n               IF($B61=K$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!L61,\n               IF($B61=L$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!M61,\n               IF($B61=M$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!N61,\n               IF($B61=N$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!O61,\n               IF($B61=O$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!P61,\n               IF($B61=P$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!Q61,\n               IF($B61=Q$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!R61,\n               IF($B61=R$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!S61,\n               IF($B61=S$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!T61,\n               IF($B61=T$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!U61,\n               IF($B61=U$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!V61,\n               IF($B61=V$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!W61,\n               IF($B61=W$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!X61,\n               IF($B61=X$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!Y61,\n               IF($B61=Y$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!Z61,\n               IF($B61=Z$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!AA61,\n               IF($B61=AA$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!AB61,\n               IF($B61=AB$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!AC61,\n               IF($B61=AC$3,$F61,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!AD61,\n               IF($B61=AD$3,$F61,0)\n           )\n       )\n   )","v":2718.5090093085105},{"$f":"\nIF( OR($D61=\"\",$E61=\"N/A\"),0,\n    IF(YEAR($D61)>YEAR($E61),0,\n        IF( LEFT($A61,1)=\"b\",\n               $F61*'Planning Allocations'!AE61,\n               IF($B61=AE$3,$F61,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.26791258591785855,0]
[{"$f":"'Upgrade Information'!B62","v":"b0064"},{"$f":"'Projected Revenue Requirements'!C62","v":"PSEG"},{"$f":"'Upgrade Information'!E62","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D62=\"\",\"\",'Upgrade Information'!D62)","v":"2006-05-11"},{"$f":"IF('Current Monthly Zonal Charges'!E62=\"N/A\",\"N/A\",VLOOKUP(B62,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I62:$AY62,MATCH($E62,'Projected Revenue Requirements'!$I62:$AY62,0)+2)/12","v":2731.4046136229313},null,{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!H62,\n               IF($B62=H$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!I62,\n               IF($B62=I$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!J62,\n               IF($B62=J$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!K62,\n               IF($B62=K$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!L62,\n               IF($B62=L$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!M62,\n               IF($B62=M$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!N62,\n               IF($B62=N$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!O62,\n               IF($B62=O$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!P62,\n               IF($B62=P$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!Q62,\n               IF($B62=Q$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!R62,\n               IF($B62=R$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!S62,\n               IF($B62=S$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!T62,\n               IF($B62=T$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!U62,\n               IF($B62=U$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!V62,\n               IF($B62=V$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!W62,\n               IF($B62=W$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!X62,\n               IF($B62=X$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!Y62,\n               IF($B62=Y$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!Z62,\n               IF($B62=Z$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!AA62,\n               IF($B62=AA$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!AB62,\n               IF($B62=AB$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!AC62,\n               IF($B62=AC$3,$F62,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!AD62,\n               IF($B62=AD$3,$F62,0)\n           )\n       )\n   )","v":2731.4046136229313},{"$f":"\nIF( OR($D62=\"\",$E62=\"N/A\"),0,\n    IF(YEAR($D62)>YEAR($E62),0,\n        IF( LEFT($A62,1)=\"b\",\n               $F62*'Planning Allocations'!AE62,\n               IF($B62=AE$3,$F62,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.26918346443509722,0]
[{"$f":"'Upgrade Information'!B63","v":"b0065"},{"$f":"'Projected Revenue Requirements'!C63","v":"PSEG"},{"$f":"'Upgrade Information'!E63","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D63=\"\",\"\",'Upgrade Information'!D63)","v":"2006-04-26"},{"$f":"IF('Current Monthly Zonal Charges'!E63=\"N/A\",\"N/A\",VLOOKUP(B63,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I63:$AY63,MATCH($E63,'Projected Revenue Requirements'!$I63:$AY63,0)+2)/12","v":2724.9568114657209},null,{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!H63,\n               IF($B63=H$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!I63,\n               IF($B63=I$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!J63,\n               IF($B63=J$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!K63,\n               IF($B63=K$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!L63,\n               IF($B63=L$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!M63,\n               IF($B63=M$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!N63,\n               IF($B63=N$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!O63,\n               IF($B63=O$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!P63,\n               IF($B63=P$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!Q63,\n               IF($B63=Q$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!R63,\n               IF($B63=R$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!S63,\n               IF($B63=S$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!T63,\n               IF($B63=T$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!U63,\n               IF($B63=U$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!V63,\n               IF($B63=V$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!W63,\n               IF($B63=W$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!X63,\n               IF($B63=X$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!Y63,\n               IF($B63=Y$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!Z63,\n               IF($B63=Z$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!AA63,\n               IF($B63=AA$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!AB63,\n               IF($B63=AB$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!AC63,\n               IF($B63=AC$3,$F63,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!AD63,\n               IF($B63=AD$3,$F63,0)\n           )\n       )\n   )","v":2724.9568114657209},{"$f":"\nIF( OR($D63=\"\",$E63=\"N/A\"),0,\n    IF(YEAR($D63)>YEAR($E63),0,\n        IF( LEFT($A63,1)=\"b\",\n               $F63*'Planning Allocations'!AE63,\n               IF($B63=AE$3,$F63,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.26854802517647786,0]
[{"$f":"'Upgrade Information'!B64","v":"b0066"},{"$f":"'Projected Revenue Requirements'!C64","v":"PSEG"},{"$f":"'Upgrade Information'!E64","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D64=\"\",\"\",'Upgrade Information'!D64)","v":"2007-02-02"},{"$f":"IF('Current Monthly Zonal Charges'!E64=\"N/A\",\"N/A\",VLOOKUP(B64,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I64:$AY64,MATCH($E64,'Projected Revenue Requirements'!$I64:$AY64,0)+2)/12","v":2789.4348330378248},null,{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!H64,\n               IF($B64=H$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!I64,\n               IF($B64=I$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!J64,\n               IF($B64=J$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!K64,\n               IF($B64=K$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!L64,\n               IF($B64=L$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!M64,\n               IF($B64=M$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!N64,\n               IF($B64=N$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!O64,\n               IF($B64=O$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!P64,\n               IF($B64=P$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!Q64,\n               IF($B64=Q$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!R64,\n               IF($B64=R$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!S64,\n               IF($B64=S$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!T64,\n               IF($B64=T$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!U64,\n               IF($B64=U$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!V64,\n               IF($B64=V$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!W64,\n               IF($B64=W$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!X64,\n               IF($B64=X$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!Y64,\n               IF($B64=Y$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!Z64,\n               IF($B64=Z$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!AA64,\n               IF($B64=AA$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!AB64,\n               IF($B64=AB$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!AC64,\n               IF($B64=AC$3,$F64,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!AD64,\n               IF($B64=AD$3,$F64,0)\n           )\n       )\n   )","v":2789.4348330378248},{"$f":"\nIF( OR($D64=\"\",$E64=\"N/A\"),0,\n    IF(YEAR($D64)>YEAR($E64),0,\n        IF( LEFT($A64,1)=\"b\",\n               $F64*'Planning Allocations'!AE64,\n               IF($B64=AE$3,$F64,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27490241776267121,0]
[{"$f":"'Upgrade Information'!B65","v":"b0067"},{"$f":"'Projected Revenue Requirements'!C65","v":"ME"},{"$f":"'Upgrade Information'!E65","v":1.4999999999999999E-2},{"$f":"IF('Upgrade Information'!D65=\"\",\"\",'Upgrade Information'!D65)","v":"2004-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E65=\"N/A\",\"N/A\",VLOOKUP(B65,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I65:$AY65,MATCH($E65,'Projected Revenue Requirements'!$I65:$AY65,0)+2)/12","v":106.98146381961317},null,{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!H65,\n               IF($B65=H$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!I65,\n               IF($B65=I$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!J65,\n               IF($B65=J$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!K65,\n               IF($B65=K$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!L65,\n               IF($B65=L$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!M65,\n               IF($B65=M$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!N65,\n               IF($B65=N$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!O65,\n               IF($B65=O$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!P65,\n               IF($B65=P$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!Q65,\n               IF($B65=Q$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!R65,\n               IF($B65=R$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!S65,\n               IF($B65=S$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!T65,\n               IF($B65=T$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!U65,\n               IF($B65=U$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!V65,\n               IF($B65=V$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!W65,\n               IF($B65=W$3,$F65,0)\n           )\n       )\n   )","v":106.98146381961317},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!X65,\n               IF($B65=X$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!Y65,\n               IF($B65=Y$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!Z65,\n               IF($B65=Z$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!AA65,\n               IF($B65=AA$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!AB65,\n               IF($B65=AB$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!AC65,\n               IF($B65=AC$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!AD65,\n               IF($B65=AD$3,$F65,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D65=\"\",$E65=\"N/A\"),0,\n    IF(YEAR($D65)>YEAR($E65),0,\n        IF( LEFT($A65,1)=\"b\",\n               $F65*'Planning Allocations'!AE65,\n               IF($B65=AE$3,$F65,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5409083447394553E-2,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B66","v":"b0069"},{"$f":"'Projected Revenue Requirements'!C66","v":"PENELEC"},{"$f":"'Upgrade Information'!E66","v":0.1},{"$f":"IF('Upgrade Information'!D66=\"\",\"\",'Upgrade Information'!D66)","v":"2007-04-27"},{"$f":"IF('Current Monthly Zonal Charges'!E66=\"N/A\",\"N/A\",VLOOKUP(B66,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I66:$AY66,MATCH($E66,'Projected Revenue Requirements'!$I66:$AY66,0)+2)/12","v":771.05323571763131},null,{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!H66,\n               IF($B66=H$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!I66,\n               IF($B66=I$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!J66,\n               IF($B66=J$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!K66,\n               IF($B66=K$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!L66,\n               IF($B66=L$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!M66,\n               IF($B66=M$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!N66,\n               IF($B66=N$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!O66,\n               IF($B66=O$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!P66,\n               IF($B66=P$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!Q66,\n               IF($B66=Q$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!R66,\n               IF($B66=R$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!S66,\n               IF($B66=S$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!T66,\n               IF($B66=T$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!U66,\n               IF($B66=U$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!V66,\n               IF($B66=V$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!W66,\n               IF($B66=W$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!X66,\n               IF($B66=X$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!Y66,\n               IF($B66=Y$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!Z66,\n               IF($B66=Z$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!AA66,\n               IF($B66=AA$3,$F66,0)\n           )\n       )\n   )","v":771.05323571763131},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!AB66,\n               IF($B66=AB$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!AC66,\n               IF($B66=AC$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!AD66,\n               IF($B66=AD$3,$F66,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D66=\"\",$E66=\"N/A\"),0,\n    IF(YEAR($D66)>YEAR($E66),0,\n        IF( LEFT($A66,1)=\"b\",\n               $F66*'Planning Allocations'!AE66,\n               IF($B66=AE$3,$F66,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27242809444851473,0,0,0,0]
[{"$f":"'Upgrade Information'!B67","v":"b0071"},{"$f":"'Projected Revenue Requirements'!C67","v":"PSEG"},{"$f":"'Upgrade Information'!E67","v":4.5},{"$f":"IF('Upgrade Information'!D67=\"\",\"\",'Upgrade Information'!D67)","v":"2008-07-14"},{"$f":"IF('Current Monthly Zonal Charges'!E67=\"N/A\",\"N/A\",VLOOKUP(B67,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I67:$AY67,MATCH($E67,'Projected Revenue Requirements'!$I67:$AY67,0)+2)/12","v":27464.660239361703},null,{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!H67,\n               IF($B67=H$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!I67,\n               IF($B67=I$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!J67,\n               IF($B67=J$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!K67,\n               IF($B67=K$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!L67,\n               IF($B67=L$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!M67,\n               IF($B67=M$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!N67,\n               IF($B67=N$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!O67,\n               IF($B67=O$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!P67,\n               IF($B67=P$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!Q67,\n               IF($B67=Q$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!R67,\n               IF($B67=R$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!S67,\n               IF($B67=S$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!T67,\n               IF($B67=T$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!U67,\n               IF($B67=U$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!V67,\n               IF($B67=V$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!W67,\n               IF($B67=W$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!X67,\n               IF($B67=X$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!Y67,\n               IF($B67=Y$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!Z67,\n               IF($B67=Z$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!AA67,\n               IF($B67=AA$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!AB67,\n               IF($B67=AB$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!AC67,\n               IF($B67=AC$3,$F67,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!AD67,\n               IF($B67=AD$3,$F67,0)\n           )\n       )\n   )","v":27464.660239361703},{"$f":"\nIF( OR($D67=\"\",$E67=\"N/A\"),0,\n    IF(YEAR($D67)>YEAR($E67),0,\n        IF( LEFT($A67,1)=\"b\",\n               $F67*'Planning Allocations'!AE67,\n               IF($B67=AE$3,$F67,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.706677859402947,0]
[{"$f":"'Upgrade Information'!B68","v":"b0073"},{"$f":"'Projected Revenue Requirements'!C68","v":"PSEG"},{"$f":"'Upgrade Information'!E68","v":0.2},{"$f":"IF('Upgrade Information'!D68=\"\",\"\",'Upgrade Information'!D68)","v":"2013-03-05"},{"$f":"IF('Current Monthly Zonal Charges'!E68=\"N/A\",\"N/A\",VLOOKUP(B68,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I68:$AY68,MATCH($E68,'Projected Revenue Requirements'!$I68:$AY68,0)+2)/12","v":1372.683953900709},null,{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!H68,\n               IF($B68=H$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!I68,\n               IF($B68=I$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!J68,\n               IF($B68=J$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!K68,\n               IF($B68=K$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!L68,\n               IF($B68=L$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!M68,\n               IF($B68=M$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!N68,\n               IF($B68=N$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!O68,\n               IF($B68=O$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!P68,\n               IF($B68=P$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!Q68,\n               IF($B68=Q$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!R68,\n               IF($B68=R$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!S68,\n               IF($B68=S$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!T68,\n               IF($B68=T$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!U68,\n               IF($B68=U$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!V68,\n               IF($B68=V$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!W68,\n               IF($B68=W$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!X68,\n               IF($B68=X$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!Y68,\n               IF($B68=Y$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!Z68,\n               IF($B68=Z$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!AA68,\n               IF($B68=AA$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!AB68,\n               IF($B68=AB$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!AC68,\n               IF($B68=AC$3,$F68,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!AD68,\n               IF($B68=AD$3,$F68,0)\n           )\n       )\n   )","v":1372.683953900709},{"$f":"\nIF( OR($D68=\"\",$E68=\"N/A\"),0,\n    IF(YEAR($D68)>YEAR($E68),0,\n        IF( LEFT($A68,1)=\"b\",\n               $F68*'Planning Allocations'!AE68,\n               IF($B68=AE$3,$F68,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13527978258605589,0]
[{"$f":"'Upgrade Information'!B69","v":"b0074"},{"$f":"'Projected Revenue Requirements'!C69","v":"PPL"},{"$f":"'Upgrade Information'!E69","v":48.268000000000001},{"$f":"IF('Upgrade Information'!D69=\"\",\"\",'Upgrade Information'!D69)","v":"2008-05-02"},{"$f":"IF('Current Monthly Zonal Charges'!E69=\"N/A\",\"N/A\",VLOOKUP(B69,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I69:$AY69,MATCH($E69,'Projected Revenue Requirements'!$I69:$AY69,0)+2)/12","v":290147.76680621691},null,{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!H69,\n               IF($B69=H$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!I69,\n               IF($B69=I$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!J69,\n               IF($B69=J$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!K69,\n               IF($B69=K$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!L69,\n               IF($B69=L$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!M69,\n               IF($B69=M$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!N69,\n               IF($B69=N$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!O69,\n               IF($B69=O$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!P69,\n               IF($B69=P$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!Q69,\n               IF($B69=Q$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!R69,\n               IF($B69=R$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!S69,\n               IF($B69=S$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!T69,\n               IF($B69=T$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!U69,\n               IF($B69=U$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!V69,\n               IF($B69=V$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!W69,\n               IF($B69=W$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!X69,\n               IF($B69=X$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!Y69,\n               IF($B69=Y$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!Z69,\n               IF($B69=Z$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!AA69,\n               IF($B69=AA$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!AB69,\n               IF($B69=AB$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!AC69,\n               IF($B69=AC$3,$F69,0)\n           )\n       )\n   )","v":290147.76680621691},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!AD69,\n               IF($B69=AD$3,$F69,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D69=\"\",$E69=\"N/A\"),0,\n    IF(YEAR($D69)>YEAR($E69),0,\n        IF( LEFT($A69,1)=\"b\",\n               $F69*'Planning Allocations'!AE69,\n               IF($B69=AE$3,$F69,0)\n           )\n       )\n   )","v":0},null,{"$f":"IF(AG$2=0,0,H69/AG$2)","v":0},{"$f":"IF(AH$2=0,0,I69/AH$2)","v":0},{"$f":"IF(AI$2=0,0,J69/AI$2)","v":0},{"$f":"IF(AJ$2=0,0,K69/AJ$2)","v":0},{"$f":"IF(AK$2=0,0,L69/AK$2)","v":0},{"$f":"IF(AL$2=0,0,M69/AL$2)","v":0},{"$f":"IF(AM$2=0,0,N69/AM$2)","v":0},{"$f":"IF(AN$2=0,0,O69/AN$2)","v":0},{"$f":"IF(AO$2=0,0,P69/AO$2)","v":0},{"$f":"IF(AP$2=0,0,Q69/AP$2)","v":0},{"$f":"IF(AQ$2=0,0,R69/AQ$2)","v":0},{"$f":"IF(AR$2=0,0,S69/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T69/AS$2)","v":0},{"$f":"IF(AT$2=0,0,U69/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V69/AU$2)","v":0},{"$f":"IF(AV$2=0,0,W69/AV$2)","v":0},{"$f":"IF(AW$2=0,0,X69/AW$2)","v":0},{"$f":"IF(AX$2=0,0,Y69/AX$2)","v":0},{"$f":"IF(AY$2=0,0,Z69/AY$2)","v":0},{"$f":"IF(AZ$2=0,0,AA69/AZ$2)","v":0},{"$f":"IF(BA$2=0,0,AB69/BA$2)","v":0},{"$f":"IF(BB$2=0,0,AC69/BB$2)","v":38.745261705287625},{"$f":"IF(BC$2=0,0,AD69/BC$2)","v":0},{"$f":"IF(BD$2=0,0,AE69/BD$2)","v":0}]
[{"$f":"'Upgrade Information'!B70","v":"b0076"},{"$f":"'Projected Revenue Requirements'!C70","v":"JCPL"},{"$f":"'Upgrade Information'!E70","v":0},{"$f":"IF('Upgrade Information'!D70=\"\",\"\",'Upgrade Information'!D70)","v":"2004-05-19"},{"$f":"IF('Current Monthly Zonal Charges'!E70=\"N/A\",\"N/A\",VLOOKUP(B70,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I70:$AY70,MATCH($E70,'Projected Revenue Requirements'!$I70:$AY70,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!H70,\n               IF($B70=H$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!I70,\n               IF($B70=I$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!J70,\n               IF($B70=J$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!K70,\n               IF($B70=K$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!L70,\n               IF($B70=L$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!M70,\n               IF($B70=M$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!N70,\n               IF($B70=N$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!O70,\n               IF($B70=O$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!P70,\n               IF($B70=P$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!Q70,\n               IF($B70=Q$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!R70,\n               IF($B70=R$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!S70,\n               IF($B70=S$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!T70,\n               IF($B70=T$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!U70,\n               IF($B70=U$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!V70,\n               IF($B70=V$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!W70,\n               IF($B70=W$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!X70,\n               IF($B70=X$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!Y70,\n               IF($B70=Y$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!Z70,\n               IF($B70=Z$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!AA70,\n               IF($B70=AA$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!AB70,\n               IF($B70=AB$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!AC70,\n               IF($B70=AC$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!AD70,\n               IF($B70=AD$3,$F70,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D70=\"\",$E70=\"N/A\"),0,\n    IF(YEAR($D70)>YEAR($E70),0,\n        IF( LEFT($A70,1)=\"b\",\n               $F70*'Planning Allocations'!AE70,\n               IF($B70=AE$3,$F70,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B71","v":"b0077"},{"$f":"'Projected Revenue Requirements'!C71","v":"JCPL"},{"$f":"'Upgrade Information'!E71","v":0},{"$f":"IF('Upgrade Information'!D71=\"\",\"\",'Upgrade Information'!D71)","v":"2004-05-27"},{"$f":"IF('Current Monthly Zonal Charges'!E71=\"N/A\",\"N/A\",VLOOKUP(B71,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I71:$AY71,MATCH($E71,'Projected Revenue Requirements'!$I71:$AY71,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!H71,\n               IF($B71=H$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!I71,\n               IF($B71=I$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!J71,\n               IF($B71=J$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!K71,\n               IF($B71=K$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!L71,\n               IF($B71=L$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!M71,\n               IF($B71=M$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!N71,\n               IF($B71=N$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!O71,\n               IF($B71=O$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!P71,\n               IF($B71=P$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!Q71,\n               IF($B71=Q$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!R71,\n               IF($B71=R$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!S71,\n               IF($B71=S$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!T71,\n               IF($B71=T$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!U71,\n               IF($B71=U$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!V71,\n               IF($B71=V$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!W71,\n               IF($B71=W$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!X71,\n               IF($B71=X$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!Y71,\n               IF($B71=Y$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!Z71,\n               IF($B71=Z$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!AA71,\n               IF($B71=AA$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!AB71,\n               IF($B71=AB$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!AC71,\n               IF($B71=AC$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!AD71,\n               IF($B71=AD$3,$F71,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D71=\"\",$E71=\"N/A\"),0,\n    IF(YEAR($D71)>YEAR($E71),0,\n        IF( LEFT($A71,1)=\"b\",\n               $F71*'Planning Allocations'!AE71,\n               IF($B71=AE$3,$F71,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B72","v":"b0078"},{"$f":"'Projected Revenue Requirements'!C72","v":"JCPL"},{"$f":"'Upgrade Information'!E72","v":0},{"$f":"IF('Upgrade Information'!D72=\"\",\"\",'Upgrade Information'!D72)","v":"2004-05-27"},{"$f":"IF('Current Monthly Zonal Charges'!E72=\"N/A\",\"N/A\",VLOOKUP(B72,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I72:$AY72,MATCH($E72,'Projected Revenue Requirements'!$I72:$AY72,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!H72,\n               IF($B72=H$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!I72,\n               IF($B72=I$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!J72,\n               IF($B72=J$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!K72,\n               IF($B72=K$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!L72,\n               IF($B72=L$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!M72,\n               IF($B72=M$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!N72,\n               IF($B72=N$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!O72,\n               IF($B72=O$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!P72,\n               IF($B72=P$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!Q72,\n               IF($B72=Q$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!R72,\n               IF($B72=R$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!S72,\n               IF($B72=S$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!T72,\n               IF($B72=T$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!U72,\n               IF($B72=U$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!V72,\n               IF($B72=V$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!W72,\n               IF($B72=W$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!X72,\n               IF($B72=X$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!Y72,\n               IF($B72=Y$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!Z72,\n               IF($B72=Z$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!AA72,\n               IF($B72=AA$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!AB72,\n               IF($B72=AB$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!AC72,\n               IF($B72=AC$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!AD72,\n               IF($B72=AD$3,$F72,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D72=\"\",$E72=\"N/A\"),0,\n    IF(YEAR($D72)>YEAR($E72),0,\n        IF( LEFT($A72,1)=\"b\",\n               $F72*'Planning Allocations'!AE72,\n               IF($B72=AE$3,$F72,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B73","v":"b0079"},{"$f":"'Projected Revenue Requirements'!C73","v":"PSEG"},{"$f":"'Upgrade Information'!E73","v":0},{"$f":"IF('Upgrade Information'!D73=\"\",\"\",'Upgrade Information'!D73)","v":"2004-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E73=\"N/A\",\"N/A\",VLOOKUP(B73,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I73:$AY73,MATCH($E73,'Projected Revenue Requirements'!$I73:$AY73,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!H73,\n               IF($B73=H$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!I73,\n               IF($B73=I$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!J73,\n               IF($B73=J$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!K73,\n               IF($B73=K$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!L73,\n               IF($B73=L$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!M73,\n               IF($B73=M$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!N73,\n               IF($B73=N$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!O73,\n               IF($B73=O$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!P73,\n               IF($B73=P$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!Q73,\n               IF($B73=Q$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!R73,\n               IF($B73=R$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!S73,\n               IF($B73=S$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!T73,\n               IF($B73=T$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!U73,\n               IF($B73=U$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!V73,\n               IF($B73=V$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!W73,\n               IF($B73=W$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!X73,\n               IF($B73=X$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!Y73,\n               IF($B73=Y$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!Z73,\n               IF($B73=Z$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!AA73,\n               IF($B73=AA$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!AB73,\n               IF($B73=AB$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!AC73,\n               IF($B73=AC$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!AD73,\n               IF($B73=AD$3,$F73,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D73=\"\",$E73=\"N/A\"),0,\n    IF(YEAR($D73)>YEAR($E73),0,\n        IF( LEFT($A73,1)=\"b\",\n               $F73*'Planning Allocations'!AE73,\n               IF($B73=AE$3,$F73,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B74","v":"b0080"},{"$f":"'Projected Revenue Requirements'!C74","v":"ComEd"},{"$f":"'Upgrade Information'!E74","v":0.1},{"$f":"IF('Upgrade Information'!D74=\"\",\"\",'Upgrade Information'!D74)","v":"2004-04-16"},{"$f":"IF('Current Monthly Zonal Charges'!E74=\"N/A\",\"N/A\",VLOOKUP(B74,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I74:$AY74,MATCH($E74,'Projected Revenue Requirements'!$I74:$AY74,0)+2)/12","v":694.02227826850037},null,{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!H74,\n               IF($B74=H$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!I74,\n               IF($B74=I$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!J74,\n               IF($B74=J$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!K74,\n               IF($B74=K$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!L74,\n               IF($B74=L$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!M74,\n               IF($B74=M$3,$F74,0)\n           )\n       )\n   )","v":694.02227826850037},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!N74,\n               IF($B74=N$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!O74,\n               IF($B74=O$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!P74,\n               IF($B74=P$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!Q74,\n               IF($B74=Q$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!R74,\n               IF($B74=R$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!S74,\n               IF($B74=S$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!T74,\n               IF($B74=T$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!U74,\n               IF($B74=U$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!V74,\n               IF($B74=V$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!W74,\n               IF($B74=W$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!X74,\n               IF($B74=X$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!Y74,\n               IF($B74=Y$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!Z74,\n               IF($B74=Z$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!AA74,\n               IF($B74=AA$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!AB74,\n               IF($B74=AB$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!AC74,\n               IF($B74=AC$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!AD74,\n               IF($B74=AD$3,$F74,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D74=\"\",$E74=\"N/A\"),0,\n    IF(YEAR($D74)>YEAR($E74),0,\n        IF( LEFT($A74,1)=\"b\",\n               $F74*'Planning Allocations'!AE74,\n               IF($B74=AE$3,$F74,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,3.2640978552108679E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B75","v":"b0081"},{"$f":"'Projected Revenue Requirements'!C75","v":"ComEd"},{"$f":"'Upgrade Information'!E75","v":1.4},{"$f":"IF('Upgrade Information'!D75=\"\",\"\",'Upgrade Information'!D75)","v":"2005-05-14"},{"$f":"IF('Current Monthly Zonal Charges'!E75=\"N/A\",\"N/A\",VLOOKUP(B75,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I75:$AY75,MATCH($E75,'Projected Revenue Requirements'!$I75:$AY75,0)+2)/12","v":10142.333318651512},null,{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!H75,\n               IF($B75=H$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!I75,\n               IF($B75=I$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!J75,\n               IF($B75=J$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!K75,\n               IF($B75=K$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!L75,\n               IF($B75=L$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!M75,\n               IF($B75=M$3,$F75,0)\n           )\n       )\n   )","v":10142.333318651512},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!N75,\n               IF($B75=N$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!O75,\n               IF($B75=O$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!P75,\n               IF($B75=P$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!Q75,\n               IF($B75=Q$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!R75,\n               IF($B75=R$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!S75,\n               IF($B75=S$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!T75,\n               IF($B75=T$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!U75,\n               IF($B75=U$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!V75,\n               IF($B75=V$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!W75,\n               IF($B75=W$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!X75,\n               IF($B75=X$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!Y75,\n               IF($B75=Y$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!Z75,\n               IF($B75=Z$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!AA75,\n               IF($B75=AA$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!AB75,\n               IF($B75=AB$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!AC75,\n               IF($B75=AC$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!AD75,\n               IF($B75=AD$3,$F75,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D75=\"\",$E75=\"N/A\"),0,\n    IF(YEAR($D75)>YEAR($E75),0,\n        IF( LEFT($A75,1)=\"b\",\n               $F75*'Planning Allocations'!AE75,\n               IF($B75=AE$3,$F75,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.4770101691092456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B76","v":"b0085"},{"$f":"'Projected Revenue Requirements'!C76","v":"PSEG"},{"$f":"'Upgrade Information'!E76","v":15},{"$f":"IF('Upgrade Information'!D76=\"\",\"\",'Upgrade Information'!D76)","v":"2005-04-24"},{"$f":"IF('Current Monthly Zonal Charges'!E76=\"N/A\",\"N/A\",VLOOKUP(B76,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I76:$AY76,MATCH($E76,'Projected Revenue Requirements'!$I76:$AY76,0)+2)/12","v":83607.890070921989},null,{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!H76,\n               IF($B76=H$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!I76,\n               IF($B76=I$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!J76,\n               IF($B76=J$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!K76,\n               IF($B76=K$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!L76,\n               IF($B76=L$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!M76,\n               IF($B76=M$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!N76,\n               IF($B76=N$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!O76,\n               IF($B76=O$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!P76,\n               IF($B76=P$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!Q76,\n               IF($B76=Q$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!R76,\n               IF($B76=R$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!S76,\n               IF($B76=S$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!T76,\n               IF($B76=T$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!U76,\n               IF($B76=U$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!V76,\n               IF($B76=V$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!W76,\n               IF($B76=W$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!X76,\n               IF($B76=X$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!Y76,\n               IF($B76=Y$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!Z76,\n               IF($B76=Z$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!AA76,\n               IF($B76=AA$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!AB76,\n               IF($B76=AB$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!AC76,\n               IF($B76=AC$3,$F76,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!AD76,\n               IF($B76=AD$3,$F76,0)\n           )\n       )\n   )","v":83607.890070921989},{"$f":"\nIF( OR($D76=\"\",$E76=\"N/A\"),0,\n    IF(YEAR($D76)>YEAR($E76),0,\n        IF( LEFT($A76,1)=\"b\",\n               $F76*'Planning Allocations'!AE76,\n               IF($B76=AE$3,$F76,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2396659180961844,0]
[{"$f":"'Upgrade Information'!B77","v":"b0086"},{"$f":"'Projected Revenue Requirements'!C77","v":"AEC"},{"$f":"'Upgrade Information'!E77","v":6.6000000000000003E-2},{"$f":"IF('Upgrade Information'!D77=\"\",\"\",'Upgrade Information'!D77)","v":"2004-06-30"},{"$f":"IF('Current Monthly Zonal Charges'!E77=\"N/A\",\"N/A\",VLOOKUP(B77,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I77:$AY77,MATCH($E77,'Projected Revenue Requirements'!$I77:$AY77,0)+2)/12","v":318.44613386768128},null,{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!H77,\n               IF($B77=H$3,$F77,0)\n           )\n       )\n   )","v":318.44613386768128},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!I77,\n               IF($B77=I$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!J77,\n               IF($B77=J$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!K77,\n               IF($B77=K$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!L77,\n               IF($B77=L$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!M77,\n               IF($B77=M$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!N77,\n               IF($B77=N$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!O77,\n               IF($B77=O$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!P77,\n               IF($B77=P$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!Q77,\n               IF($B77=Q$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!R77,\n               IF($B77=R$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!S77,\n               IF($B77=S$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!T77,\n               IF($B77=T$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!U77,\n               IF($B77=U$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!V77,\n               IF($B77=V$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!W77,\n               IF($B77=W$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!X77,\n               IF($B77=X$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!Y77,\n               IF($B77=Y$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!Z77,\n               IF($B77=Z$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!AA77,\n               IF($B77=AA$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!AB77,\n               IF($B77=AB$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!AC77,\n               IF($B77=AC$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!AD77,\n               IF($B77=AD$3,$F77,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D77=\"\",$E77=\"N/A\"),0,\n    IF(YEAR($D77)>YEAR($E77),0,\n        IF( LEFT($A77,1)=\"b\",\n               $F77*'Planning Allocations'!AE77,\n               IF($B77=AE$3,$F77,0)\n           )\n       )\n   )","v":0},null,0.12182331058442283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B78","v":"b0087"},{"$f":"'Projected Revenue Requirements'!C78","v":"AEC"},{"$f":"'Upgrade Information'!E78","v":0.76},{"$f":"IF('Upgrade Information'!D78=\"\",\"\",'Upgrade Information'!D78)","v":"2004-06-29"},{"$f":"IF('Current Monthly Zonal Charges'!E78=\"N/A\",\"N/A\",VLOOKUP(B78,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I78:$AY78,MATCH($E78,'Projected Revenue Requirements'!$I78:$AY78,0)+2)/12","v":3666.9554809005717},null,{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!H78,\n               IF($B78=H$3,$F78,0)\n           )\n       )\n   )","v":3666.9554809005717},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!I78,\n               IF($B78=I$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!J78,\n               IF($B78=J$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!K78,\n               IF($B78=K$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!L78,\n               IF($B78=L$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!M78,\n               IF($B78=M$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!N78,\n               IF($B78=N$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!O78,\n               IF($B78=O$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!P78,\n               IF($B78=P$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!Q78,\n               IF($B78=Q$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!R78,\n               IF($B78=R$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!S78,\n               IF($B78=S$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!T78,\n               IF($B78=T$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!U78,\n               IF($B78=U$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!V78,\n               IF($B78=V$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!W78,\n               IF($B78=W$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!X78,\n               IF($B78=X$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!Y78,\n               IF($B78=Y$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!Z78,\n               IF($B78=Z$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!AA78,\n               IF($B78=AA$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!AB78,\n               IF($B78=AB$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!AC78,\n               IF($B78=AC$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!AD78,\n               IF($B78=AD$3,$F78,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D78=\"\",$E78=\"N/A\"),0,\n    IF(YEAR($D78)>YEAR($E78),0,\n        IF( LEFT($A78,1)=\"b\",\n               $F78*'Planning Allocations'!AE78,\n               IF($B78=AE$3,$F78,0)\n           )\n       )\n   )","v":0},null,1.40281387945699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B79","v":"b0088"},{"$f":"'Projected Revenue Requirements'!C79","v":"AEC"},{"$f":"'Upgrade Information'!E79","v":0.08},{"$f":"IF('Upgrade Information'!D79=\"\",\"\",'Upgrade Information'!D79)","v":"2004-04-21"},{"$f":"IF('Current Monthly Zonal Charges'!E79=\"N/A\",\"N/A\",VLOOKUP(B79,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I79:$AY79,MATCH($E79,'Projected Revenue Requirements'!$I79:$AY79,0)+2)/12","v":382.89183563134378},null,{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!H79,\n               IF($B79=H$3,$F79,0)\n           )\n       )\n   )","v":382.89183563134378},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!I79,\n               IF($B79=I$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!J79,\n               IF($B79=J$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!K79,\n               IF($B79=K$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!L79,\n               IF($B79=L$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!M79,\n               IF($B79=M$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!N79,\n               IF($B79=N$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!O79,\n               IF($B79=O$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!P79,\n               IF($B79=P$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!Q79,\n               IF($B79=Q$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!R79,\n               IF($B79=R$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!S79,\n               IF($B79=S$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!T79,\n               IF($B79=T$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!U79,\n               IF($B79=U$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!V79,\n               IF($B79=V$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!W79,\n               IF($B79=W$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!X79,\n               IF($B79=X$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!Y79,\n               IF($B79=Y$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!Z79,\n               IF($B79=Z$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!AA79,\n               IF($B79=AA$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!AB79,\n               IF($B79=AB$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!AC79,\n               IF($B79=AC$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!AD79,\n               IF($B79=AD$3,$F79,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D79=\"\",$E79=\"N/A\"),0,\n    IF(YEAR($D79)>YEAR($E79),0,\n        IF( LEFT($A79,1)=\"b\",\n               $F79*'Planning Allocations'!AE79,\n               IF($B79=AE$3,$F79,0)\n           )\n       )\n   )","v":0},null,0.14647736634710934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B80","v":"b0089"},{"$f":"'Projected Revenue Requirements'!C80","v":"AEC"},{"$f":"'Upgrade Information'!E80","v":0},{"$f":"IF('Upgrade Information'!D80=\"\",\"\",'Upgrade Information'!D80)","v":"2004-06-30"},{"$f":"IF('Current Monthly Zonal Charges'!E80=\"N/A\",\"N/A\",VLOOKUP(B80,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I80:$AY80,MATCH($E80,'Projected Revenue Requirements'!$I80:$AY80,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!H80,\n               IF($B80=H$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!I80,\n               IF($B80=I$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!J80,\n               IF($B80=J$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!K80,\n               IF($B80=K$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!L80,\n               IF($B80=L$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!M80,\n               IF($B80=M$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!N80,\n               IF($B80=N$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!O80,\n               IF($B80=O$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!P80,\n               IF($B80=P$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!Q80,\n               IF($B80=Q$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!R80,\n               IF($B80=R$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!S80,\n               IF($B80=S$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!T80,\n               IF($B80=T$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!U80,\n               IF($B80=U$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!V80,\n               IF($B80=V$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!W80,\n               IF($B80=W$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!X80,\n               IF($B80=X$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!Y80,\n               IF($B80=Y$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!Z80,\n               IF($B80=Z$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!AA80,\n               IF($B80=AA$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!AB80,\n               IF($B80=AB$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!AC80,\n               IF($B80=AC$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!AD80,\n               IF($B80=AD$3,$F80,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D80=\"\",$E80=\"N/A\"),0,\n    IF(YEAR($D80)>YEAR($E80),0,\n        IF( LEFT($A80,1)=\"b\",\n               $F80*'Planning Allocations'!AE80,\n               IF($B80=AE$3,$F80,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B81","v":"b0090"},{"$f":"'Projected Revenue Requirements'!C81","v":"PSEG"},{"$f":"'Upgrade Information'!E81","v":1.25},{"$f":"IF('Upgrade Information'!D81=\"\",\"\",'Upgrade Information'!D81)","v":"2005-07-14"},{"$f":"IF('Current Monthly Zonal Charges'!E81=\"N/A\",\"N/A\",VLOOKUP(B81,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I81:$AY81,MATCH($E81,'Projected Revenue Requirements'!$I81:$AY81,0)+2)/12","v":7018.2278738179666},null,{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!H81,\n               IF($B81=H$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!I81,\n               IF($B81=I$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!J81,\n               IF($B81=J$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!K81,\n               IF($B81=K$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!L81,\n               IF($B81=L$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!M81,\n               IF($B81=M$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!N81,\n               IF($B81=N$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!O81,\n               IF($B81=O$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!P81,\n               IF($B81=P$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!Q81,\n               IF($B81=Q$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!R81,\n               IF($B81=R$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!S81,\n               IF($B81=S$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!T81,\n               IF($B81=T$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!U81,\n               IF($B81=U$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!V81,\n               IF($B81=V$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!W81,\n               IF($B81=W$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!X81,\n               IF($B81=X$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!Y81,\n               IF($B81=Y$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!Z81,\n               IF($B81=Z$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!AA81,\n               IF($B81=AA$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!AB81,\n               IF($B81=AB$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!AC81,\n               IF($B81=AC$3,$F81,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!AD81,\n               IF($B81=AD$3,$F81,0)\n           )\n       )\n   )","v":7018.2278738179666},{"$f":"\nIF( OR($D81=\"\",$E81=\"N/A\"),0,\n    IF(YEAR($D81)>YEAR($E81),0,\n        IF( LEFT($A81,1)=\"b\",\n               $F81*'Planning Allocations'!AE81,\n               IF($B81=AE$3,$F81,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.69165545223395752,0]
[{"$f":"'Upgrade Information'!B82","v":"b0091"},{"$f":"'Projected Revenue Requirements'!C82","v":"APS"},{"$f":"'Upgrade Information'!E82","v":0.05},{"$f":"IF('Upgrade Information'!D82=\"\",\"\",'Upgrade Information'!D82)","v":"2005-05-06"},{"$f":"IF('Current Monthly Zonal Charges'!E82=\"N/A\",\"N/A\",VLOOKUP(B82,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I82:$AY82,MATCH($E82,'Projected Revenue Requirements'!$I82:$AY82,0)+2)/12","v":378.93818850665735},null,{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!H82,\n               IF($B82=H$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!I82,\n               IF($B82=I$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!J82,\n               IF($B82=J$3,$F82,0)\n           )\n       )\n   )","v":378.93818850665735},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!K82,\n               IF($B82=K$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!L82,\n               IF($B82=L$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!M82,\n               IF($B82=M$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!N82,\n               IF($B82=N$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!O82,\n               IF($B82=O$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!P82,\n               IF($B82=P$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!Q82,\n               IF($B82=Q$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!R82,\n               IF($B82=R$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!S82,\n               IF($B82=S$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!T82,\n               IF($B82=T$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!U82,\n               IF($B82=U$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!V82,\n               IF($B82=V$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!W82,\n               IF($B82=W$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!X82,\n               IF($B82=X$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!Y82,\n               IF($B82=Y$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!Z82,\n               IF($B82=Z$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!AA82,\n               IF($B82=AA$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!AB82,\n               IF($B82=AB$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!AC82,\n               IF($B82=AC$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!AD82,\n               IF($B82=AD$3,$F82,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D82=\"\",$E82=\"N/A\"),0,\n    IF(YEAR($D82)>YEAR($E82),0,\n        IF( LEFT($A82,1)=\"b\",\n               $F82*'Planning Allocations'!AE82,\n               IF($B82=AE$3,$F82,0)\n           )\n       )\n   )","v":0},null,0,0,4.13945564933045E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B83","v":"b0098"},{"$f":"'Projected Revenue Requirements'!C83","v":"ComEd"},{"$f":"'Upgrade Information'!E83","v":13.5},{"$f":"IF('Upgrade Information'!D83=\"\",\"\",'Upgrade Information'!D83)","v":"2005-05-25"},{"$f":"IF('Current Monthly Zonal Charges'!E83=\"N/A\",\"N/A\",VLOOKUP(B83,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I83:$AY83,MATCH($E83,'Projected Revenue Requirements'!$I83:$AY83,0)+2)/12","v":97801.071286996725},null,{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!H83,\n               IF($B83=H$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!I83,\n               IF($B83=I$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!J83,\n               IF($B83=J$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!K83,\n               IF($B83=K$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!L83,\n               IF($B83=L$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!M83,\n               IF($B83=M$3,$F83,0)\n           )\n       )\n   )","v":97801.071286996725},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!N83,\n               IF($B83=N$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!O83,\n               IF($B83=O$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!P83,\n               IF($B83=P$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!Q83,\n               IF($B83=Q$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!R83,\n               IF($B83=R$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!S83,\n               IF($B83=S$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!T83,\n               IF($B83=T$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!U83,\n               IF($B83=U$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!V83,\n               IF($B83=V$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!W83,\n               IF($B83=W$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!X83,\n               IF($B83=X$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!Y83,\n               IF($B83=Y$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!Z83,\n               IF($B83=Z$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!AA83,\n               IF($B83=AA$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!AB83,\n               IF($B83=AB$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!AC83,\n               IF($B83=AC$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!AD83,\n               IF($B83=AD$3,$F83,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D83=\"\",$E83=\"N/A\"),0,\n    IF(YEAR($D83)>YEAR($E83),0,\n        IF( LEFT($A83,1)=\"b\",\n               $F83*'Planning Allocations'!AE83,\n               IF($B83=AE$3,$F83,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,4.5997409164105827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B84","v":"b0099"},{"$f":"'Projected Revenue Requirements'!C84","v":"ComEd"},{"$f":"'Upgrade Information'!E84","v":5},{"$f":"IF('Upgrade Information'!D84=\"\",\"\",'Upgrade Information'!D84)","v":"2008-03-29"},{"$f":"IF('Current Monthly Zonal Charges'!E84=\"N/A\",\"N/A\",VLOOKUP(B84,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I84:$AY84,MATCH($E84,'Projected Revenue Requirements'!$I84:$AY84,0)+2)/12","v":40201.939978245871},null,{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!H84,\n               IF($B84=H$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!I84,\n               IF($B84=I$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!J84,\n               IF($B84=J$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!K84,\n               IF($B84=K$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!L84,\n               IF($B84=L$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!M84,\n               IF($B84=M$3,$F84,0)\n           )\n       )\n   )","v":40201.939978245871},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!N84,\n               IF($B84=N$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!O84,\n               IF($B84=O$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!P84,\n               IF($B84=P$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!Q84,\n               IF($B84=Q$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!R84,\n               IF($B84=R$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!S84,\n               IF($B84=S$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!T84,\n               IF($B84=T$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!U84,\n               IF($B84=U$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!V84,\n               IF($B84=V$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!W84,\n               IF($B84=W$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!X84,\n               IF($B84=X$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!Y84,\n               IF($B84=Y$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!Z84,\n               IF($B84=Z$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!AA84,\n               IF($B84=AA$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!AB84,\n               IF($B84=AB$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!AC84,\n               IF($B84=AC$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!AD84,\n               IF($B84=AD$3,$F84,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D84=\"\",$E84=\"N/A\"),0,\n    IF(YEAR($D84)>YEAR($E84),0,\n        IF( LEFT($A84,1)=\"b\",\n               $F84*'Planning Allocations'!AE84,\n               IF($B84=AE$3,$F84,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,1.8907615816842898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B85","v":"b0101"},{"$f":"'Projected Revenue Requirements'!C85","v":"ComEd"},{"$f":"'Upgrade Information'!E85","v":0.05},{"$f":"IF('Upgrade Information'!D85=\"\",\"\",'Upgrade Information'!D85)","v":"2005-05-25"},{"$f":"IF('Current Monthly Zonal Charges'!E85=\"N/A\",\"N/A\",VLOOKUP(B85,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I85:$AY85,MATCH($E85,'Projected Revenue Requirements'!$I85:$AY85,0)+2)/12","v":362.22618995183967},null,{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!H85,\n               IF($B85=H$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!I85,\n               IF($B85=I$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!J85,\n               IF($B85=J$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!K85,\n               IF($B85=K$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!L85,\n               IF($B85=L$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!M85,\n               IF($B85=M$3,$F85,0)\n           )\n       )\n   )","v":362.22618995183967},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!N85,\n               IF($B85=N$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!O85,\n               IF($B85=O$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!P85,\n               IF($B85=P$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!Q85,\n               IF($B85=Q$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!R85,\n               IF($B85=R$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!S85,\n               IF($B85=S$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!T85,\n               IF($B85=T$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!U85,\n               IF($B85=U$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!V85,\n               IF($B85=V$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!W85,\n               IF($B85=W$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!X85,\n               IF($B85=X$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!Y85,\n               IF($B85=Y$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!Z85,\n               IF($B85=Z$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!AA85,\n               IF($B85=AA$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!AB85,\n               IF($B85=AB$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!AC85,\n               IF($B85=AC$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!AD85,\n               IF($B85=AD$3,$F85,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D85=\"\",$E85=\"N/A\"),0,\n    IF(YEAR($D85)>YEAR($E85),0,\n        IF( LEFT($A85,1)=\"b\",\n               $F85*'Planning Allocations'!AE85,\n               IF($B85=AE$3,$F85,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,1.703607746818734E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B86","v":"b0104"},{"$f":"'Projected Revenue Requirements'!C86","v":"ComEd"},{"$f":"'Upgrade Information'!E86","v":15},{"$f":"IF('Upgrade Information'!D86=\"\",\"\",'Upgrade Information'!D86)","v":"2006-05-26"},{"$f":"IF('Current Monthly Zonal Charges'!E86=\"N/A\",\"N/A\",VLOOKUP(B86,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I86:$AY86,MATCH($E86,'Projected Revenue Requirements'!$I86:$AY86,0)+2)/12","v":112881.25567349982},null,{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!H86,\n               IF($B86=H$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!I86,\n               IF($B86=I$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!J86,\n               IF($B86=J$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!K86,\n               IF($B86=K$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!L86,\n               IF($B86=L$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!M86,\n               IF($B86=M$3,$F86,0)\n           )\n       )\n   )","v":112881.25567349982},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!N86,\n               IF($B86=N$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!O86,\n               IF($B86=O$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!P86,\n               IF($B86=P$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!Q86,\n               IF($B86=Q$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!R86,\n               IF($B86=R$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!S86,\n               IF($B86=S$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!T86,\n               IF($B86=T$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!U86,\n               IF($B86=U$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!V86,\n               IF($B86=V$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!W86,\n               IF($B86=W$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!X86,\n               IF($B86=X$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!Y86,\n               IF($B86=Y$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!Z86,\n               IF($B86=Z$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!AA86,\n               IF($B86=AA$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!AB86,\n               IF($B86=AB$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!AC86,\n               IF($B86=AC$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!AD86,\n               IF($B86=AD$3,$F86,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D86=\"\",$E86=\"N/A\"),0,\n    IF(YEAR($D86)>YEAR($E86),0,\n        IF( LEFT($A86,1)=\"b\",\n               $F86*'Planning Allocations'!AE86,\n               IF($B86=AE$3,$F86,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,5.3089861244314971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B87","v":"b0105"},{"$f":"'Projected Revenue Requirements'!C87","v":"ComEd"},{"$f":"'Upgrade Information'!E87","v":1.04},{"$f":"IF('Upgrade Information'!D87=\"\",\"\",'Upgrade Information'!D87)","v":"2006-05-27"},{"$f":"IF('Current Monthly Zonal Charges'!E87=\"N/A\",\"N/A\",VLOOKUP(B87,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I87:$AY87,MATCH($E87,'Projected Revenue Requirements'!$I87:$AY87,0)+2)/12","v":7826.4337266959874},null,{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!H87,\n               IF($B87=H$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!I87,\n               IF($B87=I$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!J87,\n               IF($B87=J$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!K87,\n               IF($B87=K$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!L87,\n               IF($B87=L$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!M87,\n               IF($B87=M$3,$F87,0)\n           )\n       )\n   )","v":7826.4337266959874},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!N87,\n               IF($B87=N$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!O87,\n               IF($B87=O$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!P87,\n               IF($B87=P$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!Q87,\n               IF($B87=Q$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!R87,\n               IF($B87=R$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!S87,\n               IF($B87=S$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!T87,\n               IF($B87=T$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!U87,\n               IF($B87=U$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!V87,\n               IF($B87=V$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!W87,\n               IF($B87=W$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!X87,\n               IF($B87=X$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!Y87,\n               IF($B87=Y$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!Z87,\n               IF($B87=Z$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!AA87,\n               IF($B87=AA$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!AB87,\n               IF($B87=AB$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!AC87,\n               IF($B87=AC$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!AD87,\n               IF($B87=AD$3,$F87,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D87=\"\",$E87=\"N/A\"),0,\n    IF(YEAR($D87)>YEAR($E87),0,\n        IF( LEFT($A87,1)=\"b\",\n               $F87*'Planning Allocations'!AE87,\n               IF($B87=AE$3,$F87,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.36808970462725049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B88","v":"b0108"},{"$f":"'Projected Revenue Requirements'!C88","v":"PSEG"},{"$f":"'Upgrade Information'!E88","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D88=\"\",\"\",'Upgrade Information'!D88)","v":"2006-05-05"},{"$f":"IF('Current Monthly Zonal Charges'!E88=\"N/A\",\"N/A\",VLOOKUP(B88,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I88:$AY88,MATCH($E88,'Projected Revenue Requirements'!$I88:$AY88,0)+2)/12","v":2731.4046136229313},null,{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!H88,\n               IF($B88=H$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!I88,\n               IF($B88=I$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!J88,\n               IF($B88=J$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!K88,\n               IF($B88=K$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!L88,\n               IF($B88=L$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!M88,\n               IF($B88=M$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!N88,\n               IF($B88=N$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!O88,\n               IF($B88=O$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!P88,\n               IF($B88=P$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!Q88,\n               IF($B88=Q$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!R88,\n               IF($B88=R$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!S88,\n               IF($B88=S$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!T88,\n               IF($B88=T$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!U88,\n               IF($B88=U$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!V88,\n               IF($B88=V$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!W88,\n               IF($B88=W$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!X88,\n               IF($B88=X$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!Y88,\n               IF($B88=Y$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!Z88,\n               IF($B88=Z$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!AA88,\n               IF($B88=AA$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!AB88,\n               IF($B88=AB$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!AC88,\n               IF($B88=AC$3,$F88,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!AD88,\n               IF($B88=AD$3,$F88,0)\n           )\n       )\n   )","v":2731.4046136229313},{"$f":"\nIF( OR($D88=\"\",$E88=\"N/A\"),0,\n    IF(YEAR($D88)>YEAR($E88),0,\n        IF( LEFT($A88,1)=\"b\",\n               $F88*'Planning Allocations'!AE88,\n               IF($B88=AE$3,$F88,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.26918346443509722,0]
[{"$f":"'Upgrade Information'!B89","v":"b0109"},{"$f":"'Projected Revenue Requirements'!C89","v":"APS"},{"$f":"'Upgrade Information'!E89","v":0},{"$f":"IF('Upgrade Information'!D89=\"\",\"\",'Upgrade Information'!D89)","v":"2005-03-31"},{"$f":"IF('Current Monthly Zonal Charges'!E89=\"N/A\",\"N/A\",VLOOKUP(B89,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I89:$AY89,MATCH($E89,'Projected Revenue Requirements'!$I89:$AY89,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!H89,\n               IF($B89=H$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!I89,\n               IF($B89=I$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!J89,\n               IF($B89=J$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!K89,\n               IF($B89=K$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!L89,\n               IF($B89=L$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!M89,\n               IF($B89=M$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!N89,\n               IF($B89=N$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!O89,\n               IF($B89=O$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!P89,\n               IF($B89=P$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!Q89,\n               IF($B89=Q$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!R89,\n               IF($B89=R$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!S89,\n               IF($B89=S$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!T89,\n               IF($B89=T$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!U89,\n               IF($B89=U$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!V89,\n               IF($B89=V$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!W89,\n               IF($B89=W$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!X89,\n               IF($B89=X$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!Y89,\n               IF($B89=Y$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!Z89,\n               IF($B89=Z$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!AA89,\n               IF($B89=AA$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!AB89,\n               IF($B89=AB$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!AC89,\n               IF($B89=AC$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!AD89,\n               IF($B89=AD$3,$F89,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D89=\"\",$E89=\"N/A\"),0,\n    IF(YEAR($D89)>YEAR($E89),0,\n        IF( LEFT($A89,1)=\"b\",\n               $F89*'Planning Allocations'!AE89,\n               IF($B89=AE$3,$F89,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B90","v":"b0110"},{"$f":"'Projected Revenue Requirements'!C90","v":"APS"},{"$f":"'Upgrade Information'!E90","v":0},{"$f":"IF('Upgrade Information'!D90=\"\",\"\",'Upgrade Information'!D90)","v":"2005-10-22"},{"$f":"IF('Current Monthly Zonal Charges'!E90=\"N/A\",\"N/A\",VLOOKUP(B90,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I90:$AY90,MATCH($E90,'Projected Revenue Requirements'!$I90:$AY90,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!H90,\n               IF($B90=H$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!I90,\n               IF($B90=I$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!J90,\n               IF($B90=J$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!K90,\n               IF($B90=K$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!L90,\n               IF($B90=L$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!M90,\n               IF($B90=M$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!N90,\n               IF($B90=N$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!O90,\n               IF($B90=O$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!P90,\n               IF($B90=P$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!Q90,\n               IF($B90=Q$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!R90,\n               IF($B90=R$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!S90,\n               IF($B90=S$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!T90,\n               IF($B90=T$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!U90,\n               IF($B90=U$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!V90,\n               IF($B90=V$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!W90,\n               IF($B90=W$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!X90,\n               IF($B90=X$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!Y90,\n               IF($B90=Y$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!Z90,\n               IF($B90=Z$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!AA90,\n               IF($B90=AA$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!AB90,\n               IF($B90=AB$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!AC90,\n               IF($B90=AC$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!AD90,\n               IF($B90=AD$3,$F90,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D90=\"\",$E90=\"N/A\"),0,\n    IF(YEAR($D90)>YEAR($E90),0,\n        IF( LEFT($A90,1)=\"b\",\n               $F90*'Planning Allocations'!AE90,\n               IF($B90=AE$3,$F90,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B91","v":"b0113"},{"$f":"'Projected Revenue Requirements'!C91","v":"AEP"},{"$f":"'Upgrade Information'!E91","v":14.2},{"$f":"IF('Upgrade Information'!D91=\"\",\"\",'Upgrade Information'!D91)","v":"2007-11-08"},{"$f":"IF('Current Monthly Zonal Charges'!E91=\"N/A\",\"N/A\",VLOOKUP(B91,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I91:$AY91,MATCH($E91,'Projected Revenue Requirements'!$I91:$AY91,0)+2)/12","v":99901.88434005146},null,{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!H91,\n               IF($B91=H$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!I91,\n               IF($B91=I$3,$F91,0)\n           )\n       )\n   )","v":99901.88434005146},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!J91,\n               IF($B91=J$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!K91,\n               IF($B91=K$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!L91,\n               IF($B91=L$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!M91,\n               IF($B91=M$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!N91,\n               IF($B91=N$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!O91,\n               IF($B91=O$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!P91,\n               IF($B91=P$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!Q91,\n               IF($B91=Q$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!R91,\n               IF($B91=R$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!S91,\n               IF($B91=S$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!T91,\n               IF($B91=T$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!U91,\n               IF($B91=U$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!V91,\n               IF($B91=V$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!W91,\n               IF($B91=W$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!X91,\n               IF($B91=X$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!Y91,\n               IF($B91=Y$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!Z91,\n               IF($B91=Z$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!AA91,\n               IF($B91=AA$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!AB91,\n               IF($B91=AB$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!AC91,\n               IF($B91=AC$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!AD91,\n               IF($B91=AD$3,$F91,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D91=\"\",$E91=\"N/A\"),0,\n    IF(YEAR($D91)>YEAR($E91),0,\n        IF( LEFT($A91,1)=\"b\",\n               $F91*'Planning Allocations'!AE91,\n               IF($B91=AE$3,$F91,0)\n           )\n       )\n   )","v":0},null,0,4.6001484701019688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B92","v":"b0114"},{"$f":"'Projected Revenue Requirements'!C92","v":"AEP"},{"$f":"'Upgrade Information'!E92","v":35.231999999999999},{"$f":"IF('Upgrade Information'!D92=\"\",\"\",'Upgrade Information'!D92)","v":"2010-11-14"},{"$f":"IF('Current Monthly Zonal Charges'!E92=\"N/A\",\"N/A\",VLOOKUP(B92,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I92:$AY92,MATCH($E92,'Projected Revenue Requirements'!$I92:$AY92,0)+2)/12","v":277088.22395048907},null,{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!H92,\n               IF($B92=H$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!I92,\n               IF($B92=I$3,$F92,0)\n           )\n       )\n   )","v":277088.22395048907},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!J92,\n               IF($B92=J$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!K92,\n               IF($B92=K$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!L92,\n               IF($B92=L$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!M92,\n               IF($B92=M$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!N92,\n               IF($B92=N$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!O92,\n               IF($B92=O$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!P92,\n               IF($B92=P$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!Q92,\n               IF($B92=Q$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!R92,\n               IF($B92=R$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!S92,\n               IF($B92=S$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!T92,\n               IF($B92=T$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!U92,\n               IF($B92=U$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!V92,\n               IF($B92=V$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!W92,\n               IF($B92=W$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!X92,\n               IF($B92=X$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!Y92,\n               IF($B92=Y$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!Z92,\n               IF($B92=Z$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!AA92,\n               IF($B92=AA$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!AB92,\n               IF($B92=AB$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!AC92,\n               IF($B92=AC$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!AD92,\n               IF($B92=AD$3,$F92,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D92=\"\",$E92=\"N/A\"),0,\n    IF(YEAR($D92)>YEAR($E92),0,\n        IF( LEFT($A92,1)=\"b\",\n               $F92*'Planning Allocations'!AE92,\n               IF($B92=AE$3,$F92,0)\n           )\n       )\n   )","v":0},null,0,12.758988260425614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B93","v":"b0115"},{"$f":"'Projected Revenue Requirements'!C93","v":"AEP"},{"$f":"'Upgrade Information'!E93","v":0.9},{"$f":"IF('Upgrade Information'!D93=\"\",\"\",'Upgrade Information'!D93)","v":"2005-07-12"},{"$f":"IF('Current Monthly Zonal Charges'!E93=\"N/A\",\"N/A\",VLOOKUP(B93,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I93:$AY93,MATCH($E93,'Projected Revenue Requirements'!$I93:$AY93,0)+2)/12","v":5751.2779604210009},null,{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!H93,\n               IF($B93=H$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!I93,\n               IF($B93=I$3,$F93,0)\n           )\n       )\n   )","v":5751.2779604210009},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!J93,\n               IF($B93=J$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!K93,\n               IF($B93=K$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!L93,\n               IF($B93=L$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!M93,\n               IF($B93=M$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!N93,\n               IF($B93=N$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!O93,\n               IF($B93=O$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!P93,\n               IF($B93=P$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!Q93,\n               IF($B93=Q$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!R93,\n               IF($B93=R$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!S93,\n               IF($B93=S$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!T93,\n               IF($B93=T$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!U93,\n               IF($B93=U$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!V93,\n               IF($B93=V$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!W93,\n               IF($B93=W$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!X93,\n               IF($B93=X$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!Y93,\n               IF($B93=Y$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!Z93,\n               IF($B93=Z$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!AA93,\n               IF($B93=AA$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!AB93,\n               IF($B93=AB$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!AC93,\n               IF($B93=AC$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!AD93,\n               IF($B93=AD$3,$F93,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D93=\"\",$E93=\"N/A\"),0,\n    IF(YEAR($D93)>YEAR($E93),0,\n        IF( LEFT($A93,1)=\"b\",\n               $F93*'Planning Allocations'!AE93,\n               IF($B93=AE$3,$F93,0)\n           )\n       )\n   )","v":0},null,0,0.26482716202536255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B94","v":"b0116"},{"$f":"'Projected Revenue Requirements'!C94","v":"AEP"},{"$f":"'Upgrade Information'!E94","v":4.0999999999999996},{"$f":"IF('Upgrade Information'!D94=\"\",\"\",'Upgrade Information'!D94)","v":"2005-06-24"},{"$f":"IF('Current Monthly Zonal Charges'!E94=\"N/A\",\"N/A\",VLOOKUP(B94,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I94:$AY94,MATCH($E94,'Projected Revenue Requirements'!$I94:$AY94,0)+2)/12","v":26105.814692602336},null,{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!H94,\n               IF($B94=H$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!I94,\n               IF($B94=I$3,$F94,0)\n           )\n       )\n   )","v":26105.814692602336},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!J94,\n               IF($B94=J$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!K94,\n               IF($B94=K$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!L94,\n               IF($B94=L$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!M94,\n               IF($B94=M$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!N94,\n               IF($B94=N$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!O94,\n               IF($B94=O$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!P94,\n               IF($B94=P$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!Q94,\n               IF($B94=Q$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!R94,\n               IF($B94=R$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!S94,\n               IF($B94=S$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!T94,\n               IF($B94=T$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!U94,\n               IF($B94=U$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!V94,\n               IF($B94=V$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!W94,\n               IF($B94=W$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!X94,\n               IF($B94=X$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!Y94,\n               IF($B94=Y$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!Z94,\n               IF($B94=Z$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!AA94,\n               IF($B94=AA$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!AB94,\n               IF($B94=AB$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!AC94,\n               IF($B94=AC$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!AD94,\n               IF($B94=AD$3,$F94,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D94=\"\",$E94=\"N/A\"),0,\n    IF(YEAR($D94)>YEAR($E94),0,\n        IF( LEFT($A94,1)=\"b\",\n               $F94*'Planning Allocations'!AE94,\n               IF($B94=AE$3,$F94,0)\n           )\n       )\n   )","v":0},null,0,1.2020856694771558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B95","v":"b0117"},{"$f":"'Projected Revenue Requirements'!C95","v":"AEP"},{"$f":"'Upgrade Information'!E95","v":3.3},{"$f":"IF('Upgrade Information'!D95=\"\",\"\",'Upgrade Information'!D95)","v":"2005-05-20"},{"$f":"IF('Current Monthly Zonal Charges'!E95=\"N/A\",\"N/A\",VLOOKUP(B95,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I95:$AY95,MATCH($E95,'Projected Revenue Requirements'!$I95:$AY95,0)+2)/12","v":20935.975195003182},null,{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!H95,\n               IF($B95=H$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!I95,\n               IF($B95=I$3,$F95,0)\n           )\n       )\n   )","v":20935.975195003182},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!J95,\n               IF($B95=J$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!K95,\n               IF($B95=K$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!L95,\n               IF($B95=L$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!M95,\n               IF($B95=M$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!N95,\n               IF($B95=N$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!O95,\n               IF($B95=O$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!P95,\n               IF($B95=P$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!Q95,\n               IF($B95=Q$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!R95,\n               IF($B95=R$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!S95,\n               IF($B95=S$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!T95,\n               IF($B95=T$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!U95,\n               IF($B95=U$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!V95,\n               IF($B95=V$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!W95,\n               IF($B95=W$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!X95,\n               IF($B95=X$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!Y95,\n               IF($B95=Y$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!Z95,\n               IF($B95=Z$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!AA95,\n               IF($B95=AA$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!AB95,\n               IF($B95=AB$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!AC95,\n               IF($B95=AC$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!AD95,\n               IF($B95=AD$3,$F95,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D95=\"\",$E95=\"N/A\"),0,\n    IF(YEAR($D95)>YEAR($E95),0,\n        IF( LEFT($A95,1)=\"b\",\n               $F95*'Planning Allocations'!AE95,\n               IF($B95=AE$3,$F95,0)\n           )\n       )\n   )","v":0},null,0,0.96403180880518968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B96","v":"b0118"},{"$f":"'Projected Revenue Requirements'!C96","v":"AEP"},{"$f":"'Upgrade Information'!E96","v":1.3},{"$f":"IF('Upgrade Information'!D96=\"\",\"\",'Upgrade Information'!D96)","v":"2004-11-11"},{"$f":"IF('Current Monthly Zonal Charges'!E96=\"N/A\",\"N/A\",VLOOKUP(B96,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I96:$AY96,MATCH($E96,'Projected Revenue Requirements'!$I96:$AY96,0)+2)/12","v":8067.8170242412789},null,{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!H96,\n               IF($B96=H$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!I96,\n               IF($B96=I$3,$F96,0)\n           )\n       )\n   )","v":8067.8170242412789},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!J96,\n               IF($B96=J$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!K96,\n               IF($B96=K$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!L96,\n               IF($B96=L$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!M96,\n               IF($B96=M$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!N96,\n               IF($B96=N$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!O96,\n               IF($B96=O$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!P96,\n               IF($B96=P$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!Q96,\n               IF($B96=Q$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!R96,\n               IF($B96=R$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!S96,\n               IF($B96=S$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!T96,\n               IF($B96=T$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!U96,\n               IF($B96=U$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!V96,\n               IF($B96=V$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!W96,\n               IF($B96=W$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!X96,\n               IF($B96=X$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!Y96,\n               IF($B96=Y$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!Z96,\n               IF($B96=Z$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!AA96,\n               IF($B96=AA$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!AB96,\n               IF($B96=AB$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!AC96,\n               IF($B96=AC$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!AD96,\n               IF($B96=AD$3,$F96,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D96=\"\",$E96=\"N/A\"),0,\n    IF(YEAR($D96)>YEAR($E96),0,\n        IF( LEFT($A96,1)=\"b\",\n               $F96*'Planning Allocations'!AE96,\n               IF($B96=AE$3,$F96,0)\n           )\n       )\n   )","v":0},null,0,0.37149605721948509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B97","v":"b0119"},{"$f":"'Projected Revenue Requirements'!C97","v":"Buckeye Power"},{"$f":"'Upgrade Information'!E97","v":1.3},{"$f":"IF('Upgrade Information'!D97=\"\",\"\",'Upgrade Information'!D97)","v":"2006-06-18"},{"$f":"IF('Current Monthly Zonal Charges'!E97=\"N/A\",\"N/A\",VLOOKUP(B97,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"N/A"},{"$f":"INDEX('Projected Revenue Requirements'!$I97:$AY97,MATCH($E97,'Projected Revenue Requirements'!$I97:$AY97,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!H97,\n               IF($B97=H$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!I97,\n               IF($B97=I$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!J97,\n               IF($B97=J$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!K97,\n               IF($B97=K$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!L97,\n               IF($B97=L$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!M97,\n               IF($B97=M$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!N97,\n               IF($B97=N$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!O97,\n               IF($B97=O$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!P97,\n               IF($B97=P$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!Q97,\n               IF($B97=Q$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!R97,\n               IF($B97=R$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!S97,\n               IF($B97=S$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!T97,\n               IF($B97=T$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!U97,\n               IF($B97=U$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!V97,\n               IF($B97=V$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!W97,\n               IF($B97=W$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!X97,\n               IF($B97=X$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!Y97,\n               IF($B97=Y$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!Z97,\n               IF($B97=Z$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!AA97,\n               IF($B97=AA$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!AB97,\n               IF($B97=AB$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!AC97,\n               IF($B97=AC$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!AD97,\n               IF($B97=AD$3,$F97,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D97=\"\",$E97=\"N/A\"),0,\n    IF(YEAR($D97)>YEAR($E97),0,\n        IF( LEFT($A97,1)=\"b\",\n               $F97*'Planning Allocations'!AE97,\n               IF($B97=AE$3,$F97,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B98","v":"b0121"},{"$f":"'Projected Revenue Requirements'!C98","v":"PSEG"},{"$f":"'Upgrade Information'!E98","v":1.25},{"$f":"IF('Upgrade Information'!D98=\"\",\"\",'Upgrade Information'!D98)","v":"2005-07-07"},{"$f":"IF('Current Monthly Zonal Charges'!E98=\"N/A\",\"N/A\",VLOOKUP(B98,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I98:$AY98,MATCH($E98,'Projected Revenue Requirements'!$I98:$AY98,0)+2)/12","v":7018.2278738179666},null,{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!H98,\n               IF($B98=H$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!I98,\n               IF($B98=I$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!J98,\n               IF($B98=J$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!K98,\n               IF($B98=K$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!L98,\n               IF($B98=L$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!M98,\n               IF($B98=M$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!N98,\n               IF($B98=N$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!O98,\n               IF($B98=O$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!P98,\n               IF($B98=P$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!Q98,\n               IF($B98=Q$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!R98,\n               IF($B98=R$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!S98,\n               IF($B98=S$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!T98,\n               IF($B98=T$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!U98,\n               IF($B98=U$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!V98,\n               IF($B98=V$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!W98,\n               IF($B98=W$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!X98,\n               IF($B98=X$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!Y98,\n               IF($B98=Y$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!Z98,\n               IF($B98=Z$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!AA98,\n               IF($B98=AA$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!AB98,\n               IF($B98=AB$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!AC98,\n               IF($B98=AC$3,$F98,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!AD98,\n               IF($B98=AD$3,$F98,0)\n           )\n       )\n   )","v":7018.2278738179666},{"$f":"\nIF( OR($D98=\"\",$E98=\"N/A\"),0,\n    IF(YEAR($D98)>YEAR($E98),0,\n        IF( LEFT($A98,1)=\"b\",\n               $F98*'Planning Allocations'!AE98,\n               IF($B98=AE$3,$F98,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.69165545223395752,0]
[{"$f":"'Upgrade Information'!B99","v":"b0122"},{"$f":"'Projected Revenue Requirements'!C99","v":"PSEG"},{"$f":"'Upgrade Information'!E99","v":0.5},{"$f":"IF('Upgrade Information'!D99=\"\",\"\",'Upgrade Information'!D99)","v":"2005-05-14"},{"$f":"IF('Current Monthly Zonal Charges'!E99=\"N/A\",\"N/A\",VLOOKUP(B99,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I99:$AY99,MATCH($E99,'Projected Revenue Requirements'!$I99:$AY99,0)+2)/12","v":2793.7168291962171},null,{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!H99,\n               IF($B99=H$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!I99,\n               IF($B99=I$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!J99,\n               IF($B99=J$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!K99,\n               IF($B99=K$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!L99,\n               IF($B99=L$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!M99,\n               IF($B99=M$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!N99,\n               IF($B99=N$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!O99,\n               IF($B99=O$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!P99,\n               IF($B99=P$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!Q99,\n               IF($B99=Q$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!R99,\n               IF($B99=R$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!S99,\n               IF($B99=S$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!T99,\n               IF($B99=T$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!U99,\n               IF($B99=U$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!V99,\n               IF($B99=V$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!W99,\n               IF($B99=W$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!X99,\n               IF($B99=X$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!Y99,\n               IF($B99=Y$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!Z99,\n               IF($B99=Z$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!AA99,\n               IF($B99=AA$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!AB99,\n               IF($B99=AB$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!AC99,\n               IF($B99=AC$3,$F99,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!AD99,\n               IF($B99=AD$3,$F99,0)\n           )\n       )\n   )","v":2793.7168291962171},{"$f":"\nIF( OR($D99=\"\",$E99=\"N/A\"),0,\n    IF(YEAR($D99)>YEAR($E99),0,\n        IF( LEFT($A99,1)=\"b\",\n               $F99*'Planning Allocations'!AE99,\n               IF($B99=AE$3,$F99,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27532441403333174,0]
[{"$f":"'Upgrade Information'!B100","v":"b0123"},{"$f":"'Projected Revenue Requirements'!C100","v":"JCPL"},{"$f":"'Upgrade Information'!E100","v":2.7},{"$f":"IF('Upgrade Information'!D100=\"\",\"\",'Upgrade Information'!D100)","v":"2005-08-01"},{"$f":"IF('Current Monthly Zonal Charges'!E100=\"N/A\",\"N/A\",VLOOKUP(B100,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I100:$AY100,MATCH($E100,'Projected Revenue Requirements'!$I100:$AY100,0)+2)/12","v":17868.820664504714},null,{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!H100,\n               IF($B100=H$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!I100,\n               IF($B100=I$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!J100,\n               IF($B100=J$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!K100,\n               IF($B100=K$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!L100,\n               IF($B100=L$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!M100,\n               IF($B100=M$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!N100,\n               IF($B100=N$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!O100,\n               IF($B100=O$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!P100,\n               IF($B100=P$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!Q100,\n               IF($B100=Q$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!R100,\n               IF($B100=R$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!S100,\n               IF($B100=S$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!T100,\n               IF($B100=T$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!U100,\n               IF($B100=U$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!V100,\n               IF($B100=V$3,$F100,0)\n           )\n       )\n   )","v":17868.820664504714},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!W100,\n               IF($B100=W$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!X100,\n               IF($B100=X$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!Y100,\n               IF($B100=Y$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!Z100,\n               IF($B100=Z$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!AA100,\n               IF($B100=AA$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!AB100,\n               IF($B100=AB$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!AC100,\n               IF($B100=AC$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!AD100,\n               IF($B100=AD$3,$F100,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D100=\"\",$E100=\"N/A\"),0,\n    IF(YEAR($D100)>YEAR($E100),0,\n        IF( LEFT($A100,1)=\"b\",\n               $F100*'Planning Allocations'!AE100,\n               IF($B100=AE$3,$F100,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.918359056085305,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B101","v":"b0124.1"},{"$f":"'Projected Revenue Requirements'!C101","v":"JCPL"},{"$f":"'Upgrade Information'!E101","v":0.8},{"$f":"IF('Upgrade Information'!D101=\"\",\"\",'Upgrade Information'!D101)","v":"2005-08-10"},{"$f":"IF('Current Monthly Zonal Charges'!E101=\"N/A\",\"N/A\",VLOOKUP(B101,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I101:$AY101,MATCH($E101,'Projected Revenue Requirements'!$I101:$AY101,0)+2)/12","v":5305.8360968553461},null,{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!H101,\n               IF($B101=H$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!I101,\n               IF($B101=I$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!J101,\n               IF($B101=J$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!K101,\n               IF($B101=K$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!L101,\n               IF($B101=L$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!M101,\n               IF($B101=M$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!N101,\n               IF($B101=N$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!O101,\n               IF($B101=O$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!P101,\n               IF($B101=P$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!Q101,\n               IF($B101=Q$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!R101,\n               IF($B101=R$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!S101,\n               IF($B101=S$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!T101,\n               IF($B101=T$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!U101,\n               IF($B101=U$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!V101,\n               IF($B101=V$3,$F101,0)\n           )\n       )\n   )","v":5305.8360968553461},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!W101,\n               IF($B101=W$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!X101,\n               IF($B101=X$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!Y101,\n               IF($B101=Y$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!Z101,\n               IF($B101=Z$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!AA101,\n               IF($B101=AA$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!AB101,\n               IF($B101=AB$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!AC101,\n               IF($B101=AC$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!AD101,\n               IF($B101=AD$3,$F101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D101=\"\",$E101=\"N/A\"),0,\n    IF(YEAR($D101)>YEAR($E101),0,\n        IF( LEFT($A101,1)=\"b\",\n               $F101*'Planning Allocations'!AE101,\n               IF($B101=AE$3,$F101,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.86655605952332171,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B102","v":"b0124.2"},{"$f":"'Projected Revenue Requirements'!C102","v":"JCPL"},{"$f":"'Upgrade Information'!E102","v":1},{"$f":"IF('Upgrade Information'!D102=\"\",\"\",'Upgrade Information'!D102)","v":"2006-04-10"},{"$f":"IF('Current Monthly Zonal Charges'!E102=\"N/A\",\"N/A\",VLOOKUP(B102,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I102:$AY102,MATCH($E102,'Projected Revenue Requirements'!$I102:$AY102,0)+2)/12","v":6746.0022688679237},null,{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!H102,\n               IF($B102=H$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!I102,\n               IF($B102=I$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!J102,\n               IF($B102=J$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!K102,\n               IF($B102=K$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!L102,\n               IF($B102=L$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!M102,\n               IF($B102=M$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!N102,\n               IF($B102=N$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!O102,\n               IF($B102=O$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!P102,\n               IF($B102=P$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!Q102,\n               IF($B102=Q$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!R102,\n               IF($B102=R$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!S102,\n               IF($B102=S$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!T102,\n               IF($B102=T$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!U102,\n               IF($B102=U$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!V102,\n               IF($B102=V$3,$F102,0)\n           )\n       )\n   )","v":6746.0022688679237},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!W102,\n               IF($B102=W$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!X102,\n               IF($B102=X$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!Y102,\n               IF($B102=Y$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!Z102,\n               IF($B102=Z$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!AA102,\n               IF($B102=AA$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!AB102,\n               IF($B102=AB$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!AC102,\n               IF($B102=AC$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!AD102,\n               IF($B102=AD$3,$F102,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D102=\"\",$E102=\"N/A\"),0,\n    IF(YEAR($D102)>YEAR($E102),0,\n        IF( LEFT($A102,1)=\"b\",\n               $F102*'Planning Allocations'!AE102,\n               IF($B102=AE$3,$F102,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1017658738290554,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B103","v":"b0125"},{"$f":"'Projected Revenue Requirements'!C103","v":"PSEG"},{"$f":"'Upgrade Information'!E103","v":0.1},{"$f":"IF('Upgrade Information'!D103=\"\",\"\",'Upgrade Information'!D103)","v":"2005-07-29"},{"$f":"IF('Current Monthly Zonal Charges'!E103=\"N/A\",\"N/A\",VLOOKUP(B103,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I103:$AY103,MATCH($E103,'Projected Revenue Requirements'!$I103:$AY103,0)+2)/12","v":561.45822990543729},null,{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!H103,\n               IF($B103=H$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!I103,\n               IF($B103=I$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!J103,\n               IF($B103=J$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!K103,\n               IF($B103=K$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!L103,\n               IF($B103=L$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!M103,\n               IF($B103=M$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!N103,\n               IF($B103=N$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!O103,\n               IF($B103=O$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!P103,\n               IF($B103=P$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!Q103,\n               IF($B103=Q$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!R103,\n               IF($B103=R$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!S103,\n               IF($B103=S$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!T103,\n               IF($B103=T$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!U103,\n               IF($B103=U$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!V103,\n               IF($B103=V$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!W103,\n               IF($B103=W$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!X103,\n               IF($B103=X$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!Y103,\n               IF($B103=Y$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!Z103,\n               IF($B103=Z$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!AA103,\n               IF($B103=AA$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!AB103,\n               IF($B103=AB$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!AC103,\n               IF($B103=AC$3,$F103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!AD103,\n               IF($B103=AD$3,$F103,0)\n           )\n       )\n   )","v":561.45822990543729},{"$f":"\nIF( OR($D103=\"\",$E103=\"N/A\"),0,\n    IF(YEAR($D103)>YEAR($E103),0,\n        IF( LEFT($A103,1)=\"b\",\n               $F103*'Planning Allocations'!AE103,\n               IF($B103=AE$3,$F103,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5332436178716596E-2,0]
[{"$f":"'Upgrade Information'!B104","v":"b0126"},{"$f":"'Projected Revenue Requirements'!C104","v":"PSEG"},{"$f":"'Upgrade Information'!E104","v":0.5},{"$f":"IF('Upgrade Information'!D104=\"\",\"\",'Upgrade Information'!D104)","v":"2005-05-24"},{"$f":"IF('Current Monthly Zonal Charges'!E104=\"N/A\",\"N/A\",VLOOKUP(B104,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I104:$AY104,MATCH($E104,'Projected Revenue Requirements'!$I104:$AY104,0)+2)/12","v":2793.7168291962171},null,{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!H104,\n               IF($B104=H$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!I104,\n               IF($B104=I$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!J104,\n               IF($B104=J$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!K104,\n               IF($B104=K$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!L104,\n               IF($B104=L$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!M104,\n               IF($B104=M$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!N104,\n               IF($B104=N$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!O104,\n               IF($B104=O$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!P104,\n               IF($B104=P$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!Q104,\n               IF($B104=Q$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!R104,\n               IF($B104=R$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!S104,\n               IF($B104=S$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!T104,\n               IF($B104=T$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!U104,\n               IF($B104=U$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!V104,\n               IF($B104=V$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!W104,\n               IF($B104=W$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!X104,\n               IF($B104=X$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!Y104,\n               IF($B104=Y$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!Z104,\n               IF($B104=Z$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!AA104,\n               IF($B104=AA$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!AB104,\n               IF($B104=AB$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!AC104,\n               IF($B104=AC$3,$F104,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!AD104,\n               IF($B104=AD$3,$F104,0)\n           )\n       )\n   )","v":2793.7168291962171},{"$f":"\nIF( OR($D104=\"\",$E104=\"N/A\"),0,\n    IF(YEAR($D104)>YEAR($E104),0,\n        IF( LEFT($A104,1)=\"b\",\n               $F104*'Planning Allocations'!AE104,\n               IF($B104=AE$3,$F104,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27532441403333174,0]
[{"$f":"'Upgrade Information'!B105","v":"b0127"},{"$f":"'Projected Revenue Requirements'!C105","v":"PSEG"},{"$f":"'Upgrade Information'!E105","v":0.5},{"$f":"IF('Upgrade Information'!D105=\"\",\"\",'Upgrade Information'!D105)","v":"2005-05-28"},{"$f":"IF('Current Monthly Zonal Charges'!E105=\"N/A\",\"N/A\",VLOOKUP(B105,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I105:$AY105,MATCH($E105,'Projected Revenue Requirements'!$I105:$AY105,0)+2)/12","v":2793.7168291962171},null,{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!H105,\n               IF($B105=H$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!I105,\n               IF($B105=I$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!J105,\n               IF($B105=J$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!K105,\n               IF($B105=K$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!L105,\n               IF($B105=L$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!M105,\n               IF($B105=M$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!N105,\n               IF($B105=N$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!O105,\n               IF($B105=O$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!P105,\n               IF($B105=P$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!Q105,\n               IF($B105=Q$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!R105,\n               IF($B105=R$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!S105,\n               IF($B105=S$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!T105,\n               IF($B105=T$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!U105,\n               IF($B105=U$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!V105,\n               IF($B105=V$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!W105,\n               IF($B105=W$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!X105,\n               IF($B105=X$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!Y105,\n               IF($B105=Y$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!Z105,\n               IF($B105=Z$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!AA105,\n               IF($B105=AA$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!AB105,\n               IF($B105=AB$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!AC105,\n               IF($B105=AC$3,$F105,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!AD105,\n               IF($B105=AD$3,$F105,0)\n           )\n       )\n   )","v":2793.7168291962171},{"$f":"\nIF( OR($D105=\"\",$E105=\"N/A\"),0,\n    IF(YEAR($D105)>YEAR($E105),0,\n        IF( LEFT($A105,1)=\"b\",\n               $F105*'Planning Allocations'!AE105,\n               IF($B105=AE$3,$F105,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27532441403333174,0]
[{"$f":"'Upgrade Information'!B106","v":"b0128"},{"$f":"'Projected Revenue Requirements'!C106","v":"ComEd"},{"$f":"'Upgrade Information'!E106","v":0.4},{"$f":"IF('Upgrade Information'!D106=\"\",\"\",'Upgrade Information'!D106)","v":"2005-05-12"},{"$f":"IF('Current Monthly Zonal Charges'!E106=\"N/A\",\"N/A\",VLOOKUP(B106,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I106:$AY106,MATCH($E106,'Projected Revenue Requirements'!$I106:$AY106,0)+2)/12","v":2897.8095196147174},null,{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!H106,\n               IF($B106=H$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!I106,\n               IF($B106=I$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!J106,\n               IF($B106=J$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!K106,\n               IF($B106=K$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!L106,\n               IF($B106=L$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!M106,\n               IF($B106=M$3,$F106,0)\n           )\n       )\n   )","v":2897.8095196147174},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!N106,\n               IF($B106=N$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!O106,\n               IF($B106=O$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!P106,\n               IF($B106=P$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!Q106,\n               IF($B106=Q$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!R106,\n               IF($B106=R$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!S106,\n               IF($B106=S$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!T106,\n               IF($B106=T$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!U106,\n               IF($B106=U$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!V106,\n               IF($B106=V$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!W106,\n               IF($B106=W$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!X106,\n               IF($B106=X$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!Y106,\n               IF($B106=Y$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!Z106,\n               IF($B106=Z$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!AA106,\n               IF($B106=AA$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!AB106,\n               IF($B106=AB$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!AC106,\n               IF($B106=AC$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!AD106,\n               IF($B106=AD$3,$F106,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D106=\"\",$E106=\"N/A\"),0,\n    IF(YEAR($D106)>YEAR($E106),0,\n        IF( LEFT($A106,1)=\"b\",\n               $F106*'Planning Allocations'!AE106,\n               IF($B106=AE$3,$F106,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.13628861974549872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B107","v":"b0129"},{"$f":"'Projected Revenue Requirements'!C107","v":"PSEG"},{"$f":"'Upgrade Information'!E107","v":0.5},{"$f":"IF('Upgrade Information'!D107=\"\",\"\",'Upgrade Information'!D107)","v":"2006-05-25"},{"$f":"IF('Current Monthly Zonal Charges'!E107=\"N/A\",\"N/A\",VLOOKUP(B107,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I107:$AY107,MATCH($E107,'Projected Revenue Requirements'!$I107:$AY107,0)+2)/12","v":2875.1627511820329},null,{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!H107,\n               IF($B107=H$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!I107,\n               IF($B107=I$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!J107,\n               IF($B107=J$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!K107,\n               IF($B107=K$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!L107,\n               IF($B107=L$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!M107,\n               IF($B107=M$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!N107,\n               IF($B107=N$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!O107,\n               IF($B107=O$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!P107,\n               IF($B107=P$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!Q107,\n               IF($B107=Q$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!R107,\n               IF($B107=R$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!S107,\n               IF($B107=S$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!T107,\n               IF($B107=T$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!U107,\n               IF($B107=U$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!V107,\n               IF($B107=V$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!W107,\n               IF($B107=W$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!X107,\n               IF($B107=X$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!Y107,\n               IF($B107=Y$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!Z107,\n               IF($B107=Z$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!AA107,\n               IF($B107=AA$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!AB107,\n               IF($B107=AB$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!AC107,\n               IF($B107=AC$3,$F107,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!AD107,\n               IF($B107=AD$3,$F107,0)\n           )\n       )\n   )","v":2875.1627511820329},{"$f":"\nIF( OR($D107=\"\",$E107=\"N/A\"),0,\n    IF(YEAR($D107)>YEAR($E107),0,\n        IF( LEFT($A107,1)=\"b\",\n               $F107*'Planning Allocations'!AE107,\n               IF($B107=AE$3,$F107,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28335101519483918,0]
[{"$f":"'Upgrade Information'!B108","v":"b0130"},{"$f":"'Projected Revenue Requirements'!C108","v":"PSEG"},{"$f":"'Upgrade Information'!E108","v":20},{"$f":"IF('Upgrade Information'!D108=\"\",\"\",'Upgrade Information'!D108)","v":"2006-05-19"},{"$f":"IF('Current Monthly Zonal Charges'!E108=\"N/A\",\"N/A\",VLOOKUP(B108,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I108:$AY108,MATCH($E108,'Projected Revenue Requirements'!$I108:$AY108,0)+2)/12","v":115006.51004728132},null,{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!H108,\n               IF($B108=H$3,$F108,0)\n           )\n       )\n   )","v":1564.0885366430259},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!I108,\n               IF($B108=I$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!J108,\n               IF($B108=J$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!K108,\n               IF($B108=K$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!L108,\n               IF($B108=L$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!M108,\n               IF($B108=M$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!N108,\n               IF($B108=N$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!O108,\n               IF($B108=O$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!P108,\n               IF($B108=P$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!Q108,\n               IF($B108=Q$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!R108,\n               IF($B108=R$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!S108,\n               IF($B108=S$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!T108,\n               IF($B108=T$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!U108,\n               IF($B108=U$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!V108,\n               IF($B108=V$3,$F108,0)\n           )\n       )\n   )","v":54927.109198581558},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!W108,\n               IF($B108=W$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!X108,\n               IF($B108=X$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!Y108,\n               IF($B108=Y$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!Z108,\n               IF($B108=Z$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!AA108,\n               IF($B108=AA$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!AB108,\n               IF($B108=AB$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!AC108,\n               IF($B108=AC$3,$F108,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!AD108,\n               IF($B108=AD$3,$F108,0)\n           )\n       )\n   )","v":58515.31231205674},{"$f":"\nIF( OR($D108=\"\",$E108=\"N/A\"),0,\n    IF(YEAR($D108)>YEAR($E108),0,\n        IF( LEFT($A108,1)=\"b\",\n               $F108*'Planning Allocations'!AE108,\n               IF($B108=AE$3,$F108,0)\n           )\n       )\n   )","v":0},null,0.59835062610674294,0,0,0,0,0,0,0,0,0,0,0,0,0,8.9707669892667798,0,0,0,0,0,0,0,5.766759861245367,0]
[{"$f":"'Upgrade Information'!B109","v":"b0132"},{"$f":"'Projected Revenue Requirements'!C109","v":"JCPL"},{"$f":"'Upgrade Information'!E109","v":4.4000000000000004},{"$f":"IF('Upgrade Information'!D109=\"\",\"\",'Upgrade Information'!D109)","v":"2007-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E109=\"N/A\",\"N/A\",VLOOKUP(B109,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I109:$AY109,MATCH($E109,'Projected Revenue Requirements'!$I109:$AY109,0)+2)/12","v":30495.416089779876},null,{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!H109,\n               IF($B109=H$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!I109,\n               IF($B109=I$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!J109,\n               IF($B109=J$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!K109,\n               IF($B109=K$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!L109,\n               IF($B109=L$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!M109,\n               IF($B109=M$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!N109,\n               IF($B109=N$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!O109,\n               IF($B109=O$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!P109,\n               IF($B109=P$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!Q109,\n               IF($B109=Q$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!R109,\n               IF($B109=R$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!S109,\n               IF($B109=S$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!T109,\n               IF($B109=T$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!U109,\n               IF($B109=U$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!V109,\n               IF($B109=V$3,$F109,0)\n           )\n       )\n   )","v":30495.416089779876},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!W109,\n               IF($B109=W$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!X109,\n               IF($B109=X$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!Y109,\n               IF($B109=Y$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!Z109,\n               IF($B109=Z$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!AA109,\n               IF($B109=AA$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!AB109,\n               IF($B109=AB$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!AC109,\n               IF($B109=AC$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!AD109,\n               IF($B109=AD$3,$F109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D109=\"\",$E109=\"N/A\"),0,\n    IF(YEAR($D109)>YEAR($E109),0,\n        IF( LEFT($A109,1)=\"b\",\n               $F109*'Planning Allocations'!AE109,\n               IF($B109=AE$3,$F109,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9805510607359054,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B110","v":"b0132.1"},{"$f":"'Projected Revenue Requirements'!C110","v":"JCPL"},{"$f":"'Upgrade Information'!E110","v":1},{"$f":"IF('Upgrade Information'!D110=\"\",\"\",'Upgrade Information'!D110)","v":""},{"$f":"IF('Current Monthly Zonal Charges'!E110=\"N/A\",\"N/A\",VLOOKUP(B110,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I110:$AY110,MATCH($E110,'Projected Revenue Requirements'!$I110:$AY110,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!H110,\n               IF($B110=H$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!I110,\n               IF($B110=I$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!J110,\n               IF($B110=J$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!K110,\n               IF($B110=K$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!L110,\n               IF($B110=L$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!M110,\n               IF($B110=M$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!N110,\n               IF($B110=N$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!O110,\n               IF($B110=O$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!P110,\n               IF($B110=P$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!Q110,\n               IF($B110=Q$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!R110,\n               IF($B110=R$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!S110,\n               IF($B110=S$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!T110,\n               IF($B110=T$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!U110,\n               IF($B110=U$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!V110,\n               IF($B110=V$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!W110,\n               IF($B110=W$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!X110,\n               IF($B110=X$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!Y110,\n               IF($B110=Y$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!Z110,\n               IF($B110=Z$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!AA110,\n               IF($B110=AA$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!AB110,\n               IF($B110=AB$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!AC110,\n               IF($B110=AC$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!AD110,\n               IF($B110=AD$3,$F110,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D110=\"\",$E110=\"N/A\"),0,\n    IF(YEAR($D110)>YEAR($E110),0,\n        IF( LEFT($A110,1)=\"b\",\n               $F110*'Planning Allocations'!AE110,\n               IF($B110=AE$3,$F110,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B111","v":"b0132.2"},{"$f":"'Projected Revenue Requirements'!C111","v":"JCPL"},{"$f":"'Upgrade Information'!E111","v":0.38},{"$f":"IF('Upgrade Information'!D111=\"\",\"\",'Upgrade Information'!D111)","v":""},{"$f":"IF('Current Monthly Zonal Charges'!E111=\"N/A\",\"N/A\",VLOOKUP(B111,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I111:$AY111,MATCH($E111,'Projected Revenue Requirements'!$I111:$AY111,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!H111,\n               IF($B111=H$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!I111,\n               IF($B111=I$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!J111,\n               IF($B111=J$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!K111,\n               IF($B111=K$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!L111,\n               IF($B111=L$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!M111,\n               IF($B111=M$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!N111,\n               IF($B111=N$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!O111,\n               IF($B111=O$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!P111,\n               IF($B111=P$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!Q111,\n               IF($B111=Q$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!R111,\n               IF($B111=R$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!S111,\n               IF($B111=S$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!T111,\n               IF($B111=T$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!U111,\n               IF($B111=U$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!V111,\n               IF($B111=V$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!W111,\n               IF($B111=W$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!X111,\n               IF($B111=X$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!Y111,\n               IF($B111=Y$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!Z111,\n               IF($B111=Z$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!AA111,\n               IF($B111=AA$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!AB111,\n               IF($B111=AB$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!AC111,\n               IF($B111=AC$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!AD111,\n               IF($B111=AD$3,$F111,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D111=\"\",$E111=\"N/A\"),0,\n    IF(YEAR($D111)>YEAR($E111),0,\n        IF( LEFT($A111,1)=\"b\",\n               $F111*'Planning Allocations'!AE111,\n               IF($B111=AE$3,$F111,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B112","v":"b0132.3"},{"$f":"'Projected Revenue Requirements'!C112","v":"ME"},{"$f":"'Upgrade Information'!E112","v":0.1},{"$f":"IF('Upgrade Information'!D112=\"\",\"\",'Upgrade Information'!D112)","v":"2011-10-28"},{"$f":"IF('Current Monthly Zonal Charges'!E112=\"N/A\",\"N/A\",VLOOKUP(B112,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I112:$AY112,MATCH($E112,'Projected Revenue Requirements'!$I112:$AY112,0)+2)/12","v":882.60851263517952},null,{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!H112,\n               IF($B112=H$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!I112,\n               IF($B112=I$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!J112,\n               IF($B112=J$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!K112,\n               IF($B112=K$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!L112,\n               IF($B112=L$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!M112,\n               IF($B112=M$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!N112,\n               IF($B112=N$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!O112,\n               IF($B112=O$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!P112,\n               IF($B112=P$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!Q112,\n               IF($B112=Q$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!R112,\n               IF($B112=R$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!S112,\n               IF($B112=S$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!T112,\n               IF($B112=T$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!U112,\n               IF($B112=U$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!V112,\n               IF($B112=V$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!W112,\n               IF($B112=W$3,$F112,0)\n           )\n       )\n   )","v":882.60851263517952},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!X112,\n               IF($B112=X$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!Y112,\n               IF($B112=Y$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!Z112,\n               IF($B112=Z$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!AA112,\n               IF($B112=AA$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!AB112,\n               IF($B112=AB$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!AC112,\n               IF($B112=AC$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!AD112,\n               IF($B112=AD$3,$F112,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D112=\"\",$E112=\"N/A\"),0,\n    IF(YEAR($D112)>YEAR($E112),0,\n        IF( LEFT($A112,1)=\"b\",\n               $F112*'Planning Allocations'!AE112,\n               IF($B112=AE$3,$F112,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.29212872360744696,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B113","v":"b0134"},{"$f":"'Projected Revenue Requirements'!C113","v":"PSEG"},{"$f":"'Upgrade Information'!E113","v":20},{"$f":"IF('Upgrade Information'!D113=\"\",\"\",'Upgrade Information'!D113)","v":"2007-05-15"},{"$f":"IF('Current Monthly Zonal Charges'!E113=\"N/A\",\"N/A\",VLOOKUP(B113,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I113:$AY113,MATCH($E113,'Projected Revenue Requirements'!$I113:$AY113,0)+2)/12","v":118264.34692671394},null,{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!H113,\n               IF($B113=H$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!I113,\n               IF($B113=I$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!J113,\n               IF($B113=J$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!K113,\n               IF($B113=K$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!L113,\n               IF($B113=L$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!M113,\n               IF($B113=M$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!N113,\n               IF($B113=N$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!O113,\n               IF($B113=O$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!P113,\n               IF($B113=P$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!Q113,\n               IF($B113=Q$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!R113,\n               IF($B113=R$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!S113,\n               IF($B113=S$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!T113,\n               IF($B113=T$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!U113,\n               IF($B113=U$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!V113,\n               IF($B113=V$3,$F113,0)\n           )\n       )\n   )","v":60444.907714243498},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!W113,\n               IF($B113=W$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!X113,\n               IF($B113=X$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!Y113,\n               IF($B113=Y$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!Z113,\n               IF($B113=Z$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!AA113,\n               IF($B113=AA$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!AB113,\n               IF($B113=AB$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!AC113,\n               IF($B113=AC$3,$F113,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!AD113,\n               IF($B113=AD$3,$F113,0)\n           )\n       )\n   )","v":54354.293847517729},{"$f":"\nIF( OR($D113=\"\",$E113=\"N/A\"),0,\n    IF(YEAR($D113)>YEAR($E113),0,\n        IF( LEFT($A113,1)=\"b\",\n               $F113*'Planning Allocations'!AE113,\n               IF($B113=AE$3,$F113,0)\n           )\n       )\n   )","v":3465.1453649527184},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.8719410270041159,0,0,0,0,0,0,0,5.3566860990950751,8.5055114505466829]
[{"$f":"'Upgrade Information'!B114","v":"b0135"},{"$f":"'Projected Revenue Requirements'!C114","v":"AEC"},{"$f":"'Upgrade Information'!E114","v":17.05},{"$f":"IF('Upgrade Information'!D114=\"\",\"\",'Upgrade Information'!D114)","v":"2007-12-24"},{"$f":"IF('Current Monthly Zonal Charges'!E114=\"N/A\",\"N/A\",VLOOKUP(B114,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I114:$AY114,MATCH($E114,'Projected Revenue Requirements'!$I114:$AY114,0)+2)/12","v":96155.255633788605},null,{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!H114,\n               IF($B114=H$3,$F114,0)\n           )\n       )\n   )","v":96155.255633788605},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!I114,\n               IF($B114=I$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!J114,\n               IF($B114=J$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!K114,\n               IF($B114=K$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!L114,\n               IF($B114=L$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!M114,\n               IF($B114=M$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!N114,\n               IF($B114=N$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!O114,\n               IF($B114=O$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!P114,\n               IF($B114=P$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!Q114,\n               IF($B114=Q$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!R114,\n               IF($B114=R$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!S114,\n               IF($B114=S$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!T114,\n               IF($B114=T$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!U114,\n               IF($B114=U$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!V114,\n               IF($B114=V$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!W114,\n               IF($B114=W$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!X114,\n               IF($B114=X$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!Y114,\n               IF($B114=Y$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!Z114,\n               IF($B114=Z$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!AA114,\n               IF($B114=AA$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!AB114,\n               IF($B114=AB$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!AC114,\n               IF($B114=AC$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!AD114,\n               IF($B114=AD$3,$F114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D114=\"\",$E114=\"N/A\"),0,\n    IF(YEAR($D114)>YEAR($E114),0,\n        IF( LEFT($A114,1)=\"b\",\n               $F114*'Planning Allocations'!AE114,\n               IF($B114=AE$3,$F114,0)\n           )\n       )\n   )","v":0},null,36.784719064188451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B115","v":"b0136"},{"$f":"'Projected Revenue Requirements'!C115","v":"AEC"},{"$f":"'Upgrade Information'!E115","v":27.45},{"$f":"IF('Upgrade Information'!D115=\"\",\"\",'Upgrade Information'!D115)","v":"2008-02-28"},{"$f":"IF('Current Monthly Zonal Charges'!E115=\"N/A\",\"N/A\",VLOOKUP(B115,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I115:$AY115,MATCH($E115,'Projected Revenue Requirements'!$I115:$AY115,0)+2)/12","v":155872.02270759878},null,{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!H115,\n               IF($B115=H$3,$F115,0)\n           )\n       )\n   )","v":155872.02270759878},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!I115,\n               IF($B115=I$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!J115,\n               IF($B115=J$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!K115,\n               IF($B115=K$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!L115,\n               IF($B115=L$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!M115,\n               IF($B115=M$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!N115,\n               IF($B115=N$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!O115,\n               IF($B115=O$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!P115,\n               IF($B115=P$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!Q115,\n               IF($B115=Q$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!R115,\n               IF($B115=R$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!S115,\n               IF($B115=S$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!T115,\n               IF($B115=T$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!U115,\n               IF($B115=U$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!V115,\n               IF($B115=V$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!W115,\n               IF($B115=W$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!X115,\n               IF($B115=X$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!Y115,\n               IF($B115=Y$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!Z115,\n               IF($B115=Z$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!AA115,\n               IF($B115=AA$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!AB115,\n               IF($B115=AB$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!AC115,\n               IF($B115=AC$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!AD115,\n               IF($B115=AD$3,$F115,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D115=\"\",$E115=\"N/A\"),0,\n    IF(YEAR($D115)>YEAR($E115),0,\n        IF( LEFT($A115,1)=\"b\",\n               $F115*'Planning Allocations'!AE115,\n               IF($B115=AE$3,$F115,0)\n           )\n       )\n   )","v":0},null,59.629694991430291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B116","v":"b0137"},{"$f":"'Projected Revenue Requirements'!C116","v":"AEC"},{"$f":"'Upgrade Information'!E116","v":1.1599999999999999},{"$f":"IF('Upgrade Information'!D116=\"\",\"\",'Upgrade Information'!D116)","v":"2007-12-15"},{"$f":"IF('Current Monthly Zonal Charges'!E116=\"N/A\",\"N/A\",VLOOKUP(B116,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I116:$AY116,MATCH($E116,'Projected Revenue Requirements'!$I116:$AY116,0)+2)/12","v":6541.9411457592259},null,{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!H116,\n               IF($B116=H$3,$F116,0)\n           )\n       )\n   )","v":6541.9411457592259},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!I116,\n               IF($B116=I$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!J116,\n               IF($B116=J$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!K116,\n               IF($B116=K$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!L116,\n               IF($B116=L$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!M116,\n               IF($B116=M$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!N116,\n               IF($B116=N$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!O116,\n               IF($B116=O$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!P116,\n               IF($B116=P$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!Q116,\n               IF($B116=Q$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!R116,\n               IF($B116=R$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!S116,\n               IF($B116=S$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!T116,\n               IF($B116=T$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!U116,\n               IF($B116=U$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!V116,\n               IF($B116=V$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!W116,\n               IF($B116=W$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!X116,\n               IF($B116=X$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!Y116,\n               IF($B116=Y$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!Z116,\n               IF($B116=Z$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!AA116,\n               IF($B116=AA$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!AB116,\n               IF($B116=AB$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!AC116,\n               IF($B116=AC$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!AD116,\n               IF($B116=AD$3,$F116,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D116=\"\",$E116=\"N/A\"),0,\n    IF(YEAR($D116)>YEAR($E116),0,\n        IF( LEFT($A116,1)=\"b\",\n               $F116*'Planning Allocations'!AE116,\n               IF($B116=AE$3,$F116,0)\n           )\n       )\n   )","v":0},null,2.50265537328203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B117","v":"b0138"},{"$f":"'Projected Revenue Requirements'!C117","v":"AEC"},{"$f":"'Upgrade Information'!E117","v":8.0690000000000008},{"$f":"IF('Upgrade Information'!D117=\"\",\"\",'Upgrade Information'!D117)","v":"2008-03-31"},{"$f":"IF('Current Monthly Zonal Charges'!E117=\"N/A\",\"N/A\",VLOOKUP(B117,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I117:$AY117,MATCH($E117,'Projected Revenue Requirements'!$I117:$AY117,0)+2)/12","v":45975.50504108172},null,{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!H117,\n               IF($B117=H$3,$F117,0)\n           )\n       )\n   )","v":45975.50504108172},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!I117,\n               IF($B117=I$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!J117,\n               IF($B117=J$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!K117,\n               IF($B117=K$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!L117,\n               IF($B117=L$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!M117,\n               IF($B117=M$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!N117,\n               IF($B117=N$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!O117,\n               IF($B117=O$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!P117,\n               IF($B117=P$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!Q117,\n               IF($B117=Q$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!R117,\n               IF($B117=R$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!S117,\n               IF($B117=S$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!T117,\n               IF($B117=T$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!U117,\n               IF($B117=U$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!V117,\n               IF($B117=V$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!W117,\n               IF($B117=W$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!X117,\n               IF($B117=X$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!Y117,\n               IF($B117=Y$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!Z117,\n               IF($B117=Z$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!AA117,\n               IF($B117=AA$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!AB117,\n               IF($B117=AB$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!AC117,\n               IF($B117=AC$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!AD117,\n               IF($B117=AD$3,$F117,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D117=\"\",$E117=\"N/A\"),0,\n    IF(YEAR($D117)>YEAR($E117),0,\n        IF( LEFT($A117,1)=\"b\",\n               $F117*'Planning Allocations'!AE117,\n               IF($B117=AE$3,$F117,0)\n           )\n       )\n   )","v":0},null,17.588180964453603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B118","v":"b0139"},{"$f":"'Projected Revenue Requirements'!C118","v":"AEC"},{"$f":"'Upgrade Information'!E118","v":3.69},{"$f":"IF('Upgrade Information'!D118=\"\",\"\",'Upgrade Information'!D118)","v":"2007-12-24"},{"$f":"IF('Current Monthly Zonal Charges'!E118=\"N/A\",\"N/A\",VLOOKUP(B118,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I118:$AY118,MATCH($E118,'Projected Revenue Requirements'!$I118:$AY118,0)+2)/12","v":20810.140368837539},null,{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!H118,\n               IF($B118=H$3,$F118,0)\n           )\n       )\n   )","v":20810.140368837539},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!I118,\n               IF($B118=I$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!J118,\n               IF($B118=J$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!K118,\n               IF($B118=K$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!L118,\n               IF($B118=L$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!M118,\n               IF($B118=M$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!N118,\n               IF($B118=N$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!O118,\n               IF($B118=O$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!P118,\n               IF($B118=P$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!Q118,\n               IF($B118=Q$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!R118,\n               IF($B118=R$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!S118,\n               IF($B118=S$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!T118,\n               IF($B118=T$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!U118,\n               IF($B118=U$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!V118,\n               IF($B118=V$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!W118,\n               IF($B118=W$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!X118,\n               IF($B118=X$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!Y118,\n               IF($B118=Y$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!Z118,\n               IF($B118=Z$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!AA118,\n               IF($B118=AA$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!AB118,\n               IF($B118=AB$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!AC118,\n               IF($B118=AC$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!AD118,\n               IF($B118=AD$3,$F118,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D118=\"\",$E118=\"N/A\"),0,\n    IF(YEAR($D118)>YEAR($E118),0,\n        IF( LEFT($A118,1)=\"b\",\n               $F118*'Planning Allocations'!AE118,\n               IF($B118=AE$3,$F118,0)\n           )\n       )\n   )","v":0},null,7.9610330408712855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B119","v":"b0140"},{"$f":"'Projected Revenue Requirements'!C119","v":"AEC"},{"$f":"'Upgrade Information'!E119","v":4.99},{"$f":"IF('Upgrade Information'!D119=\"\",\"\",'Upgrade Information'!D119)","v":"2007-01-15"},{"$f":"IF('Current Monthly Zonal Charges'!E119=\"N/A\",\"N/A\",VLOOKUP(B119,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I119:$AY119,MATCH($E119,'Projected Revenue Requirements'!$I119:$AY119,0)+2)/12","v":27076.939163603773},null,{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!H119,\n               IF($B119=H$3,$F119,0)\n           )\n       )\n   )","v":27076.939163603773},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!I119,\n               IF($B119=I$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!J119,\n               IF($B119=J$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!K119,\n               IF($B119=K$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!L119,\n               IF($B119=L$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!M119,\n               IF($B119=M$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!N119,\n               IF($B119=N$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!O119,\n               IF($B119=O$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!P119,\n               IF($B119=P$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!Q119,\n               IF($B119=Q$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!R119,\n               IF($B119=R$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!S119,\n               IF($B119=S$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!T119,\n               IF($B119=T$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!U119,\n               IF($B119=U$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!V119,\n               IF($B119=V$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!W119,\n               IF($B119=W$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!X119,\n               IF($B119=X$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!Y119,\n               IF($B119=Y$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!Z119,\n               IF($B119=Z$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!AA119,\n               IF($B119=AA$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!AB119,\n               IF($B119=AB$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!AC119,\n               IF($B119=AC$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!AD119,\n               IF($B119=AD$3,$F119,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D119=\"\",$E119=\"N/A\"),0,\n    IF(YEAR($D119)>YEAR($E119),0,\n        IF( LEFT($A119,1)=\"b\",\n               $F119*'Planning Allocations'!AE119,\n               IF($B119=AE$3,$F119,0)\n           )\n       )\n   )","v":0},null,10.358431202602821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B120","v":"b0141"},{"$f":"'Projected Revenue Requirements'!C120","v":"AEC"},{"$f":"'Upgrade Information'!E120","v":4.9000000000000004},{"$f":"IF('Upgrade Information'!D120=\"\",\"\",'Upgrade Information'!D120)","v":"2006-03-14"},{"$f":"IF('Current Monthly Zonal Charges'!E120=\"N/A\",\"N/A\",VLOOKUP(B120,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I120:$AY120,MATCH($E120,'Projected Revenue Requirements'!$I120:$AY120,0)+2)/12","v":25638.137352680467},null,{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!H120,\n               IF($B120=H$3,$F120,0)\n           )\n       )\n   )","v":25638.137352680467},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!I120,\n               IF($B120=I$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!J120,\n               IF($B120=J$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!K120,\n               IF($B120=K$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!L120,\n               IF($B120=L$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!M120,\n               IF($B120=M$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!N120,\n               IF($B120=N$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!O120,\n               IF($B120=O$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!P120,\n               IF($B120=P$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!Q120,\n               IF($B120=Q$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!R120,\n               IF($B120=R$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!S120,\n               IF($B120=S$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!T120,\n               IF($B120=T$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!U120,\n               IF($B120=U$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!V120,\n               IF($B120=V$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!W120,\n               IF($B120=W$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!X120,\n               IF($B120=X$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!Y120,\n               IF($B120=Y$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!Z120,\n               IF($B120=Z$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!AA120,\n               IF($B120=AA$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!AB120,\n               IF($B120=AB$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!AC120,\n               IF($B120=AC$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!AD120,\n               IF($B120=AD$3,$F120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D120=\"\",$E120=\"N/A\"),0,\n    IF(YEAR($D120)>YEAR($E120),0,\n        IF( LEFT($A120,1)=\"b\",\n               $F120*'Planning Allocations'!AE120,\n               IF($B120=AE$3,$F120,0)\n           )\n       )\n   )","v":0},null,9.8080096988066057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B121","v":"b0142"},{"$f":"'Projected Revenue Requirements'!C121","v":"AEC"},{"$f":"'Upgrade Information'!E121","v":1.93},{"$f":"IF('Upgrade Information'!D121=\"\",\"\",'Upgrade Information'!D121)","v":"2006-04-28"},{"$f":"IF('Current Monthly Zonal Charges'!E121=\"N/A\",\"N/A\",VLOOKUP(B121,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I121:$AY121,MATCH($E121,'Projected Revenue Requirements'!$I121:$AY121,0)+2)/12","v":10135.722458354827},null,{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!H121,\n               IF($B121=H$3,$F121,0)\n           )\n       )\n   )","v":10135.722458354827},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!I121,\n               IF($B121=I$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!J121,\n               IF($B121=J$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!K121,\n               IF($B121=K$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!L121,\n               IF($B121=L$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!M121,\n               IF($B121=M$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!N121,\n               IF($B121=N$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!O121,\n               IF($B121=O$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!P121,\n               IF($B121=P$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!Q121,\n               IF($B121=Q$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!R121,\n               IF($B121=R$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!S121,\n               IF($B121=S$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!T121,\n               IF($B121=T$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!U121,\n               IF($B121=U$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!V121,\n               IF($B121=V$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!W121,\n               IF($B121=W$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!X121,\n               IF($B121=X$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!Y121,\n               IF($B121=Y$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!Z121,\n               IF($B121=Z$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!AA121,\n               IF($B121=AA$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!AB121,\n               IF($B121=AB$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!AC121,\n               IF($B121=AC$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!AD121,\n               IF($B121=AD$3,$F121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D121=\"\",$E121=\"N/A\"),0,\n    IF(YEAR($D121)>YEAR($E121),0,\n        IF( LEFT($A121,1)=\"b\",\n               $F121*'Planning Allocations'!AE121,\n               IF($B121=AE$3,$F121,0)\n           )\n       )\n   )","v":0},null,3.8774760743515024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B122","v":"b0143"},{"$f":"'Projected Revenue Requirements'!C122","v":"AEC"},{"$f":"'Upgrade Information'!E122","v":1.63},{"$f":"IF('Upgrade Information'!D122=\"\",\"\",'Upgrade Information'!D122)","v":"2007-12-15"},{"$f":"IF('Current Monthly Zonal Charges'!E122=\"N/A\",\"N/A\",VLOOKUP(B122,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I122:$AY122,MATCH($E122,'Projected Revenue Requirements'!$I122:$AY122,0)+2)/12","v":9192.5552306789104},null,{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!H122,\n               IF($B122=H$3,$F122,0)\n           )\n       )\n   )","v":9192.5552306789104},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!I122,\n               IF($B122=I$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!J122,\n               IF($B122=J$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!K122,\n               IF($B122=K$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!L122,\n               IF($B122=L$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!M122,\n               IF($B122=M$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!N122,\n               IF($B122=N$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!O122,\n               IF($B122=O$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!P122,\n               IF($B122=P$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!Q122,\n               IF($B122=Q$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!R122,\n               IF($B122=R$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!S122,\n               IF($B122=S$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!T122,\n               IF($B122=T$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!U122,\n               IF($B122=U$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!V122,\n               IF($B122=V$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!W122,\n               IF($B122=W$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!X122,\n               IF($B122=X$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!Y122,\n               IF($B122=Y$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!Z122,\n               IF($B122=Z$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!AA122,\n               IF($B122=AA$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!AB122,\n               IF($B122=AB$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!AC122,\n               IF($B122=AC$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!AD122,\n               IF($B122=AD$3,$F122,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D122=\"\",$E122=\"N/A\"),0,\n    IF(YEAR($D122)>YEAR($E122),0,\n        IF( LEFT($A122,1)=\"b\",\n               $F122*'Planning Allocations'!AE122,\n               IF($B122=AE$3,$F122,0)\n           )\n       )\n   )","v":0},null,3.5166622917669894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B123","v":"b0144.1"},{"$f":"'Projected Revenue Requirements'!C123","v":"DPL"},{"$f":"'Upgrade Information'!E123","v":44.908999999999999},{"$f":"IF('Upgrade Information'!D123=\"\",\"\",'Upgrade Information'!D123)","v":"2006-06-20"},{"$f":"IF('Current Monthly Zonal Charges'!E123=\"N/A\",\"N/A\",VLOOKUP(B123,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I123:$AY123,MATCH($E123,'Projected Revenue Requirements'!$I123:$AY123,0)+2)/12","v":245522.70165914795},null,{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!H123,\n               IF($B123=H$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!I123,\n               IF($B123=I$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!J123,\n               IF($B123=J$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!K123,\n               IF($B123=K$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!L123,\n               IF($B123=L$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!M123,\n               IF($B123=M$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!N123,\n               IF($B123=N$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!O123,\n               IF($B123=O$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!P123,\n               IF($B123=P$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!Q123,\n               IF($B123=Q$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!R123,\n               IF($B123=R$3,$F123,0)\n           )\n       )\n   )","v":245522.70165914795},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!S123,\n               IF($B123=S$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!T123,\n               IF($B123=T$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!U123,\n               IF($B123=U$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!V123,\n               IF($B123=V$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!W123,\n               IF($B123=W$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!X123,\n               IF($B123=X$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!Y123,\n               IF($B123=Y$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!Z123,\n               IF($B123=Z$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!AA123,\n               IF($B123=AA$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!AB123,\n               IF($B123=AB$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!AC123,\n               IF($B123=AC$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!AD123,\n               IF($B123=AD$3,$F123,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D123=\"\",$E123=\"N/A\"),0,\n    IF(YEAR($D123)>YEAR($E123),0,\n        IF( LEFT($A123,1)=\"b\",\n               $F123*'Planning Allocations'!AE123,\n               IF($B123=AE$3,$F123,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,59.516326487564044,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B124","v":"b0144.2"},{"$f":"'Projected Revenue Requirements'!C124","v":"DPL"},{"$f":"'Upgrade Information'!E124","v":7.4649999999999999},{"$f":"IF('Upgrade Information'!D124=\"\",\"\",'Upgrade Information'!D124)","v":"2006-06-20"},{"$f":"IF('Current Monthly Zonal Charges'!E124=\"N/A\",\"N/A\",VLOOKUP(B124,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I124:$AY124,MATCH($E124,'Projected Revenue Requirements'!$I124:$AY124,0)+2)/12","v":40812.019147287618},null,{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!H124,\n               IF($B124=H$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!I124,\n               IF($B124=I$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!J124,\n               IF($B124=J$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!K124,\n               IF($B124=K$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!L124,\n               IF($B124=L$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!M124,\n               IF($B124=M$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!N124,\n               IF($B124=N$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!O124,\n               IF($B124=O$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!P124,\n               IF($B124=P$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!Q124,\n               IF($B124=Q$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!R124,\n               IF($B124=R$3,$F124,0)\n           )\n       )\n   )","v":40812.019147287618},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!S124,\n               IF($B124=S$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!T124,\n               IF($B124=T$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!U124,\n               IF($B124=U$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!V124,\n               IF($B124=V$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!W124,\n               IF($B124=W$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!X124,\n               IF($B124=X$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!Y124,\n               IF($B124=Y$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!Z124,\n               IF($B124=Z$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!AA124,\n               IF($B124=AA$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!AB124,\n               IF($B124=AB$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!AC124,\n               IF($B124=AC$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!AD124,\n               IF($B124=AD$3,$F124,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D124=\"\",$E124=\"N/A\"),0,\n    IF(YEAR($D124)>YEAR($E124),0,\n        IF( LEFT($A124,1)=\"b\",\n               $F124*'Planning Allocations'!AE124,\n               IF($B124=AE$3,$F124,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,9.8931033251612277,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B125","v":"b0144.3"},{"$f":"'Projected Revenue Requirements'!C125","v":"DPL"},{"$f":"'Upgrade Information'!E125","v":0.96899999999999997},{"$f":"IF('Upgrade Information'!D125=\"\",\"\",'Upgrade Information'!D125)","v":"2005-11-15"},{"$f":"IF('Current Monthly Zonal Charges'!E125=\"N/A\",\"N/A\",VLOOKUP(B125,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I125:$AY125,MATCH($E125,'Projected Revenue Requirements'!$I125:$AY125,0)+2)/12","v":5158.0788633018119},null,{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!H125,\n               IF($B125=H$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!I125,\n               IF($B125=I$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!J125,\n               IF($B125=J$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!K125,\n               IF($B125=K$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!L125,\n               IF($B125=L$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!M125,\n               IF($B125=M$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!N125,\n               IF($B125=N$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!O125,\n               IF($B125=O$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!P125,\n               IF($B125=P$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!Q125,\n               IF($B125=Q$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!R125,\n               IF($B125=R$3,$F125,0)\n           )\n       )\n   )","v":5158.0788633018119},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!S125,\n               IF($B125=S$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!T125,\n               IF($B125=T$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!U125,\n               IF($B125=U$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!V125,\n               IF($B125=V$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!W125,\n               IF($B125=W$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!X125,\n               IF($B125=X$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!Y125,\n               IF($B125=Y$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!Z125,\n               IF($B125=Z$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!AA125,\n               IF($B125=AA$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!AB125,\n               IF($B125=AB$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!AC125,\n               IF($B125=AC$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!AD125,\n               IF($B125=AD$3,$F125,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D125=\"\",$E125=\"N/A\"),0,\n    IF(YEAR($D125)>YEAR($E125),0,\n        IF( LEFT($A125,1)=\"b\",\n               $F125*'Planning Allocations'!AE125,\n               IF($B125=AE$3,$F125,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,1.2503524260785426,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B126","v":"b0144.4"},{"$f":"'Projected Revenue Requirements'!C126","v":"DPL"},{"$f":"'Upgrade Information'!E126","v":2.1040000000000001},{"$f":"IF('Upgrade Information'!D126=\"\",\"\",'Upgrade Information'!D126)","v":"2005-12-23"},{"$f":"IF('Current Monthly Zonal Charges'!E126=\"N/A\",\"N/A\",VLOOKUP(B126,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I126:$AY126,MATCH($E126,'Projected Revenue Requirements'!$I126:$AY126,0)+2)/12","v":11243.080048758369},null,{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!H126,\n               IF($B126=H$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!I126,\n               IF($B126=I$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!J126,\n               IF($B126=J$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!K126,\n               IF($B126=K$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!L126,\n               IF($B126=L$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!M126,\n               IF($B126=M$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!N126,\n               IF($B126=N$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!O126,\n               IF($B126=O$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!P126,\n               IF($B126=P$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!Q126,\n               IF($B126=Q$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!R126,\n               IF($B126=R$3,$F126,0)\n           )\n       )\n   )","v":11243.080048758369},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!S126,\n               IF($B126=S$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!T126,\n               IF($B126=T$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!U126,\n               IF($B126=U$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!V126,\n               IF($B126=V$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!W126,\n               IF($B126=W$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!X126,\n               IF($B126=X$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!Y126,\n               IF($B126=Y$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!Z126,\n               IF($B126=Z$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!AA126,\n               IF($B126=AA$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!AB126,\n               IF($B126=AB$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!AC126,\n               IF($B126=AC$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!AD126,\n               IF($B126=AD$3,$F126,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D126=\"\",$E126=\"N/A\"),0,\n    IF(YEAR($D126)>YEAR($E126),0,\n        IF( LEFT($A126,1)=\"b\",\n               $F126*'Planning Allocations'!AE126,\n               IF($B126=AE$3,$F126,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,2.7253969526478969,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B127","v":"b0144.5"},{"$f":"'Projected Revenue Requirements'!C127","v":"DPL"},{"$f":"'Upgrade Information'!E127","v":0.11899999999999999},{"$f":"IF('Upgrade Information'!D127=\"\",\"\",'Upgrade Information'!D127)","v":"2006-05-26"},{"$f":"IF('Current Monthly Zonal Charges'!E127=\"N/A\",\"N/A\",VLOOKUP(B127,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I127:$AY127,MATCH($E127,'Projected Revenue Requirements'!$I127:$AY127,0)+2)/12","v":648.13841914167449},null,{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!H127,\n               IF($B127=H$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!I127,\n               IF($B127=I$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!J127,\n               IF($B127=J$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!K127,\n               IF($B127=K$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!L127,\n               IF($B127=L$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!M127,\n               IF($B127=M$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!N127,\n               IF($B127=N$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!O127,\n               IF($B127=O$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!P127,\n               IF($B127=P$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!Q127,\n               IF($B127=Q$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!R127,\n               IF($B127=R$3,$F127,0)\n           )\n       )\n   )","v":648.13841914167449},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!S127,\n               IF($B127=S$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!T127,\n               IF($B127=T$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!U127,\n               IF($B127=U$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!V127,\n               IF($B127=V$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!W127,\n               IF($B127=W$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!X127,\n               IF($B127=X$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!Y127,\n               IF($B127=Y$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!Z127,\n               IF($B127=Z$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!AA127,\n               IF($B127=AA$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!AB127,\n               IF($B127=AB$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!AC127,\n               IF($B127=AC$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!AD127,\n               IF($B127=AD$3,$F127,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D127=\"\",$E127=\"N/A\"),0,\n    IF(YEAR($D127)>YEAR($E127),0,\n        IF( LEFT($A127,1)=\"b\",\n               $F127*'Planning Allocations'!AE127,\n               IF($B127=AE$3,$F127,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0.15711303884364156,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B128","v":"b0144.6"},{"$f":"'Projected Revenue Requirements'!C128","v":"DPL"},{"$f":"'Upgrade Information'!E128","v":3.6539999999999999},{"$f":"IF('Upgrade Information'!D128=\"\",\"\",'Upgrade Information'!D128)","v":"2006-04-18"},{"$f":"IF('Current Monthly Zonal Charges'!E128=\"N/A\",\"N/A\",VLOOKUP(B128,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I128:$AY128,MATCH($E128,'Projected Revenue Requirements'!$I128:$AY128,0)+2)/12","v":19826.483106675569},null,{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!H128,\n               IF($B128=H$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!I128,\n               IF($B128=I$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!J128,\n               IF($B128=J$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!K128,\n               IF($B128=K$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!L128,\n               IF($B128=L$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!M128,\n               IF($B128=M$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!N128,\n               IF($B128=N$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!O128,\n               IF($B128=O$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!P128,\n               IF($B128=P$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!Q128,\n               IF($B128=Q$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!R128,\n               IF($B128=R$3,$F128,0)\n           )\n       )\n   )","v":19826.483106675569},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!S128,\n               IF($B128=S$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!T128,\n               IF($B128=T$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!U128,\n               IF($B128=U$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!V128,\n               IF($B128=V$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!W128,\n               IF($B128=W$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!X128,\n               IF($B128=X$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!Y128,\n               IF($B128=Y$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!Z128,\n               IF($B128=Z$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!AA128,\n               IF($B128=AA$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!AB128,\n               IF($B128=AB$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!AC128,\n               IF($B128=AC$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!AD128,\n               IF($B128=AD$3,$F128,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D128=\"\",$E128=\"N/A\"),0,\n    IF(YEAR($D128)>YEAR($E128),0,\n        IF( LEFT($A128,1)=\"b\",\n               $F128*'Planning Allocations'!AE128,\n               IF($B128=AE$3,$F128,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,4.8060706146645256,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B129","v":"b0144.7"},{"$f":"'Projected Revenue Requirements'!C129","v":"DPL"},{"$f":"'Upgrade Information'!E129","v":1.232},{"$f":"IF('Upgrade Information'!D129=\"\",\"\",'Upgrade Information'!D129)","v":"2006-11-11"},{"$f":"IF('Current Monthly Zonal Charges'!E129=\"N/A\",\"N/A\",VLOOKUP(B129,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I129:$AY129,MATCH($E129,'Projected Revenue Requirements'!$I129:$AY129,0)+2)/12","v":6862.2250588965189},null,{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!H129,\n               IF($B129=H$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!I129,\n               IF($B129=I$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!J129,\n               IF($B129=J$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!K129,\n               IF($B129=K$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!L129,\n               IF($B129=L$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!M129,\n               IF($B129=M$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!N129,\n               IF($B129=N$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!O129,\n               IF($B129=O$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!P129,\n               IF($B129=P$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!Q129,\n               IF($B129=Q$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!R129,\n               IF($B129=R$3,$F129,0)\n           )\n       )\n   )","v":6862.2250588965189},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!S129,\n               IF($B129=S$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!T129,\n               IF($B129=T$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!U129,\n               IF($B129=U$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!V129,\n               IF($B129=V$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!W129,\n               IF($B129=W$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!X129,\n               IF($B129=X$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!Y129,\n               IF($B129=Y$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!Z129,\n               IF($B129=Z$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!AA129,\n               IF($B129=AA$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!AB129,\n               IF($B129=AB$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!AC129,\n               IF($B129=AC$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!AD129,\n               IF($B129=AD$3,$F129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D129=\"\",$E129=\"N/A\"),0,\n    IF(YEAR($D129)>YEAR($E129),0,\n        IF( LEFT($A129,1)=\"b\",\n               $F129*'Planning Allocations'!AE129,\n               IF($B129=AE$3,$F129,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,1.6634487331579566,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B130","v":"b0145"},{"$f":"'Projected Revenue Requirements'!C130","v":"PSEG"},{"$f":"'Upgrade Information'!E130","v":65},{"$f":"IF('Upgrade Information'!D130=\"\",\"\",'Upgrade Information'!D130)","v":"2007-06-05"},{"$f":"IF('Current Monthly Zonal Charges'!E130=\"N/A\",\"N/A\",VLOOKUP(B130,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I130:$AY130,MATCH($E130,'Projected Revenue Requirements'!$I130:$AY130,0)+2)/12","v":385241.45833333331},null,{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!H130,\n               IF($B130=H$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!I130,\n               IF($B130=I$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!J130,\n               IF($B130=J$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!K130,\n               IF($B130=K$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!L130,\n               IF($B130=L$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!M130,\n               IF($B130=M$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!N130,\n               IF($B130=N$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!O130,\n               IF($B130=O$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!P130,\n               IF($B130=P$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!Q130,\n               IF($B130=Q$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!R130,\n               IF($B130=R$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!S130,\n               IF($B130=S$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!T130,\n               IF($B130=T$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!U130,\n               IF($B130=U$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!V130,\n               IF($B130=V$3,$F130,0)\n           )\n       )\n   )","v":282959.85114583332},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!W130,\n               IF($B130=W$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!X130,\n               IF($B130=X$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!Y130,\n               IF($B130=Y$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!Z130,\n               IF($B130=Z$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!AA130,\n               IF($B130=AA$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!AB130,\n               IF($B130=AB$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!AC130,\n               IF($B130=AC$3,$F130,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!AD130,\n               IF($B130=AD$3,$F130,0)\n           )\n       )\n   )","v":83905.589624999993},{"$f":"\nIF( OR($D130=\"\",$E130=\"N/A\"),0,\n    IF(YEAR($D130)>YEAR($E130),0,\n        IF( LEFT($A130,1)=\"b\",\n               $F130*'Planning Allocations'!AE130,\n               IF($B130=AE$3,$F130,0)\n           )\n       )\n   )","v":18376.017562499997},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46.213371302133524,0,0,0,0,0,0,0,8.2690045949541737,45.105590482326946]
[{"$f":"'Upgrade Information'!B131","v":"b0146.1"},{"$f":"'Projected Revenue Requirements'!C131","v":"PEPCO"},{"$f":"'Upgrade Information'!E131","v":1.75},{"$f":"IF('Upgrade Information'!D131=\"\",\"\",'Upgrade Information'!D131)","v":"2006-05-19"},{"$f":"IF('Current Monthly Zonal Charges'!E131=\"N/A\",\"N/A\",VLOOKUP(B131,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I131:$AY131,MATCH($E131,'Projected Revenue Requirements'!$I131:$AY131,0)+2)/12","v":10907.643771933896},null,{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!H131,\n               IF($B131=H$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!I131,\n               IF($B131=I$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!J131,\n               IF($B131=J$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!K131,\n               IF($B131=K$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!L131,\n               IF($B131=L$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!M131,\n               IF($B131=M$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!N131,\n               IF($B131=N$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!O131,\n               IF($B131=O$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!P131,\n               IF($B131=P$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!Q131,\n               IF($B131=Q$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!R131,\n               IF($B131=R$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!S131,\n               IF($B131=S$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!T131,\n               IF($B131=T$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!U131,\n               IF($B131=U$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!V131,\n               IF($B131=V$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!W131,\n               IF($B131=W$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!X131,\n               IF($B131=X$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!Y131,\n               IF($B131=Y$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!Z131,\n               IF($B131=Z$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!AA131,\n               IF($B131=AA$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!AB131,\n               IF($B131=AB$3,$F131,0)\n           )\n       )\n   )","v":10907.643771933896},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!AC131,\n               IF($B131=AC$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!AD131,\n               IF($B131=AD$3,$F131,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D131=\"\",$E131=\"N/A\"),0,\n    IF(YEAR($D131)>YEAR($E131),0,\n        IF( LEFT($A131,1)=\"b\",\n               $F131*'Planning Allocations'!AE131,\n               IF($B131=AE$3,$F131,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8697322108975103,0,0,0]
[{"$f":"'Upgrade Information'!B132","v":"b0146.2"},{"$f":"'Projected Revenue Requirements'!C132","v":"PEPCO"},{"$f":"'Upgrade Information'!E132","v":3.04},{"$f":"IF('Upgrade Information'!D132=\"\",\"\",'Upgrade Information'!D132)","v":"2006-12-19"},{"$f":"IF('Current Monthly Zonal Charges'!E132=\"N/A\",\"N/A\",VLOOKUP(B132,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I132:$AY132,MATCH($E132,'Projected Revenue Requirements'!$I132:$AY132,0)+2)/12","v":19498.271584794882},null,{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!H132,\n               IF($B132=H$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!I132,\n               IF($B132=I$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!J132,\n               IF($B132=J$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!K132,\n               IF($B132=K$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!L132,\n               IF($B132=L$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!M132,\n               IF($B132=M$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!N132,\n               IF($B132=N$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!O132,\n               IF($B132=O$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!P132,\n               IF($B132=P$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!Q132,\n               IF($B132=Q$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!R132,\n               IF($B132=R$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!S132,\n               IF($B132=S$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!T132,\n               IF($B132=T$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!U132,\n               IF($B132=U$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!V132,\n               IF($B132=V$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!W132,\n               IF($B132=W$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!X132,\n               IF($B132=X$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!Y132,\n               IF($B132=Y$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!Z132,\n               IF($B132=Z$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!AA132,\n               IF($B132=AA$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!AB132,\n               IF($B132=AB$3,$F132,0)\n           )\n       )\n   )","v":19498.271584794882},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!AC132,\n               IF($B132=AC$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!AD132,\n               IF($B132=AD$3,$F132,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D132=\"\",$E132=\"N/A\"),0,\n    IF(YEAR($D132)>YEAR($E132),0,\n        IF( LEFT($A132,1)=\"b\",\n               $F132*'Planning Allocations'!AE132,\n               IF($B132=AE$3,$F132,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3422934596309233,0,0,0]
[{"$f":"'Upgrade Information'!B133","v":"b0148"},{"$f":"'Projected Revenue Requirements'!C133","v":"DPL"},{"$f":"'Upgrade Information'!E133","v":0},{"$f":"IF('Upgrade Information'!D133=\"\",\"\",'Upgrade Information'!D133)","v":"2004-08-23"},{"$f":"IF('Current Monthly Zonal Charges'!E133=\"N/A\",\"N/A\",VLOOKUP(B133,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I133:$AY133,MATCH($E133,'Projected Revenue Requirements'!$I133:$AY133,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!H133,\n               IF($B133=H$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!I133,\n               IF($B133=I$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!J133,\n               IF($B133=J$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!K133,\n               IF($B133=K$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!L133,\n               IF($B133=L$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!M133,\n               IF($B133=M$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!N133,\n               IF($B133=N$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!O133,\n               IF($B133=O$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!P133,\n               IF($B133=P$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!Q133,\n               IF($B133=Q$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!R133,\n               IF($B133=R$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!S133,\n               IF($B133=S$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!T133,\n               IF($B133=T$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!U133,\n               IF($B133=U$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!V133,\n               IF($B133=V$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!W133,\n               IF($B133=W$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!X133,\n               IF($B133=X$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!Y133,\n               IF($B133=Y$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!Z133,\n               IF($B133=Z$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!AA133,\n               IF($B133=AA$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!AB133,\n               IF($B133=AB$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!AC133,\n               IF($B133=AC$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!AD133,\n               IF($B133=AD$3,$F133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D133=\"\",$E133=\"N/A\"),0,\n    IF(YEAR($D133)>YEAR($E133),0,\n        IF( LEFT($A133,1)=\"b\",\n               $F133*'Planning Allocations'!AE133,\n               IF($B133=AE$3,$F133,0)\n           )\n       )\n   )","v":0},null,{"$f":"IF(AG$2=0,0,H133/AG$2)","v":0},{"$f":"IF(AH$2=0,0,I133/AH$2)","v":0},{"$f":"IF(AI$2=0,0,J133/AI$2)","v":0},{"$f":"IF(AJ$2=0,0,K133/AJ$2)","v":0},{"$f":"IF(AK$2=0,0,L133/AK$2)","v":0},{"$f":"IF(AL$2=0,0,M133/AL$2)","v":0},{"$f":"IF(AM$2=0,0,N133/AM$2)","v":0},{"$f":"IF(AN$2=0,0,O133/AN$2)","v":0},{"$f":"IF(AO$2=0,0,P133/AO$2)","v":0},{"$f":"IF(AP$2=0,0,Q133/AP$2)","v":0},{"$f":"IF(AQ$2=0,0,R133/AQ$2)","v":0},{"$f":"IF(AR$2=0,0,S133/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T133/AS$2)","v":0},{"$f":"IF(AT$2=0,0,U133/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V133/AU$2)","v":0},{"$f":"IF(AV$2=0,0,W133/AV$2)","v":0},{"$f":"IF(AW$2=0,0,X133/AW$2)","v":0},{"$f":"IF(AX$2=0,0,Y133/AX$2)","v":0},{"$f":"IF(AY$2=0,0,Z133/AY$2)","v":0},{"$f":"IF(AZ$2=0,0,AA133/AZ$2)","v":0},{"$f":"IF(BA$2=0,0,AB133/BA$2)","v":0},{"$f":"IF(BB$2=0,0,AC133/BB$2)","v":0},{"$f":"IF(BC$2=0,0,AD133/BC$2)","v":0},{"$f":"IF(BD$2=0,0,AE133/BD$2)","v":0}]
[{"$f":"'Upgrade Information'!B134","v":"b0149"},{"$f":"'Projected Revenue Requirements'!C134","v":"DPL"},{"$f":"'Upgrade Information'!E134","v":0},{"$f":"IF('Upgrade Information'!D134=\"\",\"\",'Upgrade Information'!D134)","v":"2004-12-14"},{"$f":"IF('Current Monthly Zonal Charges'!E134=\"N/A\",\"N/A\",VLOOKUP(B134,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I134:$AY134,MATCH($E134,'Projected Revenue Requirements'!$I134:$AY134,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!H134,\n               IF($B134=H$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!I134,\n               IF($B134=I$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!J134,\n               IF($B134=J$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!K134,\n               IF($B134=K$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!L134,\n               IF($B134=L$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!M134,\n               IF($B134=M$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!N134,\n               IF($B134=N$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!O134,\n               IF($B134=O$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!P134,\n               IF($B134=P$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!Q134,\n               IF($B134=Q$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!R134,\n               IF($B134=R$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!S134,\n               IF($B134=S$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!T134,\n               IF($B134=T$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!U134,\n               IF($B134=U$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!V134,\n               IF($B134=V$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!W134,\n               IF($B134=W$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!X134,\n               IF($B134=X$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!Y134,\n               IF($B134=Y$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!Z134,\n               IF($B134=Z$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!AA134,\n               IF($B134=AA$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!AB134,\n               IF($B134=AB$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!AC134,\n               IF($B134=AC$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!AD134,\n               IF($B134=AD$3,$F134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D134=\"\",$E134=\"N/A\"),0,\n    IF(YEAR($D134)>YEAR($E134),0,\n        IF( LEFT($A134,1)=\"b\",\n               $F134*'Planning Allocations'!AE134,\n               IF($B134=AE$3,$F134,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B135","v":"b0150"},{"$f":"'Projected Revenue Requirements'!C135","v":"BGE"},{"$f":"'Upgrade Information'!E135","v":0},{"$f":"IF('Upgrade Information'!D135=\"\",\"\",'Upgrade Information'!D135)","v":"2005-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E135=\"N/A\",\"N/A\",VLOOKUP(B135,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I135:$AY135,MATCH($E135,'Projected Revenue Requirements'!$I135:$AY135,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!H135,\n               IF($B135=H$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!I135,\n               IF($B135=I$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!J135,\n               IF($B135=J$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!K135,\n               IF($B135=K$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!L135,\n               IF($B135=L$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!M135,\n               IF($B135=M$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!N135,\n               IF($B135=N$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!O135,\n               IF($B135=O$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!P135,\n               IF($B135=P$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!Q135,\n               IF($B135=Q$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!R135,\n               IF($B135=R$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!S135,\n               IF($B135=S$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!T135,\n               IF($B135=T$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!U135,\n               IF($B135=U$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!V135,\n               IF($B135=V$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!W135,\n               IF($B135=W$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!X135,\n               IF($B135=X$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!Y135,\n               IF($B135=Y$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!Z135,\n               IF($B135=Z$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!AA135,\n               IF($B135=AA$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!AB135,\n               IF($B135=AB$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!AC135,\n               IF($B135=AC$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!AD135,\n               IF($B135=AD$3,$F135,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D135=\"\",$E135=\"N/A\"),0,\n    IF(YEAR($D135)>YEAR($E135),0,\n        IF( LEFT($A135,1)=\"b\",\n               $F135*'Planning Allocations'!AE135,\n               IF($B135=AE$3,$F135,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B136","v":"b0152.1"},{"$f":"'Projected Revenue Requirements'!C136","v":"BGE"},{"$f":"'Upgrade Information'!E136","v":0.59},{"$f":"IF('Upgrade Information'!D136=\"\",\"\",'Upgrade Information'!D136)","v":"2005-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E136=\"N/A\",\"N/A\",VLOOKUP(B136,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I136:$AY136,MATCH($E136,'Projected Revenue Requirements'!$I136:$AY136,0)+2)/12","v":3857.9887359805348},null,{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!H136,\n               IF($B136=H$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!I136,\n               IF($B136=I$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!J136,\n               IF($B136=J$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!K136,\n               IF($B136=K$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!L136,\n               IF($B136=L$3,$F136,0)\n           )\n       )\n   )","v":3857.9887359805348},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!M136,\n               IF($B136=M$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!N136,\n               IF($B136=N$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!O136,\n               IF($B136=O$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!P136,\n               IF($B136=P$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!Q136,\n               IF($B136=Q$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!R136,\n               IF($B136=R$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!S136,\n               IF($B136=S$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!T136,\n               IF($B136=T$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!U136,\n               IF($B136=U$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!V136,\n               IF($B136=V$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!W136,\n               IF($B136=W$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!X136,\n               IF($B136=X$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!Y136,\n               IF($B136=Y$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!Z136,\n               IF($B136=Z$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!AA136,\n               IF($B136=AA$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!AB136,\n               IF($B136=AB$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!AC136,\n               IF($B136=AC$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!AD136,\n               IF($B136=AD$3,$F136,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D136=\"\",$E136=\"N/A\"),0,\n    IF(YEAR($D136)>YEAR($E136),0,\n        IF( LEFT($A136,1)=\"b\",\n               $F136*'Planning Allocations'!AE136,\n               IF($B136=AE$3,$F136,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0.59171606380069552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B137","v":"b0152.2"},{"$f":"'Projected Revenue Requirements'!C137","v":"BGE"},{"$f":"'Upgrade Information'!E137","v":0.59},{"$f":"IF('Upgrade Information'!D137=\"\",\"\",'Upgrade Information'!D137)","v":"2006-05-15"},{"$f":"IF('Current Monthly Zonal Charges'!E137=\"N/A\",\"N/A\",VLOOKUP(B137,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I137:$AY137,MATCH($E137,'Projected Revenue Requirements'!$I137:$AY137,0)+2)/12","v":3992.2204662771692},null,{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!H137,\n               IF($B137=H$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!I137,\n               IF($B137=I$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!J137,\n               IF($B137=J$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!K137,\n               IF($B137=K$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!L137,\n               IF($B137=L$3,$F137,0)\n           )\n       )\n   )","v":3992.2204662771692},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!M137,\n               IF($B137=M$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!N137,\n               IF($B137=N$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!O137,\n               IF($B137=O$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!P137,\n               IF($B137=P$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!Q137,\n               IF($B137=Q$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!R137,\n               IF($B137=R$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!S137,\n               IF($B137=S$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!T137,\n               IF($B137=T$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!U137,\n               IF($B137=U$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!V137,\n               IF($B137=V$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!W137,\n               IF($B137=W$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!X137,\n               IF($B137=X$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!Y137,\n               IF($B137=Y$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!Z137,\n               IF($B137=Z$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!AA137,\n               IF($B137=AA$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!AB137,\n               IF($B137=AB$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!AC137,\n               IF($B137=AC$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!AD137,\n               IF($B137=AD$3,$F137,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D137=\"\",$E137=\"N/A\"),0,\n    IF(YEAR($D137)>YEAR($E137),0,\n        IF( LEFT($A137,1)=\"b\",\n               $F137*'Planning Allocations'!AE137,\n               IF($B137=AE$3,$F137,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0.61230375249649838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B138","v":"b0153"},{"$f":"'Projected Revenue Requirements'!C138","v":"PSEG"},{"$f":"'Upgrade Information'!E138","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D138=\"\",\"\",'Upgrade Information'!D138)","v":"2007-03-18"},{"$f":"IF('Current Monthly Zonal Charges'!E138=\"N/A\",\"N/A\",VLOOKUP(B138,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I138:$AY138,MATCH($E138,'Projected Revenue Requirements'!$I138:$AY138,0)+2)/12","v":2795.8826351950356},null,{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!H138,\n               IF($B138=H$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!I138,\n               IF($B138=I$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!J138,\n               IF($B138=J$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!K138,\n               IF($B138=K$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!L138,\n               IF($B138=L$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!M138,\n               IF($B138=M$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!N138,\n               IF($B138=N$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!O138,\n               IF($B138=O$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!P138,\n               IF($B138=P$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!Q138,\n               IF($B138=Q$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!R138,\n               IF($B138=R$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!S138,\n               IF($B138=S$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!T138,\n               IF($B138=T$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!U138,\n               IF($B138=U$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!V138,\n               IF($B138=V$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!W138,\n               IF($B138=W$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!X138,\n               IF($B138=X$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!Y138,\n               IF($B138=Y$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!Z138,\n               IF($B138=Z$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!AA138,\n               IF($B138=AA$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!AB138,\n               IF($B138=AB$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!AC138,\n               IF($B138=AC$3,$F138,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!AD138,\n               IF($B138=AD$3,$F138,0)\n           )\n       )\n   )","v":2795.8826351950356},{"$f":"\nIF( OR($D138=\"\",$E138=\"N/A\"),0,\n    IF(YEAR($D138)>YEAR($E138),0,\n        IF( LEFT($A138,1)=\"b\",\n               $F138*'Planning Allocations'!AE138,\n               IF($B138=AE$3,$F138,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27553785702129058,0]
[{"$f":"'Upgrade Information'!B139","v":"b0155"},{"$f":"'Projected Revenue Requirements'!C139","v":"PSEG"},{"$f":"'Upgrade Information'!E139","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D139=\"\",\"\",'Upgrade Information'!D139)","v":"2007-02-28"},{"$f":"IF('Current Monthly Zonal Charges'!E139=\"N/A\",\"N/A\",VLOOKUP(B139,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I139:$AY139,MATCH($E139,'Projected Revenue Requirements'!$I139:$AY139,0)+2)/12","v":2789.4348330378248},null,{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!H139,\n               IF($B139=H$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!I139,\n               IF($B139=I$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!J139,\n               IF($B139=J$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!K139,\n               IF($B139=K$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!L139,\n               IF($B139=L$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!M139,\n               IF($B139=M$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!N139,\n               IF($B139=N$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!O139,\n               IF($B139=O$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!P139,\n               IF($B139=P$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!Q139,\n               IF($B139=Q$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!R139,\n               IF($B139=R$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!S139,\n               IF($B139=S$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!T139,\n               IF($B139=T$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!U139,\n               IF($B139=U$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!V139,\n               IF($B139=V$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!W139,\n               IF($B139=W$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!X139,\n               IF($B139=X$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!Y139,\n               IF($B139=Y$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!Z139,\n               IF($B139=Z$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!AA139,\n               IF($B139=AA$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!AB139,\n               IF($B139=AB$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!AC139,\n               IF($B139=AC$3,$F139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!AD139,\n               IF($B139=AD$3,$F139,0)\n           )\n       )\n   )","v":2789.4348330378248},{"$f":"\nIF( OR($D139=\"\",$E139=\"N/A\"),0,\n    IF(YEAR($D139)>YEAR($E139),0,\n        IF( LEFT($A139,1)=\"b\",\n               $F139*'Planning Allocations'!AE139,\n               IF($B139=AE$3,$F139,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27490241776267121,0]
[{"$f":"'Upgrade Information'!B140","v":"b0157"},{"$f":"'Projected Revenue Requirements'!C140","v":"PSEG"},{"$f":"'Upgrade Information'!E140","v":2},{"$f":"IF('Upgrade Information'!D140=\"\",\"\",'Upgrade Information'!D140)","v":"2007-06-29"},{"$f":"IF('Current Monthly Zonal Charges'!E140=\"N/A\",\"N/A\",VLOOKUP(B140,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I140:$AY140,MATCH($E140,'Projected Revenue Requirements'!$I140:$AY140,0)+2)/12","v":11853.583333333334},null,{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!H140,\n               IF($B140=H$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!I140,\n               IF($B140=I$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!J140,\n               IF($B140=J$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!K140,\n               IF($B140=K$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!L140,\n               IF($B140=L$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!M140,\n               IF($B140=M$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!N140,\n               IF($B140=N$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!O140,\n               IF($B140=O$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!P140,\n               IF($B140=P$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!Q140,\n               IF($B140=Q$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!R140,\n               IF($B140=R$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!S140,\n               IF($B140=S$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!T140,\n               IF($B140=T$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!U140,\n               IF($B140=U$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!V140,\n               IF($B140=V$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!W140,\n               IF($B140=W$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!X140,\n               IF($B140=X$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!Y140,\n               IF($B140=Y$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!Z140,\n               IF($B140=Z$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!AA140,\n               IF($B140=AA$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!AB140,\n               IF($B140=AB$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!AC140,\n               IF($B140=AC$3,$F140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!AD140,\n               IF($B140=AD$3,$F140,0)\n           )\n       )\n   )","v":11853.583333333334},{"$f":"\nIF( OR($D140=\"\",$E140=\"N/A\"),0,\n    IF(YEAR($D140)>YEAR($E140),0,\n        IF( LEFT($A140,1)=\"b\",\n               $F140*'Planning Allocations'!AE140,\n               IF($B140=AE$3,$F140,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1681859991458887,0]
[{"$f":"'Upgrade Information'!B141","v":"b0158"},{"$f":"'Projected Revenue Requirements'!C141","v":"PSEG"},{"$f":"'Upgrade Information'!E141","v":4.63},{"$f":"IF('Upgrade Information'!D141=\"\",\"\",'Upgrade Information'!D141)","v":"2009-05-21"},{"$f":"IF('Current Monthly Zonal Charges'!E141=\"N/A\",\"N/A\",VLOOKUP(B141,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I141:$AY141,MATCH($E141,'Projected Revenue Requirements'!$I141:$AY141,0)+2)/12","v":28886.574788711583},null,{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!H141,\n               IF($B141=H$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!I141,\n               IF($B141=I$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!J141,\n               IF($B141=J$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!K141,\n               IF($B141=K$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!L141,\n               IF($B141=L$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!M141,\n               IF($B141=M$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!N141,\n               IF($B141=N$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!O141,\n               IF($B141=O$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!P141,\n               IF($B141=P$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!Q141,\n               IF($B141=Q$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!R141,\n               IF($B141=R$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!S141,\n               IF($B141=S$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!T141,\n               IF($B141=T$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!U141,\n               IF($B141=U$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!V141,\n               IF($B141=V$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!W141,\n               IF($B141=W$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!X141,\n               IF($B141=X$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!Y141,\n               IF($B141=Y$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!Z141,\n               IF($B141=Z$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!AA141,\n               IF($B141=AA$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!AB141,\n               IF($B141=AB$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!AC141,\n               IF($B141=AC$3,$F141,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!AD141,\n               IF($B141=AD$3,$F141,0)\n           )\n       )\n   )","v":28886.574788711583},{"$f":"\nIF( OR($D141=\"\",$E141=\"N/A\"),0,\n    IF(YEAR($D141)>YEAR($E141),0,\n        IF( LEFT($A141,1)=\"b\",\n               $F141*'Planning Allocations'!AE141,\n               IF($B141=AE$3,$F141,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8468093809708863,0]
[{"$f":"'Upgrade Information'!B142","v":"b0159"},{"$f":"'Projected Revenue Requirements'!C142","v":"PSEG"},{"$f":"'Upgrade Information'!E142","v":2},{"$f":"IF('Upgrade Information'!D142=\"\",\"\",'Upgrade Information'!D142)","v":"2009-05-29"},{"$f":"IF('Current Monthly Zonal Charges'!E142=\"N/A\",\"N/A\",VLOOKUP(B142,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I142:$AY142,MATCH($E142,'Projected Revenue Requirements'!$I142:$AY142,0)+2)/12","v":12478.002068557917},null,{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!H142,\n               IF($B142=H$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!I142,\n               IF($B142=I$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!J142,\n               IF($B142=J$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!K142,\n               IF($B142=K$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!L142,\n               IF($B142=L$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!M142,\n               IF($B142=M$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!N142,\n               IF($B142=N$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!O142,\n               IF($B142=O$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!P142,\n               IF($B142=P$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!Q142,\n               IF($B142=Q$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!R142,\n               IF($B142=R$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!S142,\n               IF($B142=S$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!T142,\n               IF($B142=T$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!U142,\n               IF($B142=U$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!V142,\n               IF($B142=V$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!W142,\n               IF($B142=W$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!X142,\n               IF($B142=X$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!Y142,\n               IF($B142=Y$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!Z142,\n               IF($B142=Z$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!AA142,\n               IF($B142=AA$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!AB142,\n               IF($B142=AB$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!AC142,\n               IF($B142=AC$3,$F142,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!AD142,\n               IF($B142=AD$3,$F142,0)\n           )\n       )\n   )","v":12478.002068557917},{"$f":"\nIF( OR($D142=\"\",$E142=\"N/A\"),0,\n    IF(YEAR($D142)>YEAR($E142),0,\n        IF( LEFT($A142,1)=\"b\",\n               $F142*'Planning Allocations'!AE142,\n               IF($B142=AE$3,$F142,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2297232747174451,0]
[{"$f":"'Upgrade Information'!B143","v":"b0160"},{"$f":"'Projected Revenue Requirements'!C143","v":"PSEG"},{"$f":"'Upgrade Information'!E143","v":3},{"$f":"IF('Upgrade Information'!D143=\"\",\"\",'Upgrade Information'!D143)","v":""},{"$f":"IF('Current Monthly Zonal Charges'!E143=\"N/A\",\"N/A\",VLOOKUP(B143,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I143:$AY143,MATCH($E143,'Projected Revenue Requirements'!$I143:$AY143,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!H143,\n               IF($B143=H$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!I143,\n               IF($B143=I$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!J143,\n               IF($B143=J$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!K143,\n               IF($B143=K$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!L143,\n               IF($B143=L$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!M143,\n               IF($B143=M$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!N143,\n               IF($B143=N$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!O143,\n               IF($B143=O$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!P143,\n               IF($B143=P$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!Q143,\n               IF($B143=Q$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!R143,\n               IF($B143=R$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!S143,\n               IF($B143=S$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!T143,\n               IF($B143=T$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!U143,\n               IF($B143=U$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!V143,\n               IF($B143=V$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!W143,\n               IF($B143=W$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!X143,\n               IF($B143=X$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!Y143,\n               IF($B143=Y$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!Z143,\n               IF($B143=Z$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!AA143,\n               IF($B143=AA$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!AB143,\n               IF($B143=AB$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!AC143,\n               IF($B143=AC$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!AD143,\n               IF($B143=AD$3,$F143,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D143=\"\",$E143=\"N/A\"),0,\n    IF(YEAR($D143)>YEAR($E143),0,\n        IF( LEFT($A143,1)=\"b\",\n               $F143*'Planning Allocations'!AE143,\n               IF($B143=AE$3,$F143,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B144","v":"b0161"},{"$f":"'Projected Revenue Requirements'!C144","v":"PSEG"},{"$f":"'Upgrade Information'!E144","v":29},{"$f":"IF('Upgrade Information'!D144=\"\",\"\",'Upgrade Information'!D144)","v":"2009-05-29"},{"$f":"IF('Current Monthly Zonal Charges'!E144=\"N/A\",\"N/A\",VLOOKUP(B144,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I144:$AY144,MATCH($E144,'Projected Revenue Requirements'!$I144:$AY144,0)+2)/12","v":180931.02999408983},null,{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!H144,\n               IF($B144=H$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!I144,\n               IF($B144=I$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!J144,\n               IF($B144=J$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!K144,\n               IF($B144=K$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!L144,\n               IF($B144=L$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!M144,\n               IF($B144=M$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!N144,\n               IF($B144=N$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!O144,\n               IF($B144=O$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!P144,\n               IF($B144=P$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!Q144,\n               IF($B144=Q$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!R144,\n               IF($B144=R$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!S144,\n               IF($B144=S$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!T144,\n               IF($B144=T$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!U144,\n               IF($B144=U$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!V144,\n               IF($B144=V$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!W144,\n               IF($B144=W$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!X144,\n               IF($B144=X$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!Y144,\n               IF($B144=Y$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!Z144,\n               IF($B144=Z$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!AA144,\n               IF($B144=AA$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!AB144,\n               IF($B144=AB$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!AC144,\n               IF($B144=AC$3,$F144,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!AD144,\n               IF($B144=AD$3,$F144,0)\n           )\n       )\n   )","v":180569.16793410166},{"$f":"\nIF( OR($D144=\"\",$E144=\"N/A\"),0,\n    IF(YEAR($D144)>YEAR($E144),0,\n        IF( LEFT($A144,1)=\"b\",\n               $F144*'Planning Allocations'!AE144,\n               IF($B144=AE$3,$F144,0)\n           )\n       )\n   )","v":361.86205998817968},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.795325508436154,0.88822302402596887]
[{"$f":"'Upgrade Information'!B145","v":"b0162"},{"$f":"'Projected Revenue Requirements'!C145","v":"PSEG"},{"$f":"'Upgrade Information'!E145","v":1},{"$f":"IF('Upgrade Information'!D145=\"\",\"\",'Upgrade Information'!D145)","v":"2008-12-01"},{"$f":"IF('Current Monthly Zonal Charges'!E145=\"N/A\",\"N/A\",VLOOKUP(B145,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I145:$AY145,MATCH($E145,'Projected Revenue Requirements'!$I145:$AY145,0)+2)/12","v":6157.5551122931438},null,{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!H145,\n               IF($B145=H$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!I145,\n               IF($B145=I$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!J145,\n               IF($B145=J$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!K145,\n               IF($B145=K$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!L145,\n               IF($B145=L$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!M145,\n               IF($B145=M$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!N145,\n               IF($B145=N$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!O145,\n               IF($B145=O$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!P145,\n               IF($B145=P$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!Q145,\n               IF($B145=Q$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!R145,\n               IF($B145=R$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!S145,\n               IF($B145=S$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!T145,\n               IF($B145=T$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!U145,\n               IF($B145=U$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!V145,\n               IF($B145=V$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!W145,\n               IF($B145=W$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!X145,\n               IF($B145=X$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!Y145,\n               IF($B145=Y$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!Z145,\n               IF($B145=Z$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!AA145,\n               IF($B145=AA$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!AB145,\n               IF($B145=AB$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!AC145,\n               IF($B145=AC$3,$F145,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!AD145,\n               IF($B145=AD$3,$F145,0)\n           )\n       )\n   )","v":6157.5551122931438},{"$f":"\nIF( OR($D145=\"\",$E145=\"N/A\"),0,\n    IF(YEAR($D145)>YEAR($E145),0,\n        IF( LEFT($A145,1)=\"b\",\n               $F145*'Planning Allocations'!AE145,\n               IF($B145=AE$3,$F145,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60683503619721535,0]
[{"$f":"'Upgrade Information'!B146","v":"b0163"},{"$f":"'Projected Revenue Requirements'!C146","v":"PSEG"},{"$f":"'Upgrade Information'!E146","v":1},{"$f":"IF('Upgrade Information'!D146=\"\",\"\",'Upgrade Information'!D146)","v":"2009-04-22"},{"$f":"IF('Current Monthly Zonal Charges'!E146=\"N/A\",\"N/A\",VLOOKUP(B146,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I146:$AY146,MATCH($E146,'Projected Revenue Requirements'!$I146:$AY146,0)+2)/12","v":6225.4267139479898},null,{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!H146,\n               IF($B146=H$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!I146,\n               IF($B146=I$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!J146,\n               IF($B146=J$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!K146,\n               IF($B146=K$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!L146,\n               IF($B146=L$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!M146,\n               IF($B146=M$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!N146,\n               IF($B146=N$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!O146,\n               IF($B146=O$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!P146,\n               IF($B146=P$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!Q146,\n               IF($B146=Q$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!R146,\n               IF($B146=R$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!S146,\n               IF($B146=S$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!T146,\n               IF($B146=T$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!U146,\n               IF($B146=U$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!V146,\n               IF($B146=V$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!W146,\n               IF($B146=W$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!X146,\n               IF($B146=X$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!Y146,\n               IF($B146=Y$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!Z146,\n               IF($B146=Z$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!AA146,\n               IF($B146=AA$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!AB146,\n               IF($B146=AB$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!AC146,\n               IF($B146=AC$3,$F146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!AD146,\n               IF($B146=AD$3,$F146,0)\n           )\n       )\n   )","v":6225.4267139479898},{"$f":"\nIF( OR($D146=\"\",$E146=\"N/A\"),0,\n    IF(YEAR($D146)>YEAR($E146),0,\n        IF( LEFT($A146,1)=\"b\",\n               $F146*'Planning Allocations'!AE146,\n               IF($B146=AE$3,$F146,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.61352387049847146,0]
[{"$f":"'Upgrade Information'!B147","v":"b0164"},{"$f":"'Projected Revenue Requirements'!C147","v":"ComEd"},{"$f":"'Upgrade Information'!E147","v":2},{"$f":"IF('Upgrade Information'!D147=\"\",\"\",'Upgrade Information'!D147)","v":"2006-05-13"},{"$f":"IF('Current Monthly Zonal Charges'!E147=\"N/A\",\"N/A\",VLOOKUP(B147,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I147:$AY147,MATCH($E147,'Projected Revenue Requirements'!$I147:$AY147,0)+2)/12","v":15050.834089799975},null,{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!H147,\n               IF($B147=H$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!I147,\n               IF($B147=I$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!J147,\n               IF($B147=J$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!K147,\n               IF($B147=K$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!L147,\n               IF($B147=L$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!M147,\n               IF($B147=M$3,$F147,0)\n           )\n       )\n   )","v":15050.834089799975},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!N147,\n               IF($B147=N$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!O147,\n               IF($B147=O$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!P147,\n               IF($B147=P$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!Q147,\n               IF($B147=Q$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!R147,\n               IF($B147=R$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!S147,\n               IF($B147=S$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!T147,\n               IF($B147=T$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!U147,\n               IF($B147=U$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!V147,\n               IF($B147=V$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!W147,\n               IF($B147=W$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!X147,\n               IF($B147=X$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!Y147,\n               IF($B147=Y$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!Z147,\n               IF($B147=Z$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!AA147,\n               IF($B147=AA$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!AB147,\n               IF($B147=AB$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!AC147,\n               IF($B147=AC$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!AD147,\n               IF($B147=AD$3,$F147,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D147=\"\",$E147=\"N/A\"),0,\n    IF(YEAR($D147)>YEAR($E147),0,\n        IF( LEFT($A147,1)=\"b\",\n               $F147*'Planning Allocations'!AE147,\n               IF($B147=AE$3,$F147,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.70786481659086631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B148","v":"b0167"},{"$f":"'Projected Revenue Requirements'!C148","v":"PEPCO"},{"$f":"'Upgrade Information'!E148","v":0.2},{"$f":"IF('Upgrade Information'!D148=\"\",\"\",'Upgrade Information'!D148)","v":"2005-10-14"},{"$f":"IF('Current Monthly Zonal Charges'!E148=\"N/A\",\"N/A\",VLOOKUP(B148,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I148:$AY148,MATCH($E148,'Projected Revenue Requirements'!$I148:$AY148,0)+2)/12","v":1210.394693983724},null,{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!H148,\n               IF($B148=H$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!I148,\n               IF($B148=I$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!J148,\n               IF($B148=J$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!K148,\n               IF($B148=K$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!L148,\n               IF($B148=L$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!M148,\n               IF($B148=M$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!N148,\n               IF($B148=N$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!O148,\n               IF($B148=O$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!P148,\n               IF($B148=P$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!Q148,\n               IF($B148=Q$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!R148,\n               IF($B148=R$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!S148,\n               IF($B148=S$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!T148,\n               IF($B148=T$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!U148,\n               IF($B148=U$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!V148,\n               IF($B148=V$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!W148,\n               IF($B148=W$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!X148,\n               IF($B148=X$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!Y148,\n               IF($B148=Y$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!Z148,\n               IF($B148=Z$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!AA148,\n               IF($B148=AA$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!AB148,\n               IF($B148=AB$3,$F148,0)\n           )\n       )\n   )","v":1210.394693983724},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!AC148,\n               IF($B148=AC$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!AD148,\n               IF($B148=AD$3,$F148,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D148=\"\",$E148=\"N/A\"),0,\n    IF(YEAR($D148)>YEAR($E148),0,\n        IF( LEFT($A148,1)=\"b\",\n               $F148*'Planning Allocations'!AE148,\n               IF($B148=AE$3,$F148,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.207479634883562,0,0,0]
[{"$f":"'Upgrade Information'!B149","v":"b0168"},{"$f":"'Projected Revenue Requirements'!C149","v":"PEPCO"},{"$f":"'Upgrade Information'!E149","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D149=\"\",\"\",'Upgrade Information'!D149)","v":"2006-12-19"},{"$f":"IF('Current Monthly Zonal Charges'!E149=\"N/A\",\"N/A\",VLOOKUP(B149,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I149:$AY149,MATCH($E149,'Projected Revenue Requirements'!$I149:$AY149,0)+2)/12","v":1359.7478868343799},null,{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!H149,\n               IF($B149=H$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!I149,\n               IF($B149=I$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!J149,\n               IF($B149=J$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!K149,\n               IF($B149=K$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!L149,\n               IF($B149=L$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!M149,\n               IF($B149=M$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!N149,\n               IF($B149=N$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!O149,\n               IF($B149=O$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!P149,\n               IF($B149=P$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!Q149,\n               IF($B149=Q$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!R149,\n               IF($B149=R$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!S149,\n               IF($B149=S$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!T149,\n               IF($B149=T$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!U149,\n               IF($B149=U$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!V149,\n               IF($B149=V$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!W149,\n               IF($B149=W$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!X149,\n               IF($B149=X$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!Y149,\n               IF($B149=Y$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!Z149,\n               IF($B149=Z$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!AA149,\n               IF($B149=AA$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!AB149,\n               IF($B149=AB$3,$F149,0)\n           )\n       )\n   )","v":1359.7478868343799},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!AC149,\n               IF($B149=AC$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!AD149,\n               IF($B149=AD$3,$F149,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D149=\"\",$E149=\"N/A\"),0,\n    IF(YEAR($D149)>YEAR($E149),0,\n        IF( LEFT($A149,1)=\"b\",\n               $F149*'Planning Allocations'!AE149,\n               IF($B149=AE$3,$F149,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.23308099126373544,0,0,0]
[{"$f":"'Upgrade Information'!B150","v":"b0169"},{"$f":"'Projected Revenue Requirements'!C150","v":"PSEG"},{"$f":"'Upgrade Information'!E150","v":17},{"$f":"IF('Upgrade Information'!D150=\"\",\"\",'Upgrade Information'!D150)","v":"2009-05-20"},{"$f":"IF('Current Monthly Zonal Charges'!E150=\"N/A\",\"N/A\",VLOOKUP(B150,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I150:$AY150,MATCH($E150,'Projected Revenue Requirements'!$I150:$AY150,0)+2)/12","v":106063.01758274231},null,{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!H150,\n               IF($B150=H$3,$F150,0)\n           )\n       )\n   )","v":1824.2839024231678},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!I150,\n               IF($B150=I$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!J150,\n               IF($B150=J$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!K150,\n               IF($B150=K$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!L150,\n               IF($B150=L$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!M150,\n               IF($B150=M$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!N150,\n               IF($B150=N$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!O150,\n               IF($B150=O$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!P150,\n               IF($B150=P$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!Q150,\n               IF($B150=Q$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!R150,\n               IF($B150=R$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!S150,\n               IF($B150=S$3,$F150,0)\n           )\n       )\n   )","v":2259.1422745124109},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!T150,\n               IF($B150=T$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!U150,\n               IF($B150=U$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!V150,\n               IF($B150=V$3,$F150,0)\n           )\n       )\n   )","v":27512.746760963357},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!W150,\n               IF($B150=W$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!X150,\n               IF($B150=X$3,$F150,0)\n           )\n       )\n   )","v":11263.892467287233},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!Y150,\n               IF($B150=Y$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!Z150,\n               IF($B150=Z$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!AA150,\n               IF($B150=AA$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!AB150,\n               IF($B150=AB$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!AC150,\n               IF($B150=AC$3,$F150,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!AD150,\n               IF($B150=AD$3,$F150,0)\n           )\n       )\n   )","v":63202.952177556137},{"$f":"\nIF( OR($D150=\"\",$E150=\"N/A\"),0,\n    IF(YEAR($D150)>YEAR($E150),0,\n        IF( LEFT($A150,1)=\"b\",\n               $F150*'Planning Allocations'!AE150,\n               IF($B150=AE$3,$F150,0)\n           )\n       )\n   )","v":0},null,0.6978897866959326,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4934176225258229,0,16.716967152400169,0,0,0,0,0,6.2287328449350685,0]
[{"$f":"'Upgrade Information'!B151","v":"b0170"},{"$f":"'Projected Revenue Requirements'!C151","v":"PSEG"},{"$f":"'Upgrade Information'!E151","v":12},{"$f":"IF('Upgrade Information'!D151=\"\",\"\",'Upgrade Information'!D151)","v":"2009-05-07"},{"$f":"IF('Current Monthly Zonal Charges'!E151=\"N/A\",\"N/A\",VLOOKUP(B151,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I151:$AY151,MATCH($E151,'Projected Revenue Requirements'!$I151:$AY151,0)+2)/12","v":74868.012411347518},null,{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!H151,\n               IF($B151=H$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!I151,\n               IF($B151=I$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!J151,\n               IF($B151=J$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!K151,\n               IF($B151=K$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!L151,\n               IF($B151=L$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!M151,\n               IF($B151=M$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!N151,\n               IF($B151=N$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!O151,\n               IF($B151=O$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!P151,\n               IF($B151=P$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!Q151,\n               IF($B151=Q$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!R151,\n               IF($B151=R$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!S151,\n               IF($B151=S$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!T151,\n               IF($B151=T$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!U151,\n               IF($B151=U$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!V151,\n               IF($B151=V$3,$F151,0)\n           )\n       )\n   )","v":32155.811330673758},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!W151,\n               IF($B151=W$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!X151,\n               IF($B151=X$3,$F151,0)\n           )\n       )\n   )","v":13401.374221631206},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!Y151,\n               IF($B151=Y$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!Z151,\n               IF($B151=Z$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!AA151,\n               IF($B151=AA$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!AB151,\n               IF($B151=AB$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!AC151,\n               IF($B151=AC$3,$F151,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!AD151,\n               IF($B151=AD$3,$F151,0)\n           )\n       )\n   )","v":28719.369560992909},{"$f":"\nIF( OR($D151=\"\",$E151=\"N/A\"),0,\n    IF(YEAR($D151)>YEAR($E151),0,\n        IF( LEFT($A151,1)=\"b\",\n               $F151*'Planning Allocations'!AE151,\n               IF($B151=AE$3,$F151,0)\n           )\n       )\n   )","v":591.45729804964549},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2517289733090138,0,19.889246396009508,0,0,0,0,0,2.8303310890896727,1.4517852185803768]
[{"$f":"'Upgrade Information'!B152","v":"b0171.1"},{"$f":"'Projected Revenue Requirements'!C152","v":"PECO"},{"$f":"'Upgrade Information'!E152","v":2.2000000000000002},{"$f":"IF('Upgrade Information'!D152=\"\",\"\",'Upgrade Information'!D152)","v":"2008-04-18"},{"$f":"IF('Current Monthly Zonal Charges'!E152=\"N/A\",\"N/A\",VLOOKUP(B152,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I152:$AY152,MATCH($E152,'Projected Revenue Requirements'!$I152:$AY152,0)+2)/12","v":20418.193290225361},null,{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!H152,\n               IF($B152=H$3,$F152,0)\n           )\n       )\n   )","v":762.23680283747206},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!I152,\n               IF($B152=I$3,$F152,0)\n           )\n       )\n   )","v":1396.303005646482},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!J152,\n               IF($B152=J$3,$F152,0)\n           )\n       )\n   )","v":588.576587324716},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!K152,\n               IF($B152=K$3,$F152,0)\n           )\n       )\n   )","v":821.11908659129381},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!L152,\n               IF($B152=L$3,$F152,0)\n           )\n       )\n   )","v":419.20401880615105},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!M152,\n               IF($B152=M$3,$F152,0)\n           )\n       )\n   )","v":1367.0615964819056},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!N152,\n               IF($B152=N$3,$F152,0)\n           )\n       )\n   )","v":216.13439104582167},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!O152,\n               IF($B152=O$3,$F152,0)\n           )\n       )\n   )","v":332.15488980896578},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!P152,\n               IF($B152=P$3,$F152,0)\n           )\n       )\n   )","v":174.54189414924204},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!Q152,\n               IF($B152=Q$3,$F152,0)\n           )\n       )\n   )","v":1360.2463164215603},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!R152,\n               IF($B152=R$3,$F152,0)\n           )\n       )\n   )","v":953.32966890835769},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!S152,\n               IF($B152=S$3,$F152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!T152,\n               IF($B152=T$3,$F152,0)\n           )\n       )\n   )","v":192.46736660984863},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!U152,\n               IF($B152=U$3,$F152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!V152,\n               IF($B152=V$3,$F152,0)\n           )\n       )\n   )","v":1780.0677610241214},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!W152,\n               IF($B152=W$3,$F152,0)\n           )\n       )\n   )","v":194.25477024831659},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!X152,\n               IF($B152=X$3,$F152,0)\n           )\n       )\n   )","v":75.991144213990111},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!Y152,\n               IF($B152=Y$3,$F152,0)\n           )\n       )\n   )","v":7.779706483979183},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!Z152,\n               IF($B152=Z$3,$F152,0)\n           )\n       )\n   )","v":5392.9727106777209},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!AA152,\n               IF($B152=AA$3,$F152,0)\n           )\n       )\n   )","v":181.9744071207131},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!AB152,\n               IF($B152=AB$3,$F152,0)\n           )\n       )\n   )","v":375.08472467965089},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!AC152,\n               IF($B152=AC$3,$F152,0)\n           )\n       )\n   )","v":481.48024773492983},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!AD152,\n               IF($B152=AD$3,$F152,0)\n           )\n       )\n   )","v":3215.9064956285938},{"$f":"\nIF( OR($D152=\"\",$E152=\"N/A\"),0,\n    IF(YEAR($D152)>YEAR($E152),0,\n        IF( LEFT($A152,1)=\"b\",\n               $F152*'Planning Allocations'!AE152,\n               IF($B152=AE$3,$F152,0)\n           )\n       )\n   )","v":129.30569778153162},null,0.29159785877485539,6.4295094908918882E-2,6.4295094908918868E-2,6.4295094908918868E-2,6.4295094908918868E-2,6.4295094908918868E-2,6.4295094908918868E-2,6.4295094908918868E-2,6.4295094908918868E-2,6.4295094908918868E-2,0.2310934159717736,0,6.4295094908918868E-2,0,0.29072298437409094,6.4295094908918868E-2,0.11277997063518866,6.4295094908918868E-2,0.62836118550063158,6.4295094908918868E-2,6.4295094908918868E-2,6.4295094908918868E-2,0.31693175279674718,0.31739248350891414]
[{"$f":"'Upgrade Information'!B153","v":"b0171.2"},{"$f":"'Projected Revenue Requirements'!C153","v":"PPL"},{"$f":"'Upgrade Information'!E153","v":0.126},{"$f":"IF('Upgrade Information'!D153=\"\",\"\",'Upgrade Information'!D153)","v":"2008-04-18"},{"$f":"IF('Current Monthly Zonal Charges'!E153=\"N/A\",\"N/A\",VLOOKUP(B153,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I153:$AY153,MATCH($E153,'Projected Revenue Requirements'!$I153:$AY153,0)+2)/12","v":755.43466666666666},null,{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!H153,\n               IF($B153=H$3,$F153,0)\n           )\n       )\n   )","v":27.52143380891982},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!I153,\n               IF($B153=I$3,$F153,0)\n           )\n       )\n   )","v":51.660579398137955},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!J153,\n               IF($B153=J$3,$F153,0)\n           )\n       )\n   )","v":21.776224357044644},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!K153,\n               IF($B153=K$3,$F153,0)\n           )\n       )\n   )","v":30.379858523999967},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!L153,\n               IF($B153=L$3,$F153,0)\n           )\n       )\n   )","v":15.509758562416689},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!M153,\n               IF($B153=M$3,$F153,0)\n           )\n       )\n   )","v":50.578702374489616},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!N153,\n               IF($B153=N$3,$F153,0)\n           )\n       )\n   )","v":7.9965650894815861},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!O153,\n               IF($B153=O$3,$F153,0)\n           )\n       )\n   )","v":12.289104863389701},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!P153,\n               IF($B153=P$3,$F153,0)\n           )\n       )\n   )","v":6.4577210996000893},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!Q153,\n               IF($B153=Q$3,$F153,0)\n           )\n       )\n   )","v":50.326549857984077},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!R153,\n               IF($B153=R$3,$F153,0)\n           )\n       )\n   )","v":34.478194473650952},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!S153,\n               IF($B153=S$3,$F153,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!T153,\n               IF($B153=T$3,$F153,0)\n           )\n       )\n   )","v":7.12092979395619},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!U153,\n               IF($B153=U$3,$F153,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!V153,\n               IF($B153=V$3,$F153,0)\n           )\n       )\n   )","v":64.234967477784437},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!W153,\n               IF($B153=W$3,$F153,0)\n           )\n       )\n   )","v":7.1870603596057574},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!X153,\n               IF($B153=X$3,$F153,0)\n           )\n       )\n   )","v":2.8115291046047592},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!Y153,\n               IF($B153=Y$3,$F153,0)\n           )\n       )\n   )","v":0.28783447638840787},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!Z153,\n               IF($B153=Z$3,$F153,0)\n           )\n       )\n   )","v":193.90183712604255},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!AA153,\n               IF($B153=AA$3,$F153,0)\n           )\n       )\n   )","v":6.7327100704306684},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!AB153,\n               IF($B153=AB$3,$F153,0)\n           )\n       )\n   )","v":13.877427837642097},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!AC153,\n               IF($B153=AC$3,$F153,0)\n           )\n       )\n   )","v":29.636414185252601},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!AD153,\n               IF($B153=AD$3,$F153,0)\n           )\n       )\n   )","v":115.99851192875903},{"$f":"\nIF( OR($D153=\"\",$E153=\"N/A\"),0,\n    IF(YEAR($D153)>YEAR($E153),0,\n        IF( LEFT($A153,1)=\"b\",\n               $F153*'Planning Allocations'!AE153,\n               IF($B153=AE$3,$F153,0)\n           )\n       )\n   )","v":4.6707518970851565},null,1.0528475060795647E-2,2.378797325524032E-3,2.378797325524032E-3,2.378797325524032E-3,2.378797325524032E-3,2.3787973255240315E-3,2.378797325524032E-3,2.3787973255240315E-3,2.378797325524032E-3,2.378797325524032E-3,8.357742339624016E-3,0,2.378797325524032E-3,0,1.0490938522233654E-2,2.3787973255240315E-3,4.1726463410578203E-3,2.378797325524032E-3,2.2592435523739022E-2,2.378797325524032E-3,2.378797325524032E-3,3.9575373481361802E-3,1.1431803678797578E-2,1.1464781288868818E-2]
[{"$f":"'Upgrade Information'!B154","v":"b0172.1"},{"$f":"'Projected Revenue Requirements'!C154","v":"PPL"},{"$f":"'Upgrade Information'!E154","v":7.0000000000000007E-2},{"$f":"IF('Upgrade Information'!D154=\"\",\"\",'Upgrade Information'!D154)","v":"2008-05-21"},{"$f":"IF('Current Monthly Zonal Charges'!E154=\"N/A\",\"N/A\",VLOOKUP(B154,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I154:$AY154,MATCH($E154,'Projected Revenue Requirements'!$I154:$AY154,0)+2)/12","v":420.78278935185193},null,{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!H154,\n               IF($B154=H$3,$F154,0)\n           )\n       )\n   )","v":16.802385324509128},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!I154,\n               IF($B154=I$3,$F154,0)\n           )\n       )\n   )","v":28.775331154180513},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!J154,\n               IF($B154=J$3,$F154,0)\n           )\n       )\n   )","v":12.129520699573822},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!K154,\n               IF($B154=K$3,$F154,0)\n           )\n       )\n   )","v":16.921809620214244},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!L154,\n               IF($B154=L$3,$F154,0)\n           )\n       )\n   )","v":8.6390521351956266},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!M154,\n               IF($B154=M$3,$F154,0)\n           )\n       )\n   )","v":28.17271751751073},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!N154,\n               IF($B154=N$3,$F154,0)\n           )\n       )\n   )","v":4.4541468800112911},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!O154,\n               IF($B154=O$3,$F154,0)\n           )\n       )\n   )","v":6.8451238091463384},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!P154,\n               IF($B154=P$3,$F154,0)\n           )\n       )\n   )","v":3.5969992072723262},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!Q154,\n               IF($B154=Q$3,$F154,0)\n           )\n       )\n   )","v":28.032266669913994},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!R154,\n               IF($B154=R$3,$F154,0)\n           )\n       )\n   )","v":5.4660554867059075},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!S154,\n               IF($B154=S$3,$F154,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!T154,\n               IF($B154=T$3,$F154,0)\n           )\n       )\n   )","v":3.9664114366116729},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!U154,\n               IF($B154=U$3,$F154,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!V154,\n               IF($B154=V$3,$F154,0)\n           )\n       )\n   )","v":68.158595500415601},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!W154,\n               IF($B154=W$3,$F154,0)\n           )\n       )\n   )","v":4.0032466589059119},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!X154,\n               IF($B154=X$3,$F154,0)\n           )\n       )\n   )","v":11.328203563762555},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!Y154,\n               IF($B154=Y$3,$F154,0)\n           )\n       )\n   )","v":0.16032596753967343},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!Z154,\n               IF($B154=Z$3,$F154,0)\n           )\n       )\n   )","v":33.25271867444507},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!AA154,\n               IF($B154=AA$3,$F154,0)\n           )\n       )\n   )","v":3.7501701316325438},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!AB154,\n               IF($B154=AB$3,$F154,0)\n           )\n       )\n   )","v":7.7298316482061722},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!AC154,\n               IF($B154=AC$3,$F154,0)\n           )\n       )\n   )","v":9.9224548803107311},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!AD154,\n               IF($B154=AD$3,$F154,0)\n           )\n       )\n   )","v":114.07506021089263},{"$f":"\nIF( OR($D154=\"\",$E154=\"N/A\"),0,\n    IF(YEAR($D154)>YEAR($E154),0,\n        IF( LEFT($A154,1)=\"b\",\n               $F154*'Planning Allocations'!AE154,\n               IF($B154=AE$3,$F154,0)\n           )\n       )\n   )","v":4.6003621748954782},null,6.4278444240662312E-3,1.3250079961956483E-3,1.3250079961956483E-3,1.3250079961956483E-3,1.3250079961956483E-3,1.3250079961956481E-3,1.3250079961956483E-3,1.3250079961956481E-3,1.3250079961956483E-3,1.3250079961956483E-3,1.3250079961956481E-3,0,1.3250079961956481E-3,0,1.1131750559443336E-2,1.3250079961956481E-3,1.6812412531556183E-2,1.3250079961956481E-3,3.8744341661553689E-3,1.3250079961956483E-3,1.3250079961956481E-3,1.3250079961956481E-3,1.1242245019305472E-2,1.1292003374804807E-2]
[{"$f":"'Upgrade Information'!B155","v":"b0172.2"},{"$f":"'Projected Revenue Requirements'!C155","v":"PSEG"},{"$f":"'Upgrade Information'!E155","v":0.05},{"$f":"IF('Upgrade Information'!D155=\"\",\"\",'Upgrade Information'!D155)","v":"2008-05-20"},{"$f":"IF('Current Monthly Zonal Charges'!E155=\"N/A\",\"N/A\",VLOOKUP(B155,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I155:$AY155,MATCH($E155,'Projected Revenue Requirements'!$I155:$AY155,0)+2)/12","v":303.80545951536641},null,{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!H155,\n               IF($B155=H$3,$F155,0)\n           )\n       )\n   )","v":12.131333608795277},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!I155,\n               IF($B155=I$3,$F155,0)\n           )\n       )\n   )","v":20.775808624369951},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!J155,\n               IF($B155=J$3,$F155,0)\n           )\n       )\n   )","v":8.7575221779183146},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!K155,\n               IF($B155=K$3,$F155,0)\n           )\n       )\n   )","v":12.217558031352763},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!L155,\n               IF($B155=L$3,$F155,0)\n           )\n       )\n   )","v":6.2374015053065133},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!M155,\n               IF($B155=M$3,$F155,0)\n           )\n       )\n   )","v":20.340721169674641},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!N155,\n               IF($B155=N$3,$F155,0)\n           )\n       )\n   )","v":3.2158970705887078},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!O155,\n               IF($B155=O$3,$F155,0)\n           )\n       )\n   )","v":4.9421840362828187},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!P155,\n               IF($B155=P$3,$F155,0)\n           )\n       )\n   )","v":2.5970358690882809},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!Q155,\n               IF($B155=Q$3,$F155,0)\n           )\n       )\n   )","v":20.239315562379783},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!R155,\n               IF($B155=R$3,$F155,0)\n           )\n       )\n   )","v":3.9464957714479998},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!S155,\n               IF($B155=S$3,$F155,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!T155,\n               IF($B155=T$3,$F155,0)\n           )\n       )\n   )","v":2.863751749407216},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!U155,\n               IF($B155=U$3,$F155,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!V155,\n               IF($B155=V$3,$F155,0)\n           )\n       )\n   )","v":49.210552213462606},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!W155,\n               IF($B155=W$3,$F155,0)\n           )\n       )\n   )","v":2.8903468049053016},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!X155,\n               IF($B155=X$3,$F155,0)\n           )\n       )\n   )","v":8.1789706619742653},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!Y155,\n               IF($B155=Y$3,$F155,0)\n           )\n       )\n   )","v":0.11575545738375584},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!Z155,\n               IF($B155=Z$3,$F155,0)\n           )\n       )\n   )","v":24.008485452995938},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!AA155,\n               IF($B155=AA$3,$F155,0)\n           )\n       )\n   )","v":2.7076253804400348},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!AB155,\n               IF($B155=AB$3,$F155,0)\n           )\n       )\n   )","v":5.58094369657318},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!AC155,\n               IF($B155=AC$3,$F155,0)\n           )\n       )\n   )","v":7.1640191583801158},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!AD155,\n               IF($B155=AD$3,$F155,0)\n           )\n       )\n   )","v":82.36227089990129},{"$f":"\nIF( OR($D155=\"\",$E155=\"N/A\"),0,\n    IF(YEAR($D155)>YEAR($E155),0,\n        IF( LEFT($A155,1)=\"b\",\n               $F155*'Planning Allocations'!AE155,\n               IF($B155=AE$3,$F155,0)\n           )\n       )\n   )","v":3.3214646127376835},null,4.6409080370295626E-3,9.5665667259302355E-4,9.5665667259302355E-4,9.5665667259302344E-4,9.5665667259302355E-4,9.5665667259302344E-4,9.5665667259302355E-4,9.5665667259302344E-4,9.5665667259302355E-4,9.5665667259302355E-4,9.5665667259302344E-4,0,9.5665667259302355E-4,0,8.0371314595147087E-3,9.5665667259302333E-4,1.2138573259089146E-2,9.5665667259302344E-4,2.7973440977088456E-3,9.5665667259302355E-4,9.5665667259302344E-4,9.5665667259302344E-4,8.1169085345325007E-3,8.1528341009761505E-3]
[{"$f":"'Upgrade Information'!B156","v":"b0173"},{"$f":"'Projected Revenue Requirements'!C156","v":"JCPL"},{"$f":"'Upgrade Information'!E156","v":0.1},{"$f":"IF('Upgrade Information'!D156=\"\",\"\",'Upgrade Information'!D156)","v":"2008-10-08"},{"$f":"IF('Current Monthly Zonal Charges'!E156=\"N/A\",\"N/A\",VLOOKUP(B156,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I156:$AY156,MATCH($E156,'Projected Revenue Requirements'!$I156:$AY156,0)+2)/12","v":717.24040731132072},null,{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!H156,\n               IF($B156=H$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!I156,\n               IF($B156=I$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!J156,\n               IF($B156=J$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!K156,\n               IF($B156=K$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!L156,\n               IF($B156=L$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!M156,\n               IF($B156=M$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!N156,\n               IF($B156=N$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!O156,\n               IF($B156=O$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!P156,\n               IF($B156=P$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!Q156,\n               IF($B156=Q$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!R156,\n               IF($B156=R$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!S156,\n               IF($B156=S$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!T156,\n               IF($B156=T$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!U156,\n               IF($B156=U$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!V156,\n               IF($B156=V$3,$F156,0)\n           )\n       )\n   )","v":717.24040731132072},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!W156,\n               IF($B156=W$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!X156,\n               IF($B156=X$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!Y156,\n               IF($B156=Y$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!Z156,\n               IF($B156=Z$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!AA156,\n               IF($B156=AA$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!AB156,\n               IF($B156=AB$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!AC156,\n               IF($B156=AC$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!AD156,\n               IF($B156=AD$3,$F156,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D156=\"\",$E156=\"N/A\"),0,\n    IF(YEAR($D156)>YEAR($E156),0,\n        IF( LEFT($A156,1)=\"b\",\n               $F156*'Planning Allocations'!AE156,\n               IF($B156=AE$3,$F156,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1171406371672444,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B157","v":"b0174"},{"$f":"'Projected Revenue Requirements'!C157","v":"JCPL"},{"$f":"'Upgrade Information'!E157","v":20},{"$f":"IF('Upgrade Information'!D157=\"\",\"\",'Upgrade Information'!D157)","v":"2008-05-07"},{"$f":"IF('Current Monthly Zonal Charges'!E157=\"N/A\",\"N/A\",VLOOKUP(B157,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I157:$AY157,MATCH($E157,'Projected Revenue Requirements'!$I157:$AY157,0)+2)/12","v":142026.74211477989},null,{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!H157,\n               IF($B157=H$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!I157,\n               IF($B157=I$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!J157,\n               IF($B157=J$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!K157,\n               IF($B157=K$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!L157,\n               IF($B157=L$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!M157,\n               IF($B157=M$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!N157,\n               IF($B157=N$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!O157,\n               IF($B157=O$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!P157,\n               IF($B157=P$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!Q157,\n               IF($B157=Q$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!R157,\n               IF($B157=R$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!S157,\n               IF($B157=S$3,$F157,0)\n           )\n       )\n   )","v":2300.833222259434},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!T157,\n               IF($B157=T$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!U157,\n               IF($B157=U$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!V157,\n               IF($B157=V$3,$F157,0)\n           )\n       )\n   )","v":50277.466708632077},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!W157,\n               IF($B157=W$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!X157,\n               IF($B157=X$3,$F157,0)\n           )\n       )\n   )","v":8052.9162779080198},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!Y157,\n               IF($B157=Y$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!Z157,\n               IF($B157=Z$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!AA157,\n               IF($B157=AA$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!AB157,\n               IF($B157=AB$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!AC157,\n               IF($B157=AC$3,$F157,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!AD157,\n               IF($B157=AD$3,$F157,0)\n           )\n       )\n   )","v":77219.939687805818},{"$f":"\nIF( OR($D157=\"\",$E157=\"N/A\"),0,\n    IF(YEAR($D157)>YEAR($E157),0,\n        IF( LEFT($A157,1)=\"b\",\n               $F157*'Planning Allocations'!AE157,\n               IF($B157=AE$3,$F157,0)\n           )\n       )\n   )","v":4175.5862181745288},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.211381323985707,0,11.951493437085219,0,0,0,0,0,7.6101251293787149,10.249352523747003]
[{"$f":"'Upgrade Information'!B158","v":"b0175"},{"$f":"'Projected Revenue Requirements'!C158","v":"PECO"},{"$f":"'Upgrade Information'!E158","v":0.5},{"$f":"IF('Upgrade Information'!D158=\"\",\"\",'Upgrade Information'!D158)","v":"2005-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E158=\"N/A\",\"N/A\",VLOOKUP(B158,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I158:$AY158,MATCH($E158,'Projected Revenue Requirements'!$I158:$AY158,0)+2)/12","v":4396.8058087415402},null,{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!H158,\n               IF($B158=H$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!I158,\n               IF($B158=I$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!J158,\n               IF($B158=J$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!K158,\n               IF($B158=K$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!L158,\n               IF($B158=L$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!M158,\n               IF($B158=M$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!N158,\n               IF($B158=N$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!O158,\n               IF($B158=O$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!P158,\n               IF($B158=P$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!Q158,\n               IF($B158=Q$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!R158,\n               IF($B158=R$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!S158,\n               IF($B158=S$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!T158,\n               IF($B158=T$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!U158,\n               IF($B158=U$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!V158,\n               IF($B158=V$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!W158,\n               IF($B158=W$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!X158,\n               IF($B158=X$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!Y158,\n               IF($B158=Y$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!Z158,\n               IF($B158=Z$3,$F158,0)\n           )\n       )\n   )","v":4396.8058087415402},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!AA158,\n               IF($B158=AA$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!AB158,\n               IF($B158=AB$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!AC158,\n               IF($B158=AC$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!AD158,\n               IF($B158=AD$3,$F158,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D158=\"\",$E158=\"N/A\"),0,\n    IF(YEAR($D158)>YEAR($E158),0,\n        IF( LEFT($A158,1)=\"b\",\n               $F158*'Planning Allocations'!AE158,\n               IF($B158=AE$3,$F158,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51229298915731125,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B159","v":"b0180"},{"$f":"'Projected Revenue Requirements'!C159","v":"PECO"},{"$f":"'Upgrade Information'!E159","v":0.25},{"$f":"IF('Upgrade Information'!D159=\"\",\"\",'Upgrade Information'!D159)","v":"2006-09-15"},{"$f":"IF('Current Monthly Zonal Charges'!E159=\"N/A\",\"N/A\",VLOOKUP(B159,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I159:$AY159,MATCH($E159,'Projected Revenue Requirements'!$I159:$AY159,0)+2)/12","v":2254.104085241554},null,{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!H159,\n               IF($B159=H$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!I159,\n               IF($B159=I$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!J159,\n               IF($B159=J$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!K159,\n               IF($B159=K$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!L159,\n               IF($B159=L$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!M159,\n               IF($B159=M$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!N159,\n               IF($B159=N$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!O159,\n               IF($B159=O$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!P159,\n               IF($B159=P$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!Q159,\n               IF($B159=Q$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!R159,\n               IF($B159=R$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!S159,\n               IF($B159=S$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!T159,\n               IF($B159=T$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!U159,\n               IF($B159=U$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!V159,\n               IF($B159=V$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!W159,\n               IF($B159=W$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!X159,\n               IF($B159=X$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!Y159,\n               IF($B159=Y$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!Z159,\n               IF($B159=Z$3,$F159,0)\n           )\n       )\n   )","v":2254.104085241554},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!AA159,\n               IF($B159=AA$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!AB159,\n               IF($B159=AB$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!AC159,\n               IF($B159=AC$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!AD159,\n               IF($B159=AD$3,$F159,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D159=\"\",$E159=\"N/A\"),0,\n    IF(YEAR($D159)>YEAR($E159),0,\n        IF( LEFT($A159,1)=\"b\",\n               $F159*'Planning Allocations'!AE159,\n               IF($B159=AE$3,$F159,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.26263650703068464,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B160","v":"b0181"},{"$f":"'Projected Revenue Requirements'!C160","v":"PECO"},{"$f":"'Upgrade Information'!E160","v":0.44},{"$f":"IF('Upgrade Information'!D160=\"\",\"\",'Upgrade Information'!D160)","v":"2006-12-15"},{"$f":"IF('Current Monthly Zonal Charges'!E160=\"N/A\",\"N/A\",VLOOKUP(B160,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I160:$AY160,MATCH($E160,'Projected Revenue Requirements'!$I160:$AY160,0)+2)/12","v":3985.6045797124934},null,{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!H160,\n               IF($B160=H$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!I160,\n               IF($B160=I$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!J160,\n               IF($B160=J$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!K160,\n               IF($B160=K$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!L160,\n               IF($B160=L$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!M160,\n               IF($B160=M$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!N160,\n               IF($B160=N$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!O160,\n               IF($B160=O$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!P160,\n               IF($B160=P$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!Q160,\n               IF($B160=Q$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!R160,\n               IF($B160=R$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!S160,\n               IF($B160=S$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!T160,\n               IF($B160=T$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!U160,\n               IF($B160=U$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!V160,\n               IF($B160=V$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!W160,\n               IF($B160=W$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!X160,\n               IF($B160=X$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!Y160,\n               IF($B160=Y$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!Z160,\n               IF($B160=Z$3,$F160,0)\n           )\n       )\n   )","v":3985.6045797124934},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!AA160,\n               IF($B160=AA$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!AB160,\n               IF($B160=AB$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!AC160,\n               IF($B160=AC$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!AD160,\n               IF($B160=AD$3,$F160,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D160=\"\",$E160=\"N/A\"),0,\n    IF(YEAR($D160)>YEAR($E160),0,\n        IF( LEFT($A160,1)=\"b\",\n               $F160*'Planning Allocations'!AE160,\n               IF($B160=AE$3,$F160,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46438195648317449,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B161","v":"b0182"},{"$f":"'Projected Revenue Requirements'!C161","v":"PECO"},{"$f":"'Upgrade Information'!E161","v":0.1},{"$f":"IF('Upgrade Information'!D161=\"\",\"\",'Upgrade Information'!D161)","v":"2006-12-15"},{"$f":"IF('Current Monthly Zonal Charges'!E161=\"N/A\",\"N/A\",VLOOKUP(B161,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I161:$AY161,MATCH($E161,'Projected Revenue Requirements'!$I161:$AY161,0)+2)/12","v":905.81922266193021},null,{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!H161,\n               IF($B161=H$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!I161,\n               IF($B161=I$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!J161,\n               IF($B161=J$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!K161,\n               IF($B161=K$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!L161,\n               IF($B161=L$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!M161,\n               IF($B161=M$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!N161,\n               IF($B161=N$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!O161,\n               IF($B161=O$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!P161,\n               IF($B161=P$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!Q161,\n               IF($B161=Q$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!R161,\n               IF($B161=R$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!S161,\n               IF($B161=S$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!T161,\n               IF($B161=T$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!U161,\n               IF($B161=U$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!V161,\n               IF($B161=V$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!W161,\n               IF($B161=W$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!X161,\n               IF($B161=X$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!Y161,\n               IF($B161=Y$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!Z161,\n               IF($B161=Z$3,$F161,0)\n           )\n       )\n   )","v":905.81922266193021},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!AA161,\n               IF($B161=AA$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!AB161,\n               IF($B161=AB$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!AC161,\n               IF($B161=AC$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!AD161,\n               IF($B161=AD$3,$F161,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D161=\"\",$E161=\"N/A\"),0,\n    IF(YEAR($D161)>YEAR($E161),0,\n        IF( LEFT($A161,1)=\"b\",\n               $F161*'Planning Allocations'!AE161,\n               IF($B161=AE$3,$F161,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.105541353746176,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B162","v":"b0184"},{"$f":"'Projected Revenue Requirements'!C162","v":"PSEG"},{"$f":"'Upgrade Information'!E162","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D162=\"\",\"\",'Upgrade Information'!D162)","v":"2008-12-08"},{"$f":"IF('Current Monthly Zonal Charges'!E162=\"N/A\",\"N/A\",VLOOKUP(B162,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I162:$AY162,MATCH($E162,'Projected Revenue Requirements'!$I162:$AY162,0)+2)/12","v":2931.2864804964543},null,{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!H162,\n               IF($B162=H$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!I162,\n               IF($B162=I$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!J162,\n               IF($B162=J$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!K162,\n               IF($B162=K$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!L162,\n               IF($B162=L$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!M162,\n               IF($B162=M$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!N162,\n               IF($B162=N$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!O162,\n               IF($B162=O$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!P162,\n               IF($B162=P$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!Q162,\n               IF($B162=Q$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!R162,\n               IF($B162=R$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!S162,\n               IF($B162=S$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!T162,\n               IF($B162=T$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!U162,\n               IF($B162=U$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!V162,\n               IF($B162=V$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!W162,\n               IF($B162=W$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!X162,\n               IF($B162=X$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!Y162,\n               IF($B162=Y$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!Z162,\n               IF($B162=Z$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!AA162,\n               IF($B162=AA$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!AB162,\n               IF($B162=AB$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!AC162,\n               IF($B162=AC$3,$F162,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!AD162,\n               IF($B162=AD$3,$F162,0)\n           )\n       )\n   )","v":2931.2864804964543},{"$f":"\nIF( OR($D162=\"\",$E162=\"N/A\"),0,\n    IF(YEAR($D162)>YEAR($E162),0,\n        IF( LEFT($A162,1)=\"b\",\n               $F162*'Planning Allocations'!AE162,\n               IF($B162=AE$3,$F162,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28888208145229666,0]
[{"$f":"'Upgrade Information'!B163","v":"b0185"},{"$f":"'Projected Revenue Requirements'!C163","v":"PSEG"},{"$f":"'Upgrade Information'!E163","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D163=\"\",\"\",'Upgrade Information'!D163)","v":"2006-05-19"},{"$f":"IF('Current Monthly Zonal Charges'!E163=\"N/A\",\"N/A\",VLOOKUP(B163,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I163:$AY163,MATCH($E163,'Projected Revenue Requirements'!$I163:$AY163,0)+2)/12","v":2731.4046136229313},null,{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!H163,\n               IF($B163=H$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!I163,\n               IF($B163=I$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!J163,\n               IF($B163=J$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!K163,\n               IF($B163=K$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!L163,\n               IF($B163=L$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!M163,\n               IF($B163=M$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!N163,\n               IF($B163=N$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!O163,\n               IF($B163=O$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!P163,\n               IF($B163=P$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!Q163,\n               IF($B163=Q$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!R163,\n               IF($B163=R$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!S163,\n               IF($B163=S$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!T163,\n               IF($B163=T$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!U163,\n               IF($B163=U$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!V163,\n               IF($B163=V$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!W163,\n               IF($B163=W$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!X163,\n               IF($B163=X$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!Y163,\n               IF($B163=Y$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!Z163,\n               IF($B163=Z$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!AA163,\n               IF($B163=AA$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!AB163,\n               IF($B163=AB$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!AC163,\n               IF($B163=AC$3,$F163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!AD163,\n               IF($B163=AD$3,$F163,0)\n           )\n       )\n   )","v":2731.4046136229313},{"$f":"\nIF( OR($D163=\"\",$E163=\"N/A\"),0,\n    IF(YEAR($D163)>YEAR($E163),0,\n        IF( LEFT($A163,1)=\"b\",\n               $F163*'Planning Allocations'!AE163,\n               IF($B163=AE$3,$F163,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.26918346443509722,0]
[{"$f":"'Upgrade Information'!B164","v":"b0186"},{"$f":"'Projected Revenue Requirements'!C164","v":"PSEG"},{"$f":"'Upgrade Information'!E164","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D164=\"\",\"\",'Upgrade Information'!D164)","v":"2008-12-14"},{"$f":"IF('Current Monthly Zonal Charges'!E164=\"N/A\",\"N/A\",VLOOKUP(B164,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I164:$AY164,MATCH($E164,'Projected Revenue Requirements'!$I164:$AY164,0)+2)/12","v":2931.2864804964543},null,{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!H164,\n               IF($B164=H$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!I164,\n               IF($B164=I$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!J164,\n               IF($B164=J$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!K164,\n               IF($B164=K$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!L164,\n               IF($B164=L$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!M164,\n               IF($B164=M$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!N164,\n               IF($B164=N$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!O164,\n               IF($B164=O$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!P164,\n               IF($B164=P$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!Q164,\n               IF($B164=Q$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!R164,\n               IF($B164=R$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!S164,\n               IF($B164=S$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!T164,\n               IF($B164=T$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!U164,\n               IF($B164=U$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!V164,\n               IF($B164=V$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!W164,\n               IF($B164=W$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!X164,\n               IF($B164=X$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!Y164,\n               IF($B164=Y$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!Z164,\n               IF($B164=Z$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!AA164,\n               IF($B164=AA$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!AB164,\n               IF($B164=AB$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!AC164,\n               IF($B164=AC$3,$F164,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!AD164,\n               IF($B164=AD$3,$F164,0)\n           )\n       )\n   )","v":2931.2864804964543},{"$f":"\nIF( OR($D164=\"\",$E164=\"N/A\"),0,\n    IF(YEAR($D164)>YEAR($E164),0,\n        IF( LEFT($A164,1)=\"b\",\n               $F164*'Planning Allocations'!AE164,\n               IF($B164=AE$3,$F164,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28888208145229666,0]
[{"$f":"'Upgrade Information'!B165","v":"b0187"},{"$f":"'Projected Revenue Requirements'!C165","v":"PEPCO"},{"$f":"'Upgrade Information'!E165","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D165=\"\",\"\",'Upgrade Information'!D165)","v":"2006-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E165=\"N/A\",\"N/A\",VLOOKUP(B165,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I165:$AY165,MATCH($E165,'Projected Revenue Requirements'!$I165:$AY165,0)+2)/12","v":1321.3831312285636},null,{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!H165,\n               IF($B165=H$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!I165,\n               IF($B165=I$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!J165,\n               IF($B165=J$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!K165,\n               IF($B165=K$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!L165,\n               IF($B165=L$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!M165,\n               IF($B165=M$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!N165,\n               IF($B165=N$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!O165,\n               IF($B165=O$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!P165,\n               IF($B165=P$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!Q165,\n               IF($B165=Q$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!R165,\n               IF($B165=R$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!S165,\n               IF($B165=S$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!T165,\n               IF($B165=T$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!U165,\n               IF($B165=U$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!V165,\n               IF($B165=V$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!W165,\n               IF($B165=W$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!X165,\n               IF($B165=X$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!Y165,\n               IF($B165=Y$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!Z165,\n               IF($B165=Z$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!AA165,\n               IF($B165=AA$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!AB165,\n               IF($B165=AB$3,$F165,0)\n           )\n       )\n   )","v":1321.3831312285636},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!AC165,\n               IF($B165=AC$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!AD165,\n               IF($B165=AD$3,$F165,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D165=\"\",$E165=\"N/A\"),0,\n    IF(YEAR($D165)>YEAR($E165),0,\n        IF( LEFT($A165,1)=\"b\",\n               $F165*'Planning Allocations'!AE165,\n               IF($B165=AE$3,$F165,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22650470212015555,0,0,0]
[{"$f":"'Upgrade Information'!B166","v":"b0188"},{"$f":"'Projected Revenue Requirements'!C166","v":"PEPCO"},{"$f":"'Upgrade Information'!E166","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D166=\"\",\"\",'Upgrade Information'!D166)","v":"2006-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E166=\"N/A\",\"N/A\",VLOOKUP(B166,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I166:$AY166,MATCH($E166,'Projected Revenue Requirements'!$I166:$AY166,0)+2)/12","v":1321.3831312285636},null,{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!H166,\n               IF($B166=H$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!I166,\n               IF($B166=I$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!J166,\n               IF($B166=J$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!K166,\n               IF($B166=K$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!L166,\n               IF($B166=L$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!M166,\n               IF($B166=M$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!N166,\n               IF($B166=N$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!O166,\n               IF($B166=O$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!P166,\n               IF($B166=P$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!Q166,\n               IF($B166=Q$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!R166,\n               IF($B166=R$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!S166,\n               IF($B166=S$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!T166,\n               IF($B166=T$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!U166,\n               IF($B166=U$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!V166,\n               IF($B166=V$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!W166,\n               IF($B166=W$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!X166,\n               IF($B166=X$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!Y166,\n               IF($B166=Y$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!Z166,\n               IF($B166=Z$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!AA166,\n               IF($B166=AA$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!AB166,\n               IF($B166=AB$3,$F166,0)\n           )\n       )\n   )","v":1321.3831312285636},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!AC166,\n               IF($B166=AC$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!AD166,\n               IF($B166=AD$3,$F166,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D166=\"\",$E166=\"N/A\"),0,\n    IF(YEAR($D166)>YEAR($E166),0,\n        IF( LEFT($A166,1)=\"b\",\n               $F166*'Planning Allocations'!AE166,\n               IF($B166=AE$3,$F166,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22650470212015555,0,0,0]
[{"$f":"'Upgrade Information'!B167","v":"b0189"},{"$f":"'Projected Revenue Requirements'!C167","v":"PEPCO"},{"$f":"'Upgrade Information'!E167","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D167=\"\",\"\",'Upgrade Information'!D167)","v":"2006-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E167=\"N/A\",\"N/A\",VLOOKUP(B167,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I167:$AY167,MATCH($E167,'Projected Revenue Requirements'!$I167:$AY167,0)+2)/12","v":1321.3831312285636},null,{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!H167,\n               IF($B167=H$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!I167,\n               IF($B167=I$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!J167,\n               IF($B167=J$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!K167,\n               IF($B167=K$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!L167,\n               IF($B167=L$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!M167,\n               IF($B167=M$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!N167,\n               IF($B167=N$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!O167,\n               IF($B167=O$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!P167,\n               IF($B167=P$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!Q167,\n               IF($B167=Q$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!R167,\n               IF($B167=R$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!S167,\n               IF($B167=S$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!T167,\n               IF($B167=T$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!U167,\n               IF($B167=U$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!V167,\n               IF($B167=V$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!W167,\n               IF($B167=W$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!X167,\n               IF($B167=X$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!Y167,\n               IF($B167=Y$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!Z167,\n               IF($B167=Z$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!AA167,\n               IF($B167=AA$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!AB167,\n               IF($B167=AB$3,$F167,0)\n           )\n       )\n   )","v":1321.3831312285636},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!AC167,\n               IF($B167=AC$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!AD167,\n               IF($B167=AD$3,$F167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D167=\"\",$E167=\"N/A\"),0,\n    IF(YEAR($D167)>YEAR($E167),0,\n        IF( LEFT($A167,1)=\"b\",\n               $F167*'Planning Allocations'!AE167,\n               IF($B167=AE$3,$F167,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22650470212015555,0,0,0]
[{"$f":"'Upgrade Information'!B168","v":"b0190"},{"$f":"'Projected Revenue Requirements'!C168","v":"PEPCO"},{"$f":"'Upgrade Information'!E168","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D168=\"\",\"\",'Upgrade Information'!D168)","v":"2006-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E168=\"N/A\",\"N/A\",VLOOKUP(B168,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I168:$AY168,MATCH($E168,'Projected Revenue Requirements'!$I168:$AY168,0)+2)/12","v":1321.3831312285636},null,{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!H168,\n               IF($B168=H$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!I168,\n               IF($B168=I$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!J168,\n               IF($B168=J$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!K168,\n               IF($B168=K$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!L168,\n               IF($B168=L$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!M168,\n               IF($B168=M$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!N168,\n               IF($B168=N$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!O168,\n               IF($B168=O$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!P168,\n               IF($B168=P$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!Q168,\n               IF($B168=Q$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!R168,\n               IF($B168=R$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!S168,\n               IF($B168=S$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!T168,\n               IF($B168=T$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!U168,\n               IF($B168=U$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!V168,\n               IF($B168=V$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!W168,\n               IF($B168=W$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!X168,\n               IF($B168=X$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!Y168,\n               IF($B168=Y$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!Z168,\n               IF($B168=Z$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!AA168,\n               IF($B168=AA$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!AB168,\n               IF($B168=AB$3,$F168,0)\n           )\n       )\n   )","v":1321.3831312285636},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!AC168,\n               IF($B168=AC$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!AD168,\n               IF($B168=AD$3,$F168,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D168=\"\",$E168=\"N/A\"),0,\n    IF(YEAR($D168)>YEAR($E168),0,\n        IF( LEFT($A168,1)=\"b\",\n               $F168*'Planning Allocations'!AE168,\n               IF($B168=AE$3,$F168,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22650470212015555,0,0,0]
[{"$f":"'Upgrade Information'!B169","v":"b0191"},{"$f":"'Projected Revenue Requirements'!C169","v":"PEPCO"},{"$f":"'Upgrade Information'!E169","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D169=\"\",\"\",'Upgrade Information'!D169)","v":"2006-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E169=\"N/A\",\"N/A\",VLOOKUP(B169,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I169:$AY169,MATCH($E169,'Projected Revenue Requirements'!$I169:$AY169,0)+2)/12","v":1321.3831312285636},null,{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!H169,\n               IF($B169=H$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!I169,\n               IF($B169=I$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!J169,\n               IF($B169=J$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!K169,\n               IF($B169=K$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!L169,\n               IF($B169=L$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!M169,\n               IF($B169=M$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!N169,\n               IF($B169=N$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!O169,\n               IF($B169=O$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!P169,\n               IF($B169=P$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!Q169,\n               IF($B169=Q$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!R169,\n               IF($B169=R$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!S169,\n               IF($B169=S$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!T169,\n               IF($B169=T$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!U169,\n               IF($B169=U$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!V169,\n               IF($B169=V$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!W169,\n               IF($B169=W$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!X169,\n               IF($B169=X$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!Y169,\n               IF($B169=Y$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!Z169,\n               IF($B169=Z$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!AA169,\n               IF($B169=AA$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!AB169,\n               IF($B169=AB$3,$F169,0)\n           )\n       )\n   )","v":1321.3831312285636},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!AC169,\n               IF($B169=AC$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!AD169,\n               IF($B169=AD$3,$F169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D169=\"\",$E169=\"N/A\"),0,\n    IF(YEAR($D169)>YEAR($E169),0,\n        IF( LEFT($A169,1)=\"b\",\n               $F169*'Planning Allocations'!AE169,\n               IF($B169=AE$3,$F169,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22650470212015555,0,0,0]
[{"$f":"'Upgrade Information'!B170","v":"b0192"},{"$f":"'Projected Revenue Requirements'!C170","v":"PEPCO"},{"$f":"'Upgrade Information'!E170","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D170=\"\",\"\",'Upgrade Information'!D170)","v":"2006-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E170=\"N/A\",\"N/A\",VLOOKUP(B170,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I170:$AY170,MATCH($E170,'Projected Revenue Requirements'!$I170:$AY170,0)+2)/12","v":1321.3831312285636},null,{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!H170,\n               IF($B170=H$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!I170,\n               IF($B170=I$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!J170,\n               IF($B170=J$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!K170,\n               IF($B170=K$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!L170,\n               IF($B170=L$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!M170,\n               IF($B170=M$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!N170,\n               IF($B170=N$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!O170,\n               IF($B170=O$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!P170,\n               IF($B170=P$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!Q170,\n               IF($B170=Q$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!R170,\n               IF($B170=R$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!S170,\n               IF($B170=S$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!T170,\n               IF($B170=T$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!U170,\n               IF($B170=U$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!V170,\n               IF($B170=V$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!W170,\n               IF($B170=W$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!X170,\n               IF($B170=X$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!Y170,\n               IF($B170=Y$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!Z170,\n               IF($B170=Z$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!AA170,\n               IF($B170=AA$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!AB170,\n               IF($B170=AB$3,$F170,0)\n           )\n       )\n   )","v":1321.3831312285636},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!AC170,\n               IF($B170=AC$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!AD170,\n               IF($B170=AD$3,$F170,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D170=\"\",$E170=\"N/A\"),0,\n    IF(YEAR($D170)>YEAR($E170),0,\n        IF( LEFT($A170,1)=\"b\",\n               $F170*'Planning Allocations'!AE170,\n               IF($B170=AE$3,$F170,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22650470212015555,0,0,0]
[{"$f":"'Upgrade Information'!B171","v":"b0193"},{"$f":"'Projected Revenue Requirements'!C171","v":"PEPCO"},{"$f":"'Upgrade Information'!E171","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D171=\"\",\"\",'Upgrade Information'!D171)","v":"2006-12-19"},{"$f":"IF('Current Monthly Zonal Charges'!E171=\"N/A\",\"N/A\",VLOOKUP(B171,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I171:$AY171,MATCH($E171,'Projected Revenue Requirements'!$I171:$AY171,0)+2)/12","v":1359.7478868343799},null,{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!H171,\n               IF($B171=H$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!I171,\n               IF($B171=I$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!J171,\n               IF($B171=J$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!K171,\n               IF($B171=K$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!L171,\n               IF($B171=L$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!M171,\n               IF($B171=M$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!N171,\n               IF($B171=N$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!O171,\n               IF($B171=O$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!P171,\n               IF($B171=P$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!Q171,\n               IF($B171=Q$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!R171,\n               IF($B171=R$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!S171,\n               IF($B171=S$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!T171,\n               IF($B171=T$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!U171,\n               IF($B171=U$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!V171,\n               IF($B171=V$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!W171,\n               IF($B171=W$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!X171,\n               IF($B171=X$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!Y171,\n               IF($B171=Y$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!Z171,\n               IF($B171=Z$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!AA171,\n               IF($B171=AA$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!AB171,\n               IF($B171=AB$3,$F171,0)\n           )\n       )\n   )","v":1359.7478868343799},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!AC171,\n               IF($B171=AC$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!AD171,\n               IF($B171=AD$3,$F171,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D171=\"\",$E171=\"N/A\"),0,\n    IF(YEAR($D171)>YEAR($E171),0,\n        IF( LEFT($A171,1)=\"b\",\n               $F171*'Planning Allocations'!AE171,\n               IF($B171=AE$3,$F171,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.23308099126373544,0,0,0]
[{"$f":"'Upgrade Information'!B172","v":"b0194"},{"$f":"'Projected Revenue Requirements'!C172","v":"PEPCO"},{"$f":"'Upgrade Information'!E172","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D172=\"\",\"\",'Upgrade Information'!D172)","v":"2006-12-19"},{"$f":"IF('Current Monthly Zonal Charges'!E172=\"N/A\",\"N/A\",VLOOKUP(B172,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I172:$AY172,MATCH($E172,'Projected Revenue Requirements'!$I172:$AY172,0)+2)/12","v":1359.7478868343799},null,{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!H172,\n               IF($B172=H$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!I172,\n               IF($B172=I$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!J172,\n               IF($B172=J$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!K172,\n               IF($B172=K$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!L172,\n               IF($B172=L$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!M172,\n               IF($B172=M$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!N172,\n               IF($B172=N$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!O172,\n               IF($B172=O$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!P172,\n               IF($B172=P$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!Q172,\n               IF($B172=Q$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!R172,\n               IF($B172=R$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!S172,\n               IF($B172=S$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!T172,\n               IF($B172=T$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!U172,\n               IF($B172=U$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!V172,\n               IF($B172=V$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!W172,\n               IF($B172=W$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!X172,\n               IF($B172=X$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!Y172,\n               IF($B172=Y$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!Z172,\n               IF($B172=Z$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!AA172,\n               IF($B172=AA$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!AB172,\n               IF($B172=AB$3,$F172,0)\n           )\n       )\n   )","v":1359.7478868343799},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!AC172,\n               IF($B172=AC$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!AD172,\n               IF($B172=AD$3,$F172,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D172=\"\",$E172=\"N/A\"),0,\n    IF(YEAR($D172)>YEAR($E172),0,\n        IF( LEFT($A172,1)=\"b\",\n               $F172*'Planning Allocations'!AE172,\n               IF($B172=AE$3,$F172,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.23308099126373544,0,0,0]
[{"$f":"'Upgrade Information'!B173","v":"b0195"},{"$f":"'Projected Revenue Requirements'!C173","v":"PEPCO"},{"$f":"'Upgrade Information'!E173","v":0.59140000000000004},{"$f":"IF('Upgrade Information'!D173=\"\",\"\",'Upgrade Information'!D173)","v":"2007-03-15"},{"$f":"IF('Current Monthly Zonal Charges'!E173=\"N/A\",\"N/A\",VLOOKUP(B173,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I173:$AY173,MATCH($E173,'Projected Revenue Requirements'!$I173:$AY173,0)+2)/12","v":3839.0505736609193},null,{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!H173,\n               IF($B173=H$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!I173,\n               IF($B173=I$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!J173,\n               IF($B173=J$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!K173,\n               IF($B173=K$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!L173,\n               IF($B173=L$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!M173,\n               IF($B173=M$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!N173,\n               IF($B173=N$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!O173,\n               IF($B173=O$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!P173,\n               IF($B173=P$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!Q173,\n               IF($B173=Q$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!R173,\n               IF($B173=R$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!S173,\n               IF($B173=S$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!T173,\n               IF($B173=T$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!U173,\n               IF($B173=U$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!V173,\n               IF($B173=V$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!W173,\n               IF($B173=W$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!X173,\n               IF($B173=X$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!Y173,\n               IF($B173=Y$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!Z173,\n               IF($B173=Z$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!AA173,\n               IF($B173=AA$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!AB173,\n               IF($B173=AB$3,$F173,0)\n           )\n       )\n   )","v":3839.0505736609193},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!AC173,\n               IF($B173=AC$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!AD173,\n               IF($B173=AD$3,$F173,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D173=\"\",$E173=\"N/A\"),0,\n    IF(YEAR($D173)>YEAR($E173),0,\n        IF( LEFT($A173,1)=\"b\",\n               $F173*'Planning Allocations'!AE173,\n               IF($B173=AE$3,$F173,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65807030985994019,0,0,0]
[{"$f":"'Upgrade Information'!B174","v":"b0196"},{"$f":"'Projected Revenue Requirements'!C174","v":"PEPCO"},{"$f":"'Upgrade Information'!E174","v":0.59140000000000004},{"$f":"IF('Upgrade Information'!D174=\"\",\"\",'Upgrade Information'!D174)","v":"2007-03-15"},{"$f":"IF('Current Monthly Zonal Charges'!E174=\"N/A\",\"N/A\",VLOOKUP(B174,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I174:$AY174,MATCH($E174,'Projected Revenue Requirements'!$I174:$AY174,0)+2)/12","v":3839.0505736609193},null,{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!H174,\n               IF($B174=H$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!I174,\n               IF($B174=I$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!J174,\n               IF($B174=J$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!K174,\n               IF($B174=K$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!L174,\n               IF($B174=L$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!M174,\n               IF($B174=M$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!N174,\n               IF($B174=N$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!O174,\n               IF($B174=O$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!P174,\n               IF($B174=P$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!Q174,\n               IF($B174=Q$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!R174,\n               IF($B174=R$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!S174,\n               IF($B174=S$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!T174,\n               IF($B174=T$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!U174,\n               IF($B174=U$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!V174,\n               IF($B174=V$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!W174,\n               IF($B174=W$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!X174,\n               IF($B174=X$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!Y174,\n               IF($B174=Y$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!Z174,\n               IF($B174=Z$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!AA174,\n               IF($B174=AA$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!AB174,\n               IF($B174=AB$3,$F174,0)\n           )\n       )\n   )","v":3839.0505736609193},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!AC174,\n               IF($B174=AC$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!AD174,\n               IF($B174=AD$3,$F174,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D174=\"\",$E174=\"N/A\"),0,\n    IF(YEAR($D174)>YEAR($E174),0,\n        IF( LEFT($A174,1)=\"b\",\n               $F174*'Planning Allocations'!AE174,\n               IF($B174=AE$3,$F174,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65807030985994019,0,0,0]
[{"$f":"'Upgrade Information'!B175","v":"b0197"},{"$f":"'Projected Revenue Requirements'!C175","v":"PEPCO"},{"$f":"'Upgrade Information'!E175","v":0.59140000000000004},{"$f":"IF('Upgrade Information'!D175=\"\",\"\",'Upgrade Information'!D175)","v":"2007-03-15"},{"$f":"IF('Current Monthly Zonal Charges'!E175=\"N/A\",\"N/A\",VLOOKUP(B175,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I175:$AY175,MATCH($E175,'Projected Revenue Requirements'!$I175:$AY175,0)+2)/12","v":3839.0505736609193},null,{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!H175,\n               IF($B175=H$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!I175,\n               IF($B175=I$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!J175,\n               IF($B175=J$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!K175,\n               IF($B175=K$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!L175,\n               IF($B175=L$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!M175,\n               IF($B175=M$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!N175,\n               IF($B175=N$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!O175,\n               IF($B175=O$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!P175,\n               IF($B175=P$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!Q175,\n               IF($B175=Q$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!R175,\n               IF($B175=R$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!S175,\n               IF($B175=S$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!T175,\n               IF($B175=T$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!U175,\n               IF($B175=U$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!V175,\n               IF($B175=V$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!W175,\n               IF($B175=W$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!X175,\n               IF($B175=X$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!Y175,\n               IF($B175=Y$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!Z175,\n               IF($B175=Z$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!AA175,\n               IF($B175=AA$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!AB175,\n               IF($B175=AB$3,$F175,0)\n           )\n       )\n   )","v":3839.0505736609193},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!AC175,\n               IF($B175=AC$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!AD175,\n               IF($B175=AD$3,$F175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D175=\"\",$E175=\"N/A\"),0,\n    IF(YEAR($D175)>YEAR($E175),0,\n        IF( LEFT($A175,1)=\"b\",\n               $F175*'Planning Allocations'!AE175,\n               IF($B175=AE$3,$F175,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65807030985994019,0,0,0]
[{"$f":"'Upgrade Information'!B176","v":"b0199"},{"$f":"'Projected Revenue Requirements'!C176","v":"JCPL"},{"$f":"'Upgrade Information'!E176","v":0.35},{"$f":"IF('Upgrade Information'!D176=\"\",\"\",'Upgrade Information'!D176)","v":"2009-02-19"},{"$f":"IF('Current Monthly Zonal Charges'!E176=\"N/A\",\"N/A\",VLOOKUP(B176,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I176:$AY176,MATCH($E176,'Projected Revenue Requirements'!$I176:$AY176,0)+2)/12","v":2530.2401764544024},null,{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!H176,\n               IF($B176=H$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!I176,\n               IF($B176=I$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!J176,\n               IF($B176=J$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!K176,\n               IF($B176=K$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!L176,\n               IF($B176=L$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!M176,\n               IF($B176=M$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!N176,\n               IF($B176=N$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!O176,\n               IF($B176=O$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!P176,\n               IF($B176=P$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!Q176,\n               IF($B176=Q$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!R176,\n               IF($B176=R$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!S176,\n               IF($B176=S$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!T176,\n               IF($B176=T$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!U176,\n               IF($B176=U$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!V176,\n               IF($B176=V$3,$F176,0)\n           )\n       )\n   )","v":2530.2401764544024},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!W176,\n               IF($B176=W$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!X176,\n               IF($B176=X$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!Y176,\n               IF($B176=Y$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!Z176,\n               IF($B176=Z$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!AA176,\n               IF($B176=AA$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!AB176,\n               IF($B176=AB$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!AC176,\n               IF($B176=AC$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!AD176,\n               IF($B176=AD$3,$F176,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D176=\"\",$E176=\"N/A\"),0,\n    IF(YEAR($D176)>YEAR($E176),0,\n        IF( LEFT($A176,1)=\"b\",\n               $F176*'Planning Allocations'!AE176,\n               IF($B176=AE$3,$F176,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41324211998471355,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B177","v":"b0200"},{"$f":"'Projected Revenue Requirements'!C177","v":"JCPL"},{"$f":"'Upgrade Information'!E177","v":5.0000000000000001E-3},{"$f":"IF('Upgrade Information'!D177=\"\",\"\",'Upgrade Information'!D177)","v":"2008-10-08"},{"$f":"IF('Current Monthly Zonal Charges'!E177=\"N/A\",\"N/A\",VLOOKUP(B177,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I177:$AY177,MATCH($E177,'Projected Revenue Requirements'!$I177:$AY177,0)+2)/12","v":35.862020365566032},null,{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!H177,\n               IF($B177=H$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!I177,\n               IF($B177=I$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!J177,\n               IF($B177=J$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!K177,\n               IF($B177=K$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!L177,\n               IF($B177=L$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!M177,\n               IF($B177=M$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!N177,\n               IF($B177=N$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!O177,\n               IF($B177=O$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!P177,\n               IF($B177=P$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!Q177,\n               IF($B177=Q$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!R177,\n               IF($B177=R$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!S177,\n               IF($B177=S$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!T177,\n               IF($B177=T$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!U177,\n               IF($B177=U$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!V177,\n               IF($B177=V$3,$F177,0)\n           )\n       )\n   )","v":35.862020365566032},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!W177,\n               IF($B177=W$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!X177,\n               IF($B177=X$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!Y177,\n               IF($B177=Y$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!Z177,\n               IF($B177=Z$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!AA177,\n               IF($B177=AA$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!AB177,\n               IF($B177=AB$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!AC177,\n               IF($B177=AC$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!AD177,\n               IF($B177=AD$3,$F177,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D177=\"\",$E177=\"N/A\"),0,\n    IF(YEAR($D177)>YEAR($E177),0,\n        IF( LEFT($A177,1)=\"b\",\n               $F177*'Planning Allocations'!AE177,\n               IF($B177=AE$3,$F177,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8570318583622194E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B178","v":"b0201"},{"$f":"'Projected Revenue Requirements'!C178","v":"PSEG"},{"$f":"'Upgrade Information'!E178","v":0.5},{"$f":"IF('Upgrade Information'!D178=\"\",\"\",'Upgrade Information'!D178)","v":"2008-05-23"},{"$f":"IF('Current Monthly Zonal Charges'!E178=\"N/A\",\"N/A\",VLOOKUP(B178,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I178:$AY178,MATCH($E178,'Projected Revenue Requirements'!$I178:$AY178,0)+2)/12","v":3038.0545951536642},null,{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!H178,\n               IF($B178=H$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!I178,\n               IF($B178=I$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!J178,\n               IF($B178=J$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!K178,\n               IF($B178=K$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!L178,\n               IF($B178=L$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!M178,\n               IF($B178=M$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!N178,\n               IF($B178=N$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!O178,\n               IF($B178=O$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!P178,\n               IF($B178=P$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!Q178,\n               IF($B178=Q$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!R178,\n               IF($B178=R$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!S178,\n               IF($B178=S$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!T178,\n               IF($B178=T$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!U178,\n               IF($B178=U$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!V178,\n               IF($B178=V$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!W178,\n               IF($B178=W$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!X178,\n               IF($B178=X$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!Y178,\n               IF($B178=Y$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!Z178,\n               IF($B178=Z$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!AA178,\n               IF($B178=AA$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!AB178,\n               IF($B178=AB$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!AC178,\n               IF($B178=AC$3,$F178,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!AD178,\n               IF($B178=AD$3,$F178,0)\n           )\n       )\n   )","v":3038.0545951536642},{"$f":"\nIF( OR($D178=\"\",$E178=\"N/A\"),0,\n    IF(YEAR($D178)>YEAR($E178),0,\n        IF( LEFT($A178,1)=\"b\",\n               $F178*'Planning Allocations'!AE178,\n               IF($B178=AE$3,$F178,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.29940421751785395,0]
[{"$f":"'Upgrade Information'!B179","v":"b0202"},{"$f":"'Projected Revenue Requirements'!C179","v":"JCPL"},{"$f":"'Upgrade Information'!E179","v":3.5000000000000003E-2},{"$f":"IF('Upgrade Information'!D179=\"\",\"\",'Upgrade Information'!D179)","v":"2008-10-08"},{"$f":"IF('Current Monthly Zonal Charges'!E179=\"N/A\",\"N/A\",VLOOKUP(B179,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I179:$AY179,MATCH($E179,'Projected Revenue Requirements'!$I179:$AY179,0)+2)/12","v":251.03414255896226},null,{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!H179,\n               IF($B179=H$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!I179,\n               IF($B179=I$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!J179,\n               IF($B179=J$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!K179,\n               IF($B179=K$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!L179,\n               IF($B179=L$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!M179,\n               IF($B179=M$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!N179,\n               IF($B179=N$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!O179,\n               IF($B179=O$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!P179,\n               IF($B179=P$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!Q179,\n               IF($B179=Q$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!R179,\n               IF($B179=R$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!S179,\n               IF($B179=S$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!T179,\n               IF($B179=T$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!U179,\n               IF($B179=U$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!V179,\n               IF($B179=V$3,$F179,0)\n           )\n       )\n   )","v":251.03414255896226},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!W179,\n               IF($B179=W$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!X179,\n               IF($B179=X$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!Y179,\n               IF($B179=Y$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!Z179,\n               IF($B179=Z$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!AA179,\n               IF($B179=AA$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!AB179,\n               IF($B179=AB$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!AC179,\n               IF($B179=AC$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!AD179,\n               IF($B179=AD$3,$F179,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D179=\"\",$E179=\"N/A\"),0,\n    IF(YEAR($D179)>YEAR($E179),0,\n        IF( LEFT($A179,1)=\"b\",\n               $F179*'Planning Allocations'!AE179,\n               IF($B179=AE$3,$F179,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0999223008535542E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B180","v":"b0203"},{"$f":"'Projected Revenue Requirements'!C180","v":"JCPL"},{"$f":"'Upgrade Information'!E180","v":0.08},{"$f":"IF('Upgrade Information'!D180=\"\",\"\",'Upgrade Information'!D180)","v":"2008-05-30"},{"$f":"IF('Current Monthly Zonal Charges'!E180=\"N/A\",\"N/A\",VLOOKUP(B180,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I180:$AY180,MATCH($E180,'Projected Revenue Requirements'!$I180:$AY180,0)+2)/12","v":568.10696845911957},null,{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!H180,\n               IF($B180=H$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!I180,\n               IF($B180=I$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!J180,\n               IF($B180=J$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!K180,\n               IF($B180=K$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!L180,\n               IF($B180=L$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!M180,\n               IF($B180=M$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!N180,\n               IF($B180=N$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!O180,\n               IF($B180=O$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!P180,\n               IF($B180=P$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!Q180,\n               IF($B180=Q$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!R180,\n               IF($B180=R$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!S180,\n               IF($B180=S$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!T180,\n               IF($B180=T$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!U180,\n               IF($B180=U$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!V180,\n               IF($B180=V$3,$F180,0)\n           )\n       )\n   )","v":568.10696845911957},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!W180,\n               IF($B180=W$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!X180,\n               IF($B180=X$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!Y180,\n               IF($B180=Y$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!Z180,\n               IF($B180=Z$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!AA180,\n               IF($B180=AA$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!AB180,\n               IF($B180=AB$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!AC180,\n               IF($B180=AC$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!AD180,\n               IF($B180=AD$3,$F180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D180=\"\",$E180=\"N/A\"),0,\n    IF(YEAR($D180)>YEAR($E180),0,\n        IF( LEFT($A180,1)=\"b\",\n               $F180*'Planning Allocations'!AE180,\n               IF($B180=AE$3,$F180,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.2783969762550364E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B181","v":"b0204"},{"$f":"'Projected Revenue Requirements'!C181","v":"JCPL"},{"$f":"'Upgrade Information'!E181","v":0.95499999999999996},{"$f":"IF('Upgrade Information'!D181=\"\",\"\",'Upgrade Information'!D181)","v":"2006-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E181=\"N/A\",\"N/A\",VLOOKUP(B181,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I181:$AY181,MATCH($E181,'Projected Revenue Requirements'!$I181:$AY181,0)+2)/12","v":6456.0059575373443},null,{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!H181,\n               IF($B181=H$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!I181,\n               IF($B181=I$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!J181,\n               IF($B181=J$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!K181,\n               IF($B181=K$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!L181,\n               IF($B181=L$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!M181,\n               IF($B181=M$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!N181,\n               IF($B181=N$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!O181,\n               IF($B181=O$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!P181,\n               IF($B181=P$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!Q181,\n               IF($B181=Q$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!R181,\n               IF($B181=R$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!S181,\n               IF($B181=S$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!T181,\n               IF($B181=T$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!U181,\n               IF($B181=U$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!V181,\n               IF($B181=V$3,$F181,0)\n           )\n       )\n   )","v":6456.0059575373443},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!W181,\n               IF($B181=W$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!X181,\n               IF($B181=X$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!Y181,\n               IF($B181=Y$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!Z181,\n               IF($B181=Z$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!AA181,\n               IF($B181=AA$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!AB181,\n               IF($B181=AB$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!AC181,\n               IF($B181=AC$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!AD181,\n               IF($B181=AD$3,$F181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D181=\"\",$E181=\"N/A\"),0,\n    IF(YEAR($D181)>YEAR($E181),0,\n        IF( LEFT($A181,1)=\"b\",\n               $F181*'Planning Allocations'!AE181,\n               IF($B181=AE$3,$F181,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0544032986880962,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B182","v":"b0205"},{"$f":"'Projected Revenue Requirements'!C182","v":"PECO"},{"$f":"'Upgrade Information'!E182","v":2.2000000000000002},{"$f":"IF('Upgrade Information'!D182=\"\",\"\",'Upgrade Information'!D182)","v":"2008-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E182=\"N/A\",\"N/A\",VLOOKUP(B182,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I182:$AY182,MATCH($E182,'Projected Revenue Requirements'!$I182:$AY182,0)+2)/12","v":20448.828939704294},null,{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!H182,\n               IF($B182=H$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!I182,\n               IF($B182=I$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!J182,\n               IF($B182=J$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!K182,\n               IF($B182=K$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!L182,\n               IF($B182=L$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!M182,\n               IF($B182=M$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!N182,\n               IF($B182=N$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!O182,\n               IF($B182=O$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!P182,\n               IF($B182=P$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!Q182,\n               IF($B182=Q$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!R182,\n               IF($B182=R$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!S182,\n               IF($B182=S$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!T182,\n               IF($B182=T$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!U182,\n               IF($B182=U$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!V182,\n               IF($B182=V$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!W182,\n               IF($B182=W$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!X182,\n               IF($B182=X$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!Y182,\n               IF($B182=Y$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!Z182,\n               IF($B182=Z$3,$F182,0)\n           )\n       )\n   )","v":20448.828939704294},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!AA182,\n               IF($B182=AA$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!AB182,\n               IF($B182=AB$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!AC182,\n               IF($B182=AC$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!AD182,\n               IF($B182=AD$3,$F182,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D182=\"\",$E182=\"N/A\"),0,\n    IF(YEAR($D182)>YEAR($E182),0,\n        IF( LEFT($A182,1)=\"b\",\n               $F182*'Planning Allocations'!AE182,\n               IF($B182=AE$3,$F182,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3825913988423428,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B183","v":"b0206"},{"$f":"'Projected Revenue Requirements'!C183","v":"PECO"},{"$f":"'Upgrade Information'!E183","v":2},{"$f":"IF('Upgrade Information'!D183=\"\",\"\",'Upgrade Information'!D183)","v":"2007-05-22"},{"$f":"IF('Current Monthly Zonal Charges'!E183=\"N/A\",\"N/A\",VLOOKUP(B183,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I183:$AY183,MATCH($E183,'Projected Revenue Requirements'!$I183:$AY183,0)+2)/12","v":18255.637405415564},null,{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!H183,\n               IF($B183=H$3,$F183,0)\n           )\n       )\n   )","v":2592.3005115690098},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!I183,\n               IF($B183=I$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!J183,\n               IF($B183=J$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!K183,\n               IF($B183=K$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!L183,\n               IF($B183=L$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!M183,\n               IF($B183=M$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!N183,\n               IF($B183=N$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!O183,\n               IF($B183=O$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!P183,\n               IF($B183=P$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!Q183,\n               IF($B183=Q$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!R183,\n               IF($B183=R$3,$F183,0)\n           )\n       )\n   )","v":4452.5499631808561},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!S183,\n               IF($B183=S$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!T183,\n               IF($B183=T$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!U183,\n               IF($B183=U$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!V183,\n               IF($B183=V$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!W183,\n               IF($B183=W$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!X183,\n               IF($B183=X$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!Y183,\n               IF($B183=Y$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!Z183,\n               IF($B183=Z$3,$F183,0)\n           )\n       )\n   )","v":10577.316312697778},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!AA183,\n               IF($B183=AA$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!AB183,\n               IF($B183=AB$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!AC183,\n               IF($B183=AC$3,$F183,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!AD183,\n               IF($B183=AD$3,$F183,0)\n           )\n       )\n   )","v":633.47061796792013},{"$f":"\nIF( OR($D183=\"\",$E183=\"N/A\"),0,\n    IF(YEAR($D183)>YEAR($E183),0,\n        IF( LEFT($A183,1)=\"b\",\n               $F183*'Planning Allocations'!AE183,\n               IF($B183=AE$3,$F183,0)\n           )\n       )\n   )","v":0},null,0.99169874199273522,0,0,0,0,0,0,0,0,0,1.0793275551307435,0,0,0,0,0,0,0,1.2324139902474516,0,0,0,6.242935034669559E-2,0]
[{"$f":"'Upgrade Information'!B184","v":"b0207"},{"$f":"'Projected Revenue Requirements'!C184","v":"PECO"},{"$f":"'Upgrade Information'!E184","v":2},{"$f":"IF('Upgrade Information'!D184=\"\",\"\",'Upgrade Information'!D184)","v":"2008-05-25"},{"$f":"IF('Current Monthly Zonal Charges'!E184=\"N/A\",\"N/A\",VLOOKUP(B184,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I184:$AY184,MATCH($E184,'Projected Revenue Requirements'!$I184:$AY184,0)+2)/12","v":18589.844490640269},null,{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!H184,\n               IF($B184=H$3,$F184,0)\n           )\n       )\n   )","v":2639.7579176709178},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!I184,\n               IF($B184=I$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!J184,\n               IF($B184=J$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!K184,\n               IF($B184=K$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!L184,\n               IF($B184=L$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!M184,\n               IF($B184=M$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!N184,\n               IF($B184=N$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!O184,\n               IF($B184=O$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!P184,\n               IF($B184=P$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!Q184,\n               IF($B184=Q$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!R184,\n               IF($B184=R$3,$F184,0)\n           )\n       )\n   )","v":4534.0630712671618},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!S184,\n               IF($B184=S$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!T184,\n               IF($B184=T$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!U184,\n               IF($B184=U$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!V184,\n               IF($B184=V$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!W184,\n               IF($B184=W$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!X184,\n               IF($B184=X$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!Y184,\n               IF($B184=Y$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!Z184,\n               IF($B184=Z$3,$F184,0)\n           )\n       )\n   )","v":10770.955897876973},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!AA184,\n               IF($B184=AA$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!AB184,\n               IF($B184=AB$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!AC184,\n               IF($B184=AC$3,$F184,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!AD184,\n               IF($B184=AD$3,$F184,0)\n           )\n       )\n   )","v":645.06760382521736},{"$f":"\nIF( OR($D184=\"\",$E184=\"N/A\"),0,\n    IF(YEAR($D184)>YEAR($E184),0,\n        IF( LEFT($A184,1)=\"b\",\n               $F184*'Planning Allocations'!AE184,\n               IF($B184=AE$3,$F184,0)\n           )\n       )\n   )","v":0},null,1.0098538323148116,0,0,0,0,0,0,0,0,0,1.0990868715650162,0,0,0,0,0,0,0,1.2549758695356852,0,0,0,6.357224833204074E-2,0]
[{"$f":"'Upgrade Information'!B185","v":"b0208"},{"$f":"'Projected Revenue Requirements'!C185","v":"PECO"},{"$f":"'Upgrade Information'!E185","v":2},{"$f":"IF('Upgrade Information'!D185=\"\",\"\",'Upgrade Information'!D185)","v":"2008-04-12"},{"$f":"IF('Current Monthly Zonal Charges'!E185=\"N/A\",\"N/A\",VLOOKUP(B185,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I185:$AY185,MATCH($E185,'Projected Revenue Requirements'!$I185:$AY185,0)+2)/12","v":18561.993900204874},null,{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!H185,\n               IF($B185=H$3,$F185,0)\n           )\n       )\n   )","v":2635.8031338290921},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!I185,\n               IF($B185=I$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!J185,\n               IF($B185=J$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!K185,\n               IF($B185=K$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!L185,\n               IF($B185=L$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!M185,\n               IF($B185=M$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!N185,\n               IF($B185=N$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!O185,\n               IF($B185=O$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!P185,\n               IF($B185=P$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!Q185,\n               IF($B185=Q$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!R185,\n               IF($B185=R$3,$F185,0)\n           )\n       )\n   )","v":4527.2703122599687},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!S185,\n               IF($B185=S$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!T185,\n               IF($B185=T$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!U185,\n               IF($B185=U$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!V185,\n               IF($B185=V$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!W185,\n               IF($B185=W$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!X185,\n               IF($B185=X$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!Y185,\n               IF($B185=Y$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!Z185,\n               IF($B185=Z$3,$F185,0)\n           )\n       )\n   )","v":10754.819265778704},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!AA185,\n               IF($B185=AA$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!AB185,\n               IF($B185=AB$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!AC185,\n               IF($B185=AC$3,$F185,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!AD185,\n               IF($B185=AD$3,$F185,0)\n           )\n       )\n   )","v":644.10118833710919},{"$f":"\nIF( OR($D185=\"\",$E185=\"N/A\"),0,\n    IF(YEAR($D185)>YEAR($E185),0,\n        IF( LEFT($A185,1)=\"b\",\n               $F185*'Planning Allocations'!AE185,\n               IF($B185=AE$3,$F185,0)\n           )\n       )\n   )","v":0},null,1.0083409081213053,0,0,0,0,0,0,0,0,0,1.0974402618621599,0,0,0,0,0,0,0,1.2530957129283322,0,0,0,6.3477006833261962E-2,0]
[{"$f":"'Upgrade Information'!B186","v":"b0209"},{"$f":"'Projected Revenue Requirements'!C186","v":"PECO"},{"$f":"'Upgrade Information'!E186","v":3},{"$f":"IF('Upgrade Information'!D186=\"\",\"\",'Upgrade Information'!D186)","v":"2008-03-27"},{"$f":"IF('Current Monthly Zonal Charges'!E186=\"N/A\",\"N/A\",VLOOKUP(B186,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I186:$AY186,MATCH($E186,'Projected Revenue Requirements'!$I186:$AY186,0)+2)/12","v":27801.214964654224},null,{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!H186,\n               IF($B186=H$3,$F186,0)\n           )\n       )\n   )","v":18134.732521443952},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!I186,\n               IF($B186=I$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!J186,\n               IF($B186=J$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!K186,\n               IF($B186=K$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!L186,\n               IF($B186=L$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!M186,\n               IF($B186=M$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!N186,\n               IF($B186=N$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!O186,\n               IF($B186=O$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!P186,\n               IF($B186=P$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!Q186,\n               IF($B186=Q$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!R186,\n               IF($B186=R$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!S186,\n               IF($B186=S$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!T186,\n               IF($B186=T$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!U186,\n               IF($B186=U$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!V186,\n               IF($B186=V$3,$F186,0)\n           )\n       )\n   )","v":7192.1743113560469},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!W186,\n               IF($B186=W$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!X186,\n               IF($B186=X$3,$F186,0)\n           )\n       )\n   )","v":708.93098159868271},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!Y186,\n               IF($B186=Y$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!Z186,\n               IF($B186=Z$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!AA186,\n               IF($B186=AA$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!AB186,\n               IF($B186=AB$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!AC186,\n               IF($B186=AC$3,$F186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!AD186,\n               IF($B186=AD$3,$F186,0)\n           )\n       )\n   )","v":1765.3771502555433},{"$f":"\nIF( OR($D186=\"\",$E186=\"N/A\"),0,\n    IF(YEAR($D186)>YEAR($E186),0,\n        IF( LEFT($A186,1)=\"b\",\n               $F186*'Planning Allocations'!AE186,\n               IF($B186=AE$3,$F186,0)\n           )\n       )\n   )","v":0},null,6.9375411329165848,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1746352727230638,0,1.052138589490476,0,0,0,0,0,0.17398020599739267,0]
[{"$f":"'Upgrade Information'!B187","v":"b0210"},{"$f":"'Projected Revenue Requirements'!C187","v":"AEC"},{"$f":"'Upgrade Information'!E187","v":37.090000000000003},{"$f":"IF('Upgrade Information'!D187=\"\",\"\",'Upgrade Information'!D187)","v":"2008-05-07"},{"$f":"IF('Current Monthly Zonal Charges'!E187=\"N/A\",\"N/A\",VLOOKUP(B187,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I187:$AY187,MATCH($E187,'Projected Revenue Requirements'!$I187:$AY187,0)+2)/12","v":212770.05367174174},null,{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!H187,\n               IF($B187=H$3,$F187,0)\n           )\n       )\n   )","v":88678.57022998936},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!I187,\n               IF($B187=I$3,$F187,0)\n           )\n       )\n   )","v":14550.330738402819},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!J187,\n               IF($B187=J$3,$F187,0)\n           )\n       )\n   )","v":6133.3277775836059},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!K187,\n               IF($B187=K$3,$F187,0)\n           )\n       )\n   )","v":8556.5627497785736},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!L187,\n               IF($B187=L$3,$F187,0)\n           )\n       )\n   )","v":4368.3620932070298},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!M187,\n               IF($B187=M$3,$F187,0)\n           )\n       )\n   )","v":14245.617382576045},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!N187,\n               IF($B187=N$3,$F187,0)\n           )\n       )\n   )","v":2252.2524559087042},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!O187,\n               IF($B187=O$3,$F187,0)\n           )\n       )\n   )","v":3461.2569646804964},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!P187,\n               IF($B187=P$3,$F187,0)\n           )\n       )\n   )","v":1818.8332169369821},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!Q187,\n               IF($B187=Q$3,$F187,0)\n           )\n       )\n   )","v":14174.59799885213},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!R187,\n               IF($B187=R$3,$F187,0)\n           )\n       )\n   )","v":2763.9270158139511},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!S187,\n               IF($B187=S$3,$F187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!T187,\n               IF($B187=T$3,$F187,0)\n           )\n       )\n   )","v":2005.6275960146079},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!U187,\n               IF($B187=U$3,$F187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!V187,\n               IF($B187=V$3,$F187,0)\n           )\n       )\n   )","v":23560.128810197552},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!W187,\n               IF($B187=W$3,$F187,0)\n           )\n       )\n   )","v":2024.2534343874845},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!X187,\n               IF($B187=X$3,$F187,0)\n           )\n       )\n   )","v":451.44208257713132},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!Y187,\n               IF($B187=Y$3,$F187,0)\n           )\n       )\n   )","v":81.069296515038431},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!Z187,\n               IF($B187=Z$3,$F187,0)\n           )\n       )\n   )","v":5750.2921014047015},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!AA187,\n               IF($B187=AA$3,$F187,0)\n           )\n       )\n   )","v":1896.2845448472174},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!AB187,\n               IF($B187=AB$3,$F187,0)\n           )\n       )\n   )","v":3908.6120827225718},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!AC187,\n               IF($B187=AC$3,$F187,0)\n           )\n       )\n   )","v":5017.3184618389823},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!AD187,\n               IF($B187=AD$3,$F187,0)\n           )\n       )\n   )","v":6798.4310060999587},{"$f":"\nIF( OR($D187=\"\",$E187=\"N/A\"),0,\n    IF(YEAR($D187)>YEAR($E187),0,\n        IF( LEFT($A187,1)=\"b\",\n               $F187*'Planning Allocations'!AE187,\n               IF($B187=AE$3,$F187,0)\n           )\n       )\n   )","v":272.95563140683186},null,33.924472161434338,0.66999418607469785,0.66999418607469785,0.66999418607469785,0.66999418607469785,0.66999418607469774,0.66999418607469785,0.66999418607469774,0.66999418607469785,0.66999418607469785,0.66999418607469785,0,0.66999418607469785,0,3.847870912508379,0.66999418607469774,0.66999418607469774,0.66999418607469774,0.66999418607469774,0.66999418607469785,0.66999418607469774,0.66999418607469785,0.66999418607469785,0.66999418607469774]
[{"$f":"'Upgrade Information'!B188","v":"b0210.1"},{"$f":"'Projected Revenue Requirements'!C188","v":"AEC"},{"$f":"'Upgrade Information'!E188","v":13},{"$f":"IF('Upgrade Information'!D188=\"\",\"\",'Upgrade Information'!D188)","v":"2016-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E188=\"N/A\",\"N/A\",VLOOKUP(B188,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I188:$AY188,MATCH($E188,'Projected Revenue Requirements'!$I188:$AY188,0)+2)/12","v":100547.87841374084},null,{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!H188,\n               IF($B188=H$3,$F188,0)\n           )\n       )\n   )","v":65587.381089283153},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!I188,\n               IF($B188=I$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!J188,\n               IF($B188=J$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!K188,\n               IF($B188=K$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!L188,\n               IF($B188=L$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!M188,\n               IF($B188=M$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!N188,\n               IF($B188=N$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!O188,\n               IF($B188=O$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!P188,\n               IF($B188=P$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!Q188,\n               IF($B188=Q$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!R188,\n               IF($B188=R$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!S188,\n               IF($B188=S$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!T188,\n               IF($B188=T$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!U188,\n               IF($B188=U$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!V188,\n               IF($B188=V$3,$F188,0)\n           )\n       )\n   )","v":26011.736145634753},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!W188,\n               IF($B188=W$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!X188,\n               IF($B188=X$3,$F188,0)\n           )\n       )\n   )","v":2563.9708995503911},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!Y188,\n               IF($B188=Y$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!Z188,\n               IF($B188=Z$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!AA188,\n               IF($B188=AA$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!AB188,\n               IF($B188=AB$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!AC188,\n               IF($B188=AC$3,$F188,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!AD188,\n               IF($B188=AD$3,$F188,0)\n           )\n       )\n   )","v":6384.7902792725436},{"$f":"\nIF( OR($D188=\"\",$E188=\"N/A\"),0,\n    IF(YEAR($D188)>YEAR($E188),0,\n        IF( LEFT($A188,1)=\"b\",\n               $F188*'Planning Allocations'!AE188,\n               IF($B188=AE$3,$F188,0)\n           )\n       )\n   )","v":0},null,25.09081143430878,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2482706145184075,0,3.805240278347271,0,0,0,0,0,0.62922935638834565,0]
[{"$f":"'Upgrade Information'!B189","v":"b0210.2"},{"$f":"'Projected Revenue Requirements'!C189","v":"AEC"},{"$f":"'Upgrade Information'!E189","v":15},{"$f":"IF('Upgrade Information'!D189=\"\",\"\",'Upgrade Information'!D189)","v":"2008-05-07"},{"$f":"IF('Current Monthly Zonal Charges'!E189=\"N/A\",\"N/A\",VLOOKUP(B189,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I189:$AY189,MATCH($E189,'Projected Revenue Requirements'!$I189:$AY189,0)+2)/12","v":86048.821921707364},null,{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!H189,\n               IF($B189=H$3,$F189,0)\n           )\n       )\n   )","v":56129.646539529713},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!I189,\n               IF($B189=I$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!J189,\n               IF($B189=J$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!K189,\n               IF($B189=K$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!L189,\n               IF($B189=L$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!M189,\n               IF($B189=M$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!N189,\n               IF($B189=N$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!O189,\n               IF($B189=O$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!P189,\n               IF($B189=P$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!Q189,\n               IF($B189=Q$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!R189,\n               IF($B189=R$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!S189,\n               IF($B189=S$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!T189,\n               IF($B189=T$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!U189,\n               IF($B189=U$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!V189,\n               IF($B189=V$3,$F189,0)\n           )\n       )\n   )","v":22260.830231145694},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!W189,\n               IF($B189=W$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!X189,\n               IF($B189=X$3,$F189,0)\n           )\n       )\n   )","v":2194.2449590035376},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!Y189,\n               IF($B189=Y$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!Z189,\n               IF($B189=Z$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!AA189,\n               IF($B189=AA$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!AB189,\n               IF($B189=AB$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!AC189,\n               IF($B189=AC$3,$F189,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!AD189,\n               IF($B189=AD$3,$F189,0)\n           )\n       )\n   )","v":5464.100192028418},{"$f":"\nIF( OR($D189=\"\",$E189=\"N/A\"),0,\n    IF(YEAR($D189)>YEAR($E189),0,\n        IF( LEFT($A189,1)=\"b\",\n               $F189*'Planning Allocations'!AE189,\n               IF($B189=AE$3,$F189,0)\n           )\n       )\n   )","v":0},null,21.472703343354901,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6356677768942323,0,3.2565226461910624,0,0,0,0,0,0.5384941551225404,0]
[{"$f":"'Upgrade Information'!B190","v":"b0211"},{"$f":"'Projected Revenue Requirements'!C190","v":"AEC"},{"$f":"'Upgrade Information'!E190","v":6.22},{"$f":"IF('Upgrade Information'!D190=\"\",\"\",'Upgrade Information'!D190)","v":"2008-02-15"},{"$f":"IF('Current Monthly Zonal Charges'!E190=\"N/A\",\"N/A\",VLOOKUP(B190,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I190:$AY190,MATCH($E190,'Projected Revenue Requirements'!$I190:$AY190,0)+2)/12","v":35319.635017896704},null,{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!H190,\n               IF($B190=H$3,$F190,0)\n           )\n       )\n   )","v":23038.997922174021},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!I190,\n               IF($B190=I$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!J190,\n               IF($B190=J$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!K190,\n               IF($B190=K$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!L190,\n               IF($B190=L$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!M190,\n               IF($B190=M$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!N190,\n               IF($B190=N$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!O190,\n               IF($B190=O$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!P190,\n               IF($B190=P$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!Q190,\n               IF($B190=Q$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!R190,\n               IF($B190=R$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!S190,\n               IF($B190=S$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!T190,\n               IF($B190=T$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!U190,\n               IF($B190=U$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!V190,\n               IF($B190=V$3,$F190,0)\n           )\n       )\n   )","v":9137.1895791298775},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!W190,\n               IF($B190=W$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!X190,\n               IF($B190=X$3,$F190,0)\n           )\n       )\n   )","v":900.6506929563659},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!Y190,\n               IF($B190=Y$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!Z190,\n               IF($B190=Z$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!AA190,\n               IF($B190=AA$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!AB190,\n               IF($B190=AB$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!AC190,\n               IF($B190=AC$3,$F190,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!AD190,\n               IF($B190=AD$3,$F190,0)\n           )\n       )\n   )","v":2242.7968236364409},{"$f":"\nIF( OR($D190=\"\",$E190=\"N/A\"),0,\n    IF(YEAR($D190)>YEAR($E190),0,\n        IF( LEFT($A190,1)=\"b\",\n               $F190*'Planning Allocations'!AE190,\n               IF($B190=AE$3,$F190,0)\n           )\n       )\n   )","v":0},null,8.8136946909617535,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4922976986607455,0,1.3366736315766785,0,0,0,0,0,0.22103053352088706,0]
[{"$f":"'Upgrade Information'!B191","v":"b0212"},{"$f":"'Projected Revenue Requirements'!C191","v":"AEC"},{"$f":"'Upgrade Information'!E191","v":7.0000000000000007E-2},{"$f":"IF('Upgrade Information'!D191=\"\",\"\",'Upgrade Information'!D191)","v":"2008-02-28"},{"$f":"IF('Current Monthly Zonal Charges'!E191=\"N/A\",\"N/A\",VLOOKUP(B191,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I191:$AY191,MATCH($E191,'Projected Revenue Requirements'!$I191:$AY191,0)+2)/12","v":397.48785389915901},null,{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!H191,\n               IF($B191=H$3,$F191,0)\n           )\n       )\n   )","v":259.2813270984214},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!I191,\n               IF($B191=I$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!J191,\n               IF($B191=J$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!K191,\n               IF($B191=K$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!L191,\n               IF($B191=L$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!M191,\n               IF($B191=M$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!N191,\n               IF($B191=N$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!O191,\n               IF($B191=O$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!P191,\n               IF($B191=P$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!Q191,\n               IF($B191=Q$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!R191,\n               IF($B191=R$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!S191,\n               IF($B191=S$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!T191,\n               IF($B191=T$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!U191,\n               IF($B191=U$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!V191,\n               IF($B191=V$3,$F191,0)\n           )\n       )\n   )","v":102.83010780371242},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!W191,\n               IF($B191=W$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!X191,\n               IF($B191=X$3,$F191,0)\n           )\n       )\n   )","v":10.135940274428554},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!Y191,\n               IF($B191=Y$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!Z191,\n               IF($B191=Z$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!AA191,\n               IF($B191=AA$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!AB191,\n               IF($B191=AB$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!AC191,\n               IF($B191=AC$3,$F191,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!AD191,\n               IF($B191=AD$3,$F191,0)\n           )\n       )\n   )","v":25.240478722596599},{"$f":"\nIF( OR($D191=\"\",$E191=\"N/A\"),0,\n    IF(YEAR($D191)>YEAR($E191),0,\n        IF( LEFT($A191,1)=\"b\",\n               $F191*'Planning Allocations'!AE191,\n               IF($B191=AE$3,$F191,0)\n           )\n       )\n   )","v":0},null,9.9189490091209406E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6794347091037325E-2,0,1.5042950837679659E-2,0,0,0,0,0,2.4874818884987287E-3,0]
[{"$f":"'Upgrade Information'!B192","v":"b0213.1"},{"$f":"'Projected Revenue Requirements'!C192","v":"PSEG"},{"$f":"'Upgrade Information'!E192","v":0.375},{"$f":"IF('Upgrade Information'!D192=\"\",\"\",'Upgrade Information'!D192)","v":"2007-04-13"},{"$f":"IF('Current Monthly Zonal Charges'!E192=\"N/A\",\"N/A\",VLOOKUP(B192,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I192:$AY192,MATCH($E192,'Projected Revenue Requirements'!$I192:$AY192,0)+2)/12","v":2212.3661347517732},null,{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!H192,\n               IF($B192=H$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!I192,\n               IF($B192=I$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!J192,\n               IF($B192=J$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!K192,\n               IF($B192=K$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!L192,\n               IF($B192=L$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!M192,\n               IF($B192=M$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!N192,\n               IF($B192=N$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!O192,\n               IF($B192=O$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!P192,\n               IF($B192=P$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!Q192,\n               IF($B192=Q$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!R192,\n               IF($B192=R$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!S192,\n               IF($B192=S$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!T192,\n               IF($B192=T$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!U192,\n               IF($B192=U$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!V192,\n               IF($B192=V$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!W192,\n               IF($B192=W$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!X192,\n               IF($B192=X$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!Y192,\n               IF($B192=Y$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!Z192,\n               IF($B192=Z$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!AA192,\n               IF($B192=AA$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!AB192,\n               IF($B192=AB$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!AC192,\n               IF($B192=AC$3,$F192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!AD192,\n               IF($B192=AD$3,$F192,0)\n           )\n       )\n   )","v":2212.3661347517732},{"$f":"\nIF( OR($D192=\"\",$E192=\"N/A\"),0,\n    IF(YEAR($D192)>YEAR($E192),0,\n        IF( LEFT($A192,1)=\"b\",\n               $F192*'Planning Allocations'!AE192,\n               IF($B192=AE$3,$F192,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21803154969466573,0]
[{"$f":"'Upgrade Information'!B193","v":"b0213.3"},{"$f":"'Projected Revenue Requirements'!C193","v":"PSEG"},{"$f":"'Upgrade Information'!E193","v":0.375},{"$f":"IF('Upgrade Information'!D193=\"\",\"\",'Upgrade Information'!D193)","v":"2007-03-29"},{"$f":"IF('Current Monthly Zonal Charges'!E193=\"N/A\",\"N/A\",VLOOKUP(B193,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I193:$AY193,MATCH($E193,'Projected Revenue Requirements'!$I193:$AY193,0)+2)/12","v":2207.27576462766},null,{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!H193,\n               IF($B193=H$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!I193,\n               IF($B193=I$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!J193,\n               IF($B193=J$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!K193,\n               IF($B193=K$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!L193,\n               IF($B193=L$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!M193,\n               IF($B193=M$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!N193,\n               IF($B193=N$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!O193,\n               IF($B193=O$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!P193,\n               IF($B193=P$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!Q193,\n               IF($B193=Q$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!R193,\n               IF($B193=R$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!S193,\n               IF($B193=S$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!T193,\n               IF($B193=T$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!U193,\n               IF($B193=U$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!V193,\n               IF($B193=V$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!W193,\n               IF($B193=W$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!X193,\n               IF($B193=X$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!Y193,\n               IF($B193=Y$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!Z193,\n               IF($B193=Z$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!AA193,\n               IF($B193=AA$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!AB193,\n               IF($B193=AB$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!AC193,\n               IF($B193=AC$3,$F193,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!AD193,\n               IF($B193=AD$3,$F193,0)\n           )\n       )\n   )","v":2207.27576462766},{"$f":"\nIF( OR($D193=\"\",$E193=\"N/A\"),0,\n    IF(YEAR($D193)>YEAR($E193),0,\n        IF( LEFT($A193,1)=\"b\",\n               $F193*'Planning Allocations'!AE193,\n               IF($B193=AE$3,$F193,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21752988712207155,0]
[{"$f":"'Upgrade Information'!B194","v":"b0214"},{"$f":"'Projected Revenue Requirements'!C194","v":"AEC"},{"$f":"'Upgrade Information'!E194","v":2.65},{"$f":"IF('Upgrade Information'!D194=\"\",\"\",'Upgrade Information'!D194)","v":"2009-02-28"},{"$f":"IF('Current Monthly Zonal Charges'!E194=\"N/A\",\"N/A\",VLOOKUP(B194,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I194:$AY194,MATCH($E194,'Projected Revenue Requirements'!$I194:$AY194,0)+2)/12","v":15664.570750887768},null,{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!H194,\n               IF($B194=H$3,$F194,0)\n           )\n       )\n   )","v":15664.570750887768},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!I194,\n               IF($B194=I$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!J194,\n               IF($B194=J$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!K194,\n               IF($B194=K$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!L194,\n               IF($B194=L$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!M194,\n               IF($B194=M$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!N194,\n               IF($B194=N$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!O194,\n               IF($B194=O$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!P194,\n               IF($B194=P$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!Q194,\n               IF($B194=Q$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!R194,\n               IF($B194=R$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!S194,\n               IF($B194=S$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!T194,\n               IF($B194=T$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!U194,\n               IF($B194=U$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!V194,\n               IF($B194=V$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!W194,\n               IF($B194=W$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!X194,\n               IF($B194=X$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!Y194,\n               IF($B194=Y$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!Z194,\n               IF($B194=Z$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!AA194,\n               IF($B194=AA$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!AB194,\n               IF($B194=AB$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!AC194,\n               IF($B194=AC$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!AD194,\n               IF($B194=AD$3,$F194,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D194=\"\",$E194=\"N/A\"),0,\n    IF(YEAR($D194)>YEAR($E194),0,\n        IF( LEFT($A194,1)=\"b\",\n               $F194*'Planning Allocations'!AE194,\n               IF($B194=AE$3,$F194,0)\n           )\n       )\n   )","v":0},null,5.9925672344635688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B195","v":"b0215"},{"$f":"'Projected Revenue Requirements'!C195","v":"ME"},{"$f":"'Upgrade Information'!E195","v":10},{"$f":"IF('Upgrade Information'!D195=\"\",\"\",'Upgrade Information'!D195)","v":"2008-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E195=\"N/A\",\"N/A\",VLOOKUP(B195,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I195:$AY195,MATCH($E195,'Projected Revenue Requirements'!$I195:$AY195,0)+2)/12","v":79790.913571630037},null,{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!H195,\n               IF($B195=H$3,$F195,0)\n           )\n       )\n   )","v":5353.9703006563759},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!I195,\n               IF($B195=I$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!J195,\n               IF($B195=J$3,$F195,0)\n           )\n       )\n   )","v":3167.6992687937122},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!K195,\n               IF($B195=K$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!L195,\n               IF($B195=L$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!M195,\n               IF($B195=M$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!N195,\n               IF($B195=N$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!O195,\n               IF($B195=O$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!P195,\n               IF($B195=P$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!Q195,\n               IF($B195=Q$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!R195,\n               IF($B195=R$3,$F195,0)\n           )\n       )\n   )","v":7260.9731350183329},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!S195,\n               IF($B195=S$3,$F195,0)\n           )\n       )\n   )","v":510.66184685843228},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!T195,\n               IF($B195=T$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!U195,\n               IF($B195=U$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!V195,\n               IF($B195=V$3,$F195,0)\n           )\n       )\n   )","v":13444.768936819662},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!W195,\n               IF($B195=W$3,$F195,0)\n           )\n       )\n   )","v":8401.9831990926432},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!X195,\n               IF($B195=X$3,$F195,0)\n           )\n       )\n   )","v":1348.4664393605474},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!Y195,\n               IF($B195=Y$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!Z195,\n               IF($B195=Z$3,$F195,0)\n           )\n       )\n   )","v":15160.273578609707},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!AA195,\n               IF($B195=AA$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!AB195,\n               IF($B195=AB$3,$F195,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!AC195,\n               IF($B195=AC$3,$F195,0)\n           )\n       )\n   )","v":6782.2276535885539},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!AD195,\n               IF($B195=AD$3,$F195,0)\n           )\n       )\n   )","v":18088.600106688529},{"$f":"\nIF( OR($D195=\"\",$E195=\"N/A\"),0,\n    IF(YEAR($D195)>YEAR($E195),0,\n        IF( LEFT($A195,1)=\"b\",\n               $F195*'Planning Allocations'!AE195,\n               IF($B195=AE$3,$F195,0)\n           )\n       )\n   )","v":271.28910614354209},null,2.048190627642072,0,0.34603402431575464,0,0,0,0,0,0,0,1.7601079036720559,0,0,0,2.1958171678158491,2.7809165587967573,2.0012858999117653,0,1.7663963808880416,0,0,0.90567364441798914,1.7826549824271736,0.66590354968959764]
[{"$f":"'Upgrade Information'!B196","v":"b0216"},{"$f":"'Projected Revenue Requirements'!C196","v":"TrAILCo"},{"$f":"'Upgrade Information'!E196","v":50},{"$f":"IF('Upgrade Information'!D196=\"\",\"\",'Upgrade Information'!D196)","v":"2007-12-05"},{"$f":"IF('Current Monthly Zonal Charges'!E196=\"N/A\",\"N/A\",VLOOKUP(B196,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I196:$AY196,MATCH($E196,'Projected Revenue Requirements'!$I196:$AY196,0)+2)/12","v":335885.19819827471},null,{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!H196,\n               IF($B196=H$3,$F196,0)\n           )\n       )\n   )","v":2764.7570869108868},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!I196,\n               IF($B196=I$3,$F196,0)\n           )\n       )\n   )","v":22969.589185980265},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!J196,\n               IF($B196=J$3,$F196,0)\n           )\n       )\n   )","v":60837.571156411439},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!K196,\n               IF($B196=K$3,$F196,0)\n           )\n       )\n   )","v":13507.646990301311},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!L196,\n               IF($B196=L$3,$F196,0)\n           )\n       )\n   )","v":25134.593885218721},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!M196,\n               IF($B196=M$3,$F196,0)\n           )\n       )\n   )","v":22488.559529083908},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!N196,\n               IF($B196=N$3,$F196,0)\n           )\n       )\n   )","v":3555.4733830756068},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!O196,\n               IF($B196=O$3,$F196,0)\n           )\n       )\n   )","v":5464.0442183207078},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!P196,\n               IF($B196=P$3,$F196,0)\n           )\n       )\n   )","v":2871.2647528068032},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!Q196,\n               IF($B196=Q$3,$F196,0)\n           )\n       )\n   )","v":93852.816373154754},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!R196,\n               IF($B196=R$3,$F196,0)\n           )\n       )\n   )","v":4363.2182137082937},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!S196,\n               IF($B196=S$3,$F196,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!T196,\n               IF($B196=T$3,$F196,0)\n           )\n       )\n   )","v":3166.143970798676},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!U196,\n               IF($B196=U$3,$F196,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!V196,\n               IF($B196=V$3,$F196,0)\n           )\n       )\n   )","v":6476.0256952741638},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!W196,\n               IF($B196=W$3,$F196,0)\n           )\n       )\n   )","v":3195.5472787619974},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!X196,\n               IF($B196=X$3,$F196,0)\n           )\n       )\n   )","v":712.66003257863622},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!Y196,\n               IF($B196=Y$3,$F196,0)\n           )\n       )\n   )","v":127.9784267468314},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!Z196,\n               IF($B196=Z$3,$F196,0)\n           )\n       )\n   )","v":9077.5838462591346},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!AA196,\n               IF($B196=AA$3,$F196,0)\n           )\n       )\n   )","v":2993.531745632702},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!AB196,\n               IF($B196=AB$3,$F196,0)\n           )\n       )\n   )","v":33242.599420695529},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!AC196,\n               IF($B196=AC$3,$F196,0)\n           )\n       )\n   )","v":7920.4896407960468},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!AD196,\n               IF($B196=AD$3,$F196,0)\n           )\n       )\n   )","v":10732.207406612382},{"$f":"\nIF( OR($D196=\"\",$E196=\"N/A\"),0,\n    IF(YEAR($D196)>YEAR($E196),0,\n        IF( LEFT($A196,1)=\"b\",\n               $F196*'Planning Allocations'!AE196,\n               IF($B196=AE$3,$F196,0)\n           )\n       )\n   )","v":430.89595914594304},null,1.0576729483209206,1.0576729483209206,6.6457917215310234,1.0576729483209208,3.8549990621501107,1.0576729483209206,1.0576729483209206,1.0576729483209204,1.0576729483209206,4.4361639971618265,1.0576729483209206,0,1.0576729483209206,0,1.0576729483209204,1.0576729483209206,1.0576729483209206,1.0576729483209206,1.0576729483209206,1.0576729483209206,5.6982754672247129,1.0576729483209206,1.0576729483209206,1.0576729483209206]
[{"$f":"'Upgrade Information'!B197","v":"b0217"},{"$f":"'Projected Revenue Requirements'!C197","v":"Dominion"},{"$f":"'Upgrade Information'!E197","v":1.7},{"$f":"IF('Upgrade Information'!D197=\"\",\"\",'Upgrade Information'!D197)","v":"2006-06-03"},{"$f":"IF('Current Monthly Zonal Charges'!E197=\"N/A\",\"N/A\",VLOOKUP(B197,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I197:$AY197,MATCH($E197,'Projected Revenue Requirements'!$I197:$AY197,0)+2)/12","v":10706.558294457185},null,{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!H197,\n               IF($B197=H$3,$F197,0)\n           )\n       )\n   )","v":88.128423282145945},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!I197,\n               IF($B197=I$3,$F197,0)\n           )\n       )\n   )","v":732.17053605994329},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!J197,\n               IF($B197=J$3,$F197,0)\n           )\n       )\n   )","v":1171.0414363613529},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!K197,\n               IF($B197=K$3,$F197,0)\n           )\n       )\n   )","v":430.56499869113014},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!L197,\n               IF($B197=L$3,$F197,0)\n           )\n       )\n   )","v":932.8721304596595},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!M197,\n               IF($B197=M$3,$F197,0)\n           )\n       )\n   )","v":716.83740411322549},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!N197,\n               IF($B197=N$3,$F197,0)\n           )\n       )\n   )","v":113.33301748479794},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!O197,\n               IF($B197=O$3,$F197,0)\n           )\n       )\n   )","v":174.16994931824564},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!P197,\n               IF($B197=P$3,$F197,0)\n           )\n       )\n   )","v":91.523424133145213},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!Q197,\n               IF($B197=Q$3,$F197,0)\n           )\n       )\n   )","v":3680.0510224009968},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!R197,\n               IF($B197=R$3,$F197,0)\n           )\n       )\n   )","v":139.08040725548457},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!S197,\n               IF($B197=S$3,$F197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!T197,\n               IF($B197=T$3,$F197,0)\n           )\n       )\n   )","v":100.92289024296247},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!U197,\n               IF($B197=U$3,$F197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!V197,\n               IF($B197=V$3,$F197,0)\n           )\n       )\n   )","v":206.42751450430424},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!W197,\n               IF($B197=W$3,$F197,0)\n           )\n       )\n   )","v":101.86013973310924},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!X197,\n               IF($B197=X$3,$F197,0)\n           )\n       )\n   )","v":22.716500232406247},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!Y197,\n               IF($B197=Y$3,$F197,0)\n           )\n       )\n   )","v":4.0793952628690358},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!Z197,\n               IF($B197=Z$3,$F197,0)\n           )\n       )\n   )","v":289.35386597603127},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!AA197,\n               IF($B197=AA$3,$F197,0)\n           )\n       )\n   )","v":95.420763739654817},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!AB197,\n               IF($B197=AB$3,$F197,0)\n           )\n       )\n   )","v":1007.7025848921184},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!AC197,\n               IF($B197=AC$3,$F197,0)\n           )\n       )\n   )","v":252.47073855802529},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!AD197,\n               IF($B197=AD$3,$F197,0)\n           )\n       )\n   )","v":342.09606390357112},{"$f":"\nIF( OR($D197=\"\",$E197=\"N/A\"),0,\n    IF(YEAR($D197)>YEAR($E197),0,\n        IF( LEFT($A197,1)=\"b\",\n               $F197*'Planning Allocations'!AE197,\n               IF($B197=AE$3,$F197,0)\n           )\n       )\n   )","v":13.735087852006982},null,{"$f":"IF(AG$2=0,0,H197/AG$2)","v":3.3714010436934179E-2},{"$f":"IF(AH$2=0,0,I197/AH$2)","v":3.3714010436934186E-2},{"$f":"IF(AI$2=0,0,J197/AI$2)","v":0.12792255403049418},{"$f":"IF(AJ$2=0,0,K197/AJ$2)","v":3.3714010436934179E-2},{"$f":"IF(AK$2=0,0,L197/AK$2)","v":0.1430785476165122},{"$f":"IF(AL$2=0,0,M197/AL$2)","v":3.3714010436934172E-2},{"$f":"IF(AM$2=0,0,N197/AM$2)","v":3.3714010436934179E-2},{"$f":"IF(AN$2=0,0,O197/AN$2)","v":3.3714010436934172E-2},{"$f":"IF(AO$2=0,0,P197/AO$2)","v":3.3714010436934179E-2},{"$f":"IF(AP$2=0,0,Q197/AP$2)","v":0.17394587061069264},{"$f":"IF(AQ$2=0,0,R197/AQ$2)","v":3.3714010436934179E-2},{"$f":"IF(AR$2=0,0,S197/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T197/AS$2)","v":3.3714010436934179E-2},{"$f":"IF(AT$2=0,0,U197/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V197/AU$2)","v":3.3714010436934172E-2},{"$f":"IF(AV$2=0,0,W197/AV$2)","v":3.3714010436934179E-2},{"$f":"IF(AW$2=0,0,X197/AW$2)","v":3.3714010436934179E-2},{"$f":"IF(AX$2=0,0,Y197/AX$2)","v":3.3714010436934179E-2},{"$f":"IF(AY$2=0,0,Z197/AY$2)","v":3.3714010436934179E-2},{"$f":"IF(AZ$2=0,0,AA197/AZ$2)","v":3.3714010436934179E-2},{"$f":"IF(BA$2=0,0,AB197/BA$2)","v":0.17273519573727558},{"$f":"IF(BB$2=0,0,AC197/BB$2)","v":3.3714010436934179E-2},{"$f":"IF(BC$2=0,0,AD197/BC$2)","v":3.3714010436934179E-2},{"$f":"IF(BD$2=0,0,AE197/BD$2)","v":3.3714010436934179E-2}]
[{"$f":"'Upgrade Information'!B198","v":"b0218"},{"$f":"'Projected Revenue Requirements'!C198","v":"TrAILCo"},{"$f":"'Upgrade Information'!E198","v":14.5},{"$f":"IF('Upgrade Information'!D198=\"\",\"\",'Upgrade Information'!D198)","v":"2007-12-20"},{"$f":"IF('Current Monthly Zonal Charges'!E198=\"N/A\",\"N/A\",VLOOKUP(B198,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I198:$AY198,MATCH($E198,'Projected Revenue Requirements'!$I198:$AY198,0)+2)/12","v":97406.707477499673},null,{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!H198,\n               IF($B198=H$3,$F198,0)\n           )\n       )\n   )","v":11523.213494588212},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!I198,\n               IF($B198=I$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!J198,\n               IF($B198=J$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!K198,\n               IF($B198=K$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!L198,\n               IF($B198=L$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!M198,\n               IF($B198=M$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!N198,\n               IF($B198=N$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!O198,\n               IF($B198=O$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!P198,\n               IF($B198=P$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!Q198,\n               IF($B198=Q$3,$F198,0)\n           )\n       )\n   )","v":13451.866302642706},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!R198,\n               IF($B198=R$3,$F198,0)\n           )\n       )\n   )","v":18896.901250634935},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!S198,\n               IF($B198=S$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!T198,\n               IF($B198=T$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!U198,\n               IF($B198=U$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!V198,\n               IF($B198=V$3,$F198,0)\n           )\n       )\n   )","v":15156.483683498947},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!W198,\n               IF($B198=W$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!X198,\n               IF($B198=X$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!Y198,\n               IF($B198=Y$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!Z198,\n               IF($B198=Z$3,$F198,0)\n           )\n       )\n   )","v":38378.242746134871},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!AA198,\n               IF($B198=AA$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!AB198,\n               IF($B198=AB$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!AC198,\n               IF($B198=AC$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!AD198,\n               IF($B198=AD$3,$F198,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D198=\"\",$E198=\"N/A\"),0,\n    IF(YEAR($D198)>YEAR($E198),0,\n        IF( LEFT($A198,1)=\"b\",\n               $F198*'Planning Allocations'!AE198,\n               IF($B198=AE$3,$F198,0)\n           )\n       )\n   )","v":0},null,4.4082683605922766,0,0,0,0,0,0,0,0,0.635832650446567,4.5807338255726702,0,0,0,2.4753766488916931,0,0,0,4.4716336245583932,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B199","v":"b0219"},{"$f":"'Projected Revenue Requirements'!C199","v":"PEPCO"},{"$f":"'Upgrade Information'!E199","v":90.997},{"$f":"IF('Upgrade Information'!D199=\"\",\"\",'Upgrade Information'!D199)","v":"2007-07-01"},{"$f":"IF('Current Monthly Zonal Charges'!E199=\"N/A\",\"N/A\",VLOOKUP(B199,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I199:$AY199,MATCH($E199,'Projected Revenue Requirements'!$I199:$AY199,0)+2)/12","v":597760.99407213682},null,{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!H199,\n               IF($B199=H$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!I199,\n               IF($B199=I$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!J199,\n               IF($B199=J$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!K199,\n               IF($B199=K$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!L199,\n               IF($B199=L$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!M199,\n               IF($B199=M$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!N199,\n               IF($B199=N$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!O199,\n               IF($B199=O$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!P199,\n               IF($B199=P$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!Q199,\n               IF($B199=Q$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!R199,\n               IF($B199=R$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!S199,\n               IF($B199=S$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!T199,\n               IF($B199=T$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!U199,\n               IF($B199=U$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!V199,\n               IF($B199=V$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!W199,\n               IF($B199=W$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!X199,\n               IF($B199=X$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!Y199,\n               IF($B199=Y$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!Z199,\n               IF($B199=Z$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!AA199,\n               IF($B199=AA$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!AB199,\n               IF($B199=AB$3,$F199,0)\n           )\n       )\n   )","v":597760.99407213682},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!AC199,\n               IF($B199=AC$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!AD199,\n               IF($B199=AD$3,$F199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D199=\"\",$E199=\"N/A\"),0,\n    IF(YEAR($D199)>YEAR($E199),0,\n        IF( LEFT($A199,1)=\"b\",\n               $F199*'Planning Allocations'!AE199,\n               IF($B199=AE$3,$F199,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,102.46511606022435,0,0,0]
[{"$f":"'Upgrade Information'!B200","v":"b0220"},{"$f":"'Projected Revenue Requirements'!C200","v":"APS"},{"$f":"'Upgrade Information'!E200","v":0.36},{"$f":"IF('Upgrade Information'!D200=\"\",\"\",'Upgrade Information'!D200)","v":"2006-04-18"},{"$f":"IF('Current Monthly Zonal Charges'!E200=\"N/A\",\"N/A\",VLOOKUP(B200,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I200:$AY200,MATCH($E200,'Projected Revenue Requirements'!$I200:$AY200,0)+2)/12","v":2797.8721584335603},null,{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!H200,\n               IF($B200=H$3,$F200,0)\n           )\n       )\n   )","v":330.9882763426902},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!I200,\n               IF($B200=I$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!J200,\n               IF($B200=J$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!K200,\n               IF($B200=K$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!L200,\n               IF($B200=L$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!M200,\n               IF($B200=M$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!N200,\n               IF($B200=N$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!O200,\n               IF($B200=O$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!P200,\n               IF($B200=P$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!Q200,\n               IF($B200=Q$3,$F200,0)\n           )\n       )\n   )","v":386.38614507967469},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!R200,\n               IF($B200=R$3,$F200,0)\n           )\n       )\n   )","v":542.78719873611067},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!S200,\n               IF($B200=S$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!T200,\n               IF($B200=T$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!U200,\n               IF($B200=U$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!V200,\n               IF($B200=V$3,$F200,0)\n           )\n       )\n   )","v":435.34890785226196},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!W200,\n               IF($B200=W$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!X200,\n               IF($B200=X$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!Y200,\n               IF($B200=Y$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!Z200,\n               IF($B200=Z$3,$F200,0)\n           )\n       )\n   )","v":1102.3616304228228},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!AA200,\n               IF($B200=AA$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!AB200,\n               IF($B200=AB$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!AC200,\n               IF($B200=AC$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!AD200,\n               IF($B200=AD$3,$F200,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D200=\"\",$E200=\"N/A\"),0,\n    IF(YEAR($D200)>YEAR($E200),0,\n        IF( LEFT($A200,1)=\"b\",\n               $F200*'Planning Allocations'!AE200,\n               IF($B200=AE$3,$F200,0)\n           )\n       )\n   )","v":0},null,0.12662137580057009,0,0,0,0,0,0,0,0,1.8263408302948755E-2,0.13157520634526232,0,0,0,7.1101750453586049E-2,0,0,0,0.12844145485317068,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B201","v":"b0221"},{"$f":"'Projected Revenue Requirements'!C201","v":"DPL"},{"$f":"'Upgrade Information'!E201","v":0.02},{"$f":"IF('Upgrade Information'!D201=\"\",\"\",'Upgrade Information'!D201)","v":"2006-03-29"},{"$f":"IF('Current Monthly Zonal Charges'!E201=\"N/A\",\"N/A\",VLOOKUP(B201,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I201:$AY201,MATCH($E201,'Projected Revenue Requirements'!$I201:$AY201,0)+2)/12","v":108.10784984546031},null,{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!H201,\n               IF($B201=H$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!I201,\n               IF($B201=I$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!J201,\n               IF($B201=J$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!K201,\n               IF($B201=K$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!L201,\n               IF($B201=L$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!M201,\n               IF($B201=M$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!N201,\n               IF($B201=N$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!O201,\n               IF($B201=O$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!P201,\n               IF($B201=P$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!Q201,\n               IF($B201=Q$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!R201,\n               IF($B201=R$3,$F201,0)\n           )\n       )\n   )","v":108.10784984546031},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!S201,\n               IF($B201=S$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!T201,\n               IF($B201=T$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!U201,\n               IF($B201=U$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!V201,\n               IF($B201=V$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!W201,\n               IF($B201=W$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!X201,\n               IF($B201=X$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!Y201,\n               IF($B201=Y$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!Z201,\n               IF($B201=Z$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!AA201,\n               IF($B201=AA$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!AB201,\n               IF($B201=AB$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!AC201,\n               IF($B201=AC$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!AD201,\n               IF($B201=AD$3,$F201,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D201=\"\",$E201=\"N/A\"),0,\n    IF(YEAR($D201)>YEAR($E201),0,\n        IF( LEFT($A201,1)=\"b\",\n               $F201*'Planning Allocations'!AE201,\n               IF($B201=AE$3,$F201,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,2.6206057703793736E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B202","v":"b0222"},{"$f":"'Projected Revenue Requirements'!C202","v":"Dominion"},{"$f":"'Upgrade Information'!E202","v":1.5},{"$f":"IF('Upgrade Information'!D202=\"\",\"\",'Upgrade Information'!D202)","v":"2006-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E202=\"N/A\",\"N/A\",VLOOKUP(B202,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I202:$AY202,MATCH($E202,'Projected Revenue Requirements'!$I202:$AY202,0)+2)/12","v":9423.0185725936626},null,{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!H202,\n               IF($B202=H$3,$F202,0)\n           )\n       )\n   )","v":77.563279115659029},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!I202,\n               IF($B202=I$3,$F202,0)\n           )\n       )\n   )","v":644.39536682581434},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!J202,\n               IF($B202=J$3,$F202,0)\n           )\n       )\n   )","v":271.62873986552313},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!K202,\n               IF($B202=K$3,$F202,0)\n           )\n       )\n   )","v":378.94735803901801},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!L202,\n               IF($B202=L$3,$F202,0)\n           )\n       )\n   )","v":552.008970625252},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!M202,\n               IF($B202=M$3,$F202,0)\n           )\n       )\n   )","v":630.90042446093219},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!N202,\n               IF($B202=N$3,$F202,0)\n           )\n       )\n   )","v":99.746258253710565},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!O202,\n               IF($B202=O$3,$F202,0)\n           )\n       )\n   )","v":153.28984553917601},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!P202,\n               IF($B202=P$3,$F202,0)\n           )\n       )\n   )","v":80.551275369272986},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!Q202,\n               IF($B202=Q$3,$F202,0)\n           )\n       )\n   )","v":4414.3951786433654},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!R202,\n               IF($B202=R$3,$F202,0)\n           )\n       )\n   )","v":122.40696072525945},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!S202,\n               IF($B202=S$3,$F202,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!T202,\n               IF($B202=T$3,$F202,0)\n           )\n       )\n   )","v":88.823900548096901},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!U202,\n               IF($B202=U$3,$F202,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!V202,\n               IF($B202=V$3,$F202,0)\n           )\n       )\n   )","v":181.68026078701936},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!W202,\n               IF($B202=W$3,$F202,0)\n           )\n       )\n   )","v":89.648789285440174},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!X202,\n               IF($B202=X$3,$F202,0)\n           )\n       )\n   )","v":19.993166590715781},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!Y202,\n               IF($B202=Y$3,$F202,0)\n           )\n       )\n   )","v":3.5903430654149742},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!Z202,\n               IF($B202=Z$3,$F202,0)\n           )\n       )\n   )","v":254.66511068785587},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!AA202,\n               IF($B202=AA$3,$F202,0)\n           )\n       )\n   )","v":83.981388248297549},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!AB202,\n               IF($B202=AB$3,$F202,0)\n           )\n       )\n   )","v":739.42542757666331},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!AC202,\n               IF($B202=AC$3,$F202,0)\n           )\n       )\n   )","v":222.20366181542624},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!AD202,\n               IF($B202=AD$3,$F202,0)\n           )\n       )\n   )","v":301.08438913029539},{"$f":"\nIF( OR($D202=\"\",$E202=\"N/A\"),0,\n    IF(YEAR($D202)>YEAR($E202),0,\n        IF( LEFT($A202,1)=\"b\",\n               $F202*'Planning Allocations'!AE202,\n               IF($B202=AE$3,$F202,0)\n           )\n       )\n   )","v":12.088477395455044},null,2.9672256738966729E-2,2.9672256738966729E-2,2.9672256738966733E-2,2.9672256738966729E-2,8.4663952549885277E-2,2.9672256738966726E-2,2.9672256738966733E-2,2.9672256738966726E-2,2.9672256738966733E-2,0.20865629522380405,2.9672256738966729E-2,0,2.9672256738966729E-2,0,2.9672256738966726E-2,2.9672256738966726E-2,2.9672256738966729E-2,2.9672256738966729E-2,2.9672256738966729E-2,2.9672256738966733E-2,0.12674850484704023,2.9672256738966726E-2,2.9672256738966729E-2,2.9672256738966726E-2]
[{"$f":"'Upgrade Information'!B203","v":"b0223"},{"$f":"'Projected Revenue Requirements'!C203","v":"Dominion"},{"$f":"'Upgrade Information'!E203","v":1},{"$f":"IF('Upgrade Information'!D203=\"\",\"\",'Upgrade Information'!D203)","v":"2006-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E203=\"N/A\",\"N/A\",VLOOKUP(B203,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I203:$AY203,MATCH($E203,'Projected Revenue Requirements'!$I203:$AY203,0)+2)/12","v":6282.0123817291087},null,{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!H203,\n               IF($B203=H$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!I203,\n               IF($B203=I$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!J203,\n               IF($B203=J$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!K203,\n               IF($B203=K$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!L203,\n               IF($B203=L$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!M203,\n               IF($B203=M$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!N203,\n               IF($B203=N$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!O203,\n               IF($B203=O$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!P203,\n               IF($B203=P$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!Q203,\n               IF($B203=Q$3,$F203,0)\n           )\n       )\n   )","v":6282.0123817291087},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!R203,\n               IF($B203=R$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!S203,\n               IF($B203=S$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!T203,\n               IF($B203=T$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!U203,\n               IF($B203=U$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!V203,\n               IF($B203=V$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!W203,\n               IF($B203=W$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!X203,\n               IF($B203=X$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!Y203,\n               IF($B203=Y$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!Z203,\n               IF($B203=Z$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!AA203,\n               IF($B203=AA$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!AB203,\n               IF($B203=AB$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!AC203,\n               IF($B203=AC$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!AD203,\n               IF($B203=AD$3,$F203,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D203=\"\",$E203=\"N/A\"),0,\n    IF(YEAR($D203)>YEAR($E203),0,\n        IF( LEFT($A203,1)=\"b\",\n               $F203*'Planning Allocations'!AE203,\n               IF($B203=AE$3,$F203,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.29693341376937882,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B204","v":"b0224"},{"$f":"'Projected Revenue Requirements'!C204","v":"Dominion"},{"$f":"'Upgrade Information'!E204","v":1},{"$f":"IF('Upgrade Information'!D204=\"\",\"\",'Upgrade Information'!D204)","v":"2006-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E204=\"N/A\",\"N/A\",VLOOKUP(B204,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I204:$AY204,MATCH($E204,'Projected Revenue Requirements'!$I204:$AY204,0)+2)/12","v":6282.0123817291087},null,{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!H204,\n               IF($B204=H$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!I204,\n               IF($B204=I$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!J204,\n               IF($B204=J$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!K204,\n               IF($B204=K$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!L204,\n               IF($B204=L$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!M204,\n               IF($B204=M$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!N204,\n               IF($B204=N$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!O204,\n               IF($B204=O$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!P204,\n               IF($B204=P$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!Q204,\n               IF($B204=Q$3,$F204,0)\n           )\n       )\n   )","v":6282.0123817291087},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!R204,\n               IF($B204=R$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!S204,\n               IF($B204=S$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!T204,\n               IF($B204=T$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!U204,\n               IF($B204=U$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!V204,\n               IF($B204=V$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!W204,\n               IF($B204=W$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!X204,\n               IF($B204=X$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!Y204,\n               IF($B204=Y$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!Z204,\n               IF($B204=Z$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!AA204,\n               IF($B204=AA$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!AB204,\n               IF($B204=AB$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!AC204,\n               IF($B204=AC$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!AD204,\n               IF($B204=AD$3,$F204,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D204=\"\",$E204=\"N/A\"),0,\n    IF(YEAR($D204)>YEAR($E204),0,\n        IF( LEFT($A204,1)=\"b\",\n               $F204*'Planning Allocations'!AE204,\n               IF($B204=AE$3,$F204,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.29693341376937882,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B205","v":"b0225"},{"$f":"'Projected Revenue Requirements'!C205","v":"Dominion"},{"$f":"'Upgrade Information'!E205","v":0.6},{"$f":"IF('Upgrade Information'!D205=\"\",\"\",'Upgrade Information'!D205)","v":"2006-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E205=\"N/A\",\"N/A\",VLOOKUP(B205,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I205:$AY205,MATCH($E205,'Projected Revenue Requirements'!$I205:$AY205,0)+2)/12","v":3769.2074290374653},null,{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!H205,\n               IF($B205=H$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!I205,\n               IF($B205=I$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!J205,\n               IF($B205=J$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!K205,\n               IF($B205=K$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!L205,\n               IF($B205=L$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!M205,\n               IF($B205=M$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!N205,\n               IF($B205=N$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!O205,\n               IF($B205=O$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!P205,\n               IF($B205=P$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!Q205,\n               IF($B205=Q$3,$F205,0)\n           )\n       )\n   )","v":3769.2074290374653},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!R205,\n               IF($B205=R$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!S205,\n               IF($B205=S$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!T205,\n               IF($B205=T$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!U205,\n               IF($B205=U$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!V205,\n               IF($B205=V$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!W205,\n               IF($B205=W$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!X205,\n               IF($B205=X$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!Y205,\n               IF($B205=Y$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!Z205,\n               IF($B205=Z$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!AA205,\n               IF($B205=AA$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!AB205,\n               IF($B205=AB$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!AC205,\n               IF($B205=AC$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!AD205,\n               IF($B205=AD$3,$F205,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D205=\"\",$E205=\"N/A\"),0,\n    IF(YEAR($D205)>YEAR($E205),0,\n        IF( LEFT($A205,1)=\"b\",\n               $F205*'Planning Allocations'!AE205,\n               IF($B205=AE$3,$F205,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.17816004826162729,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B206","v":"b0226"},{"$f":"'Projected Revenue Requirements'!C206","v":"Dominion"},{"$f":"'Upgrade Information'!E206","v":7.01},{"$f":"IF('Upgrade Information'!D206=\"\",\"\",'Upgrade Information'!D206)","v":"2006-07-06"},{"$f":"IF('Current Monthly Zonal Charges'!E206=\"N/A\",\"N/A\",VLOOKUP(B206,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I206:$AY206,MATCH($E206,'Projected Revenue Requirements'!$I206:$AY206,0)+2)/12","v":44260.709256014095},null,{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!H206,\n               IF($B206=H$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!I206,\n               IF($B206=I$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!J206,\n               IF($B206=J$3,$F206,0)\n           )\n       )\n   )","v":1633.2201715469203},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!K206,\n               IF($B206=K$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!L206,\n               IF($B206=L$3,$F206,0)\n           )\n       )\n   )","v":1566.8291076628991},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!M206,\n               IF($B206=M$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!N206,\n               IF($B206=N$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!O206,\n               IF($B206=O$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!P206,\n               IF($B206=P$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!Q206,\n               IF($B206=Q$3,$F206,0)\n           )\n       )\n   )","v":37944.706045180879},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!R206,\n               IF($B206=R$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!S206,\n               IF($B206=S$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!T206,\n               IF($B206=T$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!U206,\n               IF($B206=U$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!V206,\n               IF($B206=V$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!W206,\n               IF($B206=W$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!X206,\n               IF($B206=X$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!Y206,\n               IF($B206=Y$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!Z206,\n               IF($B206=Z$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!AA206,\n               IF($B206=AA$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!AB206,\n               IF($B206=AB$3,$F206,0)\n           )\n       )\n   )","v":3115.9539316233927},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!AC206,\n               IF($B206=AC$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!AD206,\n               IF($B206=AD$3,$F206,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D206=\"\",$E206=\"N/A\"),0,\n    IF(YEAR($D206)>YEAR($E206),0,\n        IF( LEFT($A206,1)=\"b\",\n               $F206*'Planning Allocations'!AE206,\n               IF($B206=AE$3,$F206,0)\n           )\n       )\n   )","v":0},null,0,0,0.17841016479107308,0,0.24031121283173298,0,0,0,0,1.7935416894816618,0,0,0,0,0,0,0,0,0,0,0.53412080147132102,0,0,0]
[{"$f":"'Upgrade Information'!B207","v":"b0227"},{"$f":"'Projected Revenue Requirements'!C207","v":"Dominion"},{"$f":"'Upgrade Information'!E207","v":5.8},{"$f":"IF('Upgrade Information'!D207=\"\",\"\",'Upgrade Information'!D207)","v":"2009-06-11"},{"$f":"IF('Current Monthly Zonal Charges'!E207=\"N/A\",\"N/A\",VLOOKUP(B207,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I207:$AY207,MATCH($E207,'Projected Revenue Requirements'!$I207:$AY207,0)+2)/12","v":39861.34998349876},null,{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!H207,\n               IF($B207=H$3,$F207,0)\n           )\n       )\n   )","v":283.01558488284121},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!I207,\n               IF($B207=I$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!J207,\n               IF($B207=J$3,$F207,0)\n           )\n       )\n   )","v":1339.3413594455583},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!K207,\n               IF($B207=K$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!L207,\n               IF($B207=L$3,$F207,0)\n           )\n       )\n   )","v":4356.8455531964146},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!M207,\n               IF($B207=M$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!N207,\n               IF($B207=N$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!O207,\n               IF($B207=O$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!P207,\n               IF($B207=P$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!Q207,\n               IF($B207=Q$3,$F207,0)\n           )\n       )\n   )","v":26858.577618881463},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!R207,\n               IF($B207=R$3,$F207,0)\n           )\n       )\n   )","v":661.69840972607938},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!S207,\n               IF($B207=S$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!T207,\n               IF($B207=T$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!U207,\n               IF($B207=U$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!V207,\n               IF($B207=V$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!W207,\n               IF($B207=W$3,$F207,0)\n           )\n       )\n   )","v":354.76601485313898},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!X207,\n               IF($B207=X$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!Y207,\n               IF($B207=Y$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!Z207,\n               IF($B207=Z$3,$F207,0)\n           )\n       )\n   )","v":928.76945461552111},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!AA207,\n               IF($B207=AA$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!AB207,\n               IF($B207=AB$3,$F207,0)\n           )\n       )\n   )","v":4863.0846979868484},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!AC207,\n               IF($B207=AC$3,$F207,0)\n           )\n       )\n   )","v":215.25128991089332},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!AD207,\n               IF($B207=AD$3,$F207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D207=\"\",$E207=\"N/A\"),0,\n    IF(YEAR($D207)>YEAR($E207),0,\n        IF( LEFT($A207,1)=\"b\",\n               $F207*'Planning Allocations'!AE207,\n               IF($B207=AE$3,$F207,0)\n           )\n       )\n   )","v":0},null,0.10826916024592242,0,0.1463073483986278,0,0.66822784558227222,0,0,0,0,1.2695309491206621,0.16040007023151756,0,0,0,0,0.11742164460766523,0,0,0.10821539563949399,0,0.83360497411410195,2.8743862659361338E-2,0,0]
[{"$f":"'Upgrade Information'!B208","v":"b0227.1"},{"$f":"'Projected Revenue Requirements'!C208","v":"Dominion"},{"$f":"'Upgrade Information'!E208","v":2},{"$f":"IF('Upgrade Information'!D208=\"\",\"\",'Upgrade Information'!D208)","v":"2009-02-28"},{"$f":"IF('Current Monthly Zonal Charges'!E208=\"N/A\",\"N/A\",VLOOKUP(B208,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I208:$AY208,MATCH($E208,'Projected Revenue Requirements'!$I208:$AY208,0)+2)/12","v":13617.588412969008},null,{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!H208,\n               IF($B208=H$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!I208,\n               IF($B208=I$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!J208,\n               IF($B208=J$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!K208,\n               IF($B208=K$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!L208,\n               IF($B208=L$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!M208,\n               IF($B208=M$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!N208,\n               IF($B208=N$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!O208,\n               IF($B208=O$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!P208,\n               IF($B208=P$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!Q208,\n               IF($B208=Q$3,$F208,0)\n           )\n       )\n   )","v":13617.588412969008},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!R208,\n               IF($B208=R$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!S208,\n               IF($B208=S$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!T208,\n               IF($B208=T$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!U208,\n               IF($B208=U$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!V208,\n               IF($B208=V$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!W208,\n               IF($B208=W$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!X208,\n               IF($B208=X$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!Y208,\n               IF($B208=Y$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!Z208,\n               IF($B208=Z$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!AA208,\n               IF($B208=AA$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!AB208,\n               IF($B208=AB$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!AC208,\n               IF($B208=AC$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!AD208,\n               IF($B208=AD$3,$F208,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D208=\"\",$E208=\"N/A\"),0,\n    IF(YEAR($D208)>YEAR($E208),0,\n        IF( LEFT($A208,1)=\"b\",\n               $F208*'Planning Allocations'!AE208,\n               IF($B208=AE$3,$F208,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.6436658779166966,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B209","v":"b0227.2"},{"$f":"'Projected Revenue Requirements'!C209","v":"Dominion"},{"$f":"'Upgrade Information'!E209","v":0},{"$f":"IF('Upgrade Information'!D209=\"\",\"\",'Upgrade Information'!D209)","v":"2009-06-11"},{"$f":"IF('Current Monthly Zonal Charges'!E209=\"N/A\",\"N/A\",VLOOKUP(B209,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I209:$AY209,MATCH($E209,'Projected Revenue Requirements'!$I209:$AY209,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!H209,\n               IF($B209=H$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!I209,\n               IF($B209=I$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!J209,\n               IF($B209=J$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!K209,\n               IF($B209=K$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!L209,\n               IF($B209=L$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!M209,\n               IF($B209=M$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!N209,\n               IF($B209=N$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!O209,\n               IF($B209=O$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!P209,\n               IF($B209=P$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!Q209,\n               IF($B209=Q$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!R209,\n               IF($B209=R$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!S209,\n               IF($B209=S$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!T209,\n               IF($B209=T$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!U209,\n               IF($B209=U$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!V209,\n               IF($B209=V$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!W209,\n               IF($B209=W$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!X209,\n               IF($B209=X$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!Y209,\n               IF($B209=Y$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!Z209,\n               IF($B209=Z$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!AA209,\n               IF($B209=AA$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!AB209,\n               IF($B209=AB$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!AC209,\n               IF($B209=AC$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!AD209,\n               IF($B209=AD$3,$F209,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D209=\"\",$E209=\"N/A\"),0,\n    IF(YEAR($D209)>YEAR($E209),0,\n        IF( LEFT($A209,1)=\"b\",\n               $F209*'Planning Allocations'!AE209,\n               IF($B209=AE$3,$F209,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B210","v":"b0227.3"},{"$f":"'Projected Revenue Requirements'!C210","v":"Dominion"},{"$f":"'Upgrade Information'!E210","v":0},{"$f":"IF('Upgrade Information'!D210=\"\",\"\",'Upgrade Information'!D210)","v":"2006-06-26"},{"$f":"IF('Current Monthly Zonal Charges'!E210=\"N/A\",\"N/A\",VLOOKUP(B210,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I210:$AY210,MATCH($E210,'Projected Revenue Requirements'!$I210:$AY210,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!H210,\n               IF($B210=H$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!I210,\n               IF($B210=I$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!J210,\n               IF($B210=J$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!K210,\n               IF($B210=K$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!L210,\n               IF($B210=L$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!M210,\n               IF($B210=M$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!N210,\n               IF($B210=N$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!O210,\n               IF($B210=O$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!P210,\n               IF($B210=P$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!Q210,\n               IF($B210=Q$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!R210,\n               IF($B210=R$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!S210,\n               IF($B210=S$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!T210,\n               IF($B210=T$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!U210,\n               IF($B210=U$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!V210,\n               IF($B210=V$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!W210,\n               IF($B210=W$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!X210,\n               IF($B210=X$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!Y210,\n               IF($B210=Y$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!Z210,\n               IF($B210=Z$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!AA210,\n               IF($B210=AA$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!AB210,\n               IF($B210=AB$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!AC210,\n               IF($B210=AC$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!AD210,\n               IF($B210=AD$3,$F210,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D210=\"\",$E210=\"N/A\"),0,\n    IF(YEAR($D210)>YEAR($E210),0,\n        IF( LEFT($A210,1)=\"b\",\n               $F210*'Planning Allocations'!AE210,\n               IF($B210=AE$3,$F210,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B211","v":"b0228"},{"$f":"'Projected Revenue Requirements'!C211","v":"PEPCO"},{"$f":"'Upgrade Information'!E211","v":0.92600000000000005},{"$f":"IF('Upgrade Information'!D211=\"\",\"\",'Upgrade Information'!D211)","v":"2010-11-22"},{"$f":"IF('Current Monthly Zonal Charges'!E211=\"N/A\",\"N/A\",VLOOKUP(B211,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I211:$AY211,MATCH($E211,'Projected Revenue Requirements'!$I211:$AY211,0)+2)/12","v":7064.4182587175083},null,{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!H211,\n               IF($B211=H$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!I211,\n               IF($B211=I$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!J211,\n               IF($B211=J$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!K211,\n               IF($B211=K$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!L211,\n               IF($B211=L$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!M211,\n               IF($B211=M$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!N211,\n               IF($B211=N$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!O211,\n               IF($B211=O$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!P211,\n               IF($B211=P$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!Q211,\n               IF($B211=Q$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!R211,\n               IF($B211=R$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!S211,\n               IF($B211=S$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!T211,\n               IF($B211=T$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!U211,\n               IF($B211=U$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!V211,\n               IF($B211=V$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!W211,\n               IF($B211=W$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!X211,\n               IF($B211=X$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!Y211,\n               IF($B211=Y$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!Z211,\n               IF($B211=Z$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!AA211,\n               IF($B211=AA$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!AB211,\n               IF($B211=AB$3,$F211,0)\n           )\n       )\n   )","v":7064.4182587175083},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!AC211,\n               IF($B211=AC$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!AD211,\n               IF($B211=AD$3,$F211,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D211=\"\",$E211=\"N/A\"),0,\n    IF(YEAR($D211)>YEAR($E211),0,\n        IF( LEFT($A211,1)=\"b\",\n               $F211*'Planning Allocations'!AE211,\n               IF($B211=AE$3,$F211,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2109462543655092,0,0,0]
[{"$f":"'Upgrade Information'!B212","v":"b0229"},{"$f":"'Projected Revenue Requirements'!C212","v":"TrAILCo"},{"$f":"'Upgrade Information'!E212","v":7},{"$f":"IF('Upgrade Information'!D212=\"\",\"\",'Upgrade Information'!D212)","v":"2009-04-23"},{"$f":"IF('Current Monthly Zonal Charges'!E212=\"N/A\",\"N/A\",VLOOKUP(B212,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I212:$AY212,MATCH($E212,'Projected Revenue Requirements'!$I212:$AY212,0)+2)/12","v":48566.221052914429},null,{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!H212,\n               IF($B212=H$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!I212,\n               IF($B212=I$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!J212,\n               IF($B212=J$3,$F212,0)\n           )\n       )\n   )","v":24759.059492775777},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!K212,\n               IF($B212=K$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!L212,\n               IF($B212=L$3,$F212,0)\n           )\n       )\n   )","v":6517.5868653011166},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!M212,\n               IF($B212=M$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!N212,\n               IF($B212=N$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!O212,\n               IF($B212=O$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!P212,\n               IF($B212=P$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!Q212,\n               IF($B212=Q$3,$F212,0)\n           )\n       )\n   )","v":7042.1020526725915},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!R212,\n               IF($B212=R$3,$F212,0)\n           )\n       )\n   )","v":985.89428737416279},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!S212,\n               IF($B212=S$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!T212,\n               IF($B212=T$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!U212,\n               IF($B212=U$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!V212,\n               IF($B212=V$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!W212,\n               IF($B212=W$3,$F212,0)\n           )\n       )\n   )","v":694.49696105667635},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!X212,\n               IF($B212=X$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!Y212,\n               IF($B212=Y$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!Z212,\n               IF($B212=Z$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!AA212,\n               IF($B212=AA$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!AB212,\n               IF($B212=AB$3,$F212,0)\n           )\n       )\n   )","v":8567.0813937341045},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!AC212,\n               IF($B212=AC$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!AD212,\n               IF($B212=AD$3,$F212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D212=\"\",$E212=\"N/A\"),0,\n    IF(YEAR($D212)>YEAR($E212),0,\n        IF( LEFT($A212,1)=\"b\",\n               $F212*'Planning Allocations'!AE212,\n               IF($B212=AE$3,$F212,0)\n           )\n       )\n   )","v":0},null,0,0,2.7046371096398172,0,0.99962988731612223,0,0,0,0,0.3328607579147862,0.2389872948329001,0,0,0,0,0.22986693180309017,0,0,0,0,1.4685250426367211,0,0,0]
[{"$f":"'Upgrade Information'!B213","v":"b0230"},{"$f":"'Projected Revenue Requirements'!C213","v":"TrAILCo"},{"$f":"'Upgrade Information'!E213","v":7},{"$f":"IF('Upgrade Information'!D213=\"\",\"\",'Upgrade Information'!D213)","v":"2008-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E213=\"N/A\",\"N/A\",VLOOKUP(B213,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I213:$AY213,MATCH($E213,'Projected Revenue Requirements'!$I213:$AY213,0)+2)/12","v":47505.894405619707},null,{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!H213,\n               IF($B213=H$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!I213,\n               IF($B213=I$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!J213,\n               IF($B213=J$3,$F213,0)\n           )\n       )\n   )","v":37605.66601148856},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!K213,\n               IF($B213=K$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!L213,\n               IF($B213=L$3,$F213,0)\n           )\n       )\n   )","v":1714.9627880428714},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!M213,\n               IF($B213=M$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!N213,\n               IF($B213=N$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!O213,\n               IF($B213=O$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!P213,\n               IF($B213=P$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!Q213,\n               IF($B213=Q$3,$F213,0)\n           )\n       )\n   )","v":5581.9425926603153},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!R213,\n               IF($B213=R$3,$F213,0)\n           )\n       )\n   )","v":408.55069188832948},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!S213,\n               IF($B213=S$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!T213,\n               IF($B213=T$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!U213,\n               IF($B213=U$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!V213,\n               IF($B213=V$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!W213,\n               IF($B213=W$3,$F213,0)\n           )\n       )\n   )","v":318.28949251765204},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!X213,\n               IF($B213=X$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!Y213,\n               IF($B213=Y$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!Z213,\n               IF($B213=Z$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!AA213,\n               IF($B213=AA$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!AB213,\n               IF($B213=AB$3,$F213,0)\n           )\n       )\n   )","v":1876.4828290219784},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!AC213,\n               IF($B213=AC$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!AD213,\n               IF($B213=AD$3,$F213,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D213=\"\",$E213=\"N/A\"),0,\n    IF(YEAR($D213)>YEAR($E213),0,\n        IF( LEFT($A213,1)=\"b\",\n               $F213*'Planning Allocations'!AE213,\n               IF($B213=AE$3,$F213,0)\n           )\n       )\n   )","v":0},null,0,0,4.1079783283799483,0,0.2630311024605631,0,0,0,0,0.26384304404174241,9.9035389399153864E-2,0,0,0,0,0.10534852299263629,0,0,0,0,0.32165703812643187,0,0,0]
[{"$f":"'Upgrade Information'!B214","v":"b0231"},{"$f":"'Projected Revenue Requirements'!C214","v":"Dominion"},{"$f":"'Upgrade Information'!E214","v":5.03},{"$f":"IF('Upgrade Information'!D214=\"\",\"\",'Upgrade Information'!D214)","v":"2009-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E214=\"N/A\",\"N/A\",VLOOKUP(B214,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I214:$AY214,MATCH($E214,'Projected Revenue Requirements'!$I214:$AY214,0)+2)/12","v":34489.117820300657},null,{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!H214,\n               IF($B214=H$3,$F214,0)\n           )\n       )\n   )","v":283.88876147704735},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!I214,\n               IF($B214=I$3,$F214,0)\n           )\n       )\n   )","v":2358.5465271129247},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!J214,\n               IF($B214=J$3,$F214,0)\n           )\n       )\n   )","v":994.18626212292827},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!K214,\n               IF($B214=K$3,$F214,0)\n           )\n       )\n   )","v":1386.9823112852027},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!L214,\n               IF($B214=L$3,$F214,0)\n           )\n       )\n   )","v":708.09285571168664},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!M214,\n               IF($B214=M$3,$F214,0)\n           )\n       )\n   )","v":2309.1537923310725},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!N214,\n               IF($B214=N$3,$F214,0)\n           )\n       )\n   )","v":365.08051284668801},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!O214,\n               IF($B214=O$3,$F214,0)\n           )\n       )\n   )","v":561.05498495278289},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!P214,\n               IF($B214=P$3,$F214,0)\n           )\n       )\n   )","v":294.82510358903613},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!Q214,\n               IF($B214=Q$3,$F214,0)\n           )\n       )\n   )","v":19542.200763416149},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!R214,\n               IF($B214=R$3,$F214,0)\n           )\n       )\n   )","v":448.0207757158621},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!S214,\n               IF($B214=S$3,$F214,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!T214,\n               IF($B214=T$3,$F214,0)\n           )\n       )\n   )","v":325.1036753946218},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!U214,\n               IF($B214=U$3,$F214,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!V214,\n               IF($B214=V$3,$F214,0)\n           )\n       )\n   )","v":664.96652549648547},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!W214,\n               IF($B214=W$3,$F214,0)\n           )\n       )\n   )","v":328.12284431928202},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!X214,\n               IF($B214=X$3,$F214,0)\n           )\n       )\n   )","v":73.176835303456201},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!Y214,\n               IF($B214=Y$3,$F214,0)\n           )\n       )\n   )","v":13.140987046183142},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!Z214,\n               IF($B214=Z$3,$F214,0)\n           )\n       )\n   )","v":932.09781340968129},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!AA214,\n               IF($B214=AA$3,$F214,0)\n           )\n       )\n   )","v":307.37963336208389},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!AB214,\n               IF($B214=AB$3,$F214,0)\n           )\n       )\n   )","v":633.56934074399351},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!AC214,\n               IF($B214=AC$3,$F214,0)\n           )\n       )\n   )","v":813.28591400038908},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!AD214,\n               IF($B214=AD$3,$F214,0)\n           )\n       )\n   )","v":1101.9966575009946},{"$f":"\nIF( OR($D214=\"\",$E214=\"N/A\"),0,\n    IF(YEAR($D214)>YEAR($E214),0,\n        IF( LEFT($A214,1)=\"b\",\n               $F214*'Planning Allocations'!AE214,\n               IF($B214=AE$3,$F214,0)\n           )\n       )\n   )","v":44.244943162107532},null,0.10860319872878629,0.10860319872878629,0.10860319872878629,0.10860319872878629,0.10860319872878629,0.10860319872878628,0.10860319872878629,0.10860319872878629,0.10860319872878629,0.92370597710451019,0.10860319872878629,0,0.10860319872878631,0,0.10860319872878628,0.10860319872878628,0.10860319872878629,0.10860319872878629,0.10860319872878629,0.10860319872878631,0.10860319872878629,0.10860319872878629,0.10860319872878631,0.10860319872878629]
[{"$f":"'Upgrade Information'!B215","v":"b0231.2"},{"$f":"'Projected Revenue Requirements'!C215","v":"Dominion"},{"$f":"'Upgrade Information'!E215","v":12.3},{"$f":"IF('Upgrade Information'!D215=\"\",\"\",'Upgrade Information'!D215)","v":"2009-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E215=\"N/A\",\"N/A\",VLOOKUP(B215,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I215:$AY215,MATCH($E215,'Projected Revenue Requirements'!$I215:$AY215,0)+2)/12","v":84337.206598349512},null,{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!H215,\n               IF($B215=H$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!I215,\n               IF($B215=I$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!J215,\n               IF($B215=J$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!K215,\n               IF($B215=K$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!L215,\n               IF($B215=L$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!M215,\n               IF($B215=M$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!N215,\n               IF($B215=N$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!O215,\n               IF($B215=O$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!P215,\n               IF($B215=P$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!Q215,\n               IF($B215=Q$3,$F215,0)\n           )\n       )\n   )","v":84337.206598349512},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!R215,\n               IF($B215=R$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!S215,\n               IF($B215=S$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!T215,\n               IF($B215=T$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!U215,\n               IF($B215=U$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!V215,\n               IF($B215=V$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!W215,\n               IF($B215=W$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!X215,\n               IF($B215=X$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!Y215,\n               IF($B215=Y$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!Z215,\n               IF($B215=Z$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!AA215,\n               IF($B215=AA$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!AB215,\n               IF($B215=AB$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!AC215,\n               IF($B215=AC$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!AD215,\n               IF($B215=AD$3,$F215,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D215=\"\",$E215=\"N/A\"),0,\n    IF(YEAR($D215)>YEAR($E215),0,\n        IF( LEFT($A215,1)=\"b\",\n               $F215*'Planning Allocations'!AE215,\n               IF($B215=AE$3,$F215,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,3.9863873455353493,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B216","v":"b0232"},{"$f":"'Projected Revenue Requirements'!C216","v":"Dominion"},{"$f":"'Upgrade Information'!E216","v":1},{"$f":"IF('Upgrade Information'!D216=\"\",\"\",'Upgrade Information'!D216)","v":"2006-05-15"},{"$f":"IF('Current Monthly Zonal Charges'!E216=\"N/A\",\"N/A\",VLOOKUP(B216,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I216:$AY216,MATCH($E216,'Projected Revenue Requirements'!$I216:$AY216,0)+2)/12","v":6282.0123817291087},null,{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!H216,\n               IF($B216=H$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!I216,\n               IF($B216=I$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!J216,\n               IF($B216=J$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!K216,\n               IF($B216=K$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!L216,\n               IF($B216=L$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!M216,\n               IF($B216=M$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!N216,\n               IF($B216=N$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!O216,\n               IF($B216=O$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!P216,\n               IF($B216=P$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!Q216,\n               IF($B216=Q$3,$F216,0)\n           )\n       )\n   )","v":6282.0123817291087},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!R216,\n               IF($B216=R$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!S216,\n               IF($B216=S$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!T216,\n               IF($B216=T$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!U216,\n               IF($B216=U$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!V216,\n               IF($B216=V$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!W216,\n               IF($B216=W$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!X216,\n               IF($B216=X$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!Y216,\n               IF($B216=Y$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!Z216,\n               IF($B216=Z$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!AA216,\n               IF($B216=AA$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!AB216,\n               IF($B216=AB$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!AC216,\n               IF($B216=AC$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!AD216,\n               IF($B216=AD$3,$F216,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D216=\"\",$E216=\"N/A\"),0,\n    IF(YEAR($D216)>YEAR($E216),0,\n        IF( LEFT($A216,1)=\"b\",\n               $F216*'Planning Allocations'!AE216,\n               IF($B216=AE$3,$F216,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.29693341376937882,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B217","v":"b0233"},{"$f":"'Projected Revenue Requirements'!C217","v":"Dominion"},{"$f":"'Upgrade Information'!E217","v":1.84},{"$f":"IF('Upgrade Information'!D217=\"\",\"\",'Upgrade Information'!D217)","v":"2009-06-15"},{"$f":"IF('Current Monthly Zonal Charges'!E217=\"N/A\",\"N/A\",VLOOKUP(B217,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I217:$AY217,MATCH($E217,'Projected Revenue Requirements'!$I217:$AY217,0)+2)/12","v":12645.669649937538},null,{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!H217,\n               IF($B217=H$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!I217,\n               IF($B217=I$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!J217,\n               IF($B217=J$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!K217,\n               IF($B217=K$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!L217,\n               IF($B217=L$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!M217,\n               IF($B217=M$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!N217,\n               IF($B217=N$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!O217,\n               IF($B217=O$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!P217,\n               IF($B217=P$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!Q217,\n               IF($B217=Q$3,$F217,0)\n           )\n       )\n   )","v":12645.669649937538},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!R217,\n               IF($B217=R$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!S217,\n               IF($B217=S$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!T217,\n               IF($B217=T$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!U217,\n               IF($B217=U$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!V217,\n               IF($B217=V$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!W217,\n               IF($B217=W$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!X217,\n               IF($B217=X$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!Y217,\n               IF($B217=Y$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!Z217,\n               IF($B217=Z$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!AA217,\n               IF($B217=AA$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!AB217,\n               IF($B217=AB$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!AC217,\n               IF($B217=AC$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!AD217,\n               IF($B217=AD$3,$F217,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D217=\"\",$E217=\"N/A\"),0,\n    IF(YEAR($D217)>YEAR($E217),0,\n        IF( LEFT($A217,1)=\"b\",\n               $F217*'Planning Allocations'!AE217,\n               IF($B217=AE$3,$F217,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.59772595633156733,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B218","v":"b0234"},{"$f":"'Projected Revenue Requirements'!C218","v":"Dominion"},{"$f":"'Upgrade Information'!E218","v":1.8580000000000001},{"$f":"IF('Upgrade Information'!D218=\"\",\"\",'Upgrade Information'!D218)","v":"2009-05-21"},{"$f":"IF('Current Monthly Zonal Charges'!E218=\"N/A\",\"N/A\",VLOOKUP(B218,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I218:$AY218,MATCH($E218,'Projected Revenue Requirements'!$I218:$AY218,0)+2)/12","v":12739.717874775073},null,{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!H218,\n               IF($B218=H$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!I218,\n               IF($B218=I$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!J218,\n               IF($B218=J$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!K218,\n               IF($B218=K$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!L218,\n               IF($B218=L$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!M218,\n               IF($B218=M$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!N218,\n               IF($B218=N$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!O218,\n               IF($B218=O$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!P218,\n               IF($B218=P$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!Q218,\n               IF($B218=Q$3,$F218,0)\n           )\n       )\n   )","v":12739.717874775073},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!R218,\n               IF($B218=R$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!S218,\n               IF($B218=S$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!T218,\n               IF($B218=T$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!U218,\n               IF($B218=U$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!V218,\n               IF($B218=V$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!W218,\n               IF($B218=W$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!X218,\n               IF($B218=X$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!Y218,\n               IF($B218=Y$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!Z218,\n               IF($B218=Z$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!AA218,\n               IF($B218=AA$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!AB218,\n               IF($B218=AB$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!AC218,\n               IF($B218=AC$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!AD218,\n               IF($B218=AD$3,$F218,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D218=\"\",$E218=\"N/A\"),0,\n    IF(YEAR($D218)>YEAR($E218),0,\n        IF( LEFT($A218,1)=\"b\",\n               $F218*'Planning Allocations'!AE218,\n               IF($B218=AE$3,$F218,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.60217135674834799,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B219","v":"b0235"},{"$f":"'Projected Revenue Requirements'!C219","v":"Dominion"},{"$f":"'Upgrade Information'!E219","v":1.89},{"$f":"IF('Upgrade Information'!D219=\"\",\"\",'Upgrade Information'!D219)","v":"2009-05-21"},{"$f":"IF('Current Monthly Zonal Charges'!E219=\"N/A\",\"N/A\",VLOOKUP(B219,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I219:$AY219,MATCH($E219,'Projected Revenue Requirements'!$I219:$AY219,0)+2)/12","v":12959.131745600047},null,{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!H219,\n               IF($B219=H$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!I219,\n               IF($B219=I$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!J219,\n               IF($B219=J$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!K219,\n               IF($B219=K$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!L219,\n               IF($B219=L$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!M219,\n               IF($B219=M$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!N219,\n               IF($B219=N$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!O219,\n               IF($B219=O$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!P219,\n               IF($B219=P$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!Q219,\n               IF($B219=Q$3,$F219,0)\n           )\n       )\n   )","v":12959.131745600047},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!R219,\n               IF($B219=R$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!S219,\n               IF($B219=S$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!T219,\n               IF($B219=T$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!U219,\n               IF($B219=U$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!V219,\n               IF($B219=V$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!W219,\n               IF($B219=W$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!X219,\n               IF($B219=X$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!Y219,\n               IF($B219=Y$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!Z219,\n               IF($B219=Z$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!AA219,\n               IF($B219=AA$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!AB219,\n               IF($B219=AB$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!AC219,\n               IF($B219=AC$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!AD219,\n               IF($B219=AD$3,$F219,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D219=\"\",$E219=\"N/A\"),0,\n    IF(YEAR($D219)>YEAR($E219),0,\n        IF( LEFT($A219,1)=\"b\",\n               $F219*'Planning Allocations'!AE219,\n               IF($B219=AE$3,$F219,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.61254244577738293,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B220","v":"b0236.1"},{"$f":"'Projected Revenue Requirements'!C220","v":"ComEd"},{"$f":"'Upgrade Information'!E220","v":61},{"$f":"IF('Upgrade Information'!D220=\"\",\"\",'Upgrade Information'!D220)","v":"2006-12-09"},{"$f":"IF('Current Monthly Zonal Charges'!E220=\"N/A\",\"N/A\",VLOOKUP(B220,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I220:$AY220,MATCH($E220,'Projected Revenue Requirements'!$I220:$AY220,0)+2)/12","v":469045.55773753114},null,{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!H220,\n               IF($B220=H$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!I220,\n               IF($B220=I$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!J220,\n               IF($B220=J$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!K220,\n               IF($B220=K$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!L220,\n               IF($B220=L$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!M220,\n               IF($B220=M$3,$F220,0)\n           )\n       )\n   )","v":469045.55773753114},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!N220,\n               IF($B220=N$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!O220,\n               IF($B220=O$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!P220,\n               IF($B220=P$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!Q220,\n               IF($B220=Q$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!R220,\n               IF($B220=R$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!S220,\n               IF($B220=S$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!T220,\n               IF($B220=T$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!U220,\n               IF($B220=U$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!V220,\n               IF($B220=V$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!W220,\n               IF($B220=W$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!X220,\n               IF($B220=X$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!Y220,\n               IF($B220=Y$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!Z220,\n               IF($B220=Z$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!AA220,\n               IF($B220=AA$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!AB220,\n               IF($B220=AB$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!AC220,\n               IF($B220=AC$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!AD220,\n               IF($B220=AD$3,$F220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D220=\"\",$E220=\"N/A\"),0,\n    IF(YEAR($D220)>YEAR($E220),0,\n        IF( LEFT($A220,1)=\"b\",\n               $F220*'Planning Allocations'!AE220,\n               IF($B220=AE$3,$F220,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,22.059963303007255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B221","v":"b0236.2"},{"$f":"'Projected Revenue Requirements'!C221","v":"ComEd"},{"$f":"'Upgrade Information'!E221","v":331},{"$f":"IF('Upgrade Information'!D221=\"\",\"\",'Upgrade Information'!D221)","v":"2008-04-26"},{"$f":"IF('Current Monthly Zonal Charges'!E221=\"N/A\",\"N/A\",VLOOKUP(B221,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I221:$AY221,MATCH($E221,'Projected Revenue Requirements'!$I221:$AY221,0)+2)/12","v":2669116.3985916027},null,{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!H221,\n               IF($B221=H$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!I221,\n               IF($B221=I$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!J221,\n               IF($B221=J$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!K221,\n               IF($B221=K$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!L221,\n               IF($B221=L$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!M221,\n               IF($B221=M$3,$F221,0)\n           )\n       )\n   )","v":2669116.3985916027},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!N221,\n               IF($B221=N$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!O221,\n               IF($B221=O$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!P221,\n               IF($B221=P$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!Q221,\n               IF($B221=Q$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!R221,\n               IF($B221=R$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!S221,\n               IF($B221=S$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!T221,\n               IF($B221=T$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!U221,\n               IF($B221=U$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!V221,\n               IF($B221=V$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!W221,\n               IF($B221=W$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!X221,\n               IF($B221=X$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!Y221,\n               IF($B221=Y$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!Z221,\n               IF($B221=Z$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!AA221,\n               IF($B221=AA$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!AB221,\n               IF($B221=AB$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!AC221,\n               IF($B221=AC$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!AD221,\n               IF($B221=AD$3,$F221,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D221=\"\",$E221=\"N/A\"),0,\n    IF(YEAR($D221)>YEAR($E221),0,\n        IF( LEFT($A221,1)=\"b\",\n               $F221*'Planning Allocations'!AE221,\n               IF($B221=AE$3,$F221,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,125.53281623303231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B222","v":"b0238"},{"$f":"'Projected Revenue Requirements'!C222","v":"APS"},{"$f":"'Upgrade Information'!E222","v":9.6},{"$f":"IF('Upgrade Information'!D222=\"\",\"\",'Upgrade Information'!D222)","v":"2009-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E222=\"N/A\",\"N/A\",VLOOKUP(B222,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I222:$AY222,MATCH($E222,'Projected Revenue Requirements'!$I222:$AY222,0)+2)/12","v":80845.406513060312},null,{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!H222,\n               IF($B222=H$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!I222,\n               IF($B222=I$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!J222,\n               IF($B222=J$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!K222,\n               IF($B222=K$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!L222,\n               IF($B222=L$3,$F222,0)\n           )\n       )\n   )","v":13468.844725075847},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!M222,\n               IF($B222=M$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!N222,\n               IF($B222=N$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!O222,\n               IF($B222=O$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!P222,\n               IF($B222=P$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!Q222,\n               IF($B222=Q$3,$F222,0)\n           )\n       )\n   )","v":27212.563832296102},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!R222,\n               IF($B222=R$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!S222,\n               IF($B222=S$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!T222,\n               IF($B222=T$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!U222,\n               IF($B222=U$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!V222,\n               IF($B222=V$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!W222,\n               IF($B222=W$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!X222,\n               IF($B222=X$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!Y222,\n               IF($B222=Y$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!Z222,\n               IF($B222=Z$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!AA222,\n               IF($B222=AA$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!AB222,\n               IF($B222=AB$3,$F222,0)\n           )\n       )\n   )","v":40163.997955688363},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!AC222,\n               IF($B222=AC$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!AD222,\n               IF($B222=AD$3,$F222,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D222=\"\",$E222=\"N/A\"),0,\n    IF(YEAR($D222)>YEAR($E222),0,\n        IF( LEFT($A222,1)=\"b\",\n               $F222*'Planning Allocations'!AE222,\n               IF($B222=AE$3,$F222,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,2.065773730839854,0,0,0,0,1.2862629019391909,0,0,0,0,0,0,0,0,0,0,6.8847060159224451,0,0,0]
[{"$f":"'Upgrade Information'!B223","v":"b0238.1"},{"$f":"'Projected Revenue Requirements'!C223","v":"PEPCO"},{"$f":"'Upgrade Information'!E223","v":1.1000000000000001},{"$f":"IF('Upgrade Information'!D223=\"\",\"\",'Upgrade Information'!D223)","v":"2009-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E223=\"N/A\",\"N/A\",VLOOKUP(B223,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I223:$AY223,MATCH($E223,'Projected Revenue Requirements'!$I223:$AY223,0)+2)/12","v":7879.9827711928983},null,{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!H223,\n               IF($B223=H$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!I223,\n               IF($B223=I$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!J223,\n               IF($B223=J$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!K223,\n               IF($B223=K$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!L223,\n               IF($B223=L$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!M223,\n               IF($B223=M$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!N223,\n               IF($B223=N$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!O223,\n               IF($B223=O$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!P223,\n               IF($B223=P$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!Q223,\n               IF($B223=Q$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!R223,\n               IF($B223=R$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!S223,\n               IF($B223=S$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!T223,\n               IF($B223=T$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!U223,\n               IF($B223=U$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!V223,\n               IF($B223=V$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!W223,\n               IF($B223=W$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!X223,\n               IF($B223=X$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!Y223,\n               IF($B223=Y$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!Z223,\n               IF($B223=Z$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!AA223,\n               IF($B223=AA$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!AB223,\n               IF($B223=AB$3,$F223,0)\n           )\n       )\n   )","v":7879.9827711928983},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!AC223,\n               IF($B223=AC$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!AD223,\n               IF($B223=AD$3,$F223,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D223=\"\",$E223=\"N/A\"),0,\n    IF(YEAR($D223)>YEAR($E223),0,\n        IF( LEFT($A223,1)=\"b\",\n               $F223*'Planning Allocations'!AE223,\n               IF($B223=AE$3,$F223,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3507461296569814,0,0,0]
[{"$f":"'Upgrade Information'!B224","v":"b0240"},{"$f":"'Projected Revenue Requirements'!C224","v":"APS"},{"$f":"'Upgrade Information'!E224","v":0},{"$f":"IF('Upgrade Information'!D224=\"\",\"\",'Upgrade Information'!D224)","v":"2006-01-13"},{"$f":"IF('Current Monthly Zonal Charges'!E224=\"N/A\",\"N/A\",VLOOKUP(B224,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I224:$AY224,MATCH($E224,'Projected Revenue Requirements'!$I224:$AY224,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!H224,\n               IF($B224=H$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!I224,\n               IF($B224=I$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!J224,\n               IF($B224=J$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!K224,\n               IF($B224=K$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!L224,\n               IF($B224=L$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!M224,\n               IF($B224=M$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!N224,\n               IF($B224=N$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!O224,\n               IF($B224=O$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!P224,\n               IF($B224=P$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!Q224,\n               IF($B224=Q$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!R224,\n               IF($B224=R$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!S224,\n               IF($B224=S$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!T224,\n               IF($B224=T$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!U224,\n               IF($B224=U$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!V224,\n               IF($B224=V$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!W224,\n               IF($B224=W$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!X224,\n               IF($B224=X$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!Y224,\n               IF($B224=Y$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!Z224,\n               IF($B224=Z$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!AA224,\n               IF($B224=AA$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!AB224,\n               IF($B224=AB$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!AC224,\n               IF($B224=AC$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!AD224,\n               IF($B224=AD$3,$F224,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D224=\"\",$E224=\"N/A\"),0,\n    IF(YEAR($D224)>YEAR($E224),0,\n        IF( LEFT($A224,1)=\"b\",\n               $F224*'Planning Allocations'!AE224,\n               IF($B224=AE$3,$F224,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B225","v":"b0241.2"},{"$f":"'Projected Revenue Requirements'!C225","v":"DPL"},{"$f":"'Upgrade Information'!E225","v":0.83},{"$f":"IF('Upgrade Information'!D225=\"\",\"\",'Upgrade Information'!D225)","v":"2008-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E225=\"N/A\",\"N/A\",VLOOKUP(B225,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I225:$AY225,MATCH($E225,'Projected Revenue Requirements'!$I225:$AY225,0)+2)/12","v":4930.471806697482},null,{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!H225,\n               IF($B225=H$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!I225,\n               IF($B225=I$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!J225,\n               IF($B225=J$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!K225,\n               IF($B225=K$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!L225,\n               IF($B225=L$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!M225,\n               IF($B225=M$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!N225,\n               IF($B225=N$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!O225,\n               IF($B225=O$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!P225,\n               IF($B225=P$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!Q225,\n               IF($B225=Q$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!R225,\n               IF($B225=R$3,$F225,0)\n           )\n       )\n   )","v":4930.471806697482},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!S225,\n               IF($B225=S$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!T225,\n               IF($B225=T$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!U225,\n               IF($B225=U$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!V225,\n               IF($B225=V$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!W225,\n               IF($B225=W$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!X225,\n               IF($B225=X$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!Y225,\n               IF($B225=Y$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!Z225,\n               IF($B225=Z$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!AA225,\n               IF($B225=AA$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!AB225,\n               IF($B225=AB$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!AC225,\n               IF($B225=AC$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!AD225,\n               IF($B225=AD$3,$F225,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D225=\"\",$E225=\"N/A\"),0,\n    IF(YEAR($D225)>YEAR($E225),0,\n        IF( LEFT($A225,1)=\"b\",\n               $F225*'Planning Allocations'!AE225,\n               IF($B225=AE$3,$F225,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,1.1951789704257827,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B226","v":"b0241.3"},{"$f":"'Projected Revenue Requirements'!C226","v":"DPL"},{"$f":"'Upgrade Information'!E226","v":12.63},{"$f":"IF('Upgrade Information'!D226=\"\",\"\",'Upgrade Information'!D226)","v":"2008-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E226=\"N/A\",\"N/A\",VLOOKUP(B226,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I226:$AY226,MATCH($E226,'Projected Revenue Requirements'!$I226:$AY226,0)+2)/12","v":76845.320742015858},null,{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!H226,\n               IF($B226=H$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!I226,\n               IF($B226=I$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!J226,\n               IF($B226=J$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!K226,\n               IF($B226=K$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!L226,\n               IF($B226=L$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!M226,\n               IF($B226=M$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!N226,\n               IF($B226=N$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!O226,\n               IF($B226=O$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!P226,\n               IF($B226=P$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!Q226,\n               IF($B226=Q$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!R226,\n               IF($B226=R$3,$F226,0)\n           )\n       )\n   )","v":64934.296027003395},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!S226,\n               IF($B226=S$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!T226,\n               IF($B226=T$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!U226,\n               IF($B226=U$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!V226,\n               IF($B226=V$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!W226,\n               IF($B226=W$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!X226,\n               IF($B226=X$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!Y226,\n               IF($B226=Y$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!Z226,\n               IF($B226=Z$3,$F226,0)\n           )\n       )\n   )","v":11911.024715012458},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!AA226,\n               IF($B226=AA$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!AB226,\n               IF($B226=AB$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!AC226,\n               IF($B226=AC$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!AD226,\n               IF($B226=AD$3,$F226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D226=\"\",$E226=\"N/A\"),0,\n    IF(YEAR($D226)>YEAR($E226),0,\n        IF( LEFT($A226,1)=\"b\",\n               $F226*'Planning Allocations'!AE226,\n               IF($B226=AE$3,$F226,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,15.740502757860856,0,0,0,0,0,0,0,1.3878107700478244,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B227","v":"b0241.5"},{"$f":"'Projected Revenue Requirements'!C227","v":"DPL"},{"$f":"'Upgrade Information'!E227","v":0.254},{"$f":"IF('Upgrade Information'!D227=\"\",\"\",'Upgrade Information'!D227)","v":"2006-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E227=\"N/A\",\"N/A\",VLOOKUP(B227,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I227:$AY227,MATCH($E227,'Projected Revenue Requirements'!$I227:$AY227,0)+2)/12","v":1420.0028229317606},null,{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!H227,\n               IF($B227=H$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!I227,\n               IF($B227=I$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!J227,\n               IF($B227=J$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!K227,\n               IF($B227=K$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!L227,\n               IF($B227=L$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!M227,\n               IF($B227=M$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!N227,\n               IF($B227=N$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!O227,\n               IF($B227=O$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!P227,\n               IF($B227=P$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!Q227,\n               IF($B227=Q$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!R227,\n               IF($B227=R$3,$F227,0)\n           )\n       )\n   )","v":1420.0028229317606},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!S227,\n               IF($B227=S$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!T227,\n               IF($B227=T$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!U227,\n               IF($B227=U$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!V227,\n               IF($B227=V$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!W227,\n               IF($B227=W$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!X227,\n               IF($B227=X$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!Y227,\n               IF($B227=Y$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!Z227,\n               IF($B227=Z$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!AA227,\n               IF($B227=AA$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!AB227,\n               IF($B227=AB$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!AC227,\n               IF($B227=AC$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!AD227,\n               IF($B227=AD$3,$F227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D227=\"\",$E227=\"N/A\"),0,\n    IF(YEAR($D227)>YEAR($E227),0,\n        IF( LEFT($A227,1)=\"b\",\n               $F227*'Planning Allocations'!AE227,\n               IF($B227=AE$3,$F227,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0.34421807454773246,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B228","v":"b0241.6"},{"$f":"'Projected Revenue Requirements'!C228","v":"DPL"},{"$f":"'Upgrade Information'!E228","v":0.254},{"$f":"IF('Upgrade Information'!D228=\"\",\"\",'Upgrade Information'!D228)","v":"2007-04-03"},{"$f":"IF('Current Monthly Zonal Charges'!E228=\"N/A\",\"N/A\",VLOOKUP(B228,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I228:$AY228,MATCH($E228,'Projected Revenue Requirements'!$I228:$AY228,0)+2)/12","v":1440.9064362181671},null,{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!H228,\n               IF($B228=H$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!I228,\n               IF($B228=I$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!J228,\n               IF($B228=J$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!K228,\n               IF($B228=K$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!L228,\n               IF($B228=L$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!M228,\n               IF($B228=M$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!N228,\n               IF($B228=N$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!O228,\n               IF($B228=O$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!P228,\n               IF($B228=P$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!Q228,\n               IF($B228=Q$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!R228,\n               IF($B228=R$3,$F228,0)\n           )\n       )\n   )","v":1440.9064362181671},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!S228,\n               IF($B228=S$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!T228,\n               IF($B228=T$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!U228,\n               IF($B228=U$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!V228,\n               IF($B228=V$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!W228,\n               IF($B228=W$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!X228,\n               IF($B228=X$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!Y228,\n               IF($B228=Y$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!Z228,\n               IF($B228=Z$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!AA228,\n               IF($B228=AA$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!AB228,\n               IF($B228=AB$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!AC228,\n               IF($B228=AC$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!AD228,\n               IF($B228=AD$3,$F228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D228=\"\",$E228=\"N/A\"),0,\n    IF(YEAR($D228)>YEAR($E228),0,\n        IF( LEFT($A228,1)=\"b\",\n               $F228*'Planning Allocations'!AE228,\n               IF($B228=AE$3,$F228,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0.34928524864086663,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B229","v":"b0241.7"},{"$f":"'Projected Revenue Requirements'!C229","v":"DPL"},{"$f":"'Upgrade Information'!E229","v":0.254},{"$f":"IF('Upgrade Information'!D229=\"\",\"\",'Upgrade Information'!D229)","v":"2007-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E229=\"N/A\",\"N/A\",VLOOKUP(B229,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I229:$AY229,MATCH($E229,'Projected Revenue Requirements'!$I229:$AY229,0)+2)/12","v":1482.7136627909804},null,{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!H229,\n               IF($B229=H$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!I229,\n               IF($B229=I$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!J229,\n               IF($B229=J$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!K229,\n               IF($B229=K$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!L229,\n               IF($B229=L$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!M229,\n               IF($B229=M$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!N229,\n               IF($B229=N$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!O229,\n               IF($B229=O$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!P229,\n               IF($B229=P$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!Q229,\n               IF($B229=Q$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!R229,\n               IF($B229=R$3,$F229,0)\n           )\n       )\n   )","v":1482.7136627909804},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!S229,\n               IF($B229=S$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!T229,\n               IF($B229=T$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!U229,\n               IF($B229=U$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!V229,\n               IF($B229=V$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!W229,\n               IF($B229=W$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!X229,\n               IF($B229=X$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!Y229,\n               IF($B229=Y$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!Z229,\n               IF($B229=Z$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!AA229,\n               IF($B229=AA$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!AB229,\n               IF($B229=AB$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!AC229,\n               IF($B229=AC$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!AD229,\n               IF($B229=AD$3,$F229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D229=\"\",$E229=\"N/A\"),0,\n    IF(YEAR($D229)>YEAR($E229),0,\n        IF( LEFT($A229,1)=\"b\",\n               $F229*'Planning Allocations'!AE229,\n               IF($B229=AE$3,$F229,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0.35941959682713509,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B230","v":"b0241.8"},{"$f":"'Projected Revenue Requirements'!C230","v":"DPL"},{"$f":"'Upgrade Information'!E230","v":0.254},{"$f":"IF('Upgrade Information'!D230=\"\",\"\",'Upgrade Information'!D230)","v":"2007-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E230=\"N/A\",\"N/A\",VLOOKUP(B230,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I230:$AY230,MATCH($E230,'Projected Revenue Requirements'!$I230:$AY230,0)+2)/12","v":1482.7136627909804},null,{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!H230,\n               IF($B230=H$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!I230,\n               IF($B230=I$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!J230,\n               IF($B230=J$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!K230,\n               IF($B230=K$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!L230,\n               IF($B230=L$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!M230,\n               IF($B230=M$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!N230,\n               IF($B230=N$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!O230,\n               IF($B230=O$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!P230,\n               IF($B230=P$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!Q230,\n               IF($B230=Q$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!R230,\n               IF($B230=R$3,$F230,0)\n           )\n       )\n   )","v":1482.7136627909804},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!S230,\n               IF($B230=S$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!T230,\n               IF($B230=T$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!U230,\n               IF($B230=U$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!V230,\n               IF($B230=V$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!W230,\n               IF($B230=W$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!X230,\n               IF($B230=X$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!Y230,\n               IF($B230=Y$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!Z230,\n               IF($B230=Z$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!AA230,\n               IF($B230=AA$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!AB230,\n               IF($B230=AB$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!AC230,\n               IF($B230=AC$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!AD230,\n               IF($B230=AD$3,$F230,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D230=\"\",$E230=\"N/A\"),0,\n    IF(YEAR($D230)>YEAR($E230),0,\n        IF( LEFT($A230,1)=\"b\",\n               $F230*'Planning Allocations'!AE230,\n               IF($B230=AE$3,$F230,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0.35941959682713509,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B231","v":"b0241.9"},{"$f":"'Projected Revenue Requirements'!C231","v":"DPL"},{"$f":"'Upgrade Information'!E231","v":0.254},{"$f":"IF('Upgrade Information'!D231=\"\",\"\",'Upgrade Information'!D231)","v":"2007-05-04"},{"$f":"IF('Current Monthly Zonal Charges'!E231=\"N/A\",\"N/A\",VLOOKUP(B231,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I231:$AY231,MATCH($E231,'Projected Revenue Requirements'!$I231:$AY231,0)+2)/12","v":1446.1323395397685},null,{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!H231,\n               IF($B231=H$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!I231,\n               IF($B231=I$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!J231,\n               IF($B231=J$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!K231,\n               IF($B231=K$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!L231,\n               IF($B231=L$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!M231,\n               IF($B231=M$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!N231,\n               IF($B231=N$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!O231,\n               IF($B231=O$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!P231,\n               IF($B231=P$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!Q231,\n               IF($B231=Q$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!R231,\n               IF($B231=R$3,$F231,0)\n           )\n       )\n   )","v":1446.1323395397685},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!S231,\n               IF($B231=S$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!T231,\n               IF($B231=T$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!U231,\n               IF($B231=U$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!V231,\n               IF($B231=V$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!W231,\n               IF($B231=W$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!X231,\n               IF($B231=X$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!Y231,\n               IF($B231=Y$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!Z231,\n               IF($B231=Z$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!AA231,\n               IF($B231=AA$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!AB231,\n               IF($B231=AB$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!AC231,\n               IF($B231=AC$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!AD231,\n               IF($B231=AD$3,$F231,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D231=\"\",$E231=\"N/A\"),0,\n    IF(YEAR($D231)>YEAR($E231),0,\n        IF( LEFT($A231,1)=\"b\",\n               $F231*'Planning Allocations'!AE231,\n               IF($B231=AE$3,$F231,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0.35055204216415009,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B232","v":"b0244"},{"$f":"'Projected Revenue Requirements'!C232","v":"BGE"},{"$f":"'Upgrade Information'!E232","v":40.4},{"$f":"IF('Upgrade Information'!D232=\"\",\"\",'Upgrade Information'!D232)","v":"2010-05-15"},{"$f":"IF('Current Monthly Zonal Charges'!E232=\"N/A\",\"N/A\",VLOOKUP(B232,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I232:$AY232,MATCH($E232,'Projected Revenue Requirements'!$I232:$AY232,0)+2)/12","v":310131.44822632853},null,{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!H232,\n               IF($B232=H$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!I232,\n               IF($B232=I$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!J232,\n               IF($B232=J$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!K232,\n               IF($B232=K$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!L232,\n               IF($B232=L$3,$F232,0)\n           )\n       )\n   )","v":265348.46710244671},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!M232,\n               IF($B232=M$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!N232,\n               IF($B232=N$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!O232,\n               IF($B232=O$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!P232,\n               IF($B232=P$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!Q232,\n               IF($B232=Q$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!R232,\n               IF($B232=R$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!S232,\n               IF($B232=S$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!T232,\n               IF($B232=T$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!U232,\n               IF($B232=U$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!V232,\n               IF($B232=V$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!W232,\n               IF($B232=W$3,$F232,0)\n           )\n       )\n   )","v":2574.0910202785267},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!X232,\n               IF($B232=X$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!Y232,\n               IF($B232=Y$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!Z232,\n               IF($B232=Z$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!AA232,\n               IF($B232=AA$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!AB232,\n               IF($B232=AB$3,$F232,0)\n           )\n       )\n   )","v":42208.890103603313},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!AC232,\n               IF($B232=AC$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!AD232,\n               IF($B232=AD$3,$F232,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D232=\"\",$E232=\"N/A\"),0,\n    IF(YEAR($D232)>YEAR($E232),0,\n        IF( LEFT($A232,1)=\"b\",\n               $F232*'Planning Allocations'!AE232,\n               IF($B232=AE$3,$F232,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,40.697617653749496,0,0,0,0,0,0,0,0,0,0,0.85198127305415761,0,0,0,0,7.2352309135731963,0,0,0]
[{"$f":"'Upgrade Information'!B233","v":"b0245"},{"$f":"'Projected Revenue Requirements'!C233","v":"APS"},{"$f":"'Upgrade Information'!E233","v":1.7},{"$f":"IF('Upgrade Information'!D233=\"\",\"\",'Upgrade Information'!D233)","v":"2008-04-04"},{"$f":"IF('Current Monthly Zonal Charges'!E233=\"N/A\",\"N/A\",VLOOKUP(B233,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I233:$AY233,MATCH($E233,'Projected Revenue Requirements'!$I233:$AY233,0)+2)/12","v":13928.411911889189},null,{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!H233,\n               IF($B233=H$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!I233,\n               IF($B233=I$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!J233,\n               IF($B233=J$3,$F233,0)\n           )\n       )\n   )","v":13928.411911889189},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!K233,\n               IF($B233=K$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!L233,\n               IF($B233=L$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!M233,\n               IF($B233=M$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!N233,\n               IF($B233=N$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!O233,\n               IF($B233=O$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!P233,\n               IF($B233=P$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!Q233,\n               IF($B233=Q$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!R233,\n               IF($B233=R$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!S233,\n               IF($B233=S$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!T233,\n               IF($B233=T$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!U233,\n               IF($B233=U$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!V233,\n               IF($B233=V$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!W233,\n               IF($B233=W$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!X233,\n               IF($B233=X$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!Y233,\n               IF($B233=Y$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!Z233,\n               IF($B233=Z$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!AA233,\n               IF($B233=AA$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!AB233,\n               IF($B233=AB$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!AC233,\n               IF($B233=AC$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!AD233,\n               IF($B233=AD$3,$F233,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D233=\"\",$E233=\"N/A\"),0,\n    IF(YEAR($D233)>YEAR($E233),0,\n        IF( LEFT($A233,1)=\"b\",\n               $F233*'Planning Allocations'!AE233,\n               IF($B233=AE$3,$F233,0)\n           )\n       )\n   )","v":0},null,0,0,1.521515780768512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B234","v":"b0246"},{"$f":"'Projected Revenue Requirements'!C234","v":"APS"},{"$f":"'Upgrade Information'!E234","v":1.95},{"$f":"IF('Upgrade Information'!D234=\"\",\"\",'Upgrade Information'!D234)","v":"2008-10-30"},{"$f":"IF('Current Monthly Zonal Charges'!E234=\"N/A\",\"N/A\",VLOOKUP(B234,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I234:$AY234,MATCH($E234,'Projected Revenue Requirements'!$I234:$AY234,0)+2)/12","v":16182.099512060377},null,{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!H234,\n               IF($B234=H$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!I234,\n               IF($B234=I$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!J234,\n               IF($B234=J$3,$F234,0)\n           )\n       )\n   )","v":16182.099512060377},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!K234,\n               IF($B234=K$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!L234,\n               IF($B234=L$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!M234,\n               IF($B234=M$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!N234,\n               IF($B234=N$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!O234,\n               IF($B234=O$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!P234,\n               IF($B234=P$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!Q234,\n               IF($B234=Q$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!R234,\n               IF($B234=R$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!S234,\n               IF($B234=S$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!T234,\n               IF($B234=T$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!U234,\n               IF($B234=U$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!V234,\n               IF($B234=V$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!W234,\n               IF($B234=W$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!X234,\n               IF($B234=X$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!Y234,\n               IF($B234=Y$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!Z234,\n               IF($B234=Z$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!AA234,\n               IF($B234=AA$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!AB234,\n               IF($B234=AB$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!AC234,\n               IF($B234=AC$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!AD234,\n               IF($B234=AD$3,$F234,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D234=\"\",$E234=\"N/A\"),0,\n    IF(YEAR($D234)>YEAR($E234),0,\n        IF( LEFT($A234,1)=\"b\",\n               $F234*'Planning Allocations'!AE234,\n               IF($B234=AE$3,$F234,0)\n           )\n       )\n   )","v":0},null,0,0,1.7677047411664877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B235","v":"b0247"},{"$f":"'Projected Revenue Requirements'!C235","v":"PEPCO"},{"$f":"'Upgrade Information'!E235","v":0.45},{"$f":"IF('Upgrade Information'!D235=\"\",\"\",'Upgrade Information'!D235)","v":"2006-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E235=\"N/A\",\"N/A\",VLOOKUP(B235,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I235:$AY235,MATCH($E235,'Projected Revenue Requirements'!$I235:$AY235,0)+2)/12","v":2804.8226842115732},null,{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!H235,\n               IF($B235=H$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!I235,\n               IF($B235=I$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!J235,\n               IF($B235=J$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!K235,\n               IF($B235=K$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!L235,\n               IF($B235=L$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!M235,\n               IF($B235=M$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!N235,\n               IF($B235=N$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!O235,\n               IF($B235=O$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!P235,\n               IF($B235=P$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!Q235,\n               IF($B235=Q$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!R235,\n               IF($B235=R$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!S235,\n               IF($B235=S$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!T235,\n               IF($B235=T$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!U235,\n               IF($B235=U$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!V235,\n               IF($B235=V$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!W235,\n               IF($B235=W$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!X235,\n               IF($B235=X$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!Y235,\n               IF($B235=Y$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!Z235,\n               IF($B235=Z$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!AA235,\n               IF($B235=AA$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!AB235,\n               IF($B235=AB$3,$F235,0)\n           )\n       )\n   )","v":2804.8226842115732},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!AC235,\n               IF($B235=AC$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!AD235,\n               IF($B235=AD$3,$F235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D235=\"\",$E235=\"N/A\"),0,\n    IF(YEAR($D235)>YEAR($E235),0,\n        IF( LEFT($A235,1)=\"b\",\n               $F235*'Planning Allocations'!AE235,\n               IF($B235=AE$3,$F235,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.48078828280221692,0,0,0]
[{"$f":"'Upgrade Information'!B236","v":"b0248"},{"$f":"'Projected Revenue Requirements'!C236","v":"PEPCO"},{"$f":"'Upgrade Information'!E236","v":0.45},{"$f":"IF('Upgrade Information'!D236=\"\",\"\",'Upgrade Information'!D236)","v":"2006-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E236=\"N/A\",\"N/A\",VLOOKUP(B236,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I236:$AY236,MATCH($E236,'Projected Revenue Requirements'!$I236:$AY236,0)+2)/12","v":2804.8226842115732},null,{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!H236,\n               IF($B236=H$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!I236,\n               IF($B236=I$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!J236,\n               IF($B236=J$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!K236,\n               IF($B236=K$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!L236,\n               IF($B236=L$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!M236,\n               IF($B236=M$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!N236,\n               IF($B236=N$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!O236,\n               IF($B236=O$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!P236,\n               IF($B236=P$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!Q236,\n               IF($B236=Q$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!R236,\n               IF($B236=R$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!S236,\n               IF($B236=S$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!T236,\n               IF($B236=T$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!U236,\n               IF($B236=U$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!V236,\n               IF($B236=V$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!W236,\n               IF($B236=W$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!X236,\n               IF($B236=X$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!Y236,\n               IF($B236=Y$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!Z236,\n               IF($B236=Z$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!AA236,\n               IF($B236=AA$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!AB236,\n               IF($B236=AB$3,$F236,0)\n           )\n       )\n   )","v":2804.8226842115732},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!AC236,\n               IF($B236=AC$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!AD236,\n               IF($B236=AD$3,$F236,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D236=\"\",$E236=\"N/A\"),0,\n    IF(YEAR($D236)>YEAR($E236),0,\n        IF( LEFT($A236,1)=\"b\",\n               $F236*'Planning Allocations'!AE236,\n               IF($B236=AE$3,$F236,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.48078828280221692,0,0,0]
[{"$f":"'Upgrade Information'!B237","v":"b0249"},{"$f":"'Projected Revenue Requirements'!C237","v":"PEPCO"},{"$f":"'Upgrade Information'!E237","v":0.72099999999999997},{"$f":"IF('Upgrade Information'!D237=\"\",\"\",'Upgrade Information'!D237)","v":"2005-12-02"},{"$f":"IF('Current Monthly Zonal Charges'!E237=\"N/A\",\"N/A\",VLOOKUP(B237,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I237:$AY237,MATCH($E237,'Projected Revenue Requirements'!$I237:$AY237,0)+2)/12","v":4400.7518324471648},null,{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!H237,\n               IF($B237=H$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!I237,\n               IF($B237=I$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!J237,\n               IF($B237=J$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!K237,\n               IF($B237=K$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!L237,\n               IF($B237=L$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!M237,\n               IF($B237=M$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!N237,\n               IF($B237=N$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!O237,\n               IF($B237=O$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!P237,\n               IF($B237=P$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!Q237,\n               IF($B237=Q$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!R237,\n               IF($B237=R$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!S237,\n               IF($B237=S$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!T237,\n               IF($B237=T$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!U237,\n               IF($B237=U$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!V237,\n               IF($B237=V$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!W237,\n               IF($B237=W$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!X237,\n               IF($B237=X$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!Y237,\n               IF($B237=Y$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!Z237,\n               IF($B237=Z$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!AA237,\n               IF($B237=AA$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!AB237,\n               IF($B237=AB$3,$F237,0)\n           )\n       )\n   )","v":4400.7518324471648},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!AC237,\n               IF($B237=AC$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!AD237,\n               IF($B237=AD$3,$F237,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D237=\"\",$E237=\"N/A\"),0,\n    IF(YEAR($D237)>YEAR($E237),0,\n        IF( LEFT($A237,1)=\"b\",\n               $F237*'Planning Allocations'!AE237,\n               IF($B237=AE$3,$F237,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75435425150796476,0,0,0]
[{"$f":"'Upgrade Information'!B238","v":"b0250"},{"$f":"'Projected Revenue Requirements'!C238","v":"PEPCO"},{"$f":"'Upgrade Information'!E238","v":2.7559999999999998},{"$f":"IF('Upgrade Information'!D238=\"\",\"\",'Upgrade Information'!D238)","v":"2006-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E238=\"N/A\",\"N/A\",VLOOKUP(B238,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I238:$AY238,MATCH($E238,'Projected Revenue Requirements'!$I238:$AY238,0)+2)/12","v":17177.980705971324},null,{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!H238,\n               IF($B238=H$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!I238,\n               IF($B238=I$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!J238,\n               IF($B238=J$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!K238,\n               IF($B238=K$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!L238,\n               IF($B238=L$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!M238,\n               IF($B238=M$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!N238,\n               IF($B238=N$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!O238,\n               IF($B238=O$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!P238,\n               IF($B238=P$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!Q238,\n               IF($B238=Q$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!R238,\n               IF($B238=R$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!S238,\n               IF($B238=S$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!T238,\n               IF($B238=T$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!U238,\n               IF($B238=U$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!V238,\n               IF($B238=V$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!W238,\n               IF($B238=W$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!X238,\n               IF($B238=X$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!Y238,\n               IF($B238=Y$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!Z238,\n               IF($B238=Z$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!AA238,\n               IF($B238=AA$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!AB238,\n               IF($B238=AB$3,$F238,0)\n           )\n       )\n   )","v":17177.980705971324},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!AC238,\n               IF($B238=AC$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!AD238,\n               IF($B238=AD$3,$F238,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D238=\"\",$E238=\"N/A\"),0,\n    IF(YEAR($D238)>YEAR($E238),0,\n        IF( LEFT($A238,1)=\"b\",\n               $F238*'Planning Allocations'!AE238,\n               IF($B238=AE$3,$F238,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.944561127562022,0,0,0]
[{"$f":"'Upgrade Information'!B239","v":"b0251"},{"$f":"'Projected Revenue Requirements'!C239","v":"PEPCO"},{"$f":"'Upgrade Information'!E239","v":1.95},{"$f":"IF('Upgrade Information'!D239=\"\",\"\",'Upgrade Information'!D239)","v":"2010-04-03"},{"$f":"IF('Current Monthly Zonal Charges'!E239=\"N/A\",\"N/A\",VLOOKUP(B239,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I239:$AY239,MATCH($E239,'Projected Revenue Requirements'!$I239:$AY239,0)+2)/12","v":14523.591369638103},null,{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!H239,\n               IF($B239=H$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!I239,\n               IF($B239=I$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!J239,\n               IF($B239=J$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!K239,\n               IF($B239=K$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!L239,\n               IF($B239=L$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!M239,\n               IF($B239=M$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!N239,\n               IF($B239=N$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!O239,\n               IF($B239=O$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!P239,\n               IF($B239=P$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!Q239,\n               IF($B239=Q$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!R239,\n               IF($B239=R$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!S239,\n               IF($B239=S$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!T239,\n               IF($B239=T$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!U239,\n               IF($B239=U$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!V239,\n               IF($B239=V$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!W239,\n               IF($B239=W$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!X239,\n               IF($B239=X$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!Y239,\n               IF($B239=Y$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!Z239,\n               IF($B239=Z$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!AA239,\n               IF($B239=AA$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!AB239,\n               IF($B239=AB$3,$F239,0)\n           )\n       )\n   )","v":14523.591369638103},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!AC239,\n               IF($B239=AC$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!AD239,\n               IF($B239=AD$3,$F239,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D239=\"\",$E239=\"N/A\"),0,\n    IF(YEAR($D239)>YEAR($E239),0,\n        IF( LEFT($A239,1)=\"b\",\n               $F239*'Planning Allocations'!AE239,\n               IF($B239=AE$3,$F239,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4895593557609281,0,0,0]
[{"$f":"'Upgrade Information'!B240","v":"b0251.1"},{"$f":"'Projected Revenue Requirements'!C240","v":"PEPCO"},{"$f":"'Upgrade Information'!E240","v":1.95},{"$f":"IF('Upgrade Information'!D240=\"\",\"\",'Upgrade Information'!D240)","v":"2010-05-01"},{"$f":"IF('Current Monthly Zonal Charges'!E240=\"N/A\",\"N/A\",VLOOKUP(B240,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I240:$AY240,MATCH($E240,'Projected Revenue Requirements'!$I240:$AY240,0)+2)/12","v":14523.591369638103},null,{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!H240,\n               IF($B240=H$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!I240,\n               IF($B240=I$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!J240,\n               IF($B240=J$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!K240,\n               IF($B240=K$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!L240,\n               IF($B240=L$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!M240,\n               IF($B240=M$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!N240,\n               IF($B240=N$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!O240,\n               IF($B240=O$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!P240,\n               IF($B240=P$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!Q240,\n               IF($B240=Q$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!R240,\n               IF($B240=R$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!S240,\n               IF($B240=S$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!T240,\n               IF($B240=T$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!U240,\n               IF($B240=U$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!V240,\n               IF($B240=V$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!W240,\n               IF($B240=W$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!X240,\n               IF($B240=X$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!Y240,\n               IF($B240=Y$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!Z240,\n               IF($B240=Z$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!AA240,\n               IF($B240=AA$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!AB240,\n               IF($B240=AB$3,$F240,0)\n           )\n       )\n   )","v":14523.591369638103},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!AC240,\n               IF($B240=AC$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!AD240,\n               IF($B240=AD$3,$F240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D240=\"\",$E240=\"N/A\"),0,\n    IF(YEAR($D240)>YEAR($E240),0,\n        IF( LEFT($A240,1)=\"b\",\n               $F240*'Planning Allocations'!AE240,\n               IF($B240=AE$3,$F240,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4895593557609281,0,0,0]
[{"$f":"'Upgrade Information'!B241","v":"b0252"},{"$f":"'Projected Revenue Requirements'!C241","v":"PEPCO"},{"$f":"'Upgrade Information'!E241","v":1.5},{"$f":"IF('Upgrade Information'!D241=\"\",\"\",'Upgrade Information'!D241)","v":"2010-08-08"},{"$f":"IF('Current Monthly Zonal Charges'!E241=\"N/A\",\"N/A\",VLOOKUP(B241,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I241:$AY241,MATCH($E241,'Projected Revenue Requirements'!$I241:$AY241,0)+2)/12","v":11327.106928399497},null,{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!H241,\n               IF($B241=H$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!I241,\n               IF($B241=I$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!J241,\n               IF($B241=J$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!K241,\n               IF($B241=K$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!L241,\n               IF($B241=L$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!M241,\n               IF($B241=M$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!N241,\n               IF($B241=N$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!O241,\n               IF($B241=O$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!P241,\n               IF($B241=P$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!Q241,\n               IF($B241=Q$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!R241,\n               IF($B241=R$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!S241,\n               IF($B241=S$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!T241,\n               IF($B241=T$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!U241,\n               IF($B241=U$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!V241,\n               IF($B241=V$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!W241,\n               IF($B241=W$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!X241,\n               IF($B241=X$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!Y241,\n               IF($B241=Y$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!Z241,\n               IF($B241=Z$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!AA241,\n               IF($B241=AA$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!AB241,\n               IF($B241=AB$3,$F241,0)\n           )\n       )\n   )","v":11327.106928399497},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!AC241,\n               IF($B241=AC$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!AD241,\n               IF($B241=AD$3,$F241,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D241=\"\",$E241=\"N/A\"),0,\n    IF(YEAR($D241)>YEAR($E241),0,\n        IF( LEFT($A241,1)=\"b\",\n               $F241*'Planning Allocations'!AE241,\n               IF($B241=AE$3,$F241,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9416344283999274,0,0,0]
[{"$f":"'Upgrade Information'!B242","v":"b0252.1"},{"$f":"'Projected Revenue Requirements'!C242","v":"PEPCO"},{"$f":"'Upgrade Information'!E242","v":1.5},{"$f":"IF('Upgrade Information'!D242=\"\",\"\",'Upgrade Information'!D242)","v":"2010-08-23"},{"$f":"IF('Current Monthly Zonal Charges'!E242=\"N/A\",\"N/A\",VLOOKUP(B242,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I242:$AY242,MATCH($E242,'Projected Revenue Requirements'!$I242:$AY242,0)+2)/12","v":11327.106928399497},null,{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!H242,\n               IF($B242=H$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!I242,\n               IF($B242=I$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!J242,\n               IF($B242=J$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!K242,\n               IF($B242=K$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!L242,\n               IF($B242=L$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!M242,\n               IF($B242=M$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!N242,\n               IF($B242=N$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!O242,\n               IF($B242=O$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!P242,\n               IF($B242=P$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!Q242,\n               IF($B242=Q$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!R242,\n               IF($B242=R$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!S242,\n               IF($B242=S$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!T242,\n               IF($B242=T$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!U242,\n               IF($B242=U$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!V242,\n               IF($B242=V$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!W242,\n               IF($B242=W$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!X242,\n               IF($B242=X$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!Y242,\n               IF($B242=Y$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!Z242,\n               IF($B242=Z$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!AA242,\n               IF($B242=AA$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!AB242,\n               IF($B242=AB$3,$F242,0)\n           )\n       )\n   )","v":11327.106928399497},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!AC242,\n               IF($B242=AC$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!AD242,\n               IF($B242=AD$3,$F242,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D242=\"\",$E242=\"N/A\"),0,\n    IF(YEAR($D242)>YEAR($E242),0,\n        IF( LEFT($A242,1)=\"b\",\n               $F242*'Planning Allocations'!AE242,\n               IF($B242=AE$3,$F242,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9416344283999274,0,0,0]
[{"$f":"'Upgrade Information'!B243","v":"b0253"},{"$f":"'Projected Revenue Requirements'!C243","v":"DL"},{"$f":"'Upgrade Information'!E243","v":5.7},{"$f":"IF('Upgrade Information'!D243=\"\",\"\",'Upgrade Information'!D243)","v":"2008-01-09"},{"$f":"IF('Current Monthly Zonal Charges'!E243=\"N/A\",\"N/A\",VLOOKUP(B243,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I243:$AY243,MATCH($E243,'Projected Revenue Requirements'!$I243:$AY243,0)+2)/12","v":55658.900989059977},null,{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!H243,\n               IF($B243=H$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!I243,\n               IF($B243=I$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!J243,\n               IF($B243=J$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!K243,\n               IF($B243=K$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!L243,\n               IF($B243=L$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!M243,\n               IF($B243=M$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!N243,\n               IF($B243=N$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!O243,\n               IF($B243=O$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!P243,\n               IF($B243=P$3,$F243,0)\n           )\n       )\n   )","v":55658.900989059977},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!Q243,\n               IF($B243=Q$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!R243,\n               IF($B243=R$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!S243,\n               IF($B243=S$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!T243,\n               IF($B243=T$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!U243,\n               IF($B243=U$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!V243,\n               IF($B243=V$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!W243,\n               IF($B243=W$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!X243,\n               IF($B243=X$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!Y243,\n               IF($B243=Y$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!Z243,\n               IF($B243=Z$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!AA243,\n               IF($B243=AA$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!AB243,\n               IF($B243=AB$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!AC243,\n               IF($B243=AC$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!AD243,\n               IF($B243=AD$3,$F243,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D243=\"\",$E243=\"N/A\"),0,\n    IF(YEAR($D243)>YEAR($E243),0,\n        IF( LEFT($A243,1)=\"b\",\n               $F243*'Planning Allocations'!AE243,\n               IF($B243=AE$3,$F243,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,20.502781518790282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B244","v":"b0254"},{"$f":"'Projected Revenue Requirements'!C244","v":"DL"},{"$f":"'Upgrade Information'!E244","v":3.9},{"$f":"IF('Upgrade Information'!D244=\"\",\"\",'Upgrade Information'!D244)","v":"2006-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E244=\"N/A\",\"N/A\",VLOOKUP(B244,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I244:$AY244,MATCH($E244,'Projected Revenue Requirements'!$I244:$AY244,0)+2)/12","v":36584.989097373742},null,{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!H244,\n               IF($B244=H$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!I244,\n               IF($B244=I$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!J244,\n               IF($B244=J$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!K244,\n               IF($B244=K$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!L244,\n               IF($B244=L$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!M244,\n               IF($B244=M$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!N244,\n               IF($B244=N$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!O244,\n               IF($B244=O$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!P244,\n               IF($B244=P$3,$F244,0)\n           )\n       )\n   )","v":36584.989097373742},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!Q244,\n               IF($B244=Q$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!R244,\n               IF($B244=R$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!S244,\n               IF($B244=S$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!T244,\n               IF($B244=T$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!U244,\n               IF($B244=U$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!V244,\n               IF($B244=V$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!W244,\n               IF($B244=W$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!X244,\n               IF($B244=X$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!Y244,\n               IF($B244=Y$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!Z244,\n               IF($B244=Z$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!AA244,\n               IF($B244=AA$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!AB244,\n               IF($B244=AB$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!AC244,\n               IF($B244=AC$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!AD244,\n               IF($B244=AD$3,$F244,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D244=\"\",$E244=\"N/A\"),0,\n    IF(YEAR($D244)>YEAR($E244),0,\n        IF( LEFT($A244,1)=\"b\",\n               $F244*'Planning Allocations'!AE244,\n               IF($B244=AE$3,$F244,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,13.476623235485963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B245","v":"b0255"},{"$f":"'Projected Revenue Requirements'!C245","v":"DL"},{"$f":"'Upgrade Information'!E245","v":21.1},{"$f":"IF('Upgrade Information'!D245=\"\",\"\",'Upgrade Information'!D245)","v":"2010-01-06"},{"$f":"IF('Current Monthly Zonal Charges'!E245=\"N/A\",\"N/A\",VLOOKUP(B245,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I245:$AY245,MATCH($E245,'Projected Revenue Requirements'!$I245:$AY245,0)+2)/12","v":220992.02836995482},null,{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!H245,\n               IF($B245=H$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!I245,\n               IF($B245=I$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!J245,\n               IF($B245=J$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!K245,\n               IF($B245=K$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!L245,\n               IF($B245=L$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!M245,\n               IF($B245=M$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!N245,\n               IF($B245=N$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!O245,\n               IF($B245=O$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!P245,\n               IF($B245=P$3,$F245,0)\n           )\n       )\n   )","v":220992.02836995482},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!Q245,\n               IF($B245=Q$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!R245,\n               IF($B245=R$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!S245,\n               IF($B245=S$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!T245,\n               IF($B245=T$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!U245,\n               IF($B245=U$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!V245,\n               IF($B245=V$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!W245,\n               IF($B245=W$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!X245,\n               IF($B245=X$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!Y245,\n               IF($B245=Y$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!Z245,\n               IF($B245=Z$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!AA245,\n               IF($B245=AA$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!AB245,\n               IF($B245=AB$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!AC245,\n               IF($B245=AC$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!AD245,\n               IF($B245=AD$3,$F245,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D245=\"\",$E245=\"N/A\"),0,\n    IF(YEAR($D245)>YEAR($E245),0,\n        IF( LEFT($A245,1)=\"b\",\n               $F245*'Planning Allocations'!AE245,\n               IF($B245=AE$3,$F245,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,81.405690636149416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B246","v":"b0256.1"},{"$f":"'Projected Revenue Requirements'!C246","v":"DL"},{"$f":"'Upgrade Information'!E246","v":1.6},{"$f":"IF('Upgrade Information'!D246=\"\",\"\",'Upgrade Information'!D246)","v":"2007-02-16"},{"$f":"IF('Current Monthly Zonal Charges'!E246=\"N/A\",\"N/A\",VLOOKUP(B246,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I246:$AY246,MATCH($E246,'Projected Revenue Requirements'!$I246:$AY246,0)+2)/12","v":15103.737813045444},null,{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!H246,\n               IF($B246=H$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!I246,\n               IF($B246=I$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!J246,\n               IF($B246=J$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!K246,\n               IF($B246=K$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!L246,\n               IF($B246=L$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!M246,\n               IF($B246=M$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!N246,\n               IF($B246=N$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!O246,\n               IF($B246=O$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!P246,\n               IF($B246=P$3,$F246,0)\n           )\n       )\n   )","v":15103.737813045444},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!Q246,\n               IF($B246=Q$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!R246,\n               IF($B246=R$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!S246,\n               IF($B246=S$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!T246,\n               IF($B246=T$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!U246,\n               IF($B246=U$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!V246,\n               IF($B246=V$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!W246,\n               IF($B246=W$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!X246,\n               IF($B246=X$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!Y246,\n               IF($B246=Y$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!Z246,\n               IF($B246=Z$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!AA246,\n               IF($B246=AA$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!AB246,\n               IF($B246=AB$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!AC246,\n               IF($B246=AC$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!AD246,\n               IF($B246=AD$3,$F246,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D246=\"\",$E246=\"N/A\"),0,\n    IF(YEAR($D246)>YEAR($E246),0,\n        IF( LEFT($A246,1)=\"b\",\n               $F246*'Planning Allocations'!AE246,\n               IF($B246=AE$3,$F246,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,5.5636857896067502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B247","v":"b0256.2"},{"$f":"'Projected Revenue Requirements'!C247","v":"DL"},{"$f":"'Upgrade Information'!E247","v":6.9},{"$f":"IF('Upgrade Information'!D247=\"\",\"\",'Upgrade Information'!D247)","v":"2010-04-06"},{"$f":"IF('Current Monthly Zonal Charges'!E247=\"N/A\",\"N/A\",VLOOKUP(B247,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I247:$AY247,MATCH($E247,'Projected Revenue Requirements'!$I247:$AY247,0)+2)/12","v":72878.906717298232},null,{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!H247,\n               IF($B247=H$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!I247,\n               IF($B247=I$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!J247,\n               IF($B247=J$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!K247,\n               IF($B247=K$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!L247,\n               IF($B247=L$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!M247,\n               IF($B247=M$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!N247,\n               IF($B247=N$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!O247,\n               IF($B247=O$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!P247,\n               IF($B247=P$3,$F247,0)\n           )\n       )\n   )","v":72878.906717298232},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!Q247,\n               IF($B247=Q$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!R247,\n               IF($B247=R$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!S247,\n               IF($B247=S$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!T247,\n               IF($B247=T$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!U247,\n               IF($B247=U$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!V247,\n               IF($B247=V$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!W247,\n               IF($B247=W$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!X247,\n               IF($B247=X$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!Y247,\n               IF($B247=Y$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!Z247,\n               IF($B247=Z$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!AA247,\n               IF($B247=AA$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!AB247,\n               IF($B247=AB$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!AC247,\n               IF($B247=AC$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!AD247,\n               IF($B247=AD$3,$F247,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D247=\"\",$E247=\"N/A\"),0,\n    IF(YEAR($D247)>YEAR($E247),0,\n        IF( LEFT($A247,1)=\"b\",\n               $F247*'Planning Allocations'!AE247,\n               IF($B247=AE$3,$F247,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,26.846025976092474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B248","v":"b0257.1"},{"$f":"'Projected Revenue Requirements'!C248","v":"DL"},{"$f":"'Upgrade Information'!E248","v":2.7},{"$f":"IF('Upgrade Information'!D248=\"\",\"\",'Upgrade Information'!D248)","v":"2007-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E248=\"N/A\",\"N/A\",VLOOKUP(B248,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I248:$AY248,MATCH($E248,'Projected Revenue Requirements'!$I248:$AY248,0)+2)/12","v":25726.789836128111},null,{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!H248,\n               IF($B248=H$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!I248,\n               IF($B248=I$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!J248,\n               IF($B248=J$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!K248,\n               IF($B248=K$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!L248,\n               IF($B248=L$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!M248,\n               IF($B248=M$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!N248,\n               IF($B248=N$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!O248,\n               IF($B248=O$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!P248,\n               IF($B248=P$3,$F248,0)\n           )\n       )\n   )","v":25726.789836128111},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!Q248,\n               IF($B248=Q$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!R248,\n               IF($B248=R$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!S248,\n               IF($B248=S$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!T248,\n               IF($B248=T$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!U248,\n               IF($B248=U$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!V248,\n               IF($B248=V$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!W248,\n               IF($B248=W$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!X248,\n               IF($B248=X$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!Y248,\n               IF($B248=Y$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!Z248,\n               IF($B248=Z$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!AA248,\n               IF($B248=AA$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!AB248,\n               IF($B248=AB$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!AC248,\n               IF($B248=AC$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!AD248,\n               IF($B248=AD$3,$F248,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D248=\"\",$E248=\"N/A\"),0,\n    IF(YEAR($D248)>YEAR($E248),0,\n        IF( LEFT($A248,1)=\"b\",\n               $F248*'Planning Allocations'!AE248,\n               IF($B248=AE$3,$F248,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,9.4768445265142045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B249","v":"b0257.2"},{"$f":"'Projected Revenue Requirements'!C249","v":"DL"},{"$f":"'Upgrade Information'!E249","v":0.42},{"$f":"IF('Upgrade Information'!D249=\"\",\"\",'Upgrade Information'!D249)","v":"2006-12-21"},{"$f":"IF('Current Monthly Zonal Charges'!E249=\"N/A\",\"N/A\",VLOOKUP(B249,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I249:$AY249,MATCH($E249,'Projected Revenue Requirements'!$I249:$AY249,0)+2)/12","v":3939.9219027940944},null,{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!H249,\n               IF($B249=H$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!I249,\n               IF($B249=I$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!J249,\n               IF($B249=J$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!K249,\n               IF($B249=K$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!L249,\n               IF($B249=L$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!M249,\n               IF($B249=M$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!N249,\n               IF($B249=N$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!O249,\n               IF($B249=O$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!P249,\n               IF($B249=P$3,$F249,0)\n           )\n       )\n   )","v":3939.9219027940944},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!Q249,\n               IF($B249=Q$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!R249,\n               IF($B249=R$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!S249,\n               IF($B249=S$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!T249,\n               IF($B249=T$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!U249,\n               IF($B249=U$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!V249,\n               IF($B249=V$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!W249,\n               IF($B249=W$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!X249,\n               IF($B249=X$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!Y249,\n               IF($B249=Y$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!Z249,\n               IF($B249=Z$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!AA249,\n               IF($B249=AA$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!AB249,\n               IF($B249=AB$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!AC249,\n               IF($B249=AC$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!AD249,\n               IF($B249=AD$3,$F249,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D249=\"\",$E249=\"N/A\"),0,\n    IF(YEAR($D249)>YEAR($E249),0,\n        IF( LEFT($A249,1)=\"b\",\n               $F249*'Planning Allocations'!AE249,\n               IF($B249=AE$3,$F249,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,1.4513286561292573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B250","v":"b0258"},{"$f":"'Projected Revenue Requirements'!C250","v":"DL"},{"$f":"'Upgrade Information'!E250","v":2.2999999999999998},{"$f":"IF('Upgrade Information'!D250=\"\",\"\",'Upgrade Information'!D250)","v":"2009-02-19"},{"$f":"IF('Current Monthly Zonal Charges'!E250=\"N/A\",\"N/A\",VLOOKUP(B250,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I250:$AY250,MATCH($E250,'Projected Revenue Requirements'!$I250:$AY250,0)+2)/12","v":23341.946769103302},null,{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!H250,\n               IF($B250=H$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!I250,\n               IF($B250=I$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!J250,\n               IF($B250=J$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!K250,\n               IF($B250=K$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!L250,\n               IF($B250=L$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!M250,\n               IF($B250=M$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!N250,\n               IF($B250=N$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!O250,\n               IF($B250=O$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!P250,\n               IF($B250=P$3,$F250,0)\n           )\n       )\n   )","v":23341.946769103302},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!Q250,\n               IF($B250=Q$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!R250,\n               IF($B250=R$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!S250,\n               IF($B250=S$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!T250,\n               IF($B250=T$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!U250,\n               IF($B250=U$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!V250,\n               IF($B250=V$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!W250,\n               IF($B250=W$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!X250,\n               IF($B250=X$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!Y250,\n               IF($B250=Y$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!Z250,\n               IF($B250=Z$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!AA250,\n               IF($B250=AA$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!AB250,\n               IF($B250=AB$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!AC250,\n               IF($B250=AC$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!AD250,\n               IF($B250=AD$3,$F250,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D250=\"\",$E250=\"N/A\"),0,\n    IF(YEAR($D250)>YEAR($E250),0,\n        IF( LEFT($A250,1)=\"b\",\n               $F250*'Planning Allocations'!AE250,\n               IF($B250=AE$3,$F250,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,8.598352219067781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B284","v":"b0280.4"},{"$f":"'Projected Revenue Requirements'!C284","v":"PECO"},{"$f":"'Upgrade Information'!E284","v":0.5},{"$f":"IF('Upgrade Information'!D284=\"\",\"\",'Upgrade Information'!D284)","v":"2007-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E284=\"N/A\",\"N/A\",VLOOKUP(B284,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I284:$AY284,MATCH($E284,'Projected Revenue Requirements'!$I284:$AY284,0)+2)/12","v":4563.909351353891},null,{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!H284,\n               IF($B284=H$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!I284,\n               IF($B284=I$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!J284,\n               IF($B284=J$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!K284,\n               IF($B284=K$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!L284,\n               IF($B284=L$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!M284,\n               IF($B284=M$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!N284,\n               IF($B284=N$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!O284,\n               IF($B284=O$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!P284,\n               IF($B284=P$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!Q284,\n               IF($B284=Q$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!R284,\n               IF($B284=R$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!S284,\n               IF($B284=S$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!T284,\n               IF($B284=T$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!U284,\n               IF($B284=U$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!V284,\n               IF($B284=V$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!W284,\n               IF($B284=W$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!X284,\n               IF($B284=X$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!Y284,\n               IF($B284=Y$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!Z284,\n               IF($B284=Z$3,$F284,0)\n           )\n       )\n   )","v":4563.909351353891},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!AA284,\n               IF($B284=AA$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!AB284,\n               IF($B284=AB$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!AC284,\n               IF($B284=AC$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!AD284,\n               IF($B284=AD$3,$F284,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D284=\"\",$E284=\"N/A\"),0,\n    IF(YEAR($D284)>YEAR($E284),0,\n        IF( LEFT($A284,1)=\"b\",\n               $F284*'Planning Allocations'!AE284,\n               IF($B284=AE$3,$F284,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.53176302651339813,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B326","v":"b0322"},{"$f":"'Projected Revenue Requirements'!C326","v":"APS"},{"$f":"'Upgrade Information'!E326","v":4.2},{"$f":"IF('Upgrade Information'!D326=\"\",\"\",'Upgrade Information'!D326)","v":"2008-05-29"},{"$f":"IF('Current Monthly Zonal Charges'!E326=\"N/A\",\"N/A\",VLOOKUP(B326,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I326:$AY326,MATCH($E326,'Projected Revenue Requirements'!$I326:$AY326,0)+2)/12","v":34485.100970737716},null,{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!H326,\n               IF($B326=H$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!I326,\n               IF($B326=I$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!J326,\n               IF($B326=J$3,$F326,0)\n           )\n       )\n   )","v":34485.100970737716},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!K326,\n               IF($B326=K$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!L326,\n               IF($B326=L$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!M326,\n               IF($B326=M$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!N326,\n               IF($B326=N$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!O326,\n               IF($B326=O$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!P326,\n               IF($B326=P$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!Q326,\n               IF($B326=Q$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!R326,\n               IF($B326=R$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!S326,\n               IF($B326=S$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!T326,\n               IF($B326=T$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!U326,\n               IF($B326=U$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!V326,\n               IF($B326=V$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!W326,\n               IF($B326=W$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!X326,\n               IF($B326=X$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!Y326,\n               IF($B326=Y$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!Z326,\n               IF($B326=Z$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!AA326,\n               IF($B326=AA$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!AB326,\n               IF($B326=AB$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!AC326,\n               IF($B326=AC$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!AD326,\n               IF($B326=AD$3,$F326,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D326=\"\",$E326=\"N/A\"),0,\n    IF(YEAR($D326)>YEAR($E326),0,\n        IF( LEFT($A326,1)=\"b\",\n               $F326*'Planning Allocations'!AE326,\n               IF($B326=AE$3,$F326,0)\n           )\n       )\n   )","v":0},null,0,0,3.7670931661336988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B329","v":"b0326"},{"$f":"'Projected Revenue Requirements'!C329","v":"Dominion"},{"$f":"'Upgrade Information'!E329","v":12.8},{"$f":"IF('Upgrade Information'!D329=\"\",\"\",'Upgrade Information'!D329)","v":"2009-06-18"},{"$f":"IF('Current Monthly Zonal Charges'!E329=\"N/A\",\"N/A\",VLOOKUP(B329,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I329:$AY329,MATCH($E329,'Projected Revenue Requirements'!$I329:$AY329,0)+2)/12","v":87969.875825652431},null,{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!H329,\n               IF($B329=H$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!I329,\n               IF($B329=I$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!J329,\n               IF($B329=J$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!K329,\n               IF($B329=K$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!L329,\n               IF($B329=L$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!M329,\n               IF($B329=M$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!N329,\n               IF($B329=N$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!O329,\n               IF($B329=O$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!P329,\n               IF($B329=P$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!Q329,\n               IF($B329=Q$3,$F329,0)\n           )\n       )\n   )","v":87969.875825652431},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!R329,\n               IF($B329=R$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!S329,\n               IF($B329=S$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!T329,\n               IF($B329=T$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!U329,\n               IF($B329=U$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!V329,\n               IF($B329=V$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!W329,\n               IF($B329=W$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!X329,\n               IF($B329=X$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!Y329,\n               IF($B329=Y$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!Z329,\n               IF($B329=Z$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!AA329,\n               IF($B329=AA$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!AB329,\n               IF($B329=AB$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!AC329,\n               IF($B329=AC$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!AD329,\n               IF($B329=AD$3,$F329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D329=\"\",$E329=\"N/A\"),0,\n    IF(YEAR($D329)>YEAR($E329),0,\n        IF( LEFT($A329,1)=\"b\",\n               $F329*'Planning Allocations'!AE329,\n               IF($B329=AE$3,$F329,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,4.1580936092630765,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B374","v":"b0347.26"},{"$f":"'Projected Revenue Requirements'!C374","v":"APS"},{"$f":"'Upgrade Information'!E374","v":0.193},{"$f":"IF('Upgrade Information'!D374=\"\",\"\",'Upgrade Information'!D374)","v":"2011-05-25"},{"$f":"IF('Current Monthly Zonal Charges'!E374=\"N/A\",\"N/A\",VLOOKUP(B374,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I374:$AY374,MATCH($E374,'Projected Revenue Requirements'!$I374:$AY374,0)+2)/12","v":1706.6435863416264},null,{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!H374,\n               IF($B374=H$3,$F374,0)\n           )\n       )\n   )","v":14.047820432336216},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!I374,\n               IF($B374=I$3,$F374,0)\n           )\n       )\n   )","v":116.70922766300262},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!J374,\n               IF($B374=J$3,$F374,0)\n           )\n       )\n   )","v":241.79058280577399},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!K374,\n               IF($B374=K$3,$F374,0)\n           )\n       )\n   )","v":68.632792472612493},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!L374,\n               IF($B374=L$3,$F374,0)\n           )\n       )\n   )","v":97.075434386024668},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!M374,\n               IF($B374=M$3,$F374,0)\n           )\n       )\n   )","v":114.26510037431611},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!N374,\n               IF($B374=N$3,$F374,0)\n           )\n       )\n   )","v":18.065475579702152},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!O374,\n               IF($B374=O$3,$F374,0)\n           )\n       )\n   )","v":27.762985897280842},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!P374,\n               IF($B374=P$3,$F374,0)\n           )\n       )\n   )","v":14.588989337285051},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!Q374,\n               IF($B374=Q$3,$F374,0)\n           )\n       )\n   )","v":598.12623087849329},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!R374,\n               IF($B374=R$3,$F374,0)\n           )\n       )\n   )","v":22.169653263013235},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!S374,\n               IF($B374=S$3,$F374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!T374,\n               IF($B374=T$3,$F374,0)\n           )\n       )\n   )","v":16.087280208186101},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!U374,\n               IF($B374=U$3,$F374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!V374,\n               IF($B374=V$3,$F374,0)\n           )\n       )\n   )","v":32.904896604878118},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!W374,\n               IF($B374=W$3,$F374,0)\n           )\n       )\n   )","v":16.236679369631755},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!X374,\n               IF($B374=X$3,$F374,0)\n           )\n       )\n   )","v":3.6210487403627165},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!Y374,\n               IF($B374=Y$3,$F374,0)\n           )\n       )\n   )","v":0.65026253722749894},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!Z374,\n               IF($B374=Z$3,$F374,0)\n           )\n       )\n   )","v":46.123497950485394},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!AA374,\n               IF($B374=AA$3,$F374,0)\n           )\n       )\n   )","v":15.210231893512317},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!AB374,\n               IF($B374=AB$3,$F374,0)\n           )\n       )\n   )","v":145.6110409128263},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!AC374,\n               IF($B374=AC$3,$F374,0)\n           )\n       )\n   )","v":40.244264762659903},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!AD374,\n               IF($B374=AD$3,$F374,0)\n           )\n       )\n   )","v":54.530693927664721},{"$f":"\nIF( OR($D374=\"\",$E374=\"N/A\"),0,\n    IF(YEAR($D374)>YEAR($E374),0,\n        IF( LEFT($A374,1)=\"b\",\n               $F374*'Planning Allocations'!AE374,\n               IF($B374=AE$3,$F374,0)\n           )\n       )\n   )","v":2.1893963443510995},null,5.3740705555991647E-3,5.3740705555991655E-3,2.6412787739726031E-2,5.3740705555991647E-3,1.488887030460501E-2,5.3740705555991647E-3,5.3740705555991647E-3,5.3740705555991638E-3,5.3740705555991647E-3,2.8271778660658685E-2,5.3740705555991647E-3,0,5.3740705555991655E-3,0,5.3740705555991638E-3,5.3740705555991638E-3,5.3740705555991638E-3,5.3740705555991647E-3,5.3740705555991647E-3,5.3740705555991647E-3,2.495989593623818E-2,5.3740705555991638E-3,5.3740705555991647E-3,5.3740705555991647E-3]
[{"$f":"'Upgrade Information'!B412","v":"b0367"},{"$f":"'Projected Revenue Requirements'!C412","v":"PEPCO"},{"$f":"'Upgrade Information'!E412","v":20},{"$f":"IF('Upgrade Information'!D412=\"\",\"\",'Upgrade Information'!D412)","v":"2011-06-19"},{"$f":"IF('Current Monthly Zonal Charges'!E412=\"N/A\",\"N/A\",VLOOKUP(B412,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I412:$AY412,MATCH($E412,'Projected Revenue Requirements'!$I412:$AY412,0)+2)/12","v":156198.54461664057},null,{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!H412,\n               IF($B412=H$3,$F412,0)\n           )\n       )\n   )","v":2780.3340941762021},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!I412,\n               IF($B412=I$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!J412,\n               IF($B412=J$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!K412,\n               IF($B412=K$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!L412,\n               IF($B412=L$3,$F412,0)\n           )\n       )\n   )","v":41423.854032333082},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!M412,\n               IF($B412=M$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!N412,\n               IF($B412=N$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!O412,\n               IF($B412=O$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!P412,\n               IF($B412=P$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!Q412,\n               IF($B412=Q$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!R412,\n               IF($B412=R$3,$F412,0)\n           )\n       )\n   )","v":5076.4527000408189},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!S412,\n               IF($B412=S$3,$F412,0)\n           )\n       )\n   )","v":124.95883569331247},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!T412,\n               IF($B412=T$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!U412,\n               IF($B412=U$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!V412,\n               IF($B412=V$3,$F412,0)\n           )\n       )\n   )","v":4170.5011412643034},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!W412,\n               IF($B412=W$3,$F412,0)\n           )\n       )\n   )","v":1811.9031175530306},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!X412,\n               IF($B412=X$3,$F412,0)\n           )\n       )\n   )","v":390.49636154160146},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!Y412,\n               IF($B412=Y$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!Z412,\n               IF($B412=Z$3,$F412,0)\n           )\n       )\n   )","v":7481.9102871370833},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!AA412,\n               IF($B412=AA$3,$F412,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!AB412,\n               IF($B412=AB$3,$F412,0)\n           )\n       )\n   )","v":81941.756505889643},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!AC412,\n               IF($B412=AC$3,$F412,0)\n           )\n       )\n   )","v":5045.2129911174907},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!AD412,\n               IF($B412=AD$3,$F412,0)\n           )\n       )\n   )","v":5951.1645498940061},{"$f":"\nIF( OR($D412=\"\",$E412=\"N/A\"),0,\n    IF(YEAR($D412)>YEAR($E412),0,\n        IF( LEFT($A412,1)=\"b\",\n               $F412*'Planning Allocations'!AE412,\n               IF($B412=AE$3,$F412,0)\n           )\n       )\n   )","v":0},null,1.0636320176649587,0,0,0,6.3533518454498594,0,0,0,0,0,1.2305657043223084,0,0,0,0.68113167637301009,0.5997097665087977,0.57954342763668965,0,0.87175334830203932,0,14.046034575386479,0.67371911854251665,0.58649497880102552,0]
[{"$f":"'Upgrade Information'!B478","v":"b0412"},{"$f":"'Projected Revenue Requirements'!C478","v":"Dominion"},{"$f":"'Upgrade Information'!E478","v":0},{"$f":"IF('Upgrade Information'!D478=\"\",\"\",'Upgrade Information'!D478)","v":"2007-04-20"},{"$f":"IF('Current Monthly Zonal Charges'!E478=\"N/A\",\"N/A\",VLOOKUP(B478,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I478:$AY478,MATCH($E478,'Projected Revenue Requirements'!$I478:$AY478,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!H478,\n               IF($B478=H$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!I478,\n               IF($B478=I$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!J478,\n               IF($B478=J$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!K478,\n               IF($B478=K$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!L478,\n               IF($B478=L$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!M478,\n               IF($B478=M$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!N478,\n               IF($B478=N$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!O478,\n               IF($B478=O$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!P478,\n               IF($B478=P$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!Q478,\n               IF($B478=Q$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!R478,\n               IF($B478=R$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!S478,\n               IF($B478=S$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!T478,\n               IF($B478=T$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!U478,\n               IF($B478=U$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!V478,\n               IF($B478=V$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!W478,\n               IF($B478=W$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!X478,\n               IF($B478=X$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!Y478,\n               IF($B478=Y$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!Z478,\n               IF($B478=Z$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!AA478,\n               IF($B478=AA$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!AB478,\n               IF($B478=AB$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!AC478,\n               IF($B478=AC$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!AD478,\n               IF($B478=AD$3,$F478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D478=\"\",$E478=\"N/A\"),0,\n    IF(YEAR($D478)>YEAR($E478),0,\n        IF( LEFT($A478,1)=\"b\",\n               $F478*'Planning Allocations'!AE478,\n               IF($B478=AE$3,$F478,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B495","v":"b0430"},{"$f":"'Projected Revenue Requirements'!C495","v":"AEC"},{"$f":"'Upgrade Information'!E495","v":0.15},{"$f":"IF('Upgrade Information'!D495=\"\",\"\",'Upgrade Information'!D495)","v":"2007-02-01"},{"$f":"IF('Current Monthly Zonal Charges'!E495=\"N/A\",\"N/A\",VLOOKUP(B495,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I495:$AY495,MATCH($E495,'Projected Revenue Requirements'!$I495:$AY495,0)+2)/12","v":813.93604700211711},null,{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!H495,\n               IF($B495=H$3,$F495,0)\n           )\n       )\n   )","v":813.93604700211711},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!I495,\n               IF($B495=I$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!J495,\n               IF($B495=J$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!K495,\n               IF($B495=K$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!L495,\n               IF($B495=L$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!M495,\n               IF($B495=M$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!N495,\n               IF($B495=N$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!O495,\n               IF($B495=O$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!P495,\n               IF($B495=P$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!Q495,\n               IF($B495=Q$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!R495,\n               IF($B495=R$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!S495,\n               IF($B495=S$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!T495,\n               IF($B495=T$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!U495,\n               IF($B495=U$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!V495,\n               IF($B495=V$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!W495,\n               IF($B495=W$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!X495,\n               IF($B495=X$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!Y495,\n               IF($B495=Y$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!Z495,\n               IF($B495=Z$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!AA495,\n               IF($B495=AA$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!AB495,\n               IF($B495=AB$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!AC495,\n               IF($B495=AC$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!AD495,\n               IF($B495=AD$3,$F495,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D495=\"\",$E495=\"N/A\"),0,\n    IF(YEAR($D495)>YEAR($E495),0,\n        IF( LEFT($A495,1)=\"b\",\n               $F495*'Planning Allocations'!AE495,\n               IF($B495=AE$3,$F495,0)\n           )\n       )\n   )","v":0},null,0.31137568745299049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B526","v":"b0460"},{"$f":"'Projected Revenue Requirements'!C526","v":"APS"},{"$f":"'Upgrade Information'!E526","v":0.04},{"$f":"IF('Upgrade Information'!D526=\"\",\"\",'Upgrade Information'!D526)","v":"2011-05-30"},{"$f":"IF('Current Monthly Zonal Charges'!E526=\"N/A\",\"N/A\",VLOOKUP(B526,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I526:$AY526,MATCH($E526,'Projected Revenue Requirements'!$I526:$AY526,0)+2)/12","v":353.70851530396408},null,{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!H526,\n               IF($B526=H$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!I526,\n               IF($B526=I$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!J526,\n               IF($B526=J$3,$F526,0)\n           )\n       )\n   )","v":353.70851530396408},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!K526,\n               IF($B526=K$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!L526,\n               IF($B526=L$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!M526,\n               IF($B526=M$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!N526,\n               IF($B526=N$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!O526,\n               IF($B526=O$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!P526,\n               IF($B526=P$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!Q526,\n               IF($B526=Q$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!R526,\n               IF($B526=R$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!S526,\n               IF($B526=S$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!T526,\n               IF($B526=T$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!U526,\n               IF($B526=U$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!V526,\n               IF($B526=V$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!W526,\n               IF($B526=W$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!X526,\n               IF($B526=X$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!Y526,\n               IF($B526=Y$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!Z526,\n               IF($B526=Z$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!AA526,\n               IF($B526=AA$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!AB526,\n               IF($B526=AB$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!AC526,\n               IF($B526=AC$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!AD526,\n               IF($B526=AD$3,$F526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D526=\"\",$E526=\"N/A\"),0,\n    IF(YEAR($D526)>YEAR($E526),0,\n        IF( LEFT($A526,1)=\"b\",\n               $F526*'Planning Allocations'!AE526,\n               IF($B526=AE$3,$F526,0)\n           )\n       )\n   )","v":0},null,0,0,3.86385103507602E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B578","v":"b0490.4"},{"$f":"'Projected Revenue Requirements'!C578","v":"AEP"},{"$f":"'Upgrade Information'!E578","v":0.8},{"$f":"IF('Upgrade Information'!D578=\"\",\"\",'Upgrade Information'!D578)","v":""},{"$f":"IF('Current Monthly Zonal Charges'!E578=\"N/A\",\"N/A\",VLOOKUP(B578,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I578:$AY578,MATCH($E578,'Projected Revenue Requirements'!$I578:$AY578,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!H578,\n               IF($B578=H$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!I578,\n               IF($B578=I$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!J578,\n               IF($B578=J$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!K578,\n               IF($B578=K$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!L578,\n               IF($B578=L$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!M578,\n               IF($B578=M$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!N578,\n               IF($B578=N$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!O578,\n               IF($B578=O$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!P578,\n               IF($B578=P$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!Q578,\n               IF($B578=Q$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!R578,\n               IF($B578=R$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!S578,\n               IF($B578=S$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!T578,\n               IF($B578=T$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!U578,\n               IF($B578=U$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!V578,\n               IF($B578=V$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!W578,\n               IF($B578=W$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!X578,\n               IF($B578=X$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!Y578,\n               IF($B578=Y$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!Z578,\n               IF($B578=Z$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!AA578,\n               IF($B578=AA$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!AB578,\n               IF($B578=AB$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!AC578,\n               IF($B578=AC$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!AD578,\n               IF($B578=AD$3,$F578,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D578=\"\",$E578=\"N/A\"),0,\n    IF(YEAR($D578)>YEAR($E578),0,\n        IF( LEFT($A578,1)=\"b\",\n               $F578*'Planning Allocations'!AE578,\n               IF($B578=AE$3,$F578,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B613","v":"b0498.5"},{"$f":"'Projected Revenue Requirements'!C613","v":"PSEG"},{"$f":"'Upgrade Information'!E613","v":0.4},{"$f":"IF('Upgrade Information'!D613=\"\",\"\",'Upgrade Information'!D613)","v":"2008-10-14"},{"$f":"IF('Current Monthly Zonal Charges'!E613=\"N/A\",\"N/A\",VLOOKUP(B613,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I613:$AY613,MATCH($E613,'Projected Revenue Requirements'!$I613:$AY613,0)+2)/12","v":2457.59231678487},null,{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!H613,\n               IF($B613=H$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!I613,\n               IF($B613=I$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!J613,\n               IF($B613=J$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!K613,\n               IF($B613=K$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!L613,\n               IF($B613=L$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!M613,\n               IF($B613=M$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!N613,\n               IF($B613=N$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!O613,\n               IF($B613=O$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!P613,\n               IF($B613=P$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!Q613,\n               IF($B613=Q$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!R613,\n               IF($B613=R$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!S613,\n               IF($B613=S$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!T613,\n               IF($B613=T$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!U613,\n               IF($B613=U$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!V613,\n               IF($B613=V$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!W613,\n               IF($B613=W$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!X613,\n               IF($B613=X$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!Y613,\n               IF($B613=Y$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!Z613,\n               IF($B613=Z$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!AA613,\n               IF($B613=AA$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!AB613,\n               IF($B613=AB$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!AC613,\n               IF($B613=AC$3,$F613,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!AD613,\n               IF($B613=AD$3,$F613,0)\n           )\n       )\n   )","v":2457.59231678487},{"$f":"\nIF( OR($D613=\"\",$E613=\"N/A\"),0,\n    IF(YEAR($D613)>YEAR($E613),0,\n        IF( LEFT($A613,1)=\"b\",\n               $F613*'Planning Allocations'!AE613,\n               IF($B613=AE$3,$F613,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24219890773478567,0]
[{"$f":"'Upgrade Information'!B655","v":"b0512.28"},{"$f":"'Projected Revenue Requirements'!C655","v":"Mirant"},{"$f":"'Upgrade Information'!E655","v":0.48199999999999998},{"$f":"IF('Upgrade Information'!D655=\"\",\"\",'Upgrade Information'!D655)","v":""},{"$f":"IF('Current Monthly Zonal Charges'!E655=\"N/A\",\"N/A\",VLOOKUP(B655,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"N/A"},{"$f":"INDEX('Projected Revenue Requirements'!$I655:$AY655,MATCH($E655,'Projected Revenue Requirements'!$I655:$AY655,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!H655,\n               IF($B655=H$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!I655,\n               IF($B655=I$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!J655,\n               IF($B655=J$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!K655,\n               IF($B655=K$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!L655,\n               IF($B655=L$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!M655,\n               IF($B655=M$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!N655,\n               IF($B655=N$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!O655,\n               IF($B655=O$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!P655,\n               IF($B655=P$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!Q655,\n               IF($B655=Q$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!R655,\n               IF($B655=R$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!S655,\n               IF($B655=S$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!T655,\n               IF($B655=T$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!U655,\n               IF($B655=U$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!V655,\n               IF($B655=V$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!W655,\n               IF($B655=W$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!X655,\n               IF($B655=X$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!Y655,\n               IF($B655=Y$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!Z655,\n               IF($B655=Z$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!AA655,\n               IF($B655=AA$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!AB655,\n               IF($B655=AB$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!AC655,\n               IF($B655=AC$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!AD655,\n               IF($B655=AD$3,$F655,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D655=\"\",$E655=\"N/A\"),0,\n    IF(YEAR($D655)>YEAR($E655),0,\n        IF( LEFT($A655,1)=\"b\",\n               $F655*'Planning Allocations'!AE655,\n               IF($B655=AE$3,$F655,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B700","v":"b0550"},{"$f":"'Projected Revenue Requirements'!C700","v":"PENELEC"},{"$f":"'Upgrade Information'!E700","v":2.6},{"$f":"IF('Upgrade Information'!D700=\"\",\"\",'Upgrade Information'!D700)","v":"2008-04-21"},{"$f":"IF('Current Monthly Zonal Charges'!E700=\"N/A\",\"N/A\",VLOOKUP(B700,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I700:$AY700,MATCH($E700,'Projected Revenue Requirements'!$I700:$AY700,0)+2)/12","v":20691.925728626469},null,{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!H700,\n               IF($B700=H$3,$F700,0)\n           )\n       )\n   )","v":1775.3672275161512},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!I700,\n               IF($B700=I$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!J700,\n               IF($B700=J$3,$F700,0)\n           )\n       )\n   )","v":349.6935448137873},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!K700,\n               IF($B700=K$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!L700,\n               IF($B700=L$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!M700,\n               IF($B700=M$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!N700,\n               IF($B700=N$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!O700,\n               IF($B700=O$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!P700,\n               IF($B700=P$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!Q700,\n               IF($B700=Q$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!R700,\n               IF($B700=R$3,$F700,0)\n           )\n       )\n   )","v":2532.6917091838795},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!S700,\n               IF($B700=S$3,$F700,0)\n           )\n       )\n   )","v":151.05105781897322},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!T700,\n               IF($B700=T$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!U700,\n               IF($B700=U$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!V700,\n               IF($B700=V$3,$F700,0)\n           )\n       )\n   )","v":3757.6537123185672},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!W700,\n               IF($B700=W$3,$F700,0)\n           )\n       )\n   )","v":320.72484879371029},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!X700,\n               IF($B700=X$3,$F700,0)\n           )\n       )\n   )","v":366.24708539668853},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!Y700,\n               IF($B700=Y$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!Z700,\n               IF($B700=Z$3,$F700,0)\n           )\n       )\n   )","v":4506.7014236948453},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!AA700,\n               IF($B700=AA$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!AB700,\n               IF($B700=AB$3,$F700,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!AC700,\n               IF($B700=AC$3,$F700,0)\n           )\n       )\n   )","v":1324.283246632094},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!AD700,\n               IF($B700=AD$3,$F700,0)\n           )\n       )\n   )","v":5406.8001928900958},{"$f":"\nIF( OR($D700=\"\",$E700=\"N/A\"),0,\n    IF(YEAR($D700)>YEAR($E700),0,\n        IF( LEFT($A700,1)=\"b\",\n               $F700*'Planning Allocations'!AE700,\n               IF($B700=AE$3,$F700,0)\n           )\n       )\n   )","v":200.71167956767675},null,0.67917644510946873,0,3.8199921874287203E-2,0,0,0,0,0,0,0,0.61394121862261641,0,0,0,0.61370489675130535,0.10615458537507373,0.54355459393987615,0,0.52509745574707489,0,0,0.17683989619315946,0.53284716594955117,0.49266489830063026]
[{"$f":"'Upgrade Information'!B738","v":"b0587"},{"$f":"'Projected Revenue Requirements'!C738","v":"APS"},{"$f":"'Upgrade Information'!E738","v":3.16},{"$f":"IF('Upgrade Information'!D738=\"\",\"\",'Upgrade Information'!D738)","v":""},{"$f":"IF('Current Monthly Zonal Charges'!E738=\"N/A\",\"N/A\",VLOOKUP(B738,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I738:$AY738,MATCH($E738,'Projected Revenue Requirements'!$I738:$AY738,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!H738,\n               IF($B738=H$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!I738,\n               IF($B738=I$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!J738,\n               IF($B738=J$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!K738,\n               IF($B738=K$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!L738,\n               IF($B738=L$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!M738,\n               IF($B738=M$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!N738,\n               IF($B738=N$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!O738,\n               IF($B738=O$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!P738,\n               IF($B738=P$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!Q738,\n               IF($B738=Q$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!R738,\n               IF($B738=R$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!S738,\n               IF($B738=S$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!T738,\n               IF($B738=T$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!U738,\n               IF($B738=U$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!V738,\n               IF($B738=V$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!W738,\n               IF($B738=W$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!X738,\n               IF($B738=X$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!Y738,\n               IF($B738=Y$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!Z738,\n               IF($B738=Z$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!AA738,\n               IF($B738=AA$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!AB738,\n               IF($B738=AB$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!AC738,\n               IF($B738=AC$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!AD738,\n               IF($B738=AD$3,$F738,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D738=\"\",$E738=\"N/A\"),0,\n    IF(YEAR($D738)>YEAR($E738),0,\n        IF( LEFT($A738,1)=\"b\",\n               $F738*'Planning Allocations'!AE738,\n               IF($B738=AE$3,$F738,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B765","v":"b0614.2"},{"$f":"'Projected Revenue Requirements'!C765","v":"PPL"},{"$f":"'Upgrade Information'!E765","v":1.55},{"$f":"IF('Upgrade Information'!D765=\"\",\"\",'Upgrade Information'!D765)","v":"2013-03-04"},{"$f":"IF('Current Monthly Zonal Charges'!E765=\"N/A\",\"N/A\",VLOOKUP(B765,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I765:$AY765,MATCH($E765,'Projected Revenue Requirements'!$I765:$AY765,0)+2)/12","v":10726.019221230159},null,{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!H765,\n               IF($B765=H$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!I765,\n               IF($B765=I$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!J765,\n               IF($B765=J$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!K765,\n               IF($B765=K$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!L765,\n               IF($B765=L$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!M765,\n               IF($B765=M$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!N765,\n               IF($B765=N$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!O765,\n               IF($B765=O$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!P765,\n               IF($B765=P$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!Q765,\n               IF($B765=Q$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!R765,\n               IF($B765=R$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!S765,\n               IF($B765=S$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!T765,\n               IF($B765=T$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!U765,\n               IF($B765=U$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!V765,\n               IF($B765=V$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!W765,\n               IF($B765=W$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!X765,\n               IF($B765=X$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!Y765,\n               IF($B765=Y$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!Z765,\n               IF($B765=Z$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!AA765,\n               IF($B765=AA$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!AB765,\n               IF($B765=AB$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!AC765,\n               IF($B765=AC$3,$F765,0)\n           )\n       )\n   )","v":10726.019221230159},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!AD765,\n               IF($B765=AD$3,$F765,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D765=\"\",$E765=\"N/A\"),0,\n    IF(YEAR($D765)>YEAR($E765),0,\n        IF( LEFT($A765,1)=\"b\",\n               $F765*'Planning Allocations'!AE765,\n               IF($B765=AE$3,$F765,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4323130119421732,0,0]
[{"$f":"'Upgrade Information'!B821","v":"b0675.2"},{"$f":"'Projected Revenue Requirements'!C821","v":"APS"},{"$f":"'Upgrade Information'!E821","v":11.2},{"$f":"IF('Upgrade Information'!D821=\"\",\"\",'Upgrade Information'!D821)","v":""},{"$f":"IF('Current Monthly Zonal Charges'!E821=\"N/A\",\"N/A\",VLOOKUP(B821,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I821:$AY821,MATCH($E821,'Projected Revenue Requirements'!$I821:$AY821,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!H821,\n               IF($B821=H$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!I821,\n               IF($B821=I$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!J821,\n               IF($B821=J$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!K821,\n               IF($B821=K$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!L821,\n               IF($B821=L$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!M821,\n               IF($B821=M$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!N821,\n               IF($B821=N$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!O821,\n               IF($B821=O$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!P821,\n               IF($B821=P$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!Q821,\n               IF($B821=Q$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!R821,\n               IF($B821=R$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!S821,\n               IF($B821=S$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!T821,\n               IF($B821=T$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!U821,\n               IF($B821=U$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!V821,\n               IF($B821=V$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!W821,\n               IF($B821=W$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!X821,\n               IF($B821=X$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!Y821,\n               IF($B821=Y$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!Z821,\n               IF($B821=Z$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!AA821,\n               IF($B821=AA$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!AB821,\n               IF($B821=AB$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!AC821,\n               IF($B821=AC$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!AD821,\n               IF($B821=AD$3,$F821,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D821=\"\",$E821=\"N/A\"),0,\n    IF(YEAR($D821)>YEAR($E821),0,\n        IF( LEFT($A821,1)=\"b\",\n               $F821*'Planning Allocations'!AE821,\n               IF($B821=AE$3,$F821,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B852","v":"b0698"},{"$f":"'Projected Revenue Requirements'!C852","v":"ComEd"},{"$f":"'Upgrade Information'!E852","v":1.5},{"$f":"IF('Upgrade Information'!D852=\"\",\"\",'Upgrade Information'!D852)","v":""},{"$f":"IF('Current Monthly Zonal Charges'!E852=\"N/A\",\"N/A\",VLOOKUP(B852,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I852:$AY852,MATCH($E852,'Projected Revenue Requirements'!$I852:$AY852,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!H852,\n               IF($B852=H$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!I852,\n               IF($B852=I$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!J852,\n               IF($B852=J$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!K852,\n               IF($B852=K$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!L852,\n               IF($B852=L$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!M852,\n               IF($B852=M$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!N852,\n               IF($B852=N$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!O852,\n               IF($B852=O$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!P852,\n               IF($B852=P$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!Q852,\n               IF($B852=Q$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!R852,\n               IF($B852=R$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!S852,\n               IF($B852=S$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!T852,\n               IF($B852=T$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!U852,\n               IF($B852=U$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!V852,\n               IF($B852=V$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!W852,\n               IF($B852=W$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!X852,\n               IF($B852=X$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!Y852,\n               IF($B852=Y$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!Z852,\n               IF($B852=Z$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!AA852,\n               IF($B852=AA$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!AB852,\n               IF($B852=AB$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!AC852,\n               IF($B852=AC$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!AD852,\n               IF($B852=AD$3,$F852,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D852=\"\",$E852=\"N/A\"),0,\n    IF(YEAR($D852)>YEAR($E852),0,\n        IF( LEFT($A852,1)=\"b\",\n               $F852*'Planning Allocations'!AE852,\n               IF($B852=AE$3,$F852,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B904","v":"b0747"},{"$f":"'Projected Revenue Requirements'!C904","v":"PEPCO"},{"$f":"'Upgrade Information'!E904","v":1.42},{"$f":"IF('Upgrade Information'!D904=\"\",\"\",'Upgrade Information'!D904)","v":""},{"$f":"IF('Current Monthly Zonal Charges'!E904=\"N/A\",\"N/A\",VLOOKUP(B904,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I904:$AY904,MATCH($E904,'Projected Revenue Requirements'!$I904:$AY904,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!H904,\n               IF($B904=H$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!I904,\n               IF($B904=I$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!J904,\n               IF($B904=J$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!K904,\n               IF($B904=K$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!L904,\n               IF($B904=L$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!M904,\n               IF($B904=M$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!N904,\n               IF($B904=N$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!O904,\n               IF($B904=O$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!P904,\n               IF($B904=P$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!Q904,\n               IF($B904=Q$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!R904,\n               IF($B904=R$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!S904,\n               IF($B904=S$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!T904,\n               IF($B904=T$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!U904,\n               IF($B904=U$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!V904,\n               IF($B904=V$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!W904,\n               IF($B904=W$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!X904,\n               IF($B904=X$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!Y904,\n               IF($B904=Y$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!Z904,\n               IF($B904=Z$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!AA904,\n               IF($B904=AA$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!AB904,\n               IF($B904=AB$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!AC904,\n               IF($B904=AC$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!AD904,\n               IF($B904=AD$3,$F904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D904=\"\",$E904=\"N/A\"),0,\n    IF(YEAR($D904)>YEAR($E904),0,\n        IF( LEFT($A904,1)=\"b\",\n               $F904*'Planning Allocations'!AE904,\n               IF($B904=AE$3,$F904,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B939","v":"b0777"},{"$f":"'Projected Revenue Requirements'!C939","v":"Dominion"},{"$f":"'Upgrade Information'!E939","v":3.9},{"$f":"IF('Upgrade Information'!D939=\"\",\"\",'Upgrade Information'!D939)","v":"2011-06-06"},{"$f":"IF('Current Monthly Zonal Charges'!E939=\"N/A\",\"N/A\",VLOOKUP(B939,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I939:$AY939,MATCH($E939,'Projected Revenue Requirements'!$I939:$AY939,0)+2)/12","v":28297.466352661955},null,{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!H939,\n               IF($B939=H$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!I939,\n               IF($B939=I$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!J939,\n               IF($B939=J$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!K939,\n               IF($B939=K$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!L939,\n               IF($B939=L$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!M939,\n               IF($B939=M$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!N939,\n               IF($B939=N$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!O939,\n               IF($B939=O$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!P939,\n               IF($B939=P$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!Q939,\n               IF($B939=Q$3,$F939,0)\n           )\n       )\n   )","v":28297.466352661955},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!R939,\n               IF($B939=R$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!S939,\n               IF($B939=S$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!T939,\n               IF($B939=T$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!U939,\n               IF($B939=U$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!V939,\n               IF($B939=V$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!W939,\n               IF($B939=W$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!X939,\n               IF($B939=X$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!Y939,\n               IF($B939=Y$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!Z939,\n               IF($B939=Z$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!AA939,\n               IF($B939=AA$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!AB939,\n               IF($B939=AB$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!AC939,\n               IF($B939=AC$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!AD939,\n               IF($B939=AD$3,$F939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D939=\"\",$E939=\"N/A\"),0,\n    IF(YEAR($D939)>YEAR($E939),0,\n        IF( LEFT($A939,1)=\"b\",\n               $F939*'Planning Allocations'!AE939,\n               IF($B939=AE$3,$F939,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,1.337543254381057,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B981","v":"b0814.16"},{"$f":"'Projected Revenue Requirements'!C981","v":"PSEG"},{"$f":"'Upgrade Information'!E981","v":0.5},{"$f":"IF('Upgrade Information'!D981=\"\",\"\",'Upgrade Information'!D981)","v":"2009-12-07"},{"$f":"IF('Current Monthly Zonal Charges'!E981=\"N/A\",\"N/A\",VLOOKUP(B981,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I981:$AY981,MATCH($E981,'Projected Revenue Requirements'!$I981:$AY981,0)+2)/12","v":3167.010638297872},null,{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!H981,\n               IF($B981=H$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!I981,\n               IF($B981=I$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!J981,\n               IF($B981=J$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!K981,\n               IF($B981=K$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!L981,\n               IF($B981=L$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!M981,\n               IF($B981=M$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!N981,\n               IF($B981=N$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!O981,\n               IF($B981=O$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!P981,\n               IF($B981=P$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!Q981,\n               IF($B981=Q$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!R981,\n               IF($B981=R$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!S981,\n               IF($B981=S$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!T981,\n               IF($B981=T$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!U981,\n               IF($B981=U$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!V981,\n               IF($B981=V$3,$F981,0)\n           )\n       )\n   )","v":743.93079893617016},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!W981,\n               IF($B981=W$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!X981,\n               IF($B981=X$3,$F981,0)\n           )\n       )\n   )","v":50.988871276595738},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!Y981,\n               IF($B981=Y$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!Z981,\n               IF($B981=Z$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!AA981,\n               IF($B981=AA$3,$F981,0)\n           )\n       )\n   )","v":170.06847127659572},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!AB981,\n               IF($B981=AB$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!AC981,\n               IF($B981=AC$3,$F981,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!AD981,\n               IF($B981=AD$3,$F981,0)\n           )\n       )\n   )","v":2122.8472308510636},{"$f":"\nIF( OR($D981=\"\",$E981=\"N/A\"),0,\n    IF(YEAR($D981)>YEAR($E981),0,\n        IF( LEFT($A981,1)=\"b\",\n               $F981*'Planning Allocations'!AE981,\n               IF($B981=AE$3,$F981,0)\n           )\n       )\n   )","v":79.175265957446811},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12149974667823583,0,7.567359940129971E-2,0,0,6.0088496370206586E-2,0,0,0.20920934570326832,0.19434282267414535]
[{"$f":"'Upgrade Information'!B987","v":"b0814.21"},{"$f":"'Projected Revenue Requirements'!C987","v":"PSEG"},{"$f":"'Upgrade Information'!E987","v":0.5},{"$f":"IF('Upgrade Information'!D987=\"\",\"\",'Upgrade Information'!D987)","v":"2009-11-13"},{"$f":"IF('Current Monthly Zonal Charges'!E987=\"N/A\",\"N/A\",VLOOKUP(B987,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I987:$AY987,MATCH($E987,'Projected Revenue Requirements'!$I987:$AY987,0)+2)/12","v":3160.2234781323878},null,{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!H987,\n               IF($B987=H$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!I987,\n               IF($B987=I$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!J987,\n               IF($B987=J$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!K987,\n               IF($B987=K$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!L987,\n               IF($B987=L$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!M987,\n               IF($B987=M$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!N987,\n               IF($B987=N$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!O987,\n               IF($B987=O$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!P987,\n               IF($B987=P$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!Q987,\n               IF($B987=Q$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!R987,\n               IF($B987=R$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!S987,\n               IF($B987=S$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!T987,\n               IF($B987=T$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!U987,\n               IF($B987=U$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!V987,\n               IF($B987=V$3,$F987,0)\n           )\n       )\n   )","v":742.33649501329785},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!W987,\n               IF($B987=W$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!X987,\n               IF($B987=X$3,$F987,0)\n           )\n       )\n   )","v":50.879597997931441},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!Y987,\n               IF($B987=Y$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!Z987,\n               IF($B987=Z$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!AA987,\n               IF($B987=AA$3,$F987,0)\n           )\n       )\n   )","v":169.7040007757092},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!AB987,\n               IF($B987=AB$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!AC987,\n               IF($B987=AC$3,$F987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!AD987,\n               IF($B987=AD$3,$F987,0)\n           )\n       )\n   )","v":2118.2977973921397},{"$f":"\nIF( OR($D987=\"\",$E987=\"N/A\"),0,\n    IF(YEAR($D987)>YEAR($E987),0,\n        IF( LEFT($A987,1)=\"b\",\n               $F987*'Planning Allocations'!AE987,\n               IF($B987=AE$3,$F987,0)\n           )\n       )\n   )","v":79.005586953309702},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12123936288577274,0,7.5511424752050235E-2,0,0,5.9959721858357483E-2,0,0,0.20876099314005517,0.1939263302732197]
[{"$f":"'Upgrade Information'!B1026","v":"b0829.6"},{"$f":"'Projected Revenue Requirements'!C1026","v":"PSEG"},{"$f":"'Upgrade Information'!E1026","v":0.8},{"$f":"IF('Upgrade Information'!D1026=\"\",\"\",'Upgrade Information'!D1026)","v":"2010-11-23"},{"$f":"IF('Current Monthly Zonal Charges'!E1026=\"N/A\",\"N/A\",VLOOKUP(B1026,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1026:$AY1026,MATCH($E1026,'Projected Revenue Requirements'!$I1026:$AY1026,0)+2)/12","v":5186.6710401891251},null,{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!H1026,\n               IF($B1026=H$3,$F1026,0)\n           )\n       )\n   )","v":42.692817643525444},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!I1026,\n               IF($B1026=I$3,$F1026,0)\n           )\n       )\n   )","v":354.69173299395806},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!J1026,\n               IF($B1026=J$3,$F1026,0)\n           )\n       )\n   )","v":149.51142331833395},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!K1026,\n               IF($B1026=K$3,$F1026,0)\n           )\n       )\n   )","v":208.58234254293339},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!L1026,\n               IF($B1026=L$3,$F1026,0)\n           )\n       )\n   )","v":106.48705854467708},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!M1026,\n               IF($B1026=M$3,$F1026,0)\n           )\n       )\n   )","v":347.26377068933857},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!N1026,\n               IF($B1026=N$3,$F1026,0)\n           )\n       )\n   )","v":54.902898160089954},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!O1026,\n               IF($B1026=O$3,$F1026,0)\n           )\n       )\n   )","v":84.374661525714146},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!P1026,\n               IF($B1026=P$3,$F1026,0)\n           )\n       )\n   )","v":44.33748739742866},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!Q1026,\n               IF($B1026=Q$3,$F1026,0)\n           )\n       )\n   )","v":345.53253936944049},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!R1026,\n               IF($B1026=R$3,$F1026,0)\n           )\n       )\n   )","v":67.375929848827667},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!S1026,\n               IF($B1026=S$3,$F1026,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!T1026,\n               IF($B1026=T$3,$F1026,0)\n           )\n       )\n   )","v":48.89095241617958},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!U1026,\n               IF($B1026=U$3,$F1026,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!V1026,\n               IF($B1026=V$3,$F1026,0)\n           )\n       )\n   )","v":100.00147404343608},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!W1026,\n               IF($B1026=W$3,$F1026,0)\n           )\n       )\n   )","v":49.344992328379277},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!X1026,\n               IF($B1026=X$3,$F1026,0)\n           )\n       )\n   )","v":11.004751541012793},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!Y1026,\n               IF($B1026=Y$3,$F1026,0)\n           )\n       )\n   )","v":1.9762168840346515},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!Z1026,\n               IF($B1026=Z$3,$F1026,0)\n           )\n       )\n   )","v":140.17420685054381},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!AA1026,\n               IF($B1026=AA$3,$F1026,0)\n           )\n       )\n   )","v":46.225509478374171},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!AB1026,\n               IF($B1026=AB$3,$F1026,0)\n           )\n       )\n   )","v":95.279785603978098},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!AC1026,\n               IF($B1026=AC$3,$F1026,0)\n           )\n       )\n   )","v":122.30659303951975},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!AD1026,\n               IF($B1026=AD$3,$F1026,0)\n           )\n       )\n   )","v":2658.4386698677827},{"$f":"\nIF( OR($D1026=\"\",$E1026=\"N/A\"),0,\n    IF(YEAR($D1026)>YEAR($E1026),0,\n        IF( LEFT($A1026,1)=\"b\",\n               $F1026*'Planning Allocations'!AE1026,\n               IF($B1026=AE$3,$F1026,0)\n           )\n       )\n   )","v":107.27522610161711},null,1.6332370942435136E-2,1.6332370942435136E-2,1.6332370942435136E-2,1.6332370942435136E-2,1.6332370942435136E-2,1.6332370942435136E-2,1.6332370942435136E-2,1.6332370942435132E-2,1.6332370942435136E-2,1.6332370942435136E-2,1.6332370942435136E-2,0,1.6332370942435136E-2,0,1.6332370942435136E-2,1.6332370942435136E-2,1.6332370942435132E-2,1.6332370942435136E-2,1.6332370942435136E-2,1.6332370942435136E-2,1.6332370942435136E-2,1.6332370942435136E-2,0.26199257611784593,0.26331670618953634]
[{"$f":"'Upgrade Information'!B1074","v":"b0873"},{"$f":"'Projected Revenue Requirements'!C1074","v":"DPL"},{"$f":"'Upgrade Information'!E1074","v":16.3},{"$f":"IF('Upgrade Information'!D1074=\"\",\"\",'Upgrade Information'!D1074)","v":"2013-06-25"},{"$f":"IF('Current Monthly Zonal Charges'!E1074=\"N/A\",\"N/A\",VLOOKUP(B1074,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1074:$AY1074,MATCH($E1074,'Projected Revenue Requirements'!$I1074:$AY1074,0)+2)/12","v":117284.48620815757},null,{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!H1074,\n               IF($B1074=H$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!I1074,\n               IF($B1074=I$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!J1074,\n               IF($B1074=J$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!K1074,\n               IF($B1074=K$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!L1074,\n               IF($B1074=L$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!M1074,\n               IF($B1074=M$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!N1074,\n               IF($B1074=N$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!O1074,\n               IF($B1074=O$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!P1074,\n               IF($B1074=P$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!Q1074,\n               IF($B1074=Q$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!R1074,\n               IF($B1074=R$3,$F1074,0)\n           )\n       )\n   )","v":117284.48620815757},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!S1074,\n               IF($B1074=S$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!T1074,\n               IF($B1074=T$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!U1074,\n               IF($B1074=U$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!V1074,\n               IF($B1074=V$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!W1074,\n               IF($B1074=W$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!X1074,\n               IF($B1074=X$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!Y1074,\n               IF($B1074=Y$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!Z1074,\n               IF($B1074=Z$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!AA1074,\n               IF($B1074=AA$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!AB1074,\n               IF($B1074=AB$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!AC1074,\n               IF($B1074=AC$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!AD1074,\n               IF($B1074=AD$3,$F1074,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1074=\"\",$E1074=\"N/A\"),0,\n    IF(YEAR($D1074)>YEAR($E1074),0,\n        IF( LEFT($A1074,1)=\"b\",\n               $F1074*'Planning Allocations'!AE1074,\n               IF($B1074=AE$3,$F1074,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,28.430535041853336,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1109","v":"b0908"},{"$f":"'Projected Revenue Requirements'!C1109","v":"PPL"},{"$f":"'Upgrade Information'!E1109","v":0.79},{"$f":"IF('Upgrade Information'!D1109=\"\",\"\",'Upgrade Information'!D1109)","v":"2010-12-29"},{"$f":"IF('Current Monthly Zonal Charges'!E1109=\"N/A\",\"N/A\",VLOOKUP(B1109,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1109:$AY1109,MATCH($E1109,'Projected Revenue Requirements'!$I1109:$AY1109,0)+2)/12","v":5132.5798412698414},null,{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!H1109,\n               IF($B1109=H$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!I1109,\n               IF($B1109=I$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!J1109,\n               IF($B1109=J$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!K1109,\n               IF($B1109=K$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!L1109,\n               IF($B1109=L$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!M1109,\n               IF($B1109=M$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!N1109,\n               IF($B1109=N$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!O1109,\n               IF($B1109=O$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!P1109,\n               IF($B1109=P$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!Q1109,\n               IF($B1109=Q$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!R1109,\n               IF($B1109=R$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!S1109,\n               IF($B1109=S$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!T1109,\n               IF($B1109=T$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!U1109,\n               IF($B1109=U$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!V1109,\n               IF($B1109=V$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!W1109,\n               IF($B1109=W$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!X1109,\n               IF($B1109=X$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!Y1109,\n               IF($B1109=Y$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!Z1109,\n               IF($B1109=Z$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!AA1109,\n               IF($B1109=AA$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!AB1109,\n               IF($B1109=AB$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!AC1109,\n               IF($B1109=AC$3,$F1109,0)\n           )\n       )\n   )","v":5132.5798412698414},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!AD1109,\n               IF($B1109=AD$3,$F1109,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1109=\"\",$E1109=\"N/A\"),0,\n    IF(YEAR($D1109)>YEAR($E1109),0,\n        IF( LEFT($A1109,1)=\"b\",\n               $F1109*'Planning Allocations'!AE1109,\n               IF($B1109=AE$3,$F1109,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.68538576519908145,0,0]
[{"$f":"'Upgrade Information'!B1139","v":"b0931"},{"$f":"'Projected Revenue Requirements'!C1139","v":"DL"},{"$f":"'Upgrade Information'!E1139","v":0.3},{"$f":"IF('Upgrade Information'!D1139=\"\",\"\",'Upgrade Information'!D1139)","v":"2010-12-15"},{"$f":"IF('Current Monthly Zonal Charges'!E1139=\"N/A\",\"N/A\",VLOOKUP(B1139,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1139:$AY1139,MATCH($E1139,'Projected Revenue Requirements'!$I1139:$AY1139,0)+2)/12","v":3239.5317556586392},null,{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!H1139,\n               IF($B1139=H$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!I1139,\n               IF($B1139=I$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!J1139,\n               IF($B1139=J$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!K1139,\n               IF($B1139=K$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!L1139,\n               IF($B1139=L$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!M1139,\n               IF($B1139=M$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!N1139,\n               IF($B1139=N$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!O1139,\n               IF($B1139=O$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!P1139,\n               IF($B1139=P$3,$F1139,0)\n           )\n       )\n   )","v":3239.5317556586392},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!Q1139,\n               IF($B1139=Q$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!R1139,\n               IF($B1139=R$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!S1139,\n               IF($B1139=S$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!T1139,\n               IF($B1139=T$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!U1139,\n               IF($B1139=U$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!V1139,\n               IF($B1139=V$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!W1139,\n               IF($B1139=W$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!X1139,\n               IF($B1139=X$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!Y1139,\n               IF($B1139=Y$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!Z1139,\n               IF($B1139=Z$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!AA1139,\n               IF($B1139=AA$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!AB1139,\n               IF($B1139=AB$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!AC1139,\n               IF($B1139=AC$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!AD1139,\n               IF($B1139=AD$3,$F1139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1139=\"\",$E1139=\"N/A\"),0,\n    IF(YEAR($D1139)>YEAR($E1139),0,\n        IF( LEFT($A1139,1)=\"b\",\n               $F1139*'Planning Allocations'!AE1139,\n               IF($B1139=AE$3,$F1139,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,1.1933295596782847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1192","v":"b0984"},{"$f":"'Projected Revenue Requirements'!C1192","v":"APS"},{"$f":"'Upgrade Information'!E1192","v":0.14199999999999999},{"$f":"IF('Upgrade Information'!D1192=\"\",\"\",'Upgrade Information'!D1192)","v":""},{"$f":"IF('Current Monthly Zonal Charges'!E1192=\"N/A\",\"N/A\",VLOOKUP(B1192,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1192:$AY1192,MATCH($E1192,'Projected Revenue Requirements'!$I1192:$AY1192,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!H1192,\n               IF($B1192=H$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!I1192,\n               IF($B1192=I$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!J1192,\n               IF($B1192=J$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!K1192,\n               IF($B1192=K$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!L1192,\n               IF($B1192=L$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!M1192,\n               IF($B1192=M$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!N1192,\n               IF($B1192=N$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!O1192,\n               IF($B1192=O$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!P1192,\n               IF($B1192=P$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!Q1192,\n               IF($B1192=Q$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!R1192,\n               IF($B1192=R$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!S1192,\n               IF($B1192=S$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!T1192,\n               IF($B1192=T$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!U1192,\n               IF($B1192=U$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!V1192,\n               IF($B1192=V$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!W1192,\n               IF($B1192=W$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!X1192,\n               IF($B1192=X$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!Y1192,\n               IF($B1192=Y$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!Z1192,\n               IF($B1192=Z$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!AA1192,\n               IF($B1192=AA$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!AB1192,\n               IF($B1192=AB$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!AC1192,\n               IF($B1192=AC$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!AD1192,\n               IF($B1192=AD$3,$F1192,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1192=\"\",$E1192=\"N/A\"),0,\n    IF(YEAR($D1192)>YEAR($E1192),0,\n        IF( LEFT($A1192,1)=\"b\",\n               $F1192*'Planning Allocations'!AE1192,\n               IF($B1192=AE$3,$F1192,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1226","v":"b1015.2"},{"$f":"'Projected Revenue Requirements'!C1226","v":"PECO"},{"$f":"'Upgrade Information'!E1226","v":0.5},{"$f":"IF('Upgrade Information'!D1226=\"\",\"\",'Upgrade Information'!D1226)","v":"2014-05-30"},{"$f":"IF('Current Monthly Zonal Charges'!E1226=\"N/A\",\"N/A\",VLOOKUP(B1226,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1226:$AY1226,MATCH($E1226,'Projected Revenue Requirements'!$I1226:$AY1226,0)+2)/12","v":5148.7717504971197},null,{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!H1226,\n               IF($B1226=H$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!I1226,\n               IF($B1226=I$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!J1226,\n               IF($B1226=J$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!K1226,\n               IF($B1226=K$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!L1226,\n               IF($B1226=L$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!M1226,\n               IF($B1226=M$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!N1226,\n               IF($B1226=N$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!O1226,\n               IF($B1226=O$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!P1226,\n               IF($B1226=P$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!Q1226,\n               IF($B1226=Q$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!R1226,\n               IF($B1226=R$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!S1226,\n               IF($B1226=S$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!T1226,\n               IF($B1226=T$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!U1226,\n               IF($B1226=U$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!V1226,\n               IF($B1226=V$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!W1226,\n               IF($B1226=W$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!X1226,\n               IF($B1226=X$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!Y1226,\n               IF($B1226=Y$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!Z1226,\n               IF($B1226=Z$3,$F1226,0)\n           )\n       )\n   )","v":5148.7717504971197},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!AA1226,\n               IF($B1226=AA$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!AB1226,\n               IF($B1226=AB$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!AC1226,\n               IF($B1226=AC$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!AD1226,\n               IF($B1226=AD$3,$F1226,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1226=\"\",$E1226=\"N/A\"),0,\n    IF(YEAR($D1226)>YEAR($E1226),0,\n        IF( LEFT($A1226,1)=\"b\",\n               $F1226*'Planning Allocations'!AE1226,\n               IF($B1226=AE$3,$F1226,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59990815725970215,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1269","v":"b1034.3"},{"$f":"'Projected Revenue Requirements'!C1269","v":"AEP"},{"$f":"'Upgrade Information'!E1269","v":0},{"$f":"IF('Upgrade Information'!D1269=\"\",\"\",'Upgrade Information'!D1269)","v":"2014-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E1269=\"N/A\",\"N/A\",VLOOKUP(B1269,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1269:$AY1269,MATCH($E1269,'Projected Revenue Requirements'!$I1269:$AY1269,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!H1269,\n               IF($B1269=H$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!I1269,\n               IF($B1269=I$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!J1269,\n               IF($B1269=J$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!K1269,\n               IF($B1269=K$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!L1269,\n               IF($B1269=L$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!M1269,\n               IF($B1269=M$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!N1269,\n               IF($B1269=N$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!O1269,\n               IF($B1269=O$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!P1269,\n               IF($B1269=P$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!Q1269,\n               IF($B1269=Q$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!R1269,\n               IF($B1269=R$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!S1269,\n               IF($B1269=S$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!T1269,\n               IF($B1269=T$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!U1269,\n               IF($B1269=U$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!V1269,\n               IF($B1269=V$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!W1269,\n               IF($B1269=W$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!X1269,\n               IF($B1269=X$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!Y1269,\n               IF($B1269=Y$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!Z1269,\n               IF($B1269=Z$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!AA1269,\n               IF($B1269=AA$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!AB1269,\n               IF($B1269=AB$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!AC1269,\n               IF($B1269=AC$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!AD1269,\n               IF($B1269=AD$3,$F1269,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1269=\"\",$E1269=\"N/A\"),0,\n    IF(YEAR($D1269)>YEAR($E1269),0,\n        IF( LEFT($A1269,1)=\"b\",\n               $F1269*'Planning Allocations'!AE1269,\n               IF($B1269=AE$3,$F1269,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1313","v":"b1061.1"},{"$f":"'Projected Revenue Requirements'!C1313","v":"ME"},{"$f":"'Upgrade Information'!E1313","v":0.21129999999999999},{"$f":"IF('Upgrade Information'!D1313=\"\",\"\",'Upgrade Information'!D1313)","v":"2012-11-16"},{"$f":"IF('Current Monthly Zonal Charges'!E1313=\"N/A\",\"N/A\",VLOOKUP(B1313,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1313:$AY1313,MATCH($E1313,'Projected Revenue Requirements'!$I1313:$AY1313,0)+2)/12","v":1921.6983038953219},null,{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!H1313,\n               IF($B1313=H$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!I1313,\n               IF($B1313=I$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!J1313,\n               IF($B1313=J$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!K1313,\n               IF($B1313=K$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!L1313,\n               IF($B1313=L$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!M1313,\n               IF($B1313=M$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!N1313,\n               IF($B1313=N$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!O1313,\n               IF($B1313=O$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!P1313,\n               IF($B1313=P$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!Q1313,\n               IF($B1313=Q$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!R1313,\n               IF($B1313=R$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!S1313,\n               IF($B1313=S$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!T1313,\n               IF($B1313=T$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!U1313,\n               IF($B1313=U$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!V1313,\n               IF($B1313=V$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!W1313,\n               IF($B1313=W$3,$F1313,0)\n           )\n       )\n   )","v":1921.6983038953219},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!X1313,\n               IF($B1313=X$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!Y1313,\n               IF($B1313=Y$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!Z1313,\n               IF($B1313=Z$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!AA1313,\n               IF($B1313=AA$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!AB1313,\n               IF($B1313=AB$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!AC1313,\n               IF($B1313=AC$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!AD1313,\n               IF($B1313=AD$3,$F1313,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1313=\"\",$E1313=\"N/A\"),0,\n    IF(YEAR($D1313)>YEAR($E1313),0,\n        IF( LEFT($A1313,1)=\"b\",\n               $F1313*'Planning Allocations'!AE1313,\n               IF($B1313=AE$3,$F1313,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.63605014526704462,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1352","v":"b1090"},{"$f":"'Projected Revenue Requirements'!C1352","v":"Dominion"},{"$f":"'Upgrade Information'!E1352","v":1.49},{"$f":"IF('Upgrade Information'!D1352=\"\",\"\",'Upgrade Information'!D1352)","v":"2012-07-20"},{"$f":"IF('Current Monthly Zonal Charges'!E1352=\"N/A\",\"N/A\",VLOOKUP(B1352,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1352:$AY1352,MATCH($E1352,'Projected Revenue Requirements'!$I1352:$AY1352,0)+2)/12","v":11120.288266883334},null,{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!H1352,\n               IF($B1352=H$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!I1352,\n               IF($B1352=I$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!J1352,\n               IF($B1352=J$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!K1352,\n               IF($B1352=K$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!L1352,\n               IF($B1352=L$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!M1352,\n               IF($B1352=M$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!N1352,\n               IF($B1352=N$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!O1352,\n               IF($B1352=O$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!P1352,\n               IF($B1352=P$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!Q1352,\n               IF($B1352=Q$3,$F1352,0)\n           )\n       )\n   )","v":11120.288266883334},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!R1352,\n               IF($B1352=R$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!S1352,\n               IF($B1352=S$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!T1352,\n               IF($B1352=T$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!U1352,\n               IF($B1352=U$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!V1352,\n               IF($B1352=V$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!W1352,\n               IF($B1352=W$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!X1352,\n               IF($B1352=X$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!Y1352,\n               IF($B1352=Y$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!Z1352,\n               IF($B1352=Z$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!AA1352,\n               IF($B1352=AA$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!AB1352,\n               IF($B1352=AB$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!AC1352,\n               IF($B1352=AC$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!AD1352,\n               IF($B1352=AD$3,$F1352,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1352=\"\",$E1352=\"N/A\"),0,\n    IF(YEAR($D1352)>YEAR($E1352),0,\n        IF( LEFT($A1352,1)=\"b\",\n               $F1352*'Planning Allocations'!AE1352,\n               IF($B1352=AE$3,$F1352,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.52562538189018559,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1400","v":"b1141"},{"$f":"'Projected Revenue Requirements'!C1400","v":"APS"},{"$f":"'Upgrade Information'!E1400","v":1},{"$f":"IF('Upgrade Information'!D1400=\"\",\"\",'Upgrade Information'!D1400)","v":""},{"$f":"IF('Current Monthly Zonal Charges'!E1400=\"N/A\",\"N/A\",VLOOKUP(B1400,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1400:$AY1400,MATCH($E1400,'Projected Revenue Requirements'!$I1400:$AY1400,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!H1400,\n               IF($B1400=H$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!I1400,\n               IF($B1400=I$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!J1400,\n               IF($B1400=J$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!K1400,\n               IF($B1400=K$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!L1400,\n               IF($B1400=L$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!M1400,\n               IF($B1400=M$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!N1400,\n               IF($B1400=N$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!O1400,\n               IF($B1400=O$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!P1400,\n               IF($B1400=P$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!Q1400,\n               IF($B1400=Q$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!R1400,\n               IF($B1400=R$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!S1400,\n               IF($B1400=S$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!T1400,\n               IF($B1400=T$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!U1400,\n               IF($B1400=U$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!V1400,\n               IF($B1400=V$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!W1400,\n               IF($B1400=W$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!X1400,\n               IF($B1400=X$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!Y1400,\n               IF($B1400=Y$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!Z1400,\n               IF($B1400=Z$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!AA1400,\n               IF($B1400=AA$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!AB1400,\n               IF($B1400=AB$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!AC1400,\n               IF($B1400=AC$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!AD1400,\n               IF($B1400=AD$3,$F1400,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1400=\"\",$E1400=\"N/A\"),0,\n    IF(YEAR($D1400)>YEAR($E1400),0,\n        IF( LEFT($A1400,1)=\"b\",\n               $F1400*'Planning Allocations'!AE1400,\n               IF($B1400=AE$3,$F1400,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1435","v":"b1156.2"},{"$f":"'Projected Revenue Requirements'!C1435","v":"PECO"},{"$f":"'Upgrade Information'!E1435","v":0.5},{"$f":"IF('Upgrade Information'!D1435=\"\",\"\",'Upgrade Information'!D1435)","v":"2014-05-30"},{"$f":"IF('Current Monthly Zonal Charges'!E1435=\"N/A\",\"N/A\",VLOOKUP(B1435,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1435:$AY1435,MATCH($E1435,'Projected Revenue Requirements'!$I1435:$AY1435,0)+2)/12","v":5148.7717504971197},null,{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!H1435,\n               IF($B1435=H$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!I1435,\n               IF($B1435=I$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!J1435,\n               IF($B1435=J$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!K1435,\n               IF($B1435=K$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!L1435,\n               IF($B1435=L$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!M1435,\n               IF($B1435=M$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!N1435,\n               IF($B1435=N$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!O1435,\n               IF($B1435=O$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!P1435,\n               IF($B1435=P$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!Q1435,\n               IF($B1435=Q$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!R1435,\n               IF($B1435=R$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!S1435,\n               IF($B1435=S$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!T1435,\n               IF($B1435=T$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!U1435,\n               IF($B1435=U$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!V1435,\n               IF($B1435=V$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!W1435,\n               IF($B1435=W$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!X1435,\n               IF($B1435=X$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!Y1435,\n               IF($B1435=Y$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!Z1435,\n               IF($B1435=Z$3,$F1435,0)\n           )\n       )\n   )","v":5148.7717504971197},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!AA1435,\n               IF($B1435=AA$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!AB1435,\n               IF($B1435=AB$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!AC1435,\n               IF($B1435=AC$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!AD1435,\n               IF($B1435=AD$3,$F1435,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1435=\"\",$E1435=\"N/A\"),0,\n    IF(YEAR($D1435)>YEAR($E1435),0,\n        IF( LEFT($A1435,1)=\"b\",\n               $F1435*'Planning Allocations'!AE1435,\n               IF($B1435=AE$3,$F1435,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59990815725970215,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1465","v":"b1179"},{"$f":"'Projected Revenue Requirements'!C1465","v":"PECO"},{"$f":"'Upgrade Information'!E1465","v":3.94},{"$f":"IF('Upgrade Information'!D1465=\"\",\"\",'Upgrade Information'!D1465)","v":"2011-02-11"},{"$f":"IF('Current Monthly Zonal Charges'!E1465=\"N/A\",\"N/A\",VLOOKUP(B1465,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1465:$AY1465,MATCH($E1465,'Projected Revenue Requirements'!$I1465:$AY1465,0)+2)/12","v":38432.560530766154},null,{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!H1465,\n               IF($B1465=H$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!I1465,\n               IF($B1465=I$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!J1465,\n               IF($B1465=J$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!K1465,\n               IF($B1465=K$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!L1465,\n               IF($B1465=L$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!M1465,\n               IF($B1465=M$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!N1465,\n               IF($B1465=N$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!O1465,\n               IF($B1465=O$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!P1465,\n               IF($B1465=P$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!Q1465,\n               IF($B1465=Q$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!R1465,\n               IF($B1465=R$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!S1465,\n               IF($B1465=S$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!T1465,\n               IF($B1465=T$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!U1465,\n               IF($B1465=U$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!V1465,\n               IF($B1465=V$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!W1465,\n               IF($B1465=W$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!X1465,\n               IF($B1465=X$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!Y1465,\n               IF($B1465=Y$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!Z1465,\n               IF($B1465=Z$3,$F1465,0)\n           )\n       )\n   )","v":38432.560530766154},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!AA1465,\n               IF($B1465=AA$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!AB1465,\n               IF($B1465=AB$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!AC1465,\n               IF($B1465=AC$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!AD1465,\n               IF($B1465=AD$3,$F1465,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1465=\"\",$E1465=\"N/A\"),0,\n    IF(YEAR($D1465)>YEAR($E1465),0,\n        IF( LEFT($A1465,1)=\"b\",\n               $F1465*'Planning Allocations'!AE1465,\n               IF($B1465=AE$3,$F1465,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.477962450861761,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1518","v":"b1229"},{"$f":"'Projected Revenue Requirements'!C1518","v":"ATSI"},{"$f":"'Upgrade Information'!E1518","v":0.247},{"$f":"IF('Upgrade Information'!D1518=\"\",\"\",'Upgrade Information'!D1518)","v":"2013-11-27"},{"$f":"IF('Current Monthly Zonal Charges'!E1518=\"N/A\",\"N/A\",VLOOKUP(B1518,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1518:$AY1518,MATCH($E1518,'Projected Revenue Requirements'!$I1518:$AY1518,0)+2)/12","v":2889.8883145226705},null,{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!H1518,\n               IF($B1518=H$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!I1518,\n               IF($B1518=I$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!J1518,\n               IF($B1518=J$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!K1518,\n               IF($B1518=K$3,$F1518,0)\n           )\n       )\n   )","v":2889.8883145226705},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!L1518,\n               IF($B1518=L$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!M1518,\n               IF($B1518=M$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!N1518,\n               IF($B1518=N$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!O1518,\n               IF($B1518=O$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!P1518,\n               IF($B1518=P$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!Q1518,\n               IF($B1518=Q$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!R1518,\n               IF($B1518=R$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!S1518,\n               IF($B1518=S$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!T1518,\n               IF($B1518=T$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!U1518,\n               IF($B1518=U$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!V1518,\n               IF($B1518=V$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!W1518,\n               IF($B1518=W$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!X1518,\n               IF($B1518=X$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!Y1518,\n               IF($B1518=Y$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!Z1518,\n               IF($B1518=Z$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!AA1518,\n               IF($B1518=AA$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!AB1518,\n               IF($B1518=AB$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!AC1518,\n               IF($B1518=AC$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!AD1518,\n               IF($B1518=AD$3,$F1518,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1518=\"\",$E1518=\"N/A\"),0,\n    IF(YEAR($D1518)>YEAR($E1518),0,\n        IF( LEFT($A1518,1)=\"b\",\n               $F1518*'Planning Allocations'!AE1518,\n               IF($B1518=AE$3,$F1518,0)\n           )\n       )\n   )","v":0},null,0,0,0,0.22628343012917215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1552","v":"b1257"},{"$f":"'Projected Revenue Requirements'!C1552","v":"ComEd"},{"$f":"'Upgrade Information'!E1552","v":0.04},{"$f":"IF('Upgrade Information'!D1552=\"\",\"\",'Upgrade Information'!D1552)","v":"2011-05-01"},{"$f":"IF('Current Monthly Zonal Charges'!E1552=\"N/A\",\"N/A\",VLOOKUP(B1552,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1552:$AY1552,MATCH($E1552,'Projected Revenue Requirements'!$I1552:$AY1552,0)+2)/12","v":356.25902014909406},null,{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!H1552,\n               IF($B1552=H$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!I1552,\n               IF($B1552=I$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!J1552,\n               IF($B1552=J$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!K1552,\n               IF($B1552=K$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!L1552,\n               IF($B1552=L$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!M1552,\n               IF($B1552=M$3,$F1552,0)\n           )\n       )\n   )","v":356.25902014909406},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!N1552,\n               IF($B1552=N$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!O1552,\n               IF($B1552=O$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!P1552,\n               IF($B1552=P$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!Q1552,\n               IF($B1552=Q$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!R1552,\n               IF($B1552=R$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!S1552,\n               IF($B1552=S$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!T1552,\n               IF($B1552=T$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!U1552,\n               IF($B1552=U$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!V1552,\n               IF($B1552=V$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!W1552,\n               IF($B1552=W$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!X1552,\n               IF($B1552=X$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!Y1552,\n               IF($B1552=Y$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!Z1552,\n               IF($B1552=Z$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!AA1552,\n               IF($B1552=AA$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!AB1552,\n               IF($B1552=AB$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!AC1552,\n               IF($B1552=AC$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!AD1552,\n               IF($B1552=AD$3,$F1552,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1552=\"\",$E1552=\"N/A\"),0,\n    IF(YEAR($D1552)>YEAR($E1552),0,\n        IF( LEFT($A1552,1)=\"b\",\n               $F1552*'Planning Allocations'!AE1552,\n               IF($B1552=AE$3,$F1552,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,1.6755431921715622E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1595","v":"b1288"},{"$f":"'Projected Revenue Requirements'!C1595","v":"ATSI"},{"$f":"'Upgrade Information'!E1595","v":0.01},{"$f":"IF('Upgrade Information'!D1595=\"\",\"\",'Upgrade Information'!D1595)","v":"2013-11-27"},{"$f":"IF('Current Monthly Zonal Charges'!E1595=\"N/A\",\"N/A\",VLOOKUP(B1595,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1595:$AY1595,MATCH($E1595,'Projected Revenue Requirements'!$I1595:$AY1595,0)+2)/12","v":116.99952690375183},null,{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!H1595,\n               IF($B1595=H$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!I1595,\n               IF($B1595=I$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!J1595,\n               IF($B1595=J$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!K1595,\n               IF($B1595=K$3,$F1595,0)\n           )\n       )\n   )","v":116.99952690375183},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!L1595,\n               IF($B1595=L$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!M1595,\n               IF($B1595=M$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!N1595,\n               IF($B1595=N$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!O1595,\n               IF($B1595=O$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!P1595,\n               IF($B1595=P$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!Q1595,\n               IF($B1595=Q$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!R1595,\n               IF($B1595=R$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!S1595,\n               IF($B1595=S$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!T1595,\n               IF($B1595=T$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!U1595,\n               IF($B1595=U$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!V1595,\n               IF($B1595=V$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!W1595,\n               IF($B1595=W$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!X1595,\n               IF($B1595=X$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!Y1595,\n               IF($B1595=Y$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!Z1595,\n               IF($B1595=Z$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!AA1595,\n               IF($B1595=AA$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!AB1595,\n               IF($B1595=AB$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!AC1595,\n               IF($B1595=AC$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!AD1595,\n               IF($B1595=AD$3,$F1595,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1595=\"\",$E1595=\"N/A\"),0,\n    IF(YEAR($D1595)>YEAR($E1595),0,\n        IF( LEFT($A1595,1)=\"b\",\n               $F1595*'Planning Allocations'!AE1595,\n               IF($B1595=AE$3,$F1595,0)\n           )\n       )\n   )","v":0},null,0,0,0,9.1612724748652685E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1600","v":"b1293"},{"$f":"'Projected Revenue Requirements'!C1600","v":"ATSI"},{"$f":"'Upgrade Information'!E1600","v":1.4E-2},{"$f":"IF('Upgrade Information'!D1600=\"\",\"\",'Upgrade Information'!D1600)","v":"2011-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E1600=\"N/A\",\"N/A\",VLOOKUP(B1600,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1600:$AY1600,MATCH($E1600,'Projected Revenue Requirements'!$I1600:$AY1600,0)+2)/12","v":153.99695438529685},null,{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!H1600,\n               IF($B1600=H$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!I1600,\n               IF($B1600=I$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!J1600,\n               IF($B1600=J$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!K1600,\n               IF($B1600=K$3,$F1600,0)\n           )\n       )\n   )","v":153.99695438529685},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!L1600,\n               IF($B1600=L$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!M1600,\n               IF($B1600=M$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!N1600,\n               IF($B1600=N$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!O1600,\n               IF($B1600=O$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!P1600,\n               IF($B1600=P$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!Q1600,\n               IF($B1600=Q$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!R1600,\n               IF($B1600=R$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!S1600,\n               IF($B1600=S$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!T1600,\n               IF($B1600=T$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!U1600,\n               IF($B1600=U$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!V1600,\n               IF($B1600=V$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!W1600,\n               IF($B1600=W$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!X1600,\n               IF($B1600=X$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!Y1600,\n               IF($B1600=Y$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!Z1600,\n               IF($B1600=Z$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!AA1600,\n               IF($B1600=AA$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!AB1600,\n               IF($B1600=AB$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!AC1600,\n               IF($B1600=AC$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!AD1600,\n               IF($B1600=AD$3,$F1600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1600=\"\",$E1600=\"N/A\"),0,\n    IF(YEAR($D1600)>YEAR($E1600),0,\n        IF( LEFT($A1600,1)=\"b\",\n               $F1600*'Planning Allocations'!AE1600,\n               IF($B1600=AE$3,$F1600,0)\n           )\n       )\n   )","v":0},null,0,0,0,1.2058237300255799E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1640","v":"b1313"},{"$f":"'Projected Revenue Requirements'!C1640","v":"Dominion"},{"$f":"'Upgrade Information'!E1640","v":29.26},{"$f":"IF('Upgrade Information'!D1640=\"\",\"\",'Upgrade Information'!D1640)","v":"2015-06-18"},{"$f":"IF('Current Monthly Zonal Charges'!E1640=\"N/A\",\"N/A\",VLOOKUP(B1640,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1640:$AY1640,MATCH($E1640,'Projected Revenue Requirements'!$I1640:$AY1640,0)+2)/12","v":234723.38971258677},null,{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!H1640,\n               IF($B1640=H$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!I1640,\n               IF($B1640=I$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!J1640,\n               IF($B1640=J$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!K1640,\n               IF($B1640=K$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!L1640,\n               IF($B1640=L$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!M1640,\n               IF($B1640=M$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!N1640,\n               IF($B1640=N$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!O1640,\n               IF($B1640=O$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!P1640,\n               IF($B1640=P$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!Q1640,\n               IF($B1640=Q$3,$F1640,0)\n           )\n       )\n   )","v":234723.38971258677},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!R1640,\n               IF($B1640=R$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!S1640,\n               IF($B1640=S$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!T1640,\n               IF($B1640=T$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!U1640,\n               IF($B1640=U$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!V1640,\n               IF($B1640=V$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!W1640,\n               IF($B1640=W$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!X1640,\n               IF($B1640=X$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!Y1640,\n               IF($B1640=Y$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!Z1640,\n               IF($B1640=Z$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!AA1640,\n               IF($B1640=AA$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!AB1640,\n               IF($B1640=AB$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!AC1640,\n               IF($B1640=AC$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!AD1640,\n               IF($B1640=AD$3,$F1640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1640=\"\",$E1640=\"N/A\"),0,\n    IF(YEAR($D1640)>YEAR($E1640),0,\n        IF( LEFT($A1640,1)=\"b\",\n               $F1640*'Planning Allocations'!AE1640,\n               IF($B1640=AE$3,$F1640,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,11.094727797988627,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1687","v":"b1357"},{"$f":"'Projected Revenue Requirements'!C1687","v":"JCPL"},{"$f":"'Upgrade Information'!E1687","v":9.4830000000000005},{"$f":"IF('Upgrade Information'!D1687=\"\",\"\",'Upgrade Information'!D1687)","v":"2013-07-12"},{"$f":"IF('Current Monthly Zonal Charges'!E1687=\"N/A\",\"N/A\",VLOOKUP(B1687,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1687:$AY1687,MATCH($E1687,'Projected Revenue Requirements'!$I1687:$AY1687,0)+2)/12","v":75698.687613682778},null,{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!H1687,\n               IF($B1687=H$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!I1687,\n               IF($B1687=I$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!J1687,\n               IF($B1687=J$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!K1687,\n               IF($B1687=K$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!L1687,\n               IF($B1687=L$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!M1687,\n               IF($B1687=M$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!N1687,\n               IF($B1687=N$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!O1687,\n               IF($B1687=O$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!P1687,\n               IF($B1687=P$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!Q1687,\n               IF($B1687=Q$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!R1687,\n               IF($B1687=R$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!S1687,\n               IF($B1687=S$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!T1687,\n               IF($B1687=T$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!U1687,\n               IF($B1687=U$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!V1687,\n               IF($B1687=V$3,$F1687,0)\n           )\n       )\n   )","v":75698.687613682778},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!W1687,\n               IF($B1687=W$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!X1687,\n               IF($B1687=X$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!Y1687,\n               IF($B1687=Y$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!Z1687,\n               IF($B1687=Z$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!AA1687,\n               IF($B1687=AA$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!AB1687,\n               IF($B1687=AB$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!AC1687,\n               IF($B1687=AC$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!AD1687,\n               IF($B1687=AD$3,$F1687,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1687=\"\",$E1687=\"N/A\"),0,\n    IF(YEAR($D1687)>YEAR($E1687),0,\n        IF( LEFT($A1687,1)=\"b\",\n               $F1687*'Planning Allocations'!AE1687,\n               IF($B1687=AE$3,$F1687,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.363208220562607,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1723","v":"b1391"},{"$f":"'Projected Revenue Requirements'!C1723","v":"APS"},{"$f":"'Upgrade Information'!E1723","v":0.25},{"$f":"IF('Upgrade Information'!D1723=\"\",\"\",'Upgrade Information'!D1723)","v":"2014-12-22"},{"$f":"IF('Current Monthly Zonal Charges'!E1723=\"N/A\",\"N/A\",VLOOKUP(B1723,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1723:$AY1723,MATCH($E1723,'Projected Revenue Requirements'!$I1723:$AY1723,0)+2)/12","v":2399.392845080456},null,{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!H1723,\n               IF($B1723=H$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!I1723,\n               IF($B1723=I$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!J1723,\n               IF($B1723=J$3,$F1723,0)\n           )\n       )\n   )","v":2399.392845080456},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!K1723,\n               IF($B1723=K$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!L1723,\n               IF($B1723=L$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!M1723,\n               IF($B1723=M$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!N1723,\n               IF($B1723=N$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!O1723,\n               IF($B1723=O$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!P1723,\n               IF($B1723=P$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!Q1723,\n               IF($B1723=Q$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!R1723,\n               IF($B1723=R$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!S1723,\n               IF($B1723=S$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!T1723,\n               IF($B1723=T$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!U1723,\n               IF($B1723=U$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!V1723,\n               IF($B1723=V$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!W1723,\n               IF($B1723=W$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!X1723,\n               IF($B1723=X$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!Y1723,\n               IF($B1723=Y$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!Z1723,\n               IF($B1723=Z$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!AA1723,\n               IF($B1723=AA$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!AB1723,\n               IF($B1723=AB$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!AC1723,\n               IF($B1723=AC$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!AD1723,\n               IF($B1723=AD$3,$F1723,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1723=\"\",$E1723=\"N/A\"),0,\n    IF(YEAR($D1723)>YEAR($E1723),0,\n        IF( LEFT($A1723,1)=\"b\",\n               $F1723*'Planning Allocations'!AE1723,\n               IF($B1723=AE$3,$F1723,0)\n           )\n       )\n   )","v":0},null,0,0,0.26210555095206145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1752","v":"b1404"},{"$f":"'Projected Revenue Requirements'!C1752","v":"APS"},{"$f":"'Upgrade Information'!E1752","v":0.25},{"$f":"IF('Upgrade Information'!D1752=\"\",\"\",'Upgrade Information'!D1752)","v":"2015-05-15"},{"$f":"IF('Current Monthly Zonal Charges'!E1752=\"N/A\",\"N/A\",VLOOKUP(B1752,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1752:$AY1752,MATCH($E1752,'Projected Revenue Requirements'!$I1752:$AY1752,0)+2)/12","v":2421.3364060607678},null,{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!H1752,\n               IF($B1752=H$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!I1752,\n               IF($B1752=I$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!J1752,\n               IF($B1752=J$3,$F1752,0)\n           )\n       )\n   )","v":2421.3364060607678},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!K1752,\n               IF($B1752=K$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!L1752,\n               IF($B1752=L$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!M1752,\n               IF($B1752=M$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!N1752,\n               IF($B1752=N$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!O1752,\n               IF($B1752=O$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!P1752,\n               IF($B1752=P$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!Q1752,\n               IF($B1752=Q$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!R1752,\n               IF($B1752=R$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!S1752,\n               IF($B1752=S$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!T1752,\n               IF($B1752=T$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!U1752,\n               IF($B1752=U$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!V1752,\n               IF($B1752=V$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!W1752,\n               IF($B1752=W$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!X1752,\n               IF($B1752=X$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!Y1752,\n               IF($B1752=Y$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!Z1752,\n               IF($B1752=Z$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!AA1752,\n               IF($B1752=AA$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!AB1752,\n               IF($B1752=AB$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!AC1752,\n               IF($B1752=AC$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!AD1752,\n               IF($B1752=AD$3,$F1752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1752=\"\",$E1752=\"N/A\"),0,\n    IF(YEAR($D1752)>YEAR($E1752),0,\n        IF( LEFT($A1752,1)=\"b\",\n               $F1752*'Planning Allocations'!AE1752,\n               IF($B1752=AE$3,$F1752,0)\n           )\n       )\n   )","v":0},null,0,0,0.26450262784273709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1806","v":"b1445.1"},{"$f":"'Projected Revenue Requirements'!C1806","v":"AEP"},{"$f":"'Upgrade Information'!E1806","v":1.5},{"$f":"IF('Upgrade Information'!D1806=\"\",\"\",'Upgrade Information'!D1806)","v":"2015-07-30"},{"$f":"IF('Current Monthly Zonal Charges'!E1806=\"N/A\",\"N/A\",VLOOKUP(B1806,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1806:$AY1806,MATCH($E1806,'Projected Revenue Requirements'!$I1806:$AY1806,0)+2)/12","v":13732.117627563561},null,{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!H1806,\n               IF($B1806=H$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!I1806,\n               IF($B1806=I$3,$F1806,0)\n           )\n       )\n   )","v":13732.117627563561},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!J1806,\n               IF($B1806=J$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!K1806,\n               IF($B1806=K$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!L1806,\n               IF($B1806=L$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!M1806,\n               IF($B1806=M$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!N1806,\n               IF($B1806=N$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!O1806,\n               IF($B1806=O$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!P1806,\n               IF($B1806=P$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!Q1806,\n               IF($B1806=Q$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!R1806,\n               IF($B1806=R$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!S1806,\n               IF($B1806=S$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!T1806,\n               IF($B1806=T$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!U1806,\n               IF($B1806=U$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!V1806,\n               IF($B1806=V$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!W1806,\n               IF($B1806=W$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!X1806,\n               IF($B1806=X$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!Y1806,\n               IF($B1806=Y$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!Z1806,\n               IF($B1806=Z$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!AA1806,\n               IF($B1806=AA$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!AB1806,\n               IF($B1806=AB$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!AC1806,\n               IF($B1806=AC$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!AD1806,\n               IF($B1806=AD$3,$F1806,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1806=\"\",$E1806=\"N/A\"),0,\n    IF(YEAR($D1806)>YEAR($E1806),0,\n        IF( LEFT($A1806,1)=\"b\",\n               $F1806*'Planning Allocations'!AE1806,\n               IF($B1806=AE$3,$F1806,0)\n           )\n       )\n   )","v":0},null,0,0.63231820213396639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1839","v":"b1465.2"},{"$f":"'Projected Revenue Requirements'!C1839","v":"AEP"},{"$f":"'Upgrade Information'!E1839","v":16},{"$f":"IF('Upgrade Information'!D1839=\"\",\"\",'Upgrade Information'!D1839)","v":"2013-06-14"},{"$f":"IF('Current Monthly Zonal Charges'!E1839=\"N/A\",\"N/A\",VLOOKUP(B1839,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1839:$AY1839,MATCH($E1839,'Projected Revenue Requirements'!$I1839:$AY1839,0)+2)/12","v":137261.1338935775},null,{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!H1839,\n               IF($B1839=H$3,$F1839,0)\n           )\n       )\n   )","v":1129.8315457940348},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!I1839,\n               IF($B1839=I$3,$F1839,0)\n           )\n       )\n   )","v":78017.202242566724},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!J1839,\n               IF($B1839=J$3,$F1839,0)\n           )\n       )\n   )","v":3956.7011934438915},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!K1839,\n               IF($B1839=K$3,$F1839,0)\n           )\n       )\n   )","v":5519.9662029419278},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!L1839,\n               IF($B1839=L$3,$F1839,0)\n           )\n       )\n   )","v":2818.0955159055502},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!M1839,\n               IF($B1839=M$3,$F1839,0)\n           )\n       )\n   )","v":9190.060166846406},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!N1839,\n               IF($B1839=N$3,$F1839,0)\n           )\n       )\n   )","v":1452.9616389981743},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!O1839,\n               IF($B1839=O$3,$F1839,0)\n           )\n       )\n   )","v":2232.9084731165121},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!P1839,\n               IF($B1839=P$3,$F1839,0)\n           )\n       )\n   )","v":1173.3564259246621},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!Q1839,\n               IF($B1839=Q$3,$F1839,0)\n           )\n       )\n   )","v":9144.24450355101},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!R1839,\n               IF($B1839=R$3,$F1839,0)\n           )\n       )\n   )","v":1783.0505263443504},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!S1839,\n               IF($B1839=S$3,$F1839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!T1839,\n               IF($B1839=T$3,$F1839,0)\n           )\n       )\n   )","v":1293.8602648563287},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!U1839,\n               IF($B1839=U$3,$F1839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!V1839,\n               IF($B1839=V$3,$F1839,0)\n           )\n       )\n   )","v":2646.4596678432649},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!W1839,\n               IF($B1839=W$3,$F1839,0)\n           )\n       )\n   )","v":1305.8760708904044},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!X1839,\n               IF($B1839=X$3,$F1839,0)\n           )\n       )\n   )","v":291.23201819281581},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!Y1839,\n               IF($B1839=Y$3,$F1839,0)\n           )\n       )\n   )","v":52.29901187493428},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!Z1839,\n               IF($B1839=Z$3,$F1839,0)\n           )\n       )\n   )","v":3709.5991679157933},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!AA1839,\n               IF($B1839=AA$3,$F1839,0)\n           )\n       )\n   )","v":1223.321432310963},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!AB1839,\n               IF($B1839=AB$3,$F1839,0)\n           )\n       )\n   )","v":2521.5039295536499},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!AC1839,\n               IF($B1839=AC$3,$F1839,0)\n           )\n       )\n   )","v":3236.7469448482057},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!AD1839,\n               IF($B1839=AD$3,$F1839,0)\n           )\n       )\n   )","v":4385.7692024376711},{"$f":"\nIF( OR($D1839=\"\",$E1839=\"N/A\"),0,\n    IF(YEAR($D1839)>YEAR($E1839),0,\n        IF( LEFT($A1839,1)=\"b\",\n               $F1839*'Planning Allocations'!AE1839,\n               IF($B1839=AE$3,$F1839,0)\n           )\n       )\n   )","v":176.08774742023326},null,0.43222323863582052,3.592431873618795,0.43222323863582052,0.43222323863582052,0.43222323863582057,0.43222323863582052,0.43222323863582052,0.43222323863582046,0.43222323863582057,0.43222323863582057,0.43222323863582052,0,0.43222323863582052,0,0.43222323863582046,0.43222323863582046,0.43222323863582046,0.43222323863582052,0.43222323863582052,0.43222323863582057,0.43222323863582052,0.43222323863582052,0.43222323863582057,0.43222323863582046]
[{"$f":"'Upgrade Information'!B1894","v":"b1494.1"},{"$f":"'Projected Revenue Requirements'!C1894","v":"AEP"},{"$f":"'Upgrade Information'!E1894","v":8.2400000000000001E-2},{"$f":"IF('Upgrade Information'!D1894=\"\",\"\",'Upgrade Information'!D1894)","v":"2014-05-29"},{"$f":"IF('Current Monthly Zonal Charges'!E1894=\"N/A\",\"N/A\",VLOOKUP(B1894,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1894:$AY1894,MATCH($E1894,'Projected Revenue Requirements'!$I1894:$AY1894,0)+2)/12","v":727.77554795237359},null,{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!H1894,\n               IF($B1894=H$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!I1894,\n               IF($B1894=I$3,$F1894,0)\n           )\n       )\n   )","v":727.77554795237359},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!J1894,\n               IF($B1894=J$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!K1894,\n               IF($B1894=K$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!L1894,\n               IF($B1894=L$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!M1894,\n               IF($B1894=M$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!N1894,\n               IF($B1894=N$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!O1894,\n               IF($B1894=O$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!P1894,\n               IF($B1894=P$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!Q1894,\n               IF($B1894=Q$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!R1894,\n               IF($B1894=R$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!S1894,\n               IF($B1894=S$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!T1894,\n               IF($B1894=T$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!U1894,\n               IF($B1894=U$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!V1894,\n               IF($B1894=V$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!W1894,\n               IF($B1894=W$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!X1894,\n               IF($B1894=X$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!Y1894,\n               IF($B1894=Y$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!Z1894,\n               IF($B1894=Z$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!AA1894,\n               IF($B1894=AA$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!AB1894,\n               IF($B1894=AB$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!AC1894,\n               IF($B1894=AC$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!AD1894,\n               IF($B1894=AD$3,$F1894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1894=\"\",$E1894=\"N/A\"),0,\n    IF(YEAR($D1894)>YEAR($E1894),0,\n        IF( LEFT($A1894,1)=\"b\",\n               $F1894*'Planning Allocations'!AE1894,\n               IF($B1894=AE$3,$F1894,0)\n           )\n       )\n   )","v":0},null,0,3.3511635897627845E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1909","v":"b1504.1"},{"$f":"'Projected Revenue Requirements'!C1909","v":"Dominion"},{"$f":"'Upgrade Information'!E1909","v":3},{"$f":"IF('Upgrade Information'!D1909=\"\",\"\",'Upgrade Information'!D1909)","v":"2012-12-15"},{"$f":"IF('Current Monthly Zonal Charges'!E1909=\"N/A\",\"N/A\",VLOOKUP(B1909,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1909:$AY1909,MATCH($E1909,'Projected Revenue Requirements'!$I1909:$AY1909,0)+2)/12","v":22629.28843206698},null,{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!H1909,\n               IF($B1909=H$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!I1909,\n               IF($B1909=I$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!J1909,\n               IF($B1909=J$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!K1909,\n               IF($B1909=K$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!L1909,\n               IF($B1909=L$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!M1909,\n               IF($B1909=M$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!N1909,\n               IF($B1909=N$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!O1909,\n               IF($B1909=O$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!P1909,\n               IF($B1909=P$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!Q1909,\n               IF($B1909=Q$3,$F1909,0)\n           )\n       )\n   )","v":22629.28843206698},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!R1909,\n               IF($B1909=R$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!S1909,\n               IF($B1909=S$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!T1909,\n               IF($B1909=T$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!U1909,\n               IF($B1909=U$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!V1909,\n               IF($B1909=V$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!W1909,\n               IF($B1909=W$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!X1909,\n               IF($B1909=X$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!Y1909,\n               IF($B1909=Y$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!Z1909,\n               IF($B1909=Z$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!AA1909,\n               IF($B1909=AA$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!AB1909,\n               IF($B1909=AB$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!AC1909,\n               IF($B1909=AC$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!AD1909,\n               IF($B1909=AD$3,$F1909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1909=\"\",$E1909=\"N/A\"),0,\n    IF(YEAR($D1909)>YEAR($E1909),0,\n        IF( LEFT($A1909,1)=\"b\",\n               $F1909*'Planning Allocations'!AE1909,\n               IF($B1909=AE$3,$F1909,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,1.0696241040289172,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1959","v":"b1547"},{"$f":"'Projected Revenue Requirements'!C1959","v":"ATSI"},{"$f":"'Upgrade Information'!E1959","v":2.8},{"$f":"IF('Upgrade Information'!D1959=\"\",\"\",'Upgrade Information'!D1959)","v":"2012-05-17"},{"$f":"IF('Current Monthly Zonal Charges'!E1959=\"N/A\",\"N/A\",VLOOKUP(B1959,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1959:$AY1959,MATCH($E1959,'Projected Revenue Requirements'!$I1959:$AY1959,0)+2)/12","v":31225.581454448751},null,{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!H1959,\n               IF($B1959=H$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!I1959,\n               IF($B1959=I$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!J1959,\n               IF($B1959=J$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!K1959,\n               IF($B1959=K$3,$F1959,0)\n           )\n       )\n   )","v":31225.581454448751},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!L1959,\n               IF($B1959=L$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!M1959,\n               IF($B1959=M$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!N1959,\n               IF($B1959=N$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!O1959,\n               IF($B1959=O$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!P1959,\n               IF($B1959=P$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!Q1959,\n               IF($B1959=Q$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!R1959,\n               IF($B1959=R$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!S1959,\n               IF($B1959=S$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!T1959,\n               IF($B1959=T$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!U1959,\n               IF($B1959=U$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!V1959,\n               IF($B1959=V$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!W1959,\n               IF($B1959=W$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!X1959,\n               IF($B1959=X$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!Y1959,\n               IF($B1959=Y$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!Z1959,\n               IF($B1959=Z$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!AA1959,\n               IF($B1959=AA$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!AB1959,\n               IF($B1959=AB$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!AC1959,\n               IF($B1959=AC$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!AD1959,\n               IF($B1959=AD$3,$F1959,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1959=\"\",$E1959=\"N/A\"),0,\n    IF(YEAR($D1959)>YEAR($E1959),0,\n        IF( LEFT($A1959,1)=\"b\",\n               $F1959*'Planning Allocations'!AE1959,\n               IF($B1959=AE$3,$F1959,0)\n           )\n       )\n   )","v":0},null,0,0,0,2.4450189454666198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B1992","v":"b1580"},{"$f":"'Projected Revenue Requirements'!C1992","v":"ComEd"},{"$f":"'Upgrade Information'!E1992","v":0.1},{"$f":"IF('Upgrade Information'!D1992=\"\",\"\",'Upgrade Information'!D1992)","v":""},{"$f":"IF('Current Monthly Zonal Charges'!E1992=\"N/A\",\"N/A\",VLOOKUP(B1992,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I1992:$AY1992,MATCH($E1992,'Projected Revenue Requirements'!$I1992:$AY1992,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!H1992,\n               IF($B1992=H$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!I1992,\n               IF($B1992=I$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!J1992,\n               IF($B1992=J$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!K1992,\n               IF($B1992=K$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!L1992,\n               IF($B1992=L$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!M1992,\n               IF($B1992=M$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!N1992,\n               IF($B1992=N$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!O1992,\n               IF($B1992=O$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!P1992,\n               IF($B1992=P$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!Q1992,\n               IF($B1992=Q$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!R1992,\n               IF($B1992=R$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!S1992,\n               IF($B1992=S$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!T1992,\n               IF($B1992=T$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!U1992,\n               IF($B1992=U$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!V1992,\n               IF($B1992=V$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!W1992,\n               IF($B1992=W$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!X1992,\n               IF($B1992=X$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!Y1992,\n               IF($B1992=Y$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!Z1992,\n               IF($B1992=Z$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!AA1992,\n               IF($B1992=AA$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!AB1992,\n               IF($B1992=AB$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!AC1992,\n               IF($B1992=AC$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!AD1992,\n               IF($B1992=AD$3,$F1992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D1992=\"\",$E1992=\"N/A\"),0,\n    IF(YEAR($D1992)>YEAR($E1992),0,\n        IF( LEFT($A1992,1)=\"b\",\n               $F1992*'Planning Allocations'!AE1992,\n               IF($B1992=AE$3,$F1992,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2046","v":"b1631"},{"$f":"'Projected Revenue Requirements'!C2046","v":"ATSI"},{"$f":"'Upgrade Information'!E2046","v":0.01},{"$f":"IF('Upgrade Information'!D2046=\"\",\"\",'Upgrade Information'!D2046)","v":"2013-12-30"},{"$f":"IF('Current Monthly Zonal Charges'!E2046=\"N/A\",\"N/A\",VLOOKUP(B2046,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2046:$AY2046,MATCH($E2046,'Projected Revenue Requirements'!$I2046:$AY2046,0)+2)/12","v":117.30394874474428},null,{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!H2046,\n               IF($B2046=H$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!I2046,\n               IF($B2046=I$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!J2046,\n               IF($B2046=J$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!K2046,\n               IF($B2046=K$3,$F2046,0)\n           )\n       )\n   )","v":117.30394874474428},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!L2046,\n               IF($B2046=L$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!M2046,\n               IF($B2046=M$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!N2046,\n               IF($B2046=N$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!O2046,\n               IF($B2046=O$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!P2046,\n               IF($B2046=P$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!Q2046,\n               IF($B2046=Q$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!R2046,\n               IF($B2046=R$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!S2046,\n               IF($B2046=S$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!T2046,\n               IF($B2046=T$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!U2046,\n               IF($B2046=U$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!V2046,\n               IF($B2046=V$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!W2046,\n               IF($B2046=W$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!X2046,\n               IF($B2046=X$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!Y2046,\n               IF($B2046=Y$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!Z2046,\n               IF($B2046=Z$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!AA2046,\n               IF($B2046=AA$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!AB2046,\n               IF($B2046=AB$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!AC2046,\n               IF($B2046=AC$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!AD2046,\n               IF($B2046=AD$3,$F2046,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2046=\"\",$E2046=\"N/A\"),0,\n    IF(YEAR($D2046)>YEAR($E2046),0,\n        IF( LEFT($A2046,1)=\"b\",\n               $F2046*'Planning Allocations'!AE2046,\n               IF($B2046=AE$3,$F2046,0)\n           )\n       )\n   )","v":0},null,0,0,0,9.1851092501620268E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2069","v":"b1654"},{"$f":"'Projected Revenue Requirements'!C2069","v":"Dominion"},{"$f":"'Upgrade Information'!E2069","v":0.22},{"$f":"IF('Upgrade Information'!D2069=\"\",\"\",'Upgrade Information'!D2069)","v":"2014-03-01"},{"$f":"IF('Current Monthly Zonal Charges'!E2069=\"N/A\",\"N/A\",VLOOKUP(B2069,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2069:$AY2069,MATCH($E2069,'Projected Revenue Requirements'!$I2069:$AY2069,0)+2)/12","v":1708.6474553287487},null,{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!H2069,\n               IF($B2069=H$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!I2069,\n               IF($B2069=I$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!J2069,\n               IF($B2069=J$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!K2069,\n               IF($B2069=K$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!L2069,\n               IF($B2069=L$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!M2069,\n               IF($B2069=M$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!N2069,\n               IF($B2069=N$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!O2069,\n               IF($B2069=O$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!P2069,\n               IF($B2069=P$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!Q2069,\n               IF($B2069=Q$3,$F2069,0)\n           )\n       )\n   )","v":1708.6474553287487},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!R2069,\n               IF($B2069=R$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!S2069,\n               IF($B2069=S$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!T2069,\n               IF($B2069=T$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!U2069,\n               IF($B2069=U$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!V2069,\n               IF($B2069=V$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!W2069,\n               IF($B2069=W$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!X2069,\n               IF($B2069=X$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!Y2069,\n               IF($B2069=Y$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!Z2069,\n               IF($B2069=Z$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!AA2069,\n               IF($B2069=AA$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!AB2069,\n               IF($B2069=AB$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!AC2069,\n               IF($B2069=AC$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!AD2069,\n               IF($B2069=AD$3,$F2069,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2069=\"\",$E2069=\"N/A\"),0,\n    IF(YEAR($D2069)>YEAR($E2069),0,\n        IF( LEFT($A2069,1)=\"b\",\n               $F2069*'Planning Allocations'!AE2069,\n               IF($B2069=AE$3,$F2069,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,8.0763056646424414E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2133","v":"b1691.6"},{"$f":"'Projected Revenue Requirements'!C2133","v":"ATSI"},{"$f":"'Upgrade Information'!E2133","v":0},{"$f":"IF('Upgrade Information'!D2133=\"\",\"\",'Upgrade Information'!D2133)","v":""},{"$f":"IF('Current Monthly Zonal Charges'!E2133=\"N/A\",\"N/A\",VLOOKUP(B2133,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2133:$AY2133,MATCH($E2133,'Projected Revenue Requirements'!$I2133:$AY2133,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!H2133,\n               IF($B2133=H$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!I2133,\n               IF($B2133=I$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!J2133,\n               IF($B2133=J$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!K2133,\n               IF($B2133=K$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!L2133,\n               IF($B2133=L$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!M2133,\n               IF($B2133=M$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!N2133,\n               IF($B2133=N$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!O2133,\n               IF($B2133=O$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!P2133,\n               IF($B2133=P$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!Q2133,\n               IF($B2133=Q$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!R2133,\n               IF($B2133=R$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!S2133,\n               IF($B2133=S$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!T2133,\n               IF($B2133=T$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!U2133,\n               IF($B2133=U$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!V2133,\n               IF($B2133=V$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!W2133,\n               IF($B2133=W$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!X2133,\n               IF($B2133=X$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!Y2133,\n               IF($B2133=Y$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!Z2133,\n               IF($B2133=Z$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!AA2133,\n               IF($B2133=AA$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!AB2133,\n               IF($B2133=AB$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!AC2133,\n               IF($B2133=AC$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!AD2133,\n               IF($B2133=AD$3,$F2133,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2133=\"\",$E2133=\"N/A\"),0,\n    IF(YEAR($D2133)>YEAR($E2133),0,\n        IF( LEFT($A2133,1)=\"b\",\n               $F2133*'Planning Allocations'!AE2133,\n               IF($B2133=AE$3,$F2133,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2152","v":"b1704"},{"$f":"'Projected Revenue Requirements'!C2152","v":"DEOK"},{"$f":"'Upgrade Information'!E2152","v":0.23},{"$f":"IF('Upgrade Information'!D2152=\"\",\"\",'Upgrade Information'!D2152)","v":"2013-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E2152=\"N/A\",\"N/A\",VLOOKUP(B2152,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2152:$AY2152,MATCH($E2152,'Projected Revenue Requirements'!$I2152:$AY2152,0)+2)/12","v":2345.4078532991366},null,{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!H2152,\n               IF($B2152=H$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!I2152,\n               IF($B2152=I$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!J2152,\n               IF($B2152=J$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!K2152,\n               IF($B2152=K$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!L2152,\n               IF($B2152=L$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!M2152,\n               IF($B2152=M$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!N2152,\n               IF($B2152=N$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!O2152,\n               IF($B2152=O$3,$F2152,0)\n           )\n       )\n   )","v":2345.4078532991366},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!P2152,\n               IF($B2152=P$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!Q2152,\n               IF($B2152=Q$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!R2152,\n               IF($B2152=R$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!S2152,\n               IF($B2152=S$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!T2152,\n               IF($B2152=T$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!U2152,\n               IF($B2152=U$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!V2152,\n               IF($B2152=V$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!W2152,\n               IF($B2152=W$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!X2152,\n               IF($B2152=X$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!Y2152,\n               IF($B2152=Y$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!Z2152,\n               IF($B2152=Z$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!AA2152,\n               IF($B2152=AA$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!AB2152,\n               IF($B2152=AB$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!AC2152,\n               IF($B2152=AC$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!AD2152,\n               IF($B2152=AD$3,$F2152,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2152=\"\",$E2152=\"N/A\"),0,\n    IF(YEAR($D2152)>YEAR($E2152),0,\n        IF( LEFT($A2152,1)=\"b\",\n               $F2152*'Planning Allocations'!AE2152,\n               IF($B2152=AE$3,$F2152,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0.45399970060570577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2181","v":"b1731.2"},{"$f":"'Projected Revenue Requirements'!C2181","v":"Dominion"},{"$f":"'Upgrade Information'!E2181","v":5},{"$f":"IF('Upgrade Information'!D2181=\"\",\"\",'Upgrade Information'!D2181)","v":"2016-08-02"},{"$f":"IF('Current Monthly Zonal Charges'!E2181=\"N/A\",\"N/A\",VLOOKUP(B2181,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2181:$AY2181,MATCH($E2181,'Projected Revenue Requirements'!$I2181:$AY2181,0)+2)/12","v":41227.359551814261},null,{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!H2181,\n               IF($B2181=H$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!I2181,\n               IF($B2181=I$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!J2181,\n               IF($B2181=J$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!K2181,\n               IF($B2181=K$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!L2181,\n               IF($B2181=L$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!M2181,\n               IF($B2181=M$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!N2181,\n               IF($B2181=N$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!O2181,\n               IF($B2181=O$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!P2181,\n               IF($B2181=P$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!Q2181,\n               IF($B2181=Q$3,$F2181,0)\n           )\n       )\n   )","v":41227.359551814261},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!R2181,\n               IF($B2181=R$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!S2181,\n               IF($B2181=S$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!T2181,\n               IF($B2181=T$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!U2181,\n               IF($B2181=U$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!V2181,\n               IF($B2181=V$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!W2181,\n               IF($B2181=W$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!X2181,\n               IF($B2181=X$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!Y2181,\n               IF($B2181=Y$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!Z2181,\n               IF($B2181=Z$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!AA2181,\n               IF($B2181=AA$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!AB2181,\n               IF($B2181=AB$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!AC2181,\n               IF($B2181=AC$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!AD2181,\n               IF($B2181=AD$3,$F2181,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2181=\"\",$E2181=\"N/A\"),0,\n    IF(YEAR($D2181)>YEAR($E2181),0,\n        IF( LEFT($A2181,1)=\"b\",\n               $F2181*'Planning Allocations'!AE2181,\n               IF($B2181=AE$3,$F2181,0)\n           )\n       )\n   )","v":0},null,{"$f":"IF(AG$2=0,0,H2181/AG$2)","v":0},{"$f":"IF(AH$2=0,0,I2181/AH$2)","v":0},{"$f":"IF(AI$2=0,0,J2181/AI$2)","v":0},{"$f":"IF(AJ$2=0,0,K2181/AJ$2)","v":0},{"$f":"IF(AK$2=0,0,L2181/AK$2)","v":0},{"$f":"IF(AL$2=0,0,M2181/AL$2)","v":0},{"$f":"IF(AM$2=0,0,N2181/AM$2)","v":0},{"$f":"IF(AN$2=0,0,O2181/AN$2)","v":0},{"$f":"IF(AO$2=0,0,P2181/AO$2)","v":0},{"$f":"IF(AP$2=0,0,Q2181/AP$2)","v":1.9487036746413249},{"$f":"IF(AQ$2=0,0,R2181/AQ$2)","v":0},{"$f":"IF(AR$2=0,0,S2181/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T2181/AS$2)","v":0},{"$f":"IF(AT$2=0,0,U2181/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V2181/AU$2)","v":0},{"$f":"IF(AV$2=0,0,W2181/AV$2)","v":0},{"$f":"IF(AW$2=0,0,X2181/AW$2)","v":0},{"$f":"IF(AX$2=0,0,Y2181/AX$2)","v":0},{"$f":"IF(AY$2=0,0,Z2181/AY$2)","v":0},{"$f":"IF(AZ$2=0,0,AA2181/AZ$2)","v":0},{"$f":"IF(BA$2=0,0,AB2181/BA$2)","v":0},{"$f":"IF(BB$2=0,0,AC2181/BB$2)","v":0},{"$f":"IF(BC$2=0,0,AD2181/BC$2)","v":0},{"$f":"IF(BD$2=0,0,AE2181/BD$2)","v":0}]
[{"$f":"'Upgrade Information'!B2235","v":"b1783"},{"$f":"'Projected Revenue Requirements'!C2235","v":"AEP"},{"$f":"'Upgrade Information'!E2235","v":1},{"$f":"IF('Upgrade Information'!D2235=\"\",\"\",'Upgrade Information'!D2235)","v":""},{"$f":"IF('Current Monthly Zonal Charges'!E2235=\"N/A\",\"N/A\",VLOOKUP(B2235,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2235:$AY2235,MATCH($E2235,'Projected Revenue Requirements'!$I2235:$AY2235,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!H2235,\n               IF($B2235=H$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!I2235,\n               IF($B2235=I$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!J2235,\n               IF($B2235=J$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!K2235,\n               IF($B2235=K$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!L2235,\n               IF($B2235=L$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!M2235,\n               IF($B2235=M$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!N2235,\n               IF($B2235=N$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!O2235,\n               IF($B2235=O$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!P2235,\n               IF($B2235=P$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!Q2235,\n               IF($B2235=Q$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!R2235,\n               IF($B2235=R$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!S2235,\n               IF($B2235=S$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!T2235,\n               IF($B2235=T$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!U2235,\n               IF($B2235=U$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!V2235,\n               IF($B2235=V$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!W2235,\n               IF($B2235=W$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!X2235,\n               IF($B2235=X$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!Y2235,\n               IF($B2235=Y$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!Z2235,\n               IF($B2235=Z$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!AA2235,\n               IF($B2235=AA$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!AB2235,\n               IF($B2235=AB$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!AC2235,\n               IF($B2235=AC$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!AD2235,\n               IF($B2235=AD$3,$F2235,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2235=\"\",$E2235=\"N/A\"),0,\n    IF(YEAR($D2235)>YEAR($E2235),0,\n        IF( LEFT($A2235,1)=\"b\",\n               $F2235*'Planning Allocations'!AE2235,\n               IF($B2235=AE$3,$F2235,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2285","v":"b1814"},{"$f":"'Projected Revenue Requirements'!C2285","v":"ATSI"},{"$f":"'Upgrade Information'!E2285","v":0.18},{"$f":"IF('Upgrade Information'!D2285=\"\",\"\",'Upgrade Information'!D2285)","v":"2015-06-22"},{"$f":"IF('Current Monthly Zonal Charges'!E2285=\"N/A\",\"N/A\",VLOOKUP(B2285,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2285:$AY2285,MATCH($E2285,'Projected Revenue Requirements'!$I2285:$AY2285,0)+2)/12","v":2210.1037538869391},null,{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!H2285,\n               IF($B2285=H$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!I2285,\n               IF($B2285=I$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!J2285,\n               IF($B2285=J$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!K2285,\n               IF($B2285=K$3,$F2285,0)\n           )\n       )\n   )","v":2210.1037538869391},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!L2285,\n               IF($B2285=L$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!M2285,\n               IF($B2285=M$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!N2285,\n               IF($B2285=N$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!O2285,\n               IF($B2285=O$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!P2285,\n               IF($B2285=P$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!Q2285,\n               IF($B2285=Q$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!R2285,\n               IF($B2285=R$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!S2285,\n               IF($B2285=S$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!T2285,\n               IF($B2285=T$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!U2285,\n               IF($B2285=U$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!V2285,\n               IF($B2285=V$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!W2285,\n               IF($B2285=W$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!X2285,\n               IF($B2285=X$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!Y2285,\n               IF($B2285=Y$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!Z2285,\n               IF($B2285=Z$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!AA2285,\n               IF($B2285=AA$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!AB2285,\n               IF($B2285=AB$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!AC2285,\n               IF($B2285=AC$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!AD2285,\n               IF($B2285=AD$3,$F2285,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2285=\"\",$E2285=\"N/A\"),0,\n    IF(YEAR($D2285)>YEAR($E2285),0,\n        IF( LEFT($A2285,1)=\"b\",\n               $F2285*'Planning Allocations'!AE2285,\n               IF($B2285=AE$3,$F2285,0)\n           )\n       )\n   )","v":0},null,0,0,0,0.17305508169906578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2318","v":"b1843"},{"$f":"'Projected Revenue Requirements'!C2318","v":"ComEd"},{"$f":"'Upgrade Information'!E2318","v":0.06},{"$f":"IF('Upgrade Information'!D2318=\"\",\"\",'Upgrade Information'!D2318)","v":"2015-05-01"},{"$f":"IF('Current Monthly Zonal Charges'!E2318=\"N/A\",\"N/A\",VLOOKUP(B2318,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2318:$AY2318,MATCH($E2318,'Projected Revenue Requirements'!$I2318:$AY2318,0)+2)/12","v":601.80290923080724},null,{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!H2318,\n               IF($B2318=H$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!I2318,\n               IF($B2318=I$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!J2318,\n               IF($B2318=J$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!K2318,\n               IF($B2318=K$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!L2318,\n               IF($B2318=L$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!M2318,\n               IF($B2318=M$3,$F2318,0)\n           )\n       )\n   )","v":601.80290923080724},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!N2318,\n               IF($B2318=N$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!O2318,\n               IF($B2318=O$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!P2318,\n               IF($B2318=P$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!Q2318,\n               IF($B2318=Q$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!R2318,\n               IF($B2318=R$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!S2318,\n               IF($B2318=S$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!T2318,\n               IF($B2318=T$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!U2318,\n               IF($B2318=U$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!V2318,\n               IF($B2318=V$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!W2318,\n               IF($B2318=W$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!X2318,\n               IF($B2318=X$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!Y2318,\n               IF($B2318=Y$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!Z2318,\n               IF($B2318=Z$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!AA2318,\n               IF($B2318=AA$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!AB2318,\n               IF($B2318=AB$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!AC2318,\n               IF($B2318=AC$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!AD2318,\n               IF($B2318=AD$3,$F2318,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2318=\"\",$E2318=\"N/A\"),0,\n    IF(YEAR($D2318)>YEAR($E2318),0,\n        IF( LEFT($A2318,1)=\"b\",\n               $F2318*'Planning Allocations'!AE2318,\n               IF($B2318=AE$3,$F2318,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,2.830375402617813E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2333","v":"b1856"},{"$f":"'Projected Revenue Requirements'!C2333","v":"JCPL"},{"$f":"'Upgrade Information'!E2333","v":0.08},{"$f":"IF('Upgrade Information'!D2333=\"\",\"\",'Upgrade Information'!D2333)","v":"2012-05-22"},{"$f":"IF('Current Monthly Zonal Charges'!E2333=\"N/A\",\"N/A\",VLOOKUP(B2333,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2333:$AY2333,MATCH($E2333,'Projected Revenue Requirements'!$I2333:$AY2333,0)+2)/12","v":622.68639940251569},null,{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!H2333,\n               IF($B2333=H$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!I2333,\n               IF($B2333=I$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!J2333,\n               IF($B2333=J$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!K2333,\n               IF($B2333=K$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!L2333,\n               IF($B2333=L$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!M2333,\n               IF($B2333=M$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!N2333,\n               IF($B2333=N$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!O2333,\n               IF($B2333=O$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!P2333,\n               IF($B2333=P$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!Q2333,\n               IF($B2333=Q$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!R2333,\n               IF($B2333=R$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!S2333,\n               IF($B2333=S$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!T2333,\n               IF($B2333=T$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!U2333,\n               IF($B2333=U$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!V2333,\n               IF($B2333=V$3,$F2333,0)\n           )\n       )\n   )","v":622.68639940251569},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!W2333,\n               IF($B2333=W$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!X2333,\n               IF($B2333=X$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!Y2333,\n               IF($B2333=Y$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!Z2333,\n               IF($B2333=Z$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!AA2333,\n               IF($B2333=AA$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!AB2333,\n               IF($B2333=AB$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!AC2333,\n               IF($B2333=AC$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!AD2333,\n               IF($B2333=AD$3,$F2333,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2333=\"\",$E2333=\"N/A\"),0,\n    IF(YEAR($D2333)>YEAR($E2333),0,\n        IF( LEFT($A2333,1)=\"b\",\n               $F2333*'Planning Allocations'!AE2333,\n               IF($B2333=AE$3,$F2333,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.10169795348650407,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2401","v":"b1900"},{"$f":"'Projected Revenue Requirements'!C2401","v":"PECO"},{"$f":"'Upgrade Information'!E2401","v":36.4},{"$f":"IF('Upgrade Information'!D2401=\"\",\"\",'Upgrade Information'!D2401)","v":"2017-06-08"},{"$f":"IF('Current Monthly Zonal Charges'!E2401=\"N/A\",\"N/A\",VLOOKUP(B2401,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2401:$AY2401,MATCH($E2401,'Projected Revenue Requirements'!$I2401:$AY2401,0)+2)/12","v":393585.17103538319},null,{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!H2401,\n               IF($B2401=H$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!I2401,\n               IF($B2401=I$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!J2401,\n               IF($B2401=J$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!K2401,\n               IF($B2401=K$3,$F2401,0)\n           )\n       )\n   )","v":4841.0976037352129},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!L2401,\n               IF($B2401=L$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!M2401,\n               IF($B2401=M$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!N2401,\n               IF($B2401=N$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!O2401,\n               IF($B2401=O$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!P2401,\n               IF($B2401=P$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!Q2401,\n               IF($B2401=Q$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!R2401,\n               IF($B2401=R$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!S2401,\n               IF($B2401=S$3,$F2401,0)\n           )\n       )\n   )","v":1771.1332696592242},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!T2401,\n               IF($B2401=T$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!U2401,\n               IF($B2401=U$3,$F2401,0)\n           )\n       )\n   )","v":1692.4162354521477},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!V2401,\n               IF($B2401=V$3,$F2401,0)\n           )\n       )\n   )","v":23693.827296330066},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!W2401,\n               IF($B2401=W$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!X2401,\n               IF($B2401=X$3,$F2401,0)\n           )\n       )\n   )","v":2322.1525091087606},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!Y2401,\n               IF($B2401=Y$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!Z2401,\n               IF($B2401=Z$3,$F2401,0)\n           )\n       )\n   )","v":274013.99607483379},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!AA2401,\n               IF($B2401=AA$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!AB2401,\n               IF($B2401=AB$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!AC2401,\n               IF($B2401=AC$3,$F2401,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!AD2401,\n               IF($B2401=AD$3,$F2401,0)\n           )\n       )\n   )","v":81983.791126670316},{"$f":"\nIF( OR($D2401=\"\",$E2401=\"N/A\"),0,\n    IF(YEAR($D2401)>YEAR($E2401),0,\n        IF( LEFT($A2401,1)=\"b\",\n               $F2401*'Planning Allocations'!AE2401,\n               IF($B2401=AE$3,$F2401,0)\n           )\n       )\n   )","v":3266.7569195936803},null,0,0,0,0.37906661162587507,0,0,0,0,0,0,0,0,0,0,3.8697067233386249,0,3.4463527888227379,0,31.92668842481693,0,0,0,8.0796088623899003,8.0185491398961233]
[{"$f":"'Upgrade Information'!B2420","v":"b1906.1"},{"$f":"'Projected Revenue Requirements'!C2420","v":"Dominion"},{"$f":"'Upgrade Information'!E2420","v":9},{"$f":"IF('Upgrade Information'!D2420=\"\",\"\",'Upgrade Information'!D2420)","v":"2015-11-29"},{"$f":"IF('Current Monthly Zonal Charges'!E2420=\"N/A\",\"N/A\",VLOOKUP(B2420,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2420:$AY2420,MATCH($E2420,'Projected Revenue Requirements'!$I2420:$AY2420,0)+2)/12","v":72916.237259775153},null,{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!H2420,\n               IF($B2420=H$3,$F2420,0)\n           )\n       )\n   )","v":600.19222280773465},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!I2420,\n               IF($B2420=I$3,$F2420,0)\n           )\n       )\n   )","v":4986.3942318048403},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!J2420,\n               IF($B2420=J$3,$F2420,0)\n           )\n       )\n   )","v":2101.8896959635977},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!K2420,\n               IF($B2420=K$3,$F2420,0)\n           )\n       )\n   )","v":2932.3316360749277},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!L2420,\n               IF($B2420=L$3,$F2420,0)\n           )\n       )\n   )","v":1497.0364547461477},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!M2420,\n               IF($B2420=M$3,$F2420,0)\n           )\n       )\n   )","v":4881.9690508817503},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!N2420,\n               IF($B2420=N$3,$F2420,0)\n           )\n       )\n   )","v":771.84628010347387},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!O2420,\n               IF($B2420=O$3,$F2420,0)\n           )\n       )\n   )","v":1186.1717835681093},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!P2420,\n               IF($B2420=P$3,$F2420,0)\n           )\n       )\n   )","v":623.31362940174336},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!Q2420,\n               IF($B2420=Q$3,$F2420,0)\n           )\n       )\n   )","v":41315.749358038789},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!R2420,\n               IF($B2420=R$3,$F2420,0)\n           )\n       )\n   )","v":947.19700717243597},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!S2420,\n               IF($B2420=S$3,$F2420,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!T2420,\n               IF($B2420=T$3,$F2420,0)\n           )\n       )\n   )","v":687.32801031941608},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!U2420,\n               IF($B2420=U$3,$F2420,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!V2420,\n               IF($B2420=V$3,$F2420,0)\n           )\n       )\n   )","v":1405.8595872339242},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!W2420,\n               IF($B2420=W$3,$F2420,0)\n           )\n       )\n   )","v":693.71107986572633},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!X2420,\n               IF($B2420=X$3,$F2420,0)\n           )\n       )\n   )","v":154.70907411164941},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!Y2420,\n               IF($B2420=Y$3,$F2420,0)\n           )\n       )\n   )","v":27.782425003724516},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!Z2420,\n               IF($B2420=Z$3,$F2420,0)\n           )\n       )\n   )","v":1970.623477991455},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!AA2420,\n               IF($B2420=AA$3,$F2420,0)\n           )\n       )\n   )","v":649.85617758711987},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!AB2420,\n               IF($B2420=AB$3,$F2420,0)\n           )\n       )\n   )","v":1339.4802560886619},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!AC2420,\n               IF($B2420=AC$3,$F2420,0)\n           )\n       )\n   )","v":1719.4336188668713},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!AD2420,\n               IF($B2420=AD$3,$F2420,0)\n           )\n       )\n   )","v":2329.8203844032455},{"$f":"\nIF( OR($D2420=\"\",$E2420=\"N/A\"),0,\n    IF(YEAR($D2420)>YEAR($E2420),0,\n        IF( LEFT($A2420,1)=\"b\",\n               $F2420*'Planning Allocations'!AE2420,\n               IF($B2420=AE$3,$F2420,0)\n           )\n       )\n   )","v":93.541817739812956},null,0.22960681821259932,0.22960681821259932,0.22960681821259932,0.22960681821259935,0.22960681821259935,0.22960681821259932,0.22960681821259932,0.22960681821259929,0.22960681821259932,1.952881617203329,0.22960681821259932,0,0.22960681821259932,0,0.22960681821259932,0.22960681821259932,0.22960681821259932,0.22960681821259932,0.22960681821259932,0.22960681821259932,0.22960681821259932,0.22960681821259932,0.22960681821259935,0.22960681821259932]
[{"$f":"'Upgrade Information'!B2478","v":"b1934.22"},{"$f":"'Projected Revenue Requirements'!C2478","v":"ATSI"},{"$f":"'Upgrade Information'!E2478","v":0.03},{"$f":"IF('Upgrade Information'!D2478=\"\",\"\",'Upgrade Information'!D2478)","v":""},{"$f":"IF('Current Monthly Zonal Charges'!E2478=\"N/A\",\"N/A\",VLOOKUP(B2478,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2478:$AY2478,MATCH($E2478,'Projected Revenue Requirements'!$I2478:$AY2478,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!H2478,\n               IF($B2478=H$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!I2478,\n               IF($B2478=I$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!J2478,\n               IF($B2478=J$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!K2478,\n               IF($B2478=K$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!L2478,\n               IF($B2478=L$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!M2478,\n               IF($B2478=M$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!N2478,\n               IF($B2478=N$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!O2478,\n               IF($B2478=O$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!P2478,\n               IF($B2478=P$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!Q2478,\n               IF($B2478=Q$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!R2478,\n               IF($B2478=R$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!S2478,\n               IF($B2478=S$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!T2478,\n               IF($B2478=T$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!U2478,\n               IF($B2478=U$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!V2478,\n               IF($B2478=V$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!W2478,\n               IF($B2478=W$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!X2478,\n               IF($B2478=X$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!Y2478,\n               IF($B2478=Y$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!Z2478,\n               IF($B2478=Z$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!AA2478,\n               IF($B2478=AA$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!AB2478,\n               IF($B2478=AB$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!AC2478,\n               IF($B2478=AC$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!AD2478,\n               IF($B2478=AD$3,$F2478,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2478=\"\",$E2478=\"N/A\"),0,\n    IF(YEAR($D2478)>YEAR($E2478),0,\n        IF( LEFT($A2478,1)=\"b\",\n               $F2478*'Planning Allocations'!AE2478,\n               IF($B2478=AE$3,$F2478,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2507","v":"b1943"},{"$f":"'Projected Revenue Requirements'!C2507","v":"TrAILCo"},{"$f":"'Upgrade Information'!E2507","v":5.25},{"$f":"IF('Upgrade Information'!D2507=\"\",\"\",'Upgrade Information'!D2507)","v":"2015-06-03"},{"$f":"IF('Current Monthly Zonal Charges'!E2507=\"N/A\",\"N/A\",VLOOKUP(B2507,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2507:$AY2507,MATCH($E2507,'Projected Revenue Requirements'!$I2507:$AY2507,0)+2)/12","v":41296.939514052792},null,{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!H2507,\n               IF($B2507=H$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!I2507,\n               IF($B2507=I$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!J2507,\n               IF($B2507=J$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!K2507,\n               IF($B2507=K$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!L2507,\n               IF($B2507=L$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!M2507,\n               IF($B2507=M$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!N2507,\n               IF($B2507=N$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!O2507,\n               IF($B2507=O$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!P2507,\n               IF($B2507=P$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!Q2507,\n               IF($B2507=Q$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!R2507,\n               IF($B2507=R$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!S2507,\n               IF($B2507=S$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!T2507,\n               IF($B2507=T$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!U2507,\n               IF($B2507=U$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!V2507,\n               IF($B2507=V$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!W2507,\n               IF($B2507=W$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!X2507,\n               IF($B2507=X$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!Y2507,\n               IF($B2507=Y$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!Z2507,\n               IF($B2507=Z$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!AA2507,\n               IF($B2507=AA$3,$F2507,0)\n           )\n       )\n   )","v":41296.939514052792},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!AB2507,\n               IF($B2507=AB$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!AC2507,\n               IF($B2507=AC$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!AD2507,\n               IF($B2507=AD$3,$F2507,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2507=\"\",$E2507=\"N/A\"),0,\n    IF(YEAR($D2507)>YEAR($E2507),0,\n        IF( LEFT($A2507,1)=\"b\",\n               $F2507*'Planning Allocations'!AE2507,\n               IF($B2507=AE$3,$F2507,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.591011381850967,0,0,0,0]
[{"$f":"'Upgrade Information'!B2523","v":"b1956"},{"$f":"'Projected Revenue Requirements'!C2523","v":"AEP"},{"$f":"'Upgrade Information'!E2523","v":0.03},{"$f":"IF('Upgrade Information'!D2523=\"\",\"\",'Upgrade Information'!D2523)","v":"2014-07-30"},{"$f":"IF('Current Monthly Zonal Charges'!E2523=\"N/A\",\"N/A\",VLOOKUP(B2523,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2523:$AY2523,MATCH($E2523,'Projected Revenue Requirements'!$I2523:$AY2523,0)+2)/12","v":266.34904383088076},null,{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!H2523,\n               IF($B2523=H$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!I2523,\n               IF($B2523=I$3,$F2523,0)\n           )\n       )\n   )","v":266.34904383088076},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!J2523,\n               IF($B2523=J$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!K2523,\n               IF($B2523=K$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!L2523,\n               IF($B2523=L$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!M2523,\n               IF($B2523=M$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!N2523,\n               IF($B2523=N$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!O2523,\n               IF($B2523=O$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!P2523,\n               IF($B2523=P$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!Q2523,\n               IF($B2523=Q$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!R2523,\n               IF($B2523=R$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!S2523,\n               IF($B2523=S$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!T2523,\n               IF($B2523=T$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!U2523,\n               IF($B2523=U$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!V2523,\n               IF($B2523=V$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!W2523,\n               IF($B2523=W$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!X2523,\n               IF($B2523=X$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!Y2523,\n               IF($B2523=Y$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!Z2523,\n               IF($B2523=Z$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!AA2523,\n               IF($B2523=AA$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!AB2523,\n               IF($B2523=AB$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!AC2523,\n               IF($B2523=AC$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!AD2523,\n               IF($B2523=AD$3,$F2523,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2523=\"\",$E2523=\"N/A\"),0,\n    IF(YEAR($D2523)>YEAR($E2523),0,\n        IF( LEFT($A2523,1)=\"b\",\n               $F2523*'Planning Allocations'!AE2523,\n               IF($B2523=AE$3,$F2523,0)\n           )\n       )\n   )","v":0},null,0,1.2264484845162604E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2572","v":"b1999"},{"$f":"'Projected Revenue Requirements'!C2572","v":"ME"},{"$f":"'Upgrade Information'!E2572","v":0.9},{"$f":"IF('Upgrade Information'!D2572=\"\",\"\",'Upgrade Information'!D2572)","v":"2015-02-13"},{"$f":"IF('Current Monthly Zonal Charges'!E2572=\"N/A\",\"N/A\",VLOOKUP(B2572,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2572:$AY2572,MATCH($E2572,'Projected Revenue Requirements'!$I2572:$AY2572,0)+2)/12","v":8687.1784598336035},null,{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!H2572,\n               IF($B2572=H$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!I2572,\n               IF($B2572=I$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!J2572,\n               IF($B2572=J$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!K2572,\n               IF($B2572=K$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!L2572,\n               IF($B2572=L$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!M2572,\n               IF($B2572=M$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!N2572,\n               IF($B2572=N$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!O2572,\n               IF($B2572=O$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!P2572,\n               IF($B2572=P$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!Q2572,\n               IF($B2572=Q$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!R2572,\n               IF($B2572=R$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!S2572,\n               IF($B2572=S$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!T2572,\n               IF($B2572=T$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!U2572,\n               IF($B2572=U$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!V2572,\n               IF($B2572=V$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!W2572,\n               IF($B2572=W$3,$F2572,0)\n           )\n       )\n   )","v":8687.1784598336035},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!X2572,\n               IF($B2572=X$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!Y2572,\n               IF($B2572=Y$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!Z2572,\n               IF($B2572=Z$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!AA2572,\n               IF($B2572=AA$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!AB2572,\n               IF($B2572=AB$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!AC2572,\n               IF($B2572=AC$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!AD2572,\n               IF($B2572=AD$3,$F2572,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2572=\"\",$E2572=\"N/A\"),0,\n    IF(YEAR($D2572)>YEAR($E2572),0,\n        IF( LEFT($A2572,1)=\"b\",\n               $F2572*'Planning Allocations'!AE2572,\n               IF($B2572=AE$3,$F2572,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8753114420393882,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2606","v":"b2021.12"},{"$f":"'Projected Revenue Requirements'!C2606","v":"AEP"},{"$f":"'Upgrade Information'!E2606","v":1},{"$f":"IF('Upgrade Information'!D2606=\"\",\"\",'Upgrade Information'!D2606)","v":"2015-10-31"},{"$f":"IF('Current Monthly Zonal Charges'!E2606=\"N/A\",\"N/A\",VLOOKUP(B2606,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2606:$AY2606,MATCH($E2606,'Projected Revenue Requirements'!$I2606:$AY2606,0)+2)/12","v":9223.8559910456261},null,{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!H2606,\n               IF($B2606=H$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!I2606,\n               IF($B2606=I$3,$F2606,0)\n           )\n       )\n   )","v":9223.8559910456261},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!J2606,\n               IF($B2606=J$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!K2606,\n               IF($B2606=K$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!L2606,\n               IF($B2606=L$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!M2606,\n               IF($B2606=M$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!N2606,\n               IF($B2606=N$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!O2606,\n               IF($B2606=O$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!P2606,\n               IF($B2606=P$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!Q2606,\n               IF($B2606=Q$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!R2606,\n               IF($B2606=R$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!S2606,\n               IF($B2606=S$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!T2606,\n               IF($B2606=T$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!U2606,\n               IF($B2606=U$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!V2606,\n               IF($B2606=V$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!W2606,\n               IF($B2606=W$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!X2606,\n               IF($B2606=X$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!Y2606,\n               IF($B2606=Y$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!Z2606,\n               IF($B2606=Z$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!AA2606,\n               IF($B2606=AA$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!AB2606,\n               IF($B2606=AB$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!AC2606,\n               IF($B2606=AC$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!AD2606,\n               IF($B2606=AD$3,$F2606,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2606=\"\",$E2606=\"N/A\"),0,\n    IF(YEAR($D2606)>YEAR($E2606),0,\n        IF( LEFT($A2606,1)=\"b\",\n               $F2606*'Planning Allocations'!AE2606,\n               IF($B2606=AE$3,$F2606,0)\n           )\n       )\n   )","v":0},null,0,0.42472779473528355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2659","v":"b2067"},{"$f":"'Projected Revenue Requirements'!C2659","v":"DEOK"},{"$f":"'Upgrade Information'!E2659","v":0.16},{"$f":"IF('Upgrade Information'!D2659=\"\",\"\",'Upgrade Information'!D2659)","v":"2013-10-26"},{"$f":"IF('Current Monthly Zonal Charges'!E2659=\"N/A\",\"N/A\",VLOOKUP(B2659,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2659:$AY2659,MATCH($E2659,'Projected Revenue Requirements'!$I2659:$AY2659,0)+2)/12","v":1646.109550474546},null,{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!H2659,\n               IF($B2659=H$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!I2659,\n               IF($B2659=I$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!J2659,\n               IF($B2659=J$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!K2659,\n               IF($B2659=K$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!L2659,\n               IF($B2659=L$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!M2659,\n               IF($B2659=M$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!N2659,\n               IF($B2659=N$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!O2659,\n               IF($B2659=O$3,$F2659,0)\n           )\n       )\n   )","v":1646.109550474546},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!P2659,\n               IF($B2659=P$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!Q2659,\n               IF($B2659=Q$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!R2659,\n               IF($B2659=R$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!S2659,\n               IF($B2659=S$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!T2659,\n               IF($B2659=T$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!U2659,\n               IF($B2659=U$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!V2659,\n               IF($B2659=V$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!W2659,\n               IF($B2659=W$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!X2659,\n               IF($B2659=X$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!Y2659,\n               IF($B2659=Y$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!Z2659,\n               IF($B2659=Z$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!AA2659,\n               IF($B2659=AA$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!AB2659,\n               IF($B2659=AB$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!AC2659,\n               IF($B2659=AC$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!AD2659,\n               IF($B2659=AD$3,$F2659,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2659=\"\",$E2659=\"N/A\"),0,\n    IF(YEAR($D2659)>YEAR($E2659),0,\n        IF( LEFT($A2659,1)=\"b\",\n               $F2659*'Planning Allocations'!AE2659,\n               IF($B2659=AE$3,$F2659,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0.31863679574041265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2689","v":"b2097"},{"$f":"'Projected Revenue Requirements'!C2689","v":"APS"},{"$f":"'Upgrade Information'!E2689","v":0.8},{"$f":"IF('Upgrade Information'!D2689=\"\",\"\",'Upgrade Information'!D2689)","v":"2013-04-08"},{"$f":"IF('Current Monthly Zonal Charges'!E2689=\"N/A\",\"N/A\",VLOOKUP(B2689,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2689:$AY2689,MATCH($E2689,'Projected Revenue Requirements'!$I2689:$AY2689,0)+2)/12","v":7397.1795237094693},null,{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!H2689,\n               IF($B2689=H$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!I2689,\n               IF($B2689=I$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!J2689,\n               IF($B2689=J$3,$F2689,0)\n           )\n       )\n   )","v":7397.1795237094693},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!K2689,\n               IF($B2689=K$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!L2689,\n               IF($B2689=L$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!M2689,\n               IF($B2689=M$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!N2689,\n               IF($B2689=N$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!O2689,\n               IF($B2689=O$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!P2689,\n               IF($B2689=P$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!Q2689,\n               IF($B2689=Q$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!R2689,\n               IF($B2689=R$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!S2689,\n               IF($B2689=S$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!T2689,\n               IF($B2689=T$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!U2689,\n               IF($B2689=U$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!V2689,\n               IF($B2689=V$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!W2689,\n               IF($B2689=W$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!X2689,\n               IF($B2689=X$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!Y2689,\n               IF($B2689=Y$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!Z2689,\n               IF($B2689=Z$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!AA2689,\n               IF($B2689=AA$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!AB2689,\n               IF($B2689=AB$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!AC2689,\n               IF($B2689=AC$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!AD2689,\n               IF($B2689=AD$3,$F2689,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2689=\"\",$E2689=\"N/A\"),0,\n    IF(YEAR($D2689)>YEAR($E2689),0,\n        IF( LEFT($A2689,1)=\"b\",\n               $F2689*'Planning Allocations'!AE2689,\n               IF($B2689=AE$3,$F2689,0)\n           )\n       )\n   )","v":0},null,0,0,0.80805517884594891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2746","v":"b2143"},{"$f":"'Projected Revenue Requirements'!C2746","v":"APS"},{"$f":"'Upgrade Information'!E2746","v":0.5},{"$f":"IF('Upgrade Information'!D2746=\"\",\"\",'Upgrade Information'!D2746)","v":""},{"$f":"IF('Current Monthly Zonal Charges'!E2746=\"N/A\",\"N/A\",VLOOKUP(B2746,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2746:$AY2746,MATCH($E2746,'Projected Revenue Requirements'!$I2746:$AY2746,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!H2746,\n               IF($B2746=H$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!I2746,\n               IF($B2746=I$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!J2746,\n               IF($B2746=J$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!K2746,\n               IF($B2746=K$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!L2746,\n               IF($B2746=L$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!M2746,\n               IF($B2746=M$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!N2746,\n               IF($B2746=N$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!O2746,\n               IF($B2746=O$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!P2746,\n               IF($B2746=P$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!Q2746,\n               IF($B2746=Q$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!R2746,\n               IF($B2746=R$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!S2746,\n               IF($B2746=S$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!T2746,\n               IF($B2746=T$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!U2746,\n               IF($B2746=U$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!V2746,\n               IF($B2746=V$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!W2746,\n               IF($B2746=W$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!X2746,\n               IF($B2746=X$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!Y2746,\n               IF($B2746=Y$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!Z2746,\n               IF($B2746=Z$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!AA2746,\n               IF($B2746=AA$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!AB2746,\n               IF($B2746=AB$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!AC2746,\n               IF($B2746=AC$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!AD2746,\n               IF($B2746=AD$3,$F2746,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2746=\"\",$E2746=\"N/A\"),0,\n    IF(YEAR($D2746)>YEAR($E2746),0,\n        IF( LEFT($A2746,1)=\"b\",\n               $F2746*'Planning Allocations'!AE2746,\n               IF($B2746=AE$3,$F2746,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2766","v":"b2166"},{"$f":"'Projected Revenue Requirements'!C2766","v":"APS"},{"$f":"'Upgrade Information'!E2766","v":2.7},{"$f":"IF('Upgrade Information'!D2766=\"\",\"\",'Upgrade Information'!D2766)","v":"2016-12-12"},{"$f":"IF('Current Monthly Zonal Charges'!E2766=\"N/A\",\"N/A\",VLOOKUP(B2766,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2766:$AY2766,MATCH($E2766,'Projected Revenue Requirements'!$I2766:$AY2766,0)+2)/12","v":27050.996928088283},null,{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!H2766,\n               IF($B2766=H$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!I2766,\n               IF($B2766=I$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!J2766,\n               IF($B2766=J$3,$F2766,0)\n           )\n       )\n   )","v":27050.996928088283},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!K2766,\n               IF($B2766=K$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!L2766,\n               IF($B2766=L$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!M2766,\n               IF($B2766=M$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!N2766,\n               IF($B2766=N$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!O2766,\n               IF($B2766=O$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!P2766,\n               IF($B2766=P$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!Q2766,\n               IF($B2766=Q$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!R2766,\n               IF($B2766=R$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!S2766,\n               IF($B2766=S$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!T2766,\n               IF($B2766=T$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!U2766,\n               IF($B2766=U$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!V2766,\n               IF($B2766=V$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!W2766,\n               IF($B2766=W$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!X2766,\n               IF($B2766=X$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!Y2766,\n               IF($B2766=Y$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!Z2766,\n               IF($B2766=Z$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!AA2766,\n               IF($B2766=AA$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!AB2766,\n               IF($B2766=AB$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!AC2766,\n               IF($B2766=AC$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!AD2766,\n               IF($B2766=AD$3,$F2766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2766=\"\",$E2766=\"N/A\"),0,\n    IF(YEAR($D2766)>YEAR($E2766),0,\n        IF( LEFT($A2766,1)=\"b\",\n               $F2766*'Planning Allocations'!AE2766,\n               IF($B2766=AE$3,$F2766,0)\n           )\n       )\n   )","v":0},null,0,0,2.9550044162948872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2794","v":"b2186"},{"$f":"'Projected Revenue Requirements'!C2794","v":"Dominion"},{"$f":"'Upgrade Information'!E2794","v":14.36},{"$f":"IF('Upgrade Information'!D2794=\"\",\"\",'Upgrade Information'!D2794)","v":"2017-05-25"},{"$f":"IF('Current Monthly Zonal Charges'!E2794=\"N/A\",\"N/A\",VLOOKUP(B2794,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2794:$AY2794,MATCH($E2794,'Projected Revenue Requirements'!$I2794:$AY2794,0)+2)/12","v":120468.04581557987},null,{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!H2794,\n               IF($B2794=H$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!I2794,\n               IF($B2794=I$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!J2794,\n               IF($B2794=J$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!K2794,\n               IF($B2794=K$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!L2794,\n               IF($B2794=L$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!M2794,\n               IF($B2794=M$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!N2794,\n               IF($B2794=N$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!O2794,\n               IF($B2794=O$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!P2794,\n               IF($B2794=P$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!Q2794,\n               IF($B2794=Q$3,$F2794,0)\n           )\n       )\n   )","v":120468.04581557987},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!R2794,\n               IF($B2794=R$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!S2794,\n               IF($B2794=S$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!T2794,\n               IF($B2794=T$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!U2794,\n               IF($B2794=U$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!V2794,\n               IF($B2794=V$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!W2794,\n               IF($B2794=W$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!X2794,\n               IF($B2794=X$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!Y2794,\n               IF($B2794=Y$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!Z2794,\n               IF($B2794=Z$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!AA2794,\n               IF($B2794=AA$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!AB2794,\n               IF($B2794=AB$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!AC2794,\n               IF($B2794=AC$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!AD2794,\n               IF($B2794=AD$3,$F2794,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2794=\"\",$E2794=\"N/A\"),0,\n    IF(YEAR($D2794)>YEAR($E2794),0,\n        IF( LEFT($A2794,1)=\"b\",\n               $F2794*'Planning Allocations'!AE2794,\n               IF($B2794=AE$3,$F2794,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,5.6941925485826861,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2849","v":"b2247"},{"$f":"'Projected Revenue Requirements'!C2849","v":"PSEG"},{"$f":"'Upgrade Information'!E2849","v":7.8},{"$f":"IF('Upgrade Information'!D2849=\"\",\"\",'Upgrade Information'!D2849)","v":""},{"$f":"IF('Current Monthly Zonal Charges'!E2849=\"N/A\",\"N/A\",VLOOKUP(B2849,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2849:$AY2849,MATCH($E2849,'Projected Revenue Requirements'!$I2849:$AY2849,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!H2849,\n               IF($B2849=H$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!I2849,\n               IF($B2849=I$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!J2849,\n               IF($B2849=J$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!K2849,\n               IF($B2849=K$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!L2849,\n               IF($B2849=L$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!M2849,\n               IF($B2849=M$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!N2849,\n               IF($B2849=N$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!O2849,\n               IF($B2849=O$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!P2849,\n               IF($B2849=P$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!Q2849,\n               IF($B2849=Q$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!R2849,\n               IF($B2849=R$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!S2849,\n               IF($B2849=S$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!T2849,\n               IF($B2849=T$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!U2849,\n               IF($B2849=U$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!V2849,\n               IF($B2849=V$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!W2849,\n               IF($B2849=W$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!X2849,\n               IF($B2849=X$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!Y2849,\n               IF($B2849=Y$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!Z2849,\n               IF($B2849=Z$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!AA2849,\n               IF($B2849=AA$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!AB2849,\n               IF($B2849=AB$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!AC2849,\n               IF($B2849=AC$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!AD2849,\n               IF($B2849=AD$3,$F2849,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2849=\"\",$E2849=\"N/A\"),0,\n    IF(YEAR($D2849)>YEAR($E2849),0,\n        IF( LEFT($A2849,1)=\"b\",\n               $F2849*'Planning Allocations'!AE2849,\n               IF($B2849=AE$3,$F2849,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2898","v":"b2294"},{"$f":"'Projected Revenue Requirements'!C2898","v":"PENELEC"},{"$f":"'Upgrade Information'!E2898","v":0.18099999999999999},{"$f":"IF('Upgrade Information'!D2898=\"\",\"\",'Upgrade Information'!D2898)","v":"2014-05-28"},{"$f":"IF('Current Monthly Zonal Charges'!E2898=\"N/A\",\"N/A\",VLOOKUP(B2898,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2898:$AY2898,MATCH($E2898,'Projected Revenue Requirements'!$I2898:$AY2898,0)+2)/12","v":1713.4356039408528},null,{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!H2898,\n               IF($B2898=H$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!I2898,\n               IF($B2898=I$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!J2898,\n               IF($B2898=J$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!K2898,\n               IF($B2898=K$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!L2898,\n               IF($B2898=L$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!M2898,\n               IF($B2898=M$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!N2898,\n               IF($B2898=N$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!O2898,\n               IF($B2898=O$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!P2898,\n               IF($B2898=P$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!Q2898,\n               IF($B2898=Q$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!R2898,\n               IF($B2898=R$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!S2898,\n               IF($B2898=S$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!T2898,\n               IF($B2898=T$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!U2898,\n               IF($B2898=U$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!V2898,\n               IF($B2898=V$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!W2898,\n               IF($B2898=W$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!X2898,\n               IF($B2898=X$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!Y2898,\n               IF($B2898=Y$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!Z2898,\n               IF($B2898=Z$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!AA2898,\n               IF($B2898=AA$3,$F2898,0)\n           )\n       )\n   )","v":1713.4356039408528},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!AB2898,\n               IF($B2898=AB$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!AC2898,\n               IF($B2898=AC$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!AD2898,\n               IF($B2898=AD$3,$F2898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2898=\"\",$E2898=\"N/A\"),0,\n    IF(YEAR($D2898)>YEAR($E2898),0,\n        IF( LEFT($A2898,1)=\"b\",\n               $F2898*'Planning Allocations'!AE2898,\n               IF($B2898=AE$3,$F2898,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60539010138178029,0,0,0,0]
[{"$f":"'Upgrade Information'!B2932","v":"b2324"},{"$f":"'Projected Revenue Requirements'!C2932","v":"EKPC"},{"$f":"'Upgrade Information'!E2932","v":0},{"$f":"IF('Upgrade Information'!D2932=\"\",\"\",'Upgrade Information'!D2932)","v":"2013-12-12"},{"$f":"IF('Current Monthly Zonal Charges'!E2932=\"N/A\",\"N/A\",VLOOKUP(B2932,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2932:$AY2932,MATCH($E2932,'Projected Revenue Requirements'!$I2932:$AY2932,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!H2932,\n               IF($B2932=H$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!I2932,\n               IF($B2932=I$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!J2932,\n               IF($B2932=J$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!K2932,\n               IF($B2932=K$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!L2932,\n               IF($B2932=L$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!M2932,\n               IF($B2932=M$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!N2932,\n               IF($B2932=N$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!O2932,\n               IF($B2932=O$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!P2932,\n               IF($B2932=P$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!Q2932,\n               IF($B2932=Q$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!R2932,\n               IF($B2932=R$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!S2932,\n               IF($B2932=S$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!T2932,\n               IF($B2932=T$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!U2932,\n               IF($B2932=U$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!V2932,\n               IF($B2932=V$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!W2932,\n               IF($B2932=W$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!X2932,\n               IF($B2932=X$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!Y2932,\n               IF($B2932=Y$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!Z2932,\n               IF($B2932=Z$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!AA2932,\n               IF($B2932=AA$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!AB2932,\n               IF($B2932=AB$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!AC2932,\n               IF($B2932=AC$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!AD2932,\n               IF($B2932=AD$3,$F2932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2932=\"\",$E2932=\"N/A\"),0,\n    IF(YEAR($D2932)>YEAR($E2932),0,\n        IF( LEFT($A2932,1)=\"b\",\n               $F2932*'Planning Allocations'!AE2932,\n               IF($B2932=AE$3,$F2932,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B2946","v":"b2339"},{"$f":"'Projected Revenue Requirements'!C2946","v":"EKPC"},{"$f":"'Upgrade Information'!E2946","v":0.1},{"$f":"IF('Upgrade Information'!D2946=\"\",\"\",'Upgrade Information'!D2946)","v":"2018-05-11"},{"$f":"IF('Current Monthly Zonal Charges'!E2946=\"N/A\",\"N/A\",VLOOKUP(B2946,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I2946:$AY2946,MATCH($E2946,'Projected Revenue Requirements'!$I2946:$AY2946,0)+2)/12","v":1069.7845611777409},null,{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!H2946,\n               IF($B2946=H$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!I2946,\n               IF($B2946=I$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!J2946,\n               IF($B2946=J$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!K2946,\n               IF($B2946=K$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!L2946,\n               IF($B2946=L$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!M2946,\n               IF($B2946=M$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!N2946,\n               IF($B2946=N$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!O2946,\n               IF($B2946=O$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!P2946,\n               IF($B2946=P$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!Q2946,\n               IF($B2946=Q$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!R2946,\n               IF($B2946=R$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!S2946,\n               IF($B2946=S$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!T2946,\n               IF($B2946=T$3,$F2946,0)\n           )\n       )\n   )","v":1069.7845611777409},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!U2946,\n               IF($B2946=U$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!V2946,\n               IF($B2946=V$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!W2946,\n               IF($B2946=W$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!X2946,\n               IF($B2946=X$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!Y2946,\n               IF($B2946=Y$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!Z2946,\n               IF($B2946=Z$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!AA2946,\n               IF($B2946=AA$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!AB2946,\n               IF($B2946=AB$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!AC2946,\n               IF($B2946=AC$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!AD2946,\n               IF($B2946=AD$3,$F2946,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D2946=\"\",$E2946=\"N/A\"),0,\n    IF(YEAR($D2946)>YEAR($E2946),0,\n        IF( LEFT($A2946,1)=\"b\",\n               $F2946*'Planning Allocations'!AE2946,\n               IF($B2946=AE$3,$F2946,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0.35736915355862398,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3015","v":"b2400"},{"$f":"'Projected Revenue Requirements'!C3015","v":"Dominion"},{"$f":"'Upgrade Information'!E3015","v":0.27},{"$f":"IF('Upgrade Information'!D3015=\"\",\"\",'Upgrade Information'!D3015)","v":"2018-07-03"},{"$f":"IF('Current Monthly Zonal Charges'!E3015=\"N/A\",\"N/A\",VLOOKUP(B3015,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3015:$AY3015,MATCH($E3015,'Projected Revenue Requirements'!$I3015:$AY3015,0)+2)/12","v":2325.4081773655766},null,{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!H3015,\n               IF($B3015=H$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!I3015,\n               IF($B3015=I$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!J3015,\n               IF($B3015=J$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!K3015,\n               IF($B3015=K$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!L3015,\n               IF($B3015=L$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!M3015,\n               IF($B3015=M$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!N3015,\n               IF($B3015=N$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!O3015,\n               IF($B3015=O$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!P3015,\n               IF($B3015=P$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!Q3015,\n               IF($B3015=Q$3,$F3015,0)\n           )\n       )\n   )","v":2325.4081773655766},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!R3015,\n               IF($B3015=R$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!S3015,\n               IF($B3015=S$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!T3015,\n               IF($B3015=T$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!U3015,\n               IF($B3015=U$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!V3015,\n               IF($B3015=V$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!W3015,\n               IF($B3015=W$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!X3015,\n               IF($B3015=X$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!Y3015,\n               IF($B3015=Y$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!Z3015,\n               IF($B3015=Z$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!AA3015,\n               IF($B3015=AA$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!AB3015,\n               IF($B3015=AB$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!AC3015,\n               IF($B3015=AC$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!AD3015,\n               IF($B3015=AD$3,$F3015,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3015=\"\",$E3015=\"N/A\"),0,\n    IF(YEAR($D3015)>YEAR($E3015),0,\n        IF( LEFT($A3015,1)=\"b\",\n               $F3015*'Planning Allocations'!AE3015,\n               IF($B3015=AE$3,$F3015,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.10991563635255581,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3033","v":"b2413"},{"$f":"'Projected Revenue Requirements'!C3033","v":"ATSI"},{"$f":"'Upgrade Information'!E3033","v":0.05},{"$f":"IF('Upgrade Information'!D3033=\"\",\"\",'Upgrade Information'!D3033)","v":"2015-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E3033=\"N/A\",\"N/A\",VLOOKUP(B3033,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3033:$AY3033,MATCH($E3033,'Projected Revenue Requirements'!$I3033:$AY3033,0)+2)/12","v":612.39560020807664},null,{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!H3033,\n               IF($B3033=H$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!I3033,\n               IF($B3033=I$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!J3033,\n               IF($B3033=J$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!K3033,\n               IF($B3033=K$3,$F3033,0)\n           )\n       )\n   )","v":612.39560020807664},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!L3033,\n               IF($B3033=L$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!M3033,\n               IF($B3033=M$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!N3033,\n               IF($B3033=N$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!O3033,\n               IF($B3033=O$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!P3033,\n               IF($B3033=P$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!Q3033,\n               IF($B3033=Q$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!R3033,\n               IF($B3033=R$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!S3033,\n               IF($B3033=S$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!T3033,\n               IF($B3033=T$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!U3033,\n               IF($B3033=U$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!V3033,\n               IF($B3033=V$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!W3033,\n               IF($B3033=W$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!X3033,\n               IF($B3033=X$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!Y3033,\n               IF($B3033=Y$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!Z3033,\n               IF($B3033=Z$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!AA3033,\n               IF($B3033=AA$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!AB3033,\n               IF($B3033=AB$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!AC3033,\n               IF($B3033=AC$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!AD3033,\n               IF($B3033=AD$3,$F3033,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3033=\"\",$E3033=\"N/A\"),0,\n    IF(YEAR($D3033)>YEAR($E3033),0,\n        IF( LEFT($A3033,1)=\"b\",\n               $F3033*'Planning Allocations'!AE3033,\n               IF($B3033=AE$3,$F3033,0)\n           )\n       )\n   )","v":0},null,0,0,0,4.7951672151034491E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3092","v":"b2437.30"},{"$f":"'Projected Revenue Requirements'!C3092","v":"PSEG"},{"$f":"'Upgrade Information'!E3092","v":21.08},{"$f":"IF('Upgrade Information'!D3092=\"\",\"\",'Upgrade Information'!D3092)","v":"2017-04-07"},{"$f":"IF('Current Monthly Zonal Charges'!E3092=\"N/A\",\"N/A\",VLOOKUP(B3092,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3092:$AY3092,MATCH($E3092,'Projected Revenue Requirements'!$I3092:$AY3092,0)+2)/12","v":158702.07569739953},null,{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!H3092,\n               IF($B3092=H$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!I3092,\n               IF($B3092=I$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!J3092,\n               IF($B3092=J$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!K3092,\n               IF($B3092=K$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!L3092,\n               IF($B3092=L$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!M3092,\n               IF($B3092=M$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!N3092,\n               IF($B3092=N$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!O3092,\n               IF($B3092=O$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!P3092,\n               IF($B3092=P$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!Q3092,\n               IF($B3092=Q$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!R3092,\n               IF($B3092=R$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!S3092,\n               IF($B3092=S$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!T3092,\n               IF($B3092=T$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!U3092,\n               IF($B3092=U$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!V3092,\n               IF($B3092=V$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!W3092,\n               IF($B3092=W$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!X3092,\n               IF($B3092=X$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!Y3092,\n               IF($B3092=Y$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!Z3092,\n               IF($B3092=Z$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!AA3092,\n               IF($B3092=AA$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!AB3092,\n               IF($B3092=AB$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!AC3092,\n               IF($B3092=AC$3,$F3092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!AD3092,\n               IF($B3092=AD$3,$F3092,0)\n           )\n       )\n   )","v":152544.43516034045},{"$f":"\nIF( OR($D3092=\"\",$E3092=\"N/A\"),0,\n    IF(YEAR($D3092)>YEAR($E3092),0,\n        IF( LEFT($A3092,1)=\"b\",\n               $F3092*'Planning Allocations'!AE3092,\n               IF($B3092=AE$3,$F3092,0)\n           )\n       )\n   )","v":6157.6405370591019},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.033451774942392,15.114483399752338]
[{"$f":"'Upgrade Information'!B3120","v":"b2458.1"},{"$f":"'Projected Revenue Requirements'!C3120","v":"Dominion"},{"$f":"'Upgrade Information'!E3120","v":6.9},{"$f":"IF('Upgrade Information'!D3120=\"\",\"\",'Upgrade Information'!D3120)","v":"2016-04-26"},{"$f":"IF('Current Monthly Zonal Charges'!E3120=\"N/A\",\"N/A\",VLOOKUP(B3120,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3120:$AY3120,MATCH($E3120,'Projected Revenue Requirements'!$I3120:$AY3120,0)+2)/12","v":56453.175018980983},null,{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!H3120,\n               IF($B3120=H$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!I3120,\n               IF($B3120=I$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!J3120,\n               IF($B3120=J$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!K3120,\n               IF($B3120=K$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!L3120,\n               IF($B3120=L$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!M3120,\n               IF($B3120=M$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!N3120,\n               IF($B3120=N$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!O3120,\n               IF($B3120=O$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!P3120,\n               IF($B3120=P$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!Q3120,\n               IF($B3120=Q$3,$F3120,0)\n           )\n       )\n   )","v":56453.175018980983},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!R3120,\n               IF($B3120=R$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!S3120,\n               IF($B3120=S$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!T3120,\n               IF($B3120=T$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!U3120,\n               IF($B3120=U$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!V3120,\n               IF($B3120=V$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!W3120,\n               IF($B3120=W$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!X3120,\n               IF($B3120=X$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!Y3120,\n               IF($B3120=Y$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!Z3120,\n               IF($B3120=Z$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!AA3120,\n               IF($B3120=AA$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!AB3120,\n               IF($B3120=AB$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!AC3120,\n               IF($B3120=AC$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!AD3120,\n               IF($B3120=AD$3,$F3120,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3120=\"\",$E3120=\"N/A\"),0,\n    IF(YEAR($D3120)>YEAR($E3120),0,\n        IF( LEFT($A3120,1)=\"b\",\n               $F3120*'Planning Allocations'!AE3120,\n               IF($B3120=AE$3,$F3120,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,2.6683860135742536,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3175","v":"b2527"},{"$f":"'Projected Revenue Requirements'!C3175","v":"PECO"},{"$f":"'Upgrade Information'!E3175","v":0.6},{"$f":"IF('Upgrade Information'!D3175=\"\",\"\",'Upgrade Information'!D3175)","v":"2015-10-06"},{"$f":"IF('Current Monthly Zonal Charges'!E3175=\"N/A\",\"N/A\",VLOOKUP(B3175,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3175:$AY3175,MATCH($E3175,'Projected Revenue Requirements'!$I3175:$AY3175,0)+2)/12","v":6320.5641118170424},null,{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!H3175,\n               IF($B3175=H$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!I3175,\n               IF($B3175=I$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!J3175,\n               IF($B3175=J$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!K3175,\n               IF($B3175=K$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!L3175,\n               IF($B3175=L$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!M3175,\n               IF($B3175=M$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!N3175,\n               IF($B3175=N$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!O3175,\n               IF($B3175=O$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!P3175,\n               IF($B3175=P$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!Q3175,\n               IF($B3175=Q$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!R3175,\n               IF($B3175=R$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!S3175,\n               IF($B3175=S$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!T3175,\n               IF($B3175=T$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!U3175,\n               IF($B3175=U$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!V3175,\n               IF($B3175=V$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!W3175,\n               IF($B3175=W$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!X3175,\n               IF($B3175=X$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!Y3175,\n               IF($B3175=Y$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!Z3175,\n               IF($B3175=Z$3,$F3175,0)\n           )\n       )\n   )","v":6320.5641118170424},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!AA3175,\n               IF($B3175=AA$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!AB3175,\n               IF($B3175=AB$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!AC3175,\n               IF($B3175=AC$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!AD3175,\n               IF($B3175=AD$3,$F3175,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3175=\"\",$E3175=\"N/A\"),0,\n    IF(YEAR($D3175)>YEAR($E3175),0,\n        IF( LEFT($A3175,1)=\"b\",\n               $F3175*'Planning Allocations'!AE3175,\n               IF($B3175=AE$3,$F3175,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.73643932046431637,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3207","v":"b2553"},{"$f":"'Projected Revenue Requirements'!C3207","v":"AEC"},{"$f":"'Upgrade Information'!E3207","v":6.9},{"$f":"IF('Upgrade Information'!D3207=\"\",\"\",'Upgrade Information'!D3207)","v":"2017-05-15"},{"$f":"IF('Current Monthly Zonal Charges'!E3207=\"N/A\",\"N/A\",VLOOKUP(B3207,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3207:$AY3207,MATCH($E3207,'Projected Revenue Requirements'!$I3207:$AY3207,0)+2)/12","v":54036.907556729369},null,{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!H3207,\n               IF($B3207=H$3,$F3207,0)\n           )\n       )\n   )","v":54036.907556729369},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!I3207,\n               IF($B3207=I$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!J3207,\n               IF($B3207=J$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!K3207,\n               IF($B3207=K$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!L3207,\n               IF($B3207=L$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!M3207,\n               IF($B3207=M$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!N3207,\n               IF($B3207=N$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!O3207,\n               IF($B3207=O$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!P3207,\n               IF($B3207=P$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!Q3207,\n               IF($B3207=Q$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!R3207,\n               IF($B3207=R$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!S3207,\n               IF($B3207=S$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!T3207,\n               IF($B3207=T$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!U3207,\n               IF($B3207=U$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!V3207,\n               IF($B3207=V$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!W3207,\n               IF($B3207=W$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!X3207,\n               IF($B3207=X$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!Y3207,\n               IF($B3207=Y$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!Z3207,\n               IF($B3207=Z$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!AA3207,\n               IF($B3207=AA$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!AB3207,\n               IF($B3207=AB$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!AC3207,\n               IF($B3207=AC$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!AD3207,\n               IF($B3207=AD$3,$F3207,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3207=\"\",$E3207=\"N/A\"),0,\n    IF(YEAR($D3207)>YEAR($E3207),0,\n        IF( LEFT($A3207,1)=\"b\",\n               $F3207*'Planning Allocations'!AE3207,\n               IF($B3207=AE$3,$F3207,0)\n           )\n       )\n   )","v":0},null,20.672114597065558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3220","v":"b2566"},{"$f":"'Projected Revenue Requirements'!C3220","v":"Dominion"},{"$f":"'Upgrade Information'!E3220","v":2.4},{"$f":"IF('Upgrade Information'!D3220=\"\",\"\",'Upgrade Information'!D3220)","v":"2018-12-21"},{"$f":"IF('Current Monthly Zonal Charges'!E3220=\"N/A\",\"N/A\",VLOOKUP(B3220,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3220:$AY3220,MATCH($E3220,'Projected Revenue Requirements'!$I3220:$AY3220,0)+2)/12","v":20861.851937100015},null,{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!H3220,\n               IF($B3220=H$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!I3220,\n               IF($B3220=I$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!J3220,\n               IF($B3220=J$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!K3220,\n               IF($B3220=K$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!L3220,\n               IF($B3220=L$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!M3220,\n               IF($B3220=M$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!N3220,\n               IF($B3220=N$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!O3220,\n               IF($B3220=O$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!P3220,\n               IF($B3220=P$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!Q3220,\n               IF($B3220=Q$3,$F3220,0)\n           )\n       )\n   )","v":20861.851937100015},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!R3220,\n               IF($B3220=R$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!S3220,\n               IF($B3220=S$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!T3220,\n               IF($B3220=T$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!U3220,\n               IF($B3220=U$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!V3220,\n               IF($B3220=V$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!W3220,\n               IF($B3220=W$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!X3220,\n               IF($B3220=X$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!Y3220,\n               IF($B3220=Y$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!Z3220,\n               IF($B3220=Z$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!AA3220,\n               IF($B3220=AA$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!AB3220,\n               IF($B3220=AB$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!AC3220,\n               IF($B3220=AC$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!AD3220,\n               IF($B3220=AD$3,$F3220,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3220=\"\",$E3220=\"N/A\"),0,\n    IF(YEAR($D3220)>YEAR($E3220),0,\n        IF( LEFT($A3220,1)=\"b\",\n               $F3220*'Planning Allocations'!AE3220,\n               IF($B3220=AE$3,$F3220,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.98608225148537387,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3272","v":"b2604.5"},{"$f":"'Projected Revenue Requirements'!C3272","v":"AEP"},{"$f":"'Upgrade Information'!E3272","v":1.08},{"$f":"IF('Upgrade Information'!D3272=\"\",\"\",'Upgrade Information'!D3272)","v":"2025-04-15"},{"$f":"IF('Current Monthly Zonal Charges'!E3272=\"N/A\",\"N/A\",VLOOKUP(B3272,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3272:$AY3272,MATCH($E3272,'Projected Revenue Requirements'!$I3272:$AY3272,0)+2)/12","v":12798.076052702812},null,{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!H3272,\n               IF($B3272=H$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!I3272,\n               IF($B3272=I$3,$F3272,0)\n           )\n       )\n   )","v":12798.076052702812},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!J3272,\n               IF($B3272=J$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!K3272,\n               IF($B3272=K$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!L3272,\n               IF($B3272=L$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!M3272,\n               IF($B3272=M$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!N3272,\n               IF($B3272=N$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!O3272,\n               IF($B3272=O$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!P3272,\n               IF($B3272=P$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!Q3272,\n               IF($B3272=Q$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!R3272,\n               IF($B3272=R$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!S3272,\n               IF($B3272=S$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!T3272,\n               IF($B3272=T$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!U3272,\n               IF($B3272=U$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!V3272,\n               IF($B3272=V$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!W3272,\n               IF($B3272=W$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!X3272,\n               IF($B3272=X$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!Y3272,\n               IF($B3272=Y$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!Z3272,\n               IF($B3272=Z$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!AA3272,\n               IF($B3272=AA$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!AB3272,\n               IF($B3272=AB$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!AC3272,\n               IF($B3272=AC$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!AD3272,\n               IF($B3272=AD$3,$F3272,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3272=\"\",$E3272=\"N/A\"),0,\n    IF(YEAR($D3272)>YEAR($E3272),0,\n        IF( LEFT($A3272,1)=\"b\",\n               $F3272*'Planning Allocations'!AE3272,\n               IF($B3272=AE$3,$F3272,0)\n           )\n       )\n   )","v":0},null,0,0.58930870386482603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3303","v":"b2625"},{"$f":"'Projected Revenue Requirements'!C3303","v":"Dominion"},{"$f":"'Upgrade Information'!E3303","v":18.87},{"$f":"IF('Upgrade Information'!D3303=\"\",\"\",'Upgrade Information'!D3303)","v":"2018-06-19"},{"$f":"IF('Current Monthly Zonal Charges'!E3303=\"N/A\",\"N/A\",VLOOKUP(B3303,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3303:$AY3303,MATCH($E3303,'Projected Revenue Requirements'!$I3303:$AY3303,0)+2)/12","v":162218.97030396989},null,{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!H3303,\n               IF($B3303=H$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!I3303,\n               IF($B3303=I$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!J3303,\n               IF($B3303=J$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!K3303,\n               IF($B3303=K$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!L3303,\n               IF($B3303=L$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!M3303,\n               IF($B3303=M$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!N3303,\n               IF($B3303=N$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!O3303,\n               IF($B3303=O$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!P3303,\n               IF($B3303=P$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!Q3303,\n               IF($B3303=Q$3,$F3303,0)\n           )\n       )\n   )","v":162218.97030396989},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!R3303,\n               IF($B3303=R$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!S3303,\n               IF($B3303=S$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!T3303,\n               IF($B3303=T$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!U3303,\n               IF($B3303=U$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!V3303,\n               IF($B3303=V$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!W3303,\n               IF($B3303=W$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!X3303,\n               IF($B3303=X$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!Y3303,\n               IF($B3303=Y$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!Z3303,\n               IF($B3303=Z$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!AA3303,\n               IF($B3303=AA$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!AB3303,\n               IF($B3303=AB$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!AC3303,\n               IF($B3303=AC$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!AD3303,\n               IF($B3303=AD$3,$F3303,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3303=\"\",$E3303=\"N/A\"),0,\n    IF(YEAR($D3303)>YEAR($E3303),0,\n        IF( LEFT($A3303,1)=\"b\",\n               $F3303*'Planning Allocations'!AE3303,\n               IF($B3303=AE$3,$F3303,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,7.6676436949735969,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3359","v":"b2654.4"},{"$f":"'Projected Revenue Requirements'!C3359","v":"Dominion"},{"$f":"'Upgrade Information'!E3359","v":0},{"$f":"IF('Upgrade Information'!D3359=\"\",\"\",'Upgrade Information'!D3359)","v":"2018-06-28"},{"$f":"IF('Current Monthly Zonal Charges'!E3359=\"N/A\",\"N/A\",VLOOKUP(B3359,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3359:$AY3359,MATCH($E3359,'Projected Revenue Requirements'!$I3359:$AY3359,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!H3359,\n               IF($B3359=H$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!I3359,\n               IF($B3359=I$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!J3359,\n               IF($B3359=J$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!K3359,\n               IF($B3359=K$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!L3359,\n               IF($B3359=L$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!M3359,\n               IF($B3359=M$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!N3359,\n               IF($B3359=N$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!O3359,\n               IF($B3359=O$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!P3359,\n               IF($B3359=P$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!Q3359,\n               IF($B3359=Q$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!R3359,\n               IF($B3359=R$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!S3359,\n               IF($B3359=S$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!T3359,\n               IF($B3359=T$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!U3359,\n               IF($B3359=U$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!V3359,\n               IF($B3359=V$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!W3359,\n               IF($B3359=W$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!X3359,\n               IF($B3359=X$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!Y3359,\n               IF($B3359=Y$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!Z3359,\n               IF($B3359=Z$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!AA3359,\n               IF($B3359=AA$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!AB3359,\n               IF($B3359=AB$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!AC3359,\n               IF($B3359=AC$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!AD3359,\n               IF($B3359=AD$3,$F3359,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3359=\"\",$E3359=\"N/A\"),0,\n    IF(YEAR($D3359)>YEAR($E3359),0,\n        IF( LEFT($A3359,1)=\"b\",\n               $F3359*'Planning Allocations'!AE3359,\n               IF($B3359=AE$3,$F3359,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3380","v":"b2666.4"},{"$f":"'Projected Revenue Requirements'!C3380","v":"APS"},{"$f":"'Upgrade Information'!E3380","v":0.82},{"$f":"IF('Upgrade Information'!D3380=\"\",\"\",'Upgrade Information'!D3380)","v":""},{"$f":"IF('Current Monthly Zonal Charges'!E3380=\"N/A\",\"N/A\",VLOOKUP(B3380,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3380:$AY3380,MATCH($E3380,'Projected Revenue Requirements'!$I3380:$AY3380,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!H3380,\n               IF($B3380=H$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!I3380,\n               IF($B3380=I$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!J3380,\n               IF($B3380=J$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!K3380,\n               IF($B3380=K$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!L3380,\n               IF($B3380=L$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!M3380,\n               IF($B3380=M$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!N3380,\n               IF($B3380=N$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!O3380,\n               IF($B3380=O$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!P3380,\n               IF($B3380=P$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!Q3380,\n               IF($B3380=Q$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!R3380,\n               IF($B3380=R$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!S3380,\n               IF($B3380=S$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!T3380,\n               IF($B3380=T$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!U3380,\n               IF($B3380=U$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!V3380,\n               IF($B3380=V$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!W3380,\n               IF($B3380=W$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!X3380,\n               IF($B3380=X$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!Y3380,\n               IF($B3380=Y$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!Z3380,\n               IF($B3380=Z$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!AA3380,\n               IF($B3380=AA$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!AB3380,\n               IF($B3380=AB$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!AC3380,\n               IF($B3380=AC$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!AD3380,\n               IF($B3380=AD$3,$F3380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3380=\"\",$E3380=\"N/A\"),0,\n    IF(YEAR($D3380)>YEAR($E3380),0,\n        IF( LEFT($A3380,1)=\"b\",\n               $F3380*'Planning Allocations'!AE3380,\n               IF($B3380=AE$3,$F3380,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3446","v":"b2706"},{"$f":"'Projected Revenue Requirements'!C3446","v":"PSEG"},{"$f":"'Upgrade Information'!E3446","v":22.7},{"$f":"IF('Upgrade Information'!D3446=\"\",\"\",'Upgrade Information'!D3446)","v":"2018-11-05"},{"$f":"IF('Current Monthly Zonal Charges'!E3446=\"N/A\",\"N/A\",VLOOKUP(B3446,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3446:$AY3446,MATCH($E3446,'Projected Revenue Requirements'!$I3446:$AY3446,0)+2)/12","v":176752.94963061463},null,{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!H3446,\n               IF($B3446=H$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!I3446,\n               IF($B3446=I$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!J3446,\n               IF($B3446=J$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!K3446,\n               IF($B3446=K$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!L3446,\n               IF($B3446=L$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!M3446,\n               IF($B3446=M$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!N3446,\n               IF($B3446=N$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!O3446,\n               IF($B3446=O$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!P3446,\n               IF($B3446=P$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!Q3446,\n               IF($B3446=Q$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!R3446,\n               IF($B3446=R$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!S3446,\n               IF($B3446=S$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!T3446,\n               IF($B3446=T$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!U3446,\n               IF($B3446=U$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!V3446,\n               IF($B3446=V$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!W3446,\n               IF($B3446=W$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!X3446,\n               IF($B3446=X$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!Y3446,\n               IF($B3446=Y$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!Z3446,\n               IF($B3446=Z$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!AA3446,\n               IF($B3446=AA$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!AB3446,\n               IF($B3446=AB$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!AC3446,\n               IF($B3446=AC$3,$F3446,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!AD3446,\n               IF($B3446=AD$3,$F3446,0)\n           )\n       )\n   )","v":176752.94963061463},{"$f":"\nIF( OR($D3446=\"\",$E3446=\"N/A\"),0,\n    IF(YEAR($D3446)>YEAR($E3446),0,\n        IF( LEFT($A3446,1)=\"b\",\n               $F3446*'Planning Allocations'!AE3446,\n               IF($B3446=AE$3,$F3446,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.419232249001148,0]
[{"$f":"'Upgrade Information'!B3479","v":"b2732.2"},{"$f":"'Projected Revenue Requirements'!C3479","v":"ComEd"},{"$f":"'Upgrade Information'!E3479","v":3.4},{"$f":"IF('Upgrade Information'!D3479=\"\",\"\",'Upgrade Information'!D3479)","v":"2016-11-01"},{"$f":"IF('Current Monthly Zonal Charges'!E3479=\"N/A\",\"N/A\",VLOOKUP(B3479,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3479:$AY3479,MATCH($E3479,'Projected Revenue Requirements'!$I3479:$AY3479,0)+2)/12","v":35534.720410314694},null,{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!H3479,\n               IF($B3479=H$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!I3479,\n               IF($B3479=I$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!J3479,\n               IF($B3479=J$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!K3479,\n               IF($B3479=K$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!L3479,\n               IF($B3479=L$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!M3479,\n               IF($B3479=M$3,$F3479,0)\n           )\n       )\n   )","v":35534.720410314694},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!N3479,\n               IF($B3479=N$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!O3479,\n               IF($B3479=O$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!P3479,\n               IF($B3479=P$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!Q3479,\n               IF($B3479=Q$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!R3479,\n               IF($B3479=R$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!S3479,\n               IF($B3479=S$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!T3479,\n               IF($B3479=T$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!U3479,\n               IF($B3479=U$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!V3479,\n               IF($B3479=V$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!W3479,\n               IF($B3479=W$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!X3479,\n               IF($B3479=X$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!Y3479,\n               IF($B3479=Y$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!Z3479,\n               IF($B3479=Z$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!AA3479,\n               IF($B3479=AA$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!AB3479,\n               IF($B3479=AB$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!AC3479,\n               IF($B3479=AC$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!AD3479,\n               IF($B3479=AD$3,$F3479,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3479=\"\",$E3479=\"N/A\"),0,\n    IF(YEAR($D3479)>YEAR($E3479),0,\n        IF( LEFT($A3479,1)=\"b\",\n               $F3479*'Planning Allocations'!AE3479,\n               IF($B3479=AE$3,$F3479,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,1.6712547753683606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3489","v":"b2743.1"},{"$f":"'Projected Revenue Requirements'!C3489","v":"Transource"},{"$f":"'Upgrade Information'!E3489","v":43.1},{"$f":"IF('Upgrade Information'!D3489=\"\",\"\",'Upgrade Information'!D3489)","v":"2022-06-30"},{"$f":"IF('Current Monthly Zonal Charges'!E3489=\"N/A\",\"N/A\",VLOOKUP(B3489,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3489:$AY3489,MATCH($E3489,'Projected Revenue Requirements'!$I3489:$AY3489,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!H3489,\n               IF($B3489=H$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!I3489,\n               IF($B3489=I$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!J3489,\n               IF($B3489=J$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!K3489,\n               IF($B3489=K$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!L3489,\n               IF($B3489=L$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!M3489,\n               IF($B3489=M$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!N3489,\n               IF($B3489=N$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!O3489,\n               IF($B3489=O$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!P3489,\n               IF($B3489=P$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!Q3489,\n               IF($B3489=Q$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!R3489,\n               IF($B3489=R$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!S3489,\n               IF($B3489=S$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!T3489,\n               IF($B3489=T$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!U3489,\n               IF($B3489=U$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!V3489,\n               IF($B3489=V$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!W3489,\n               IF($B3489=W$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!X3489,\n               IF($B3489=X$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!Y3489,\n               IF($B3489=Y$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!Z3489,\n               IF($B3489=Z$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!AA3489,\n               IF($B3489=AA$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!AB3489,\n               IF($B3489=AB$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!AC3489,\n               IF($B3489=AC$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!AD3489,\n               IF($B3489=AD$3,$F3489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3489=\"\",$E3489=\"N/A\"),0,\n    IF(YEAR($D3489)>YEAR($E3489),0,\n        IF( LEFT($A3489,1)=\"b\",\n               $F3489*'Planning Allocations'!AE3489,\n               IF($B3489=AE$3,$F3489,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3527","v":"b2753.7"},{"$f":"'Projected Revenue Requirements'!C3527","v":"AEP"},{"$f":"'Upgrade Information'!E3527","v":5.52},{"$f":"IF('Upgrade Information'!D3527=\"\",\"\",'Upgrade Information'!D3527)","v":"2020-08-29"},{"$f":"IF('Current Monthly Zonal Charges'!E3527=\"N/A\",\"N/A\",VLOOKUP(B3527,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3527:$AY3527,MATCH($E3527,'Projected Revenue Requirements'!$I3527:$AY3527,0)+2)/12","v":58291.200959239104},null,{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!H3527,\n               IF($B3527=H$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!I3527,\n               IF($B3527=I$3,$F3527,0)\n           )\n       )\n   )","v":58291.200959239104},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!J3527,\n               IF($B3527=J$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!K3527,\n               IF($B3527=K$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!L3527,\n               IF($B3527=L$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!M3527,\n               IF($B3527=M$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!N3527,\n               IF($B3527=N$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!O3527,\n               IF($B3527=O$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!P3527,\n               IF($B3527=P$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!Q3527,\n               IF($B3527=Q$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!R3527,\n               IF($B3527=R$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!S3527,\n               IF($B3527=S$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!T3527,\n               IF($B3527=T$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!U3527,\n               IF($B3527=U$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!V3527,\n               IF($B3527=V$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!W3527,\n               IF($B3527=W$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!X3527,\n               IF($B3527=X$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!Y3527,\n               IF($B3527=Y$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!Z3527,\n               IF($B3527=Z$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!AA3527,\n               IF($B3527=AA$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!AB3527,\n               IF($B3527=AB$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!AC3527,\n               IF($B3527=AC$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!AD3527,\n               IF($B3527=AD$3,$F3527,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3527=\"\",$E3527=\"N/A\"),0,\n    IF(YEAR($D3527)>YEAR($E3527),0,\n        IF( LEFT($A3527,1)=\"b\",\n               $F3527*'Planning Allocations'!AE3527,\n               IF($B3527=AE$3,$F3527,0)\n           )\n       )\n   )","v":0},null,0,2.6841153265969724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3566","v":"b2779.5"},{"$f":"'Projected Revenue Requirements'!C3566","v":"AEP"},{"$f":"'Upgrade Information'!E3566","v":2.6},{"$f":"IF('Upgrade Information'!D3566=\"\",\"\",'Upgrade Information'!D3566)","v":"2020-11-11"},{"$f":"IF('Current Monthly Zonal Charges'!E3566=\"N/A\",\"N/A\",VLOOKUP(B3566,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3566:$AY3566,MATCH($E3566,'Projected Revenue Requirements'!$I3566:$AY3566,0)+2)/12","v":27635.688807423972},null,{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!H3566,\n               IF($B3566=H$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!I3566,\n               IF($B3566=I$3,$F3566,0)\n           )\n       )\n   )","v":27635.688807423972},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!J3566,\n               IF($B3566=J$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!K3566,\n               IF($B3566=K$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!L3566,\n               IF($B3566=L$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!M3566,\n               IF($B3566=M$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!N3566,\n               IF($B3566=N$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!O3566,\n               IF($B3566=O$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!P3566,\n               IF($B3566=P$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!Q3566,\n               IF($B3566=Q$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!R3566,\n               IF($B3566=R$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!S3566,\n               IF($B3566=S$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!T3566,\n               IF($B3566=T$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!U3566,\n               IF($B3566=U$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!V3566,\n               IF($B3566=V$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!W3566,\n               IF($B3566=W$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!X3566,\n               IF($B3566=X$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!Y3566,\n               IF($B3566=Y$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!Z3566,\n               IF($B3566=Z$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!AA3566,\n               IF($B3566=AA$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!AB3566,\n               IF($B3566=AB$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!AC3566,\n               IF($B3566=AC$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!AD3566,\n               IF($B3566=AD$3,$F3566,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3566=\"\",$E3566=\"N/A\"),0,\n    IF(YEAR($D3566)>YEAR($E3566),0,\n        IF( LEFT($A3566,1)=\"b\",\n               $F3566*'Planning Allocations'!AE3566,\n               IF($B3566=AE$3,$F3566,0)\n           )\n       )\n   )","v":0},null,0,1.2725312683288272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3614","v":"b2814"},{"$f":"'Projected Revenue Requirements'!C3614","v":"ME"},{"$f":"'Upgrade Information'!E3614","v":8.6999999999999993},{"$f":"IF('Upgrade Information'!D3614=\"\",\"\",'Upgrade Information'!D3614)","v":"2018-12-02"},{"$f":"IF('Current Monthly Zonal Charges'!E3614=\"N/A\",\"N/A\",VLOOKUP(B3614,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3614:$AY3614,MATCH($E3614,'Projected Revenue Requirements'!$I3614:$AY3614,0)+2)/12","v":92243.543967725345},null,{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!H3614,\n               IF($B3614=H$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!I3614,\n               IF($B3614=I$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!J3614,\n               IF($B3614=J$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!K3614,\n               IF($B3614=K$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!L3614,\n               IF($B3614=L$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!M3614,\n               IF($B3614=M$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!N3614,\n               IF($B3614=N$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!O3614,\n               IF($B3614=O$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!P3614,\n               IF($B3614=P$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!Q3614,\n               IF($B3614=Q$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!R3614,\n               IF($B3614=R$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!S3614,\n               IF($B3614=S$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!T3614,\n               IF($B3614=T$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!U3614,\n               IF($B3614=U$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!V3614,\n               IF($B3614=V$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!W3614,\n               IF($B3614=W$3,$F3614,0)\n           )\n       )\n   )","v":92243.543967725345},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!X3614,\n               IF($B3614=X$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!Y3614,\n               IF($B3614=Y$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!Z3614,\n               IF($B3614=Z$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!AA3614,\n               IF($B3614=AA$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!AB3614,\n               IF($B3614=AB$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!AC3614,\n               IF($B3614=AC$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!AD3614,\n               IF($B3614=AD$3,$F3614,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3614=\"\",$E3614=\"N/A\"),0,\n    IF(YEAR($D3614)>YEAR($E3614),0,\n        IF( LEFT($A3614,1)=\"b\",\n               $F3614*'Planning Allocations'!AE3614,\n               IF($B3614=AE$3,$F3614,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.531077340126878,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3649","v":"b2836.4"},{"$f":"'Projected Revenue Requirements'!C3649","v":"PSEG"},{"$f":"'Upgrade Information'!E3649","v":90.82},{"$f":"IF('Upgrade Information'!D3649=\"\",\"\",'Upgrade Information'!D3649)","v":"2020-04-27"},{"$f":"IF('Current Monthly Zonal Charges'!E3649=\"N/A\",\"N/A\",VLOOKUP(B3649,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3649:$AY3649,MATCH($E3649,'Projected Revenue Requirements'!$I3649:$AY3649,0)+2)/12","v":728125.46412529552},null,{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!H3649,\n               IF($B3649=H$3,$F3649,0)\n           )\n       )\n   )","v":137979.77545174351},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!I3649,\n               IF($B3649=I$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!J3649,\n               IF($B3649=J$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!K3649,\n               IF($B3649=K$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!L3649,\n               IF($B3649=L$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!M3649,\n               IF($B3649=M$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!N3649,\n               IF($B3649=N$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!O3649,\n               IF($B3649=O$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!P3649,\n               IF($B3649=P$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!Q3649,\n               IF($B3649=Q$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!R3649,\n               IF($B3649=R$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!S3649,\n               IF($B3649=S$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!T3649,\n               IF($B3649=T$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!U3649,\n               IF($B3649=U$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!V3649,\n               IF($B3649=V$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!W3649,\n               IF($B3649=W$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!X3649,\n               IF($B3649=X$3,$F3649,0)\n           )\n       )\n   )","v":225937.33151807921},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!Y3649,\n               IF($B3649=Y$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!Z3649,\n               IF($B3649=Z$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!AA3649,\n               IF($B3649=AA$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!AB3649,\n               IF($B3649=AB$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!AC3649,\n               IF($B3649=AC$3,$F3649,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!AD3649,\n               IF($B3649=AD$3,$F3649,0)\n           )\n       )\n   )","v":350082.72315144207},{"$f":"\nIF( OR($D3649=\"\",$E3649=\"N/A\"),0,\n    IF(YEAR($D3649)>YEAR($E3649),0,\n        IF( LEFT($A3649,1)=\"b\",\n               $F3649*'Planning Allocations'!AE3649,\n               IF($B3649=AE$3,$F3649,0)\n           )\n       )\n   )","v":14125.634004030733},null,52.784917923390786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,335.31809367479849,0,0,0,0,0,34.501106056119255,34.672641148823601]
[{"$f":"'Upgrade Information'!B3679","v":"b2856"},{"$f":"'Projected Revenue Requirements'!C3679","v":"PECO"},{"$f":"'Upgrade Information'!E3679","v":1.18},{"$f":"IF('Upgrade Information'!D3679=\"\",\"\",'Upgrade Information'!D3679)","v":"2019-09-29"},{"$f":"IF('Current Monthly Zonal Charges'!E3679=\"N/A\",\"N/A\",VLOOKUP(B3679,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3679:$AY3679,MATCH($E3679,'Projected Revenue Requirements'!$I3679:$AY3679,0)+2)/12","v":13202.739626013596},null,{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!H3679,\n               IF($B3679=H$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!I3679,\n               IF($B3679=I$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!J3679,\n               IF($B3679=J$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!K3679,\n               IF($B3679=K$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!L3679,\n               IF($B3679=L$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!M3679,\n               IF($B3679=M$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!N3679,\n               IF($B3679=N$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!O3679,\n               IF($B3679=O$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!P3679,\n               IF($B3679=P$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!Q3679,\n               IF($B3679=Q$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!R3679,\n               IF($B3679=R$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!S3679,\n               IF($B3679=S$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!T3679,\n               IF($B3679=T$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!U3679,\n               IF($B3679=U$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!V3679,\n               IF($B3679=V$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!W3679,\n               IF($B3679=W$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!X3679,\n               IF($B3679=X$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!Y3679,\n               IF($B3679=Y$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!Z3679,\n               IF($B3679=Z$3,$F3679,0)\n           )\n       )\n   )","v":13202.739626013596},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!AA3679,\n               IF($B3679=AA$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!AB3679,\n               IF($B3679=AB$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!AC3679,\n               IF($B3679=AC$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!AD3679,\n               IF($B3679=AD$3,$F3679,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3679=\"\",$E3679=\"N/A\"),0,\n    IF(YEAR($D3679)>YEAR($E3679),0,\n        IF( LEFT($A3679,1)=\"b\",\n               $F3679*'Planning Allocations'!AE3679,\n               IF($B3679=AE$3,$F3679,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5383146862272032,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3732","v":"b2890.4"},{"$f":"'Projected Revenue Requirements'!C3732","v":"AEP"},{"$f":"'Upgrade Information'!E3732","v":2.5},{"$f":"IF('Upgrade Information'!D3732=\"\",\"\",'Upgrade Information'!D3732)","v":"2018-07-15"},{"$f":"IF('Current Monthly Zonal Charges'!E3732=\"N/A\",\"N/A\",VLOOKUP(B3732,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3732:$AY3732,MATCH($E3732,'Projected Revenue Requirements'!$I3732:$AY3732,0)+2)/12","v":24960.189892703547},null,{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!H3732,\n               IF($B3732=H$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!I3732,\n               IF($B3732=I$3,$F3732,0)\n           )\n       )\n   )","v":24960.189892703547},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!J3732,\n               IF($B3732=J$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!K3732,\n               IF($B3732=K$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!L3732,\n               IF($B3732=L$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!M3732,\n               IF($B3732=M$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!N3732,\n               IF($B3732=N$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!O3732,\n               IF($B3732=O$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!P3732,\n               IF($B3732=P$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!Q3732,\n               IF($B3732=Q$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!R3732,\n               IF($B3732=R$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!S3732,\n               IF($B3732=S$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!T3732,\n               IF($B3732=T$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!U3732,\n               IF($B3732=U$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!V3732,\n               IF($B3732=V$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!W3732,\n               IF($B3732=W$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!X3732,\n               IF($B3732=X$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!Y3732,\n               IF($B3732=Y$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!Z3732,\n               IF($B3732=Z$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!AA3732,\n               IF($B3732=AA$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!AB3732,\n               IF($B3732=AB$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!AC3732,\n               IF($B3732=AC$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!AD3732,\n               IF($B3732=AD$3,$F3732,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3732=\"\",$E3732=\"N/A\"),0,\n    IF(YEAR($D3732)>YEAR($E3732),0,\n        IF( LEFT($A3732,1)=\"b\",\n               $F3732*'Planning Allocations'!AE3732,\n               IF($B3732=AE$3,$F3732,0)\n           )\n       )\n   )","v":0},null,0,1.1493334696024584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3766","v":"b2924"},{"$f":"'Projected Revenue Requirements'!C3766","v":"PECO"},{"$f":"'Upgrade Information'!E3766","v":1.7},{"$f":"IF('Upgrade Information'!D3766=\"\",\"\",'Upgrade Information'!D3766)","v":"2020-03-20"},{"$f":"IF('Current Monthly Zonal Charges'!E3766=\"N/A\",\"N/A\",VLOOKUP(B3766,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3766:$AY3766,MATCH($E3766,'Projected Revenue Requirements'!$I3766:$AY3766,0)+2)/12","v":19162.934082596021},null,{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!H3766,\n               IF($B3766=H$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!I3766,\n               IF($B3766=I$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!J3766,\n               IF($B3766=J$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!K3766,\n               IF($B3766=K$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!L3766,\n               IF($B3766=L$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!M3766,\n               IF($B3766=M$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!N3766,\n               IF($B3766=N$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!O3766,\n               IF($B3766=O$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!P3766,\n               IF($B3766=P$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!Q3766,\n               IF($B3766=Q$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!R3766,\n               IF($B3766=R$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!S3766,\n               IF($B3766=S$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!T3766,\n               IF($B3766=T$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!U3766,\n               IF($B3766=U$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!V3766,\n               IF($B3766=V$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!W3766,\n               IF($B3766=W$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!X3766,\n               IF($B3766=X$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!Y3766,\n               IF($B3766=Y$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!Z3766,\n               IF($B3766=Z$3,$F3766,0)\n           )\n       )\n   )","v":19162.934082596021},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!AA3766,\n               IF($B3766=AA$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!AB3766,\n               IF($B3766=AB$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!AC3766,\n               IF($B3766=AC$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!AD3766,\n               IF($B3766=AD$3,$F3766,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3766=\"\",$E3766=\"N/A\"),0,\n    IF(YEAR($D3766)>YEAR($E3766),0,\n        IF( LEFT($A3766,1)=\"b\",\n               $F3766*'Planning Allocations'!AE3766,\n               IF($B3766=AE$3,$F3766,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2327656051308487,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3815","v":"b2958.1"},{"$f":"'Projected Revenue Requirements'!C3815","v":"AEP"},{"$f":"'Upgrade Information'!E3815","v":0.75},{"$f":"IF('Upgrade Information'!D3815=\"\",\"\",'Upgrade Information'!D3815)","v":"2018-10-11"},{"$f":"IF('Current Monthly Zonal Charges'!E3815=\"N/A\",\"N/A\",VLOOKUP(B3815,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3815:$AY3815,MATCH($E3815,'Projected Revenue Requirements'!$I3815:$AY3815,0)+2)/12","v":7539.8901473135047},null,{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!H3815,\n               IF($B3815=H$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!I3815,\n               IF($B3815=I$3,$F3815,0)\n           )\n       )\n   )","v":7539.8901473135047},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!J3815,\n               IF($B3815=J$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!K3815,\n               IF($B3815=K$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!L3815,\n               IF($B3815=L$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!M3815,\n               IF($B3815=M$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!N3815,\n               IF($B3815=N$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!O3815,\n               IF($B3815=O$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!P3815,\n               IF($B3815=P$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!Q3815,\n               IF($B3815=Q$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!R3815,\n               IF($B3815=R$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!S3815,\n               IF($B3815=S$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!T3815,\n               IF($B3815=T$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!U3815,\n               IF($B3815=U$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!V3815,\n               IF($B3815=V$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!W3815,\n               IF($B3815=W$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!X3815,\n               IF($B3815=X$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!Y3815,\n               IF($B3815=Y$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!Z3815,\n               IF($B3815=Z$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!AA3815,\n               IF($B3815=AA$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!AB3815,\n               IF($B3815=AB$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!AC3815,\n               IF($B3815=AC$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!AD3815,\n               IF($B3815=AD$3,$F3815,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3815=\"\",$E3815=\"N/A\"),0,\n    IF(YEAR($D3815)>YEAR($E3815),0,\n        IF( LEFT($A3815,1)=\"b\",\n               $F3815*'Planning Allocations'!AE3815,\n               IF($B3815=AE$3,$F3815,0)\n           )\n       )\n   )","v":0},null,0,0.34718678586521706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3853","v":"b2978"},{"$f":"'Projected Revenue Requirements'!C3853","v":"Dominion"},{"$f":"'Upgrade Information'!E3853","v":47},{"$f":"IF('Upgrade Information'!D3853=\"\",\"\",'Upgrade Information'!D3853)","v":"2022-02-04"},{"$f":"IF('Current Monthly Zonal Charges'!E3853=\"N/A\",\"N/A\",VLOOKUP(B3853,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3853:$AY3853,MATCH($E3853,'Projected Revenue Requirements'!$I3853:$AY3853,0)+2)/12","v":437054.67131406115},null,{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!H3853,\n               IF($B3853=H$3,$F3853,0)\n           )\n       )\n   )","v":3597.5089297318891},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!I3853,\n               IF($B3853=I$3,$F3853,0)\n           )\n       )\n   )","v":29888.087673251877},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!J3853,\n               IF($B3853=J$3,$F3853,0)\n           )\n       )\n   )","v":12598.575361685016},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!K3853,\n               IF($B3853=K$3,$F3853,0)\n           )\n       )\n   )","v":17576.184503633871},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!L3853,\n               IF($B3853=L$3,$F3853,0)\n           )\n       )\n   )","v":8973.1286235087682},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!M3853,\n               IF($B3853=M$3,$F3853,0)\n           )\n       )\n   )","v":29262.170664360496},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!N3853,\n               IF($B3853=N$3,$F3853,0)\n           )\n       )\n   )","v":4626.3909786483237},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!O3853,\n               IF($B3853=O$3,$F3853,0)\n           )\n       )\n   )","v":7109.8281874093009},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!P3853,\n               IF($B3853=P$3,$F3853,0)\n           )\n       )\n   )","v":3736.0969745765724},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!Q3853,\n               IF($B3853=Q$3,$F3853,0)\n           )\n       )\n   )","v":247643.62416892298},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!R3853,\n               IF($B3853=R$3,$F3853,0)\n           )\n       )\n   )","v":5677.4305997792517},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!S3853,\n               IF($B3853=S$3,$F3853,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!T3853,\n               IF($B3853=T$3,$F3853,0)\n           )\n       )\n   )","v":4119.7945605020695},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!U3853,\n               IF($B3853=U$3,$F3853,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!V3853,\n               IF($B3853=V$3,$F3853,0)\n           )\n       )\n   )","v":8426.6210504419978},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!W3853,\n               IF($B3853=W$3,$F3853,0)\n           )\n       )\n   )","v":4158.0542193569081},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!X3853,\n               IF($B3853=X$3,$F3853,0)\n           )\n       )\n   )","v":927.31504087733231},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!Y3853,\n               IF($B3853=Y$3,$F3853,0)\n           )\n       )\n   )","v":166.52585328904308},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!Z3853,\n               IF($B3853=Z$3,$F3853,0)\n           )\n       )\n   )","v":11811.775111062323},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!AA3853,\n               IF($B3853=AA$3,$F3853,0)\n           )\n       )\n   )","v":3895.1910955700714},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!AB3853,\n               IF($B3853=AB$3,$F3853,0)\n           )\n       )\n   )","v":8028.748123286111},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!AC3853,\n               IF($B3853=AC$3,$F3853,0)\n           )\n       )\n   )","v":10306.161197853949},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!AD3853,\n               IF($B3853=AD$3,$F3853,0)\n           )\n       )\n   )","v":13964.775482015868},{"$f":"\nIF( OR($D3853=\"\",$E3853=\"N/A\"),0,\n    IF(YEAR($D3853)>YEAR($E3853),0,\n        IF( LEFT($A3853,1)=\"b\",\n               $F3853*'Planning Allocations'!AE3853,\n               IF($B3853=AE$3,$F3853,0)\n           )\n       )\n   )","v":560.68291429715816},null,1.3762467213970502,1.3762467213970502,1.3762467213970502,1.3762467213970504,1.3762467213970504,1.37624672139705,1.3762467213970502,1.3762467213970502,1.3762467213970504,11.705431676092841,1.3762467213970502,0,1.3762467213970502,0,1.3762467213970502,1.3762467213970502,1.3762467213970502,1.3762467213970502,1.3762467213970502,1.3762467213970502,1.3762467213970502,1.37624672139705,1.3762467213970502,1.37624672139705]
[{"$f":"'Upgrade Information'!B3892","v":"b2999"},{"$f":"'Projected Revenue Requirements'!C3892","v":"ComEd"},{"$f":"'Upgrade Information'!E3892","v":24.3},{"$f":"IF('Upgrade Information'!D3892=\"\",\"\",'Upgrade Information'!D3892)","v":"2020-12-18"},{"$f":"IF('Current Monthly Zonal Charges'!E3892=\"N/A\",\"N/A\",VLOOKUP(B3892,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3892:$AY3892,MATCH($E3892,'Projected Revenue Requirements'!$I3892:$AY3892,0)+2)/12","v":282409.17819383851},null,{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!H3892,\n               IF($B3892=H$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!I3892,\n               IF($B3892=I$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!J3892,\n               IF($B3892=J$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!K3892,\n               IF($B3892=K$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!L3892,\n               IF($B3892=L$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!M3892,\n               IF($B3892=M$3,$F3892,0)\n           )\n       )\n   )","v":282409.17819383851},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!N3892,\n               IF($B3892=N$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!O3892,\n               IF($B3892=O$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!P3892,\n               IF($B3892=P$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!Q3892,\n               IF($B3892=Q$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!R3892,\n               IF($B3892=R$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!S3892,\n               IF($B3892=S$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!T3892,\n               IF($B3892=T$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!U3892,\n               IF($B3892=U$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!V3892,\n               IF($B3892=V$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!W3892,\n               IF($B3892=W$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!X3892,\n               IF($B3892=X$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!Y3892,\n               IF($B3892=Y$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!Z3892,\n               IF($B3892=Z$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!AA3892,\n               IF($B3892=AA$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!AB3892,\n               IF($B3892=AB$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!AC3892,\n               IF($B3892=AC$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!AD3892,\n               IF($B3892=AD$3,$F3892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3892=\"\",$E3892=\"N/A\"),0,\n    IF(YEAR($D3892)>YEAR($E3892),0,\n        IF( LEFT($A3892,1)=\"b\",\n               $F3892*'Planning Allocations'!AE3892,\n               IF($B3892=AE$3,$F3892,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,13.282155655495337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3940","v":"b3018"},{"$f":"'Projected Revenue Requirements'!C3940","v":"Dominion"},{"$f":"'Upgrade Information'!E3940","v":12.7},{"$f":"IF('Upgrade Information'!D3940=\"\",\"\",'Upgrade Information'!D3940)","v":"2021-11-30"},{"$f":"IF('Current Monthly Zonal Charges'!E3940=\"N/A\",\"N/A\",VLOOKUP(B3940,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3940:$AY3940,MATCH($E3940,'Projected Revenue Requirements'!$I3940:$AY3940,0)+2)/12","v":117489.55804908677},null,{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!H3940,\n               IF($B3940=H$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!I3940,\n               IF($B3940=I$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!J3940,\n               IF($B3940=J$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!K3940,\n               IF($B3940=K$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!L3940,\n               IF($B3940=L$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!M3940,\n               IF($B3940=M$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!N3940,\n               IF($B3940=N$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!O3940,\n               IF($B3940=O$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!P3940,\n               IF($B3940=P$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!Q3940,\n               IF($B3940=Q$3,$F3940,0)\n           )\n       )\n   )","v":117489.55804908677},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!R3940,\n               IF($B3940=R$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!S3940,\n               IF($B3940=S$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!T3940,\n               IF($B3940=T$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!U3940,\n               IF($B3940=U$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!V3940,\n               IF($B3940=V$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!W3940,\n               IF($B3940=W$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!X3940,\n               IF($B3940=X$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!Y3940,\n               IF($B3940=Y$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!Z3940,\n               IF($B3940=Z$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!AA3940,\n               IF($B3940=AA$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!AB3940,\n               IF($B3940=AB$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!AC3940,\n               IF($B3940=AC$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!AD3940,\n               IF($B3940=AD$3,$F3940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3940=\"\",$E3940=\"N/A\"),0,\n    IF(YEAR($D3940)>YEAR($E3940),0,\n        IF( LEFT($A3940,1)=\"b\",\n               $F3940*'Planning Allocations'!AE3940,\n               IF($B3940=AE$3,$F3940,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,5.5534076397615264,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3975","v":"b3040.4"},{"$f":"'Projected Revenue Requirements'!C3975","v":"AEP"},{"$f":"'Upgrade Information'!E3975","v":3.5},{"$f":"IF('Upgrade Information'!D3975=\"\",\"\",'Upgrade Information'!D3975)","v":"2020-10-19"},{"$f":"IF('Current Monthly Zonal Charges'!E3975=\"N/A\",\"N/A\",VLOOKUP(B3975,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3975:$AY3975,MATCH($E3975,'Projected Revenue Requirements'!$I3975:$AY3975,0)+2)/12","v":37121.259388887454},null,{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!H3975,\n               IF($B3975=H$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!I3975,\n               IF($B3975=I$3,$F3975,0)\n           )\n       )\n   )","v":37121.259388887454},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!J3975,\n               IF($B3975=J$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!K3975,\n               IF($B3975=K$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!L3975,\n               IF($B3975=L$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!M3975,\n               IF($B3975=M$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!N3975,\n               IF($B3975=N$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!O3975,\n               IF($B3975=O$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!P3975,\n               IF($B3975=P$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!Q3975,\n               IF($B3975=Q$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!R3975,\n               IF($B3975=R$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!S3975,\n               IF($B3975=S$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!T3975,\n               IF($B3975=T$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!U3975,\n               IF($B3975=U$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!V3975,\n               IF($B3975=V$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!W3975,\n               IF($B3975=W$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!X3975,\n               IF($B3975=X$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!Y3975,\n               IF($B3975=Y$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!Z3975,\n               IF($B3975=Z$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!AA3975,\n               IF($B3975=AA$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!AB3975,\n               IF($B3975=AB$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!AC3975,\n               IF($B3975=AC$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!AD3975,\n               IF($B3975=AD$3,$F3975,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3975=\"\",$E3975=\"N/A\"),0,\n    IF(YEAR($D3975)>YEAR($E3975),0,\n        IF( LEFT($A3975,1)=\"b\",\n               $F3975*'Planning Allocations'!AE3975,\n               IF($B3975=AE$3,$F3975,0)\n           )\n       )\n   )","v":0},null,0,1.7093101467915817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B3988","v":"b3051.1"},{"$f":"'Projected Revenue Requirements'!C3988","v":"APS"},{"$f":"'Upgrade Information'!E3988","v":2},{"$f":"IF('Upgrade Information'!D3988=\"\",\"\",'Upgrade Information'!D3988)","v":"2020-08-18"},{"$f":"IF('Current Monthly Zonal Charges'!E3988=\"N/A\",\"N/A\",VLOOKUP(B3988,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I3988:$AY3988,MATCH($E3988,'Projected Revenue Requirements'!$I3988:$AY3988,0)+2)/12","v":21582.602195301562},null,{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!H3988,\n               IF($B3988=H$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!I3988,\n               IF($B3988=I$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!J3988,\n               IF($B3988=J$3,$F3988,0)\n           )\n       )\n   )","v":21582.602195301562},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!K3988,\n               IF($B3988=K$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!L3988,\n               IF($B3988=L$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!M3988,\n               IF($B3988=M$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!N3988,\n               IF($B3988=N$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!O3988,\n               IF($B3988=O$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!P3988,\n               IF($B3988=P$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!Q3988,\n               IF($B3988=Q$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!R3988,\n               IF($B3988=R$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!S3988,\n               IF($B3988=S$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!T3988,\n               IF($B3988=T$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!U3988,\n               IF($B3988=U$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!V3988,\n               IF($B3988=V$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!W3988,\n               IF($B3988=W$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!X3988,\n               IF($B3988=X$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!Y3988,\n               IF($B3988=Y$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!Z3988,\n               IF($B3988=Z$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!AA3988,\n               IF($B3988=AA$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!AB3988,\n               IF($B3988=AB$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!AC3988,\n               IF($B3988=AC$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!AD3988,\n               IF($B3988=AD$3,$F3988,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D3988=\"\",$E3988=\"N/A\"),0,\n    IF(YEAR($D3988)>YEAR($E3988),0,\n        IF( LEFT($A3988,1)=\"b\",\n               $F3988*'Planning Allocations'!AE3988,\n               IF($B3988=AE$3,$F3988,0)\n           )\n       )\n   )","v":0},null,0,0,2.3576463733219977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4058","v":"b3108.1"},{"$f":"'Projected Revenue Requirements'!C4058","v":"Dayton"},{"$f":"'Upgrade Information'!E4058","v":5},{"$f":"IF('Upgrade Information'!D4058=\"\",\"\",'Upgrade Information'!D4058)","v":"2021-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E4058=\"N/A\",\"N/A\",VLOOKUP(B4058,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4058:$AY4058,MATCH($E4058,'Projected Revenue Requirements'!$I4058:$AY4058,0)+2)/12","v":69228.144829774959},null,{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!H4058,\n               IF($B4058=H$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!I4058,\n               IF($B4058=I$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!J4058,\n               IF($B4058=J$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!K4058,\n               IF($B4058=K$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!L4058,\n               IF($B4058=L$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!M4058,\n               IF($B4058=M$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!N4058,\n               IF($B4058=N$3,$F4058,0)\n           )\n       )\n   )","v":69228.144829774959},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!O4058,\n               IF($B4058=O$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!P4058,\n               IF($B4058=P$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!Q4058,\n               IF($B4058=Q$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!R4058,\n               IF($B4058=R$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!S4058,\n               IF($B4058=S$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!T4058,\n               IF($B4058=T$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!U4058,\n               IF($B4058=U$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!V4058,\n               IF($B4058=V$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!W4058,\n               IF($B4058=W$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!X4058,\n               IF($B4058=X$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!Y4058,\n               IF($B4058=Y$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!Z4058,\n               IF($B4058=Z$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!AA4058,\n               IF($B4058=AA$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!AB4058,\n               IF($B4058=AB$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!AC4058,\n               IF($B4058=AC$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!AD4058,\n               IF($B4058=AD$3,$F4058,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4058=\"\",$E4058=\"N/A\"),0,\n    IF(YEAR($D4058)>YEAR($E4058),0,\n        IF( LEFT($A4058,1)=\"b\",\n               $F4058*'Planning Allocations'!AE4058,\n               IF($B4058=AE$3,$F4058,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,20.593807957453283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4092","v":"b3130"},{"$f":"'Projected Revenue Requirements'!C4092","v":"JCPL"},{"$f":"'Upgrade Information'!E4092","v":223},{"$f":"IF('Upgrade Information'!D4092=\"\",\"\",'Upgrade Information'!D4092)","v":"2025-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E4092=\"N/A\",\"N/A\",VLOOKUP(B4092,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4092:$AY4092,MATCH($E4092,'Projected Revenue Requirements'!$I4092:$AY4092,0)+2)/12","v":2252380.9777515722},null,{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!H4092,\n               IF($B4092=H$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!I4092,\n               IF($B4092=I$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!J4092,\n               IF($B4092=J$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!K4092,\n               IF($B4092=K$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!L4092,\n               IF($B4092=L$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!M4092,\n               IF($B4092=M$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!N4092,\n               IF($B4092=N$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!O4092,\n               IF($B4092=O$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!P4092,\n               IF($B4092=P$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!Q4092,\n               IF($B4092=Q$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!R4092,\n               IF($B4092=R$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!S4092,\n               IF($B4092=S$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!T4092,\n               IF($B4092=T$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!U4092,\n               IF($B4092=U$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!V4092,\n               IF($B4092=V$3,$F4092,0)\n           )\n       )\n   )","v":2252380.9777515722},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!W4092,\n               IF($B4092=W$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!X4092,\n               IF($B4092=X$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!Y4092,\n               IF($B4092=Y$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!Z4092,\n               IF($B4092=Z$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!AA4092,\n               IF($B4092=AA$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!AB4092,\n               IF($B4092=AB$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!AC4092,\n               IF($B4092=AC$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!AD4092,\n               IF($B4092=AD$3,$F4092,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4092=\"\",$E4092=\"N/A\"),0,\n    IF(YEAR($D4092)>YEAR($E4092),0,\n        IF( LEFT($A4092,1)=\"b\",\n               $F4092*'Planning Allocations'!AE4092,\n               IF($B4092=AE$3,$F4092,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,367.86179388060759,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4103","v":"b3130.8"},{"$f":"'Projected Revenue Requirements'!C4103","v":"JCPL"},{"$f":"'Upgrade Information'!E4103","v":0},{"$f":"IF('Upgrade Information'!D4103=\"\",\"\",'Upgrade Information'!D4103)","v":"2024-12-01"},{"$f":"IF('Current Monthly Zonal Charges'!E4103=\"N/A\",\"N/A\",VLOOKUP(B4103,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4103:$AY4103,MATCH($E4103,'Projected Revenue Requirements'!$I4103:$AY4103,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!H4103,\n               IF($B4103=H$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!I4103,\n               IF($B4103=I$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!J4103,\n               IF($B4103=J$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!K4103,\n               IF($B4103=K$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!L4103,\n               IF($B4103=L$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!M4103,\n               IF($B4103=M$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!N4103,\n               IF($B4103=N$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!O4103,\n               IF($B4103=O$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!P4103,\n               IF($B4103=P$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!Q4103,\n               IF($B4103=Q$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!R4103,\n               IF($B4103=R$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!S4103,\n               IF($B4103=S$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!T4103,\n               IF($B4103=T$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!U4103,\n               IF($B4103=U$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!V4103,\n               IF($B4103=V$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!W4103,\n               IF($B4103=W$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!X4103,\n               IF($B4103=X$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!Y4103,\n               IF($B4103=Y$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!Z4103,\n               IF($B4103=Z$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!AA4103,\n               IF($B4103=AA$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!AB4103,\n               IF($B4103=AB$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!AC4103,\n               IF($B4103=AC$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!AD4103,\n               IF($B4103=AD$3,$F4103,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4103=\"\",$E4103=\"N/A\"),0,\n    IF(YEAR($D4103)>YEAR($E4103),0,\n        IF( LEFT($A4103,1)=\"b\",\n               $F4103*'Planning Allocations'!AE4103,\n               IF($B4103=AE$3,$F4103,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4140","v":"b3151.11"},{"$f":"'Projected Revenue Requirements'!C4140","v":"AEP"},{"$f":"'Upgrade Information'!E4140","v":15},{"$f":"IF('Upgrade Information'!D4140=\"\",\"\",'Upgrade Information'!D4140)","v":"2022-11-28"},{"$f":"IF('Current Monthly Zonal Charges'!E4140=\"N/A\",\"N/A\",VLOOKUP(B4140,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4140:$AY4140,MATCH($E4140,'Projected Revenue Requirements'!$I4140:$AY4140,0)+2)/12","v":167729.97491706727},null,{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!H4140,\n               IF($B4140=H$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!I4140,\n               IF($B4140=I$3,$F4140,0)\n           )\n       )\n   )","v":167729.97491706727},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!J4140,\n               IF($B4140=J$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!K4140,\n               IF($B4140=K$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!L4140,\n               IF($B4140=L$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!M4140,\n               IF($B4140=M$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!N4140,\n               IF($B4140=N$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!O4140,\n               IF($B4140=O$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!P4140,\n               IF($B4140=P$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!Q4140,\n               IF($B4140=Q$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!R4140,\n               IF($B4140=R$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!S4140,\n               IF($B4140=S$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!T4140,\n               IF($B4140=T$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!U4140,\n               IF($B4140=U$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!V4140,\n               IF($B4140=V$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!W4140,\n               IF($B4140=W$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!X4140,\n               IF($B4140=X$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!Y4140,\n               IF($B4140=Y$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!Z4140,\n               IF($B4140=Z$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!AA4140,\n               IF($B4140=AA$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!AB4140,\n               IF($B4140=AB$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!AC4140,\n               IF($B4140=AC$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!AD4140,\n               IF($B4140=AD$3,$F4140,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4140=\"\",$E4140=\"N/A\"),0,\n    IF(YEAR($D4140)>YEAR($E4140),0,\n        IF( LEFT($A4140,1)=\"b\",\n               $F4140*'Planning Allocations'!AE4140,\n               IF($B4140=AE$3,$F4140,0)\n           )\n       )\n   )","v":0},null,0,7.7234057455676535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4180","v":"b3215"},{"$f":"'Projected Revenue Requirements'!C4180","v":"APS"},{"$f":"'Upgrade Information'!E4180","v":0.4},{"$f":"IF('Upgrade Information'!D4180=\"\",\"\",'Upgrade Information'!D4180)","v":"2021-04-22"},{"$f":"IF('Current Monthly Zonal Charges'!E4180=\"N/A\",\"N/A\",VLOOKUP(B4180,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4180:$AY4180,MATCH($E4180,'Projected Revenue Requirements'!$I4180:$AY4180,0)+2)/12","v":4372.6959551699101},null,{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!H4180,\n               IF($B4180=H$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!I4180,\n               IF($B4180=I$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!J4180,\n               IF($B4180=J$3,$F4180,0)\n           )\n       )\n   )","v":4372.6959551699101},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!K4180,\n               IF($B4180=K$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!L4180,\n               IF($B4180=L$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!M4180,\n               IF($B4180=M$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!N4180,\n               IF($B4180=N$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!O4180,\n               IF($B4180=O$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!P4180,\n               IF($B4180=P$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!Q4180,\n               IF($B4180=Q$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!R4180,\n               IF($B4180=R$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!S4180,\n               IF($B4180=S$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!T4180,\n               IF($B4180=T$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!U4180,\n               IF($B4180=U$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!V4180,\n               IF($B4180=V$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!W4180,\n               IF($B4180=W$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!X4180,\n               IF($B4180=X$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!Y4180,\n               IF($B4180=Y$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!Z4180,\n               IF($B4180=Z$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!AA4180,\n               IF($B4180=AA$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!AB4180,\n               IF($B4180=AB$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!AC4180,\n               IF($B4180=AC$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!AD4180,\n               IF($B4180=AD$3,$F4180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4180=\"\",$E4180=\"N/A\"),0,\n    IF(YEAR($D4180)>YEAR($E4180),0,\n        IF( LEFT($A4180,1)=\"b\",\n               $F4180*'Planning Allocations'!AE4180,\n               IF($B4180=AE$3,$F4180,0)\n           )\n       )\n   )","v":0},null,0,0,0.47766579150452909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4227","v":"b3264"},{"$f":"'Projected Revenue Requirements'!C4227","v":"Dominion"},{"$f":"'Upgrade Information'!E4227","v":5},{"$f":"IF('Upgrade Information'!D4227=\"\",\"\",'Upgrade Information'!D4227)","v":"2025-05-30"},{"$f":"IF('Current Monthly Zonal Charges'!E4227=\"N/A\",\"N/A\",VLOOKUP(B4227,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4227:$AY4227,MATCH($E4227,'Projected Revenue Requirements'!$I4227:$AY4227,0)+2)/12","v":49607.979491104641},null,{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!H4227,\n               IF($B4227=H$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!I4227,\n               IF($B4227=I$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!J4227,\n               IF($B4227=J$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!K4227,\n               IF($B4227=K$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!L4227,\n               IF($B4227=L$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!M4227,\n               IF($B4227=M$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!N4227,\n               IF($B4227=N$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!O4227,\n               IF($B4227=O$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!P4227,\n               IF($B4227=P$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!Q4227,\n               IF($B4227=Q$3,$F4227,0)\n           )\n       )\n   )","v":49607.979491104641},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!R4227,\n               IF($B4227=R$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!S4227,\n               IF($B4227=S$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!T4227,\n               IF($B4227=T$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!U4227,\n               IF($B4227=U$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!V4227,\n               IF($B4227=V$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!W4227,\n               IF($B4227=W$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!X4227,\n               IF($B4227=X$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!Y4227,\n               IF($B4227=Y$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!Z4227,\n               IF($B4227=Z$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!AA4227,\n               IF($B4227=AA$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!AB4227,\n               IF($B4227=AB$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!AC4227,\n               IF($B4227=AC$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!AD4227,\n               IF($B4227=AD$3,$F4227,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4227=\"\",$E4227=\"N/A\"),0,\n    IF(YEAR($D4227)>YEAR($E4227),0,\n        IF( LEFT($A4227,1)=\"b\",\n               $F4227*'Planning Allocations'!AE4227,\n               IF($B4227=AE$3,$F4227,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,2.3448324844658397,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4263","v":"b3283"},{"$f":"'Projected Revenue Requirements'!C4263","v":"AEP"},{"$f":"'Upgrade Information'!E4263","v":2.96},{"$f":"IF('Upgrade Information'!D4263=\"\",\"\",'Upgrade Information'!D4263)","v":"2025-12-01"},{"$f":"IF('Current Monthly Zonal Charges'!E4263=\"N/A\",\"N/A\",VLOOKUP(B4263,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4263:$AY4263,MATCH($E4263,'Projected Revenue Requirements'!$I4263:$AY4263,0)+2)/12","v":35553.534431536835},null,{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!H4263,\n               IF($B4263=H$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!I4263,\n               IF($B4263=I$3,$F4263,0)\n           )\n       )\n   )","v":35553.534431536835},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!J4263,\n               IF($B4263=J$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!K4263,\n               IF($B4263=K$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!L4263,\n               IF($B4263=L$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!M4263,\n               IF($B4263=M$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!N4263,\n               IF($B4263=N$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!O4263,\n               IF($B4263=O$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!P4263,\n               IF($B4263=P$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!Q4263,\n               IF($B4263=Q$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!R4263,\n               IF($B4263=R$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!S4263,\n               IF($B4263=S$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!T4263,\n               IF($B4263=T$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!U4263,\n               IF($B4263=U$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!V4263,\n               IF($B4263=V$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!W4263,\n               IF($B4263=W$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!X4263,\n               IF($B4263=X$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!Y4263,\n               IF($B4263=Y$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!Z4263,\n               IF($B4263=Z$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!AA4263,\n               IF($B4263=AA$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!AB4263,\n               IF($B4263=AB$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!AC4263,\n               IF($B4263=AC$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!AD4263,\n               IF($B4263=AD$3,$F4263,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4263=\"\",$E4263=\"N/A\"),0,\n    IF(YEAR($D4263)>YEAR($E4263),0,\n        IF( LEFT($A4263,1)=\"b\",\n               $F4263*'Planning Allocations'!AE4263,\n               IF($B4263=AE$3,$F4263,0)\n           )\n       )\n   )","v":0},null,0,1.6371216429236333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4314","v":"b3315"},{"$f":"'Projected Revenue Requirements'!C4314","v":"AEP"},{"$f":"'Upgrade Information'!E4314","v":1.25},{"$f":"IF('Upgrade Information'!D4314=\"\",\"\",'Upgrade Information'!D4314)","v":"2025-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E4314=\"N/A\",\"N/A\",VLOOKUP(B4314,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4314:$AY4314,MATCH($E4314,'Projected Revenue Requirements'!$I4314:$AY4314,0)+2)/12","v":14841.384234796278},null,{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!H4314,\n               IF($B4314=H$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!I4314,\n               IF($B4314=I$3,$F4314,0)\n           )\n       )\n   )","v":14841.384234796278},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!J4314,\n               IF($B4314=J$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!K4314,\n               IF($B4314=K$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!L4314,\n               IF($B4314=L$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!M4314,\n               IF($B4314=M$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!N4314,\n               IF($B4314=N$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!O4314,\n               IF($B4314=O$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!P4314,\n               IF($B4314=P$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!Q4314,\n               IF($B4314=Q$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!R4314,\n               IF($B4314=R$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!S4314,\n               IF($B4314=S$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!T4314,\n               IF($B4314=T$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!U4314,\n               IF($B4314=U$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!V4314,\n               IF($B4314=V$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!W4314,\n               IF($B4314=W$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!X4314,\n               IF($B4314=X$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!Y4314,\n               IF($B4314=Y$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!Z4314,\n               IF($B4314=Z$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!AA4314,\n               IF($B4314=AA$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!AB4314,\n               IF($B4314=AB$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!AC4314,\n               IF($B4314=AC$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!AD4314,\n               IF($B4314=AD$3,$F4314,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4314=\"\",$E4314=\"N/A\"),0,\n    IF(YEAR($D4314)>YEAR($E4314),0,\n        IF( LEFT($A4314,1)=\"b\",\n               $F4314*'Planning Allocations'!AE4314,\n               IF($B4314=AE$3,$F4314,0)\n           )\n       )\n   )","v":0},null,0,0.68339622853862991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4346","v":"b3337"},{"$f":"'Projected Revenue Requirements'!C4346","v":"AEP"},{"$f":"'Upgrade Information'!E4346","v":0.48},{"$f":"IF('Upgrade Information'!D4346=\"\",\"\",'Upgrade Information'!D4346)","v":"2023-12-29"},{"$f":"IF('Current Monthly Zonal Charges'!E4346=\"N/A\",\"N/A\",VLOOKUP(B4346,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4346:$AY4346,MATCH($E4346,'Projected Revenue Requirements'!$I4346:$AY4346,0)+2)/12","v":5511.1098818329201},null,{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!H4346,\n               IF($B4346=H$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!I4346,\n               IF($B4346=I$3,$F4346,0)\n           )\n       )\n   )","v":5511.1098818329201},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!J4346,\n               IF($B4346=J$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!K4346,\n               IF($B4346=K$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!L4346,\n               IF($B4346=L$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!M4346,\n               IF($B4346=M$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!N4346,\n               IF($B4346=N$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!O4346,\n               IF($B4346=O$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!P4346,\n               IF($B4346=P$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!Q4346,\n               IF($B4346=Q$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!R4346,\n               IF($B4346=R$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!S4346,\n               IF($B4346=S$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!T4346,\n               IF($B4346=T$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!U4346,\n               IF($B4346=U$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!V4346,\n               IF($B4346=V$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!W4346,\n               IF($B4346=W$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!X4346,\n               IF($B4346=X$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!Y4346,\n               IF($B4346=Y$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!Z4346,\n               IF($B4346=Z$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!AA4346,\n               IF($B4346=AA$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!AB4346,\n               IF($B4346=AB$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!AC4346,\n               IF($B4346=AC$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!AD4346,\n               IF($B4346=AD$3,$F4346,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4346=\"\",$E4346=\"N/A\"),0,\n    IF(YEAR($D4346)>YEAR($E4346),0,\n        IF( LEFT($A4346,1)=\"b\",\n               $F4346*'Planning Allocations'!AE4346,\n               IF($B4346=AE$3,$F4346,0)\n           )\n       )\n   )","v":0},null,0,0.25376822328178811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4379","v":"b3353.1"},{"$f":"'Projected Revenue Requirements'!C4379","v":"AEP"},{"$f":"'Upgrade Information'!E4379","v":10.55},{"$f":"IF('Upgrade Information'!D4379=\"\",\"\",'Upgrade Information'!D4379)","v":"2023-10-18"},{"$f":"IF('Current Monthly Zonal Charges'!E4379=\"N/A\",\"N/A\",VLOOKUP(B4379,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4379:$AY4379,MATCH($E4379,'Projected Revenue Requirements'!$I4379:$AY4379,0)+2)/12","v":120643.52257222985},null,{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!H4379,\n               IF($B4379=H$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!I4379,\n               IF($B4379=I$3,$F4379,0)\n           )\n       )\n   )","v":120643.52257222985},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!J4379,\n               IF($B4379=J$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!K4379,\n               IF($B4379=K$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!L4379,\n               IF($B4379=L$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!M4379,\n               IF($B4379=M$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!N4379,\n               IF($B4379=N$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!O4379,\n               IF($B4379=O$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!P4379,\n               IF($B4379=P$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!Q4379,\n               IF($B4379=Q$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!R4379,\n               IF($B4379=R$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!S4379,\n               IF($B4379=S$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!T4379,\n               IF($B4379=T$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!U4379,\n               IF($B4379=U$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!V4379,\n               IF($B4379=V$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!W4379,\n               IF($B4379=W$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!X4379,\n               IF($B4379=X$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!Y4379,\n               IF($B4379=Y$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!Z4379,\n               IF($B4379=Z$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!AA4379,\n               IF($B4379=AA$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!AB4379,\n               IF($B4379=AB$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!AC4379,\n               IF($B4379=AC$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!AD4379,\n               IF($B4379=AD$3,$F4379,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4379=\"\",$E4379=\"N/A\"),0,\n    IF(YEAR($D4379)>YEAR($E4379),0,\n        IF( LEFT($A4379,1)=\"b\",\n               $F4379*'Planning Allocations'!AE4379,\n               IF($B4379=AE$3,$F4379,0)\n           )\n       )\n   )","v":0},null,0,5.555231710137627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4429","v":"b3694.12"},{"$f":"'Projected Revenue Requirements'!C4429","v":"Dominion"},{"$f":"'Upgrade Information'!E4429","v":0.75900000000000001},{"$f":"IF('Upgrade Information'!D4429=\"\",\"\",'Upgrade Information'!D4429)","v":"2026-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E4429=\"N/A\",\"N/A\",VLOOKUP(B4429,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4429:$AY4429,MATCH($E4429,'Projected Revenue Requirements'!$I4429:$AY4429,0)+2)/12","v":7675.8830703821732},null,{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!H4429,\n               IF($B4429=H$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!I4429,\n               IF($B4429=I$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!J4429,\n               IF($B4429=J$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!K4429,\n               IF($B4429=K$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!L4429,\n               IF($B4429=L$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!M4429,\n               IF($B4429=M$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!N4429,\n               IF($B4429=N$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!O4429,\n               IF($B4429=O$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!P4429,\n               IF($B4429=P$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!Q4429,\n               IF($B4429=Q$3,$F4429,0)\n           )\n       )\n   )","v":7675.8830703821732},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!R4429,\n               IF($B4429=R$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!S4429,\n               IF($B4429=S$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!T4429,\n               IF($B4429=T$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!U4429,\n               IF($B4429=U$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!V4429,\n               IF($B4429=V$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!W4429,\n               IF($B4429=W$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!X4429,\n               IF($B4429=X$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!Y4429,\n               IF($B4429=Y$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!Z4429,\n               IF($B4429=Z$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!AA4429,\n               IF($B4429=AA$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!AB4429,\n               IF($B4429=AB$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!AC4429,\n               IF($B4429=AC$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!AD4429,\n               IF($B4429=AD$3,$F4429,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4429=\"\",$E4429=\"N/A\"),0,\n    IF(YEAR($D4429)>YEAR($E4429),0,\n        IF( LEFT($A4429,1)=\"b\",\n               $F4429*'Planning Allocations'!AE4429,\n               IF($B4429=AE$3,$F4429,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.36281784009407003,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4466","v":"b3718.14"},{"$f":"'Projected Revenue Requirements'!C4466","v":"Dominion"},{"$f":"'Upgrade Information'!E4466","v":0},{"$f":"IF('Upgrade Information'!D4466=\"\",\"\",'Upgrade Information'!D4466)","v":"2025-12-19"},{"$f":"IF('Current Monthly Zonal Charges'!E4466=\"N/A\",\"N/A\",VLOOKUP(B4466,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4466:$AY4466,MATCH($E4466,'Projected Revenue Requirements'!$I4466:$AY4466,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!H4466,\n               IF($B4466=H$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!I4466,\n               IF($B4466=I$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!J4466,\n               IF($B4466=J$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!K4466,\n               IF($B4466=K$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!L4466,\n               IF($B4466=L$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!M4466,\n               IF($B4466=M$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!N4466,\n               IF($B4466=N$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!O4466,\n               IF($B4466=O$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!P4466,\n               IF($B4466=P$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!Q4466,\n               IF($B4466=Q$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!R4466,\n               IF($B4466=R$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!S4466,\n               IF($B4466=S$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!T4466,\n               IF($B4466=T$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!U4466,\n               IF($B4466=U$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!V4466,\n               IF($B4466=V$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!W4466,\n               IF($B4466=W$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!X4466,\n               IF($B4466=X$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!Y4466,\n               IF($B4466=Y$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!Z4466,\n               IF($B4466=Z$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!AA4466,\n               IF($B4466=AA$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!AB4466,\n               IF($B4466=AB$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!AC4466,\n               IF($B4466=AC$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!AD4466,\n               IF($B4466=AD$3,$F4466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4466=\"\",$E4466=\"N/A\"),0,\n    IF(YEAR($D4466)>YEAR($E4466),0,\n        IF( LEFT($A4466,1)=\"b\",\n               $F4466*'Planning Allocations'!AE4466,\n               IF($B4466=AE$3,$F4466,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4512","v":"b3737.32"},{"$f":"'Projected Revenue Requirements'!C4512","v":"JCPL"},{"$f":"'Upgrade Information'!E4512","v":44.77},{"$f":"IF('Upgrade Information'!D4512=\"\",\"\",'Upgrade Information'!D4512)","v":"2027-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E4512=\"N/A\",\"N/A\",VLOOKUP(B4512,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4512:$AY4512,MATCH($E4512,'Projected Revenue Requirements'!$I4512:$AY4512,0)+2)/12","v":467465.26430308173},null,{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!H4512,\n               IF($B4512=H$3,$F4512,0)\n           )\n       )\n   )","v":63762.262050940342},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!I4512,\n               IF($B4512=I$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!J4512,\n               IF($B4512=J$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!K4512,\n               IF($B4512=K$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!L4512,\n               IF($B4512=L$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!M4512,\n               IF($B4512=M$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!N4512,\n               IF($B4512=N$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!O4512,\n               IF($B4512=O$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!P4512,\n               IF($B4512=P$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!Q4512,\n               IF($B4512=Q$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!R4512,\n               IF($B4512=R$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!S4512,\n               IF($B4512=S$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!T4512,\n               IF($B4512=T$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!U4512,\n               IF($B4512=U$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!V4512,\n               IF($B4512=V$3,$F4512,0)\n           )\n       )\n   )","v":149495.39152412553},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!W4512,\n               IF($B4512=W$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!X4512,\n               IF($B4512=X$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!Y4512,\n               IF($B4512=Y$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!Z4512,\n               IF($B4512=Z$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!AA4512,\n               IF($B4512=AA$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!AB4512,\n               IF($B4512=AB$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!AC4512,\n               IF($B4512=AC$3,$F4512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!AD4512,\n               IF($B4512=AD$3,$F4512,0)\n           )\n       )\n   )","v":243876.62838691776},{"$f":"\nIF( OR($D4512=\"\",$E4512=\"N/A\"),0,\n    IF(YEAR($D4512)>YEAR($E4512),0,\n        IF( LEFT($A4512,1)=\"b\",\n               $F4512*'Planning Allocations'!AE4512,\n               IF($B4512=AE$3,$F4512,0)\n           )\n       )\n   )","v":10330.982341098106},null,24.392602161798141,0,0,0,0,0,0,0,0,0,0,0,0,0,24.415781986334178,0,0,0,0,0,0,0,24.034357779335544,25.358326806819115]
[{"$f":"'Upgrade Information'!B4553","v":"b3736.8"},{"$f":"'Projected Revenue Requirements'!C4553","v":"AEP"},{"$f":"'Upgrade Information'!E4553","v":0.03},{"$f":"IF('Upgrade Information'!D4553=\"\",\"\",'Upgrade Information'!D4553)","v":"2027-07-31"},{"$f":"IF('Current Monthly Zonal Charges'!E4553=\"N/A\",\"N/A\",VLOOKUP(B4553,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4553:$AY4553,MATCH($E4553,'Projected Revenue Requirements'!$I4553:$AY4553,0)+2)/12","v":374.16205719595661},null,{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!H4553,\n               IF($B4553=H$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!I4553,\n               IF($B4553=I$3,$F4553,0)\n           )\n       )\n   )","v":374.16205719595661},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!J4553,\n               IF($B4553=J$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!K4553,\n               IF($B4553=K$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!L4553,\n               IF($B4553=L$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!M4553,\n               IF($B4553=M$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!N4553,\n               IF($B4553=N$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!O4553,\n               IF($B4553=O$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!P4553,\n               IF($B4553=P$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!Q4553,\n               IF($B4553=Q$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!R4553,\n               IF($B4553=R$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!S4553,\n               IF($B4553=S$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!T4553,\n               IF($B4553=T$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!U4553,\n               IF($B4553=U$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!V4553,\n               IF($B4553=V$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!W4553,\n               IF($B4553=W$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!X4553,\n               IF($B4553=X$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!Y4553,\n               IF($B4553=Y$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!Z4553,\n               IF($B4553=Z$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!AA4553,\n               IF($B4553=AA$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!AB4553,\n               IF($B4553=AB$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!AC4553,\n               IF($B4553=AC$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!AD4553,\n               IF($B4553=AD$3,$F4553,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4553=\"\",$E4553=\"N/A\"),0,\n    IF(YEAR($D4553)>YEAR($E4553),0,\n        IF( LEFT($A4553,1)=\"b\",\n               $F4553*'Planning Allocations'!AE4553,\n               IF($B4553=AE$3,$F4553,0)\n           )\n       )\n   )","v":0},null,0,1.7228914412880016E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4589","v":"b3765"},{"$f":"'Projected Revenue Requirements'!C4589","v":"PENELEC"},{"$f":"'Upgrade Information'!E4589","v":6.44},{"$f":"IF('Upgrade Information'!D4589=\"\",\"\",'Upgrade Information'!D4589)","v":"2025-12-01"},{"$f":"IF('Current Monthly Zonal Charges'!E4589=\"N/A\",\"N/A\",VLOOKUP(B4589,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4589:$AY4589,MATCH($E4589,'Projected Revenue Requirements'!$I4589:$AY4589,0)+2)/12","v":79323.747692591249},null,{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!H4589,\n               IF($B4589=H$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!I4589,\n               IF($B4589=I$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!J4589,\n               IF($B4589=J$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!K4589,\n               IF($B4589=K$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!L4589,\n               IF($B4589=L$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!M4589,\n               IF($B4589=M$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!N4589,\n               IF($B4589=N$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!O4589,\n               IF($B4589=O$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!P4589,\n               IF($B4589=P$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!Q4589,\n               IF($B4589=Q$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!R4589,\n               IF($B4589=R$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!S4589,\n               IF($B4589=S$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!T4589,\n               IF($B4589=T$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!U4589,\n               IF($B4589=U$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!V4589,\n               IF($B4589=V$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!W4589,\n               IF($B4589=W$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!X4589,\n               IF($B4589=X$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!Y4589,\n               IF($B4589=Y$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!Z4589,\n               IF($B4589=Z$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!AA4589,\n               IF($B4589=AA$3,$F4589,0)\n           )\n       )\n   )","v":79323.747692591249},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!AB4589,\n               IF($B4589=AB$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!AC4589,\n               IF($B4589=AC$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!AD4589,\n               IF($B4589=AD$3,$F4589,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4589=\"\",$E4589=\"N/A\"),0,\n    IF(YEAR($D4589)>YEAR($E4589),0,\n        IF( LEFT($A4589,1)=\"b\",\n               $F4589*'Planning Allocations'!AE4589,\n               IF($B4589=AE$3,$F4589,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.026621804257939,0,0,0,0]
[{"$f":"'Upgrade Information'!B4640","v":"s0024"},{"$f":"'Projected Revenue Requirements'!C4640","v":"APS"},{"$f":"'Upgrade Information'!E4640","v":3.95},{"$f":"IF('Upgrade Information'!D4640=\"\",\"\",'Upgrade Information'!D4640)","v":"2011-01-01"},{"$f":"IF('Current Monthly Zonal Charges'!E4640=\"N/A\",\"N/A\",VLOOKUP(B4640,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4640:$AY4640,MATCH($E4640,'Projected Revenue Requirements'!$I4640:$AY4640,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!H4640,\n               IF($B4640=H$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!I4640,\n               IF($B4640=I$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!J4640,\n               IF($B4640=J$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!K4640,\n               IF($B4640=K$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!L4640,\n               IF($B4640=L$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!M4640,\n               IF($B4640=M$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!N4640,\n               IF($B4640=N$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!O4640,\n               IF($B4640=O$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!P4640,\n               IF($B4640=P$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!Q4640,\n               IF($B4640=Q$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!R4640,\n               IF($B4640=R$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!S4640,\n               IF($B4640=S$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!T4640,\n               IF($B4640=T$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!U4640,\n               IF($B4640=U$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!V4640,\n               IF($B4640=V$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!W4640,\n               IF($B4640=W$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!X4640,\n               IF($B4640=X$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!Y4640,\n               IF($B4640=Y$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!Z4640,\n               IF($B4640=Z$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!AA4640,\n               IF($B4640=AA$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!AB4640,\n               IF($B4640=AB$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!AC4640,\n               IF($B4640=AC$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!AD4640,\n               IF($B4640=AD$3,$F4640,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4640=\"\",$E4640=\"N/A\"),0,\n    IF(YEAR($D4640)>YEAR($E4640),0,\n        IF( LEFT($A4640,1)=\"b\",\n               $F4640*'Planning Allocations'!AE4640,\n               IF($B4640=AE$3,$F4640,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4672","v":"s0059"},{"$f":"'Projected Revenue Requirements'!C4672","v":"PPL"},{"$f":"'Upgrade Information'!E4672","v":7.11},{"$f":"IF('Upgrade Information'!D4672=\"\",\"\",'Upgrade Information'!D4672)","v":"2013-11-30"},{"$f":"IF('Current Monthly Zonal Charges'!E4672=\"N/A\",\"N/A\",VLOOKUP(B4672,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4672:$AY4672,MATCH($E4672,'Projected Revenue Requirements'!$I4672:$AY4672,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!H4672,\n               IF($B4672=H$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!I4672,\n               IF($B4672=I$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!J4672,\n               IF($B4672=J$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!K4672,\n               IF($B4672=K$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!L4672,\n               IF($B4672=L$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!M4672,\n               IF($B4672=M$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!N4672,\n               IF($B4672=N$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!O4672,\n               IF($B4672=O$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!P4672,\n               IF($B4672=P$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!Q4672,\n               IF($B4672=Q$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!R4672,\n               IF($B4672=R$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!S4672,\n               IF($B4672=S$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!T4672,\n               IF($B4672=T$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!U4672,\n               IF($B4672=U$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!V4672,\n               IF($B4672=V$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!W4672,\n               IF($B4672=W$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!X4672,\n               IF($B4672=X$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!Y4672,\n               IF($B4672=Y$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!Z4672,\n               IF($B4672=Z$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!AA4672,\n               IF($B4672=AA$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!AB4672,\n               IF($B4672=AB$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!AC4672,\n               IF($B4672=AC$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!AD4672,\n               IF($B4672=AD$3,$F4672,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4672=\"\",$E4672=\"N/A\"),0,\n    IF(YEAR($D4672)>YEAR($E4672),0,\n        IF( LEFT($A4672,1)=\"b\",\n               $F4672*'Planning Allocations'!AE4672,\n               IF($B4672=AE$3,$F4672,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4705","v":"s0092"},{"$f":"'Projected Revenue Requirements'!C4705","v":"ComEd"},{"$f":"'Upgrade Information'!E4705","v":0.03},{"$f":"IF('Upgrade Information'!D4705=\"\",\"\",'Upgrade Information'!D4705)","v":"2010-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E4705=\"N/A\",\"N/A\",VLOOKUP(B4705,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4705:$AY4705,MATCH($E4705,'Projected Revenue Requirements'!$I4705:$AY4705,0)+2)/12","v":264.38533265318858},null,{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!H4705,\n               IF($B4705=H$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!I4705,\n               IF($B4705=I$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!J4705,\n               IF($B4705=J$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!K4705,\n               IF($B4705=K$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!L4705,\n               IF($B4705=L$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!M4705,\n               IF($B4705=M$3,$F4705,0)\n           )\n       )\n   )","v":264.38533265318858},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!N4705,\n               IF($B4705=N$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!O4705,\n               IF($B4705=O$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!P4705,\n               IF($B4705=P$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!Q4705,\n               IF($B4705=Q$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!R4705,\n               IF($B4705=R$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!S4705,\n               IF($B4705=S$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!T4705,\n               IF($B4705=T$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!U4705,\n               IF($B4705=U$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!V4705,\n               IF($B4705=V$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!W4705,\n               IF($B4705=W$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!X4705,\n               IF($B4705=X$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!Y4705,\n               IF($B4705=Y$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!Z4705,\n               IF($B4705=Z$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!AA4705,\n               IF($B4705=AA$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!AB4705,\n               IF($B4705=AB$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!AC4705,\n               IF($B4705=AC$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!AD4705,\n               IF($B4705=AD$3,$F4705,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4705=\"\",$E4705=\"N/A\"),0,\n    IF(YEAR($D4705)>YEAR($E4705),0,\n        IF( LEFT($A4705,1)=\"b\",\n               $F4705*'Planning Allocations'!AE4705,\n               IF($B4705=AE$3,$F4705,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,1.2434465351969853E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4755","v":"s0145"},{"$f":"'Projected Revenue Requirements'!C4755","v":"PPL"},{"$f":"'Upgrade Information'!E4755","v":4.1790000000000003},{"$f":"IF('Upgrade Information'!D4755=\"\",\"\",'Upgrade Information'!D4755)","v":"2009-05-01"},{"$f":"IF('Current Monthly Zonal Charges'!E4755=\"N/A\",\"N/A\",VLOOKUP(B4755,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4755:$AY4755,MATCH($E4755,'Projected Revenue Requirements'!$I4755:$AY4755,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!H4755,\n               IF($B4755=H$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!I4755,\n               IF($B4755=I$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!J4755,\n               IF($B4755=J$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!K4755,\n               IF($B4755=K$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!L4755,\n               IF($B4755=L$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!M4755,\n               IF($B4755=M$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!N4755,\n               IF($B4755=N$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!O4755,\n               IF($B4755=O$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!P4755,\n               IF($B4755=P$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!Q4755,\n               IF($B4755=Q$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!R4755,\n               IF($B4755=R$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!S4755,\n               IF($B4755=S$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!T4755,\n               IF($B4755=T$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!U4755,\n               IF($B4755=U$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!V4755,\n               IF($B4755=V$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!W4755,\n               IF($B4755=W$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!X4755,\n               IF($B4755=X$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!Y4755,\n               IF($B4755=Y$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!Z4755,\n               IF($B4755=Z$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!AA4755,\n               IF($B4755=AA$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!AB4755,\n               IF($B4755=AB$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!AC4755,\n               IF($B4755=AC$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!AD4755,\n               IF($B4755=AD$3,$F4755,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4755=\"\",$E4755=\"N/A\"),0,\n    IF(YEAR($D4755)>YEAR($E4755),0,\n        IF( LEFT($A4755,1)=\"b\",\n               $F4755*'Planning Allocations'!AE4755,\n               IF($B4755=AE$3,$F4755,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4792","v":"s0168.9"},{"$f":"'Projected Revenue Requirements'!C4792","v":"DL"},{"$f":"'Upgrade Information'!E4792","v":0.33},{"$f":"IF('Upgrade Information'!D4792=\"\",\"\",'Upgrade Information'!D4792)","v":"2014-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E4792=\"N/A\",\"N/A\",VLOOKUP(B4792,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4792:$AY4792,MATCH($E4792,'Projected Revenue Requirements'!$I4792:$AY4792,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!H4792,\n               IF($B4792=H$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!I4792,\n               IF($B4792=I$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!J4792,\n               IF($B4792=J$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!K4792,\n               IF($B4792=K$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!L4792,\n               IF($B4792=L$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!M4792,\n               IF($B4792=M$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!N4792,\n               IF($B4792=N$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!O4792,\n               IF($B4792=O$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!P4792,\n               IF($B4792=P$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!Q4792,\n               IF($B4792=Q$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!R4792,\n               IF($B4792=R$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!S4792,\n               IF($B4792=S$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!T4792,\n               IF($B4792=T$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!U4792,\n               IF($B4792=U$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!V4792,\n               IF($B4792=V$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!W4792,\n               IF($B4792=W$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!X4792,\n               IF($B4792=X$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!Y4792,\n               IF($B4792=Y$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!Z4792,\n               IF($B4792=Z$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!AA4792,\n               IF($B4792=AA$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!AB4792,\n               IF($B4792=AB$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!AC4792,\n               IF($B4792=AC$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!AD4792,\n               IF($B4792=AD$3,$F4792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4792=\"\",$E4792=\"N/A\"),0,\n    IF(YEAR($D4792)>YEAR($E4792),0,\n        IF( LEFT($A4792,1)=\"b\",\n               $F4792*'Planning Allocations'!AE4792,\n               IF($B4792=AE$3,$F4792,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4800","v":"s0176"},{"$f":"'Projected Revenue Requirements'!C4800","v":"DL"},{"$f":"'Upgrade Information'!E4800","v":0.05},{"$f":"IF('Upgrade Information'!D4800=\"\",\"\",'Upgrade Information'!D4800)","v":"2011-03-03"},{"$f":"IF('Current Monthly Zonal Charges'!E4800=\"N/A\",\"N/A\",VLOOKUP(B4800,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4800:$AY4800,MATCH($E4800,'Projected Revenue Requirements'!$I4800:$AY4800,0)+2)/12","v":544.35218662114232},null,{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!H4800,\n               IF($B4800=H$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!I4800,\n               IF($B4800=I$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!J4800,\n               IF($B4800=J$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!K4800,\n               IF($B4800=K$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!L4800,\n               IF($B4800=L$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!M4800,\n               IF($B4800=M$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!N4800,\n               IF($B4800=N$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!O4800,\n               IF($B4800=O$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!P4800,\n               IF($B4800=P$3,$F4800,0)\n           )\n       )\n   )","v":544.35218662114232},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!Q4800,\n               IF($B4800=Q$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!R4800,\n               IF($B4800=R$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!S4800,\n               IF($B4800=S$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!T4800,\n               IF($B4800=T$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!U4800,\n               IF($B4800=U$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!V4800,\n               IF($B4800=V$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!W4800,\n               IF($B4800=W$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!X4800,\n               IF($B4800=X$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!Y4800,\n               IF($B4800=Y$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!Z4800,\n               IF($B4800=Z$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!AA4800,\n               IF($B4800=AA$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!AB4800,\n               IF($B4800=AB$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!AC4800,\n               IF($B4800=AC$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!AD4800,\n               IF($B4800=AD$3,$F4800,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4800=\"\",$E4800=\"N/A\"),0,\n    IF(YEAR($D4800)>YEAR($E4800),0,\n        IF( LEFT($A4800,1)=\"b\",\n               $F4800*'Planning Allocations'!AE4800,\n               IF($B4800=AE$3,$F4800,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0.20052019988254405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4840","v":"s0222"},{"$f":"'Projected Revenue Requirements'!C4840","v":"DL"},{"$f":"'Upgrade Information'!E4840","v":1.02},{"$f":"IF('Upgrade Information'!D4840=\"\",\"\",'Upgrade Information'!D4840)","v":"2012-01-20"},{"$f":"IF('Current Monthly Zonal Charges'!E4840=\"N/A\",\"N/A\",VLOOKUP(B4840,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4840:$AY4840,MATCH($E4840,'Projected Revenue Requirements'!$I4840:$AY4840,0)+2)/12","v":11406.040066511065},null,{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!H4840,\n               IF($B4840=H$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!I4840,\n               IF($B4840=I$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!J4840,\n               IF($B4840=J$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!K4840,\n               IF($B4840=K$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!L4840,\n               IF($B4840=L$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!M4840,\n               IF($B4840=M$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!N4840,\n               IF($B4840=N$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!O4840,\n               IF($B4840=O$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!P4840,\n               IF($B4840=P$3,$F4840,0)\n           )\n       )\n   )","v":11406.040066511065},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!Q4840,\n               IF($B4840=Q$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!R4840,\n               IF($B4840=R$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!S4840,\n               IF($B4840=S$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!T4840,\n               IF($B4840=T$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!U4840,\n               IF($B4840=U$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!V4840,\n               IF($B4840=V$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!W4840,\n               IF($B4840=W$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!X4840,\n               IF($B4840=X$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!Y4840,\n               IF($B4840=Y$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!Z4840,\n               IF($B4840=Z$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!AA4840,\n               IF($B4840=AA$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!AB4840,\n               IF($B4840=AB$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!AC4840,\n               IF($B4840=AC$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!AD4840,\n               IF($B4840=AD$3,$F4840,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4840=\"\",$E4840=\"N/A\"),0,\n    IF(YEAR($D4840)>YEAR($E4840),0,\n        IF( LEFT($A4840,1)=\"b\",\n               $F4840*'Planning Allocations'!AE4840,\n               IF($B4840=AE$3,$F4840,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,4.2015839932630001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4877","v":"s0255"},{"$f":"'Projected Revenue Requirements'!C4877","v":"AEP"},{"$f":"'Upgrade Information'!E4877","v":1.77},{"$f":"IF('Upgrade Information'!D4877=\"\",\"\",'Upgrade Information'!D4877)","v":"2010-08-31"},{"$f":"IF('Current Monthly Zonal Charges'!E4877=\"N/A\",\"N/A\",VLOOKUP(B4877,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4877:$AY4877,MATCH($E4877,'Projected Revenue Requirements'!$I4877:$AY4877,0)+2)/12","v":13798.148162551739},null,{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!H4877,\n               IF($B4877=H$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!I4877,\n               IF($B4877=I$3,$F4877,0)\n           )\n       )\n   )","v":13798.148162551739},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!J4877,\n               IF($B4877=J$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!K4877,\n               IF($B4877=K$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!L4877,\n               IF($B4877=L$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!M4877,\n               IF($B4877=M$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!N4877,\n               IF($B4877=N$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!O4877,\n               IF($B4877=O$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!P4877,\n               IF($B4877=P$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!Q4877,\n               IF($B4877=Q$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!R4877,\n               IF($B4877=R$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!S4877,\n               IF($B4877=S$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!T4877,\n               IF($B4877=T$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!U4877,\n               IF($B4877=U$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!V4877,\n               IF($B4877=V$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!W4877,\n               IF($B4877=W$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!X4877,\n               IF($B4877=X$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!Y4877,\n               IF($B4877=Y$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!Z4877,\n               IF($B4877=Z$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!AA4877,\n               IF($B4877=AA$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!AB4877,\n               IF($B4877=AB$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!AC4877,\n               IF($B4877=AC$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!AD4877,\n               IF($B4877=AD$3,$F4877,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4877=\"\",$E4877=\"N/A\"),0,\n    IF(YEAR($D4877)>YEAR($E4877),0,\n        IF( LEFT($A4877,1)=\"b\",\n               $F4877*'Planning Allocations'!AE4877,\n               IF($B4877=AE$3,$F4877,0)\n           )\n       )\n   )","v":0},null,0,0.63535868797177064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4927","v":"s0302"},{"$f":"'Projected Revenue Requirements'!C4927","v":"DL"},{"$f":"'Upgrade Information'!E4927","v":0.05},{"$f":"IF('Upgrade Information'!D4927=\"\",\"\",'Upgrade Information'!D4927)","v":"2011-03-03"},{"$f":"IF('Current Monthly Zonal Charges'!E4927=\"N/A\",\"N/A\",VLOOKUP(B4927,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4927:$AY4927,MATCH($E4927,'Projected Revenue Requirements'!$I4927:$AY4927,0)+2)/12","v":544.35218662114232},null,{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!H4927,\n               IF($B4927=H$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!I4927,\n               IF($B4927=I$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!J4927,\n               IF($B4927=J$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!K4927,\n               IF($B4927=K$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!L4927,\n               IF($B4927=L$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!M4927,\n               IF($B4927=M$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!N4927,\n               IF($B4927=N$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!O4927,\n               IF($B4927=O$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!P4927,\n               IF($B4927=P$3,$F4927,0)\n           )\n       )\n   )","v":544.35218662114232},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!Q4927,\n               IF($B4927=Q$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!R4927,\n               IF($B4927=R$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!S4927,\n               IF($B4927=S$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!T4927,\n               IF($B4927=T$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!U4927,\n               IF($B4927=U$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!V4927,\n               IF($B4927=V$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!W4927,\n               IF($B4927=W$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!X4927,\n               IF($B4927=X$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!Y4927,\n               IF($B4927=Y$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!Z4927,\n               IF($B4927=Z$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!AA4927,\n               IF($B4927=AA$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!AB4927,\n               IF($B4927=AB$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!AC4927,\n               IF($B4927=AC$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!AD4927,\n               IF($B4927=AD$3,$F4927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4927=\"\",$E4927=\"N/A\"),0,\n    IF(YEAR($D4927)>YEAR($E4927),0,\n        IF( LEFT($A4927,1)=\"b\",\n               $F4927*'Planning Allocations'!AE4927,\n               IF($B4927=AE$3,$F4927,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0.20052019988254405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B4960","v":"s0332"},{"$f":"'Projected Revenue Requirements'!C4960","v":"PPL"},{"$f":"'Upgrade Information'!E4960","v":2.5},{"$f":"IF('Upgrade Information'!D4960=\"\",\"\",'Upgrade Information'!D4960)","v":"2015-12-15"},{"$f":"IF('Current Monthly Zonal Charges'!E4960=\"N/A\",\"N/A\",VLOOKUP(B4960,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4960:$AY4960,MATCH($E4960,'Projected Revenue Requirements'!$I4960:$AY4960,0)+2)/12","v":18592.762896825396},null,{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!H4960,\n               IF($B4960=H$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!I4960,\n               IF($B4960=I$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!J4960,\n               IF($B4960=J$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!K4960,\n               IF($B4960=K$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!L4960,\n               IF($B4960=L$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!M4960,\n               IF($B4960=M$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!N4960,\n               IF($B4960=N$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!O4960,\n               IF($B4960=O$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!P4960,\n               IF($B4960=P$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!Q4960,\n               IF($B4960=Q$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!R4960,\n               IF($B4960=R$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!S4960,\n               IF($B4960=S$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!T4960,\n               IF($B4960=T$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!U4960,\n               IF($B4960=U$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!V4960,\n               IF($B4960=V$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!W4960,\n               IF($B4960=W$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!X4960,\n               IF($B4960=X$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!Y4960,\n               IF($B4960=Y$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!Z4960,\n               IF($B4960=Z$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!AA4960,\n               IF($B4960=AA$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!AB4960,\n               IF($B4960=AB$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!AC4960,\n               IF($B4960=AC$3,$F4960,0)\n           )\n       )\n   )","v":18592.762896825396},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!AD4960,\n               IF($B4960=AD$3,$F4960,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4960=\"\",$E4960=\"N/A\"),0,\n    IF(YEAR($D4960)>YEAR($E4960),0,\n        IF( LEFT($A4960,1)=\"b\",\n               $F4960*'Planning Allocations'!AE4960,\n               IF($B4960=AE$3,$F4960,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4828089224722105,0,0]
[{"$f":"'Upgrade Information'!B4992","v":"s0357"},{"$f":"'Projected Revenue Requirements'!C4992","v":"AEP"},{"$f":"'Upgrade Information'!E4992","v":4.4000000000000004},{"$f":"IF('Upgrade Information'!D4992=\"\",\"\",'Upgrade Information'!D4992)","v":"2013-12-30"},{"$f":"IF('Current Monthly Zonal Charges'!E4992=\"N/A\",\"N/A\",VLOOKUP(B4992,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I4992:$AY4992,MATCH($E4992,'Projected Revenue Requirements'!$I4992:$AY4992,0)+2)/12","v":38354.987793562439},null,{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!H4992,\n               IF($B4992=H$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!I4992,\n               IF($B4992=I$3,$F4992,0)\n           )\n       )\n   )","v":38354.987793562439},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!J4992,\n               IF($B4992=J$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!K4992,\n               IF($B4992=K$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!L4992,\n               IF($B4992=L$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!M4992,\n               IF($B4992=M$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!N4992,\n               IF($B4992=N$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!O4992,\n               IF($B4992=O$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!P4992,\n               IF($B4992=P$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!Q4992,\n               IF($B4992=Q$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!R4992,\n               IF($B4992=R$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!S4992,\n               IF($B4992=S$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!T4992,\n               IF($B4992=T$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!U4992,\n               IF($B4992=U$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!V4992,\n               IF($B4992=V$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!W4992,\n               IF($B4992=W$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!X4992,\n               IF($B4992=X$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!Y4992,\n               IF($B4992=Y$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!Z4992,\n               IF($B4992=Z$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!AA4992,\n               IF($B4992=AA$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!AB4992,\n               IF($B4992=AB$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!AC4992,\n               IF($B4992=AC$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!AD4992,\n               IF($B4992=AD$3,$F4992,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D4992=\"\",$E4992=\"N/A\"),0,\n    IF(YEAR($D4992)>YEAR($E4992),0,\n        IF( LEFT($A4992,1)=\"b\",\n               $F4992*'Planning Allocations'!AE4992,\n               IF($B4992=AE$3,$F4992,0)\n           )\n       )\n   )","v":0},null,0,1.7661192237251955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5047","v":"s0411.2"},{"$f":"'Projected Revenue Requirements'!C5047","v":"AEP"},{"$f":"'Upgrade Information'!E5047","v":0},{"$f":"IF('Upgrade Information'!D5047=\"\",\"\",'Upgrade Information'!D5047)","v":"2014-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E5047=\"N/A\",\"N/A\",VLOOKUP(B5047,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5047:$AY5047,MATCH($E5047,'Projected Revenue Requirements'!$I5047:$AY5047,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!H5047,\n               IF($B5047=H$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!I5047,\n               IF($B5047=I$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!J5047,\n               IF($B5047=J$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!K5047,\n               IF($B5047=K$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!L5047,\n               IF($B5047=L$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!M5047,\n               IF($B5047=M$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!N5047,\n               IF($B5047=N$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!O5047,\n               IF($B5047=O$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!P5047,\n               IF($B5047=P$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!Q5047,\n               IF($B5047=Q$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!R5047,\n               IF($B5047=R$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!S5047,\n               IF($B5047=S$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!T5047,\n               IF($B5047=T$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!U5047,\n               IF($B5047=U$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!V5047,\n               IF($B5047=V$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!W5047,\n               IF($B5047=W$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!X5047,\n               IF($B5047=X$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!Y5047,\n               IF($B5047=Y$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!Z5047,\n               IF($B5047=Z$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!AA5047,\n               IF($B5047=AA$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!AB5047,\n               IF($B5047=AB$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!AC5047,\n               IF($B5047=AC$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!AD5047,\n               IF($B5047=AD$3,$F5047,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5047=\"\",$E5047=\"N/A\"),0,\n    IF(YEAR($D5047)>YEAR($E5047),0,\n        IF( LEFT($A5047,1)=\"b\",\n               $F5047*'Planning Allocations'!AE5047,\n               IF($B5047=AE$3,$F5047,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5101","v":"s0460"},{"$f":"'Projected Revenue Requirements'!C5101","v":"ATSI"},{"$f":"'Upgrade Information'!E5101","v":15},{"$f":"IF('Upgrade Information'!D5101=\"\",\"\",'Upgrade Information'!D5101)","v":"2014-10-30"},{"$f":"IF('Current Monthly Zonal Charges'!E5101=\"N/A\",\"N/A\",VLOOKUP(B5101,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5101:$AY5101,MATCH($E5101,'Projected Revenue Requirements'!$I5101:$AY5101,0)+2)/12","v":180522.25073200258},null,{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!H5101,\n               IF($B5101=H$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!I5101,\n               IF($B5101=I$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!J5101,\n               IF($B5101=J$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!K5101,\n               IF($B5101=K$3,$F5101,0)\n           )\n       )\n   )","v":180522.25073200258},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!L5101,\n               IF($B5101=L$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!M5101,\n               IF($B5101=M$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!N5101,\n               IF($B5101=N$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!O5101,\n               IF($B5101=O$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!P5101,\n               IF($B5101=P$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!Q5101,\n               IF($B5101=Q$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!R5101,\n               IF($B5101=R$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!S5101,\n               IF($B5101=S$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!T5101,\n               IF($B5101=T$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!U5101,\n               IF($B5101=U$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!V5101,\n               IF($B5101=V$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!W5101,\n               IF($B5101=W$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!X5101,\n               IF($B5101=X$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!Y5101,\n               IF($B5101=Y$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!Z5101,\n               IF($B5101=Z$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!AA5101,\n               IF($B5101=AA$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!AB5101,\n               IF($B5101=AB$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!AC5101,\n               IF($B5101=AC$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!AD5101,\n               IF($B5101=AD$3,$F5101,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5101=\"\",$E5101=\"N/A\"),0,\n    IF(YEAR($D5101)>YEAR($E5101),0,\n        IF( LEFT($A5101,1)=\"b\",\n               $F5101*'Planning Allocations'!AE5101,\n               IF($B5101=AE$3,$F5101,0)\n           )\n       )\n   )","v":0},null,0,0,0,14.135215504694393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5134","v":"s0485"},{"$f":"'Projected Revenue Requirements'!C5134","v":"PSEG"},{"$f":"'Upgrade Information'!E5134","v":97.41},{"$f":"IF('Upgrade Information'!D5134=\"\",\"\",'Upgrade Information'!D5134)","v":"2018-11-20"},{"$f":"IF('Current Monthly Zonal Charges'!E5134=\"N/A\",\"N/A\",VLOOKUP(B5134,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5134:$AY5134,MATCH($E5134,'Projected Revenue Requirements'!$I5134:$AY5134,0)+2)/12","v":758480.388701241},null,{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!H5134,\n               IF($B5134=H$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!I5134,\n               IF($B5134=I$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!J5134,\n               IF($B5134=J$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!K5134,\n               IF($B5134=K$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!L5134,\n               IF($B5134=L$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!M5134,\n               IF($B5134=M$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!N5134,\n               IF($B5134=N$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!O5134,\n               IF($B5134=O$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!P5134,\n               IF($B5134=P$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!Q5134,\n               IF($B5134=Q$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!R5134,\n               IF($B5134=R$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!S5134,\n               IF($B5134=S$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!T5134,\n               IF($B5134=T$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!U5134,\n               IF($B5134=U$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!V5134,\n               IF($B5134=V$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!W5134,\n               IF($B5134=W$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!X5134,\n               IF($B5134=X$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!Y5134,\n               IF($B5134=Y$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!Z5134,\n               IF($B5134=Z$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!AA5134,\n               IF($B5134=AA$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!AB5134,\n               IF($B5134=AB$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!AC5134,\n               IF($B5134=AC$3,$F5134,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!AD5134,\n               IF($B5134=AD$3,$F5134,0)\n           )\n       )\n   )","v":758480.388701241},{"$f":"\nIF( OR($D5134=\"\",$E5134=\"N/A\"),0,\n    IF(YEAR($D5134)>YEAR($E5134),0,\n        IF( LEFT($A5134,1)=\"b\",\n               $F5134*'Planning Allocations'!AE5134,\n               IF($B5134=AE$3,$F5134,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74.74922525881945,0]
[{"$f":"'Upgrade Information'!B5146","v":"s0497"},{"$f":"'Projected Revenue Requirements'!C5146","v":"PSEG"},{"$f":"'Upgrade Information'!E5146","v":16.8},{"$f":"IF('Upgrade Information'!D5146=\"\",\"\",'Upgrade Information'!D5146)","v":"2016-04-29"},{"$f":"IF('Current Monthly Zonal Charges'!E5146=\"N/A\",\"N/A\",VLOOKUP(B5146,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5146:$AY5146,MATCH($E5146,'Projected Revenue Requirements'!$I5146:$AY5146,0)+2)/12","v":123743.24964539008},null,{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!H5146,\n               IF($B5146=H$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!I5146,\n               IF($B5146=I$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!J5146,\n               IF($B5146=J$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!K5146,\n               IF($B5146=K$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!L5146,\n               IF($B5146=L$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!M5146,\n               IF($B5146=M$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!N5146,\n               IF($B5146=N$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!O5146,\n               IF($B5146=O$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!P5146,\n               IF($B5146=P$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!Q5146,\n               IF($B5146=Q$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!R5146,\n               IF($B5146=R$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!S5146,\n               IF($B5146=S$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!T5146,\n               IF($B5146=T$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!U5146,\n               IF($B5146=U$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!V5146,\n               IF($B5146=V$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!W5146,\n               IF($B5146=W$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!X5146,\n               IF($B5146=X$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!Y5146,\n               IF($B5146=Y$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!Z5146,\n               IF($B5146=Z$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!AA5146,\n               IF($B5146=AA$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!AB5146,\n               IF($B5146=AB$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!AC5146,\n               IF($B5146=AC$3,$F5146,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!AD5146,\n               IF($B5146=AD$3,$F5146,0)\n           )\n       )\n   )","v":123743.24964539008},{"$f":"\nIF( OR($D5146=\"\",$E5146=\"N/A\"),0,\n    IF(YEAR($D5146)>YEAR($E5146),0,\n        IF( LEFT($A5146,1)=\"b\",\n               $F5146*'Planning Allocations'!AE5146,\n               IF($B5146=AE$3,$F5146,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.195057617560863,0]
[{"$f":"'Upgrade Information'!B5199","v":"s0539"},{"$f":"'Projected Revenue Requirements'!C5199","v":"PPL"},{"$f":"'Upgrade Information'!E5199","v":0.28999999999999998},{"$f":"IF('Upgrade Information'!D5199=\"\",\"\",'Upgrade Information'!D5199)","v":"2013-10-03"},{"$f":"IF('Current Monthly Zonal Charges'!E5199=\"N/A\",\"N/A\",VLOOKUP(B5199,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5199:$AY5199,MATCH($E5199,'Projected Revenue Requirements'!$I5199:$AY5199,0)+2)/12","v":2038.6126355820104},null,{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!H5199,\n               IF($B5199=H$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!I5199,\n               IF($B5199=I$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!J5199,\n               IF($B5199=J$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!K5199,\n               IF($B5199=K$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!L5199,\n               IF($B5199=L$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!M5199,\n               IF($B5199=M$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!N5199,\n               IF($B5199=N$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!O5199,\n               IF($B5199=O$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!P5199,\n               IF($B5199=P$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!Q5199,\n               IF($B5199=Q$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!R5199,\n               IF($B5199=R$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!S5199,\n               IF($B5199=S$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!T5199,\n               IF($B5199=T$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!U5199,\n               IF($B5199=U$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!V5199,\n               IF($B5199=V$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!W5199,\n               IF($B5199=W$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!X5199,\n               IF($B5199=X$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!Y5199,\n               IF($B5199=Y$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!Z5199,\n               IF($B5199=Z$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!AA5199,\n               IF($B5199=AA$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!AB5199,\n               IF($B5199=AB$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!AC5199,\n               IF($B5199=AC$3,$F5199,0)\n           )\n       )\n   )","v":2038.6126355820104},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!AD5199,\n               IF($B5199=AD$3,$F5199,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5199=\"\",$E5199=\"N/A\"),0,\n    IF(YEAR($D5199)>YEAR($E5199),0,\n        IF( LEFT($A5199,1)=\"b\",\n               $F5199*'Planning Allocations'!AE5199,\n               IF($B5199=AE$3,$F5199,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27222880586251241,0,0]
[{"$f":"'Upgrade Information'!B5229","v":"s0567"},{"$f":"'Projected Revenue Requirements'!C5229","v":"DL"},{"$f":"'Upgrade Information'!E5229","v":2},{"$f":"IF('Upgrade Information'!D5229=\"\",\"\",'Upgrade Information'!D5229)","v":"2014-02-09"},{"$f":"IF('Current Monthly Zonal Charges'!E5229=\"N/A\",\"N/A\",VLOOKUP(B5229,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5229:$AY5229,MATCH($E5229,'Projected Revenue Requirements'!$I5229:$AY5229,0)+2)/12","v":23841.526892373473},null,{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!H5229,\n               IF($B5229=H$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!I5229,\n               IF($B5229=I$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!J5229,\n               IF($B5229=J$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!K5229,\n               IF($B5229=K$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!L5229,\n               IF($B5229=L$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!M5229,\n               IF($B5229=M$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!N5229,\n               IF($B5229=N$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!O5229,\n               IF($B5229=O$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!P5229,\n               IF($B5229=P$3,$F5229,0)\n           )\n       )\n   )","v":23841.526892373473},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!Q5229,\n               IF($B5229=Q$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!R5229,\n               IF($B5229=R$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!S5229,\n               IF($B5229=S$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!T5229,\n               IF($B5229=T$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!U5229,\n               IF($B5229=U$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!V5229,\n               IF($B5229=V$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!W5229,\n               IF($B5229=W$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!X5229,\n               IF($B5229=X$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!Y5229,\n               IF($B5229=Y$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!Z5229,\n               IF($B5229=Z$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!AA5229,\n               IF($B5229=AA$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!AB5229,\n               IF($B5229=AB$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!AC5229,\n               IF($B5229=AC$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!AD5229,\n               IF($B5229=AD$3,$F5229,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5229=\"\",$E5229=\"N/A\"),0,\n    IF(YEAR($D5229)>YEAR($E5229),0,\n        IF( LEFT($A5229,1)=\"b\",\n               $F5229*'Planning Allocations'!AE5229,\n               IF($B5229=AE$3,$F5229,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,8.7823799655112804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5286","v":"s0626"},{"$f":"'Projected Revenue Requirements'!C5286","v":"Dominion"},{"$f":"'Upgrade Information'!E5286","v":0},{"$f":"IF('Upgrade Information'!D5286=\"\",\"\",'Upgrade Information'!D5286)","v":"2016-08-27"},{"$f":"IF('Current Monthly Zonal Charges'!E5286=\"N/A\",\"N/A\",VLOOKUP(B5286,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5286:$AY5286,MATCH($E5286,'Projected Revenue Requirements'!$I5286:$AY5286,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!H5286,\n               IF($B5286=H$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!I5286,\n               IF($B5286=I$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!J5286,\n               IF($B5286=J$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!K5286,\n               IF($B5286=K$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!L5286,\n               IF($B5286=L$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!M5286,\n               IF($B5286=M$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!N5286,\n               IF($B5286=N$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!O5286,\n               IF($B5286=O$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!P5286,\n               IF($B5286=P$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!Q5286,\n               IF($B5286=Q$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!R5286,\n               IF($B5286=R$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!S5286,\n               IF($B5286=S$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!T5286,\n               IF($B5286=T$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!U5286,\n               IF($B5286=U$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!V5286,\n               IF($B5286=V$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!W5286,\n               IF($B5286=W$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!X5286,\n               IF($B5286=X$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!Y5286,\n               IF($B5286=Y$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!Z5286,\n               IF($B5286=Z$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!AA5286,\n               IF($B5286=AA$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!AB5286,\n               IF($B5286=AB$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!AC5286,\n               IF($B5286=AC$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!AD5286,\n               IF($B5286=AD$3,$F5286,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5286=\"\",$E5286=\"N/A\"),0,\n    IF(YEAR($D5286)>YEAR($E5286),0,\n        IF( LEFT($A5286,1)=\"b\",\n               $F5286*'Planning Allocations'!AE5286,\n               IF($B5286=AE$3,$F5286,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5312","v":"s0650"},{"$f":"'Projected Revenue Requirements'!C5312","v":"BGE"},{"$f":"'Upgrade Information'!E5312","v":6.5},{"$f":"IF('Upgrade Information'!D5312=\"\",\"\",'Upgrade Information'!D5312)","v":"2014-10-30"},{"$f":"IF('Current Monthly Zonal Charges'!E5312=\"N/A\",\"N/A\",VLOOKUP(B5312,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5312:$AY5312,MATCH($E5312,'Projected Revenue Requirements'!$I5312:$AY5312,0)+2)/12","v":56428.859789457616},null,{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!H5312,\n               IF($B5312=H$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!I5312,\n               IF($B5312=I$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!J5312,\n               IF($B5312=J$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!K5312,\n               IF($B5312=K$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!L5312,\n               IF($B5312=L$3,$F5312,0)\n           )\n       )\n   )","v":56428.859789457616},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!M5312,\n               IF($B5312=M$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!N5312,\n               IF($B5312=N$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!O5312,\n               IF($B5312=O$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!P5312,\n               IF($B5312=P$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!Q5312,\n               IF($B5312=Q$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!R5312,\n               IF($B5312=R$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!S5312,\n               IF($B5312=S$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!T5312,\n               IF($B5312=T$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!U5312,\n               IF($B5312=U$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!V5312,\n               IF($B5312=V$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!W5312,\n               IF($B5312=W$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!X5312,\n               IF($B5312=X$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!Y5312,\n               IF($B5312=Y$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!Z5312,\n               IF($B5312=Z$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!AA5312,\n               IF($B5312=AA$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!AB5312,\n               IF($B5312=AB$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!AC5312,\n               IF($B5312=AC$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!AD5312,\n               IF($B5312=AD$3,$F5312,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5312=\"\",$E5312=\"N/A\"),0,\n    IF(YEAR($D5312)>YEAR($E5312),0,\n        IF( LEFT($A5312,1)=\"b\",\n               $F5312*'Planning Allocations'!AE5312,\n               IF($B5312=AE$3,$F5312,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,8.6547330965425786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5334","v":"s0671"},{"$f":"'Projected Revenue Requirements'!C5334","v":"EKPC"},{"$f":"'Upgrade Information'!E5334","v":0.15},{"$f":"IF('Upgrade Information'!D5334=\"\",\"\",'Upgrade Information'!D5334)","v":"2014-08-22"},{"$f":"IF('Current Monthly Zonal Charges'!E5334=\"N/A\",\"N/A\",VLOOKUP(B5334,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5334:$AY5334,MATCH($E5334,'Projected Revenue Requirements'!$I5334:$AY5334,0)+2)/12","v":1464.1352787978956},null,{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!H5334,\n               IF($B5334=H$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!I5334,\n               IF($B5334=I$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!J5334,\n               IF($B5334=J$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!K5334,\n               IF($B5334=K$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!L5334,\n               IF($B5334=L$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!M5334,\n               IF($B5334=M$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!N5334,\n               IF($B5334=N$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!O5334,\n               IF($B5334=O$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!P5334,\n               IF($B5334=P$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!Q5334,\n               IF($B5334=Q$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!R5334,\n               IF($B5334=R$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!S5334,\n               IF($B5334=S$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!T5334,\n               IF($B5334=T$3,$F5334,0)\n           )\n       )\n   )","v":1464.1352787978956},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!U5334,\n               IF($B5334=U$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!V5334,\n               IF($B5334=V$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!W5334,\n               IF($B5334=W$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!X5334,\n               IF($B5334=X$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!Y5334,\n               IF($B5334=Y$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!Z5334,\n               IF($B5334=Z$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!AA5334,\n               IF($B5334=AA$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!AB5334,\n               IF($B5334=AB$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!AC5334,\n               IF($B5334=AC$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!AD5334,\n               IF($B5334=AD$3,$F5334,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5334=\"\",$E5334=\"N/A\"),0,\n    IF(YEAR($D5334)>YEAR($E5334),0,\n        IF( LEFT($A5334,1)=\"b\",\n               $F5334*'Planning Allocations'!AE5334,\n               IF($B5334=AE$3,$F5334,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0.48910482004272443,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5389","v":"s0728"},{"$f":"'Projected Revenue Requirements'!C5389","v":"ComEd"},{"$f":"'Upgrade Information'!E5389","v":2.4},{"$f":"IF('Upgrade Information'!D5389=\"\",\"\",'Upgrade Information'!D5389)","v":"2015-01-23"},{"$f":"IF('Current Monthly Zonal Charges'!E5389=\"N/A\",\"N/A\",VLOOKUP(B5389,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5389:$AY5389,MATCH($E5389,'Projected Revenue Requirements'!$I5389:$AY5389,0)+2)/12","v":23903.580421714374},null,{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!H5389,\n               IF($B5389=H$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!I5389,\n               IF($B5389=I$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!J5389,\n               IF($B5389=J$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!K5389,\n               IF($B5389=K$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!L5389,\n               IF($B5389=L$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!M5389,\n               IF($B5389=M$3,$F5389,0)\n           )\n       )\n   )","v":23903.580421714374},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!N5389,\n               IF($B5389=N$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!O5389,\n               IF($B5389=O$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!P5389,\n               IF($B5389=P$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!Q5389,\n               IF($B5389=Q$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!R5389,\n               IF($B5389=R$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!S5389,\n               IF($B5389=S$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!T5389,\n               IF($B5389=T$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!U5389,\n               IF($B5389=U$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!V5389,\n               IF($B5389=V$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!W5389,\n               IF($B5389=W$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!X5389,\n               IF($B5389=X$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!Y5389,\n               IF($B5389=Y$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!Z5389,\n               IF($B5389=Z$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!AA5389,\n               IF($B5389=AA$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!AB5389,\n               IF($B5389=AB$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!AC5389,\n               IF($B5389=AC$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!AD5389,\n               IF($B5389=AD$3,$F5389,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5389=\"\",$E5389=\"N/A\"),0,\n    IF(YEAR($D5389)>YEAR($E5389),0,\n        IF( LEFT($A5389,1)=\"b\",\n               $F5389*'Planning Allocations'!AE5389,\n               IF($B5389=AE$3,$F5389,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,1.1242236456881134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5421","v":"s0754"},{"$f":"'Projected Revenue Requirements'!C5421","v":"Dominion"},{"$f":"'Upgrade Information'!E5421","v":0.5},{"$f":"IF('Upgrade Information'!D5421=\"\",\"\",'Upgrade Information'!D5421)","v":"2015-09-17"},{"$f":"IF('Current Monthly Zonal Charges'!E5421=\"N/A\",\"N/A\",VLOOKUP(B5421,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5421:$AY5421,MATCH($E5421,'Projected Revenue Requirements'!$I5421:$AY5421,0)+2)/12","v":4034.9389843888603},null,{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!H5421,\n               IF($B5421=H$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!I5421,\n               IF($B5421=I$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!J5421,\n               IF($B5421=J$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!K5421,\n               IF($B5421=K$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!L5421,\n               IF($B5421=L$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!M5421,\n               IF($B5421=M$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!N5421,\n               IF($B5421=N$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!O5421,\n               IF($B5421=O$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!P5421,\n               IF($B5421=P$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!Q5421,\n               IF($B5421=Q$3,$F5421,0)\n           )\n       )\n   )","v":4034.9389843888603},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!R5421,\n               IF($B5421=R$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!S5421,\n               IF($B5421=S$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!T5421,\n               IF($B5421=T$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!U5421,\n               IF($B5421=U$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!V5421,\n               IF($B5421=V$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!W5421,\n               IF($B5421=W$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!X5421,\n               IF($B5421=X$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!Y5421,\n               IF($B5421=Y$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!Z5421,\n               IF($B5421=Z$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!AA5421,\n               IF($B5421=AA$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!AB5421,\n               IF($B5421=AB$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!AC5421,\n               IF($B5421=AC$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!AD5421,\n               IF($B5421=AD$3,$F5421,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5421=\"\",$E5421=\"N/A\"),0,\n    IF(YEAR($D5421)>YEAR($E5421),0,\n        IF( LEFT($A5421,1)=\"b\",\n               $F5421*'Planning Allocations'!AE5421,\n               IF($B5421=AE$3,$F5421,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.19072044659930423,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5472","v":"s0804"},{"$f":"'Projected Revenue Requirements'!C5472","v":"AEC"},{"$f":"'Upgrade Information'!E5472","v":25},{"$f":"IF('Upgrade Information'!D5472=\"\",\"\",'Upgrade Information'!D5472)","v":"2023-12-30"},{"$f":"IF('Current Monthly Zonal Charges'!E5472=\"N/A\",\"N/A\",VLOOKUP(B5472,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5472:$AY5472,MATCH($E5472,'Projected Revenue Requirements'!$I5472:$AY5472,0)+2)/12","v":234094.45532989618},null,{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!H5472,\n               IF($B5472=H$3,$F5472,0)\n           )\n       )\n   )","v":234094.45532989618},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!I5472,\n               IF($B5472=I$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!J5472,\n               IF($B5472=J$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!K5472,\n               IF($B5472=K$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!L5472,\n               IF($B5472=L$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!M5472,\n               IF($B5472=M$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!N5472,\n               IF($B5472=N$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!O5472,\n               IF($B5472=O$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!P5472,\n               IF($B5472=P$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!Q5472,\n               IF($B5472=Q$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!R5472,\n               IF($B5472=R$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!S5472,\n               IF($B5472=S$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!T5472,\n               IF($B5472=T$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!U5472,\n               IF($B5472=U$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!V5472,\n               IF($B5472=V$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!W5472,\n               IF($B5472=W$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!X5472,\n               IF($B5472=X$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!Y5472,\n               IF($B5472=Y$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!Z5472,\n               IF($B5472=Z$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!AA5472,\n               IF($B5472=AA$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!AB5472,\n               IF($B5472=AB$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!AC5472,\n               IF($B5472=AC$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!AD5472,\n               IF($B5472=AD$3,$F5472,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5472=\"\",$E5472=\"N/A\"),0,\n    IF(YEAR($D5472)>YEAR($E5472),0,\n        IF( LEFT($A5472,1)=\"b\",\n               $F5472*'Planning Allocations'!AE5472,\n               IF($B5472=AE$3,$F5472,0)\n           )\n       )\n   )","v":0},null,89.554114510289281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5525","v":"s0857"},{"$f":"'Projected Revenue Requirements'!C5525","v":"PPL"},{"$f":"'Upgrade Information'!E5525","v":11},{"$f":"IF('Upgrade Information'!D5525=\"\",\"\",'Upgrade Information'!D5525)","v":"2018-11-27"},{"$f":"IF('Current Monthly Zonal Charges'!E5525=\"N/A\",\"N/A\",VLOOKUP(B5525,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5525:$AY5525,MATCH($E5525,'Projected Revenue Requirements'!$I5525:$AY5525,0)+2)/12","v":87840.905588624344},null,{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!H5525,\n               IF($B5525=H$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!I5525,\n               IF($B5525=I$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!J5525,\n               IF($B5525=J$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!K5525,\n               IF($B5525=K$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!L5525,\n               IF($B5525=L$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!M5525,\n               IF($B5525=M$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!N5525,\n               IF($B5525=N$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!O5525,\n               IF($B5525=O$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!P5525,\n               IF($B5525=P$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!Q5525,\n               IF($B5525=Q$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!R5525,\n               IF($B5525=R$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!S5525,\n               IF($B5525=S$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!T5525,\n               IF($B5525=T$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!U5525,\n               IF($B5525=U$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!V5525,\n               IF($B5525=V$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!W5525,\n               IF($B5525=W$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!X5525,\n               IF($B5525=X$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!Y5525,\n               IF($B5525=Y$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!Z5525,\n               IF($B5525=Z$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!AA5525,\n               IF($B5525=AA$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!AB5525,\n               IF($B5525=AB$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!AC5525,\n               IF($B5525=AC$3,$F5525,0)\n           )\n       )\n   )","v":87840.905588624344},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!AD5525,\n               IF($B5525=AD$3,$F5525,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5525=\"\",$E5525=\"N/A\"),0,\n    IF(YEAR($D5525)>YEAR($E5525),0,\n        IF( LEFT($A5525,1)=\"b\",\n               $F5525*'Planning Allocations'!AE5525,\n               IF($B5525=AE$3,$F5525,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.729950269559643,0,0]
[{"$f":"'Upgrade Information'!B5555","v":"s0885"},{"$f":"'Projected Revenue Requirements'!C5555","v":"ComEd"},{"$f":"'Upgrade Information'!E5555","v":23.1},{"$f":"IF('Upgrade Information'!D5555=\"\",\"\",'Upgrade Information'!D5555)","v":"2015-12-22"},{"$f":"IF('Current Monthly Zonal Charges'!E5555=\"N/A\",\"N/A\",VLOOKUP(B5555,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5555:$AY5555,MATCH($E5555,'Projected Revenue Requirements'!$I5555:$AY5555,0)+2)/12","v":236019.87604015393},null,{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!H5555,\n               IF($B5555=H$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!I5555,\n               IF($B5555=I$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!J5555,\n               IF($B5555=J$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!K5555,\n               IF($B5555=K$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!L5555,\n               IF($B5555=L$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!M5555,\n               IF($B5555=M$3,$F5555,0)\n           )\n       )\n   )","v":236019.87604015393},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!N5555,\n               IF($B5555=N$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!O5555,\n               IF($B5555=O$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!P5555,\n               IF($B5555=P$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!Q5555,\n               IF($B5555=Q$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!R5555,\n               IF($B5555=R$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!S5555,\n               IF($B5555=S$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!T5555,\n               IF($B5555=T$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!U5555,\n               IF($B5555=U$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!V5555,\n               IF($B5555=V$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!W5555,\n               IF($B5555=W$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!X5555,\n               IF($B5555=X$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!Y5555,\n               IF($B5555=Y$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!Z5555,\n               IF($B5555=Z$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!AA5555,\n               IF($B5555=AA$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!AB5555,\n               IF($B5555=AB$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!AC5555,\n               IF($B5555=AC$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!AD5555,\n               IF($B5555=AD$3,$F5555,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5555=\"\",$E5555=\"N/A\"),0,\n    IF(YEAR($D5555)>YEAR($E5555),0,\n        IF( LEFT($A5555,1)=\"b\",\n               $F5555*'Planning Allocations'!AE5555,\n               IF($B5555=AE$3,$F5555,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,11.100392527626548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5573","v":"s0903"},{"$f":"'Projected Revenue Requirements'!C5573","v":"PSEG"},{"$f":"'Upgrade Information'!E5573","v":4.5},{"$f":"IF('Upgrade Information'!D5573=\"\",\"\",'Upgrade Information'!D5573)","v":"2016-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E5573=\"N/A\",\"N/A\",VLOOKUP(B5573,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5573:$AY5573,MATCH($E5573,'Projected Revenue Requirements'!$I5573:$AY5573,0)+2)/12","v":33634.188829787228},null,{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!H5573,\n               IF($B5573=H$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!I5573,\n               IF($B5573=I$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!J5573,\n               IF($B5573=J$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!K5573,\n               IF($B5573=K$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!L5573,\n               IF($B5573=L$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!M5573,\n               IF($B5573=M$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!N5573,\n               IF($B5573=N$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!O5573,\n               IF($B5573=O$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!P5573,\n               IF($B5573=P$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!Q5573,\n               IF($B5573=Q$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!R5573,\n               IF($B5573=R$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!S5573,\n               IF($B5573=S$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!T5573,\n               IF($B5573=T$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!U5573,\n               IF($B5573=U$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!V5573,\n               IF($B5573=V$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!W5573,\n               IF($B5573=W$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!X5573,\n               IF($B5573=X$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!Y5573,\n               IF($B5573=Y$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!Z5573,\n               IF($B5573=Z$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!AA5573,\n               IF($B5573=AA$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!AB5573,\n               IF($B5573=AB$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!AC5573,\n               IF($B5573=AC$3,$F5573,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!AD5573,\n               IF($B5573=AD$3,$F5573,0)\n           )\n       )\n   )","v":33634.188829787228},{"$f":"\nIF( OR($D5573=\"\",$E5573=\"N/A\"),0,\n    IF(YEAR($D5573)>YEAR($E5573),0,\n        IF( LEFT($A5573,1)=\"b\",\n               $F5573*'Planning Allocations'!AE5573,\n               IF($B5573=AE$3,$F5573,0)\n           )\n       )\n   )","v":0},null,{"$f":"IF(AG$2=0,0,H5573/AG$2)","v":0},{"$f":"IF(AH$2=0,0,I5573/AH$2)","v":0},{"$f":"IF(AI$2=0,0,J5573/AI$2)","v":0},{"$f":"IF(AJ$2=0,0,K5573/AJ$2)","v":0},{"$f":"IF(AK$2=0,0,L5573/AK$2)","v":0},{"$f":"IF(AL$2=0,0,M5573/AL$2)","v":0},{"$f":"IF(AM$2=0,0,N5573/AM$2)","v":0},{"$f":"IF(AN$2=0,0,O5573/AN$2)","v":0},{"$f":"IF(AO$2=0,0,P5573/AO$2)","v":0},{"$f":"IF(AP$2=0,0,Q5573/AP$2)","v":0},{"$f":"IF(AQ$2=0,0,R5573/AQ$2)","v":0},{"$f":"IF(AR$2=0,0,S5573/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T5573/AS$2)","v":0},{"$f":"IF(AT$2=0,0,U5573/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V5573/AU$2)","v":0},{"$f":"IF(AV$2=0,0,W5573/AV$2)","v":0},{"$f":"IF(AW$2=0,0,X5573/AW$2)","v":0},{"$f":"IF(AX$2=0,0,Y5573/AX$2)","v":0},{"$f":"IF(AY$2=0,0,Z5573/AY$2)","v":0},{"$f":"IF(AZ$2=0,0,AA5573/AZ$2)","v":0},{"$f":"IF(BA$2=0,0,AB5573/BA$2)","v":0},{"$f":"IF(BB$2=0,0,AC5573/BB$2)","v":0},{"$f":"IF(BC$2=0,0,AD5573/BC$2)","v":3.3146928973871321},{"$f":"IF(BD$2=0,0,AE5573/BD$2)","v":0}]
[{"$f":"'Upgrade Information'!B5638","v":"s0944.1"},{"$f":"'Projected Revenue Requirements'!C5638","v":"PPL"},{"$f":"'Upgrade Information'!E5638","v":30},{"$f":"IF('Upgrade Information'!D5638=\"\",\"\",'Upgrade Information'!D5638)","v":"2020-06-26"},{"$f":"IF('Current Monthly Zonal Charges'!E5638=\"N/A\",\"N/A\",VLOOKUP(B5638,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5638:$AY5638,MATCH($E5638,'Projected Revenue Requirements'!$I5638:$AY5638,0)+2)/12","v":248497.70833333334},null,{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!H5638,\n               IF($B5638=H$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!I5638,\n               IF($B5638=I$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!J5638,\n               IF($B5638=J$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!K5638,\n               IF($B5638=K$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!L5638,\n               IF($B5638=L$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!M5638,\n               IF($B5638=M$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!N5638,\n               IF($B5638=N$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!O5638,\n               IF($B5638=O$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!P5638,\n               IF($B5638=P$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!Q5638,\n               IF($B5638=Q$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!R5638,\n               IF($B5638=R$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!S5638,\n               IF($B5638=S$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!T5638,\n               IF($B5638=T$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!U5638,\n               IF($B5638=U$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!V5638,\n               IF($B5638=V$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!W5638,\n               IF($B5638=W$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!X5638,\n               IF($B5638=X$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!Y5638,\n               IF($B5638=Y$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!Z5638,\n               IF($B5638=Z$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!AA5638,\n               IF($B5638=AA$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!AB5638,\n               IF($B5638=AB$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!AC5638,\n               IF($B5638=AC$3,$F5638,0)\n           )\n       )\n   )","v":248497.70833333334},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!AD5638,\n               IF($B5638=AD$3,$F5638,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5638=\"\",$E5638=\"N/A\"),0,\n    IF(YEAR($D5638)>YEAR($E5638),0,\n        IF( LEFT($A5638,1)=\"b\",\n               $F5638*'Planning Allocations'!AE5638,\n               IF($B5638=AE$3,$F5638,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.183466647081339,0,0]
[{"$f":"'Upgrade Information'!B5660","v":"s0949.1"},{"$f":"'Projected Revenue Requirements'!C5660","v":"PPL"},{"$f":"'Upgrade Information'!E5660","v":13.2},{"$f":"IF('Upgrade Information'!D5660=\"\",\"\",'Upgrade Information'!D5660)","v":"2020-02-29"},{"$f":"IF('Current Monthly Zonal Charges'!E5660=\"N/A\",\"N/A\",VLOOKUP(B5660,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5660:$AY5660,MATCH($E5660,'Projected Revenue Requirements'!$I5660:$AY5660,0)+2)/12","v":108511.64325396826},null,{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!H5660,\n               IF($B5660=H$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!I5660,\n               IF($B5660=I$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!J5660,\n               IF($B5660=J$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!K5660,\n               IF($B5660=K$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!L5660,\n               IF($B5660=L$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!M5660,\n               IF($B5660=M$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!N5660,\n               IF($B5660=N$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!O5660,\n               IF($B5660=O$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!P5660,\n               IF($B5660=P$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!Q5660,\n               IF($B5660=Q$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!R5660,\n               IF($B5660=R$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!S5660,\n               IF($B5660=S$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!T5660,\n               IF($B5660=T$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!U5660,\n               IF($B5660=U$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!V5660,\n               IF($B5660=V$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!W5660,\n               IF($B5660=W$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!X5660,\n               IF($B5660=X$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!Y5660,\n               IF($B5660=Y$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!Z5660,\n               IF($B5660=Z$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!AA5660,\n               IF($B5660=AA$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!AB5660,\n               IF($B5660=AB$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!AC5660,\n               IF($B5660=AC$3,$F5660,0)\n           )\n       )\n   )","v":108511.64325396826},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!AD5660,\n               IF($B5660=AD$3,$F5660,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5660=\"\",$E5660=\"N/A\"),0,\n    IF(YEAR($D5660)>YEAR($E5660),0,\n        IF( LEFT($A5660,1)=\"b\",\n               $F5660*'Planning Allocations'!AE5660,\n               IF($B5660=AE$3,$F5660,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.49024427182227,0,0]
[{"$f":"'Upgrade Information'!B5715","v":"s0963.7"},{"$f":"'Projected Revenue Requirements'!C5715","v":"PPL"},{"$f":"'Upgrade Information'!E5715","v":15.6},{"$f":"IF('Upgrade Information'!D5715=\"\",\"\",'Upgrade Information'!D5715)","v":"2020-12-23"},{"$f":"IF('Current Monthly Zonal Charges'!E5715=\"N/A\",\"N/A\",VLOOKUP(B5715,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5715:$AY5715,MATCH($E5715,'Projected Revenue Requirements'!$I5715:$AY5715,0)+2)/12","v":130685.47142857143},null,{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!H5715,\n               IF($B5715=H$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!I5715,\n               IF($B5715=I$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!J5715,\n               IF($B5715=J$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!K5715,\n               IF($B5715=K$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!L5715,\n               IF($B5715=L$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!M5715,\n               IF($B5715=M$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!N5715,\n               IF($B5715=N$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!O5715,\n               IF($B5715=O$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!P5715,\n               IF($B5715=P$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!Q5715,\n               IF($B5715=Q$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!R5715,\n               IF($B5715=R$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!S5715,\n               IF($B5715=S$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!T5715,\n               IF($B5715=T$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!U5715,\n               IF($B5715=U$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!V5715,\n               IF($B5715=V$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!W5715,\n               IF($B5715=W$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!X5715,\n               IF($B5715=X$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!Y5715,\n               IF($B5715=Y$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!Z5715,\n               IF($B5715=Z$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!AA5715,\n               IF($B5715=AA$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!AB5715,\n               IF($B5715=AB$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!AC5715,\n               IF($B5715=AC$3,$F5715,0)\n           )\n       )\n   )","v":130685.47142857143},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!AD5715,\n               IF($B5715=AD$3,$F5715,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5715=\"\",$E5715=\"N/A\"),0,\n    IF(YEAR($D5715)>YEAR($E5715),0,\n        IF( LEFT($A5715,1)=\"b\",\n               $F5715*'Planning Allocations'!AE5715,\n               IF($B5715=AE$3,$F5715,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.451255432066265,0,0]
[{"$f":"'Upgrade Information'!B5747","v":"s0973"},{"$f":"'Projected Revenue Requirements'!C5747","v":"PPL"},{"$f":"'Upgrade Information'!E5747","v":7},{"$f":"IF('Upgrade Information'!D5747=\"\",\"\",'Upgrade Information'!D5747)","v":"2017-02-07"},{"$f":"IF('Current Monthly Zonal Charges'!E5747=\"N/A\",\"N/A\",VLOOKUP(B5747,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5747:$AY5747,MATCH($E5747,'Projected Revenue Requirements'!$I5747:$AY5747,0)+2)/12","v":53595.344907407409},null,{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!H5747,\n               IF($B5747=H$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!I5747,\n               IF($B5747=I$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!J5747,\n               IF($B5747=J$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!K5747,\n               IF($B5747=K$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!L5747,\n               IF($B5747=L$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!M5747,\n               IF($B5747=M$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!N5747,\n               IF($B5747=N$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!O5747,\n               IF($B5747=O$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!P5747,\n               IF($B5747=P$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!Q5747,\n               IF($B5747=Q$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!R5747,\n               IF($B5747=R$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!S5747,\n               IF($B5747=S$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!T5747,\n               IF($B5747=T$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!U5747,\n               IF($B5747=U$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!V5747,\n               IF($B5747=V$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!W5747,\n               IF($B5747=W$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!X5747,\n               IF($B5747=X$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!Y5747,\n               IF($B5747=Y$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!Z5747,\n               IF($B5747=Z$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!AA5747,\n               IF($B5747=AA$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!AB5747,\n               IF($B5747=AB$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!AC5747,\n               IF($B5747=AC$3,$F5747,0)\n           )\n       )\n   )","v":53595.344907407409},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!AD5747,\n               IF($B5747=AD$3,$F5747,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5747=\"\",$E5747=\"N/A\"),0,\n    IF(YEAR($D5747)>YEAR($E5747),0,\n        IF( LEFT($A5747,1)=\"b\",\n               $F5747*'Planning Allocations'!AE5747,\n               IF($B5747=AE$3,$F5747,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1569245129139496,0,0]
[{"$f":"'Upgrade Information'!B5760","v":"s0980.4"},{"$f":"'Projected Revenue Requirements'!C5760","v":"AEC"},{"$f":"'Upgrade Information'!E5760","v":0},{"$f":"IF('Upgrade Information'!D5760=\"\",\"\",'Upgrade Information'!D5760)","v":"2026-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E5760=\"N/A\",\"N/A\",VLOOKUP(B5760,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5760:$AY5760,MATCH($E5760,'Projected Revenue Requirements'!$I5760:$AY5760,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!H5760,\n               IF($B5760=H$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!I5760,\n               IF($B5760=I$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!J5760,\n               IF($B5760=J$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!K5760,\n               IF($B5760=K$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!L5760,\n               IF($B5760=L$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!M5760,\n               IF($B5760=M$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!N5760,\n               IF($B5760=N$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!O5760,\n               IF($B5760=O$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!P5760,\n               IF($B5760=P$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!Q5760,\n               IF($B5760=Q$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!R5760,\n               IF($B5760=R$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!S5760,\n               IF($B5760=S$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!T5760,\n               IF($B5760=T$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!U5760,\n               IF($B5760=U$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!V5760,\n               IF($B5760=V$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!W5760,\n               IF($B5760=W$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!X5760,\n               IF($B5760=X$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!Y5760,\n               IF($B5760=Y$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!Z5760,\n               IF($B5760=Z$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!AA5760,\n               IF($B5760=AA$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!AB5760,\n               IF($B5760=AB$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!AC5760,\n               IF($B5760=AC$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!AD5760,\n               IF($B5760=AD$3,$F5760,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5760=\"\",$E5760=\"N/A\"),0,\n    IF(YEAR($D5760)>YEAR($E5760),0,\n        IF( LEFT($A5760,1)=\"b\",\n               $F5760*'Planning Allocations'!AE5760,\n               IF($B5760=AE$3,$F5760,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5834","v":"s1024"},{"$f":"'Projected Revenue Requirements'!C5834","v":"ME"},{"$f":"'Upgrade Information'!E5834","v":3.5},{"$f":"IF('Upgrade Information'!D5834=\"\",\"\",'Upgrade Information'!D5834)","v":"2017-10-26"},{"$f":"IF('Current Monthly Zonal Charges'!E5834=\"N/A\",\"N/A\",VLOOKUP(B5834,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5834:$AY5834,MATCH($E5834,'Projected Revenue Requirements'!$I5834:$AY5834,0)+2)/12","v":36097.210865050198},null,{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!H5834,\n               IF($B5834=H$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!I5834,\n               IF($B5834=I$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!J5834,\n               IF($B5834=J$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!K5834,\n               IF($B5834=K$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!L5834,\n               IF($B5834=L$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!M5834,\n               IF($B5834=M$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!N5834,\n               IF($B5834=N$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!O5834,\n               IF($B5834=O$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!P5834,\n               IF($B5834=P$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!Q5834,\n               IF($B5834=Q$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!R5834,\n               IF($B5834=R$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!S5834,\n               IF($B5834=S$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!T5834,\n               IF($B5834=T$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!U5834,\n               IF($B5834=U$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!V5834,\n               IF($B5834=V$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!W5834,\n               IF($B5834=W$3,$F5834,0)\n           )\n       )\n   )","v":36097.210865050198},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!X5834,\n               IF($B5834=X$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!Y5834,\n               IF($B5834=Y$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!Z5834,\n               IF($B5834=Z$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!AA5834,\n               IF($B5834=AA$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!AB5834,\n               IF($B5834=AB$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!AC5834,\n               IF($B5834=AC$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!AD5834,\n               IF($B5834=AD$3,$F5834,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5834=\"\",$E5834=\"N/A\"),0,\n    IF(YEAR($D5834)>YEAR($E5834),0,\n        IF( LEFT($A5834,1)=\"b\",\n               $F5834*'Planning Allocations'!AE5834,\n               IF($B5834=AE$3,$F5834,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.947575833267202,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5843","v":"s1029.3"},{"$f":"'Projected Revenue Requirements'!C5843","v":"PPL"},{"$f":"'Upgrade Information'!E5843","v":0.54},{"$f":"IF('Upgrade Information'!D5843=\"\",\"\",'Upgrade Information'!D5843)","v":"2017-02-15"},{"$f":"IF('Current Monthly Zonal Charges'!E5843=\"N/A\",\"N/A\",VLOOKUP(B5843,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5843:$AY5843,MATCH($E5843,'Projected Revenue Requirements'!$I5843:$AY5843,0)+2)/12","v":4134.4980357142858},null,{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!H5843,\n               IF($B5843=H$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!I5843,\n               IF($B5843=I$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!J5843,\n               IF($B5843=J$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!K5843,\n               IF($B5843=K$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!L5843,\n               IF($B5843=L$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!M5843,\n               IF($B5843=M$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!N5843,\n               IF($B5843=N$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!O5843,\n               IF($B5843=O$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!P5843,\n               IF($B5843=P$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!Q5843,\n               IF($B5843=Q$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!R5843,\n               IF($B5843=R$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!S5843,\n               IF($B5843=S$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!T5843,\n               IF($B5843=T$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!U5843,\n               IF($B5843=U$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!V5843,\n               IF($B5843=V$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!W5843,\n               IF($B5843=W$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!X5843,\n               IF($B5843=X$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!Y5843,\n               IF($B5843=Y$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!Z5843,\n               IF($B5843=Z$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!AA5843,\n               IF($B5843=AA$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!AB5843,\n               IF($B5843=AB$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!AC5843,\n               IF($B5843=AC$3,$F5843,0)\n           )\n       )\n   )","v":4134.4980357142858},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!AD5843,\n               IF($B5843=AD$3,$F5843,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5843=\"\",$E5843=\"N/A\"),0,\n    IF(YEAR($D5843)>YEAR($E5843),0,\n        IF( LEFT($A5843,1)=\"b\",\n               $F5843*'Planning Allocations'!AE5843,\n               IF($B5843=AE$3,$F5843,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55210560528193331,0,0]
[{"$f":"'Upgrade Information'!B5899","v":"s1071.6"},{"$f":"'Projected Revenue Requirements'!C5899","v":"AEP"},{"$f":"'Upgrade Information'!E5899","v":0},{"$f":"IF('Upgrade Information'!D5899=\"\",\"\",'Upgrade Information'!D5899)","v":"2019-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E5899=\"N/A\",\"N/A\",VLOOKUP(B5899,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5899:$AY5899,MATCH($E5899,'Projected Revenue Requirements'!$I5899:$AY5899,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!H5899,\n               IF($B5899=H$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!I5899,\n               IF($B5899=I$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!J5899,\n               IF($B5899=J$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!K5899,\n               IF($B5899=K$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!L5899,\n               IF($B5899=L$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!M5899,\n               IF($B5899=M$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!N5899,\n               IF($B5899=N$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!O5899,\n               IF($B5899=O$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!P5899,\n               IF($B5899=P$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!Q5899,\n               IF($B5899=Q$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!R5899,\n               IF($B5899=R$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!S5899,\n               IF($B5899=S$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!T5899,\n               IF($B5899=T$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!U5899,\n               IF($B5899=U$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!V5899,\n               IF($B5899=V$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!W5899,\n               IF($B5899=W$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!X5899,\n               IF($B5899=X$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!Y5899,\n               IF($B5899=Y$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!Z5899,\n               IF($B5899=Z$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!AA5899,\n               IF($B5899=AA$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!AB5899,\n               IF($B5899=AB$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!AC5899,\n               IF($B5899=AC$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!AD5899,\n               IF($B5899=AD$3,$F5899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5899=\"\",$E5899=\"N/A\"),0,\n    IF(YEAR($D5899)>YEAR($E5899),0,\n        IF( LEFT($A5899,1)=\"b\",\n               $F5899*'Planning Allocations'!AE5899,\n               IF($B5899=AE$3,$F5899,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5926","v":"s1091"},{"$f":"'Projected Revenue Requirements'!C5926","v":"Dominion"},{"$f":"'Upgrade Information'!E5926","v":1.63},{"$f":"IF('Upgrade Information'!D5926=\"\",\"\",'Upgrade Information'!D5926)","v":"2016-09-20"},{"$f":"IF('Current Monthly Zonal Charges'!E5926=\"N/A\",\"N/A\",VLOOKUP(B5926,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5926:$AY5926,MATCH($E5926,'Projected Revenue Requirements'!$I5926:$AY5926,0)+2)/12","v":13466.139043417244},null,{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!H5926,\n               IF($B5926=H$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!I5926,\n               IF($B5926=I$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!J5926,\n               IF($B5926=J$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!K5926,\n               IF($B5926=K$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!L5926,\n               IF($B5926=L$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!M5926,\n               IF($B5926=M$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!N5926,\n               IF($B5926=N$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!O5926,\n               IF($B5926=O$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!P5926,\n               IF($B5926=P$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!Q5926,\n               IF($B5926=Q$3,$F5926,0)\n           )\n       )\n   )","v":13466.139043417244},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!R5926,\n               IF($B5926=R$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!S5926,\n               IF($B5926=S$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!T5926,\n               IF($B5926=T$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!U5926,\n               IF($B5926=U$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!V5926,\n               IF($B5926=V$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!W5926,\n               IF($B5926=W$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!X5926,\n               IF($B5926=X$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!Y5926,\n               IF($B5926=Y$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!Z5926,\n               IF($B5926=Z$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!AA5926,\n               IF($B5926=AA$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!AB5926,\n               IF($B5926=AB$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!AC5926,\n               IF($B5926=AC$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!AD5926,\n               IF($B5926=AD$3,$F5926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5926=\"\",$E5926=\"N/A\"),0,\n    IF(YEAR($D5926)>YEAR($E5926),0,\n        IF( LEFT($A5926,1)=\"b\",\n               $F5926*'Planning Allocations'!AE5926,\n               IF($B5926=AE$3,$F5926,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.63650728357119368,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B5986","v":"s1150"},{"$f":"'Projected Revenue Requirements'!C5986","v":"Dominion"},{"$f":"'Upgrade Information'!E5986","v":1.1000000000000001},{"$f":"IF('Upgrade Information'!D5986=\"\",\"\",'Upgrade Information'!D5986)","v":"2017-02-09"},{"$f":"IF('Current Monthly Zonal Charges'!E5986=\"N/A\",\"N/A\",VLOOKUP(B5986,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I5986:$AY5986,MATCH($E5986,'Projected Revenue Requirements'!$I5986:$AY5986,0)+2)/12","v":9175.3754663502168},null,{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!H5986,\n               IF($B5986=H$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!I5986,\n               IF($B5986=I$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!J5986,\n               IF($B5986=J$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!K5986,\n               IF($B5986=K$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!L5986,\n               IF($B5986=L$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!M5986,\n               IF($B5986=M$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!N5986,\n               IF($B5986=N$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!O5986,\n               IF($B5986=O$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!P5986,\n               IF($B5986=P$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!Q5986,\n               IF($B5986=Q$3,$F5986,0)\n           )\n       )\n   )","v":9175.3754663502168},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!R5986,\n               IF($B5986=R$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!S5986,\n               IF($B5986=S$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!T5986,\n               IF($B5986=T$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!U5986,\n               IF($B5986=U$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!V5986,\n               IF($B5986=V$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!W5986,\n               IF($B5986=W$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!X5986,\n               IF($B5986=X$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!Y5986,\n               IF($B5986=Y$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!Z5986,\n               IF($B5986=Z$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!AA5986,\n               IF($B5986=AA$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!AB5986,\n               IF($B5986=AB$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!AC5986,\n               IF($B5986=AC$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!AD5986,\n               IF($B5986=AD$3,$F5986,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D5986=\"\",$E5986=\"N/A\"),0,\n    IF(YEAR($D5986)>YEAR($E5986),0,\n        IF( LEFT($A5986,1)=\"b\",\n               $F5986*'Planning Allocations'!AE5986,\n               IF($B5986=AE$3,$F5986,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.43369471345888538,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6003","v":"s1167"},{"$f":"'Projected Revenue Requirements'!C6003","v":"EKPC"},{"$f":"'Upgrade Information'!E6003","v":7.01},{"$f":"IF('Upgrade Information'!D6003=\"\",\"\",'Upgrade Information'!D6003)","v":"2019-11-22"},{"$f":"IF('Current Monthly Zonal Charges'!E6003=\"N/A\",\"N/A\",VLOOKUP(B6003,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6003:$AY6003,MATCH($E6003,'Projected Revenue Requirements'!$I6003:$AY6003,0)+2)/12","v":77619.088022321477},null,{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!H6003,\n               IF($B6003=H$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!I6003,\n               IF($B6003=I$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!J6003,\n               IF($B6003=J$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!K6003,\n               IF($B6003=K$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!L6003,\n               IF($B6003=L$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!M6003,\n               IF($B6003=M$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!N6003,\n               IF($B6003=N$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!O6003,\n               IF($B6003=O$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!P6003,\n               IF($B6003=P$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!Q6003,\n               IF($B6003=Q$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!R6003,\n               IF($B6003=R$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!S6003,\n               IF($B6003=S$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!T6003,\n               IF($B6003=T$3,$F6003,0)\n           )\n       )\n   )","v":77619.088022321477},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!U6003,\n               IF($B6003=U$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!V6003,\n               IF($B6003=V$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!W6003,\n               IF($B6003=W$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!X6003,\n               IF($B6003=X$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!Y6003,\n               IF($B6003=Y$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!Z6003,\n               IF($B6003=Z$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!AA6003,\n               IF($B6003=AA$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!AB6003,\n               IF($B6003=AB$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!AC6003,\n               IF($B6003=AC$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!AD6003,\n               IF($B6003=AD$3,$F6003,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6003=\"\",$E6003=\"N/A\"),0,\n    IF(YEAR($D6003)>YEAR($E6003),0,\n        IF( LEFT($A6003,1)=\"b\",\n               $F6003*'Planning Allocations'!AE6003,\n               IF($B6003=AE$3,$F6003,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,25.929209294244689,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6034","v":"s1194"},{"$f":"'Projected Revenue Requirements'!C6034","v":"AEP"},{"$f":"'Upgrade Information'!E6034","v":38.700000000000003},{"$f":"IF('Upgrade Information'!D6034=\"\",\"\",'Upgrade Information'!D6034)","v":"2018-06-27"},{"$f":"IF('Current Monthly Zonal Charges'!E6034=\"N/A\",\"N/A\",VLOOKUP(B6034,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6034:$AY6034,MATCH($E6034,'Projected Revenue Requirements'!$I6034:$AY6034,0)+2)/12","v":385492.20885160891},null,{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!H6034,\n               IF($B6034=H$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!I6034,\n               IF($B6034=I$3,$F6034,0)\n           )\n       )\n   )","v":385492.20885160891},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!J6034,\n               IF($B6034=J$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!K6034,\n               IF($B6034=K$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!L6034,\n               IF($B6034=L$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!M6034,\n               IF($B6034=M$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!N6034,\n               IF($B6034=N$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!O6034,\n               IF($B6034=O$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!P6034,\n               IF($B6034=P$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!Q6034,\n               IF($B6034=Q$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!R6034,\n               IF($B6034=R$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!S6034,\n               IF($B6034=S$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!T6034,\n               IF($B6034=T$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!U6034,\n               IF($B6034=U$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!V6034,\n               IF($B6034=V$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!W6034,\n               IF($B6034=W$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!X6034,\n               IF($B6034=X$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!Y6034,\n               IF($B6034=Y$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!Z6034,\n               IF($B6034=Z$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!AA6034,\n               IF($B6034=AA$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!AB6034,\n               IF($B6034=AB$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!AC6034,\n               IF($B6034=AC$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!AD6034,\n               IF($B6034=AD$3,$F6034,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6034=\"\",$E6034=\"N/A\"),0,\n    IF(YEAR($D6034)>YEAR($E6034),0,\n        IF( LEFT($A6034,1)=\"b\",\n               $F6034*'Planning Allocations'!AE6034,\n               IF($B6034=AE$3,$F6034,0)\n           )\n       )\n   )","v":0},null,0,17.750630095713007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6086","v":"s1233"},{"$f":"'Projected Revenue Requirements'!C6086","v":"DL"},{"$f":"'Upgrade Information'!E6086","v":0.33},{"$f":"IF('Upgrade Information'!D6086=\"\",\"\",'Upgrade Information'!D6086)","v":"2017-09-12"},{"$f":"IF('Current Monthly Zonal Charges'!E6086=\"N/A\",\"N/A\",VLOOKUP(B6086,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6086:$AY6086,MATCH($E6086,'Projected Revenue Requirements'!$I6086:$AY6086,0)+2)/12","v":4352.9514440504681},null,{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!H6086,\n               IF($B6086=H$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!I6086,\n               IF($B6086=I$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!J6086,\n               IF($B6086=J$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!K6086,\n               IF($B6086=K$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!L6086,\n               IF($B6086=L$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!M6086,\n               IF($B6086=M$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!N6086,\n               IF($B6086=N$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!O6086,\n               IF($B6086=O$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!P6086,\n               IF($B6086=P$3,$F6086,0)\n           )\n       )\n   )","v":4352.9514440504681},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!Q6086,\n               IF($B6086=Q$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!R6086,\n               IF($B6086=R$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!S6086,\n               IF($B6086=S$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!T6086,\n               IF($B6086=T$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!U6086,\n               IF($B6086=U$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!V6086,\n               IF($B6086=V$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!W6086,\n               IF($B6086=W$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!X6086,\n               IF($B6086=X$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!Y6086,\n               IF($B6086=Y$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!Z6086,\n               IF($B6086=Z$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!AA6086,\n               IF($B6086=AA$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!AB6086,\n               IF($B6086=AB$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!AC6086,\n               IF($B6086=AC$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!AD6086,\n               IF($B6086=AD$3,$F6086,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6086=\"\",$E6086=\"N/A\"),0,\n    IF(YEAR($D6086)>YEAR($E6086),0,\n        IF( LEFT($A6086,1)=\"b\",\n               $F6086*'Planning Allocations'!AE6086,\n               IF($B6086=AE$3,$F6086,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,1.6034742122704051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6121","v":"s1267"},{"$f":"'Projected Revenue Requirements'!C6121","v":"BGE"},{"$f":"'Upgrade Information'!E6121","v":150},{"$f":"IF('Upgrade Information'!D6121=\"\",\"\",'Upgrade Information'!D6121)","v":"2022-05-14"},{"$f":"IF('Current Monthly Zonal Charges'!E6121=\"N/A\",\"N/A\",VLOOKUP(B6121,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6121:$AY6121,MATCH($E6121,'Projected Revenue Requirements'!$I6121:$AY6121,0)+2)/12","v":1560998.6824635572},null,{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!H6121,\n               IF($B6121=H$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!I6121,\n               IF($B6121=I$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!J6121,\n               IF($B6121=J$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!K6121,\n               IF($B6121=K$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!L6121,\n               IF($B6121=L$3,$F6121,0)\n           )\n       )\n   )","v":1560998.6824635572},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!M6121,\n               IF($B6121=M$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!N6121,\n               IF($B6121=N$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!O6121,\n               IF($B6121=O$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!P6121,\n               IF($B6121=P$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!Q6121,\n               IF($B6121=Q$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!R6121,\n               IF($B6121=R$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!S6121,\n               IF($B6121=S$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!T6121,\n               IF($B6121=T$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!U6121,\n               IF($B6121=U$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!V6121,\n               IF($B6121=V$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!W6121,\n               IF($B6121=W$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!X6121,\n               IF($B6121=X$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!Y6121,\n               IF($B6121=Y$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!Z6121,\n               IF($B6121=Z$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!AA6121,\n               IF($B6121=AA$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!AB6121,\n               IF($B6121=AB$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!AC6121,\n               IF($B6121=AC$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!AD6121,\n               IF($B6121=AD$3,$F6121,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6121=\"\",$E6121=\"N/A\"),0,\n    IF(YEAR($D6121)>YEAR($E6121),0,\n        IF( LEFT($A6121,1)=\"b\",\n               $F6121*'Planning Allocations'!AE6121,\n               IF($B6121=AE$3,$F6121,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,239.41697583796889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6169","v":"s1297.7"},{"$f":"'Projected Revenue Requirements'!C6169","v":"AEP"},{"$f":"'Upgrade Information'!E6169","v":0},{"$f":"IF('Upgrade Information'!D6169=\"\",\"\",'Upgrade Information'!D6169)","v":"2016-01-01"},{"$f":"IF('Current Monthly Zonal Charges'!E6169=\"N/A\",\"N/A\",VLOOKUP(B6169,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6169:$AY6169,MATCH($E6169,'Projected Revenue Requirements'!$I6169:$AY6169,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!H6169,\n               IF($B6169=H$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!I6169,\n               IF($B6169=I$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!J6169,\n               IF($B6169=J$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!K6169,\n               IF($B6169=K$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!L6169,\n               IF($B6169=L$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!M6169,\n               IF($B6169=M$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!N6169,\n               IF($B6169=N$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!O6169,\n               IF($B6169=O$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!P6169,\n               IF($B6169=P$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!Q6169,\n               IF($B6169=Q$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!R6169,\n               IF($B6169=R$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!S6169,\n               IF($B6169=S$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!T6169,\n               IF($B6169=T$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!U6169,\n               IF($B6169=U$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!V6169,\n               IF($B6169=V$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!W6169,\n               IF($B6169=W$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!X6169,\n               IF($B6169=X$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!Y6169,\n               IF($B6169=Y$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!Z6169,\n               IF($B6169=Z$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!AA6169,\n               IF($B6169=AA$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!AB6169,\n               IF($B6169=AB$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!AC6169,\n               IF($B6169=AC$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!AD6169,\n               IF($B6169=AD$3,$F6169,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6169=\"\",$E6169=\"N/A\"),0,\n    IF(YEAR($D6169)>YEAR($E6169),0,\n        IF( LEFT($A6169,1)=\"b\",\n               $F6169*'Planning Allocations'!AE6169,\n               IF($B6169=AE$3,$F6169,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6186","v":"s1302.1"},{"$f":"'Projected Revenue Requirements'!C6186","v":"AEP"},{"$f":"'Upgrade Information'!E6186","v":0},{"$f":"IF('Upgrade Information'!D6186=\"\",\"\",'Upgrade Information'!D6186)","v":"2017-12-27"},{"$f":"IF('Current Monthly Zonal Charges'!E6186=\"N/A\",\"N/A\",VLOOKUP(B6186,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6186:$AY6186,MATCH($E6186,'Projected Revenue Requirements'!$I6186:$AY6186,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!H6186,\n               IF($B6186=H$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!I6186,\n               IF($B6186=I$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!J6186,\n               IF($B6186=J$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!K6186,\n               IF($B6186=K$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!L6186,\n               IF($B6186=L$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!M6186,\n               IF($B6186=M$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!N6186,\n               IF($B6186=N$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!O6186,\n               IF($B6186=O$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!P6186,\n               IF($B6186=P$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!Q6186,\n               IF($B6186=Q$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!R6186,\n               IF($B6186=R$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!S6186,\n               IF($B6186=S$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!T6186,\n               IF($B6186=T$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!U6186,\n               IF($B6186=U$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!V6186,\n               IF($B6186=V$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!W6186,\n               IF($B6186=W$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!X6186,\n               IF($B6186=X$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!Y6186,\n               IF($B6186=Y$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!Z6186,\n               IF($B6186=Z$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!AA6186,\n               IF($B6186=AA$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!AB6186,\n               IF($B6186=AB$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!AC6186,\n               IF($B6186=AC$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!AD6186,\n               IF($B6186=AD$3,$F6186,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6186=\"\",$E6186=\"N/A\"),0,\n    IF(YEAR($D6186)>YEAR($E6186),0,\n        IF( LEFT($A6186,1)=\"b\",\n               $F6186*'Planning Allocations'!AE6186,\n               IF($B6186=AE$3,$F6186,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6252","v":"s1327.1"},{"$f":"'Projected Revenue Requirements'!C6252","v":"AEP"},{"$f":"'Upgrade Information'!E6252","v":0},{"$f":"IF('Upgrade Information'!D6252=\"\",\"\",'Upgrade Information'!D6252)","v":"2018-04-01"},{"$f":"IF('Current Monthly Zonal Charges'!E6252=\"N/A\",\"N/A\",VLOOKUP(B6252,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6252:$AY6252,MATCH($E6252,'Projected Revenue Requirements'!$I6252:$AY6252,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!H6252,\n               IF($B6252=H$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!I6252,\n               IF($B6252=I$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!J6252,\n               IF($B6252=J$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!K6252,\n               IF($B6252=K$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!L6252,\n               IF($B6252=L$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!M6252,\n               IF($B6252=M$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!N6252,\n               IF($B6252=N$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!O6252,\n               IF($B6252=O$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!P6252,\n               IF($B6252=P$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!Q6252,\n               IF($B6252=Q$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!R6252,\n               IF($B6252=R$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!S6252,\n               IF($B6252=S$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!T6252,\n               IF($B6252=T$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!U6252,\n               IF($B6252=U$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!V6252,\n               IF($B6252=V$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!W6252,\n               IF($B6252=W$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!X6252,\n               IF($B6252=X$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!Y6252,\n               IF($B6252=Y$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!Z6252,\n               IF($B6252=Z$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!AA6252,\n               IF($B6252=AA$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!AB6252,\n               IF($B6252=AB$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!AC6252,\n               IF($B6252=AC$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!AD6252,\n               IF($B6252=AD$3,$F6252,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6252=\"\",$E6252=\"N/A\"),0,\n    IF(YEAR($D6252)>YEAR($E6252),0,\n        IF( LEFT($A6252,1)=\"b\",\n               $F6252*'Planning Allocations'!AE6252,\n               IF($B6252=AE$3,$F6252,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6273","v":"s1335.2"},{"$f":"'Projected Revenue Requirements'!C6273","v":"AEP"},{"$f":"'Upgrade Information'!E6273","v":3.3},{"$f":"IF('Upgrade Information'!D6273=\"\",\"\",'Upgrade Information'!D6273)","v":"2017-12-05"},{"$f":"IF('Current Monthly Zonal Charges'!E6273=\"N/A\",\"N/A\",VLOOKUP(B6273,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6273:$AY6273,MATCH($E6273,'Projected Revenue Requirements'!$I6273:$AY6273,0)+2)/12","v":32415.296682143624},null,{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!H6273,\n               IF($B6273=H$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!I6273,\n               IF($B6273=I$3,$F6273,0)\n           )\n       )\n   )","v":32415.296682143624},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!J6273,\n               IF($B6273=J$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!K6273,\n               IF($B6273=K$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!L6273,\n               IF($B6273=L$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!M6273,\n               IF($B6273=M$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!N6273,\n               IF($B6273=N$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!O6273,\n               IF($B6273=O$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!P6273,\n               IF($B6273=P$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!Q6273,\n               IF($B6273=Q$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!R6273,\n               IF($B6273=R$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!S6273,\n               IF($B6273=S$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!T6273,\n               IF($B6273=T$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!U6273,\n               IF($B6273=U$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!V6273,\n               IF($B6273=V$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!W6273,\n               IF($B6273=W$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!X6273,\n               IF($B6273=X$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!Y6273,\n               IF($B6273=Y$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!Z6273,\n               IF($B6273=Z$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!AA6273,\n               IF($B6273=AA$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!AB6273,\n               IF($B6273=AB$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!AC6273,\n               IF($B6273=AC$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!AD6273,\n               IF($B6273=AD$3,$F6273,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6273=\"\",$E6273=\"N/A\"),0,\n    IF(YEAR($D6273)>YEAR($E6273),0,\n        IF( LEFT($A6273,1)=\"b\",\n               $F6273*'Planning Allocations'!AE6273,\n               IF($B6273=AE$3,$F6273,0)\n           )\n       )\n   )","v":0},null,0,1.4926162647012551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6329","v":"s1377.1"},{"$f":"'Projected Revenue Requirements'!C6329","v":"AEP"},{"$f":"'Upgrade Information'!E6329","v":7.1},{"$f":"IF('Upgrade Information'!D6329=\"\",\"\",'Upgrade Information'!D6329)","v":"2022-10-02"},{"$f":"IF('Current Monthly Zonal Charges'!E6329=\"N/A\",\"N/A\",VLOOKUP(B6329,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6329:$AY6329,MATCH($E6329,'Projected Revenue Requirements'!$I6329:$AY6329,0)+2)/12","v":79228.625649870795},null,{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!H6329,\n               IF($B6329=H$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!I6329,\n               IF($B6329=I$3,$F6329,0)\n           )\n       )\n   )","v":79228.625649870795},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!J6329,\n               IF($B6329=J$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!K6329,\n               IF($B6329=K$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!L6329,\n               IF($B6329=L$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!M6329,\n               IF($B6329=M$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!N6329,\n               IF($B6329=N$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!O6329,\n               IF($B6329=O$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!P6329,\n               IF($B6329=P$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!Q6329,\n               IF($B6329=Q$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!R6329,\n               IF($B6329=R$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!S6329,\n               IF($B6329=S$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!T6329,\n               IF($B6329=T$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!U6329,\n               IF($B6329=U$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!V6329,\n               IF($B6329=V$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!W6329,\n               IF($B6329=W$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!X6329,\n               IF($B6329=X$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!Y6329,\n               IF($B6329=Y$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!Z6329,\n               IF($B6329=Z$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!AA6329,\n               IF($B6329=AA$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!AB6329,\n               IF($B6329=AB$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!AC6329,\n               IF($B6329=AC$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!AD6329,\n               IF($B6329=AD$3,$F6329,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6329=\"\",$E6329=\"N/A\"),0,\n    IF(YEAR($D6329)>YEAR($E6329),0,\n        IF( LEFT($A6329,1)=\"b\",\n               $F6329*'Planning Allocations'!AE6329,\n               IF($B6329=AE$3,$F6329,0)\n           )\n       )\n   )","v":0},null,0,3.6482138798398864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6360","v":"s1397"},{"$f":"'Projected Revenue Requirements'!C6360","v":"Dominion"},{"$f":"'Upgrade Information'!E6360","v":0.5},{"$f":"IF('Upgrade Information'!D6360=\"\",\"\",'Upgrade Information'!D6360)","v":"2020-12-01"},{"$f":"IF('Current Monthly Zonal Charges'!E6360=\"N/A\",\"N/A\",VLOOKUP(B6360,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6360:$AY6360,MATCH($E6360,'Projected Revenue Requirements'!$I6360:$AY6360,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!H6360,\n               IF($B6360=H$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!I6360,\n               IF($B6360=I$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!J6360,\n               IF($B6360=J$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!K6360,\n               IF($B6360=K$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!L6360,\n               IF($B6360=L$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!M6360,\n               IF($B6360=M$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!N6360,\n               IF($B6360=N$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!O6360,\n               IF($B6360=O$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!P6360,\n               IF($B6360=P$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!Q6360,\n               IF($B6360=Q$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!R6360,\n               IF($B6360=R$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!S6360,\n               IF($B6360=S$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!T6360,\n               IF($B6360=T$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!U6360,\n               IF($B6360=U$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!V6360,\n               IF($B6360=V$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!W6360,\n               IF($B6360=W$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!X6360,\n               IF($B6360=X$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!Y6360,\n               IF($B6360=Y$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!Z6360,\n               IF($B6360=Z$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!AA6360,\n               IF($B6360=AA$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!AB6360,\n               IF($B6360=AB$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!AC6360,\n               IF($B6360=AC$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!AD6360,\n               IF($B6360=AD$3,$F6360,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6360=\"\",$E6360=\"N/A\"),0,\n    IF(YEAR($D6360)>YEAR($E6360),0,\n        IF( LEFT($A6360,1)=\"b\",\n               $F6360*'Planning Allocations'!AE6360,\n               IF($B6360=AE$3,$F6360,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6374","v":"s1406.3"},{"$f":"'Projected Revenue Requirements'!C6374","v":"PSEG"},{"$f":"'Upgrade Information'!E6374","v":0},{"$f":"IF('Upgrade Information'!D6374=\"\",\"\",'Upgrade Information'!D6374)","v":"2020-10-04"},{"$f":"IF('Current Monthly Zonal Charges'!E6374=\"N/A\",\"N/A\",VLOOKUP(B6374,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6374:$AY6374,MATCH($E6374,'Projected Revenue Requirements'!$I6374:$AY6374,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!H6374,\n               IF($B6374=H$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!I6374,\n               IF($B6374=I$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!J6374,\n               IF($B6374=J$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!K6374,\n               IF($B6374=K$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!L6374,\n               IF($B6374=L$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!M6374,\n               IF($B6374=M$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!N6374,\n               IF($B6374=N$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!O6374,\n               IF($B6374=O$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!P6374,\n               IF($B6374=P$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!Q6374,\n               IF($B6374=Q$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!R6374,\n               IF($B6374=R$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!S6374,\n               IF($B6374=S$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!T6374,\n               IF($B6374=T$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!U6374,\n               IF($B6374=U$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!V6374,\n               IF($B6374=V$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!W6374,\n               IF($B6374=W$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!X6374,\n               IF($B6374=X$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!Y6374,\n               IF($B6374=Y$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!Z6374,\n               IF($B6374=Z$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!AA6374,\n               IF($B6374=AA$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!AB6374,\n               IF($B6374=AB$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!AC6374,\n               IF($B6374=AC$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!AD6374,\n               IF($B6374=AD$3,$F6374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6374=\"\",$E6374=\"N/A\"),0,\n    IF(YEAR($D6374)>YEAR($E6374),0,\n        IF( LEFT($A6374,1)=\"b\",\n               $F6374*'Planning Allocations'!AE6374,\n               IF($B6374=AE$3,$F6374,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6447","v":"s1436.1"},{"$f":"'Projected Revenue Requirements'!C6447","v":"AEP"},{"$f":"'Upgrade Information'!E6447","v":7.64},{"$f":"IF('Upgrade Information'!D6447=\"\",\"\",'Upgrade Information'!D6447)","v":"2018-09-17"},{"$f":"IF('Current Monthly Zonal Charges'!E6447=\"N/A\",\"N/A\",VLOOKUP(B6447,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6447:$AY6447,MATCH($E6447,'Projected Revenue Requirements'!$I6447:$AY6447,0)+2)/12","v":76630.345193345274},null,{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!H6447,\n               IF($B6447=H$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!I6447,\n               IF($B6447=I$3,$F6447,0)\n           )\n       )\n   )","v":76630.345193345274},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!J6447,\n               IF($B6447=J$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!K6447,\n               IF($B6447=K$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!L6447,\n               IF($B6447=L$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!M6447,\n               IF($B6447=M$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!N6447,\n               IF($B6447=N$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!O6447,\n               IF($B6447=O$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!P6447,\n               IF($B6447=P$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!Q6447,\n               IF($B6447=Q$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!R6447,\n               IF($B6447=R$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!S6447,\n               IF($B6447=S$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!T6447,\n               IF($B6447=T$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!U6447,\n               IF($B6447=U$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!V6447,\n               IF($B6447=V$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!W6447,\n               IF($B6447=W$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!X6447,\n               IF($B6447=X$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!Y6447,\n               IF($B6447=Y$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!Z6447,\n               IF($B6447=Z$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!AA6447,\n               IF($B6447=AA$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!AB6447,\n               IF($B6447=AB$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!AC6447,\n               IF($B6447=AC$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!AD6447,\n               IF($B6447=AD$3,$F6447,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6447=\"\",$E6447=\"N/A\"),0,\n    IF(YEAR($D6447)>YEAR($E6447),0,\n        IF( LEFT($A6447,1)=\"b\",\n               $F6447*'Planning Allocations'!AE6447,\n               IF($B6447=AE$3,$F6447,0)\n           )\n       )\n   )","v":0},null,0,3.5285717334886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6457","v":"s1443.2"},{"$f":"'Projected Revenue Requirements'!C6457","v":"AEP"},{"$f":"'Upgrade Information'!E6457","v":3.46},{"$f":"IF('Upgrade Information'!D6457=\"\",\"\",'Upgrade Information'!D6457)","v":"2019-02-22"},{"$f":"IF('Current Monthly Zonal Charges'!E6457=\"N/A\",\"N/A\",VLOOKUP(B6457,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6457:$AY6457,MATCH($E6457,'Projected Revenue Requirements'!$I6457:$AY6457,0)+2)/12","v":35102.858192634645},null,{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!H6457,\n               IF($B6457=H$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!I6457,\n               IF($B6457=I$3,$F6457,0)\n           )\n       )\n   )","v":35102.858192634645},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!J6457,\n               IF($B6457=J$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!K6457,\n               IF($B6457=K$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!L6457,\n               IF($B6457=L$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!M6457,\n               IF($B6457=M$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!N6457,\n               IF($B6457=N$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!O6457,\n               IF($B6457=O$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!P6457,\n               IF($B6457=P$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!Q6457,\n               IF($B6457=Q$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!R6457,\n               IF($B6457=R$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!S6457,\n               IF($B6457=S$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!T6457,\n               IF($B6457=T$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!U6457,\n               IF($B6457=U$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!V6457,\n               IF($B6457=V$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!W6457,\n               IF($B6457=W$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!X6457,\n               IF($B6457=X$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!Y6457,\n               IF($B6457=Y$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!Z6457,\n               IF($B6457=Z$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!AA6457,\n               IF($B6457=AA$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!AB6457,\n               IF($B6457=AB$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!AC6457,\n               IF($B6457=AC$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!AD6457,\n               IF($B6457=AD$3,$F6457,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6457=\"\",$E6457=\"N/A\"),0,\n    IF(YEAR($D6457)>YEAR($E6457),0,\n        IF( LEFT($A6457,1)=\"b\",\n               $F6457*'Planning Allocations'!AE6457,\n               IF($B6457=AE$3,$F6457,0)\n           )\n       )\n   )","v":0},null,0,1.6163695057182887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6512","v":"s1482.2"},{"$f":"'Projected Revenue Requirements'!C6512","v":"ComEd"},{"$f":"'Upgrade Information'!E6512","v":0.32},{"$f":"IF('Upgrade Information'!D6512=\"\",\"\",'Upgrade Information'!D6512)","v":"2018-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E6512=\"N/A\",\"N/A\",VLOOKUP(B6512,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6512:$AY6512,MATCH($E6512,'Projected Revenue Requirements'!$I6512:$AY6512,0)+2)/12","v":3486.7635184826554},null,{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!H6512,\n               IF($B6512=H$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!I6512,\n               IF($B6512=I$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!J6512,\n               IF($B6512=J$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!K6512,\n               IF($B6512=K$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!L6512,\n               IF($B6512=L$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!M6512,\n               IF($B6512=M$3,$F6512,0)\n           )\n       )\n   )","v":3486.7635184826554},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!N6512,\n               IF($B6512=N$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!O6512,\n               IF($B6512=O$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!P6512,\n               IF($B6512=P$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!Q6512,\n               IF($B6512=Q$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!R6512,\n               IF($B6512=R$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!S6512,\n               IF($B6512=S$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!T6512,\n               IF($B6512=T$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!U6512,\n               IF($B6512=U$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!V6512,\n               IF($B6512=V$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!W6512,\n               IF($B6512=W$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!X6512,\n               IF($B6512=X$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!Y6512,\n               IF($B6512=Y$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!Z6512,\n               IF($B6512=Z$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!AA6512,\n               IF($B6512=AA$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!AB6512,\n               IF($B6512=AB$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!AC6512,\n               IF($B6512=AC$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!AD6512,\n               IF($B6512=AD$3,$F6512,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6512=\"\",$E6512=\"N/A\"),0,\n    IF(YEAR($D6512)>YEAR($E6512),0,\n        IF( LEFT($A6512,1)=\"b\",\n               $F6512*'Planning Allocations'!AE6512,\n               IF($B6512=AE$3,$F6512,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.16398806895221379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6540","v":"s1495.1"},{"$f":"'Projected Revenue Requirements'!C6540","v":"AEP"},{"$f":"'Upgrade Information'!E6540","v":82.6},{"$f":"IF('Upgrade Information'!D6540=\"\",\"\",'Upgrade Information'!D6540)","v":"2020-03-06"},{"$f":"IF('Current Monthly Zonal Charges'!E6540=\"N/A\",\"N/A\",VLOOKUP(B6540,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6540:$AY6540,MATCH($E6540,'Projected Revenue Requirements'!$I6540:$AY6540,0)+2)/12","v":862741.74629405013},null,{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!H6540,\n               IF($B6540=H$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!I6540,\n               IF($B6540=I$3,$F6540,0)\n           )\n       )\n   )","v":862741.74629405013},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!J6540,\n               IF($B6540=J$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!K6540,\n               IF($B6540=K$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!L6540,\n               IF($B6540=L$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!M6540,\n               IF($B6540=M$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!N6540,\n               IF($B6540=N$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!O6540,\n               IF($B6540=O$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!P6540,\n               IF($B6540=P$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!Q6540,\n               IF($B6540=Q$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!R6540,\n               IF($B6540=R$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!S6540,\n               IF($B6540=S$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!T6540,\n               IF($B6540=T$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!U6540,\n               IF($B6540=U$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!V6540,\n               IF($B6540=V$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!W6540,\n               IF($B6540=W$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!X6540,\n               IF($B6540=X$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!Y6540,\n               IF($B6540=Y$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!Z6540,\n               IF($B6540=Z$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!AA6540,\n               IF($B6540=AA$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!AB6540,\n               IF($B6540=AB$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!AC6540,\n               IF($B6540=AC$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!AD6540,\n               IF($B6540=AD$3,$F6540,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6540=\"\",$E6540=\"N/A\"),0,\n    IF(YEAR($D6540)>YEAR($E6540),0,\n        IF( LEFT($A6540,1)=\"b\",\n               $F6540*'Planning Allocations'!AE6540,\n               IF($B6540=AE$3,$F6540,0)\n           )\n       )\n   )","v":0},null,0,39.726379042047519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6599","v":"s1514.2"},{"$f":"'Projected Revenue Requirements'!C6599","v":"AEP"},{"$f":"'Upgrade Information'!E6599","v":0.7},{"$f":"IF('Upgrade Information'!D6599=\"\",\"\",'Upgrade Information'!D6599)","v":"2018-06-29"},{"$f":"IF('Current Monthly Zonal Charges'!E6599=\"N/A\",\"N/A\",VLOOKUP(B6599,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6599:$AY6599,MATCH($E6599,'Projected Revenue Requirements'!$I6599:$AY6599,0)+2)/12","v":6972.7272918895678},null,{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!H6599,\n               IF($B6599=H$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!I6599,\n               IF($B6599=I$3,$F6599,0)\n           )\n       )\n   )","v":6972.7272918895678},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!J6599,\n               IF($B6599=J$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!K6599,\n               IF($B6599=K$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!L6599,\n               IF($B6599=L$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!M6599,\n               IF($B6599=M$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!N6599,\n               IF($B6599=N$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!O6599,\n               IF($B6599=O$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!P6599,\n               IF($B6599=P$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!Q6599,\n               IF($B6599=Q$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!R6599,\n               IF($B6599=R$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!S6599,\n               IF($B6599=S$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!T6599,\n               IF($B6599=T$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!U6599,\n               IF($B6599=U$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!V6599,\n               IF($B6599=V$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!W6599,\n               IF($B6599=W$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!X6599,\n               IF($B6599=X$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!Y6599,\n               IF($B6599=Y$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!Z6599,\n               IF($B6599=Z$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!AA6599,\n               IF($B6599=AA$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!AB6599,\n               IF($B6599=AB$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!AC6599,\n               IF($B6599=AC$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!AD6599,\n               IF($B6599=AD$3,$F6599,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6599=\"\",$E6599=\"N/A\"),0,\n    IF(YEAR($D6599)>YEAR($E6599),0,\n        IF( LEFT($A6599,1)=\"b\",\n               $F6599*'Planning Allocations'!AE6599,\n               IF($B6599=AE$3,$F6599,0)\n           )\n       )\n   )","v":0},null,0,0.32107082860462804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6623","v":"s1526.1"},{"$f":"'Projected Revenue Requirements'!C6623","v":"AEP"},{"$f":"'Upgrade Information'!E6623","v":0},{"$f":"IF('Upgrade Information'!D6623=\"\",\"\",'Upgrade Information'!D6623)","v":"2019-07-17"},{"$f":"IF('Current Monthly Zonal Charges'!E6623=\"N/A\",\"N/A\",VLOOKUP(B6623,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6623:$AY6623,MATCH($E6623,'Projected Revenue Requirements'!$I6623:$AY6623,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!H6623,\n               IF($B6623=H$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!I6623,\n               IF($B6623=I$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!J6623,\n               IF($B6623=J$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!K6623,\n               IF($B6623=K$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!L6623,\n               IF($B6623=L$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!M6623,\n               IF($B6623=M$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!N6623,\n               IF($B6623=N$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!O6623,\n               IF($B6623=O$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!P6623,\n               IF($B6623=P$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!Q6623,\n               IF($B6623=Q$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!R6623,\n               IF($B6623=R$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!S6623,\n               IF($B6623=S$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!T6623,\n               IF($B6623=T$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!U6623,\n               IF($B6623=U$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!V6623,\n               IF($B6623=V$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!W6623,\n               IF($B6623=W$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!X6623,\n               IF($B6623=X$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!Y6623,\n               IF($B6623=Y$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!Z6623,\n               IF($B6623=Z$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!AA6623,\n               IF($B6623=AA$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!AB6623,\n               IF($B6623=AB$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!AC6623,\n               IF($B6623=AC$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!AD6623,\n               IF($B6623=AD$3,$F6623,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6623=\"\",$E6623=\"N/A\"),0,\n    IF(YEAR($D6623)>YEAR($E6623),0,\n        IF( LEFT($A6623,1)=\"b\",\n               $F6623*'Planning Allocations'!AE6623,\n               IF($B6623=AE$3,$F6623,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6647","v":"s1547"},{"$f":"'Projected Revenue Requirements'!C6647","v":"AEP"},{"$f":"'Upgrade Information'!E6647","v":6.3},{"$f":"IF('Upgrade Information'!D6647=\"\",\"\",'Upgrade Information'!D6647)","v":"2023-11-17"},{"$f":"IF('Current Monthly Zonal Charges'!E6647=\"N/A\",\"N/A\",VLOOKUP(B6647,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6647:$AY6647,MATCH($E6647,'Projected Revenue Requirements'!$I6647:$AY6647,0)+2)/12","v":72188.184296450243},null,{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!H6647,\n               IF($B6647=H$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!I6647,\n               IF($B6647=I$3,$F6647,0)\n           )\n       )\n   )","v":72188.184296450243},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!J6647,\n               IF($B6647=J$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!K6647,\n               IF($B6647=K$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!L6647,\n               IF($B6647=L$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!M6647,\n               IF($B6647=M$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!N6647,\n               IF($B6647=N$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!O6647,\n               IF($B6647=O$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!P6647,\n               IF($B6647=P$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!Q6647,\n               IF($B6647=Q$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!R6647,\n               IF($B6647=R$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!S6647,\n               IF($B6647=S$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!T6647,\n               IF($B6647=T$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!U6647,\n               IF($B6647=U$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!V6647,\n               IF($B6647=V$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!W6647,\n               IF($B6647=W$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!X6647,\n               IF($B6647=X$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!Y6647,\n               IF($B6647=Y$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!Z6647,\n               IF($B6647=Z$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!AA6647,\n               IF($B6647=AA$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!AB6647,\n               IF($B6647=AB$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!AC6647,\n               IF($B6647=AC$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!AD6647,\n               IF($B6647=AD$3,$F6647,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6647=\"\",$E6647=\"N/A\"),0,\n    IF(YEAR($D6647)>YEAR($E6647),0,\n        IF( LEFT($A6647,1)=\"b\",\n               $F6647*'Planning Allocations'!AE6647,\n               IF($B6647=AE$3,$F6647,0)\n           )\n       )\n   )","v":0},null,0,3.3240250446169264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6719","v":"s1582"},{"$f":"'Projected Revenue Requirements'!C6719","v":"AEP"},{"$f":"'Upgrade Information'!E6719","v":16},{"$f":"IF('Upgrade Information'!D6719=\"\",\"\",'Upgrade Information'!D6719)","v":"2018-11-11"},{"$f":"IF('Current Monthly Zonal Charges'!E6719=\"N/A\",\"N/A\",VLOOKUP(B6719,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6719:$AY6719,MATCH($E6719,'Projected Revenue Requirements'!$I6719:$AY6719,0)+2)/12","v":161219.58130803879},null,{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!H6719,\n               IF($B6719=H$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!I6719,\n               IF($B6719=I$3,$F6719,0)\n           )\n       )\n   )","v":161219.58130803879},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!J6719,\n               IF($B6719=J$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!K6719,\n               IF($B6719=K$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!L6719,\n               IF($B6719=L$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!M6719,\n               IF($B6719=M$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!N6719,\n               IF($B6719=N$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!O6719,\n               IF($B6719=O$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!P6719,\n               IF($B6719=P$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!Q6719,\n               IF($B6719=Q$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!R6719,\n               IF($B6719=R$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!S6719,\n               IF($B6719=S$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!T6719,\n               IF($B6719=T$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!U6719,\n               IF($B6719=U$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!V6719,\n               IF($B6719=V$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!W6719,\n               IF($B6719=W$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!X6719,\n               IF($B6719=X$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!Y6719,\n               IF($B6719=Y$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!Z6719,\n               IF($B6719=Z$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!AA6719,\n               IF($B6719=AA$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!AB6719,\n               IF($B6719=AB$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!AC6719,\n               IF($B6719=AC$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!AD6719,\n               IF($B6719=AD$3,$F6719,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6719=\"\",$E6719=\"N/A\"),0,\n    IF(YEAR($D6719)>YEAR($E6719),0,\n        IF( LEFT($A6719,1)=\"b\",\n               $F6719*'Planning Allocations'!AE6719,\n               IF($B6719=AE$3,$F6719,0)\n           )\n       )\n   )","v":0},null,0,7.4236238405698183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6726","v":"s1589"},{"$f":"'Projected Revenue Requirements'!C6726","v":"AEP"},{"$f":"'Upgrade Information'!E6726","v":1.6},{"$f":"IF('Upgrade Information'!D6726=\"\",\"\",'Upgrade Information'!D6726)","v":"2020-05-29"},{"$f":"IF('Current Monthly Zonal Charges'!E6726=\"N/A\",\"N/A\",VLOOKUP(B6726,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6726:$AY6726,MATCH($E6726,'Projected Revenue Requirements'!$I6726:$AY6726,0)+2)/12","v":16785.422828435116},null,{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!H6726,\n               IF($B6726=H$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!I6726,\n               IF($B6726=I$3,$F6726,0)\n           )\n       )\n   )","v":16785.422828435116},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!J6726,\n               IF($B6726=J$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!K6726,\n               IF($B6726=K$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!L6726,\n               IF($B6726=L$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!M6726,\n               IF($B6726=M$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!N6726,\n               IF($B6726=N$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!O6726,\n               IF($B6726=O$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!P6726,\n               IF($B6726=P$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!Q6726,\n               IF($B6726=Q$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!R6726,\n               IF($B6726=R$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!S6726,\n               IF($B6726=S$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!T6726,\n               IF($B6726=T$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!U6726,\n               IF($B6726=U$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!V6726,\n               IF($B6726=V$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!W6726,\n               IF($B6726=W$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!X6726,\n               IF($B6726=X$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!Y6726,\n               IF($B6726=Y$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!Z6726,\n               IF($B6726=Z$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!AA6726,\n               IF($B6726=AA$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!AB6726,\n               IF($B6726=AB$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!AC6726,\n               IF($B6726=AC$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!AD6726,\n               IF($B6726=AD$3,$F6726,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6726=\"\",$E6726=\"N/A\"),0,\n    IF(YEAR($D6726)>YEAR($E6726),0,\n        IF( LEFT($A6726,1)=\"b\",\n               $F6726*'Planning Allocations'!AE6726,\n               IF($B6726=AE$3,$F6726,0)\n           )\n       )\n   )","v":0},null,0,0.77291271985831977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6767","v":"s1607.1"},{"$f":"'Projected Revenue Requirements'!C6767","v":"AEP"},{"$f":"'Upgrade Information'!E6767","v":12.6},{"$f":"IF('Upgrade Information'!D6767=\"\",\"\",'Upgrade Information'!D6767)","v":"2021-01-21"},{"$f":"IF('Current Monthly Zonal Charges'!E6767=\"N/A\",\"N/A\",VLOOKUP(B6767,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6767:$AY6767,MATCH($E6767,'Projected Revenue Requirements'!$I6767:$AY6767,0)+2)/12","v":134507.33121563587},null,{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!H6767,\n               IF($B6767=H$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!I6767,\n               IF($B6767=I$3,$F6767,0)\n           )\n       )\n   )","v":134507.33121563587},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!J6767,\n               IF($B6767=J$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!K6767,\n               IF($B6767=K$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!L6767,\n               IF($B6767=L$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!M6767,\n               IF($B6767=M$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!N6767,\n               IF($B6767=N$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!O6767,\n               IF($B6767=O$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!P6767,\n               IF($B6767=P$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!Q6767,\n               IF($B6767=Q$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!R6767,\n               IF($B6767=R$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!S6767,\n               IF($B6767=S$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!T6767,\n               IF($B6767=T$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!U6767,\n               IF($B6767=U$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!V6767,\n               IF($B6767=V$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!W6767,\n               IF($B6767=W$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!X6767,\n               IF($B6767=X$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!Y6767,\n               IF($B6767=Y$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!Z6767,\n               IF($B6767=Z$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!AA6767,\n               IF($B6767=AA$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!AB6767,\n               IF($B6767=AB$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!AC6767,\n               IF($B6767=AC$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!AD6767,\n               IF($B6767=AD$3,$F6767,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6767=\"\",$E6767=\"N/A\"),0,\n    IF(YEAR($D6767)>YEAR($E6767),0,\n        IF( LEFT($A6767,1)=\"b\",\n               $F6767*'Planning Allocations'!AE6767,\n               IF($B6767=AE$3,$F6767,0)\n           )\n       )\n   )","v":0},null,0,6.1936138441889517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6803","v":"s1617.5"},{"$f":"'Projected Revenue Requirements'!C6803","v":"AEP"},{"$f":"'Upgrade Information'!E6803","v":16.100000000000001},{"$f":"IF('Upgrade Information'!D6803=\"\",\"\",'Upgrade Information'!D6803)","v":"2020-05-28"},{"$f":"IF('Current Monthly Zonal Charges'!E6803=\"N/A\",\"N/A\",VLOOKUP(B6803,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6803:$AY6803,MATCH($E6803,'Projected Revenue Requirements'!$I6803:$AY6803,0)+2)/12","v":168903.31721112836},null,{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!H6803,\n               IF($B6803=H$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!I6803,\n               IF($B6803=I$3,$F6803,0)\n           )\n       )\n   )","v":168903.31721112836},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!J6803,\n               IF($B6803=J$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!K6803,\n               IF($B6803=K$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!L6803,\n               IF($B6803=L$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!M6803,\n               IF($B6803=M$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!N6803,\n               IF($B6803=N$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!O6803,\n               IF($B6803=O$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!P6803,\n               IF($B6803=P$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!Q6803,\n               IF($B6803=Q$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!R6803,\n               IF($B6803=R$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!S6803,\n               IF($B6803=S$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!T6803,\n               IF($B6803=T$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!U6803,\n               IF($B6803=U$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!V6803,\n               IF($B6803=V$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!W6803,\n               IF($B6803=W$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!X6803,\n               IF($B6803=X$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!Y6803,\n               IF($B6803=Y$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!Z6803,\n               IF($B6803=Z$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!AA6803,\n               IF($B6803=AA$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!AB6803,\n               IF($B6803=AB$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!AC6803,\n               IF($B6803=AC$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!AD6803,\n               IF($B6803=AD$3,$F6803,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6803=\"\",$E6803=\"N/A\"),0,\n    IF(YEAR($D6803)>YEAR($E6803),0,\n        IF( LEFT($A6803,1)=\"b\",\n               $F6803*'Planning Allocations'!AE6803,\n               IF($B6803=AE$3,$F6803,0)\n           )\n       )\n   )","v":0},null,0,7.7774342435743433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6854","v":"s1642.2"},{"$f":"'Projected Revenue Requirements'!C6854","v":"PENELEC"},{"$f":"'Upgrade Information'!E6854","v":0},{"$f":"IF('Upgrade Information'!D6854=\"\",\"\",'Upgrade Information'!D6854)","v":"2019-02-03"},{"$f":"IF('Current Monthly Zonal Charges'!E6854=\"N/A\",\"N/A\",VLOOKUP(B6854,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6854:$AY6854,MATCH($E6854,'Projected Revenue Requirements'!$I6854:$AY6854,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!H6854,\n               IF($B6854=H$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!I6854,\n               IF($B6854=I$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!J6854,\n               IF($B6854=J$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!K6854,\n               IF($B6854=K$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!L6854,\n               IF($B6854=L$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!M6854,\n               IF($B6854=M$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!N6854,\n               IF($B6854=N$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!O6854,\n               IF($B6854=O$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!P6854,\n               IF($B6854=P$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!Q6854,\n               IF($B6854=Q$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!R6854,\n               IF($B6854=R$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!S6854,\n               IF($B6854=S$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!T6854,\n               IF($B6854=T$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!U6854,\n               IF($B6854=U$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!V6854,\n               IF($B6854=V$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!W6854,\n               IF($B6854=W$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!X6854,\n               IF($B6854=X$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!Y6854,\n               IF($B6854=Y$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!Z6854,\n               IF($B6854=Z$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!AA6854,\n               IF($B6854=AA$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!AB6854,\n               IF($B6854=AB$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!AC6854,\n               IF($B6854=AC$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!AD6854,\n               IF($B6854=AD$3,$F6854,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6854=\"\",$E6854=\"N/A\"),0,\n    IF(YEAR($D6854)>YEAR($E6854),0,\n        IF( LEFT($A6854,1)=\"b\",\n               $F6854*'Planning Allocations'!AE6854,\n               IF($B6854=AE$3,$F6854,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6886","v":"s1663.1"},{"$f":"'Projected Revenue Requirements'!C6886","v":"AEP"},{"$f":"'Upgrade Information'!E6886","v":3.54},{"$f":"IF('Upgrade Information'!D6886=\"\",\"\",'Upgrade Information'!D6886)","v":"2019-03-21"},{"$f":"IF('Current Monthly Zonal Charges'!E6886=\"N/A\",\"N/A\",VLOOKUP(B6886,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6886:$AY6886,MATCH($E6886,'Projected Revenue Requirements'!$I6886:$AY6886,0)+2)/12","v":35996.035840738943},null,{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!H6886,\n               IF($B6886=H$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!I6886,\n               IF($B6886=I$3,$F6886,0)\n           )\n       )\n   )","v":35996.035840738943},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!J6886,\n               IF($B6886=J$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!K6886,\n               IF($B6886=K$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!L6886,\n               IF($B6886=L$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!M6886,\n               IF($B6886=M$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!N6886,\n               IF($B6886=N$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!O6886,\n               IF($B6886=O$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!P6886,\n               IF($B6886=P$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!Q6886,\n               IF($B6886=Q$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!R6886,\n               IF($B6886=R$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!S6886,\n               IF($B6886=S$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!T6886,\n               IF($B6886=T$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!U6886,\n               IF($B6886=U$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!V6886,\n               IF($B6886=V$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!W6886,\n               IF($B6886=W$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!X6886,\n               IF($B6886=X$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!Y6886,\n               IF($B6886=Y$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!Z6886,\n               IF($B6886=Z$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!AA6886,\n               IF($B6886=AA$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!AB6886,\n               IF($B6886=AB$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!AC6886,\n               IF($B6886=AC$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!AD6886,\n               IF($B6886=AD$3,$F6886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6886=\"\",$E6886=\"N/A\"),0,\n    IF(YEAR($D6886)>YEAR($E6886),0,\n        IF( LEFT($A6886,1)=\"b\",\n               $F6886*'Planning Allocations'!AE6886,\n               IF($B6886=AE$3,$F6886,0)\n           )\n       )\n   )","v":0},null,0,1.6574973564950637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6941","v":"s1687.3"},{"$f":"'Projected Revenue Requirements'!C6941","v":"AEP"},{"$f":"'Upgrade Information'!E6941","v":0.4},{"$f":"IF('Upgrade Information'!D6941=\"\",\"\",'Upgrade Information'!D6941)","v":"2023-06-23"},{"$f":"IF('Current Monthly Zonal Charges'!E6941=\"N/A\",\"N/A\",VLOOKUP(B6941,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6941:$AY6941,MATCH($E6941,'Projected Revenue Requirements'!$I6941:$AY6941,0)+2)/12","v":4537.3028433914969},null,{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!H6941,\n               IF($B6941=H$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!I6941,\n               IF($B6941=I$3,$F6941,0)\n           )\n       )\n   )","v":4537.3028433914969},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!J6941,\n               IF($B6941=J$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!K6941,\n               IF($B6941=K$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!L6941,\n               IF($B6941=L$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!M6941,\n               IF($B6941=M$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!N6941,\n               IF($B6941=N$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!O6941,\n               IF($B6941=O$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!P6941,\n               IF($B6941=P$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!Q6941,\n               IF($B6941=Q$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!R6941,\n               IF($B6941=R$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!S6941,\n               IF($B6941=S$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!T6941,\n               IF($B6941=T$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!U6941,\n               IF($B6941=U$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!V6941,\n               IF($B6941=V$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!W6941,\n               IF($B6941=W$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!X6941,\n               IF($B6941=X$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!Y6941,\n               IF($B6941=Y$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!Z6941,\n               IF($B6941=Z$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!AA6941,\n               IF($B6941=AA$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!AB6941,\n               IF($B6941=AB$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!AC6941,\n               IF($B6941=AC$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!AD6941,\n               IF($B6941=AD$3,$F6941,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6941=\"\",$E6941=\"N/A\"),0,\n    IF(YEAR($D6941)>YEAR($E6941),0,\n        IF( LEFT($A6941,1)=\"b\",\n               $F6941*'Planning Allocations'!AE6941,\n               IF($B6941=AE$3,$F6941,0)\n           )\n       )\n   )","v":0},null,0,0.20892765808471192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B6969","v":"s1706"},{"$f":"'Projected Revenue Requirements'!C6969","v":"ATSI"},{"$f":"'Upgrade Information'!E6969","v":11.77},{"$f":"IF('Upgrade Information'!D6969=\"\",\"\",'Upgrade Information'!D6969)","v":"2024-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E6969=\"N/A\",\"N/A\",VLOOKUP(B6969,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I6969:$AY6969,MATCH($E6969,'Projected Revenue Requirements'!$I6969:$AY6969,0)+2)/12","v":185362.94257650952},null,{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!H6969,\n               IF($B6969=H$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!I6969,\n               IF($B6969=I$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!J6969,\n               IF($B6969=J$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!K6969,\n               IF($B6969=K$3,$F6969,0)\n           )\n       )\n   )","v":185362.94257650952},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!L6969,\n               IF($B6969=L$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!M6969,\n               IF($B6969=M$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!N6969,\n               IF($B6969=N$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!O6969,\n               IF($B6969=O$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!P6969,\n               IF($B6969=P$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!Q6969,\n               IF($B6969=Q$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!R6969,\n               IF($B6969=R$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!S6969,\n               IF($B6969=S$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!T6969,\n               IF($B6969=T$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!U6969,\n               IF($B6969=U$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!V6969,\n               IF($B6969=V$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!W6969,\n               IF($B6969=W$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!X6969,\n               IF($B6969=X$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!Y6969,\n               IF($B6969=Y$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!Z6969,\n               IF($B6969=Z$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!AA6969,\n               IF($B6969=AA$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!AB6969,\n               IF($B6969=AB$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!AC6969,\n               IF($B6969=AC$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!AD6969,\n               IF($B6969=AD$3,$F6969,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D6969=\"\",$E6969=\"N/A\"),0,\n    IF(YEAR($D6969)>YEAR($E6969),0,\n        IF( LEFT($A6969,1)=\"b\",\n               $F6969*'Planning Allocations'!AE6969,\n               IF($B6969=AE$3,$F6969,0)\n           )\n       )\n   )","v":0},null,0,0,0,14.514250344646078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7006","v":"s1740"},{"$f":"'Projected Revenue Requirements'!C7006","v":"DEOK"},{"$f":"'Upgrade Information'!E7006","v":4.74},{"$f":"IF('Upgrade Information'!D7006=\"\",\"\",'Upgrade Information'!D7006)","v":"2019-11-01"},{"$f":"IF('Current Monthly Zonal Charges'!E7006=\"N/A\",\"N/A\",VLOOKUP(B7006,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7006:$AY7006,MATCH($E7006,'Projected Revenue Requirements'!$I7006:$AY7006,0)+2)/12","v":54960.858209658858},null,{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!H7006,\n               IF($B7006=H$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!I7006,\n               IF($B7006=I$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!J7006,\n               IF($B7006=J$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!K7006,\n               IF($B7006=K$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!L7006,\n               IF($B7006=L$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!M7006,\n               IF($B7006=M$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!N7006,\n               IF($B7006=N$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!O7006,\n               IF($B7006=O$3,$F7006,0)\n           )\n       )\n   )","v":54960.858209658858},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!P7006,\n               IF($B7006=P$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!Q7006,\n               IF($B7006=Q$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!R7006,\n               IF($B7006=R$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!S7006,\n               IF($B7006=S$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!T7006,\n               IF($B7006=T$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!U7006,\n               IF($B7006=U$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!V7006,\n               IF($B7006=V$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!W7006,\n               IF($B7006=W$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!X7006,\n               IF($B7006=X$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!Y7006,\n               IF($B7006=Y$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!Z7006,\n               IF($B7006=Z$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!AA7006,\n               IF($B7006=AA$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!AB7006,\n               IF($B7006=AB$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!AC7006,\n               IF($B7006=AC$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!AD7006,\n               IF($B7006=AD$3,$F7006,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7006=\"\",$E7006=\"N/A\"),0,\n    IF(YEAR($D7006)>YEAR($E7006),0,\n        IF( LEFT($A7006,1)=\"b\",\n               $F7006*'Planning Allocations'!AE7006,\n               IF($B7006=AE$3,$F7006,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,10.638752290830386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7052","v":"s1769.2"},{"$f":"'Projected Revenue Requirements'!C7052","v":"PENELEC"},{"$f":"'Upgrade Information'!E7052","v":0},{"$f":"IF('Upgrade Information'!D7052=\"\",\"\",'Upgrade Information'!D7052)","v":"2025-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E7052=\"N/A\",\"N/A\",VLOOKUP(B7052,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7052:$AY7052,MATCH($E7052,'Projected Revenue Requirements'!$I7052:$AY7052,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!H7052,\n               IF($B7052=H$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!I7052,\n               IF($B7052=I$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!J7052,\n               IF($B7052=J$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!K7052,\n               IF($B7052=K$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!L7052,\n               IF($B7052=L$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!M7052,\n               IF($B7052=M$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!N7052,\n               IF($B7052=N$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!O7052,\n               IF($B7052=O$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!P7052,\n               IF($B7052=P$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!Q7052,\n               IF($B7052=Q$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!R7052,\n               IF($B7052=R$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!S7052,\n               IF($B7052=S$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!T7052,\n               IF($B7052=T$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!U7052,\n               IF($B7052=U$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!V7052,\n               IF($B7052=V$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!W7052,\n               IF($B7052=W$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!X7052,\n               IF($B7052=X$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!Y7052,\n               IF($B7052=Y$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!Z7052,\n               IF($B7052=Z$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!AA7052,\n               IF($B7052=AA$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!AB7052,\n               IF($B7052=AB$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!AC7052,\n               IF($B7052=AC$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!AD7052,\n               IF($B7052=AD$3,$F7052,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7052=\"\",$E7052=\"N/A\"),0,\n    IF(YEAR($D7052)>YEAR($E7052),0,\n        IF( LEFT($A7052,1)=\"b\",\n               $F7052*'Planning Allocations'!AE7052,\n               IF($B7052=AE$3,$F7052,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7093","v":"s1780.3"},{"$f":"'Projected Revenue Requirements'!C7093","v":"PENELEC"},{"$f":"'Upgrade Information'!E7093","v":0},{"$f":"IF('Upgrade Information'!D7093=\"\",\"\",'Upgrade Information'!D7093)","v":"2020-11-25"},{"$f":"IF('Current Monthly Zonal Charges'!E7093=\"N/A\",\"N/A\",VLOOKUP(B7093,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7093:$AY7093,MATCH($E7093,'Projected Revenue Requirements'!$I7093:$AY7093,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!H7093,\n               IF($B7093=H$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!I7093,\n               IF($B7093=I$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!J7093,\n               IF($B7093=J$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!K7093,\n               IF($B7093=K$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!L7093,\n               IF($B7093=L$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!M7093,\n               IF($B7093=M$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!N7093,\n               IF($B7093=N$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!O7093,\n               IF($B7093=O$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!P7093,\n               IF($B7093=P$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!Q7093,\n               IF($B7093=Q$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!R7093,\n               IF($B7093=R$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!S7093,\n               IF($B7093=S$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!T7093,\n               IF($B7093=T$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!U7093,\n               IF($B7093=U$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!V7093,\n               IF($B7093=V$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!W7093,\n               IF($B7093=W$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!X7093,\n               IF($B7093=X$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!Y7093,\n               IF($B7093=Y$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!Z7093,\n               IF($B7093=Z$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!AA7093,\n               IF($B7093=AA$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!AB7093,\n               IF($B7093=AB$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!AC7093,\n               IF($B7093=AC$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!AD7093,\n               IF($B7093=AD$3,$F7093,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7093=\"\",$E7093=\"N/A\"),0,\n    IF(YEAR($D7093)>YEAR($E7093),0,\n        IF( LEFT($A7093,1)=\"b\",\n               $F7093*'Planning Allocations'!AE7093,\n               IF($B7093=AE$3,$F7093,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7129","v":"s1806.4"},{"$f":"'Projected Revenue Requirements'!C7129","v":"JCPL"},{"$f":"'Upgrade Information'!E7129","v":0},{"$f":"IF('Upgrade Information'!D7129=\"\",\"\",'Upgrade Information'!D7129)","v":"2020-12-15"},{"$f":"IF('Current Monthly Zonal Charges'!E7129=\"N/A\",\"N/A\",VLOOKUP(B7129,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7129:$AY7129,MATCH($E7129,'Projected Revenue Requirements'!$I7129:$AY7129,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!H7129,\n               IF($B7129=H$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!I7129,\n               IF($B7129=I$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!J7129,\n               IF($B7129=J$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!K7129,\n               IF($B7129=K$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!L7129,\n               IF($B7129=L$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!M7129,\n               IF($B7129=M$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!N7129,\n               IF($B7129=N$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!O7129,\n               IF($B7129=O$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!P7129,\n               IF($B7129=P$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!Q7129,\n               IF($B7129=Q$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!R7129,\n               IF($B7129=R$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!S7129,\n               IF($B7129=S$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!T7129,\n               IF($B7129=T$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!U7129,\n               IF($B7129=U$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!V7129,\n               IF($B7129=V$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!W7129,\n               IF($B7129=W$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!X7129,\n               IF($B7129=X$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!Y7129,\n               IF($B7129=Y$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!Z7129,\n               IF($B7129=Z$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!AA7129,\n               IF($B7129=AA$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!AB7129,\n               IF($B7129=AB$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!AC7129,\n               IF($B7129=AC$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!AD7129,\n               IF($B7129=AD$3,$F7129,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7129=\"\",$E7129=\"N/A\"),0,\n    IF(YEAR($D7129)>YEAR($E7129),0,\n        IF( LEFT($A7129,1)=\"b\",\n               $F7129*'Planning Allocations'!AE7129,\n               IF($B7129=AE$3,$F7129,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7180","v":"s1822.2"},{"$f":"'Projected Revenue Requirements'!C7180","v":"PENELEC"},{"$f":"'Upgrade Information'!E7180","v":0.6},{"$f":"IF('Upgrade Information'!D7180=\"\",\"\",'Upgrade Information'!D7180)","v":"2022-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E7180=\"N/A\",\"N/A\",VLOOKUP(B7180,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7180:$AY7180,MATCH($E7180,'Projected Revenue Requirements'!$I7180:$AY7180,0)+2)/12","v":6956.5851988056829},null,{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!H7180,\n               IF($B7180=H$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!I7180,\n               IF($B7180=I$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!J7180,\n               IF($B7180=J$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!K7180,\n               IF($B7180=K$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!L7180,\n               IF($B7180=L$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!M7180,\n               IF($B7180=M$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!N7180,\n               IF($B7180=N$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!O7180,\n               IF($B7180=O$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!P7180,\n               IF($B7180=P$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!Q7180,\n               IF($B7180=Q$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!R7180,\n               IF($B7180=R$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!S7180,\n               IF($B7180=S$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!T7180,\n               IF($B7180=T$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!U7180,\n               IF($B7180=U$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!V7180,\n               IF($B7180=V$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!W7180,\n               IF($B7180=W$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!X7180,\n               IF($B7180=X$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!Y7180,\n               IF($B7180=Y$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!Z7180,\n               IF($B7180=Z$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!AA7180,\n               IF($B7180=AA$3,$F7180,0)\n           )\n       )\n   )","v":6956.5851988056829},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!AB7180,\n               IF($B7180=AB$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!AC7180,\n               IF($B7180=AC$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!AD7180,\n               IF($B7180=AD$3,$F7180,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7180=\"\",$E7180=\"N/A\"),0,\n    IF(YEAR($D7180)>YEAR($E7180),0,\n        IF( LEFT($A7180,1)=\"b\",\n               $F7180*'Planning Allocations'!AE7180,\n               IF($B7180=AE$3,$F7180,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4578967596387953,0,0,0,0]
[{"$f":"'Upgrade Information'!B7212","v":"s1837"},{"$f":"'Projected Revenue Requirements'!C7212","v":"Dominion"},{"$f":"'Upgrade Information'!E7212","v":2},{"$f":"IF('Upgrade Information'!D7212=\"\",\"\",'Upgrade Information'!D7212)","v":"2019-10-15"},{"$f":"IF('Current Monthly Zonal Charges'!E7212=\"N/A\",\"N/A\",VLOOKUP(B7212,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7212:$AY7212,MATCH($E7212,'Projected Revenue Requirements'!$I7212:$AY7212,0)+2)/12","v":17704.138326222979},null,{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!H7212,\n               IF($B7212=H$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!I7212,\n               IF($B7212=I$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!J7212,\n               IF($B7212=J$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!K7212,\n               IF($B7212=K$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!L7212,\n               IF($B7212=L$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!M7212,\n               IF($B7212=M$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!N7212,\n               IF($B7212=N$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!O7212,\n               IF($B7212=O$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!P7212,\n               IF($B7212=P$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!Q7212,\n               IF($B7212=Q$3,$F7212,0)\n           )\n       )\n   )","v":17704.138326222979},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!R7212,\n               IF($B7212=R$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!S7212,\n               IF($B7212=S$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!T7212,\n               IF($B7212=T$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!U7212,\n               IF($B7212=U$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!V7212,\n               IF($B7212=V$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!W7212,\n               IF($B7212=W$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!X7212,\n               IF($B7212=X$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!Y7212,\n               IF($B7212=Y$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!Z7212,\n               IF($B7212=Z$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!AA7212,\n               IF($B7212=AA$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!AB7212,\n               IF($B7212=AB$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!AC7212,\n               IF($B7212=AC$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!AD7212,\n               IF($B7212=AD$3,$F7212,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7212=\"\",$E7212=\"N/A\"),0,\n    IF(YEAR($D7212)>YEAR($E7212),0,\n        IF( LEFT($A7212,1)=\"b\",\n               $F7212*'Planning Allocations'!AE7212,\n               IF($B7212=AE$3,$F7212,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.83682583089779305,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7228","v":"s1849 "},{"$f":"'Projected Revenue Requirements'!C7228","v":"PECO"},{"$f":"'Upgrade Information'!E7228","v":27},{"$f":"IF('Upgrade Information'!D7228=\"\",\"\",'Upgrade Information'!D7228)","v":"2021-05-19"},{"$f":"IF('Current Monthly Zonal Charges'!E7228=\"N/A\",\"N/A\",VLOOKUP(B7228,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7228:$AY7228,MATCH($E7228,'Projected Revenue Requirements'!$I7228:$AY7228,0)+2)/12","v":309616.24408057885},null,{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!H7228,\n               IF($B7228=H$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!I7228,\n               IF($B7228=I$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!J7228,\n               IF($B7228=J$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!K7228,\n               IF($B7228=K$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!L7228,\n               IF($B7228=L$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!M7228,\n               IF($B7228=M$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!N7228,\n               IF($B7228=N$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!O7228,\n               IF($B7228=O$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!P7228,\n               IF($B7228=P$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!Q7228,\n               IF($B7228=Q$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!R7228,\n               IF($B7228=R$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!S7228,\n               IF($B7228=S$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!T7228,\n               IF($B7228=T$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!U7228,\n               IF($B7228=U$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!V7228,\n               IF($B7228=V$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!W7228,\n               IF($B7228=W$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!X7228,\n               IF($B7228=X$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!Y7228,\n               IF($B7228=Y$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!Z7228,\n               IF($B7228=Z$3,$F7228,0)\n           )\n       )\n   )","v":309616.24408057885},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!AA7228,\n               IF($B7228=AA$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!AB7228,\n               IF($B7228=AB$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!AC7228,\n               IF($B7228=AC$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!AD7228,\n               IF($B7228=AD$3,$F7228,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7228=\"\",$E7228=\"N/A\"),0,\n    IF(YEAR($D7228)>YEAR($E7228),0,\n        IF( LEFT($A7228,1)=\"b\",\n               $F7228*'Planning Allocations'!AE7228,\n               IF($B7228=AE$3,$F7228,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.074877552324338,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7295","v":"s1879.2"},{"$f":"'Projected Revenue Requirements'!C7295","v":"ME"},{"$f":"'Upgrade Information'!E7295","v":0},{"$f":"IF('Upgrade Information'!D7295=\"\",\"\",'Upgrade Information'!D7295)","v":"2023-08-01"},{"$f":"IF('Current Monthly Zonal Charges'!E7295=\"N/A\",\"N/A\",VLOOKUP(B7295,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7295:$AY7295,MATCH($E7295,'Projected Revenue Requirements'!$I7295:$AY7295,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!H7295,\n               IF($B7295=H$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!I7295,\n               IF($B7295=I$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!J7295,\n               IF($B7295=J$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!K7295,\n               IF($B7295=K$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!L7295,\n               IF($B7295=L$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!M7295,\n               IF($B7295=M$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!N7295,\n               IF($B7295=N$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!O7295,\n               IF($B7295=O$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!P7295,\n               IF($B7295=P$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!Q7295,\n               IF($B7295=Q$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!R7295,\n               IF($B7295=R$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!S7295,\n               IF($B7295=S$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!T7295,\n               IF($B7295=T$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!U7295,\n               IF($B7295=U$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!V7295,\n               IF($B7295=V$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!W7295,\n               IF($B7295=W$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!X7295,\n               IF($B7295=X$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!Y7295,\n               IF($B7295=Y$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!Z7295,\n               IF($B7295=Z$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!AA7295,\n               IF($B7295=AA$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!AB7295,\n               IF($B7295=AB$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!AC7295,\n               IF($B7295=AC$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!AD7295,\n               IF($B7295=AD$3,$F7295,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7295=\"\",$E7295=\"N/A\"),0,\n    IF(YEAR($D7295)>YEAR($E7295),0,\n        IF( LEFT($A7295,1)=\"b\",\n               $F7295*'Planning Allocations'!AE7295,\n               IF($B7295=AE$3,$F7295,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7332","v":"s1892.2"},{"$f":"'Projected Revenue Requirements'!C7332","v":"ME"},{"$f":"'Upgrade Information'!E7332","v":0},{"$f":"IF('Upgrade Information'!D7332=\"\",\"\",'Upgrade Information'!D7332)","v":"2019-12-14"},{"$f":"IF('Current Monthly Zonal Charges'!E7332=\"N/A\",\"N/A\",VLOOKUP(B7332,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7332:$AY7332,MATCH($E7332,'Projected Revenue Requirements'!$I7332:$AY7332,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!H7332,\n               IF($B7332=H$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!I7332,\n               IF($B7332=I$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!J7332,\n               IF($B7332=J$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!K7332,\n               IF($B7332=K$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!L7332,\n               IF($B7332=L$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!M7332,\n               IF($B7332=M$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!N7332,\n               IF($B7332=N$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!O7332,\n               IF($B7332=O$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!P7332,\n               IF($B7332=P$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!Q7332,\n               IF($B7332=Q$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!R7332,\n               IF($B7332=R$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!S7332,\n               IF($B7332=S$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!T7332,\n               IF($B7332=T$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!U7332,\n               IF($B7332=U$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!V7332,\n               IF($B7332=V$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!W7332,\n               IF($B7332=W$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!X7332,\n               IF($B7332=X$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!Y7332,\n               IF($B7332=Y$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!Z7332,\n               IF($B7332=Z$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!AA7332,\n               IF($B7332=AA$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!AB7332,\n               IF($B7332=AB$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!AC7332,\n               IF($B7332=AC$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!AD7332,\n               IF($B7332=AD$3,$F7332,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7332=\"\",$E7332=\"N/A\"),0,\n    IF(YEAR($D7332)>YEAR($E7332),0,\n        IF( LEFT($A7332,1)=\"b\",\n               $F7332*'Planning Allocations'!AE7332,\n               IF($B7332=AE$3,$F7332,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7340","v":"s1894.2"},{"$f":"'Projected Revenue Requirements'!C7340","v":"ME"},{"$f":"'Upgrade Information'!E7340","v":0},{"$f":"IF('Upgrade Information'!D7340=\"\",\"\",'Upgrade Information'!D7340)","v":"2022-12-16"},{"$f":"IF('Current Monthly Zonal Charges'!E7340=\"N/A\",\"N/A\",VLOOKUP(B7340,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7340:$AY7340,MATCH($E7340,'Projected Revenue Requirements'!$I7340:$AY7340,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!H7340,\n               IF($B7340=H$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!I7340,\n               IF($B7340=I$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!J7340,\n               IF($B7340=J$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!K7340,\n               IF($B7340=K$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!L7340,\n               IF($B7340=L$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!M7340,\n               IF($B7340=M$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!N7340,\n               IF($B7340=N$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!O7340,\n               IF($B7340=O$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!P7340,\n               IF($B7340=P$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!Q7340,\n               IF($B7340=Q$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!R7340,\n               IF($B7340=R$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!S7340,\n               IF($B7340=S$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!T7340,\n               IF($B7340=T$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!U7340,\n               IF($B7340=U$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!V7340,\n               IF($B7340=V$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!W7340,\n               IF($B7340=W$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!X7340,\n               IF($B7340=X$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!Y7340,\n               IF($B7340=Y$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!Z7340,\n               IF($B7340=Z$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!AA7340,\n               IF($B7340=AA$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!AB7340,\n               IF($B7340=AB$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!AC7340,\n               IF($B7340=AC$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!AD7340,\n               IF($B7340=AD$3,$F7340,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7340=\"\",$E7340=\"N/A\"),0,\n    IF(YEAR($D7340)>YEAR($E7340),0,\n        IF( LEFT($A7340,1)=\"b\",\n               $F7340*'Planning Allocations'!AE7340,\n               IF($B7340=AE$3,$F7340,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7380","v":"s1905.2"},{"$f":"'Projected Revenue Requirements'!C7380","v":"ME"},{"$f":"'Upgrade Information'!E7380","v":0},{"$f":"IF('Upgrade Information'!D7380=\"\",\"\",'Upgrade Information'!D7380)","v":"2025-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E7380=\"N/A\",\"N/A\",VLOOKUP(B7380,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7380:$AY7380,MATCH($E7380,'Projected Revenue Requirements'!$I7380:$AY7380,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!H7380,\n               IF($B7380=H$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!I7380,\n               IF($B7380=I$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!J7380,\n               IF($B7380=J$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!K7380,\n               IF($B7380=K$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!L7380,\n               IF($B7380=L$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!M7380,\n               IF($B7380=M$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!N7380,\n               IF($B7380=N$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!O7380,\n               IF($B7380=O$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!P7380,\n               IF($B7380=P$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!Q7380,\n               IF($B7380=Q$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!R7380,\n               IF($B7380=R$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!S7380,\n               IF($B7380=S$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!T7380,\n               IF($B7380=T$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!U7380,\n               IF($B7380=U$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!V7380,\n               IF($B7380=V$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!W7380,\n               IF($B7380=W$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!X7380,\n               IF($B7380=X$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!Y7380,\n               IF($B7380=Y$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!Z7380,\n               IF($B7380=Z$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!AA7380,\n               IF($B7380=AA$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!AB7380,\n               IF($B7380=AB$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!AC7380,\n               IF($B7380=AC$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!AD7380,\n               IF($B7380=AD$3,$F7380,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7380=\"\",$E7380=\"N/A\"),0,\n    IF(YEAR($D7380)>YEAR($E7380),0,\n        IF( LEFT($A7380,1)=\"b\",\n               $F7380*'Planning Allocations'!AE7380,\n               IF($B7380=AE$3,$F7380,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7423","v":"s1920"},{"$f":"'Projected Revenue Requirements'!C7423","v":"PENELEC"},{"$f":"'Upgrade Information'!E7423","v":3.9},{"$f":"IF('Upgrade Information'!D7423=\"\",\"\",'Upgrade Information'!D7423)","v":"2025-12-01"},{"$f":"IF('Current Monthly Zonal Charges'!E7423=\"N/A\",\"N/A\",VLOOKUP(B7423,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7423:$AY7423,MATCH($E7423,'Projected Revenue Requirements'!$I7423:$AY7423,0)+2)/12","v":48037.673292097177},null,{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!H7423,\n               IF($B7423=H$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!I7423,\n               IF($B7423=I$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!J7423,\n               IF($B7423=J$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!K7423,\n               IF($B7423=K$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!L7423,\n               IF($B7423=L$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!M7423,\n               IF($B7423=M$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!N7423,\n               IF($B7423=N$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!O7423,\n               IF($B7423=O$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!P7423,\n               IF($B7423=P$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!Q7423,\n               IF($B7423=Q$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!R7423,\n               IF($B7423=R$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!S7423,\n               IF($B7423=S$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!T7423,\n               IF($B7423=T$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!U7423,\n               IF($B7423=U$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!V7423,\n               IF($B7423=V$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!W7423,\n               IF($B7423=W$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!X7423,\n               IF($B7423=X$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!Y7423,\n               IF($B7423=Y$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!Z7423,\n               IF($B7423=Z$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!AA7423,\n               IF($B7423=AA$3,$F7423,0)\n           )\n       )\n   )","v":48037.673292097177},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!AB7423,\n               IF($B7423=AB$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!AC7423,\n               IF($B7423=AC$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!AD7423,\n               IF($B7423=AD$3,$F7423,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7423=\"\",$E7423=\"N/A\"),0,\n    IF(YEAR($D7423)>YEAR($E7423),0,\n        IF( LEFT($A7423,1)=\"b\",\n               $F7423*'Planning Allocations'!AE7423,\n               IF($B7423=AE$3,$F7423,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.972643639224525,0,0,0,0]
[{"$f":"'Upgrade Information'!B7467","v":"s1928"},{"$f":"'Projected Revenue Requirements'!C7467","v":"DEOK"},{"$f":"'Upgrade Information'!E7467","v":5.3},{"$f":"IF('Upgrade Information'!D7467=\"\",\"\",'Upgrade Information'!D7467)","v":"2021-06-30"},{"$f":"IF('Current Monthly Zonal Charges'!E7467=\"N/A\",\"N/A\",VLOOKUP(B7467,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7467:$AY7467,MATCH($E7467,'Projected Revenue Requirements'!$I7467:$AY7467,0)+2)/12","v":63378.220074870973},null,{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!H7467,\n               IF($B7467=H$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!I7467,\n               IF($B7467=I$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!J7467,\n               IF($B7467=J$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!K7467,\n               IF($B7467=K$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!L7467,\n               IF($B7467=L$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!M7467,\n               IF($B7467=M$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!N7467,\n               IF($B7467=N$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!O7467,\n               IF($B7467=O$3,$F7467,0)\n           )\n       )\n   )","v":63378.220074870973},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!P7467,\n               IF($B7467=P$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!Q7467,\n               IF($B7467=Q$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!R7467,\n               IF($B7467=R$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!S7467,\n               IF($B7467=S$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!T7467,\n               IF($B7467=T$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!U7467,\n               IF($B7467=U$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!V7467,\n               IF($B7467=V$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!W7467,\n               IF($B7467=W$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!X7467,\n               IF($B7467=X$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!Y7467,\n               IF($B7467=Y$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!Z7467,\n               IF($B7467=Z$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!AA7467,\n               IF($B7467=AA$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!AB7467,\n               IF($B7467=AB$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!AC7467,\n               IF($B7467=AC$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!AD7467,\n               IF($B7467=AD$3,$F7467,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7467=\"\",$E7467=\"N/A\"),0,\n    IF(YEAR($D7467)>YEAR($E7467),0,\n        IF( LEFT($A7467,1)=\"b\",\n               $F7467*'Planning Allocations'!AE7467,\n               IF($B7467=AE$3,$F7467,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,12.268097805863411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7500","v":"s1957"},{"$f":"'Projected Revenue Requirements'!C7500","v":"ATSI"},{"$f":"'Upgrade Information'!E7500","v":0.7},{"$f":"IF('Upgrade Information'!D7500=\"\",\"\",'Upgrade Information'!D7500)","v":"2020-03-06"},{"$f":"IF('Current Monthly Zonal Charges'!E7500=\"N/A\",\"N/A\",VLOOKUP(B7500,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7500:$AY7500,MATCH($E7500,'Projected Revenue Requirements'!$I7500:$AY7500,0)+2)/12","v":9809.4910773422762},null,{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!H7500,\n               IF($B7500=H$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!I7500,\n               IF($B7500=I$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!J7500,\n               IF($B7500=J$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!K7500,\n               IF($B7500=K$3,$F7500,0)\n           )\n       )\n   )","v":9809.4910773422762},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!L7500,\n               IF($B7500=L$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!M7500,\n               IF($B7500=M$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!N7500,\n               IF($B7500=N$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!O7500,\n               IF($B7500=O$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!P7500,\n               IF($B7500=P$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!Q7500,\n               IF($B7500=Q$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!R7500,\n               IF($B7500=R$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!S7500,\n               IF($B7500=S$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!T7500,\n               IF($B7500=T$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!U7500,\n               IF($B7500=U$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!V7500,\n               IF($B7500=V$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!W7500,\n               IF($B7500=W$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!X7500,\n               IF($B7500=X$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!Y7500,\n               IF($B7500=Y$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!Z7500,\n               IF($B7500=Z$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!AA7500,\n               IF($B7500=AA$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!AB7500,\n               IF($B7500=AB$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!AC7500,\n               IF($B7500=AC$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!AD7500,\n               IF($B7500=AD$3,$F7500,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7500=\"\",$E7500=\"N/A\"),0,\n    IF(YEAR($D7500)>YEAR($E7500),0,\n        IF( LEFT($A7500,1)=\"b\",\n               $F7500*'Planning Allocations'!AE7500,\n               IF($B7500=AE$3,$F7500,0)\n           )\n       )\n   )","v":0},null,0,0,0,0.76810071781931677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7554","v":"s2004.4"},{"$f":"'Projected Revenue Requirements'!C7554","v":"AEP"},{"$f":"'Upgrade Information'!E7554","v":0.1},{"$f":"IF('Upgrade Information'!D7554=\"\",\"\",'Upgrade Information'!D7554)","v":"2023-07-06"},{"$f":"IF('Current Monthly Zonal Charges'!E7554=\"N/A\",\"N/A\",VLOOKUP(B7554,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7554:$AY7554,MATCH($E7554,'Projected Revenue Requirements'!$I7554:$AY7554,0)+2)/12","v":1136.6294077146492},null,{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!H7554,\n               IF($B7554=H$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!I7554,\n               IF($B7554=I$3,$F7554,0)\n           )\n       )\n   )","v":1136.6294077146492},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!J7554,\n               IF($B7554=J$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!K7554,\n               IF($B7554=K$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!L7554,\n               IF($B7554=L$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!M7554,\n               IF($B7554=M$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!N7554,\n               IF($B7554=N$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!O7554,\n               IF($B7554=O$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!P7554,\n               IF($B7554=P$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!Q7554,\n               IF($B7554=Q$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!R7554,\n               IF($B7554=R$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!S7554,\n               IF($B7554=S$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!T7554,\n               IF($B7554=T$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!U7554,\n               IF($B7554=U$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!V7554,\n               IF($B7554=V$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!W7554,\n               IF($B7554=W$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!X7554,\n               IF($B7554=X$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!Y7554,\n               IF($B7554=Y$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!Z7554,\n               IF($B7554=Z$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!AA7554,\n               IF($B7554=AA$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!AB7554,\n               IF($B7554=AB$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!AC7554,\n               IF($B7554=AC$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!AD7554,\n               IF($B7554=AD$3,$F7554,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7554=\"\",$E7554=\"N/A\"),0,\n    IF(YEAR($D7554)>YEAR($E7554),0,\n        IF( LEFT($A7554,1)=\"b\",\n               $F7554*'Planning Allocations'!AE7554,\n               IF($B7554=AE$3,$F7554,0)\n           )\n       )\n   )","v":0},null,0,5.2337992076043734E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7583","v":"s2013.5"},{"$f":"'Projected Revenue Requirements'!C7583","v":"AEP"},{"$f":"'Upgrade Information'!E7583","v":0.5},{"$f":"IF('Upgrade Information'!D7583=\"\",\"\",'Upgrade Information'!D7583)","v":"2023-04-26"},{"$f":"IF('Current Monthly Zonal Charges'!E7583=\"N/A\",\"N/A\",VLOOKUP(B7583,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7583:$AY7583,MATCH($E7583,'Projected Revenue Requirements'!$I7583:$AY7583,0)+2)/12","v":5648.5915855716194},null,{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!H7583,\n               IF($B7583=H$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!I7583,\n               IF($B7583=I$3,$F7583,0)\n           )\n       )\n   )","v":5648.5915855716194},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!J7583,\n               IF($B7583=J$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!K7583,\n               IF($B7583=K$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!L7583,\n               IF($B7583=L$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!M7583,\n               IF($B7583=M$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!N7583,\n               IF($B7583=N$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!O7583,\n               IF($B7583=O$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!P7583,\n               IF($B7583=P$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!Q7583,\n               IF($B7583=Q$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!R7583,\n               IF($B7583=R$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!S7583,\n               IF($B7583=S$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!T7583,\n               IF($B7583=T$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!U7583,\n               IF($B7583=U$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!V7583,\n               IF($B7583=V$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!W7583,\n               IF($B7583=W$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!X7583,\n               IF($B7583=X$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!Y7583,\n               IF($B7583=Y$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!Z7583,\n               IF($B7583=Z$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!AA7583,\n               IF($B7583=AA$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!AB7583,\n               IF($B7583=AB$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!AC7583,\n               IF($B7583=AC$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!AD7583,\n               IF($B7583=AD$3,$F7583,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7583=\"\",$E7583=\"N/A\"),0,\n    IF(YEAR($D7583)>YEAR($E7583),0,\n        IF( LEFT($A7583,1)=\"b\",\n               $F7583*'Planning Allocations'!AE7583,\n               IF($B7583=AE$3,$F7583,0)\n           )\n       )\n   )","v":0},null,0,0.26009879705723232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7619","v":"s2025.2"},{"$f":"'Projected Revenue Requirements'!C7619","v":"BGE"},{"$f":"'Upgrade Information'!E7619","v":0},{"$f":"IF('Upgrade Information'!D7619=\"\",\"\",'Upgrade Information'!D7619)","v":"2026-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E7619=\"N/A\",\"N/A\",VLOOKUP(B7619,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7619:$AY7619,MATCH($E7619,'Projected Revenue Requirements'!$I7619:$AY7619,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!H7619,\n               IF($B7619=H$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!I7619,\n               IF($B7619=I$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!J7619,\n               IF($B7619=J$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!K7619,\n               IF($B7619=K$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!L7619,\n               IF($B7619=L$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!M7619,\n               IF($B7619=M$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!N7619,\n               IF($B7619=N$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!O7619,\n               IF($B7619=O$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!P7619,\n               IF($B7619=P$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!Q7619,\n               IF($B7619=Q$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!R7619,\n               IF($B7619=R$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!S7619,\n               IF($B7619=S$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!T7619,\n               IF($B7619=T$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!U7619,\n               IF($B7619=U$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!V7619,\n               IF($B7619=V$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!W7619,\n               IF($B7619=W$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!X7619,\n               IF($B7619=X$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!Y7619,\n               IF($B7619=Y$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!Z7619,\n               IF($B7619=Z$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!AA7619,\n               IF($B7619=AA$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!AB7619,\n               IF($B7619=AB$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!AC7619,\n               IF($B7619=AC$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!AD7619,\n               IF($B7619=AD$3,$F7619,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7619=\"\",$E7619=\"N/A\"),0,\n    IF(YEAR($D7619)>YEAR($E7619),0,\n        IF( LEFT($A7619,1)=\"b\",\n               $F7619*'Planning Allocations'!AE7619,\n               IF($B7619=AE$3,$F7619,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7666","v":"s2052.1"},{"$f":"'Projected Revenue Requirements'!C7666","v":"APS"},{"$f":"'Upgrade Information'!E7666","v":0},{"$f":"IF('Upgrade Information'!D7666=\"\",\"\",'Upgrade Information'!D7666)","v":"2020-12-10"},{"$f":"IF('Current Monthly Zonal Charges'!E7666=\"N/A\",\"N/A\",VLOOKUP(B7666,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7666:$AY7666,MATCH($E7666,'Projected Revenue Requirements'!$I7666:$AY7666,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!H7666,\n               IF($B7666=H$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!I7666,\n               IF($B7666=I$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!J7666,\n               IF($B7666=J$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!K7666,\n               IF($B7666=K$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!L7666,\n               IF($B7666=L$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!M7666,\n               IF($B7666=M$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!N7666,\n               IF($B7666=N$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!O7666,\n               IF($B7666=O$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!P7666,\n               IF($B7666=P$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!Q7666,\n               IF($B7666=Q$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!R7666,\n               IF($B7666=R$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!S7666,\n               IF($B7666=S$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!T7666,\n               IF($B7666=T$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!U7666,\n               IF($B7666=U$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!V7666,\n               IF($B7666=V$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!W7666,\n               IF($B7666=W$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!X7666,\n               IF($B7666=X$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!Y7666,\n               IF($B7666=Y$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!Z7666,\n               IF($B7666=Z$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!AA7666,\n               IF($B7666=AA$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!AB7666,\n               IF($B7666=AB$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!AC7666,\n               IF($B7666=AC$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!AD7666,\n               IF($B7666=AD$3,$F7666,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7666=\"\",$E7666=\"N/A\"),0,\n    IF(YEAR($D7666)>YEAR($E7666),0,\n        IF( LEFT($A7666,1)=\"b\",\n               $F7666*'Planning Allocations'!AE7666,\n               IF($B7666=AE$3,$F7666,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7706","v":"s2063.7"},{"$f":"'Projected Revenue Requirements'!C7706","v":"AEP"},{"$f":"'Upgrade Information'!E7706","v":3.2},{"$f":"IF('Upgrade Information'!D7706=\"\",\"\",'Upgrade Information'!D7706)","v":"2020-11-23"},{"$f":"IF('Current Monthly Zonal Charges'!E7706=\"N/A\",\"N/A\",VLOOKUP(B7706,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7706:$AY7706,MATCH($E7706,'Projected Revenue Requirements'!$I7706:$AY7706,0)+2)/12","v":34013.155455291053},null,{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!H7706,\n               IF($B7706=H$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!I7706,\n               IF($B7706=I$3,$F7706,0)\n           )\n       )\n   )","v":34013.155455291053},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!J7706,\n               IF($B7706=J$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!K7706,\n               IF($B7706=K$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!L7706,\n               IF($B7706=L$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!M7706,\n               IF($B7706=M$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!N7706,\n               IF($B7706=N$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!O7706,\n               IF($B7706=O$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!P7706,\n               IF($B7706=P$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!Q7706,\n               IF($B7706=Q$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!R7706,\n               IF($B7706=R$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!S7706,\n               IF($B7706=S$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!T7706,\n               IF($B7706=T$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!U7706,\n               IF($B7706=U$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!V7706,\n               IF($B7706=V$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!W7706,\n               IF($B7706=W$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!X7706,\n               IF($B7706=X$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!Y7706,\n               IF($B7706=Y$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!Z7706,\n               IF($B7706=Z$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!AA7706,\n               IF($B7706=AA$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!AB7706,\n               IF($B7706=AB$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!AC7706,\n               IF($B7706=AC$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!AD7706,\n               IF($B7706=AD$3,$F7706,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7706=\"\",$E7706=\"N/A\"),0,\n    IF(YEAR($D7706)>YEAR($E7706),0,\n        IF( LEFT($A7706,1)=\"b\",\n               $F7706*'Planning Allocations'!AE7706,\n               IF($B7706=AE$3,$F7706,0)\n           )\n       )\n   )","v":0},null,0,1.5661923302508647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7749","v":"s2092.2"},{"$f":"'Projected Revenue Requirements'!C7749","v":"AEP"},{"$f":"'Upgrade Information'!E7749","v":1.3},{"$f":"IF('Upgrade Information'!D7749=\"\",\"\",'Upgrade Information'!D7749)","v":"2022-04-15"},{"$f":"IF('Current Monthly Zonal Charges'!E7749=\"N/A\",\"N/A\",VLOOKUP(B7749,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7749:$AY7749,MATCH($E7749,'Projected Revenue Requirements'!$I7749:$AY7749,0)+2)/12","v":14326.961411269289},null,{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!H7749,\n               IF($B7749=H$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!I7749,\n               IF($B7749=I$3,$F7749,0)\n           )\n       )\n   )","v":14326.961411269289},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!J7749,\n               IF($B7749=J$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!K7749,\n               IF($B7749=K$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!L7749,\n               IF($B7749=L$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!M7749,\n               IF($B7749=M$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!N7749,\n               IF($B7749=N$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!O7749,\n               IF($B7749=O$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!P7749,\n               IF($B7749=P$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!Q7749,\n               IF($B7749=Q$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!R7749,\n               IF($B7749=R$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!S7749,\n               IF($B7749=S$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!T7749,\n               IF($B7749=T$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!U7749,\n               IF($B7749=U$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!V7749,\n               IF($B7749=V$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!W7749,\n               IF($B7749=W$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!X7749,\n               IF($B7749=X$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!Y7749,\n               IF($B7749=Y$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!Z7749,\n               IF($B7749=Z$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!AA7749,\n               IF($B7749=AA$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!AB7749,\n               IF($B7749=AB$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!AC7749,\n               IF($B7749=AC$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!AD7749,\n               IF($B7749=AD$3,$F7749,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7749=\"\",$E7749=\"N/A\"),0,\n    IF(YEAR($D7749)>YEAR($E7749),0,\n        IF( LEFT($A7749,1)=\"b\",\n               $F7749*'Planning Allocations'!AE7749,\n               IF($B7749=AE$3,$F7749,0)\n           )\n       )\n   )","v":0},null,{"$f":"IF(AG$2=0,0,H7749/AG$2)","v":0},{"$f":"IF(AH$2=0,0,I7749/AH$2)","v":0.65970877378974591},{"$f":"IF(AI$2=0,0,J7749/AI$2)","v":0},{"$f":"IF(AJ$2=0,0,K7749/AJ$2)","v":0},{"$f":"IF(AK$2=0,0,L7749/AK$2)","v":0},{"$f":"IF(AL$2=0,0,M7749/AL$2)","v":0},{"$f":"IF(AM$2=0,0,N7749/AM$2)","v":0},{"$f":"IF(AN$2=0,0,O7749/AN$2)","v":0},{"$f":"IF(AO$2=0,0,P7749/AO$2)","v":0},{"$f":"IF(AP$2=0,0,Q7749/AP$2)","v":0},{"$f":"IF(AQ$2=0,0,R7749/AQ$2)","v":0},{"$f":"IF(AR$2=0,0,S7749/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T7749/AS$2)","v":0},{"$f":"IF(AT$2=0,0,U7749/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V7749/AU$2)","v":0},{"$f":"IF(AV$2=0,0,W7749/AV$2)","v":0},{"$f":"IF(AW$2=0,0,X7749/AW$2)","v":0},{"$f":"IF(AX$2=0,0,Y7749/AX$2)","v":0},{"$f":"IF(AY$2=0,0,Z7749/AY$2)","v":0},{"$f":"IF(AZ$2=0,0,AA7749/AZ$2)","v":0},{"$f":"IF(BA$2=0,0,AB7749/BA$2)","v":0},{"$f":"IF(BB$2=0,0,AC7749/BB$2)","v":0},{"$f":"IF(BC$2=0,0,AD7749/BC$2)","v":0},{"$f":"IF(BD$2=0,0,AE7749/BD$2)","v":0}]
[{"$f":"'Upgrade Information'!B7793","v":"s2124"},{"$f":"'Projected Revenue Requirements'!C7793","v":"ATSI"},{"$f":"'Upgrade Information'!E7793","v":0.6},{"$f":"IF('Upgrade Information'!D7793=\"\",\"\",'Upgrade Information'!D7793)","v":"2022-04-22"},{"$f":"IF('Current Monthly Zonal Charges'!E7793=\"N/A\",\"N/A\",VLOOKUP(B7793,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7793:$AY7793,MATCH($E7793,'Projected Revenue Requirements'!$I7793:$AY7793,0)+2)/12","v":8864.7679706391446},null,{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!H7793,\n               IF($B7793=H$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!I7793,\n               IF($B7793=I$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!J7793,\n               IF($B7793=J$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!K7793,\n               IF($B7793=K$3,$F7793,0)\n           )\n       )\n   )","v":8864.7679706391446},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!L7793,\n               IF($B7793=L$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!M7793,\n               IF($B7793=M$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!N7793,\n               IF($B7793=N$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!O7793,\n               IF($B7793=O$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!P7793,\n               IF($B7793=P$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!Q7793,\n               IF($B7793=Q$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!R7793,\n               IF($B7793=R$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!S7793,\n               IF($B7793=S$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!T7793,\n               IF($B7793=T$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!U7793,\n               IF($B7793=U$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!V7793,\n               IF($B7793=V$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!W7793,\n               IF($B7793=W$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!X7793,\n               IF($B7793=X$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!Y7793,\n               IF($B7793=Y$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!Z7793,\n               IF($B7793=Z$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!AA7793,\n               IF($B7793=AA$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!AB7793,\n               IF($B7793=AB$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!AC7793,\n               IF($B7793=AC$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!AD7793,\n               IF($B7793=AD$3,$F7793,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7793=\"\",$E7793=\"N/A\"),0,\n    IF(YEAR($D7793)>YEAR($E7793),0,\n        IF( LEFT($A7793,1)=\"b\",\n               $F7793*'Planning Allocations'!AE7793,\n               IF($B7793=AE$3,$F7793,0)\n           )\n       )\n   )","v":0},null,0,0,0,0.6941272067902643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7826","v":"s2143.15"},{"$f":"'Projected Revenue Requirements'!C7826","v":"AEP"},{"$f":"'Upgrade Information'!E7826","v":0.4},{"$f":"IF('Upgrade Information'!D7826=\"\",\"\",'Upgrade Information'!D7826)","v":"2021-05-26"},{"$f":"IF('Current Monthly Zonal Charges'!E7826=\"N/A\",\"N/A\",VLOOKUP(B7826,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7826:$AY7826,MATCH($E7826,'Projected Revenue Requirements'!$I7826:$AY7826,0)+2)/12","v":4306.9331567139843},null,{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!H7826,\n               IF($B7826=H$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!I7826,\n               IF($B7826=I$3,$F7826,0)\n           )\n       )\n   )","v":4306.9331567139843},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!J7826,\n               IF($B7826=J$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!K7826,\n               IF($B7826=K$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!L7826,\n               IF($B7826=L$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!M7826,\n               IF($B7826=M$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!N7826,\n               IF($B7826=N$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!O7826,\n               IF($B7826=O$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!P7826,\n               IF($B7826=P$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!Q7826,\n               IF($B7826=Q$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!R7826,\n               IF($B7826=R$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!S7826,\n               IF($B7826=S$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!T7826,\n               IF($B7826=T$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!U7826,\n               IF($B7826=U$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!V7826,\n               IF($B7826=V$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!W7826,\n               IF($B7826=W$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!X7826,\n               IF($B7826=X$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!Y7826,\n               IF($B7826=Y$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!Z7826,\n               IF($B7826=Z$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!AA7826,\n               IF($B7826=AA$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!AB7826,\n               IF($B7826=AB$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!AC7826,\n               IF($B7826=AC$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!AD7826,\n               IF($B7826=AD$3,$F7826,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7826=\"\",$E7826=\"N/A\"),0,\n    IF(YEAR($D7826)>YEAR($E7826),0,\n        IF( LEFT($A7826,1)=\"b\",\n               $F7826*'Planning Allocations'!AE7826,\n               IF($B7826=AE$3,$F7826,0)\n           )\n       )\n   )","v":0},null,0,0.19831990259813626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7841","v":"s2145.1"},{"$f":"'Projected Revenue Requirements'!C7841","v":"AEP"},{"$f":"'Upgrade Information'!E7841","v":61.3},{"$f":"IF('Upgrade Information'!D7841=\"\",\"\",'Upgrade Information'!D7841)","v":"2023-11-17"},{"$f":"IF('Current Monthly Zonal Charges'!E7841=\"N/A\",\"N/A\",VLOOKUP(B7841,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7841:$AY7841,MATCH($E7841,'Projected Revenue Requirements'!$I7841:$AY7841,0)+2)/12","v":702402.49164641264},null,{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!H7841,\n               IF($B7841=H$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!I7841,\n               IF($B7841=I$3,$F7841,0)\n           )\n       )\n   )","v":702402.49164641264},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!J7841,\n               IF($B7841=J$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!K7841,\n               IF($B7841=K$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!L7841,\n               IF($B7841=L$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!M7841,\n               IF($B7841=M$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!N7841,\n               IF($B7841=N$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!O7841,\n               IF($B7841=O$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!P7841,\n               IF($B7841=P$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!Q7841,\n               IF($B7841=Q$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!R7841,\n               IF($B7841=R$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!S7841,\n               IF($B7841=S$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!T7841,\n               IF($B7841=T$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!U7841,\n               IF($B7841=U$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!V7841,\n               IF($B7841=V$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!W7841,\n               IF($B7841=W$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!X7841,\n               IF($B7841=X$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!Y7841,\n               IF($B7841=Y$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!Z7841,\n               IF($B7841=Z$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!AA7841,\n               IF($B7841=AA$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!AB7841,\n               IF($B7841=AB$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!AC7841,\n               IF($B7841=AC$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!AD7841,\n               IF($B7841=AD$3,$F7841,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7841=\"\",$E7841=\"N/A\"),0,\n    IF(YEAR($D7841)>YEAR($E7841),0,\n        IF( LEFT($A7841,1)=\"b\",\n               $F7841*'Planning Allocations'!AE7841,\n               IF($B7841=AE$3,$F7841,0)\n           )\n       )\n   )","v":0},null,0,32.343291307145648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7909","v":"s2155.5"},{"$f":"'Projected Revenue Requirements'!C7909","v":"AEP"},{"$f":"'Upgrade Information'!E7909","v":0.6},{"$f":"IF('Upgrade Information'!D7909=\"\",\"\",'Upgrade Information'!D7909)","v":"2020-12-29"},{"$f":"IF('Current Monthly Zonal Charges'!E7909=\"N/A\",\"N/A\",VLOOKUP(B7909,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7909:$AY7909,MATCH($E7909,'Projected Revenue Requirements'!$I7909:$AY7909,0)+2)/12","v":6391.2888290677229},null,{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!H7909,\n               IF($B7909=H$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!I7909,\n               IF($B7909=I$3,$F7909,0)\n           )\n       )\n   )","v":6391.2888290677229},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!J7909,\n               IF($B7909=J$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!K7909,\n               IF($B7909=K$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!L7909,\n               IF($B7909=L$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!M7909,\n               IF($B7909=M$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!N7909,\n               IF($B7909=N$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!O7909,\n               IF($B7909=O$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!P7909,\n               IF($B7909=P$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!Q7909,\n               IF($B7909=Q$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!R7909,\n               IF($B7909=R$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!S7909,\n               IF($B7909=S$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!T7909,\n               IF($B7909=T$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!U7909,\n               IF($B7909=U$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!V7909,\n               IF($B7909=V$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!W7909,\n               IF($B7909=W$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!X7909,\n               IF($B7909=X$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!Y7909,\n               IF($B7909=Y$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!Z7909,\n               IF($B7909=Z$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!AA7909,\n               IF($B7909=AA$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!AB7909,\n               IF($B7909=AB$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!AC7909,\n               IF($B7909=AC$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!AD7909,\n               IF($B7909=AD$3,$F7909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7909=\"\",$E7909=\"N/A\"),0,\n    IF(YEAR($D7909)>YEAR($E7909),0,\n        IF( LEFT($A7909,1)=\"b\",\n               $F7909*'Planning Allocations'!AE7909,\n               IF($B7909=AE$3,$F7909,0)\n           )\n       )\n   )","v":0},null,0,0.29429752725123165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7928","v":"s2162.2"},{"$f":"'Projected Revenue Requirements'!C7928","v":"AEP"},{"$f":"'Upgrade Information'!E7928","v":1.3},{"$f":"IF('Upgrade Information'!D7928=\"\",\"\",'Upgrade Information'!D7928)","v":"2022-10-15"},{"$f":"IF('Current Monthly Zonal Charges'!E7928=\"N/A\",\"N/A\",VLOOKUP(B7928,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7928:$AY7928,MATCH($E7928,'Projected Revenue Requirements'!$I7928:$AY7928,0)+2)/12","v":14506.64976687775},null,{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!H7928,\n               IF($B7928=H$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!I7928,\n               IF($B7928=I$3,$F7928,0)\n           )\n       )\n   )","v":14506.64976687775},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!J7928,\n               IF($B7928=J$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!K7928,\n               IF($B7928=K$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!L7928,\n               IF($B7928=L$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!M7928,\n               IF($B7928=M$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!N7928,\n               IF($B7928=N$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!O7928,\n               IF($B7928=O$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!P7928,\n               IF($B7928=P$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!Q7928,\n               IF($B7928=Q$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!R7928,\n               IF($B7928=R$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!S7928,\n               IF($B7928=S$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!T7928,\n               IF($B7928=T$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!U7928,\n               IF($B7928=U$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!V7928,\n               IF($B7928=V$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!W7928,\n               IF($B7928=W$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!X7928,\n               IF($B7928=X$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!Y7928,\n               IF($B7928=Y$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!Z7928,\n               IF($B7928=Z$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!AA7928,\n               IF($B7928=AA$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!AB7928,\n               IF($B7928=AB$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!AC7928,\n               IF($B7928=AC$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!AD7928,\n               IF($B7928=AD$3,$F7928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7928=\"\",$E7928=\"N/A\"),0,\n    IF(YEAR($D7928)>YEAR($E7928),0,\n        IF( LEFT($A7928,1)=\"b\",\n               $F7928*'Planning Allocations'!AE7928,\n               IF($B7928=AE$3,$F7928,0)\n           )\n       )\n   )","v":0},null,0,0.66798282306927492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B7954","v":"s2169"},{"$f":"'Projected Revenue Requirements'!C7954","v":"PPL"},{"$f":"'Upgrade Information'!E7954","v":1.4},{"$f":"IF('Upgrade Information'!D7954=\"\",\"\",'Upgrade Information'!D7954)","v":"2021-12-21"},{"$f":"IF('Current Monthly Zonal Charges'!E7954=\"N/A\",\"N/A\",VLOOKUP(B7954,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7954:$AY7954,MATCH($E7954,'Projected Revenue Requirements'!$I7954:$AY7954,0)+2)/12","v":11991.430555555557},null,{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!H7954,\n               IF($B7954=H$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!I7954,\n               IF($B7954=I$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!J7954,\n               IF($B7954=J$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!K7954,\n               IF($B7954=K$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!L7954,\n               IF($B7954=L$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!M7954,\n               IF($B7954=M$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!N7954,\n               IF($B7954=N$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!O7954,\n               IF($B7954=O$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!P7954,\n               IF($B7954=P$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!Q7954,\n               IF($B7954=Q$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!R7954,\n               IF($B7954=R$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!S7954,\n               IF($B7954=S$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!T7954,\n               IF($B7954=T$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!U7954,\n               IF($B7954=U$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!V7954,\n               IF($B7954=V$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!W7954,\n               IF($B7954=W$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!X7954,\n               IF($B7954=X$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!Y7954,\n               IF($B7954=Y$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!Z7954,\n               IF($B7954=Z$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!AA7954,\n               IF($B7954=AA$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!AB7954,\n               IF($B7954=AB$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!AC7954,\n               IF($B7954=AC$3,$F7954,0)\n           )\n       )\n   )","v":11991.430555555557},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!AD7954,\n               IF($B7954=AD$3,$F7954,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7954=\"\",$E7954=\"N/A\"),0,\n    IF(YEAR($D7954)>YEAR($E7954),0,\n        IF( LEFT($A7954,1)=\"b\",\n               $F7954*'Planning Allocations'!AE7954,\n               IF($B7954=AE$3,$F7954,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6012913702902487,0,0]
[{"$f":"'Upgrade Information'!B7993","v":"s2179.13"},{"$f":"'Projected Revenue Requirements'!C7993","v":"AEP"},{"$f":"'Upgrade Information'!E7993","v":1.2},{"$f":"IF('Upgrade Information'!D7993=\"\",\"\",'Upgrade Information'!D7993)","v":"2027-11-01"},{"$f":"IF('Current Monthly Zonal Charges'!E7993=\"N/A\",\"N/A\",VLOOKUP(B7993,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I7993:$AY7993,MATCH($E7993,'Projected Revenue Requirements'!$I7993:$AY7993,0)+2)/12","v":15049.415375042168},null,{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!H7993,\n               IF($B7993=H$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!I7993,\n               IF($B7993=I$3,$F7993,0)\n           )\n       )\n   )","v":15049.415375042168},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!J7993,\n               IF($B7993=J$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!K7993,\n               IF($B7993=K$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!L7993,\n               IF($B7993=L$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!M7993,\n               IF($B7993=M$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!N7993,\n               IF($B7993=N$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!O7993,\n               IF($B7993=O$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!P7993,\n               IF($B7993=P$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!Q7993,\n               IF($B7993=Q$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!R7993,\n               IF($B7993=R$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!S7993,\n               IF($B7993=S$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!T7993,\n               IF($B7993=T$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!U7993,\n               IF($B7993=U$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!V7993,\n               IF($B7993=V$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!W7993,\n               IF($B7993=W$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!X7993,\n               IF($B7993=X$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!Y7993,\n               IF($B7993=Y$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!Z7993,\n               IF($B7993=Z$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!AA7993,\n               IF($B7993=AA$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!AB7993,\n               IF($B7993=AB$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!AC7993,\n               IF($B7993=AC$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!AD7993,\n               IF($B7993=AD$3,$F7993,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D7993=\"\",$E7993=\"N/A\"),0,\n    IF(YEAR($D7993)>YEAR($E7993),0,\n        IF( LEFT($A7993,1)=\"b\",\n               $F7993*'Planning Allocations'!AE7993,\n               IF($B7993=AE$3,$F7993,0)\n           )\n       )\n   )","v":0},null,0,0.69297536849036789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8037","v":"s2184.3"},{"$f":"'Projected Revenue Requirements'!C8037","v":"AEP"},{"$f":"'Upgrade Information'!E8037","v":4},{"$f":"IF('Upgrade Information'!D8037=\"\",\"\",'Upgrade Information'!D8037)","v":"2024-12-01"},{"$f":"IF('Current Monthly Zonal Charges'!E8037=\"N/A\",\"N/A\",VLOOKUP(B8037,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8037:$AY8037,MATCH($E8037,'Projected Revenue Requirements'!$I8037:$AY8037,0)+2)/12","v":46939.542303322058},null,{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!H8037,\n               IF($B8037=H$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!I8037,\n               IF($B8037=I$3,$F8037,0)\n           )\n       )\n   )","v":46939.542303322058},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!J8037,\n               IF($B8037=J$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!K8037,\n               IF($B8037=K$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!L8037,\n               IF($B8037=L$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!M8037,\n               IF($B8037=M$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!N8037,\n               IF($B8037=N$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!O8037,\n               IF($B8037=O$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!P8037,\n               IF($B8037=P$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!Q8037,\n               IF($B8037=Q$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!R8037,\n               IF($B8037=R$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!S8037,\n               IF($B8037=S$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!T8037,\n               IF($B8037=T$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!U8037,\n               IF($B8037=U$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!V8037,\n               IF($B8037=V$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!W8037,\n               IF($B8037=W$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!X8037,\n               IF($B8037=X$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!Y8037,\n               IF($B8037=Y$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!Z8037,\n               IF($B8037=Z$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!AA8037,\n               IF($B8037=AA$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!AB8037,\n               IF($B8037=AB$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!AC8037,\n               IF($B8037=AC$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!AD8037,\n               IF($B8037=AD$3,$F8037,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8037=\"\",$E8037=\"N/A\"),0,\n    IF(YEAR($D8037)>YEAR($E8037),0,\n        IF( LEFT($A8037,1)=\"b\",\n               $F8037*'Planning Allocations'!AE8037,\n               IF($B8037=AE$3,$F8037,0)\n           )\n       )\n   )","v":0},null,0,2.161409318155834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8080","v":"s2199.11"},{"$f":"'Projected Revenue Requirements'!C8080","v":"AEP"},{"$f":"'Upgrade Information'!E8080","v":0.6},{"$f":"IF('Upgrade Information'!D8080=\"\",\"\",'Upgrade Information'!D8080)","v":"2022-11-19"},{"$f":"IF('Current Monthly Zonal Charges'!E8080=\"N/A\",\"N/A\",VLOOKUP(B8080,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8080:$AY8080,MATCH($E8080,'Projected Revenue Requirements'!$I8080:$AY8080,0)+2)/12","v":6709.1989966826904},null,{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!H8080,\n               IF($B8080=H$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!I8080,\n               IF($B8080=I$3,$F8080,0)\n           )\n       )\n   )","v":6709.1989966826904},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!J8080,\n               IF($B8080=J$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!K8080,\n               IF($B8080=K$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!L8080,\n               IF($B8080=L$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!M8080,\n               IF($B8080=M$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!N8080,\n               IF($B8080=N$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!O8080,\n               IF($B8080=O$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!P8080,\n               IF($B8080=P$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!Q8080,\n               IF($B8080=Q$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!R8080,\n               IF($B8080=R$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!S8080,\n               IF($B8080=S$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!T8080,\n               IF($B8080=T$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!U8080,\n               IF($B8080=U$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!V8080,\n               IF($B8080=V$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!W8080,\n               IF($B8080=W$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!X8080,\n               IF($B8080=X$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!Y8080,\n               IF($B8080=Y$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!Z8080,\n               IF($B8080=Z$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!AA8080,\n               IF($B8080=AA$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!AB8080,\n               IF($B8080=AB$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!AC8080,\n               IF($B8080=AC$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!AD8080,\n               IF($B8080=AD$3,$F8080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8080=\"\",$E8080=\"N/A\"),0,\n    IF(YEAR($D8080)>YEAR($E8080),0,\n        IF( LEFT($A8080,1)=\"b\",\n               $F8080*'Planning Allocations'!AE8080,\n               IF($B8080=AE$3,$F8080,0)\n           )\n       )\n   )","v":0},null,0,0.30893622982270613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8114","v":"s2211.5"},{"$f":"'Projected Revenue Requirements'!C8114","v":"DEOK"},{"$f":"'Upgrade Information'!E8114","v":6.5},{"$f":"IF('Upgrade Information'!D8114=\"\",\"\",'Upgrade Information'!D8114)","v":"2026-05-14"},{"$f":"IF('Current Monthly Zonal Charges'!E8114=\"N/A\",\"N/A\",VLOOKUP(B8114,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8114:$AY8114,MATCH($E8114,'Projected Revenue Requirements'!$I8114:$AY8114,0)+2)/12","v":84689.239562919174},null,{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!H8114,\n               IF($B8114=H$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!I8114,\n               IF($B8114=I$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!J8114,\n               IF($B8114=J$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!K8114,\n               IF($B8114=K$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!L8114,\n               IF($B8114=L$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!M8114,\n               IF($B8114=M$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!N8114,\n               IF($B8114=N$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!O8114,\n               IF($B8114=O$3,$F8114,0)\n           )\n       )\n   )","v":84689.239562919174},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!P8114,\n               IF($B8114=P$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!Q8114,\n               IF($B8114=Q$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!R8114,\n               IF($B8114=R$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!S8114,\n               IF($B8114=S$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!T8114,\n               IF($B8114=T$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!U8114,\n               IF($B8114=U$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!V8114,\n               IF($B8114=V$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!W8114,\n               IF($B8114=W$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!X8114,\n               IF($B8114=X$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!Y8114,\n               IF($B8114=Y$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!Z8114,\n               IF($B8114=Z$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!AA8114,\n               IF($B8114=AA$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!AB8114,\n               IF($B8114=AB$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!AC8114,\n               IF($B8114=AC$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!AD8114,\n               IF($B8114=AD$3,$F8114,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8114=\"\",$E8114=\"N/A\"),0,\n    IF(YEAR($D8114)>YEAR($E8114),0,\n        IF( LEFT($A8114,1)=\"b\",\n               $F8114*'Planning Allocations'!AE8114,\n               IF($B8114=AE$3,$F8114,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,16.393263692711944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8167","v":"s2224.2"},{"$f":"'Projected Revenue Requirements'!C8167","v":"AEP"},{"$f":"'Upgrade Information'!E8167","v":3.5},{"$f":"IF('Upgrade Information'!D8167=\"\",\"\",'Upgrade Information'!D8167)","v":"2024-10-01"},{"$f":"IF('Current Monthly Zonal Charges'!E8167=\"N/A\",\"N/A\",VLOOKUP(B8167,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8167:$AY8167,MATCH($E8167,'Projected Revenue Requirements'!$I8167:$AY8167,0)+2)/12","v":40910.840734732534},null,{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!H8167,\n               IF($B8167=H$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!I8167,\n               IF($B8167=I$3,$F8167,0)\n           )\n       )\n   )","v":40910.840734732534},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!J8167,\n               IF($B8167=J$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!K8167,\n               IF($B8167=K$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!L8167,\n               IF($B8167=L$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!M8167,\n               IF($B8167=M$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!N8167,\n               IF($B8167=N$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!O8167,\n               IF($B8167=O$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!P8167,\n               IF($B8167=P$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!Q8167,\n               IF($B8167=Q$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!R8167,\n               IF($B8167=R$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!S8167,\n               IF($B8167=S$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!T8167,\n               IF($B8167=T$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!U8167,\n               IF($B8167=U$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!V8167,\n               IF($B8167=V$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!W8167,\n               IF($B8167=W$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!X8167,\n               IF($B8167=X$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!Y8167,\n               IF($B8167=Y$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!Z8167,\n               IF($B8167=Z$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!AA8167,\n               IF($B8167=AA$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!AB8167,\n               IF($B8167=AB$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!AC8167,\n               IF($B8167=AC$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!AD8167,\n               IF($B8167=AD$3,$F8167,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8167=\"\",$E8167=\"N/A\"),0,\n    IF(YEAR($D8167)>YEAR($E8167),0,\n        IF( LEFT($A8167,1)=\"b\",\n               $F8167*'Planning Allocations'!AE8167,\n               IF($B8167=AE$3,$F8167,0)\n           )\n       )\n   )","v":0},null,0,1.8838077245457514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8197","v":"s2237.2"},{"$f":"'Projected Revenue Requirements'!C8197","v":"ATSI"},{"$f":"'Upgrade Information'!E8197","v":67},{"$f":"IF('Upgrade Information'!D8197=\"\",\"\",'Upgrade Information'!D8197)","v":"2025-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E8197=\"N/A\",\"N/A\",VLOOKUP(B8197,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8197:$AY8197,MATCH($E8197,'Projected Revenue Requirements'!$I8197:$AY8197,0)+2)/12","v":1065365.2644367239},null,{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!H8197,\n               IF($B8197=H$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!I8197,\n               IF($B8197=I$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!J8197,\n               IF($B8197=J$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!K8197,\n               IF($B8197=K$3,$F8197,0)\n           )\n       )\n   )","v":1065365.2644367239},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!L8197,\n               IF($B8197=L$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!M8197,\n               IF($B8197=M$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!N8197,\n               IF($B8197=N$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!O8197,\n               IF($B8197=O$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!P8197,\n               IF($B8197=P$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!Q8197,\n               IF($B8197=Q$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!R8197,\n               IF($B8197=R$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!S8197,\n               IF($B8197=S$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!T8197,\n               IF($B8197=T$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!U8197,\n               IF($B8197=U$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!V8197,\n               IF($B8197=V$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!W8197,\n               IF($B8197=W$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!X8197,\n               IF($B8197=X$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!Y8197,\n               IF($B8197=Y$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!Z8197,\n               IF($B8197=Z$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!AA8197,\n               IF($B8197=AA$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!AB8197,\n               IF($B8197=AB$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!AC8197,\n               IF($B8197=AC$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!AD8197,\n               IF($B8197=AD$3,$F8197,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8197=\"\",$E8197=\"N/A\"),0,\n    IF(YEAR($D8197)>YEAR($E8197),0,\n        IF( LEFT($A8197,1)=\"b\",\n               $F8197*'Planning Allocations'!AE8197,\n               IF($B8197=AE$3,$F8197,0)\n           )\n       )\n   )","v":0},null,{"$f":"IF(AG$2=0,0,H8197/AG$2)","v":0},{"$f":"IF(AH$2=0,0,I8197/AH$2)","v":0},{"$f":"IF(AI$2=0,0,J8197/AI$2)","v":0},{"$f":"IF(AJ$2=0,0,K8197/AJ$2)","v":83.420008020978912},{"$f":"IF(AK$2=0,0,L8197/AK$2)","v":0},{"$f":"IF(AL$2=0,0,M8197/AL$2)","v":0},{"$f":"IF(AM$2=0,0,N8197/AM$2)","v":0},{"$f":"IF(AN$2=0,0,O8197/AN$2)","v":0},{"$f":"IF(AO$2=0,0,P8197/AO$2)","v":0},{"$f":"IF(AP$2=0,0,Q8197/AP$2)","v":0},{"$f":"IF(AQ$2=0,0,R8197/AQ$2)","v":0},{"$f":"IF(AR$2=0,0,S8197/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T8197/AS$2)","v":0},{"$f":"IF(AT$2=0,0,U8197/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V8197/AU$2)","v":0},{"$f":"IF(AV$2=0,0,W8197/AV$2)","v":0},{"$f":"IF(AW$2=0,0,X8197/AW$2)","v":0},{"$f":"IF(AX$2=0,0,Y8197/AX$2)","v":0},{"$f":"IF(AY$2=0,0,Z8197/AY$2)","v":0},{"$f":"IF(AZ$2=0,0,AA8197/AZ$2)","v":0},{"$f":"IF(BA$2=0,0,AB8197/BA$2)","v":0},{"$f":"IF(BB$2=0,0,AC8197/BB$2)","v":0},{"$f":"IF(BC$2=0,0,AD8197/BC$2)","v":0},{"$f":"IF(BD$2=0,0,AE8197/BD$2)","v":0}]
[{"$f":"'Upgrade Information'!B8254","v":"s2271.1"},{"$f":"'Projected Revenue Requirements'!C8254","v":"AEP"},{"$f":"'Upgrade Information'!E8254","v":3.2},{"$f":"IF('Upgrade Information'!D8254=\"\",\"\",'Upgrade Information'!D8254)","v":"2021-12-21"},{"$f":"IF('Current Monthly Zonal Charges'!E8254=\"N/A\",\"N/A\",VLOOKUP(B8254,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8254:$AY8254,MATCH($E8254,'Projected Revenue Requirements'!$I8254:$AY8254,0)+2)/12","v":34971.493351869511},null,{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!H8254,\n               IF($B8254=H$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!I8254,\n               IF($B8254=I$3,$F8254,0)\n           )\n       )\n   )","v":34971.493351869511},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!J8254,\n               IF($B8254=J$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!K8254,\n               IF($B8254=K$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!L8254,\n               IF($B8254=L$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!M8254,\n               IF($B8254=M$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!N8254,\n               IF($B8254=N$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!O8254,\n               IF($B8254=O$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!P8254,\n               IF($B8254=P$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!Q8254,\n               IF($B8254=Q$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!R8254,\n               IF($B8254=R$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!S8254,\n               IF($B8254=S$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!T8254,\n               IF($B8254=T$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!U8254,\n               IF($B8254=U$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!V8254,\n               IF($B8254=V$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!W8254,\n               IF($B8254=W$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!X8254,\n               IF($B8254=X$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!Y8254,\n               IF($B8254=Y$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!Z8254,\n               IF($B8254=Z$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!AA8254,\n               IF($B8254=AA$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!AB8254,\n               IF($B8254=AB$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!AC8254,\n               IF($B8254=AC$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!AD8254,\n               IF($B8254=AD$3,$F8254,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8254=\"\",$E8254=\"N/A\"),0,\n    IF(YEAR($D8254)>YEAR($E8254),0,\n        IF( LEFT($A8254,1)=\"b\",\n               $F8254*'Planning Allocations'!AE8254,\n               IF($B8254=AE$3,$F8254,0)\n           )\n       )\n   )","v":0},null,0,1.6103205930750197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8287","v":"s2283.1"},{"$f":"'Projected Revenue Requirements'!C8287","v":"AEP"},{"$f":"'Upgrade Information'!E8287","v":9.86},{"$f":"IF('Upgrade Information'!D8287=\"\",\"\",'Upgrade Information'!D8287)","v":"2024-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E8287=\"N/A\",\"N/A\",VLOOKUP(B8287,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8287:$AY8287,MATCH($E8287,'Projected Revenue Requirements'!$I8287:$AY8287,0)+2)/12","v":114343.1047113047},null,{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!H8287,\n               IF($B8287=H$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!I8287,\n               IF($B8287=I$3,$F8287,0)\n           )\n       )\n   )","v":114343.1047113047},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!J8287,\n               IF($B8287=J$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!K8287,\n               IF($B8287=K$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!L8287,\n               IF($B8287=L$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!M8287,\n               IF($B8287=M$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!N8287,\n               IF($B8287=N$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!O8287,\n               IF($B8287=O$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!P8287,\n               IF($B8287=P$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!Q8287,\n               IF($B8287=Q$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!R8287,\n               IF($B8287=R$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!S8287,\n               IF($B8287=S$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!T8287,\n               IF($B8287=T$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!U8287,\n               IF($B8287=U$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!V8287,\n               IF($B8287=V$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!W8287,\n               IF($B8287=W$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!X8287,\n               IF($B8287=X$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!Y8287,\n               IF($B8287=Y$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!Z8287,\n               IF($B8287=Z$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!AA8287,\n               IF($B8287=AA$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!AB8287,\n               IF($B8287=AB$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!AC8287,\n               IF($B8287=AC$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!AD8287,\n               IF($B8287=AD$3,$F8287,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8287=\"\",$E8287=\"N/A\"),0,\n    IF(YEAR($D8287)>YEAR($E8287),0,\n        IF( LEFT($A8287,1)=\"b\",\n               $F8287*'Planning Allocations'!AE8287,\n               IF($B8287=AE$3,$F8287,0)\n           )\n       )\n   )","v":0},null,0,5.2651184877955481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8300","v":"s2288"},{"$f":"'Projected Revenue Requirements'!C8300","v":"APS"},{"$f":"'Upgrade Information'!E8300","v":1.3},{"$f":"IF('Upgrade Information'!D8300=\"\",\"\",'Upgrade Information'!D8300)","v":"2021-03-25"},{"$f":"IF('Current Monthly Zonal Charges'!E8300=\"N/A\",\"N/A\",VLOOKUP(B8300,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8300:$AY8300,MATCH($E8300,'Projected Revenue Requirements'!$I8300:$AY8300,0)+2)/12","v":14188.440550882684},null,{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!H8300,\n               IF($B8300=H$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!I8300,\n               IF($B8300=I$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!J8300,\n               IF($B8300=J$3,$F8300,0)\n           )\n       )\n   )","v":14188.440550882684},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!K8300,\n               IF($B8300=K$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!L8300,\n               IF($B8300=L$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!M8300,\n               IF($B8300=M$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!N8300,\n               IF($B8300=N$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!O8300,\n               IF($B8300=O$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!P8300,\n               IF($B8300=P$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!Q8300,\n               IF($B8300=Q$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!R8300,\n               IF($B8300=R$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!S8300,\n               IF($B8300=S$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!T8300,\n               IF($B8300=T$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!U8300,\n               IF($B8300=U$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!V8300,\n               IF($B8300=V$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!W8300,\n               IF($B8300=W$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!X8300,\n               IF($B8300=X$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!Y8300,\n               IF($B8300=Y$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!Z8300,\n               IF($B8300=Z$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!AA8300,\n               IF($B8300=AA$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!AB8300,\n               IF($B8300=AB$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!AC8300,\n               IF($B8300=AC$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!AD8300,\n               IF($B8300=AD$3,$F8300,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8300=\"\",$E8300=\"N/A\"),0,\n    IF(YEAR($D8300)>YEAR($E8300),0,\n        IF( LEFT($A8300,1)=\"b\",\n               $F8300*'Planning Allocations'!AE8300,\n               IF($B8300=AE$3,$F8300,0)\n           )\n       )\n   )","v":0},null,0,0,1.5499208624234169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8374","v":"s2333"},{"$f":"'Projected Revenue Requirements'!C8374","v":"Dominion"},{"$f":"'Upgrade Information'!E8374","v":0.5},{"$f":"IF('Upgrade Information'!D8374=\"\",\"\",'Upgrade Information'!D8374)","v":"2021-11-15"},{"$f":"IF('Current Monthly Zonal Charges'!E8374=\"N/A\",\"N/A\",VLOOKUP(B8374,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8374:$AY8374,MATCH($E8374,'Projected Revenue Requirements'!$I8374:$AY8374,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!H8374,\n               IF($B8374=H$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!I8374,\n               IF($B8374=I$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!J8374,\n               IF($B8374=J$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!K8374,\n               IF($B8374=K$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!L8374,\n               IF($B8374=L$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!M8374,\n               IF($B8374=M$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!N8374,\n               IF($B8374=N$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!O8374,\n               IF($B8374=O$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!P8374,\n               IF($B8374=P$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!Q8374,\n               IF($B8374=Q$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!R8374,\n               IF($B8374=R$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!S8374,\n               IF($B8374=S$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!T8374,\n               IF($B8374=T$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!U8374,\n               IF($B8374=U$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!V8374,\n               IF($B8374=V$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!W8374,\n               IF($B8374=W$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!X8374,\n               IF($B8374=X$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!Y8374,\n               IF($B8374=Y$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!Z8374,\n               IF($B8374=Z$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!AA8374,\n               IF($B8374=AA$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!AB8374,\n               IF($B8374=AB$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!AC8374,\n               IF($B8374=AC$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!AD8374,\n               IF($B8374=AD$3,$F8374,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8374=\"\",$E8374=\"N/A\"),0,\n    IF(YEAR($D8374)>YEAR($E8374),0,\n        IF( LEFT($A8374,1)=\"b\",\n               $F8374*'Planning Allocations'!AE8374,\n               IF($B8374=AE$3,$F8374,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8383","v":"s2340.2"},{"$f":"'Projected Revenue Requirements'!C8383","v":"Dominion"},{"$f":"'Upgrade Information'!E8383","v":2},{"$f":"IF('Upgrade Information'!D8383=\"\",\"\",'Upgrade Information'!D8383)","v":"2025-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E8383=\"N/A\",\"N/A\",VLOOKUP(B8383,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8383:$AY8383,MATCH($E8383,'Projected Revenue Requirements'!$I8383:$AY8383,0)+2)/12","v":20066.67499482293},null,{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!H8383,\n               IF($B8383=H$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!I8383,\n               IF($B8383=I$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!J8383,\n               IF($B8383=J$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!K8383,\n               IF($B8383=K$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!L8383,\n               IF($B8383=L$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!M8383,\n               IF($B8383=M$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!N8383,\n               IF($B8383=N$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!O8383,\n               IF($B8383=O$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!P8383,\n               IF($B8383=P$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!Q8383,\n               IF($B8383=Q$3,$F8383,0)\n           )\n       )\n   )","v":20066.67499482293},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!R8383,\n               IF($B8383=R$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!S8383,\n               IF($B8383=S$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!T8383,\n               IF($B8383=T$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!U8383,\n               IF($B8383=U$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!V8383,\n               IF($B8383=V$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!W8383,\n               IF($B8383=W$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!X8383,\n               IF($B8383=X$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!Y8383,\n               IF($B8383=Y$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!Z8383,\n               IF($B8383=Z$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!AA8383,\n               IF($B8383=AA$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!AB8383,\n               IF($B8383=AB$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!AC8383,\n               IF($B8383=AC$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!AD8383,\n               IF($B8383=AD$3,$F8383,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8383=\"\",$E8383=\"N/A\"),0,\n    IF(YEAR($D8383)>YEAR($E8383),0,\n        IF( LEFT($A8383,1)=\"b\",\n               $F8383*'Planning Allocations'!AE8383,\n               IF($B8383=AE$3,$F8383,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0.9484964287149894,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8439","v":"s2379"},{"$f":"'Projected Revenue Requirements'!C8439","v":"ME"},{"$f":"'Upgrade Information'!E8439","v":1.9},{"$f":"IF('Upgrade Information'!D8439=\"\",\"\",'Upgrade Information'!D8439)","v":"2022-10-01"},{"$f":"IF('Current Monthly Zonal Charges'!E8439=\"N/A\",\"N/A\",VLOOKUP(B8439,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8439:$AY8439,MATCH($E8439,'Projected Revenue Requirements'!$I8439:$AY8439,0)+2)/12","v":21911.433670582806},null,{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!H8439,\n               IF($B8439=H$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!I8439,\n               IF($B8439=I$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!J8439,\n               IF($B8439=J$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!K8439,\n               IF($B8439=K$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!L8439,\n               IF($B8439=L$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!M8439,\n               IF($B8439=M$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!N8439,\n               IF($B8439=N$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!O8439,\n               IF($B8439=O$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!P8439,\n               IF($B8439=P$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!Q8439,\n               IF($B8439=Q$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!R8439,\n               IF($B8439=R$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!S8439,\n               IF($B8439=S$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!T8439,\n               IF($B8439=T$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!U8439,\n               IF($B8439=U$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!V8439,\n               IF($B8439=V$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!W8439,\n               IF($B8439=W$3,$F8439,0)\n           )\n       )\n   )","v":21911.433670582806},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!X8439,\n               IF($B8439=X$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!Y8439,\n               IF($B8439=Y$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!Z8439,\n               IF($B8439=Z$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!AA8439,\n               IF($B8439=AA$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!AB8439,\n               IF($B8439=AB$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!AC8439,\n               IF($B8439=AC$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!AD8439,\n               IF($B8439=AD$3,$F8439,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8439=\"\",$E8439=\"N/A\"),0,\n    IF(YEAR($D8439)>YEAR($E8439),0,\n        IF( LEFT($A8439,1)=\"b\",\n               $F8439*'Planning Allocations'!AE8439,\n               IF($B8439=AE$3,$F8439,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2523197532793189,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8466","v":"s2394.6"},{"$f":"'Projected Revenue Requirements'!C8466","v":"AEP"},{"$f":"'Upgrade Information'!E8466","v":0.6},{"$f":"IF('Upgrade Information'!D8466=\"\",\"\",'Upgrade Information'!D8466)","v":"2024-11-15"},{"$f":"IF('Current Monthly Zonal Charges'!E8466=\"N/A\",\"N/A\",VLOOKUP(B8466,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8466:$AY8466,MATCH($E8466,'Projected Revenue Requirements'!$I8466:$AY8466,0)+2)/12","v":7040.9313454983085},null,{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!H8466,\n               IF($B8466=H$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!I8466,\n               IF($B8466=I$3,$F8466,0)\n           )\n       )\n   )","v":7040.9313454983085},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!J8466,\n               IF($B8466=J$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!K8466,\n               IF($B8466=K$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!L8466,\n               IF($B8466=L$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!M8466,\n               IF($B8466=M$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!N8466,\n               IF($B8466=N$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!O8466,\n               IF($B8466=O$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!P8466,\n               IF($B8466=P$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!Q8466,\n               IF($B8466=Q$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!R8466,\n               IF($B8466=R$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!S8466,\n               IF($B8466=S$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!T8466,\n               IF($B8466=T$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!U8466,\n               IF($B8466=U$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!V8466,\n               IF($B8466=V$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!W8466,\n               IF($B8466=W$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!X8466,\n               IF($B8466=X$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!Y8466,\n               IF($B8466=Y$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!Z8466,\n               IF($B8466=Z$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!AA8466,\n               IF($B8466=AA$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!AB8466,\n               IF($B8466=AB$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!AC8466,\n               IF($B8466=AC$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!AD8466,\n               IF($B8466=AD$3,$F8466,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8466=\"\",$E8466=\"N/A\"),0,\n    IF(YEAR($D8466)>YEAR($E8466),0,\n        IF( LEFT($A8466,1)=\"b\",\n               $F8466*'Planning Allocations'!AE8466,\n               IF($B8466=AE$3,$F8466,0)\n           )\n       )\n   )","v":0},null,0,0.32421139772337509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8526","v":"s2408.1"},{"$f":"'Projected Revenue Requirements'!C8526","v":"AEP"},{"$f":"'Upgrade Information'!E8526","v":30.9},{"$f":"IF('Upgrade Information'!D8526=\"\",\"\",'Upgrade Information'!D8526)","v":"2023-07-01"},{"$f":"IF('Current Monthly Zonal Charges'!E8526=\"N/A\",\"N/A\",VLOOKUP(B8526,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8526:$AY8526,MATCH($E8526,'Projected Revenue Requirements'!$I8526:$AY8526,0)+2)/12","v":350506.64465199312},null,{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!H8526,\n               IF($B8526=H$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!I8526,\n               IF($B8526=I$3,$F8526,0)\n           )\n       )\n   )","v":350506.64465199312},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!J8526,\n               IF($B8526=J$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!K8526,\n               IF($B8526=K$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!L8526,\n               IF($B8526=L$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!M8526,\n               IF($B8526=M$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!N8526,\n               IF($B8526=N$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!O8526,\n               IF($B8526=O$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!P8526,\n               IF($B8526=P$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!Q8526,\n               IF($B8526=Q$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!R8526,\n               IF($B8526=R$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!S8526,\n               IF($B8526=S$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!T8526,\n               IF($B8526=T$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!U8526,\n               IF($B8526=U$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!V8526,\n               IF($B8526=V$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!W8526,\n               IF($B8526=W$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!X8526,\n               IF($B8526=X$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!Y8526,\n               IF($B8526=Y$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!Z8526,\n               IF($B8526=Z$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!AA8526,\n               IF($B8526=AA$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!AB8526,\n               IF($B8526=AB$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!AC8526,\n               IF($B8526=AC$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!AD8526,\n               IF($B8526=AD$3,$F8526,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8526=\"\",$E8526=\"N/A\"),0,\n    IF(YEAR($D8526)>YEAR($E8526),0,\n        IF( LEFT($A8526,1)=\"b\",\n               $F8526*'Planning Allocations'!AE8526,\n               IF($B8526=AE$3,$F8526,0)\n           )\n       )\n   )","v":0},null,0,16.139661587043996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8549","v":"s2417"},{"$f":"'Projected Revenue Requirements'!C8549","v":"PECO"},{"$f":"'Upgrade Information'!E8549","v":0.8},{"$f":"IF('Upgrade Information'!D8549=\"\",\"\",'Upgrade Information'!D8549)","v":"2022-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E8549=\"N/A\",\"N/A\",VLOOKUP(B8549,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8549:$AY8549,MATCH($E8549,'Projected Revenue Requirements'!$I8549:$AY8549,0)+2)/12","v":9307.4974735144369},null,{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!H8549,\n               IF($B8549=H$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!I8549,\n               IF($B8549=I$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!J8549,\n               IF($B8549=J$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!K8549,\n               IF($B8549=K$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!L8549,\n               IF($B8549=L$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!M8549,\n               IF($B8549=M$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!N8549,\n               IF($B8549=N$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!O8549,\n               IF($B8549=O$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!P8549,\n               IF($B8549=P$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!Q8549,\n               IF($B8549=Q$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!R8549,\n               IF($B8549=R$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!S8549,\n               IF($B8549=S$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!T8549,\n               IF($B8549=T$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!U8549,\n               IF($B8549=U$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!V8549,\n               IF($B8549=V$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!W8549,\n               IF($B8549=W$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!X8549,\n               IF($B8549=X$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!Y8549,\n               IF($B8549=Y$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!Z8549,\n               IF($B8549=Z$3,$F8549,0)\n           )\n       )\n   )","v":9307.4974735144369},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!AA8549,\n               IF($B8549=AA$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!AB8549,\n               IF($B8549=AB$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!AC8549,\n               IF($B8549=AC$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!AD8549,\n               IF($B8549=AD$3,$F8549,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8549=\"\",$E8549=\"N/A\"),0,\n    IF(YEAR($D8549)>YEAR($E8549),0,\n        IF( LEFT($A8549,1)=\"b\",\n               $F8549*'Planning Allocations'!AE8549,\n               IF($B8549=AE$3,$F8549,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0844612906944791,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8574","v":"s2428.4"},{"$f":"'Projected Revenue Requirements'!C8574","v":"AEP"},{"$f":"'Upgrade Information'!E8574","v":115},{"$f":"IF('Upgrade Information'!D8574=\"\",\"\",'Upgrade Information'!D8574)","v":"2027-11-30"},{"$f":"IF('Current Monthly Zonal Charges'!E8574=\"N/A\",\"N/A\",VLOOKUP(B8574,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8574:$AY8574,MATCH($E8574,'Projected Revenue Requirements'!$I8574:$AY8574,0)+2)/12","v":1444884.8915049993},null,{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!H8574,\n               IF($B8574=H$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!I8574,\n               IF($B8574=I$3,$F8574,0)\n           )\n       )\n   )","v":1444884.8915049993},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!J8574,\n               IF($B8574=J$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!K8574,\n               IF($B8574=K$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!L8574,\n               IF($B8574=L$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!M8574,\n               IF($B8574=M$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!N8574,\n               IF($B8574=N$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!O8574,\n               IF($B8574=O$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!P8574,\n               IF($B8574=P$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!Q8574,\n               IF($B8574=Q$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!R8574,\n               IF($B8574=R$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!S8574,\n               IF($B8574=S$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!T8574,\n               IF($B8574=T$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!U8574,\n               IF($B8574=U$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!V8574,\n               IF($B8574=V$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!W8574,\n               IF($B8574=W$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!X8574,\n               IF($B8574=X$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!Y8574,\n               IF($B8574=Y$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!Z8574,\n               IF($B8574=Z$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!AA8574,\n               IF($B8574=AA$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!AB8574,\n               IF($B8574=AB$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!AC8574,\n               IF($B8574=AC$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!AD8574,\n               IF($B8574=AD$3,$F8574,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8574=\"\",$E8574=\"N/A\"),0,\n    IF(YEAR($D8574)>YEAR($E8574),0,\n        IF( LEFT($A8574,1)=\"b\",\n               $F8574*'Planning Allocations'!AE8574,\n               IF($B8574=AE$3,$F8574,0)\n           )\n       )\n   )","v":0},null,0,66.532128668422544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8626","v":"s2436.2"},{"$f":"'Projected Revenue Requirements'!C8626","v":"AEP"},{"$f":"'Upgrade Information'!E8626","v":3.43},{"$f":"IF('Upgrade Information'!D8626=\"\",\"\",'Upgrade Information'!D8626)","v":"2024-11-30"},{"$f":"IF('Current Monthly Zonal Charges'!E8626=\"N/A\",\"N/A\",VLOOKUP(B8626,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8626:$AY8626,MATCH($E8626,'Projected Revenue Requirements'!$I8626:$AY8626,0)+2)/12","v":40250.657525098657},null,{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!H8626,\n               IF($B8626=H$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!I8626,\n               IF($B8626=I$3,$F8626,0)\n           )\n       )\n   )","v":40250.657525098657},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!J8626,\n               IF($B8626=J$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!K8626,\n               IF($B8626=K$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!L8626,\n               IF($B8626=L$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!M8626,\n               IF($B8626=M$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!N8626,\n               IF($B8626=N$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!O8626,\n               IF($B8626=O$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!P8626,\n               IF($B8626=P$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!Q8626,\n               IF($B8626=Q$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!R8626,\n               IF($B8626=R$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!S8626,\n               IF($B8626=S$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!T8626,\n               IF($B8626=T$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!U8626,\n               IF($B8626=U$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!V8626,\n               IF($B8626=V$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!W8626,\n               IF($B8626=W$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!X8626,\n               IF($B8626=X$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!Y8626,\n               IF($B8626=Y$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!Z8626,\n               IF($B8626=Z$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!AA8626,\n               IF($B8626=AA$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!AB8626,\n               IF($B8626=AB$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!AC8626,\n               IF($B8626=AC$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!AD8626,\n               IF($B8626=AD$3,$F8626,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8626=\"\",$E8626=\"N/A\"),0,\n    IF(YEAR($D8626)>YEAR($E8626),0,\n        IF( LEFT($A8626,1)=\"b\",\n               $F8626*'Planning Allocations'!AE8626,\n               IF($B8626=AE$3,$F8626,0)\n           )\n       )\n   )","v":0},null,0,1.8534084903186272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8661","v":"s2446.1"},{"$f":"'Projected Revenue Requirements'!C8661","v":"AEP"},{"$f":"'Upgrade Information'!E8661","v":0.65},{"$f":"IF('Upgrade Information'!D8661=\"\",\"\",'Upgrade Information'!D8661)","v":"2024-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E8661=\"N/A\",\"N/A\",VLOOKUP(B8661,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8661:$AY8661,MATCH($E8661,'Projected Revenue Requirements'!$I8661:$AY8661,0)+2)/12","v":7642.6496539238724},null,{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!H8661,\n               IF($B8661=H$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!I8661,\n               IF($B8661=I$3,$F8661,0)\n           )\n       )\n   )","v":7642.6496539238724},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!J8661,\n               IF($B8661=J$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!K8661,\n               IF($B8661=K$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!L8661,\n               IF($B8661=L$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!M8661,\n               IF($B8661=M$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!N8661,\n               IF($B8661=N$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!O8661,\n               IF($B8661=O$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!P8661,\n               IF($B8661=P$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!Q8661,\n               IF($B8661=Q$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!R8661,\n               IF($B8661=R$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!S8661,\n               IF($B8661=S$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!T8661,\n               IF($B8661=T$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!U8661,\n               IF($B8661=U$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!V8661,\n               IF($B8661=V$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!W8661,\n               IF($B8661=W$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!X8661,\n               IF($B8661=X$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!Y8661,\n               IF($B8661=Y$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!Z8661,\n               IF($B8661=Z$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!AA8661,\n               IF($B8661=AA$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!AB8661,\n               IF($B8661=AB$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!AC8661,\n               IF($B8661=AC$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!AD8661,\n               IF($B8661=AD$3,$F8661,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8661=\"\",$E8661=\"N/A\"),0,\n    IF(YEAR($D8661)>YEAR($E8661),0,\n        IF( LEFT($A8661,1)=\"b\",\n               $F8661*'Planning Allocations'!AE8661,\n               IF($B8661=AE$3,$F8661,0)\n           )\n       )\n   )","v":0},null,0,0.35191851830695042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8709","v":"s2468"},{"$f":"'Projected Revenue Requirements'!C8709","v":"AEP"},{"$f":"'Upgrade Information'!E8709","v":0.23},{"$f":"IF('Upgrade Information'!D8709=\"\",\"\",'Upgrade Information'!D8709)","v":"2021-08-06"},{"$f":"IF('Current Monthly Zonal Charges'!E8709=\"N/A\",\"N/A\",VLOOKUP(B8709,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8709:$AY8709,MATCH($E8709,'Projected Revenue Requirements'!$I8709:$AY8709,0)+2)/12","v":2492.3820734912892},null,{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!H8709,\n               IF($B8709=H$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!I8709,\n               IF($B8709=I$3,$F8709,0)\n           )\n       )\n   )","v":2492.3820734912892},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!J8709,\n               IF($B8709=J$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!K8709,\n               IF($B8709=K$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!L8709,\n               IF($B8709=L$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!M8709,\n               IF($B8709=M$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!N8709,\n               IF($B8709=N$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!O8709,\n               IF($B8709=O$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!P8709,\n               IF($B8709=P$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!Q8709,\n               IF($B8709=Q$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!R8709,\n               IF($B8709=R$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!S8709,\n               IF($B8709=S$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!T8709,\n               IF($B8709=T$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!U8709,\n               IF($B8709=U$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!V8709,\n               IF($B8709=V$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!W8709,\n               IF($B8709=W$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!X8709,\n               IF($B8709=X$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!Y8709,\n               IF($B8709=Y$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!Z8709,\n               IF($B8709=Z$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!AA8709,\n               IF($B8709=AA$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!AB8709,\n               IF($B8709=AB$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!AC8709,\n               IF($B8709=AC$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!AD8709,\n               IF($B8709=AD$3,$F8709,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8709=\"\",$E8709=\"N/A\"),0,\n    IF(YEAR($D8709)>YEAR($E8709),0,\n        IF( LEFT($A8709,1)=\"b\",\n               $F8709*'Planning Allocations'!AE8709,\n               IF($B8709=AE$3,$F8709,0)\n           )\n       )\n   )","v":0},null,{"$f":"IF(AG$2=0,0,H8709/AG$2)","v":0},{"$f":"IF(AH$2=0,0,I8709/AH$2)","v":0.11476587912250205},{"$f":"IF(AI$2=0,0,J8709/AI$2)","v":0},{"$f":"IF(AJ$2=0,0,K8709/AJ$2)","v":0},{"$f":"IF(AK$2=0,0,L8709/AK$2)","v":0},{"$f":"IF(AL$2=0,0,M8709/AL$2)","v":0},{"$f":"IF(AM$2=0,0,N8709/AM$2)","v":0},{"$f":"IF(AN$2=0,0,O8709/AN$2)","v":0},{"$f":"IF(AO$2=0,0,P8709/AO$2)","v":0},{"$f":"IF(AP$2=0,0,Q8709/AP$2)","v":0},{"$f":"IF(AQ$2=0,0,R8709/AQ$2)","v":0},{"$f":"IF(AR$2=0,0,S8709/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T8709/AS$2)","v":0},{"$f":"IF(AT$2=0,0,U8709/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V8709/AU$2)","v":0},{"$f":"IF(AV$2=0,0,W8709/AV$2)","v":0},{"$f":"IF(AW$2=0,0,X8709/AW$2)","v":0},{"$f":"IF(AX$2=0,0,Y8709/AX$2)","v":0},{"$f":"IF(AY$2=0,0,Z8709/AY$2)","v":0},{"$f":"IF(AZ$2=0,0,AA8709/AZ$2)","v":0},{"$f":"IF(BA$2=0,0,AB8709/BA$2)","v":0},{"$f":"IF(BB$2=0,0,AC8709/BB$2)","v":0},{"$f":"IF(BC$2=0,0,AD8709/BC$2)","v":0},{"$f":"IF(BD$2=0,0,AE8709/BD$2)","v":0}]
[{"$f":"'Upgrade Information'!B8748","v":"s2485"},{"$f":"'Projected Revenue Requirements'!C8748","v":"PECO"},{"$f":"'Upgrade Information'!E8748","v":0.8},{"$f":"IF('Upgrade Information'!D8748=\"\",\"\",'Upgrade Information'!D8748)","v":"2021-02-19"},{"$f":"IF('Current Monthly Zonal Charges'!E8748=\"N/A\",\"N/A\",VLOOKUP(B8748,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8748:$AY8748,MATCH($E8748,'Projected Revenue Requirements'!$I8748:$AY8748,0)+2)/12","v":9140.3939309020861},null,{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!H8748,\n               IF($B8748=H$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!I8748,\n               IF($B8748=I$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!J8748,\n               IF($B8748=J$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!K8748,\n               IF($B8748=K$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!L8748,\n               IF($B8748=L$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!M8748,\n               IF($B8748=M$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!N8748,\n               IF($B8748=N$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!O8748,\n               IF($B8748=O$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!P8748,\n               IF($B8748=P$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!Q8748,\n               IF($B8748=Q$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!R8748,\n               IF($B8748=R$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!S8748,\n               IF($B8748=S$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!T8748,\n               IF($B8748=T$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!U8748,\n               IF($B8748=U$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!V8748,\n               IF($B8748=V$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!W8748,\n               IF($B8748=W$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!X8748,\n               IF($B8748=X$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!Y8748,\n               IF($B8748=Y$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!Z8748,\n               IF($B8748=Z$3,$F8748,0)\n           )\n       )\n   )","v":9140.3939309020861},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!AA8748,\n               IF($B8748=AA$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!AB8748,\n               IF($B8748=AB$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!AC8748,\n               IF($B8748=AC$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!AD8748,\n               IF($B8748=AD$3,$F8748,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8748=\"\",$E8748=\"N/A\"),0,\n    IF(YEAR($D8748)>YEAR($E8748),0,\n        IF( LEFT($A8748,1)=\"b\",\n               $F8748*'Planning Allocations'!AE8748,\n               IF($B8748=AE$3,$F8748,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0649912533383923,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8792","v":"s2521.1"},{"$f":"'Projected Revenue Requirements'!C8792","v":"Dayton"},{"$f":"'Upgrade Information'!E8792","v":3.6},{"$f":"IF('Upgrade Information'!D8792=\"\",\"\",'Upgrade Information'!D8792)","v":"2025-12-01"},{"$f":"IF('Current Monthly Zonal Charges'!E8792=\"N/A\",\"N/A\",VLOOKUP(B8792,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8792:$AY8792,MATCH($E8792,'Projected Revenue Requirements'!$I8792:$AY8792,0)+2)/12","v":53894.408322732103},null,{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!H8792,\n               IF($B8792=H$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!I8792,\n               IF($B8792=I$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!J8792,\n               IF($B8792=J$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!K8792,\n               IF($B8792=K$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!L8792,\n               IF($B8792=L$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!M8792,\n               IF($B8792=M$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!N8792,\n               IF($B8792=N$3,$F8792,0)\n           )\n       )\n   )","v":53894.408322732103},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!O8792,\n               IF($B8792=O$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!P8792,\n               IF($B8792=P$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!Q8792,\n               IF($B8792=Q$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!R8792,\n               IF($B8792=R$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!S8792,\n               IF($B8792=S$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!T8792,\n               IF($B8792=T$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!U8792,\n               IF($B8792=U$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!V8792,\n               IF($B8792=V$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!W8792,\n               IF($B8792=W$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!X8792,\n               IF($B8792=X$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!Y8792,\n               IF($B8792=Y$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!Z8792,\n               IF($B8792=Z$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!AA8792,\n               IF($B8792=AA$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!AB8792,\n               IF($B8792=AB$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!AC8792,\n               IF($B8792=AC$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!AD8792,\n               IF($B8792=AD$3,$F8792,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8792=\"\",$E8792=\"N/A\"),0,\n    IF(YEAR($D8792)>YEAR($E8792),0,\n        IF( LEFT($A8792,1)=\"b\",\n               $F8792*'Planning Allocations'!AE8792,\n               IF($B8792=AE$3,$F8792,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,16.032368016043581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8813","v":"s2526.4"},{"$f":"'Projected Revenue Requirements'!C8813","v":"AEP"},{"$f":"'Upgrade Information'!E8813","v":0.46},{"$f":"IF('Upgrade Information'!D8813=\"\",\"\",'Upgrade Information'!D8813)","v":"2022-08-18"},{"$f":"IF('Current Monthly Zonal Charges'!E8813=\"N/A\",\"N/A\",VLOOKUP(B8813,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8813:$AY8813,MATCH($E8813,'Projected Revenue Requirements'!$I8813:$AY8813,0)+2)/12","v":5111.9282140285659},null,{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!H8813,\n               IF($B8813=H$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!I8813,\n               IF($B8813=I$3,$F8813,0)\n           )\n       )\n   )","v":5111.9282140285659},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!J8813,\n               IF($B8813=J$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!K8813,\n               IF($B8813=K$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!L8813,\n               IF($B8813=L$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!M8813,\n               IF($B8813=M$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!N8813,\n               IF($B8813=N$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!O8813,\n               IF($B8813=O$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!P8813,\n               IF($B8813=P$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!Q8813,\n               IF($B8813=Q$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!R8813,\n               IF($B8813=R$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!S8813,\n               IF($B8813=S$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!T8813,\n               IF($B8813=T$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!U8813,\n               IF($B8813=U$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!V8813,\n               IF($B8813=V$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!W8813,\n               IF($B8813=W$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!X8813,\n               IF($B8813=X$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!Y8813,\n               IF($B8813=Y$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!Z8813,\n               IF($B8813=Z$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!AA8813,\n               IF($B8813=AA$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!AB8813,\n               IF($B8813=AB$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!AC8813,\n               IF($B8813=AC$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!AD8813,\n               IF($B8813=AD$3,$F8813,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8813=\"\",$E8813=\"N/A\"),0,\n    IF(YEAR($D8813)>YEAR($E8813),0,\n        IF( LEFT($A8813,1)=\"b\",\n               $F8813*'Planning Allocations'!AE8813,\n               IF($B8813=AE$3,$F8813,0)\n           )\n       )\n   )","v":0},null,0,0.2353872392735939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8875","v":"s2549"},{"$f":"'Projected Revenue Requirements'!C8875","v":"APS"},{"$f":"'Upgrade Information'!E8875","v":3.8},{"$f":"IF('Upgrade Information'!D8875=\"\",\"\",'Upgrade Information'!D8875)","v":"2021-04-05"},{"$f":"IF('Current Monthly Zonal Charges'!E8875=\"N/A\",\"N/A\",VLOOKUP(B8875,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8875:$AY8875,MATCH($E8875,'Projected Revenue Requirements'!$I8875:$AY8875,0)+2)/12","v":41540.611574114148},null,{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!H8875,\n               IF($B8875=H$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!I8875,\n               IF($B8875=I$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!J8875,\n               IF($B8875=J$3,$F8875,0)\n           )\n       )\n   )","v":41540.611574114148},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!K8875,\n               IF($B8875=K$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!L8875,\n               IF($B8875=L$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!M8875,\n               IF($B8875=M$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!N8875,\n               IF($B8875=N$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!O8875,\n               IF($B8875=O$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!P8875,\n               IF($B8875=P$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!Q8875,\n               IF($B8875=Q$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!R8875,\n               IF($B8875=R$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!S8875,\n               IF($B8875=S$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!T8875,\n               IF($B8875=T$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!U8875,\n               IF($B8875=U$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!V8875,\n               IF($B8875=V$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!W8875,\n               IF($B8875=W$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!X8875,\n               IF($B8875=X$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!Y8875,\n               IF($B8875=Y$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!Z8875,\n               IF($B8875=Z$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!AA8875,\n               IF($B8875=AA$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!AB8875,\n               IF($B8875=AB$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!AC8875,\n               IF($B8875=AC$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!AD8875,\n               IF($B8875=AD$3,$F8875,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8875=\"\",$E8875=\"N/A\"),0,\n    IF(YEAR($D8875)>YEAR($E8875),0,\n        IF( LEFT($A8875,1)=\"b\",\n               $F8875*'Planning Allocations'!AE8875,\n               IF($B8875=AE$3,$F8875,0)\n           )\n       )\n   )","v":0},null,0,0,4.5378250192930265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8900","v":"s2568"},{"$f":"'Projected Revenue Requirements'!C8900","v":"PSEG"},{"$f":"'Upgrade Information'!E8900","v":99.8},{"$f":"IF('Upgrade Information'!D8900=\"\",\"\",'Upgrade Information'!D8900)","v":"2026-05-30"},{"$f":"IF('Current Monthly Zonal Charges'!E8900=\"N/A\",\"N/A\",VLOOKUP(B8900,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8900:$AY8900,MATCH($E8900,'Projected Revenue Requirements'!$I8900:$AY8900,0)+2)/12","v":899014.60570330953},null,{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!H8900,\n               IF($B8900=H$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!I8900,\n               IF($B8900=I$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!J8900,\n               IF($B8900=J$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!K8900,\n               IF($B8900=K$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!L8900,\n               IF($B8900=L$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!M8900,\n               IF($B8900=M$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!N8900,\n               IF($B8900=N$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!O8900,\n               IF($B8900=O$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!P8900,\n               IF($B8900=P$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!Q8900,\n               IF($B8900=Q$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!R8900,\n               IF($B8900=R$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!S8900,\n               IF($B8900=S$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!T8900,\n               IF($B8900=T$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!U8900,\n               IF($B8900=U$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!V8900,\n               IF($B8900=V$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!W8900,\n               IF($B8900=W$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!X8900,\n               IF($B8900=X$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!Y8900,\n               IF($B8900=Y$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!Z8900,\n               IF($B8900=Z$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!AA8900,\n               IF($B8900=AA$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!AB8900,\n               IF($B8900=AB$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!AC8900,\n               IF($B8900=AC$3,$F8900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!AD8900,\n               IF($B8900=AD$3,$F8900,0)\n           )\n       )\n   )","v":899014.60570330953},{"$f":"\nIF( OR($D8900=\"\",$E8900=\"N/A\"),0,\n    IF(YEAR($D8900)>YEAR($E8900),0,\n        IF( LEFT($A8900,1)=\"b\",\n               $F8900*'Planning Allocations'!AE8900,\n               IF($B8900=AE$3,$F8900,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88.599054469627433,0]
[{"$f":"'Upgrade Information'!B8952","v":"s2580.1"},{"$f":"'Projected Revenue Requirements'!C8952","v":"AEP"},{"$f":"'Upgrade Information'!E8952","v":1.1599999999999999},{"$f":"IF('Upgrade Information'!D8952=\"\",\"\",'Upgrade Information'!D8952)","v":"2022-03-17"},{"$f":"IF('Current Monthly Zonal Charges'!E8952=\"N/A\",\"N/A\",VLOOKUP(B8952,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8952:$AY8952,MATCH($E8952,'Projected Revenue Requirements'!$I8952:$AY8952,0)+2)/12","v":12757.334991016469},null,{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!H8952,\n               IF($B8952=H$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!I8952,\n               IF($B8952=I$3,$F8952,0)\n           )\n       )\n   )","v":12757.334991016469},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!J8952,\n               IF($B8952=J$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!K8952,\n               IF($B8952=K$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!L8952,\n               IF($B8952=L$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!M8952,\n               IF($B8952=M$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!N8952,\n               IF($B8952=N$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!O8952,\n               IF($B8952=O$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!P8952,\n               IF($B8952=P$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!Q8952,\n               IF($B8952=Q$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!R8952,\n               IF($B8952=R$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!S8952,\n               IF($B8952=S$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!T8952,\n               IF($B8952=T$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!U8952,\n               IF($B8952=U$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!V8952,\n               IF($B8952=V$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!W8952,\n               IF($B8952=W$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!X8952,\n               IF($B8952=X$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!Y8952,\n               IF($B8952=Y$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!Z8952,\n               IF($B8952=Z$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!AA8952,\n               IF($B8952=AA$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!AB8952,\n               IF($B8952=AB$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!AC8952,\n               IF($B8952=AC$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!AD8952,\n               IF($B8952=AD$3,$F8952,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8952=\"\",$E8952=\"N/A\"),0,\n    IF(YEAR($D8952)>YEAR($E8952),0,\n        IF( LEFT($A8952,1)=\"b\",\n               $F8952*'Planning Allocations'!AE8952,\n               IF($B8952=AE$3,$F8952,0)\n           )\n       )\n   )","v":0},null,0,0.58743271389902285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8987","v":"s2585.8"},{"$f":"'Projected Revenue Requirements'!C8987","v":"Dayton"},{"$f":"'Upgrade Information'!E8987","v":0.5},{"$f":"IF('Upgrade Information'!D8987=\"\",\"\",'Upgrade Information'!D8987)","v":"2025-12-01"},{"$f":"IF('Current Monthly Zonal Charges'!E8987=\"N/A\",\"N/A\",VLOOKUP(B8987,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8987:$AY8987,MATCH($E8987,'Projected Revenue Requirements'!$I8987:$AY8987,0)+2)/12","v":7485.3344892683481},null,{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!H8987,\n               IF($B8987=H$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!I8987,\n               IF($B8987=I$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!J8987,\n               IF($B8987=J$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!K8987,\n               IF($B8987=K$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!L8987,\n               IF($B8987=L$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!M8987,\n               IF($B8987=M$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!N8987,\n               IF($B8987=N$3,$F8987,0)\n           )\n       )\n   )","v":7485.3344892683481},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!O8987,\n               IF($B8987=O$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!P8987,\n               IF($B8987=P$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!Q8987,\n               IF($B8987=Q$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!R8987,\n               IF($B8987=R$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!S8987,\n               IF($B8987=S$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!T8987,\n               IF($B8987=T$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!U8987,\n               IF($B8987=U$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!V8987,\n               IF($B8987=V$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!W8987,\n               IF($B8987=W$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!X8987,\n               IF($B8987=X$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!Y8987,\n               IF($B8987=Y$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!Z8987,\n               IF($B8987=Z$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!AA8987,\n               IF($B8987=AA$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!AB8987,\n               IF($B8987=AB$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!AC8987,\n               IF($B8987=AC$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!AD8987,\n               IF($B8987=AD$3,$F8987,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8987=\"\",$E8987=\"N/A\"),0,\n    IF(YEAR($D8987)>YEAR($E8987),0,\n        IF( LEFT($A8987,1)=\"b\",\n               $F8987*'Planning Allocations'!AE8987,\n               IF($B8987=AE$3,$F8987,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,2.2267177800060534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B8997","v":"s2594"},{"$f":"'Projected Revenue Requirements'!C8997","v":"PPL"},{"$f":"'Upgrade Information'!E8997","v":1.3},{"$f":"IF('Upgrade Information'!D8997=\"\",\"\",'Upgrade Information'!D8997)","v":"2022-02-28"},{"$f":"IF('Current Monthly Zonal Charges'!E8997=\"N/A\",\"N/A\",VLOOKUP(B8997,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I8997:$AY8997,MATCH($E8997,'Projected Revenue Requirements'!$I8997:$AY8997,0)+2)/12","v":11175.640443121694},null,{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!H8997,\n               IF($B8997=H$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!I8997,\n               IF($B8997=I$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!J8997,\n               IF($B8997=J$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!K8997,\n               IF($B8997=K$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!L8997,\n               IF($B8997=L$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!M8997,\n               IF($B8997=M$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!N8997,\n               IF($B8997=N$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!O8997,\n               IF($B8997=O$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!P8997,\n               IF($B8997=P$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!Q8997,\n               IF($B8997=Q$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!R8997,\n               IF($B8997=R$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!S8997,\n               IF($B8997=S$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!T8997,\n               IF($B8997=T$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!U8997,\n               IF($B8997=U$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!V8997,\n               IF($B8997=V$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!W8997,\n               IF($B8997=W$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!X8997,\n               IF($B8997=X$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!Y8997,\n               IF($B8997=Y$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!Z8997,\n               IF($B8997=Z$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!AA8997,\n               IF($B8997=AA$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!AB8997,\n               IF($B8997=AB$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!AC8997,\n               IF($B8997=AC$3,$F8997,0)\n           )\n       )\n   )","v":11175.640443121694},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!AD8997,\n               IF($B8997=AD$3,$F8997,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D8997=\"\",$E8997=\"N/A\"),0,\n    IF(YEAR($D8997)>YEAR($E8997),0,\n        IF( LEFT($A8997,1)=\"b\",\n               $F8997*'Planning Allocations'!AE8997,\n               IF($B8997=AE$3,$F8997,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.492353770146849,0,0]
[{"$f":"'Upgrade Information'!B9035","v":"s2617"},{"$f":"'Projected Revenue Requirements'!C9035","v":"Dominion"},{"$f":"'Upgrade Information'!E9035","v":12.7},{"$f":"IF('Upgrade Information'!D9035=\"\",\"\",'Upgrade Information'!D9035)","v":"2022-12-05"},{"$f":"IF('Current Monthly Zonal Charges'!E9035=\"N/A\",\"N/A\",VLOOKUP(B9035,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9035:$AY9035,MATCH($E9035,'Projected Revenue Requirements'!$I9035:$AY9035,0)+2)/12","v":120125.0634814236},null,{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!H9035,\n               IF($B9035=H$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!I9035,\n               IF($B9035=I$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!J9035,\n               IF($B9035=J$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!K9035,\n               IF($B9035=K$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!L9035,\n               IF($B9035=L$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!M9035,\n               IF($B9035=M$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!N9035,\n               IF($B9035=N$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!O9035,\n               IF($B9035=O$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!P9035,\n               IF($B9035=P$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!Q9035,\n               IF($B9035=Q$3,$F9035,0)\n           )\n       )\n   )","v":120125.0634814236},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!R9035,\n               IF($B9035=R$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!S9035,\n               IF($B9035=S$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!T9035,\n               IF($B9035=T$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!U9035,\n               IF($B9035=U$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!V9035,\n               IF($B9035=V$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!W9035,\n               IF($B9035=W$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!X9035,\n               IF($B9035=X$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!Y9035,\n               IF($B9035=Y$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!Z9035,\n               IF($B9035=Z$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!AA9035,\n               IF($B9035=AA$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!AB9035,\n               IF($B9035=AB$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!AC9035,\n               IF($B9035=AC$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!AD9035,\n               IF($B9035=AD$3,$F9035,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9035=\"\",$E9035=\"N/A\"),0,\n    IF(YEAR($D9035)>YEAR($E9035),0,\n        IF( LEFT($A9035,1)=\"b\",\n               $F9035*'Planning Allocations'!AE9035,\n               IF($B9035=AE$3,$F9035,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,5.6779807188130063,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9080","v":"s2638.1"},{"$f":"'Projected Revenue Requirements'!C9080","v":"AEP"},{"$f":"'Upgrade Information'!E9080","v":6.2},{"$f":"IF('Upgrade Information'!D9080=\"\",\"\",'Upgrade Information'!D9080)","v":"2023-11-01"},{"$f":"IF('Current Monthly Zonal Charges'!E9080=\"N/A\",\"N/A\",VLOOKUP(B9080,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9080:$AY9080,MATCH($E9080,'Projected Revenue Requirements'!$I9080:$AY9080,0)+2)/12","v":70899.510895528438},null,{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!H9080,\n               IF($B9080=H$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!I9080,\n               IF($B9080=I$3,$F9080,0)\n           )\n       )\n   )","v":70899.510895528438},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!J9080,\n               IF($B9080=J$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!K9080,\n               IF($B9080=K$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!L9080,\n               IF($B9080=L$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!M9080,\n               IF($B9080=M$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!N9080,\n               IF($B9080=N$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!O9080,\n               IF($B9080=O$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!P9080,\n               IF($B9080=P$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!Q9080,\n               IF($B9080=Q$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!R9080,\n               IF($B9080=R$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!S9080,\n               IF($B9080=S$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!T9080,\n               IF($B9080=T$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!U9080,\n               IF($B9080=U$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!V9080,\n               IF($B9080=V$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!W9080,\n               IF($B9080=W$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!X9080,\n               IF($B9080=X$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!Y9080,\n               IF($B9080=Y$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!Z9080,\n               IF($B9080=Z$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!AA9080,\n               IF($B9080=AA$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!AB9080,\n               IF($B9080=AB$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!AC9080,\n               IF($B9080=AC$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!AD9080,\n               IF($B9080=AD$3,$F9080,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9080=\"\",$E9080=\"N/A\"),0,\n    IF(YEAR($D9080)>YEAR($E9080),0,\n        IF( LEFT($A9080,1)=\"b\",\n               $F9080*'Planning Allocations'!AE9080,\n               IF($B9080=AE$3,$F9080,0)\n           )\n       )\n   )","v":0},null,0,3.2646859339197425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9139","v":"s2658"},{"$f":"'Projected Revenue Requirements'!C9139","v":"AEP"},{"$f":"'Upgrade Information'!E9139","v":55.5},{"$f":"IF('Upgrade Information'!D9139=\"\",\"\",'Upgrade Information'!D9139)","v":"2025-10-01"},{"$f":"IF('Current Monthly Zonal Charges'!E9139=\"N/A\",\"N/A\",VLOOKUP(B9139,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9139:$AY9139,MATCH($E9139,'Projected Revenue Requirements'!$I9139:$AY9139,0)+2)/12","v":664071.66706919542},null,{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!H9139,\n               IF($B9139=H$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!I9139,\n               IF($B9139=I$3,$F9139,0)\n           )\n       )\n   )","v":664071.66706919542},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!J9139,\n               IF($B9139=J$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!K9139,\n               IF($B9139=K$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!L9139,\n               IF($B9139=L$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!M9139,\n               IF($B9139=M$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!N9139,\n               IF($B9139=N$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!O9139,\n               IF($B9139=O$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!P9139,\n               IF($B9139=P$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!Q9139,\n               IF($B9139=Q$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!R9139,\n               IF($B9139=R$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!S9139,\n               IF($B9139=S$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!T9139,\n               IF($B9139=T$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!U9139,\n               IF($B9139=U$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!V9139,\n               IF($B9139=V$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!W9139,\n               IF($B9139=W$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!X9139,\n               IF($B9139=X$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!Y9139,\n               IF($B9139=Y$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!Z9139,\n               IF($B9139=Z$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!AA9139,\n               IF($B9139=AA$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!AB9139,\n               IF($B9139=AB$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!AC9139,\n               IF($B9139=AC$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!AD9139,\n               IF($B9139=AD$3,$F9139,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9139=\"\",$E9139=\"N/A\"),0,\n    IF(YEAR($D9139)>YEAR($E9139),0,\n        IF( LEFT($A9139,1)=\"b\",\n               $F9139*'Planning Allocations'!AE9139,\n               IF($B9139=AE$3,$F9139,0)\n           )\n       )\n   )","v":0},null,0,30.578284718917143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9163","v":"s2676"},{"$f":"'Projected Revenue Requirements'!C9163","v":"PECO"},{"$f":"'Upgrade Information'!E9163","v":1.9},{"$f":"IF('Upgrade Information'!D9163=\"\",\"\",'Upgrade Information'!D9163)","v":"2021-10-07"},{"$f":"IF('Current Monthly Zonal Charges'!E9163=\"N/A\",\"N/A\",VLOOKUP(B9163,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9163:$AY9163,MATCH($E9163,'Projected Revenue Requirements'!$I9163:$AY9163,0)+2)/12","v":21920.100073201436},null,{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!H9163,\n               IF($B9163=H$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!I9163,\n               IF($B9163=I$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!J9163,\n               IF($B9163=J$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!K9163,\n               IF($B9163=K$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!L9163,\n               IF($B9163=L$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!M9163,\n               IF($B9163=M$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!N9163,\n               IF($B9163=N$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!O9163,\n               IF($B9163=O$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!P9163,\n               IF($B9163=P$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!Q9163,\n               IF($B9163=Q$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!R9163,\n               IF($B9163=R$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!S9163,\n               IF($B9163=S$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!T9163,\n               IF($B9163=T$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!U9163,\n               IF($B9163=U$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!V9163,\n               IF($B9163=V$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!W9163,\n               IF($B9163=W$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!X9163,\n               IF($B9163=X$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!Y9163,\n               IF($B9163=Y$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!Z9163,\n               IF($B9163=Z$3,$F9163,0)\n           )\n       )\n   )","v":21920.100073201436},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!AA9163,\n               IF($B9163=AA$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!AB9163,\n               IF($B9163=AB$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!AC9163,\n               IF($B9163=AC$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!AD9163,\n               IF($B9163=AD$3,$F9163,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9163=\"\",$E9163=\"N/A\"),0,\n    IF(YEAR($D9163)>YEAR($E9163),0,\n        IF( LEFT($A9163,1)=\"b\",\n               $F9163*'Planning Allocations'!AE9163,\n               IF($B9163=AE$3,$F9163,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5540162739963921,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9187","v":"s2682.7"},{"$f":"'Projected Revenue Requirements'!C9187","v":"AEP"},{"$f":"'Upgrade Information'!E9187","v":11.1},{"$f":"IF('Upgrade Information'!D9187=\"\",\"\",'Upgrade Information'!D9187)","v":"2024-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9187=\"N/A\",\"N/A\",VLOOKUP(B9187,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9187:$AY9187,MATCH($E9187,'Projected Revenue Requirements'!$I9187:$AY9187,0)+2)/12","v":130512.94024393073},null,{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!H9187,\n               IF($B9187=H$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!I9187,\n               IF($B9187=I$3,$F9187,0)\n           )\n       )\n   )","v":130512.94024393073},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!J9187,\n               IF($B9187=J$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!K9187,\n               IF($B9187=K$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!L9187,\n               IF($B9187=L$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!M9187,\n               IF($B9187=M$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!N9187,\n               IF($B9187=N$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!O9187,\n               IF($B9187=O$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!P9187,\n               IF($B9187=P$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!Q9187,\n               IF($B9187=Q$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!R9187,\n               IF($B9187=R$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!S9187,\n               IF($B9187=S$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!T9187,\n               IF($B9187=T$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!U9187,\n               IF($B9187=U$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!V9187,\n               IF($B9187=V$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!W9187,\n               IF($B9187=W$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!X9187,\n               IF($B9187=X$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!Y9187,\n               IF($B9187=Y$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!Z9187,\n               IF($B9187=Z$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!AA9187,\n               IF($B9187=AA$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!AB9187,\n               IF($B9187=AB$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!AC9187,\n               IF($B9187=AC$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!AD9187,\n               IF($B9187=AD$3,$F9187,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9187=\"\",$E9187=\"N/A\"),0,\n    IF(YEAR($D9187)>YEAR($E9187),0,\n        IF( LEFT($A9187,1)=\"b\",\n               $F9187*'Planning Allocations'!AE9187,\n               IF($B9187=AE$3,$F9187,0)\n           )\n       )\n   )","v":0},null,0,6.0096854664725372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9240","v":"s2715.2"},{"$f":"'Projected Revenue Requirements'!C9240","v":"PSEG"},{"$f":"'Upgrade Information'!E9240","v":0},{"$f":"IF('Upgrade Information'!D9240=\"\",\"\",'Upgrade Information'!D9240)","v":"2027-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9240=\"N/A\",\"N/A\",VLOOKUP(B9240,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9240:$AY9240,MATCH($E9240,'Projected Revenue Requirements'!$I9240:$AY9240,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!H9240,\n               IF($B9240=H$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!I9240,\n               IF($B9240=I$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!J9240,\n               IF($B9240=J$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!K9240,\n               IF($B9240=K$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!L9240,\n               IF($B9240=L$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!M9240,\n               IF($B9240=M$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!N9240,\n               IF($B9240=N$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!O9240,\n               IF($B9240=O$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!P9240,\n               IF($B9240=P$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!Q9240,\n               IF($B9240=Q$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!R9240,\n               IF($B9240=R$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!S9240,\n               IF($B9240=S$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!T9240,\n               IF($B9240=T$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!U9240,\n               IF($B9240=U$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!V9240,\n               IF($B9240=V$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!W9240,\n               IF($B9240=W$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!X9240,\n               IF($B9240=X$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!Y9240,\n               IF($B9240=Y$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!Z9240,\n               IF($B9240=Z$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!AA9240,\n               IF($B9240=AA$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!AB9240,\n               IF($B9240=AB$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!AC9240,\n               IF($B9240=AC$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!AD9240,\n               IF($B9240=AD$3,$F9240,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9240=\"\",$E9240=\"N/A\"),0,\n    IF(YEAR($D9240)>YEAR($E9240),0,\n        IF( LEFT($A9240,1)=\"b\",\n               $F9240*'Planning Allocations'!AE9240,\n               IF($B9240=AE$3,$F9240,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9274","v":"s2744"},{"$f":"'Projected Revenue Requirements'!C9274","v":"DEOK"},{"$f":"'Upgrade Information'!E9274","v":1.4},{"$f":"IF('Upgrade Information'!D9274=\"\",\"\",'Upgrade Information'!D9274)","v":"2022-11-16"},{"$f":"IF('Current Monthly Zonal Charges'!E9274=\"N/A\",\"N/A\",VLOOKUP(B9274,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9274:$AY9274,MATCH($E9274,'Projected Revenue Requirements'!$I9274:$AY9274,0)+2)/12","v":17173.430612325559},null,{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!H9274,\n               IF($B9274=H$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!I9274,\n               IF($B9274=I$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!J9274,\n               IF($B9274=J$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!K9274,\n               IF($B9274=K$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!L9274,\n               IF($B9274=L$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!M9274,\n               IF($B9274=M$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!N9274,\n               IF($B9274=N$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!O9274,\n               IF($B9274=O$3,$F9274,0)\n           )\n       )\n   )","v":17173.430612325559},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!P9274,\n               IF($B9274=P$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!Q9274,\n               IF($B9274=Q$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!R9274,\n               IF($B9274=R$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!S9274,\n               IF($B9274=S$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!T9274,\n               IF($B9274=T$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!U9274,\n               IF($B9274=U$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!V9274,\n               IF($B9274=V$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!W9274,\n               IF($B9274=W$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!X9274,\n               IF($B9274=X$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!Y9274,\n               IF($B9274=Y$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!Z9274,\n               IF($B9274=Z$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!AA9274,\n               IF($B9274=AA$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!AB9274,\n               IF($B9274=AB$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!AC9274,\n               IF($B9274=AC$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!AD9274,\n               IF($B9274=AD$3,$F9274,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9274=\"\",$E9274=\"N/A\"),0,\n    IF(YEAR($D9274)>YEAR($E9274),0,\n        IF( LEFT($A9274,1)=\"b\",\n               $F9274*'Planning Allocations'!AE9274,\n               IF($B9274=AE$3,$F9274,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,3.3242543915769263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9323","v":"s2769"},{"$f":"'Projected Revenue Requirements'!C9323","v":"DEOK"},{"$f":"'Upgrade Information'!E9323","v":14.3},{"$f":"IF('Upgrade Information'!D9323=\"\",\"\",'Upgrade Information'!D9323)","v":"2024-04-15"},{"$f":"IF('Current Monthly Zonal Charges'!E9323=\"N/A\",\"N/A\",VLOOKUP(B9323,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9323:$AY9323,MATCH($E9323,'Projected Revenue Requirements'!$I9323:$AY9323,0)+2)/12","v":179827.04128266728},null,{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!H9323,\n               IF($B9323=H$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!I9323,\n               IF($B9323=I$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!J9323,\n               IF($B9323=J$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!K9323,\n               IF($B9323=K$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!L9323,\n               IF($B9323=L$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!M9323,\n               IF($B9323=M$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!N9323,\n               IF($B9323=N$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!O9323,\n               IF($B9323=O$3,$F9323,0)\n           )\n       )\n   )","v":179827.04128266728},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!P9323,\n               IF($B9323=P$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!Q9323,\n               IF($B9323=Q$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!R9323,\n               IF($B9323=R$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!S9323,\n               IF($B9323=S$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!T9323,\n               IF($B9323=T$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!U9323,\n               IF($B9323=U$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!V9323,\n               IF($B9323=V$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!W9323,\n               IF($B9323=W$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!X9323,\n               IF($B9323=X$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!Y9323,\n               IF($B9323=Y$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!Z9323,\n               IF($B9323=Z$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!AA9323,\n               IF($B9323=AA$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!AB9323,\n               IF($B9323=AB$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!AC9323,\n               IF($B9323=AC$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!AD9323,\n               IF($B9323=AD$3,$F9323,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9323=\"\",$E9323=\"N/A\"),0,\n    IF(YEAR($D9323)>YEAR($E9323),0,\n        IF( LEFT($A9323,1)=\"b\",\n               $F9323*'Planning Allocations'!AE9323,\n               IF($B9323=AE$3,$F9323,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,34.809051563590963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9361","v":"s2781.2"},{"$f":"'Projected Revenue Requirements'!C9361","v":"AEP"},{"$f":"'Upgrade Information'!E9361","v":0.78},{"$f":"IF('Upgrade Information'!D9361=\"\",\"\",'Upgrade Information'!D9361)","v":"2023-12-13"},{"$f":"IF('Current Monthly Zonal Charges'!E9361=\"N/A\",\"N/A\",VLOOKUP(B9361,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9361:$AY9361,MATCH($E9361,'Projected Revenue Requirements'!$I9361:$AY9361,0)+2)/12","v":8955.5535579784955},null,{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!H9361,\n               IF($B9361=H$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!I9361,\n               IF($B9361=I$3,$F9361,0)\n           )\n       )\n   )","v":8955.5535579784955},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!J9361,\n               IF($B9361=J$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!K9361,\n               IF($B9361=K$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!L9361,\n               IF($B9361=L$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!M9361,\n               IF($B9361=M$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!N9361,\n               IF($B9361=N$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!O9361,\n               IF($B9361=O$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!P9361,\n               IF($B9361=P$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!Q9361,\n               IF($B9361=Q$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!R9361,\n               IF($B9361=R$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!S9361,\n               IF($B9361=S$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!T9361,\n               IF($B9361=T$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!U9361,\n               IF($B9361=U$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!V9361,\n               IF($B9361=V$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!W9361,\n               IF($B9361=W$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!X9361,\n               IF($B9361=X$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!Y9361,\n               IF($B9361=Y$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!Z9361,\n               IF($B9361=Z$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!AA9361,\n               IF($B9361=AA$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!AB9361,\n               IF($B9361=AB$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!AC9361,\n               IF($B9361=AC$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!AD9361,\n               IF($B9361=AD$3,$F9361,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9361=\"\",$E9361=\"N/A\"),0,\n    IF(YEAR($D9361)>YEAR($E9361),0,\n        IF( LEFT($A9361,1)=\"b\",\n               $F9361*'Planning Allocations'!AE9361,\n               IF($B9361=AE$3,$F9361,0)\n           )\n       )\n   )","v":0},null,0,0.41237336283290571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9406","v":"s2793.5"},{"$f":"'Projected Revenue Requirements'!C9406","v":"AEP"},{"$f":"'Upgrade Information'!E9406","v":1.641},{"$f":"IF('Upgrade Information'!D9406=\"\",\"\",'Upgrade Information'!D9406)","v":"2025-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E9406=\"N/A\",\"N/A\",VLOOKUP(B9406,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9406:$AY9406,MATCH($E9406,'Projected Revenue Requirements'!$I9406:$AY9406,0)+2)/12","v":19483.769223440551},null,{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!H9406,\n               IF($B9406=H$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!I9406,\n               IF($B9406=I$3,$F9406,0)\n           )\n       )\n   )","v":19483.769223440551},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!J9406,\n               IF($B9406=J$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!K9406,\n               IF($B9406=K$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!L9406,\n               IF($B9406=L$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!M9406,\n               IF($B9406=M$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!N9406,\n               IF($B9406=N$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!O9406,\n               IF($B9406=O$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!P9406,\n               IF($B9406=P$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!Q9406,\n               IF($B9406=Q$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!R9406,\n               IF($B9406=R$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!S9406,\n               IF($B9406=S$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!T9406,\n               IF($B9406=T$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!U9406,\n               IF($B9406=U$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!V9406,\n               IF($B9406=V$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!W9406,\n               IF($B9406=W$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!X9406,\n               IF($B9406=X$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!Y9406,\n               IF($B9406=Y$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!Z9406,\n               IF($B9406=Z$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!AA9406,\n               IF($B9406=AA$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!AB9406,\n               IF($B9406=AB$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!AC9406,\n               IF($B9406=AC$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!AD9406,\n               IF($B9406=AD$3,$F9406,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9406=\"\",$E9406=\"N/A\"),0,\n    IF(YEAR($D9406)>YEAR($E9406),0,\n        IF( LEFT($A9406,1)=\"b\",\n               $F9406*'Planning Allocations'!AE9406,\n               IF($B9406=AE$3,$F9406,0)\n           )\n       )\n   )","v":0},null,0,0.89716256882551315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9426","v":"s2796.5"},{"$f":"'Projected Revenue Requirements'!C9426","v":"AEP"},{"$f":"'Upgrade Information'!E9426","v":0.6},{"$f":"IF('Upgrade Information'!D9426=\"\",\"\",'Upgrade Information'!D9426)","v":"2025-11-01"},{"$f":"IF('Current Monthly Zonal Charges'!E9426=\"N/A\",\"N/A\",VLOOKUP(B9426,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9426:$AY9426,MATCH($E9426,'Projected Revenue Requirements'!$I9426:$AY9426,0)+2)/12","v":7192.975338705467},null,{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!H9426,\n               IF($B9426=H$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!I9426,\n               IF($B9426=I$3,$F9426,0)\n           )\n       )\n   )","v":7192.975338705467},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!J9426,\n               IF($B9426=J$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!K9426,\n               IF($B9426=K$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!L9426,\n               IF($B9426=L$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!M9426,\n               IF($B9426=M$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!N9426,\n               IF($B9426=N$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!O9426,\n               IF($B9426=O$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!P9426,\n               IF($B9426=P$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!Q9426,\n               IF($B9426=Q$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!R9426,\n               IF($B9426=R$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!S9426,\n               IF($B9426=S$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!T9426,\n               IF($B9426=T$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!U9426,\n               IF($B9426=U$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!V9426,\n               IF($B9426=V$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!W9426,\n               IF($B9426=W$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!X9426,\n               IF($B9426=X$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!Y9426,\n               IF($B9426=Y$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!Z9426,\n               IF($B9426=Z$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!AA9426,\n               IF($B9426=AA$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!AB9426,\n               IF($B9426=AB$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!AC9426,\n               IF($B9426=AC$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!AD9426,\n               IF($B9426=AD$3,$F9426,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9426=\"\",$E9426=\"N/A\"),0,\n    IF(YEAR($D9426)>YEAR($E9426),0,\n        IF( LEFT($A9426,1)=\"b\",\n               $F9426*'Planning Allocations'!AE9426,\n               IF($B9426=AE$3,$F9426,0)\n           )\n       )\n   )","v":0},null,0,0.33121251634451504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9489","v":"s2821"},{"$f":"'Projected Revenue Requirements'!C9489","v":"AEP"},{"$f":"'Upgrade Information'!E9489","v":8.4499999999999993},{"$f":"IF('Upgrade Information'!D9489=\"\",\"\",'Upgrade Information'!D9489)","v":"2026-11-02"},{"$f":"IF('Current Monthly Zonal Charges'!E9489=\"N/A\",\"N/A\",VLOOKUP(B9489,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9489:$AY9489,MATCH($E9489,'Projected Revenue Requirements'!$I9489:$AY9489,0)+2)/12","v":103831.68036158779},null,{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!H9489,\n               IF($B9489=H$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!I9489,\n               IF($B9489=I$3,$F9489,0)\n           )\n       )\n   )","v":103831.68036158779},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!J9489,\n               IF($B9489=J$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!K9489,\n               IF($B9489=K$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!L9489,\n               IF($B9489=L$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!M9489,\n               IF($B9489=M$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!N9489,\n               IF($B9489=N$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!O9489,\n               IF($B9489=O$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!P9489,\n               IF($B9489=P$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!Q9489,\n               IF($B9489=Q$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!R9489,\n               IF($B9489=R$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!S9489,\n               IF($B9489=S$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!T9489,\n               IF($B9489=T$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!U9489,\n               IF($B9489=U$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!V9489,\n               IF($B9489=V$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!W9489,\n               IF($B9489=W$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!X9489,\n               IF($B9489=X$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!Y9489,\n               IF($B9489=Y$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!Z9489,\n               IF($B9489=Z$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!AA9489,\n               IF($B9489=AA$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!AB9489,\n               IF($B9489=AB$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!AC9489,\n               IF($B9489=AC$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!AD9489,\n               IF($B9489=AD$3,$F9489,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9489=\"\",$E9489=\"N/A\"),0,\n    IF(YEAR($D9489)>YEAR($E9489),0,\n        IF( LEFT($A9489,1)=\"b\",\n               $F9489*'Planning Allocations'!AE9489,\n               IF($B9489=AE$3,$F9489,0)\n           )\n       )\n   )","v":0},null,0,4.7811024658719532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9513","v":"s2860.3"},{"$f":"'Projected Revenue Requirements'!C9513","v":"ATSI"},{"$f":"'Upgrade Information'!E9513","v":35.799999999999997},{"$f":"IF('Upgrade Information'!D9513=\"\",\"\",'Upgrade Information'!D9513)","v":"2027-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9513=\"N/A\",\"N/A\",VLOOKUP(B9513,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9513:$AY9513,MATCH($E9513,'Projected Revenue Requirements'!$I9513:$AY9513,0)+2)/12","v":603039.60855266231},null,{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!H9513,\n               IF($B9513=H$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!I9513,\n               IF($B9513=I$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!J9513,\n               IF($B9513=J$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!K9513,\n               IF($B9513=K$3,$F9513,0)\n           )\n       )\n   )","v":603039.60855266231},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!L9513,\n               IF($B9513=L$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!M9513,\n               IF($B9513=M$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!N9513,\n               IF($B9513=N$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!O9513,\n               IF($B9513=O$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!P9513,\n               IF($B9513=P$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!Q9513,\n               IF($B9513=Q$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!R9513,\n               IF($B9513=R$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!S9513,\n               IF($B9513=S$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!T9513,\n               IF($B9513=T$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!U9513,\n               IF($B9513=U$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!V9513,\n               IF($B9513=V$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!W9513,\n               IF($B9513=W$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!X9513,\n               IF($B9513=X$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!Y9513,\n               IF($B9513=Y$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!Z9513,\n               IF($B9513=Z$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!AA9513,\n               IF($B9513=AA$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!AB9513,\n               IF($B9513=AB$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!AC9513,\n               IF($B9513=AC$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!AD9513,\n               IF($B9513=AD$3,$F9513,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9513=\"\",$E9513=\"N/A\"),0,\n    IF(YEAR($D9513)>YEAR($E9513),0,\n        IF( LEFT($A9513,1)=\"b\",\n               $F9513*'Planning Allocations'!AE9513,\n               IF($B9513=AE$3,$F9513,0)\n           )\n       )\n   )","v":0},null,0,0,0,47.219081250061649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9534","v":"TOI029"},{"$f":"'Projected Revenue Requirements'!C9534","v":"AEC"},{"$f":"'Upgrade Information'!E9534","v":3.1890000000000001},{"$f":"IF('Upgrade Information'!D9534=\"\",\"\",'Upgrade Information'!D9534)","v":"2003-06-20"},{"$f":"IF('Current Monthly Zonal Charges'!E9534=\"N/A\",\"N/A\",VLOOKUP(B9534,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9534:$AY9534,MATCH($E9534,'Projected Revenue Requirements'!$I9534:$AY9534,0)+2)/12","v":14644.463809548208},null,{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!H9534,\n               IF($B9534=H$3,$F9534,0)\n           )\n       )\n   )","v":14644.463809548208},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!I9534,\n               IF($B9534=I$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!J9534,\n               IF($B9534=J$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!K9534,\n               IF($B9534=K$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!L9534,\n               IF($B9534=L$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!M9534,\n               IF($B9534=M$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!N9534,\n               IF($B9534=N$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!O9534,\n               IF($B9534=O$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!P9534,\n               IF($B9534=P$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!Q9534,\n               IF($B9534=Q$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!R9534,\n               IF($B9534=R$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!S9534,\n               IF($B9534=S$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!T9534,\n               IF($B9534=T$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!U9534,\n               IF($B9534=U$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!V9534,\n               IF($B9534=V$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!W9534,\n               IF($B9534=W$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!X9534,\n               IF($B9534=X$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!Y9534,\n               IF($B9534=Y$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!Z9534,\n               IF($B9534=Z$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!AA9534,\n               IF($B9534=AA$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!AB9534,\n               IF($B9534=AB$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!AC9534,\n               IF($B9534=AC$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!AD9534,\n               IF($B9534=AD$3,$F9534,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9534=\"\",$E9534=\"N/A\"),0,\n    IF(YEAR($D9534)>YEAR($E9534),0,\n        IF( LEFT($A9534,1)=\"b\",\n               $F9534*'Planning Allocations'!AE9534,\n               IF($B9534=AE$3,$F9534,0)\n           )\n       )\n   )","v":0},null,5.6023197435149994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9600","v":"TOI108"},{"$f":"'Projected Revenue Requirements'!C9600","v":"DPL"},{"$f":"'Upgrade Information'!E9600","v":0.48399999999999999},{"$f":"IF('Upgrade Information'!D9600=\"\",\"\",'Upgrade Information'!D9600)","v":"2007-05-01"},{"$f":"IF('Current Monthly Zonal Charges'!E9600=\"N/A\",\"N/A\",VLOOKUP(B9600,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9600:$AY9600,MATCH($E9600,'Projected Revenue Requirements'!$I9600:$AY9600,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!H9600,\n               IF($B9600=H$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!I9600,\n               IF($B9600=I$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!J9600,\n               IF($B9600=J$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!K9600,\n               IF($B9600=K$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!L9600,\n               IF($B9600=L$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!M9600,\n               IF($B9600=M$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!N9600,\n               IF($B9600=N$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!O9600,\n               IF($B9600=O$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!P9600,\n               IF($B9600=P$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!Q9600,\n               IF($B9600=Q$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!R9600,\n               IF($B9600=R$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!S9600,\n               IF($B9600=S$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!T9600,\n               IF($B9600=T$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!U9600,\n               IF($B9600=U$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!V9600,\n               IF($B9600=V$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!W9600,\n               IF($B9600=W$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!X9600,\n               IF($B9600=X$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!Y9600,\n               IF($B9600=Y$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!Z9600,\n               IF($B9600=Z$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!AA9600,\n               IF($B9600=AA$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!AB9600,\n               IF($B9600=AB$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!AC9600,\n               IF($B9600=AC$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!AD9600,\n               IF($B9600=AD$3,$F9600,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9600=\"\",$E9600=\"N/A\"),0,\n    IF(YEAR($D9600)>YEAR($E9600),0,\n        IF( LEFT($A9600,1)=\"b\",\n               $F9600*'Planning Allocations'!AE9600,\n               IF($B9600=AE$3,$F9600,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9611","v":"TOI119"},{"$f":"'Projected Revenue Requirements'!C9611","v":"DPL"},{"$f":"'Upgrade Information'!E9611","v":3.4390000000000001},{"$f":"IF('Upgrade Information'!D9611=\"\",\"\",'Upgrade Information'!D9611)","v":"2007-06-12"},{"$f":"IF('Current Monthly Zonal Charges'!E9611=\"N/A\",\"N/A\",VLOOKUP(B9611,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9611:$AY9611,MATCH($E9611,'Projected Revenue Requirements'!$I9611:$AY9611,0)+2)/12","v":19650.476366930128},null,{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!H9611,\n               IF($B9611=H$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!I9611,\n               IF($B9611=I$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!J9611,\n               IF($B9611=J$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!K9611,\n               IF($B9611=K$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!L9611,\n               IF($B9611=L$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!M9611,\n               IF($B9611=M$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!N9611,\n               IF($B9611=N$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!O9611,\n               IF($B9611=O$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!P9611,\n               IF($B9611=P$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!Q9611,\n               IF($B9611=Q$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!R9611,\n               IF($B9611=R$3,$F9611,0)\n           )\n       )\n   )","v":19650.476366930128},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!S9611,\n               IF($B9611=S$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!T9611,\n               IF($B9611=T$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!U9611,\n               IF($B9611=U$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!V9611,\n               IF($B9611=V$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!W9611,\n               IF($B9611=W$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!X9611,\n               IF($B9611=X$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!Y9611,\n               IF($B9611=Y$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!Z9611,\n               IF($B9611=Z$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!AA9611,\n               IF($B9611=AA$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!AB9611,\n               IF($B9611=AB$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!AC9611,\n               IF($B9611=AC$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!AD9611,\n               IF($B9611=AD$3,$F9611,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9611=\"\",$E9611=\"N/A\"),0,\n    IF(YEAR($D9611)>YEAR($E9611),0,\n        IF( LEFT($A9611,1)=\"b\",\n               $F9611*'Planning Allocations'!AE9611,\n               IF($B9611=AE$3,$F9611,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,4.7634054170436402,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9648","v":"TOI159"},{"$f":"'Projected Revenue Requirements'!C9648","v":"DPL"},{"$f":"'Upgrade Information'!E9648","v":0.28499999999999998},{"$f":"IF('Upgrade Information'!D9648=\"\",\"\",'Upgrade Information'!D9648)","v":"2009-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9648=\"N/A\",\"N/A\",VLOOKUP(B9648,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9648:$AY9648,MATCH($E9648,'Projected Revenue Requirements'!$I9648:$AY9648,0)+2)/12","v":1804.4038291936404},null,{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!H9648,\n               IF($B9648=H$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!I9648,\n               IF($B9648=I$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!J9648,\n               IF($B9648=J$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!K9648,\n               IF($B9648=K$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!L9648,\n               IF($B9648=L$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!M9648,\n               IF($B9648=M$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!N9648,\n               IF($B9648=N$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!O9648,\n               IF($B9648=O$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!P9648,\n               IF($B9648=P$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!Q9648,\n               IF($B9648=Q$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!R9648,\n               IF($B9648=R$3,$F9648,0)\n           )\n       )\n   )","v":1804.4038291936404},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!S9648,\n               IF($B9648=S$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!T9648,\n               IF($B9648=T$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!U9648,\n               IF($B9648=U$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!V9648,\n               IF($B9648=V$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!W9648,\n               IF($B9648=W$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!X9648,\n               IF($B9648=X$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!Y9648,\n               IF($B9648=Y$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!Z9648,\n               IF($B9648=Z$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!AA9648,\n               IF($B9648=AA$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!AB9648,\n               IF($B9648=AB$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!AC9648,\n               IF($B9648=AC$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!AD9648,\n               IF($B9648=AD$3,$F9648,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9648=\"\",$E9648=\"N/A\"),0,\n    IF(YEAR($D9648)>YEAR($E9648),0,\n        IF( LEFT($A9648,1)=\"b\",\n               $F9648*'Planning Allocations'!AE9648,\n               IF($B9648=AE$3,$F9648,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0.43739942045272834,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9694","v":"TOI204"},{"$f":"'Projected Revenue Requirements'!C9694","v":"APS"},{"$f":"'Upgrade Information'!E9694","v":0.79900000000000004},{"$f":"IF('Upgrade Information'!D9694=\"\",\"\",'Upgrade Information'!D9694)","v":"2007-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E9694=\"N/A\",\"N/A\",VLOOKUP(B9694,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9694:$AY9694,MATCH($E9694,'Projected Revenue Requirements'!$I9694:$AY9694,0)+2)/12","v":6392.0640326231505},null,{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!H9694,\n               IF($B9694=H$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!I9694,\n               IF($B9694=I$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!J9694,\n               IF($B9694=J$3,$F9694,0)\n           )\n       )\n   )","v":6392.0640326231505},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!K9694,\n               IF($B9694=K$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!L9694,\n               IF($B9694=L$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!M9694,\n               IF($B9694=M$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!N9694,\n               IF($B9694=N$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!O9694,\n               IF($B9694=O$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!P9694,\n               IF($B9694=P$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!Q9694,\n               IF($B9694=Q$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!R9694,\n               IF($B9694=R$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!S9694,\n               IF($B9694=S$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!T9694,\n               IF($B9694=T$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!U9694,\n               IF($B9694=U$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!V9694,\n               IF($B9694=V$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!W9694,\n               IF($B9694=W$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!X9694,\n               IF($B9694=X$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!Y9694,\n               IF($B9694=Y$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!Z9694,\n               IF($B9694=Z$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!AA9694,\n               IF($B9694=AA$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!AB9694,\n               IF($B9694=AB$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!AC9694,\n               IF($B9694=AC$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!AD9694,\n               IF($B9694=AD$3,$F9694,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9694=\"\",$E9694=\"N/A\"),0,\n    IF(YEAR($D9694)>YEAR($E9694),0,\n        IF( LEFT($A9694,1)=\"b\",\n               $F9694*'Planning Allocations'!AE9694,\n               IF($B9694=AE$3,$F9694,0)\n           )\n       )\n   )","v":0},null,0,0,0.69825808992748228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9752","v":"TOI261"},{"$f":"'Projected Revenue Requirements'!C9752","v":"AEC"},{"$f":"'Upgrade Information'!E9752","v":1.1399999999999999},{"$f":"IF('Upgrade Information'!D9752=\"\",\"\",'Upgrade Information'!D9752)","v":"2008-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9752=\"N/A\",\"N/A\",VLOOKUP(B9752,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9752:$AY9752,MATCH($E9752,'Projected Revenue Requirements'!$I9752:$AY9752,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!H9752,\n               IF($B9752=H$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!I9752,\n               IF($B9752=I$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!J9752,\n               IF($B9752=J$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!K9752,\n               IF($B9752=K$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!L9752,\n               IF($B9752=L$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!M9752,\n               IF($B9752=M$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!N9752,\n               IF($B9752=N$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!O9752,\n               IF($B9752=O$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!P9752,\n               IF($B9752=P$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!Q9752,\n               IF($B9752=Q$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!R9752,\n               IF($B9752=R$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!S9752,\n               IF($B9752=S$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!T9752,\n               IF($B9752=T$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!U9752,\n               IF($B9752=U$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!V9752,\n               IF($B9752=V$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!W9752,\n               IF($B9752=W$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!X9752,\n               IF($B9752=X$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!Y9752,\n               IF($B9752=Y$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!Z9752,\n               IF($B9752=Z$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!AA9752,\n               IF($B9752=AA$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!AB9752,\n               IF($B9752=AB$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!AC9752,\n               IF($B9752=AC$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!AD9752,\n               IF($B9752=AD$3,$F9752,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9752=\"\",$E9752=\"N/A\"),0,\n    IF(YEAR($D9752)>YEAR($E9752),0,\n        IF( LEFT($A9752,1)=\"b\",\n               $F9752*'Planning Allocations'!AE9752,\n               IF($B9752=AE$3,$F9752,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9777","v":"TOI287"},{"$f":"'Projected Revenue Requirements'!C9777","v":"JCPL"},{"$f":"'Upgrade Information'!E9777","v":0},{"$f":"IF('Upgrade Information'!D9777=\"\",\"\",'Upgrade Information'!D9777)","v":"2005-04-01"},{"$f":"IF('Current Monthly Zonal Charges'!E9777=\"N/A\",\"N/A\",VLOOKUP(B9777,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9777:$AY9777,MATCH($E9777,'Projected Revenue Requirements'!$I9777:$AY9777,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!H9777,\n               IF($B9777=H$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!I9777,\n               IF($B9777=I$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!J9777,\n               IF($B9777=J$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!K9777,\n               IF($B9777=K$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!L9777,\n               IF($B9777=L$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!M9777,\n               IF($B9777=M$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!N9777,\n               IF($B9777=N$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!O9777,\n               IF($B9777=O$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!P9777,\n               IF($B9777=P$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!Q9777,\n               IF($B9777=Q$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!R9777,\n               IF($B9777=R$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!S9777,\n               IF($B9777=S$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!T9777,\n               IF($B9777=T$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!U9777,\n               IF($B9777=U$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!V9777,\n               IF($B9777=V$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!W9777,\n               IF($B9777=W$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!X9777,\n               IF($B9777=X$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!Y9777,\n               IF($B9777=Y$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!Z9777,\n               IF($B9777=Z$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!AA9777,\n               IF($B9777=AA$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!AB9777,\n               IF($B9777=AB$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!AC9777,\n               IF($B9777=AC$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!AD9777,\n               IF($B9777=AD$3,$F9777,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9777=\"\",$E9777=\"N/A\"),0,\n    IF(YEAR($D9777)>YEAR($E9777),0,\n        IF( LEFT($A9777,1)=\"b\",\n               $F9777*'Planning Allocations'!AE9777,\n               IF($B9777=AE$3,$F9777,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9839","v":"TOI344"},{"$f":"'Projected Revenue Requirements'!C9839","v":"AEC"},{"$f":"'Upgrade Information'!E9839","v":0.08},{"$f":"IF('Upgrade Information'!D9839=\"\",\"\",'Upgrade Information'!D9839)","v":"2008-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9839=\"N/A\",\"N/A\",VLOOKUP(B9839,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9839:$AY9839,MATCH($E9839,'Projected Revenue Requirements'!$I9839:$AY9839,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!H9839,\n               IF($B9839=H$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!I9839,\n               IF($B9839=I$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!J9839,\n               IF($B9839=J$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!K9839,\n               IF($B9839=K$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!L9839,\n               IF($B9839=L$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!M9839,\n               IF($B9839=M$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!N9839,\n               IF($B9839=N$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!O9839,\n               IF($B9839=O$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!P9839,\n               IF($B9839=P$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!Q9839,\n               IF($B9839=Q$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!R9839,\n               IF($B9839=R$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!S9839,\n               IF($B9839=S$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!T9839,\n               IF($B9839=T$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!U9839,\n               IF($B9839=U$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!V9839,\n               IF($B9839=V$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!W9839,\n               IF($B9839=W$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!X9839,\n               IF($B9839=X$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!Y9839,\n               IF($B9839=Y$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!Z9839,\n               IF($B9839=Z$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!AA9839,\n               IF($B9839=AA$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!AB9839,\n               IF($B9839=AB$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!AC9839,\n               IF($B9839=AC$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!AD9839,\n               IF($B9839=AD$3,$F9839,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9839=\"\",$E9839=\"N/A\"),0,\n    IF(YEAR($D9839)>YEAR($E9839),0,\n        IF( LEFT($A9839,1)=\"b\",\n               $F9839*'Planning Allocations'!AE9839,\n               IF($B9839=AE$3,$F9839,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9855","v":"TOI360"},{"$f":"'Projected Revenue Requirements'!C9855","v":"DPL"},{"$f":"'Upgrade Information'!E9855","v":1},{"$f":"IF('Upgrade Information'!D9855=\"\",\"\",'Upgrade Information'!D9855)","v":"2010-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9855=\"N/A\",\"N/A\",VLOOKUP(B9855,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9855:$AY9855,MATCH($E9855,'Projected Revenue Requirements'!$I9855:$AY9855,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!H9855,\n               IF($B9855=H$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!I9855,\n               IF($B9855=I$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!J9855,\n               IF($B9855=J$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!K9855,\n               IF($B9855=K$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!L9855,\n               IF($B9855=L$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!M9855,\n               IF($B9855=M$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!N9855,\n               IF($B9855=N$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!O9855,\n               IF($B9855=O$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!P9855,\n               IF($B9855=P$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!Q9855,\n               IF($B9855=Q$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!R9855,\n               IF($B9855=R$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!S9855,\n               IF($B9855=S$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!T9855,\n               IF($B9855=T$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!U9855,\n               IF($B9855=U$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!V9855,\n               IF($B9855=V$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!W9855,\n               IF($B9855=W$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!X9855,\n               IF($B9855=X$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!Y9855,\n               IF($B9855=Y$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!Z9855,\n               IF($B9855=Z$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!AA9855,\n               IF($B9855=AA$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!AB9855,\n               IF($B9855=AB$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!AC9855,\n               IF($B9855=AC$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!AD9855,\n               IF($B9855=AD$3,$F9855,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9855=\"\",$E9855=\"N/A\"),0,\n    IF(YEAR($D9855)>YEAR($E9855),0,\n        IF( LEFT($A9855,1)=\"b\",\n               $F9855*'Planning Allocations'!AE9855,\n               IF($B9855=AE$3,$F9855,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9879","v":"TOI384"},{"$f":"'Projected Revenue Requirements'!C9879","v":"ComEd"},{"$f":"'Upgrade Information'!E9879","v":3.2519999999999998},{"$f":"IF('Upgrade Information'!D9879=\"\",\"\",'Upgrade Information'!D9879)","v":"2006-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9879=\"N/A\",\"N/A\",VLOOKUP(B9879,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9879:$AY9879,MATCH($E9879,'Projected Revenue Requirements'!$I9879:$AY9879,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!H9879,\n               IF($B9879=H$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!I9879,\n               IF($B9879=I$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!J9879,\n               IF($B9879=J$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!K9879,\n               IF($B9879=K$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!L9879,\n               IF($B9879=L$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!M9879,\n               IF($B9879=M$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!N9879,\n               IF($B9879=N$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!O9879,\n               IF($B9879=O$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!P9879,\n               IF($B9879=P$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!Q9879,\n               IF($B9879=Q$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!R9879,\n               IF($B9879=R$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!S9879,\n               IF($B9879=S$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!T9879,\n               IF($B9879=T$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!U9879,\n               IF($B9879=U$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!V9879,\n               IF($B9879=V$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!W9879,\n               IF($B9879=W$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!X9879,\n               IF($B9879=X$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!Y9879,\n               IF($B9879=Y$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!Z9879,\n               IF($B9879=Z$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!AA9879,\n               IF($B9879=AA$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!AB9879,\n               IF($B9879=AB$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!AC9879,\n               IF($B9879=AC$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!AD9879,\n               IF($B9879=AD$3,$F9879,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9879=\"\",$E9879=\"N/A\"),0,\n    IF(YEAR($D9879)>YEAR($E9879),0,\n        IF( LEFT($A9879,1)=\"b\",\n               $F9879*'Planning Allocations'!AE9879,\n               IF($B9879=AE$3,$F9879,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9880","v":"TOI385"},{"$f":"'Projected Revenue Requirements'!C9880","v":"ComEd"},{"$f":"'Upgrade Information'!E9880","v":1.163},{"$f":"IF('Upgrade Information'!D9880=\"\",\"\",'Upgrade Information'!D9880)","v":"2006-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9880=\"N/A\",\"N/A\",VLOOKUP(B9880,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9880:$AY9880,MATCH($E9880,'Projected Revenue Requirements'!$I9880:$AY9880,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!H9880,\n               IF($B9880=H$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!I9880,\n               IF($B9880=I$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!J9880,\n               IF($B9880=J$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!K9880,\n               IF($B9880=K$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!L9880,\n               IF($B9880=L$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!M9880,\n               IF($B9880=M$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!N9880,\n               IF($B9880=N$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!O9880,\n               IF($B9880=O$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!P9880,\n               IF($B9880=P$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!Q9880,\n               IF($B9880=Q$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!R9880,\n               IF($B9880=R$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!S9880,\n               IF($B9880=S$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!T9880,\n               IF($B9880=T$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!U9880,\n               IF($B9880=U$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!V9880,\n               IF($B9880=V$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!W9880,\n               IF($B9880=W$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!X9880,\n               IF($B9880=X$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!Y9880,\n               IF($B9880=Y$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!Z9880,\n               IF($B9880=Z$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!AA9880,\n               IF($B9880=AA$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!AB9880,\n               IF($B9880=AB$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!AC9880,\n               IF($B9880=AC$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!AD9880,\n               IF($B9880=AD$3,$F9880,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9880=\"\",$E9880=\"N/A\"),0,\n    IF(YEAR($D9880)>YEAR($E9880),0,\n        IF( LEFT($A9880,1)=\"b\",\n               $F9880*'Planning Allocations'!AE9880,\n               IF($B9880=AE$3,$F9880,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9881","v":"TOI386"},{"$f":"'Projected Revenue Requirements'!C9881","v":"ComEd"},{"$f":"'Upgrade Information'!E9881","v":1.04},{"$f":"IF('Upgrade Information'!D9881=\"\",\"\",'Upgrade Information'!D9881)","v":"2006-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9881=\"N/A\",\"N/A\",VLOOKUP(B9881,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9881:$AY9881,MATCH($E9881,'Projected Revenue Requirements'!$I9881:$AY9881,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!H9881,\n               IF($B9881=H$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!I9881,\n               IF($B9881=I$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!J9881,\n               IF($B9881=J$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!K9881,\n               IF($B9881=K$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!L9881,\n               IF($B9881=L$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!M9881,\n               IF($B9881=M$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!N9881,\n               IF($B9881=N$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!O9881,\n               IF($B9881=O$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!P9881,\n               IF($B9881=P$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!Q9881,\n               IF($B9881=Q$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!R9881,\n               IF($B9881=R$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!S9881,\n               IF($B9881=S$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!T9881,\n               IF($B9881=T$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!U9881,\n               IF($B9881=U$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!V9881,\n               IF($B9881=V$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!W9881,\n               IF($B9881=W$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!X9881,\n               IF($B9881=X$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!Y9881,\n               IF($B9881=Y$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!Z9881,\n               IF($B9881=Z$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!AA9881,\n               IF($B9881=AA$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!AB9881,\n               IF($B9881=AB$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!AC9881,\n               IF($B9881=AC$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!AD9881,\n               IF($B9881=AD$3,$F9881,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9881=\"\",$E9881=\"N/A\"),0,\n    IF(YEAR($D9881)>YEAR($E9881),0,\n        IF( LEFT($A9881,1)=\"b\",\n               $F9881*'Planning Allocations'!AE9881,\n               IF($B9881=AE$3,$F9881,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9882","v":"TOI387"},{"$f":"'Projected Revenue Requirements'!C9882","v":"ComEd"},{"$f":"'Upgrade Information'!E9882","v":0.61399999999999999},{"$f":"IF('Upgrade Information'!D9882=\"\",\"\",'Upgrade Information'!D9882)","v":"2006-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9882=\"N/A\",\"N/A\",VLOOKUP(B9882,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9882:$AY9882,MATCH($E9882,'Projected Revenue Requirements'!$I9882:$AY9882,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!H9882,\n               IF($B9882=H$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!I9882,\n               IF($B9882=I$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!J9882,\n               IF($B9882=J$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!K9882,\n               IF($B9882=K$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!L9882,\n               IF($B9882=L$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!M9882,\n               IF($B9882=M$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!N9882,\n               IF($B9882=N$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!O9882,\n               IF($B9882=O$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!P9882,\n               IF($B9882=P$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!Q9882,\n               IF($B9882=Q$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!R9882,\n               IF($B9882=R$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!S9882,\n               IF($B9882=S$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!T9882,\n               IF($B9882=T$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!U9882,\n               IF($B9882=U$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!V9882,\n               IF($B9882=V$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!W9882,\n               IF($B9882=W$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!X9882,\n               IF($B9882=X$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!Y9882,\n               IF($B9882=Y$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!Z9882,\n               IF($B9882=Z$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!AA9882,\n               IF($B9882=AA$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!AB9882,\n               IF($B9882=AB$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!AC9882,\n               IF($B9882=AC$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!AD9882,\n               IF($B9882=AD$3,$F9882,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9882=\"\",$E9882=\"N/A\"),0,\n    IF(YEAR($D9882)>YEAR($E9882),0,\n        IF( LEFT($A9882,1)=\"b\",\n               $F9882*'Planning Allocations'!AE9882,\n               IF($B9882=AE$3,$F9882,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9883","v":"TOI388"},{"$f":"'Projected Revenue Requirements'!C9883","v":"ComEd"},{"$f":"'Upgrade Information'!E9883","v":0.36299999999999999},{"$f":"IF('Upgrade Information'!D9883=\"\",\"\",'Upgrade Information'!D9883)","v":"2006-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9883=\"N/A\",\"N/A\",VLOOKUP(B9883,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9883:$AY9883,MATCH($E9883,'Projected Revenue Requirements'!$I9883:$AY9883,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!H9883,\n               IF($B9883=H$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!I9883,\n               IF($B9883=I$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!J9883,\n               IF($B9883=J$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!K9883,\n               IF($B9883=K$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!L9883,\n               IF($B9883=L$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!M9883,\n               IF($B9883=M$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!N9883,\n               IF($B9883=N$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!O9883,\n               IF($B9883=O$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!P9883,\n               IF($B9883=P$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!Q9883,\n               IF($B9883=Q$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!R9883,\n               IF($B9883=R$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!S9883,\n               IF($B9883=S$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!T9883,\n               IF($B9883=T$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!U9883,\n               IF($B9883=U$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!V9883,\n               IF($B9883=V$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!W9883,\n               IF($B9883=W$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!X9883,\n               IF($B9883=X$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!Y9883,\n               IF($B9883=Y$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!Z9883,\n               IF($B9883=Z$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!AA9883,\n               IF($B9883=AA$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!AB9883,\n               IF($B9883=AB$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!AC9883,\n               IF($B9883=AC$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!AD9883,\n               IF($B9883=AD$3,$F9883,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9883=\"\",$E9883=\"N/A\"),0,\n    IF(YEAR($D9883)>YEAR($E9883),0,\n        IF( LEFT($A9883,1)=\"b\",\n               $F9883*'Planning Allocations'!AE9883,\n               IF($B9883=AE$3,$F9883,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9884","v":"TOI389"},{"$f":"'Projected Revenue Requirements'!C9884","v":"ComEd"},{"$f":"'Upgrade Information'!E9884","v":0.45},{"$f":"IF('Upgrade Information'!D9884=\"\",\"\",'Upgrade Information'!D9884)","v":"2006-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9884=\"N/A\",\"N/A\",VLOOKUP(B9884,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9884:$AY9884,MATCH($E9884,'Projected Revenue Requirements'!$I9884:$AY9884,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!H9884,\n               IF($B9884=H$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!I9884,\n               IF($B9884=I$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!J9884,\n               IF($B9884=J$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!K9884,\n               IF($B9884=K$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!L9884,\n               IF($B9884=L$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!M9884,\n               IF($B9884=M$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!N9884,\n               IF($B9884=N$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!O9884,\n               IF($B9884=O$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!P9884,\n               IF($B9884=P$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!Q9884,\n               IF($B9884=Q$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!R9884,\n               IF($B9884=R$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!S9884,\n               IF($B9884=S$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!T9884,\n               IF($B9884=T$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!U9884,\n               IF($B9884=U$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!V9884,\n               IF($B9884=V$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!W9884,\n               IF($B9884=W$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!X9884,\n               IF($B9884=X$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!Y9884,\n               IF($B9884=Y$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!Z9884,\n               IF($B9884=Z$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!AA9884,\n               IF($B9884=AA$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!AB9884,\n               IF($B9884=AB$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!AC9884,\n               IF($B9884=AC$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!AD9884,\n               IF($B9884=AD$3,$F9884,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9884=\"\",$E9884=\"N/A\"),0,\n    IF(YEAR($D9884)>YEAR($E9884),0,\n        IF( LEFT($A9884,1)=\"b\",\n               $F9884*'Planning Allocations'!AE9884,\n               IF($B9884=AE$3,$F9884,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9885","v":"TOI390"},{"$f":"'Projected Revenue Requirements'!C9885","v":"ComEd"},{"$f":"'Upgrade Information'!E9885","v":2.65},{"$f":"IF('Upgrade Information'!D9885=\"\",\"\",'Upgrade Information'!D9885)","v":"2007-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9885=\"N/A\",\"N/A\",VLOOKUP(B9885,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9885:$AY9885,MATCH($E9885,'Projected Revenue Requirements'!$I9885:$AY9885,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!H9885,\n               IF($B9885=H$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!I9885,\n               IF($B9885=I$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!J9885,\n               IF($B9885=J$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!K9885,\n               IF($B9885=K$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!L9885,\n               IF($B9885=L$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!M9885,\n               IF($B9885=M$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!N9885,\n               IF($B9885=N$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!O9885,\n               IF($B9885=O$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!P9885,\n               IF($B9885=P$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!Q9885,\n               IF($B9885=Q$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!R9885,\n               IF($B9885=R$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!S9885,\n               IF($B9885=S$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!T9885,\n               IF($B9885=T$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!U9885,\n               IF($B9885=U$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!V9885,\n               IF($B9885=V$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!W9885,\n               IF($B9885=W$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!X9885,\n               IF($B9885=X$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!Y9885,\n               IF($B9885=Y$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!Z9885,\n               IF($B9885=Z$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!AA9885,\n               IF($B9885=AA$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!AB9885,\n               IF($B9885=AB$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!AC9885,\n               IF($B9885=AC$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!AD9885,\n               IF($B9885=AD$3,$F9885,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9885=\"\",$E9885=\"N/A\"),0,\n    IF(YEAR($D9885)>YEAR($E9885),0,\n        IF( LEFT($A9885,1)=\"b\",\n               $F9885*'Planning Allocations'!AE9885,\n               IF($B9885=AE$3,$F9885,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9886","v":"TOI391"},{"$f":"'Projected Revenue Requirements'!C9886","v":"ComEd"},{"$f":"'Upgrade Information'!E9886","v":1.075},{"$f":"IF('Upgrade Information'!D9886=\"\",\"\",'Upgrade Information'!D9886)","v":"2007-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9886=\"N/A\",\"N/A\",VLOOKUP(B9886,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9886:$AY9886,MATCH($E9886,'Projected Revenue Requirements'!$I9886:$AY9886,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!H9886,\n               IF($B9886=H$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!I9886,\n               IF($B9886=I$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!J9886,\n               IF($B9886=J$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!K9886,\n               IF($B9886=K$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!L9886,\n               IF($B9886=L$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!M9886,\n               IF($B9886=M$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!N9886,\n               IF($B9886=N$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!O9886,\n               IF($B9886=O$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!P9886,\n               IF($B9886=P$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!Q9886,\n               IF($B9886=Q$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!R9886,\n               IF($B9886=R$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!S9886,\n               IF($B9886=S$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!T9886,\n               IF($B9886=T$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!U9886,\n               IF($B9886=U$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!V9886,\n               IF($B9886=V$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!W9886,\n               IF($B9886=W$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!X9886,\n               IF($B9886=X$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!Y9886,\n               IF($B9886=Y$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!Z9886,\n               IF($B9886=Z$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!AA9886,\n               IF($B9886=AA$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!AB9886,\n               IF($B9886=AB$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!AC9886,\n               IF($B9886=AC$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!AD9886,\n               IF($B9886=AD$3,$F9886,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9886=\"\",$E9886=\"N/A\"),0,\n    IF(YEAR($D9886)>YEAR($E9886),0,\n        IF( LEFT($A9886,1)=\"b\",\n               $F9886*'Planning Allocations'!AE9886,\n               IF($B9886=AE$3,$F9886,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9887","v":"TOI392"},{"$f":"'Projected Revenue Requirements'!C9887","v":"ComEd"},{"$f":"'Upgrade Information'!E9887","v":1.075},{"$f":"IF('Upgrade Information'!D9887=\"\",\"\",'Upgrade Information'!D9887)","v":"2007-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9887=\"N/A\",\"N/A\",VLOOKUP(B9887,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9887:$AY9887,MATCH($E9887,'Projected Revenue Requirements'!$I9887:$AY9887,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!H9887,\n               IF($B9887=H$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!I9887,\n               IF($B9887=I$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!J9887,\n               IF($B9887=J$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!K9887,\n               IF($B9887=K$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!L9887,\n               IF($B9887=L$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!M9887,\n               IF($B9887=M$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!N9887,\n               IF($B9887=N$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!O9887,\n               IF($B9887=O$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!P9887,\n               IF($B9887=P$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!Q9887,\n               IF($B9887=Q$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!R9887,\n               IF($B9887=R$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!S9887,\n               IF($B9887=S$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!T9887,\n               IF($B9887=T$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!U9887,\n               IF($B9887=U$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!V9887,\n               IF($B9887=V$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!W9887,\n               IF($B9887=W$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!X9887,\n               IF($B9887=X$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!Y9887,\n               IF($B9887=Y$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!Z9887,\n               IF($B9887=Z$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!AA9887,\n               IF($B9887=AA$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!AB9887,\n               IF($B9887=AB$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!AC9887,\n               IF($B9887=AC$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!AD9887,\n               IF($B9887=AD$3,$F9887,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9887=\"\",$E9887=\"N/A\"),0,\n    IF(YEAR($D9887)>YEAR($E9887),0,\n        IF( LEFT($A9887,1)=\"b\",\n               $F9887*'Planning Allocations'!AE9887,\n               IF($B9887=AE$3,$F9887,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9888","v":"TOI393"},{"$f":"'Projected Revenue Requirements'!C9888","v":"ComEd"},{"$f":"'Upgrade Information'!E9888","v":0.15},{"$f":"IF('Upgrade Information'!D9888=\"\",\"\",'Upgrade Information'!D9888)","v":"2007-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9888=\"N/A\",\"N/A\",VLOOKUP(B9888,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9888:$AY9888,MATCH($E9888,'Projected Revenue Requirements'!$I9888:$AY9888,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!H9888,\n               IF($B9888=H$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!I9888,\n               IF($B9888=I$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!J9888,\n               IF($B9888=J$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!K9888,\n               IF($B9888=K$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!L9888,\n               IF($B9888=L$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!M9888,\n               IF($B9888=M$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!N9888,\n               IF($B9888=N$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!O9888,\n               IF($B9888=O$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!P9888,\n               IF($B9888=P$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!Q9888,\n               IF($B9888=Q$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!R9888,\n               IF($B9888=R$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!S9888,\n               IF($B9888=S$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!T9888,\n               IF($B9888=T$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!U9888,\n               IF($B9888=U$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!V9888,\n               IF($B9888=V$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!W9888,\n               IF($B9888=W$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!X9888,\n               IF($B9888=X$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!Y9888,\n               IF($B9888=Y$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!Z9888,\n               IF($B9888=Z$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!AA9888,\n               IF($B9888=AA$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!AB9888,\n               IF($B9888=AB$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!AC9888,\n               IF($B9888=AC$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!AD9888,\n               IF($B9888=AD$3,$F9888,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9888=\"\",$E9888=\"N/A\"),0,\n    IF(YEAR($D9888)>YEAR($E9888),0,\n        IF( LEFT($A9888,1)=\"b\",\n               $F9888*'Planning Allocations'!AE9888,\n               IF($B9888=AE$3,$F9888,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9889","v":"TOI394"},{"$f":"'Projected Revenue Requirements'!C9889","v":"ComEd"},{"$f":"'Upgrade Information'!E9889","v":233.61},{"$f":"IF('Upgrade Information'!D9889=\"\",\"\",'Upgrade Information'!D9889)","v":"2008-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9889=\"N/A\",\"N/A\",VLOOKUP(B9889,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9889:$AY9889,MATCH($E9889,'Projected Revenue Requirements'!$I9889:$AY9889,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!H9889,\n               IF($B9889=H$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!I9889,\n               IF($B9889=I$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!J9889,\n               IF($B9889=J$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!K9889,\n               IF($B9889=K$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!L9889,\n               IF($B9889=L$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!M9889,\n               IF($B9889=M$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!N9889,\n               IF($B9889=N$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!O9889,\n               IF($B9889=O$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!P9889,\n               IF($B9889=P$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!Q9889,\n               IF($B9889=Q$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!R9889,\n               IF($B9889=R$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!S9889,\n               IF($B9889=S$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!T9889,\n               IF($B9889=T$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!U9889,\n               IF($B9889=U$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!V9889,\n               IF($B9889=V$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!W9889,\n               IF($B9889=W$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!X9889,\n               IF($B9889=X$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!Y9889,\n               IF($B9889=Y$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!Z9889,\n               IF($B9889=Z$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!AA9889,\n               IF($B9889=AA$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!AB9889,\n               IF($B9889=AB$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!AC9889,\n               IF($B9889=AC$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!AD9889,\n               IF($B9889=AD$3,$F9889,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9889=\"\",$E9889=\"N/A\"),0,\n    IF(YEAR($D9889)>YEAR($E9889),0,\n        IF( LEFT($A9889,1)=\"b\",\n               $F9889*'Planning Allocations'!AE9889,\n               IF($B9889=AE$3,$F9889,0)\n           )\n       )\n   )","v":0},null,{"$f":"IF(AG$2=0,0,H9889/AG$2)","v":0},{"$f":"IF(AH$2=0,0,I9889/AH$2)","v":0},{"$f":"IF(AI$2=0,0,J9889/AI$2)","v":0},{"$f":"IF(AJ$2=0,0,K9889/AJ$2)","v":0},{"$f":"IF(AK$2=0,0,L9889/AK$2)","v":0},{"$f":"IF(AL$2=0,0,M9889/AL$2)","v":0},{"$f":"IF(AM$2=0,0,N9889/AM$2)","v":0},{"$f":"IF(AN$2=0,0,O9889/AN$2)","v":0},{"$f":"IF(AO$2=0,0,P9889/AO$2)","v":0},{"$f":"IF(AP$2=0,0,Q9889/AP$2)","v":0},{"$f":"IF(AQ$2=0,0,R9889/AQ$2)","v":0},{"$f":"IF(AR$2=0,0,S9889/AR$2)","v":0},{"$f":"IF(AS$2=0,0,T9889/AS$2)","v":0},{"$f":"IF(AT$2=0,0,U9889/AT$2)","v":0},{"$f":"IF(AU$2=0,0,V9889/AU$2)","v":0},{"$f":"IF(AV$2=0,0,W9889/AV$2)","v":0},{"$f":"IF(AW$2=0,0,X9889/AW$2)","v":0},{"$f":"IF(AX$2=0,0,Y9889/AX$2)","v":0},{"$f":"IF(AY$2=0,0,Z9889/AY$2)","v":0},{"$f":"IF(AZ$2=0,0,AA9889/AZ$2)","v":0},{"$f":"IF(BA$2=0,0,AB9889/BA$2)","v":0},{"$f":"IF(BB$2=0,0,AC9889/BB$2)","v":0},{"$f":"IF(BC$2=0,0,AD9889/BC$2)","v":0},{"$f":"IF(BD$2=0,0,AE9889/BD$2)","v":0}]
[{"$f":"'Upgrade Information'!B9890","v":"TOI395"},{"$f":"'Projected Revenue Requirements'!C9890","v":"ComEd"},{"$f":"'Upgrade Information'!E9890","v":0.6},{"$f":"IF('Upgrade Information'!D9890=\"\",\"\",'Upgrade Information'!D9890)","v":"2008-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9890=\"N/A\",\"N/A\",VLOOKUP(B9890,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9890:$AY9890,MATCH($E9890,'Projected Revenue Requirements'!$I9890:$AY9890,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!H9890,\n               IF($B9890=H$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!I9890,\n               IF($B9890=I$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!J9890,\n               IF($B9890=J$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!K9890,\n               IF($B9890=K$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!L9890,\n               IF($B9890=L$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!M9890,\n               IF($B9890=M$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!N9890,\n               IF($B9890=N$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!O9890,\n               IF($B9890=O$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!P9890,\n               IF($B9890=P$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!Q9890,\n               IF($B9890=Q$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!R9890,\n               IF($B9890=R$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!S9890,\n               IF($B9890=S$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!T9890,\n               IF($B9890=T$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!U9890,\n               IF($B9890=U$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!V9890,\n               IF($B9890=V$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!W9890,\n               IF($B9890=W$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!X9890,\n               IF($B9890=X$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!Y9890,\n               IF($B9890=Y$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!Z9890,\n               IF($B9890=Z$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!AA9890,\n               IF($B9890=AA$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!AB9890,\n               IF($B9890=AB$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!AC9890,\n               IF($B9890=AC$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!AD9890,\n               IF($B9890=AD$3,$F9890,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9890=\"\",$E9890=\"N/A\"),0,\n    IF(YEAR($D9890)>YEAR($E9890),0,\n        IF( LEFT($A9890,1)=\"b\",\n               $F9890*'Planning Allocations'!AE9890,\n               IF($B9890=AE$3,$F9890,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9891","v":"TOI396"},{"$f":"'Projected Revenue Requirements'!C9891","v":"ComEd"},{"$f":"'Upgrade Information'!E9891","v":5},{"$f":"IF('Upgrade Information'!D9891=\"\",\"\",'Upgrade Information'!D9891)","v":"2008-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9891=\"N/A\",\"N/A\",VLOOKUP(B9891,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9891:$AY9891,MATCH($E9891,'Projected Revenue Requirements'!$I9891:$AY9891,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!H9891,\n               IF($B9891=H$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!I9891,\n               IF($B9891=I$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!J9891,\n               IF($B9891=J$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!K9891,\n               IF($B9891=K$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!L9891,\n               IF($B9891=L$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!M9891,\n               IF($B9891=M$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!N9891,\n               IF($B9891=N$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!O9891,\n               IF($B9891=O$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!P9891,\n               IF($B9891=P$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!Q9891,\n               IF($B9891=Q$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!R9891,\n               IF($B9891=R$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!S9891,\n               IF($B9891=S$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!T9891,\n               IF($B9891=T$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!U9891,\n               IF($B9891=U$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!V9891,\n               IF($B9891=V$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!W9891,\n               IF($B9891=W$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!X9891,\n               IF($B9891=X$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!Y9891,\n               IF($B9891=Y$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!Z9891,\n               IF($B9891=Z$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!AA9891,\n               IF($B9891=AA$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!AB9891,\n               IF($B9891=AB$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!AC9891,\n               IF($B9891=AC$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!AD9891,\n               IF($B9891=AD$3,$F9891,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9891=\"\",$E9891=\"N/A\"),0,\n    IF(YEAR($D9891)>YEAR($E9891),0,\n        IF( LEFT($A9891,1)=\"b\",\n               $F9891*'Planning Allocations'!AE9891,\n               IF($B9891=AE$3,$F9891,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9892","v":"TOI397"},{"$f":"'Projected Revenue Requirements'!C9892","v":"ComEd"},{"$f":"'Upgrade Information'!E9892","v":3.3},{"$f":"IF('Upgrade Information'!D9892=\"\",\"\",'Upgrade Information'!D9892)","v":"2008-05-24"},{"$f":"IF('Current Monthly Zonal Charges'!E9892=\"N/A\",\"N/A\",VLOOKUP(B9892,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9892:$AY9892,MATCH($E9892,'Projected Revenue Requirements'!$I9892:$AY9892,0)+2)/12","v":26687.77167086703},null,{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!H9892,\n               IF($B9892=H$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!I9892,\n               IF($B9892=I$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!J9892,\n               IF($B9892=J$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!K9892,\n               IF($B9892=K$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!L9892,\n               IF($B9892=L$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!M9892,\n               IF($B9892=M$3,$F9892,0)\n           )\n       )\n   )","v":26687.77167086703},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!N9892,\n               IF($B9892=N$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!O9892,\n               IF($B9892=O$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!P9892,\n               IF($B9892=P$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!Q9892,\n               IF($B9892=Q$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!R9892,\n               IF($B9892=R$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!S9892,\n               IF($B9892=S$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!T9892,\n               IF($B9892=T$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!U9892,\n               IF($B9892=U$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!V9892,\n               IF($B9892=V$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!W9892,\n               IF($B9892=W$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!X9892,\n               IF($B9892=X$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!Y9892,\n               IF($B9892=Y$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!Z9892,\n               IF($B9892=Z$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!AA9892,\n               IF($B9892=AA$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!AB9892,\n               IF($B9892=AB$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!AC9892,\n               IF($B9892=AC$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!AD9892,\n               IF($B9892=AD$3,$F9892,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9892=\"\",$E9892=\"N/A\"),0,\n    IF(YEAR($D9892)>YEAR($E9892),0,\n        IF( LEFT($A9892,1)=\"b\",\n               $F9892*'Planning Allocations'!AE9892,\n               IF($B9892=AE$3,$F9892,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,1.2551686163240585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9893","v":"TOI398"},{"$f":"'Projected Revenue Requirements'!C9893","v":"ComEd"},{"$f":"'Upgrade Information'!E9893","v":2},{"$f":"IF('Upgrade Information'!D9893=\"\",\"\",'Upgrade Information'!D9893)","v":"2008-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9893=\"N/A\",\"N/A\",VLOOKUP(B9893,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9893:$AY9893,MATCH($E9893,'Projected Revenue Requirements'!$I9893:$AY9893,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!H9893,\n               IF($B9893=H$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!I9893,\n               IF($B9893=I$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!J9893,\n               IF($B9893=J$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!K9893,\n               IF($B9893=K$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!L9893,\n               IF($B9893=L$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!M9893,\n               IF($B9893=M$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!N9893,\n               IF($B9893=N$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!O9893,\n               IF($B9893=O$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!P9893,\n               IF($B9893=P$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!Q9893,\n               IF($B9893=Q$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!R9893,\n               IF($B9893=R$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!S9893,\n               IF($B9893=S$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!T9893,\n               IF($B9893=T$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!U9893,\n               IF($B9893=U$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!V9893,\n               IF($B9893=V$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!W9893,\n               IF($B9893=W$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!X9893,\n               IF($B9893=X$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!Y9893,\n               IF($B9893=Y$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!Z9893,\n               IF($B9893=Z$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!AA9893,\n               IF($B9893=AA$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!AB9893,\n               IF($B9893=AB$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!AC9893,\n               IF($B9893=AC$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!AD9893,\n               IF($B9893=AD$3,$F9893,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9893=\"\",$E9893=\"N/A\"),0,\n    IF(YEAR($D9893)>YEAR($E9893),0,\n        IF( LEFT($A9893,1)=\"b\",\n               $F9893*'Planning Allocations'!AE9893,\n               IF($B9893=AE$3,$F9893,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9894","v":"TOI399"},{"$f":"'Projected Revenue Requirements'!C9894","v":"ComEd"},{"$f":"'Upgrade Information'!E9894","v":2.5},{"$f":"IF('Upgrade Information'!D9894=\"\",\"\",'Upgrade Information'!D9894)","v":"2008-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9894=\"N/A\",\"N/A\",VLOOKUP(B9894,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9894:$AY9894,MATCH($E9894,'Projected Revenue Requirements'!$I9894:$AY9894,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!H9894,\n               IF($B9894=H$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!I9894,\n               IF($B9894=I$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!J9894,\n               IF($B9894=J$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!K9894,\n               IF($B9894=K$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!L9894,\n               IF($B9894=L$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!M9894,\n               IF($B9894=M$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!N9894,\n               IF($B9894=N$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!O9894,\n               IF($B9894=O$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!P9894,\n               IF($B9894=P$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!Q9894,\n               IF($B9894=Q$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!R9894,\n               IF($B9894=R$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!S9894,\n               IF($B9894=S$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!T9894,\n               IF($B9894=T$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!U9894,\n               IF($B9894=U$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!V9894,\n               IF($B9894=V$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!W9894,\n               IF($B9894=W$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!X9894,\n               IF($B9894=X$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!Y9894,\n               IF($B9894=Y$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!Z9894,\n               IF($B9894=Z$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!AA9894,\n               IF($B9894=AA$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!AB9894,\n               IF($B9894=AB$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!AC9894,\n               IF($B9894=AC$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!AD9894,\n               IF($B9894=AD$3,$F9894,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9894=\"\",$E9894=\"N/A\"),0,\n    IF(YEAR($D9894)>YEAR($E9894),0,\n        IF( LEFT($A9894,1)=\"b\",\n               $F9894*'Planning Allocations'!AE9894,\n               IF($B9894=AE$3,$F9894,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9895","v":"TOI400"},{"$f":"'Projected Revenue Requirements'!C9895","v":"ComEd"},{"$f":"'Upgrade Information'!E9895","v":1.7},{"$f":"IF('Upgrade Information'!D9895=\"\",\"\",'Upgrade Information'!D9895)","v":"2009-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9895=\"N/A\",\"N/A\",VLOOKUP(B9895,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9895:$AY9895,MATCH($E9895,'Projected Revenue Requirements'!$I9895:$AY9895,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!H9895,\n               IF($B9895=H$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!I9895,\n               IF($B9895=I$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!J9895,\n               IF($B9895=J$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!K9895,\n               IF($B9895=K$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!L9895,\n               IF($B9895=L$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!M9895,\n               IF($B9895=M$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!N9895,\n               IF($B9895=N$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!O9895,\n               IF($B9895=O$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!P9895,\n               IF($B9895=P$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!Q9895,\n               IF($B9895=Q$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!R9895,\n               IF($B9895=R$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!S9895,\n               IF($B9895=S$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!T9895,\n               IF($B9895=T$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!U9895,\n               IF($B9895=U$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!V9895,\n               IF($B9895=V$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!W9895,\n               IF($B9895=W$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!X9895,\n               IF($B9895=X$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!Y9895,\n               IF($B9895=Y$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!Z9895,\n               IF($B9895=Z$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!AA9895,\n               IF($B9895=AA$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!AB9895,\n               IF($B9895=AB$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!AC9895,\n               IF($B9895=AC$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!AD9895,\n               IF($B9895=AD$3,$F9895,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9895=\"\",$E9895=\"N/A\"),0,\n    IF(YEAR($D9895)>YEAR($E9895),0,\n        IF( LEFT($A9895,1)=\"b\",\n               $F9895*'Planning Allocations'!AE9895,\n               IF($B9895=AE$3,$F9895,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9896","v":"TOI401"},{"$f":"'Projected Revenue Requirements'!C9896","v":"ComEd"},{"$f":"'Upgrade Information'!E9896","v":1.35},{"$f":"IF('Upgrade Information'!D9896=\"\",\"\",'Upgrade Information'!D9896)","v":"2009-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9896=\"N/A\",\"N/A\",VLOOKUP(B9896,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9896:$AY9896,MATCH($E9896,'Projected Revenue Requirements'!$I9896:$AY9896,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!H9896,\n               IF($B9896=H$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!I9896,\n               IF($B9896=I$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!J9896,\n               IF($B9896=J$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!K9896,\n               IF($B9896=K$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!L9896,\n               IF($B9896=L$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!M9896,\n               IF($B9896=M$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!N9896,\n               IF($B9896=N$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!O9896,\n               IF($B9896=O$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!P9896,\n               IF($B9896=P$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!Q9896,\n               IF($B9896=Q$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!R9896,\n               IF($B9896=R$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!S9896,\n               IF($B9896=S$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!T9896,\n               IF($B9896=T$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!U9896,\n               IF($B9896=U$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!V9896,\n               IF($B9896=V$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!W9896,\n               IF($B9896=W$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!X9896,\n               IF($B9896=X$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!Y9896,\n               IF($B9896=Y$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!Z9896,\n               IF($B9896=Z$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!AA9896,\n               IF($B9896=AA$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!AB9896,\n               IF($B9896=AB$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!AC9896,\n               IF($B9896=AC$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!AD9896,\n               IF($B9896=AD$3,$F9896,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9896=\"\",$E9896=\"N/A\"),0,\n    IF(YEAR($D9896)>YEAR($E9896),0,\n        IF( LEFT($A9896,1)=\"b\",\n               $F9896*'Planning Allocations'!AE9896,\n               IF($B9896=AE$3,$F9896,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9897","v":"TOI402"},{"$f":"'Projected Revenue Requirements'!C9897","v":"ComEd"},{"$f":"'Upgrade Information'!E9897","v":4},{"$f":"IF('Upgrade Information'!D9897=\"\",\"\",'Upgrade Information'!D9897)","v":"2009-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9897=\"N/A\",\"N/A\",VLOOKUP(B9897,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9897:$AY9897,MATCH($E9897,'Projected Revenue Requirements'!$I9897:$AY9897,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!H9897,\n               IF($B9897=H$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!I9897,\n               IF($B9897=I$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!J9897,\n               IF($B9897=J$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!K9897,\n               IF($B9897=K$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!L9897,\n               IF($B9897=L$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!M9897,\n               IF($B9897=M$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!N9897,\n               IF($B9897=N$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!O9897,\n               IF($B9897=O$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!P9897,\n               IF($B9897=P$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!Q9897,\n               IF($B9897=Q$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!R9897,\n               IF($B9897=R$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!S9897,\n               IF($B9897=S$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!T9897,\n               IF($B9897=T$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!U9897,\n               IF($B9897=U$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!V9897,\n               IF($B9897=V$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!W9897,\n               IF($B9897=W$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!X9897,\n               IF($B9897=X$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!Y9897,\n               IF($B9897=Y$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!Z9897,\n               IF($B9897=Z$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!AA9897,\n               IF($B9897=AA$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!AB9897,\n               IF($B9897=AB$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!AC9897,\n               IF($B9897=AC$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!AD9897,\n               IF($B9897=AD$3,$F9897,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9897=\"\",$E9897=\"N/A\"),0,\n    IF(YEAR($D9897)>YEAR($E9897),0,\n        IF( LEFT($A9897,1)=\"b\",\n               $F9897*'Planning Allocations'!AE9897,\n               IF($B9897=AE$3,$F9897,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9898","v":"TOI403"},{"$f":"'Projected Revenue Requirements'!C9898","v":"ComEd"},{"$f":"'Upgrade Information'!E9898","v":7},{"$f":"IF('Upgrade Information'!D9898=\"\",\"\",'Upgrade Information'!D9898)","v":"2010-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9898=\"N/A\",\"N/A\",VLOOKUP(B9898,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9898:$AY9898,MATCH($E9898,'Projected Revenue Requirements'!$I9898:$AY9898,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!H9898,\n               IF($B9898=H$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!I9898,\n               IF($B9898=I$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!J9898,\n               IF($B9898=J$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!K9898,\n               IF($B9898=K$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!L9898,\n               IF($B9898=L$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!M9898,\n               IF($B9898=M$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!N9898,\n               IF($B9898=N$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!O9898,\n               IF($B9898=O$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!P9898,\n               IF($B9898=P$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!Q9898,\n               IF($B9898=Q$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!R9898,\n               IF($B9898=R$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!S9898,\n               IF($B9898=S$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!T9898,\n               IF($B9898=T$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!U9898,\n               IF($B9898=U$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!V9898,\n               IF($B9898=V$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!W9898,\n               IF($B9898=W$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!X9898,\n               IF($B9898=X$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!Y9898,\n               IF($B9898=Y$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!Z9898,\n               IF($B9898=Z$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!AA9898,\n               IF($B9898=AA$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!AB9898,\n               IF($B9898=AB$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!AC9898,\n               IF($B9898=AC$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!AD9898,\n               IF($B9898=AD$3,$F9898,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9898=\"\",$E9898=\"N/A\"),0,\n    IF(YEAR($D9898)>YEAR($E9898),0,\n        IF( LEFT($A9898,1)=\"b\",\n               $F9898*'Planning Allocations'!AE9898,\n               IF($B9898=AE$3,$F9898,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9899","v":"TOI404"},{"$f":"'Projected Revenue Requirements'!C9899","v":"ComEd"},{"$f":"'Upgrade Information'!E9899","v":3.15},{"$f":"IF('Upgrade Information'!D9899=\"\",\"\",'Upgrade Information'!D9899)","v":"2010-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9899=\"N/A\",\"N/A\",VLOOKUP(B9899,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9899:$AY9899,MATCH($E9899,'Projected Revenue Requirements'!$I9899:$AY9899,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!H9899,\n               IF($B9899=H$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!I9899,\n               IF($B9899=I$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!J9899,\n               IF($B9899=J$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!K9899,\n               IF($B9899=K$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!L9899,\n               IF($B9899=L$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!M9899,\n               IF($B9899=M$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!N9899,\n               IF($B9899=N$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!O9899,\n               IF($B9899=O$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!P9899,\n               IF($B9899=P$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!Q9899,\n               IF($B9899=Q$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!R9899,\n               IF($B9899=R$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!S9899,\n               IF($B9899=S$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!T9899,\n               IF($B9899=T$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!U9899,\n               IF($B9899=U$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!V9899,\n               IF($B9899=V$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!W9899,\n               IF($B9899=W$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!X9899,\n               IF($B9899=X$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!Y9899,\n               IF($B9899=Y$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!Z9899,\n               IF($B9899=Z$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!AA9899,\n               IF($B9899=AA$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!AB9899,\n               IF($B9899=AB$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!AC9899,\n               IF($B9899=AC$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!AD9899,\n               IF($B9899=AD$3,$F9899,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9899=\"\",$E9899=\"N/A\"),0,\n    IF(YEAR($D9899)>YEAR($E9899),0,\n        IF( LEFT($A9899,1)=\"b\",\n               $F9899*'Planning Allocations'!AE9899,\n               IF($B9899=AE$3,$F9899,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9900","v":"TOI405"},{"$f":"'Projected Revenue Requirements'!C9900","v":"ComEd"},{"$f":"'Upgrade Information'!E9900","v":7},{"$f":"IF('Upgrade Information'!D9900=\"\",\"\",'Upgrade Information'!D9900)","v":"2010-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9900=\"N/A\",\"N/A\",VLOOKUP(B9900,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9900:$AY9900,MATCH($E9900,'Projected Revenue Requirements'!$I9900:$AY9900,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!H9900,\n               IF($B9900=H$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!I9900,\n               IF($B9900=I$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!J9900,\n               IF($B9900=J$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!K9900,\n               IF($B9900=K$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!L9900,\n               IF($B9900=L$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!M9900,\n               IF($B9900=M$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!N9900,\n               IF($B9900=N$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!O9900,\n               IF($B9900=O$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!P9900,\n               IF($B9900=P$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!Q9900,\n               IF($B9900=Q$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!R9900,\n               IF($B9900=R$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!S9900,\n               IF($B9900=S$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!T9900,\n               IF($B9900=T$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!U9900,\n               IF($B9900=U$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!V9900,\n               IF($B9900=V$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!W9900,\n               IF($B9900=W$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!X9900,\n               IF($B9900=X$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!Y9900,\n               IF($B9900=Y$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!Z9900,\n               IF($B9900=Z$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!AA9900,\n               IF($B9900=AA$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!AB9900,\n               IF($B9900=AB$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!AC9900,\n               IF($B9900=AC$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!AD9900,\n               IF($B9900=AD$3,$F9900,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9900=\"\",$E9900=\"N/A\"),0,\n    IF(YEAR($D9900)>YEAR($E9900),0,\n        IF( LEFT($A9900,1)=\"b\",\n               $F9900*'Planning Allocations'!AE9900,\n               IF($B9900=AE$3,$F9900,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9901","v":"TOI406"},{"$f":"'Projected Revenue Requirements'!C9901","v":"ComEd"},{"$f":"'Upgrade Information'!E9901","v":2.25},{"$f":"IF('Upgrade Information'!D9901=\"\",\"\",'Upgrade Information'!D9901)","v":"2010-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9901=\"N/A\",\"N/A\",VLOOKUP(B9901,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9901:$AY9901,MATCH($E9901,'Projected Revenue Requirements'!$I9901:$AY9901,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!H9901,\n               IF($B9901=H$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!I9901,\n               IF($B9901=I$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!J9901,\n               IF($B9901=J$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!K9901,\n               IF($B9901=K$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!L9901,\n               IF($B9901=L$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!M9901,\n               IF($B9901=M$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!N9901,\n               IF($B9901=N$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!O9901,\n               IF($B9901=O$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!P9901,\n               IF($B9901=P$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!Q9901,\n               IF($B9901=Q$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!R9901,\n               IF($B9901=R$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!S9901,\n               IF($B9901=S$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!T9901,\n               IF($B9901=T$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!U9901,\n               IF($B9901=U$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!V9901,\n               IF($B9901=V$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!W9901,\n               IF($B9901=W$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!X9901,\n               IF($B9901=X$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!Y9901,\n               IF($B9901=Y$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!Z9901,\n               IF($B9901=Z$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!AA9901,\n               IF($B9901=AA$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!AB9901,\n               IF($B9901=AB$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!AC9901,\n               IF($B9901=AC$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!AD9901,\n               IF($B9901=AD$3,$F9901,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9901=\"\",$E9901=\"N/A\"),0,\n    IF(YEAR($D9901)>YEAR($E9901),0,\n        IF( LEFT($A9901,1)=\"b\",\n               $F9901*'Planning Allocations'!AE9901,\n               IF($B9901=AE$3,$F9901,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9902","v":"TOI407"},{"$f":"'Projected Revenue Requirements'!C9902","v":"ComEd"},{"$f":"'Upgrade Information'!E9902","v":2.25},{"$f":"IF('Upgrade Information'!D9902=\"\",\"\",'Upgrade Information'!D9902)","v":"2010-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9902=\"N/A\",\"N/A\",VLOOKUP(B9902,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9902:$AY9902,MATCH($E9902,'Projected Revenue Requirements'!$I9902:$AY9902,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!H9902,\n               IF($B9902=H$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!I9902,\n               IF($B9902=I$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!J9902,\n               IF($B9902=J$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!K9902,\n               IF($B9902=K$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!L9902,\n               IF($B9902=L$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!M9902,\n               IF($B9902=M$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!N9902,\n               IF($B9902=N$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!O9902,\n               IF($B9902=O$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!P9902,\n               IF($B9902=P$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!Q9902,\n               IF($B9902=Q$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!R9902,\n               IF($B9902=R$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!S9902,\n               IF($B9902=S$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!T9902,\n               IF($B9902=T$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!U9902,\n               IF($B9902=U$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!V9902,\n               IF($B9902=V$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!W9902,\n               IF($B9902=W$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!X9902,\n               IF($B9902=X$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!Y9902,\n               IF($B9902=Y$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!Z9902,\n               IF($B9902=Z$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!AA9902,\n               IF($B9902=AA$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!AB9902,\n               IF($B9902=AB$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!AC9902,\n               IF($B9902=AC$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!AD9902,\n               IF($B9902=AD$3,$F9902,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9902=\"\",$E9902=\"N/A\"),0,\n    IF(YEAR($D9902)>YEAR($E9902),0,\n        IF( LEFT($A9902,1)=\"b\",\n               $F9902*'Planning Allocations'!AE9902,\n               IF($B9902=AE$3,$F9902,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9903","v":"TOI408"},{"$f":"'Projected Revenue Requirements'!C9903","v":"ComEd"},{"$f":"'Upgrade Information'!E9903","v":0.95},{"$f":"IF('Upgrade Information'!D9903=\"\",\"\",'Upgrade Information'!D9903)","v":"2009-05-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9903=\"N/A\",\"N/A\",VLOOKUP(B9903,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9903:$AY9903,MATCH($E9903,'Projected Revenue Requirements'!$I9903:$AY9903,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!H9903,\n               IF($B9903=H$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!I9903,\n               IF($B9903=I$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!J9903,\n               IF($B9903=J$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!K9903,\n               IF($B9903=K$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!L9903,\n               IF($B9903=L$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!M9903,\n               IF($B9903=M$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!N9903,\n               IF($B9903=N$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!O9903,\n               IF($B9903=O$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!P9903,\n               IF($B9903=P$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!Q9903,\n               IF($B9903=Q$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!R9903,\n               IF($B9903=R$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!S9903,\n               IF($B9903=S$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!T9903,\n               IF($B9903=T$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!U9903,\n               IF($B9903=U$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!V9903,\n               IF($B9903=V$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!W9903,\n               IF($B9903=W$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!X9903,\n               IF($B9903=X$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!Y9903,\n               IF($B9903=Y$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!Z9903,\n               IF($B9903=Z$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!AA9903,\n               IF($B9903=AA$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!AB9903,\n               IF($B9903=AB$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!AC9903,\n               IF($B9903=AC$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!AD9903,\n               IF($B9903=AD$3,$F9903,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9903=\"\",$E9903=\"N/A\"),0,\n    IF(YEAR($D9903)>YEAR($E9903),0,\n        IF( LEFT($A9903,1)=\"b\",\n               $F9903*'Planning Allocations'!AE9903,\n               IF($B9903=AE$3,$F9903,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9904","v":"TOI409"},{"$f":"'Projected Revenue Requirements'!C9904","v":"AEP"},{"$f":"'Upgrade Information'!E9904","v":0.4},{"$f":"IF('Upgrade Information'!D9904=\"\",\"\",'Upgrade Information'!D9904)","v":"2010-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9904=\"N/A\",\"N/A\",VLOOKUP(B9904,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9904:$AY9904,MATCH($E9904,'Projected Revenue Requirements'!$I9904:$AY9904,0)+2)/12","v":3155.0847233264226},null,{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!H9904,\n               IF($B9904=H$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!I9904,\n               IF($B9904=I$3,$F9904,0)\n           )\n       )\n   )","v":3155.0847233264226},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!J9904,\n               IF($B9904=J$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!K9904,\n               IF($B9904=K$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!L9904,\n               IF($B9904=L$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!M9904,\n               IF($B9904=M$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!N9904,\n               IF($B9904=N$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!O9904,\n               IF($B9904=O$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!P9904,\n               IF($B9904=P$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!Q9904,\n               IF($B9904=Q$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!R9904,\n               IF($B9904=R$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!S9904,\n               IF($B9904=S$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!T9904,\n               IF($B9904=T$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!U9904,\n               IF($B9904=U$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!V9904,\n               IF($B9904=V$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!W9904,\n               IF($B9904=W$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!X9904,\n               IF($B9904=X$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!Y9904,\n               IF($B9904=Y$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!Z9904,\n               IF($B9904=Z$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!AA9904,\n               IF($B9904=AA$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!AB9904,\n               IF($B9904=AB$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!AC9904,\n               IF($B9904=AC$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!AD9904,\n               IF($B9904=AD$3,$F9904,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9904=\"\",$E9904=\"N/A\"),0,\n    IF(YEAR($D9904)>YEAR($E9904),0,\n        IF( LEFT($A9904,1)=\"b\",\n               $F9904*'Planning Allocations'!AE9904,\n               IF($B9904=AE$3,$F9904,0)\n           )\n       )\n   )","v":0},null,0,0.14528112516525793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9905","v":"TOI410"},{"$f":"'Projected Revenue Requirements'!C9905","v":"AEP"},{"$f":"'Upgrade Information'!E9905","v":0.7},{"$f":"IF('Upgrade Information'!D9905=\"\",\"\",'Upgrade Information'!D9905)","v":"2005-11-23"},{"$f":"IF('Current Monthly Zonal Charges'!E9905=\"N/A\",\"N/A\",VLOOKUP(B9905,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9905:$AY9905,MATCH($E9905,'Projected Revenue Requirements'!$I9905:$AY9905,0)+2)/12","v":4537.7197037082597},null,{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!H9905,\n               IF($B9905=H$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!I9905,\n               IF($B9905=I$3,$F9905,0)\n           )\n       )\n   )","v":4537.7197037082597},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!J9905,\n               IF($B9905=J$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!K9905,\n               IF($B9905=K$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!L9905,\n               IF($B9905=L$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!M9905,\n               IF($B9905=M$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!N9905,\n               IF($B9905=N$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!O9905,\n               IF($B9905=O$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!P9905,\n               IF($B9905=P$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!Q9905,\n               IF($B9905=Q$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!R9905,\n               IF($B9905=R$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!S9905,\n               IF($B9905=S$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!T9905,\n               IF($B9905=T$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!U9905,\n               IF($B9905=U$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!V9905,\n               IF($B9905=V$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!W9905,\n               IF($B9905=W$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!X9905,\n               IF($B9905=X$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!Y9905,\n               IF($B9905=Y$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!Z9905,\n               IF($B9905=Z$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!AA9905,\n               IF($B9905=AA$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!AB9905,\n               IF($B9905=AB$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!AC9905,\n               IF($B9905=AC$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!AD9905,\n               IF($B9905=AD$3,$F9905,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9905=\"\",$E9905=\"N/A\"),0,\n    IF(YEAR($D9905)>YEAR($E9905),0,\n        IF( LEFT($A9905,1)=\"b\",\n               $F9905*'Planning Allocations'!AE9905,\n               IF($B9905=AE$3,$F9905,0)\n           )\n       )\n   )","v":0},null,0,0.20894685311152317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9906","v":"TOI411"},{"$f":"'Projected Revenue Requirements'!C9906","v":"ComEd"},{"$f":"'Upgrade Information'!E9906","v":0.73},{"$f":"IF('Upgrade Information'!D9906=\"\",\"\",'Upgrade Information'!D9906)","v":"2008-02-08"},{"$f":"IF('Current Monthly Zonal Charges'!E9906=\"N/A\",\"N/A\",VLOOKUP(B9906,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9906:$AY9906,MATCH($E9906,'Projected Revenue Requirements'!$I9906:$AY9906,0)+2)/12","v":5852.3955643672189},null,{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!H9906,\n               IF($B9906=H$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!I9906,\n               IF($B9906=I$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!J9906,\n               IF($B9906=J$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!K9906,\n               IF($B9906=K$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!L9906,\n               IF($B9906=L$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!M9906,\n               IF($B9906=M$3,$F9906,0)\n           )\n       )\n   )","v":5852.3955643672189},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!N9906,\n               IF($B9906=N$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!O9906,\n               IF($B9906=O$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!P9906,\n               IF($B9906=P$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!Q9906,\n               IF($B9906=Q$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!R9906,\n               IF($B9906=R$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!S9906,\n               IF($B9906=S$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!T9906,\n               IF($B9906=T$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!U9906,\n               IF($B9906=U$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!V9906,\n               IF($B9906=V$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!W9906,\n               IF($B9906=W$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!X9906,\n               IF($B9906=X$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!Y9906,\n               IF($B9906=Y$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!Z9906,\n               IF($B9906=Z$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!AA9906,\n               IF($B9906=AA$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!AB9906,\n               IF($B9906=AB$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!AC9906,\n               IF($B9906=AC$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!AD9906,\n               IF($B9906=AD$3,$F9906,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9906=\"\",$E9906=\"N/A\"),0,\n    IF(YEAR($D9906)>YEAR($E9906),0,\n        IF( LEFT($A9906,1)=\"b\",\n               $F9906*'Planning Allocations'!AE9906,\n               IF($B9906=AE$3,$F9906,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.27524753034089533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9907","v":"TOI412"},{"$f":"'Projected Revenue Requirements'!C9907","v":"ComEd"},{"$f":"'Upgrade Information'!E9907","v":0.13},{"$f":"IF('Upgrade Information'!D9907=\"\",\"\",'Upgrade Information'!D9907)","v":"2008-02-14"},{"$f":"IF('Current Monthly Zonal Charges'!E9907=\"N/A\",\"N/A\",VLOOKUP(B9907,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9907:$AY9907,MATCH($E9907,'Projected Revenue Requirements'!$I9907:$AY9907,0)+2)/12","v":1042.2074292708746},null,{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!H9907,\n               IF($B9907=H$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!I9907,\n               IF($B9907=I$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!J9907,\n               IF($B9907=J$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!K9907,\n               IF($B9907=K$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!L9907,\n               IF($B9907=L$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!M9907,\n               IF($B9907=M$3,$F9907,0)\n           )\n       )\n   )","v":1042.2074292708746},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!N9907,\n               IF($B9907=N$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!O9907,\n               IF($B9907=O$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!P9907,\n               IF($B9907=P$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!Q9907,\n               IF($B9907=Q$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!R9907,\n               IF($B9907=R$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!S9907,\n               IF($B9907=S$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!T9907,\n               IF($B9907=T$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!U9907,\n               IF($B9907=U$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!V9907,\n               IF($B9907=V$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!W9907,\n               IF($B9907=W$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!X9907,\n               IF($B9907=X$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!Y9907,\n               IF($B9907=Y$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!Z9907,\n               IF($B9907=Z$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!AA9907,\n               IF($B9907=AA$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!AB9907,\n               IF($B9907=AB$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!AC9907,\n               IF($B9907=AC$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!AD9907,\n               IF($B9907=AD$3,$F9907,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9907=\"\",$E9907=\"N/A\"),0,\n    IF(YEAR($D9907)>YEAR($E9907),0,\n        IF( LEFT($A9907,1)=\"b\",\n               $F9907*'Planning Allocations'!AE9907,\n               IF($B9907=AE$3,$F9907,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,4.9016683485364927E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9908","v":"TOI413"},{"$f":"'Projected Revenue Requirements'!C9908","v":"ComEd"},{"$f":"'Upgrade Information'!E9908","v":1.44},{"$f":"IF('Upgrade Information'!D9908=\"\",\"\",'Upgrade Information'!D9908)","v":"2007-12-20"},{"$f":"IF('Current Monthly Zonal Charges'!E9908=\"N/A\",\"N/A\",VLOOKUP(B9908,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9908:$AY9908,MATCH($E9908,'Projected Revenue Requirements'!$I9908:$AY9908,0)+2)/12","v":11477.03714522406},null,{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!H9908,\n               IF($B9908=H$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!I9908,\n               IF($B9908=I$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!J9908,\n               IF($B9908=J$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!K9908,\n               IF($B9908=K$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!L9908,\n               IF($B9908=L$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!M9908,\n               IF($B9908=M$3,$F9908,0)\n           )\n       )\n   )","v":11477.03714522406},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!N9908,\n               IF($B9908=N$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!O9908,\n               IF($B9908=O$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!P9908,\n               IF($B9908=P$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!Q9908,\n               IF($B9908=Q$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!R9908,\n               IF($B9908=R$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!S9908,\n               IF($B9908=S$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!T9908,\n               IF($B9908=T$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!U9908,\n               IF($B9908=U$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!V9908,\n               IF($B9908=V$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!W9908,\n               IF($B9908=W$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!X9908,\n               IF($B9908=X$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!Y9908,\n               IF($B9908=Y$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!Z9908,\n               IF($B9908=Z$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!AA9908,\n               IF($B9908=AA$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!AB9908,\n               IF($B9908=AB$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!AC9908,\n               IF($B9908=AC$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!AD9908,\n               IF($B9908=AD$3,$F9908,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9908=\"\",$E9908=\"N/A\"),0,\n    IF(YEAR($D9908)>YEAR($E9908),0,\n        IF( LEFT($A9908,1)=\"b\",\n               $F9908*'Planning Allocations'!AE9908,\n               IF($B9908=AE$3,$F9908,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.53978342630966825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9909","v":"TOI414"},{"$f":"'Projected Revenue Requirements'!C9909","v":"ComEd"},{"$f":"'Upgrade Information'!E9909","v":0.48},{"$f":"IF('Upgrade Information'!D9909=\"\",\"\",'Upgrade Information'!D9909)","v":"2007-10-21"},{"$f":"IF('Current Monthly Zonal Charges'!E9909=\"N/A\",\"N/A\",VLOOKUP(B9909,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9909:$AY9909,MATCH($E9909,'Projected Revenue Requirements'!$I9909:$AY9909,0)+2)/12","v":3803.2075887389651},null,{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!H9909,\n               IF($B9909=H$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!I9909,\n               IF($B9909=I$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!J9909,\n               IF($B9909=J$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!K9909,\n               IF($B9909=K$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!L9909,\n               IF($B9909=L$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!M9909,\n               IF($B9909=M$3,$F9909,0)\n           )\n       )\n   )","v":3803.2075887389651},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!N9909,\n               IF($B9909=N$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!O9909,\n               IF($B9909=O$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!P9909,\n               IF($B9909=P$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!Q9909,\n               IF($B9909=Q$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!R9909,\n               IF($B9909=R$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!S9909,\n               IF($B9909=S$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!T9909,\n               IF($B9909=T$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!U9909,\n               IF($B9909=U$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!V9909,\n               IF($B9909=V$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!W9909,\n               IF($B9909=W$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!X9909,\n               IF($B9909=X$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!Y9909,\n               IF($B9909=Y$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!Z9909,\n               IF($B9909=Z$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!AA9909,\n               IF($B9909=AA$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!AB9909,\n               IF($B9909=AB$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!AC9909,\n               IF($B9909=AC$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!AD9909,\n               IF($B9909=AD$3,$F9909,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9909=\"\",$E9909=\"N/A\"),0,\n    IF(YEAR($D9909)>YEAR($E9909),0,\n        IF( LEFT($A9909,1)=\"b\",\n               $F9909*'Planning Allocations'!AE9909,\n               IF($B9909=AE$3,$F9909,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.17887094005535456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9910","v":"TOI415"},{"$f":"'Projected Revenue Requirements'!C9910","v":"ComEd"},{"$f":"'Upgrade Information'!E9910","v":0.35},{"$f":"IF('Upgrade Information'!D9910=\"\",\"\",'Upgrade Information'!D9910)","v":"2008-03-21"},{"$f":"IF('Current Monthly Zonal Charges'!E9910=\"N/A\",\"N/A\",VLOOKUP(B9910,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9910:$AY9910,MATCH($E9910,'Projected Revenue Requirements'!$I9910:$AY9910,0)+2)/12","v":2814.1357984772108},null,{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!H9910,\n               IF($B9910=H$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!I9910,\n               IF($B9910=I$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!J9910,\n               IF($B9910=J$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!K9910,\n               IF($B9910=K$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!L9910,\n               IF($B9910=L$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!M9910,\n               IF($B9910=M$3,$F9910,0)\n           )\n       )\n   )","v":2814.1357984772108},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!N9910,\n               IF($B9910=N$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!O9910,\n               IF($B9910=O$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!P9910,\n               IF($B9910=P$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!Q9910,\n               IF($B9910=Q$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!R9910,\n               IF($B9910=R$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!S9910,\n               IF($B9910=S$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!T9910,\n               IF($B9910=T$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!U9910,\n               IF($B9910=U$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!V9910,\n               IF($B9910=V$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!W9910,\n               IF($B9910=W$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!X9910,\n               IF($B9910=X$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!Y9910,\n               IF($B9910=Y$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!Z9910,\n               IF($B9910=Z$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!AA9910,\n               IF($B9910=AA$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!AB9910,\n               IF($B9910=AB$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!AC9910,\n               IF($B9910=AC$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!AD9910,\n               IF($B9910=AD$3,$F9910,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9910=\"\",$E9910=\"N/A\"),0,\n    IF(YEAR($D9910)>YEAR($E9910),0,\n        IF( LEFT($A9910,1)=\"b\",\n               $F9910*'Planning Allocations'!AE9910,\n               IF($B9910=AE$3,$F9910,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.13235331071790027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9911","v":"TOI416"},{"$f":"'Projected Revenue Requirements'!C9911","v":"APS"},{"$f":"'Upgrade Information'!E9911","v":0.09},{"$f":"IF('Upgrade Information'!D9911=\"\",\"\",'Upgrade Information'!D9911)","v":"2008-10-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9911=\"N/A\",\"N/A\",VLOOKUP(B9911,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9911:$AY9911,MATCH($E9911,'Projected Revenue Requirements'!$I9911:$AY9911,0)+2)/12","v":746.86613132586342},null,{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!H9911,\n               IF($B9911=H$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!I9911,\n               IF($B9911=I$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!J9911,\n               IF($B9911=J$3,$F9911,0)\n           )\n       )\n   )","v":746.86613132586342},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!K9911,\n               IF($B9911=K$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!L9911,\n               IF($B9911=L$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!M9911,\n               IF($B9911=M$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!N9911,\n               IF($B9911=N$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!O9911,\n               IF($B9911=O$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!P9911,\n               IF($B9911=P$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!Q9911,\n               IF($B9911=Q$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!R9911,\n               IF($B9911=R$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!S9911,\n               IF($B9911=S$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!T9911,\n               IF($B9911=T$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!U9911,\n               IF($B9911=U$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!V9911,\n               IF($B9911=V$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!W9911,\n               IF($B9911=W$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!X9911,\n               IF($B9911=X$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!Y9911,\n               IF($B9911=Y$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!Z9911,\n               IF($B9911=Z$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!AA9911,\n               IF($B9911=AA$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!AB9911,\n               IF($B9911=AB$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!AC9911,\n               IF($B9911=AC$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!AD9911,\n               IF($B9911=AD$3,$F9911,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9911=\"\",$E9911=\"N/A\"),0,\n    IF(YEAR($D9911)>YEAR($E9911),0,\n        IF( LEFT($A9911,1)=\"b\",\n               $F9911*'Planning Allocations'!AE9911,\n               IF($B9911=AE$3,$F9911,0)\n           )\n       )\n   )","v":0},null,0,0,8.1586372669222501E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9912","v":"TOI417"},{"$f":"'Projected Revenue Requirements'!C9912","v":"APS"},{"$f":"'Upgrade Information'!E9912","v":1.0009999999999999},{"$f":"IF('Upgrade Information'!D9912=\"\",\"\",'Upgrade Information'!D9912)","v":"2007-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E9912=\"N/A\",\"N/A\",VLOOKUP(B9912,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9912:$AY9912,MATCH($E9912,'Projected Revenue Requirements'!$I9912:$AY9912,0)+2)/12","v":8008.0802210960865},null,{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!H9912,\n               IF($B9912=H$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!I9912,\n               IF($B9912=I$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!J9912,\n               IF($B9912=J$3,$F9912,0)\n           )\n       )\n   )","v":8008.0802210960865},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!K9912,\n               IF($B9912=K$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!L9912,\n               IF($B9912=L$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!M9912,\n               IF($B9912=M$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!N9912,\n               IF($B9912=N$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!O9912,\n               IF($B9912=O$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!P9912,\n               IF($B9912=P$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!Q9912,\n               IF($B9912=Q$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!R9912,\n               IF($B9912=R$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!S9912,\n               IF($B9912=S$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!T9912,\n               IF($B9912=T$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!U9912,\n               IF($B9912=U$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!V9912,\n               IF($B9912=V$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!W9912,\n               IF($B9912=W$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!X9912,\n               IF($B9912=X$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!Y9912,\n               IF($B9912=Y$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!Z9912,\n               IF($B9912=Z$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!AA9912,\n               IF($B9912=AA$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!AB9912,\n               IF($B9912=AB$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!AC9912,\n               IF($B9912=AC$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!AD9912,\n               IF($B9912=AD$3,$F9912,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9912=\"\",$E9912=\"N/A\"),0,\n    IF(YEAR($D9912)>YEAR($E9912),0,\n        IF( LEFT($A9912,1)=\"b\",\n               $F9912*'Planning Allocations'!AE9912,\n               IF($B9912=AE$3,$F9912,0)\n           )\n       )\n   )","v":0},null,0,0,0.87478892117322871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9913","v":"TOI418"},{"$f":"'Projected Revenue Requirements'!C9913","v":"APS"},{"$f":"'Upgrade Information'!E9913","v":0.1},{"$f":"IF('Upgrade Information'!D9913=\"\",\"\",'Upgrade Information'!D9913)","v":"2005-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9913=\"N/A\",\"N/A\",VLOOKUP(B9913,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9913:$AY9913,MATCH($E9913,'Projected Revenue Requirements'!$I9913:$AY9913,0)+2)/12","v":770.16477116228941},null,{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!H9913,\n               IF($B9913=H$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!I9913,\n               IF($B9913=I$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!J9913,\n               IF($B9913=J$3,$F9913,0)\n           )\n       )\n   )","v":770.16477116228941},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!K9913,\n               IF($B9913=K$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!L9913,\n               IF($B9913=L$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!M9913,\n               IF($B9913=M$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!N9913,\n               IF($B9913=N$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!O9913,\n               IF($B9913=O$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!P9913,\n               IF($B9913=P$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!Q9913,\n               IF($B9913=Q$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!R9913,\n               IF($B9913=R$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!S9913,\n               IF($B9913=S$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!T9913,\n               IF($B9913=T$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!U9913,\n               IF($B9913=U$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!V9913,\n               IF($B9913=V$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!W9913,\n               IF($B9913=W$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!X9913,\n               IF($B9913=X$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!Y9913,\n               IF($B9913=Y$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!Z9913,\n               IF($B9913=Z$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!AA9913,\n               IF($B9913=AA$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!AB9913,\n               IF($B9913=AB$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!AC9913,\n               IF($B9913=AC$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!AD9913,\n               IF($B9913=AD$3,$F9913,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9913=\"\",$E9913=\"N/A\"),0,\n    IF(YEAR($D9913)>YEAR($E9913),0,\n        IF( LEFT($A9913,1)=\"b\",\n               $F9913*'Planning Allocations'!AE9913,\n               IF($B9913=AE$3,$F9913,0)\n           )\n       )\n   )","v":0},null,0,0,8.4131476045387357E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9914","v":"TOI419"},{"$f":"'Projected Revenue Requirements'!C9914","v":"APS"},{"$f":"'Upgrade Information'!E9914","v":0.1},{"$f":"IF('Upgrade Information'!D9914=\"\",\"\",'Upgrade Information'!D9914)","v":"2007-03-29"},{"$f":"IF('Current Monthly Zonal Charges'!E9914=\"N/A\",\"N/A\",VLOOKUP(B9914,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9914:$AY9914,MATCH($E9914,'Projected Revenue Requirements'!$I9914:$AY9914,0)+2)/12","v":796.49704433866339},null,{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!H9914,\n               IF($B9914=H$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!I9914,\n               IF($B9914=I$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!J9914,\n               IF($B9914=J$3,$F9914,0)\n           )\n       )\n   )","v":796.49704433866339},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!K9914,\n               IF($B9914=K$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!L9914,\n               IF($B9914=L$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!M9914,\n               IF($B9914=M$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!N9914,\n               IF($B9914=N$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!O9914,\n               IF($B9914=O$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!P9914,\n               IF($B9914=P$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!Q9914,\n               IF($B9914=Q$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!R9914,\n               IF($B9914=R$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!S9914,\n               IF($B9914=S$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!T9914,\n               IF($B9914=T$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!U9914,\n               IF($B9914=U$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!V9914,\n               IF($B9914=V$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!W9914,\n               IF($B9914=W$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!X9914,\n               IF($B9914=X$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!Y9914,\n               IF($B9914=Y$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!Z9914,\n               IF($B9914=Z$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!AA9914,\n               IF($B9914=AA$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!AB9914,\n               IF($B9914=AB$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!AC9914,\n               IF($B9914=AC$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!AD9914,\n               IF($B9914=AD$3,$F9914,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9914=\"\",$E9914=\"N/A\"),0,\n    IF(YEAR($D9914)>YEAR($E9914),0,\n        IF( LEFT($A9914,1)=\"b\",\n               $F9914*'Planning Allocations'!AE9914,\n               IF($B9914=AE$3,$F9914,0)\n           )\n       )\n   )","v":0},null,0,0,8.7007968314198075E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9915","v":"TOI420"},{"$f":"'Projected Revenue Requirements'!C9915","v":"APS"},{"$f":"'Upgrade Information'!E9915","v":0.2},{"$f":"IF('Upgrade Information'!D9915=\"\",\"\",'Upgrade Information'!D9915)","v":"2006-12-01"},{"$f":"IF('Current Monthly Zonal Charges'!E9915=\"N/A\",\"N/A\",VLOOKUP(B9915,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9915:$AY9915,MATCH($E9915,'Projected Revenue Requirements'!$I9915:$AY9915,0)+2)/12","v":1578.9502096499273},null,{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!H9915,\n               IF($B9915=H$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!I9915,\n               IF($B9915=I$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!J9915,\n               IF($B9915=J$3,$F9915,0)\n           )\n       )\n   )","v":1578.9502096499273},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!K9915,\n               IF($B9915=K$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!L9915,\n               IF($B9915=L$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!M9915,\n               IF($B9915=M$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!N9915,\n               IF($B9915=N$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!O9915,\n               IF($B9915=O$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!P9915,\n               IF($B9915=P$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!Q9915,\n               IF($B9915=Q$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!R9915,\n               IF($B9915=R$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!S9915,\n               IF($B9915=S$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!T9915,\n               IF($B9915=T$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!U9915,\n               IF($B9915=U$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!V9915,\n               IF($B9915=V$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!W9915,\n               IF($B9915=W$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!X9915,\n               IF($B9915=X$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!Y9915,\n               IF($B9915=Y$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!Z9915,\n               IF($B9915=Z$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!AA9915,\n               IF($B9915=AA$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!AB9915,\n               IF($B9915=AB$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!AC9915,\n               IF($B9915=AC$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!AD9915,\n               IF($B9915=AD$3,$F9915,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9915=\"\",$E9915=\"N/A\"),0,\n    IF(YEAR($D9915)>YEAR($E9915),0,\n        IF( LEFT($A9915,1)=\"b\",\n               $F9915*'Planning Allocations'!AE9915,\n               IF($B9915=AE$3,$F9915,0)\n           )\n       )\n   )","v":0},null,0,0,0.17248180741836378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9916","v":"TOI421"},{"$f":"'Projected Revenue Requirements'!C9916","v":"APS"},{"$f":"'Upgrade Information'!E9916","v":0.1},{"$f":"IF('Upgrade Information'!D9916=\"\",\"\",'Upgrade Information'!D9916)","v":"2008-01-10"},{"$f":"IF('Current Monthly Zonal Charges'!E9916=\"N/A\",\"N/A\",VLOOKUP(B9916,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9916:$AY9916,MATCH($E9916,'Projected Revenue Requirements'!$I9916:$AY9916,0)+2)/12","v":814.05189312291259},null,{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!H9916,\n               IF($B9916=H$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!I9916,\n               IF($B9916=I$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!J9916,\n               IF($B9916=J$3,$F9916,0)\n           )\n       )\n   )","v":814.05189312291259},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!K9916,\n               IF($B9916=K$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!L9916,\n               IF($B9916=L$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!M9916,\n               IF($B9916=M$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!N9916,\n               IF($B9916=N$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!O9916,\n               IF($B9916=O$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!P9916,\n               IF($B9916=P$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!Q9916,\n               IF($B9916=Q$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!R9916,\n               IF($B9916=R$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!S9916,\n               IF($B9916=S$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!T9916,\n               IF($B9916=T$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!U9916,\n               IF($B9916=U$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!V9916,\n               IF($B9916=V$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!W9916,\n               IF($B9916=W$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!X9916,\n               IF($B9916=X$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!Y9916,\n               IF($B9916=Y$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!Z9916,\n               IF($B9916=Z$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!AA9916,\n               IF($B9916=AA$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!AB9916,\n               IF($B9916=AB$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!AC9916,\n               IF($B9916=AC$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!AD9916,\n               IF($B9916=AD$3,$F9916,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9916=\"\",$E9916=\"N/A\"),0,\n    IF(YEAR($D9916)>YEAR($E9916),0,\n        IF( LEFT($A9916,1)=\"b\",\n               $F9916*'Planning Allocations'!AE9916,\n               IF($B9916=AE$3,$F9916,0)\n           )\n       )\n   )","v":0},null,0,0,8.8925629826738545E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9917","v":"TOI422"},{"$f":"'Projected Revenue Requirements'!C9917","v":"APS"},{"$f":"'Upgrade Information'!E9917","v":0},{"$f":"IF('Upgrade Information'!D9917=\"\",\"\",'Upgrade Information'!D9917)","v":"2008-06-03"},{"$f":"IF('Current Monthly Zonal Charges'!E9917=\"N/A\",\"N/A\",VLOOKUP(B9917,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9917:$AY9917,MATCH($E9917,'Projected Revenue Requirements'!$I9917:$AY9917,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!H9917,\n               IF($B9917=H$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!I9917,\n               IF($B9917=I$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!J9917,\n               IF($B9917=J$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!K9917,\n               IF($B9917=K$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!L9917,\n               IF($B9917=L$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!M9917,\n               IF($B9917=M$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!N9917,\n               IF($B9917=N$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!O9917,\n               IF($B9917=O$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!P9917,\n               IF($B9917=P$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!Q9917,\n               IF($B9917=Q$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!R9917,\n               IF($B9917=R$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!S9917,\n               IF($B9917=S$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!T9917,\n               IF($B9917=T$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!U9917,\n               IF($B9917=U$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!V9917,\n               IF($B9917=V$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!W9917,\n               IF($B9917=W$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!X9917,\n               IF($B9917=X$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!Y9917,\n               IF($B9917=Y$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!Z9917,\n               IF($B9917=Z$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!AA9917,\n               IF($B9917=AA$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!AB9917,\n               IF($B9917=AB$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!AC9917,\n               IF($B9917=AC$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!AD9917,\n               IF($B9917=AD$3,$F9917,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9917=\"\",$E9917=\"N/A\"),0,\n    IF(YEAR($D9917)>YEAR($E9917),0,\n        IF( LEFT($A9917,1)=\"b\",\n               $F9917*'Planning Allocations'!AE9917,\n               IF($B9917=AE$3,$F9917,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9918","v":"TOI423"},{"$f":"'Projected Revenue Requirements'!C9918","v":"APS"},{"$f":"'Upgrade Information'!E9918","v":0},{"$f":"IF('Upgrade Information'!D9918=\"\",\"\",'Upgrade Information'!D9918)","v":"2008-05-30"},{"$f":"IF('Current Monthly Zonal Charges'!E9918=\"N/A\",\"N/A\",VLOOKUP(B9918,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9918:$AY9918,MATCH($E9918,'Projected Revenue Requirements'!$I9918:$AY9918,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!H9918,\n               IF($B9918=H$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!I9918,\n               IF($B9918=I$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!J9918,\n               IF($B9918=J$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!K9918,\n               IF($B9918=K$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!L9918,\n               IF($B9918=L$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!M9918,\n               IF($B9918=M$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!N9918,\n               IF($B9918=N$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!O9918,\n               IF($B9918=O$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!P9918,\n               IF($B9918=P$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!Q9918,\n               IF($B9918=Q$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!R9918,\n               IF($B9918=R$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!S9918,\n               IF($B9918=S$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!T9918,\n               IF($B9918=T$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!U9918,\n               IF($B9918=U$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!V9918,\n               IF($B9918=V$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!W9918,\n               IF($B9918=W$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!X9918,\n               IF($B9918=X$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!Y9918,\n               IF($B9918=Y$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!Z9918,\n               IF($B9918=Z$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!AA9918,\n               IF($B9918=AA$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!AB9918,\n               IF($B9918=AB$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!AC9918,\n               IF($B9918=AC$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!AD9918,\n               IF($B9918=AD$3,$F9918,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9918=\"\",$E9918=\"N/A\"),0,\n    IF(YEAR($D9918)>YEAR($E9918),0,\n        IF( LEFT($A9918,1)=\"b\",\n               $F9918*'Planning Allocations'!AE9918,\n               IF($B9918=AE$3,$F9918,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9919","v":"TOI424"},{"$f":"'Projected Revenue Requirements'!C9919","v":"APS"},{"$f":"'Upgrade Information'!E9919","v":0},{"$f":"IF('Upgrade Information'!D9919=\"\",\"\",'Upgrade Information'!D9919)","v":"2008-04-03"},{"$f":"IF('Current Monthly Zonal Charges'!E9919=\"N/A\",\"N/A\",VLOOKUP(B9919,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9919:$AY9919,MATCH($E9919,'Projected Revenue Requirements'!$I9919:$AY9919,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!H9919,\n               IF($B9919=H$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!I9919,\n               IF($B9919=I$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!J9919,\n               IF($B9919=J$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!K9919,\n               IF($B9919=K$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!L9919,\n               IF($B9919=L$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!M9919,\n               IF($B9919=M$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!N9919,\n               IF($B9919=N$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!O9919,\n               IF($B9919=O$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!P9919,\n               IF($B9919=P$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!Q9919,\n               IF($B9919=Q$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!R9919,\n               IF($B9919=R$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!S9919,\n               IF($B9919=S$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!T9919,\n               IF($B9919=T$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!U9919,\n               IF($B9919=U$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!V9919,\n               IF($B9919=V$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!W9919,\n               IF($B9919=W$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!X9919,\n               IF($B9919=X$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!Y9919,\n               IF($B9919=Y$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!Z9919,\n               IF($B9919=Z$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!AA9919,\n               IF($B9919=AA$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!AB9919,\n               IF($B9919=AB$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!AC9919,\n               IF($B9919=AC$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!AD9919,\n               IF($B9919=AD$3,$F9919,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9919=\"\",$E9919=\"N/A\"),0,\n    IF(YEAR($D9919)>YEAR($E9919),0,\n        IF( LEFT($A9919,1)=\"b\",\n               $F9919*'Planning Allocations'!AE9919,\n               IF($B9919=AE$3,$F9919,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9920","v":"TOI425"},{"$f":"'Projected Revenue Requirements'!C9920","v":"ComEd"},{"$f":"'Upgrade Information'!E9920","v":0},{"$f":"IF('Upgrade Information'!D9920=\"\",\"\",'Upgrade Information'!D9920)","v":"2008-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E9920=\"N/A\",\"N/A\",VLOOKUP(B9920,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9920:$AY9920,MATCH($E9920,'Projected Revenue Requirements'!$I9920:$AY9920,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!H9920,\n               IF($B9920=H$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!I9920,\n               IF($B9920=I$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!J9920,\n               IF($B9920=J$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!K9920,\n               IF($B9920=K$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!L9920,\n               IF($B9920=L$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!M9920,\n               IF($B9920=M$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!N9920,\n               IF($B9920=N$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!O9920,\n               IF($B9920=O$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!P9920,\n               IF($B9920=P$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!Q9920,\n               IF($B9920=Q$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!R9920,\n               IF($B9920=R$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!S9920,\n               IF($B9920=S$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!T9920,\n               IF($B9920=T$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!U9920,\n               IF($B9920=U$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!V9920,\n               IF($B9920=V$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!W9920,\n               IF($B9920=W$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!X9920,\n               IF($B9920=X$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!Y9920,\n               IF($B9920=Y$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!Z9920,\n               IF($B9920=Z$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!AA9920,\n               IF($B9920=AA$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!AB9920,\n               IF($B9920=AB$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!AC9920,\n               IF($B9920=AC$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!AD9920,\n               IF($B9920=AD$3,$F9920,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9920=\"\",$E9920=\"N/A\"),0,\n    IF(YEAR($D9920)>YEAR($E9920),0,\n        IF( LEFT($A9920,1)=\"b\",\n               $F9920*'Planning Allocations'!AE9920,\n               IF($B9920=AE$3,$F9920,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9921","v":"TOI426"},{"$f":"'Projected Revenue Requirements'!C9921","v":"AEP"},{"$f":"'Upgrade Information'!E9921","v":0.9},{"$f":"IF('Upgrade Information'!D9921=\"\",\"\",'Upgrade Information'!D9921)","v":"2009-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E9921=\"N/A\",\"N/A\",VLOOKUP(B9921,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9921:$AY9921,MATCH($E9921,'Projected Revenue Requirements'!$I9921:$AY9921,0)+2)/12","v":6705.0084632659027},null,{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!H9921,\n               IF($B9921=H$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!I9921,\n               IF($B9921=I$3,$F9921,0)\n           )\n       )\n   )","v":6705.0084632659027},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!J9921,\n               IF($B9921=J$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!K9921,\n               IF($B9921=K$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!L9921,\n               IF($B9921=L$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!M9921,\n               IF($B9921=M$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!N9921,\n               IF($B9921=N$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!O9921,\n               IF($B9921=O$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!P9921,\n               IF($B9921=P$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!Q9921,\n               IF($B9921=Q$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!R9921,\n               IF($B9921=R$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!S9921,\n               IF($B9921=S$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!T9921,\n               IF($B9921=T$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!U9921,\n               IF($B9921=U$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!V9921,\n               IF($B9921=V$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!W9921,\n               IF($B9921=W$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!X9921,\n               IF($B9921=X$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!Y9921,\n               IF($B9921=Y$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!Z9921,\n               IF($B9921=Z$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!AA9921,\n               IF($B9921=AA$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!AB9921,\n               IF($B9921=AB$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!AC9921,\n               IF($B9921=AC$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!AD9921,\n               IF($B9921=AD$3,$F9921,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9921=\"\",$E9921=\"N/A\"),0,\n    IF(YEAR($D9921)>YEAR($E9921),0,\n        IF( LEFT($A9921,1)=\"b\",\n               $F9921*'Planning Allocations'!AE9921,\n               IF($B9921=AE$3,$F9921,0)\n           )\n       )\n   )","v":0},null,0,0.30874326973978583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9922","v":"TOI427"},{"$f":"'Projected Revenue Requirements'!C9922","v":"AEP"},{"$f":"'Upgrade Information'!E9922","v":2.0579999999999998},{"$f":"IF('Upgrade Information'!D9922=\"\",\"\",'Upgrade Information'!D9922)","v":"2007-05-16"},{"$f":"IF('Current Monthly Zonal Charges'!E9922=\"N/A\",\"N/A\",VLOOKUP(B9922,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9922:$AY9922,MATCH($E9922,'Projected Revenue Requirements'!$I9922:$AY9922,0)+2)/12","v":14194.277396230462},null,{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!H9922,\n               IF($B9922=H$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!I9922,\n               IF($B9922=I$3,$F9922,0)\n           )\n       )\n   )","v":14194.277396230462},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!J9922,\n               IF($B9922=J$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!K9922,\n               IF($B9922=K$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!L9922,\n               IF($B9922=L$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!M9922,\n               IF($B9922=M$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!N9922,\n               IF($B9922=N$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!O9922,\n               IF($B9922=O$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!P9922,\n               IF($B9922=P$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!Q9922,\n               IF($B9922=Q$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!R9922,\n               IF($B9922=R$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!S9922,\n               IF($B9922=S$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!T9922,\n               IF($B9922=T$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!U9922,\n               IF($B9922=U$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!V9922,\n               IF($B9922=V$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!W9922,\n               IF($B9922=W$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!X9922,\n               IF($B9922=X$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!Y9922,\n               IF($B9922=Y$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!Z9922,\n               IF($B9922=Z$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!AA9922,\n               IF($B9922=AA$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!AB9922,\n               IF($B9922=AB$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!AC9922,\n               IF($B9922=AC$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!AD9922,\n               IF($B9922=AD$3,$F9922,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9922=\"\",$E9922=\"N/A\"),0,\n    IF(YEAR($D9922)>YEAR($E9922),0,\n        IF( LEFT($A9922,1)=\"b\",\n               $F9922*'Planning Allocations'!AE9922,\n               IF($B9922=AE$3,$F9922,0)\n           )\n       )\n   )","v":0},null,0,0.65359911757234912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9923","v":"TOI428"},{"$f":"'Projected Revenue Requirements'!C9923","v":"DL"},{"$f":"'Upgrade Information'!E9923","v":0.75},{"$f":"IF('Upgrade Information'!D9923=\"\",\"\",'Upgrade Information'!D9923)","v":"2007-11-05"},{"$f":"IF('Current Monthly Zonal Charges'!E9923=\"N/A\",\"N/A\",VLOOKUP(B9923,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9923:$AY9923,MATCH($E9923,'Projected Revenue Requirements'!$I9923:$AY9923,0)+2)/12","v":7279.2373303766581},null,{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!H9923,\n               IF($B9923=H$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!I9923,\n               IF($B9923=I$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!J9923,\n               IF($B9923=J$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!K9923,\n               IF($B9923=K$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!L9923,\n               IF($B9923=L$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!M9923,\n               IF($B9923=M$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!N9923,\n               IF($B9923=N$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!O9923,\n               IF($B9923=O$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!P9923,\n               IF($B9923=P$3,$F9923,0)\n           )\n       )\n   )","v":7279.2373303766581},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!Q9923,\n               IF($B9923=Q$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!R9923,\n               IF($B9923=R$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!S9923,\n               IF($B9923=S$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!T9923,\n               IF($B9923=T$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!U9923,\n               IF($B9923=U$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!V9923,\n               IF($B9923=V$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!W9923,\n               IF($B9923=W$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!X9923,\n               IF($B9923=X$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!Y9923,\n               IF($B9923=Y$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!Z9923,\n               IF($B9923=Z$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!AA9923,\n               IF($B9923=AA$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!AB9923,\n               IF($B9923=AB$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!AC9923,\n               IF($B9923=AC$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!AD9923,\n               IF($B9923=AD$3,$F9923,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9923=\"\",$E9923=\"N/A\"),0,\n    IF(YEAR($D9923)>YEAR($E9923),0,\n        IF( LEFT($A9923,1)=\"b\",\n               $F9923*'Planning Allocations'!AE9923,\n               IF($B9923=AE$3,$F9923,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,2.6814150110055102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9924","v":"TOI429"},{"$f":"'Projected Revenue Requirements'!C9924","v":"DL"},{"$f":"'Upgrade Information'!E9924","v":0.6},{"$f":"IF('Upgrade Information'!D9924=\"\",\"\",'Upgrade Information'!D9924)","v":"2007-06-30"},{"$f":"IF('Current Monthly Zonal Charges'!E9924=\"N/A\",\"N/A\",VLOOKUP(B9924,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9924:$AY9924,MATCH($E9924,'Projected Revenue Requirements'!$I9924:$AY9924,0)+2)/12","v":5734.7853174072779},null,{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!H9924,\n               IF($B9924=H$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!I9924,\n               IF($B9924=I$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!J9924,\n               IF($B9924=J$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!K9924,\n               IF($B9924=K$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!L9924,\n               IF($B9924=L$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!M9924,\n               IF($B9924=M$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!N9924,\n               IF($B9924=N$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!O9924,\n               IF($B9924=O$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!P9924,\n               IF($B9924=P$3,$F9924,0)\n           )\n       )\n   )","v":5734.7853174072779},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!Q9924,\n               IF($B9924=Q$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!R9924,\n               IF($B9924=R$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!S9924,\n               IF($B9924=S$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!T9924,\n               IF($B9924=T$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!U9924,\n               IF($B9924=U$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!V9924,\n               IF($B9924=V$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!W9924,\n               IF($B9924=W$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!X9924,\n               IF($B9924=X$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!Y9924,\n               IF($B9924=Y$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!Z9924,\n               IF($B9924=Z$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!AA9924,\n               IF($B9924=AA$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!AB9924,\n               IF($B9924=AB$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!AC9924,\n               IF($B9924=AC$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!AD9924,\n               IF($B9924=AD$3,$F9924,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9924=\"\",$E9924=\"N/A\"),0,\n    IF(YEAR($D9924)>YEAR($E9924),0,\n        IF( LEFT($A9924,1)=\"b\",\n               $F9924*'Planning Allocations'!AE9924,\n               IF($B9924=AE$3,$F9924,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,2.1124932100811429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9925","v":"TOI430"},{"$f":"'Projected Revenue Requirements'!C9925","v":"Dominion"},{"$f":"'Upgrade Information'!E9925","v":0},{"$f":"IF('Upgrade Information'!D9925=\"\",\"\",'Upgrade Information'!D9925)","v":"2008-01-10"},{"$f":"IF('Current Monthly Zonal Charges'!E9925=\"N/A\",\"N/A\",VLOOKUP(B9925,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9925:$AY9925,MATCH($E9925,'Projected Revenue Requirements'!$I9925:$AY9925,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!H9925,\n               IF($B9925=H$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!I9925,\n               IF($B9925=I$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!J9925,\n               IF($B9925=J$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!K9925,\n               IF($B9925=K$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!L9925,\n               IF($B9925=L$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!M9925,\n               IF($B9925=M$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!N9925,\n               IF($B9925=N$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!O9925,\n               IF($B9925=O$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!P9925,\n               IF($B9925=P$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!Q9925,\n               IF($B9925=Q$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!R9925,\n               IF($B9925=R$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!S9925,\n               IF($B9925=S$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!T9925,\n               IF($B9925=T$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!U9925,\n               IF($B9925=U$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!V9925,\n               IF($B9925=V$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!W9925,\n               IF($B9925=W$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!X9925,\n               IF($B9925=X$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!Y9925,\n               IF($B9925=Y$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!Z9925,\n               IF($B9925=Z$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!AA9925,\n               IF($B9925=AA$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!AB9925,\n               IF($B9925=AB$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!AC9925,\n               IF($B9925=AC$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!AD9925,\n               IF($B9925=AD$3,$F9925,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9925=\"\",$E9925=\"N/A\"),0,\n    IF(YEAR($D9925)>YEAR($E9925),0,\n        IF( LEFT($A9925,1)=\"b\",\n               $F9925*'Planning Allocations'!AE9925,\n               IF($B9925=AE$3,$F9925,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9926","v":"TOI431"},{"$f":"'Projected Revenue Requirements'!C9926","v":"Dominion"},{"$f":"'Upgrade Information'!E9926","v":0},{"$f":"IF('Upgrade Information'!D9926=\"\",\"\",'Upgrade Information'!D9926)","v":"2008-01-10"},{"$f":"IF('Current Monthly Zonal Charges'!E9926=\"N/A\",\"N/A\",VLOOKUP(B9926,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9926:$AY9926,MATCH($E9926,'Projected Revenue Requirements'!$I9926:$AY9926,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!H9926,\n               IF($B9926=H$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!I9926,\n               IF($B9926=I$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!J9926,\n               IF($B9926=J$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!K9926,\n               IF($B9926=K$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!L9926,\n               IF($B9926=L$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!M9926,\n               IF($B9926=M$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!N9926,\n               IF($B9926=N$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!O9926,\n               IF($B9926=O$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!P9926,\n               IF($B9926=P$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!Q9926,\n               IF($B9926=Q$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!R9926,\n               IF($B9926=R$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!S9926,\n               IF($B9926=S$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!T9926,\n               IF($B9926=T$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!U9926,\n               IF($B9926=U$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!V9926,\n               IF($B9926=V$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!W9926,\n               IF($B9926=W$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!X9926,\n               IF($B9926=X$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!Y9926,\n               IF($B9926=Y$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!Z9926,\n               IF($B9926=Z$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!AA9926,\n               IF($B9926=AA$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!AB9926,\n               IF($B9926=AB$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!AC9926,\n               IF($B9926=AC$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!AD9926,\n               IF($B9926=AD$3,$F9926,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9926=\"\",$E9926=\"N/A\"),0,\n    IF(YEAR($D9926)>YEAR($E9926),0,\n        IF( LEFT($A9926,1)=\"b\",\n               $F9926*'Planning Allocations'!AE9926,\n               IF($B9926=AE$3,$F9926,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9927","v":"TOI432"},{"$f":"'Projected Revenue Requirements'!C9927","v":"ComEd"},{"$f":"'Upgrade Information'!E9927","v":0},{"$f":"IF('Upgrade Information'!D9927=\"\",\"\",'Upgrade Information'!D9927)","v":"2009-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9927=\"N/A\",\"N/A\",VLOOKUP(B9927,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9927:$AY9927,MATCH($E9927,'Projected Revenue Requirements'!$I9927:$AY9927,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!H9927,\n               IF($B9927=H$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!I9927,\n               IF($B9927=I$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!J9927,\n               IF($B9927=J$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!K9927,\n               IF($B9927=K$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!L9927,\n               IF($B9927=L$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!M9927,\n               IF($B9927=M$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!N9927,\n               IF($B9927=N$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!O9927,\n               IF($B9927=O$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!P9927,\n               IF($B9927=P$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!Q9927,\n               IF($B9927=Q$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!R9927,\n               IF($B9927=R$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!S9927,\n               IF($B9927=S$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!T9927,\n               IF($B9927=T$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!U9927,\n               IF($B9927=U$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!V9927,\n               IF($B9927=V$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!W9927,\n               IF($B9927=W$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!X9927,\n               IF($B9927=X$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!Y9927,\n               IF($B9927=Y$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!Z9927,\n               IF($B9927=Z$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!AA9927,\n               IF($B9927=AA$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!AB9927,\n               IF($B9927=AB$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!AC9927,\n               IF($B9927=AC$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!AD9927,\n               IF($B9927=AD$3,$F9927,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9927=\"\",$E9927=\"N/A\"),0,\n    IF(YEAR($D9927)>YEAR($E9927),0,\n        IF( LEFT($A9927,1)=\"b\",\n               $F9927*'Planning Allocations'!AE9927,\n               IF($B9927=AE$3,$F9927,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9928","v":"TOI433"},{"$f":"'Projected Revenue Requirements'!C9928","v":"ComEd"},{"$f":"'Upgrade Information'!E9928","v":0},{"$f":"IF('Upgrade Information'!D9928=\"\",\"\",'Upgrade Information'!D9928)","v":"2009-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9928=\"N/A\",\"N/A\",VLOOKUP(B9928,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9928:$AY9928,MATCH($E9928,'Projected Revenue Requirements'!$I9928:$AY9928,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!H9928,\n               IF($B9928=H$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!I9928,\n               IF($B9928=I$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!J9928,\n               IF($B9928=J$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!K9928,\n               IF($B9928=K$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!L9928,\n               IF($B9928=L$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!M9928,\n               IF($B9928=M$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!N9928,\n               IF($B9928=N$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!O9928,\n               IF($B9928=O$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!P9928,\n               IF($B9928=P$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!Q9928,\n               IF($B9928=Q$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!R9928,\n               IF($B9928=R$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!S9928,\n               IF($B9928=S$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!T9928,\n               IF($B9928=T$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!U9928,\n               IF($B9928=U$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!V9928,\n               IF($B9928=V$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!W9928,\n               IF($B9928=W$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!X9928,\n               IF($B9928=X$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!Y9928,\n               IF($B9928=Y$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!Z9928,\n               IF($B9928=Z$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!AA9928,\n               IF($B9928=AA$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!AB9928,\n               IF($B9928=AB$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!AC9928,\n               IF($B9928=AC$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!AD9928,\n               IF($B9928=AD$3,$F9928,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9928=\"\",$E9928=\"N/A\"),0,\n    IF(YEAR($D9928)>YEAR($E9928),0,\n        IF( LEFT($A9928,1)=\"b\",\n               $F9928*'Planning Allocations'!AE9928,\n               IF($B9928=AE$3,$F9928,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9929","v":"TOI434"},{"$f":"'Projected Revenue Requirements'!C9929","v":"ComEd"},{"$f":"'Upgrade Information'!E9929","v":0},{"$f":"IF('Upgrade Information'!D9929=\"\",\"\",'Upgrade Information'!D9929)","v":"2009-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9929=\"N/A\",\"N/A\",VLOOKUP(B9929,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9929:$AY9929,MATCH($E9929,'Projected Revenue Requirements'!$I9929:$AY9929,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!H9929,\n               IF($B9929=H$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!I9929,\n               IF($B9929=I$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!J9929,\n               IF($B9929=J$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!K9929,\n               IF($B9929=K$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!L9929,\n               IF($B9929=L$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!M9929,\n               IF($B9929=M$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!N9929,\n               IF($B9929=N$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!O9929,\n               IF($B9929=O$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!P9929,\n               IF($B9929=P$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!Q9929,\n               IF($B9929=Q$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!R9929,\n               IF($B9929=R$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!S9929,\n               IF($B9929=S$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!T9929,\n               IF($B9929=T$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!U9929,\n               IF($B9929=U$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!V9929,\n               IF($B9929=V$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!W9929,\n               IF($B9929=W$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!X9929,\n               IF($B9929=X$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!Y9929,\n               IF($B9929=Y$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!Z9929,\n               IF($B9929=Z$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!AA9929,\n               IF($B9929=AA$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!AB9929,\n               IF($B9929=AB$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!AC9929,\n               IF($B9929=AC$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!AD9929,\n               IF($B9929=AD$3,$F9929,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9929=\"\",$E9929=\"N/A\"),0,\n    IF(YEAR($D9929)>YEAR($E9929),0,\n        IF( LEFT($A9929,1)=\"b\",\n               $F9929*'Planning Allocations'!AE9929,\n               IF($B9929=AE$3,$F9929,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9930","v":"TOI435"},{"$f":"'Projected Revenue Requirements'!C9930","v":"ComEd"},{"$f":"'Upgrade Information'!E9930","v":0},{"$f":"IF('Upgrade Information'!D9930=\"\",\"\",'Upgrade Information'!D9930)","v":"2009-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9930=\"N/A\",\"N/A\",VLOOKUP(B9930,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9930:$AY9930,MATCH($E9930,'Projected Revenue Requirements'!$I9930:$AY9930,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!H9930,\n               IF($B9930=H$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!I9930,\n               IF($B9930=I$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!J9930,\n               IF($B9930=J$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!K9930,\n               IF($B9930=K$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!L9930,\n               IF($B9930=L$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!M9930,\n               IF($B9930=M$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!N9930,\n               IF($B9930=N$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!O9930,\n               IF($B9930=O$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!P9930,\n               IF($B9930=P$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!Q9930,\n               IF($B9930=Q$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!R9930,\n               IF($B9930=R$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!S9930,\n               IF($B9930=S$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!T9930,\n               IF($B9930=T$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!U9930,\n               IF($B9930=U$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!V9930,\n               IF($B9930=V$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!W9930,\n               IF($B9930=W$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!X9930,\n               IF($B9930=X$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!Y9930,\n               IF($B9930=Y$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!Z9930,\n               IF($B9930=Z$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!AA9930,\n               IF($B9930=AA$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!AB9930,\n               IF($B9930=AB$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!AC9930,\n               IF($B9930=AC$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!AD9930,\n               IF($B9930=AD$3,$F9930,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9930=\"\",$E9930=\"N/A\"),0,\n    IF(YEAR($D9930)>YEAR($E9930),0,\n        IF( LEFT($A9930,1)=\"b\",\n               $F9930*'Planning Allocations'!AE9930,\n               IF($B9930=AE$3,$F9930,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9931","v":"TOI436"},{"$f":"'Projected Revenue Requirements'!C9931","v":"ComEd"},{"$f":"'Upgrade Information'!E9931","v":0},{"$f":"IF('Upgrade Information'!D9931=\"\",\"\",'Upgrade Information'!D9931)","v":"2009-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9931=\"N/A\",\"N/A\",VLOOKUP(B9931,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9931:$AY9931,MATCH($E9931,'Projected Revenue Requirements'!$I9931:$AY9931,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!H9931,\n               IF($B9931=H$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!I9931,\n               IF($B9931=I$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!J9931,\n               IF($B9931=J$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!K9931,\n               IF($B9931=K$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!L9931,\n               IF($B9931=L$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!M9931,\n               IF($B9931=M$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!N9931,\n               IF($B9931=N$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!O9931,\n               IF($B9931=O$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!P9931,\n               IF($B9931=P$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!Q9931,\n               IF($B9931=Q$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!R9931,\n               IF($B9931=R$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!S9931,\n               IF($B9931=S$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!T9931,\n               IF($B9931=T$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!U9931,\n               IF($B9931=U$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!V9931,\n               IF($B9931=V$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!W9931,\n               IF($B9931=W$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!X9931,\n               IF($B9931=X$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!Y9931,\n               IF($B9931=Y$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!Z9931,\n               IF($B9931=Z$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!AA9931,\n               IF($B9931=AA$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!AB9931,\n               IF($B9931=AB$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!AC9931,\n               IF($B9931=AC$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!AD9931,\n               IF($B9931=AD$3,$F9931,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9931=\"\",$E9931=\"N/A\"),0,\n    IF(YEAR($D9931)>YEAR($E9931),0,\n        IF( LEFT($A9931,1)=\"b\",\n               $F9931*'Planning Allocations'!AE9931,\n               IF($B9931=AE$3,$F9931,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9932","v":"TOI437"},{"$f":"'Projected Revenue Requirements'!C9932","v":"PECO"},{"$f":"'Upgrade Information'!E9932","v":17.899999999999999},{"$f":"IF('Upgrade Information'!D9932=\"\",\"\",'Upgrade Information'!D9932)","v":"2009-07-12"},{"$f":"IF('Current Monthly Zonal Charges'!E9932=\"N/A\",\"N/A\",VLOOKUP(B9932,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9932:$AY9932,MATCH($E9932,'Projected Revenue Requirements'!$I9932:$AY9932,0)+2)/12","v":169868.78717278497},null,{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!H9932,\n               IF($B9932=H$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!I9932,\n               IF($B9932=I$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!J9932,\n               IF($B9932=J$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!K9932,\n               IF($B9932=K$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!L9932,\n               IF($B9932=L$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!M9932,\n               IF($B9932=M$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!N9932,\n               IF($B9932=N$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!O9932,\n               IF($B9932=O$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!P9932,\n               IF($B9932=P$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!Q9932,\n               IF($B9932=Q$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!R9932,\n               IF($B9932=R$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!S9932,\n               IF($B9932=S$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!T9932,\n               IF($B9932=T$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!U9932,\n               IF($B9932=U$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!V9932,\n               IF($B9932=V$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!W9932,\n               IF($B9932=W$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!X9932,\n               IF($B9932=X$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!Y9932,\n               IF($B9932=Y$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!Z9932,\n               IF($B9932=Z$3,$F9932,0)\n           )\n       )\n   )","v":169868.78717278497},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!AA9932,\n               IF($B9932=AA$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!AB9932,\n               IF($B9932=AB$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!AC9932,\n               IF($B9932=AC$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!AD9932,\n               IF($B9932=AD$3,$F9932,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9932=\"\",$E9932=\"N/A\"),0,\n    IF(YEAR($D9932)>YEAR($E9932),0,\n        IF( LEFT($A9932,1)=\"b\",\n               $F9932*'Planning Allocations'!AE9932,\n               IF($B9932=AE$3,$F9932,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.792229297973222,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9933","v":"TOI437.1"},{"$f":"'Projected Revenue Requirements'!C9933","v":"PECO"},{"$f":"'Upgrade Information'!E9933","v":0.1},{"$f":"IF('Upgrade Information'!D9933=\"\",\"\",'Upgrade Information'!D9933)","v":"2009-03-21"},{"$f":"IF('Current Monthly Zonal Charges'!E9933=\"N/A\",\"N/A\",VLOOKUP(B9933,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9933:$AY9933,MATCH($E9933,'Projected Revenue Requirements'!$I9933:$AY9933,0)+2)/12","v":943.41751974970919},null,{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!H9933,\n               IF($B9933=H$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!I9933,\n               IF($B9933=I$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!J9933,\n               IF($B9933=J$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!K9933,\n               IF($B9933=K$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!L9933,\n               IF($B9933=L$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!M9933,\n               IF($B9933=M$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!N9933,\n               IF($B9933=N$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!O9933,\n               IF($B9933=O$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!P9933,\n               IF($B9933=P$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!Q9933,\n               IF($B9933=Q$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!R9933,\n               IF($B9933=R$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!S9933,\n               IF($B9933=S$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!T9933,\n               IF($B9933=T$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!U9933,\n               IF($B9933=U$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!V9933,\n               IF($B9933=V$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!W9933,\n               IF($B9933=W$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!X9933,\n               IF($B9933=X$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!Y9933,\n               IF($B9933=Y$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!Z9933,\n               IF($B9933=Z$3,$F9933,0)\n           )\n       )\n   )","v":943.41751974970919},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!AA9933,\n               IF($B9933=AA$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!AB9933,\n               IF($B9933=AB$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!AC9933,\n               IF($B9933=AC$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!AD9933,\n               IF($B9933=AD$3,$F9933,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9933=\"\",$E9933=\"N/A\"),0,\n    IF(YEAR($D9933)>YEAR($E9933),0,\n        IF( LEFT($A9933,1)=\"b\",\n               $F9933*'Planning Allocations'!AE9933,\n               IF($B9933=AE$3,$F9933,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.10992211215129555,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9934","v":"TOI437.2"},{"$f":"'Projected Revenue Requirements'!C9934","v":"PECO"},{"$f":"'Upgrade Information'!E9934","v":0.1},{"$f":"IF('Upgrade Information'!D9934=\"\",\"\",'Upgrade Information'!D9934)","v":"2009-04-01"},{"$f":"IF('Current Monthly Zonal Charges'!E9934=\"N/A\",\"N/A\",VLOOKUP(B9934,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9934:$AY9934,MATCH($E9934,'Projected Revenue Requirements'!$I9934:$AY9934,0)+2)/12","v":943.41751974970919},null,{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!H9934,\n               IF($B9934=H$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!I9934,\n               IF($B9934=I$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!J9934,\n               IF($B9934=J$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!K9934,\n               IF($B9934=K$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!L9934,\n               IF($B9934=L$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!M9934,\n               IF($B9934=M$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!N9934,\n               IF($B9934=N$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!O9934,\n               IF($B9934=O$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!P9934,\n               IF($B9934=P$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!Q9934,\n               IF($B9934=Q$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!R9934,\n               IF($B9934=R$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!S9934,\n               IF($B9934=S$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!T9934,\n               IF($B9934=T$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!U9934,\n               IF($B9934=U$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!V9934,\n               IF($B9934=V$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!W9934,\n               IF($B9934=W$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!X9934,\n               IF($B9934=X$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!Y9934,\n               IF($B9934=Y$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!Z9934,\n               IF($B9934=Z$3,$F9934,0)\n           )\n       )\n   )","v":943.41751974970919},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!AA9934,\n               IF($B9934=AA$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!AB9934,\n               IF($B9934=AB$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!AC9934,\n               IF($B9934=AC$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!AD9934,\n               IF($B9934=AD$3,$F9934,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9934=\"\",$E9934=\"N/A\"),0,\n    IF(YEAR($D9934)>YEAR($E9934),0,\n        IF( LEFT($A9934,1)=\"b\",\n               $F9934*'Planning Allocations'!AE9934,\n               IF($B9934=AE$3,$F9934,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.10992211215129555,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9935","v":"TOI438"},{"$f":"'Projected Revenue Requirements'!C9935","v":"PECO"},{"$f":"'Upgrade Information'!E9935","v":20.6},{"$f":"IF('Upgrade Information'!D9935=\"\",\"\",'Upgrade Information'!D9935)","v":"2010-01-12"},{"$f":"IF('Current Monthly Zonal Charges'!E9935=\"N/A\",\"N/A\",VLOOKUP(B9935,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9935:$AY9935,MATCH($E9935,'Projected Revenue Requirements'!$I9935:$AY9935,0)+2)/12","v":197212.61988328546},null,{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!H9935,\n               IF($B9935=H$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!I9935,\n               IF($B9935=I$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!J9935,\n               IF($B9935=J$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!K9935,\n               IF($B9935=K$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!L9935,\n               IF($B9935=L$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!M9935,\n               IF($B9935=M$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!N9935,\n               IF($B9935=N$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!O9935,\n               IF($B9935=O$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!P9935,\n               IF($B9935=P$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!Q9935,\n               IF($B9935=Q$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!R9935,\n               IF($B9935=R$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!S9935,\n               IF($B9935=S$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!T9935,\n               IF($B9935=T$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!U9935,\n               IF($B9935=U$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!V9935,\n               IF($B9935=V$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!W9935,\n               IF($B9935=W$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!X9935,\n               IF($B9935=X$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!Y9935,\n               IF($B9935=Y$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!Z9935,\n               IF($B9935=Z$3,$F9935,0)\n           )\n       )\n   )","v":197212.61988328546},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!AA9935,\n               IF($B9935=AA$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!AB9935,\n               IF($B9935=AB$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!AC9935,\n               IF($B9935=AC$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!AD9935,\n               IF($B9935=AD$3,$F9935,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9935=\"\",$E9935=\"N/A\"),0,\n    IF(YEAR($D9935)>YEAR($E9935),0,\n        IF( LEFT($A9935,1)=\"b\",\n               $F9935*'Planning Allocations'!AE9935,\n               IF($B9935=AE$3,$F9935,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.978190744446373,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9936","v":"TOI439"},{"$f":"'Projected Revenue Requirements'!C9936","v":"PEPCO"},{"$f":"'Upgrade Information'!E9936","v":9},{"$f":"IF('Upgrade Information'!D9936=\"\",\"\",'Upgrade Information'!D9936)","v":"2012-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E9936=\"N/A\",\"N/A\",VLOOKUP(B9936,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9936:$AY9936,MATCH($E9936,'Projected Revenue Requirements'!$I9936:$AY9936,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!H9936,\n               IF($B9936=H$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!I9936,\n               IF($B9936=I$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!J9936,\n               IF($B9936=J$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!K9936,\n               IF($B9936=K$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!L9936,\n               IF($B9936=L$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!M9936,\n               IF($B9936=M$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!N9936,\n               IF($B9936=N$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!O9936,\n               IF($B9936=O$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!P9936,\n               IF($B9936=P$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!Q9936,\n               IF($B9936=Q$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!R9936,\n               IF($B9936=R$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!S9936,\n               IF($B9936=S$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!T9936,\n               IF($B9936=T$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!U9936,\n               IF($B9936=U$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!V9936,\n               IF($B9936=V$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!W9936,\n               IF($B9936=W$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!X9936,\n               IF($B9936=X$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!Y9936,\n               IF($B9936=Y$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!Z9936,\n               IF($B9936=Z$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!AA9936,\n               IF($B9936=AA$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!AB9936,\n               IF($B9936=AB$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!AC9936,\n               IF($B9936=AC$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!AD9936,\n               IF($B9936=AD$3,$F9936,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9936=\"\",$E9936=\"N/A\"),0,\n    IF(YEAR($D9936)>YEAR($E9936),0,\n        IF( LEFT($A9936,1)=\"b\",\n               $F9936*'Planning Allocations'!AE9936,\n               IF($B9936=AE$3,$F9936,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9937","v":"TOI440"},{"$f":"'Projected Revenue Requirements'!C9937","v":"PEPCO"},{"$f":"'Upgrade Information'!E9937","v":5.585},{"$f":"IF('Upgrade Information'!D9937=\"\",\"\",'Upgrade Information'!D9937)","v":"2012-06-01"},{"$f":"IF('Current Monthly Zonal Charges'!E9937=\"N/A\",\"N/A\",VLOOKUP(B9937,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9937:$AY9937,MATCH($E9937,'Projected Revenue Requirements'!$I9937:$AY9937,0)+2)/12","v":0},null,{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!H9937,\n               IF($B9937=H$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!I9937,\n               IF($B9937=I$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!J9937,\n               IF($B9937=J$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!K9937,\n               IF($B9937=K$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!L9937,\n               IF($B9937=L$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!M9937,\n               IF($B9937=M$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!N9937,\n               IF($B9937=N$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!O9937,\n               IF($B9937=O$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!P9937,\n               IF($B9937=P$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!Q9937,\n               IF($B9937=Q$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!R9937,\n               IF($B9937=R$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!S9937,\n               IF($B9937=S$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!T9937,\n               IF($B9937=T$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!U9937,\n               IF($B9937=U$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!V9937,\n               IF($B9937=V$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!W9937,\n               IF($B9937=W$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!X9937,\n               IF($B9937=X$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!Y9937,\n               IF($B9937=Y$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!Z9937,\n               IF($B9937=Z$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!AA9937,\n               IF($B9937=AA$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!AB9937,\n               IF($B9937=AB$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!AC9937,\n               IF($B9937=AC$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!AD9937,\n               IF($B9937=AD$3,$F9937,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9937=\"\",$E9937=\"N/A\"),0,\n    IF(YEAR($D9937)>YEAR($E9937),0,\n        IF( LEFT($A9937,1)=\"b\",\n               $F9937*'Planning Allocations'!AE9937,\n               IF($B9937=AE$3,$F9937,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9938","v":"TOI441"},{"$f":"'Projected Revenue Requirements'!C9938","v":"ComEd"},{"$f":"'Upgrade Information'!E9938","v":0.34899999999999998},{"$f":"IF('Upgrade Information'!D9938=\"\",\"\",'Upgrade Information'!D9938)","v":"2009-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9938=\"N/A\",\"N/A\",VLOOKUP(B9938,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9938:$AY9938,MATCH($E9938,'Projected Revenue Requirements'!$I9938:$AY9938,0)+2)/12","v":2977.6509603925065},null,{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!H9938,\n               IF($B9938=H$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!I9938,\n               IF($B9938=I$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!J9938,\n               IF($B9938=J$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!K9938,\n               IF($B9938=K$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!L9938,\n               IF($B9938=L$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!M9938,\n               IF($B9938=M$3,$F9938,0)\n           )\n       )\n   )","v":2977.6509603925065},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!N9938,\n               IF($B9938=N$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!O9938,\n               IF($B9938=O$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!P9938,\n               IF($B9938=P$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!Q9938,\n               IF($B9938=Q$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!R9938,\n               IF($B9938=R$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!S9938,\n               IF($B9938=S$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!T9938,\n               IF($B9938=T$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!U9938,\n               IF($B9938=U$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!V9938,\n               IF($B9938=V$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!W9938,\n               IF($B9938=W$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!X9938,\n               IF($B9938=X$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!Y9938,\n               IF($B9938=Y$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!Z9938,\n               IF($B9938=Z$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!AA9938,\n               IF($B9938=AA$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!AB9938,\n               IF($B9938=AB$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!AC9938,\n               IF($B9938=AC$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!AD9938,\n               IF($B9938=AD$3,$F9938,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9938=\"\",$E9938=\"N/A\"),0,\n    IF(YEAR($D9938)>YEAR($E9938),0,\n        IF( LEFT($A9938,1)=\"b\",\n               $F9938*'Planning Allocations'!AE9938,\n               IF($B9938=AE$3,$F9938,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.14004369049409079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9939","v":"TOI442"},{"$f":"'Projected Revenue Requirements'!C9939","v":"ComEd"},{"$f":"'Upgrade Information'!E9939","v":0.46400000000000002},{"$f":"IF('Upgrade Information'!D9939=\"\",\"\",'Upgrade Information'!D9939)","v":"2009-12-31"},{"$f":"IF('Current Monthly Zonal Charges'!E9939=\"N/A\",\"N/A\",VLOOKUP(B9939,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-06-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9939:$AY9939,MATCH($E9939,'Projected Revenue Requirements'!$I9939:$AY9939,0)+2)/12","v":3958.8253456221296},null,{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!H9939,\n               IF($B9939=H$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!I9939,\n               IF($B9939=I$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!J9939,\n               IF($B9939=J$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!K9939,\n               IF($B9939=K$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!L9939,\n               IF($B9939=L$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!M9939,\n               IF($B9939=M$3,$F9939,0)\n           )\n       )\n   )","v":3958.8253456221296},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!N9939,\n               IF($B9939=N$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!O9939,\n               IF($B9939=O$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!P9939,\n               IF($B9939=P$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!Q9939,\n               IF($B9939=Q$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!R9939,\n               IF($B9939=R$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!S9939,\n               IF($B9939=S$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!T9939,\n               IF($B9939=T$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!U9939,\n               IF($B9939=U$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!V9939,\n               IF($B9939=V$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!W9939,\n               IF($B9939=W$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!X9939,\n               IF($B9939=X$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!Y9939,\n               IF($B9939=Y$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!Z9939,\n               IF($B9939=Z$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!AA9939,\n               IF($B9939=AA$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!AB9939,\n               IF($B9939=AB$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!AC9939,\n               IF($B9939=AC$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!AD9939,\n               IF($B9939=AD$3,$F9939,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9939=\"\",$E9939=\"N/A\"),0,\n    IF(YEAR($D9939)>YEAR($E9939),0,\n        IF( LEFT($A9939,1)=\"b\",\n               $F9939*'Planning Allocations'!AE9939,\n               IF($B9939=AE$3,$F9939,0)\n           )\n       )\n   )","v":0},null,0,0,0,0,0,0.18618989223283133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Upgrade Information'!B9940","v":"TOI443"},{"$f":"'Projected Revenue Requirements'!C9940","v":"APS"},{"$f":"'Upgrade Information'!E9940","v":0.05},{"$f":"IF('Upgrade Information'!D9940=\"\",\"\",'Upgrade Information'!D9940)","v":"2009-11-13"},{"$f":"IF('Current Monthly Zonal Charges'!E9940=\"N/A\",\"N/A\",VLOOKUP(B9940,'Formula Rate Filing Information'!$A$4:$H$57,'Formula Rate Filing Information'!$H$1,FALSE))","v":"2028-01-01"},{"$f":"INDEX('Projected Revenue Requirements'!$I9940:$AY9940,MATCH($E9940,'Projected Revenue Requirements'!$I9940:$AY9940,0)+2)/12","v":426.33628022413069},null,{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!H9940,\n               IF($B9940=H$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!I9940,\n               IF($B9940=I$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!J9940,\n               IF($B9940=J$3,$F9940,0)\n           )\n       )\n   )","v":426.33628022413069},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!K9940,\n               IF($B9940=K$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!L9940,\n               IF($B9940=L$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!M9940,\n               IF($B9940=M$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!N9940,\n               IF($B9940=N$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!O9940,\n               IF($B9940=O$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!P9940,\n               IF($B9940=P$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!Q9940,\n               IF($B9940=Q$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!R9940,\n               IF($B9940=R$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!S9940,\n               IF($B9940=S$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!T9940,\n               IF($B9940=T$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!U9940,\n               IF($B9940=U$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!V9940,\n               IF($B9940=V$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!W9940,\n               IF($B9940=W$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!X9940,\n               IF($B9940=X$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!Y9940,\n               IF($B9940=Y$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!Z9940,\n               IF($B9940=Z$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!AA9940,\n               IF($B9940=AA$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!AB9940,\n               IF($B9940=AB$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!AC9940,\n               IF($B9940=AC$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!AD9940,\n               IF($B9940=AD$3,$F9940,0)\n           )\n       )\n   )","v":0},{"$f":"\nIF( OR($D9940=\"\",$E9940=\"N/A\"),0,\n    IF(YEAR($D9940)>YEAR($E9940),0,\n        IF( LEFT($A9940,1)=\"b\",\n               $F9940*'Planning Allocations'!AE9940,\n               IF($B9940=AE$3,$F9940,0)\n           )\n       )\n   )","v":0},null,0,0,4.6572242577163817E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Incr Monthly Zonal Charges","index":9,"n_rows":9940,"n_cols":59,"rows_kept":562,"cut":true,"hidden":false,"merged":[[0,10,0,33],[0,0,0,8],[0,35,0,58]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT('Cost Summary By Customer'!B3,\"mmmm\")&\" \"&YEAR('Cost Summary By Customer'!B3)&\" Incremental Monthly Transmission Charges ($) To Each Responsible Zone\"","v":"July 2028 Incremental Monthly Transmission Charges ($) To Each Responsible Zone"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT('Cost Summary By Customer'!B3,\"mmmm\")&\" \"&YEAR('Cost Summary By Customer'!B3)&\" Incremental Monthly Transmission Charge ($/MW) To Each Responsible Zone\"","v":"July 2028 Incremental Monthly Transmission Charge ($/MW) To Each Responsible Zone"}]
[]
[{"$f":"'Upgrade Information'!B4","v":"Upgrade ID"},{"$f":"'Upgrade Information'!F4","v":"Transmission Owner"},{"$f":"'Upgrade Information'!E4","v":"Latest Cost Estimate ($M)"},{"$f":"'Upgrade Information'!D4","v":"In-Service Date"},{"$f":"'Current Monthly Zonal Charges'!E3","v":"Start Of Current Rate Year"},{"$f":"'Future Monthly Zonal Charges'!E3","v":"Start Of Future Rate Year"},{"$f":"'Current Monthly Zonal Charges'!F3","v":"Revenue Requirement For Current Month"},{"$f":"'Future Monthly Zonal Charges'!F3","v":"Revenue Requirement For Future Month"},"Incremental Revenue Requirment For Future Month",null,{"$f":"'Planning Allocations'!H4","v":"AEC"},{"$f":"'Planning Allocations'!I4","v":"AEP"},{"$f":"'Planning Allocations'!J4","v":"APS"},{"$f":"'Planning Allocations'!K4","v":"ATSI"},{"$f":"'Planning Allocations'!L4","v":"BGE"},{"$f":"'Planning Allocations'!M4","v":"ComEd"},{"$f":"'Planning Allocations'!N4","v":"Dayton"},{"$f":"'Planning Allocations'!O4","v":"DEOK"},{"$f":"'Planning Allocations'!P4","v":"DL"},{"$f":"'Planning Allocations'!Q4","v":"Dominion"},{"$f":"'Planning Allocations'!R4","v":"DPL"},"ECP",{"$f":"'Planning Allocations'!T4","v":"EKPC"},"HTP",{"$f":"'Planning Allocations'!V4","v":"JCPL"},{"$f":"'Planning Allocations'!W4","v":"ME"},{"$f":"'Planning Allocations'!X4","v":"Neptune"},"OVEC",{"$f":"'Planning Allocations'!Z4","v":"PECO"},{"$f":"'Planning Allocations'!AA4","v":"PENELEC"},{"$f":"'Planning Allocations'!AB4","v":"PEPCO"},{"$f":"'Planning Allocations'!AC4","v":"PPL"},{"$f":"'Planning Allocations'!AD4","v":"PSEG"},{"$f":"'Planning Allocations'!AE4","v":"RE"},null,{"$f":"'Planning Allocations'!H4","v":"AEC"},{"$f":"'Planning Allocations'!I4","v":"AEP"},{"$f":"'Planning Allocations'!J4","v":"APS"},{"$f":"'Planning Allocations'!K4","v":"ATSI"},{"$f":"'Planning Allocations'!L4","v":"BGE"},{"$f":"'Planning Allocations'!M4","v":"ComEd"},{"$f":"'Planning Allocations'!N4","v":"Dayton"},{"$f":"'Planning Allocations'!O4","v":"DEOK"},{"$f":"'Planning Allocations'!P4","v":"DL"},{"$f":"'Planning Allocations'!Q4","v":"Dominion"},{"$f":"'Planning Allocations'!R4","v":"DPL"},"ECP",{"$f":"'Planning Allocations'!T4","v":"EKPC"},"HTP",{"$f":"'Planning Allocations'!V4","v":"JCPL"},{"$f":"'Planning Allocations'!W4","v":"ME"},"OVEC",{"$f":"'Planning Allocations'!X4","v":"Neptune"},{"$f":"'Planning Allocations'!Z4","v":"PECO"},{"$f":"'Planning Allocations'!AA4","v":"PENELEC"},{"$f":"'Planning Allocations'!AB4","v":"PEPCO"},{"$f":"'Planning Allocations'!AC4","v":"PPL"},{"$f":"'Planning Allocations'!AD4","v":"PSEG"},{"$f":"'Planning Allocations'!AE4","v":"RE"}]
["TOTAL",null,null,null,null,null,{"$f":"SUM(G5:G$10000)","v":612837467.6520499},{"$f":"SUM(H5:H$10000)","v":771673309.27190673},{"$f":"SUM(I5:I$10000)","v":158835841.6198563},null,{"$f":"SUM(K5:K$10000)","v":3043598.9605944278},{"$f":"SUM(L5:L$10000)","v":59798481.231680818},{"$f":"SUM(M5:M$10000)","v":1131898.7841378085},{"$f":"SUM(N5:N$10000)","v":12282672.581405386},{"$f":"SUM(O5:O$10000)","v":9814379.6229753103},{"$f":"SUM(P5:P$10000)","v":2934338.0591407884},{"$f":"SUM(Q5:Q$10000)","v":3156398.8285247665},{"$f":"SUM(R5:R$10000)","v":1853710.8791251031},{"$f":"SUM(S5:S$10000)","v":3270578.2118065283},{"$f":"SUM(T5:T$10000)","v":22478190.0477501},{"$f":"SUM(U5:U$10000)","v":2547241.8511492107},{"$f":"SUM(V5:V$10000)","v":-22459.422147767025},{"$f":"SUM(W5:W$10000)","v":1381339.3445520147},{"$f":"SUM(X5:X$10000)","v":-119645.52290624948},{"$f":"SUM(Y5:Y$10000)","v":4972788.2905148733},{"$f":"SUM(Z5:Z$10000)","v":3663334.0531656626},{"$f":"SUM(AA5:AA$10000)","v":183967.11364381379},{"$f":"SUM(AB5:AB$10000)","v":-6974.2524556767967},{"$f":"SUM(AC5:AC$10000)","v":-470800.60134291294},{"$f":"SUM(AD5:AD$10000)","v":5578598.7755409926},{"$f":"SUM(AE5:AE$10000)","v":8042736.0806469228},{"$f":"SUM(AF5:AF$10000)","v":7909862.9743371662},{"$f":"SUM(AG5:AG$10000)","v":4714458.4032541728},{"$f":"SUM(AH5:AH$10000)","v":-40747.531064461407},null,{"$f":"SUM(AJ5:AJ$10000)","v":1164.3454325150835},{"$f":"SUM(AK5:AK$10000)","v":2753.5205543871302},{"$f":"SUM(AL5:AL$10000)","v":123.64667796967606},{"$f":"SUM(AM5:AM$10000)","v":961.75525846680273},{"$f":"SUM(AN5:AN$10000)","v":1505.2729483090968},{"$f":"SUM(AO5:AO$10000)","v":138.00661542452059},{"$f":"SUM(AP5:AP$10000)","v":938.95729073202278},{"$f":"SUM(AQ5:AQ$10000)","v":358.82210548094366},{"$f":"SUM(AR5:AR$10000)","v":1204.7659821735488},{"$f":"SUM(AS5:AS$10000)","v":1062.4820997882459},{"$f":"SUM(AT5:AT$10000)","v":617.468269252955},{"$f":"SUM(AU5:AU$10000)","v":0},{"$f":"SUM(AV5:AV$10000)","v":461.44624838884738},{"$f":"SUM(AW5:AW$10000)","v":0},{"$f":"SUM(AX5:AX$10000)","v":812.16225816441124},{"$f":"SUM(AY5:AY$10000)","v":1212.5025827179229},{"$f":"SUM(AZ5:AZ$10000)","v":273.02925741141843},{"$f":"SUM(BA5:BA$10000)","v":273.02925741141843},{"$f":"SUM(BB5:BB$10000)","v":-54.855242157727432},{"$f":"SUM(BC5:BC$10000)","v":1971.0273736144545},{"$f":"SUM(BD5:BD$10000)","v":1378.6444651251195},{"$f":"SUM(BE5:BE$10000)","v":1056.2539025101041},{"$f":"SUM(BF5:BF$10000)","v":464.61598534090621},{"$f":"SUM(BG5:BG$10000)","v":-100.01848567614481}]
[{"$f":"'Upgrade Information'!B5","v":"b0002"},{"$f":"'Projected Revenue Requirements'!C5","v":"BGE"},{"$f":"'Upgrade Information'!E5","v":3.77},{"$f":"IF('Upgrade Information'!D5=\"\",\"\",'Upgrade Information'!D5)","v":"2006-01-01"},{"$f":"'Current Monthly Zonal Charges'!E5","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E5","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F5","v":29440.819656975469},{"$f":"'Future Monthly Zonal Charges'!F5","v":25152.229629701633},{"$f":"H5-G5","v":-4288.5900272738363},null,{"$f":"'Future Monthly Zonal Charges'!H5-'Current Monthly Zonal Charges'!H5","v":0},{"$f":"'Future Monthly Zonal Charges'!I5-'Current Monthly Zonal Charges'!I5","v":0},{"$f":"'Future Monthly Zonal Charges'!J5-'Current Monthly Zonal Charges'!J5","v":0},{"$f":"'Future Monthly Zonal Charges'!K5-'Current Monthly Zonal Charges'!K5","v":0},{"$f":"'Future Monthly Zonal Charges'!L5-'Current Monthly Zonal Charges'!L5","v":-4288.5900272738363},{"$f":"'Future Monthly Zonal Charges'!M5-'Current Monthly Zonal Charges'!M5","v":0},{"$f":"'Future Monthly Zonal Charges'!N5-'Current Monthly Zonal Charges'!N5","v":0},{"$f":"'Future Monthly Zonal Charges'!O5-'Current Monthly Zonal Charges'!O5","v":0},{"$f":"'Future Monthly Zonal Charges'!P5-'Current Monthly Zonal Charges'!P5","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5-'Current Monthly Zonal Charges'!Q5","v":0},{"$f":"'Future Monthly Zonal Charges'!R5-'Current Monthly Zonal Charges'!R5","v":0},{"$f":"'Future Monthly Zonal Charges'!S5-'Current Monthly Zonal Charges'!S5","v":0},{"$f":"'Future Monthly Zonal Charges'!T5-'Current Monthly Zonal Charges'!T5","v":0},{"$f":"'Future Monthly Zonal Charges'!U5-'Current Monthly Zonal Charges'!U5","v":0},{"$f":"'Future Monthly Zonal Charges'!V5-'Current Monthly Zonal Charges'!V5","v":0},{"$f":"'Future Monthly Zonal Charges'!W5-'Current Monthly Zonal Charges'!W5","v":0},{"$f":"'Future Monthly Zonal Charges'!X5-'Current Monthly Zonal Charges'!X5","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5-'Current Monthly Zonal Charges'!Y5","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5-'Current Monthly Zonal Charges'!Z5","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5-'Current Monthly Zonal Charges'!AA5","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5-'Current Monthly Zonal Charges'!AB5","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5-'Current Monthly Zonal Charges'!AC5","v":0},{"$f":"'Future Monthly Zonal Charges'!AD5-'Current Monthly Zonal Charges'!AD5","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5-'Current Monthly Zonal Charges'!AE5","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5-'Current Monthly Zonal Charges'!AG5","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5-'Current Monthly Zonal Charges'!AH5","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5-'Current Monthly Zonal Charges'!AI5","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5-'Current Monthly Zonal Charges'!AJ5","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5-'Current Monthly Zonal Charges'!AK5","v":-0.65775920663709186},{"$f":"'Future Monthly Zonal Charges'!AL5-'Current Monthly Zonal Charges'!AL5","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5-'Current Monthly Zonal Charges'!AM5","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5-'Current Monthly Zonal Charges'!AN5","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5-'Current Monthly Zonal Charges'!AO5","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5-'Current Monthly Zonal Charges'!AP5","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5-'Current Monthly Zonal Charges'!AQ5","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5-'Current Monthly Zonal Charges'!AR5","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5-'Current Monthly Zonal Charges'!AS5","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5-'Current Monthly Zonal Charges'!AT5","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5-'Current Monthly Zonal Charges'!AU5","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5-'Current Monthly Zonal Charges'!AV5","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5-'Current Monthly Zonal Charges'!AW5","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5-'Current Monthly Zonal Charges'!AW5","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5-'Current Monthly Zonal Charges'!AY5","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5-'Current Monthly Zonal Charges'!AZ5","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5-'Current Monthly Zonal Charges'!BA5","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5-'Current Monthly Zonal Charges'!BB5","v":0},{"$f":"'Future Monthly Zonal Charges'!BC5-'Current Monthly Zonal Charges'!BC5","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5-'Current Monthly Zonal Charges'!BD5","v":0}]
[{"$f":"'Upgrade Information'!B6","v":"b0004"},{"$f":"'Projected Revenue Requirements'!C6","v":"ME"},{"$f":"'Upgrade Information'!E6","v":0.33},{"$f":"IF('Upgrade Information'!D6=\"\",\"\",'Upgrade Information'!D6)","v":"2002-04-01"},{"$f":"'Current Monthly Zonal Charges'!E6","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6","v":2537.6584109454443},{"$f":"'Future Monthly Zonal Charges'!F6","v":2128.6223955811006},{"$f":"H6-G6","v":-409.03601536434371},null,{"$f":"'Future Monthly Zonal Charges'!H6-'Current Monthly Zonal Charges'!H6","v":0},{"$f":"'Future Monthly Zonal Charges'!I6-'Current Monthly Zonal Charges'!I6","v":0},{"$f":"'Future Monthly Zonal Charges'!J6-'Current Monthly Zonal Charges'!J6","v":0},{"$f":"'Future Monthly Zonal Charges'!K6-'Current Monthly Zonal Charges'!K6","v":0},{"$f":"'Future Monthly Zonal Charges'!L6-'Current Monthly Zonal Charges'!L6","v":0},{"$f":"'Future Monthly Zonal Charges'!M6-'Current Monthly Zonal Charges'!M6","v":0},{"$f":"'Future Monthly Zonal Charges'!N6-'Current Monthly Zonal Charges'!N6","v":0},{"$f":"'Future Monthly Zonal Charges'!O6-'Current Monthly Zonal Charges'!O6","v":0},{"$f":"'Future Monthly Zonal Charges'!P6-'Current Monthly Zonal Charges'!P6","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6-'Current Monthly Zonal Charges'!Q6","v":0},{"$f":"'Future Monthly Zonal Charges'!R6-'Current Monthly Zonal Charges'!R6","v":0},{"$f":"'Future Monthly Zonal Charges'!S6-'Current Monthly Zonal Charges'!S6","v":0},{"$f":"'Future Monthly Zonal Charges'!T6-'Current Monthly Zonal Charges'!T6","v":0},{"$f":"'Future Monthly Zonal Charges'!U6-'Current Monthly Zonal Charges'!U6","v":0},{"$f":"'Future Monthly Zonal Charges'!V6-'Current Monthly Zonal Charges'!V6","v":0},{"$f":"'Future Monthly Zonal Charges'!W6-'Current Monthly Zonal Charges'!W6","v":-409.03601536434371},{"$f":"'Future Monthly Zonal Charges'!X6-'Current Monthly Zonal Charges'!X6","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6-'Current Monthly Zonal Charges'!Y6","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6-'Current Monthly Zonal Charges'!Z6","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6-'Current Monthly Zonal Charges'!AA6","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6-'Current Monthly Zonal Charges'!AB6","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6-'Current Monthly Zonal Charges'!AC6","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6-'Current Monthly Zonal Charges'!AD6","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6-'Current Monthly Zonal Charges'!AE6","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6-'Current Monthly Zonal Charges'!AG6","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6-'Current Monthly Zonal Charges'!AH6","v":0},{"$f":"'Future Monthly Zonal Charges'!AI6-'Current Monthly Zonal Charges'!AI6","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6-'Current Monthly Zonal Charges'!AJ6","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6-'Current Monthly Zonal Charges'!AK6","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6-'Current Monthly Zonal Charges'!AL6","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6-'Current Monthly Zonal Charges'!AM6","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6-'Current Monthly Zonal Charges'!AN6","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6-'Current Monthly Zonal Charges'!AO6","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6-'Current Monthly Zonal Charges'!AP6","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6-'Current Monthly Zonal Charges'!AQ6","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6-'Current Monthly Zonal Charges'!AR6","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6-'Current Monthly Zonal Charges'!AS6","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6-'Current Monthly Zonal Charges'!AT6","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6-'Current Monthly Zonal Charges'!AU6","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6-'Current Monthly Zonal Charges'!AV6","v":-0.1353841112648011},{"$f":"'Future Monthly Zonal Charges'!AW6-'Current Monthly Zonal Charges'!AW6","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6-'Current Monthly Zonal Charges'!AW6","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6-'Current Monthly Zonal Charges'!AY6","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6-'Current Monthly Zonal Charges'!AZ6","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6-'Current Monthly Zonal Charges'!BA6","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6-'Current Monthly Zonal Charges'!BB6","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6-'Current Monthly Zonal Charges'!BC6","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6-'Current Monthly Zonal Charges'!BD6","v":0}]
[{"$f":"'Upgrade Information'!B7","v":"b0005"},{"$f":"'Projected Revenue Requirements'!C7","v":"PECO"},{"$f":"'Upgrade Information'!E7","v":0.89},{"$f":"IF('Upgrade Information'!D7=\"\",\"\",'Upgrade Information'!D7)","v":"2006-01-01"},{"$f":"'Current Monthly Zonal Charges'!E7","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E7","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F7","v":8656.6796933911482},{"$f":"'Future Monthly Zonal Charges'!F7","v":7913.0689287661853},-743.61076462496294,null,{"$f":"'Future Monthly Zonal Charges'!H7-'Current Monthly Zonal Charges'!H7","v":0},{"$f":"'Future Monthly Zonal Charges'!I7-'Current Monthly Zonal Charges'!I7","v":0},{"$f":"'Future Monthly Zonal Charges'!J7-'Current Monthly Zonal Charges'!J7","v":0},{"$f":"'Future Monthly Zonal Charges'!K7-'Current Monthly Zonal Charges'!K7","v":0},{"$f":"'Future Monthly Zonal Charges'!L7-'Current Monthly Zonal Charges'!L7","v":0},{"$f":"'Future Monthly Zonal Charges'!M7-'Current Monthly Zonal Charges'!M7","v":0},{"$f":"'Future Monthly Zonal Charges'!N7-'Current Monthly Zonal Charges'!N7","v":0},{"$f":"'Future Monthly Zonal Charges'!O7-'Current Monthly Zonal Charges'!O7","v":0},{"$f":"'Future Monthly Zonal Charges'!P7-'Current Monthly Zonal Charges'!P7","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7-'Current Monthly Zonal Charges'!Q7","v":0},{"$f":"'Future Monthly Zonal Charges'!R7-'Current Monthly Zonal Charges'!R7","v":0},{"$f":"'Future Monthly Zonal Charges'!S7-'Current Monthly Zonal Charges'!S7","v":0},{"$f":"'Future Monthly Zonal Charges'!T7-'Current Monthly Zonal Charges'!T7","v":0},{"$f":"'Future Monthly Zonal Charges'!U7-'Current Monthly Zonal Charges'!U7","v":0},{"$f":"'Future Monthly Zonal Charges'!V7-'Current Monthly Zonal Charges'!V7","v":0},{"$f":"'Future Monthly Zonal Charges'!W7-'Current Monthly Zonal Charges'!W7","v":0},{"$f":"'Future Monthly Zonal Charges'!X7-'Current Monthly Zonal Charges'!X7","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7-'Current Monthly Zonal Charges'!Y7","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7-'Current Monthly Zonal Charges'!Z7","v":-743.61076462496294},{"$f":"'Future Monthly Zonal Charges'!AA7-'Current Monthly Zonal Charges'!AA7","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7-'Current Monthly Zonal Charges'!AB7","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7-'Current Monthly Zonal Charges'!AC7","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7-'Current Monthly Zonal Charges'!AD7","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7-'Current Monthly Zonal Charges'!AE7","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7-'Current Monthly Zonal Charges'!AG7","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7-'Current Monthly Zonal Charges'!AH7","v":0},{"$f":"'Future Monthly Zonal Charges'!AI7-'Current Monthly Zonal Charges'!AI7","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7-'Current Monthly Zonal Charges'!AJ7","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7-'Current Monthly Zonal Charges'!AK7","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7-'Current Monthly Zonal Charges'!AL7","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7-'Current Monthly Zonal Charges'!AM7","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7-'Current Monthly Zonal Charges'!AN7","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7-'Current Monthly Zonal Charges'!AO7","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7-'Current Monthly Zonal Charges'!AP7","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7-'Current Monthly Zonal Charges'!AQ7","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7-'Current Monthly Zonal Charges'!AR7","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7-'Current Monthly Zonal Charges'!AS7","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7-'Current Monthly Zonal Charges'!AT7","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7-'Current Monthly Zonal Charges'!AU7","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7-'Current Monthly Zonal Charges'!AV7","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7-'Current Monthly Zonal Charges'!AW7","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7-'Current Monthly Zonal Charges'!AW7","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7-'Current Monthly Zonal Charges'!AY7","v":-8.6641666234586578E-2},{"$f":"'Future Monthly Zonal Charges'!AZ7-'Current Monthly Zonal Charges'!AZ7","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7-'Current Monthly Zonal Charges'!BA7","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7-'Current Monthly Zonal Charges'!BB7","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7-'Current Monthly Zonal Charges'!BC7","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7-'Current Monthly Zonal Charges'!BD7","v":0}]
[{"$f":"'Upgrade Information'!B8","v":"b0008"},{"$f":"'Projected Revenue Requirements'!C8","v":"PENELEC"},{"$f":"'Upgrade Information'!E8","v":0.9},{"$f":"IF('Upgrade Information'!D8=\"\",\"\",'Upgrade Information'!D8)","v":"2003-05-30"},{"$f":"'Current Monthly Zonal Charges'!E8","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8","v":7181.1822214467029},{"$f":"'Future Monthly Zonal Charges'!F8","v":6065.6294522712196},{"$f":"H8-G8","v":-1115.5527691754833},null,{"$f":"'Future Monthly Zonal Charges'!H8-'Current Monthly Zonal Charges'!H8","v":0},{"$f":"'Future Monthly Zonal Charges'!I8-'Current Monthly Zonal Charges'!I8","v":0},{"$f":"'Future Monthly Zonal Charges'!J8-'Current Monthly Zonal Charges'!J8","v":0},{"$f":"'Future Monthly Zonal Charges'!K8-'Current Monthly Zonal Charges'!K8","v":0},{"$f":"'Future Monthly Zonal Charges'!L8-'Current Monthly Zonal Charges'!L8","v":0},{"$f":"'Future Monthly Zonal Charges'!M8-'Current Monthly Zonal Charges'!M8","v":0},{"$f":"'Future Monthly Zonal Charges'!N8-'Current Monthly Zonal Charges'!N8","v":0},{"$f":"'Future Monthly Zonal Charges'!O8-'Current Monthly Zonal Charges'!O8","v":0},{"$f":"'Future Monthly Zonal Charges'!P8-'Current Monthly Zonal Charges'!P8","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8-'Current Monthly Zonal Charges'!Q8","v":0},{"$f":"'Future Monthly Zonal Charges'!R8-'Current Monthly Zonal Charges'!R8","v":0},{"$f":"'Future Monthly Zonal Charges'!S8-'Current Monthly Zonal Charges'!S8","v":0},{"$f":"'Future Monthly Zonal Charges'!T8-'Current Monthly Zonal Charges'!T8","v":0},{"$f":"'Future Monthly Zonal Charges'!U8-'Current Monthly Zonal Charges'!U8","v":0},{"$f":"'Future Monthly Zonal Charges'!V8-'Current Monthly Zonal Charges'!V8","v":0},{"$f":"'Future Monthly Zonal Charges'!W8-'Current Monthly Zonal Charges'!W8","v":0},{"$f":"'Future Monthly Zonal Charges'!X8-'Current Monthly Zonal Charges'!X8","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8-'Current Monthly Zonal Charges'!Y8","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8-'Current Monthly Zonal Charges'!Z8","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8-'Current Monthly Zonal Charges'!AA8","v":-1115.5527691754833},{"$f":"'Future Monthly Zonal Charges'!AB8-'Current Monthly Zonal Charges'!AB8","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8-'Current Monthly Zonal Charges'!AC8","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8-'Current Monthly Zonal Charges'!AD8","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8-'Current Monthly Zonal Charges'!AE8","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8-'Current Monthly Zonal Charges'!AG8","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8-'Current Monthly Zonal Charges'!AH8","v":0},{"$f":"'Future Monthly Zonal Charges'!AI8-'Current Monthly Zonal Charges'!AI8","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8-'Current Monthly Zonal Charges'!AJ8","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8-'Current Monthly Zonal Charges'!AK8","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8-'Current Monthly Zonal Charges'!AL8","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8-'Current Monthly Zonal Charges'!AM8","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8-'Current Monthly Zonal Charges'!AN8","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8-'Current Monthly Zonal Charges'!AO8","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8-'Current Monthly Zonal Charges'!AP8","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8-'Current Monthly Zonal Charges'!AQ8","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8-'Current Monthly Zonal Charges'!AR8","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8-'Current Monthly Zonal Charges'!AS8","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8-'Current Monthly Zonal Charges'!AT8","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8-'Current Monthly Zonal Charges'!AU8","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8-'Current Monthly Zonal Charges'!AV8","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8-'Current Monthly Zonal Charges'!AW8","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8-'Current Monthly Zonal Charges'!AW8","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8-'Current Monthly Zonal Charges'!AY8","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8-'Current Monthly Zonal Charges'!AZ8","v":-0.39414647534730696},{"$f":"'Future Monthly Zonal Charges'!BA8-'Current Monthly Zonal Charges'!BA8","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8-'Current Monthly Zonal Charges'!BB8","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8-'Current Monthly Zonal Charges'!BC8","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8-'Current Monthly Zonal Charges'!BD8","v":0}]
[{"$f":"'Upgrade Information'!B9","v":"b0009"},{"$f":"'Projected Revenue Requirements'!C9","v":"PENELEC"},{"$f":"'Upgrade Information'!E9","v":2.0699999999999998},{"$f":"IF('Upgrade Information'!D9=\"\",\"\",'Upgrade Information'!D9)","v":"2003-10-27"},{"$f":"'Current Monthly Zonal Charges'!E9","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9","v":16730.533390086046},{"$f":"'Future Monthly Zonal Charges'!F9","v":14164.76202098244},-2565.771369103606,null,{"$f":"'Future Monthly Zonal Charges'!H9-'Current Monthly Zonal Charges'!H9","v":0},{"$f":"'Future Monthly Zonal Charges'!I9-'Current Monthly Zonal Charges'!I9","v":0},{"$f":"'Future Monthly Zonal Charges'!J9-'Current Monthly Zonal Charges'!J9","v":0},{"$f":"'Future Monthly Zonal Charges'!K9-'Current Monthly Zonal Charges'!K9","v":0},{"$f":"'Future Monthly Zonal Charges'!L9-'Current Monthly Zonal Charges'!L9","v":0},{"$f":"'Future Monthly Zonal Charges'!M9-'Current Monthly Zonal Charges'!M9","v":0},{"$f":"'Future Monthly Zonal Charges'!N9-'Current Monthly Zonal Charges'!N9","v":0},{"$f":"'Future Monthly Zonal Charges'!O9-'Current Monthly Zonal Charges'!O9","v":0},{"$f":"'Future Monthly Zonal Charges'!P9-'Current Monthly Zonal Charges'!P9","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9-'Current Monthly Zonal Charges'!Q9","v":0},{"$f":"'Future Monthly Zonal Charges'!R9-'Current Monthly Zonal Charges'!R9","v":0},{"$f":"'Future Monthly Zonal Charges'!S9-'Current Monthly Zonal Charges'!S9","v":0},{"$f":"'Future Monthly Zonal Charges'!T9-'Current Monthly Zonal Charges'!T9","v":0},{"$f":"'Future Monthly Zonal Charges'!U9-'Current Monthly Zonal Charges'!U9","v":0},{"$f":"'Future Monthly Zonal Charges'!V9-'Current Monthly Zonal Charges'!V9","v":0},{"$f":"'Future Monthly Zonal Charges'!W9-'Current Monthly Zonal Charges'!W9","v":0},{"$f":"'Future Monthly Zonal Charges'!X9-'Current Monthly Zonal Charges'!X9","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9-'Current Monthly Zonal Charges'!Y9","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9-'Current Monthly Zonal Charges'!Z9","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9-'Current Monthly Zonal Charges'!AA9","v":-2565.771369103606},{"$f":"'Future Monthly Zonal Charges'!AB9-'Current Monthly Zonal Charges'!AB9","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9-'Current Monthly Zonal Charges'!AC9","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9-'Current Monthly Zonal Charges'!AD9","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9-'Current Monthly Zonal Charges'!AE9","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9-'Current Monthly Zonal Charges'!AG9","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9-'Current Monthly Zonal Charges'!AH9","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9-'Current Monthly Zonal Charges'!AI9","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9-'Current Monthly Zonal Charges'!AJ9","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9-'Current Monthly Zonal Charges'!AK9","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9-'Current Monthly Zonal Charges'!AL9","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9-'Current Monthly Zonal Charges'!AM9","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9-'Current Monthly Zonal Charges'!AN9","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9-'Current Monthly Zonal Charges'!AO9","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9-'Current Monthly Zonal Charges'!AP9","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9-'Current Monthly Zonal Charges'!AQ9","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9-'Current Monthly Zonal Charges'!AR9","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9-'Current Monthly Zonal Charges'!AS9","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9-'Current Monthly Zonal Charges'!AT9","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9-'Current Monthly Zonal Charges'!AU9","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9-'Current Monthly Zonal Charges'!AV9","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9-'Current Monthly Zonal Charges'!AW9","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9-'Current Monthly Zonal Charges'!AW9","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9-'Current Monthly Zonal Charges'!AY9","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9-'Current Monthly Zonal Charges'!AZ9","v":-0.90653689329880471},{"$f":"'Future Monthly Zonal Charges'!BA9-'Current Monthly Zonal Charges'!BA9","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9-'Current Monthly Zonal Charges'!BB9","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9-'Current Monthly Zonal Charges'!BC9","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9-'Current Monthly Zonal Charges'!BD9","v":0}]
[{"$f":"'Upgrade Information'!B10","v":"b0010"},{"$f":"'Projected Revenue Requirements'!C10","v":"BGE"},{"$f":"'Upgrade Information'!E10","v":9.06},{"$f":"IF('Upgrade Information'!D10=\"\",\"\",'Upgrade Information'!D10)","v":"2003-05-01"},{"$f":"'Current Monthly Zonal Charges'!E10","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E10","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F10","v":65255.002408596978},{"$f":"'Future Monthly Zonal Charges'!F10","v":54948.735658702819},-10306.266749894159,null,{"$f":"'Future Monthly Zonal Charges'!H10-'Current Monthly Zonal Charges'!H10","v":0},{"$f":"'Future Monthly Zonal Charges'!I10-'Current Monthly Zonal Charges'!I10","v":0},{"$f":"'Future Monthly Zonal Charges'!J10-'Current Monthly Zonal Charges'!J10","v":0},{"$f":"'Future Monthly Zonal Charges'!K10-'Current Monthly Zonal Charges'!K10","v":0},{"$f":"'Future Monthly Zonal Charges'!L10-'Current Monthly Zonal Charges'!L10","v":-10306.266749894159},{"$f":"'Future Monthly Zonal Charges'!M10-'Current Monthly Zonal Charges'!M10","v":0},{"$f":"'Future Monthly Zonal Charges'!N10-'Current Monthly Zonal Charges'!N10","v":0},{"$f":"'Future Monthly Zonal Charges'!O10-'Current Monthly Zonal Charges'!O10","v":0},{"$f":"'Future Monthly Zonal Charges'!P10-'Current Monthly Zonal Charges'!P10","v":0},{"$f":"'Future Monthly Zonal Charges'!Q10-'Current Monthly Zonal Charges'!Q10","v":0},{"$f":"'Future Monthly Zonal Charges'!R10-'Current Monthly Zonal Charges'!R10","v":0},{"$f":"'Future Monthly Zonal Charges'!S10-'Current Monthly Zonal Charges'!S10","v":0},{"$f":"'Future Monthly Zonal Charges'!T10-'Current Monthly Zonal Charges'!T10","v":0},{"$f":"'Future Monthly Zonal Charges'!U10-'Current Monthly Zonal Charges'!U10","v":0},{"$f":"'Future Monthly Zonal Charges'!V10-'Current Monthly Zonal Charges'!V10","v":0},{"$f":"'Future Monthly Zonal Charges'!W10-'Current Monthly Zonal Charges'!W10","v":0},{"$f":"'Future Monthly Zonal Charges'!X10-'Current Monthly Zonal Charges'!X10","v":0},{"$f":"'Future Monthly Zonal Charges'!Y10-'Current Monthly Zonal Charges'!Y10","v":0},{"$f":"'Future Monthly Zonal Charges'!Z10-'Current Monthly Zonal Charges'!Z10","v":0},{"$f":"'Future Monthly Zonal Charges'!AA10-'Current Monthly Zonal Charges'!AA10","v":0},{"$f":"'Future Monthly Zonal Charges'!AB10-'Current Monthly Zonal Charges'!AB10","v":0},{"$f":"'Future Monthly Zonal Charges'!AC10-'Current Monthly Zonal Charges'!AC10","v":0},{"$f":"'Future Monthly Zonal Charges'!AD10-'Current Monthly Zonal Charges'!AD10","v":0},{"$f":"'Future Monthly Zonal Charges'!AE10-'Current Monthly Zonal Charges'!AE10","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG10-'Current Monthly Zonal Charges'!AG10","v":0},{"$f":"'Future Monthly Zonal Charges'!AH10-'Current Monthly Zonal Charges'!AH10","v":0},{"$f":"'Future Monthly Zonal Charges'!AI10-'Current Monthly Zonal Charges'!AI10","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ10-'Current Monthly Zonal Charges'!AJ10","v":0},{"$f":"'Future Monthly Zonal Charges'!AK10-'Current Monthly Zonal Charges'!AK10","v":-1.5807157591862211},{"$f":"'Future Monthly Zonal Charges'!AL10-'Current Monthly Zonal Charges'!AL10","v":0},{"$f":"'Future Monthly Zonal Charges'!AM10-'Current Monthly Zonal Charges'!AM10","v":0},{"$f":"'Future Monthly Zonal Charges'!AN10-'Current Monthly Zonal Charges'!AN10","v":0},{"$f":"'Future Monthly Zonal Charges'!AO10-'Current Monthly Zonal Charges'!AO10","v":0},{"$f":"'Future Monthly Zonal Charges'!AP10-'Current Monthly Zonal Charges'!AP10","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ10-'Current Monthly Zonal Charges'!AQ10","v":0},{"$f":"'Future Monthly Zonal Charges'!AR10-'Current Monthly Zonal Charges'!AR10","v":0},{"$f":"'Future Monthly Zonal Charges'!AS10-'Current Monthly Zonal Charges'!AS10","v":0},{"$f":"'Future Monthly Zonal Charges'!AT10-'Current Monthly Zonal Charges'!AT10","v":0},{"$f":"'Future Monthly Zonal Charges'!AU10-'Current Monthly Zonal Charges'!AU10","v":0},{"$f":"'Future Monthly Zonal Charges'!AV10-'Current Monthly Zonal Charges'!AV10","v":0},{"$f":"'Future Monthly Zonal Charges'!AW10-'Current Monthly Zonal Charges'!AW10","v":0},{"$f":"'Future Monthly Zonal Charges'!AW10-'Current Monthly Zonal Charges'!AW10","v":0},{"$f":"'Future Monthly Zonal Charges'!AY10-'Current Monthly Zonal Charges'!AY10","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ10-'Current Monthly Zonal Charges'!AZ10","v":0},{"$f":"'Future Monthly Zonal Charges'!BA10-'Current Monthly Zonal Charges'!BA10","v":0},{"$f":"'Future Monthly Zonal Charges'!BB10-'Current Monthly Zonal Charges'!BB10","v":0},{"$f":"'Future Monthly Zonal Charges'!BC10-'Current Monthly Zonal Charges'!BC10","v":0},{"$f":"'Future Monthly Zonal Charges'!BD10-'Current Monthly Zonal Charges'!BD10","v":0}]
[{"$f":"'Upgrade Information'!B11","v":"b0011"},{"$f":"'Projected Revenue Requirements'!C11","v":"ME"},{"$f":"'Upgrade Information'!E11","v":0.5},{"$f":"IF('Upgrade Information'!D11=\"\",\"\",'Upgrade Information'!D11)","v":"2003-08-29"},{"$f":"'Current Monthly Zonal Charges'!E11","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E11","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F11","v":4020.5332555030418},{"$f":"'Future Monthly Zonal Charges'!F11","v":3400.7817170722192},-619.75153843082262,null,{"$f":"'Future Monthly Zonal Charges'!H11-'Current Monthly Zonal Charges'!H11","v":0},{"$f":"'Future Monthly Zonal Charges'!I11-'Current Monthly Zonal Charges'!I11","v":0},{"$f":"'Future Monthly Zonal Charges'!J11-'Current Monthly Zonal Charges'!J11","v":0},{"$f":"'Future Monthly Zonal Charges'!K11-'Current Monthly Zonal Charges'!K11","v":0},{"$f":"'Future Monthly Zonal Charges'!L11-'Current Monthly Zonal Charges'!L11","v":0},{"$f":"'Future Monthly Zonal Charges'!M11-'Current Monthly Zonal Charges'!M11","v":0},{"$f":"'Future Monthly Zonal Charges'!N11-'Current Monthly Zonal Charges'!N11","v":0},{"$f":"'Future Monthly Zonal Charges'!O11-'Current Monthly Zonal Charges'!O11","v":0},{"$f":"'Future Monthly Zonal Charges'!P11-'Current Monthly Zonal Charges'!P11","v":0},{"$f":"'Future Monthly Zonal Charges'!Q11-'Current Monthly Zonal Charges'!Q11","v":0},{"$f":"'Future Monthly Zonal Charges'!R11-'Current Monthly Zonal Charges'!R11","v":0},{"$f":"'Future Monthly Zonal Charges'!S11-'Current Monthly Zonal Charges'!S11","v":0},{"$f":"'Future Monthly Zonal Charges'!T11-'Current Monthly Zonal Charges'!T11","v":0},{"$f":"'Future Monthly Zonal Charges'!U11-'Current Monthly Zonal Charges'!U11","v":0},{"$f":"'Future Monthly Zonal Charges'!V11-'Current Monthly Zonal Charges'!V11","v":0},{"$f":"'Future Monthly Zonal Charges'!W11-'Current Monthly Zonal Charges'!W11","v":-619.75153843082262},{"$f":"'Future Monthly Zonal Charges'!X11-'Current Monthly Zonal Charges'!X11","v":0},{"$f":"'Future Monthly Zonal Charges'!Y11-'Current Monthly Zonal Charges'!Y11","v":0},{"$f":"'Future Monthly Zonal Charges'!Z11-'Current Monthly Zonal Charges'!Z11","v":0},{"$f":"'Future Monthly Zonal Charges'!AA11-'Current Monthly Zonal Charges'!AA11","v":0},{"$f":"'Future Monthly Zonal Charges'!AB11-'Current Monthly Zonal Charges'!AB11","v":0},{"$f":"'Future Monthly Zonal Charges'!AC11-'Current Monthly Zonal Charges'!AC11","v":0},{"$f":"'Future Monthly Zonal Charges'!AD11-'Current Monthly Zonal Charges'!AD11","v":0},{"$f":"'Future Monthly Zonal Charges'!AE11-'Current Monthly Zonal Charges'!AE11","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG11-'Current Monthly Zonal Charges'!AG11","v":0},{"$f":"'Future Monthly Zonal Charges'!AH11-'Current Monthly Zonal Charges'!AH11","v":0},{"$f":"'Future Monthly Zonal Charges'!AI11-'Current Monthly Zonal Charges'!AI11","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ11-'Current Monthly Zonal Charges'!AJ11","v":0},{"$f":"'Future Monthly Zonal Charges'!AK11-'Current Monthly Zonal Charges'!AK11","v":0},{"$f":"'Future Monthly Zonal Charges'!AL11-'Current Monthly Zonal Charges'!AL11","v":0},{"$f":"'Future Monthly Zonal Charges'!AM11-'Current Monthly Zonal Charges'!AM11","v":0},{"$f":"'Future Monthly Zonal Charges'!AN11-'Current Monthly Zonal Charges'!AN11","v":0},{"$f":"'Future Monthly Zonal Charges'!AO11-'Current Monthly Zonal Charges'!AO11","v":0},{"$f":"'Future Monthly Zonal Charges'!AP11-'Current Monthly Zonal Charges'!AP11","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ11-'Current Monthly Zonal Charges'!AQ11","v":0},{"$f":"'Future Monthly Zonal Charges'!AR11-'Current Monthly Zonal Charges'!AR11","v":0},{"$f":"'Future Monthly Zonal Charges'!AS11-'Current Monthly Zonal Charges'!AS11","v":0},{"$f":"'Future Monthly Zonal Charges'!AT11-'Current Monthly Zonal Charges'!AT11","v":0},{"$f":"'Future Monthly Zonal Charges'!AU11-'Current Monthly Zonal Charges'!AU11","v":0},{"$f":"'Future Monthly Zonal Charges'!AV11-'Current Monthly Zonal Charges'!AV11","v":-0.20512744131030436},{"$f":"'Future Monthly Zonal Charges'!AW11-'Current Monthly Zonal Charges'!AW11","v":0},{"$f":"'Future Monthly Zonal Charges'!AW11-'Current Monthly Zonal Charges'!AW11","v":0},{"$f":"'Future Monthly Zonal Charges'!AY11-'Current Monthly Zonal Charges'!AY11","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ11-'Current Monthly Zonal Charges'!AZ11","v":0},{"$f":"'Future Monthly Zonal Charges'!BA11-'Current Monthly Zonal Charges'!BA11","v":0},{"$f":"'Future Monthly Zonal Charges'!BB11-'Current Monthly Zonal Charges'!BB11","v":0},{"$f":"'Future Monthly Zonal Charges'!BC11-'Current Monthly Zonal Charges'!BC11","v":0},{"$f":"'Future Monthly Zonal Charges'!BD11-'Current Monthly Zonal Charges'!BD11","v":0}]
[{"$f":"'Upgrade Information'!B12","v":"b0012"},{"$f":"'Projected Revenue Requirements'!C12","v":"PPL"},{"$f":"'Upgrade Information'!E12","v":0.40500000000000003},{"$f":"IF('Upgrade Information'!D12=\"\",\"\",'Upgrade Information'!D12)","v":"2004-06-30"},{"$f":"'Current Monthly Zonal Charges'!E12","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E12","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F12","v":2517.0287946428575},{"$f":"'Future Monthly Zonal Charges'!F12","v":2136.2604910714285},-380.76830357142899,null,{"$f":"'Future Monthly Zonal Charges'!H12-'Current Monthly Zonal Charges'!H12","v":0},{"$f":"'Future Monthly Zonal Charges'!I12-'Current Monthly Zonal Charges'!I12","v":0},{"$f":"'Future Monthly Zonal Charges'!J12-'Current Monthly Zonal Charges'!J12","v":0},{"$f":"'Future Monthly Zonal Charges'!K12-'Current Monthly Zonal Charges'!K12","v":0},{"$f":"'Future Monthly Zonal Charges'!L12-'Current Monthly Zonal Charges'!L12","v":0},{"$f":"'Future Monthly Zonal Charges'!M12-'Current Monthly Zonal Charges'!M12","v":0},{"$f":"'Future Monthly Zonal Charges'!N12-'Current Monthly Zonal Charges'!N12","v":0},{"$f":"'Future Monthly Zonal Charges'!O12-'Current Monthly Zonal Charges'!O12","v":0},{"$f":"'Future Monthly Zonal Charges'!P12-'Current Monthly Zonal Charges'!P12","v":0},{"$f":"'Future Monthly Zonal Charges'!Q12-'Current Monthly Zonal Charges'!Q12","v":0},{"$f":"'Future Monthly Zonal Charges'!R12-'Current Monthly Zonal Charges'!R12","v":0},{"$f":"'Future Monthly Zonal Charges'!S12-'Current Monthly Zonal Charges'!S12","v":0},{"$f":"'Future Monthly Zonal Charges'!T12-'Current Monthly Zonal Charges'!T12","v":0},{"$f":"'Future Monthly Zonal Charges'!U12-'Current Monthly Zonal Charges'!U12","v":0},{"$f":"'Future Monthly Zonal Charges'!V12-'Current Monthly Zonal Charges'!V12","v":0},{"$f":"'Future Monthly Zonal Charges'!W12-'Current Monthly Zonal Charges'!W12","v":0},{"$f":"'Future Monthly Zonal Charges'!X12-'Current Monthly Zonal Charges'!X12","v":0},{"$f":"'Future Monthly Zonal Charges'!Y12-'Current Monthly Zonal Charges'!Y12","v":0},{"$f":"'Future Monthly Zonal Charges'!Z12-'Current Monthly Zonal Charges'!Z12","v":0},{"$f":"'Future Monthly Zonal Charges'!AA12-'Current Monthly Zonal Charges'!AA12","v":0},{"$f":"'Future Monthly Zonal Charges'!AB12-'Current Monthly Zonal Charges'!AB12","v":0},{"$f":"'Future Monthly Zonal Charges'!AC12-'Current Monthly Zonal Charges'!AC12","v":-380.76830357142899},{"$f":"'Future Monthly Zonal Charges'!AD12-'Current Monthly Zonal Charges'!AD12","v":0},{"$f":"'Future Monthly Zonal Charges'!AE12-'Current Monthly Zonal Charges'!AE12","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG12-'Current Monthly Zonal Charges'!AG12","v":0},{"$f":"'Future Monthly Zonal Charges'!AH12-'Current Monthly Zonal Charges'!AH12","v":0},{"$f":"'Future Monthly Zonal Charges'!AI12-'Current Monthly Zonal Charges'!AI12","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ12-'Current Monthly Zonal Charges'!AJ12","v":0},{"$f":"'Future Monthly Zonal Charges'!AK12-'Current Monthly Zonal Charges'!AK12","v":0},{"$f":"'Future Monthly Zonal Charges'!AL12-'Current Monthly Zonal Charges'!AL12","v":0},{"$f":"'Future Monthly Zonal Charges'!AM12-'Current Monthly Zonal Charges'!AM12","v":0},{"$f":"'Future Monthly Zonal Charges'!AN12-'Current Monthly Zonal Charges'!AN12","v":0},{"$f":"'Future Monthly Zonal Charges'!AO12-'Current Monthly Zonal Charges'!AO12","v":0},{"$f":"'Future Monthly Zonal Charges'!AP12-'Current Monthly Zonal Charges'!AP12","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ12-'Current Monthly Zonal Charges'!AQ12","v":0},{"$f":"'Future Monthly Zonal Charges'!AR12-'Current Monthly Zonal Charges'!AR12","v":0},{"$f":"'Future Monthly Zonal Charges'!AS12-'Current Monthly Zonal Charges'!AS12","v":0},{"$f":"'Future Monthly Zonal Charges'!AT12-'Current Monthly Zonal Charges'!AT12","v":0},{"$f":"'Future Monthly Zonal Charges'!AU12-'Current Monthly Zonal Charges'!AU12","v":0},{"$f":"'Future Monthly Zonal Charges'!AV12-'Current Monthly Zonal Charges'!AV12","v":0},{"$f":"'Future Monthly Zonal Charges'!AW12-'Current Monthly Zonal Charges'!AW12","v":0},{"$f":"'Future Monthly Zonal Charges'!AW12-'Current Monthly Zonal Charges'!AW12","v":0},{"$f":"'Future Monthly Zonal Charges'!AY12-'Current Monthly Zonal Charges'!AY12","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ12-'Current Monthly Zonal Charges'!AZ12","v":0},{"$f":"'Future Monthly Zonal Charges'!BA12-'Current Monthly Zonal Charges'!BA12","v":0},{"$f":"'Future Monthly Zonal Charges'!BB12-'Current Monthly Zonal Charges'!BB12","v":-5.0846393661222289E-2},{"$f":"'Future Monthly Zonal Charges'!BC12-'Current Monthly Zonal Charges'!BC12","v":0},{"$f":"'Future Monthly Zonal Charges'!BD12-'Current Monthly Zonal Charges'!BD12","v":0}]
[{"$f":"'Upgrade Information'!B13","v":"b0013"},{"$f":"'Projected Revenue Requirements'!C13","v":"PPL"},{"$f":"'Upgrade Information'!E13","v":22.3},{"$f":"IF('Upgrade Information'!D13=\"\",\"\",'Upgrade Information'!D13)","v":"2004-05-20"},{"$f":"'Current Monthly Zonal Charges'!E13","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E13","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F13","v":138242.52650462964},{"$f":"'Future Monthly Zonal Charges'!F13","v":117276.76559193122},-20965.760912698417,null,{"$f":"'Future Monthly Zonal Charges'!H13-'Current Monthly Zonal Charges'!H13","v":0},{"$f":"'Future Monthly Zonal Charges'!I13-'Current Monthly Zonal Charges'!I13","v":0},{"$f":"'Future Monthly Zonal Charges'!J13-'Current Monthly Zonal Charges'!J13","v":0},{"$f":"'Future Monthly Zonal Charges'!K13-'Current Monthly Zonal Charges'!K13","v":0},{"$f":"'Future Monthly Zonal Charges'!L13-'Current Monthly Zonal Charges'!L13","v":0},{"$f":"'Future Monthly Zonal Charges'!M13-'Current Monthly Zonal Charges'!M13","v":0},{"$f":"'Future Monthly Zonal Charges'!N13-'Current Monthly Zonal Charges'!N13","v":0},{"$f":"'Future Monthly Zonal Charges'!O13-'Current Monthly Zonal Charges'!O13","v":0},{"$f":"'Future Monthly Zonal Charges'!P13-'Current Monthly Zonal Charges'!P13","v":0},{"$f":"'Future Monthly Zonal Charges'!Q13-'Current Monthly Zonal Charges'!Q13","v":0},{"$f":"'Future Monthly Zonal Charges'!R13-'Current Monthly Zonal Charges'!R13","v":0},{"$f":"'Future Monthly Zonal Charges'!S13-'Current Monthly Zonal Charges'!S13","v":0},{"$f":"'Future Monthly Zonal Charges'!T13-'Current Monthly Zonal Charges'!T13","v":0},{"$f":"'Future Monthly Zonal Charges'!U13-'Current Monthly Zonal Charges'!U13","v":0},{"$f":"'Future Monthly Zonal Charges'!V13-'Current Monthly Zonal Charges'!V13","v":0},{"$f":"'Future Monthly Zonal Charges'!W13-'Current Monthly Zonal Charges'!W13","v":0},{"$f":"'Future Monthly Zonal Charges'!X13-'Current Monthly Zonal Charges'!X13","v":0},{"$f":"'Future Monthly Zonal Charges'!Y13-'Current Monthly Zonal Charges'!Y13","v":0},{"$f":"'Future Monthly Zonal Charges'!Z13-'Current Monthly Zonal Charges'!Z13","v":0},{"$f":"'Future Monthly Zonal Charges'!AA13-'Current Monthly Zonal Charges'!AA13","v":0},{"$f":"'Future Monthly Zonal Charges'!AB13-'Current Monthly Zonal Charges'!AB13","v":0},{"$f":"'Future Monthly Zonal Charges'!AC13-'Current Monthly Zonal Charges'!AC13","v":-20965.760912698417},{"$f":"'Future Monthly Zonal Charges'!AD13-'Current Monthly Zonal Charges'!AD13","v":0},{"$f":"'Future Monthly Zonal Charges'!AE13-'Current Monthly Zonal Charges'!AE13","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG13-'Current Monthly Zonal Charges'!AG13","v":0},{"$f":"'Future Monthly Zonal Charges'!AH13-'Current Monthly Zonal Charges'!AH13","v":0},{"$f":"'Future Monthly Zonal Charges'!AI13-'Current Monthly Zonal Charges'!AI13","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ13-'Current Monthly Zonal Charges'!AJ13","v":0},{"$f":"'Future Monthly Zonal Charges'!AK13-'Current Monthly Zonal Charges'!AK13","v":0},{"$f":"'Future Monthly Zonal Charges'!AL13-'Current Monthly Zonal Charges'!AL13","v":0},{"$f":"'Future Monthly Zonal Charges'!AM13-'Current Monthly Zonal Charges'!AM13","v":0},{"$f":"'Future Monthly Zonal Charges'!AN13-'Current Monthly Zonal Charges'!AN13","v":0},{"$f":"'Future Monthly Zonal Charges'!AO13-'Current Monthly Zonal Charges'!AO13","v":0},{"$f":"'Future Monthly Zonal Charges'!AP13-'Current Monthly Zonal Charges'!AP13","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ13-'Current Monthly Zonal Charges'!AQ13","v":0},{"$f":"'Future Monthly Zonal Charges'!AR13-'Current Monthly Zonal Charges'!AR13","v":0},{"$f":"'Future Monthly Zonal Charges'!AS13-'Current Monthly Zonal Charges'!AS13","v":0},{"$f":"'Future Monthly Zonal Charges'!AT13-'Current Monthly Zonal Charges'!AT13","v":0},{"$f":"'Future Monthly Zonal Charges'!AU13-'Current Monthly Zonal Charges'!AU13","v":0},{"$f":"'Future Monthly Zonal Charges'!AV13-'Current Monthly Zonal Charges'!AV13","v":0},{"$f":"'Future Monthly Zonal Charges'!AW13-'Current Monthly Zonal Charges'!AW13","v":0},{"$f":"'Future Monthly Zonal Charges'!AW13-'Current Monthly Zonal Charges'!AW13","v":0},{"$f":"'Future Monthly Zonal Charges'!AY13-'Current Monthly Zonal Charges'!AY13","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ13-'Current Monthly Zonal Charges'!AZ13","v":0},{"$f":"'Future Monthly Zonal Charges'!BA13-'Current Monthly Zonal Charges'!BA13","v":0},{"$f":"'Future Monthly Zonal Charges'!BB13-'Current Monthly Zonal Charges'!BB13","v":-2.7996903176426056},{"$f":"'Future Monthly Zonal Charges'!BC13-'Current Monthly Zonal Charges'!BC13","v":0},{"$f":"'Future Monthly Zonal Charges'!BD13-'Current Monthly Zonal Charges'!BD13","v":0}]
[{"$f":"'Upgrade Information'!B14","v":"b0015"},{"$f":"'Projected Revenue Requirements'!C14","v":"PSEG"},{"$f":"'Upgrade Information'!E14","v":0.35},{"$f":"IF('Upgrade Information'!D14=\"\",\"\",'Upgrade Information'!D14)","v":"2002-05-31"},{"$f":"'Current Monthly Zonal Charges'!E14","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E14","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F14","v":2069.626071217494},{"$f":"'Future Monthly Zonal Charges'!F14","v":1784.5653442671394},-285.06072695035459,null,{"$f":"'Future Monthly Zonal Charges'!H14-'Current Monthly Zonal Charges'!H14","v":0},{"$f":"'Future Monthly Zonal Charges'!I14-'Current Monthly Zonal Charges'!I14","v":0},{"$f":"'Future Monthly Zonal Charges'!J14-'Current Monthly Zonal Charges'!J14","v":0},{"$f":"'Future Monthly Zonal Charges'!K14-'Current Monthly Zonal Charges'!K14","v":0},{"$f":"'Future Monthly Zonal Charges'!L14-'Current Monthly Zonal Charges'!L14","v":0},{"$f":"'Future Monthly Zonal Charges'!M14-'Current Monthly Zonal Charges'!M14","v":0},{"$f":"'Future Monthly Zonal Charges'!N14-'Current Monthly Zonal Charges'!N14","v":0},{"$f":"'Future Monthly Zonal Charges'!O14-'Current Monthly Zonal Charges'!O14","v":0},{"$f":"'Future Monthly Zonal Charges'!P14-'Current Monthly Zonal Charges'!P14","v":0},{"$f":"'Future Monthly Zonal Charges'!Q14-'Current Monthly Zonal Charges'!Q14","v":0},{"$f":"'Future Monthly Zonal Charges'!R14-'Current Monthly Zonal Charges'!R14","v":0},{"$f":"'Future Monthly Zonal Charges'!S14-'Current Monthly Zonal Charges'!S14","v":0},{"$f":"'Future Monthly Zonal Charges'!T14-'Current Monthly Zonal Charges'!T14","v":0},{"$f":"'Future Monthly Zonal Charges'!U14-'Current Monthly Zonal Charges'!U14","v":0},{"$f":"'Future Monthly Zonal Charges'!V14-'Current Monthly Zonal Charges'!V14","v":0},{"$f":"'Future Monthly Zonal Charges'!W14-'Current Monthly Zonal Charges'!W14","v":0},{"$f":"'Future Monthly Zonal Charges'!X14-'Current Monthly Zonal Charges'!X14","v":0},{"$f":"'Future Monthly Zonal Charges'!Y14-'Current Monthly Zonal Charges'!Y14","v":0},{"$f":"'Future Monthly Zonal Charges'!Z14-'Current Monthly Zonal Charges'!Z14","v":0},{"$f":"'Future Monthly Zonal Charges'!AA14-'Current Monthly Zonal Charges'!AA14","v":0},{"$f":"'Future Monthly Zonal Charges'!AB14-'Current Monthly Zonal Charges'!AB14","v":0},{"$f":"'Future Monthly Zonal Charges'!AC14-'Current Monthly Zonal Charges'!AC14","v":0},{"$f":"'Future Monthly Zonal Charges'!AD14-'Current Monthly Zonal Charges'!AD14","v":-285.06072695035459},{"$f":"'Future Monthly Zonal Charges'!AE14-'Current Monthly Zonal Charges'!AE14","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG14-'Current Monthly Zonal Charges'!AG14","v":0},{"$f":"'Future Monthly Zonal Charges'!AH14-'Current Monthly Zonal Charges'!AH14","v":0},{"$f":"'Future Monthly Zonal Charges'!AI14-'Current Monthly Zonal Charges'!AI14","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ14-'Current Monthly Zonal Charges'!AJ14","v":0},{"$f":"'Future Monthly Zonal Charges'!AK14-'Current Monthly Zonal Charges'!AK14","v":0},{"$f":"'Future Monthly Zonal Charges'!AL14-'Current Monthly Zonal Charges'!AL14","v":0},{"$f":"'Future Monthly Zonal Charges'!AM14-'Current Monthly Zonal Charges'!AM14","v":0},{"$f":"'Future Monthly Zonal Charges'!AN14-'Current Monthly Zonal Charges'!AN14","v":0},{"$f":"'Future Monthly Zonal Charges'!AO14-'Current Monthly Zonal Charges'!AO14","v":0},{"$f":"'Future Monthly Zonal Charges'!AP14-'Current Monthly Zonal Charges'!AP14","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ14-'Current Monthly Zonal Charges'!AQ14","v":0},{"$f":"'Future Monthly Zonal Charges'!AR14-'Current Monthly Zonal Charges'!AR14","v":0},{"$f":"'Future Monthly Zonal Charges'!AS14-'Current Monthly Zonal Charges'!AS14","v":0},{"$f":"'Future Monthly Zonal Charges'!AT14-'Current Monthly Zonal Charges'!AT14","v":0},{"$f":"'Future Monthly Zonal Charges'!AU14-'Current Monthly Zonal Charges'!AU14","v":0},{"$f":"'Future Monthly Zonal Charges'!AV14-'Current Monthly Zonal Charges'!AV14","v":0},{"$f":"'Future Monthly Zonal Charges'!AW14-'Current Monthly Zonal Charges'!AW14","v":0},{"$f":"'Future Monthly Zonal Charges'!AW14-'Current Monthly Zonal Charges'!AW14","v":0},{"$f":"'Future Monthly Zonal Charges'!AY14-'Current Monthly Zonal Charges'!AY14","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ14-'Current Monthly Zonal Charges'!AZ14","v":0},{"$f":"'Future Monthly Zonal Charges'!BA14-'Current Monthly Zonal Charges'!BA14","v":0},{"$f":"'Future Monthly Zonal Charges'!BB14-'Current Monthly Zonal Charges'!BB14","v":0},{"$f":"'Future Monthly Zonal Charges'!BC14-'Current Monthly Zonal Charges'!BC14","v":-2.8093104065275903E-2},{"$f":"'Future Monthly Zonal Charges'!BD14-'Current Monthly Zonal Charges'!BD14","v":0}]
[{"$f":"'Upgrade Information'!B15","v":"b0016"},{"$f":"'Projected Revenue Requirements'!C15","v":"PSEG"},{"$f":"'Upgrade Information'!E15","v":0.35},{"$f":"IF('Upgrade Information'!D15=\"\",\"\",'Upgrade Information'!D15)","v":"2002-06-30"},{"$f":"'Current Monthly Zonal Charges'!E15","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E15","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F15","v":2074.3770833333333},{"$f":"'Future Monthly Zonal Charges'!F15","v":1789.3163563829787},-285.06072695035459,null,{"$f":"'Future Monthly Zonal Charges'!H15-'Current Monthly Zonal Charges'!H15","v":0},{"$f":"'Future Monthly Zonal Charges'!I15-'Current Monthly Zonal Charges'!I15","v":0},{"$f":"'Future Monthly Zonal Charges'!J15-'Current Monthly Zonal Charges'!J15","v":0},{"$f":"'Future Monthly Zonal Charges'!K15-'Current Monthly Zonal Charges'!K15","v":0},{"$f":"'Future Monthly Zonal Charges'!L15-'Current Monthly Zonal Charges'!L15","v":0},{"$f":"'Future Monthly Zonal Charges'!M15-'Current Monthly Zonal Charges'!M15","v":0},{"$f":"'Future Monthly Zonal Charges'!N15-'Current Monthly Zonal Charges'!N15","v":0},{"$f":"'Future Monthly Zonal Charges'!O15-'Current Monthly Zonal Charges'!O15","v":0},{"$f":"'Future Monthly Zonal Charges'!P15-'Current Monthly Zonal Charges'!P15","v":0},{"$f":"'Future Monthly Zonal Charges'!Q15-'Current Monthly Zonal Charges'!Q15","v":0},{"$f":"'Future Monthly Zonal Charges'!R15-'Current Monthly Zonal Charges'!R15","v":0},{"$f":"'Future Monthly Zonal Charges'!S15-'Current Monthly Zonal Charges'!S15","v":0},{"$f":"'Future Monthly Zonal Charges'!T15-'Current Monthly Zonal Charges'!T15","v":0},{"$f":"'Future Monthly Zonal Charges'!U15-'Current Monthly Zonal Charges'!U15","v":0},{"$f":"'Future Monthly Zonal Charges'!V15-'Current Monthly Zonal Charges'!V15","v":0},{"$f":"'Future Monthly Zonal Charges'!W15-'Current Monthly Zonal Charges'!W15","v":0},{"$f":"'Future Monthly Zonal Charges'!X15-'Current Monthly Zonal Charges'!X15","v":0},{"$f":"'Future Monthly Zonal Charges'!Y15-'Current Monthly Zonal Charges'!Y15","v":0},{"$f":"'Future Monthly Zonal Charges'!Z15-'Current Monthly Zonal Charges'!Z15","v":0},{"$f":"'Future Monthly Zonal Charges'!AA15-'Current Monthly Zonal Charges'!AA15","v":0},{"$f":"'Future Monthly Zonal Charges'!AB15-'Current Monthly Zonal Charges'!AB15","v":0},{"$f":"'Future Monthly Zonal Charges'!AC15-'Current Monthly Zonal Charges'!AC15","v":0},{"$f":"'Future Monthly Zonal Charges'!AD15-'Current Monthly Zonal Charges'!AD15","v":-285.06072695035459},{"$f":"'Future Monthly Zonal Charges'!AE15-'Current Monthly Zonal Charges'!AE15","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG15-'Current Monthly Zonal Charges'!AG15","v":0},{"$f":"'Future Monthly Zonal Charges'!AH15-'Current Monthly Zonal Charges'!AH15","v":0},{"$f":"'Future Monthly Zonal Charges'!AI15-'Current Monthly Zonal Charges'!AI15","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ15-'Current Monthly Zonal Charges'!AJ15","v":0},{"$f":"'Future Monthly Zonal Charges'!AK15-'Current Monthly Zonal Charges'!AK15","v":0},{"$f":"'Future Monthly Zonal Charges'!AL15-'Current Monthly Zonal Charges'!AL15","v":0},{"$f":"'Future Monthly Zonal Charges'!AM15-'Current Monthly Zonal Charges'!AM15","v":0},{"$f":"'Future Monthly Zonal Charges'!AN15-'Current Monthly Zonal Charges'!AN15","v":0},{"$f":"'Future Monthly Zonal Charges'!AO15-'Current Monthly Zonal Charges'!AO15","v":0},{"$f":"'Future Monthly Zonal Charges'!AP15-'Current Monthly Zonal Charges'!AP15","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ15-'Current Monthly Zonal Charges'!AQ15","v":0},{"$f":"'Future Monthly Zonal Charges'!AR15-'Current Monthly Zonal Charges'!AR15","v":0},{"$f":"'Future Monthly Zonal Charges'!AS15-'Current Monthly Zonal Charges'!AS15","v":0},{"$f":"'Future Monthly Zonal Charges'!AT15-'Current Monthly Zonal Charges'!AT15","v":0},{"$f":"'Future Monthly Zonal Charges'!AU15-'Current Monthly Zonal Charges'!AU15","v":0},{"$f":"'Future Monthly Zonal Charges'!AV15-'Current Monthly Zonal Charges'!AV15","v":0},{"$f":"'Future Monthly Zonal Charges'!AW15-'Current Monthly Zonal Charges'!AW15","v":0},{"$f":"'Future Monthly Zonal Charges'!AW15-'Current Monthly Zonal Charges'!AW15","v":0},{"$f":"'Future Monthly Zonal Charges'!AY15-'Current Monthly Zonal Charges'!AY15","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ15-'Current Monthly Zonal Charges'!AZ15","v":0},{"$f":"'Future Monthly Zonal Charges'!BA15-'Current Monthly Zonal Charges'!BA15","v":0},{"$f":"'Future Monthly Zonal Charges'!BB15-'Current Monthly Zonal Charges'!BB15","v":0},{"$f":"'Future Monthly Zonal Charges'!BC15-'Current Monthly Zonal Charges'!BC15","v":-2.8093104065275903E-2},{"$f":"'Future Monthly Zonal Charges'!BD15-'Current Monthly Zonal Charges'!BD15","v":0}]
[{"$f":"'Upgrade Information'!B16","v":"b0017"},{"$f":"'Projected Revenue Requirements'!C16","v":"PSEG"},{"$f":"'Upgrade Information'!E16","v":1.4},{"$f":"IF('Upgrade Information'!D16=\"\",\"\",'Upgrade Information'!D16)","v":"2005-05-01"},{"$f":"'Current Monthly Zonal Charges'!E16","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E16","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F16","v":8943.6459810874694},{"$f":"'Future Monthly Zonal Charges'!F16","v":7803.4030732860519},-1140.2429078014175,null,{"$f":"'Future Monthly Zonal Charges'!H16-'Current Monthly Zonal Charges'!H16","v":0},{"$f":"'Future Monthly Zonal Charges'!I16-'Current Monthly Zonal Charges'!I16","v":0},{"$f":"'Future Monthly Zonal Charges'!J16-'Current Monthly Zonal Charges'!J16","v":0},{"$f":"'Future Monthly Zonal Charges'!K16-'Current Monthly Zonal Charges'!K16","v":0},{"$f":"'Future Monthly Zonal Charges'!L16-'Current Monthly Zonal Charges'!L16","v":0},{"$f":"'Future Monthly Zonal Charges'!M16-'Current Monthly Zonal Charges'!M16","v":0},{"$f":"'Future Monthly Zonal Charges'!N16-'Current Monthly Zonal Charges'!N16","v":0},{"$f":"'Future Monthly Zonal Charges'!O16-'Current Monthly Zonal Charges'!O16","v":0},{"$f":"'Future Monthly Zonal Charges'!P16-'Current Monthly Zonal Charges'!P16","v":0},{"$f":"'Future Monthly Zonal Charges'!Q16-'Current Monthly Zonal Charges'!Q16","v":0},{"$f":"'Future Monthly Zonal Charges'!R16-'Current Monthly Zonal Charges'!R16","v":0},{"$f":"'Future Monthly Zonal Charges'!S16-'Current Monthly Zonal Charges'!S16","v":0},{"$f":"'Future Monthly Zonal Charges'!T16-'Current Monthly Zonal Charges'!T16","v":0},{"$f":"'Future Monthly Zonal Charges'!U16-'Current Monthly Zonal Charges'!U16","v":0},{"$f":"'Future Monthly Zonal Charges'!V16-'Current Monthly Zonal Charges'!V16","v":0},{"$f":"'Future Monthly Zonal Charges'!W16-'Current Monthly Zonal Charges'!W16","v":0},{"$f":"'Future Monthly Zonal Charges'!X16-'Current Monthly Zonal Charges'!X16","v":0},{"$f":"'Future Monthly Zonal Charges'!Y16-'Current Monthly Zonal Charges'!Y16","v":0},{"$f":"'Future Monthly Zonal Charges'!Z16-'Current Monthly Zonal Charges'!Z16","v":0},{"$f":"'Future Monthly Zonal Charges'!AA16-'Current Monthly Zonal Charges'!AA16","v":0},{"$f":"'Future Monthly Zonal Charges'!AB16-'Current Monthly Zonal Charges'!AB16","v":0},{"$f":"'Future Monthly Zonal Charges'!AC16-'Current Monthly Zonal Charges'!AC16","v":0},{"$f":"'Future Monthly Zonal Charges'!AD16-'Current Monthly Zonal Charges'!AD16","v":-1140.2429078014175},{"$f":"'Future Monthly Zonal Charges'!AE16-'Current Monthly Zonal Charges'!AE16","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG16-'Current Monthly Zonal Charges'!AG16","v":0},{"$f":"'Future Monthly Zonal Charges'!AH16-'Current Monthly Zonal Charges'!AH16","v":0},{"$f":"'Future Monthly Zonal Charges'!AI16-'Current Monthly Zonal Charges'!AI16","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ16-'Current Monthly Zonal Charges'!AJ16","v":0},{"$f":"'Future Monthly Zonal Charges'!AK16-'Current Monthly Zonal Charges'!AK16","v":0},{"$f":"'Future Monthly Zonal Charges'!AL16-'Current Monthly Zonal Charges'!AL16","v":0},{"$f":"'Future Monthly Zonal Charges'!AM16-'Current Monthly Zonal Charges'!AM16","v":0},{"$f":"'Future Monthly Zonal Charges'!AN16-'Current Monthly Zonal Charges'!AN16","v":0},{"$f":"'Future Monthly Zonal Charges'!AO16-'Current Monthly Zonal Charges'!AO16","v":0},{"$f":"'Future Monthly Zonal Charges'!AP16-'Current Monthly Zonal Charges'!AP16","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ16-'Current Monthly Zonal Charges'!AQ16","v":0},{"$f":"'Future Monthly Zonal Charges'!AR16-'Current Monthly Zonal Charges'!AR16","v":0},{"$f":"'Future Monthly Zonal Charges'!AS16-'Current Monthly Zonal Charges'!AS16","v":0},{"$f":"'Future Monthly Zonal Charges'!AT16-'Current Monthly Zonal Charges'!AT16","v":0},{"$f":"'Future Monthly Zonal Charges'!AU16-'Current Monthly Zonal Charges'!AU16","v":0},{"$f":"'Future Monthly Zonal Charges'!AV16-'Current Monthly Zonal Charges'!AV16","v":0},{"$f":"'Future Monthly Zonal Charges'!AW16-'Current Monthly Zonal Charges'!AW16","v":0},{"$f":"'Future Monthly Zonal Charges'!AW16-'Current Monthly Zonal Charges'!AW16","v":0},{"$f":"'Future Monthly Zonal Charges'!AY16-'Current Monthly Zonal Charges'!AY16","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ16-'Current Monthly Zonal Charges'!AZ16","v":0},{"$f":"'Future Monthly Zonal Charges'!BA16-'Current Monthly Zonal Charges'!BA16","v":0},{"$f":"'Future Monthly Zonal Charges'!BB16-'Current Monthly Zonal Charges'!BB16","v":0},{"$f":"'Future Monthly Zonal Charges'!BC16-'Current Monthly Zonal Charges'!BC16","v":-0.1123724162611035},{"$f":"'Future Monthly Zonal Charges'!BD16-'Current Monthly Zonal Charges'!BD16","v":0}]
[{"$f":"'Upgrade Information'!B17","v":"b0018"},{"$f":"'Projected Revenue Requirements'!C17","v":"PSEG"},{"$f":"'Upgrade Information'!E17","v":0.1},{"$f":"IF('Upgrade Information'!D17=\"\",\"\",'Upgrade Information'!D17)","v":"2005-01-10"},{"$f":"'Current Monthly Zonal Charges'!E17","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E17","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F17","v":634.75955969267136},{"$f":"'Future Monthly Zonal Charges'!F17","v":553.31363770685573},-81.44592198581563,null,{"$f":"'Future Monthly Zonal Charges'!H17-'Current Monthly Zonal Charges'!H17","v":0},{"$f":"'Future Monthly Zonal Charges'!I17-'Current Monthly Zonal Charges'!I17","v":0},{"$f":"'Future Monthly Zonal Charges'!J17-'Current Monthly Zonal Charges'!J17","v":0},{"$f":"'Future Monthly Zonal Charges'!K17-'Current Monthly Zonal Charges'!K17","v":0},{"$f":"'Future Monthly Zonal Charges'!L17-'Current Monthly Zonal Charges'!L17","v":0},{"$f":"'Future Monthly Zonal Charges'!M17-'Current Monthly Zonal Charges'!M17","v":0},{"$f":"'Future Monthly Zonal Charges'!N17-'Current Monthly Zonal Charges'!N17","v":0},{"$f":"'Future Monthly Zonal Charges'!O17-'Current Monthly Zonal Charges'!O17","v":0},{"$f":"'Future Monthly Zonal Charges'!P17-'Current Monthly Zonal Charges'!P17","v":0},{"$f":"'Future Monthly Zonal Charges'!Q17-'Current Monthly Zonal Charges'!Q17","v":0},{"$f":"'Future Monthly Zonal Charges'!R17-'Current Monthly Zonal Charges'!R17","v":0},{"$f":"'Future Monthly Zonal Charges'!S17-'Current Monthly Zonal Charges'!S17","v":0},{"$f":"'Future Monthly Zonal Charges'!T17-'Current Monthly Zonal Charges'!T17","v":0},{"$f":"'Future Monthly Zonal Charges'!U17-'Current Monthly Zonal Charges'!U17","v":0},{"$f":"'Future Monthly Zonal Charges'!V17-'Current Monthly Zonal Charges'!V17","v":0},{"$f":"'Future Monthly Zonal Charges'!W17-'Current Monthly Zonal Charges'!W17","v":0},{"$f":"'Future Monthly Zonal Charges'!X17-'Current Monthly Zonal Charges'!X17","v":0},{"$f":"'Future Monthly Zonal Charges'!Y17-'Current Monthly Zonal Charges'!Y17","v":0},{"$f":"'Future Monthly Zonal Charges'!Z17-'Current Monthly Zonal Charges'!Z17","v":0},{"$f":"'Future Monthly Zonal Charges'!AA17-'Current Monthly Zonal Charges'!AA17","v":0},{"$f":"'Future Monthly Zonal Charges'!AB17-'Current Monthly Zonal Charges'!AB17","v":0},{"$f":"'Future Monthly Zonal Charges'!AC17-'Current Monthly Zonal Charges'!AC17","v":0},{"$f":"'Future Monthly Zonal Charges'!AD17-'Current Monthly Zonal Charges'!AD17","v":-81.44592198581563},{"$f":"'Future Monthly Zonal Charges'!AE17-'Current Monthly Zonal Charges'!AE17","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG17-'Current Monthly Zonal Charges'!AG17","v":0},{"$f":"'Future Monthly Zonal Charges'!AH17-'Current Monthly Zonal Charges'!AH17","v":0},{"$f":"'Future Monthly Zonal Charges'!AI17-'Current Monthly Zonal Charges'!AI17","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ17-'Current Monthly Zonal Charges'!AJ17","v":0},{"$f":"'Future Monthly Zonal Charges'!AK17-'Current Monthly Zonal Charges'!AK17","v":0},{"$f":"'Future Monthly Zonal Charges'!AL17-'Current Monthly Zonal Charges'!AL17","v":0},{"$f":"'Future Monthly Zonal Charges'!AM17-'Current Monthly Zonal Charges'!AM17","v":0},{"$f":"'Future Monthly Zonal Charges'!AN17-'Current Monthly Zonal Charges'!AN17","v":0},{"$f":"'Future Monthly Zonal Charges'!AO17-'Current Monthly Zonal Charges'!AO17","v":0},{"$f":"'Future Monthly Zonal Charges'!AP17-'Current Monthly Zonal Charges'!AP17","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ17-'Current Monthly Zonal Charges'!AQ17","v":0},{"$f":"'Future Monthly Zonal Charges'!AR17-'Current Monthly Zonal Charges'!AR17","v":0},{"$f":"'Future Monthly Zonal Charges'!AS17-'Current Monthly Zonal Charges'!AS17","v":0},{"$f":"'Future Monthly Zonal Charges'!AT17-'Current Monthly Zonal Charges'!AT17","v":0},{"$f":"'Future Monthly Zonal Charges'!AU17-'Current Monthly Zonal Charges'!AU17","v":0},{"$f":"'Future Monthly Zonal Charges'!AV17-'Current Monthly Zonal Charges'!AV17","v":0},{"$f":"'Future Monthly Zonal Charges'!AW17-'Current Monthly Zonal Charges'!AW17","v":0},{"$f":"'Future Monthly Zonal Charges'!AW17-'Current Monthly Zonal Charges'!AW17","v":0},{"$f":"'Future Monthly Zonal Charges'!AY17-'Current Monthly Zonal Charges'!AY17","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ17-'Current Monthly Zonal Charges'!AZ17","v":0},{"$f":"'Future Monthly Zonal Charges'!BA17-'Current Monthly Zonal Charges'!BA17","v":0},{"$f":"'Future Monthly Zonal Charges'!BB17-'Current Monthly Zonal Charges'!BB17","v":0},{"$f":"'Future Monthly Zonal Charges'!BC17-'Current Monthly Zonal Charges'!BC17","v":-8.026601161507399E-3},{"$f":"'Future Monthly Zonal Charges'!BD17-'Current Monthly Zonal Charges'!BD17","v":0}]
[{"$f":"'Upgrade Information'!B18","v":"b0022"},{"$f":"'Projected Revenue Requirements'!C18","v":"PECO"},{"$f":"'Upgrade Information'!E18","v":0.1},{"$f":"IF('Upgrade Information'!D18=\"\",\"\",'Upgrade Information'!D18)","v":"2003-05-31"},{"$f":"'Current Monthly Zonal Charges'!E18","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E18","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F18","v":929.49222453201321},{"$f":"'Future Monthly Zonal Charges'!F18","v":845.9404532258377},-83.55177130617551,null,{"$f":"'Future Monthly Zonal Charges'!H18-'Current Monthly Zonal Charges'!H18","v":0},{"$f":"'Future Monthly Zonal Charges'!I18-'Current Monthly Zonal Charges'!I18","v":0},{"$f":"'Future Monthly Zonal Charges'!J18-'Current Monthly Zonal Charges'!J18","v":0},{"$f":"'Future Monthly Zonal Charges'!K18-'Current Monthly Zonal Charges'!K18","v":0},{"$f":"'Future Monthly Zonal Charges'!L18-'Current Monthly Zonal Charges'!L18","v":0},{"$f":"'Future Monthly Zonal Charges'!M18-'Current Monthly Zonal Charges'!M18","v":0},{"$f":"'Future Monthly Zonal Charges'!N18-'Current Monthly Zonal Charges'!N18","v":0},{"$f":"'Future Monthly Zonal Charges'!O18-'Current Monthly Zonal Charges'!O18","v":0},{"$f":"'Future Monthly Zonal Charges'!P18-'Current Monthly Zonal Charges'!P18","v":0},{"$f":"'Future Monthly Zonal Charges'!Q18-'Current Monthly Zonal Charges'!Q18","v":0},{"$f":"'Future Monthly Zonal Charges'!R18-'Current Monthly Zonal Charges'!R18","v":0},{"$f":"'Future Monthly Zonal Charges'!S18-'Current Monthly Zonal Charges'!S18","v":0},{"$f":"'Future Monthly Zonal Charges'!T18-'Current Monthly Zonal Charges'!T18","v":0},{"$f":"'Future Monthly Zonal Charges'!U18-'Current Monthly Zonal Charges'!U18","v":0},{"$f":"'Future Monthly Zonal Charges'!V18-'Current Monthly Zonal Charges'!V18","v":0},{"$f":"'Future Monthly Zonal Charges'!W18-'Current Monthly Zonal Charges'!W18","v":0},{"$f":"'Future Monthly Zonal Charges'!X18-'Current Monthly Zonal Charges'!X18","v":0},{"$f":"'Future Monthly Zonal Charges'!Y18-'Current Monthly Zonal Charges'!Y18","v":0},{"$f":"'Future Monthly Zonal Charges'!Z18-'Current Monthly Zonal Charges'!Z18","v":-83.55177130617551},{"$f":"'Future Monthly Zonal Charges'!AA18-'Current Monthly Zonal Charges'!AA18","v":0},{"$f":"'Future Monthly Zonal Charges'!AB18-'Current Monthly Zonal Charges'!AB18","v":0},{"$f":"'Future Monthly Zonal Charges'!AC18-'Current Monthly Zonal Charges'!AC18","v":0},{"$f":"'Future Monthly Zonal Charges'!AD18-'Current Monthly Zonal Charges'!AD18","v":0},{"$f":"'Future Monthly Zonal Charges'!AE18-'Current Monthly Zonal Charges'!AE18","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG18-'Current Monthly Zonal Charges'!AG18","v":0},{"$f":"'Future Monthly Zonal Charges'!AH18-'Current Monthly Zonal Charges'!AH18","v":0},{"$f":"'Future Monthly Zonal Charges'!AI18-'Current Monthly Zonal Charges'!AI18","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ18-'Current Monthly Zonal Charges'!AJ18","v":0},{"$f":"'Future Monthly Zonal Charges'!AK18-'Current Monthly Zonal Charges'!AK18","v":0},{"$f":"'Future Monthly Zonal Charges'!AL18-'Current Monthly Zonal Charges'!AL18","v":0},{"$f":"'Future Monthly Zonal Charges'!AM18-'Current Monthly Zonal Charges'!AM18","v":0},{"$f":"'Future Monthly Zonal Charges'!AN18-'Current Monthly Zonal Charges'!AN18","v":0},{"$f":"'Future Monthly Zonal Charges'!AO18-'Current Monthly Zonal Charges'!AO18","v":0},{"$f":"'Future Monthly Zonal Charges'!AP18-'Current Monthly Zonal Charges'!AP18","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ18-'Current Monthly Zonal Charges'!AQ18","v":0},{"$f":"'Future Monthly Zonal Charges'!AR18-'Current Monthly Zonal Charges'!AR18","v":0},{"$f":"'Future Monthly Zonal Charges'!AS18-'Current Monthly Zonal Charges'!AS18","v":0},{"$f":"'Future Monthly Zonal Charges'!AT18-'Current Monthly Zonal Charges'!AT18","v":0},{"$f":"'Future Monthly Zonal Charges'!AU18-'Current Monthly Zonal Charges'!AU18","v":0},{"$f":"'Future Monthly Zonal Charges'!AV18-'Current Monthly Zonal Charges'!AV18","v":0},{"$f":"'Future Monthly Zonal Charges'!AW18-'Current Monthly Zonal Charges'!AW18","v":0},{"$f":"'Future Monthly Zonal Charges'!AW18-'Current Monthly Zonal Charges'!AW18","v":0},{"$f":"'Future Monthly Zonal Charges'!AY18-'Current Monthly Zonal Charges'!AY18","v":-9.735018678043425E-3},{"$f":"'Future Monthly Zonal Charges'!AZ18-'Current Monthly Zonal Charges'!AZ18","v":0},{"$f":"'Future Monthly Zonal Charges'!BA18-'Current Monthly Zonal Charges'!BA18","v":0},{"$f":"'Future Monthly Zonal Charges'!BB18-'Current Monthly Zonal Charges'!BB18","v":0},{"$f":"'Future Monthly Zonal Charges'!BC18-'Current Monthly Zonal Charges'!BC18","v":0},{"$f":"'Future Monthly Zonal Charges'!BD18-'Current Monthly Zonal Charges'!BD18","v":0}]
[{"$f":"'Upgrade Information'!B19","v":"b0023"},{"$f":"'Projected Revenue Requirements'!C19","v":"AEC"},{"$f":"'Upgrade Information'!E19","v":13.9},{"$f":"IF('Upgrade Information'!D19=\"\",\"\",'Upgrade Information'!D19)","v":"2003-04-24"},{"$f":"'Current Monthly Zonal Charges'!E19","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E19","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F19","v":79468.960316703873},{"$f":"'Future Monthly Zonal Charges'!F19","v":63292.080472006521},-16176.879844697352,null,{"$f":"'Future Monthly Zonal Charges'!H19-'Current Monthly Zonal Charges'!H19","v":-16176.879844697352},{"$f":"'Future Monthly Zonal Charges'!I19-'Current Monthly Zonal Charges'!I19","v":0},{"$f":"'Future Monthly Zonal Charges'!J19-'Current Monthly Zonal Charges'!J19","v":0},{"$f":"'Future Monthly Zonal Charges'!K19-'Current Monthly Zonal Charges'!K19","v":0},{"$f":"'Future Monthly Zonal Charges'!L19-'Current Monthly Zonal Charges'!L19","v":0},{"$f":"'Future Monthly Zonal Charges'!M19-'Current Monthly Zonal Charges'!M19","v":0},{"$f":"'Future Monthly Zonal Charges'!N19-'Current Monthly Zonal Charges'!N19","v":0},{"$f":"'Future Monthly Zonal Charges'!O19-'Current Monthly Zonal Charges'!O19","v":0},{"$f":"'Future Monthly Zonal Charges'!P19-'Current Monthly Zonal Charges'!P19","v":0},{"$f":"'Future Monthly Zonal Charges'!Q19-'Current Monthly Zonal Charges'!Q19","v":0},{"$f":"'Future Monthly Zonal Charges'!R19-'Current Monthly Zonal Charges'!R19","v":0},{"$f":"'Future Monthly Zonal Charges'!S19-'Current Monthly Zonal Charges'!S19","v":0},{"$f":"'Future Monthly Zonal Charges'!T19-'Current Monthly Zonal Charges'!T19","v":0},{"$f":"'Future Monthly Zonal Charges'!U19-'Current Monthly Zonal Charges'!U19","v":0},{"$f":"'Future Monthly Zonal Charges'!V19-'Current Monthly Zonal Charges'!V19","v":0},{"$f":"'Future Monthly Zonal Charges'!W19-'Current Monthly Zonal Charges'!W19","v":0},{"$f":"'Future Monthly Zonal Charges'!X19-'Current Monthly Zonal Charges'!X19","v":0},{"$f":"'Future Monthly Zonal Charges'!Y19-'Current Monthly Zonal Charges'!Y19","v":0},{"$f":"'Future Monthly Zonal Charges'!Z19-'Current Monthly Zonal Charges'!Z19","v":0},{"$f":"'Future Monthly Zonal Charges'!AA19-'Current Monthly Zonal Charges'!AA19","v":0},{"$f":"'Future Monthly Zonal Charges'!AB19-'Current Monthly Zonal Charges'!AB19","v":0},{"$f":"'Future Monthly Zonal Charges'!AC19-'Current Monthly Zonal Charges'!AC19","v":0},{"$f":"'Future Monthly Zonal Charges'!AD19-'Current Monthly Zonal Charges'!AD19","v":0},{"$f":"'Future Monthly Zonal Charges'!AE19-'Current Monthly Zonal Charges'!AE19","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG19-'Current Monthly Zonal Charges'!AG19","v":-6.1885538809094705},{"$f":"'Future Monthly Zonal Charges'!AH19-'Current Monthly Zonal Charges'!AH19","v":0},{"$f":"'Future Monthly Zonal Charges'!AI19-'Current Monthly Zonal Charges'!AI19","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ19-'Current Monthly Zonal Charges'!AJ19","v":0},{"$f":"'Future Monthly Zonal Charges'!AK19-'Current Monthly Zonal Charges'!AK19","v":0},{"$f":"'Future Monthly Zonal Charges'!AL19-'Current Monthly Zonal Charges'!AL19","v":0},{"$f":"'Future Monthly Zonal Charges'!AM19-'Current Monthly Zonal Charges'!AM19","v":0},{"$f":"'Future Monthly Zonal Charges'!AN19-'Current Monthly Zonal Charges'!AN19","v":0},{"$f":"'Future Monthly Zonal Charges'!AO19-'Current Monthly Zonal Charges'!AO19","v":0},{"$f":"'Future Monthly Zonal Charges'!AP19-'Current Monthly Zonal Charges'!AP19","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ19-'Current Monthly Zonal Charges'!AQ19","v":0},{"$f":"'Future Monthly Zonal Charges'!AR19-'Current Monthly Zonal Charges'!AR19","v":0},{"$f":"'Future Monthly Zonal Charges'!AS19-'Current Monthly Zonal Charges'!AS19","v":0},{"$f":"'Future Monthly Zonal Charges'!AT19-'Current Monthly Zonal Charges'!AT19","v":0},{"$f":"'Future Monthly Zonal Charges'!AU19-'Current Monthly Zonal Charges'!AU19","v":0},{"$f":"'Future Monthly Zonal Charges'!AV19-'Current Monthly Zonal Charges'!AV19","v":0},{"$f":"'Future Monthly Zonal Charges'!AW19-'Current Monthly Zonal Charges'!AW19","v":0},{"$f":"'Future Monthly Zonal Charges'!AW19-'Current Monthly Zonal Charges'!AW19","v":0},{"$f":"'Future Monthly Zonal Charges'!AY19-'Current Monthly Zonal Charges'!AY19","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ19-'Current Monthly Zonal Charges'!AZ19","v":0},{"$f":"'Future Monthly Zonal Charges'!BA19-'Current Monthly Zonal Charges'!BA19","v":0},{"$f":"'Future Monthly Zonal Charges'!BB19-'Current Monthly Zonal Charges'!BB19","v":0},{"$f":"'Future Monthly Zonal Charges'!BC19-'Current Monthly Zonal Charges'!BC19","v":0},{"$f":"'Future Monthly Zonal Charges'!BD19-'Current Monthly Zonal Charges'!BD19","v":0}]
[{"$f":"'Upgrade Information'!B20","v":"b0024"},{"$f":"'Projected Revenue Requirements'!C20","v":"AEC"},{"$f":"'Upgrade Information'!E20","v":58},{"$f":"IF('Upgrade Information'!D20=\"\",\"\",'Upgrade Information'!D20)","v":"2005-06-29"},{"$f":"'Current Monthly Zonal Charges'!E20","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E20","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F20","v":360847.38214380463},{"$f":"'Future Monthly Zonal Charges'!F20","v":293346.73243211786},-67500.649711686769,null,{"$f":"'Future Monthly Zonal Charges'!H20-'Current Monthly Zonal Charges'!H20","v":-67500.649711686769},{"$f":"'Future Monthly Zonal Charges'!I20-'Current Monthly Zonal Charges'!I20","v":0},{"$f":"'Future Monthly Zonal Charges'!J20-'Current Monthly Zonal Charges'!J20","v":0},{"$f":"'Future Monthly Zonal Charges'!K20-'Current Monthly Zonal Charges'!K20","v":0},{"$f":"'Future Monthly Zonal Charges'!L20-'Current Monthly Zonal Charges'!L20","v":0},{"$f":"'Future Monthly Zonal Charges'!M20-'Current Monthly Zonal Charges'!M20","v":0},{"$f":"'Future Monthly Zonal Charges'!N20-'Current Monthly Zonal Charges'!N20","v":0},{"$f":"'Future Monthly Zonal Charges'!O20-'Current Monthly Zonal Charges'!O20","v":0},{"$f":"'Future Monthly Zonal Charges'!P20-'Current Monthly Zonal Charges'!P20","v":0},{"$f":"'Future Monthly Zonal Charges'!Q20-'Current Monthly Zonal Charges'!Q20","v":0},{"$f":"'Future Monthly Zonal Charges'!R20-'Current Monthly Zonal Charges'!R20","v":0},{"$f":"'Future Monthly Zonal Charges'!S20-'Current Monthly Zonal Charges'!S20","v":0},{"$f":"'Future Monthly Zonal Charges'!T20-'Current Monthly Zonal Charges'!T20","v":0},{"$f":"'Future Monthly Zonal Charges'!U20-'Current Monthly Zonal Charges'!U20","v":0},{"$f":"'Future Monthly Zonal Charges'!V20-'Current Monthly Zonal Charges'!V20","v":0},{"$f":"'Future Monthly Zonal Charges'!W20-'Current Monthly Zonal Charges'!W20","v":0},{"$f":"'Future Monthly Zonal Charges'!X20-'Current Monthly Zonal Charges'!X20","v":0},{"$f":"'Future Monthly Zonal Charges'!Y20-'Current Monthly Zonal Charges'!Y20","v":0},{"$f":"'Future Monthly Zonal Charges'!Z20-'Current Monthly Zonal Charges'!Z20","v":0},{"$f":"'Future Monthly Zonal Charges'!AA20-'Current Monthly Zonal Charges'!AA20","v":0},{"$f":"'Future Monthly Zonal Charges'!AB20-'Current Monthly Zonal Charges'!AB20","v":0},{"$f":"'Future Monthly Zonal Charges'!AC20-'Current Monthly Zonal Charges'!AC20","v":0},{"$f":"'Future Monthly Zonal Charges'!AD20-'Current Monthly Zonal Charges'!AD20","v":0},{"$f":"'Future Monthly Zonal Charges'!AE20-'Current Monthly Zonal Charges'!AE20","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG20-'Current Monthly Zonal Charges'!AG20","v":-25.822742812428004},{"$f":"'Future Monthly Zonal Charges'!AH20-'Current Monthly Zonal Charges'!AH20","v":0},{"$f":"'Future Monthly Zonal Charges'!AI20-'Current Monthly Zonal Charges'!AI20","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ20-'Current Monthly Zonal Charges'!AJ20","v":0},{"$f":"'Future Monthly Zonal Charges'!AK20-'Current Monthly Zonal Charges'!AK20","v":0},{"$f":"'Future Monthly Zonal Charges'!AL20-'Current Monthly Zonal Charges'!AL20","v":0},{"$f":"'Future Monthly Zonal Charges'!AM20-'Current Monthly Zonal Charges'!AM20","v":0},{"$f":"'Future Monthly Zonal Charges'!AN20-'Current Monthly Zonal Charges'!AN20","v":0},{"$f":"'Future Monthly Zonal Charges'!AO20-'Current Monthly Zonal Charges'!AO20","v":0},{"$f":"'Future Monthly Zonal Charges'!AP20-'Current Monthly Zonal Charges'!AP20","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ20-'Current Monthly Zonal Charges'!AQ20","v":0},{"$f":"'Future Monthly Zonal Charges'!AR20-'Current Monthly Zonal Charges'!AR20","v":0},{"$f":"'Future Monthly Zonal Charges'!AS20-'Current Monthly Zonal Charges'!AS20","v":0},{"$f":"'Future Monthly Zonal Charges'!AT20-'Current Monthly Zonal Charges'!AT20","v":0},{"$f":"'Future Monthly Zonal Charges'!AU20-'Current Monthly Zonal Charges'!AU20","v":0},{"$f":"'Future Monthly Zonal Charges'!AV20-'Current Monthly Zonal Charges'!AV20","v":0},{"$f":"'Future Monthly Zonal Charges'!AW20-'Current Monthly Zonal Charges'!AW20","v":0},{"$f":"'Future Monthly Zonal Charges'!AW20-'Current Monthly Zonal Charges'!AW20","v":0},{"$f":"'Future Monthly Zonal Charges'!AY20-'Current Monthly Zonal Charges'!AY20","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ20-'Current Monthly Zonal Charges'!AZ20","v":0},{"$f":"'Future Monthly Zonal Charges'!BA20-'Current Monthly Zonal Charges'!BA20","v":0},{"$f":"'Future Monthly Zonal Charges'!BB20-'Current Monthly Zonal Charges'!BB20","v":0},{"$f":"'Future Monthly Zonal Charges'!BC20-'Current Monthly Zonal Charges'!BC20","v":0},{"$f":"'Future Monthly Zonal Charges'!BD20-'Current Monthly Zonal Charges'!BD20","v":0}]
[{"$f":"'Upgrade Information'!B21","v":"b0025"},{"$f":"'Projected Revenue Requirements'!C21","v":"PSEG"},{"$f":"'Upgrade Information'!E21","v":25},{"$f":"IF('Upgrade Information'!D21=\"\",\"\",'Upgrade Information'!D21)","v":"2008-05-23"},{"$f":"'Current Monthly Zonal Charges'!E21","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E21","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F21","v":172264.21025413714},{"$f":"'Future Monthly Zonal Charges'!F21","v":151902.72975768321},-20361.480496453936,null,{"$f":"'Future Monthly Zonal Charges'!H21-'Current Monthly Zonal Charges'!H21","v":0},{"$f":"'Future Monthly Zonal Charges'!I21-'Current Monthly Zonal Charges'!I21","v":0},{"$f":"'Future Monthly Zonal Charges'!J21-'Current Monthly Zonal Charges'!J21","v":0},{"$f":"'Future Monthly Zonal Charges'!K21-'Current Monthly Zonal Charges'!K21","v":0},{"$f":"'Future Monthly Zonal Charges'!L21-'Current Monthly Zonal Charges'!L21","v":0},{"$f":"'Future Monthly Zonal Charges'!M21-'Current Monthly Zonal Charges'!M21","v":0},{"$f":"'Future Monthly Zonal Charges'!N21-'Current Monthly Zonal Charges'!N21","v":0},{"$f":"'Future Monthly Zonal Charges'!O21-'Current Monthly Zonal Charges'!O21","v":0},{"$f":"'Future Monthly Zonal Charges'!P21-'Current Monthly Zonal Charges'!P21","v":0},{"$f":"'Future Monthly Zonal Charges'!Q21-'Current Monthly Zonal Charges'!Q21","v":0},{"$f":"'Future Monthly Zonal Charges'!R21-'Current Monthly Zonal Charges'!R21","v":0},{"$f":"'Future Monthly Zonal Charges'!S21-'Current Monthly Zonal Charges'!S21","v":0},{"$f":"'Future Monthly Zonal Charges'!T21-'Current Monthly Zonal Charges'!T21","v":0},{"$f":"'Future Monthly Zonal Charges'!U21-'Current Monthly Zonal Charges'!U21","v":0},{"$f":"'Future Monthly Zonal Charges'!V21-'Current Monthly Zonal Charges'!V21","v":0},{"$f":"'Future Monthly Zonal Charges'!W21-'Current Monthly Zonal Charges'!W21","v":0},{"$f":"'Future Monthly Zonal Charges'!X21-'Current Monthly Zonal Charges'!X21","v":0},{"$f":"'Future Monthly Zonal Charges'!Y21-'Current Monthly Zonal Charges'!Y21","v":0},{"$f":"'Future Monthly Zonal Charges'!Z21-'Current Monthly Zonal Charges'!Z21","v":0},{"$f":"'Future Monthly Zonal Charges'!AA21-'Current Monthly Zonal Charges'!AA21","v":0},{"$f":"'Future Monthly Zonal Charges'!AB21-'Current Monthly Zonal Charges'!AB21","v":0},{"$f":"'Future Monthly Zonal Charges'!AC21-'Current Monthly Zonal Charges'!AC21","v":0},{"$f":"'Future Monthly Zonal Charges'!AD21-'Current Monthly Zonal Charges'!AD21","v":-20361.480496453936},{"$f":"'Future Monthly Zonal Charges'!AE21-'Current Monthly Zonal Charges'!AE21","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG21-'Current Monthly Zonal Charges'!AG21","v":0},{"$f":"'Future Monthly Zonal Charges'!AH21-'Current Monthly Zonal Charges'!AH21","v":0},{"$f":"'Future Monthly Zonal Charges'!AI21-'Current Monthly Zonal Charges'!AI21","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ21-'Current Monthly Zonal Charges'!AJ21","v":0},{"$f":"'Future Monthly Zonal Charges'!AK21-'Current Monthly Zonal Charges'!AK21","v":0},{"$f":"'Future Monthly Zonal Charges'!AL21-'Current Monthly Zonal Charges'!AL21","v":0},{"$f":"'Future Monthly Zonal Charges'!AM21-'Current Monthly Zonal Charges'!AM21","v":0},{"$f":"'Future Monthly Zonal Charges'!AN21-'Current Monthly Zonal Charges'!AN21","v":0},{"$f":"'Future Monthly Zonal Charges'!AO21-'Current Monthly Zonal Charges'!AO21","v":0},{"$f":"'Future Monthly Zonal Charges'!AP21-'Current Monthly Zonal Charges'!AP21","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ21-'Current Monthly Zonal Charges'!AQ21","v":0},{"$f":"'Future Monthly Zonal Charges'!AR21-'Current Monthly Zonal Charges'!AR21","v":0},{"$f":"'Future Monthly Zonal Charges'!AS21-'Current Monthly Zonal Charges'!AS21","v":0},{"$f":"'Future Monthly Zonal Charges'!AT21-'Current Monthly Zonal Charges'!AT21","v":0},{"$f":"'Future Monthly Zonal Charges'!AU21-'Current Monthly Zonal Charges'!AU21","v":0},{"$f":"'Future Monthly Zonal Charges'!AV21-'Current Monthly Zonal Charges'!AV21","v":0},{"$f":"'Future Monthly Zonal Charges'!AW21-'Current Monthly Zonal Charges'!AW21","v":0},{"$f":"'Future Monthly Zonal Charges'!AW21-'Current Monthly Zonal Charges'!AW21","v":0},{"$f":"'Future Monthly Zonal Charges'!AY21-'Current Monthly Zonal Charges'!AY21","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ21-'Current Monthly Zonal Charges'!AZ21","v":0},{"$f":"'Future Monthly Zonal Charges'!BA21-'Current Monthly Zonal Charges'!BA21","v":0},{"$f":"'Future Monthly Zonal Charges'!BB21-'Current Monthly Zonal Charges'!BB21","v":0},{"$f":"'Future Monthly Zonal Charges'!BC21-'Current Monthly Zonal Charges'!BC21","v":-2.0066502903768519},{"$f":"'Future Monthly Zonal Charges'!BD21-'Current Monthly Zonal Charges'!BD21","v":0}]
[{"$f":"'Upgrade Information'!B22","v":"b0026"},{"$f":"'Projected Revenue Requirements'!C22","v":"PPL"},{"$f":"'Upgrade Information'!E22","v":0.8},{"$f":"IF('Upgrade Information'!D22=\"\",\"\",'Upgrade Information'!D22)","v":"2003-11-09"},{"$f":"'Current Monthly Zonal Charges'!E22","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E22","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F22","v":4884.1596560846556},{"$f":"'Future Monthly Zonal Charges'!F22","v":4132.024735449736},-752.13492063491958,null,{"$f":"'Future Monthly Zonal Charges'!H22-'Current Monthly Zonal Charges'!H22","v":0},{"$f":"'Future Monthly Zonal Charges'!I22-'Current Monthly Zonal Charges'!I22","v":0},{"$f":"'Future Monthly Zonal Charges'!J22-'Current Monthly Zonal Charges'!J22","v":0},{"$f":"'Future Monthly Zonal Charges'!K22-'Current Monthly Zonal Charges'!K22","v":0},{"$f":"'Future Monthly Zonal Charges'!L22-'Current Monthly Zonal Charges'!L22","v":0},{"$f":"'Future Monthly Zonal Charges'!M22-'Current Monthly Zonal Charges'!M22","v":0},{"$f":"'Future Monthly Zonal Charges'!N22-'Current Monthly Zonal Charges'!N22","v":0},{"$f":"'Future Monthly Zonal Charges'!O22-'Current Monthly Zonal Charges'!O22","v":0},{"$f":"'Future Monthly Zonal Charges'!P22-'Current Monthly Zonal Charges'!P22","v":0},{"$f":"'Future Monthly Zonal Charges'!Q22-'Current Monthly Zonal Charges'!Q22","v":0},{"$f":"'Future Monthly Zonal Charges'!R22-'Current Monthly Zonal Charges'!R22","v":0},{"$f":"'Future Monthly Zonal Charges'!S22-'Current Monthly Zonal Charges'!S22","v":0},{"$f":"'Future Monthly Zonal Charges'!T22-'Current Monthly Zonal Charges'!T22","v":0},{"$f":"'Future Monthly Zonal Charges'!U22-'Current Monthly Zonal Charges'!U22","v":0},{"$f":"'Future Monthly Zonal Charges'!V22-'Current Monthly Zonal Charges'!V22","v":0},{"$f":"'Future Monthly Zonal Charges'!W22-'Current Monthly Zonal Charges'!W22","v":0},{"$f":"'Future Monthly Zonal Charges'!X22-'Current Monthly Zonal Charges'!X22","v":0},{"$f":"'Future Monthly Zonal Charges'!Y22-'Current Monthly Zonal Charges'!Y22","v":0},{"$f":"'Future Monthly Zonal Charges'!Z22-'Current Monthly Zonal Charges'!Z22","v":0},{"$f":"'Future Monthly Zonal Charges'!AA22-'Current Monthly Zonal Charges'!AA22","v":0},{"$f":"'Future Monthly Zonal Charges'!AB22-'Current Monthly Zonal Charges'!AB22","v":0},{"$f":"'Future Monthly Zonal Charges'!AC22-'Current Monthly Zonal Charges'!AC22","v":-752.13492063491958},{"$f":"'Future Monthly Zonal Charges'!AD22-'Current Monthly Zonal Charges'!AD22","v":0},{"$f":"'Future Monthly Zonal Charges'!AE22-'Current Monthly Zonal Charges'!AE22","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG22-'Current Monthly Zonal Charges'!AG22","v":0},{"$f":"'Future Monthly Zonal Charges'!AH22-'Current Monthly Zonal Charges'!AH22","v":0},{"$f":"'Future Monthly Zonal Charges'!AI22-'Current Monthly Zonal Charges'!AI22","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ22-'Current Monthly Zonal Charges'!AJ22","v":0},{"$f":"'Future Monthly Zonal Charges'!AK22-'Current Monthly Zonal Charges'!AK22","v":0},{"$f":"'Future Monthly Zonal Charges'!AL22-'Current Monthly Zonal Charges'!AL22","v":0},{"$f":"'Future Monthly Zonal Charges'!AM22-'Current Monthly Zonal Charges'!AM22","v":0},{"$f":"'Future Monthly Zonal Charges'!AN22-'Current Monthly Zonal Charges'!AN22","v":0},{"$f":"'Future Monthly Zonal Charges'!AO22-'Current Monthly Zonal Charges'!AO22","v":0},{"$f":"'Future Monthly Zonal Charges'!AP22-'Current Monthly Zonal Charges'!AP22","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ22-'Current Monthly Zonal Charges'!AQ22","v":0},{"$f":"'Future Monthly Zonal Charges'!AR22-'Current Monthly Zonal Charges'!AR22","v":0},{"$f":"'Future Monthly Zonal Charges'!AS22-'Current Monthly Zonal Charges'!AS22","v":0},{"$f":"'Future Monthly Zonal Charges'!AT22-'Current Monthly Zonal Charges'!AT22","v":0},{"$f":"'Future Monthly Zonal Charges'!AU22-'Current Monthly Zonal Charges'!AU22","v":0},{"$f":"'Future Monthly Zonal Charges'!AV22-'Current Monthly Zonal Charges'!AV22","v":0},{"$f":"'Future Monthly Zonal Charges'!AW22-'Current Monthly Zonal Charges'!AW22","v":0},{"$f":"'Future Monthly Zonal Charges'!AW22-'Current Monthly Zonal Charges'!AW22","v":0},{"$f":"'Future Monthly Zonal Charges'!AY22-'Current Monthly Zonal Charges'!AY22","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ22-'Current Monthly Zonal Charges'!AZ22","v":0},{"$f":"'Future Monthly Zonal Charges'!BA22-'Current Monthly Zonal Charges'!BA22","v":0},{"$f":"'Future Monthly Zonal Charges'!BB22-'Current Monthly Zonal Charges'!BB22","v":-0.10043732081229062},{"$f":"'Future Monthly Zonal Charges'!BC22-'Current Monthly Zonal Charges'!BC22","v":0},{"$f":"'Future Monthly Zonal Charges'!BD22-'Current Monthly Zonal Charges'!BD22","v":0}]
[{"$f":"'Upgrade Information'!B23","v":"b0027"},{"$f":"'Projected Revenue Requirements'!C23","v":"PPL"},{"$f":"'Upgrade Information'!E23","v":1},{"$f":"IF('Upgrade Information'!D23=\"\",\"\",'Upgrade Information'!D23)","v":"2003-05-23"},{"$f":"'Current Monthly Zonal Charges'!E23","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E23","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F23","v":6011.1827050264546},{"$f":"'Future Monthly Zonal Charges'!F23","v":5071.0140542328045},-940.16865079365016,null,{"$f":"'Future Monthly Zonal Charges'!H23-'Current Monthly Zonal Charges'!H23","v":0},{"$f":"'Future Monthly Zonal Charges'!I23-'Current Monthly Zonal Charges'!I23","v":0},{"$f":"'Future Monthly Zonal Charges'!J23-'Current Monthly Zonal Charges'!J23","v":0},{"$f":"'Future Monthly Zonal Charges'!K23-'Current Monthly Zonal Charges'!K23","v":0},{"$f":"'Future Monthly Zonal Charges'!L23-'Current Monthly Zonal Charges'!L23","v":0},{"$f":"'Future Monthly Zonal Charges'!M23-'Current Monthly Zonal Charges'!M23","v":0},{"$f":"'Future Monthly Zonal Charges'!N23-'Current Monthly Zonal Charges'!N23","v":0},{"$f":"'Future Monthly Zonal Charges'!O23-'Current Monthly Zonal Charges'!O23","v":0},{"$f":"'Future Monthly Zonal Charges'!P23-'Current Monthly Zonal Charges'!P23","v":0},{"$f":"'Future Monthly Zonal Charges'!Q23-'Current Monthly Zonal Charges'!Q23","v":0},{"$f":"'Future Monthly Zonal Charges'!R23-'Current Monthly Zonal Charges'!R23","v":0},{"$f":"'Future Monthly Zonal Charges'!S23-'Current Monthly Zonal Charges'!S23","v":0},{"$f":"'Future Monthly Zonal Charges'!T23-'Current Monthly Zonal Charges'!T23","v":0},{"$f":"'Future Monthly Zonal Charges'!U23-'Current Monthly Zonal Charges'!U23","v":0},{"$f":"'Future Monthly Zonal Charges'!V23-'Current Monthly Zonal Charges'!V23","v":0},{"$f":"'Future Monthly Zonal Charges'!W23-'Current Monthly Zonal Charges'!W23","v":0},{"$f":"'Future Monthly Zonal Charges'!X23-'Current Monthly Zonal Charges'!X23","v":0},{"$f":"'Future Monthly Zonal Charges'!Y23-'Current Monthly Zonal Charges'!Y23","v":0},{"$f":"'Future Monthly Zonal Charges'!Z23-'Current Monthly Zonal Charges'!Z23","v":0},{"$f":"'Future Monthly Zonal Charges'!AA23-'Current Monthly Zonal Charges'!AA23","v":0},{"$f":"'Future Monthly Zonal Charges'!AB23-'Current Monthly Zonal Charges'!AB23","v":0},{"$f":"'Future Monthly Zonal Charges'!AC23-'Current Monthly Zonal Charges'!AC23","v":-940.16865079365016},{"$f":"'Future Monthly Zonal Charges'!AD23-'Current Monthly Zonal Charges'!AD23","v":0},{"$f":"'Future Monthly Zonal Charges'!AE23-'Current Monthly Zonal Charges'!AE23","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG23-'Current Monthly Zonal Charges'!AG23","v":0},{"$f":"'Future Monthly Zonal Charges'!AH23-'Current Monthly Zonal Charges'!AH23","v":0},{"$f":"'Future Monthly Zonal Charges'!AI23-'Current Monthly Zonal Charges'!AI23","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ23-'Current Monthly Zonal Charges'!AJ23","v":0},{"$f":"'Future Monthly Zonal Charges'!AK23-'Current Monthly Zonal Charges'!AK23","v":0},{"$f":"'Future Monthly Zonal Charges'!AL23-'Current Monthly Zonal Charges'!AL23","v":0},{"$f":"'Future Monthly Zonal Charges'!AM23-'Current Monthly Zonal Charges'!AM23","v":0},{"$f":"'Future Monthly Zonal Charges'!AN23-'Current Monthly Zonal Charges'!AN23","v":0},{"$f":"'Future Monthly Zonal Charges'!AO23-'Current Monthly Zonal Charges'!AO23","v":0},{"$f":"'Future Monthly Zonal Charges'!AP23-'Current Monthly Zonal Charges'!AP23","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ23-'Current Monthly Zonal Charges'!AQ23","v":0},{"$f":"'Future Monthly Zonal Charges'!AR23-'Current Monthly Zonal Charges'!AR23","v":0},{"$f":"'Future Monthly Zonal Charges'!AS23-'Current Monthly Zonal Charges'!AS23","v":0},{"$f":"'Future Monthly Zonal Charges'!AT23-'Current Monthly Zonal Charges'!AT23","v":0},{"$f":"'Future Monthly Zonal Charges'!AU23-'Current Monthly Zonal Charges'!AU23","v":0},{"$f":"'Future Monthly Zonal Charges'!AV23-'Current Monthly Zonal Charges'!AV23","v":0},{"$f":"'Future Monthly Zonal Charges'!AW23-'Current Monthly Zonal Charges'!AW23","v":0},{"$f":"'Future Monthly Zonal Charges'!AW23-'Current Monthly Zonal Charges'!AW23","v":0},{"$f":"'Future Monthly Zonal Charges'!AY23-'Current Monthly Zonal Charges'!AY23","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ23-'Current Monthly Zonal Charges'!AZ23","v":0},{"$f":"'Future Monthly Zonal Charges'!BA23-'Current Monthly Zonal Charges'!BA23","v":0},{"$f":"'Future Monthly Zonal Charges'!BB23-'Current Monthly Zonal Charges'!BB23","v":-0.12554665101536344},{"$f":"'Future Monthly Zonal Charges'!BC23-'Current Monthly Zonal Charges'!BC23","v":0},{"$f":"'Future Monthly Zonal Charges'!BD23-'Current Monthly Zonal Charges'!BD23","v":0}]
[{"$f":"'Upgrade Information'!B24","v":"b0030"},{"$f":"'Projected Revenue Requirements'!C24","v":"BGE"},{"$f":"'Upgrade Information'!E24","v":4},{"$f":"IF('Upgrade Information'!D24=\"\",\"\",'Upgrade Information'!D24)","v":"2006-11-06"},{"$f":"'Current Monthly Zonal Charges'!E24","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E24","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F24","v":32071.152426499397},{"$f":"'Future Monthly Zonal Charges'!F24","v":27520.924280850755},-4550.2281456486417,null,{"$f":"'Future Monthly Zonal Charges'!H24-'Current Monthly Zonal Charges'!H24","v":0},{"$f":"'Future Monthly Zonal Charges'!I24-'Current Monthly Zonal Charges'!I24","v":0},{"$f":"'Future Monthly Zonal Charges'!J24-'Current Monthly Zonal Charges'!J24","v":0},{"$f":"'Future Monthly Zonal Charges'!K24-'Current Monthly Zonal Charges'!K24","v":0},{"$f":"'Future Monthly Zonal Charges'!L24-'Current Monthly Zonal Charges'!L24","v":-4550.2281456486417},{"$f":"'Future Monthly Zonal Charges'!M24-'Current Monthly Zonal Charges'!M24","v":0},{"$f":"'Future Monthly Zonal Charges'!N24-'Current Monthly Zonal Charges'!N24","v":0},{"$f":"'Future Monthly Zonal Charges'!O24-'Current Monthly Zonal Charges'!O24","v":0},{"$f":"'Future Monthly Zonal Charges'!P24-'Current Monthly Zonal Charges'!P24","v":0},{"$f":"'Future Monthly Zonal Charges'!Q24-'Current Monthly Zonal Charges'!Q24","v":0},{"$f":"'Future Monthly Zonal Charges'!R24-'Current Monthly Zonal Charges'!R24","v":0},{"$f":"'Future Monthly Zonal Charges'!S24-'Current Monthly Zonal Charges'!S24","v":0},{"$f":"'Future Monthly Zonal Charges'!T24-'Current Monthly Zonal Charges'!T24","v":0},{"$f":"'Future Monthly Zonal Charges'!U24-'Current Monthly Zonal Charges'!U24","v":0},{"$f":"'Future Monthly Zonal Charges'!V24-'Current Monthly Zonal Charges'!V24","v":0},{"$f":"'Future Monthly Zonal Charges'!W24-'Current Monthly Zonal Charges'!W24","v":0},{"$f":"'Future Monthly Zonal Charges'!X24-'Current Monthly Zonal Charges'!X24","v":0},{"$f":"'Future Monthly Zonal Charges'!Y24-'Current Monthly Zonal Charges'!Y24","v":0},{"$f":"'Future Monthly Zonal Charges'!Z24-'Current Monthly Zonal Charges'!Z24","v":0},{"$f":"'Future Monthly Zonal Charges'!AA24-'Current Monthly Zonal Charges'!AA24","v":0},{"$f":"'Future Monthly Zonal Charges'!AB24-'Current Monthly Zonal Charges'!AB24","v":0},{"$f":"'Future Monthly Zonal Charges'!AC24-'Current Monthly Zonal Charges'!AC24","v":0},{"$f":"'Future Monthly Zonal Charges'!AD24-'Current Monthly Zonal Charges'!AD24","v":0},{"$f":"'Future Monthly Zonal Charges'!AE24-'Current Monthly Zonal Charges'!AE24","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG24-'Current Monthly Zonal Charges'!AG24","v":0},{"$f":"'Future Monthly Zonal Charges'!AH24-'Current Monthly Zonal Charges'!AH24","v":0},{"$f":"'Future Monthly Zonal Charges'!AI24-'Current Monthly Zonal Charges'!AI24","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ24-'Current Monthly Zonal Charges'!AJ24","v":0},{"$f":"'Future Monthly Zonal Charges'!AK24-'Current Monthly Zonal Charges'!AK24","v":-0.69788775240009837},{"$f":"'Future Monthly Zonal Charges'!AL24-'Current Monthly Zonal Charges'!AL24","v":0},{"$f":"'Future Monthly Zonal Charges'!AM24-'Current Monthly Zonal Charges'!AM24","v":0},{"$f":"'Future Monthly Zonal Charges'!AN24-'Current Monthly Zonal Charges'!AN24","v":0},{"$f":"'Future Monthly Zonal Charges'!AO24-'Current Monthly Zonal Charges'!AO24","v":0},{"$f":"'Future Monthly Zonal Charges'!AP24-'Current Monthly Zonal Charges'!AP24","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ24-'Current Monthly Zonal Charges'!AQ24","v":0},{"$f":"'Future Monthly Zonal Charges'!AR24-'Current Monthly Zonal Charges'!AR24","v":0},{"$f":"'Future Monthly Zonal Charges'!AS24-'Current Monthly Zonal Charges'!AS24","v":0},{"$f":"'Future Monthly Zonal Charges'!AT24-'Current Monthly Zonal Charges'!AT24","v":0},{"$f":"'Future Monthly Zonal Charges'!AU24-'Current Monthly Zonal Charges'!AU24","v":0},{"$f":"'Future Monthly Zonal Charges'!AV24-'Current Monthly Zonal Charges'!AV24","v":0},{"$f":"'Future Monthly Zonal Charges'!AW24-'Current Monthly Zonal Charges'!AW24","v":0},{"$f":"'Future Monthly Zonal Charges'!AW24-'Current Monthly Zonal Charges'!AW24","v":0},{"$f":"'Future Monthly Zonal Charges'!AY24-'Current Monthly Zonal Charges'!AY24","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ24-'Current Monthly Zonal Charges'!AZ24","v":0},{"$f":"'Future Monthly Zonal Charges'!BA24-'Current Monthly Zonal Charges'!BA24","v":0},{"$f":"'Future Monthly Zonal Charges'!BB24-'Current Monthly Zonal Charges'!BB24","v":0},{"$f":"'Future Monthly Zonal Charges'!BC24-'Current Monthly Zonal Charges'!BC24","v":0},{"$f":"'Future Monthly Zonal Charges'!BD24-'Current Monthly Zonal Charges'!BD24","v":0}]
[{"$f":"'Upgrade Information'!B25","v":"b0031.1"},{"$f":"'Projected Revenue Requirements'!C25","v":"BGE"},{"$f":"'Upgrade Information'!E25","v":0.5},{"$f":"IF('Upgrade Information'!D25=\"\",\"\",'Upgrade Information'!D25)","v":"2004-05-14"},{"$f":"'Current Monthly Zonal Charges'!E25","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E25","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F25","v":3724.5047942093843},{"$f":"'Future Monthly Zonal Charges'!F25","v":3155.726276003305},-568.7785182060793,null,{"$f":"'Future Monthly Zonal Charges'!H25-'Current Monthly Zonal Charges'!H25","v":0},{"$f":"'Future Monthly Zonal Charges'!I25-'Current Monthly Zonal Charges'!I25","v":0},{"$f":"'Future Monthly Zonal Charges'!J25-'Current Monthly Zonal Charges'!J25","v":0},{"$f":"'Future Monthly Zonal Charges'!K25-'Current Monthly Zonal Charges'!K25","v":0},{"$f":"'Future Monthly Zonal Charges'!L25-'Current Monthly Zonal Charges'!L25","v":-568.7785182060793},{"$f":"'Future Monthly Zonal Charges'!M25-'Current Monthly Zonal Charges'!M25","v":0},{"$f":"'Future Monthly Zonal Charges'!N25-'Current Monthly Zonal Charges'!N25","v":0},{"$f":"'Future Monthly Zonal Charges'!O25-'Current Monthly Zonal Charges'!O25","v":0},{"$f":"'Future Monthly Zonal Charges'!P25-'Current Monthly Zonal Charges'!P25","v":0},{"$f":"'Future Monthly Zonal Charges'!Q25-'Current Monthly Zonal Charges'!Q25","v":0},{"$f":"'Future Monthly Zonal Charges'!R25-'Current Monthly Zonal Charges'!R25","v":0},{"$f":"'Future Monthly Zonal Charges'!S25-'Current Monthly Zonal Charges'!S25","v":0},{"$f":"'Future Monthly Zonal Charges'!T25-'Current Monthly Zonal Charges'!T25","v":0},{"$f":"'Future Monthly Zonal Charges'!U25-'Current Monthly Zonal Charges'!U25","v":0},{"$f":"'Future Monthly Zonal Charges'!V25-'Current Monthly Zonal Charges'!V25","v":0},{"$f":"'Future Monthly Zonal Charges'!W25-'Current Monthly Zonal Charges'!W25","v":0},{"$f":"'Future Monthly Zonal Charges'!X25-'Current Monthly Zonal Charges'!X25","v":0},{"$f":"'Future Monthly Zonal Charges'!Y25-'Current Monthly Zonal Charges'!Y25","v":0},{"$f":"'Future Monthly Zonal Charges'!Z25-'Current Monthly Zonal Charges'!Z25","v":0},{"$f":"'Future Monthly Zonal Charges'!AA25-'Current Monthly Zonal Charges'!AA25","v":0},{"$f":"'Future Monthly Zonal Charges'!AB25-'Current Monthly Zonal Charges'!AB25","v":0},{"$f":"'Future Monthly Zonal Charges'!AC25-'Current Monthly Zonal Charges'!AC25","v":0},{"$f":"'Future Monthly Zonal Charges'!AD25-'Current Monthly Zonal Charges'!AD25","v":0},{"$f":"'Future Monthly Zonal Charges'!AE25-'Current Monthly Zonal Charges'!AE25","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG25-'Current Monthly Zonal Charges'!AG25","v":0},{"$f":"'Future Monthly Zonal Charges'!AH25-'Current Monthly Zonal Charges'!AH25","v":0},{"$f":"'Future Monthly Zonal Charges'!AI25-'Current Monthly Zonal Charges'!AI25","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ25-'Current Monthly Zonal Charges'!AJ25","v":0},{"$f":"'Future Monthly Zonal Charges'!AK25-'Current Monthly Zonal Charges'!AK25","v":-8.7235969050012185E-2},{"$f":"'Future Monthly Zonal Charges'!AL25-'Current Monthly Zonal Charges'!AL25","v":0},{"$f":"'Future Monthly Zonal Charges'!AM25-'Current Monthly Zonal Charges'!AM25","v":0},{"$f":"'Future Monthly Zonal Charges'!AN25-'Current Monthly Zonal Charges'!AN25","v":0},{"$f":"'Future Monthly Zonal Charges'!AO25-'Current Monthly Zonal Charges'!AO25","v":0},{"$f":"'Future Monthly Zonal Charges'!AP25-'Current Monthly Zonal Charges'!AP25","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ25-'Current Monthly Zonal Charges'!AQ25","v":0},{"$f":"'Future Monthly Zonal Charges'!AR25-'Current Monthly Zonal Charges'!AR25","v":0},{"$f":"'Future Monthly Zonal Charges'!AS25-'Current Monthly Zonal Charges'!AS25","v":0},{"$f":"'Future Monthly Zonal Charges'!AT25-'Current Monthly Zonal Charges'!AT25","v":0},{"$f":"'Future Monthly Zonal Charges'!AU25-'Current Monthly Zonal Charges'!AU25","v":0},{"$f":"'Future Monthly Zonal Charges'!AV25-'Current Monthly Zonal Charges'!AV25","v":0},{"$f":"'Future Monthly Zonal Charges'!AW25-'Current Monthly Zonal Charges'!AW25","v":0},{"$f":"'Future Monthly Zonal Charges'!AW25-'Current Monthly Zonal Charges'!AW25","v":0},{"$f":"'Future Monthly Zonal Charges'!AY25-'Current Monthly Zonal Charges'!AY25","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ25-'Current Monthly Zonal Charges'!AZ25","v":0},{"$f":"'Future Monthly Zonal Charges'!BA25-'Current Monthly Zonal Charges'!BA25","v":0},{"$f":"'Future Monthly Zonal Charges'!BB25-'Current Monthly Zonal Charges'!BB25","v":0},{"$f":"'Future Monthly Zonal Charges'!BC25-'Current Monthly Zonal Charges'!BC25","v":0},{"$f":"'Future Monthly Zonal Charges'!BD25-'Current Monthly Zonal Charges'!BD25","v":0}]
[{"$f":"'Upgrade Information'!B26","v":"b0031.2"},{"$f":"'Projected Revenue Requirements'!C26","v":"BGE"},{"$f":"'Upgrade Information'!E26","v":0.22},{"$f":"IF('Upgrade Information'!D26=\"\",\"\",'Upgrade Information'!D26)","v":"2003-03-07"},{"$f":"'Current Monthly Zonal Charges'!E26","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E26","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F26","v":1580.387514916305},{"$f":"'Future Monthly Zonal Charges'!F26","v":1330.1249669056301},-250.26254801067489,null,{"$f":"'Future Monthly Zonal Charges'!H26-'Current Monthly Zonal Charges'!H26","v":0},{"$f":"'Future Monthly Zonal Charges'!I26-'Current Monthly Zonal Charges'!I26","v":0},{"$f":"'Future Monthly Zonal Charges'!J26-'Current Monthly Zonal Charges'!J26","v":0},{"$f":"'Future Monthly Zonal Charges'!K26-'Current Monthly Zonal Charges'!K26","v":0},{"$f":"'Future Monthly Zonal Charges'!L26-'Current Monthly Zonal Charges'!L26","v":-250.26254801067489},{"$f":"'Future Monthly Zonal Charges'!M26-'Current Monthly Zonal Charges'!M26","v":0},{"$f":"'Future Monthly Zonal Charges'!N26-'Current Monthly Zonal Charges'!N26","v":0},{"$f":"'Future Monthly Zonal Charges'!O26-'Current Monthly Zonal Charges'!O26","v":0},{"$f":"'Future Monthly Zonal Charges'!P26-'Current Monthly Zonal Charges'!P26","v":0},{"$f":"'Future Monthly Zonal Charges'!Q26-'Current Monthly Zonal Charges'!Q26","v":0},{"$f":"'Future Monthly Zonal Charges'!R26-'Current Monthly Zonal Charges'!R26","v":0},{"$f":"'Future Monthly Zonal Charges'!S26-'Current Monthly Zonal Charges'!S26","v":0},{"$f":"'Future Monthly Zonal Charges'!T26-'Current Monthly Zonal Charges'!T26","v":0},{"$f":"'Future Monthly Zonal Charges'!U26-'Current Monthly Zonal Charges'!U26","v":0},{"$f":"'Future Monthly Zonal Charges'!V26-'Current Monthly Zonal Charges'!V26","v":0},{"$f":"'Future Monthly Zonal Charges'!W26-'Current Monthly Zonal Charges'!W26","v":0},{"$f":"'Future Monthly Zonal Charges'!X26-'Current Monthly Zonal Charges'!X26","v":0},{"$f":"'Future Monthly Zonal Charges'!Y26-'Current Monthly Zonal Charges'!Y26","v":0},{"$f":"'Future Monthly Zonal Charges'!Z26-'Current Monthly Zonal Charges'!Z26","v":0},{"$f":"'Future Monthly Zonal Charges'!AA26-'Current Monthly Zonal Charges'!AA26","v":0},{"$f":"'Future Monthly Zonal Charges'!AB26-'Current Monthly Zonal Charges'!AB26","v":0},{"$f":"'Future Monthly Zonal Charges'!AC26-'Current Monthly Zonal Charges'!AC26","v":0},{"$f":"'Future Monthly Zonal Charges'!AD26-'Current Monthly Zonal Charges'!AD26","v":0},{"$f":"'Future Monthly Zonal Charges'!AE26-'Current Monthly Zonal Charges'!AE26","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG26-'Current Monthly Zonal Charges'!AG26","v":0},{"$f":"'Future Monthly Zonal Charges'!AH26-'Current Monthly Zonal Charges'!AH26","v":0},{"$f":"'Future Monthly Zonal Charges'!AI26-'Current Monthly Zonal Charges'!AI26","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ26-'Current Monthly Zonal Charges'!AJ26","v":0},{"$f":"'Future Monthly Zonal Charges'!AK26-'Current Monthly Zonal Charges'!AK26","v":-3.8383826382005354E-2},{"$f":"'Future Monthly Zonal Charges'!AL26-'Current Monthly Zonal Charges'!AL26","v":0},{"$f":"'Future Monthly Zonal Charges'!AM26-'Current Monthly Zonal Charges'!AM26","v":0},{"$f":"'Future Monthly Zonal Charges'!AN26-'Current Monthly Zonal Charges'!AN26","v":0},{"$f":"'Future Monthly Zonal Charges'!AO26-'Current Monthly Zonal Charges'!AO26","v":0},{"$f":"'Future Monthly Zonal Charges'!AP26-'Current Monthly Zonal Charges'!AP26","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ26-'Current Monthly Zonal Charges'!AQ26","v":0},{"$f":"'Future Monthly Zonal Charges'!AR26-'Current Monthly Zonal Charges'!AR26","v":0},{"$f":"'Future Monthly Zonal Charges'!AS26-'Current Monthly Zonal Charges'!AS26","v":0},{"$f":"'Future Monthly Zonal Charges'!AT26-'Current Monthly Zonal Charges'!AT26","v":0},{"$f":"'Future Monthly Zonal Charges'!AU26-'Current Monthly Zonal Charges'!AU26","v":0},{"$f":"'Future Monthly Zonal Charges'!AV26-'Current Monthly Zonal Charges'!AV26","v":0},{"$f":"'Future Monthly Zonal Charges'!AW26-'Current Monthly Zonal Charges'!AW26","v":0},{"$f":"'Future Monthly Zonal Charges'!AW26-'Current Monthly Zonal Charges'!AW26","v":0},{"$f":"'Future Monthly Zonal Charges'!AY26-'Current Monthly Zonal Charges'!AY26","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ26-'Current Monthly Zonal Charges'!AZ26","v":0},{"$f":"'Future Monthly Zonal Charges'!BA26-'Current Monthly Zonal Charges'!BA26","v":0},{"$f":"'Future Monthly Zonal Charges'!BB26-'Current Monthly Zonal Charges'!BB26","v":0},{"$f":"'Future Monthly Zonal Charges'!BC26-'Current Monthly Zonal Charges'!BC26","v":0},{"$f":"'Future Monthly Zonal Charges'!BD26-'Current Monthly Zonal Charges'!BD26","v":0}]
[{"$f":"'Upgrade Information'!B27","v":"b0032"},{"$f":"'Projected Revenue Requirements'!C27","v":"BGE"},{"$f":"'Upgrade Information'!E27","v":0},{"$f":"IF('Upgrade Information'!D27=\"\",\"\",'Upgrade Information'!D27)","v":"2006-01-01"},{"$f":"'Current Monthly Zonal Charges'!E27","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E27","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F27","v":0},{"$f":"'Future Monthly Zonal Charges'!F27","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H27-'Current Monthly Zonal Charges'!H27","v":0},{"$f":"'Future Monthly Zonal Charges'!I27-'Current Monthly Zonal Charges'!I27","v":0},{"$f":"'Future Monthly Zonal Charges'!J27-'Current Monthly Zonal Charges'!J27","v":0},{"$f":"'Future Monthly Zonal Charges'!K27-'Current Monthly Zonal Charges'!K27","v":0},{"$f":"'Future Monthly Zonal Charges'!L27-'Current Monthly Zonal Charges'!L27","v":0},{"$f":"'Future Monthly Zonal Charges'!M27-'Current Monthly Zonal Charges'!M27","v":0},{"$f":"'Future Monthly Zonal Charges'!N27-'Current Monthly Zonal Charges'!N27","v":0},{"$f":"'Future Monthly Zonal Charges'!O27-'Current Monthly Zonal Charges'!O27","v":0},{"$f":"'Future Monthly Zonal Charges'!P27-'Current Monthly Zonal Charges'!P27","v":0},{"$f":"'Future Monthly Zonal Charges'!Q27-'Current Monthly Zonal Charges'!Q27","v":0},{"$f":"'Future Monthly Zonal Charges'!R27-'Current Monthly Zonal Charges'!R27","v":0},{"$f":"'Future Monthly Zonal Charges'!S27-'Current Monthly Zonal Charges'!S27","v":0},{"$f":"'Future Monthly Zonal Charges'!T27-'Current Monthly Zonal Charges'!T27","v":0},{"$f":"'Future Monthly Zonal Charges'!U27-'Current Monthly Zonal Charges'!U27","v":0},{"$f":"'Future Monthly Zonal Charges'!V27-'Current Monthly Zonal Charges'!V27","v":0},{"$f":"'Future Monthly Zonal Charges'!W27-'Current Monthly Zonal Charges'!W27","v":0},{"$f":"'Future Monthly Zonal Charges'!X27-'Current Monthly Zonal Charges'!X27","v":0},{"$f":"'Future Monthly Zonal Charges'!Y27-'Current Monthly Zonal Charges'!Y27","v":0},{"$f":"'Future Monthly Zonal Charges'!Z27-'Current Monthly Zonal Charges'!Z27","v":0},{"$f":"'Future Monthly Zonal Charges'!AA27-'Current Monthly Zonal Charges'!AA27","v":0},{"$f":"'Future Monthly Zonal Charges'!AB27-'Current Monthly Zonal Charges'!AB27","v":0},{"$f":"'Future Monthly Zonal Charges'!AC27-'Current Monthly Zonal Charges'!AC27","v":0},{"$f":"'Future Monthly Zonal Charges'!AD27-'Current Monthly Zonal Charges'!AD27","v":0},{"$f":"'Future Monthly Zonal Charges'!AE27-'Current Monthly Zonal Charges'!AE27","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG27-'Current Monthly Zonal Charges'!AG27","v":0},{"$f":"'Future Monthly Zonal Charges'!AH27-'Current Monthly Zonal Charges'!AH27","v":0},{"$f":"'Future Monthly Zonal Charges'!AI27-'Current Monthly Zonal Charges'!AI27","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ27-'Current Monthly Zonal Charges'!AJ27","v":0},{"$f":"'Future Monthly Zonal Charges'!AK27-'Current Monthly Zonal Charges'!AK27","v":0},{"$f":"'Future Monthly Zonal Charges'!AL27-'Current Monthly Zonal Charges'!AL27","v":0},{"$f":"'Future Monthly Zonal Charges'!AM27-'Current Monthly Zonal Charges'!AM27","v":0},{"$f":"'Future Monthly Zonal Charges'!AN27-'Current Monthly Zonal Charges'!AN27","v":0},{"$f":"'Future Monthly Zonal Charges'!AO27-'Current Monthly Zonal Charges'!AO27","v":0},{"$f":"'Future Monthly Zonal Charges'!AP27-'Current Monthly Zonal Charges'!AP27","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ27-'Current Monthly Zonal Charges'!AQ27","v":0},{"$f":"'Future Monthly Zonal Charges'!AR27-'Current Monthly Zonal Charges'!AR27","v":0},{"$f":"'Future Monthly Zonal Charges'!AS27-'Current Monthly Zonal Charges'!AS27","v":0},{"$f":"'Future Monthly Zonal Charges'!AT27-'Current Monthly Zonal Charges'!AT27","v":0},{"$f":"'Future Monthly Zonal Charges'!AU27-'Current Monthly Zonal Charges'!AU27","v":0},{"$f":"'Future Monthly Zonal Charges'!AV27-'Current Monthly Zonal Charges'!AV27","v":0},{"$f":"'Future Monthly Zonal Charges'!AW27-'Current Monthly Zonal Charges'!AW27","v":0},{"$f":"'Future Monthly Zonal Charges'!AW27-'Current Monthly Zonal Charges'!AW27","v":0},{"$f":"'Future Monthly Zonal Charges'!AY27-'Current Monthly Zonal Charges'!AY27","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ27-'Current Monthly Zonal Charges'!AZ27","v":0},{"$f":"'Future Monthly Zonal Charges'!BA27-'Current Monthly Zonal Charges'!BA27","v":0},{"$f":"'Future Monthly Zonal Charges'!BB27-'Current Monthly Zonal Charges'!BB27","v":0},{"$f":"'Future Monthly Zonal Charges'!BC27-'Current Monthly Zonal Charges'!BC27","v":0},{"$f":"'Future Monthly Zonal Charges'!BD27-'Current Monthly Zonal Charges'!BD27","v":0}]
[{"$f":"'Upgrade Information'!B28","v":"b0034"},{"$f":"'Projected Revenue Requirements'!C28","v":"PSEG"},{"$f":"'Upgrade Information'!E28","v":0.35},{"$f":"IF('Upgrade Information'!D28=\"\",\"\",'Upgrade Information'!D28)","v":"2002-10-31"},{"$f":"'Current Monthly Zonal Charges'!E28","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E28","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F28","v":2093.3811317966897},{"$f":"'Future Monthly Zonal Charges'!F28","v":1808.3204048463358},-285.06072695035391,null,{"$f":"'Future Monthly Zonal Charges'!H28-'Current Monthly Zonal Charges'!H28","v":0},{"$f":"'Future Monthly Zonal Charges'!I28-'Current Monthly Zonal Charges'!I28","v":0},{"$f":"'Future Monthly Zonal Charges'!J28-'Current Monthly Zonal Charges'!J28","v":0},{"$f":"'Future Monthly Zonal Charges'!K28-'Current Monthly Zonal Charges'!K28","v":0},{"$f":"'Future Monthly Zonal Charges'!L28-'Current Monthly Zonal Charges'!L28","v":0},{"$f":"'Future Monthly Zonal Charges'!M28-'Current Monthly Zonal Charges'!M28","v":0},{"$f":"'Future Monthly Zonal Charges'!N28-'Current Monthly Zonal Charges'!N28","v":0},{"$f":"'Future Monthly Zonal Charges'!O28-'Current Monthly Zonal Charges'!O28","v":0},{"$f":"'Future Monthly Zonal Charges'!P28-'Current Monthly Zonal Charges'!P28","v":0},{"$f":"'Future Monthly Zonal Charges'!Q28-'Current Monthly Zonal Charges'!Q28","v":0},{"$f":"'Future Monthly Zonal Charges'!R28-'Current Monthly Zonal Charges'!R28","v":0},{"$f":"'Future Monthly Zonal Charges'!S28-'Current Monthly Zonal Charges'!S28","v":0},{"$f":"'Future Monthly Zonal Charges'!T28-'Current Monthly Zonal Charges'!T28","v":0},{"$f":"'Future Monthly Zonal Charges'!U28-'Current Monthly Zonal Charges'!U28","v":0},{"$f":"'Future Monthly Zonal Charges'!V28-'Current Monthly Zonal Charges'!V28","v":0},{"$f":"'Future Monthly Zonal Charges'!W28-'Current Monthly Zonal Charges'!W28","v":0},{"$f":"'Future Monthly Zonal Charges'!X28-'Current Monthly Zonal Charges'!X28","v":0},{"$f":"'Future Monthly Zonal Charges'!Y28-'Current Monthly Zonal Charges'!Y28","v":0},{"$f":"'Future Monthly Zonal Charges'!Z28-'Current Monthly Zonal Charges'!Z28","v":0},{"$f":"'Future Monthly Zonal Charges'!AA28-'Current Monthly Zonal Charges'!AA28","v":0},{"$f":"'Future Monthly Zonal Charges'!AB28-'Current Monthly Zonal Charges'!AB28","v":0},{"$f":"'Future Monthly Zonal Charges'!AC28-'Current Monthly Zonal Charges'!AC28","v":0},{"$f":"'Future Monthly Zonal Charges'!AD28-'Current Monthly Zonal Charges'!AD28","v":-285.06072695035391},{"$f":"'Future Monthly Zonal Charges'!AE28-'Current Monthly Zonal Charges'!AE28","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG28-'Current Monthly Zonal Charges'!AG28","v":0},{"$f":"'Future Monthly Zonal Charges'!AH28-'Current Monthly Zonal Charges'!AH28","v":0},{"$f":"'Future Monthly Zonal Charges'!AI28-'Current Monthly Zonal Charges'!AI28","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ28-'Current Monthly Zonal Charges'!AJ28","v":0},{"$f":"'Future Monthly Zonal Charges'!AK28-'Current Monthly Zonal Charges'!AK28","v":0},{"$f":"'Future Monthly Zonal Charges'!AL28-'Current Monthly Zonal Charges'!AL28","v":0},{"$f":"'Future Monthly Zonal Charges'!AM28-'Current Monthly Zonal Charges'!AM28","v":0},{"$f":"'Future Monthly Zonal Charges'!AN28-'Current Monthly Zonal Charges'!AN28","v":0},{"$f":"'Future Monthly Zonal Charges'!AO28-'Current Monthly Zonal Charges'!AO28","v":0},{"$f":"'Future Monthly Zonal Charges'!AP28-'Current Monthly Zonal Charges'!AP28","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ28-'Current Monthly Zonal Charges'!AQ28","v":0},{"$f":"'Future Monthly Zonal Charges'!AR28-'Current Monthly Zonal Charges'!AR28","v":0},{"$f":"'Future Monthly Zonal Charges'!AS28-'Current Monthly Zonal Charges'!AS28","v":0},{"$f":"'Future Monthly Zonal Charges'!AT28-'Current Monthly Zonal Charges'!AT28","v":0},{"$f":"'Future Monthly Zonal Charges'!AU28-'Current Monthly Zonal Charges'!AU28","v":0},{"$f":"'Future Monthly Zonal Charges'!AV28-'Current Monthly Zonal Charges'!AV28","v":0},{"$f":"'Future Monthly Zonal Charges'!AW28-'Current Monthly Zonal Charges'!AW28","v":0},{"$f":"'Future Monthly Zonal Charges'!AW28-'Current Monthly Zonal Charges'!AW28","v":0},{"$f":"'Future Monthly Zonal Charges'!AY28-'Current Monthly Zonal Charges'!AY28","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ28-'Current Monthly Zonal Charges'!AZ28","v":0},{"$f":"'Future Monthly Zonal Charges'!BA28-'Current Monthly Zonal Charges'!BA28","v":0},{"$f":"'Future Monthly Zonal Charges'!BB28-'Current Monthly Zonal Charges'!BB28","v":0},{"$f":"'Future Monthly Zonal Charges'!BC28-'Current Monthly Zonal Charges'!BC28","v":-2.8093104065275848E-2},{"$f":"'Future Monthly Zonal Charges'!BD28-'Current Monthly Zonal Charges'!BD28","v":0}]
[{"$f":"'Upgrade Information'!B29","v":"b0035"},{"$f":"'Projected Revenue Requirements'!C29","v":"BGE"},{"$f":"'Upgrade Information'!E29","v":0},{"$f":"IF('Upgrade Information'!D29=\"\",\"\",'Upgrade Information'!D29)","v":"2004-05-01"},{"$f":"'Current Monthly Zonal Charges'!E29","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E29","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F29","v":0},{"$f":"'Future Monthly Zonal Charges'!F29","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H29-'Current Monthly Zonal Charges'!H29","v":0},{"$f":"'Future Monthly Zonal Charges'!I29-'Current Monthly Zonal Charges'!I29","v":0},{"$f":"'Future Monthly Zonal Charges'!J29-'Current Monthly Zonal Charges'!J29","v":0},{"$f":"'Future Monthly Zonal Charges'!K29-'Current Monthly Zonal Charges'!K29","v":0},{"$f":"'Future Monthly Zonal Charges'!L29-'Current Monthly Zonal Charges'!L29","v":0},{"$f":"'Future Monthly Zonal Charges'!M29-'Current Monthly Zonal Charges'!M29","v":0},{"$f":"'Future Monthly Zonal Charges'!N29-'Current Monthly Zonal Charges'!N29","v":0},{"$f":"'Future Monthly Zonal Charges'!O29-'Current Monthly Zonal Charges'!O29","v":0},{"$f":"'Future Monthly Zonal Charges'!P29-'Current Monthly Zonal Charges'!P29","v":0},{"$f":"'Future Monthly Zonal Charges'!Q29-'Current Monthly Zonal Charges'!Q29","v":0},{"$f":"'Future Monthly Zonal Charges'!R29-'Current Monthly Zonal Charges'!R29","v":0},{"$f":"'Future Monthly Zonal Charges'!S29-'Current Monthly Zonal Charges'!S29","v":0},{"$f":"'Future Monthly Zonal Charges'!T29-'Current Monthly Zonal Charges'!T29","v":0},{"$f":"'Future Monthly Zonal Charges'!U29-'Current Monthly Zonal Charges'!U29","v":0},{"$f":"'Future Monthly Zonal Charges'!V29-'Current Monthly Zonal Charges'!V29","v":0},{"$f":"'Future Monthly Zonal Charges'!W29-'Current Monthly Zonal Charges'!W29","v":0},{"$f":"'Future Monthly Zonal Charges'!X29-'Current Monthly Zonal Charges'!X29","v":0},{"$f":"'Future Monthly Zonal Charges'!Y29-'Current Monthly Zonal Charges'!Y29","v":0},{"$f":"'Future Monthly Zonal Charges'!Z29-'Current Monthly Zonal Charges'!Z29","v":0},{"$f":"'Future Monthly Zonal Charges'!AA29-'Current Monthly Zonal Charges'!AA29","v":0},{"$f":"'Future Monthly Zonal Charges'!AB29-'Current Monthly Zonal Charges'!AB29","v":0},{"$f":"'Future Monthly Zonal Charges'!AC29-'Current Monthly Zonal Charges'!AC29","v":0},{"$f":"'Future Monthly Zonal Charges'!AD29-'Current Monthly Zonal Charges'!AD29","v":0},{"$f":"'Future Monthly Zonal Charges'!AE29-'Current Monthly Zonal Charges'!AE29","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG29-'Current Monthly Zonal Charges'!AG29","v":0},{"$f":"'Future Monthly Zonal Charges'!AH29-'Current Monthly Zonal Charges'!AH29","v":0},{"$f":"'Future Monthly Zonal Charges'!AI29-'Current Monthly Zonal Charges'!AI29","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ29-'Current Monthly Zonal Charges'!AJ29","v":0},{"$f":"'Future Monthly Zonal Charges'!AK29-'Current Monthly Zonal Charges'!AK29","v":0},{"$f":"'Future Monthly Zonal Charges'!AL29-'Current Monthly Zonal Charges'!AL29","v":0},{"$f":"'Future Monthly Zonal Charges'!AM29-'Current Monthly Zonal Charges'!AM29","v":0},{"$f":"'Future Monthly Zonal Charges'!AN29-'Current Monthly Zonal Charges'!AN29","v":0},{"$f":"'Future Monthly Zonal Charges'!AO29-'Current Monthly Zonal Charges'!AO29","v":0},{"$f":"'Future Monthly Zonal Charges'!AP29-'Current Monthly Zonal Charges'!AP29","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ29-'Current Monthly Zonal Charges'!AQ29","v":0},{"$f":"'Future Monthly Zonal Charges'!AR29-'Current Monthly Zonal Charges'!AR29","v":0},{"$f":"'Future Monthly Zonal Charges'!AS29-'Current Monthly Zonal Charges'!AS29","v":0},{"$f":"'Future Monthly Zonal Charges'!AT29-'Current Monthly Zonal Charges'!AT29","v":0},{"$f":"'Future Monthly Zonal Charges'!AU29-'Current Monthly Zonal Charges'!AU29","v":0},{"$f":"'Future Monthly Zonal Charges'!AV29-'Current Monthly Zonal Charges'!AV29","v":0},{"$f":"'Future Monthly Zonal Charges'!AW29-'Current Monthly Zonal Charges'!AW29","v":0},{"$f":"'Future Monthly Zonal Charges'!AW29-'Current Monthly Zonal Charges'!AW29","v":0},{"$f":"'Future Monthly Zonal Charges'!AY29-'Current Monthly Zonal Charges'!AY29","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ29-'Current Monthly Zonal Charges'!AZ29","v":0},{"$f":"'Future Monthly Zonal Charges'!BA29-'Current Monthly Zonal Charges'!BA29","v":0},{"$f":"'Future Monthly Zonal Charges'!BB29-'Current Monthly Zonal Charges'!BB29","v":0},{"$f":"'Future Monthly Zonal Charges'!BC29-'Current Monthly Zonal Charges'!BC29","v":0},{"$f":"'Future Monthly Zonal Charges'!BD29-'Current Monthly Zonal Charges'!BD29","v":0}]
[{"$f":"'Upgrade Information'!B30","v":"b0036"},{"$f":"'Projected Revenue Requirements'!C30","v":"DPL"},{"$f":"'Upgrade Information'!E30","v":5.0430000000000001},{"$f":"IF('Upgrade Information'!D30=\"\",\"\",'Upgrade Information'!D30)","v":"2004-06-01"},{"$f":"'Current Monthly Zonal Charges'!E30","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E30","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F30","v":31202.153224878519},{"$f":"'Future Monthly Zonal Charges'!F30","v":24976.744456964254},-6225.4087679142649,null,{"$f":"'Future Monthly Zonal Charges'!H30-'Current Monthly Zonal Charges'!H30","v":0},{"$f":"'Future Monthly Zonal Charges'!I30-'Current Monthly Zonal Charges'!I30","v":0},{"$f":"'Future Monthly Zonal Charges'!J30-'Current Monthly Zonal Charges'!J30","v":0},{"$f":"'Future Monthly Zonal Charges'!K30-'Current Monthly Zonal Charges'!K30","v":0},{"$f":"'Future Monthly Zonal Charges'!L30-'Current Monthly Zonal Charges'!L30","v":0},{"$f":"'Future Monthly Zonal Charges'!M30-'Current Monthly Zonal Charges'!M30","v":0},{"$f":"'Future Monthly Zonal Charges'!N30-'Current Monthly Zonal Charges'!N30","v":0},{"$f":"'Future Monthly Zonal Charges'!O30-'Current Monthly Zonal Charges'!O30","v":0},{"$f":"'Future Monthly Zonal Charges'!P30-'Current Monthly Zonal Charges'!P30","v":0},{"$f":"'Future Monthly Zonal Charges'!Q30-'Current Monthly Zonal Charges'!Q30","v":0},{"$f":"'Future Monthly Zonal Charges'!R30-'Current Monthly Zonal Charges'!R30","v":-6225.4087679142649},{"$f":"'Future Monthly Zonal Charges'!S30-'Current Monthly Zonal Charges'!S30","v":0},{"$f":"'Future Monthly Zonal Charges'!T30-'Current Monthly Zonal Charges'!T30","v":0},{"$f":"'Future Monthly Zonal Charges'!U30-'Current Monthly Zonal Charges'!U30","v":0},{"$f":"'Future Monthly Zonal Charges'!V30-'Current Monthly Zonal Charges'!V30","v":0},{"$f":"'Future Monthly Zonal Charges'!W30-'Current Monthly Zonal Charges'!W30","v":0},{"$f":"'Future Monthly Zonal Charges'!X30-'Current Monthly Zonal Charges'!X30","v":0},{"$f":"'Future Monthly Zonal Charges'!Y30-'Current Monthly Zonal Charges'!Y30","v":0},{"$f":"'Future Monthly Zonal Charges'!Z30-'Current Monthly Zonal Charges'!Z30","v":0},{"$f":"'Future Monthly Zonal Charges'!AA30-'Current Monthly Zonal Charges'!AA30","v":0},{"$f":"'Future Monthly Zonal Charges'!AB30-'Current Monthly Zonal Charges'!AB30","v":0},{"$f":"'Future Monthly Zonal Charges'!AC30-'Current Monthly Zonal Charges'!AC30","v":0},{"$f":"'Future Monthly Zonal Charges'!AD30-'Current Monthly Zonal Charges'!AD30","v":0},{"$f":"'Future Monthly Zonal Charges'!AE30-'Current Monthly Zonal Charges'!AE30","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG30-'Current Monthly Zonal Charges'!AG30","v":0},{"$f":"'Future Monthly Zonal Charges'!AH30-'Current Monthly Zonal Charges'!AH30","v":0},{"$f":"'Future Monthly Zonal Charges'!AI30-'Current Monthly Zonal Charges'!AI30","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ30-'Current Monthly Zonal Charges'!AJ30","v":0},{"$f":"'Future Monthly Zonal Charges'!AK30-'Current Monthly Zonal Charges'!AK30","v":0},{"$f":"'Future Monthly Zonal Charges'!AL30-'Current Monthly Zonal Charges'!AL30","v":0},{"$f":"'Future Monthly Zonal Charges'!AM30-'Current Monthly Zonal Charges'!AM30","v":0},{"$f":"'Future Monthly Zonal Charges'!AN30-'Current Monthly Zonal Charges'!AN30","v":0},{"$f":"'Future Monthly Zonal Charges'!AO30-'Current Monthly Zonal Charges'!AO30","v":0},{"$f":"'Future Monthly Zonal Charges'!AP30-'Current Monthly Zonal Charges'!AP30","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ30-'Current Monthly Zonal Charges'!AQ30","v":-1.5090802530517209},{"$f":"'Future Monthly Zonal Charges'!AR30-'Current Monthly Zonal Charges'!AR30","v":0},{"$f":"'Future Monthly Zonal Charges'!AS30-'Current Monthly Zonal Charges'!AS30","v":0},{"$f":"'Future Monthly Zonal Charges'!AT30-'Current Monthly Zonal Charges'!AT30","v":0},{"$f":"'Future Monthly Zonal Charges'!AU30-'Current Monthly Zonal Charges'!AU30","v":0},{"$f":"'Future Monthly Zonal Charges'!AV30-'Current Monthly Zonal Charges'!AV30","v":0},{"$f":"'Future Monthly Zonal Charges'!AW30-'Current Monthly Zonal Charges'!AW30","v":0},{"$f":"'Future Monthly Zonal Charges'!AW30-'Current Monthly Zonal Charges'!AW30","v":0},{"$f":"'Future Monthly Zonal Charges'!AY30-'Current Monthly Zonal Charges'!AY30","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ30-'Current Monthly Zonal Charges'!AZ30","v":0},{"$f":"'Future Monthly Zonal Charges'!BA30-'Current Monthly Zonal Charges'!BA30","v":0},{"$f":"'Future Monthly Zonal Charges'!BB30-'Current Monthly Zonal Charges'!BB30","v":0},{"$f":"'Future Monthly Zonal Charges'!BC30-'Current Monthly Zonal Charges'!BC30","v":0},{"$f":"'Future Monthly Zonal Charges'!BD30-'Current Monthly Zonal Charges'!BD30","v":0}]
[{"$f":"'Upgrade Information'!B31","v":"b0039.1"},{"$f":"'Projected Revenue Requirements'!C31","v":"BGE"},{"$f":"'Upgrade Information'!E31","v":9.1199999999999992},{"$f":"IF('Upgrade Information'!D31=\"\",\"\",'Upgrade Information'!D31)","v":"2004-06-01"},{"$f":"'Current Monthly Zonal Charges'!E31","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E31","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F31","v":67934.967446379174},{"$f":"'Future Monthly Zonal Charges'!F31","v":57560.447274300292},-10374.520172078883,null,{"$f":"'Future Monthly Zonal Charges'!H31-'Current Monthly Zonal Charges'!H31","v":0},{"$f":"'Future Monthly Zonal Charges'!I31-'Current Monthly Zonal Charges'!I31","v":0},{"$f":"'Future Monthly Zonal Charges'!J31-'Current Monthly Zonal Charges'!J31","v":0},{"$f":"'Future Monthly Zonal Charges'!K31-'Current Monthly Zonal Charges'!K31","v":0},{"$f":"'Future Monthly Zonal Charges'!L31-'Current Monthly Zonal Charges'!L31","v":-10374.520172078883},{"$f":"'Future Monthly Zonal Charges'!M31-'Current Monthly Zonal Charges'!M31","v":0},{"$f":"'Future Monthly Zonal Charges'!N31-'Current Monthly Zonal Charges'!N31","v":0},{"$f":"'Future Monthly Zonal Charges'!O31-'Current Monthly Zonal Charges'!O31","v":0},{"$f":"'Future Monthly Zonal Charges'!P31-'Current Monthly Zonal Charges'!P31","v":0},{"$f":"'Future Monthly Zonal Charges'!Q31-'Current Monthly Zonal Charges'!Q31","v":0},{"$f":"'Future Monthly Zonal Charges'!R31-'Current Monthly Zonal Charges'!R31","v":0},{"$f":"'Future Monthly Zonal Charges'!S31-'Current Monthly Zonal Charges'!S31","v":0},{"$f":"'Future Monthly Zonal Charges'!T31-'Current Monthly Zonal Charges'!T31","v":0},{"$f":"'Future Monthly Zonal Charges'!U31-'Current Monthly Zonal Charges'!U31","v":0},{"$f":"'Future Monthly Zonal Charges'!V31-'Current Monthly Zonal Charges'!V31","v":0},{"$f":"'Future Monthly Zonal Charges'!W31-'Current Monthly Zonal Charges'!W31","v":0},{"$f":"'Future Monthly Zonal Charges'!X31-'Current Monthly Zonal Charges'!X31","v":0},{"$f":"'Future Monthly Zonal Charges'!Y31-'Current Monthly Zonal Charges'!Y31","v":0},{"$f":"'Future Monthly Zonal Charges'!Z31-'Current Monthly Zonal Charges'!Z31","v":0},{"$f":"'Future Monthly Zonal Charges'!AA31-'Current Monthly Zonal Charges'!AA31","v":0},{"$f":"'Future Monthly Zonal Charges'!AB31-'Current Monthly Zonal Charges'!AB31","v":0},{"$f":"'Future Monthly Zonal Charges'!AC31-'Current Monthly Zonal Charges'!AC31","v":0},{"$f":"'Future Monthly Zonal Charges'!AD31-'Current Monthly Zonal Charges'!AD31","v":0},{"$f":"'Future Monthly Zonal Charges'!AE31-'Current Monthly Zonal Charges'!AE31","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG31-'Current Monthly Zonal Charges'!AG31","v":0},{"$f":"'Future Monthly Zonal Charges'!AH31-'Current Monthly Zonal Charges'!AH31","v":0},{"$f":"'Future Monthly Zonal Charges'!AI31-'Current Monthly Zonal Charges'!AI31","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ31-'Current Monthly Zonal Charges'!AJ31","v":0},{"$f":"'Future Monthly Zonal Charges'!AK31-'Current Monthly Zonal Charges'!AK31","v":-1.5911840754722206},{"$f":"'Future Monthly Zonal Charges'!AL31-'Current Monthly Zonal Charges'!AL31","v":0},{"$f":"'Future Monthly Zonal Charges'!AM31-'Current Monthly Zonal Charges'!AM31","v":0},{"$f":"'Future Monthly Zonal Charges'!AN31-'Current Monthly Zonal Charges'!AN31","v":0},{"$f":"'Future Monthly Zonal Charges'!AO31-'Current Monthly Zonal Charges'!AO31","v":0},{"$f":"'Future Monthly Zonal Charges'!AP31-'Current Monthly Zonal Charges'!AP31","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ31-'Current Monthly Zonal Charges'!AQ31","v":0},{"$f":"'Future Monthly Zonal Charges'!AR31-'Current Monthly Zonal Charges'!AR31","v":0},{"$f":"'Future Monthly Zonal Charges'!AS31-'Current Monthly Zonal Charges'!AS31","v":0},{"$f":"'Future Monthly Zonal Charges'!AT31-'Current Monthly Zonal Charges'!AT31","v":0},{"$f":"'Future Monthly Zonal Charges'!AU31-'Current Monthly Zonal Charges'!AU31","v":0},{"$f":"'Future Monthly Zonal Charges'!AV31-'Current Monthly Zonal Charges'!AV31","v":0},{"$f":"'Future Monthly Zonal Charges'!AW31-'Current Monthly Zonal Charges'!AW31","v":0},{"$f":"'Future Monthly Zonal Charges'!AW31-'Current Monthly Zonal Charges'!AW31","v":0},{"$f":"'Future Monthly Zonal Charges'!AY31-'Current Monthly Zonal Charges'!AY31","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ31-'Current Monthly Zonal Charges'!AZ31","v":0},{"$f":"'Future Monthly Zonal Charges'!BA31-'Current Monthly Zonal Charges'!BA31","v":0},{"$f":"'Future Monthly Zonal Charges'!BB31-'Current Monthly Zonal Charges'!BB31","v":0},{"$f":"'Future Monthly Zonal Charges'!BC31-'Current Monthly Zonal Charges'!BC31","v":0},{"$f":"'Future Monthly Zonal Charges'!BD31-'Current Monthly Zonal Charges'!BD31","v":0}]
[{"$f":"'Upgrade Information'!B32","v":"b0039.2"},{"$f":"'Projected Revenue Requirements'!C32","v":"PEPCO"},{"$f":"'Upgrade Information'!E32","v":2.64},{"$f":"IF('Upgrade Information'!D32=\"\",\"\",'Upgrade Information'!D32)","v":"2005-05-31"},{"$f":"'Current Monthly Zonal Charges'!E32","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E32","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F32","v":19730.958285359084},{"$f":"'Future Monthly Zonal Charges'!F32","v":15635.960112878434},-4094.9981724806494,null,{"$f":"'Future Monthly Zonal Charges'!H32-'Current Monthly Zonal Charges'!H32","v":0},{"$f":"'Future Monthly Zonal Charges'!I32-'Current Monthly Zonal Charges'!I32","v":0},{"$f":"'Future Monthly Zonal Charges'!J32-'Current Monthly Zonal Charges'!J32","v":0},{"$f":"'Future Monthly Zonal Charges'!K32-'Current Monthly Zonal Charges'!K32","v":0},{"$f":"'Future Monthly Zonal Charges'!L32-'Current Monthly Zonal Charges'!L32","v":0},{"$f":"'Future Monthly Zonal Charges'!M32-'Current Monthly Zonal Charges'!M32","v":0},{"$f":"'Future Monthly Zonal Charges'!N32-'Current Monthly Zonal Charges'!N32","v":0},{"$f":"'Future Monthly Zonal Charges'!O32-'Current Monthly Zonal Charges'!O32","v":0},{"$f":"'Future Monthly Zonal Charges'!P32-'Current Monthly Zonal Charges'!P32","v":0},{"$f":"'Future Monthly Zonal Charges'!Q32-'Current Monthly Zonal Charges'!Q32","v":0},{"$f":"'Future Monthly Zonal Charges'!R32-'Current Monthly Zonal Charges'!R32","v":0},{"$f":"'Future Monthly Zonal Charges'!S32-'Current Monthly Zonal Charges'!S32","v":0},{"$f":"'Future Monthly Zonal Charges'!T32-'Current Monthly Zonal Charges'!T32","v":0},{"$f":"'Future Monthly Zonal Charges'!U32-'Current Monthly Zonal Charges'!U32","v":0},{"$f":"'Future Monthly Zonal Charges'!V32-'Current Monthly Zonal Charges'!V32","v":0},{"$f":"'Future Monthly Zonal Charges'!W32-'Current Monthly Zonal Charges'!W32","v":0},{"$f":"'Future Monthly Zonal Charges'!X32-'Current Monthly Zonal Charges'!X32","v":0},{"$f":"'Future Monthly Zonal Charges'!Y32-'Current Monthly Zonal Charges'!Y32","v":0},{"$f":"'Future Monthly Zonal Charges'!Z32-'Current Monthly Zonal Charges'!Z32","v":0},{"$f":"'Future Monthly Zonal Charges'!AA32-'Current Monthly Zonal Charges'!AA32","v":0},{"$f":"'Future Monthly Zonal Charges'!AB32-'Current Monthly Zonal Charges'!AB32","v":-4094.9981724806494},{"$f":"'Future Monthly Zonal Charges'!AC32-'Current Monthly Zonal Charges'!AC32","v":0},{"$f":"'Future Monthly Zonal Charges'!AD32-'Current Monthly Zonal Charges'!AD32","v":0},{"$f":"'Future Monthly Zonal Charges'!AE32-'Current Monthly Zonal Charges'!AE32","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG32-'Current Monthly Zonal Charges'!AG32","v":0},{"$f":"'Future Monthly Zonal Charges'!AH32-'Current Monthly Zonal Charges'!AH32","v":0},{"$f":"'Future Monthly Zonal Charges'!AI32-'Current Monthly Zonal Charges'!AI32","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ32-'Current Monthly Zonal Charges'!AJ32","v":0},{"$f":"'Future Monthly Zonal Charges'!AK32-'Current Monthly Zonal Charges'!AK32","v":0},{"$f":"'Future Monthly Zonal Charges'!AL32-'Current Monthly Zonal Charges'!AL32","v":0},{"$f":"'Future Monthly Zonal Charges'!AM32-'Current Monthly Zonal Charges'!AM32","v":0},{"$f":"'Future Monthly Zonal Charges'!AN32-'Current Monthly Zonal Charges'!AN32","v":0},{"$f":"'Future Monthly Zonal Charges'!AO32-'Current Monthly Zonal Charges'!AO32","v":0},{"$f":"'Future Monthly Zonal Charges'!AP32-'Current Monthly Zonal Charges'!AP32","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ32-'Current Monthly Zonal Charges'!AQ32","v":0},{"$f":"'Future Monthly Zonal Charges'!AR32-'Current Monthly Zonal Charges'!AR32","v":0},{"$f":"'Future Monthly Zonal Charges'!AS32-'Current Monthly Zonal Charges'!AS32","v":0},{"$f":"'Future Monthly Zonal Charges'!AT32-'Current Monthly Zonal Charges'!AT32","v":0},{"$f":"'Future Monthly Zonal Charges'!AU32-'Current Monthly Zonal Charges'!AU32","v":0},{"$f":"'Future Monthly Zonal Charges'!AV32-'Current Monthly Zonal Charges'!AV32","v":0},{"$f":"'Future Monthly Zonal Charges'!AW32-'Current Monthly Zonal Charges'!AW32","v":0},{"$f":"'Future Monthly Zonal Charges'!AW32-'Current Monthly Zonal Charges'!AW32","v":0},{"$f":"'Future Monthly Zonal Charges'!AY32-'Current Monthly Zonal Charges'!AY32","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ32-'Current Monthly Zonal Charges'!AZ32","v":0},{"$f":"'Future Monthly Zonal Charges'!BA32-'Current Monthly Zonal Charges'!BA32","v":-0.70194353122847009},{"$f":"'Future Monthly Zonal Charges'!BB32-'Current Monthly Zonal Charges'!BB32","v":0},{"$f":"'Future Monthly Zonal Charges'!BC32-'Current Monthly Zonal Charges'!BC32","v":0},{"$f":"'Future Monthly Zonal Charges'!BD32-'Current Monthly Zonal Charges'!BD32","v":0}]
[{"$f":"'Upgrade Information'!B33","v":"b0039.5"},{"$f":"'Projected Revenue Requirements'!C33","v":"BGE"},{"$f":"'Upgrade Information'!E33","v":1.7},{"$f":"IF('Upgrade Information'!D33=\"\",\"\",'Upgrade Information'!D33)","v":"2006-06-29"},{"$f":"'Current Monthly Zonal Charges'!E33","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E33","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F33","v":13469.08586777052},{"$f":"'Future Monthly Zonal Charges'!F33","v":11535.238905869852},-1933.8469619006682,null,{"$f":"'Future Monthly Zonal Charges'!H33-'Current Monthly Zonal Charges'!H33","v":0},{"$f":"'Future Monthly Zonal Charges'!I33-'Current Monthly Zonal Charges'!I33","v":0},{"$f":"'Future Monthly Zonal Charges'!J33-'Current Monthly Zonal Charges'!J33","v":0},{"$f":"'Future Monthly Zonal Charges'!K33-'Current Monthly Zonal Charges'!K33","v":0},{"$f":"'Future Monthly Zonal Charges'!L33-'Current Monthly Zonal Charges'!L33","v":-1933.8469619006682},{"$f":"'Future Monthly Zonal Charges'!M33-'Current Monthly Zonal Charges'!M33","v":0},{"$f":"'Future Monthly Zonal Charges'!N33-'Current Monthly Zonal Charges'!N33","v":0},{"$f":"'Future Monthly Zonal Charges'!O33-'Current Monthly Zonal Charges'!O33","v":0},{"$f":"'Future Monthly Zonal Charges'!P33-'Current Monthly Zonal Charges'!P33","v":0},{"$f":"'Future Monthly Zonal Charges'!Q33-'Current Monthly Zonal Charges'!Q33","v":0},{"$f":"'Future Monthly Zonal Charges'!R33-'Current Monthly Zonal Charges'!R33","v":0},{"$f":"'Future Monthly Zonal Charges'!S33-'Current Monthly Zonal Charges'!S33","v":0},{"$f":"'Future Monthly Zonal Charges'!T33-'Current Monthly Zonal Charges'!T33","v":0},{"$f":"'Future Monthly Zonal Charges'!U33-'Current Monthly Zonal Charges'!U33","v":0},{"$f":"'Future Monthly Zonal Charges'!V33-'Current Monthly Zonal Charges'!V33","v":0},{"$f":"'Future Monthly Zonal Charges'!W33-'Current Monthly Zonal Charges'!W33","v":0},{"$f":"'Future Monthly Zonal Charges'!X33-'Current Monthly Zonal Charges'!X33","v":0},{"$f":"'Future Monthly Zonal Charges'!Y33-'Current Monthly Zonal Charges'!Y33","v":0},{"$f":"'Future Monthly Zonal Charges'!Z33-'Current Monthly Zonal Charges'!Z33","v":0},{"$f":"'Future Monthly Zonal Charges'!AA33-'Current Monthly Zonal Charges'!AA33","v":0},{"$f":"'Future Monthly Zonal Charges'!AB33-'Current Monthly Zonal Charges'!AB33","v":0},{"$f":"'Future Monthly Zonal Charges'!AC33-'Current Monthly Zonal Charges'!AC33","v":0},{"$f":"'Future Monthly Zonal Charges'!AD33-'Current Monthly Zonal Charges'!AD33","v":0},{"$f":"'Future Monthly Zonal Charges'!AE33-'Current Monthly Zonal Charges'!AE33","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG33-'Current Monthly Zonal Charges'!AG33","v":0},{"$f":"'Future Monthly Zonal Charges'!AH33-'Current Monthly Zonal Charges'!AH33","v":0},{"$f":"'Future Monthly Zonal Charges'!AI33-'Current Monthly Zonal Charges'!AI33","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ33-'Current Monthly Zonal Charges'!AJ33","v":0},{"$f":"'Future Monthly Zonal Charges'!AK33-'Current Monthly Zonal Charges'!AK33","v":-0.29660229477004108},{"$f":"'Future Monthly Zonal Charges'!AL33-'Current Monthly Zonal Charges'!AL33","v":0},{"$f":"'Future Monthly Zonal Charges'!AM33-'Current Monthly Zonal Charges'!AM33","v":0},{"$f":"'Future Monthly Zonal Charges'!AN33-'Current Monthly Zonal Charges'!AN33","v":0},{"$f":"'Future Monthly Zonal Charges'!AO33-'Current Monthly Zonal Charges'!AO33","v":0},{"$f":"'Future Monthly Zonal Charges'!AP33-'Current Monthly Zonal Charges'!AP33","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ33-'Current Monthly Zonal Charges'!AQ33","v":0},{"$f":"'Future Monthly Zonal Charges'!AR33-'Current Monthly Zonal Charges'!AR33","v":0},{"$f":"'Future Monthly Zonal Charges'!AS33-'Current Monthly Zonal Charges'!AS33","v":0},{"$f":"'Future Monthly Zonal Charges'!AT33-'Current Monthly Zonal Charges'!AT33","v":0},{"$f":"'Future Monthly Zonal Charges'!AU33-'Current Monthly Zonal Charges'!AU33","v":0},{"$f":"'Future Monthly Zonal Charges'!AV33-'Current Monthly Zonal Charges'!AV33","v":0},{"$f":"'Future Monthly Zonal Charges'!AW33-'Current Monthly Zonal Charges'!AW33","v":0},{"$f":"'Future Monthly Zonal Charges'!AW33-'Current Monthly Zonal Charges'!AW33","v":0},{"$f":"'Future Monthly Zonal Charges'!AY33-'Current Monthly Zonal Charges'!AY33","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ33-'Current Monthly Zonal Charges'!AZ33","v":0},{"$f":"'Future Monthly Zonal Charges'!BA33-'Current Monthly Zonal Charges'!BA33","v":0},{"$f":"'Future Monthly Zonal Charges'!BB33-'Current Monthly Zonal Charges'!BB33","v":0},{"$f":"'Future Monthly Zonal Charges'!BC33-'Current Monthly Zonal Charges'!BC33","v":0},{"$f":"'Future Monthly Zonal Charges'!BD33-'Current Monthly Zonal Charges'!BD33","v":0}]
[{"$f":"'Upgrade Information'!B34","v":"b0040"},{"$f":"'Projected Revenue Requirements'!C34","v":"APS"},{"$f":"'Upgrade Information'!E34","v":4.0999999999999996},{"$f":"IF('Upgrade Information'!D34=\"\",\"\",'Upgrade Information'!D34)","v":"2005-12-31"},{"$f":"'Current Monthly Zonal Charges'!E34","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E34","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F34","v":35895.248418579205},{"$f":"'Future Monthly Zonal Charges'!F34","v":31576.75561765386},-4318.4928009253454,null,{"$f":"'Future Monthly Zonal Charges'!H34-'Current Monthly Zonal Charges'!H34","v":0},{"$f":"'Future Monthly Zonal Charges'!I34-'Current Monthly Zonal Charges'!I34","v":0},{"$f":"'Future Monthly Zonal Charges'!J34-'Current Monthly Zonal Charges'!J34","v":-4318.4928009253454},{"$f":"'Future Monthly Zonal Charges'!K34-'Current Monthly Zonal Charges'!K34","v":0},{"$f":"'Future Monthly Zonal Charges'!L34-'Current Monthly Zonal Charges'!L34","v":0},{"$f":"'Future Monthly Zonal Charges'!M34-'Current Monthly Zonal Charges'!M34","v":0},{"$f":"'Future Monthly Zonal Charges'!N34-'Current Monthly Zonal Charges'!N34","v":0},{"$f":"'Future Monthly Zonal Charges'!O34-'Current Monthly Zonal Charges'!O34","v":0},{"$f":"'Future Monthly Zonal Charges'!P34-'Current Monthly Zonal Charges'!P34","v":0},{"$f":"'Future Monthly Zonal Charges'!Q34-'Current Monthly Zonal Charges'!Q34","v":0},{"$f":"'Future Monthly Zonal Charges'!R34-'Current Monthly Zonal Charges'!R34","v":0},{"$f":"'Future Monthly Zonal Charges'!S34-'Current Monthly Zonal Charges'!S34","v":0},{"$f":"'Future Monthly Zonal Charges'!T34-'Current Monthly Zonal Charges'!T34","v":0},{"$f":"'Future Monthly Zonal Charges'!U34-'Current Monthly Zonal Charges'!U34","v":0},{"$f":"'Future Monthly Zonal Charges'!V34-'Current Monthly Zonal Charges'!V34","v":0},{"$f":"'Future Monthly Zonal Charges'!W34-'Current Monthly Zonal Charges'!W34","v":0},{"$f":"'Future Monthly Zonal Charges'!X34-'Current Monthly Zonal Charges'!X34","v":0},{"$f":"'Future Monthly Zonal Charges'!Y34-'Current Monthly Zonal Charges'!Y34","v":0},{"$f":"'Future Monthly Zonal Charges'!Z34-'Current Monthly Zonal Charges'!Z34","v":0},{"$f":"'Future Monthly Zonal Charges'!AA34-'Current Monthly Zonal Charges'!AA34","v":0},{"$f":"'Future Monthly Zonal Charges'!AB34-'Current Monthly Zonal Charges'!AB34","v":0},{"$f":"'Future Monthly Zonal Charges'!AC34-'Current Monthly Zonal Charges'!AC34","v":0},{"$f":"'Future Monthly Zonal Charges'!AD34-'Current Monthly Zonal Charges'!AD34","v":0},{"$f":"'Future Monthly Zonal Charges'!AE34-'Current Monthly Zonal Charges'!AE34","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG34-'Current Monthly Zonal Charges'!AG34","v":0},{"$f":"'Future Monthly Zonal Charges'!AH34-'Current Monthly Zonal Charges'!AH34","v":0},{"$f":"'Future Monthly Zonal Charges'!AI34-'Current Monthly Zonal Charges'!AI34","v":-0.47174473208495948},{"$f":"'Future Monthly Zonal Charges'!AJ34-'Current Monthly Zonal Charges'!AJ34","v":0},{"$f":"'Future Monthly Zonal Charges'!AK34-'Current Monthly Zonal Charges'!AK34","v":0},{"$f":"'Future Monthly Zonal Charges'!AL34-'Current Monthly Zonal Charges'!AL34","v":0},{"$f":"'Future Monthly Zonal Charges'!AM34-'Current Monthly Zonal Charges'!AM34","v":0},{"$f":"'Future Monthly Zonal Charges'!AN34-'Current Monthly Zonal Charges'!AN34","v":0},{"$f":"'Future Monthly Zonal Charges'!AO34-'Current Monthly Zonal Charges'!AO34","v":0},{"$f":"'Future Monthly Zonal Charges'!AP34-'Current Monthly Zonal Charges'!AP34","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ34-'Current Monthly Zonal Charges'!AQ34","v":0},{"$f":"'Future Monthly Zonal Charges'!AR34-'Current Monthly Zonal Charges'!AR34","v":0},{"$f":"'Future Monthly Zonal Charges'!AS34-'Current Monthly Zonal Charges'!AS34","v":0},{"$f":"'Future Monthly Zonal Charges'!AT34-'Current Monthly Zonal Charges'!AT34","v":0},{"$f":"'Future Monthly Zonal Charges'!AU34-'Current Monthly Zonal Charges'!AU34","v":0},{"$f":"'Future Monthly Zonal Charges'!AV34-'Current Monthly Zonal Charges'!AV34","v":0},{"$f":"'Future Monthly Zonal Charges'!AW34-'Current Monthly Zonal Charges'!AW34","v":0},{"$f":"'Future Monthly Zonal Charges'!AW34-'Current Monthly Zonal Charges'!AW34","v":0},{"$f":"'Future Monthly Zonal Charges'!AY34-'Current Monthly Zonal Charges'!AY34","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ34-'Current Monthly Zonal Charges'!AZ34","v":0},{"$f":"'Future Monthly Zonal Charges'!BA34-'Current Monthly Zonal Charges'!BA34","v":0},{"$f":"'Future Monthly Zonal Charges'!BB34-'Current Monthly Zonal Charges'!BB34","v":0},{"$f":"'Future Monthly Zonal Charges'!BC34-'Current Monthly Zonal Charges'!BC34","v":0},{"$f":"'Future Monthly Zonal Charges'!BD34-'Current Monthly Zonal Charges'!BD34","v":0}]
[{"$f":"'Upgrade Information'!B35","v":"b0042"},{"$f":"'Projected Revenue Requirements'!C35","v":"ME"},{"$f":"'Upgrade Information'!E35","v":0.95},{"$f":"IF('Upgrade Information'!D35=\"\",\"\",'Upgrade Information'!D35)","v":"2005-06-01"},{"$f":"'Current Monthly Zonal Charges'!E35","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E35","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F35","v":8051.147958512277},{"$f":"'Future Monthly Zonal Charges'!F35","v":6873.6200354937146},-1177.5279230185624,null,{"$f":"'Future Monthly Zonal Charges'!H35-'Current Monthly Zonal Charges'!H35","v":0},{"$f":"'Future Monthly Zonal Charges'!I35-'Current Monthly Zonal Charges'!I35","v":0},{"$f":"'Future Monthly Zonal Charges'!J35-'Current Monthly Zonal Charges'!J35","v":0},{"$f":"'Future Monthly Zonal Charges'!K35-'Current Monthly Zonal Charges'!K35","v":0},{"$f":"'Future Monthly Zonal Charges'!L35-'Current Monthly Zonal Charges'!L35","v":0},{"$f":"'Future Monthly Zonal Charges'!M35-'Current Monthly Zonal Charges'!M35","v":0},{"$f":"'Future Monthly Zonal Charges'!N35-'Current Monthly Zonal Charges'!N35","v":0},{"$f":"'Future Monthly Zonal Charges'!O35-'Current Monthly Zonal Charges'!O35","v":0},{"$f":"'Future Monthly Zonal Charges'!P35-'Current Monthly Zonal Charges'!P35","v":0},{"$f":"'Future Monthly Zonal Charges'!Q35-'Current Monthly Zonal Charges'!Q35","v":0},{"$f":"'Future Monthly Zonal Charges'!R35-'Current Monthly Zonal Charges'!R35","v":0},{"$f":"'Future Monthly Zonal Charges'!S35-'Current Monthly Zonal Charges'!S35","v":0},{"$f":"'Future Monthly Zonal Charges'!T35-'Current Monthly Zonal Charges'!T35","v":0},{"$f":"'Future Monthly Zonal Charges'!U35-'Current Monthly Zonal Charges'!U35","v":0},{"$f":"'Future Monthly Zonal Charges'!V35-'Current Monthly Zonal Charges'!V35","v":0},{"$f":"'Future Monthly Zonal Charges'!W35-'Current Monthly Zonal Charges'!W35","v":-1177.5279230185624},{"$f":"'Future Monthly Zonal Charges'!X35-'Current Monthly Zonal Charges'!X35","v":0},{"$f":"'Future Monthly Zonal Charges'!Y35-'Current Monthly Zonal Charges'!Y35","v":0},{"$f":"'Future Monthly Zonal Charges'!Z35-'Current Monthly Zonal Charges'!Z35","v":0},{"$f":"'Future Monthly Zonal Charges'!AA35-'Current Monthly Zonal Charges'!AA35","v":0},{"$f":"'Future Monthly Zonal Charges'!AB35-'Current Monthly Zonal Charges'!AB35","v":0},{"$f":"'Future Monthly Zonal Charges'!AC35-'Current Monthly Zonal Charges'!AC35","v":0},{"$f":"'Future Monthly Zonal Charges'!AD35-'Current Monthly Zonal Charges'!AD35","v":0},{"$f":"'Future Monthly Zonal Charges'!AE35-'Current Monthly Zonal Charges'!AE35","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG35-'Current Monthly Zonal Charges'!AG35","v":0},{"$f":"'Future Monthly Zonal Charges'!AH35-'Current Monthly Zonal Charges'!AH35","v":0},{"$f":"'Future Monthly Zonal Charges'!AI35-'Current Monthly Zonal Charges'!AI35","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ35-'Current Monthly Zonal Charges'!AJ35","v":0},{"$f":"'Future Monthly Zonal Charges'!AK35-'Current Monthly Zonal Charges'!AK35","v":0},{"$f":"'Future Monthly Zonal Charges'!AL35-'Current Monthly Zonal Charges'!AL35","v":0},{"$f":"'Future Monthly Zonal Charges'!AM35-'Current Monthly Zonal Charges'!AM35","v":0},{"$f":"'Future Monthly Zonal Charges'!AN35-'Current Monthly Zonal Charges'!AN35","v":0},{"$f":"'Future Monthly Zonal Charges'!AO35-'Current Monthly Zonal Charges'!AO35","v":0},{"$f":"'Future Monthly Zonal Charges'!AP35-'Current Monthly Zonal Charges'!AP35","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ35-'Current Monthly Zonal Charges'!AQ35","v":0},{"$f":"'Future Monthly Zonal Charges'!AR35-'Current Monthly Zonal Charges'!AR35","v":0},{"$f":"'Future Monthly Zonal Charges'!AS35-'Current Monthly Zonal Charges'!AS35","v":0},{"$f":"'Future Monthly Zonal Charges'!AT35-'Current Monthly Zonal Charges'!AT35","v":0},{"$f":"'Future Monthly Zonal Charges'!AU35-'Current Monthly Zonal Charges'!AU35","v":0},{"$f":"'Future Monthly Zonal Charges'!AV35-'Current Monthly Zonal Charges'!AV35","v":-0.3897421384895785},{"$f":"'Future Monthly Zonal Charges'!AW35-'Current Monthly Zonal Charges'!AW35","v":0},{"$f":"'Future Monthly Zonal Charges'!AW35-'Current Monthly Zonal Charges'!AW35","v":0},{"$f":"'Future Monthly Zonal Charges'!AY35-'Current Monthly Zonal Charges'!AY35","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ35-'Current Monthly Zonal Charges'!AZ35","v":0},{"$f":"'Future Monthly Zonal Charges'!BA35-'Current Monthly Zonal Charges'!BA35","v":0},{"$f":"'Future Monthly Zonal Charges'!BB35-'Current Monthly Zonal Charges'!BB35","v":0},{"$f":"'Future Monthly Zonal Charges'!BC35-'Current Monthly Zonal Charges'!BC35","v":0},{"$f":"'Future Monthly Zonal Charges'!BD35-'Current Monthly Zonal Charges'!BD35","v":0}]
[{"$f":"'Upgrade Information'!B36","v":"b0043.1"},{"$f":"'Projected Revenue Requirements'!C36","v":"PECO"},{"$f":"'Upgrade Information'!E36","v":1.38},{"$f":"IF('Upgrade Information'!D36=\"\",\"\",'Upgrade Information'!D36)","v":"2003-06-01"},{"$f":"'Current Monthly Zonal Charges'!E36","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E36","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F36","v":12826.992698541784},{"$f":"'Future Monthly Zonal Charges'!F36","v":11673.97825451656},-1153.0144440252243,null,{"$f":"'Future Monthly Zonal Charges'!H36-'Current Monthly Zonal Charges'!H36","v":0},{"$f":"'Future Monthly Zonal Charges'!I36-'Current Monthly Zonal Charges'!I36","v":0},{"$f":"'Future Monthly Zonal Charges'!J36-'Current Monthly Zonal Charges'!J36","v":0},{"$f":"'Future Monthly Zonal Charges'!K36-'Current Monthly Zonal Charges'!K36","v":0},{"$f":"'Future Monthly Zonal Charges'!L36-'Current Monthly Zonal Charges'!L36","v":0},{"$f":"'Future Monthly Zonal Charges'!M36-'Current Monthly Zonal Charges'!M36","v":0},{"$f":"'Future Monthly Zonal Charges'!N36-'Current Monthly Zonal Charges'!N36","v":0},{"$f":"'Future Monthly Zonal Charges'!O36-'Current Monthly Zonal Charges'!O36","v":0},{"$f":"'Future Monthly Zonal Charges'!P36-'Current Monthly Zonal Charges'!P36","v":0},{"$f":"'Future Monthly Zonal Charges'!Q36-'Current Monthly Zonal Charges'!Q36","v":0},{"$f":"'Future Monthly Zonal Charges'!R36-'Current Monthly Zonal Charges'!R36","v":0},{"$f":"'Future Monthly Zonal Charges'!S36-'Current Monthly Zonal Charges'!S36","v":0},{"$f":"'Future Monthly Zonal Charges'!T36-'Current Monthly Zonal Charges'!T36","v":0},{"$f":"'Future Monthly Zonal Charges'!U36-'Current Monthly Zonal Charges'!U36","v":0},{"$f":"'Future Monthly Zonal Charges'!V36-'Current Monthly Zonal Charges'!V36","v":0},{"$f":"'Future Monthly Zonal Charges'!W36-'Current Monthly Zonal Charges'!W36","v":0},{"$f":"'Future Monthly Zonal Charges'!X36-'Current Monthly Zonal Charges'!X36","v":0},{"$f":"'Future Monthly Zonal Charges'!Y36-'Current Monthly Zonal Charges'!Y36","v":0},{"$f":"'Future Monthly Zonal Charges'!Z36-'Current Monthly Zonal Charges'!Z36","v":-1153.0144440252243},{"$f":"'Future Monthly Zonal Charges'!AA36-'Current Monthly Zonal Charges'!AA36","v":0},{"$f":"'Future Monthly Zonal Charges'!AB36-'Current Monthly Zonal Charges'!AB36","v":0},{"$f":"'Future Monthly Zonal Charges'!AC36-'Current Monthly Zonal Charges'!AC36","v":0},{"$f":"'Future Monthly Zonal Charges'!AD36-'Current Monthly Zonal Charges'!AD36","v":0},{"$f":"'Future Monthly Zonal Charges'!AE36-'Current Monthly Zonal Charges'!AE36","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG36-'Current Monthly Zonal Charges'!AG36","v":0},{"$f":"'Future Monthly Zonal Charges'!AH36-'Current Monthly Zonal Charges'!AH36","v":0},{"$f":"'Future Monthly Zonal Charges'!AI36-'Current Monthly Zonal Charges'!AI36","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ36-'Current Monthly Zonal Charges'!AJ36","v":0},{"$f":"'Future Monthly Zonal Charges'!AK36-'Current Monthly Zonal Charges'!AK36","v":0},{"$f":"'Future Monthly Zonal Charges'!AL36-'Current Monthly Zonal Charges'!AL36","v":0},{"$f":"'Future Monthly Zonal Charges'!AM36-'Current Monthly Zonal Charges'!AM36","v":0},{"$f":"'Future Monthly Zonal Charges'!AN36-'Current Monthly Zonal Charges'!AN36","v":0},{"$f":"'Future Monthly Zonal Charges'!AO36-'Current Monthly Zonal Charges'!AO36","v":0},{"$f":"'Future Monthly Zonal Charges'!AP36-'Current Monthly Zonal Charges'!AP36","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ36-'Current Monthly Zonal Charges'!AQ36","v":0},{"$f":"'Future Monthly Zonal Charges'!AR36-'Current Monthly Zonal Charges'!AR36","v":0},{"$f":"'Future Monthly Zonal Charges'!AS36-'Current Monthly Zonal Charges'!AS36","v":0},{"$f":"'Future Monthly Zonal Charges'!AT36-'Current Monthly Zonal Charges'!AT36","v":0},{"$f":"'Future Monthly Zonal Charges'!AU36-'Current Monthly Zonal Charges'!AU36","v":0},{"$f":"'Future Monthly Zonal Charges'!AV36-'Current Monthly Zonal Charges'!AV36","v":0},{"$f":"'Future Monthly Zonal Charges'!AW36-'Current Monthly Zonal Charges'!AW36","v":0},{"$f":"'Future Monthly Zonal Charges'!AW36-'Current Monthly Zonal Charges'!AW36","v":0},{"$f":"'Future Monthly Zonal Charges'!AY36-'Current Monthly Zonal Charges'!AY36","v":-0.1343432577569994},{"$f":"'Future Monthly Zonal Charges'!AZ36-'Current Monthly Zonal Charges'!AZ36","v":0},{"$f":"'Future Monthly Zonal Charges'!BA36-'Current Monthly Zonal Charges'!BA36","v":0},{"$f":"'Future Monthly Zonal Charges'!BB36-'Current Monthly Zonal Charges'!BB36","v":0},{"$f":"'Future Monthly Zonal Charges'!BC36-'Current Monthly Zonal Charges'!BC36","v":0},{"$f":"'Future Monthly Zonal Charges'!BD36-'Current Monthly Zonal Charges'!BD36","v":0}]
[{"$f":"'Upgrade Information'!B37","v":"b0043.2"},{"$f":"'Projected Revenue Requirements'!C37","v":"PECO"},{"$f":"'Upgrade Information'!E37","v":1.38},{"$f":"IF('Upgrade Information'!D37=\"\",\"\",'Upgrade Information'!D37)","v":"2004-05-14"},{"$f":"'Current Monthly Zonal Charges'!E37","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E37","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F37","v":13057.595587346828},{"$f":"'Future Monthly Zonal Charges'!F37","v":11904.581143321606},-1153.0144440252225,null,{"$f":"'Future Monthly Zonal Charges'!H37-'Current Monthly Zonal Charges'!H37","v":0},{"$f":"'Future Monthly Zonal Charges'!I37-'Current Monthly Zonal Charges'!I37","v":0},{"$f":"'Future Monthly Zonal Charges'!J37-'Current Monthly Zonal Charges'!J37","v":0},{"$f":"'Future Monthly Zonal Charges'!K37-'Current Monthly Zonal Charges'!K37","v":0},{"$f":"'Future Monthly Zonal Charges'!L37-'Current Monthly Zonal Charges'!L37","v":0},{"$f":"'Future Monthly Zonal Charges'!M37-'Current Monthly Zonal Charges'!M37","v":0},{"$f":"'Future Monthly Zonal Charges'!N37-'Current Monthly Zonal Charges'!N37","v":0},{"$f":"'Future Monthly Zonal Charges'!O37-'Current Monthly Zonal Charges'!O37","v":0},{"$f":"'Future Monthly Zonal Charges'!P37-'Current Monthly Zonal Charges'!P37","v":0},{"$f":"'Future Monthly Zonal Charges'!Q37-'Current Monthly Zonal Charges'!Q37","v":0},{"$f":"'Future Monthly Zonal Charges'!R37-'Current Monthly Zonal Charges'!R37","v":0},{"$f":"'Future Monthly Zonal Charges'!S37-'Current Monthly Zonal Charges'!S37","v":0},{"$f":"'Future Monthly Zonal Charges'!T37-'Current Monthly Zonal Charges'!T37","v":0},{"$f":"'Future Monthly Zonal Charges'!U37-'Current Monthly Zonal Charges'!U37","v":0},{"$f":"'Future Monthly Zonal Charges'!V37-'Current Monthly Zonal Charges'!V37","v":0},{"$f":"'Future Monthly Zonal Charges'!W37-'Current Monthly Zonal Charges'!W37","v":0},{"$f":"'Future Monthly Zonal Charges'!X37-'Current Monthly Zonal Charges'!X37","v":0},{"$f":"'Future Monthly Zonal Charges'!Y37-'Current Monthly Zonal Charges'!Y37","v":0},{"$f":"'Future Monthly Zonal Charges'!Z37-'Current Monthly Zonal Charges'!Z37","v":-1153.0144440252225},{"$f":"'Future Monthly Zonal Charges'!AA37-'Current Monthly Zonal Charges'!AA37","v":0},{"$f":"'Future Monthly Zonal Charges'!AB37-'Current Monthly Zonal Charges'!AB37","v":0},{"$f":"'Future Monthly Zonal Charges'!AC37-'Current Monthly Zonal Charges'!AC37","v":0},{"$f":"'Future Monthly Zonal Charges'!AD37-'Current Monthly Zonal Charges'!AD37","v":0},{"$f":"'Future Monthly Zonal Charges'!AE37-'Current Monthly Zonal Charges'!AE37","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG37-'Current Monthly Zonal Charges'!AG37","v":0},{"$f":"'Future Monthly Zonal Charges'!AH37-'Current Monthly Zonal Charges'!AH37","v":0},{"$f":"'Future Monthly Zonal Charges'!AI37-'Current Monthly Zonal Charges'!AI37","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ37-'Current Monthly Zonal Charges'!AJ37","v":0},{"$f":"'Future Monthly Zonal Charges'!AK37-'Current Monthly Zonal Charges'!AK37","v":0},{"$f":"'Future Monthly Zonal Charges'!AL37-'Current Monthly Zonal Charges'!AL37","v":0},{"$f":"'Future Monthly Zonal Charges'!AM37-'Current Monthly Zonal Charges'!AM37","v":0},{"$f":"'Future Monthly Zonal Charges'!AN37-'Current Monthly Zonal Charges'!AN37","v":0},{"$f":"'Future Monthly Zonal Charges'!AO37-'Current Monthly Zonal Charges'!AO37","v":0},{"$f":"'Future Monthly Zonal Charges'!AP37-'Current Monthly Zonal Charges'!AP37","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ37-'Current Monthly Zonal Charges'!AQ37","v":0},{"$f":"'Future Monthly Zonal Charges'!AR37-'Current Monthly Zonal Charges'!AR37","v":0},{"$f":"'Future Monthly Zonal Charges'!AS37-'Current Monthly Zonal Charges'!AS37","v":0},{"$f":"'Future Monthly Zonal Charges'!AT37-'Current Monthly Zonal Charges'!AT37","v":0},{"$f":"'Future Monthly Zonal Charges'!AU37-'Current Monthly Zonal Charges'!AU37","v":0},{"$f":"'Future Monthly Zonal Charges'!AV37-'Current Monthly Zonal Charges'!AV37","v":0},{"$f":"'Future Monthly Zonal Charges'!AW37-'Current Monthly Zonal Charges'!AW37","v":0},{"$f":"'Future Monthly Zonal Charges'!AW37-'Current Monthly Zonal Charges'!AW37","v":0},{"$f":"'Future Monthly Zonal Charges'!AY37-'Current Monthly Zonal Charges'!AY37","v":-0.1343432577569994},{"$f":"'Future Monthly Zonal Charges'!AZ37-'Current Monthly Zonal Charges'!AZ37","v":0},{"$f":"'Future Monthly Zonal Charges'!BA37-'Current Monthly Zonal Charges'!BA37","v":0},{"$f":"'Future Monthly Zonal Charges'!BB37-'Current Monthly Zonal Charges'!BB37","v":0},{"$f":"'Future Monthly Zonal Charges'!BC37-'Current Monthly Zonal Charges'!BC37","v":0},{"$f":"'Future Monthly Zonal Charges'!BD37-'Current Monthly Zonal Charges'!BD37","v":0}]
[{"$f":"'Upgrade Information'!B38","v":"b0043.3"},{"$f":"'Projected Revenue Requirements'!C38","v":"PECO"},{"$f":"'Upgrade Information'!E38","v":1.38},{"$f":"IF('Upgrade Information'!D38=\"\",\"\",'Upgrade Information'!D38)","v":"2005-05-31"},{"$f":"'Current Monthly Zonal Charges'!E38","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E38","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F38","v":13288.198476151874},{"$f":"'Future Monthly Zonal Charges'!F38","v":12135.18403212665},-1153.0144440252243,null,{"$f":"'Future Monthly Zonal Charges'!H38-'Current Monthly Zonal Charges'!H38","v":0},{"$f":"'Future Monthly Zonal Charges'!I38-'Current Monthly Zonal Charges'!I38","v":0},{"$f":"'Future Monthly Zonal Charges'!J38-'Current Monthly Zonal Charges'!J38","v":0},{"$f":"'Future Monthly Zonal Charges'!K38-'Current Monthly Zonal Charges'!K38","v":0},{"$f":"'Future Monthly Zonal Charges'!L38-'Current Monthly Zonal Charges'!L38","v":0},{"$f":"'Future Monthly Zonal Charges'!M38-'Current Monthly Zonal Charges'!M38","v":0},{"$f":"'Future Monthly Zonal Charges'!N38-'Current Monthly Zonal Charges'!N38","v":0},{"$f":"'Future Monthly Zonal Charges'!O38-'Current Monthly Zonal Charges'!O38","v":0},{"$f":"'Future Monthly Zonal Charges'!P38-'Current Monthly Zonal Charges'!P38","v":0},{"$f":"'Future Monthly Zonal Charges'!Q38-'Current Monthly Zonal Charges'!Q38","v":0},{"$f":"'Future Monthly Zonal Charges'!R38-'Current Monthly Zonal Charges'!R38","v":0},{"$f":"'Future Monthly Zonal Charges'!S38-'Current Monthly Zonal Charges'!S38","v":0},{"$f":"'Future Monthly Zonal Charges'!T38-'Current Monthly Zonal Charges'!T38","v":0},{"$f":"'Future Monthly Zonal Charges'!U38-'Current Monthly Zonal Charges'!U38","v":0},{"$f":"'Future Monthly Zonal Charges'!V38-'Current Monthly Zonal Charges'!V38","v":0},{"$f":"'Future Monthly Zonal Charges'!W38-'Current Monthly Zonal Charges'!W38","v":0},{"$f":"'Future Monthly Zonal Charges'!X38-'Current Monthly Zonal Charges'!X38","v":0},{"$f":"'Future Monthly Zonal Charges'!Y38-'Current Monthly Zonal Charges'!Y38","v":0},{"$f":"'Future Monthly Zonal Charges'!Z38-'Current Monthly Zonal Charges'!Z38","v":-1153.0144440252243},{"$f":"'Future Monthly Zonal Charges'!AA38-'Current Monthly Zonal Charges'!AA38","v":0},{"$f":"'Future Monthly Zonal Charges'!AB38-'Current Monthly Zonal Charges'!AB38","v":0},{"$f":"'Future Monthly Zonal Charges'!AC38-'Current Monthly Zonal Charges'!AC38","v":0},{"$f":"'Future Monthly Zonal Charges'!AD38-'Current Monthly Zonal Charges'!AD38","v":0},{"$f":"'Future Monthly Zonal Charges'!AE38-'Current Monthly Zonal Charges'!AE38","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG38-'Current Monthly Zonal Charges'!AG38","v":0},{"$f":"'Future Monthly Zonal Charges'!AH38-'Current Monthly Zonal Charges'!AH38","v":0},{"$f":"'Future Monthly Zonal Charges'!AI38-'Current Monthly Zonal Charges'!AI38","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ38-'Current Monthly Zonal Charges'!AJ38","v":0},{"$f":"'Future Monthly Zonal Charges'!AK38-'Current Monthly Zonal Charges'!AK38","v":0},{"$f":"'Future Monthly Zonal Charges'!AL38-'Current Monthly Zonal Charges'!AL38","v":0},{"$f":"'Future Monthly Zonal Charges'!AM38-'Current Monthly Zonal Charges'!AM38","v":0},{"$f":"'Future Monthly Zonal Charges'!AN38-'Current Monthly Zonal Charges'!AN38","v":0},{"$f":"'Future Monthly Zonal Charges'!AO38-'Current Monthly Zonal Charges'!AO38","v":0},{"$f":"'Future Monthly Zonal Charges'!AP38-'Current Monthly Zonal Charges'!AP38","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ38-'Current Monthly Zonal Charges'!AQ38","v":0},{"$f":"'Future Monthly Zonal Charges'!AR38-'Current Monthly Zonal Charges'!AR38","v":0},{"$f":"'Future Monthly Zonal Charges'!AS38-'Current Monthly Zonal Charges'!AS38","v":0},{"$f":"'Future Monthly Zonal Charges'!AT38-'Current Monthly Zonal Charges'!AT38","v":0},{"$f":"'Future Monthly Zonal Charges'!AU38-'Current Monthly Zonal Charges'!AU38","v":0},{"$f":"'Future Monthly Zonal Charges'!AV38-'Current Monthly Zonal Charges'!AV38","v":0},{"$f":"'Future Monthly Zonal Charges'!AW38-'Current Monthly Zonal Charges'!AW38","v":0},{"$f":"'Future Monthly Zonal Charges'!AW38-'Current Monthly Zonal Charges'!AW38","v":0},{"$f":"'Future Monthly Zonal Charges'!AY38-'Current Monthly Zonal Charges'!AY38","v":-0.13434325775699962},{"$f":"'Future Monthly Zonal Charges'!AZ38-'Current Monthly Zonal Charges'!AZ38","v":0},{"$f":"'Future Monthly Zonal Charges'!BA38-'Current Monthly Zonal Charges'!BA38","v":0},{"$f":"'Future Monthly Zonal Charges'!BB38-'Current Monthly Zonal Charges'!BB38","v":0},{"$f":"'Future Monthly Zonal Charges'!BC38-'Current Monthly Zonal Charges'!BC38","v":0},{"$f":"'Future Monthly Zonal Charges'!BD38-'Current Monthly Zonal Charges'!BD38","v":0}]
[{"$f":"'Upgrade Information'!B39","v":"b0044"},{"$f":"'Projected Revenue Requirements'!C39","v":"PECO"},{"$f":"'Upgrade Information'!E39","v":0.1},{"$f":"IF('Upgrade Information'!D39=\"\",\"\",'Upgrade Information'!D39)","v":"2004-02-01"},{"$f":"'Current Monthly Zonal Charges'!E39","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E39","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F39","v":940.63246070617004},{"$f":"'Future Monthly Zonal Charges'!F39","v":857.08068939999441},-83.551771306175624,null,{"$f":"'Future Monthly Zonal Charges'!H39-'Current Monthly Zonal Charges'!H39","v":0},{"$f":"'Future Monthly Zonal Charges'!I39-'Current Monthly Zonal Charges'!I39","v":0},{"$f":"'Future Monthly Zonal Charges'!J39-'Current Monthly Zonal Charges'!J39","v":0},{"$f":"'Future Monthly Zonal Charges'!K39-'Current Monthly Zonal Charges'!K39","v":0},{"$f":"'Future Monthly Zonal Charges'!L39-'Current Monthly Zonal Charges'!L39","v":0},{"$f":"'Future Monthly Zonal Charges'!M39-'Current Monthly Zonal Charges'!M39","v":0},{"$f":"'Future Monthly Zonal Charges'!N39-'Current Monthly Zonal Charges'!N39","v":0},{"$f":"'Future Monthly Zonal Charges'!O39-'Current Monthly Zonal Charges'!O39","v":0},{"$f":"'Future Monthly Zonal Charges'!P39-'Current Monthly Zonal Charges'!P39","v":0},{"$f":"'Future Monthly Zonal Charges'!Q39-'Current Monthly Zonal Charges'!Q39","v":0},{"$f":"'Future Monthly Zonal Charges'!R39-'Current Monthly Zonal Charges'!R39","v":0},{"$f":"'Future Monthly Zonal Charges'!S39-'Current Monthly Zonal Charges'!S39","v":0},{"$f":"'Future Monthly Zonal Charges'!T39-'Current Monthly Zonal Charges'!T39","v":0},{"$f":"'Future Monthly Zonal Charges'!U39-'Current Monthly Zonal Charges'!U39","v":0},{"$f":"'Future Monthly Zonal Charges'!V39-'Current Monthly Zonal Charges'!V39","v":0},{"$f":"'Future Monthly Zonal Charges'!W39-'Current Monthly Zonal Charges'!W39","v":0},{"$f":"'Future Monthly Zonal Charges'!X39-'Current Monthly Zonal Charges'!X39","v":0},{"$f":"'Future Monthly Zonal Charges'!Y39-'Current Monthly Zonal Charges'!Y39","v":0},{"$f":"'Future Monthly Zonal Charges'!Z39-'Current Monthly Zonal Charges'!Z39","v":-83.551771306175624},{"$f":"'Future Monthly Zonal Charges'!AA39-'Current Monthly Zonal Charges'!AA39","v":0},{"$f":"'Future Monthly Zonal Charges'!AB39-'Current Monthly Zonal Charges'!AB39","v":0},{"$f":"'Future Monthly Zonal Charges'!AC39-'Current Monthly Zonal Charges'!AC39","v":0},{"$f":"'Future Monthly Zonal Charges'!AD39-'Current Monthly Zonal Charges'!AD39","v":0},{"$f":"'Future Monthly Zonal Charges'!AE39-'Current Monthly Zonal Charges'!AE39","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG39-'Current Monthly Zonal Charges'!AG39","v":0},{"$f":"'Future Monthly Zonal Charges'!AH39-'Current Monthly Zonal Charges'!AH39","v":0},{"$f":"'Future Monthly Zonal Charges'!AI39-'Current Monthly Zonal Charges'!AI39","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ39-'Current Monthly Zonal Charges'!AJ39","v":0},{"$f":"'Future Monthly Zonal Charges'!AK39-'Current Monthly Zonal Charges'!AK39","v":0},{"$f":"'Future Monthly Zonal Charges'!AL39-'Current Monthly Zonal Charges'!AL39","v":0},{"$f":"'Future Monthly Zonal Charges'!AM39-'Current Monthly Zonal Charges'!AM39","v":0},{"$f":"'Future Monthly Zonal Charges'!AN39-'Current Monthly Zonal Charges'!AN39","v":0},{"$f":"'Future Monthly Zonal Charges'!AO39-'Current Monthly Zonal Charges'!AO39","v":0},{"$f":"'Future Monthly Zonal Charges'!AP39-'Current Monthly Zonal Charges'!AP39","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ39-'Current Monthly Zonal Charges'!AQ39","v":0},{"$f":"'Future Monthly Zonal Charges'!AR39-'Current Monthly Zonal Charges'!AR39","v":0},{"$f":"'Future Monthly Zonal Charges'!AS39-'Current Monthly Zonal Charges'!AS39","v":0},{"$f":"'Future Monthly Zonal Charges'!AT39-'Current Monthly Zonal Charges'!AT39","v":0},{"$f":"'Future Monthly Zonal Charges'!AU39-'Current Monthly Zonal Charges'!AU39","v":0},{"$f":"'Future Monthly Zonal Charges'!AV39-'Current Monthly Zonal Charges'!AV39","v":0},{"$f":"'Future Monthly Zonal Charges'!AW39-'Current Monthly Zonal Charges'!AW39","v":0},{"$f":"'Future Monthly Zonal Charges'!AW39-'Current Monthly Zonal Charges'!AW39","v":0},{"$f":"'Future Monthly Zonal Charges'!AY39-'Current Monthly Zonal Charges'!AY39","v":-9.7350186780434389E-3},{"$f":"'Future Monthly Zonal Charges'!AZ39-'Current Monthly Zonal Charges'!AZ39","v":0},{"$f":"'Future Monthly Zonal Charges'!BA39-'Current Monthly Zonal Charges'!BA39","v":0},{"$f":"'Future Monthly Zonal Charges'!BB39-'Current Monthly Zonal Charges'!BB39","v":0},{"$f":"'Future Monthly Zonal Charges'!BC39-'Current Monthly Zonal Charges'!BC39","v":0},{"$f":"'Future Monthly Zonal Charges'!BD39-'Current Monthly Zonal Charges'!BD39","v":0}]
[{"$f":"'Upgrade Information'!B40","v":"b0045"},{"$f":"'Projected Revenue Requirements'!C40","v":"PECO"},{"$f":"'Upgrade Information'!E40","v":0},{"$f":"IF('Upgrade Information'!D40=\"\",\"\",'Upgrade Information'!D40)","v":"2003-12-12"},{"$f":"'Current Monthly Zonal Charges'!E40","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E40","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F40","v":0},{"$f":"'Future Monthly Zonal Charges'!F40","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H40-'Current Monthly Zonal Charges'!H40","v":0},{"$f":"'Future Monthly Zonal Charges'!I40-'Current Monthly Zonal Charges'!I40","v":0},{"$f":"'Future Monthly Zonal Charges'!J40-'Current Monthly Zonal Charges'!J40","v":0},{"$f":"'Future Monthly Zonal Charges'!K40-'Current Monthly Zonal Charges'!K40","v":0},{"$f":"'Future Monthly Zonal Charges'!L40-'Current Monthly Zonal Charges'!L40","v":0},{"$f":"'Future Monthly Zonal Charges'!M40-'Current Monthly Zonal Charges'!M40","v":0},{"$f":"'Future Monthly Zonal Charges'!N40-'Current Monthly Zonal Charges'!N40","v":0},{"$f":"'Future Monthly Zonal Charges'!O40-'Current Monthly Zonal Charges'!O40","v":0},{"$f":"'Future Monthly Zonal Charges'!P40-'Current Monthly Zonal Charges'!P40","v":0},{"$f":"'Future Monthly Zonal Charges'!Q40-'Current Monthly Zonal Charges'!Q40","v":0},{"$f":"'Future Monthly Zonal Charges'!R40-'Current Monthly Zonal Charges'!R40","v":0},{"$f":"'Future Monthly Zonal Charges'!S40-'Current Monthly Zonal Charges'!S40","v":0},{"$f":"'Future Monthly Zonal Charges'!T40-'Current Monthly Zonal Charges'!T40","v":0},{"$f":"'Future Monthly Zonal Charges'!U40-'Current Monthly Zonal Charges'!U40","v":0},{"$f":"'Future Monthly Zonal Charges'!V40-'Current Monthly Zonal Charges'!V40","v":0},{"$f":"'Future Monthly Zonal Charges'!W40-'Current Monthly Zonal Charges'!W40","v":0},{"$f":"'Future Monthly Zonal Charges'!X40-'Current Monthly Zonal Charges'!X40","v":0},{"$f":"'Future Monthly Zonal Charges'!Y40-'Current Monthly Zonal Charges'!Y40","v":0},{"$f":"'Future Monthly Zonal Charges'!Z40-'Current Monthly Zonal Charges'!Z40","v":0},{"$f":"'Future Monthly Zonal Charges'!AA40-'Current Monthly Zonal Charges'!AA40","v":0},{"$f":"'Future Monthly Zonal Charges'!AB40-'Current Monthly Zonal Charges'!AB40","v":0},{"$f":"'Future Monthly Zonal Charges'!AC40-'Current Monthly Zonal Charges'!AC40","v":0},{"$f":"'Future Monthly Zonal Charges'!AD40-'Current Monthly Zonal Charges'!AD40","v":0},{"$f":"'Future Monthly Zonal Charges'!AE40-'Current Monthly Zonal Charges'!AE40","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG40-'Current Monthly Zonal Charges'!AG40","v":0},{"$f":"'Future Monthly Zonal Charges'!AH40-'Current Monthly Zonal Charges'!AH40","v":0},{"$f":"'Future Monthly Zonal Charges'!AI40-'Current Monthly Zonal Charges'!AI40","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ40-'Current Monthly Zonal Charges'!AJ40","v":0},{"$f":"'Future Monthly Zonal Charges'!AK40-'Current Monthly Zonal Charges'!AK40","v":0},{"$f":"'Future Monthly Zonal Charges'!AL40-'Current Monthly Zonal Charges'!AL40","v":0},{"$f":"'Future Monthly Zonal Charges'!AM40-'Current Monthly Zonal Charges'!AM40","v":0},{"$f":"'Future Monthly Zonal Charges'!AN40-'Current Monthly Zonal Charges'!AN40","v":0},{"$f":"'Future Monthly Zonal Charges'!AO40-'Current Monthly Zonal Charges'!AO40","v":0},{"$f":"'Future Monthly Zonal Charges'!AP40-'Current Monthly Zonal Charges'!AP40","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ40-'Current Monthly Zonal Charges'!AQ40","v":0},{"$f":"'Future Monthly Zonal Charges'!AR40-'Current Monthly Zonal Charges'!AR40","v":0},{"$f":"'Future Monthly Zonal Charges'!AS40-'Current Monthly Zonal Charges'!AS40","v":0},{"$f":"'Future Monthly Zonal Charges'!AT40-'Current Monthly Zonal Charges'!AT40","v":0},{"$f":"'Future Monthly Zonal Charges'!AU40-'Current Monthly Zonal Charges'!AU40","v":0},{"$f":"'Future Monthly Zonal Charges'!AV40-'Current Monthly Zonal Charges'!AV40","v":0},{"$f":"'Future Monthly Zonal Charges'!AW40-'Current Monthly Zonal Charges'!AW40","v":0},{"$f":"'Future Monthly Zonal Charges'!AW40-'Current Monthly Zonal Charges'!AW40","v":0},{"$f":"'Future Monthly Zonal Charges'!AY40-'Current Monthly Zonal Charges'!AY40","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ40-'Current Monthly Zonal Charges'!AZ40","v":0},{"$f":"'Future Monthly Zonal Charges'!BA40-'Current Monthly Zonal Charges'!BA40","v":0},{"$f":"'Future Monthly Zonal Charges'!BB40-'Current Monthly Zonal Charges'!BB40","v":0},{"$f":"'Future Monthly Zonal Charges'!BC40-'Current Monthly Zonal Charges'!BC40","v":0},{"$f":"'Future Monthly Zonal Charges'!BD40-'Current Monthly Zonal Charges'!BD40","v":0}]
[{"$f":"'Upgrade Information'!B41","v":"b0047"},{"$f":"'Projected Revenue Requirements'!C41","v":"PECO"},{"$f":"'Upgrade Information'!E41","v":0.1},{"$f":"IF('Upgrade Information'!D41=\"\",\"\",'Upgrade Information'!D41)","v":"2003-11-18"},{"$f":"'Current Monthly Zonal Charges'!E41","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E41","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F41","v":937.84740166263089},{"$f":"'Future Monthly Zonal Charges'!F41","v":854.29563035645526},-83.551771306175624,null,{"$f":"'Future Monthly Zonal Charges'!H41-'Current Monthly Zonal Charges'!H41","v":0},{"$f":"'Future Monthly Zonal Charges'!I41-'Current Monthly Zonal Charges'!I41","v":0},{"$f":"'Future Monthly Zonal Charges'!J41-'Current Monthly Zonal Charges'!J41","v":0},{"$f":"'Future Monthly Zonal Charges'!K41-'Current Monthly Zonal Charges'!K41","v":0},{"$f":"'Future Monthly Zonal Charges'!L41-'Current Monthly Zonal Charges'!L41","v":0},{"$f":"'Future Monthly Zonal Charges'!M41-'Current Monthly Zonal Charges'!M41","v":0},{"$f":"'Future Monthly Zonal Charges'!N41-'Current Monthly Zonal Charges'!N41","v":0},{"$f":"'Future Monthly Zonal Charges'!O41-'Current Monthly Zonal Charges'!O41","v":0},{"$f":"'Future Monthly Zonal Charges'!P41-'Current Monthly Zonal Charges'!P41","v":0},{"$f":"'Future Monthly Zonal Charges'!Q41-'Current Monthly Zonal Charges'!Q41","v":0},{"$f":"'Future Monthly Zonal Charges'!R41-'Current Monthly Zonal Charges'!R41","v":0},{"$f":"'Future Monthly Zonal Charges'!S41-'Current Monthly Zonal Charges'!S41","v":0},{"$f":"'Future Monthly Zonal Charges'!T41-'Current Monthly Zonal Charges'!T41","v":0},{"$f":"'Future Monthly Zonal Charges'!U41-'Current Monthly Zonal Charges'!U41","v":0},{"$f":"'Future Monthly Zonal Charges'!V41-'Current Monthly Zonal Charges'!V41","v":0},{"$f":"'Future Monthly Zonal Charges'!W41-'Current Monthly Zonal Charges'!W41","v":0},{"$f":"'Future Monthly Zonal Charges'!X41-'Current Monthly Zonal Charges'!X41","v":0},{"$f":"'Future Monthly Zonal Charges'!Y41-'Current Monthly Zonal Charges'!Y41","v":0},{"$f":"'Future Monthly Zonal Charges'!Z41-'Current Monthly Zonal Charges'!Z41","v":-83.551771306175624},{"$f":"'Future Monthly Zonal Charges'!AA41-'Current Monthly Zonal Charges'!AA41","v":0},{"$f":"'Future Monthly Zonal Charges'!AB41-'Current Monthly Zonal Charges'!AB41","v":0},{"$f":"'Future Monthly Zonal Charges'!AC41-'Current Monthly Zonal Charges'!AC41","v":0},{"$f":"'Future Monthly Zonal Charges'!AD41-'Current Monthly Zonal Charges'!AD41","v":0},{"$f":"'Future Monthly Zonal Charges'!AE41-'Current Monthly Zonal Charges'!AE41","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG41-'Current Monthly Zonal Charges'!AG41","v":0},{"$f":"'Future Monthly Zonal Charges'!AH41-'Current Monthly Zonal Charges'!AH41","v":0},{"$f":"'Future Monthly Zonal Charges'!AI41-'Current Monthly Zonal Charges'!AI41","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ41-'Current Monthly Zonal Charges'!AJ41","v":0},{"$f":"'Future Monthly Zonal Charges'!AK41-'Current Monthly Zonal Charges'!AK41","v":0},{"$f":"'Future Monthly Zonal Charges'!AL41-'Current Monthly Zonal Charges'!AL41","v":0},{"$f":"'Future Monthly Zonal Charges'!AM41-'Current Monthly Zonal Charges'!AM41","v":0},{"$f":"'Future Monthly Zonal Charges'!AN41-'Current Monthly Zonal Charges'!AN41","v":0},{"$f":"'Future Monthly Zonal Charges'!AO41-'Current Monthly Zonal Charges'!AO41","v":0},{"$f":"'Future Monthly Zonal Charges'!AP41-'Current Monthly Zonal Charges'!AP41","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ41-'Current Monthly Zonal Charges'!AQ41","v":0},{"$f":"'Future Monthly Zonal Charges'!AR41-'Current Monthly Zonal Charges'!AR41","v":0},{"$f":"'Future Monthly Zonal Charges'!AS41-'Current Monthly Zonal Charges'!AS41","v":0},{"$f":"'Future Monthly Zonal Charges'!AT41-'Current Monthly Zonal Charges'!AT41","v":0},{"$f":"'Future Monthly Zonal Charges'!AU41-'Current Monthly Zonal Charges'!AU41","v":0},{"$f":"'Future Monthly Zonal Charges'!AV41-'Current Monthly Zonal Charges'!AV41","v":0},{"$f":"'Future Monthly Zonal Charges'!AW41-'Current Monthly Zonal Charges'!AW41","v":0},{"$f":"'Future Monthly Zonal Charges'!AW41-'Current Monthly Zonal Charges'!AW41","v":0},{"$f":"'Future Monthly Zonal Charges'!AY41-'Current Monthly Zonal Charges'!AY41","v":-9.7350186780434389E-3},{"$f":"'Future Monthly Zonal Charges'!AZ41-'Current Monthly Zonal Charges'!AZ41","v":0},{"$f":"'Future Monthly Zonal Charges'!BA41-'Current Monthly Zonal Charges'!BA41","v":0},{"$f":"'Future Monthly Zonal Charges'!BB41-'Current Monthly Zonal Charges'!BB41","v":0},{"$f":"'Future Monthly Zonal Charges'!BC41-'Current Monthly Zonal Charges'!BC41","v":0},{"$f":"'Future Monthly Zonal Charges'!BD41-'Current Monthly Zonal Charges'!BD41","v":0}]
[{"$f":"'Upgrade Information'!B42","v":"b0049"},{"$f":"'Projected Revenue Requirements'!C42","v":"APS"},{"$f":"'Upgrade Information'!E42","v":0.4},{"$f":"IF('Upgrade Information'!D42=\"\",\"\",'Upgrade Information'!D42)","v":"2003-11-03"},{"$f":"'Current Monthly Zonal Charges'!E42","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E42","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F42","v":3326.426967628649},{"$f":"'Future Monthly Zonal Charges'!F42","v":2905.110596806664},-421.31637082198495,null,{"$f":"'Future Monthly Zonal Charges'!H42-'Current Monthly Zonal Charges'!H42","v":0},{"$f":"'Future Monthly Zonal Charges'!I42-'Current Monthly Zonal Charges'!I42","v":0},{"$f":"'Future Monthly Zonal Charges'!J42-'Current Monthly Zonal Charges'!J42","v":-421.31637082198495},{"$f":"'Future Monthly Zonal Charges'!K42-'Current Monthly Zonal Charges'!K42","v":0},{"$f":"'Future Monthly Zonal Charges'!L42-'Current Monthly Zonal Charges'!L42","v":0},{"$f":"'Future Monthly Zonal Charges'!M42-'Current Monthly Zonal Charges'!M42","v":0},{"$f":"'Future Monthly Zonal Charges'!N42-'Current Monthly Zonal Charges'!N42","v":0},{"$f":"'Future Monthly Zonal Charges'!O42-'Current Monthly Zonal Charges'!O42","v":0},{"$f":"'Future Monthly Zonal Charges'!P42-'Current Monthly Zonal Charges'!P42","v":0},{"$f":"'Future Monthly Zonal Charges'!Q42-'Current Monthly Zonal Charges'!Q42","v":0},{"$f":"'Future Monthly Zonal Charges'!R42-'Current Monthly Zonal Charges'!R42","v":0},{"$f":"'Future Monthly Zonal Charges'!S42-'Current Monthly Zonal Charges'!S42","v":0},{"$f":"'Future Monthly Zonal Charges'!T42-'Current Monthly Zonal Charges'!T42","v":0},{"$f":"'Future Monthly Zonal Charges'!U42-'Current Monthly Zonal Charges'!U42","v":0},{"$f":"'Future Monthly Zonal Charges'!V42-'Current Monthly Zonal Charges'!V42","v":0},{"$f":"'Future Monthly Zonal Charges'!W42-'Current Monthly Zonal Charges'!W42","v":0},{"$f":"'Future Monthly Zonal Charges'!X42-'Current Monthly Zonal Charges'!X42","v":0},{"$f":"'Future Monthly Zonal Charges'!Y42-'Current Monthly Zonal Charges'!Y42","v":0},{"$f":"'Future Monthly Zonal Charges'!Z42-'Current Monthly Zonal Charges'!Z42","v":0},{"$f":"'Future Monthly Zonal Charges'!AA42-'Current Monthly Zonal Charges'!AA42","v":0},{"$f":"'Future Monthly Zonal Charges'!AB42-'Current Monthly Zonal Charges'!AB42","v":0},{"$f":"'Future Monthly Zonal Charges'!AC42-'Current Monthly Zonal Charges'!AC42","v":0},{"$f":"'Future Monthly Zonal Charges'!AD42-'Current Monthly Zonal Charges'!AD42","v":0},{"$f":"'Future Monthly Zonal Charges'!AE42-'Current Monthly Zonal Charges'!AE42","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG42-'Current Monthly Zonal Charges'!AG42","v":0},{"$f":"'Future Monthly Zonal Charges'!AH42-'Current Monthly Zonal Charges'!AH42","v":0},{"$f":"'Future Monthly Zonal Charges'!AI42-'Current Monthly Zonal Charges'!AI42","v":-4.6023876300971656E-2},{"$f":"'Future Monthly Zonal Charges'!AJ42-'Current Monthly Zonal Charges'!AJ42","v":0},{"$f":"'Future Monthly Zonal Charges'!AK42-'Current Monthly Zonal Charges'!AK42","v":0},{"$f":"'Future Monthly Zonal Charges'!AL42-'Current Monthly Zonal Charges'!AL42","v":0},{"$f":"'Future Monthly Zonal Charges'!AM42-'Current Monthly Zonal Charges'!AM42","v":0},{"$f":"'Future Monthly Zonal Charges'!AN42-'Current Monthly Zonal Charges'!AN42","v":0},{"$f":"'Future Monthly Zonal Charges'!AO42-'Current Monthly Zonal Charges'!AO42","v":0},{"$f":"'Future Monthly Zonal Charges'!AP42-'Current Monthly Zonal Charges'!AP42","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ42-'Current Monthly Zonal Charges'!AQ42","v":0},{"$f":"'Future Monthly Zonal Charges'!AR42-'Current Monthly Zonal Charges'!AR42","v":0},{"$f":"'Future Monthly Zonal Charges'!AS42-'Current Monthly Zonal Charges'!AS42","v":0},{"$f":"'Future Monthly Zonal Charges'!AT42-'Current Monthly Zonal Charges'!AT42","v":0},{"$f":"'Future Monthly Zonal Charges'!AU42-'Current Monthly Zonal Charges'!AU42","v":0},{"$f":"'Future Monthly Zonal Charges'!AV42-'Current Monthly Zonal Charges'!AV42","v":0},{"$f":"'Future Monthly Zonal Charges'!AW42-'Current Monthly Zonal Charges'!AW42","v":0},{"$f":"'Future Monthly Zonal Charges'!AW42-'Current Monthly Zonal Charges'!AW42","v":0},{"$f":"'Future Monthly Zonal Charges'!AY42-'Current Monthly Zonal Charges'!AY42","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ42-'Current Monthly Zonal Charges'!AZ42","v":0},{"$f":"'Future Monthly Zonal Charges'!BA42-'Current Monthly Zonal Charges'!BA42","v":0},{"$f":"'Future Monthly Zonal Charges'!BB42-'Current Monthly Zonal Charges'!BB42","v":0},{"$f":"'Future Monthly Zonal Charges'!BC42-'Current Monthly Zonal Charges'!BC42","v":0},{"$f":"'Future Monthly Zonal Charges'!BD42-'Current Monthly Zonal Charges'!BD42","v":0}]
[{"$f":"'Upgrade Information'!B43","v":"b0050.1"},{"$f":"'Projected Revenue Requirements'!C43","v":"APS"},{"$f":"'Upgrade Information'!E43","v":0.05},{"$f":"IF('Upgrade Information'!D43=\"\",\"\",'Upgrade Information'!D43)","v":"2003-08-01"},{"$f":"'Current Monthly Zonal Charges'!E43","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E43","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F43","v":412.29240119673119},{"$f":"'Future Monthly Zonal Charges'!F43","v":359.62785484398313},-52.664546352748062,null,{"$f":"'Future Monthly Zonal Charges'!H43-'Current Monthly Zonal Charges'!H43","v":0},{"$f":"'Future Monthly Zonal Charges'!I43-'Current Monthly Zonal Charges'!I43","v":0},{"$f":"'Future Monthly Zonal Charges'!J43-'Current Monthly Zonal Charges'!J43","v":-52.664546352748062},{"$f":"'Future Monthly Zonal Charges'!K43-'Current Monthly Zonal Charges'!K43","v":0},{"$f":"'Future Monthly Zonal Charges'!L43-'Current Monthly Zonal Charges'!L43","v":0},{"$f":"'Future Monthly Zonal Charges'!M43-'Current Monthly Zonal Charges'!M43","v":0},{"$f":"'Future Monthly Zonal Charges'!N43-'Current Monthly Zonal Charges'!N43","v":0},{"$f":"'Future Monthly Zonal Charges'!O43-'Current Monthly Zonal Charges'!O43","v":0},{"$f":"'Future Monthly Zonal Charges'!P43-'Current Monthly Zonal Charges'!P43","v":0},{"$f":"'Future Monthly Zonal Charges'!Q43-'Current Monthly Zonal Charges'!Q43","v":0},{"$f":"'Future Monthly Zonal Charges'!R43-'Current Monthly Zonal Charges'!R43","v":0},{"$f":"'Future Monthly Zonal Charges'!S43-'Current Monthly Zonal Charges'!S43","v":0},{"$f":"'Future Monthly Zonal Charges'!T43-'Current Monthly Zonal Charges'!T43","v":0},{"$f":"'Future Monthly Zonal Charges'!U43-'Current Monthly Zonal Charges'!U43","v":0},{"$f":"'Future Monthly Zonal Charges'!V43-'Current Monthly Zonal Charges'!V43","v":0},{"$f":"'Future Monthly Zonal Charges'!W43-'Current Monthly Zonal Charges'!W43","v":0},{"$f":"'Future Monthly Zonal Charges'!X43-'Current Monthly Zonal Charges'!X43","v":0},{"$f":"'Future Monthly Zonal Charges'!Y43-'Current Monthly Zonal Charges'!Y43","v":0},{"$f":"'Future Monthly Zonal Charges'!Z43-'Current Monthly Zonal Charges'!Z43","v":0},{"$f":"'Future Monthly Zonal Charges'!AA43-'Current Monthly Zonal Charges'!AA43","v":0},{"$f":"'Future Monthly Zonal Charges'!AB43-'Current Monthly Zonal Charges'!AB43","v":0},{"$f":"'Future Monthly Zonal Charges'!AC43-'Current Monthly Zonal Charges'!AC43","v":0},{"$f":"'Future Monthly Zonal Charges'!AD43-'Current Monthly Zonal Charges'!AD43","v":0},{"$f":"'Future Monthly Zonal Charges'!AE43-'Current Monthly Zonal Charges'!AE43","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG43-'Current Monthly Zonal Charges'!AG43","v":0},{"$f":"'Future Monthly Zonal Charges'!AH43-'Current Monthly Zonal Charges'!AH43","v":0},{"$f":"'Future Monthly Zonal Charges'!AI43-'Current Monthly Zonal Charges'!AI43","v":-5.75298453762145E-3},{"$f":"'Future Monthly Zonal Charges'!AJ43-'Current Monthly Zonal Charges'!AJ43","v":0},{"$f":"'Future Monthly Zonal Charges'!AK43-'Current Monthly Zonal Charges'!AK43","v":0},{"$f":"'Future Monthly Zonal Charges'!AL43-'Current Monthly Zonal Charges'!AL43","v":0},{"$f":"'Future Monthly Zonal Charges'!AM43-'Current Monthly Zonal Charges'!AM43","v":0},{"$f":"'Future Monthly Zonal Charges'!AN43-'Current Monthly Zonal Charges'!AN43","v":0},{"$f":"'Future Monthly Zonal Charges'!AO43-'Current Monthly Zonal Charges'!AO43","v":0},{"$f":"'Future Monthly Zonal Charges'!AP43-'Current Monthly Zonal Charges'!AP43","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ43-'Current Monthly Zonal Charges'!AQ43","v":0},{"$f":"'Future Monthly Zonal Charges'!AR43-'Current Monthly Zonal Charges'!AR43","v":0},{"$f":"'Future Monthly Zonal Charges'!AS43-'Current Monthly Zonal Charges'!AS43","v":0},{"$f":"'Future Monthly Zonal Charges'!AT43-'Current Monthly Zonal Charges'!AT43","v":0},{"$f":"'Future Monthly Zonal Charges'!AU43-'Current Monthly Zonal Charges'!AU43","v":0},{"$f":"'Future Monthly Zonal Charges'!AV43-'Current Monthly Zonal Charges'!AV43","v":0},{"$f":"'Future Monthly Zonal Charges'!AW43-'Current Monthly Zonal Charges'!AW43","v":0},{"$f":"'Future Monthly Zonal Charges'!AW43-'Current Monthly Zonal Charges'!AW43","v":0},{"$f":"'Future Monthly Zonal Charges'!AY43-'Current Monthly Zonal Charges'!AY43","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ43-'Current Monthly Zonal Charges'!AZ43","v":0},{"$f":"'Future Monthly Zonal Charges'!BA43-'Current Monthly Zonal Charges'!BA43","v":0},{"$f":"'Future Monthly Zonal Charges'!BB43-'Current Monthly Zonal Charges'!BB43","v":0},{"$f":"'Future Monthly Zonal Charges'!BC43-'Current Monthly Zonal Charges'!BC43","v":0},{"$f":"'Future Monthly Zonal Charges'!BD43-'Current Monthly Zonal Charges'!BD43","v":0}]
[{"$f":"'Upgrade Information'!B44","v":"b0050.2"},{"$f":"'Projected Revenue Requirements'!C44","v":"APS"},{"$f":"'Upgrade Information'!E44","v":0.05},{"$f":"IF('Upgrade Information'!D44=\"\",\"\",'Upgrade Information'!D44)","v":"2003-08-01"},{"$f":"'Current Monthly Zonal Charges'!E44","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E44","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F44","v":412.29240119673119},{"$f":"'Future Monthly Zonal Charges'!F44","v":359.62785484398313},-52.664546352748062,null,{"$f":"'Future Monthly Zonal Charges'!H44-'Current Monthly Zonal Charges'!H44","v":0},{"$f":"'Future Monthly Zonal Charges'!I44-'Current Monthly Zonal Charges'!I44","v":0},{"$f":"'Future Monthly Zonal Charges'!J44-'Current Monthly Zonal Charges'!J44","v":-52.664546352748062},{"$f":"'Future Monthly Zonal Charges'!K44-'Current Monthly Zonal Charges'!K44","v":0},{"$f":"'Future Monthly Zonal Charges'!L44-'Current Monthly Zonal Charges'!L44","v":0},{"$f":"'Future Monthly Zonal Charges'!M44-'Current Monthly Zonal Charges'!M44","v":0},{"$f":"'Future Monthly Zonal Charges'!N44-'Current Monthly Zonal Charges'!N44","v":0},{"$f":"'Future Monthly Zonal Charges'!O44-'Current Monthly Zonal Charges'!O44","v":0},{"$f":"'Future Monthly Zonal Charges'!P44-'Current Monthly Zonal Charges'!P44","v":0},{"$f":"'Future Monthly Zonal Charges'!Q44-'Current Monthly Zonal Charges'!Q44","v":0},{"$f":"'Future Monthly Zonal Charges'!R44-'Current Monthly Zonal Charges'!R44","v":0},{"$f":"'Future Monthly Zonal Charges'!S44-'Current Monthly Zonal Charges'!S44","v":0},{"$f":"'Future Monthly Zonal Charges'!T44-'Current Monthly Zonal Charges'!T44","v":0},{"$f":"'Future Monthly Zonal Charges'!U44-'Current Monthly Zonal Charges'!U44","v":0},{"$f":"'Future Monthly Zonal Charges'!V44-'Current Monthly Zonal Charges'!V44","v":0},{"$f":"'Future Monthly Zonal Charges'!W44-'Current Monthly Zonal Charges'!W44","v":0},{"$f":"'Future Monthly Zonal Charges'!X44-'Current Monthly Zonal Charges'!X44","v":0},{"$f":"'Future Monthly Zonal Charges'!Y44-'Current Monthly Zonal Charges'!Y44","v":0},{"$f":"'Future Monthly Zonal Charges'!Z44-'Current Monthly Zonal Charges'!Z44","v":0},{"$f":"'Future Monthly Zonal Charges'!AA44-'Current Monthly Zonal Charges'!AA44","v":0},{"$f":"'Future Monthly Zonal Charges'!AB44-'Current Monthly Zonal Charges'!AB44","v":0},{"$f":"'Future Monthly Zonal Charges'!AC44-'Current Monthly Zonal Charges'!AC44","v":0},{"$f":"'Future Monthly Zonal Charges'!AD44-'Current Monthly Zonal Charges'!AD44","v":0},{"$f":"'Future Monthly Zonal Charges'!AE44-'Current Monthly Zonal Charges'!AE44","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG44-'Current Monthly Zonal Charges'!AG44","v":0},{"$f":"'Future Monthly Zonal Charges'!AH44-'Current Monthly Zonal Charges'!AH44","v":0},{"$f":"'Future Monthly Zonal Charges'!AI44-'Current Monthly Zonal Charges'!AI44","v":-5.75298453762145E-3},{"$f":"'Future Monthly Zonal Charges'!AJ44-'Current Monthly Zonal Charges'!AJ44","v":0},{"$f":"'Future Monthly Zonal Charges'!AK44-'Current Monthly Zonal Charges'!AK44","v":0},{"$f":"'Future Monthly Zonal Charges'!AL44-'Current Monthly Zonal Charges'!AL44","v":0},{"$f":"'Future Monthly Zonal Charges'!AM44-'Current Monthly Zonal Charges'!AM44","v":0},{"$f":"'Future Monthly Zonal Charges'!AN44-'Current Monthly Zonal Charges'!AN44","v":0},{"$f":"'Future Monthly Zonal Charges'!AO44-'Current Monthly Zonal Charges'!AO44","v":0},{"$f":"'Future Monthly Zonal Charges'!AP44-'Current Monthly Zonal Charges'!AP44","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ44-'Current Monthly Zonal Charges'!AQ44","v":0},{"$f":"'Future Monthly Zonal Charges'!AR44-'Current Monthly Zonal Charges'!AR44","v":0},{"$f":"'Future Monthly Zonal Charges'!AS44-'Current Monthly Zonal Charges'!AS44","v":0},{"$f":"'Future Monthly Zonal Charges'!AT44-'Current Monthly Zonal Charges'!AT44","v":0},{"$f":"'Future Monthly Zonal Charges'!AU44-'Current Monthly Zonal Charges'!AU44","v":0},{"$f":"'Future Monthly Zonal Charges'!AV44-'Current Monthly Zonal Charges'!AV44","v":0},{"$f":"'Future Monthly Zonal Charges'!AW44-'Current Monthly Zonal Charges'!AW44","v":0},{"$f":"'Future Monthly Zonal Charges'!AW44-'Current Monthly Zonal Charges'!AW44","v":0},{"$f":"'Future Monthly Zonal Charges'!AY44-'Current Monthly Zonal Charges'!AY44","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ44-'Current Monthly Zonal Charges'!AZ44","v":0},{"$f":"'Future Monthly Zonal Charges'!BA44-'Current Monthly Zonal Charges'!BA44","v":0},{"$f":"'Future Monthly Zonal Charges'!BB44-'Current Monthly Zonal Charges'!BB44","v":0},{"$f":"'Future Monthly Zonal Charges'!BC44-'Current Monthly Zonal Charges'!BC44","v":0},{"$f":"'Future Monthly Zonal Charges'!BD44-'Current Monthly Zonal Charges'!BD44","v":0}]
[{"$f":"'Upgrade Information'!B45","v":"b0050.3"},{"$f":"'Projected Revenue Requirements'!C45","v":"APS"},{"$f":"'Upgrade Information'!E45","v":0.05},{"$f":"IF('Upgrade Information'!D45=\"\",\"\",'Upgrade Information'!D45)","v":"2003-05-23"},{"$f":"'Current Monthly Zonal Charges'!E45","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E45","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F45","v":410.53691631830617},{"$f":"'Future Monthly Zonal Charges'!F45","v":357.87236996555811},-52.664546352748062,null,{"$f":"'Future Monthly Zonal Charges'!H45-'Current Monthly Zonal Charges'!H45","v":0},{"$f":"'Future Monthly Zonal Charges'!I45-'Current Monthly Zonal Charges'!I45","v":0},{"$f":"'Future Monthly Zonal Charges'!J45-'Current Monthly Zonal Charges'!J45","v":-52.664546352748062},{"$f":"'Future Monthly Zonal Charges'!K45-'Current Monthly Zonal Charges'!K45","v":0},{"$f":"'Future Monthly Zonal Charges'!L45-'Current Monthly Zonal Charges'!L45","v":0},{"$f":"'Future Monthly Zonal Charges'!M45-'Current Monthly Zonal Charges'!M45","v":0},{"$f":"'Future Monthly Zonal Charges'!N45-'Current Monthly Zonal Charges'!N45","v":0},{"$f":"'Future Monthly Zonal Charges'!O45-'Current Monthly Zonal Charges'!O45","v":0},{"$f":"'Future Monthly Zonal Charges'!P45-'Current Monthly Zonal Charges'!P45","v":0},{"$f":"'Future Monthly Zonal Charges'!Q45-'Current Monthly Zonal Charges'!Q45","v":0},{"$f":"'Future Monthly Zonal Charges'!R45-'Current Monthly Zonal Charges'!R45","v":0},{"$f":"'Future Monthly Zonal Charges'!S45-'Current Monthly Zonal Charges'!S45","v":0},{"$f":"'Future Monthly Zonal Charges'!T45-'Current Monthly Zonal Charges'!T45","v":0},{"$f":"'Future Monthly Zonal Charges'!U45-'Current Monthly Zonal Charges'!U45","v":0},{"$f":"'Future Monthly Zonal Charges'!V45-'Current Monthly Zonal Charges'!V45","v":0},{"$f":"'Future Monthly Zonal Charges'!W45-'Current Monthly Zonal Charges'!W45","v":0},{"$f":"'Future Monthly Zonal Charges'!X45-'Current Monthly Zonal Charges'!X45","v":0},{"$f":"'Future Monthly Zonal Charges'!Y45-'Current Monthly Zonal Charges'!Y45","v":0},{"$f":"'Future Monthly Zonal Charges'!Z45-'Current Monthly Zonal Charges'!Z45","v":0},{"$f":"'Future Monthly Zonal Charges'!AA45-'Current Monthly Zonal Charges'!AA45","v":0},{"$f":"'Future Monthly Zonal Charges'!AB45-'Current Monthly Zonal Charges'!AB45","v":0},{"$f":"'Future Monthly Zonal Charges'!AC45-'Current Monthly Zonal Charges'!AC45","v":0},{"$f":"'Future Monthly Zonal Charges'!AD45-'Current Monthly Zonal Charges'!AD45","v":0},{"$f":"'Future Monthly Zonal Charges'!AE45-'Current Monthly Zonal Charges'!AE45","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG45-'Current Monthly Zonal Charges'!AG45","v":0},{"$f":"'Future Monthly Zonal Charges'!AH45-'Current Monthly Zonal Charges'!AH45","v":0},{"$f":"'Future Monthly Zonal Charges'!AI45-'Current Monthly Zonal Charges'!AI45","v":-5.75298453762145E-3},{"$f":"'Future Monthly Zonal Charges'!AJ45-'Current Monthly Zonal Charges'!AJ45","v":0},{"$f":"'Future Monthly Zonal Charges'!AK45-'Current Monthly Zonal Charges'!AK45","v":0},{"$f":"'Future Monthly Zonal Charges'!AL45-'Current Monthly Zonal Charges'!AL45","v":0},{"$f":"'Future Monthly Zonal Charges'!AM45-'Current Monthly Zonal Charges'!AM45","v":0},{"$f":"'Future Monthly Zonal Charges'!AN45-'Current Monthly Zonal Charges'!AN45","v":0},{"$f":"'Future Monthly Zonal Charges'!AO45-'Current Monthly Zonal Charges'!AO45","v":0},{"$f":"'Future Monthly Zonal Charges'!AP45-'Current Monthly Zonal Charges'!AP45","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ45-'Current Monthly Zonal Charges'!AQ45","v":0},{"$f":"'Future Monthly Zonal Charges'!AR45-'Current Monthly Zonal Charges'!AR45","v":0},{"$f":"'Future Monthly Zonal Charges'!AS45-'Current Monthly Zonal Charges'!AS45","v":0},{"$f":"'Future Monthly Zonal Charges'!AT45-'Current Monthly Zonal Charges'!AT45","v":0},{"$f":"'Future Monthly Zonal Charges'!AU45-'Current Monthly Zonal Charges'!AU45","v":0},{"$f":"'Future Monthly Zonal Charges'!AV45-'Current Monthly Zonal Charges'!AV45","v":0},{"$f":"'Future Monthly Zonal Charges'!AW45-'Current Monthly Zonal Charges'!AW45","v":0},{"$f":"'Future Monthly Zonal Charges'!AW45-'Current Monthly Zonal Charges'!AW45","v":0},{"$f":"'Future Monthly Zonal Charges'!AY45-'Current Monthly Zonal Charges'!AY45","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ45-'Current Monthly Zonal Charges'!AZ45","v":0},{"$f":"'Future Monthly Zonal Charges'!BA45-'Current Monthly Zonal Charges'!BA45","v":0},{"$f":"'Future Monthly Zonal Charges'!BB45-'Current Monthly Zonal Charges'!BB45","v":0},{"$f":"'Future Monthly Zonal Charges'!BC45-'Current Monthly Zonal Charges'!BC45","v":0},{"$f":"'Future Monthly Zonal Charges'!BD45-'Current Monthly Zonal Charges'!BD45","v":0}]
[{"$f":"'Upgrade Information'!B46","v":"b0051"},{"$f":"'Projected Revenue Requirements'!C46","v":"APS"},{"$f":"'Upgrade Information'!E46","v":0.15},{"$f":"IF('Upgrade Information'!D46=\"\",\"\",'Upgrade Information'!D46)","v":"2003-08-26"},{"$f":"'Current Monthly Zonal Charges'!E46","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E46","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F46","v":1239.5104309078308},{"$f":"'Future Monthly Zonal Charges'!F46","v":1081.5167918495865},-157.9936390582443,null,{"$f":"'Future Monthly Zonal Charges'!H46-'Current Monthly Zonal Charges'!H46","v":0},{"$f":"'Future Monthly Zonal Charges'!I46-'Current Monthly Zonal Charges'!I46","v":0},{"$f":"'Future Monthly Zonal Charges'!J46-'Current Monthly Zonal Charges'!J46","v":-157.9936390582443},{"$f":"'Future Monthly Zonal Charges'!K46-'Current Monthly Zonal Charges'!K46","v":0},{"$f":"'Future Monthly Zonal Charges'!L46-'Current Monthly Zonal Charges'!L46","v":0},{"$f":"'Future Monthly Zonal Charges'!M46-'Current Monthly Zonal Charges'!M46","v":0},{"$f":"'Future Monthly Zonal Charges'!N46-'Current Monthly Zonal Charges'!N46","v":0},{"$f":"'Future Monthly Zonal Charges'!O46-'Current Monthly Zonal Charges'!O46","v":0},{"$f":"'Future Monthly Zonal Charges'!P46-'Current Monthly Zonal Charges'!P46","v":0},{"$f":"'Future Monthly Zonal Charges'!Q46-'Current Monthly Zonal Charges'!Q46","v":0},{"$f":"'Future Monthly Zonal Charges'!R46-'Current Monthly Zonal Charges'!R46","v":0},{"$f":"'Future Monthly Zonal Charges'!S46-'Current Monthly Zonal Charges'!S46","v":0},{"$f":"'Future Monthly Zonal Charges'!T46-'Current Monthly Zonal Charges'!T46","v":0},{"$f":"'Future Monthly Zonal Charges'!U46-'Current Monthly Zonal Charges'!U46","v":0},{"$f":"'Future Monthly Zonal Charges'!V46-'Current Monthly Zonal Charges'!V46","v":0},{"$f":"'Future Monthly Zonal Charges'!W46-'Current Monthly Zonal Charges'!W46","v":0},{"$f":"'Future Monthly Zonal Charges'!X46-'Current Monthly Zonal Charges'!X46","v":0},{"$f":"'Future Monthly Zonal Charges'!Y46-'Current Monthly Zonal Charges'!Y46","v":0},{"$f":"'Future Monthly Zonal Charges'!Z46-'Current Monthly Zonal Charges'!Z46","v":0},{"$f":"'Future Monthly Zonal Charges'!AA46-'Current Monthly Zonal Charges'!AA46","v":0},{"$f":"'Future Monthly Zonal Charges'!AB46-'Current Monthly Zonal Charges'!AB46","v":0},{"$f":"'Future Monthly Zonal Charges'!AC46-'Current Monthly Zonal Charges'!AC46","v":0},{"$f":"'Future Monthly Zonal Charges'!AD46-'Current Monthly Zonal Charges'!AD46","v":0},{"$f":"'Future Monthly Zonal Charges'!AE46-'Current Monthly Zonal Charges'!AE46","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG46-'Current Monthly Zonal Charges'!AG46","v":0},{"$f":"'Future Monthly Zonal Charges'!AH46-'Current Monthly Zonal Charges'!AH46","v":0},{"$f":"'Future Monthly Zonal Charges'!AI46-'Current Monthly Zonal Charges'!AI46","v":-1.7258953612864364E-2},{"$f":"'Future Monthly Zonal Charges'!AJ46-'Current Monthly Zonal Charges'!AJ46","v":0},{"$f":"'Future Monthly Zonal Charges'!AK46-'Current Monthly Zonal Charges'!AK46","v":0},{"$f":"'Future Monthly Zonal Charges'!AL46-'Current Monthly Zonal Charges'!AL46","v":0},{"$f":"'Future Monthly Zonal Charges'!AM46-'Current Monthly Zonal Charges'!AM46","v":0},{"$f":"'Future Monthly Zonal Charges'!AN46-'Current Monthly Zonal Charges'!AN46","v":0},{"$f":"'Future Monthly Zonal Charges'!AO46-'Current Monthly Zonal Charges'!AO46","v":0},{"$f":"'Future Monthly Zonal Charges'!AP46-'Current Monthly Zonal Charges'!AP46","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ46-'Current Monthly Zonal Charges'!AQ46","v":0},{"$f":"'Future Monthly Zonal Charges'!AR46-'Current Monthly Zonal Charges'!AR46","v":0},{"$f":"'Future Monthly Zonal Charges'!AS46-'Current Monthly Zonal Charges'!AS46","v":0},{"$f":"'Future Monthly Zonal Charges'!AT46-'Current Monthly Zonal Charges'!AT46","v":0},{"$f":"'Future Monthly Zonal Charges'!AU46-'Current Monthly Zonal Charges'!AU46","v":0},{"$f":"'Future Monthly Zonal Charges'!AV46-'Current Monthly Zonal Charges'!AV46","v":0},{"$f":"'Future Monthly Zonal Charges'!AW46-'Current Monthly Zonal Charges'!AW46","v":0},{"$f":"'Future Monthly Zonal Charges'!AW46-'Current Monthly Zonal Charges'!AW46","v":0},{"$f":"'Future Monthly Zonal Charges'!AY46-'Current Monthly Zonal Charges'!AY46","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ46-'Current Monthly Zonal Charges'!AZ46","v":0},{"$f":"'Future Monthly Zonal Charges'!BA46-'Current Monthly Zonal Charges'!BA46","v":0},{"$f":"'Future Monthly Zonal Charges'!BB46-'Current Monthly Zonal Charges'!BB46","v":0},{"$f":"'Future Monthly Zonal Charges'!BC46-'Current Monthly Zonal Charges'!BC46","v":0},{"$f":"'Future Monthly Zonal Charges'!BD46-'Current Monthly Zonal Charges'!BD46","v":0}]
[{"$f":"'Upgrade Information'!B47","v":"b0052.1"},{"$f":"'Projected Revenue Requirements'!C47","v":"APS"},{"$f":"'Upgrade Information'!E47","v":0.33500000000000002},{"$f":"IF('Upgrade Information'!D47=\"\",\"\",'Upgrade Information'!D47)","v":"2006-06-15"},{"$f":"'Current Monthly Zonal Charges'!E47","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E47","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F47","v":2968.1896900134229},{"$f":"'Future Monthly Zonal Charges'!F47","v":2615.3372294500109},-352.85246056341202,null,{"$f":"'Future Monthly Zonal Charges'!H47-'Current Monthly Zonal Charges'!H47","v":0},{"$f":"'Future Monthly Zonal Charges'!I47-'Current Monthly Zonal Charges'!I47","v":0},{"$f":"'Future Monthly Zonal Charges'!J47-'Current Monthly Zonal Charges'!J47","v":-352.85246056341202},{"$f":"'Future Monthly Zonal Charges'!K47-'Current Monthly Zonal Charges'!K47","v":0},{"$f":"'Future Monthly Zonal Charges'!L47-'Current Monthly Zonal Charges'!L47","v":0},{"$f":"'Future Monthly Zonal Charges'!M47-'Current Monthly Zonal Charges'!M47","v":0},{"$f":"'Future Monthly Zonal Charges'!N47-'Current Monthly Zonal Charges'!N47","v":0},{"$f":"'Future Monthly Zonal Charges'!O47-'Current Monthly Zonal Charges'!O47","v":0},{"$f":"'Future Monthly Zonal Charges'!P47-'Current Monthly Zonal Charges'!P47","v":0},{"$f":"'Future Monthly Zonal Charges'!Q47-'Current Monthly Zonal Charges'!Q47","v":0},{"$f":"'Future Monthly Zonal Charges'!R47-'Current Monthly Zonal Charges'!R47","v":0},{"$f":"'Future Monthly Zonal Charges'!S47-'Current Monthly Zonal Charges'!S47","v":0},{"$f":"'Future Monthly Zonal Charges'!T47-'Current Monthly Zonal Charges'!T47","v":0},{"$f":"'Future Monthly Zonal Charges'!U47-'Current Monthly Zonal Charges'!U47","v":0},{"$f":"'Future Monthly Zonal Charges'!V47-'Current Monthly Zonal Charges'!V47","v":0},{"$f":"'Future Monthly Zonal Charges'!W47-'Current Monthly Zonal Charges'!W47","v":0},{"$f":"'Future Monthly Zonal Charges'!X47-'Current Monthly Zonal Charges'!X47","v":0},{"$f":"'Future Monthly Zonal Charges'!Y47-'Current Monthly Zonal Charges'!Y47","v":0},{"$f":"'Future Monthly Zonal Charges'!Z47-'Current Monthly Zonal Charges'!Z47","v":0},{"$f":"'Future Monthly Zonal Charges'!AA47-'Current Monthly Zonal Charges'!AA47","v":0},{"$f":"'Future Monthly Zonal Charges'!AB47-'Current Monthly Zonal Charges'!AB47","v":0},{"$f":"'Future Monthly Zonal Charges'!AC47-'Current Monthly Zonal Charges'!AC47","v":0},{"$f":"'Future Monthly Zonal Charges'!AD47-'Current Monthly Zonal Charges'!AD47","v":0},{"$f":"'Future Monthly Zonal Charges'!AE47-'Current Monthly Zonal Charges'!AE47","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG47-'Current Monthly Zonal Charges'!AG47","v":0},{"$f":"'Future Monthly Zonal Charges'!AH47-'Current Monthly Zonal Charges'!AH47","v":0},{"$f":"'Future Monthly Zonal Charges'!AI47-'Current Monthly Zonal Charges'!AI47","v":-3.8544996402063769E-2},{"$f":"'Future Monthly Zonal Charges'!AJ47-'Current Monthly Zonal Charges'!AJ47","v":0},{"$f":"'Future Monthly Zonal Charges'!AK47-'Current Monthly Zonal Charges'!AK47","v":0},{"$f":"'Future Monthly Zonal Charges'!AL47-'Current Monthly Zonal Charges'!AL47","v":0},{"$f":"'Future Monthly Zonal Charges'!AM47-'Current Monthly Zonal Charges'!AM47","v":0},{"$f":"'Future Monthly Zonal Charges'!AN47-'Current Monthly Zonal Charges'!AN47","v":0},{"$f":"'Future Monthly Zonal Charges'!AO47-'Current Monthly Zonal Charges'!AO47","v":0},{"$f":"'Future Monthly Zonal Charges'!AP47-'Current Monthly Zonal Charges'!AP47","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ47-'Current Monthly Zonal Charges'!AQ47","v":0},{"$f":"'Future Monthly Zonal Charges'!AR47-'Current Monthly Zonal Charges'!AR47","v":0},{"$f":"'Future Monthly Zonal Charges'!AS47-'Current Monthly Zonal Charges'!AS47","v":0},{"$f":"'Future Monthly Zonal Charges'!AT47-'Current Monthly Zonal Charges'!AT47","v":0},{"$f":"'Future Monthly Zonal Charges'!AU47-'Current Monthly Zonal Charges'!AU47","v":0},{"$f":"'Future Monthly Zonal Charges'!AV47-'Current Monthly Zonal Charges'!AV47","v":0},{"$f":"'Future Monthly Zonal Charges'!AW47-'Current Monthly Zonal Charges'!AW47","v":0},{"$f":"'Future Monthly Zonal Charges'!AW47-'Current Monthly Zonal Charges'!AW47","v":0},{"$f":"'Future Monthly Zonal Charges'!AY47-'Current Monthly Zonal Charges'!AY47","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ47-'Current Monthly Zonal Charges'!AZ47","v":0},{"$f":"'Future Monthly Zonal Charges'!BA47-'Current Monthly Zonal Charges'!BA47","v":0},{"$f":"'Future Monthly Zonal Charges'!BB47-'Current Monthly Zonal Charges'!BB47","v":0},{"$f":"'Future Monthly Zonal Charges'!BC47-'Current Monthly Zonal Charges'!BC47","v":0},{"$f":"'Future Monthly Zonal Charges'!BD47-'Current Monthly Zonal Charges'!BD47","v":0}]
[{"$f":"'Upgrade Information'!B48","v":"b0052.2"},{"$f":"'Projected Revenue Requirements'!C48","v":"APS"},{"$f":"'Upgrade Information'!E48","v":0.33500000000000002},{"$f":"IF('Upgrade Information'!D48=\"\",\"\",'Upgrade Information'!D48)","v":"2004-09-16"},{"$f":"'Current Monthly Zonal Charges'!E48","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E48","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F48","v":2844.6913288162286},{"$f":"'Future Monthly Zonal Charges'!F48","v":2491.8388682528162},-352.85246056341248,null,{"$f":"'Future Monthly Zonal Charges'!H48-'Current Monthly Zonal Charges'!H48","v":0},{"$f":"'Future Monthly Zonal Charges'!I48-'Current Monthly Zonal Charges'!I48","v":0},{"$f":"'Future Monthly Zonal Charges'!J48-'Current Monthly Zonal Charges'!J48","v":-352.85246056341248},{"$f":"'Future Monthly Zonal Charges'!K48-'Current Monthly Zonal Charges'!K48","v":0},{"$f":"'Future Monthly Zonal Charges'!L48-'Current Monthly Zonal Charges'!L48","v":0},{"$f":"'Future Monthly Zonal Charges'!M48-'Current Monthly Zonal Charges'!M48","v":0},{"$f":"'Future Monthly Zonal Charges'!N48-'Current Monthly Zonal Charges'!N48","v":0},{"$f":"'Future Monthly Zonal Charges'!O48-'Current Monthly Zonal Charges'!O48","v":0},{"$f":"'Future Monthly Zonal Charges'!P48-'Current Monthly Zonal Charges'!P48","v":0},{"$f":"'Future Monthly Zonal Charges'!Q48-'Current Monthly Zonal Charges'!Q48","v":0},{"$f":"'Future Monthly Zonal Charges'!R48-'Current Monthly Zonal Charges'!R48","v":0},{"$f":"'Future Monthly Zonal Charges'!S48-'Current Monthly Zonal Charges'!S48","v":0},{"$f":"'Future Monthly Zonal Charges'!T48-'Current Monthly Zonal Charges'!T48","v":0},{"$f":"'Future Monthly Zonal Charges'!U48-'Current Monthly Zonal Charges'!U48","v":0},{"$f":"'Future Monthly Zonal Charges'!V48-'Current Monthly Zonal Charges'!V48","v":0},{"$f":"'Future Monthly Zonal Charges'!W48-'Current Monthly Zonal Charges'!W48","v":0},{"$f":"'Future Monthly Zonal Charges'!X48-'Current Monthly Zonal Charges'!X48","v":0},{"$f":"'Future Monthly Zonal Charges'!Y48-'Current Monthly Zonal Charges'!Y48","v":0},{"$f":"'Future Monthly Zonal Charges'!Z48-'Current Monthly Zonal Charges'!Z48","v":0},{"$f":"'Future Monthly Zonal Charges'!AA48-'Current Monthly Zonal Charges'!AA48","v":0},{"$f":"'Future Monthly Zonal Charges'!AB48-'Current Monthly Zonal Charges'!AB48","v":0},{"$f":"'Future Monthly Zonal Charges'!AC48-'Current Monthly Zonal Charges'!AC48","v":0},{"$f":"'Future Monthly Zonal Charges'!AD48-'Current Monthly Zonal Charges'!AD48","v":0},{"$f":"'Future Monthly Zonal Charges'!AE48-'Current Monthly Zonal Charges'!AE48","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG48-'Current Monthly Zonal Charges'!AG48","v":0},{"$f":"'Future Monthly Zonal Charges'!AH48-'Current Monthly Zonal Charges'!AH48","v":0},{"$f":"'Future Monthly Zonal Charges'!AI48-'Current Monthly Zonal Charges'!AI48","v":-3.8544996402063825E-2},{"$f":"'Future Monthly Zonal Charges'!AJ48-'Current Monthly Zonal Charges'!AJ48","v":0},{"$f":"'Future Monthly Zonal Charges'!AK48-'Current Monthly Zonal Charges'!AK48","v":0},{"$f":"'Future Monthly Zonal Charges'!AL48-'Current Monthly Zonal Charges'!AL48","v":0},{"$f":"'Future Monthly Zonal Charges'!AM48-'Current Monthly Zonal Charges'!AM48","v":0},{"$f":"'Future Monthly Zonal Charges'!AN48-'Current Monthly Zonal Charges'!AN48","v":0},{"$f":"'Future Monthly Zonal Charges'!AO48-'Current Monthly Zonal Charges'!AO48","v":0},{"$f":"'Future Monthly Zonal Charges'!AP48-'Current Monthly Zonal Charges'!AP48","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ48-'Current Monthly Zonal Charges'!AQ48","v":0},{"$f":"'Future Monthly Zonal Charges'!AR48-'Current Monthly Zonal Charges'!AR48","v":0},{"$f":"'Future Monthly Zonal Charges'!AS48-'Current Monthly Zonal Charges'!AS48","v":0},{"$f":"'Future Monthly Zonal Charges'!AT48-'Current Monthly Zonal Charges'!AT48","v":0},{"$f":"'Future Monthly Zonal Charges'!AU48-'Current Monthly Zonal Charges'!AU48","v":0},{"$f":"'Future Monthly Zonal Charges'!AV48-'Current Monthly Zonal Charges'!AV48","v":0},{"$f":"'Future Monthly Zonal Charges'!AW48-'Current Monthly Zonal Charges'!AW48","v":0},{"$f":"'Future Monthly Zonal Charges'!AW48-'Current Monthly Zonal Charges'!AW48","v":0},{"$f":"'Future Monthly Zonal Charges'!AY48-'Current Monthly Zonal Charges'!AY48","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ48-'Current Monthly Zonal Charges'!AZ48","v":0},{"$f":"'Future Monthly Zonal Charges'!BA48-'Current Monthly Zonal Charges'!BA48","v":0},{"$f":"'Future Monthly Zonal Charges'!BB48-'Current Monthly Zonal Charges'!BB48","v":0},{"$f":"'Future Monthly Zonal Charges'!BC48-'Current Monthly Zonal Charges'!BC48","v":0},{"$f":"'Future Monthly Zonal Charges'!BD48-'Current Monthly Zonal Charges'!BD48","v":0}]
[{"$f":"'Upgrade Information'!B49","v":"b0052.3"},{"$f":"'Projected Revenue Requirements'!C49","v":"APS"},{"$f":"'Upgrade Information'!E49","v":0.33500000000000002},{"$f":"IF('Upgrade Information'!D49=\"\",\"\",'Upgrade Information'!D49)","v":"2004-10-27"},{"$f":"'Current Monthly Zonal Charges'!E49","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E49","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F49","v":2850.5722031589521},{"$f":"'Future Monthly Zonal Charges'!F49","v":2497.7197425955396},-352.85246056341248,null,{"$f":"'Future Monthly Zonal Charges'!H49-'Current Monthly Zonal Charges'!H49","v":0},{"$f":"'Future Monthly Zonal Charges'!I49-'Current Monthly Zonal Charges'!I49","v":0},{"$f":"'Future Monthly Zonal Charges'!J49-'Current Monthly Zonal Charges'!J49","v":-352.85246056341248},{"$f":"'Future Monthly Zonal Charges'!K49-'Current Monthly Zonal Charges'!K49","v":0},{"$f":"'Future Monthly Zonal Charges'!L49-'Current Monthly Zonal Charges'!L49","v":0},{"$f":"'Future Monthly Zonal Charges'!M49-'Current Monthly Zonal Charges'!M49","v":0},{"$f":"'Future Monthly Zonal Charges'!N49-'Current Monthly Zonal Charges'!N49","v":0},{"$f":"'Future Monthly Zonal Charges'!O49-'Current Monthly Zonal Charges'!O49","v":0},{"$f":"'Future Monthly Zonal Charges'!P49-'Current Monthly Zonal Charges'!P49","v":0},{"$f":"'Future Monthly Zonal Charges'!Q49-'Current Monthly Zonal Charges'!Q49","v":0},{"$f":"'Future Monthly Zonal Charges'!R49-'Current Monthly Zonal Charges'!R49","v":0},{"$f":"'Future Monthly Zonal Charges'!S49-'Current Monthly Zonal Charges'!S49","v":0},{"$f":"'Future Monthly Zonal Charges'!T49-'Current Monthly Zonal Charges'!T49","v":0},{"$f":"'Future Monthly Zonal Charges'!U49-'Current Monthly Zonal Charges'!U49","v":0},{"$f":"'Future Monthly Zonal Charges'!V49-'Current Monthly Zonal Charges'!V49","v":0},{"$f":"'Future Monthly Zonal Charges'!W49-'Current Monthly Zonal Charges'!W49","v":0},{"$f":"'Future Monthly Zonal Charges'!X49-'Current Monthly Zonal Charges'!X49","v":0},{"$f":"'Future Monthly Zonal Charges'!Y49-'Current Monthly Zonal Charges'!Y49","v":0},{"$f":"'Future Monthly Zonal Charges'!Z49-'Current Monthly Zonal Charges'!Z49","v":0},{"$f":"'Future Monthly Zonal Charges'!AA49-'Current Monthly Zonal Charges'!AA49","v":0},{"$f":"'Future Monthly Zonal Charges'!AB49-'Current Monthly Zonal Charges'!AB49","v":0},{"$f":"'Future Monthly Zonal Charges'!AC49-'Current Monthly Zonal Charges'!AC49","v":0},{"$f":"'Future Monthly Zonal Charges'!AD49-'Current Monthly Zonal Charges'!AD49","v":0},{"$f":"'Future Monthly Zonal Charges'!AE49-'Current Monthly Zonal Charges'!AE49","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG49-'Current Monthly Zonal Charges'!AG49","v":0},{"$f":"'Future Monthly Zonal Charges'!AH49-'Current Monthly Zonal Charges'!AH49","v":0},{"$f":"'Future Monthly Zonal Charges'!AI49-'Current Monthly Zonal Charges'!AI49","v":-3.8544996402063825E-2},{"$f":"'Future Monthly Zonal Charges'!AJ49-'Current Monthly Zonal Charges'!AJ49","v":0},{"$f":"'Future Monthly Zonal Charges'!AK49-'Current Monthly Zonal Charges'!AK49","v":0},{"$f":"'Future Monthly Zonal Charges'!AL49-'Current Monthly Zonal Charges'!AL49","v":0},{"$f":"'Future Monthly Zonal Charges'!AM49-'Current Monthly Zonal Charges'!AM49","v":0},{"$f":"'Future Monthly Zonal Charges'!AN49-'Current Monthly Zonal Charges'!AN49","v":0},{"$f":"'Future Monthly Zonal Charges'!AO49-'Current Monthly Zonal Charges'!AO49","v":0},{"$f":"'Future Monthly Zonal Charges'!AP49-'Current Monthly Zonal Charges'!AP49","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ49-'Current Monthly Zonal Charges'!AQ49","v":0},{"$f":"'Future Monthly Zonal Charges'!AR49-'Current Monthly Zonal Charges'!AR49","v":0},{"$f":"'Future Monthly Zonal Charges'!AS49-'Current Monthly Zonal Charges'!AS49","v":0},{"$f":"'Future Monthly Zonal Charges'!AT49-'Current Monthly Zonal Charges'!AT49","v":0},{"$f":"'Future Monthly Zonal Charges'!AU49-'Current Monthly Zonal Charges'!AU49","v":0},{"$f":"'Future Monthly Zonal Charges'!AV49-'Current Monthly Zonal Charges'!AV49","v":0},{"$f":"'Future Monthly Zonal Charges'!AW49-'Current Monthly Zonal Charges'!AW49","v":0},{"$f":"'Future Monthly Zonal Charges'!AW49-'Current Monthly Zonal Charges'!AW49","v":0},{"$f":"'Future Monthly Zonal Charges'!AY49-'Current Monthly Zonal Charges'!AY49","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ49-'Current Monthly Zonal Charges'!AZ49","v":0},{"$f":"'Future Monthly Zonal Charges'!BA49-'Current Monthly Zonal Charges'!BA49","v":0},{"$f":"'Future Monthly Zonal Charges'!BB49-'Current Monthly Zonal Charges'!BB49","v":0},{"$f":"'Future Monthly Zonal Charges'!BC49-'Current Monthly Zonal Charges'!BC49","v":0},{"$f":"'Future Monthly Zonal Charges'!BD49-'Current Monthly Zonal Charges'!BD49","v":0}]
[{"$f":"'Upgrade Information'!B50","v":"b0052.4"},{"$f":"'Projected Revenue Requirements'!C50","v":"APS"},{"$f":"'Upgrade Information'!E50","v":0.33500000000000002},{"$f":"IF('Upgrade Information'!D50=\"\",\"\",'Upgrade Information'!D50)","v":"2004-11-01"},{"$f":"'Current Monthly Zonal Charges'!E50","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E50","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F50","v":2850.5722031589521},{"$f":"'Future Monthly Zonal Charges'!F50","v":2497.7197425955396},-352.85246056341248,null,{"$f":"'Future Monthly Zonal Charges'!H50-'Current Monthly Zonal Charges'!H50","v":0},{"$f":"'Future Monthly Zonal Charges'!I50-'Current Monthly Zonal Charges'!I50","v":0},{"$f":"'Future Monthly Zonal Charges'!J50-'Current Monthly Zonal Charges'!J50","v":-352.85246056341248},{"$f":"'Future Monthly Zonal Charges'!K50-'Current Monthly Zonal Charges'!K50","v":0},{"$f":"'Future Monthly Zonal Charges'!L50-'Current Monthly Zonal Charges'!L50","v":0},{"$f":"'Future Monthly Zonal Charges'!M50-'Current Monthly Zonal Charges'!M50","v":0},{"$f":"'Future Monthly Zonal Charges'!N50-'Current Monthly Zonal Charges'!N50","v":0},{"$f":"'Future Monthly Zonal Charges'!O50-'Current Monthly Zonal Charges'!O50","v":0},{"$f":"'Future Monthly Zonal Charges'!P50-'Current Monthly Zonal Charges'!P50","v":0},{"$f":"'Future Monthly Zonal Charges'!Q50-'Current Monthly Zonal Charges'!Q50","v":0},{"$f":"'Future Monthly Zonal Charges'!R50-'Current Monthly Zonal Charges'!R50","v":0},{"$f":"'Future Monthly Zonal Charges'!S50-'Current Monthly Zonal Charges'!S50","v":0},{"$f":"'Future Monthly Zonal Charges'!T50-'Current Monthly Zonal Charges'!T50","v":0},{"$f":"'Future Monthly Zonal Charges'!U50-'Current Monthly Zonal Charges'!U50","v":0},{"$f":"'Future Monthly Zonal Charges'!V50-'Current Monthly Zonal Charges'!V50","v":0},{"$f":"'Future Monthly Zonal Charges'!W50-'Current Monthly Zonal Charges'!W50","v":0},{"$f":"'Future Monthly Zonal Charges'!X50-'Current Monthly Zonal Charges'!X50","v":0},{"$f":"'Future Monthly Zonal Charges'!Y50-'Current Monthly Zonal Charges'!Y50","v":0},{"$f":"'Future Monthly Zonal Charges'!Z50-'Current Monthly Zonal Charges'!Z50","v":0},{"$f":"'Future Monthly Zonal Charges'!AA50-'Current Monthly Zonal Charges'!AA50","v":0},{"$f":"'Future Monthly Zonal Charges'!AB50-'Current Monthly Zonal Charges'!AB50","v":0},{"$f":"'Future Monthly Zonal Charges'!AC50-'Current Monthly Zonal Charges'!AC50","v":0},{"$f":"'Future Monthly Zonal Charges'!AD50-'Current Monthly Zonal Charges'!AD50","v":0},{"$f":"'Future Monthly Zonal Charges'!AE50-'Current Monthly Zonal Charges'!AE50","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG50-'Current Monthly Zonal Charges'!AG50","v":0},{"$f":"'Future Monthly Zonal Charges'!AH50-'Current Monthly Zonal Charges'!AH50","v":0},{"$f":"'Future Monthly Zonal Charges'!AI50-'Current Monthly Zonal Charges'!AI50","v":-3.8544996402063825E-2},{"$f":"'Future Monthly Zonal Charges'!AJ50-'Current Monthly Zonal Charges'!AJ50","v":0},{"$f":"'Future Monthly Zonal Charges'!AK50-'Current Monthly Zonal Charges'!AK50","v":0},{"$f":"'Future Monthly Zonal Charges'!AL50-'Current Monthly Zonal Charges'!AL50","v":0},{"$f":"'Future Monthly Zonal Charges'!AM50-'Current Monthly Zonal Charges'!AM50","v":0},{"$f":"'Future Monthly Zonal Charges'!AN50-'Current Monthly Zonal Charges'!AN50","v":0},{"$f":"'Future Monthly Zonal Charges'!AO50-'Current Monthly Zonal Charges'!AO50","v":0},{"$f":"'Future Monthly Zonal Charges'!AP50-'Current Monthly Zonal Charges'!AP50","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ50-'Current Monthly Zonal Charges'!AQ50","v":0},{"$f":"'Future Monthly Zonal Charges'!AR50-'Current Monthly Zonal Charges'!AR50","v":0},{"$f":"'Future Monthly Zonal Charges'!AS50-'Current Monthly Zonal Charges'!AS50","v":0},{"$f":"'Future Monthly Zonal Charges'!AT50-'Current Monthly Zonal Charges'!AT50","v":0},{"$f":"'Future Monthly Zonal Charges'!AU50-'Current Monthly Zonal Charges'!AU50","v":0},{"$f":"'Future Monthly Zonal Charges'!AV50-'Current Monthly Zonal Charges'!AV50","v":0},{"$f":"'Future Monthly Zonal Charges'!AW50-'Current Monthly Zonal Charges'!AW50","v":0},{"$f":"'Future Monthly Zonal Charges'!AW50-'Current Monthly Zonal Charges'!AW50","v":0},{"$f":"'Future Monthly Zonal Charges'!AY50-'Current Monthly Zonal Charges'!AY50","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ50-'Current Monthly Zonal Charges'!AZ50","v":0},{"$f":"'Future Monthly Zonal Charges'!BA50-'Current Monthly Zonal Charges'!BA50","v":0},{"$f":"'Future Monthly Zonal Charges'!BB50-'Current Monthly Zonal Charges'!BB50","v":0},{"$f":"'Future Monthly Zonal Charges'!BC50-'Current Monthly Zonal Charges'!BC50","v":0},{"$f":"'Future Monthly Zonal Charges'!BD50-'Current Monthly Zonal Charges'!BD50","v":0}]
[{"$f":"'Upgrade Information'!B51","v":"b0052.5"},{"$f":"'Projected Revenue Requirements'!C51","v":"APS"},{"$f":"'Upgrade Information'!E51","v":0.192},{"$f":"IF('Upgrade Information'!D51=\"\",\"\",'Upgrade Information'!D51)","v":"2005-02-02"},{"$f":"'Current Monthly Zonal Charges'!E51","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E51","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F51","v":1647.2429089603893},{"$f":"'Future Monthly Zonal Charges'!F51","v":1445.0110509658368},-202.23185799455246,null,{"$f":"'Future Monthly Zonal Charges'!H51-'Current Monthly Zonal Charges'!H51","v":0},{"$f":"'Future Monthly Zonal Charges'!I51-'Current Monthly Zonal Charges'!I51","v":0},{"$f":"'Future Monthly Zonal Charges'!J51-'Current Monthly Zonal Charges'!J51","v":-202.23185799455246},{"$f":"'Future Monthly Zonal Charges'!K51-'Current Monthly Zonal Charges'!K51","v":0},{"$f":"'Future Monthly Zonal Charges'!L51-'Current Monthly Zonal Charges'!L51","v":0},{"$f":"'Future Monthly Zonal Charges'!M51-'Current Monthly Zonal Charges'!M51","v":0},{"$f":"'Future Monthly Zonal Charges'!N51-'Current Monthly Zonal Charges'!N51","v":0},{"$f":"'Future Monthly Zonal Charges'!O51-'Current Monthly Zonal Charges'!O51","v":0},{"$f":"'Future Monthly Zonal Charges'!P51-'Current Monthly Zonal Charges'!P51","v":0},{"$f":"'Future Monthly Zonal Charges'!Q51-'Current Monthly Zonal Charges'!Q51","v":0},{"$f":"'Future Monthly Zonal Charges'!R51-'Current Monthly Zonal Charges'!R51","v":0},{"$f":"'Future Monthly Zonal Charges'!S51-'Current Monthly Zonal Charges'!S51","v":0},{"$f":"'Future Monthly Zonal Charges'!T51-'Current Monthly Zonal Charges'!T51","v":0},{"$f":"'Future Monthly Zonal Charges'!U51-'Current Monthly Zonal Charges'!U51","v":0},{"$f":"'Future Monthly Zonal Charges'!V51-'Current Monthly Zonal Charges'!V51","v":0},{"$f":"'Future Monthly Zonal Charges'!W51-'Current Monthly Zonal Charges'!W51","v":0},{"$f":"'Future Monthly Zonal Charges'!X51-'Current Monthly Zonal Charges'!X51","v":0},{"$f":"'Future Monthly Zonal Charges'!Y51-'Current Monthly Zonal Charges'!Y51","v":0},{"$f":"'Future Monthly Zonal Charges'!Z51-'Current Monthly Zonal Charges'!Z51","v":0},{"$f":"'Future Monthly Zonal Charges'!AA51-'Current Monthly Zonal Charges'!AA51","v":0},{"$f":"'Future Monthly Zonal Charges'!AB51-'Current Monthly Zonal Charges'!AB51","v":0},{"$f":"'Future Monthly Zonal Charges'!AC51-'Current Monthly Zonal Charges'!AC51","v":0},{"$f":"'Future Monthly Zonal Charges'!AD51-'Current Monthly Zonal Charges'!AD51","v":0},{"$f":"'Future Monthly Zonal Charges'!AE51-'Current Monthly Zonal Charges'!AE51","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG51-'Current Monthly Zonal Charges'!AG51","v":0},{"$f":"'Future Monthly Zonal Charges'!AH51-'Current Monthly Zonal Charges'!AH51","v":0},{"$f":"'Future Monthly Zonal Charges'!AI51-'Current Monthly Zonal Charges'!AI51","v":-2.2091460624466375E-2},{"$f":"'Future Monthly Zonal Charges'!AJ51-'Current Monthly Zonal Charges'!AJ51","v":0},{"$f":"'Future Monthly Zonal Charges'!AK51-'Current Monthly Zonal Charges'!AK51","v":0},{"$f":"'Future Monthly Zonal Charges'!AL51-'Current Monthly Zonal Charges'!AL51","v":0},{"$f":"'Future Monthly Zonal Charges'!AM51-'Current Monthly Zonal Charges'!AM51","v":0},{"$f":"'Future Monthly Zonal Charges'!AN51-'Current Monthly Zonal Charges'!AN51","v":0},{"$f":"'Future Monthly Zonal Charges'!AO51-'Current Monthly Zonal Charges'!AO51","v":0},{"$f":"'Future Monthly Zonal Charges'!AP51-'Current Monthly Zonal Charges'!AP51","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ51-'Current Monthly Zonal Charges'!AQ51","v":0},{"$f":"'Future Monthly Zonal Charges'!AR51-'Current Monthly Zonal Charges'!AR51","v":0},{"$f":"'Future Monthly Zonal Charges'!AS51-'Current Monthly Zonal Charges'!AS51","v":0},{"$f":"'Future Monthly Zonal Charges'!AT51-'Current Monthly Zonal Charges'!AT51","v":0},{"$f":"'Future Monthly Zonal Charges'!AU51-'Current Monthly Zonal Charges'!AU51","v":0},{"$f":"'Future Monthly Zonal Charges'!AV51-'Current Monthly Zonal Charges'!AV51","v":0},{"$f":"'Future Monthly Zonal Charges'!AW51-'Current Monthly Zonal Charges'!AW51","v":0},{"$f":"'Future Monthly Zonal Charges'!AW51-'Current Monthly Zonal Charges'!AW51","v":0},{"$f":"'Future Monthly Zonal Charges'!AY51-'Current Monthly Zonal Charges'!AY51","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ51-'Current Monthly Zonal Charges'!AZ51","v":0},{"$f":"'Future Monthly Zonal Charges'!BA51-'Current Monthly Zonal Charges'!BA51","v":0},{"$f":"'Future Monthly Zonal Charges'!BB51-'Current Monthly Zonal Charges'!BB51","v":0},{"$f":"'Future Monthly Zonal Charges'!BC51-'Current Monthly Zonal Charges'!BC51","v":0},{"$f":"'Future Monthly Zonal Charges'!BD51-'Current Monthly Zonal Charges'!BD51","v":0}]
[{"$f":"'Upgrade Information'!B52","v":"b0053"},{"$f":"'Projected Revenue Requirements'!C52","v":"APS"},{"$f":"'Upgrade Information'!E52","v":0.3},{"$f":"IF('Upgrade Information'!D52=\"\",\"\",'Upgrade Information'!D52)","v":"2005-08-03"},{"$f":"'Current Monthly Zonal Charges'!E52","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E52","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F52","v":2605.4157730622574},{"$f":"'Future Monthly Zonal Charges'!F52","v":2289.4284949457683},-315.98727811648905,null,{"$f":"'Future Monthly Zonal Charges'!H52-'Current Monthly Zonal Charges'!H52","v":0},{"$f":"'Future Monthly Zonal Charges'!I52-'Current Monthly Zonal Charges'!I52","v":0},{"$f":"'Future Monthly Zonal Charges'!J52-'Current Monthly Zonal Charges'!J52","v":-315.98727811648905},{"$f":"'Future Monthly Zonal Charges'!K52-'Current Monthly Zonal Charges'!K52","v":0},{"$f":"'Future Monthly Zonal Charges'!L52-'Current Monthly Zonal Charges'!L52","v":0},{"$f":"'Future Monthly Zonal Charges'!M52-'Current Monthly Zonal Charges'!M52","v":0},{"$f":"'Future Monthly Zonal Charges'!N52-'Current Monthly Zonal Charges'!N52","v":0},{"$f":"'Future Monthly Zonal Charges'!O52-'Current Monthly Zonal Charges'!O52","v":0},{"$f":"'Future Monthly Zonal Charges'!P52-'Current Monthly Zonal Charges'!P52","v":0},{"$f":"'Future Monthly Zonal Charges'!Q52-'Current Monthly Zonal Charges'!Q52","v":0},{"$f":"'Future Monthly Zonal Charges'!R52-'Current Monthly Zonal Charges'!R52","v":0},{"$f":"'Future Monthly Zonal Charges'!S52-'Current Monthly Zonal Charges'!S52","v":0},{"$f":"'Future Monthly Zonal Charges'!T52-'Current Monthly Zonal Charges'!T52","v":0},{"$f":"'Future Monthly Zonal Charges'!U52-'Current Monthly Zonal Charges'!U52","v":0},{"$f":"'Future Monthly Zonal Charges'!V52-'Current Monthly Zonal Charges'!V52","v":0},{"$f":"'Future Monthly Zonal Charges'!W52-'Current Monthly Zonal Charges'!W52","v":0},{"$f":"'Future Monthly Zonal Charges'!X52-'Current Monthly Zonal Charges'!X52","v":0},{"$f":"'Future Monthly Zonal Charges'!Y52-'Current Monthly Zonal Charges'!Y52","v":0},{"$f":"'Future Monthly Zonal Charges'!Z52-'Current Monthly Zonal Charges'!Z52","v":0},{"$f":"'Future Monthly Zonal Charges'!AA52-'Current Monthly Zonal Charges'!AA52","v":0},{"$f":"'Future Monthly Zonal Charges'!AB52-'Current Monthly Zonal Charges'!AB52","v":0},{"$f":"'Future Monthly Zonal Charges'!AC52-'Current Monthly Zonal Charges'!AC52","v":0},{"$f":"'Future Monthly Zonal Charges'!AD52-'Current Monthly Zonal Charges'!AD52","v":0},{"$f":"'Future Monthly Zonal Charges'!AE52-'Current Monthly Zonal Charges'!AE52","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG52-'Current Monthly Zonal Charges'!AG52","v":0},{"$f":"'Future Monthly Zonal Charges'!AH52-'Current Monthly Zonal Charges'!AH52","v":0},{"$f":"'Future Monthly Zonal Charges'!AI52-'Current Monthly Zonal Charges'!AI52","v":-3.4517907225728783E-2},{"$f":"'Future Monthly Zonal Charges'!AJ52-'Current Monthly Zonal Charges'!AJ52","v":0},{"$f":"'Future Monthly Zonal Charges'!AK52-'Current Monthly Zonal Charges'!AK52","v":0},{"$f":"'Future Monthly Zonal Charges'!AL52-'Current Monthly Zonal Charges'!AL52","v":0},{"$f":"'Future Monthly Zonal Charges'!AM52-'Current Monthly Zonal Charges'!AM52","v":0},{"$f":"'Future Monthly Zonal Charges'!AN52-'Current Monthly Zonal Charges'!AN52","v":0},{"$f":"'Future Monthly Zonal Charges'!AO52-'Current Monthly Zonal Charges'!AO52","v":0},{"$f":"'Future Monthly Zonal Charges'!AP52-'Current Monthly Zonal Charges'!AP52","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ52-'Current Monthly Zonal Charges'!AQ52","v":0},{"$f":"'Future Monthly Zonal Charges'!AR52-'Current Monthly Zonal Charges'!AR52","v":0},{"$f":"'Future Monthly Zonal Charges'!AS52-'Current Monthly Zonal Charges'!AS52","v":0},{"$f":"'Future Monthly Zonal Charges'!AT52-'Current Monthly Zonal Charges'!AT52","v":0},{"$f":"'Future Monthly Zonal Charges'!AU52-'Current Monthly Zonal Charges'!AU52","v":0},{"$f":"'Future Monthly Zonal Charges'!AV52-'Current Monthly Zonal Charges'!AV52","v":0},{"$f":"'Future Monthly Zonal Charges'!AW52-'Current Monthly Zonal Charges'!AW52","v":0},{"$f":"'Future Monthly Zonal Charges'!AW52-'Current Monthly Zonal Charges'!AW52","v":0},{"$f":"'Future Monthly Zonal Charges'!AY52-'Current Monthly Zonal Charges'!AY52","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ52-'Current Monthly Zonal Charges'!AZ52","v":0},{"$f":"'Future Monthly Zonal Charges'!BA52-'Current Monthly Zonal Charges'!BA52","v":0},{"$f":"'Future Monthly Zonal Charges'!BB52-'Current Monthly Zonal Charges'!BB52","v":0},{"$f":"'Future Monthly Zonal Charges'!BC52-'Current Monthly Zonal Charges'!BC52","v":0},{"$f":"'Future Monthly Zonal Charges'!BD52-'Current Monthly Zonal Charges'!BD52","v":0}]
[{"$f":"'Upgrade Information'!B53","v":"b0054"},{"$f":"'Projected Revenue Requirements'!C53","v":"APS"},{"$f":"'Upgrade Information'!E53","v":0.17},{"$f":"IF('Upgrade Information'!D53=\"\",\"\",'Upgrade Information'!D53)","v":"2005-06-30"},{"$f":"'Current Monthly Zonal Charges'!E53","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E53","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F53","v":1470.4336228153009},{"$f":"'Future Monthly Zonal Charges'!F53","v":1291.3741652159576},-179.0594575993432,null,{"$f":"'Future Monthly Zonal Charges'!H53-'Current Monthly Zonal Charges'!H53","v":0},{"$f":"'Future Monthly Zonal Charges'!I53-'Current Monthly Zonal Charges'!I53","v":0},{"$f":"'Future Monthly Zonal Charges'!J53-'Current Monthly Zonal Charges'!J53","v":-179.0594575993432},{"$f":"'Future Monthly Zonal Charges'!K53-'Current Monthly Zonal Charges'!K53","v":0},{"$f":"'Future Monthly Zonal Charges'!L53-'Current Monthly Zonal Charges'!L53","v":0},{"$f":"'Future Monthly Zonal Charges'!M53-'Current Monthly Zonal Charges'!M53","v":0},{"$f":"'Future Monthly Zonal Charges'!N53-'Current Monthly Zonal Charges'!N53","v":0},{"$f":"'Future Monthly Zonal Charges'!O53-'Current Monthly Zonal Charges'!O53","v":0},{"$f":"'Future Monthly Zonal Charges'!P53-'Current Monthly Zonal Charges'!P53","v":0},{"$f":"'Future Monthly Zonal Charges'!Q53-'Current Monthly Zonal Charges'!Q53","v":0},{"$f":"'Future Monthly Zonal Charges'!R53-'Current Monthly Zonal Charges'!R53","v":0},{"$f":"'Future Monthly Zonal Charges'!S53-'Current Monthly Zonal Charges'!S53","v":0},{"$f":"'Future Monthly Zonal Charges'!T53-'Current Monthly Zonal Charges'!T53","v":0},{"$f":"'Future Monthly Zonal Charges'!U53-'Current Monthly Zonal Charges'!U53","v":0},{"$f":"'Future Monthly Zonal Charges'!V53-'Current Monthly Zonal Charges'!V53","v":0},{"$f":"'Future Monthly Zonal Charges'!W53-'Current Monthly Zonal Charges'!W53","v":0},{"$f":"'Future Monthly Zonal Charges'!X53-'Current Monthly Zonal Charges'!X53","v":0},{"$f":"'Future Monthly Zonal Charges'!Y53-'Current Monthly Zonal Charges'!Y53","v":0},{"$f":"'Future Monthly Zonal Charges'!Z53-'Current Monthly Zonal Charges'!Z53","v":0},{"$f":"'Future Monthly Zonal Charges'!AA53-'Current Monthly Zonal Charges'!AA53","v":0},{"$f":"'Future Monthly Zonal Charges'!AB53-'Current Monthly Zonal Charges'!AB53","v":0},{"$f":"'Future Monthly Zonal Charges'!AC53-'Current Monthly Zonal Charges'!AC53","v":0},{"$f":"'Future Monthly Zonal Charges'!AD53-'Current Monthly Zonal Charges'!AD53","v":0},{"$f":"'Future Monthly Zonal Charges'!AE53-'Current Monthly Zonal Charges'!AE53","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG53-'Current Monthly Zonal Charges'!AG53","v":0},{"$f":"'Future Monthly Zonal Charges'!AH53-'Current Monthly Zonal Charges'!AH53","v":0},{"$f":"'Future Monthly Zonal Charges'!AI53-'Current Monthly Zonal Charges'!AI53","v":-1.9560147427912927E-2},{"$f":"'Future Monthly Zonal Charges'!AJ53-'Current Monthly Zonal Charges'!AJ53","v":0},{"$f":"'Future Monthly Zonal Charges'!AK53-'Current Monthly Zonal Charges'!AK53","v":0},{"$f":"'Future Monthly Zonal Charges'!AL53-'Current Monthly Zonal Charges'!AL53","v":0},{"$f":"'Future Monthly Zonal Charges'!AM53-'Current Monthly Zonal Charges'!AM53","v":0},{"$f":"'Future Monthly Zonal Charges'!AN53-'Current Monthly Zonal Charges'!AN53","v":0},{"$f":"'Future Monthly Zonal Charges'!AO53-'Current Monthly Zonal Charges'!AO53","v":0},{"$f":"'Future Monthly Zonal Charges'!AP53-'Current Monthly Zonal Charges'!AP53","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ53-'Current Monthly Zonal Charges'!AQ53","v":0},{"$f":"'Future Monthly Zonal Charges'!AR53-'Current Monthly Zonal Charges'!AR53","v":0},{"$f":"'Future Monthly Zonal Charges'!AS53-'Current Monthly Zonal Charges'!AS53","v":0},{"$f":"'Future Monthly Zonal Charges'!AT53-'Current Monthly Zonal Charges'!AT53","v":0},{"$f":"'Future Monthly Zonal Charges'!AU53-'Current Monthly Zonal Charges'!AU53","v":0},{"$f":"'Future Monthly Zonal Charges'!AV53-'Current Monthly Zonal Charges'!AV53","v":0},{"$f":"'Future Monthly Zonal Charges'!AW53-'Current Monthly Zonal Charges'!AW53","v":0},{"$f":"'Future Monthly Zonal Charges'!AW53-'Current Monthly Zonal Charges'!AW53","v":0},{"$f":"'Future Monthly Zonal Charges'!AY53-'Current Monthly Zonal Charges'!AY53","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ53-'Current Monthly Zonal Charges'!AZ53","v":0},{"$f":"'Future Monthly Zonal Charges'!BA53-'Current Monthly Zonal Charges'!BA53","v":0},{"$f":"'Future Monthly Zonal Charges'!BB53-'Current Monthly Zonal Charges'!BB53","v":0},{"$f":"'Future Monthly Zonal Charges'!BC53-'Current Monthly Zonal Charges'!BC53","v":0},{"$f":"'Future Monthly Zonal Charges'!BD53-'Current Monthly Zonal Charges'!BD53","v":0}]
[{"$f":"'Upgrade Information'!B54","v":"b0055"},{"$f":"'Projected Revenue Requirements'!C54","v":"APS"},{"$f":"'Upgrade Information'!E54","v":0.4},{"$f":"IF('Upgrade Information'!D54=\"\",\"\",'Upgrade Information'!D54)","v":"2006-05-23"},{"$f":"'Current Monthly Zonal Charges'!E54","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E54","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F54","v":3537.0851530396412},{"$f":"'Future Monthly Zonal Charges'!F54","v":3115.7687822176558},-421.3163708219854,null,{"$f":"'Future Monthly Zonal Charges'!H54-'Current Monthly Zonal Charges'!H54","v":0},{"$f":"'Future Monthly Zonal Charges'!I54-'Current Monthly Zonal Charges'!I54","v":0},{"$f":"'Future Monthly Zonal Charges'!J54-'Current Monthly Zonal Charges'!J54","v":-421.3163708219854},{"$f":"'Future Monthly Zonal Charges'!K54-'Current Monthly Zonal Charges'!K54","v":0},{"$f":"'Future Monthly Zonal Charges'!L54-'Current Monthly Zonal Charges'!L54","v":0},{"$f":"'Future Monthly Zonal Charges'!M54-'Current Monthly Zonal Charges'!M54","v":0},{"$f":"'Future Monthly Zonal Charges'!N54-'Current Monthly Zonal Charges'!N54","v":0},{"$f":"'Future Monthly Zonal Charges'!O54-'Current Monthly Zonal Charges'!O54","v":0},{"$f":"'Future Monthly Zonal Charges'!P54-'Current Monthly Zonal Charges'!P54","v":0},{"$f":"'Future Monthly Zonal Charges'!Q54-'Current Monthly Zonal Charges'!Q54","v":0},{"$f":"'Future Monthly Zonal Charges'!R54-'Current Monthly Zonal Charges'!R54","v":0},{"$f":"'Future Monthly Zonal Charges'!S54-'Current Monthly Zonal Charges'!S54","v":0},{"$f":"'Future Monthly Zonal Charges'!T54-'Current Monthly Zonal Charges'!T54","v":0},{"$f":"'Future Monthly Zonal Charges'!U54-'Current Monthly Zonal Charges'!U54","v":0},{"$f":"'Future Monthly Zonal Charges'!V54-'Current Monthly Zonal Charges'!V54","v":0},{"$f":"'Future Monthly Zonal Charges'!W54-'Current Monthly Zonal Charges'!W54","v":0},{"$f":"'Future Monthly Zonal Charges'!X54-'Current Monthly Zonal Charges'!X54","v":0},{"$f":"'Future Monthly Zonal Charges'!Y54-'Current Monthly Zonal Charges'!Y54","v":0},{"$f":"'Future Monthly Zonal Charges'!Z54-'Current Monthly Zonal Charges'!Z54","v":0},{"$f":"'Future Monthly Zonal Charges'!AA54-'Current Monthly Zonal Charges'!AA54","v":0},{"$f":"'Future Monthly Zonal Charges'!AB54-'Current Monthly Zonal Charges'!AB54","v":0},{"$f":"'Future Monthly Zonal Charges'!AC54-'Current Monthly Zonal Charges'!AC54","v":0},{"$f":"'Future Monthly Zonal Charges'!AD54-'Current Monthly Zonal Charges'!AD54","v":0},{"$f":"'Future Monthly Zonal Charges'!AE54-'Current Monthly Zonal Charges'!AE54","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG54-'Current Monthly Zonal Charges'!AG54","v":0},{"$f":"'Future Monthly Zonal Charges'!AH54-'Current Monthly Zonal Charges'!AH54","v":0},{"$f":"'Future Monthly Zonal Charges'!AI54-'Current Monthly Zonal Charges'!AI54","v":-4.6023876300971767E-2},{"$f":"'Future Monthly Zonal Charges'!AJ54-'Current Monthly Zonal Charges'!AJ54","v":0},{"$f":"'Future Monthly Zonal Charges'!AK54-'Current Monthly Zonal Charges'!AK54","v":0},{"$f":"'Future Monthly Zonal Charges'!AL54-'Current Monthly Zonal Charges'!AL54","v":0},{"$f":"'Future Monthly Zonal Charges'!AM54-'Current Monthly Zonal Charges'!AM54","v":0},{"$f":"'Future Monthly Zonal Charges'!AN54-'Current Monthly Zonal Charges'!AN54","v":0},{"$f":"'Future Monthly Zonal Charges'!AO54-'Current Monthly Zonal Charges'!AO54","v":0},{"$f":"'Future Monthly Zonal Charges'!AP54-'Current Monthly Zonal Charges'!AP54","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ54-'Current Monthly Zonal Charges'!AQ54","v":0},{"$f":"'Future Monthly Zonal Charges'!AR54-'Current Monthly Zonal Charges'!AR54","v":0},{"$f":"'Future Monthly Zonal Charges'!AS54-'Current Monthly Zonal Charges'!AS54","v":0},{"$f":"'Future Monthly Zonal Charges'!AT54-'Current Monthly Zonal Charges'!AT54","v":0},{"$f":"'Future Monthly Zonal Charges'!AU54-'Current Monthly Zonal Charges'!AU54","v":0},{"$f":"'Future Monthly Zonal Charges'!AV54-'Current Monthly Zonal Charges'!AV54","v":0},{"$f":"'Future Monthly Zonal Charges'!AW54-'Current Monthly Zonal Charges'!AW54","v":0},{"$f":"'Future Monthly Zonal Charges'!AW54-'Current Monthly Zonal Charges'!AW54","v":0},{"$f":"'Future Monthly Zonal Charges'!AY54-'Current Monthly Zonal Charges'!AY54","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ54-'Current Monthly Zonal Charges'!AZ54","v":0},{"$f":"'Future Monthly Zonal Charges'!BA54-'Current Monthly Zonal Charges'!BA54","v":0},{"$f":"'Future Monthly Zonal Charges'!BB54-'Current Monthly Zonal Charges'!BB54","v":0},{"$f":"'Future Monthly Zonal Charges'!BC54-'Current Monthly Zonal Charges'!BC54","v":0},{"$f":"'Future Monthly Zonal Charges'!BD54-'Current Monthly Zonal Charges'!BD54","v":0}]
[{"$f":"'Upgrade Information'!B55","v":"b0057"},{"$f":"'Projected Revenue Requirements'!C55","v":"PSEG"},{"$f":"'Upgrade Information'!E55","v":5.2},{"$f":"IF('Upgrade Information'!D55=\"\",\"\",'Upgrade Information'!D55)","v":"2006-06-09"},{"$f":"'Current Monthly Zonal Charges'!E55","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E55","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F55","v":34207.467021276592},{"$f":"'Future Monthly Zonal Charges'!F55","v":29972.279078014177},-4235.1879432624155,null,{"$f":"'Future Monthly Zonal Charges'!H55-'Current Monthly Zonal Charges'!H55","v":0},{"$f":"'Future Monthly Zonal Charges'!I55-'Current Monthly Zonal Charges'!I55","v":0},{"$f":"'Future Monthly Zonal Charges'!J55-'Current Monthly Zonal Charges'!J55","v":0},{"$f":"'Future Monthly Zonal Charges'!K55-'Current Monthly Zonal Charges'!K55","v":0},{"$f":"'Future Monthly Zonal Charges'!L55-'Current Monthly Zonal Charges'!L55","v":0},{"$f":"'Future Monthly Zonal Charges'!M55-'Current Monthly Zonal Charges'!M55","v":0},{"$f":"'Future Monthly Zonal Charges'!N55-'Current Monthly Zonal Charges'!N55","v":0},{"$f":"'Future Monthly Zonal Charges'!O55-'Current Monthly Zonal Charges'!O55","v":0},{"$f":"'Future Monthly Zonal Charges'!P55-'Current Monthly Zonal Charges'!P55","v":0},{"$f":"'Future Monthly Zonal Charges'!Q55-'Current Monthly Zonal Charges'!Q55","v":0},{"$f":"'Future Monthly Zonal Charges'!R55-'Current Monthly Zonal Charges'!R55","v":0},{"$f":"'Future Monthly Zonal Charges'!S55-'Current Monthly Zonal Charges'!S55","v":0},{"$f":"'Future Monthly Zonal Charges'!T55-'Current Monthly Zonal Charges'!T55","v":0},{"$f":"'Future Monthly Zonal Charges'!U55-'Current Monthly Zonal Charges'!U55","v":0},{"$f":"'Future Monthly Zonal Charges'!V55-'Current Monthly Zonal Charges'!V55","v":0},{"$f":"'Future Monthly Zonal Charges'!W55-'Current Monthly Zonal Charges'!W55","v":0},{"$f":"'Future Monthly Zonal Charges'!X55-'Current Monthly Zonal Charges'!X55","v":0},{"$f":"'Future Monthly Zonal Charges'!Y55-'Current Monthly Zonal Charges'!Y55","v":0},{"$f":"'Future Monthly Zonal Charges'!Z55-'Current Monthly Zonal Charges'!Z55","v":0},{"$f":"'Future Monthly Zonal Charges'!AA55-'Current Monthly Zonal Charges'!AA55","v":0},{"$f":"'Future Monthly Zonal Charges'!AB55-'Current Monthly Zonal Charges'!AB55","v":0},{"$f":"'Future Monthly Zonal Charges'!AC55-'Current Monthly Zonal Charges'!AC55","v":0},{"$f":"'Future Monthly Zonal Charges'!AD55-'Current Monthly Zonal Charges'!AD55","v":-4235.1879432624155},{"$f":"'Future Monthly Zonal Charges'!AE55-'Current Monthly Zonal Charges'!AE55","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG55-'Current Monthly Zonal Charges'!AG55","v":0},{"$f":"'Future Monthly Zonal Charges'!AH55-'Current Monthly Zonal Charges'!AH55","v":0},{"$f":"'Future Monthly Zonal Charges'!AI55-'Current Monthly Zonal Charges'!AI55","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ55-'Current Monthly Zonal Charges'!AJ55","v":0},{"$f":"'Future Monthly Zonal Charges'!AK55-'Current Monthly Zonal Charges'!AK55","v":0},{"$f":"'Future Monthly Zonal Charges'!AL55-'Current Monthly Zonal Charges'!AL55","v":0},{"$f":"'Future Monthly Zonal Charges'!AM55-'Current Monthly Zonal Charges'!AM55","v":0},{"$f":"'Future Monthly Zonal Charges'!AN55-'Current Monthly Zonal Charges'!AN55","v":0},{"$f":"'Future Monthly Zonal Charges'!AO55-'Current Monthly Zonal Charges'!AO55","v":0},{"$f":"'Future Monthly Zonal Charges'!AP55-'Current Monthly Zonal Charges'!AP55","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ55-'Current Monthly Zonal Charges'!AQ55","v":0},{"$f":"'Future Monthly Zonal Charges'!AR55-'Current Monthly Zonal Charges'!AR55","v":0},{"$f":"'Future Monthly Zonal Charges'!AS55-'Current Monthly Zonal Charges'!AS55","v":0},{"$f":"'Future Monthly Zonal Charges'!AT55-'Current Monthly Zonal Charges'!AT55","v":0},{"$f":"'Future Monthly Zonal Charges'!AU55-'Current Monthly Zonal Charges'!AU55","v":0},{"$f":"'Future Monthly Zonal Charges'!AV55-'Current Monthly Zonal Charges'!AV55","v":0},{"$f":"'Future Monthly Zonal Charges'!AW55-'Current Monthly Zonal Charges'!AW55","v":0},{"$f":"'Future Monthly Zonal Charges'!AW55-'Current Monthly Zonal Charges'!AW55","v":0},{"$f":"'Future Monthly Zonal Charges'!AY55-'Current Monthly Zonal Charges'!AY55","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ55-'Current Monthly Zonal Charges'!AZ55","v":0},{"$f":"'Future Monthly Zonal Charges'!BA55-'Current Monthly Zonal Charges'!BA55","v":0},{"$f":"'Future Monthly Zonal Charges'!BB55-'Current Monthly Zonal Charges'!BB55","v":0},{"$f":"'Future Monthly Zonal Charges'!BC55-'Current Monthly Zonal Charges'!BC55","v":-0.41738326039838558},{"$f":"'Future Monthly Zonal Charges'!BD55-'Current Monthly Zonal Charges'!BD55","v":0}]
[{"$f":"'Upgrade Information'!B56","v":"b0058"},{"$f":"'Projected Revenue Requirements'!C56","v":"PSEG"},{"$f":"'Upgrade Information'!E56","v":6},{"$f":"IF('Upgrade Information'!D56=\"\",\"\",'Upgrade Information'!D56)","v":"2005-06-01"},{"$f":"'Current Monthly Zonal Charges'!E56","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E56","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F56","v":38411.357269503547},{"$f":"'Future Monthly Zonal Charges'!F56","v":33524.601950354612},-4886.7553191489351,null,{"$f":"'Future Monthly Zonal Charges'!H56-'Current Monthly Zonal Charges'!H56","v":0},{"$f":"'Future Monthly Zonal Charges'!I56-'Current Monthly Zonal Charges'!I56","v":0},{"$f":"'Future Monthly Zonal Charges'!J56-'Current Monthly Zonal Charges'!J56","v":0},{"$f":"'Future Monthly Zonal Charges'!K56-'Current Monthly Zonal Charges'!K56","v":0},{"$f":"'Future Monthly Zonal Charges'!L56-'Current Monthly Zonal Charges'!L56","v":0},{"$f":"'Future Monthly Zonal Charges'!M56-'Current Monthly Zonal Charges'!M56","v":0},{"$f":"'Future Monthly Zonal Charges'!N56-'Current Monthly Zonal Charges'!N56","v":0},{"$f":"'Future Monthly Zonal Charges'!O56-'Current Monthly Zonal Charges'!O56","v":0},{"$f":"'Future Monthly Zonal Charges'!P56-'Current Monthly Zonal Charges'!P56","v":0},{"$f":"'Future Monthly Zonal Charges'!Q56-'Current Monthly Zonal Charges'!Q56","v":0},{"$f":"'Future Monthly Zonal Charges'!R56-'Current Monthly Zonal Charges'!R56","v":0},{"$f":"'Future Monthly Zonal Charges'!S56-'Current Monthly Zonal Charges'!S56","v":0},{"$f":"'Future Monthly Zonal Charges'!T56-'Current Monthly Zonal Charges'!T56","v":0},{"$f":"'Future Monthly Zonal Charges'!U56-'Current Monthly Zonal Charges'!U56","v":0},{"$f":"'Future Monthly Zonal Charges'!V56-'Current Monthly Zonal Charges'!V56","v":0},{"$f":"'Future Monthly Zonal Charges'!W56-'Current Monthly Zonal Charges'!W56","v":0},{"$f":"'Future Monthly Zonal Charges'!X56-'Current Monthly Zonal Charges'!X56","v":0},{"$f":"'Future Monthly Zonal Charges'!Y56-'Current Monthly Zonal Charges'!Y56","v":0},{"$f":"'Future Monthly Zonal Charges'!Z56-'Current Monthly Zonal Charges'!Z56","v":0},{"$f":"'Future Monthly Zonal Charges'!AA56-'Current Monthly Zonal Charges'!AA56","v":0},{"$f":"'Future Monthly Zonal Charges'!AB56-'Current Monthly Zonal Charges'!AB56","v":0},{"$f":"'Future Monthly Zonal Charges'!AC56-'Current Monthly Zonal Charges'!AC56","v":0},{"$f":"'Future Monthly Zonal Charges'!AD56-'Current Monthly Zonal Charges'!AD56","v":-4886.7553191489351},{"$f":"'Future Monthly Zonal Charges'!AE56-'Current Monthly Zonal Charges'!AE56","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG56-'Current Monthly Zonal Charges'!AG56","v":0},{"$f":"'Future Monthly Zonal Charges'!AH56-'Current Monthly Zonal Charges'!AH56","v":0},{"$f":"'Future Monthly Zonal Charges'!AI56-'Current Monthly Zonal Charges'!AI56","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ56-'Current Monthly Zonal Charges'!AJ56","v":0},{"$f":"'Future Monthly Zonal Charges'!AK56-'Current Monthly Zonal Charges'!AK56","v":0},{"$f":"'Future Monthly Zonal Charges'!AL56-'Current Monthly Zonal Charges'!AL56","v":0},{"$f":"'Future Monthly Zonal Charges'!AM56-'Current Monthly Zonal Charges'!AM56","v":0},{"$f":"'Future Monthly Zonal Charges'!AN56-'Current Monthly Zonal Charges'!AN56","v":0},{"$f":"'Future Monthly Zonal Charges'!AO56-'Current Monthly Zonal Charges'!AO56","v":0},{"$f":"'Future Monthly Zonal Charges'!AP56-'Current Monthly Zonal Charges'!AP56","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ56-'Current Monthly Zonal Charges'!AQ56","v":0},{"$f":"'Future Monthly Zonal Charges'!AR56-'Current Monthly Zonal Charges'!AR56","v":0},{"$f":"'Future Monthly Zonal Charges'!AS56-'Current Monthly Zonal Charges'!AS56","v":0},{"$f":"'Future Monthly Zonal Charges'!AT56-'Current Monthly Zonal Charges'!AT56","v":0},{"$f":"'Future Monthly Zonal Charges'!AU56-'Current Monthly Zonal Charges'!AU56","v":0},{"$f":"'Future Monthly Zonal Charges'!AV56-'Current Monthly Zonal Charges'!AV56","v":0},{"$f":"'Future Monthly Zonal Charges'!AW56-'Current Monthly Zonal Charges'!AW56","v":0},{"$f":"'Future Monthly Zonal Charges'!AW56-'Current Monthly Zonal Charges'!AW56","v":0},{"$f":"'Future Monthly Zonal Charges'!AY56-'Current Monthly Zonal Charges'!AY56","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ56-'Current Monthly Zonal Charges'!AZ56","v":0},{"$f":"'Future Monthly Zonal Charges'!BA56-'Current Monthly Zonal Charges'!BA56","v":0},{"$f":"'Future Monthly Zonal Charges'!BB56-'Current Monthly Zonal Charges'!BB56","v":0},{"$f":"'Future Monthly Zonal Charges'!BC56-'Current Monthly Zonal Charges'!BC56","v":-0.48159606969044422},{"$f":"'Future Monthly Zonal Charges'!BD56-'Current Monthly Zonal Charges'!BD56","v":0}]
[{"$f":"'Upgrade Information'!B57","v":"b0059"},{"$f":"'Projected Revenue Requirements'!C57","v":"PECO"},{"$f":"'Upgrade Information'!E57","v":0.25},{"$f":"IF('Upgrade Information'!D57=\"\",\"\",'Upgrade Information'!D57)","v":"2003-01-01"},{"$f":"'Current Monthly Zonal Charges'!E57","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E57","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F57","v":2306.3239423079135},{"$f":"'Future Monthly Zonal Charges'!F57","v":2097.4445140424746},-208.87942826543895,null,{"$f":"'Future Monthly Zonal Charges'!H57-'Current Monthly Zonal Charges'!H57","v":0},{"$f":"'Future Monthly Zonal Charges'!I57-'Current Monthly Zonal Charges'!I57","v":0},{"$f":"'Future Monthly Zonal Charges'!J57-'Current Monthly Zonal Charges'!J57","v":0},{"$f":"'Future Monthly Zonal Charges'!K57-'Current Monthly Zonal Charges'!K57","v":0},{"$f":"'Future Monthly Zonal Charges'!L57-'Current Monthly Zonal Charges'!L57","v":0},{"$f":"'Future Monthly Zonal Charges'!M57-'Current Monthly Zonal Charges'!M57","v":0},{"$f":"'Future Monthly Zonal Charges'!N57-'Current Monthly Zonal Charges'!N57","v":0},{"$f":"'Future Monthly Zonal Charges'!O57-'Current Monthly Zonal Charges'!O57","v":0},{"$f":"'Future Monthly Zonal Charges'!P57-'Current Monthly Zonal Charges'!P57","v":0},{"$f":"'Future Monthly Zonal Charges'!Q57-'Current Monthly Zonal Charges'!Q57","v":0},{"$f":"'Future Monthly Zonal Charges'!R57-'Current Monthly Zonal Charges'!R57","v":0},{"$f":"'Future Monthly Zonal Charges'!S57-'Current Monthly Zonal Charges'!S57","v":0},{"$f":"'Future Monthly Zonal Charges'!T57-'Current Monthly Zonal Charges'!T57","v":0},{"$f":"'Future Monthly Zonal Charges'!U57-'Current Monthly Zonal Charges'!U57","v":0},{"$f":"'Future Monthly Zonal Charges'!V57-'Current Monthly Zonal Charges'!V57","v":0},{"$f":"'Future Monthly Zonal Charges'!W57-'Current Monthly Zonal Charges'!W57","v":0},{"$f":"'Future Monthly Zonal Charges'!X57-'Current Monthly Zonal Charges'!X57","v":0},{"$f":"'Future Monthly Zonal Charges'!Y57-'Current Monthly Zonal Charges'!Y57","v":0},{"$f":"'Future Monthly Zonal Charges'!Z57-'Current Monthly Zonal Charges'!Z57","v":-208.87942826543895},{"$f":"'Future Monthly Zonal Charges'!AA57-'Current Monthly Zonal Charges'!AA57","v":0},{"$f":"'Future Monthly Zonal Charges'!AB57-'Current Monthly Zonal Charges'!AB57","v":0},{"$f":"'Future Monthly Zonal Charges'!AC57-'Current Monthly Zonal Charges'!AC57","v":0},{"$f":"'Future Monthly Zonal Charges'!AD57-'Current Monthly Zonal Charges'!AD57","v":0},{"$f":"'Future Monthly Zonal Charges'!AE57-'Current Monthly Zonal Charges'!AE57","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG57-'Current Monthly Zonal Charges'!AG57","v":0},{"$f":"'Future Monthly Zonal Charges'!AH57-'Current Monthly Zonal Charges'!AH57","v":0},{"$f":"'Future Monthly Zonal Charges'!AI57-'Current Monthly Zonal Charges'!AI57","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ57-'Current Monthly Zonal Charges'!AJ57","v":0},{"$f":"'Future Monthly Zonal Charges'!AK57-'Current Monthly Zonal Charges'!AK57","v":0},{"$f":"'Future Monthly Zonal Charges'!AL57-'Current Monthly Zonal Charges'!AL57","v":0},{"$f":"'Future Monthly Zonal Charges'!AM57-'Current Monthly Zonal Charges'!AM57","v":0},{"$f":"'Future Monthly Zonal Charges'!AN57-'Current Monthly Zonal Charges'!AN57","v":0},{"$f":"'Future Monthly Zonal Charges'!AO57-'Current Monthly Zonal Charges'!AO57","v":0},{"$f":"'Future Monthly Zonal Charges'!AP57-'Current Monthly Zonal Charges'!AP57","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ57-'Current Monthly Zonal Charges'!AQ57","v":0},{"$f":"'Future Monthly Zonal Charges'!AR57-'Current Monthly Zonal Charges'!AR57","v":0},{"$f":"'Future Monthly Zonal Charges'!AS57-'Current Monthly Zonal Charges'!AS57","v":0},{"$f":"'Future Monthly Zonal Charges'!AT57-'Current Monthly Zonal Charges'!AT57","v":0},{"$f":"'Future Monthly Zonal Charges'!AU57-'Current Monthly Zonal Charges'!AU57","v":0},{"$f":"'Future Monthly Zonal Charges'!AV57-'Current Monthly Zonal Charges'!AV57","v":0},{"$f":"'Future Monthly Zonal Charges'!AW57-'Current Monthly Zonal Charges'!AW57","v":0},{"$f":"'Future Monthly Zonal Charges'!AW57-'Current Monthly Zonal Charges'!AW57","v":0},{"$f":"'Future Monthly Zonal Charges'!AY57-'Current Monthly Zonal Charges'!AY57","v":-2.4337546695108569E-2},{"$f":"'Future Monthly Zonal Charges'!AZ57-'Current Monthly Zonal Charges'!AZ57","v":0},{"$f":"'Future Monthly Zonal Charges'!BA57-'Current Monthly Zonal Charges'!BA57","v":0},{"$f":"'Future Monthly Zonal Charges'!BB57-'Current Monthly Zonal Charges'!BB57","v":0},{"$f":"'Future Monthly Zonal Charges'!BC57-'Current Monthly Zonal Charges'!BC57","v":0},{"$f":"'Future Monthly Zonal Charges'!BD57-'Current Monthly Zonal Charges'!BD57","v":0}]
[{"$f":"'Upgrade Information'!B58","v":"b0060"},{"$f":"'Projected Revenue Requirements'!C58","v":"PSEG"},{"$f":"'Upgrade Information'!E58","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D58=\"\",\"\",'Upgrade Information'!D58)","v":"2006-04-07"},{"$f":"'Current Monthly Zonal Charges'!E58","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E58","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F58","v":3111.8249408983452},{"$f":"'Future Monthly Zonal Charges'!F58","v":2724.9568114657209},-386.8681294326243,null,{"$f":"'Future Monthly Zonal Charges'!H58-'Current Monthly Zonal Charges'!H58","v":0},{"$f":"'Future Monthly Zonal Charges'!I58-'Current Monthly Zonal Charges'!I58","v":0},{"$f":"'Future Monthly Zonal Charges'!J58-'Current Monthly Zonal Charges'!J58","v":0},{"$f":"'Future Monthly Zonal Charges'!K58-'Current Monthly Zonal Charges'!K58","v":0},{"$f":"'Future Monthly Zonal Charges'!L58-'Current Monthly Zonal Charges'!L58","v":0},{"$f":"'Future Monthly Zonal Charges'!M58-'Current Monthly Zonal Charges'!M58","v":0},{"$f":"'Future Monthly Zonal Charges'!N58-'Current Monthly Zonal Charges'!N58","v":0},{"$f":"'Future Monthly Zonal Charges'!O58-'Current Monthly Zonal Charges'!O58","v":0},{"$f":"'Future Monthly Zonal Charges'!P58-'Current Monthly Zonal Charges'!P58","v":0},{"$f":"'Future Monthly Zonal Charges'!Q58-'Current Monthly Zonal Charges'!Q58","v":0},{"$f":"'Future Monthly Zonal Charges'!R58-'Current Monthly Zonal Charges'!R58","v":0},{"$f":"'Future Monthly Zonal Charges'!S58-'Current Monthly Zonal Charges'!S58","v":0},{"$f":"'Future Monthly Zonal Charges'!T58-'Current Monthly Zonal Charges'!T58","v":0},{"$f":"'Future Monthly Zonal Charges'!U58-'Current Monthly Zonal Charges'!U58","v":0},{"$f":"'Future Monthly Zonal Charges'!V58-'Current Monthly Zonal Charges'!V58","v":0},{"$f":"'Future Monthly Zonal Charges'!W58-'Current Monthly Zonal Charges'!W58","v":0},{"$f":"'Future Monthly Zonal Charges'!X58-'Current Monthly Zonal Charges'!X58","v":0},{"$f":"'Future Monthly Zonal Charges'!Y58-'Current Monthly Zonal Charges'!Y58","v":0},{"$f":"'Future Monthly Zonal Charges'!Z58-'Current Monthly Zonal Charges'!Z58","v":0},{"$f":"'Future Monthly Zonal Charges'!AA58-'Current Monthly Zonal Charges'!AA58","v":0},{"$f":"'Future Monthly Zonal Charges'!AB58-'Current Monthly Zonal Charges'!AB58","v":0},{"$f":"'Future Monthly Zonal Charges'!AC58-'Current Monthly Zonal Charges'!AC58","v":0},{"$f":"'Future Monthly Zonal Charges'!AD58-'Current Monthly Zonal Charges'!AD58","v":-386.8681294326243},{"$f":"'Future Monthly Zonal Charges'!AE58-'Current Monthly Zonal Charges'!AE58","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG58-'Current Monthly Zonal Charges'!AG58","v":0},{"$f":"'Future Monthly Zonal Charges'!AH58-'Current Monthly Zonal Charges'!AH58","v":0},{"$f":"'Future Monthly Zonal Charges'!AI58-'Current Monthly Zonal Charges'!AI58","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ58-'Current Monthly Zonal Charges'!AJ58","v":0},{"$f":"'Future Monthly Zonal Charges'!AK58-'Current Monthly Zonal Charges'!AK58","v":0},{"$f":"'Future Monthly Zonal Charges'!AL58-'Current Monthly Zonal Charges'!AL58","v":0},{"$f":"'Future Monthly Zonal Charges'!AM58-'Current Monthly Zonal Charges'!AM58","v":0},{"$f":"'Future Monthly Zonal Charges'!AN58-'Current Monthly Zonal Charges'!AN58","v":0},{"$f":"'Future Monthly Zonal Charges'!AO58-'Current Monthly Zonal Charges'!AO58","v":0},{"$f":"'Future Monthly Zonal Charges'!AP58-'Current Monthly Zonal Charges'!AP58","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ58-'Current Monthly Zonal Charges'!AQ58","v":0},{"$f":"'Future Monthly Zonal Charges'!AR58-'Current Monthly Zonal Charges'!AR58","v":0},{"$f":"'Future Monthly Zonal Charges'!AS58-'Current Monthly Zonal Charges'!AS58","v":0},{"$f":"'Future Monthly Zonal Charges'!AT58-'Current Monthly Zonal Charges'!AT58","v":0},{"$f":"'Future Monthly Zonal Charges'!AU58-'Current Monthly Zonal Charges'!AU58","v":0},{"$f":"'Future Monthly Zonal Charges'!AV58-'Current Monthly Zonal Charges'!AV58","v":0},{"$f":"'Future Monthly Zonal Charges'!AW58-'Current Monthly Zonal Charges'!AW58","v":0},{"$f":"'Future Monthly Zonal Charges'!AW58-'Current Monthly Zonal Charges'!AW58","v":0},{"$f":"'Future Monthly Zonal Charges'!AY58-'Current Monthly Zonal Charges'!AY58","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ58-'Current Monthly Zonal Charges'!AZ58","v":0},{"$f":"'Future Monthly Zonal Charges'!BA58-'Current Monthly Zonal Charges'!BA58","v":0},{"$f":"'Future Monthly Zonal Charges'!BB58-'Current Monthly Zonal Charges'!BB58","v":0},{"$f":"'Future Monthly Zonal Charges'!BC58-'Current Monthly Zonal Charges'!BC58","v":-3.8126355517160204E-2},{"$f":"'Future Monthly Zonal Charges'!BD58-'Current Monthly Zonal Charges'!BD58","v":0}]
[{"$f":"'Upgrade Information'!B59","v":"b0061"},{"$f":"'Projected Revenue Requirements'!C59","v":"PSEG"},{"$f":"'Upgrade Information'!E59","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D59=\"\",\"\",'Upgrade Information'!D59)","v":"2006-03-24"},{"$f":"'Current Monthly Zonal Charges'!E59","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E59","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F59","v":3105.3771387411348},{"$f":"'Future Monthly Zonal Charges'!F59","v":2718.5090093085105},-386.8681294326243,null,{"$f":"'Future Monthly Zonal Charges'!H59-'Current Monthly Zonal Charges'!H59","v":0},{"$f":"'Future Monthly Zonal Charges'!I59-'Current Monthly Zonal Charges'!I59","v":0},{"$f":"'Future Monthly Zonal Charges'!J59-'Current Monthly Zonal Charges'!J59","v":0},{"$f":"'Future Monthly Zonal Charges'!K59-'Current Monthly Zonal Charges'!K59","v":0},{"$f":"'Future Monthly Zonal Charges'!L59-'Current Monthly Zonal Charges'!L59","v":0},{"$f":"'Future Monthly Zonal Charges'!M59-'Current Monthly Zonal Charges'!M59","v":0},{"$f":"'Future Monthly Zonal Charges'!N59-'Current Monthly Zonal Charges'!N59","v":0},{"$f":"'Future Monthly Zonal Charges'!O59-'Current Monthly Zonal Charges'!O59","v":0},{"$f":"'Future Monthly Zonal Charges'!P59-'Current Monthly Zonal Charges'!P59","v":0},{"$f":"'Future Monthly Zonal Charges'!Q59-'Current Monthly Zonal Charges'!Q59","v":0},{"$f":"'Future Monthly Zonal Charges'!R59-'Current Monthly Zonal Charges'!R59","v":0},{"$f":"'Future Monthly Zonal Charges'!S59-'Current Monthly Zonal Charges'!S59","v":0},{"$f":"'Future Monthly Zonal Charges'!T59-'Current Monthly Zonal Charges'!T59","v":0},{"$f":"'Future Monthly Zonal Charges'!U59-'Current Monthly Zonal Charges'!U59","v":0},{"$f":"'Future Monthly Zonal Charges'!V59-'Current Monthly Zonal Charges'!V59","v":0},{"$f":"'Future Monthly Zonal Charges'!W59-'Current Monthly Zonal Charges'!W59","v":0},{"$f":"'Future Monthly Zonal Charges'!X59-'Current Monthly Zonal Charges'!X59","v":0},{"$f":"'Future Monthly Zonal Charges'!Y59-'Current Monthly Zonal Charges'!Y59","v":0},{"$f":"'Future Monthly Zonal Charges'!Z59-'Current Monthly Zonal Charges'!Z59","v":0},{"$f":"'Future Monthly Zonal Charges'!AA59-'Current Monthly Zonal Charges'!AA59","v":0},{"$f":"'Future Monthly Zonal Charges'!AB59-'Current Monthly Zonal Charges'!AB59","v":0},{"$f":"'Future Monthly Zonal Charges'!AC59-'Current Monthly Zonal Charges'!AC59","v":0},{"$f":"'Future Monthly Zonal Charges'!AD59-'Current Monthly Zonal Charges'!AD59","v":-386.8681294326243},{"$f":"'Future Monthly Zonal Charges'!AE59-'Current Monthly Zonal Charges'!AE59","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG59-'Current Monthly Zonal Charges'!AG59","v":0},{"$f":"'Future Monthly Zonal Charges'!AH59-'Current Monthly Zonal Charges'!AH59","v":0},{"$f":"'Future Monthly Zonal Charges'!AI59-'Current Monthly Zonal Charges'!AI59","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ59-'Current Monthly Zonal Charges'!AJ59","v":0},{"$f":"'Future Monthly Zonal Charges'!AK59-'Current Monthly Zonal Charges'!AK59","v":0},{"$f":"'Future Monthly Zonal Charges'!AL59-'Current Monthly Zonal Charges'!AL59","v":0},{"$f":"'Future Monthly Zonal Charges'!AM59-'Current Monthly Zonal Charges'!AM59","v":0},{"$f":"'Future Monthly Zonal Charges'!AN59-'Current Monthly Zonal Charges'!AN59","v":0},{"$f":"'Future Monthly Zonal Charges'!AO59-'Current Monthly Zonal Charges'!AO59","v":0},{"$f":"'Future Monthly Zonal Charges'!AP59-'Current Monthly Zonal Charges'!AP59","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ59-'Current Monthly Zonal Charges'!AQ59","v":0},{"$f":"'Future Monthly Zonal Charges'!AR59-'Current Monthly Zonal Charges'!AR59","v":0},{"$f":"'Future Monthly Zonal Charges'!AS59-'Current Monthly Zonal Charges'!AS59","v":0},{"$f":"'Future Monthly Zonal Charges'!AT59-'Current Monthly Zonal Charges'!AT59","v":0},{"$f":"'Future Monthly Zonal Charges'!AU59-'Current Monthly Zonal Charges'!AU59","v":0},{"$f":"'Future Monthly Zonal Charges'!AV59-'Current Monthly Zonal Charges'!AV59","v":0},{"$f":"'Future Monthly Zonal Charges'!AW59-'Current Monthly Zonal Charges'!AW59","v":0},{"$f":"'Future Monthly Zonal Charges'!AW59-'Current Monthly Zonal Charges'!AW59","v":0},{"$f":"'Future Monthly Zonal Charges'!AY59-'Current Monthly Zonal Charges'!AY59","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ59-'Current Monthly Zonal Charges'!AZ59","v":0},{"$f":"'Future Monthly Zonal Charges'!BA59-'Current Monthly Zonal Charges'!BA59","v":0},{"$f":"'Future Monthly Zonal Charges'!BB59-'Current Monthly Zonal Charges'!BB59","v":0},{"$f":"'Future Monthly Zonal Charges'!BC59-'Current Monthly Zonal Charges'!BC59","v":-3.8126355517160149E-2},{"$f":"'Future Monthly Zonal Charges'!BD59-'Current Monthly Zonal Charges'!BD59","v":0}]
[{"$f":"'Upgrade Information'!B60","v":"b0062"},{"$f":"'Projected Revenue Requirements'!C60","v":"PSEG"},{"$f":"'Upgrade Information'!E60","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D60=\"\",\"\",'Upgrade Information'!D60)","v":"2006-04-21"},{"$f":"'Current Monthly Zonal Charges'!E60","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E60","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F60","v":3111.8249408983452},{"$f":"'Future Monthly Zonal Charges'!F60","v":2724.9568114657209},-386.8681294326243,null,{"$f":"'Future Monthly Zonal Charges'!H60-'Current Monthly Zonal Charges'!H60","v":0},{"$f":"'Future Monthly Zonal Charges'!I60-'Current Monthly Zonal Charges'!I60","v":0},{"$f":"'Future Monthly Zonal Charges'!J60-'Current Monthly Zonal Charges'!J60","v":0},{"$f":"'Future Monthly Zonal Charges'!K60-'Current Monthly Zonal Charges'!K60","v":0},{"$f":"'Future Monthly Zonal Charges'!L60-'Current Monthly Zonal Charges'!L60","v":0},{"$f":"'Future Monthly Zonal Charges'!M60-'Current Monthly Zonal Charges'!M60","v":0},{"$f":"'Future Monthly Zonal Charges'!N60-'Current Monthly Zonal Charges'!N60","v":0},{"$f":"'Future Monthly Zonal Charges'!O60-'Current Monthly Zonal Charges'!O60","v":0},{"$f":"'Future Monthly Zonal Charges'!P60-'Current Monthly Zonal Charges'!P60","v":0},{"$f":"'Future Monthly Zonal Charges'!Q60-'Current Monthly Zonal Charges'!Q60","v":0},{"$f":"'Future Monthly Zonal Charges'!R60-'Current Monthly Zonal Charges'!R60","v":0},{"$f":"'Future Monthly Zonal Charges'!S60-'Current Monthly Zonal Charges'!S60","v":0},{"$f":"'Future Monthly Zonal Charges'!T60-'Current Monthly Zonal Charges'!T60","v":0},{"$f":"'Future Monthly Zonal Charges'!U60-'Current Monthly Zonal Charges'!U60","v":0},{"$f":"'Future Monthly Zonal Charges'!V60-'Current Monthly Zonal Charges'!V60","v":0},{"$f":"'Future Monthly Zonal Charges'!W60-'Current Monthly Zonal Charges'!W60","v":0},{"$f":"'Future Monthly Zonal Charges'!X60-'Current Monthly Zonal Charges'!X60","v":0},{"$f":"'Future Monthly Zonal Charges'!Y60-'Current Monthly Zonal Charges'!Y60","v":0},{"$f":"'Future Monthly Zonal Charges'!Z60-'Current Monthly Zonal Charges'!Z60","v":0},{"$f":"'Future Monthly Zonal Charges'!AA60-'Current Monthly Zonal Charges'!AA60","v":0},{"$f":"'Future Monthly Zonal Charges'!AB60-'Current Monthly Zonal Charges'!AB60","v":0},{"$f":"'Future Monthly Zonal Charges'!AC60-'Current Monthly Zonal Charges'!AC60","v":0},{"$f":"'Future Monthly Zonal Charges'!AD60-'Current Monthly Zonal Charges'!AD60","v":-386.8681294326243},{"$f":"'Future Monthly Zonal Charges'!AE60-'Current Monthly Zonal Charges'!AE60","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG60-'Current Monthly Zonal Charges'!AG60","v":0},{"$f":"'Future Monthly Zonal Charges'!AH60-'Current Monthly Zonal Charges'!AH60","v":0},{"$f":"'Future Monthly Zonal Charges'!AI60-'Current Monthly Zonal Charges'!AI60","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ60-'Current Monthly Zonal Charges'!AJ60","v":0},{"$f":"'Future Monthly Zonal Charges'!AK60-'Current Monthly Zonal Charges'!AK60","v":0},{"$f":"'Future Monthly Zonal Charges'!AL60-'Current Monthly Zonal Charges'!AL60","v":0},{"$f":"'Future Monthly Zonal Charges'!AM60-'Current Monthly Zonal Charges'!AM60","v":0},{"$f":"'Future Monthly Zonal Charges'!AN60-'Current Monthly Zonal Charges'!AN60","v":0},{"$f":"'Future Monthly Zonal Charges'!AO60-'Current Monthly Zonal Charges'!AO60","v":0},{"$f":"'Future Monthly Zonal Charges'!AP60-'Current Monthly Zonal Charges'!AP60","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ60-'Current Monthly Zonal Charges'!AQ60","v":0},{"$f":"'Future Monthly Zonal Charges'!AR60-'Current Monthly Zonal Charges'!AR60","v":0},{"$f":"'Future Monthly Zonal Charges'!AS60-'Current Monthly Zonal Charges'!AS60","v":0},{"$f":"'Future Monthly Zonal Charges'!AT60-'Current Monthly Zonal Charges'!AT60","v":0},{"$f":"'Future Monthly Zonal Charges'!AU60-'Current Monthly Zonal Charges'!AU60","v":0},{"$f":"'Future Monthly Zonal Charges'!AV60-'Current Monthly Zonal Charges'!AV60","v":0},{"$f":"'Future Monthly Zonal Charges'!AW60-'Current Monthly Zonal Charges'!AW60","v":0},{"$f":"'Future Monthly Zonal Charges'!AW60-'Current Monthly Zonal Charges'!AW60","v":0},{"$f":"'Future Monthly Zonal Charges'!AY60-'Current Monthly Zonal Charges'!AY60","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ60-'Current Monthly Zonal Charges'!AZ60","v":0},{"$f":"'Future Monthly Zonal Charges'!BA60-'Current Monthly Zonal Charges'!BA60","v":0},{"$f":"'Future Monthly Zonal Charges'!BB60-'Current Monthly Zonal Charges'!BB60","v":0},{"$f":"'Future Monthly Zonal Charges'!BC60-'Current Monthly Zonal Charges'!BC60","v":-3.8126355517160204E-2},{"$f":"'Future Monthly Zonal Charges'!BD60-'Current Monthly Zonal Charges'!BD60","v":0}]
[{"$f":"'Upgrade Information'!B61","v":"b0063"},{"$f":"'Projected Revenue Requirements'!C61","v":"PSEG"},{"$f":"'Upgrade Information'!E61","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D61=\"\",\"\",'Upgrade Information'!D61)","v":"2006-03-10"},{"$f":"'Current Monthly Zonal Charges'!E61","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E61","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F61","v":3105.3771387411348},{"$f":"'Future Monthly Zonal Charges'!F61","v":2718.5090093085105},-386.8681294326243,null,{"$f":"'Future Monthly Zonal Charges'!H61-'Current Monthly Zonal Charges'!H61","v":0},{"$f":"'Future Monthly Zonal Charges'!I61-'Current Monthly Zonal Charges'!I61","v":0},{"$f":"'Future Monthly Zonal Charges'!J61-'Current Monthly Zonal Charges'!J61","v":0},{"$f":"'Future Monthly Zonal Charges'!K61-'Current Monthly Zonal Charges'!K61","v":0},{"$f":"'Future Monthly Zonal Charges'!L61-'Current Monthly Zonal Charges'!L61","v":0},{"$f":"'Future Monthly Zonal Charges'!M61-'Current Monthly Zonal Charges'!M61","v":0},{"$f":"'Future Monthly Zonal Charges'!N61-'Current Monthly Zonal Charges'!N61","v":0},{"$f":"'Future Monthly Zonal Charges'!O61-'Current Monthly Zonal Charges'!O61","v":0},{"$f":"'Future Monthly Zonal Charges'!P61-'Current Monthly Zonal Charges'!P61","v":0},{"$f":"'Future Monthly Zonal Charges'!Q61-'Current Monthly Zonal Charges'!Q61","v":0},{"$f":"'Future Monthly Zonal Charges'!R61-'Current Monthly Zonal Charges'!R61","v":0},{"$f":"'Future Monthly Zonal Charges'!S61-'Current Monthly Zonal Charges'!S61","v":0},{"$f":"'Future Monthly Zonal Charges'!T61-'Current Monthly Zonal Charges'!T61","v":0},{"$f":"'Future Monthly Zonal Charges'!U61-'Current Monthly Zonal Charges'!U61","v":0},{"$f":"'Future Monthly Zonal Charges'!V61-'Current Monthly Zonal Charges'!V61","v":0},{"$f":"'Future Monthly Zonal Charges'!W61-'Current Monthly Zonal Charges'!W61","v":0},{"$f":"'Future Monthly Zonal Charges'!X61-'Current Monthly Zonal Charges'!X61","v":0},{"$f":"'Future Monthly Zonal Charges'!Y61-'Current Monthly Zonal Charges'!Y61","v":0},{"$f":"'Future Monthly Zonal Charges'!Z61-'Current Monthly Zonal Charges'!Z61","v":0},{"$f":"'Future Monthly Zonal Charges'!AA61-'Current Monthly Zonal Charges'!AA61","v":0},{"$f":"'Future Monthly Zonal Charges'!AB61-'Current Monthly Zonal Charges'!AB61","v":0},{"$f":"'Future Monthly Zonal Charges'!AC61-'Current Monthly Zonal Charges'!AC61","v":0},{"$f":"'Future Monthly Zonal Charges'!AD61-'Current Monthly Zonal Charges'!AD61","v":-386.8681294326243},{"$f":"'Future Monthly Zonal Charges'!AE61-'Current Monthly Zonal Charges'!AE61","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG61-'Current Monthly Zonal Charges'!AG61","v":0},{"$f":"'Future Monthly Zonal Charges'!AH61-'Current Monthly Zonal Charges'!AH61","v":0},{"$f":"'Future Monthly Zonal Charges'!AI61-'Current Monthly Zonal Charges'!AI61","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ61-'Current Monthly Zonal Charges'!AJ61","v":0},{"$f":"'Future Monthly Zonal Charges'!AK61-'Current Monthly Zonal Charges'!AK61","v":0},{"$f":"'Future Monthly Zonal Charges'!AL61-'Current Monthly Zonal Charges'!AL61","v":0},{"$f":"'Future Monthly Zonal Charges'!AM61-'Current Monthly Zonal Charges'!AM61","v":0},{"$f":"'Future Monthly Zonal Charges'!AN61-'Current Monthly Zonal Charges'!AN61","v":0},{"$f":"'Future Monthly Zonal Charges'!AO61-'Current Monthly Zonal Charges'!AO61","v":0},{"$f":"'Future Monthly Zonal Charges'!AP61-'Current Monthly Zonal Charges'!AP61","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ61-'Current Monthly Zonal Charges'!AQ61","v":0},{"$f":"'Future Monthly Zonal Charges'!AR61-'Current Monthly Zonal Charges'!AR61","v":0},{"$f":"'Future Monthly Zonal Charges'!AS61-'Current Monthly Zonal Charges'!AS61","v":0},{"$f":"'Future Monthly Zonal Charges'!AT61-'Current Monthly Zonal Charges'!AT61","v":0},{"$f":"'Future Monthly Zonal Charges'!AU61-'Current Monthly Zonal Charges'!AU61","v":0},{"$f":"'Future Monthly Zonal Charges'!AV61-'Current Monthly Zonal Charges'!AV61","v":0},{"$f":"'Future Monthly Zonal Charges'!AW61-'Current Monthly Zonal Charges'!AW61","v":0},{"$f":"'Future Monthly Zonal Charges'!AW61-'Current Monthly Zonal Charges'!AW61","v":0},{"$f":"'Future Monthly Zonal Charges'!AY61-'Current Monthly Zonal Charges'!AY61","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ61-'Current Monthly Zonal Charges'!AZ61","v":0},{"$f":"'Future Monthly Zonal Charges'!BA61-'Current Monthly Zonal Charges'!BA61","v":0},{"$f":"'Future Monthly Zonal Charges'!BB61-'Current Monthly Zonal Charges'!BB61","v":0},{"$f":"'Future Monthly Zonal Charges'!BC61-'Current Monthly Zonal Charges'!BC61","v":-3.8126355517160149E-2},{"$f":"'Future Monthly Zonal Charges'!BD61-'Current Monthly Zonal Charges'!BD61","v":0}]
[{"$f":"'Upgrade Information'!B62","v":"b0064"},{"$f":"'Projected Revenue Requirements'!C62","v":"PSEG"},{"$f":"'Upgrade Information'!E62","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D62=\"\",\"\",'Upgrade Information'!D62)","v":"2006-05-11"},{"$f":"'Current Monthly Zonal Charges'!E62","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E62","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F62","v":3118.2727430555556},{"$f":"'Future Monthly Zonal Charges'!F62","v":2731.4046136229313},-386.8681294326243,null,{"$f":"'Future Monthly Zonal Charges'!H62-'Current Monthly Zonal Charges'!H62","v":0},{"$f":"'Future Monthly Zonal Charges'!I62-'Current Monthly Zonal Charges'!I62","v":0},{"$f":"'Future Monthly Zonal Charges'!J62-'Current Monthly Zonal Charges'!J62","v":0},{"$f":"'Future Monthly Zonal Charges'!K62-'Current Monthly Zonal Charges'!K62","v":0},{"$f":"'Future Monthly Zonal Charges'!L62-'Current Monthly Zonal Charges'!L62","v":0},{"$f":"'Future Monthly Zonal Charges'!M62-'Current Monthly Zonal Charges'!M62","v":0},{"$f":"'Future Monthly Zonal Charges'!N62-'Current Monthly Zonal Charges'!N62","v":0},{"$f":"'Future Monthly Zonal Charges'!O62-'Current Monthly Zonal Charges'!O62","v":0},{"$f":"'Future Monthly Zonal Charges'!P62-'Current Monthly Zonal Charges'!P62","v":0},{"$f":"'Future Monthly Zonal Charges'!Q62-'Current Monthly Zonal Charges'!Q62","v":0},{"$f":"'Future Monthly Zonal Charges'!R62-'Current Monthly Zonal Charges'!R62","v":0},{"$f":"'Future Monthly Zonal Charges'!S62-'Current Monthly Zonal Charges'!S62","v":0},{"$f":"'Future Monthly Zonal Charges'!T62-'Current Monthly Zonal Charges'!T62","v":0},{"$f":"'Future Monthly Zonal Charges'!U62-'Current Monthly Zonal Charges'!U62","v":0},{"$f":"'Future Monthly Zonal Charges'!V62-'Current Monthly Zonal Charges'!V62","v":0},{"$f":"'Future Monthly Zonal Charges'!W62-'Current Monthly Zonal Charges'!W62","v":0},{"$f":"'Future Monthly Zonal Charges'!X62-'Current Monthly Zonal Charges'!X62","v":0},{"$f":"'Future Monthly Zonal Charges'!Y62-'Current Monthly Zonal Charges'!Y62","v":0},{"$f":"'Future Monthly Zonal Charges'!Z62-'Current Monthly Zonal Charges'!Z62","v":0},{"$f":"'Future Monthly Zonal Charges'!AA62-'Current Monthly Zonal Charges'!AA62","v":0},{"$f":"'Future Monthly Zonal Charges'!AB62-'Current Monthly Zonal Charges'!AB62","v":0},{"$f":"'Future Monthly Zonal Charges'!AC62-'Current Monthly Zonal Charges'!AC62","v":0},{"$f":"'Future Monthly Zonal Charges'!AD62-'Current Monthly Zonal Charges'!AD62","v":-386.8681294326243},{"$f":"'Future Monthly Zonal Charges'!AE62-'Current Monthly Zonal Charges'!AE62","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG62-'Current Monthly Zonal Charges'!AG62","v":0},{"$f":"'Future Monthly Zonal Charges'!AH62-'Current Monthly Zonal Charges'!AH62","v":0},{"$f":"'Future Monthly Zonal Charges'!AI62-'Current Monthly Zonal Charges'!AI62","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ62-'Current Monthly Zonal Charges'!AJ62","v":0},{"$f":"'Future Monthly Zonal Charges'!AK62-'Current Monthly Zonal Charges'!AK62","v":0},{"$f":"'Future Monthly Zonal Charges'!AL62-'Current Monthly Zonal Charges'!AL62","v":0},{"$f":"'Future Monthly Zonal Charges'!AM62-'Current Monthly Zonal Charges'!AM62","v":0},{"$f":"'Future Monthly Zonal Charges'!AN62-'Current Monthly Zonal Charges'!AN62","v":0},{"$f":"'Future Monthly Zonal Charges'!AO62-'Current Monthly Zonal Charges'!AO62","v":0},{"$f":"'Future Monthly Zonal Charges'!AP62-'Current Monthly Zonal Charges'!AP62","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ62-'Current Monthly Zonal Charges'!AQ62","v":0},{"$f":"'Future Monthly Zonal Charges'!AR62-'Current Monthly Zonal Charges'!AR62","v":0},{"$f":"'Future Monthly Zonal Charges'!AS62-'Current Monthly Zonal Charges'!AS62","v":0},{"$f":"'Future Monthly Zonal Charges'!AT62-'Current Monthly Zonal Charges'!AT62","v":0},{"$f":"'Future Monthly Zonal Charges'!AU62-'Current Monthly Zonal Charges'!AU62","v":0},{"$f":"'Future Monthly Zonal Charges'!AV62-'Current Monthly Zonal Charges'!AV62","v":0},{"$f":"'Future Monthly Zonal Charges'!AW62-'Current Monthly Zonal Charges'!AW62","v":0},{"$f":"'Future Monthly Zonal Charges'!AW62-'Current Monthly Zonal Charges'!AW62","v":0},{"$f":"'Future Monthly Zonal Charges'!AY62-'Current Monthly Zonal Charges'!AY62","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ62-'Current Monthly Zonal Charges'!AZ62","v":0},{"$f":"'Future Monthly Zonal Charges'!BA62-'Current Monthly Zonal Charges'!BA62","v":0},{"$f":"'Future Monthly Zonal Charges'!BB62-'Current Monthly Zonal Charges'!BB62","v":0},{"$f":"'Future Monthly Zonal Charges'!BC62-'Current Monthly Zonal Charges'!BC62","v":-3.8126355517160149E-2},{"$f":"'Future Monthly Zonal Charges'!BD62-'Current Monthly Zonal Charges'!BD62","v":0}]
[{"$f":"'Upgrade Information'!B63","v":"b0065"},{"$f":"'Projected Revenue Requirements'!C63","v":"PSEG"},{"$f":"'Upgrade Information'!E63","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D63=\"\",\"\",'Upgrade Information'!D63)","v":"2006-04-26"},{"$f":"'Current Monthly Zonal Charges'!E63","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E63","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F63","v":3111.8249408983452},{"$f":"'Future Monthly Zonal Charges'!F63","v":2724.9568114657209},-386.8681294326243,null,{"$f":"'Future Monthly Zonal Charges'!H63-'Current Monthly Zonal Charges'!H63","v":0},{"$f":"'Future Monthly Zonal Charges'!I63-'Current Monthly Zonal Charges'!I63","v":0},{"$f":"'Future Monthly Zonal Charges'!J63-'Current Monthly Zonal Charges'!J63","v":0},{"$f":"'Future Monthly Zonal Charges'!K63-'Current Monthly Zonal Charges'!K63","v":0},{"$f":"'Future Monthly Zonal Charges'!L63-'Current Monthly Zonal Charges'!L63","v":0},{"$f":"'Future Monthly Zonal Charges'!M63-'Current Monthly Zonal Charges'!M63","v":0},{"$f":"'Future Monthly Zonal Charges'!N63-'Current Monthly Zonal Charges'!N63","v":0},{"$f":"'Future Monthly Zonal Charges'!O63-'Current Monthly Zonal Charges'!O63","v":0},{"$f":"'Future Monthly Zonal Charges'!P63-'Current Monthly Zonal Charges'!P63","v":0},{"$f":"'Future Monthly Zonal Charges'!Q63-'Current Monthly Zonal Charges'!Q63","v":0},{"$f":"'Future Monthly Zonal Charges'!R63-'Current Monthly Zonal Charges'!R63","v":0},{"$f":"'Future Monthly Zonal Charges'!S63-'Current Monthly Zonal Charges'!S63","v":0},{"$f":"'Future Monthly Zonal Charges'!T63-'Current Monthly Zonal Charges'!T63","v":0},{"$f":"'Future Monthly Zonal Charges'!U63-'Current Monthly Zonal Charges'!U63","v":0},{"$f":"'Future Monthly Zonal Charges'!V63-'Current Monthly Zonal Charges'!V63","v":0},{"$f":"'Future Monthly Zonal Charges'!W63-'Current Monthly Zonal Charges'!W63","v":0},{"$f":"'Future Monthly Zonal Charges'!X63-'Current Monthly Zonal Charges'!X63","v":0},{"$f":"'Future Monthly Zonal Charges'!Y63-'Current Monthly Zonal Charges'!Y63","v":0},{"$f":"'Future Monthly Zonal Charges'!Z63-'Current Monthly Zonal Charges'!Z63","v":0},{"$f":"'Future Monthly Zonal Charges'!AA63-'Current Monthly Zonal Charges'!AA63","v":0},{"$f":"'Future Monthly Zonal Charges'!AB63-'Current Monthly Zonal Charges'!AB63","v":0},{"$f":"'Future Monthly Zonal Charges'!AC63-'Current Monthly Zonal Charges'!AC63","v":0},{"$f":"'Future Monthly Zonal Charges'!AD63-'Current Monthly Zonal Charges'!AD63","v":-386.8681294326243},{"$f":"'Future Monthly Zonal Charges'!AE63-'Current Monthly Zonal Charges'!AE63","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG63-'Current Monthly Zonal Charges'!AG63","v":0},{"$f":"'Future Monthly Zonal Charges'!AH63-'Current Monthly Zonal Charges'!AH63","v":0},{"$f":"'Future Monthly Zonal Charges'!AI63-'Current Monthly Zonal Charges'!AI63","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ63-'Current Monthly Zonal Charges'!AJ63","v":0},{"$f":"'Future Monthly Zonal Charges'!AK63-'Current Monthly Zonal Charges'!AK63","v":0},{"$f":"'Future Monthly Zonal Charges'!AL63-'Current Monthly Zonal Charges'!AL63","v":0},{"$f":"'Future Monthly Zonal Charges'!AM63-'Current Monthly Zonal Charges'!AM63","v":0},{"$f":"'Future Monthly Zonal Charges'!AN63-'Current Monthly Zonal Charges'!AN63","v":0},{"$f":"'Future Monthly Zonal Charges'!AO63-'Current Monthly Zonal Charges'!AO63","v":0},{"$f":"'Future Monthly Zonal Charges'!AP63-'Current Monthly Zonal Charges'!AP63","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ63-'Current Monthly Zonal Charges'!AQ63","v":0},{"$f":"'Future Monthly Zonal Charges'!AR63-'Current Monthly Zonal Charges'!AR63","v":0},{"$f":"'Future Monthly Zonal Charges'!AS63-'Current Monthly Zonal Charges'!AS63","v":0},{"$f":"'Future Monthly Zonal Charges'!AT63-'Current Monthly Zonal Charges'!AT63","v":0},{"$f":"'Future Monthly Zonal Charges'!AU63-'Current Monthly Zonal Charges'!AU63","v":0},{"$f":"'Future Monthly Zonal Charges'!AV63-'Current Monthly Zonal Charges'!AV63","v":0},{"$f":"'Future Monthly Zonal Charges'!AW63-'Current Monthly Zonal Charges'!AW63","v":0},{"$f":"'Future Monthly Zonal Charges'!AW63-'Current Monthly Zonal Charges'!AW63","v":0},{"$f":"'Future Monthly Zonal Charges'!AY63-'Current Monthly Zonal Charges'!AY63","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ63-'Current Monthly Zonal Charges'!AZ63","v":0},{"$f":"'Future Monthly Zonal Charges'!BA63-'Current Monthly Zonal Charges'!BA63","v":0},{"$f":"'Future Monthly Zonal Charges'!BB63-'Current Monthly Zonal Charges'!BB63","v":0},{"$f":"'Future Monthly Zonal Charges'!BC63-'Current Monthly Zonal Charges'!BC63","v":-3.8126355517160204E-2},{"$f":"'Future Monthly Zonal Charges'!BD63-'Current Monthly Zonal Charges'!BD63","v":0}]
[{"$f":"'Upgrade Information'!B64","v":"b0066"},{"$f":"'Projected Revenue Requirements'!C64","v":"PSEG"},{"$f":"'Upgrade Information'!E64","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D64=\"\",\"\",'Upgrade Information'!D64)","v":"2007-02-02"},{"$f":"'Current Monthly Zonal Charges'!E64","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E64","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F64","v":3176.3029624704491},{"$f":"'Future Monthly Zonal Charges'!F64","v":2789.4348330378248},-386.8681294326243,null,{"$f":"'Future Monthly Zonal Charges'!H64-'Current Monthly Zonal Charges'!H64","v":0},{"$f":"'Future Monthly Zonal Charges'!I64-'Current Monthly Zonal Charges'!I64","v":0},{"$f":"'Future Monthly Zonal Charges'!J64-'Current Monthly Zonal Charges'!J64","v":0},{"$f":"'Future Monthly Zonal Charges'!K64-'Current Monthly Zonal Charges'!K64","v":0},{"$f":"'Future Monthly Zonal Charges'!L64-'Current Monthly Zonal Charges'!L64","v":0},{"$f":"'Future Monthly Zonal Charges'!M64-'Current Monthly Zonal Charges'!M64","v":0},{"$f":"'Future Monthly Zonal Charges'!N64-'Current Monthly Zonal Charges'!N64","v":0},{"$f":"'Future Monthly Zonal Charges'!O64-'Current Monthly Zonal Charges'!O64","v":0},{"$f":"'Future Monthly Zonal Charges'!P64-'Current Monthly Zonal Charges'!P64","v":0},{"$f":"'Future Monthly Zonal Charges'!Q64-'Current Monthly Zonal Charges'!Q64","v":0},{"$f":"'Future Monthly Zonal Charges'!R64-'Current Monthly Zonal Charges'!R64","v":0},{"$f":"'Future Monthly Zonal Charges'!S64-'Current Monthly Zonal Charges'!S64","v":0},{"$f":"'Future Monthly Zonal Charges'!T64-'Current Monthly Zonal Charges'!T64","v":0},{"$f":"'Future Monthly Zonal Charges'!U64-'Current Monthly Zonal Charges'!U64","v":0},{"$f":"'Future Monthly Zonal Charges'!V64-'Current Monthly Zonal Charges'!V64","v":0},{"$f":"'Future Monthly Zonal Charges'!W64-'Current Monthly Zonal Charges'!W64","v":0},{"$f":"'Future Monthly Zonal Charges'!X64-'Current Monthly Zonal Charges'!X64","v":0},{"$f":"'Future Monthly Zonal Charges'!Y64-'Current Monthly Zonal Charges'!Y64","v":0},{"$f":"'Future Monthly Zonal Charges'!Z64-'Current Monthly Zonal Charges'!Z64","v":0},{"$f":"'Future Monthly Zonal Charges'!AA64-'Current Monthly Zonal Charges'!AA64","v":0},{"$f":"'Future Monthly Zonal Charges'!AB64-'Current Monthly Zonal Charges'!AB64","v":0},{"$f":"'Future Monthly Zonal Charges'!AC64-'Current Monthly Zonal Charges'!AC64","v":0},{"$f":"'Future Monthly Zonal Charges'!AD64-'Current Monthly Zonal Charges'!AD64","v":-386.8681294326243},{"$f":"'Future Monthly Zonal Charges'!AE64-'Current Monthly Zonal Charges'!AE64","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG64-'Current Monthly Zonal Charges'!AG64","v":0},{"$f":"'Future Monthly Zonal Charges'!AH64-'Current Monthly Zonal Charges'!AH64","v":0},{"$f":"'Future Monthly Zonal Charges'!AI64-'Current Monthly Zonal Charges'!AI64","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ64-'Current Monthly Zonal Charges'!AJ64","v":0},{"$f":"'Future Monthly Zonal Charges'!AK64-'Current Monthly Zonal Charges'!AK64","v":0},{"$f":"'Future Monthly Zonal Charges'!AL64-'Current Monthly Zonal Charges'!AL64","v":0},{"$f":"'Future Monthly Zonal Charges'!AM64-'Current Monthly Zonal Charges'!AM64","v":0},{"$f":"'Future Monthly Zonal Charges'!AN64-'Current Monthly Zonal Charges'!AN64","v":0},{"$f":"'Future Monthly Zonal Charges'!AO64-'Current Monthly Zonal Charges'!AO64","v":0},{"$f":"'Future Monthly Zonal Charges'!AP64-'Current Monthly Zonal Charges'!AP64","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ64-'Current Monthly Zonal Charges'!AQ64","v":0},{"$f":"'Future Monthly Zonal Charges'!AR64-'Current Monthly Zonal Charges'!AR64","v":0},{"$f":"'Future Monthly Zonal Charges'!AS64-'Current Monthly Zonal Charges'!AS64","v":0},{"$f":"'Future Monthly Zonal Charges'!AT64-'Current Monthly Zonal Charges'!AT64","v":0},{"$f":"'Future Monthly Zonal Charges'!AU64-'Current Monthly Zonal Charges'!AU64","v":0},{"$f":"'Future Monthly Zonal Charges'!AV64-'Current Monthly Zonal Charges'!AV64","v":0},{"$f":"'Future Monthly Zonal Charges'!AW64-'Current Monthly Zonal Charges'!AW64","v":0},{"$f":"'Future Monthly Zonal Charges'!AW64-'Current Monthly Zonal Charges'!AW64","v":0},{"$f":"'Future Monthly Zonal Charges'!AY64-'Current Monthly Zonal Charges'!AY64","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ64-'Current Monthly Zonal Charges'!AZ64","v":0},{"$f":"'Future Monthly Zonal Charges'!BA64-'Current Monthly Zonal Charges'!BA64","v":0},{"$f":"'Future Monthly Zonal Charges'!BB64-'Current Monthly Zonal Charges'!BB64","v":0},{"$f":"'Future Monthly Zonal Charges'!BC64-'Current Monthly Zonal Charges'!BC64","v":-3.8126355517160149E-2},{"$f":"'Future Monthly Zonal Charges'!BD64-'Current Monthly Zonal Charges'!BD64","v":0}]
[{"$f":"'Upgrade Information'!B65","v":"b0067"},{"$f":"'Projected Revenue Requirements'!C65","v":"ME"},{"$f":"'Upgrade Information'!E65","v":1.4999999999999999E-2},{"$f":"IF('Upgrade Information'!D65=\"\",\"\",'Upgrade Information'!D65)","v":"2004-12-31"},{"$f":"'Current Monthly Zonal Charges'!E65","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E65","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F65","v":125.57400997253787},{"$f":"'Future Monthly Zonal Charges'!F65","v":106.98146381961317},-18.592546152924697,null,{"$f":"'Future Monthly Zonal Charges'!H65-'Current Monthly Zonal Charges'!H65","v":0},{"$f":"'Future Monthly Zonal Charges'!I65-'Current Monthly Zonal Charges'!I65","v":0},{"$f":"'Future Monthly Zonal Charges'!J65-'Current Monthly Zonal Charges'!J65","v":0},{"$f":"'Future Monthly Zonal Charges'!K65-'Current Monthly Zonal Charges'!K65","v":0},{"$f":"'Future Monthly Zonal Charges'!L65-'Current Monthly Zonal Charges'!L65","v":0},{"$f":"'Future Monthly Zonal Charges'!M65-'Current Monthly Zonal Charges'!M65","v":0},{"$f":"'Future Monthly Zonal Charges'!N65-'Current Monthly Zonal Charges'!N65","v":0},{"$f":"'Future Monthly Zonal Charges'!O65-'Current Monthly Zonal Charges'!O65","v":0},{"$f":"'Future Monthly Zonal Charges'!P65-'Current Monthly Zonal Charges'!P65","v":0},{"$f":"'Future Monthly Zonal Charges'!Q65-'Current Monthly Zonal Charges'!Q65","v":0},{"$f":"'Future Monthly Zonal Charges'!R65-'Current Monthly Zonal Charges'!R65","v":0},{"$f":"'Future Monthly Zonal Charges'!S65-'Current Monthly Zonal Charges'!S65","v":0},{"$f":"'Future Monthly Zonal Charges'!T65-'Current Monthly Zonal Charges'!T65","v":0},{"$f":"'Future Monthly Zonal Charges'!U65-'Current Monthly Zonal Charges'!U65","v":0},{"$f":"'Future Monthly Zonal Charges'!V65-'Current Monthly Zonal Charges'!V65","v":0},{"$f":"'Future Monthly Zonal Charges'!W65-'Current Monthly Zonal Charges'!W65","v":-18.592546152924697},{"$f":"'Future Monthly Zonal Charges'!X65-'Current Monthly Zonal Charges'!X65","v":0},{"$f":"'Future Monthly Zonal Charges'!Y65-'Current Monthly Zonal Charges'!Y65","v":0},{"$f":"'Future Monthly Zonal Charges'!Z65-'Current Monthly Zonal Charges'!Z65","v":0},{"$f":"'Future Monthly Zonal Charges'!AA65-'Current Monthly Zonal Charges'!AA65","v":0},{"$f":"'Future Monthly Zonal Charges'!AB65-'Current Monthly Zonal Charges'!AB65","v":0},{"$f":"'Future Monthly Zonal Charges'!AC65-'Current Monthly Zonal Charges'!AC65","v":0},{"$f":"'Future Monthly Zonal Charges'!AD65-'Current Monthly Zonal Charges'!AD65","v":0},{"$f":"'Future Monthly Zonal Charges'!AE65-'Current Monthly Zonal Charges'!AE65","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG65-'Current Monthly Zonal Charges'!AG65","v":0},{"$f":"'Future Monthly Zonal Charges'!AH65-'Current Monthly Zonal Charges'!AH65","v":0},{"$f":"'Future Monthly Zonal Charges'!AI65-'Current Monthly Zonal Charges'!AI65","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ65-'Current Monthly Zonal Charges'!AJ65","v":0},{"$f":"'Future Monthly Zonal Charges'!AK65-'Current Monthly Zonal Charges'!AK65","v":0},{"$f":"'Future Monthly Zonal Charges'!AL65-'Current Monthly Zonal Charges'!AL65","v":0},{"$f":"'Future Monthly Zonal Charges'!AM65-'Current Monthly Zonal Charges'!AM65","v":0},{"$f":"'Future Monthly Zonal Charges'!AN65-'Current Monthly Zonal Charges'!AN65","v":0},{"$f":"'Future Monthly Zonal Charges'!AO65-'Current Monthly Zonal Charges'!AO65","v":0},{"$f":"'Future Monthly Zonal Charges'!AP65-'Current Monthly Zonal Charges'!AP65","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ65-'Current Monthly Zonal Charges'!AQ65","v":0},{"$f":"'Future Monthly Zonal Charges'!AR65-'Current Monthly Zonal Charges'!AR65","v":0},{"$f":"'Future Monthly Zonal Charges'!AS65-'Current Monthly Zonal Charges'!AS65","v":0},{"$f":"'Future Monthly Zonal Charges'!AT65-'Current Monthly Zonal Charges'!AT65","v":0},{"$f":"'Future Monthly Zonal Charges'!AU65-'Current Monthly Zonal Charges'!AU65","v":0},{"$f":"'Future Monthly Zonal Charges'!AV65-'Current Monthly Zonal Charges'!AV65","v":-6.1538232393091377E-3},{"$f":"'Future Monthly Zonal Charges'!AW65-'Current Monthly Zonal Charges'!AW65","v":0},{"$f":"'Future Monthly Zonal Charges'!AW65-'Current Monthly Zonal Charges'!AW65","v":0},{"$f":"'Future Monthly Zonal Charges'!AY65-'Current Monthly Zonal Charges'!AY65","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ65-'Current Monthly Zonal Charges'!AZ65","v":0},{"$f":"'Future Monthly Zonal Charges'!BA65-'Current Monthly Zonal Charges'!BA65","v":0},{"$f":"'Future Monthly Zonal Charges'!BB65-'Current Monthly Zonal Charges'!BB65","v":0},{"$f":"'Future Monthly Zonal Charges'!BC65-'Current Monthly Zonal Charges'!BC65","v":0},{"$f":"'Future Monthly Zonal Charges'!BD65-'Current Monthly Zonal Charges'!BD65","v":0}]
[{"$f":"'Upgrade Information'!B66","v":"b0069"},{"$f":"'Projected Revenue Requirements'!C66","v":"PENELEC"},{"$f":"'Upgrade Information'!E66","v":0.1},{"$f":"IF('Upgrade Information'!D66=\"\",\"\",'Upgrade Information'!D66)","v":"2007-04-27"},{"$f":"'Current Monthly Zonal Charges'!E66","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E66","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F66","v":895.00354340379602},{"$f":"'Future Monthly Zonal Charges'!F66","v":771.05323571763131},-123.95030768616471,null,{"$f":"'Future Monthly Zonal Charges'!H66-'Current Monthly Zonal Charges'!H66","v":0},{"$f":"'Future Monthly Zonal Charges'!I66-'Current Monthly Zonal Charges'!I66","v":0},{"$f":"'Future Monthly Zonal Charges'!J66-'Current Monthly Zonal Charges'!J66","v":0},{"$f":"'Future Monthly Zonal Charges'!K66-'Current Monthly Zonal Charges'!K66","v":0},{"$f":"'Future Monthly Zonal Charges'!L66-'Current Monthly Zonal Charges'!L66","v":0},{"$f":"'Future Monthly Zonal Charges'!M66-'Current Monthly Zonal Charges'!M66","v":0},{"$f":"'Future Monthly Zonal Charges'!N66-'Current Monthly Zonal Charges'!N66","v":0},{"$f":"'Future Monthly Zonal Charges'!O66-'Current Monthly Zonal Charges'!O66","v":0},{"$f":"'Future Monthly Zonal Charges'!P66-'Current Monthly Zonal Charges'!P66","v":0},{"$f":"'Future Monthly Zonal Charges'!Q66-'Current Monthly Zonal Charges'!Q66","v":0},{"$f":"'Future Monthly Zonal Charges'!R66-'Current Monthly Zonal Charges'!R66","v":0},{"$f":"'Future Monthly Zonal Charges'!S66-'Current Monthly Zonal Charges'!S66","v":0},{"$f":"'Future Monthly Zonal Charges'!T66-'Current Monthly Zonal Charges'!T66","v":0},{"$f":"'Future Monthly Zonal Charges'!U66-'Current Monthly Zonal Charges'!U66","v":0},{"$f":"'Future Monthly Zonal Charges'!V66-'Current Monthly Zonal Charges'!V66","v":0},{"$f":"'Future Monthly Zonal Charges'!W66-'Current Monthly Zonal Charges'!W66","v":0},{"$f":"'Future Monthly Zonal Charges'!X66-'Current Monthly Zonal Charges'!X66","v":0},{"$f":"'Future Monthly Zonal Charges'!Y66-'Current Monthly Zonal Charges'!Y66","v":0},{"$f":"'Future Monthly Zonal Charges'!Z66-'Current Monthly Zonal Charges'!Z66","v":0},{"$f":"'Future Monthly Zonal Charges'!AA66-'Current Monthly Zonal Charges'!AA66","v":-123.95030768616471},{"$f":"'Future Monthly Zonal Charges'!AB66-'Current Monthly Zonal Charges'!AB66","v":0},{"$f":"'Future Monthly Zonal Charges'!AC66-'Current Monthly Zonal Charges'!AC66","v":0},{"$f":"'Future Monthly Zonal Charges'!AD66-'Current Monthly Zonal Charges'!AD66","v":0},{"$f":"'Future Monthly Zonal Charges'!AE66-'Current Monthly Zonal Charges'!AE66","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG66-'Current Monthly Zonal Charges'!AG66","v":0},{"$f":"'Future Monthly Zonal Charges'!AH66-'Current Monthly Zonal Charges'!AH66","v":0},{"$f":"'Future Monthly Zonal Charges'!AI66-'Current Monthly Zonal Charges'!AI66","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ66-'Current Monthly Zonal Charges'!AJ66","v":0},{"$f":"'Future Monthly Zonal Charges'!AK66-'Current Monthly Zonal Charges'!AK66","v":0},{"$f":"'Future Monthly Zonal Charges'!AL66-'Current Monthly Zonal Charges'!AL66","v":0},{"$f":"'Future Monthly Zonal Charges'!AM66-'Current Monthly Zonal Charges'!AM66","v":0},{"$f":"'Future Monthly Zonal Charges'!AN66-'Current Monthly Zonal Charges'!AN66","v":0},{"$f":"'Future Monthly Zonal Charges'!AO66-'Current Monthly Zonal Charges'!AO66","v":0},{"$f":"'Future Monthly Zonal Charges'!AP66-'Current Monthly Zonal Charges'!AP66","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ66-'Current Monthly Zonal Charges'!AQ66","v":0},{"$f":"'Future Monthly Zonal Charges'!AR66-'Current Monthly Zonal Charges'!AR66","v":0},{"$f":"'Future Monthly Zonal Charges'!AS66-'Current Monthly Zonal Charges'!AS66","v":0},{"$f":"'Future Monthly Zonal Charges'!AT66-'Current Monthly Zonal Charges'!AT66","v":0},{"$f":"'Future Monthly Zonal Charges'!AU66-'Current Monthly Zonal Charges'!AU66","v":0},{"$f":"'Future Monthly Zonal Charges'!AV66-'Current Monthly Zonal Charges'!AV66","v":0},{"$f":"'Future Monthly Zonal Charges'!AW66-'Current Monthly Zonal Charges'!AW66","v":0},{"$f":"'Future Monthly Zonal Charges'!AW66-'Current Monthly Zonal Charges'!AW66","v":0},{"$f":"'Future Monthly Zonal Charges'!AY66-'Current Monthly Zonal Charges'!AY66","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ66-'Current Monthly Zonal Charges'!AZ66","v":-4.3794052816367446E-2},{"$f":"'Future Monthly Zonal Charges'!BA66-'Current Monthly Zonal Charges'!BA66","v":0},{"$f":"'Future Monthly Zonal Charges'!BB66-'Current Monthly Zonal Charges'!BB66","v":0},{"$f":"'Future Monthly Zonal Charges'!BC66-'Current Monthly Zonal Charges'!BC66","v":0},{"$f":"'Future Monthly Zonal Charges'!BD66-'Current Monthly Zonal Charges'!BD66","v":0}]
[{"$f":"'Upgrade Information'!B67","v":"b0071"},{"$f":"'Projected Revenue Requirements'!C67","v":"PSEG"},{"$f":"'Upgrade Information'!E67","v":4.5},{"$f":"IF('Upgrade Information'!D67=\"\",\"\",'Upgrade Information'!D67)","v":"2008-07-14"},{"$f":"'Current Monthly Zonal Charges'!E67","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E67","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F67","v":31129.726728723403},{"$f":"'Future Monthly Zonal Charges'!F67","v":27464.660239361703},-3665.0664893616995,null,{"$f":"'Future Monthly Zonal Charges'!H67-'Current Monthly Zonal Charges'!H67","v":0},{"$f":"'Future Monthly Zonal Charges'!I67-'Current Monthly Zonal Charges'!I67","v":0},{"$f":"'Future Monthly Zonal Charges'!J67-'Current Monthly Zonal Charges'!J67","v":0},{"$f":"'Future Monthly Zonal Charges'!K67-'Current Monthly Zonal Charges'!K67","v":0},{"$f":"'Future Monthly Zonal Charges'!L67-'Current Monthly Zonal Charges'!L67","v":0},{"$f":"'Future Monthly Zonal Charges'!M67-'Current Monthly Zonal Charges'!M67","v":0},{"$f":"'Future Monthly Zonal Charges'!N67-'Current Monthly Zonal Charges'!N67","v":0},{"$f":"'Future Monthly Zonal Charges'!O67-'Current Monthly Zonal Charges'!O67","v":0},{"$f":"'Future Monthly Zonal Charges'!P67-'Current Monthly Zonal Charges'!P67","v":0},{"$f":"'Future Monthly Zonal Charges'!Q67-'Current Monthly Zonal Charges'!Q67","v":0},{"$f":"'Future Monthly Zonal Charges'!R67-'Current Monthly Zonal Charges'!R67","v":0},{"$f":"'Future Monthly Zonal Charges'!S67-'Current Monthly Zonal Charges'!S67","v":0},{"$f":"'Future Monthly Zonal Charges'!T67-'Current Monthly Zonal Charges'!T67","v":0},{"$f":"'Future Monthly Zonal Charges'!U67-'Current Monthly Zonal Charges'!U67","v":0},{"$f":"'Future Monthly Zonal Charges'!V67-'Current Monthly Zonal Charges'!V67","v":0},{"$f":"'Future Monthly Zonal Charges'!W67-'Current Monthly Zonal Charges'!W67","v":0},{"$f":"'Future Monthly Zonal Charges'!X67-'Current Monthly Zonal Charges'!X67","v":0},{"$f":"'Future Monthly Zonal Charges'!Y67-'Current Monthly Zonal Charges'!Y67","v":0},{"$f":"'Future Monthly Zonal Charges'!Z67-'Current Monthly Zonal Charges'!Z67","v":0},{"$f":"'Future Monthly Zonal Charges'!AA67-'Current Monthly Zonal Charges'!AA67","v":0},{"$f":"'Future Monthly Zonal Charges'!AB67-'Current Monthly Zonal Charges'!AB67","v":0},{"$f":"'Future Monthly Zonal Charges'!AC67-'Current Monthly Zonal Charges'!AC67","v":0},{"$f":"'Future Monthly Zonal Charges'!AD67-'Current Monthly Zonal Charges'!AD67","v":-3665.0664893616995},{"$f":"'Future Monthly Zonal Charges'!AE67-'Current Monthly Zonal Charges'!AE67","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG67-'Current Monthly Zonal Charges'!AG67","v":0},{"$f":"'Future Monthly Zonal Charges'!AH67-'Current Monthly Zonal Charges'!AH67","v":0},{"$f":"'Future Monthly Zonal Charges'!AI67-'Current Monthly Zonal Charges'!AI67","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ67-'Current Monthly Zonal Charges'!AJ67","v":0},{"$f":"'Future Monthly Zonal Charges'!AK67-'Current Monthly Zonal Charges'!AK67","v":0},{"$f":"'Future Monthly Zonal Charges'!AL67-'Current Monthly Zonal Charges'!AL67","v":0},{"$f":"'Future Monthly Zonal Charges'!AM67-'Current Monthly Zonal Charges'!AM67","v":0},{"$f":"'Future Monthly Zonal Charges'!AN67-'Current Monthly Zonal Charges'!AN67","v":0},{"$f":"'Future Monthly Zonal Charges'!AO67-'Current Monthly Zonal Charges'!AO67","v":0},{"$f":"'Future Monthly Zonal Charges'!AP67-'Current Monthly Zonal Charges'!AP67","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ67-'Current Monthly Zonal Charges'!AQ67","v":0},{"$f":"'Future Monthly Zonal Charges'!AR67-'Current Monthly Zonal Charges'!AR67","v":0},{"$f":"'Future Monthly Zonal Charges'!AS67-'Current Monthly Zonal Charges'!AS67","v":0},{"$f":"'Future Monthly Zonal Charges'!AT67-'Current Monthly Zonal Charges'!AT67","v":0},{"$f":"'Future Monthly Zonal Charges'!AU67-'Current Monthly Zonal Charges'!AU67","v":0},{"$f":"'Future Monthly Zonal Charges'!AV67-'Current Monthly Zonal Charges'!AV67","v":0},{"$f":"'Future Monthly Zonal Charges'!AW67-'Current Monthly Zonal Charges'!AW67","v":0},{"$f":"'Future Monthly Zonal Charges'!AW67-'Current Monthly Zonal Charges'!AW67","v":0},{"$f":"'Future Monthly Zonal Charges'!AY67-'Current Monthly Zonal Charges'!AY67","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ67-'Current Monthly Zonal Charges'!AZ67","v":0},{"$f":"'Future Monthly Zonal Charges'!BA67-'Current Monthly Zonal Charges'!BA67","v":0},{"$f":"'Future Monthly Zonal Charges'!BB67-'Current Monthly Zonal Charges'!BB67","v":0},{"$f":"'Future Monthly Zonal Charges'!BC67-'Current Monthly Zonal Charges'!BC67","v":-0.36119705226783294},{"$f":"'Future Monthly Zonal Charges'!BD67-'Current Monthly Zonal Charges'!BD67","v":0}]
[{"$f":"'Upgrade Information'!B68","v":"b0073"},{"$f":"'Projected Revenue Requirements'!C68","v":"PSEG"},{"$f":"'Upgrade Information'!E68","v":0.2},{"$f":"IF('Upgrade Information'!D68=\"\",\"\",'Upgrade Information'!D68)","v":"2013-03-05"},{"$f":"'Current Monthly Zonal Charges'!E68","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E68","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F68","v":1535.5757978723402},{"$f":"'Future Monthly Zonal Charges'!F68","v":1372.683953900709},-162.89184397163126,null,{"$f":"'Future Monthly Zonal Charges'!H68-'Current Monthly Zonal Charges'!H68","v":0},{"$f":"'Future Monthly Zonal Charges'!I68-'Current Monthly Zonal Charges'!I68","v":0},{"$f":"'Future Monthly Zonal Charges'!J68-'Current Monthly Zonal Charges'!J68","v":0},{"$f":"'Future Monthly Zonal Charges'!K68-'Current Monthly Zonal Charges'!K68","v":0},{"$f":"'Future Monthly Zonal Charges'!L68-'Current Monthly Zonal Charges'!L68","v":0},{"$f":"'Future Monthly Zonal Charges'!M68-'Current Monthly Zonal Charges'!M68","v":0},{"$f":"'Future Monthly Zonal Charges'!N68-'Current Monthly Zonal Charges'!N68","v":0},{"$f":"'Future Monthly Zonal Charges'!O68-'Current Monthly Zonal Charges'!O68","v":0},{"$f":"'Future Monthly Zonal Charges'!P68-'Current Monthly Zonal Charges'!P68","v":0},{"$f":"'Future Monthly Zonal Charges'!Q68-'Current Monthly Zonal Charges'!Q68","v":0},{"$f":"'Future Monthly Zonal Charges'!R68-'Current Monthly Zonal Charges'!R68","v":0},{"$f":"'Future Monthly Zonal Charges'!S68-'Current Monthly Zonal Charges'!S68","v":0},{"$f":"'Future Monthly Zonal Charges'!T68-'Current Monthly Zonal Charges'!T68","v":0},{"$f":"'Future Monthly Zonal Charges'!U68-'Current Monthly Zonal Charges'!U68","v":0},{"$f":"'Future Monthly Zonal Charges'!V68-'Current Monthly Zonal Charges'!V68","v":0},{"$f":"'Future Monthly Zonal Charges'!W68-'Current Monthly Zonal Charges'!W68","v":0},{"$f":"'Future Monthly Zonal Charges'!X68-'Current Monthly Zonal Charges'!X68","v":0},{"$f":"'Future Monthly Zonal Charges'!Y68-'Current Monthly Zonal Charges'!Y68","v":0},{"$f":"'Future Monthly Zonal Charges'!Z68-'Current Monthly Zonal Charges'!Z68","v":0},{"$f":"'Future Monthly Zonal Charges'!AA68-'Current Monthly Zonal Charges'!AA68","v":0},{"$f":"'Future Monthly Zonal Charges'!AB68-'Current Monthly Zonal Charges'!AB68","v":0},{"$f":"'Future Monthly Zonal Charges'!AC68-'Current Monthly Zonal Charges'!AC68","v":0},{"$f":"'Future Monthly Zonal Charges'!AD68-'Current Monthly Zonal Charges'!AD68","v":-162.89184397163126},{"$f":"'Future Monthly Zonal Charges'!AE68-'Current Monthly Zonal Charges'!AE68","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG68-'Current Monthly Zonal Charges'!AG68","v":0},{"$f":"'Future Monthly Zonal Charges'!AH68-'Current Monthly Zonal Charges'!AH68","v":0},{"$f":"'Future Monthly Zonal Charges'!AI68-'Current Monthly Zonal Charges'!AI68","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ68-'Current Monthly Zonal Charges'!AJ68","v":0},{"$f":"'Future Monthly Zonal Charges'!AK68-'Current Monthly Zonal Charges'!AK68","v":0},{"$f":"'Future Monthly Zonal Charges'!AL68-'Current Monthly Zonal Charges'!AL68","v":0},{"$f":"'Future Monthly Zonal Charges'!AM68-'Current Monthly Zonal Charges'!AM68","v":0},{"$f":"'Future Monthly Zonal Charges'!AN68-'Current Monthly Zonal Charges'!AN68","v":0},{"$f":"'Future Monthly Zonal Charges'!AO68-'Current Monthly Zonal Charges'!AO68","v":0},{"$f":"'Future Monthly Zonal Charges'!AP68-'Current Monthly Zonal Charges'!AP68","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ68-'Current Monthly Zonal Charges'!AQ68","v":0},{"$f":"'Future Monthly Zonal Charges'!AR68-'Current Monthly Zonal Charges'!AR68","v":0},{"$f":"'Future Monthly Zonal Charges'!AS68-'Current Monthly Zonal Charges'!AS68","v":0},{"$f":"'Future Monthly Zonal Charges'!AT68-'Current Monthly Zonal Charges'!AT68","v":0},{"$f":"'Future Monthly Zonal Charges'!AU68-'Current Monthly Zonal Charges'!AU68","v":0},{"$f":"'Future Monthly Zonal Charges'!AV68-'Current Monthly Zonal Charges'!AV68","v":0},{"$f":"'Future Monthly Zonal Charges'!AW68-'Current Monthly Zonal Charges'!AW68","v":0},{"$f":"'Future Monthly Zonal Charges'!AW68-'Current Monthly Zonal Charges'!AW68","v":0},{"$f":"'Future Monthly Zonal Charges'!AY68-'Current Monthly Zonal Charges'!AY68","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ68-'Current Monthly Zonal Charges'!AZ68","v":0},{"$f":"'Future Monthly Zonal Charges'!BA68-'Current Monthly Zonal Charges'!BA68","v":0},{"$f":"'Future Monthly Zonal Charges'!BB68-'Current Monthly Zonal Charges'!BB68","v":0},{"$f":"'Future Monthly Zonal Charges'!BC68-'Current Monthly Zonal Charges'!BC68","v":-1.6053202323014798E-2},{"$f":"'Future Monthly Zonal Charges'!BD68-'Current Monthly Zonal Charges'!BD68","v":0}]
[{"$f":"'Upgrade Information'!B69","v":"b0074"},{"$f":"'Projected Revenue Requirements'!C69","v":"PPL"},{"$f":"'Upgrade Information'!E69","v":48.268000000000001},{"$f":"IF('Upgrade Information'!D69=\"\",\"\",'Upgrade Information'!D69)","v":"2008-05-02"},{"$f":"'Current Monthly Zonal Charges'!E69","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E69","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F69","v":335527.82724272489},{"$f":"'Future Monthly Zonal Charges'!F69","v":290147.76680621691},-45380.060436507978,null,{"$f":"'Future Monthly Zonal Charges'!H69-'Current Monthly Zonal Charges'!H69","v":0},{"$f":"'Future Monthly Zonal Charges'!I69-'Current Monthly Zonal Charges'!I69","v":0},{"$f":"'Future Monthly Zonal Charges'!J69-'Current Monthly Zonal Charges'!J69","v":0},{"$f":"'Future Monthly Zonal Charges'!K69-'Current Monthly Zonal Charges'!K69","v":0},{"$f":"'Future Monthly Zonal Charges'!L69-'Current Monthly Zonal Charges'!L69","v":0},{"$f":"'Future Monthly Zonal Charges'!M69-'Current Monthly Zonal Charges'!M69","v":0},{"$f":"'Future Monthly Zonal Charges'!N69-'Current Monthly Zonal Charges'!N69","v":0},{"$f":"'Future Monthly Zonal Charges'!O69-'Current Monthly Zonal Charges'!O69","v":0},{"$f":"'Future Monthly Zonal Charges'!P69-'Current Monthly Zonal Charges'!P69","v":0},{"$f":"'Future Monthly Zonal Charges'!Q69-'Current Monthly Zonal Charges'!Q69","v":0},{"$f":"'Future Monthly Zonal Charges'!R69-'Current Monthly Zonal Charges'!R69","v":0},{"$f":"'Future Monthly Zonal Charges'!S69-'Current Monthly Zonal Charges'!S69","v":0},{"$f":"'Future Monthly Zonal Charges'!T69-'Current Monthly Zonal Charges'!T69","v":0},{"$f":"'Future Monthly Zonal Charges'!U69-'Current Monthly Zonal Charges'!U69","v":0},{"$f":"'Future Monthly Zonal Charges'!V69-'Current Monthly Zonal Charges'!V69","v":0},{"$f":"'Future Monthly Zonal Charges'!W69-'Current Monthly Zonal Charges'!W69","v":0},{"$f":"'Future Monthly Zonal Charges'!X69-'Current Monthly Zonal Charges'!X69","v":0},{"$f":"'Future Monthly Zonal Charges'!Y69-'Current Monthly Zonal Charges'!Y69","v":0},{"$f":"'Future Monthly Zonal Charges'!Z69-'Current Monthly Zonal Charges'!Z69","v":0},{"$f":"'Future Monthly Zonal Charges'!AA69-'Current Monthly Zonal Charges'!AA69","v":0},{"$f":"'Future Monthly Zonal Charges'!AB69-'Current Monthly Zonal Charges'!AB69","v":0},{"$f":"'Future Monthly Zonal Charges'!AC69-'Current Monthly Zonal Charges'!AC69","v":-45380.060436507978},{"$f":"'Future Monthly Zonal Charges'!AD69-'Current Monthly Zonal Charges'!AD69","v":0},{"$f":"'Future Monthly Zonal Charges'!AE69-'Current Monthly Zonal Charges'!AE69","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG69-'Current Monthly Zonal Charges'!AG69","v":0},{"$f":"'Future Monthly Zonal Charges'!AH69-'Current Monthly Zonal Charges'!AH69","v":0},{"$f":"'Future Monthly Zonal Charges'!AI69-'Current Monthly Zonal Charges'!AI69","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ69-'Current Monthly Zonal Charges'!AJ69","v":0},{"$f":"'Future Monthly Zonal Charges'!AK69-'Current Monthly Zonal Charges'!AK69","v":0},{"$f":"'Future Monthly Zonal Charges'!AL69-'Current Monthly Zonal Charges'!AL69","v":0},{"$f":"'Future Monthly Zonal Charges'!AM69-'Current Monthly Zonal Charges'!AM69","v":0},{"$f":"'Future Monthly Zonal Charges'!AN69-'Current Monthly Zonal Charges'!AN69","v":0},{"$f":"'Future Monthly Zonal Charges'!AO69-'Current Monthly Zonal Charges'!AO69","v":0},{"$f":"'Future Monthly Zonal Charges'!AP69-'Current Monthly Zonal Charges'!AP69","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ69-'Current Monthly Zonal Charges'!AQ69","v":0},{"$f":"'Future Monthly Zonal Charges'!AR69-'Current Monthly Zonal Charges'!AR69","v":0},{"$f":"'Future Monthly Zonal Charges'!AS69-'Current Monthly Zonal Charges'!AS69","v":0},{"$f":"'Future Monthly Zonal Charges'!AT69-'Current Monthly Zonal Charges'!AT69","v":0},{"$f":"'Future Monthly Zonal Charges'!AU69-'Current Monthly Zonal Charges'!AU69","v":0},{"$f":"'Future Monthly Zonal Charges'!AV69-'Current Monthly Zonal Charges'!AV69","v":0},{"$f":"'Future Monthly Zonal Charges'!AW69-'Current Monthly Zonal Charges'!AW69","v":0},{"$f":"'Future Monthly Zonal Charges'!AW69-'Current Monthly Zonal Charges'!AW69","v":0},{"$f":"'Future Monthly Zonal Charges'!AY69-'Current Monthly Zonal Charges'!AY69","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ69-'Current Monthly Zonal Charges'!AZ69","v":0},{"$f":"'Future Monthly Zonal Charges'!BA69-'Current Monthly Zonal Charges'!BA69","v":0},{"$f":"'Future Monthly Zonal Charges'!BB69-'Current Monthly Zonal Charges'!BB69","v":-6.0598857512095705},{"$f":"'Future Monthly Zonal Charges'!BC69-'Current Monthly Zonal Charges'!BC69","v":0},{"$f":"'Future Monthly Zonal Charges'!BD69-'Current Monthly Zonal Charges'!BD69","v":0}]
[{"$f":"'Upgrade Information'!B70","v":"b0076"},{"$f":"'Projected Revenue Requirements'!C70","v":"JCPL"},{"$f":"'Upgrade Information'!E70","v":0},{"$f":"IF('Upgrade Information'!D70=\"\",\"\",'Upgrade Information'!D70)","v":"2004-05-19"},{"$f":"'Current Monthly Zonal Charges'!E70","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E70","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F70","v":0},{"$f":"'Future Monthly Zonal Charges'!F70","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H70-'Current Monthly Zonal Charges'!H70","v":0},{"$f":"'Future Monthly Zonal Charges'!I70-'Current Monthly Zonal Charges'!I70","v":0},{"$f":"'Future Monthly Zonal Charges'!J70-'Current Monthly Zonal Charges'!J70","v":0},{"$f":"'Future Monthly Zonal Charges'!K70-'Current Monthly Zonal Charges'!K70","v":0},{"$f":"'Future Monthly Zonal Charges'!L70-'Current Monthly Zonal Charges'!L70","v":0},{"$f":"'Future Monthly Zonal Charges'!M70-'Current Monthly Zonal Charges'!M70","v":0},{"$f":"'Future Monthly Zonal Charges'!N70-'Current Monthly Zonal Charges'!N70","v":0},{"$f":"'Future Monthly Zonal Charges'!O70-'Current Monthly Zonal Charges'!O70","v":0},{"$f":"'Future Monthly Zonal Charges'!P70-'Current Monthly Zonal Charges'!P70","v":0},{"$f":"'Future Monthly Zonal Charges'!Q70-'Current Monthly Zonal Charges'!Q70","v":0},{"$f":"'Future Monthly Zonal Charges'!R70-'Current Monthly Zonal Charges'!R70","v":0},{"$f":"'Future Monthly Zonal Charges'!S70-'Current Monthly Zonal Charges'!S70","v":0},{"$f":"'Future Monthly Zonal Charges'!T70-'Current Monthly Zonal Charges'!T70","v":0},{"$f":"'Future Monthly Zonal Charges'!U70-'Current Monthly Zonal Charges'!U70","v":0},{"$f":"'Future Monthly Zonal Charges'!V70-'Current Monthly Zonal Charges'!V70","v":0},{"$f":"'Future Monthly Zonal Charges'!W70-'Current Monthly Zonal Charges'!W70","v":0},{"$f":"'Future Monthly Zonal Charges'!X70-'Current Monthly Zonal Charges'!X70","v":0},{"$f":"'Future Monthly Zonal Charges'!Y70-'Current Monthly Zonal Charges'!Y70","v":0},{"$f":"'Future Monthly Zonal Charges'!Z70-'Current Monthly Zonal Charges'!Z70","v":0},{"$f":"'Future Monthly Zonal Charges'!AA70-'Current Monthly Zonal Charges'!AA70","v":0},{"$f":"'Future Monthly Zonal Charges'!AB70-'Current Monthly Zonal Charges'!AB70","v":0},{"$f":"'Future Monthly Zonal Charges'!AC70-'Current Monthly Zonal Charges'!AC70","v":0},{"$f":"'Future Monthly Zonal Charges'!AD70-'Current Monthly Zonal Charges'!AD70","v":0},{"$f":"'Future Monthly Zonal Charges'!AE70-'Current Monthly Zonal Charges'!AE70","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG70-'Current Monthly Zonal Charges'!AG70","v":0},{"$f":"'Future Monthly Zonal Charges'!AH70-'Current Monthly Zonal Charges'!AH70","v":0},{"$f":"'Future Monthly Zonal Charges'!AI70-'Current Monthly Zonal Charges'!AI70","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ70-'Current Monthly Zonal Charges'!AJ70","v":0},{"$f":"'Future Monthly Zonal Charges'!AK70-'Current Monthly Zonal Charges'!AK70","v":0},{"$f":"'Future Monthly Zonal Charges'!AL70-'Current Monthly Zonal Charges'!AL70","v":0},{"$f":"'Future Monthly Zonal Charges'!AM70-'Current Monthly Zonal Charges'!AM70","v":0},{"$f":"'Future Monthly Zonal Charges'!AN70-'Current Monthly Zonal Charges'!AN70","v":0},{"$f":"'Future Monthly Zonal Charges'!AO70-'Current Monthly Zonal Charges'!AO70","v":0},{"$f":"'Future Monthly Zonal Charges'!AP70-'Current Monthly Zonal Charges'!AP70","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ70-'Current Monthly Zonal Charges'!AQ70","v":0},{"$f":"'Future Monthly Zonal Charges'!AR70-'Current Monthly Zonal Charges'!AR70","v":0},{"$f":"'Future Monthly Zonal Charges'!AS70-'Current Monthly Zonal Charges'!AS70","v":0},{"$f":"'Future Monthly Zonal Charges'!AT70-'Current Monthly Zonal Charges'!AT70","v":0},{"$f":"'Future Monthly Zonal Charges'!AU70-'Current Monthly Zonal Charges'!AU70","v":0},{"$f":"'Future Monthly Zonal Charges'!AV70-'Current Monthly Zonal Charges'!AV70","v":0},{"$f":"'Future Monthly Zonal Charges'!AW70-'Current Monthly Zonal Charges'!AW70","v":0},{"$f":"'Future Monthly Zonal Charges'!AW70-'Current Monthly Zonal Charges'!AW70","v":0},{"$f":"'Future Monthly Zonal Charges'!AY70-'Current Monthly Zonal Charges'!AY70","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ70-'Current Monthly Zonal Charges'!AZ70","v":0},{"$f":"'Future Monthly Zonal Charges'!BA70-'Current Monthly Zonal Charges'!BA70","v":0},{"$f":"'Future Monthly Zonal Charges'!BB70-'Current Monthly Zonal Charges'!BB70","v":0},{"$f":"'Future Monthly Zonal Charges'!BC70-'Current Monthly Zonal Charges'!BC70","v":0},{"$f":"'Future Monthly Zonal Charges'!BD70-'Current Monthly Zonal Charges'!BD70","v":0}]
[{"$f":"'Upgrade Information'!B71","v":"b0077"},{"$f":"'Projected Revenue Requirements'!C71","v":"JCPL"},{"$f":"'Upgrade Information'!E71","v":0},{"$f":"IF('Upgrade Information'!D71=\"\",\"\",'Upgrade Information'!D71)","v":"2004-05-27"},{"$f":"'Current Monthly Zonal Charges'!E71","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E71","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F71","v":0},{"$f":"'Future Monthly Zonal Charges'!F71","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H71-'Current Monthly Zonal Charges'!H71","v":0},{"$f":"'Future Monthly Zonal Charges'!I71-'Current Monthly Zonal Charges'!I71","v":0},{"$f":"'Future Monthly Zonal Charges'!J71-'Current Monthly Zonal Charges'!J71","v":0},{"$f":"'Future Monthly Zonal Charges'!K71-'Current Monthly Zonal Charges'!K71","v":0},{"$f":"'Future Monthly Zonal Charges'!L71-'Current Monthly Zonal Charges'!L71","v":0},{"$f":"'Future Monthly Zonal Charges'!M71-'Current Monthly Zonal Charges'!M71","v":0},{"$f":"'Future Monthly Zonal Charges'!N71-'Current Monthly Zonal Charges'!N71","v":0},{"$f":"'Future Monthly Zonal Charges'!O71-'Current Monthly Zonal Charges'!O71","v":0},{"$f":"'Future Monthly Zonal Charges'!P71-'Current Monthly Zonal Charges'!P71","v":0},{"$f":"'Future Monthly Zonal Charges'!Q71-'Current Monthly Zonal Charges'!Q71","v":0},{"$f":"'Future Monthly Zonal Charges'!R71-'Current Monthly Zonal Charges'!R71","v":0},{"$f":"'Future Monthly Zonal Charges'!S71-'Current Monthly Zonal Charges'!S71","v":0},{"$f":"'Future Monthly Zonal Charges'!T71-'Current Monthly Zonal Charges'!T71","v":0},{"$f":"'Future Monthly Zonal Charges'!U71-'Current Monthly Zonal Charges'!U71","v":0},{"$f":"'Future Monthly Zonal Charges'!V71-'Current Monthly Zonal Charges'!V71","v":0},{"$f":"'Future Monthly Zonal Charges'!W71-'Current Monthly Zonal Charges'!W71","v":0},{"$f":"'Future Monthly Zonal Charges'!X71-'Current Monthly Zonal Charges'!X71","v":0},{"$f":"'Future Monthly Zonal Charges'!Y71-'Current Monthly Zonal Charges'!Y71","v":0},{"$f":"'Future Monthly Zonal Charges'!Z71-'Current Monthly Zonal Charges'!Z71","v":0},{"$f":"'Future Monthly Zonal Charges'!AA71-'Current Monthly Zonal Charges'!AA71","v":0},{"$f":"'Future Monthly Zonal Charges'!AB71-'Current Monthly Zonal Charges'!AB71","v":0},{"$f":"'Future Monthly Zonal Charges'!AC71-'Current Monthly Zonal Charges'!AC71","v":0},{"$f":"'Future Monthly Zonal Charges'!AD71-'Current Monthly Zonal Charges'!AD71","v":0},{"$f":"'Future Monthly Zonal Charges'!AE71-'Current Monthly Zonal Charges'!AE71","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG71-'Current Monthly Zonal Charges'!AG71","v":0},{"$f":"'Future Monthly Zonal Charges'!AH71-'Current Monthly Zonal Charges'!AH71","v":0},{"$f":"'Future Monthly Zonal Charges'!AI71-'Current Monthly Zonal Charges'!AI71","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ71-'Current Monthly Zonal Charges'!AJ71","v":0},{"$f":"'Future Monthly Zonal Charges'!AK71-'Current Monthly Zonal Charges'!AK71","v":0},{"$f":"'Future Monthly Zonal Charges'!AL71-'Current Monthly Zonal Charges'!AL71","v":0},{"$f":"'Future Monthly Zonal Charges'!AM71-'Current Monthly Zonal Charges'!AM71","v":0},{"$f":"'Future Monthly Zonal Charges'!AN71-'Current Monthly Zonal Charges'!AN71","v":0},{"$f":"'Future Monthly Zonal Charges'!AO71-'Current Monthly Zonal Charges'!AO71","v":0},{"$f":"'Future Monthly Zonal Charges'!AP71-'Current Monthly Zonal Charges'!AP71","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ71-'Current Monthly Zonal Charges'!AQ71","v":0},{"$f":"'Future Monthly Zonal Charges'!AR71-'Current Monthly Zonal Charges'!AR71","v":0},{"$f":"'Future Monthly Zonal Charges'!AS71-'Current Monthly Zonal Charges'!AS71","v":0},{"$f":"'Future Monthly Zonal Charges'!AT71-'Current Monthly Zonal Charges'!AT71","v":0},{"$f":"'Future Monthly Zonal Charges'!AU71-'Current Monthly Zonal Charges'!AU71","v":0},{"$f":"'Future Monthly Zonal Charges'!AV71-'Current Monthly Zonal Charges'!AV71","v":0},{"$f":"'Future Monthly Zonal Charges'!AW71-'Current Monthly Zonal Charges'!AW71","v":0},{"$f":"'Future Monthly Zonal Charges'!AW71-'Current Monthly Zonal Charges'!AW71","v":0},{"$f":"'Future Monthly Zonal Charges'!AY71-'Current Monthly Zonal Charges'!AY71","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ71-'Current Monthly Zonal Charges'!AZ71","v":0},{"$f":"'Future Monthly Zonal Charges'!BA71-'Current Monthly Zonal Charges'!BA71","v":0},{"$f":"'Future Monthly Zonal Charges'!BB71-'Current Monthly Zonal Charges'!BB71","v":0},{"$f":"'Future Monthly Zonal Charges'!BC71-'Current Monthly Zonal Charges'!BC71","v":0},{"$f":"'Future Monthly Zonal Charges'!BD71-'Current Monthly Zonal Charges'!BD71","v":0}]
[{"$f":"'Upgrade Information'!B72","v":"b0078"},{"$f":"'Projected Revenue Requirements'!C72","v":"JCPL"},{"$f":"'Upgrade Information'!E72","v":0},{"$f":"IF('Upgrade Information'!D72=\"\",\"\",'Upgrade Information'!D72)","v":"2004-05-27"},{"$f":"'Current Monthly Zonal Charges'!E72","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E72","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F72","v":0},{"$f":"'Future Monthly Zonal Charges'!F72","v":0},{"$f":"H72-G72","v":0},null,{"$f":"'Future Monthly Zonal Charges'!H72-'Current Monthly Zonal Charges'!H72","v":0},{"$f":"'Future Monthly Zonal Charges'!I72-'Current Monthly Zonal Charges'!I72","v":0},{"$f":"'Future Monthly Zonal Charges'!J72-'Current Monthly Zonal Charges'!J72","v":0},{"$f":"'Future Monthly Zonal Charges'!K72-'Current Monthly Zonal Charges'!K72","v":0},{"$f":"'Future Monthly Zonal Charges'!L72-'Current Monthly Zonal Charges'!L72","v":0},{"$f":"'Future Monthly Zonal Charges'!M72-'Current Monthly Zonal Charges'!M72","v":0},{"$f":"'Future Monthly Zonal Charges'!N72-'Current Monthly Zonal Charges'!N72","v":0},{"$f":"'Future Monthly Zonal Charges'!O72-'Current Monthly Zonal Charges'!O72","v":0},{"$f":"'Future Monthly Zonal Charges'!P72-'Current Monthly Zonal Charges'!P72","v":0},{"$f":"'Future Monthly Zonal Charges'!Q72-'Current Monthly Zonal Charges'!Q72","v":0},{"$f":"'Future Monthly Zonal Charges'!R72-'Current Monthly Zonal Charges'!R72","v":0},{"$f":"'Future Monthly Zonal Charges'!S72-'Current Monthly Zonal Charges'!S72","v":0},{"$f":"'Future Monthly Zonal Charges'!T72-'Current Monthly Zonal Charges'!T72","v":0},{"$f":"'Future Monthly Zonal Charges'!U72-'Current Monthly Zonal Charges'!U72","v":0},{"$f":"'Future Monthly Zonal Charges'!V72-'Current Monthly Zonal Charges'!V72","v":0},{"$f":"'Future Monthly Zonal Charges'!W72-'Current Monthly Zonal Charges'!W72","v":0},{"$f":"'Future Monthly Zonal Charges'!X72-'Current Monthly Zonal Charges'!X72","v":0},{"$f":"'Future Monthly Zonal Charges'!Y72-'Current Monthly Zonal Charges'!Y72","v":0},{"$f":"'Future Monthly Zonal Charges'!Z72-'Current Monthly Zonal Charges'!Z72","v":0},{"$f":"'Future Monthly Zonal Charges'!AA72-'Current Monthly Zonal Charges'!AA72","v":0},{"$f":"'Future Monthly Zonal Charges'!AB72-'Current Monthly Zonal Charges'!AB72","v":0},{"$f":"'Future Monthly Zonal Charges'!AC72-'Current Monthly Zonal Charges'!AC72","v":0},{"$f":"'Future Monthly Zonal Charges'!AD72-'Current Monthly Zonal Charges'!AD72","v":0},{"$f":"'Future Monthly Zonal Charges'!AE72-'Current Monthly Zonal Charges'!AE72","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG72-'Current Monthly Zonal Charges'!AG72","v":0},{"$f":"'Future Monthly Zonal Charges'!AH72-'Current Monthly Zonal Charges'!AH72","v":0},{"$f":"'Future Monthly Zonal Charges'!AI72-'Current Monthly Zonal Charges'!AI72","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ72-'Current Monthly Zonal Charges'!AJ72","v":0},{"$f":"'Future Monthly Zonal Charges'!AK72-'Current Monthly Zonal Charges'!AK72","v":0},{"$f":"'Future Monthly Zonal Charges'!AL72-'Current Monthly Zonal Charges'!AL72","v":0},{"$f":"'Future Monthly Zonal Charges'!AM72-'Current Monthly Zonal Charges'!AM72","v":0},{"$f":"'Future Monthly Zonal Charges'!AN72-'Current Monthly Zonal Charges'!AN72","v":0},{"$f":"'Future Monthly Zonal Charges'!AO72-'Current Monthly Zonal Charges'!AO72","v":0},{"$f":"'Future Monthly Zonal Charges'!AP72-'Current Monthly Zonal Charges'!AP72","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ72-'Current Monthly Zonal Charges'!AQ72","v":0},{"$f":"'Future Monthly Zonal Charges'!AR72-'Current Monthly Zonal Charges'!AR72","v":0},{"$f":"'Future Monthly Zonal Charges'!AS72-'Current Monthly Zonal Charges'!AS72","v":0},{"$f":"'Future Monthly Zonal Charges'!AT72-'Current Monthly Zonal Charges'!AT72","v":0},{"$f":"'Future Monthly Zonal Charges'!AU72-'Current Monthly Zonal Charges'!AU72","v":0},{"$f":"'Future Monthly Zonal Charges'!AV72-'Current Monthly Zonal Charges'!AV72","v":0},{"$f":"'Future Monthly Zonal Charges'!AW72-'Current Monthly Zonal Charges'!AW72","v":0},{"$f":"'Future Monthly Zonal Charges'!AW72-'Current Monthly Zonal Charges'!AW72","v":0},{"$f":"'Future Monthly Zonal Charges'!AY72-'Current Monthly Zonal Charges'!AY72","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ72-'Current Monthly Zonal Charges'!AZ72","v":0},{"$f":"'Future Monthly Zonal Charges'!BA72-'Current Monthly Zonal Charges'!BA72","v":0},{"$f":"'Future Monthly Zonal Charges'!BB72-'Current Monthly Zonal Charges'!BB72","v":0},{"$f":"'Future Monthly Zonal Charges'!BC72-'Current Monthly Zonal Charges'!BC72","v":0},{"$f":"'Future Monthly Zonal Charges'!BD72-'Current Monthly Zonal Charges'!BD72","v":0}]
[{"$f":"'Upgrade Information'!B73","v":"b0079"},{"$f":"'Projected Revenue Requirements'!C73","v":"PSEG"},{"$f":"'Upgrade Information'!E73","v":0},{"$f":"IF('Upgrade Information'!D73=\"\",\"\",'Upgrade Information'!D73)","v":"2004-06-01"},{"$f":"'Current Monthly Zonal Charges'!E73","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E73","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F73","v":0},{"$f":"'Future Monthly Zonal Charges'!F73","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H73-'Current Monthly Zonal Charges'!H73","v":0},{"$f":"'Future Monthly Zonal Charges'!I73-'Current Monthly Zonal Charges'!I73","v":0},{"$f":"'Future Monthly Zonal Charges'!J73-'Current Monthly Zonal Charges'!J73","v":0},{"$f":"'Future Monthly Zonal Charges'!K73-'Current Monthly Zonal Charges'!K73","v":0},{"$f":"'Future Monthly Zonal Charges'!L73-'Current Monthly Zonal Charges'!L73","v":0},{"$f":"'Future Monthly Zonal Charges'!M73-'Current Monthly Zonal Charges'!M73","v":0},{"$f":"'Future Monthly Zonal Charges'!N73-'Current Monthly Zonal Charges'!N73","v":0},{"$f":"'Future Monthly Zonal Charges'!O73-'Current Monthly Zonal Charges'!O73","v":0},{"$f":"'Future Monthly Zonal Charges'!P73-'Current Monthly Zonal Charges'!P73","v":0},{"$f":"'Future Monthly Zonal Charges'!Q73-'Current Monthly Zonal Charges'!Q73","v":0},{"$f":"'Future Monthly Zonal Charges'!R73-'Current Monthly Zonal Charges'!R73","v":0},{"$f":"'Future Monthly Zonal Charges'!S73-'Current Monthly Zonal Charges'!S73","v":0},{"$f":"'Future Monthly Zonal Charges'!T73-'Current Monthly Zonal Charges'!T73","v":0},{"$f":"'Future Monthly Zonal Charges'!U73-'Current Monthly Zonal Charges'!U73","v":0},{"$f":"'Future Monthly Zonal Charges'!V73-'Current Monthly Zonal Charges'!V73","v":0},{"$f":"'Future Monthly Zonal Charges'!W73-'Current Monthly Zonal Charges'!W73","v":0},{"$f":"'Future Monthly Zonal Charges'!X73-'Current Monthly Zonal Charges'!X73","v":0},{"$f":"'Future Monthly Zonal Charges'!Y73-'Current Monthly Zonal Charges'!Y73","v":0},{"$f":"'Future Monthly Zonal Charges'!Z73-'Current Monthly Zonal Charges'!Z73","v":0},{"$f":"'Future Monthly Zonal Charges'!AA73-'Current Monthly Zonal Charges'!AA73","v":0},{"$f":"'Future Monthly Zonal Charges'!AB73-'Current Monthly Zonal Charges'!AB73","v":0},{"$f":"'Future Monthly Zonal Charges'!AC73-'Current Monthly Zonal Charges'!AC73","v":0},{"$f":"'Future Monthly Zonal Charges'!AD73-'Current Monthly Zonal Charges'!AD73","v":0},{"$f":"'Future Monthly Zonal Charges'!AE73-'Current Monthly Zonal Charges'!AE73","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG73-'Current Monthly Zonal Charges'!AG73","v":0},{"$f":"'Future Monthly Zonal Charges'!AH73-'Current Monthly Zonal Charges'!AH73","v":0},{"$f":"'Future Monthly Zonal Charges'!AI73-'Current Monthly Zonal Charges'!AI73","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ73-'Current Monthly Zonal Charges'!AJ73","v":0},{"$f":"'Future Monthly Zonal Charges'!AK73-'Current Monthly Zonal Charges'!AK73","v":0},{"$f":"'Future Monthly Zonal Charges'!AL73-'Current Monthly Zonal Charges'!AL73","v":0},{"$f":"'Future Monthly Zonal Charges'!AM73-'Current Monthly Zonal Charges'!AM73","v":0},{"$f":"'Future Monthly Zonal Charges'!AN73-'Current Monthly Zonal Charges'!AN73","v":0},{"$f":"'Future Monthly Zonal Charges'!AO73-'Current Monthly Zonal Charges'!AO73","v":0},{"$f":"'Future Monthly Zonal Charges'!AP73-'Current Monthly Zonal Charges'!AP73","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ73-'Current Monthly Zonal Charges'!AQ73","v":0},{"$f":"'Future Monthly Zonal Charges'!AR73-'Current Monthly Zonal Charges'!AR73","v":0},{"$f":"'Future Monthly Zonal Charges'!AS73-'Current Monthly Zonal Charges'!AS73","v":0},{"$f":"'Future Monthly Zonal Charges'!AT73-'Current Monthly Zonal Charges'!AT73","v":0},{"$f":"'Future Monthly Zonal Charges'!AU73-'Current Monthly Zonal Charges'!AU73","v":0},{"$f":"'Future Monthly Zonal Charges'!AV73-'Current Monthly Zonal Charges'!AV73","v":0},{"$f":"'Future Monthly Zonal Charges'!AW73-'Current Monthly Zonal Charges'!AW73","v":0},{"$f":"'Future Monthly Zonal Charges'!AW73-'Current Monthly Zonal Charges'!AW73","v":0},{"$f":"'Future Monthly Zonal Charges'!AY73-'Current Monthly Zonal Charges'!AY73","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ73-'Current Monthly Zonal Charges'!AZ73","v":0},{"$f":"'Future Monthly Zonal Charges'!BA73-'Current Monthly Zonal Charges'!BA73","v":0},{"$f":"'Future Monthly Zonal Charges'!BB73-'Current Monthly Zonal Charges'!BB73","v":0},{"$f":"'Future Monthly Zonal Charges'!BC73-'Current Monthly Zonal Charges'!BC73","v":0},{"$f":"'Future Monthly Zonal Charges'!BD73-'Current Monthly Zonal Charges'!BD73","v":0}]
[{"$f":"'Upgrade Information'!B74","v":"b0080"},{"$f":"'Projected Revenue Requirements'!C74","v":"ComEd"},{"$f":"'Upgrade Information'!E74","v":0.1},{"$f":"IF('Upgrade Information'!D74=\"\",\"\",'Upgrade Information'!D74)","v":"2004-04-16"},{"$f":"'Current Monthly Zonal Charges'!E74","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E74","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F74","v":834.46890120009664},{"$f":"'Future Monthly Zonal Charges'!F74","v":694.02227826850037},-140.44662293159627,null,{"$f":"'Future Monthly Zonal Charges'!H74-'Current Monthly Zonal Charges'!H74","v":0},{"$f":"'Future Monthly Zonal Charges'!I74-'Current Monthly Zonal Charges'!I74","v":0},{"$f":"'Future Monthly Zonal Charges'!J74-'Current Monthly Zonal Charges'!J74","v":0},{"$f":"'Future Monthly Zonal Charges'!K74-'Current Monthly Zonal Charges'!K74","v":0},{"$f":"'Future Monthly Zonal Charges'!L74-'Current Monthly Zonal Charges'!L74","v":0},{"$f":"'Future Monthly Zonal Charges'!M74-'Current Monthly Zonal Charges'!M74","v":-140.44662293159627},{"$f":"'Future Monthly Zonal Charges'!N74-'Current Monthly Zonal Charges'!N74","v":0},{"$f":"'Future Monthly Zonal Charges'!O74-'Current Monthly Zonal Charges'!O74","v":0},{"$f":"'Future Monthly Zonal Charges'!P74-'Current Monthly Zonal Charges'!P74","v":0},{"$f":"'Future Monthly Zonal Charges'!Q74-'Current Monthly Zonal Charges'!Q74","v":0},{"$f":"'Future Monthly Zonal Charges'!R74-'Current Monthly Zonal Charges'!R74","v":0},{"$f":"'Future Monthly Zonal Charges'!S74-'Current Monthly Zonal Charges'!S74","v":0},{"$f":"'Future Monthly Zonal Charges'!T74-'Current Monthly Zonal Charges'!T74","v":0},{"$f":"'Future Monthly Zonal Charges'!U74-'Current Monthly Zonal Charges'!U74","v":0},{"$f":"'Future Monthly Zonal Charges'!V74-'Current Monthly Zonal Charges'!V74","v":0},{"$f":"'Future Monthly Zonal Charges'!W74-'Current Monthly Zonal Charges'!W74","v":0},{"$f":"'Future Monthly Zonal Charges'!X74-'Current Monthly Zonal Charges'!X74","v":0},{"$f":"'Future Monthly Zonal Charges'!Y74-'Current Monthly Zonal Charges'!Y74","v":0},{"$f":"'Future Monthly Zonal Charges'!Z74-'Current Monthly Zonal Charges'!Z74","v":0},{"$f":"'Future Monthly Zonal Charges'!AA74-'Current Monthly Zonal Charges'!AA74","v":0},{"$f":"'Future Monthly Zonal Charges'!AB74-'Current Monthly Zonal Charges'!AB74","v":0},{"$f":"'Future Monthly Zonal Charges'!AC74-'Current Monthly Zonal Charges'!AC74","v":0},{"$f":"'Future Monthly Zonal Charges'!AD74-'Current Monthly Zonal Charges'!AD74","v":0},{"$f":"'Future Monthly Zonal Charges'!AE74-'Current Monthly Zonal Charges'!AE74","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG74-'Current Monthly Zonal Charges'!AG74","v":0},{"$f":"'Future Monthly Zonal Charges'!AH74-'Current Monthly Zonal Charges'!AH74","v":0},{"$f":"'Future Monthly Zonal Charges'!AI74-'Current Monthly Zonal Charges'!AI74","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ74-'Current Monthly Zonal Charges'!AJ74","v":0},{"$f":"'Future Monthly Zonal Charges'!AK74-'Current Monthly Zonal Charges'!AK74","v":0},{"$f":"'Future Monthly Zonal Charges'!AL74-'Current Monthly Zonal Charges'!AL74","v":-6.605429465843124E-3},{"$f":"'Future Monthly Zonal Charges'!AM74-'Current Monthly Zonal Charges'!AM74","v":0},{"$f":"'Future Monthly Zonal Charges'!AN74-'Current Monthly Zonal Charges'!AN74","v":0},{"$f":"'Future Monthly Zonal Charges'!AO74-'Current Monthly Zonal Charges'!AO74","v":0},{"$f":"'Future Monthly Zonal Charges'!AP74-'Current Monthly Zonal Charges'!AP74","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ74-'Current Monthly Zonal Charges'!AQ74","v":0},{"$f":"'Future Monthly Zonal Charges'!AR74-'Current Monthly Zonal Charges'!AR74","v":0},{"$f":"'Future Monthly Zonal Charges'!AS74-'Current Monthly Zonal Charges'!AS74","v":0},{"$f":"'Future Monthly Zonal Charges'!AT74-'Current Monthly Zonal Charges'!AT74","v":0},{"$f":"'Future Monthly Zonal Charges'!AU74-'Current Monthly Zonal Charges'!AU74","v":0},{"$f":"'Future Monthly Zonal Charges'!AV74-'Current Monthly Zonal Charges'!AV74","v":0},{"$f":"'Future Monthly Zonal Charges'!AW74-'Current Monthly Zonal Charges'!AW74","v":0},{"$f":"'Future Monthly Zonal Charges'!AW74-'Current Monthly Zonal Charges'!AW74","v":0},{"$f":"'Future Monthly Zonal Charges'!AY74-'Current Monthly Zonal Charges'!AY74","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ74-'Current Monthly Zonal Charges'!AZ74","v":0},{"$f":"'Future Monthly Zonal Charges'!BA74-'Current Monthly Zonal Charges'!BA74","v":0},{"$f":"'Future Monthly Zonal Charges'!BB74-'Current Monthly Zonal Charges'!BB74","v":0},{"$f":"'Future Monthly Zonal Charges'!BC74-'Current Monthly Zonal Charges'!BC74","v":0},{"$f":"'Future Monthly Zonal Charges'!BD74-'Current Monthly Zonal Charges'!BD74","v":0}]
[{"$f":"'Upgrade Information'!B75","v":"b0081"},{"$f":"'Projected Revenue Requirements'!C75","v":"ComEd"},{"$f":"'Upgrade Information'!E75","v":1.4},{"$f":"IF('Upgrade Information'!D75=\"\",\"\",'Upgrade Information'!D75)","v":"2005-05-14"},{"$f":"'Current Monthly Zonal Charges'!E75","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E75","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F75","v":12108.586039693861},{"$f":"'Future Monthly Zonal Charges'!F75","v":10142.333318651512},-1966.2527210423486,null,{"$f":"'Future Monthly Zonal Charges'!H75-'Current Monthly Zonal Charges'!H75","v":0},{"$f":"'Future Monthly Zonal Charges'!I75-'Current Monthly Zonal Charges'!I75","v":0},{"$f":"'Future Monthly Zonal Charges'!J75-'Current Monthly Zonal Charges'!J75","v":0},{"$f":"'Future Monthly Zonal Charges'!K75-'Current Monthly Zonal Charges'!K75","v":0},{"$f":"'Future Monthly Zonal Charges'!L75-'Current Monthly Zonal Charges'!L75","v":0},{"$f":"'Future Monthly Zonal Charges'!M75-'Current Monthly Zonal Charges'!M75","v":-1966.2527210423486},{"$f":"'Future Monthly Zonal Charges'!N75-'Current Monthly Zonal Charges'!N75","v":0},{"$f":"'Future Monthly Zonal Charges'!O75-'Current Monthly Zonal Charges'!O75","v":0},{"$f":"'Future Monthly Zonal Charges'!P75-'Current Monthly Zonal Charges'!P75","v":0},{"$f":"'Future Monthly Zonal Charges'!Q75-'Current Monthly Zonal Charges'!Q75","v":0},{"$f":"'Future Monthly Zonal Charges'!R75-'Current Monthly Zonal Charges'!R75","v":0},{"$f":"'Future Monthly Zonal Charges'!S75-'Current Monthly Zonal Charges'!S75","v":0},{"$f":"'Future Monthly Zonal Charges'!T75-'Current Monthly Zonal Charges'!T75","v":0},{"$f":"'Future Monthly Zonal Charges'!U75-'Current Monthly Zonal Charges'!U75","v":0},{"$f":"'Future Monthly Zonal Charges'!V75-'Current Monthly Zonal Charges'!V75","v":0},{"$f":"'Future Monthly Zonal Charges'!W75-'Current Monthly Zonal Charges'!W75","v":0},{"$f":"'Future Monthly Zonal Charges'!X75-'Current Monthly Zonal Charges'!X75","v":0},{"$f":"'Future Monthly Zonal Charges'!Y75-'Current Monthly Zonal Charges'!Y75","v":0},{"$f":"'Future Monthly Zonal Charges'!Z75-'Current Monthly Zonal Charges'!Z75","v":0},{"$f":"'Future Monthly Zonal Charges'!AA75-'Current Monthly Zonal Charges'!AA75","v":0},{"$f":"'Future Monthly Zonal Charges'!AB75-'Current Monthly Zonal Charges'!AB75","v":0},{"$f":"'Future Monthly Zonal Charges'!AC75-'Current Monthly Zonal Charges'!AC75","v":0},{"$f":"'Future Monthly Zonal Charges'!AD75-'Current Monthly Zonal Charges'!AD75","v":0},{"$f":"'Future Monthly Zonal Charges'!AE75-'Current Monthly Zonal Charges'!AE75","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG75-'Current Monthly Zonal Charges'!AG75","v":0},{"$f":"'Future Monthly Zonal Charges'!AH75-'Current Monthly Zonal Charges'!AH75","v":0},{"$f":"'Future Monthly Zonal Charges'!AI75-'Current Monthly Zonal Charges'!AI75","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ75-'Current Monthly Zonal Charges'!AJ75","v":0},{"$f":"'Future Monthly Zonal Charges'!AK75-'Current Monthly Zonal Charges'!AK75","v":0},{"$f":"'Future Monthly Zonal Charges'!AL75-'Current Monthly Zonal Charges'!AL75","v":-9.2476012521803763E-2},{"$f":"'Future Monthly Zonal Charges'!AM75-'Current Monthly Zonal Charges'!AM75","v":0},{"$f":"'Future Monthly Zonal Charges'!AN75-'Current Monthly Zonal Charges'!AN75","v":0},{"$f":"'Future Monthly Zonal Charges'!AO75-'Current Monthly Zonal Charges'!AO75","v":0},{"$f":"'Future Monthly Zonal Charges'!AP75-'Current Monthly Zonal Charges'!AP75","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ75-'Current Monthly Zonal Charges'!AQ75","v":0},{"$f":"'Future Monthly Zonal Charges'!AR75-'Current Monthly Zonal Charges'!AR75","v":0},{"$f":"'Future Monthly Zonal Charges'!AS75-'Current Monthly Zonal Charges'!AS75","v":0},{"$f":"'Future Monthly Zonal Charges'!AT75-'Current Monthly Zonal Charges'!AT75","v":0},{"$f":"'Future Monthly Zonal Charges'!AU75-'Current Monthly Zonal Charges'!AU75","v":0},{"$f":"'Future Monthly Zonal Charges'!AV75-'Current Monthly Zonal Charges'!AV75","v":0},{"$f":"'Future Monthly Zonal Charges'!AW75-'Current Monthly Zonal Charges'!AW75","v":0},{"$f":"'Future Monthly Zonal Charges'!AW75-'Current Monthly Zonal Charges'!AW75","v":0},{"$f":"'Future Monthly Zonal Charges'!AY75-'Current Monthly Zonal Charges'!AY75","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ75-'Current Monthly Zonal Charges'!AZ75","v":0},{"$f":"'Future Monthly Zonal Charges'!BA75-'Current Monthly Zonal Charges'!BA75","v":0},{"$f":"'Future Monthly Zonal Charges'!BB75-'Current Monthly Zonal Charges'!BB75","v":0},{"$f":"'Future Monthly Zonal Charges'!BC75-'Current Monthly Zonal Charges'!BC75","v":0},{"$f":"'Future Monthly Zonal Charges'!BD75-'Current Monthly Zonal Charges'!BD75","v":0}]
[{"$f":"'Upgrade Information'!B76","v":"b0085"},{"$f":"'Projected Revenue Requirements'!C76","v":"PSEG"},{"$f":"'Upgrade Information'!E76","v":15},{"$f":"IF('Upgrade Information'!D76=\"\",\"\",'Upgrade Information'!D76)","v":"2005-04-24"},{"$f":"'Current Monthly Zonal Charges'!E76","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E76","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F76","v":95824.778368794316},{"$f":"'Future Monthly Zonal Charges'!F76","v":83607.890070921989},-12216.888297872327,null,{"$f":"'Future Monthly Zonal Charges'!H76-'Current Monthly Zonal Charges'!H76","v":0},{"$f":"'Future Monthly Zonal Charges'!I76-'Current Monthly Zonal Charges'!I76","v":0},{"$f":"'Future Monthly Zonal Charges'!J76-'Current Monthly Zonal Charges'!J76","v":0},{"$f":"'Future Monthly Zonal Charges'!K76-'Current Monthly Zonal Charges'!K76","v":0},{"$f":"'Future Monthly Zonal Charges'!L76-'Current Monthly Zonal Charges'!L76","v":0},{"$f":"'Future Monthly Zonal Charges'!M76-'Current Monthly Zonal Charges'!M76","v":0},{"$f":"'Future Monthly Zonal Charges'!N76-'Current Monthly Zonal Charges'!N76","v":0},{"$f":"'Future Monthly Zonal Charges'!O76-'Current Monthly Zonal Charges'!O76","v":0},{"$f":"'Future Monthly Zonal Charges'!P76-'Current Monthly Zonal Charges'!P76","v":0},{"$f":"'Future Monthly Zonal Charges'!Q76-'Current Monthly Zonal Charges'!Q76","v":0},{"$f":"'Future Monthly Zonal Charges'!R76-'Current Monthly Zonal Charges'!R76","v":0},{"$f":"'Future Monthly Zonal Charges'!S76-'Current Monthly Zonal Charges'!S76","v":0},{"$f":"'Future Monthly Zonal Charges'!T76-'Current Monthly Zonal Charges'!T76","v":0},{"$f":"'Future Monthly Zonal Charges'!U76-'Current Monthly Zonal Charges'!U76","v":0},{"$f":"'Future Monthly Zonal Charges'!V76-'Current Monthly Zonal Charges'!V76","v":0},{"$f":"'Future Monthly Zonal Charges'!W76-'Current Monthly Zonal Charges'!W76","v":0},{"$f":"'Future Monthly Zonal Charges'!X76-'Current Monthly Zonal Charges'!X76","v":0},{"$f":"'Future Monthly Zonal Charges'!Y76-'Current Monthly Zonal Charges'!Y76","v":0},{"$f":"'Future Monthly Zonal Charges'!Z76-'Current Monthly Zonal Charges'!Z76","v":0},{"$f":"'Future Monthly Zonal Charges'!AA76-'Current Monthly Zonal Charges'!AA76","v":0},{"$f":"'Future Monthly Zonal Charges'!AB76-'Current Monthly Zonal Charges'!AB76","v":0},{"$f":"'Future Monthly Zonal Charges'!AC76-'Current Monthly Zonal Charges'!AC76","v":0},{"$f":"'Future Monthly Zonal Charges'!AD76-'Current Monthly Zonal Charges'!AD76","v":-12216.888297872327},{"$f":"'Future Monthly Zonal Charges'!AE76-'Current Monthly Zonal Charges'!AE76","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG76-'Current Monthly Zonal Charges'!AG76","v":0},{"$f":"'Future Monthly Zonal Charges'!AH76-'Current Monthly Zonal Charges'!AH76","v":0},{"$f":"'Future Monthly Zonal Charges'!AI76-'Current Monthly Zonal Charges'!AI76","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ76-'Current Monthly Zonal Charges'!AJ76","v":0},{"$f":"'Future Monthly Zonal Charges'!AK76-'Current Monthly Zonal Charges'!AK76","v":0},{"$f":"'Future Monthly Zonal Charges'!AL76-'Current Monthly Zonal Charges'!AL76","v":0},{"$f":"'Future Monthly Zonal Charges'!AM76-'Current Monthly Zonal Charges'!AM76","v":0},{"$f":"'Future Monthly Zonal Charges'!AN76-'Current Monthly Zonal Charges'!AN76","v":0},{"$f":"'Future Monthly Zonal Charges'!AO76-'Current Monthly Zonal Charges'!AO76","v":0},{"$f":"'Future Monthly Zonal Charges'!AP76-'Current Monthly Zonal Charges'!AP76","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ76-'Current Monthly Zonal Charges'!AQ76","v":0},{"$f":"'Future Monthly Zonal Charges'!AR76-'Current Monthly Zonal Charges'!AR76","v":0},{"$f":"'Future Monthly Zonal Charges'!AS76-'Current Monthly Zonal Charges'!AS76","v":0},{"$f":"'Future Monthly Zonal Charges'!AT76-'Current Monthly Zonal Charges'!AT76","v":0},{"$f":"'Future Monthly Zonal Charges'!AU76-'Current Monthly Zonal Charges'!AU76","v":0},{"$f":"'Future Monthly Zonal Charges'!AV76-'Current Monthly Zonal Charges'!AV76","v":0},{"$f":"'Future Monthly Zonal Charges'!AW76-'Current Monthly Zonal Charges'!AW76","v":0},{"$f":"'Future Monthly Zonal Charges'!AW76-'Current Monthly Zonal Charges'!AW76","v":0},{"$f":"'Future Monthly Zonal Charges'!AY76-'Current Monthly Zonal Charges'!AY76","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ76-'Current Monthly Zonal Charges'!AZ76","v":0},{"$f":"'Future Monthly Zonal Charges'!BA76-'Current Monthly Zonal Charges'!BA76","v":0},{"$f":"'Future Monthly Zonal Charges'!BB76-'Current Monthly Zonal Charges'!BB76","v":0},{"$f":"'Future Monthly Zonal Charges'!BC76-'Current Monthly Zonal Charges'!BC76","v":-1.2039901742261101},{"$f":"'Future Monthly Zonal Charges'!BD76-'Current Monthly Zonal Charges'!BD76","v":0}]
[{"$f":"'Upgrade Information'!B77","v":"b0086"},{"$f":"'Projected Revenue Requirements'!C77","v":"AEC"},{"$f":"'Upgrade Information'!E77","v":6.6000000000000003E-2},{"$f":"IF('Upgrade Information'!D77=\"\",\"\",'Upgrade Information'!D77)","v":"2004-06-30"},{"$f":"'Current Monthly Zonal Charges'!E77","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E77","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F77","v":395.25721802235938},{"$f":"'Future Monthly Zonal Charges'!F77","v":318.44613386768128},-76.811084154678099,null,{"$f":"'Future Monthly Zonal Charges'!H77-'Current Monthly Zonal Charges'!H77","v":-76.811084154678099},{"$f":"'Future Monthly Zonal Charges'!I77-'Current Monthly Zonal Charges'!I77","v":0},{"$f":"'Future Monthly Zonal Charges'!J77-'Current Monthly Zonal Charges'!J77","v":0},{"$f":"'Future Monthly Zonal Charges'!K77-'Current Monthly Zonal Charges'!K77","v":0},{"$f":"'Future Monthly Zonal Charges'!L77-'Current Monthly Zonal Charges'!L77","v":0},{"$f":"'Future Monthly Zonal Charges'!M77-'Current Monthly Zonal Charges'!M77","v":0},{"$f":"'Future Monthly Zonal Charges'!N77-'Current Monthly Zonal Charges'!N77","v":0},{"$f":"'Future Monthly Zonal Charges'!O77-'Current Monthly Zonal Charges'!O77","v":0},{"$f":"'Future Monthly Zonal Charges'!P77-'Current Monthly Zonal Charges'!P77","v":0},{"$f":"'Future Monthly Zonal Charges'!Q77-'Current Monthly Zonal Charges'!Q77","v":0},{"$f":"'Future Monthly Zonal Charges'!R77-'Current Monthly Zonal Charges'!R77","v":0},{"$f":"'Future Monthly Zonal Charges'!S77-'Current Monthly Zonal Charges'!S77","v":0},{"$f":"'Future Monthly Zonal Charges'!T77-'Current Monthly Zonal Charges'!T77","v":0},{"$f":"'Future Monthly Zonal Charges'!U77-'Current Monthly Zonal Charges'!U77","v":0},{"$f":"'Future Monthly Zonal Charges'!V77-'Current Monthly Zonal Charges'!V77","v":0},{"$f":"'Future Monthly Zonal Charges'!W77-'Current Monthly Zonal Charges'!W77","v":0},{"$f":"'Future Monthly Zonal Charges'!X77-'Current Monthly Zonal Charges'!X77","v":0},{"$f":"'Future Monthly Zonal Charges'!Y77-'Current Monthly Zonal Charges'!Y77","v":0},{"$f":"'Future Monthly Zonal Charges'!Z77-'Current Monthly Zonal Charges'!Z77","v":0},{"$f":"'Future Monthly Zonal Charges'!AA77-'Current Monthly Zonal Charges'!AA77","v":0},{"$f":"'Future Monthly Zonal Charges'!AB77-'Current Monthly Zonal Charges'!AB77","v":0},{"$f":"'Future Monthly Zonal Charges'!AC77-'Current Monthly Zonal Charges'!AC77","v":0},{"$f":"'Future Monthly Zonal Charges'!AD77-'Current Monthly Zonal Charges'!AD77","v":0},{"$f":"'Future Monthly Zonal Charges'!AE77-'Current Monthly Zonal Charges'!AE77","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG77-'Current Monthly Zonal Charges'!AG77","v":-2.9384500441728412E-2},{"$f":"'Future Monthly Zonal Charges'!AH77-'Current Monthly Zonal Charges'!AH77","v":0},{"$f":"'Future Monthly Zonal Charges'!AI77-'Current Monthly Zonal Charges'!AI77","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ77-'Current Monthly Zonal Charges'!AJ77","v":0},{"$f":"'Future Monthly Zonal Charges'!AK77-'Current Monthly Zonal Charges'!AK77","v":0},{"$f":"'Future Monthly Zonal Charges'!AL77-'Current Monthly Zonal Charges'!AL77","v":0},{"$f":"'Future Monthly Zonal Charges'!AM77-'Current Monthly Zonal Charges'!AM77","v":0},{"$f":"'Future Monthly Zonal Charges'!AN77-'Current Monthly Zonal Charges'!AN77","v":0},{"$f":"'Future Monthly Zonal Charges'!AO77-'Current Monthly Zonal Charges'!AO77","v":0},{"$f":"'Future Monthly Zonal Charges'!AP77-'Current Monthly Zonal Charges'!AP77","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ77-'Current Monthly Zonal Charges'!AQ77","v":0},{"$f":"'Future Monthly Zonal Charges'!AR77-'Current Monthly Zonal Charges'!AR77","v":0},{"$f":"'Future Monthly Zonal Charges'!AS77-'Current Monthly Zonal Charges'!AS77","v":0},{"$f":"'Future Monthly Zonal Charges'!AT77-'Current Monthly Zonal Charges'!AT77","v":0},{"$f":"'Future Monthly Zonal Charges'!AU77-'Current Monthly Zonal Charges'!AU77","v":0},{"$f":"'Future Monthly Zonal Charges'!AV77-'Current Monthly Zonal Charges'!AV77","v":0},{"$f":"'Future Monthly Zonal Charges'!AW77-'Current Monthly Zonal Charges'!AW77","v":0},{"$f":"'Future Monthly Zonal Charges'!AW77-'Current Monthly Zonal Charges'!AW77","v":0},{"$f":"'Future Monthly Zonal Charges'!AY77-'Current Monthly Zonal Charges'!AY77","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ77-'Current Monthly Zonal Charges'!AZ77","v":0},{"$f":"'Future Monthly Zonal Charges'!BA77-'Current Monthly Zonal Charges'!BA77","v":0},{"$f":"'Future Monthly Zonal Charges'!BB77-'Current Monthly Zonal Charges'!BB77","v":0},{"$f":"'Future Monthly Zonal Charges'!BC77-'Current Monthly Zonal Charges'!BC77","v":0},{"$f":"'Future Monthly Zonal Charges'!BD77-'Current Monthly Zonal Charges'!BD77","v":0}]
[{"$f":"'Upgrade Information'!B78","v":"b0087"},{"$f":"'Projected Revenue Requirements'!C78","v":"AEC"},{"$f":"'Upgrade Information'!E78","v":0.76},{"$f":"IF('Upgrade Information'!D78=\"\",\"\",'Upgrade Information'!D78)","v":"2004-06-29"},{"$f":"'Current Monthly Zonal Charges'!E78","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E78","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F78","v":4551.4467529847434},{"$f":"'Future Monthly Zonal Charges'!F78","v":3666.9554809005717},-884.49127208417167,null,{"$f":"'Future Monthly Zonal Charges'!H78-'Current Monthly Zonal Charges'!H78","v":-884.49127208417167},{"$f":"'Future Monthly Zonal Charges'!I78-'Current Monthly Zonal Charges'!I78","v":0},{"$f":"'Future Monthly Zonal Charges'!J78-'Current Monthly Zonal Charges'!J78","v":0},{"$f":"'Future Monthly Zonal Charges'!K78-'Current Monthly Zonal Charges'!K78","v":0},{"$f":"'Future Monthly Zonal Charges'!L78-'Current Monthly Zonal Charges'!L78","v":0},{"$f":"'Future Monthly Zonal Charges'!M78-'Current Monthly Zonal Charges'!M78","v":0},{"$f":"'Future Monthly Zonal Charges'!N78-'Current Monthly Zonal Charges'!N78","v":0},{"$f":"'Future Monthly Zonal Charges'!O78-'Current Monthly Zonal Charges'!O78","v":0},{"$f":"'Future Monthly Zonal Charges'!P78-'Current Monthly Zonal Charges'!P78","v":0},{"$f":"'Future Monthly Zonal Charges'!Q78-'Current Monthly Zonal Charges'!Q78","v":0},{"$f":"'Future Monthly Zonal Charges'!R78-'Current Monthly Zonal Charges'!R78","v":0},{"$f":"'Future Monthly Zonal Charges'!S78-'Current Monthly Zonal Charges'!S78","v":0},{"$f":"'Future Monthly Zonal Charges'!T78-'Current Monthly Zonal Charges'!T78","v":0},{"$f":"'Future Monthly Zonal Charges'!U78-'Current Monthly Zonal Charges'!U78","v":0},{"$f":"'Future Monthly Zonal Charges'!V78-'Current Monthly Zonal Charges'!V78","v":0},{"$f":"'Future Monthly Zonal Charges'!W78-'Current Monthly Zonal Charges'!W78","v":0},{"$f":"'Future Monthly Zonal Charges'!X78-'Current Monthly Zonal Charges'!X78","v":0},{"$f":"'Future Monthly Zonal Charges'!Y78-'Current Monthly Zonal Charges'!Y78","v":0},{"$f":"'Future Monthly Zonal Charges'!Z78-'Current Monthly Zonal Charges'!Z78","v":0},{"$f":"'Future Monthly Zonal Charges'!AA78-'Current Monthly Zonal Charges'!AA78","v":0},{"$f":"'Future Monthly Zonal Charges'!AB78-'Current Monthly Zonal Charges'!AB78","v":0},{"$f":"'Future Monthly Zonal Charges'!AC78-'Current Monthly Zonal Charges'!AC78","v":0},{"$f":"'Future Monthly Zonal Charges'!AD78-'Current Monthly Zonal Charges'!AD78","v":0},{"$f":"'Future Monthly Zonal Charges'!AE78-'Current Monthly Zonal Charges'!AE78","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG78-'Current Monthly Zonal Charges'!AG78","v":-0.33836697478353917},{"$f":"'Future Monthly Zonal Charges'!AH78-'Current Monthly Zonal Charges'!AH78","v":0},{"$f":"'Future Monthly Zonal Charges'!AI78-'Current Monthly Zonal Charges'!AI78","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ78-'Current Monthly Zonal Charges'!AJ78","v":0},{"$f":"'Future Monthly Zonal Charges'!AK78-'Current Monthly Zonal Charges'!AK78","v":0},{"$f":"'Future Monthly Zonal Charges'!AL78-'Current Monthly Zonal Charges'!AL78","v":0},{"$f":"'Future Monthly Zonal Charges'!AM78-'Current Monthly Zonal Charges'!AM78","v":0},{"$f":"'Future Monthly Zonal Charges'!AN78-'Current Monthly Zonal Charges'!AN78","v":0},{"$f":"'Future Monthly Zonal Charges'!AO78-'Current Monthly Zonal Charges'!AO78","v":0},{"$f":"'Future Monthly Zonal Charges'!AP78-'Current Monthly Zonal Charges'!AP78","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ78-'Current Monthly Zonal Charges'!AQ78","v":0},{"$f":"'Future Monthly Zonal Charges'!AR78-'Current Monthly Zonal Charges'!AR78","v":0},{"$f":"'Future Monthly Zonal Charges'!AS78-'Current Monthly Zonal Charges'!AS78","v":0},{"$f":"'Future Monthly Zonal Charges'!AT78-'Current Monthly Zonal Charges'!AT78","v":0},{"$f":"'Future Monthly Zonal Charges'!AU78-'Current Monthly Zonal Charges'!AU78","v":0},{"$f":"'Future Monthly Zonal Charges'!AV78-'Current Monthly Zonal Charges'!AV78","v":0},{"$f":"'Future Monthly Zonal Charges'!AW78-'Current Monthly Zonal Charges'!AW78","v":0},{"$f":"'Future Monthly Zonal Charges'!AW78-'Current Monthly Zonal Charges'!AW78","v":0},{"$f":"'Future Monthly Zonal Charges'!AY78-'Current Monthly Zonal Charges'!AY78","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ78-'Current Monthly Zonal Charges'!AZ78","v":0},{"$f":"'Future Monthly Zonal Charges'!BA78-'Current Monthly Zonal Charges'!BA78","v":0},{"$f":"'Future Monthly Zonal Charges'!BB78-'Current Monthly Zonal Charges'!BB78","v":0},{"$f":"'Future Monthly Zonal Charges'!BC78-'Current Monthly Zonal Charges'!BC78","v":0},{"$f":"'Future Monthly Zonal Charges'!BD78-'Current Monthly Zonal Charges'!BD78","v":0}]
[{"$f":"'Upgrade Information'!B79","v":"b0088"},{"$f":"'Projected Revenue Requirements'!C79","v":"AEC"},{"$f":"'Upgrade Information'!E79","v":0.08},{"$f":"IF('Upgrade Information'!D79=\"\",\"\",'Upgrade Information'!D79)","v":"2004-04-21"},{"$f":"'Current Monthly Zonal Charges'!E79","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E79","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F79","v":475.99618006125667},{"$f":"'Future Monthly Zonal Charges'!F79","v":382.89183563134378},-93.104344429912885,null,{"$f":"'Future Monthly Zonal Charges'!H79-'Current Monthly Zonal Charges'!H79","v":-93.104344429912885},{"$f":"'Future Monthly Zonal Charges'!I79-'Current Monthly Zonal Charges'!I79","v":0},{"$f":"'Future Monthly Zonal Charges'!J79-'Current Monthly Zonal Charges'!J79","v":0},{"$f":"'Future Monthly Zonal Charges'!K79-'Current Monthly Zonal Charges'!K79","v":0},{"$f":"'Future Monthly Zonal Charges'!L79-'Current Monthly Zonal Charges'!L79","v":0},{"$f":"'Future Monthly Zonal Charges'!M79-'Current Monthly Zonal Charges'!M79","v":0},{"$f":"'Future Monthly Zonal Charges'!N79-'Current Monthly Zonal Charges'!N79","v":0},{"$f":"'Future Monthly Zonal Charges'!O79-'Current Monthly Zonal Charges'!O79","v":0},{"$f":"'Future Monthly Zonal Charges'!P79-'Current Monthly Zonal Charges'!P79","v":0},{"$f":"'Future Monthly Zonal Charges'!Q79-'Current Monthly Zonal Charges'!Q79","v":0},{"$f":"'Future Monthly Zonal Charges'!R79-'Current Monthly Zonal Charges'!R79","v":0},{"$f":"'Future Monthly Zonal Charges'!S79-'Current Monthly Zonal Charges'!S79","v":0},{"$f":"'Future Monthly Zonal Charges'!T79-'Current Monthly Zonal Charges'!T79","v":0},{"$f":"'Future Monthly Zonal Charges'!U79-'Current Monthly Zonal Charges'!U79","v":0},{"$f":"'Future Monthly Zonal Charges'!V79-'Current Monthly Zonal Charges'!V79","v":0},{"$f":"'Future Monthly Zonal Charges'!W79-'Current Monthly Zonal Charges'!W79","v":0},{"$f":"'Future Monthly Zonal Charges'!X79-'Current Monthly Zonal Charges'!X79","v":0},{"$f":"'Future Monthly Zonal Charges'!Y79-'Current Monthly Zonal Charges'!Y79","v":0},{"$f":"'Future Monthly Zonal Charges'!Z79-'Current Monthly Zonal Charges'!Z79","v":0},{"$f":"'Future Monthly Zonal Charges'!AA79-'Current Monthly Zonal Charges'!AA79","v":0},{"$f":"'Future Monthly Zonal Charges'!AB79-'Current Monthly Zonal Charges'!AB79","v":0},{"$f":"'Future Monthly Zonal Charges'!AC79-'Current Monthly Zonal Charges'!AC79","v":0},{"$f":"'Future Monthly Zonal Charges'!AD79-'Current Monthly Zonal Charges'!AD79","v":0},{"$f":"'Future Monthly Zonal Charges'!AE79-'Current Monthly Zonal Charges'!AE79","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG79-'Current Monthly Zonal Charges'!AG79","v":-3.5617576293004161E-2},{"$f":"'Future Monthly Zonal Charges'!AH79-'Current Monthly Zonal Charges'!AH79","v":0},{"$f":"'Future Monthly Zonal Charges'!AI79-'Current Monthly Zonal Charges'!AI79","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ79-'Current Monthly Zonal Charges'!AJ79","v":0},{"$f":"'Future Monthly Zonal Charges'!AK79-'Current Monthly Zonal Charges'!AK79","v":0},{"$f":"'Future Monthly Zonal Charges'!AL79-'Current Monthly Zonal Charges'!AL79","v":0},{"$f":"'Future Monthly Zonal Charges'!AM79-'Current Monthly Zonal Charges'!AM79","v":0},{"$f":"'Future Monthly Zonal Charges'!AN79-'Current Monthly Zonal Charges'!AN79","v":0},{"$f":"'Future Monthly Zonal Charges'!AO79-'Current Monthly Zonal Charges'!AO79","v":0},{"$f":"'Future Monthly Zonal Charges'!AP79-'Current Monthly Zonal Charges'!AP79","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ79-'Current Monthly Zonal Charges'!AQ79","v":0},{"$f":"'Future Monthly Zonal Charges'!AR79-'Current Monthly Zonal Charges'!AR79","v":0},{"$f":"'Future Monthly Zonal Charges'!AS79-'Current Monthly Zonal Charges'!AS79","v":0},{"$f":"'Future Monthly Zonal Charges'!AT79-'Current Monthly Zonal Charges'!AT79","v":0},{"$f":"'Future Monthly Zonal Charges'!AU79-'Current Monthly Zonal Charges'!AU79","v":0},{"$f":"'Future Monthly Zonal Charges'!AV79-'Current Monthly Zonal Charges'!AV79","v":0},{"$f":"'Future Monthly Zonal Charges'!AW79-'Current Monthly Zonal Charges'!AW79","v":0},{"$f":"'Future Monthly Zonal Charges'!AW79-'Current Monthly Zonal Charges'!AW79","v":0},{"$f":"'Future Monthly Zonal Charges'!AY79-'Current Monthly Zonal Charges'!AY79","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ79-'Current Monthly Zonal Charges'!AZ79","v":0},{"$f":"'Future Monthly Zonal Charges'!BA79-'Current Monthly Zonal Charges'!BA79","v":0},{"$f":"'Future Monthly Zonal Charges'!BB79-'Current Monthly Zonal Charges'!BB79","v":0},{"$f":"'Future Monthly Zonal Charges'!BC79-'Current Monthly Zonal Charges'!BC79","v":0},{"$f":"'Future Monthly Zonal Charges'!BD79-'Current Monthly Zonal Charges'!BD79","v":0}]
[{"$f":"'Upgrade Information'!B80","v":"b0089"},{"$f":"'Projected Revenue Requirements'!C80","v":"AEC"},{"$f":"'Upgrade Information'!E80","v":0},{"$f":"IF('Upgrade Information'!D80=\"\",\"\",'Upgrade Information'!D80)","v":"2004-06-30"},{"$f":"'Current Monthly Zonal Charges'!E80","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E80","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F80","v":0},{"$f":"'Future Monthly Zonal Charges'!F80","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H80-'Current Monthly Zonal Charges'!H80","v":0},{"$f":"'Future Monthly Zonal Charges'!I80-'Current Monthly Zonal Charges'!I80","v":0},{"$f":"'Future Monthly Zonal Charges'!J80-'Current Monthly Zonal Charges'!J80","v":0},{"$f":"'Future Monthly Zonal Charges'!K80-'Current Monthly Zonal Charges'!K80","v":0},{"$f":"'Future Monthly Zonal Charges'!L80-'Current Monthly Zonal Charges'!L80","v":0},{"$f":"'Future Monthly Zonal Charges'!M80-'Current Monthly Zonal Charges'!M80","v":0},{"$f":"'Future Monthly Zonal Charges'!N80-'Current Monthly Zonal Charges'!N80","v":0},{"$f":"'Future Monthly Zonal Charges'!O80-'Current Monthly Zonal Charges'!O80","v":0},{"$f":"'Future Monthly Zonal Charges'!P80-'Current Monthly Zonal Charges'!P80","v":0},{"$f":"'Future Monthly Zonal Charges'!Q80-'Current Monthly Zonal Charges'!Q80","v":0},{"$f":"'Future Monthly Zonal Charges'!R80-'Current Monthly Zonal Charges'!R80","v":0},{"$f":"'Future Monthly Zonal Charges'!S80-'Current Monthly Zonal Charges'!S80","v":0},{"$f":"'Future Monthly Zonal Charges'!T80-'Current Monthly Zonal Charges'!T80","v":0},{"$f":"'Future Monthly Zonal Charges'!U80-'Current Monthly Zonal Charges'!U80","v":0},{"$f":"'Future Monthly Zonal Charges'!V80-'Current Monthly Zonal Charges'!V80","v":0},{"$f":"'Future Monthly Zonal Charges'!W80-'Current Monthly Zonal Charges'!W80","v":0},{"$f":"'Future Monthly Zonal Charges'!X80-'Current Monthly Zonal Charges'!X80","v":0},{"$f":"'Future Monthly Zonal Charges'!Y80-'Current Monthly Zonal Charges'!Y80","v":0},{"$f":"'Future Monthly Zonal Charges'!Z80-'Current Monthly Zonal Charges'!Z80","v":0},{"$f":"'Future Monthly Zonal Charges'!AA80-'Current Monthly Zonal Charges'!AA80","v":0},{"$f":"'Future Monthly Zonal Charges'!AB80-'Current Monthly Zonal Charges'!AB80","v":0},{"$f":"'Future Monthly Zonal Charges'!AC80-'Current Monthly Zonal Charges'!AC80","v":0},{"$f":"'Future Monthly Zonal Charges'!AD80-'Current Monthly Zonal Charges'!AD80","v":0},{"$f":"'Future Monthly Zonal Charges'!AE80-'Current Monthly Zonal Charges'!AE80","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG80-'Current Monthly Zonal Charges'!AG80","v":0},{"$f":"'Future Monthly Zonal Charges'!AH80-'Current Monthly Zonal Charges'!AH80","v":0},{"$f":"'Future Monthly Zonal Charges'!AI80-'Current Monthly Zonal Charges'!AI80","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ80-'Current Monthly Zonal Charges'!AJ80","v":0},{"$f":"'Future Monthly Zonal Charges'!AK80-'Current Monthly Zonal Charges'!AK80","v":0},{"$f":"'Future Monthly Zonal Charges'!AL80-'Current Monthly Zonal Charges'!AL80","v":0},{"$f":"'Future Monthly Zonal Charges'!AM80-'Current Monthly Zonal Charges'!AM80","v":0},{"$f":"'Future Monthly Zonal Charges'!AN80-'Current Monthly Zonal Charges'!AN80","v":0},{"$f":"'Future Monthly Zonal Charges'!AO80-'Current Monthly Zonal Charges'!AO80","v":0},{"$f":"'Future Monthly Zonal Charges'!AP80-'Current Monthly Zonal Charges'!AP80","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ80-'Current Monthly Zonal Charges'!AQ80","v":0},{"$f":"'Future Monthly Zonal Charges'!AR80-'Current Monthly Zonal Charges'!AR80","v":0},{"$f":"'Future Monthly Zonal Charges'!AS80-'Current Monthly Zonal Charges'!AS80","v":0},{"$f":"'Future Monthly Zonal Charges'!AT80-'Current Monthly Zonal Charges'!AT80","v":0},{"$f":"'Future Monthly Zonal Charges'!AU80-'Current Monthly Zonal Charges'!AU80","v":0},{"$f":"'Future Monthly Zonal Charges'!AV80-'Current Monthly Zonal Charges'!AV80","v":0},{"$f":"'Future Monthly Zonal Charges'!AW80-'Current Monthly Zonal Charges'!AW80","v":0},{"$f":"'Future Monthly Zonal Charges'!AW80-'Current Monthly Zonal Charges'!AW80","v":0},{"$f":"'Future Monthly Zonal Charges'!AY80-'Current Monthly Zonal Charges'!AY80","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ80-'Current Monthly Zonal Charges'!AZ80","v":0},{"$f":"'Future Monthly Zonal Charges'!BA80-'Current Monthly Zonal Charges'!BA80","v":0},{"$f":"'Future Monthly Zonal Charges'!BB80-'Current Monthly Zonal Charges'!BB80","v":0},{"$f":"'Future Monthly Zonal Charges'!BC80-'Current Monthly Zonal Charges'!BC80","v":0},{"$f":"'Future Monthly Zonal Charges'!BD80-'Current Monthly Zonal Charges'!BD80","v":0}]
[{"$f":"'Upgrade Information'!B81","v":"b0090"},{"$f":"'Projected Revenue Requirements'!C81","v":"PSEG"},{"$f":"'Upgrade Information'!E81","v":1.25},{"$f":"IF('Upgrade Information'!D81=\"\",\"\",'Upgrade Information'!D81)","v":"2005-07-14"},{"$f":"'Current Monthly Zonal Charges'!E81","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E81","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F81","v":8036.3018986406632},{"$f":"'Future Monthly Zonal Charges'!F81","v":7018.2278738179666},-1018.0740248226966,null,{"$f":"'Future Monthly Zonal Charges'!H81-'Current Monthly Zonal Charges'!H81","v":0},{"$f":"'Future Monthly Zonal Charges'!I81-'Current Monthly Zonal Charges'!I81","v":0},{"$f":"'Future Monthly Zonal Charges'!J81-'Current Monthly Zonal Charges'!J81","v":0},{"$f":"'Future Monthly Zonal Charges'!K81-'Current Monthly Zonal Charges'!K81","v":0},{"$f":"'Future Monthly Zonal Charges'!L81-'Current Monthly Zonal Charges'!L81","v":0},{"$f":"'Future Monthly Zonal Charges'!M81-'Current Monthly Zonal Charges'!M81","v":0},{"$f":"'Future Monthly Zonal Charges'!N81-'Current Monthly Zonal Charges'!N81","v":0},{"$f":"'Future Monthly Zonal Charges'!O81-'Current Monthly Zonal Charges'!O81","v":0},{"$f":"'Future Monthly Zonal Charges'!P81-'Current Monthly Zonal Charges'!P81","v":0},{"$f":"'Future Monthly Zonal Charges'!Q81-'Current Monthly Zonal Charges'!Q81","v":0},{"$f":"'Future Monthly Zonal Charges'!R81-'Current Monthly Zonal Charges'!R81","v":0},{"$f":"'Future Monthly Zonal Charges'!S81-'Current Monthly Zonal Charges'!S81","v":0},{"$f":"'Future Monthly Zonal Charges'!T81-'Current Monthly Zonal Charges'!T81","v":0},{"$f":"'Future Monthly Zonal Charges'!U81-'Current Monthly Zonal Charges'!U81","v":0},{"$f":"'Future Monthly Zonal Charges'!V81-'Current Monthly Zonal Charges'!V81","v":0},{"$f":"'Future Monthly Zonal Charges'!W81-'Current Monthly Zonal Charges'!W81","v":0},{"$f":"'Future Monthly Zonal Charges'!X81-'Current Monthly Zonal Charges'!X81","v":0},{"$f":"'Future Monthly Zonal Charges'!Y81-'Current Monthly Zonal Charges'!Y81","v":0},{"$f":"'Future Monthly Zonal Charges'!Z81-'Current Monthly Zonal Charges'!Z81","v":0},{"$f":"'Future Monthly Zonal Charges'!AA81-'Current Monthly Zonal Charges'!AA81","v":0},{"$f":"'Future Monthly Zonal Charges'!AB81-'Current Monthly Zonal Charges'!AB81","v":0},{"$f":"'Future Monthly Zonal Charges'!AC81-'Current Monthly Zonal Charges'!AC81","v":0},{"$f":"'Future Monthly Zonal Charges'!AD81-'Current Monthly Zonal Charges'!AD81","v":-1018.0740248226966},{"$f":"'Future Monthly Zonal Charges'!AE81-'Current Monthly Zonal Charges'!AE81","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG81-'Current Monthly Zonal Charges'!AG81","v":0},{"$f":"'Future Monthly Zonal Charges'!AH81-'Current Monthly Zonal Charges'!AH81","v":0},{"$f":"'Future Monthly Zonal Charges'!AI81-'Current Monthly Zonal Charges'!AI81","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ81-'Current Monthly Zonal Charges'!AJ81","v":0},{"$f":"'Future Monthly Zonal Charges'!AK81-'Current Monthly Zonal Charges'!AK81","v":0},{"$f":"'Future Monthly Zonal Charges'!AL81-'Current Monthly Zonal Charges'!AL81","v":0},{"$f":"'Future Monthly Zonal Charges'!AM81-'Current Monthly Zonal Charges'!AM81","v":0},{"$f":"'Future Monthly Zonal Charges'!AN81-'Current Monthly Zonal Charges'!AN81","v":0},{"$f":"'Future Monthly Zonal Charges'!AO81-'Current Monthly Zonal Charges'!AO81","v":0},{"$f":"'Future Monthly Zonal Charges'!AP81-'Current Monthly Zonal Charges'!AP81","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ81-'Current Monthly Zonal Charges'!AQ81","v":0},{"$f":"'Future Monthly Zonal Charges'!AR81-'Current Monthly Zonal Charges'!AR81","v":0},{"$f":"'Future Monthly Zonal Charges'!AS81-'Current Monthly Zonal Charges'!AS81","v":0},{"$f":"'Future Monthly Zonal Charges'!AT81-'Current Monthly Zonal Charges'!AT81","v":0},{"$f":"'Future Monthly Zonal Charges'!AU81-'Current Monthly Zonal Charges'!AU81","v":0},{"$f":"'Future Monthly Zonal Charges'!AV81-'Current Monthly Zonal Charges'!AV81","v":0},{"$f":"'Future Monthly Zonal Charges'!AW81-'Current Monthly Zonal Charges'!AW81","v":0},{"$f":"'Future Monthly Zonal Charges'!AW81-'Current Monthly Zonal Charges'!AW81","v":0},{"$f":"'Future Monthly Zonal Charges'!AY81-'Current Monthly Zonal Charges'!AY81","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ81-'Current Monthly Zonal Charges'!AZ81","v":0},{"$f":"'Future Monthly Zonal Charges'!BA81-'Current Monthly Zonal Charges'!BA81","v":0},{"$f":"'Future Monthly Zonal Charges'!BB81-'Current Monthly Zonal Charges'!BB81","v":0},{"$f":"'Future Monthly Zonal Charges'!BC81-'Current Monthly Zonal Charges'!BC81","v":-0.10033251451884262},{"$f":"'Future Monthly Zonal Charges'!BD81-'Current Monthly Zonal Charges'!BD81","v":0}]
[{"$f":"'Upgrade Information'!B82","v":"b0091"},{"$f":"'Projected Revenue Requirements'!C82","v":"APS"},{"$f":"'Upgrade Information'!E82","v":0.05},{"$f":"IF('Upgrade Information'!D82=\"\",\"\",'Upgrade Information'!D82)","v":"2005-05-06"},{"$f":"'Current Monthly Zonal Charges'!E82","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E82","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F82","v":431.60273485940547},{"$f":"'Future Monthly Zonal Charges'!F82","v":378.93818850665735},-52.664546352748118,null,{"$f":"'Future Monthly Zonal Charges'!H82-'Current Monthly Zonal Charges'!H82","v":0},{"$f":"'Future Monthly Zonal Charges'!I82-'Current Monthly Zonal Charges'!I82","v":0},{"$f":"'Future Monthly Zonal Charges'!J82-'Current Monthly Zonal Charges'!J82","v":-52.664546352748118},{"$f":"'Future Monthly Zonal Charges'!K82-'Current Monthly Zonal Charges'!K82","v":0},{"$f":"'Future Monthly Zonal Charges'!L82-'Current Monthly Zonal Charges'!L82","v":0},{"$f":"'Future Monthly Zonal Charges'!M82-'Current Monthly Zonal Charges'!M82","v":0},{"$f":"'Future Monthly Zonal Charges'!N82-'Current Monthly Zonal Charges'!N82","v":0},{"$f":"'Future Monthly Zonal Charges'!O82-'Current Monthly Zonal Charges'!O82","v":0},{"$f":"'Future Monthly Zonal Charges'!P82-'Current Monthly Zonal Charges'!P82","v":0},{"$f":"'Future Monthly Zonal Charges'!Q82-'Current Monthly Zonal Charges'!Q82","v":0},{"$f":"'Future Monthly Zonal Charges'!R82-'Current Monthly Zonal Charges'!R82","v":0},{"$f":"'Future Monthly Zonal Charges'!S82-'Current Monthly Zonal Charges'!S82","v":0},{"$f":"'Future Monthly Zonal Charges'!T82-'Current Monthly Zonal Charges'!T82","v":0},{"$f":"'Future Monthly Zonal Charges'!U82-'Current Monthly Zonal Charges'!U82","v":0},{"$f":"'Future Monthly Zonal Charges'!V82-'Current Monthly Zonal Charges'!V82","v":0},{"$f":"'Future Monthly Zonal Charges'!W82-'Current Monthly Zonal Charges'!W82","v":0},{"$f":"'Future Monthly Zonal Charges'!X82-'Current Monthly Zonal Charges'!X82","v":0},{"$f":"'Future Monthly Zonal Charges'!Y82-'Current Monthly Zonal Charges'!Y82","v":0},{"$f":"'Future Monthly Zonal Charges'!Z82-'Current Monthly Zonal Charges'!Z82","v":0},{"$f":"'Future Monthly Zonal Charges'!AA82-'Current Monthly Zonal Charges'!AA82","v":0},{"$f":"'Future Monthly Zonal Charges'!AB82-'Current Monthly Zonal Charges'!AB82","v":0},{"$f":"'Future Monthly Zonal Charges'!AC82-'Current Monthly Zonal Charges'!AC82","v":0},{"$f":"'Future Monthly Zonal Charges'!AD82-'Current Monthly Zonal Charges'!AD82","v":0},{"$f":"'Future Monthly Zonal Charges'!AE82-'Current Monthly Zonal Charges'!AE82","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG82-'Current Monthly Zonal Charges'!AG82","v":0},{"$f":"'Future Monthly Zonal Charges'!AH82-'Current Monthly Zonal Charges'!AH82","v":0},{"$f":"'Future Monthly Zonal Charges'!AI82-'Current Monthly Zonal Charges'!AI82","v":-5.752984537621457E-3},{"$f":"'Future Monthly Zonal Charges'!AJ82-'Current Monthly Zonal Charges'!AJ82","v":0},{"$f":"'Future Monthly Zonal Charges'!AK82-'Current Monthly Zonal Charges'!AK82","v":0},{"$f":"'Future Monthly Zonal Charges'!AL82-'Current Monthly Zonal Charges'!AL82","v":0},{"$f":"'Future Monthly Zonal Charges'!AM82-'Current Monthly Zonal Charges'!AM82","v":0},{"$f":"'Future Monthly Zonal Charges'!AN82-'Current Monthly Zonal Charges'!AN82","v":0},{"$f":"'Future Monthly Zonal Charges'!AO82-'Current Monthly Zonal Charges'!AO82","v":0},{"$f":"'Future Monthly Zonal Charges'!AP82-'Current Monthly Zonal Charges'!AP82","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ82-'Current Monthly Zonal Charges'!AQ82","v":0},{"$f":"'Future Monthly Zonal Charges'!AR82-'Current Monthly Zonal Charges'!AR82","v":0},{"$f":"'Future Monthly Zonal Charges'!AS82-'Current Monthly Zonal Charges'!AS82","v":0},{"$f":"'Future Monthly Zonal Charges'!AT82-'Current Monthly Zonal Charges'!AT82","v":0},{"$f":"'Future Monthly Zonal Charges'!AU82-'Current Monthly Zonal Charges'!AU82","v":0},{"$f":"'Future Monthly Zonal Charges'!AV82-'Current Monthly Zonal Charges'!AV82","v":0},{"$f":"'Future Monthly Zonal Charges'!AW82-'Current Monthly Zonal Charges'!AW82","v":0},{"$f":"'Future Monthly Zonal Charges'!AW82-'Current Monthly Zonal Charges'!AW82","v":0},{"$f":"'Future Monthly Zonal Charges'!AY82-'Current Monthly Zonal Charges'!AY82","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ82-'Current Monthly Zonal Charges'!AZ82","v":0},{"$f":"'Future Monthly Zonal Charges'!BA82-'Current Monthly Zonal Charges'!BA82","v":0},{"$f":"'Future Monthly Zonal Charges'!BB82-'Current Monthly Zonal Charges'!BB82","v":0},{"$f":"'Future Monthly Zonal Charges'!BC82-'Current Monthly Zonal Charges'!BC82","v":0},{"$f":"'Future Monthly Zonal Charges'!BD82-'Current Monthly Zonal Charges'!BD82","v":0}]
[{"$f":"'Upgrade Information'!B83","v":"b0098"},{"$f":"'Projected Revenue Requirements'!C83","v":"ComEd"},{"$f":"'Upgrade Information'!E83","v":13.5},{"$f":"IF('Upgrade Information'!D83=\"\",\"\",'Upgrade Information'!D83)","v":"2005-05-25"},{"$f":"'Current Monthly Zonal Charges'!E83","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E83","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F83","v":116761.36538276223},{"$f":"'Future Monthly Zonal Charges'!F83","v":97801.071286996725},-18960.294095765508,null,{"$f":"'Future Monthly Zonal Charges'!H83-'Current Monthly Zonal Charges'!H83","v":0},{"$f":"'Future Monthly Zonal Charges'!I83-'Current Monthly Zonal Charges'!I83","v":0},{"$f":"'Future Monthly Zonal Charges'!J83-'Current Monthly Zonal Charges'!J83","v":0},{"$f":"'Future Monthly Zonal Charges'!K83-'Current Monthly Zonal Charges'!K83","v":0},{"$f":"'Future Monthly Zonal Charges'!L83-'Current Monthly Zonal Charges'!L83","v":0},{"$f":"'Future Monthly Zonal Charges'!M83-'Current Monthly Zonal Charges'!M83","v":-18960.294095765508},{"$f":"'Future Monthly Zonal Charges'!N83-'Current Monthly Zonal Charges'!N83","v":0},{"$f":"'Future Monthly Zonal Charges'!O83-'Current Monthly Zonal Charges'!O83","v":0},{"$f":"'Future Monthly Zonal Charges'!P83-'Current Monthly Zonal Charges'!P83","v":0},{"$f":"'Future Monthly Zonal Charges'!Q83-'Current Monthly Zonal Charges'!Q83","v":0},{"$f":"'Future Monthly Zonal Charges'!R83-'Current Monthly Zonal Charges'!R83","v":0},{"$f":"'Future Monthly Zonal Charges'!S83-'Current Monthly Zonal Charges'!S83","v":0},{"$f":"'Future Monthly Zonal Charges'!T83-'Current Monthly Zonal Charges'!T83","v":0},{"$f":"'Future Monthly Zonal Charges'!U83-'Current Monthly Zonal Charges'!U83","v":0},{"$f":"'Future Monthly Zonal Charges'!V83-'Current Monthly Zonal Charges'!V83","v":0},{"$f":"'Future Monthly Zonal Charges'!W83-'Current Monthly Zonal Charges'!W83","v":0},{"$f":"'Future Monthly Zonal Charges'!X83-'Current Monthly Zonal Charges'!X83","v":0},{"$f":"'Future Monthly Zonal Charges'!Y83-'Current Monthly Zonal Charges'!Y83","v":0},{"$f":"'Future Monthly Zonal Charges'!Z83-'Current Monthly Zonal Charges'!Z83","v":0},{"$f":"'Future Monthly Zonal Charges'!AA83-'Current Monthly Zonal Charges'!AA83","v":0},{"$f":"'Future Monthly Zonal Charges'!AB83-'Current Monthly Zonal Charges'!AB83","v":0},{"$f":"'Future Monthly Zonal Charges'!AC83-'Current Monthly Zonal Charges'!AC83","v":0},{"$f":"'Future Monthly Zonal Charges'!AD83-'Current Monthly Zonal Charges'!AD83","v":0},{"$f":"'Future Monthly Zonal Charges'!AE83-'Current Monthly Zonal Charges'!AE83","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG83-'Current Monthly Zonal Charges'!AG83","v":0},{"$f":"'Future Monthly Zonal Charges'!AH83-'Current Monthly Zonal Charges'!AH83","v":0},{"$f":"'Future Monthly Zonal Charges'!AI83-'Current Monthly Zonal Charges'!AI83","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ83-'Current Monthly Zonal Charges'!AJ83","v":0},{"$f":"'Future Monthly Zonal Charges'!AK83-'Current Monthly Zonal Charges'!AK83","v":0},{"$f":"'Future Monthly Zonal Charges'!AL83-'Current Monthly Zonal Charges'!AL83","v":-0.89173297788882255},{"$f":"'Future Monthly Zonal Charges'!AM83-'Current Monthly Zonal Charges'!AM83","v":0},{"$f":"'Future Monthly Zonal Charges'!AN83-'Current Monthly Zonal Charges'!AN83","v":0},{"$f":"'Future Monthly Zonal Charges'!AO83-'Current Monthly Zonal Charges'!AO83","v":0},{"$f":"'Future Monthly Zonal Charges'!AP83-'Current Monthly Zonal Charges'!AP83","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ83-'Current Monthly Zonal Charges'!AQ83","v":0},{"$f":"'Future Monthly Zonal Charges'!AR83-'Current Monthly Zonal Charges'!AR83","v":0},{"$f":"'Future Monthly Zonal Charges'!AS83-'Current Monthly Zonal Charges'!AS83","v":0},{"$f":"'Future Monthly Zonal Charges'!AT83-'Current Monthly Zonal Charges'!AT83","v":0},{"$f":"'Future Monthly Zonal Charges'!AU83-'Current Monthly Zonal Charges'!AU83","v":0},{"$f":"'Future Monthly Zonal Charges'!AV83-'Current Monthly Zonal Charges'!AV83","v":0},{"$f":"'Future Monthly Zonal Charges'!AW83-'Current Monthly Zonal Charges'!AW83","v":0},{"$f":"'Future Monthly Zonal Charges'!AW83-'Current Monthly Zonal Charges'!AW83","v":0},{"$f":"'Future Monthly Zonal Charges'!AY83-'Current Monthly Zonal Charges'!AY83","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ83-'Current Monthly Zonal Charges'!AZ83","v":0},{"$f":"'Future Monthly Zonal Charges'!BA83-'Current Monthly Zonal Charges'!BA83","v":0},{"$f":"'Future Monthly Zonal Charges'!BB83-'Current Monthly Zonal Charges'!BB83","v":0},{"$f":"'Future Monthly Zonal Charges'!BC83-'Current Monthly Zonal Charges'!BC83","v":0},{"$f":"'Future Monthly Zonal Charges'!BD83-'Current Monthly Zonal Charges'!BD83","v":0}]
[{"$f":"'Upgrade Information'!B84","v":"b0099"},{"$f":"'Projected Revenue Requirements'!C84","v":"ComEd"},{"$f":"'Upgrade Information'!E84","v":5},{"$f":"IF('Upgrade Information'!D84=\"\",\"\",'Upgrade Information'!D84)","v":"2008-03-29"},{"$f":"'Current Monthly Zonal Charges'!E84","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E84","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F84","v":47224.271124825689},{"$f":"'Future Monthly Zonal Charges'!F84","v":40201.939978245871},-7022.3311465798179,null,{"$f":"'Future Monthly Zonal Charges'!H84-'Current Monthly Zonal Charges'!H84","v":0},{"$f":"'Future Monthly Zonal Charges'!I84-'Current Monthly Zonal Charges'!I84","v":0},{"$f":"'Future Monthly Zonal Charges'!J84-'Current Monthly Zonal Charges'!J84","v":0},{"$f":"'Future Monthly Zonal Charges'!K84-'Current Monthly Zonal Charges'!K84","v":0},{"$f":"'Future Monthly Zonal Charges'!L84-'Current Monthly Zonal Charges'!L84","v":0},{"$f":"'Future Monthly Zonal Charges'!M84-'Current Monthly Zonal Charges'!M84","v":-7022.3311465798179},{"$f":"'Future Monthly Zonal Charges'!N84-'Current Monthly Zonal Charges'!N84","v":0},{"$f":"'Future Monthly Zonal Charges'!O84-'Current Monthly Zonal Charges'!O84","v":0},{"$f":"'Future Monthly Zonal Charges'!P84-'Current Monthly Zonal Charges'!P84","v":0},{"$f":"'Future Monthly Zonal Charges'!Q84-'Current Monthly Zonal Charges'!Q84","v":0},{"$f":"'Future Monthly Zonal Charges'!R84-'Current Monthly Zonal Charges'!R84","v":0},{"$f":"'Future Monthly Zonal Charges'!S84-'Current Monthly Zonal Charges'!S84","v":0},{"$f":"'Future Monthly Zonal Charges'!T84-'Current Monthly Zonal Charges'!T84","v":0},{"$f":"'Future Monthly Zonal Charges'!U84-'Current Monthly Zonal Charges'!U84","v":0},{"$f":"'Future Monthly Zonal Charges'!V84-'Current Monthly Zonal Charges'!V84","v":0},{"$f":"'Future Monthly Zonal Charges'!W84-'Current Monthly Zonal Charges'!W84","v":0},{"$f":"'Future Monthly Zonal Charges'!X84-'Current Monthly Zonal Charges'!X84","v":0},{"$f":"'Future Monthly Zonal Charges'!Y84-'Current Monthly Zonal Charges'!Y84","v":0},{"$f":"'Future Monthly Zonal Charges'!Z84-'Current Monthly Zonal Charges'!Z84","v":0},{"$f":"'Future Monthly Zonal Charges'!AA84-'Current Monthly Zonal Charges'!AA84","v":0},{"$f":"'Future Monthly Zonal Charges'!AB84-'Current Monthly Zonal Charges'!AB84","v":0},{"$f":"'Future Monthly Zonal Charges'!AC84-'Current Monthly Zonal Charges'!AC84","v":0},{"$f":"'Future Monthly Zonal Charges'!AD84-'Current Monthly Zonal Charges'!AD84","v":0},{"$f":"'Future Monthly Zonal Charges'!AE84-'Current Monthly Zonal Charges'!AE84","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG84-'Current Monthly Zonal Charges'!AG84","v":0},{"$f":"'Future Monthly Zonal Charges'!AH84-'Current Monthly Zonal Charges'!AH84","v":0},{"$f":"'Future Monthly Zonal Charges'!AI84-'Current Monthly Zonal Charges'!AI84","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ84-'Current Monthly Zonal Charges'!AJ84","v":0},{"$f":"'Future Monthly Zonal Charges'!AK84-'Current Monthly Zonal Charges'!AK84","v":0},{"$f":"'Future Monthly Zonal Charges'!AL84-'Current Monthly Zonal Charges'!AL84","v":-0.33027147329215656},{"$f":"'Future Monthly Zonal Charges'!AM84-'Current Monthly Zonal Charges'!AM84","v":0},{"$f":"'Future Monthly Zonal Charges'!AN84-'Current Monthly Zonal Charges'!AN84","v":0},{"$f":"'Future Monthly Zonal Charges'!AO84-'Current Monthly Zonal Charges'!AO84","v":0},{"$f":"'Future Monthly Zonal Charges'!AP84-'Current Monthly Zonal Charges'!AP84","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ84-'Current Monthly Zonal Charges'!AQ84","v":0},{"$f":"'Future Monthly Zonal Charges'!AR84-'Current Monthly Zonal Charges'!AR84","v":0},{"$f":"'Future Monthly Zonal Charges'!AS84-'Current Monthly Zonal Charges'!AS84","v":0},{"$f":"'Future Monthly Zonal Charges'!AT84-'Current Monthly Zonal Charges'!AT84","v":0},{"$f":"'Future Monthly Zonal Charges'!AU84-'Current Monthly Zonal Charges'!AU84","v":0},{"$f":"'Future Monthly Zonal Charges'!AV84-'Current Monthly Zonal Charges'!AV84","v":0},{"$f":"'Future Monthly Zonal Charges'!AW84-'Current Monthly Zonal Charges'!AW84","v":0},{"$f":"'Future Monthly Zonal Charges'!AW84-'Current Monthly Zonal Charges'!AW84","v":0},{"$f":"'Future Monthly Zonal Charges'!AY84-'Current Monthly Zonal Charges'!AY84","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ84-'Current Monthly Zonal Charges'!AZ84","v":0},{"$f":"'Future Monthly Zonal Charges'!BA84-'Current Monthly Zonal Charges'!BA84","v":0},{"$f":"'Future Monthly Zonal Charges'!BB84-'Current Monthly Zonal Charges'!BB84","v":0},{"$f":"'Future Monthly Zonal Charges'!BC84-'Current Monthly Zonal Charges'!BC84","v":0},{"$f":"'Future Monthly Zonal Charges'!BD84-'Current Monthly Zonal Charges'!BD84","v":0}]
[{"$f":"'Upgrade Information'!B85","v":"b0101"},{"$f":"'Projected Revenue Requirements'!C85","v":"ComEd"},{"$f":"'Upgrade Information'!E85","v":0.05},{"$f":"IF('Upgrade Information'!D85=\"\",\"\",'Upgrade Information'!D85)","v":"2005-05-25"},{"$f":"'Current Monthly Zonal Charges'!E85","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E85","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F85","v":432.44950141763792},{"$f":"'Future Monthly Zonal Charges'!F85","v":362.22618995183967},-70.223311465798247,null,{"$f":"'Future Monthly Zonal Charges'!H85-'Current Monthly Zonal Charges'!H85","v":0},{"$f":"'Future Monthly Zonal Charges'!I85-'Current Monthly Zonal Charges'!I85","v":0},{"$f":"'Future Monthly Zonal Charges'!J85-'Current Monthly Zonal Charges'!J85","v":0},{"$f":"'Future Monthly Zonal Charges'!K85-'Current Monthly Zonal Charges'!K85","v":0},{"$f":"'Future Monthly Zonal Charges'!L85-'Current Monthly Zonal Charges'!L85","v":0},{"$f":"'Future Monthly Zonal Charges'!M85-'Current Monthly Zonal Charges'!M85","v":-70.223311465798247},{"$f":"'Future Monthly Zonal Charges'!N85-'Current Monthly Zonal Charges'!N85","v":0},{"$f":"'Future Monthly Zonal Charges'!O85-'Current Monthly Zonal Charges'!O85","v":0},{"$f":"'Future Monthly Zonal Charges'!P85-'Current Monthly Zonal Charges'!P85","v":0},{"$f":"'Future Monthly Zonal Charges'!Q85-'Current Monthly Zonal Charges'!Q85","v":0},{"$f":"'Future Monthly Zonal Charges'!R85-'Current Monthly Zonal Charges'!R85","v":0},{"$f":"'Future Monthly Zonal Charges'!S85-'Current Monthly Zonal Charges'!S85","v":0},{"$f":"'Future Monthly Zonal Charges'!T85-'Current Monthly Zonal Charges'!T85","v":0},{"$f":"'Future Monthly Zonal Charges'!U85-'Current Monthly Zonal Charges'!U85","v":0},{"$f":"'Future Monthly Zonal Charges'!V85-'Current Monthly Zonal Charges'!V85","v":0},{"$f":"'Future Monthly Zonal Charges'!W85-'Current Monthly Zonal Charges'!W85","v":0},{"$f":"'Future Monthly Zonal Charges'!X85-'Current Monthly Zonal Charges'!X85","v":0},{"$f":"'Future Monthly Zonal Charges'!Y85-'Current Monthly Zonal Charges'!Y85","v":0},{"$f":"'Future Monthly Zonal Charges'!Z85-'Current Monthly Zonal Charges'!Z85","v":0},{"$f":"'Future Monthly Zonal Charges'!AA85-'Current Monthly Zonal Charges'!AA85","v":0},{"$f":"'Future Monthly Zonal Charges'!AB85-'Current Monthly Zonal Charges'!AB85","v":0},{"$f":"'Future Monthly Zonal Charges'!AC85-'Current Monthly Zonal Charges'!AC85","v":0},{"$f":"'Future Monthly Zonal Charges'!AD85-'Current Monthly Zonal Charges'!AD85","v":0},{"$f":"'Future Monthly Zonal Charges'!AE85-'Current Monthly Zonal Charges'!AE85","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG85-'Current Monthly Zonal Charges'!AG85","v":0},{"$f":"'Future Monthly Zonal Charges'!AH85-'Current Monthly Zonal Charges'!AH85","v":0},{"$f":"'Future Monthly Zonal Charges'!AI85-'Current Monthly Zonal Charges'!AI85","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ85-'Current Monthly Zonal Charges'!AJ85","v":0},{"$f":"'Future Monthly Zonal Charges'!AK85-'Current Monthly Zonal Charges'!AK85","v":0},{"$f":"'Future Monthly Zonal Charges'!AL85-'Current Monthly Zonal Charges'!AL85","v":-3.3027147329215689E-3},{"$f":"'Future Monthly Zonal Charges'!AM85-'Current Monthly Zonal Charges'!AM85","v":0},{"$f":"'Future Monthly Zonal Charges'!AN85-'Current Monthly Zonal Charges'!AN85","v":0},{"$f":"'Future Monthly Zonal Charges'!AO85-'Current Monthly Zonal Charges'!AO85","v":0},{"$f":"'Future Monthly Zonal Charges'!AP85-'Current Monthly Zonal Charges'!AP85","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ85-'Current Monthly Zonal Charges'!AQ85","v":0},{"$f":"'Future Monthly Zonal Charges'!AR85-'Current Monthly Zonal Charges'!AR85","v":0},{"$f":"'Future Monthly Zonal Charges'!AS85-'Current Monthly Zonal Charges'!AS85","v":0},{"$f":"'Future Monthly Zonal Charges'!AT85-'Current Monthly Zonal Charges'!AT85","v":0},{"$f":"'Future Monthly Zonal Charges'!AU85-'Current Monthly Zonal Charges'!AU85","v":0},{"$f":"'Future Monthly Zonal Charges'!AV85-'Current Monthly Zonal Charges'!AV85","v":0},{"$f":"'Future Monthly Zonal Charges'!AW85-'Current Monthly Zonal Charges'!AW85","v":0},{"$f":"'Future Monthly Zonal Charges'!AW85-'Current Monthly Zonal Charges'!AW85","v":0},{"$f":"'Future Monthly Zonal Charges'!AY85-'Current Monthly Zonal Charges'!AY85","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ85-'Current Monthly Zonal Charges'!AZ85","v":0},{"$f":"'Future Monthly Zonal Charges'!BA85-'Current Monthly Zonal Charges'!BA85","v":0},{"$f":"'Future Monthly Zonal Charges'!BB85-'Current Monthly Zonal Charges'!BB85","v":0},{"$f":"'Future Monthly Zonal Charges'!BC85-'Current Monthly Zonal Charges'!BC85","v":0},{"$f":"'Future Monthly Zonal Charges'!BD85-'Current Monthly Zonal Charges'!BD85","v":0}]
[{"$f":"'Upgrade Information'!B86","v":"b0104"},{"$f":"'Projected Revenue Requirements'!C86","v":"ComEd"},{"$f":"'Upgrade Information'!E86","v":15},{"$f":"IF('Upgrade Information'!D86=\"\",\"\",'Upgrade Information'!D86)","v":"2006-05-26"},{"$f":"'Current Monthly Zonal Charges'!E86","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E86","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F86","v":133948.24911323926},{"$f":"'Future Monthly Zonal Charges'!F86","v":112881.25567349982},-21066.993439739439,null,{"$f":"'Future Monthly Zonal Charges'!H86-'Current Monthly Zonal Charges'!H86","v":0},{"$f":"'Future Monthly Zonal Charges'!I86-'Current Monthly Zonal Charges'!I86","v":0},{"$f":"'Future Monthly Zonal Charges'!J86-'Current Monthly Zonal Charges'!J86","v":0},{"$f":"'Future Monthly Zonal Charges'!K86-'Current Monthly Zonal Charges'!K86","v":0},{"$f":"'Future Monthly Zonal Charges'!L86-'Current Monthly Zonal Charges'!L86","v":0},{"$f":"'Future Monthly Zonal Charges'!M86-'Current Monthly Zonal Charges'!M86","v":-21066.993439739439},{"$f":"'Future Monthly Zonal Charges'!N86-'Current Monthly Zonal Charges'!N86","v":0},{"$f":"'Future Monthly Zonal Charges'!O86-'Current Monthly Zonal Charges'!O86","v":0},{"$f":"'Future Monthly Zonal Charges'!P86-'Current Monthly Zonal Charges'!P86","v":0},{"$f":"'Future Monthly Zonal Charges'!Q86-'Current Monthly Zonal Charges'!Q86","v":0},{"$f":"'Future Monthly Zonal Charges'!R86-'Current Monthly Zonal Charges'!R86","v":0},{"$f":"'Future Monthly Zonal Charges'!S86-'Current Monthly Zonal Charges'!S86","v":0},{"$f":"'Future Monthly Zonal Charges'!T86-'Current Monthly Zonal Charges'!T86","v":0},{"$f":"'Future Monthly Zonal Charges'!U86-'Current Monthly Zonal Charges'!U86","v":0},{"$f":"'Future Monthly Zonal Charges'!V86-'Current Monthly Zonal Charges'!V86","v":0},{"$f":"'Future Monthly Zonal Charges'!W86-'Current Monthly Zonal Charges'!W86","v":0},{"$f":"'Future Monthly Zonal Charges'!X86-'Current Monthly Zonal Charges'!X86","v":0},{"$f":"'Future Monthly Zonal Charges'!Y86-'Current Monthly Zonal Charges'!Y86","v":0},{"$f":"'Future Monthly Zonal Charges'!Z86-'Current Monthly Zonal Charges'!Z86","v":0},{"$f":"'Future Monthly Zonal Charges'!AA86-'Current Monthly Zonal Charges'!AA86","v":0},{"$f":"'Future Monthly Zonal Charges'!AB86-'Current Monthly Zonal Charges'!AB86","v":0},{"$f":"'Future Monthly Zonal Charges'!AC86-'Current Monthly Zonal Charges'!AC86","v":0},{"$f":"'Future Monthly Zonal Charges'!AD86-'Current Monthly Zonal Charges'!AD86","v":0},{"$f":"'Future Monthly Zonal Charges'!AE86-'Current Monthly Zonal Charges'!AE86","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG86-'Current Monthly Zonal Charges'!AG86","v":0},{"$f":"'Future Monthly Zonal Charges'!AH86-'Current Monthly Zonal Charges'!AH86","v":0},{"$f":"'Future Monthly Zonal Charges'!AI86-'Current Monthly Zonal Charges'!AI86","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ86-'Current Monthly Zonal Charges'!AJ86","v":0},{"$f":"'Future Monthly Zonal Charges'!AK86-'Current Monthly Zonal Charges'!AK86","v":0},{"$f":"'Future Monthly Zonal Charges'!AL86-'Current Monthly Zonal Charges'!AL86","v":-0.99081441987646901},{"$f":"'Future Monthly Zonal Charges'!AM86-'Current Monthly Zonal Charges'!AM86","v":0},{"$f":"'Future Monthly Zonal Charges'!AN86-'Current Monthly Zonal Charges'!AN86","v":0},{"$f":"'Future Monthly Zonal Charges'!AO86-'Current Monthly Zonal Charges'!AO86","v":0},{"$f":"'Future Monthly Zonal Charges'!AP86-'Current Monthly Zonal Charges'!AP86","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ86-'Current Monthly Zonal Charges'!AQ86","v":0},{"$f":"'Future Monthly Zonal Charges'!AR86-'Current Monthly Zonal Charges'!AR86","v":0},{"$f":"'Future Monthly Zonal Charges'!AS86-'Current Monthly Zonal Charges'!AS86","v":0},{"$f":"'Future Monthly Zonal Charges'!AT86-'Current Monthly Zonal Charges'!AT86","v":0},{"$f":"'Future Monthly Zonal Charges'!AU86-'Current Monthly Zonal Charges'!AU86","v":0},{"$f":"'Future Monthly Zonal Charges'!AV86-'Current Monthly Zonal Charges'!AV86","v":0},{"$f":"'Future Monthly Zonal Charges'!AW86-'Current Monthly Zonal Charges'!AW86","v":0},{"$f":"'Future Monthly Zonal Charges'!AW86-'Current Monthly Zonal Charges'!AW86","v":0},{"$f":"'Future Monthly Zonal Charges'!AY86-'Current Monthly Zonal Charges'!AY86","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ86-'Current Monthly Zonal Charges'!AZ86","v":0},{"$f":"'Future Monthly Zonal Charges'!BA86-'Current Monthly Zonal Charges'!BA86","v":0},{"$f":"'Future Monthly Zonal Charges'!BB86-'Current Monthly Zonal Charges'!BB86","v":0},{"$f":"'Future Monthly Zonal Charges'!BC86-'Current Monthly Zonal Charges'!BC86","v":0},{"$f":"'Future Monthly Zonal Charges'!BD86-'Current Monthly Zonal Charges'!BD86","v":0}]
[{"$f":"'Upgrade Information'!B87","v":"b0105"},{"$f":"'Projected Revenue Requirements'!C87","v":"ComEd"},{"$f":"'Upgrade Information'!E87","v":1.04},{"$f":"IF('Upgrade Information'!D87=\"\",\"\",'Upgrade Information'!D87)","v":"2006-05-27"},{"$f":"'Current Monthly Zonal Charges'!E87","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E87","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F87","v":9287.078605184588},{"$f":"'Future Monthly Zonal Charges'!F87","v":7826.4337266959874},-1460.6448784886006,null,{"$f":"'Future Monthly Zonal Charges'!H87-'Current Monthly Zonal Charges'!H87","v":0},{"$f":"'Future Monthly Zonal Charges'!I87-'Current Monthly Zonal Charges'!I87","v":0},{"$f":"'Future Monthly Zonal Charges'!J87-'Current Monthly Zonal Charges'!J87","v":0},{"$f":"'Future Monthly Zonal Charges'!K87-'Current Monthly Zonal Charges'!K87","v":0},{"$f":"'Future Monthly Zonal Charges'!L87-'Current Monthly Zonal Charges'!L87","v":0},{"$f":"'Future Monthly Zonal Charges'!M87-'Current Monthly Zonal Charges'!M87","v":-1460.6448784886006},{"$f":"'Future Monthly Zonal Charges'!N87-'Current Monthly Zonal Charges'!N87","v":0},{"$f":"'Future Monthly Zonal Charges'!O87-'Current Monthly Zonal Charges'!O87","v":0},{"$f":"'Future Monthly Zonal Charges'!P87-'Current Monthly Zonal Charges'!P87","v":0},{"$f":"'Future Monthly Zonal Charges'!Q87-'Current Monthly Zonal Charges'!Q87","v":0},{"$f":"'Future Monthly Zonal Charges'!R87-'Current Monthly Zonal Charges'!R87","v":0},{"$f":"'Future Monthly Zonal Charges'!S87-'Current Monthly Zonal Charges'!S87","v":0},{"$f":"'Future Monthly Zonal Charges'!T87-'Current Monthly Zonal Charges'!T87","v":0},{"$f":"'Future Monthly Zonal Charges'!U87-'Current Monthly Zonal Charges'!U87","v":0},{"$f":"'Future Monthly Zonal Charges'!V87-'Current Monthly Zonal Charges'!V87","v":0},{"$f":"'Future Monthly Zonal Charges'!W87-'Current Monthly Zonal Charges'!W87","v":0},{"$f":"'Future Monthly Zonal Charges'!X87-'Current Monthly Zonal Charges'!X87","v":0},{"$f":"'Future Monthly Zonal Charges'!Y87-'Current Monthly Zonal Charges'!Y87","v":0},{"$f":"'Future Monthly Zonal Charges'!Z87-'Current Monthly Zonal Charges'!Z87","v":0},{"$f":"'Future Monthly Zonal Charges'!AA87-'Current Monthly Zonal Charges'!AA87","v":0},{"$f":"'Future Monthly Zonal Charges'!AB87-'Current Monthly Zonal Charges'!AB87","v":0},{"$f":"'Future Monthly Zonal Charges'!AC87-'Current Monthly Zonal Charges'!AC87","v":0},{"$f":"'Future Monthly Zonal Charges'!AD87-'Current Monthly Zonal Charges'!AD87","v":0},{"$f":"'Future Monthly Zonal Charges'!AE87-'Current Monthly Zonal Charges'!AE87","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG87-'Current Monthly Zonal Charges'!AG87","v":0},{"$f":"'Future Monthly Zonal Charges'!AH87-'Current Monthly Zonal Charges'!AH87","v":0},{"$f":"'Future Monthly Zonal Charges'!AI87-'Current Monthly Zonal Charges'!AI87","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ87-'Current Monthly Zonal Charges'!AJ87","v":0},{"$f":"'Future Monthly Zonal Charges'!AK87-'Current Monthly Zonal Charges'!AK87","v":0},{"$f":"'Future Monthly Zonal Charges'!AL87-'Current Monthly Zonal Charges'!AL87","v":-6.8696466444768456E-2},{"$f":"'Future Monthly Zonal Charges'!AM87-'Current Monthly Zonal Charges'!AM87","v":0},{"$f":"'Future Monthly Zonal Charges'!AN87-'Current Monthly Zonal Charges'!AN87","v":0},{"$f":"'Future Monthly Zonal Charges'!AO87-'Current Monthly Zonal Charges'!AO87","v":0},{"$f":"'Future Monthly Zonal Charges'!AP87-'Current Monthly Zonal Charges'!AP87","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ87-'Current Monthly Zonal Charges'!AQ87","v":0},{"$f":"'Future Monthly Zonal Charges'!AR87-'Current Monthly Zonal Charges'!AR87","v":0},{"$f":"'Future Monthly Zonal Charges'!AS87-'Current Monthly Zonal Charges'!AS87","v":0},{"$f":"'Future Monthly Zonal Charges'!AT87-'Current Monthly Zonal Charges'!AT87","v":0},{"$f":"'Future Monthly Zonal Charges'!AU87-'Current Monthly Zonal Charges'!AU87","v":0},{"$f":"'Future Monthly Zonal Charges'!AV87-'Current Monthly Zonal Charges'!AV87","v":0},{"$f":"'Future Monthly Zonal Charges'!AW87-'Current Monthly Zonal Charges'!AW87","v":0},{"$f":"'Future Monthly Zonal Charges'!AW87-'Current Monthly Zonal Charges'!AW87","v":0},{"$f":"'Future Monthly Zonal Charges'!AY87-'Current Monthly Zonal Charges'!AY87","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ87-'Current Monthly Zonal Charges'!AZ87","v":0},{"$f":"'Future Monthly Zonal Charges'!BA87-'Current Monthly Zonal Charges'!BA87","v":0},{"$f":"'Future Monthly Zonal Charges'!BB87-'Current Monthly Zonal Charges'!BB87","v":0},{"$f":"'Future Monthly Zonal Charges'!BC87-'Current Monthly Zonal Charges'!BC87","v":0},{"$f":"'Future Monthly Zonal Charges'!BD87-'Current Monthly Zonal Charges'!BD87","v":0}]
[{"$f":"'Upgrade Information'!B88","v":"b0108"},{"$f":"'Projected Revenue Requirements'!C88","v":"PSEG"},{"$f":"'Upgrade Information'!E88","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D88=\"\",\"\",'Upgrade Information'!D88)","v":"2006-05-05"},{"$f":"'Current Monthly Zonal Charges'!E88","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E88","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F88","v":3118.2727430555556},{"$f":"'Future Monthly Zonal Charges'!F88","v":2731.4046136229313},-386.8681294326243,null,{"$f":"'Future Monthly Zonal Charges'!H88-'Current Monthly Zonal Charges'!H88","v":0},{"$f":"'Future Monthly Zonal Charges'!I88-'Current Monthly Zonal Charges'!I88","v":0},{"$f":"'Future Monthly Zonal Charges'!J88-'Current Monthly Zonal Charges'!J88","v":0},{"$f":"'Future Monthly Zonal Charges'!K88-'Current Monthly Zonal Charges'!K88","v":0},{"$f":"'Future Monthly Zonal Charges'!L88-'Current Monthly Zonal Charges'!L88","v":0},{"$f":"'Future Monthly Zonal Charges'!M88-'Current Monthly Zonal Charges'!M88","v":0},{"$f":"'Future Monthly Zonal Charges'!N88-'Current Monthly Zonal Charges'!N88","v":0},{"$f":"'Future Monthly Zonal Charges'!O88-'Current Monthly Zonal Charges'!O88","v":0},{"$f":"'Future Monthly Zonal Charges'!P88-'Current Monthly Zonal Charges'!P88","v":0},{"$f":"'Future Monthly Zonal Charges'!Q88-'Current Monthly Zonal Charges'!Q88","v":0},{"$f":"'Future Monthly Zonal Charges'!R88-'Current Monthly Zonal Charges'!R88","v":0},{"$f":"'Future Monthly Zonal Charges'!S88-'Current Monthly Zonal Charges'!S88","v":0},{"$f":"'Future Monthly Zonal Charges'!T88-'Current Monthly Zonal Charges'!T88","v":0},{"$f":"'Future Monthly Zonal Charges'!U88-'Current Monthly Zonal Charges'!U88","v":0},{"$f":"'Future Monthly Zonal Charges'!V88-'Current Monthly Zonal Charges'!V88","v":0},{"$f":"'Future Monthly Zonal Charges'!W88-'Current Monthly Zonal Charges'!W88","v":0},{"$f":"'Future Monthly Zonal Charges'!X88-'Current Monthly Zonal Charges'!X88","v":0},{"$f":"'Future Monthly Zonal Charges'!Y88-'Current Monthly Zonal Charges'!Y88","v":0},{"$f":"'Future Monthly Zonal Charges'!Z88-'Current Monthly Zonal Charges'!Z88","v":0},{"$f":"'Future Monthly Zonal Charges'!AA88-'Current Monthly Zonal Charges'!AA88","v":0},{"$f":"'Future Monthly Zonal Charges'!AB88-'Current Monthly Zonal Charges'!AB88","v":0},{"$f":"'Future Monthly Zonal Charges'!AC88-'Current Monthly Zonal Charges'!AC88","v":0},{"$f":"'Future Monthly Zonal Charges'!AD88-'Current Monthly Zonal Charges'!AD88","v":-386.8681294326243},{"$f":"'Future Monthly Zonal Charges'!AE88-'Current Monthly Zonal Charges'!AE88","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG88-'Current Monthly Zonal Charges'!AG88","v":0},{"$f":"'Future Monthly Zonal Charges'!AH88-'Current Monthly Zonal Charges'!AH88","v":0},{"$f":"'Future Monthly Zonal Charges'!AI88-'Current Monthly Zonal Charges'!AI88","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ88-'Current Monthly Zonal Charges'!AJ88","v":0},{"$f":"'Future Monthly Zonal Charges'!AK88-'Current Monthly Zonal Charges'!AK88","v":0},{"$f":"'Future Monthly Zonal Charges'!AL88-'Current Monthly Zonal Charges'!AL88","v":0},{"$f":"'Future Monthly Zonal Charges'!AM88-'Current Monthly Zonal Charges'!AM88","v":0},{"$f":"'Future Monthly Zonal Charges'!AN88-'Current Monthly Zonal Charges'!AN88","v":0},{"$f":"'Future Monthly Zonal Charges'!AO88-'Current Monthly Zonal Charges'!AO88","v":0},{"$f":"'Future Monthly Zonal Charges'!AP88-'Current Monthly Zonal Charges'!AP88","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ88-'Current Monthly Zonal Charges'!AQ88","v":0},{"$f":"'Future Monthly Zonal Charges'!AR88-'Current Monthly Zonal Charges'!AR88","v":0},{"$f":"'Future Monthly Zonal Charges'!AS88-'Current Monthly Zonal Charges'!AS88","v":0},{"$f":"'Future Monthly Zonal Charges'!AT88-'Current Monthly Zonal Charges'!AT88","v":0},{"$f":"'Future Monthly Zonal Charges'!AU88-'Current Monthly Zonal Charges'!AU88","v":0},{"$f":"'Future Monthly Zonal Charges'!AV88-'Current Monthly Zonal Charges'!AV88","v":0},{"$f":"'Future Monthly Zonal Charges'!AW88-'Current Monthly Zonal Charges'!AW88","v":0},{"$f":"'Future Monthly Zonal Charges'!AW88-'Current Monthly Zonal Charges'!AW88","v":0},{"$f":"'Future Monthly Zonal Charges'!AY88-'Current Monthly Zonal Charges'!AY88","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ88-'Current Monthly Zonal Charges'!AZ88","v":0},{"$f":"'Future Monthly Zonal Charges'!BA88-'Current Monthly Zonal Charges'!BA88","v":0},{"$f":"'Future Monthly Zonal Charges'!BB88-'Current Monthly Zonal Charges'!BB88","v":0},{"$f":"'Future Monthly Zonal Charges'!BC88-'Current Monthly Zonal Charges'!BC88","v":-3.8126355517160149E-2},{"$f":"'Future Monthly Zonal Charges'!BD88-'Current Monthly Zonal Charges'!BD88","v":0}]
[{"$f":"'Upgrade Information'!B89","v":"b0109"},{"$f":"'Projected Revenue Requirements'!C89","v":"APS"},{"$f":"'Upgrade Information'!E89","v":0},{"$f":"IF('Upgrade Information'!D89=\"\",\"\",'Upgrade Information'!D89)","v":"2005-03-31"},{"$f":"'Current Monthly Zonal Charges'!E89","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E89","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F89","v":0},{"$f":"'Future Monthly Zonal Charges'!F89","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H89-'Current Monthly Zonal Charges'!H89","v":0},{"$f":"'Future Monthly Zonal Charges'!I89-'Current Monthly Zonal Charges'!I89","v":0},{"$f":"'Future Monthly Zonal Charges'!J89-'Current Monthly Zonal Charges'!J89","v":0},{"$f":"'Future Monthly Zonal Charges'!K89-'Current Monthly Zonal Charges'!K89","v":0},{"$f":"'Future Monthly Zonal Charges'!L89-'Current Monthly Zonal Charges'!L89","v":0},{"$f":"'Future Monthly Zonal Charges'!M89-'Current Monthly Zonal Charges'!M89","v":0},{"$f":"'Future Monthly Zonal Charges'!N89-'Current Monthly Zonal Charges'!N89","v":0},{"$f":"'Future Monthly Zonal Charges'!O89-'Current Monthly Zonal Charges'!O89","v":0},{"$f":"'Future Monthly Zonal Charges'!P89-'Current Monthly Zonal Charges'!P89","v":0},{"$f":"'Future Monthly Zonal Charges'!Q89-'Current Monthly Zonal Charges'!Q89","v":0},{"$f":"'Future Monthly Zonal Charges'!R89-'Current Monthly Zonal Charges'!R89","v":0},{"$f":"'Future Monthly Zonal Charges'!S89-'Current Monthly Zonal Charges'!S89","v":0},{"$f":"'Future Monthly Zonal Charges'!T89-'Current Monthly Zonal Charges'!T89","v":0},{"$f":"'Future Monthly Zonal Charges'!U89-'Current Monthly Zonal Charges'!U89","v":0},{"$f":"'Future Monthly Zonal Charges'!V89-'Current Monthly Zonal Charges'!V89","v":0},{"$f":"'Future Monthly Zonal Charges'!W89-'Current Monthly Zonal Charges'!W89","v":0},{"$f":"'Future Monthly Zonal Charges'!X89-'Current Monthly Zonal Charges'!X89","v":0},{"$f":"'Future Monthly Zonal Charges'!Y89-'Current Monthly Zonal Charges'!Y89","v":0},{"$f":"'Future Monthly Zonal Charges'!Z89-'Current Monthly Zonal Charges'!Z89","v":0},{"$f":"'Future Monthly Zonal Charges'!AA89-'Current Monthly Zonal Charges'!AA89","v":0},{"$f":"'Future Monthly Zonal Charges'!AB89-'Current Monthly Zonal Charges'!AB89","v":0},{"$f":"'Future Monthly Zonal Charges'!AC89-'Current Monthly Zonal Charges'!AC89","v":0},{"$f":"'Future Monthly Zonal Charges'!AD89-'Current Monthly Zonal Charges'!AD89","v":0},{"$f":"'Future Monthly Zonal Charges'!AE89-'Current Monthly Zonal Charges'!AE89","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG89-'Current Monthly Zonal Charges'!AG89","v":0},{"$f":"'Future Monthly Zonal Charges'!AH89-'Current Monthly Zonal Charges'!AH89","v":0},{"$f":"'Future Monthly Zonal Charges'!AI89-'Current Monthly Zonal Charges'!AI89","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ89-'Current Monthly Zonal Charges'!AJ89","v":0},{"$f":"'Future Monthly Zonal Charges'!AK89-'Current Monthly Zonal Charges'!AK89","v":0},{"$f":"'Future Monthly Zonal Charges'!AL89-'Current Monthly Zonal Charges'!AL89","v":0},{"$f":"'Future Monthly Zonal Charges'!AM89-'Current Monthly Zonal Charges'!AM89","v":0},{"$f":"'Future Monthly Zonal Charges'!AN89-'Current Monthly Zonal Charges'!AN89","v":0},{"$f":"'Future Monthly Zonal Charges'!AO89-'Current Monthly Zonal Charges'!AO89","v":0},{"$f":"'Future Monthly Zonal Charges'!AP89-'Current Monthly Zonal Charges'!AP89","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ89-'Current Monthly Zonal Charges'!AQ89","v":0},{"$f":"'Future Monthly Zonal Charges'!AR89-'Current Monthly Zonal Charges'!AR89","v":0},{"$f":"'Future Monthly Zonal Charges'!AS89-'Current Monthly Zonal Charges'!AS89","v":0},{"$f":"'Future Monthly Zonal Charges'!AT89-'Current Monthly Zonal Charges'!AT89","v":0},{"$f":"'Future Monthly Zonal Charges'!AU89-'Current Monthly Zonal Charges'!AU89","v":0},{"$f":"'Future Monthly Zonal Charges'!AV89-'Current Monthly Zonal Charges'!AV89","v":0},{"$f":"'Future Monthly Zonal Charges'!AW89-'Current Monthly Zonal Charges'!AW89","v":0},{"$f":"'Future Monthly Zonal Charges'!AW89-'Current Monthly Zonal Charges'!AW89","v":0},{"$f":"'Future Monthly Zonal Charges'!AY89-'Current Monthly Zonal Charges'!AY89","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ89-'Current Monthly Zonal Charges'!AZ89","v":0},{"$f":"'Future Monthly Zonal Charges'!BA89-'Current Monthly Zonal Charges'!BA89","v":0},{"$f":"'Future Monthly Zonal Charges'!BB89-'Current Monthly Zonal Charges'!BB89","v":0},{"$f":"'Future Monthly Zonal Charges'!BC89-'Current Monthly Zonal Charges'!BC89","v":0},{"$f":"'Future Monthly Zonal Charges'!BD89-'Current Monthly Zonal Charges'!BD89","v":0}]
[{"$f":"'Upgrade Information'!B90","v":"b0110"},{"$f":"'Projected Revenue Requirements'!C90","v":"APS"},{"$f":"'Upgrade Information'!E90","v":0},{"$f":"IF('Upgrade Information'!D90=\"\",\"\",'Upgrade Information'!D90)","v":"2005-10-22"},{"$f":"'Current Monthly Zonal Charges'!E90","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E90","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F90","v":0},{"$f":"'Future Monthly Zonal Charges'!F90","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H90-'Current Monthly Zonal Charges'!H90","v":0},{"$f":"'Future Monthly Zonal Charges'!I90-'Current Monthly Zonal Charges'!I90","v":0},{"$f":"'Future Monthly Zonal Charges'!J90-'Current Monthly Zonal Charges'!J90","v":0},{"$f":"'Future Monthly Zonal Charges'!K90-'Current Monthly Zonal Charges'!K90","v":0},{"$f":"'Future Monthly Zonal Charges'!L90-'Current Monthly Zonal Charges'!L90","v":0},{"$f":"'Future Monthly Zonal Charges'!M90-'Current Monthly Zonal Charges'!M90","v":0},{"$f":"'Future Monthly Zonal Charges'!N90-'Current Monthly Zonal Charges'!N90","v":0},{"$f":"'Future Monthly Zonal Charges'!O90-'Current Monthly Zonal Charges'!O90","v":0},{"$f":"'Future Monthly Zonal Charges'!P90-'Current Monthly Zonal Charges'!P90","v":0},{"$f":"'Future Monthly Zonal Charges'!Q90-'Current Monthly Zonal Charges'!Q90","v":0},{"$f":"'Future Monthly Zonal Charges'!R90-'Current Monthly Zonal Charges'!R90","v":0},{"$f":"'Future Monthly Zonal Charges'!S90-'Current Monthly Zonal Charges'!S90","v":0},{"$f":"'Future Monthly Zonal Charges'!T90-'Current Monthly Zonal Charges'!T90","v":0},{"$f":"'Future Monthly Zonal Charges'!U90-'Current Monthly Zonal Charges'!U90","v":0},{"$f":"'Future Monthly Zonal Charges'!V90-'Current Monthly Zonal Charges'!V90","v":0},{"$f":"'Future Monthly Zonal Charges'!W90-'Current Monthly Zonal Charges'!W90","v":0},{"$f":"'Future Monthly Zonal Charges'!X90-'Current Monthly Zonal Charges'!X90","v":0},{"$f":"'Future Monthly Zonal Charges'!Y90-'Current Monthly Zonal Charges'!Y90","v":0},{"$f":"'Future Monthly Zonal Charges'!Z90-'Current Monthly Zonal Charges'!Z90","v":0},{"$f":"'Future Monthly Zonal Charges'!AA90-'Current Monthly Zonal Charges'!AA90","v":0},{"$f":"'Future Monthly Zonal Charges'!AB90-'Current Monthly Zonal Charges'!AB90","v":0},{"$f":"'Future Monthly Zonal Charges'!AC90-'Current Monthly Zonal Charges'!AC90","v":0},{"$f":"'Future Monthly Zonal Charges'!AD90-'Current Monthly Zonal Charges'!AD90","v":0},{"$f":"'Future Monthly Zonal Charges'!AE90-'Current Monthly Zonal Charges'!AE90","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG90-'Current Monthly Zonal Charges'!AG90","v":0},{"$f":"'Future Monthly Zonal Charges'!AH90-'Current Monthly Zonal Charges'!AH90","v":0},{"$f":"'Future Monthly Zonal Charges'!AI90-'Current Monthly Zonal Charges'!AI90","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ90-'Current Monthly Zonal Charges'!AJ90","v":0},{"$f":"'Future Monthly Zonal Charges'!AK90-'Current Monthly Zonal Charges'!AK90","v":0},{"$f":"'Future Monthly Zonal Charges'!AL90-'Current Monthly Zonal Charges'!AL90","v":0},{"$f":"'Future Monthly Zonal Charges'!AM90-'Current Monthly Zonal Charges'!AM90","v":0},{"$f":"'Future Monthly Zonal Charges'!AN90-'Current Monthly Zonal Charges'!AN90","v":0},{"$f":"'Future Monthly Zonal Charges'!AO90-'Current Monthly Zonal Charges'!AO90","v":0},{"$f":"'Future Monthly Zonal Charges'!AP90-'Current Monthly Zonal Charges'!AP90","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ90-'Current Monthly Zonal Charges'!AQ90","v":0},{"$f":"'Future Monthly Zonal Charges'!AR90-'Current Monthly Zonal Charges'!AR90","v":0},{"$f":"'Future Monthly Zonal Charges'!AS90-'Current Monthly Zonal Charges'!AS90","v":0},{"$f":"'Future Monthly Zonal Charges'!AT90-'Current Monthly Zonal Charges'!AT90","v":0},{"$f":"'Future Monthly Zonal Charges'!AU90-'Current Monthly Zonal Charges'!AU90","v":0},{"$f":"'Future Monthly Zonal Charges'!AV90-'Current Monthly Zonal Charges'!AV90","v":0},{"$f":"'Future Monthly Zonal Charges'!AW90-'Current Monthly Zonal Charges'!AW90","v":0},{"$f":"'Future Monthly Zonal Charges'!AW90-'Current Monthly Zonal Charges'!AW90","v":0},{"$f":"'Future Monthly Zonal Charges'!AY90-'Current Monthly Zonal Charges'!AY90","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ90-'Current Monthly Zonal Charges'!AZ90","v":0},{"$f":"'Future Monthly Zonal Charges'!BA90-'Current Monthly Zonal Charges'!BA90","v":0},{"$f":"'Future Monthly Zonal Charges'!BB90-'Current Monthly Zonal Charges'!BB90","v":0},{"$f":"'Future Monthly Zonal Charges'!BC90-'Current Monthly Zonal Charges'!BC90","v":0},{"$f":"'Future Monthly Zonal Charges'!BD90-'Current Monthly Zonal Charges'!BD90","v":0}]
[{"$f":"'Upgrade Information'!B91","v":"b0113"},{"$f":"'Projected Revenue Requirements'!C91","v":"AEP"},{"$f":"'Upgrade Information'!E91","v":14.2},{"$f":"IF('Upgrade Information'!D91=\"\",\"\",'Upgrade Information'!D91)","v":"2007-11-08"},{"$f":"'Current Monthly Zonal Charges'!E91","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E91","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F91","v":119529.38164497555},{"$f":"'Future Monthly Zonal Charges'!F91","v":99901.88434005146},-19627.497304924094,null,{"$f":"'Future Monthly Zonal Charges'!H91-'Current Monthly Zonal Charges'!H91","v":0},{"$f":"'Future Monthly Zonal Charges'!I91-'Current Monthly Zonal Charges'!I91","v":-19627.497304924094},{"$f":"'Future Monthly Zonal Charges'!J91-'Current Monthly Zonal Charges'!J91","v":0},{"$f":"'Future Monthly Zonal Charges'!K91-'Current Monthly Zonal Charges'!K91","v":0},{"$f":"'Future Monthly Zonal Charges'!L91-'Current Monthly Zonal Charges'!L91","v":0},{"$f":"'Future Monthly Zonal Charges'!M91-'Current Monthly Zonal Charges'!M91","v":0},{"$f":"'Future Monthly Zonal Charges'!N91-'Current Monthly Zonal Charges'!N91","v":0},{"$f":"'Future Monthly Zonal Charges'!O91-'Current Monthly Zonal Charges'!O91","v":0},{"$f":"'Future Monthly Zonal Charges'!P91-'Current Monthly Zonal Charges'!P91","v":0},{"$f":"'Future Monthly Zonal Charges'!Q91-'Current Monthly Zonal Charges'!Q91","v":0},{"$f":"'Future Monthly Zonal Charges'!R91-'Current Monthly Zonal Charges'!R91","v":0},{"$f":"'Future Monthly Zonal Charges'!S91-'Current Monthly Zonal Charges'!S91","v":0},{"$f":"'Future Monthly Zonal Charges'!T91-'Current Monthly Zonal Charges'!T91","v":0},{"$f":"'Future Monthly Zonal Charges'!U91-'Current Monthly Zonal Charges'!U91","v":0},{"$f":"'Future Monthly Zonal Charges'!V91-'Current Monthly Zonal Charges'!V91","v":0},{"$f":"'Future Monthly Zonal Charges'!W91-'Current Monthly Zonal Charges'!W91","v":0},{"$f":"'Future Monthly Zonal Charges'!X91-'Current Monthly Zonal Charges'!X91","v":0},{"$f":"'Future Monthly Zonal Charges'!Y91-'Current Monthly Zonal Charges'!Y91","v":0},{"$f":"'Future Monthly Zonal Charges'!Z91-'Current Monthly Zonal Charges'!Z91","v":0},{"$f":"'Future Monthly Zonal Charges'!AA91-'Current Monthly Zonal Charges'!AA91","v":0},{"$f":"'Future Monthly Zonal Charges'!AB91-'Current Monthly Zonal Charges'!AB91","v":0},{"$f":"'Future Monthly Zonal Charges'!AC91-'Current Monthly Zonal Charges'!AC91","v":0},{"$f":"'Future Monthly Zonal Charges'!AD91-'Current Monthly Zonal Charges'!AD91","v":0},{"$f":"'Future Monthly Zonal Charges'!AE91-'Current Monthly Zonal Charges'!AE91","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG91-'Current Monthly Zonal Charges'!AG91","v":0},{"$f":"'Future Monthly Zonal Charges'!AH91-'Current Monthly Zonal Charges'!AH91","v":-0.90378076745624814},{"$f":"'Future Monthly Zonal Charges'!AI91-'Current Monthly Zonal Charges'!AI91","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ91-'Current Monthly Zonal Charges'!AJ91","v":0},{"$f":"'Future Monthly Zonal Charges'!AK91-'Current Monthly Zonal Charges'!AK91","v":0},{"$f":"'Future Monthly Zonal Charges'!AL91-'Current Monthly Zonal Charges'!AL91","v":0},{"$f":"'Future Monthly Zonal Charges'!AM91-'Current Monthly Zonal Charges'!AM91","v":0},{"$f":"'Future Monthly Zonal Charges'!AN91-'Current Monthly Zonal Charges'!AN91","v":0},{"$f":"'Future Monthly Zonal Charges'!AO91-'Current Monthly Zonal Charges'!AO91","v":0},{"$f":"'Future Monthly Zonal Charges'!AP91-'Current Monthly Zonal Charges'!AP91","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ91-'Current Monthly Zonal Charges'!AQ91","v":0},{"$f":"'Future Monthly Zonal Charges'!AR91-'Current Monthly Zonal Charges'!AR91","v":0},{"$f":"'Future Monthly Zonal Charges'!AS91-'Current Monthly Zonal Charges'!AS91","v":0},{"$f":"'Future Monthly Zonal Charges'!AT91-'Current Monthly Zonal Charges'!AT91","v":0},{"$f":"'Future Monthly Zonal Charges'!AU91-'Current Monthly Zonal Charges'!AU91","v":0},{"$f":"'Future Monthly Zonal Charges'!AV91-'Current Monthly Zonal Charges'!AV91","v":0},{"$f":"'Future Monthly Zonal Charges'!AW91-'Current Monthly Zonal Charges'!AW91","v":0},{"$f":"'Future Monthly Zonal Charges'!AW91-'Current Monthly Zonal Charges'!AW91","v":0},{"$f":"'Future Monthly Zonal Charges'!AY91-'Current Monthly Zonal Charges'!AY91","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ91-'Current Monthly Zonal Charges'!AZ91","v":0},{"$f":"'Future Monthly Zonal Charges'!BA91-'Current Monthly Zonal Charges'!BA91","v":0},{"$f":"'Future Monthly Zonal Charges'!BB91-'Current Monthly Zonal Charges'!BB91","v":0},{"$f":"'Future Monthly Zonal Charges'!BC91-'Current Monthly Zonal Charges'!BC91","v":0},{"$f":"'Future Monthly Zonal Charges'!BD91-'Current Monthly Zonal Charges'!BD91","v":0}]
[{"$f":"'Upgrade Information'!B92","v":"b0114"},{"$f":"'Projected Revenue Requirements'!C92","v":"AEP"},{"$f":"'Upgrade Information'!E92","v":35.231999999999999},{"$f":"IF('Upgrade Information'!D92=\"\",\"\",'Upgrade Information'!D92)","v":"2010-11-14"},{"$f":"'Current Monthly Zonal Charges'!E92","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E92","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F92","v":325786.53275662177},{"$f":"'Future Monthly Zonal Charges'!F92","v":277088.22395048907},-48698.3088061327,null,{"$f":"'Future Monthly Zonal Charges'!H92-'Current Monthly Zonal Charges'!H92","v":0},{"$f":"'Future Monthly Zonal Charges'!I92-'Current Monthly Zonal Charges'!I92","v":-48698.3088061327},{"$f":"'Future Monthly Zonal Charges'!J92-'Current Monthly Zonal Charges'!J92","v":0},{"$f":"'Future Monthly Zonal Charges'!K92-'Current Monthly Zonal Charges'!K92","v":0},{"$f":"'Future Monthly Zonal Charges'!L92-'Current Monthly Zonal Charges'!L92","v":0},{"$f":"'Future Monthly Zonal Charges'!M92-'Current Monthly Zonal Charges'!M92","v":0},{"$f":"'Future Monthly Zonal Charges'!N92-'Current Monthly Zonal Charges'!N92","v":0},{"$f":"'Future Monthly Zonal Charges'!O92-'Current Monthly Zonal Charges'!O92","v":0},{"$f":"'Future Monthly Zonal Charges'!P92-'Current Monthly Zonal Charges'!P92","v":0},{"$f":"'Future Monthly Zonal Charges'!Q92-'Current Monthly Zonal Charges'!Q92","v":0},{"$f":"'Future Monthly Zonal Charges'!R92-'Current Monthly Zonal Charges'!R92","v":0},{"$f":"'Future Monthly Zonal Charges'!S92-'Current Monthly Zonal Charges'!S92","v":0},{"$f":"'Future Monthly Zonal Charges'!T92-'Current Monthly Zonal Charges'!T92","v":0},{"$f":"'Future Monthly Zonal Charges'!U92-'Current Monthly Zonal Charges'!U92","v":0},{"$f":"'Future Monthly Zonal Charges'!V92-'Current Monthly Zonal Charges'!V92","v":0},{"$f":"'Future Monthly Zonal Charges'!W92-'Current Monthly Zonal Charges'!W92","v":0},{"$f":"'Future Monthly Zonal Charges'!X92-'Current Monthly Zonal Charges'!X92","v":0},{"$f":"'Future Monthly Zonal Charges'!Y92-'Current Monthly Zonal Charges'!Y92","v":0},{"$f":"'Future Monthly Zonal Charges'!Z92-'Current Monthly Zonal Charges'!Z92","v":0},{"$f":"'Future Monthly Zonal Charges'!AA92-'Current Monthly Zonal Charges'!AA92","v":0},{"$f":"'Future Monthly Zonal Charges'!AB92-'Current Monthly Zonal Charges'!AB92","v":0},{"$f":"'Future Monthly Zonal Charges'!AC92-'Current Monthly Zonal Charges'!AC92","v":0},{"$f":"'Future Monthly Zonal Charges'!AD92-'Current Monthly Zonal Charges'!AD92","v":0},{"$f":"'Future Monthly Zonal Charges'!AE92-'Current Monthly Zonal Charges'!AE92","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG92-'Current Monthly Zonal Charges'!AG92","v":0},{"$f":"'Future Monthly Zonal Charges'!AH92-'Current Monthly Zonal Charges'!AH92","v":-2.2423946478182035},{"$f":"'Future Monthly Zonal Charges'!AI92-'Current Monthly Zonal Charges'!AI92","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ92-'Current Monthly Zonal Charges'!AJ92","v":0},{"$f":"'Future Monthly Zonal Charges'!AK92-'Current Monthly Zonal Charges'!AK92","v":0},{"$f":"'Future Monthly Zonal Charges'!AL92-'Current Monthly Zonal Charges'!AL92","v":0},{"$f":"'Future Monthly Zonal Charges'!AM92-'Current Monthly Zonal Charges'!AM92","v":0},{"$f":"'Future Monthly Zonal Charges'!AN92-'Current Monthly Zonal Charges'!AN92","v":0},{"$f":"'Future Monthly Zonal Charges'!AO92-'Current Monthly Zonal Charges'!AO92","v":0},{"$f":"'Future Monthly Zonal Charges'!AP92-'Current Monthly Zonal Charges'!AP92","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ92-'Current Monthly Zonal Charges'!AQ92","v":0},{"$f":"'Future Monthly Zonal Charges'!AR92-'Current Monthly Zonal Charges'!AR92","v":0},{"$f":"'Future Monthly Zonal Charges'!AS92-'Current Monthly Zonal Charges'!AS92","v":0},{"$f":"'Future Monthly Zonal Charges'!AT92-'Current Monthly Zonal Charges'!AT92","v":0},{"$f":"'Future Monthly Zonal Charges'!AU92-'Current Monthly Zonal Charges'!AU92","v":0},{"$f":"'Future Monthly Zonal Charges'!AV92-'Current Monthly Zonal Charges'!AV92","v":0},{"$f":"'Future Monthly Zonal Charges'!AW92-'Current Monthly Zonal Charges'!AW92","v":0},{"$f":"'Future Monthly Zonal Charges'!AW92-'Current Monthly Zonal Charges'!AW92","v":0},{"$f":"'Future Monthly Zonal Charges'!AY92-'Current Monthly Zonal Charges'!AY92","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ92-'Current Monthly Zonal Charges'!AZ92","v":0},{"$f":"'Future Monthly Zonal Charges'!BA92-'Current Monthly Zonal Charges'!BA92","v":0},{"$f":"'Future Monthly Zonal Charges'!BB92-'Current Monthly Zonal Charges'!BB92","v":0},{"$f":"'Future Monthly Zonal Charges'!BC92-'Current Monthly Zonal Charges'!BC92","v":0},{"$f":"'Future Monthly Zonal Charges'!BD92-'Current Monthly Zonal Charges'!BD92","v":0}]
[{"$f":"'Upgrade Information'!B93","v":"b0115"},{"$f":"'Projected Revenue Requirements'!C93","v":"AEP"},{"$f":"'Upgrade Information'!E93","v":0.9},{"$f":"IF('Upgrade Information'!D93=\"\",\"\",'Upgrade Information'!D93)","v":"2005-07-12"},{"$f":"'Current Monthly Zonal Charges'!E93","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E93","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F93","v":6995.2742684795694},{"$f":"'Future Monthly Zonal Charges'!F93","v":5751.2779604210009},-1243.9963080585685,null,{"$f":"'Future Monthly Zonal Charges'!H93-'Current Monthly Zonal Charges'!H93","v":0},{"$f":"'Future Monthly Zonal Charges'!I93-'Current Monthly Zonal Charges'!I93","v":-1243.9963080585685},{"$f":"'Future Monthly Zonal Charges'!J93-'Current Monthly Zonal Charges'!J93","v":0},{"$f":"'Future Monthly Zonal Charges'!K93-'Current Monthly Zonal Charges'!K93","v":0},{"$f":"'Future Monthly Zonal Charges'!L93-'Current Monthly Zonal Charges'!L93","v":0},{"$f":"'Future Monthly Zonal Charges'!M93-'Current Monthly Zonal Charges'!M93","v":0},{"$f":"'Future Monthly Zonal Charges'!N93-'Current Monthly Zonal Charges'!N93","v":0},{"$f":"'Future Monthly Zonal Charges'!O93-'Current Monthly Zonal Charges'!O93","v":0},{"$f":"'Future Monthly Zonal Charges'!P93-'Current Monthly Zonal Charges'!P93","v":0},{"$f":"'Future Monthly Zonal Charges'!Q93-'Current Monthly Zonal Charges'!Q93","v":0},{"$f":"'Future Monthly Zonal Charges'!R93-'Current Monthly Zonal Charges'!R93","v":0},{"$f":"'Future Monthly Zonal Charges'!S93-'Current Monthly Zonal Charges'!S93","v":0},{"$f":"'Future Monthly Zonal Charges'!T93-'Current Monthly Zonal Charges'!T93","v":0},{"$f":"'Future Monthly Zonal Charges'!U93-'Current Monthly Zonal Charges'!U93","v":0},{"$f":"'Future Monthly Zonal Charges'!V93-'Current Monthly Zonal Charges'!V93","v":0},{"$f":"'Future Monthly Zonal Charges'!W93-'Current Monthly Zonal Charges'!W93","v":0},{"$f":"'Future Monthly Zonal Charges'!X93-'Current Monthly Zonal Charges'!X93","v":0},{"$f":"'Future Monthly Zonal Charges'!Y93-'Current Monthly Zonal Charges'!Y93","v":0},{"$f":"'Future Monthly Zonal Charges'!Z93-'Current Monthly Zonal Charges'!Z93","v":0},{"$f":"'Future Monthly Zonal Charges'!AA93-'Current Monthly Zonal Charges'!AA93","v":0},{"$f":"'Future Monthly Zonal Charges'!AB93-'Current Monthly Zonal Charges'!AB93","v":0},{"$f":"'Future Monthly Zonal Charges'!AC93-'Current Monthly Zonal Charges'!AC93","v":0},{"$f":"'Future Monthly Zonal Charges'!AD93-'Current Monthly Zonal Charges'!AD93","v":0},{"$f":"'Future Monthly Zonal Charges'!AE93-'Current Monthly Zonal Charges'!AE93","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG93-'Current Monthly Zonal Charges'!AG93","v":0},{"$f":"'Future Monthly Zonal Charges'!AH93-'Current Monthly Zonal Charges'!AH93","v":-5.7281879627508692E-2},{"$f":"'Future Monthly Zonal Charges'!AI93-'Current Monthly Zonal Charges'!AI93","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ93-'Current Monthly Zonal Charges'!AJ93","v":0},{"$f":"'Future Monthly Zonal Charges'!AK93-'Current Monthly Zonal Charges'!AK93","v":0},{"$f":"'Future Monthly Zonal Charges'!AL93-'Current Monthly Zonal Charges'!AL93","v":0},{"$f":"'Future Monthly Zonal Charges'!AM93-'Current Monthly Zonal Charges'!AM93","v":0},{"$f":"'Future Monthly Zonal Charges'!AN93-'Current Monthly Zonal Charges'!AN93","v":0},{"$f":"'Future Monthly Zonal Charges'!AO93-'Current Monthly Zonal Charges'!AO93","v":0},{"$f":"'Future Monthly Zonal Charges'!AP93-'Current Monthly Zonal Charges'!AP93","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ93-'Current Monthly Zonal Charges'!AQ93","v":0},{"$f":"'Future Monthly Zonal Charges'!AR93-'Current Monthly Zonal Charges'!AR93","v":0},{"$f":"'Future Monthly Zonal Charges'!AS93-'Current Monthly Zonal Charges'!AS93","v":0},{"$f":"'Future Monthly Zonal Charges'!AT93-'Current Monthly Zonal Charges'!AT93","v":0},{"$f":"'Future Monthly Zonal Charges'!AU93-'Current Monthly Zonal Charges'!AU93","v":0},{"$f":"'Future Monthly Zonal Charges'!AV93-'Current Monthly Zonal Charges'!AV93","v":0},{"$f":"'Future Monthly Zonal Charges'!AW93-'Current Monthly Zonal Charges'!AW93","v":0},{"$f":"'Future Monthly Zonal Charges'!AW93-'Current Monthly Zonal Charges'!AW93","v":0},{"$f":"'Future Monthly Zonal Charges'!AY93-'Current Monthly Zonal Charges'!AY93","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ93-'Current Monthly Zonal Charges'!AZ93","v":0},{"$f":"'Future Monthly Zonal Charges'!BA93-'Current Monthly Zonal Charges'!BA93","v":0},{"$f":"'Future Monthly Zonal Charges'!BB93-'Current Monthly Zonal Charges'!BB93","v":0},{"$f":"'Future Monthly Zonal Charges'!BC93-'Current Monthly Zonal Charges'!BC93","v":0},{"$f":"'Future Monthly Zonal Charges'!BD93-'Current Monthly Zonal Charges'!BD93","v":0}]
[{"$f":"'Upgrade Information'!B94","v":"b0116"},{"$f":"'Projected Revenue Requirements'!C94","v":"AEP"},{"$f":"'Upgrade Information'!E94","v":4.0999999999999996},{"$f":"IF('Upgrade Information'!D94=\"\",\"\",'Upgrade Information'!D94)","v":"2005-06-24"},{"$f":"'Current Monthly Zonal Charges'!E94","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E94","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F94","v":31772.90898486914},{"$f":"'Future Monthly Zonal Charges'!F94","v":26105.814692602336},-5667.0942922668037,null,{"$f":"'Future Monthly Zonal Charges'!H94-'Current Monthly Zonal Charges'!H94","v":0},{"$f":"'Future Monthly Zonal Charges'!I94-'Current Monthly Zonal Charges'!I94","v":-5667.0942922668037},{"$f":"'Future Monthly Zonal Charges'!J94-'Current Monthly Zonal Charges'!J94","v":0},{"$f":"'Future Monthly Zonal Charges'!K94-'Current Monthly Zonal Charges'!K94","v":0},{"$f":"'Future Monthly Zonal Charges'!L94-'Current Monthly Zonal Charges'!L94","v":0},{"$f":"'Future Monthly Zonal Charges'!M94-'Current Monthly Zonal Charges'!M94","v":0},{"$f":"'Future Monthly Zonal Charges'!N94-'Current Monthly Zonal Charges'!N94","v":0},{"$f":"'Future Monthly Zonal Charges'!O94-'Current Monthly Zonal Charges'!O94","v":0},{"$f":"'Future Monthly Zonal Charges'!P94-'Current Monthly Zonal Charges'!P94","v":0},{"$f":"'Future Monthly Zonal Charges'!Q94-'Current Monthly Zonal Charges'!Q94","v":0},{"$f":"'Future Monthly Zonal Charges'!R94-'Current Monthly Zonal Charges'!R94","v":0},{"$f":"'Future Monthly Zonal Charges'!S94-'Current Monthly Zonal Charges'!S94","v":0},{"$f":"'Future Monthly Zonal Charges'!T94-'Current Monthly Zonal Charges'!T94","v":0},{"$f":"'Future Monthly Zonal Charges'!U94-'Current Monthly Zonal Charges'!U94","v":0},{"$f":"'Future Monthly Zonal Charges'!V94-'Current Monthly Zonal Charges'!V94","v":0},{"$f":"'Future Monthly Zonal Charges'!W94-'Current Monthly Zonal Charges'!W94","v":0},{"$f":"'Future Monthly Zonal Charges'!X94-'Current Monthly Zonal Charges'!X94","v":0},{"$f":"'Future Monthly Zonal Charges'!Y94-'Current Monthly Zonal Charges'!Y94","v":0},{"$f":"'Future Monthly Zonal Charges'!Z94-'Current Monthly Zonal Charges'!Z94","v":0},{"$f":"'Future Monthly Zonal Charges'!AA94-'Current Monthly Zonal Charges'!AA94","v":0},{"$f":"'Future Monthly Zonal Charges'!AB94-'Current Monthly Zonal Charges'!AB94","v":0},{"$f":"'Future Monthly Zonal Charges'!AC94-'Current Monthly Zonal Charges'!AC94","v":0},{"$f":"'Future Monthly Zonal Charges'!AD94-'Current Monthly Zonal Charges'!AD94","v":0},{"$f":"'Future Monthly Zonal Charges'!AE94-'Current Monthly Zonal Charges'!AE94","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG94-'Current Monthly Zonal Charges'!AG94","v":0},{"$f":"'Future Monthly Zonal Charges'!AH94-'Current Monthly Zonal Charges'!AH94","v":-0.26095078496976121},{"$f":"'Future Monthly Zonal Charges'!AI94-'Current Monthly Zonal Charges'!AI94","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ94-'Current Monthly Zonal Charges'!AJ94","v":0},{"$f":"'Future Monthly Zonal Charges'!AK94-'Current Monthly Zonal Charges'!AK94","v":0},{"$f":"'Future Monthly Zonal Charges'!AL94-'Current Monthly Zonal Charges'!AL94","v":0},{"$f":"'Future Monthly Zonal Charges'!AM94-'Current Monthly Zonal Charges'!AM94","v":0},{"$f":"'Future Monthly Zonal Charges'!AN94-'Current Monthly Zonal Charges'!AN94","v":0},{"$f":"'Future Monthly Zonal Charges'!AO94-'Current Monthly Zonal Charges'!AO94","v":0},{"$f":"'Future Monthly Zonal Charges'!AP94-'Current Monthly Zonal Charges'!AP94","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ94-'Current Monthly Zonal Charges'!AQ94","v":0},{"$f":"'Future Monthly Zonal Charges'!AR94-'Current Monthly Zonal Charges'!AR94","v":0},{"$f":"'Future Monthly Zonal Charges'!AS94-'Current Monthly Zonal Charges'!AS94","v":0},{"$f":"'Future Monthly Zonal Charges'!AT94-'Current Monthly Zonal Charges'!AT94","v":0},{"$f":"'Future Monthly Zonal Charges'!AU94-'Current Monthly Zonal Charges'!AU94","v":0},{"$f":"'Future Monthly Zonal Charges'!AV94-'Current Monthly Zonal Charges'!AV94","v":0},{"$f":"'Future Monthly Zonal Charges'!AW94-'Current Monthly Zonal Charges'!AW94","v":0},{"$f":"'Future Monthly Zonal Charges'!AW94-'Current Monthly Zonal Charges'!AW94","v":0},{"$f":"'Future Monthly Zonal Charges'!AY94-'Current Monthly Zonal Charges'!AY94","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ94-'Current Monthly Zonal Charges'!AZ94","v":0},{"$f":"'Future Monthly Zonal Charges'!BA94-'Current Monthly Zonal Charges'!BA94","v":0},{"$f":"'Future Monthly Zonal Charges'!BB94-'Current Monthly Zonal Charges'!BB94","v":0},{"$f":"'Future Monthly Zonal Charges'!BC94-'Current Monthly Zonal Charges'!BC94","v":0},{"$f":"'Future Monthly Zonal Charges'!BD94-'Current Monthly Zonal Charges'!BD94","v":0}]
[{"$f":"'Upgrade Information'!B95","v":"b0117"},{"$f":"'Projected Revenue Requirements'!C95","v":"AEP"},{"$f":"'Upgrade Information'!E95","v":3.3},{"$f":"IF('Upgrade Information'!D95=\"\",\"\",'Upgrade Information'!D95)","v":"2005-05-20"},{"$f":"'Current Monthly Zonal Charges'!E95","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E95","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F95","v":25497.294991217928},{"$f":"'Future Monthly Zonal Charges'!F95","v":20935.975195003182},-4561.319796214746,null,{"$f":"'Future Monthly Zonal Charges'!H95-'Current Monthly Zonal Charges'!H95","v":0},{"$f":"'Future Monthly Zonal Charges'!I95-'Current Monthly Zonal Charges'!I95","v":-4561.319796214746},{"$f":"'Future Monthly Zonal Charges'!J95-'Current Monthly Zonal Charges'!J95","v":0},{"$f":"'Future Monthly Zonal Charges'!K95-'Current Monthly Zonal Charges'!K95","v":0},{"$f":"'Future Monthly Zonal Charges'!L95-'Current Monthly Zonal Charges'!L95","v":0},{"$f":"'Future Monthly Zonal Charges'!M95-'Current Monthly Zonal Charges'!M95","v":0},{"$f":"'Future Monthly Zonal Charges'!N95-'Current Monthly Zonal Charges'!N95","v":0},{"$f":"'Future Monthly Zonal Charges'!O95-'Current Monthly Zonal Charges'!O95","v":0},{"$f":"'Future Monthly Zonal Charges'!P95-'Current Monthly Zonal Charges'!P95","v":0},{"$f":"'Future Monthly Zonal Charges'!Q95-'Current Monthly Zonal Charges'!Q95","v":0},{"$f":"'Future Monthly Zonal Charges'!R95-'Current Monthly Zonal Charges'!R95","v":0},{"$f":"'Future Monthly Zonal Charges'!S95-'Current Monthly Zonal Charges'!S95","v":0},{"$f":"'Future Monthly Zonal Charges'!T95-'Current Monthly Zonal Charges'!T95","v":0},{"$f":"'Future Monthly Zonal Charges'!U95-'Current Monthly Zonal Charges'!U95","v":0},{"$f":"'Future Monthly Zonal Charges'!V95-'Current Monthly Zonal Charges'!V95","v":0},{"$f":"'Future Monthly Zonal Charges'!W95-'Current Monthly Zonal Charges'!W95","v":0},{"$f":"'Future Monthly Zonal Charges'!X95-'Current Monthly Zonal Charges'!X95","v":0},{"$f":"'Future Monthly Zonal Charges'!Y95-'Current Monthly Zonal Charges'!Y95","v":0},{"$f":"'Future Monthly Zonal Charges'!Z95-'Current Monthly Zonal Charges'!Z95","v":0},{"$f":"'Future Monthly Zonal Charges'!AA95-'Current Monthly Zonal Charges'!AA95","v":0},{"$f":"'Future Monthly Zonal Charges'!AB95-'Current Monthly Zonal Charges'!AB95","v":0},{"$f":"'Future Monthly Zonal Charges'!AC95-'Current Monthly Zonal Charges'!AC95","v":0},{"$f":"'Future Monthly Zonal Charges'!AD95-'Current Monthly Zonal Charges'!AD95","v":0},{"$f":"'Future Monthly Zonal Charges'!AE95-'Current Monthly Zonal Charges'!AE95","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG95-'Current Monthly Zonal Charges'!AG95","v":0},{"$f":"'Future Monthly Zonal Charges'!AH95-'Current Monthly Zonal Charges'!AH95","v":-0.21003355863419826},{"$f":"'Future Monthly Zonal Charges'!AI95-'Current Monthly Zonal Charges'!AI95","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ95-'Current Monthly Zonal Charges'!AJ95","v":0},{"$f":"'Future Monthly Zonal Charges'!AK95-'Current Monthly Zonal Charges'!AK95","v":0},{"$f":"'Future Monthly Zonal Charges'!AL95-'Current Monthly Zonal Charges'!AL95","v":0},{"$f":"'Future Monthly Zonal Charges'!AM95-'Current Monthly Zonal Charges'!AM95","v":0},{"$f":"'Future Monthly Zonal Charges'!AN95-'Current Monthly Zonal Charges'!AN95","v":0},{"$f":"'Future Monthly Zonal Charges'!AO95-'Current Monthly Zonal Charges'!AO95","v":0},{"$f":"'Future Monthly Zonal Charges'!AP95-'Current Monthly Zonal Charges'!AP95","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ95-'Current Monthly Zonal Charges'!AQ95","v":0},{"$f":"'Future Monthly Zonal Charges'!AR95-'Current Monthly Zonal Charges'!AR95","v":0},{"$f":"'Future Monthly Zonal Charges'!AS95-'Current Monthly Zonal Charges'!AS95","v":0},{"$f":"'Future Monthly Zonal Charges'!AT95-'Current Monthly Zonal Charges'!AT95","v":0},{"$f":"'Future Monthly Zonal Charges'!AU95-'Current Monthly Zonal Charges'!AU95","v":0},{"$f":"'Future Monthly Zonal Charges'!AV95-'Current Monthly Zonal Charges'!AV95","v":0},{"$f":"'Future Monthly Zonal Charges'!AW95-'Current Monthly Zonal Charges'!AW95","v":0},{"$f":"'Future Monthly Zonal Charges'!AW95-'Current Monthly Zonal Charges'!AW95","v":0},{"$f":"'Future Monthly Zonal Charges'!AY95-'Current Monthly Zonal Charges'!AY95","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ95-'Current Monthly Zonal Charges'!AZ95","v":0},{"$f":"'Future Monthly Zonal Charges'!BA95-'Current Monthly Zonal Charges'!BA95","v":0},{"$f":"'Future Monthly Zonal Charges'!BB95-'Current Monthly Zonal Charges'!BB95","v":0},{"$f":"'Future Monthly Zonal Charges'!BC95-'Current Monthly Zonal Charges'!BC95","v":0},{"$f":"'Future Monthly Zonal Charges'!BD95-'Current Monthly Zonal Charges'!BD95","v":0}]
[{"$f":"'Upgrade Information'!B96","v":"b0118"},{"$f":"'Projected Revenue Requirements'!C96","v":"AEP"},{"$f":"'Upgrade Information'!E96","v":1.3},{"$f":"IF('Upgrade Information'!D96=\"\",\"\",'Upgrade Information'!D96)","v":"2004-11-11"},{"$f":"'Current Monthly Zonal Charges'!E96","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E96","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F96","v":9864.7005803258762},{"$f":"'Future Monthly Zonal Charges'!F96","v":8067.8170242412789},-1796.8835560845973,null,{"$f":"'Future Monthly Zonal Charges'!H96-'Current Monthly Zonal Charges'!H96","v":0},{"$f":"'Future Monthly Zonal Charges'!I96-'Current Monthly Zonal Charges'!I96","v":-1796.8835560845973},{"$f":"'Future Monthly Zonal Charges'!J96-'Current Monthly Zonal Charges'!J96","v":0},{"$f":"'Future Monthly Zonal Charges'!K96-'Current Monthly Zonal Charges'!K96","v":0},{"$f":"'Future Monthly Zonal Charges'!L96-'Current Monthly Zonal Charges'!L96","v":0},{"$f":"'Future Monthly Zonal Charges'!M96-'Current Monthly Zonal Charges'!M96","v":0},{"$f":"'Future Monthly Zonal Charges'!N96-'Current Monthly Zonal Charges'!N96","v":0},{"$f":"'Future Monthly Zonal Charges'!O96-'Current Monthly Zonal Charges'!O96","v":0},{"$f":"'Future Monthly Zonal Charges'!P96-'Current Monthly Zonal Charges'!P96","v":0},{"$f":"'Future Monthly Zonal Charges'!Q96-'Current Monthly Zonal Charges'!Q96","v":0},{"$f":"'Future Monthly Zonal Charges'!R96-'Current Monthly Zonal Charges'!R96","v":0},{"$f":"'Future Monthly Zonal Charges'!S96-'Current Monthly Zonal Charges'!S96","v":0},{"$f":"'Future Monthly Zonal Charges'!T96-'Current Monthly Zonal Charges'!T96","v":0},{"$f":"'Future Monthly Zonal Charges'!U96-'Current Monthly Zonal Charges'!U96","v":0},{"$f":"'Future Monthly Zonal Charges'!V96-'Current Monthly Zonal Charges'!V96","v":0},{"$f":"'Future Monthly Zonal Charges'!W96-'Current Monthly Zonal Charges'!W96","v":0},{"$f":"'Future Monthly Zonal Charges'!X96-'Current Monthly Zonal Charges'!X96","v":0},{"$f":"'Future Monthly Zonal Charges'!Y96-'Current Monthly Zonal Charges'!Y96","v":0},{"$f":"'Future Monthly Zonal Charges'!Z96-'Current Monthly Zonal Charges'!Z96","v":0},{"$f":"'Future Monthly Zonal Charges'!AA96-'Current Monthly Zonal Charges'!AA96","v":0},{"$f":"'Future Monthly Zonal Charges'!AB96-'Current Monthly Zonal Charges'!AB96","v":0},{"$f":"'Future Monthly Zonal Charges'!AC96-'Current Monthly Zonal Charges'!AC96","v":0},{"$f":"'Future Monthly Zonal Charges'!AD96-'Current Monthly Zonal Charges'!AD96","v":0},{"$f":"'Future Monthly Zonal Charges'!AE96-'Current Monthly Zonal Charges'!AE96","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG96-'Current Monthly Zonal Charges'!AG96","v":0},{"$f":"'Future Monthly Zonal Charges'!AH96-'Current Monthly Zonal Charges'!AH96","v":-8.2740492795290221E-2},{"$f":"'Future Monthly Zonal Charges'!AI96-'Current Monthly Zonal Charges'!AI96","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ96-'Current Monthly Zonal Charges'!AJ96","v":0},{"$f":"'Future Monthly Zonal Charges'!AK96-'Current Monthly Zonal Charges'!AK96","v":0},{"$f":"'Future Monthly Zonal Charges'!AL96-'Current Monthly Zonal Charges'!AL96","v":0},{"$f":"'Future Monthly Zonal Charges'!AM96-'Current Monthly Zonal Charges'!AM96","v":0},{"$f":"'Future Monthly Zonal Charges'!AN96-'Current Monthly Zonal Charges'!AN96","v":0},{"$f":"'Future Monthly Zonal Charges'!AO96-'Current Monthly Zonal Charges'!AO96","v":0},{"$f":"'Future Monthly Zonal Charges'!AP96-'Current Monthly Zonal Charges'!AP96","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ96-'Current Monthly Zonal Charges'!AQ96","v":0},{"$f":"'Future Monthly Zonal Charges'!AR96-'Current Monthly Zonal Charges'!AR96","v":0},{"$f":"'Future Monthly Zonal Charges'!AS96-'Current Monthly Zonal Charges'!AS96","v":0},{"$f":"'Future Monthly Zonal Charges'!AT96-'Current Monthly Zonal Charges'!AT96","v":0},{"$f":"'Future Monthly Zonal Charges'!AU96-'Current Monthly Zonal Charges'!AU96","v":0},{"$f":"'Future Monthly Zonal Charges'!AV96-'Current Monthly Zonal Charges'!AV96","v":0},{"$f":"'Future Monthly Zonal Charges'!AW96-'Current Monthly Zonal Charges'!AW96","v":0},{"$f":"'Future Monthly Zonal Charges'!AW96-'Current Monthly Zonal Charges'!AW96","v":0},{"$f":"'Future Monthly Zonal Charges'!AY96-'Current Monthly Zonal Charges'!AY96","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ96-'Current Monthly Zonal Charges'!AZ96","v":0},{"$f":"'Future Monthly Zonal Charges'!BA96-'Current Monthly Zonal Charges'!BA96","v":0},{"$f":"'Future Monthly Zonal Charges'!BB96-'Current Monthly Zonal Charges'!BB96","v":0},{"$f":"'Future Monthly Zonal Charges'!BC96-'Current Monthly Zonal Charges'!BC96","v":0},{"$f":"'Future Monthly Zonal Charges'!BD96-'Current Monthly Zonal Charges'!BD96","v":0}]
[{"$f":"'Upgrade Information'!B97","v":"b0119"},{"$f":"'Projected Revenue Requirements'!C97","v":"Buckeye Power"},{"$f":"'Upgrade Information'!E97","v":1.3},{"$f":"IF('Upgrade Information'!D97=\"\",\"\",'Upgrade Information'!D97)","v":"2006-06-18"},{"$f":"'Current Monthly Zonal Charges'!E97","v":"N/A"},{"$f":"'Future Monthly Zonal Charges'!E97","v":"N/A"},{"$f":"'Current Monthly Zonal Charges'!F97","v":0},{"$f":"'Future Monthly Zonal Charges'!F97","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H97-'Current Monthly Zonal Charges'!H97","v":0},{"$f":"'Future Monthly Zonal Charges'!I97-'Current Monthly Zonal Charges'!I97","v":0},{"$f":"'Future Monthly Zonal Charges'!J97-'Current Monthly Zonal Charges'!J97","v":0},{"$f":"'Future Monthly Zonal Charges'!K97-'Current Monthly Zonal Charges'!K97","v":0},{"$f":"'Future Monthly Zonal Charges'!L97-'Current Monthly Zonal Charges'!L97","v":0},{"$f":"'Future Monthly Zonal Charges'!M97-'Current Monthly Zonal Charges'!M97","v":0},{"$f":"'Future Monthly Zonal Charges'!N97-'Current Monthly Zonal Charges'!N97","v":0},{"$f":"'Future Monthly Zonal Charges'!O97-'Current Monthly Zonal Charges'!O97","v":0},{"$f":"'Future Monthly Zonal Charges'!P97-'Current Monthly Zonal Charges'!P97","v":0},{"$f":"'Future Monthly Zonal Charges'!Q97-'Current Monthly Zonal Charges'!Q97","v":0},{"$f":"'Future Monthly Zonal Charges'!R97-'Current Monthly Zonal Charges'!R97","v":0},{"$f":"'Future Monthly Zonal Charges'!S97-'Current Monthly Zonal Charges'!S97","v":0},{"$f":"'Future Monthly Zonal Charges'!T97-'Current Monthly Zonal Charges'!T97","v":0},{"$f":"'Future Monthly Zonal Charges'!U97-'Current Monthly Zonal Charges'!U97","v":0},{"$f":"'Future Monthly Zonal Charges'!V97-'Current Monthly Zonal Charges'!V97","v":0},{"$f":"'Future Monthly Zonal Charges'!W97-'Current Monthly Zonal Charges'!W97","v":0},{"$f":"'Future Monthly Zonal Charges'!X97-'Current Monthly Zonal Charges'!X97","v":0},{"$f":"'Future Monthly Zonal Charges'!Y97-'Current Monthly Zonal Charges'!Y97","v":0},{"$f":"'Future Monthly Zonal Charges'!Z97-'Current Monthly Zonal Charges'!Z97","v":0},{"$f":"'Future Monthly Zonal Charges'!AA97-'Current Monthly Zonal Charges'!AA97","v":0},{"$f":"'Future Monthly Zonal Charges'!AB97-'Current Monthly Zonal Charges'!AB97","v":0},{"$f":"'Future Monthly Zonal Charges'!AC97-'Current Monthly Zonal Charges'!AC97","v":0},{"$f":"'Future Monthly Zonal Charges'!AD97-'Current Monthly Zonal Charges'!AD97","v":0},{"$f":"'Future Monthly Zonal Charges'!AE97-'Current Monthly Zonal Charges'!AE97","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG97-'Current Monthly Zonal Charges'!AG97","v":0},{"$f":"'Future Monthly Zonal Charges'!AH97-'Current Monthly Zonal Charges'!AH97","v":0},{"$f":"'Future Monthly Zonal Charges'!AI97-'Current Monthly Zonal Charges'!AI97","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ97-'Current Monthly Zonal Charges'!AJ97","v":0},{"$f":"'Future Monthly Zonal Charges'!AK97-'Current Monthly Zonal Charges'!AK97","v":0},{"$f":"'Future Monthly Zonal Charges'!AL97-'Current Monthly Zonal Charges'!AL97","v":0},{"$f":"'Future Monthly Zonal Charges'!AM97-'Current Monthly Zonal Charges'!AM97","v":0},{"$f":"'Future Monthly Zonal Charges'!AN97-'Current Monthly Zonal Charges'!AN97","v":0},{"$f":"'Future Monthly Zonal Charges'!AO97-'Current Monthly Zonal Charges'!AO97","v":0},{"$f":"'Future Monthly Zonal Charges'!AP97-'Current Monthly Zonal Charges'!AP97","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ97-'Current Monthly Zonal Charges'!AQ97","v":0},{"$f":"'Future Monthly Zonal Charges'!AR97-'Current Monthly Zonal Charges'!AR97","v":0},{"$f":"'Future Monthly Zonal Charges'!AS97-'Current Monthly Zonal Charges'!AS97","v":0},{"$f":"'Future Monthly Zonal Charges'!AT97-'Current Monthly Zonal Charges'!AT97","v":0},{"$f":"'Future Monthly Zonal Charges'!AU97-'Current Monthly Zonal Charges'!AU97","v":0},{"$f":"'Future Monthly Zonal Charges'!AV97-'Current Monthly Zonal Charges'!AV97","v":0},{"$f":"'Future Monthly Zonal Charges'!AW97-'Current Monthly Zonal Charges'!AW97","v":0},{"$f":"'Future Monthly Zonal Charges'!AW97-'Current Monthly Zonal Charges'!AW97","v":0},{"$f":"'Future Monthly Zonal Charges'!AY97-'Current Monthly Zonal Charges'!AY97","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ97-'Current Monthly Zonal Charges'!AZ97","v":0},{"$f":"'Future Monthly Zonal Charges'!BA97-'Current Monthly Zonal Charges'!BA97","v":0},{"$f":"'Future Monthly Zonal Charges'!BB97-'Current Monthly Zonal Charges'!BB97","v":0},{"$f":"'Future Monthly Zonal Charges'!BC97-'Current Monthly Zonal Charges'!BC97","v":0},{"$f":"'Future Monthly Zonal Charges'!BD97-'Current Monthly Zonal Charges'!BD97","v":0}]
[{"$f":"'Upgrade Information'!B98","v":"b0121"},{"$f":"'Projected Revenue Requirements'!C98","v":"PSEG"},{"$f":"'Upgrade Information'!E98","v":1.25},{"$f":"IF('Upgrade Information'!D98=\"\",\"\",'Upgrade Information'!D98)","v":"2005-07-07"},{"$f":"'Current Monthly Zonal Charges'!E98","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E98","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F98","v":8036.3018986406632},{"$f":"'Future Monthly Zonal Charges'!F98","v":7018.2278738179666},-1018.0740248226966,null,{"$f":"'Future Monthly Zonal Charges'!H98-'Current Monthly Zonal Charges'!H98","v":0},{"$f":"'Future Monthly Zonal Charges'!I98-'Current Monthly Zonal Charges'!I98","v":0},{"$f":"'Future Monthly Zonal Charges'!J98-'Current Monthly Zonal Charges'!J98","v":0},{"$f":"'Future Monthly Zonal Charges'!K98-'Current Monthly Zonal Charges'!K98","v":0},{"$f":"'Future Monthly Zonal Charges'!L98-'Current Monthly Zonal Charges'!L98","v":0},{"$f":"'Future Monthly Zonal Charges'!M98-'Current Monthly Zonal Charges'!M98","v":0},{"$f":"'Future Monthly Zonal Charges'!N98-'Current Monthly Zonal Charges'!N98","v":0},{"$f":"'Future Monthly Zonal Charges'!O98-'Current Monthly Zonal Charges'!O98","v":0},{"$f":"'Future Monthly Zonal Charges'!P98-'Current Monthly Zonal Charges'!P98","v":0},{"$f":"'Future Monthly Zonal Charges'!Q98-'Current Monthly Zonal Charges'!Q98","v":0},{"$f":"'Future Monthly Zonal Charges'!R98-'Current Monthly Zonal Charges'!R98","v":0},{"$f":"'Future Monthly Zonal Charges'!S98-'Current Monthly Zonal Charges'!S98","v":0},{"$f":"'Future Monthly Zonal Charges'!T98-'Current Monthly Zonal Charges'!T98","v":0},{"$f":"'Future Monthly Zonal Charges'!U98-'Current Monthly Zonal Charges'!U98","v":0},{"$f":"'Future Monthly Zonal Charges'!V98-'Current Monthly Zonal Charges'!V98","v":0},{"$f":"'Future Monthly Zonal Charges'!W98-'Current Monthly Zonal Charges'!W98","v":0},{"$f":"'Future Monthly Zonal Charges'!X98-'Current Monthly Zonal Charges'!X98","v":0},{"$f":"'Future Monthly Zonal Charges'!Y98-'Current Monthly Zonal Charges'!Y98","v":0},{"$f":"'Future Monthly Zonal Charges'!Z98-'Current Monthly Zonal Charges'!Z98","v":0},{"$f":"'Future Monthly Zonal Charges'!AA98-'Current Monthly Zonal Charges'!AA98","v":0},{"$f":"'Future Monthly Zonal Charges'!AB98-'Current Monthly Zonal Charges'!AB98","v":0},{"$f":"'Future Monthly Zonal Charges'!AC98-'Current Monthly Zonal Charges'!AC98","v":0},{"$f":"'Future Monthly Zonal Charges'!AD98-'Current Monthly Zonal Charges'!AD98","v":-1018.0740248226966},{"$f":"'Future Monthly Zonal Charges'!AE98-'Current Monthly Zonal Charges'!AE98","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG98-'Current Monthly Zonal Charges'!AG98","v":0},{"$f":"'Future Monthly Zonal Charges'!AH98-'Current Monthly Zonal Charges'!AH98","v":0},{"$f":"'Future Monthly Zonal Charges'!AI98-'Current Monthly Zonal Charges'!AI98","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ98-'Current Monthly Zonal Charges'!AJ98","v":0},{"$f":"'Future Monthly Zonal Charges'!AK98-'Current Monthly Zonal Charges'!AK98","v":0},{"$f":"'Future Monthly Zonal Charges'!AL98-'Current Monthly Zonal Charges'!AL98","v":0},{"$f":"'Future Monthly Zonal Charges'!AM98-'Current Monthly Zonal Charges'!AM98","v":0},{"$f":"'Future Monthly Zonal Charges'!AN98-'Current Monthly Zonal Charges'!AN98","v":0},{"$f":"'Future Monthly Zonal Charges'!AO98-'Current Monthly Zonal Charges'!AO98","v":0},{"$f":"'Future Monthly Zonal Charges'!AP98-'Current Monthly Zonal Charges'!AP98","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ98-'Current Monthly Zonal Charges'!AQ98","v":0},{"$f":"'Future Monthly Zonal Charges'!AR98-'Current Monthly Zonal Charges'!AR98","v":0},{"$f":"'Future Monthly Zonal Charges'!AS98-'Current Monthly Zonal Charges'!AS98","v":0},{"$f":"'Future Monthly Zonal Charges'!AT98-'Current Monthly Zonal Charges'!AT98","v":0},{"$f":"'Future Monthly Zonal Charges'!AU98-'Current Monthly Zonal Charges'!AU98","v":0},{"$f":"'Future Monthly Zonal Charges'!AV98-'Current Monthly Zonal Charges'!AV98","v":0},{"$f":"'Future Monthly Zonal Charges'!AW98-'Current Monthly Zonal Charges'!AW98","v":0},{"$f":"'Future Monthly Zonal Charges'!AW98-'Current Monthly Zonal Charges'!AW98","v":0},{"$f":"'Future Monthly Zonal Charges'!AY98-'Current Monthly Zonal Charges'!AY98","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ98-'Current Monthly Zonal Charges'!AZ98","v":0},{"$f":"'Future Monthly Zonal Charges'!BA98-'Current Monthly Zonal Charges'!BA98","v":0},{"$f":"'Future Monthly Zonal Charges'!BB98-'Current Monthly Zonal Charges'!BB98","v":0},{"$f":"'Future Monthly Zonal Charges'!BC98-'Current Monthly Zonal Charges'!BC98","v":-0.10033251451884262},{"$f":"'Future Monthly Zonal Charges'!BD98-'Current Monthly Zonal Charges'!BD98","v":0}]
[{"$f":"'Upgrade Information'!B99","v":"b0122"},{"$f":"'Projected Revenue Requirements'!C99","v":"PSEG"},{"$f":"'Upgrade Information'!E99","v":0.5},{"$f":"IF('Upgrade Information'!D99=\"\",\"\",'Upgrade Information'!D99)","v":"2005-05-14"},{"$f":"'Current Monthly Zonal Charges'!E99","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E99","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F99","v":3200.9464391252955},{"$f":"'Future Monthly Zonal Charges'!F99","v":2793.7168291962171},-407.22960992907838,null,{"$f":"'Future Monthly Zonal Charges'!H99-'Current Monthly Zonal Charges'!H99","v":0},{"$f":"'Future Monthly Zonal Charges'!I99-'Current Monthly Zonal Charges'!I99","v":0},{"$f":"'Future Monthly Zonal Charges'!J99-'Current Monthly Zonal Charges'!J99","v":0},{"$f":"'Future Monthly Zonal Charges'!K99-'Current Monthly Zonal Charges'!K99","v":0},{"$f":"'Future Monthly Zonal Charges'!L99-'Current Monthly Zonal Charges'!L99","v":0},{"$f":"'Future Monthly Zonal Charges'!M99-'Current Monthly Zonal Charges'!M99","v":0},{"$f":"'Future Monthly Zonal Charges'!N99-'Current Monthly Zonal Charges'!N99","v":0},{"$f":"'Future Monthly Zonal Charges'!O99-'Current Monthly Zonal Charges'!O99","v":0},{"$f":"'Future Monthly Zonal Charges'!P99-'Current Monthly Zonal Charges'!P99","v":0},{"$f":"'Future Monthly Zonal Charges'!Q99-'Current Monthly Zonal Charges'!Q99","v":0},{"$f":"'Future Monthly Zonal Charges'!R99-'Current Monthly Zonal Charges'!R99","v":0},{"$f":"'Future Monthly Zonal Charges'!S99-'Current Monthly Zonal Charges'!S99","v":0},{"$f":"'Future Monthly Zonal Charges'!T99-'Current Monthly Zonal Charges'!T99","v":0},{"$f":"'Future Monthly Zonal Charges'!U99-'Current Monthly Zonal Charges'!U99","v":0},{"$f":"'Future Monthly Zonal Charges'!V99-'Current Monthly Zonal Charges'!V99","v":0},{"$f":"'Future Monthly Zonal Charges'!W99-'Current Monthly Zonal Charges'!W99","v":0},{"$f":"'Future Monthly Zonal Charges'!X99-'Current Monthly Zonal Charges'!X99","v":0},{"$f":"'Future Monthly Zonal Charges'!Y99-'Current Monthly Zonal Charges'!Y99","v":0},{"$f":"'Future Monthly Zonal Charges'!Z99-'Current Monthly Zonal Charges'!Z99","v":0},{"$f":"'Future Monthly Zonal Charges'!AA99-'Current Monthly Zonal Charges'!AA99","v":0},{"$f":"'Future Monthly Zonal Charges'!AB99-'Current Monthly Zonal Charges'!AB99","v":0},{"$f":"'Future Monthly Zonal Charges'!AC99-'Current Monthly Zonal Charges'!AC99","v":0},{"$f":"'Future Monthly Zonal Charges'!AD99-'Current Monthly Zonal Charges'!AD99","v":-407.22960992907838},{"$f":"'Future Monthly Zonal Charges'!AE99-'Current Monthly Zonal Charges'!AE99","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG99-'Current Monthly Zonal Charges'!AG99","v":0},{"$f":"'Future Monthly Zonal Charges'!AH99-'Current Monthly Zonal Charges'!AH99","v":0},{"$f":"'Future Monthly Zonal Charges'!AI99-'Current Monthly Zonal Charges'!AI99","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ99-'Current Monthly Zonal Charges'!AJ99","v":0},{"$f":"'Future Monthly Zonal Charges'!AK99-'Current Monthly Zonal Charges'!AK99","v":0},{"$f":"'Future Monthly Zonal Charges'!AL99-'Current Monthly Zonal Charges'!AL99","v":0},{"$f":"'Future Monthly Zonal Charges'!AM99-'Current Monthly Zonal Charges'!AM99","v":0},{"$f":"'Future Monthly Zonal Charges'!AN99-'Current Monthly Zonal Charges'!AN99","v":0},{"$f":"'Future Monthly Zonal Charges'!AO99-'Current Monthly Zonal Charges'!AO99","v":0},{"$f":"'Future Monthly Zonal Charges'!AP99-'Current Monthly Zonal Charges'!AP99","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ99-'Current Monthly Zonal Charges'!AQ99","v":0},{"$f":"'Future Monthly Zonal Charges'!AR99-'Current Monthly Zonal Charges'!AR99","v":0},{"$f":"'Future Monthly Zonal Charges'!AS99-'Current Monthly Zonal Charges'!AS99","v":0},{"$f":"'Future Monthly Zonal Charges'!AT99-'Current Monthly Zonal Charges'!AT99","v":0},{"$f":"'Future Monthly Zonal Charges'!AU99-'Current Monthly Zonal Charges'!AU99","v":0},{"$f":"'Future Monthly Zonal Charges'!AV99-'Current Monthly Zonal Charges'!AV99","v":0},{"$f":"'Future Monthly Zonal Charges'!AW99-'Current Monthly Zonal Charges'!AW99","v":0},{"$f":"'Future Monthly Zonal Charges'!AW99-'Current Monthly Zonal Charges'!AW99","v":0},{"$f":"'Future Monthly Zonal Charges'!AY99-'Current Monthly Zonal Charges'!AY99","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ99-'Current Monthly Zonal Charges'!AZ99","v":0},{"$f":"'Future Monthly Zonal Charges'!BA99-'Current Monthly Zonal Charges'!BA99","v":0},{"$f":"'Future Monthly Zonal Charges'!BB99-'Current Monthly Zonal Charges'!BB99","v":0},{"$f":"'Future Monthly Zonal Charges'!BC99-'Current Monthly Zonal Charges'!BC99","v":-4.0133005807537037E-2},{"$f":"'Future Monthly Zonal Charges'!BD99-'Current Monthly Zonal Charges'!BD99","v":0}]
[{"$f":"'Upgrade Information'!B100","v":"b0123"},{"$f":"'Projected Revenue Requirements'!C100","v":"JCPL"},{"$f":"'Upgrade Information'!E100","v":2.7},{"$f":"IF('Upgrade Information'!D100=\"\",\"\",'Upgrade Information'!D100)","v":"2005-08-01"},{"$f":"'Current Monthly Zonal Charges'!E100","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E100","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F100","v":20171.390407429244},{"$f":"'Future Monthly Zonal Charges'!F100","v":17868.820664504714},-2302.5697429245301,null,{"$f":"'Future Monthly Zonal Charges'!H100-'Current Monthly Zonal Charges'!H100","v":0},{"$f":"'Future Monthly Zonal Charges'!I100-'Current Monthly Zonal Charges'!I100","v":0},{"$f":"'Future Monthly Zonal Charges'!J100-'Current Monthly Zonal Charges'!J100","v":0},{"$f":"'Future Monthly Zonal Charges'!K100-'Current Monthly Zonal Charges'!K100","v":0},{"$f":"'Future Monthly Zonal Charges'!L100-'Current Monthly Zonal Charges'!L100","v":0},{"$f":"'Future Monthly Zonal Charges'!M100-'Current Monthly Zonal Charges'!M100","v":0},{"$f":"'Future Monthly Zonal Charges'!N100-'Current Monthly Zonal Charges'!N100","v":0},{"$f":"'Future Monthly Zonal Charges'!O100-'Current Monthly Zonal Charges'!O100","v":0},{"$f":"'Future Monthly Zonal Charges'!P100-'Current Monthly Zonal Charges'!P100","v":0},{"$f":"'Future Monthly Zonal Charges'!Q100-'Current Monthly Zonal Charges'!Q100","v":0},{"$f":"'Future Monthly Zonal Charges'!R100-'Current Monthly Zonal Charges'!R100","v":0},{"$f":"'Future Monthly Zonal Charges'!S100-'Current Monthly Zonal Charges'!S100","v":0},{"$f":"'Future Monthly Zonal Charges'!T100-'Current Monthly Zonal Charges'!T100","v":0},{"$f":"'Future Monthly Zonal Charges'!U100-'Current Monthly Zonal Charges'!U100","v":0},{"$f":"'Future Monthly Zonal Charges'!V100-'Current Monthly Zonal Charges'!V100","v":-2302.5697429245301},{"$f":"'Future Monthly Zonal Charges'!W100-'Current Monthly Zonal Charges'!W100","v":0},{"$f":"'Future Monthly Zonal Charges'!X100-'Current Monthly Zonal Charges'!X100","v":0},{"$f":"'Future Monthly Zonal Charges'!Y100-'Current Monthly Zonal Charges'!Y100","v":0},{"$f":"'Future Monthly Zonal Charges'!Z100-'Current Monthly Zonal Charges'!Z100","v":0},{"$f":"'Future Monthly Zonal Charges'!AA100-'Current Monthly Zonal Charges'!AA100","v":0},{"$f":"'Future Monthly Zonal Charges'!AB100-'Current Monthly Zonal Charges'!AB100","v":0},{"$f":"'Future Monthly Zonal Charges'!AC100-'Current Monthly Zonal Charges'!AC100","v":0},{"$f":"'Future Monthly Zonal Charges'!AD100-'Current Monthly Zonal Charges'!AD100","v":0},{"$f":"'Future Monthly Zonal Charges'!AE100-'Current Monthly Zonal Charges'!AE100","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG100-'Current Monthly Zonal Charges'!AG100","v":0},{"$f":"'Future Monthly Zonal Charges'!AH100-'Current Monthly Zonal Charges'!AH100","v":0},{"$f":"'Future Monthly Zonal Charges'!AI100-'Current Monthly Zonal Charges'!AI100","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ100-'Current Monthly Zonal Charges'!AJ100","v":0},{"$f":"'Future Monthly Zonal Charges'!AK100-'Current Monthly Zonal Charges'!AK100","v":0},{"$f":"'Future Monthly Zonal Charges'!AL100-'Current Monthly Zonal Charges'!AL100","v":0},{"$f":"'Future Monthly Zonal Charges'!AM100-'Current Monthly Zonal Charges'!AM100","v":0},{"$f":"'Future Monthly Zonal Charges'!AN100-'Current Monthly Zonal Charges'!AN100","v":0},{"$f":"'Future Monthly Zonal Charges'!AO100-'Current Monthly Zonal Charges'!AO100","v":0},{"$f":"'Future Monthly Zonal Charges'!AP100-'Current Monthly Zonal Charges'!AP100","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ100-'Current Monthly Zonal Charges'!AQ100","v":0},{"$f":"'Future Monthly Zonal Charges'!AR100-'Current Monthly Zonal Charges'!AR100","v":0},{"$f":"'Future Monthly Zonal Charges'!AS100-'Current Monthly Zonal Charges'!AS100","v":0},{"$f":"'Future Monthly Zonal Charges'!AT100-'Current Monthly Zonal Charges'!AT100","v":0},{"$f":"'Future Monthly Zonal Charges'!AU100-'Current Monthly Zonal Charges'!AU100","v":-0.37605868835429801},{"$f":"'Future Monthly Zonal Charges'!AV100-'Current Monthly Zonal Charges'!AV100","v":0},{"$f":"'Future Monthly Zonal Charges'!AW100-'Current Monthly Zonal Charges'!AW100","v":0},{"$f":"'Future Monthly Zonal Charges'!AW100-'Current Monthly Zonal Charges'!AW100","v":0},{"$f":"'Future Monthly Zonal Charges'!AY100-'Current Monthly Zonal Charges'!AY100","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ100-'Current Monthly Zonal Charges'!AZ100","v":0},{"$f":"'Future Monthly Zonal Charges'!BA100-'Current Monthly Zonal Charges'!BA100","v":0},{"$f":"'Future Monthly Zonal Charges'!BB100-'Current Monthly Zonal Charges'!BB100","v":0},{"$f":"'Future Monthly Zonal Charges'!BC100-'Current Monthly Zonal Charges'!BC100","v":0},{"$f":"'Future Monthly Zonal Charges'!BD100-'Current Monthly Zonal Charges'!BD100","v":0}]
[{"$f":"'Upgrade Information'!B101","v":"b0124.1"},{"$f":"'Projected Revenue Requirements'!C101","v":"JCPL"},{"$f":"'Upgrade Information'!E101","v":0.8},{"$f":"IF('Upgrade Information'!D101=\"\",\"\",'Upgrade Information'!D101)","v":"2005-08-10"},{"$f":"'Current Monthly Zonal Charges'!E101","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E101","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F101","v":5988.0789836477998},{"$f":"'Future Monthly Zonal Charges'!F101","v":5305.8360968553461},-682.24288679245365,null,{"$f":"'Future Monthly Zonal Charges'!H101-'Current Monthly Zonal Charges'!H101","v":0},{"$f":"'Future Monthly Zonal Charges'!I101-'Current Monthly Zonal Charges'!I101","v":0},{"$f":"'Future Monthly Zonal Charges'!J101-'Current Monthly Zonal Charges'!J101","v":0},{"$f":"'Future Monthly Zonal Charges'!K101-'Current Monthly Zonal Charges'!K101","v":0},{"$f":"'Future Monthly Zonal Charges'!L101-'Current Monthly Zonal Charges'!L101","v":0},{"$f":"'Future Monthly Zonal Charges'!M101-'Current Monthly Zonal Charges'!M101","v":0},{"$f":"'Future Monthly Zonal Charges'!N101-'Current Monthly Zonal Charges'!N101","v":0},{"$f":"'Future Monthly Zonal Charges'!O101-'Current Monthly Zonal Charges'!O101","v":0},{"$f":"'Future Monthly Zonal Charges'!P101-'Current Monthly Zonal Charges'!P101","v":0},{"$f":"'Future Monthly Zonal Charges'!Q101-'Current Monthly Zonal Charges'!Q101","v":0},{"$f":"'Future Monthly Zonal Charges'!R101-'Current Monthly Zonal Charges'!R101","v":0},{"$f":"'Future Monthly Zonal Charges'!S101-'Current Monthly Zonal Charges'!S101","v":0},{"$f":"'Future Monthly Zonal Charges'!T101-'Current Monthly Zonal Charges'!T101","v":0},{"$f":"'Future Monthly Zonal Charges'!U101-'Current Monthly Zonal Charges'!U101","v":0},{"$f":"'Future Monthly Zonal Charges'!V101-'Current Monthly Zonal Charges'!V101","v":-682.24288679245365},{"$f":"'Future Monthly Zonal Charges'!W101-'Current Monthly Zonal Charges'!W101","v":0},{"$f":"'Future Monthly Zonal Charges'!X101-'Current Monthly Zonal Charges'!X101","v":0},{"$f":"'Future Monthly Zonal Charges'!Y101-'Current Monthly Zonal Charges'!Y101","v":0},{"$f":"'Future Monthly Zonal Charges'!Z101-'Current Monthly Zonal Charges'!Z101","v":0},{"$f":"'Future Monthly Zonal Charges'!AA101-'Current Monthly Zonal Charges'!AA101","v":0},{"$f":"'Future Monthly Zonal Charges'!AB101-'Current Monthly Zonal Charges'!AB101","v":0},{"$f":"'Future Monthly Zonal Charges'!AC101-'Current Monthly Zonal Charges'!AC101","v":0},{"$f":"'Future Monthly Zonal Charges'!AD101-'Current Monthly Zonal Charges'!AD101","v":0},{"$f":"'Future Monthly Zonal Charges'!AE101-'Current Monthly Zonal Charges'!AE101","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG101-'Current Monthly Zonal Charges'!AG101","v":0},{"$f":"'Future Monthly Zonal Charges'!AH101-'Current Monthly Zonal Charges'!AH101","v":0},{"$f":"'Future Monthly Zonal Charges'!AI101-'Current Monthly Zonal Charges'!AI101","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ101-'Current Monthly Zonal Charges'!AJ101","v":0},{"$f":"'Future Monthly Zonal Charges'!AK101-'Current Monthly Zonal Charges'!AK101","v":0},{"$f":"'Future Monthly Zonal Charges'!AL101-'Current Monthly Zonal Charges'!AL101","v":0},{"$f":"'Future Monthly Zonal Charges'!AM101-'Current Monthly Zonal Charges'!AM101","v":0},{"$f":"'Future Monthly Zonal Charges'!AN101-'Current Monthly Zonal Charges'!AN101","v":0},{"$f":"'Future Monthly Zonal Charges'!AO101-'Current Monthly Zonal Charges'!AO101","v":0},{"$f":"'Future Monthly Zonal Charges'!AP101-'Current Monthly Zonal Charges'!AP101","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ101-'Current Monthly Zonal Charges'!AQ101","v":0},{"$f":"'Future Monthly Zonal Charges'!AR101-'Current Monthly Zonal Charges'!AR101","v":0},{"$f":"'Future Monthly Zonal Charges'!AS101-'Current Monthly Zonal Charges'!AS101","v":0},{"$f":"'Future Monthly Zonal Charges'!AT101-'Current Monthly Zonal Charges'!AT101","v":0},{"$f":"'Future Monthly Zonal Charges'!AU101-'Current Monthly Zonal Charges'!AU101","v":-0.11142479654942161},{"$f":"'Future Monthly Zonal Charges'!AV101-'Current Monthly Zonal Charges'!AV101","v":0},{"$f":"'Future Monthly Zonal Charges'!AW101-'Current Monthly Zonal Charges'!AW101","v":0},{"$f":"'Future Monthly Zonal Charges'!AW101-'Current Monthly Zonal Charges'!AW101","v":0},{"$f":"'Future Monthly Zonal Charges'!AY101-'Current Monthly Zonal Charges'!AY101","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ101-'Current Monthly Zonal Charges'!AZ101","v":0},{"$f":"'Future Monthly Zonal Charges'!BA101-'Current Monthly Zonal Charges'!BA101","v":0},{"$f":"'Future Monthly Zonal Charges'!BB101-'Current Monthly Zonal Charges'!BB101","v":0},{"$f":"'Future Monthly Zonal Charges'!BC101-'Current Monthly Zonal Charges'!BC101","v":0},{"$f":"'Future Monthly Zonal Charges'!BD101-'Current Monthly Zonal Charges'!BD101","v":0}]
[{"$f":"'Upgrade Information'!B102","v":"b0124.2"},{"$f":"'Projected Revenue Requirements'!C102","v":"JCPL"},{"$f":"'Upgrade Information'!E102","v":1},{"$f":"IF('Upgrade Information'!D102=\"\",\"\",'Upgrade Information'!D102)","v":"2006-04-10"},{"$f":"'Current Monthly Zonal Charges'!E102","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E102","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F102","v":7598.8058773584899},{"$f":"'Future Monthly Zonal Charges'!F102","v":6746.0022688679237},-852.80360849056615,null,{"$f":"'Future Monthly Zonal Charges'!H102-'Current Monthly Zonal Charges'!H102","v":0},{"$f":"'Future Monthly Zonal Charges'!I102-'Current Monthly Zonal Charges'!I102","v":0},{"$f":"'Future Monthly Zonal Charges'!J102-'Current Monthly Zonal Charges'!J102","v":0},{"$f":"'Future Monthly Zonal Charges'!K102-'Current Monthly Zonal Charges'!K102","v":0},{"$f":"'Future Monthly Zonal Charges'!L102-'Current Monthly Zonal Charges'!L102","v":0},{"$f":"'Future Monthly Zonal Charges'!M102-'Current Monthly Zonal Charges'!M102","v":0},{"$f":"'Future Monthly Zonal Charges'!N102-'Current Monthly Zonal Charges'!N102","v":0},{"$f":"'Future Monthly Zonal Charges'!O102-'Current Monthly Zonal Charges'!O102","v":0},{"$f":"'Future Monthly Zonal Charges'!P102-'Current Monthly Zonal Charges'!P102","v":0},{"$f":"'Future Monthly Zonal Charges'!Q102-'Current Monthly Zonal Charges'!Q102","v":0},{"$f":"'Future Monthly Zonal Charges'!R102-'Current Monthly Zonal Charges'!R102","v":0},{"$f":"'Future Monthly Zonal Charges'!S102-'Current Monthly Zonal Charges'!S102","v":0},{"$f":"'Future Monthly Zonal Charges'!T102-'Current Monthly Zonal Charges'!T102","v":0},{"$f":"'Future Monthly Zonal Charges'!U102-'Current Monthly Zonal Charges'!U102","v":0},{"$f":"'Future Monthly Zonal Charges'!V102-'Current Monthly Zonal Charges'!V102","v":-852.80360849056615},{"$f":"'Future Monthly Zonal Charges'!W102-'Current Monthly Zonal Charges'!W102","v":0},{"$f":"'Future Monthly Zonal Charges'!X102-'Current Monthly Zonal Charges'!X102","v":0},{"$f":"'Future Monthly Zonal Charges'!Y102-'Current Monthly Zonal Charges'!Y102","v":0},{"$f":"'Future Monthly Zonal Charges'!Z102-'Current Monthly Zonal Charges'!Z102","v":0},{"$f":"'Future Monthly Zonal Charges'!AA102-'Current Monthly Zonal Charges'!AA102","v":0},{"$f":"'Future Monthly Zonal Charges'!AB102-'Current Monthly Zonal Charges'!AB102","v":0},{"$f":"'Future Monthly Zonal Charges'!AC102-'Current Monthly Zonal Charges'!AC102","v":0},{"$f":"'Future Monthly Zonal Charges'!AD102-'Current Monthly Zonal Charges'!AD102","v":0},{"$f":"'Future Monthly Zonal Charges'!AE102-'Current Monthly Zonal Charges'!AE102","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG102-'Current Monthly Zonal Charges'!AG102","v":0},{"$f":"'Future Monthly Zonal Charges'!AH102-'Current Monthly Zonal Charges'!AH102","v":0},{"$f":"'Future Monthly Zonal Charges'!AI102-'Current Monthly Zonal Charges'!AI102","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ102-'Current Monthly Zonal Charges'!AJ102","v":0},{"$f":"'Future Monthly Zonal Charges'!AK102-'Current Monthly Zonal Charges'!AK102","v":0},{"$f":"'Future Monthly Zonal Charges'!AL102-'Current Monthly Zonal Charges'!AL102","v":0},{"$f":"'Future Monthly Zonal Charges'!AM102-'Current Monthly Zonal Charges'!AM102","v":0},{"$f":"'Future Monthly Zonal Charges'!AN102-'Current Monthly Zonal Charges'!AN102","v":0},{"$f":"'Future Monthly Zonal Charges'!AO102-'Current Monthly Zonal Charges'!AO102","v":0},{"$f":"'Future Monthly Zonal Charges'!AP102-'Current Monthly Zonal Charges'!AP102","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ102-'Current Monthly Zonal Charges'!AQ102","v":0},{"$f":"'Future Monthly Zonal Charges'!AR102-'Current Monthly Zonal Charges'!AR102","v":0},{"$f":"'Future Monthly Zonal Charges'!AS102-'Current Monthly Zonal Charges'!AS102","v":0},{"$f":"'Future Monthly Zonal Charges'!AT102-'Current Monthly Zonal Charges'!AT102","v":0},{"$f":"'Future Monthly Zonal Charges'!AU102-'Current Monthly Zonal Charges'!AU102","v":-0.13928099568677688},{"$f":"'Future Monthly Zonal Charges'!AV102-'Current Monthly Zonal Charges'!AV102","v":0},{"$f":"'Future Monthly Zonal Charges'!AW102-'Current Monthly Zonal Charges'!AW102","v":0},{"$f":"'Future Monthly Zonal Charges'!AW102-'Current Monthly Zonal Charges'!AW102","v":0},{"$f":"'Future Monthly Zonal Charges'!AY102-'Current Monthly Zonal Charges'!AY102","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ102-'Current Monthly Zonal Charges'!AZ102","v":0},{"$f":"'Future Monthly Zonal Charges'!BA102-'Current Monthly Zonal Charges'!BA102","v":0},{"$f":"'Future Monthly Zonal Charges'!BB102-'Current Monthly Zonal Charges'!BB102","v":0},{"$f":"'Future Monthly Zonal Charges'!BC102-'Current Monthly Zonal Charges'!BC102","v":0},{"$f":"'Future Monthly Zonal Charges'!BD102-'Current Monthly Zonal Charges'!BD102","v":0}]
[{"$f":"'Upgrade Information'!B103","v":"b0125"},{"$f":"'Projected Revenue Requirements'!C103","v":"PSEG"},{"$f":"'Upgrade Information'!E103","v":0.1},{"$f":"IF('Upgrade Information'!D103=\"\",\"\",'Upgrade Information'!D103)","v":"2005-07-29"},{"$f":"'Current Monthly Zonal Charges'!E103","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E103","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F103","v":642.90415189125304},{"$f":"'Future Monthly Zonal Charges'!F103","v":561.45822990543729},-81.445921985815744,null,{"$f":"'Future Monthly Zonal Charges'!H103-'Current Monthly Zonal Charges'!H103","v":0},{"$f":"'Future Monthly Zonal Charges'!I103-'Current Monthly Zonal Charges'!I103","v":0},{"$f":"'Future Monthly Zonal Charges'!J103-'Current Monthly Zonal Charges'!J103","v":0},{"$f":"'Future Monthly Zonal Charges'!K103-'Current Monthly Zonal Charges'!K103","v":0},{"$f":"'Future Monthly Zonal Charges'!L103-'Current Monthly Zonal Charges'!L103","v":0},{"$f":"'Future Monthly Zonal Charges'!M103-'Current Monthly Zonal Charges'!M103","v":0},{"$f":"'Future Monthly Zonal Charges'!N103-'Current Monthly Zonal Charges'!N103","v":0},{"$f":"'Future Monthly Zonal Charges'!O103-'Current Monthly Zonal Charges'!O103","v":0},{"$f":"'Future Monthly Zonal Charges'!P103-'Current Monthly Zonal Charges'!P103","v":0},{"$f":"'Future Monthly Zonal Charges'!Q103-'Current Monthly Zonal Charges'!Q103","v":0},{"$f":"'Future Monthly Zonal Charges'!R103-'Current Monthly Zonal Charges'!R103","v":0},{"$f":"'Future Monthly Zonal Charges'!S103-'Current Monthly Zonal Charges'!S103","v":0},{"$f":"'Future Monthly Zonal Charges'!T103-'Current Monthly Zonal Charges'!T103","v":0},{"$f":"'Future Monthly Zonal Charges'!U103-'Current Monthly Zonal Charges'!U103","v":0},{"$f":"'Future Monthly Zonal Charges'!V103-'Current Monthly Zonal Charges'!V103","v":0},{"$f":"'Future Monthly Zonal Charges'!W103-'Current Monthly Zonal Charges'!W103","v":0},{"$f":"'Future Monthly Zonal Charges'!X103-'Current Monthly Zonal Charges'!X103","v":0},{"$f":"'Future Monthly Zonal Charges'!Y103-'Current Monthly Zonal Charges'!Y103","v":0},{"$f":"'Future Monthly Zonal Charges'!Z103-'Current Monthly Zonal Charges'!Z103","v":0},{"$f":"'Future Monthly Zonal Charges'!AA103-'Current Monthly Zonal Charges'!AA103","v":0},{"$f":"'Future Monthly Zonal Charges'!AB103-'Current Monthly Zonal Charges'!AB103","v":0},{"$f":"'Future Monthly Zonal Charges'!AC103-'Current Monthly Zonal Charges'!AC103","v":0},{"$f":"'Future Monthly Zonal Charges'!AD103-'Current Monthly Zonal Charges'!AD103","v":-81.445921985815744},{"$f":"'Future Monthly Zonal Charges'!AE103-'Current Monthly Zonal Charges'!AE103","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG103-'Current Monthly Zonal Charges'!AG103","v":0},{"$f":"'Future Monthly Zonal Charges'!AH103-'Current Monthly Zonal Charges'!AH103","v":0},{"$f":"'Future Monthly Zonal Charges'!AI103-'Current Monthly Zonal Charges'!AI103","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ103-'Current Monthly Zonal Charges'!AJ103","v":0},{"$f":"'Future Monthly Zonal Charges'!AK103-'Current Monthly Zonal Charges'!AK103","v":0},{"$f":"'Future Monthly Zonal Charges'!AL103-'Current Monthly Zonal Charges'!AL103","v":0},{"$f":"'Future Monthly Zonal Charges'!AM103-'Current Monthly Zonal Charges'!AM103","v":0},{"$f":"'Future Monthly Zonal Charges'!AN103-'Current Monthly Zonal Charges'!AN103","v":0},{"$f":"'Future Monthly Zonal Charges'!AO103-'Current Monthly Zonal Charges'!AO103","v":0},{"$f":"'Future Monthly Zonal Charges'!AP103-'Current Monthly Zonal Charges'!AP103","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ103-'Current Monthly Zonal Charges'!AQ103","v":0},{"$f":"'Future Monthly Zonal Charges'!AR103-'Current Monthly Zonal Charges'!AR103","v":0},{"$f":"'Future Monthly Zonal Charges'!AS103-'Current Monthly Zonal Charges'!AS103","v":0},{"$f":"'Future Monthly Zonal Charges'!AT103-'Current Monthly Zonal Charges'!AT103","v":0},{"$f":"'Future Monthly Zonal Charges'!AU103-'Current Monthly Zonal Charges'!AU103","v":0},{"$f":"'Future Monthly Zonal Charges'!AV103-'Current Monthly Zonal Charges'!AV103","v":0},{"$f":"'Future Monthly Zonal Charges'!AW103-'Current Monthly Zonal Charges'!AW103","v":0},{"$f":"'Future Monthly Zonal Charges'!AW103-'Current Monthly Zonal Charges'!AW103","v":0},{"$f":"'Future Monthly Zonal Charges'!AY103-'Current Monthly Zonal Charges'!AY103","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ103-'Current Monthly Zonal Charges'!AZ103","v":0},{"$f":"'Future Monthly Zonal Charges'!BA103-'Current Monthly Zonal Charges'!BA103","v":0},{"$f":"'Future Monthly Zonal Charges'!BB103-'Current Monthly Zonal Charges'!BB103","v":0},{"$f":"'Future Monthly Zonal Charges'!BC103-'Current Monthly Zonal Charges'!BC103","v":-8.0266011615074129E-3},{"$f":"'Future Monthly Zonal Charges'!BD103-'Current Monthly Zonal Charges'!BD103","v":0}]
[{"$f":"'Upgrade Information'!B104","v":"b0126"},{"$f":"'Projected Revenue Requirements'!C104","v":"PSEG"},{"$f":"'Upgrade Information'!E104","v":0.5},{"$f":"IF('Upgrade Information'!D104=\"\",\"\",'Upgrade Information'!D104)","v":"2005-05-24"},{"$f":"'Current Monthly Zonal Charges'!E104","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E104","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F104","v":3200.9464391252955},{"$f":"'Future Monthly Zonal Charges'!F104","v":2793.7168291962171},-407.22960992907838,null,{"$f":"'Future Monthly Zonal Charges'!H104-'Current Monthly Zonal Charges'!H104","v":0},{"$f":"'Future Monthly Zonal Charges'!I104-'Current Monthly Zonal Charges'!I104","v":0},{"$f":"'Future Monthly Zonal Charges'!J104-'Current Monthly Zonal Charges'!J104","v":0},{"$f":"'Future Monthly Zonal Charges'!K104-'Current Monthly Zonal Charges'!K104","v":0},{"$f":"'Future Monthly Zonal Charges'!L104-'Current Monthly Zonal Charges'!L104","v":0},{"$f":"'Future Monthly Zonal Charges'!M104-'Current Monthly Zonal Charges'!M104","v":0},{"$f":"'Future Monthly Zonal Charges'!N104-'Current Monthly Zonal Charges'!N104","v":0},{"$f":"'Future Monthly Zonal Charges'!O104-'Current Monthly Zonal Charges'!O104","v":0},{"$f":"'Future Monthly Zonal Charges'!P104-'Current Monthly Zonal Charges'!P104","v":0},{"$f":"'Future Monthly Zonal Charges'!Q104-'Current Monthly Zonal Charges'!Q104","v":0},{"$f":"'Future Monthly Zonal Charges'!R104-'Current Monthly Zonal Charges'!R104","v":0},{"$f":"'Future Monthly Zonal Charges'!S104-'Current Monthly Zonal Charges'!S104","v":0},{"$f":"'Future Monthly Zonal Charges'!T104-'Current Monthly Zonal Charges'!T104","v":0},{"$f":"'Future Monthly Zonal Charges'!U104-'Current Monthly Zonal Charges'!U104","v":0},{"$f":"'Future Monthly Zonal Charges'!V104-'Current Monthly Zonal Charges'!V104","v":0},{"$f":"'Future Monthly Zonal Charges'!W104-'Current Monthly Zonal Charges'!W104","v":0},{"$f":"'Future Monthly Zonal Charges'!X104-'Current Monthly Zonal Charges'!X104","v":0},{"$f":"'Future Monthly Zonal Charges'!Y104-'Current Monthly Zonal Charges'!Y104","v":0},{"$f":"'Future Monthly Zonal Charges'!Z104-'Current Monthly Zonal Charges'!Z104","v":0},{"$f":"'Future Monthly Zonal Charges'!AA104-'Current Monthly Zonal Charges'!AA104","v":0},{"$f":"'Future Monthly Zonal Charges'!AB104-'Current Monthly Zonal Charges'!AB104","v":0},{"$f":"'Future Monthly Zonal Charges'!AC104-'Current Monthly Zonal Charges'!AC104","v":0},{"$f":"'Future Monthly Zonal Charges'!AD104-'Current Monthly Zonal Charges'!AD104","v":-407.22960992907838},{"$f":"'Future Monthly Zonal Charges'!AE104-'Current Monthly Zonal Charges'!AE104","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG104-'Current Monthly Zonal Charges'!AG104","v":0},{"$f":"'Future Monthly Zonal Charges'!AH104-'Current Monthly Zonal Charges'!AH104","v":0},{"$f":"'Future Monthly Zonal Charges'!AI104-'Current Monthly Zonal Charges'!AI104","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ104-'Current Monthly Zonal Charges'!AJ104","v":0},{"$f":"'Future Monthly Zonal Charges'!AK104-'Current Monthly Zonal Charges'!AK104","v":0},{"$f":"'Future Monthly Zonal Charges'!AL104-'Current Monthly Zonal Charges'!AL104","v":0},{"$f":"'Future Monthly Zonal Charges'!AM104-'Current Monthly Zonal Charges'!AM104","v":0},{"$f":"'Future Monthly Zonal Charges'!AN104-'Current Monthly Zonal Charges'!AN104","v":0},{"$f":"'Future Monthly Zonal Charges'!AO104-'Current Monthly Zonal Charges'!AO104","v":0},{"$f":"'Future Monthly Zonal Charges'!AP104-'Current Monthly Zonal Charges'!AP104","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ104-'Current Monthly Zonal Charges'!AQ104","v":0},{"$f":"'Future Monthly Zonal Charges'!AR104-'Current Monthly Zonal Charges'!AR104","v":0},{"$f":"'Future Monthly Zonal Charges'!AS104-'Current Monthly Zonal Charges'!AS104","v":0},{"$f":"'Future Monthly Zonal Charges'!AT104-'Current Monthly Zonal Charges'!AT104","v":0},{"$f":"'Future Monthly Zonal Charges'!AU104-'Current Monthly Zonal Charges'!AU104","v":0},{"$f":"'Future Monthly Zonal Charges'!AV104-'Current Monthly Zonal Charges'!AV104","v":0},{"$f":"'Future Monthly Zonal Charges'!AW104-'Current Monthly Zonal Charges'!AW104","v":0},{"$f":"'Future Monthly Zonal Charges'!AW104-'Current Monthly Zonal Charges'!AW104","v":0},{"$f":"'Future Monthly Zonal Charges'!AY104-'Current Monthly Zonal Charges'!AY104","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ104-'Current Monthly Zonal Charges'!AZ104","v":0},{"$f":"'Future Monthly Zonal Charges'!BA104-'Current Monthly Zonal Charges'!BA104","v":0},{"$f":"'Future Monthly Zonal Charges'!BB104-'Current Monthly Zonal Charges'!BB104","v":0},{"$f":"'Future Monthly Zonal Charges'!BC104-'Current Monthly Zonal Charges'!BC104","v":-4.0133005807537037E-2},{"$f":"'Future Monthly Zonal Charges'!BD104-'Current Monthly Zonal Charges'!BD104","v":0}]
[{"$f":"'Upgrade Information'!B105","v":"b0127"},{"$f":"'Projected Revenue Requirements'!C105","v":"PSEG"},{"$f":"'Upgrade Information'!E105","v":0.5},{"$f":"IF('Upgrade Information'!D105=\"\",\"\",'Upgrade Information'!D105)","v":"2005-05-28"},{"$f":"'Current Monthly Zonal Charges'!E105","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E105","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F105","v":3200.9464391252955},{"$f":"'Future Monthly Zonal Charges'!F105","v":2793.7168291962171},-407.22960992907838,null,{"$f":"'Future Monthly Zonal Charges'!H105-'Current Monthly Zonal Charges'!H105","v":0},{"$f":"'Future Monthly Zonal Charges'!I105-'Current Monthly Zonal Charges'!I105","v":0},{"$f":"'Future Monthly Zonal Charges'!J105-'Current Monthly Zonal Charges'!J105","v":0},{"$f":"'Future Monthly Zonal Charges'!K105-'Current Monthly Zonal Charges'!K105","v":0},{"$f":"'Future Monthly Zonal Charges'!L105-'Current Monthly Zonal Charges'!L105","v":0},{"$f":"'Future Monthly Zonal Charges'!M105-'Current Monthly Zonal Charges'!M105","v":0},{"$f":"'Future Monthly Zonal Charges'!N105-'Current Monthly Zonal Charges'!N105","v":0},{"$f":"'Future Monthly Zonal Charges'!O105-'Current Monthly Zonal Charges'!O105","v":0},{"$f":"'Future Monthly Zonal Charges'!P105-'Current Monthly Zonal Charges'!P105","v":0},{"$f":"'Future Monthly Zonal Charges'!Q105-'Current Monthly Zonal Charges'!Q105","v":0},{"$f":"'Future Monthly Zonal Charges'!R105-'Current Monthly Zonal Charges'!R105","v":0},{"$f":"'Future Monthly Zonal Charges'!S105-'Current Monthly Zonal Charges'!S105","v":0},{"$f":"'Future Monthly Zonal Charges'!T105-'Current Monthly Zonal Charges'!T105","v":0},{"$f":"'Future Monthly Zonal Charges'!U105-'Current Monthly Zonal Charges'!U105","v":0},{"$f":"'Future Monthly Zonal Charges'!V105-'Current Monthly Zonal Charges'!V105","v":0},{"$f":"'Future Monthly Zonal Charges'!W105-'Current Monthly Zonal Charges'!W105","v":0},{"$f":"'Future Monthly Zonal Charges'!X105-'Current Monthly Zonal Charges'!X105","v":0},{"$f":"'Future Monthly Zonal Charges'!Y105-'Current Monthly Zonal Charges'!Y105","v":0},{"$f":"'Future Monthly Zonal Charges'!Z105-'Current Monthly Zonal Charges'!Z105","v":0},{"$f":"'Future Monthly Zonal Charges'!AA105-'Current Monthly Zonal Charges'!AA105","v":0},{"$f":"'Future Monthly Zonal Charges'!AB105-'Current Monthly Zonal Charges'!AB105","v":0},{"$f":"'Future Monthly Zonal Charges'!AC105-'Current Monthly Zonal Charges'!AC105","v":0},{"$f":"'Future Monthly Zonal Charges'!AD105-'Current Monthly Zonal Charges'!AD105","v":-407.22960992907838},{"$f":"'Future Monthly Zonal Charges'!AE105-'Current Monthly Zonal Charges'!AE105","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG105-'Current Monthly Zonal Charges'!AG105","v":0},{"$f":"'Future Monthly Zonal Charges'!AH105-'Current Monthly Zonal Charges'!AH105","v":0},{"$f":"'Future Monthly Zonal Charges'!AI105-'Current Monthly Zonal Charges'!AI105","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ105-'Current Monthly Zonal Charges'!AJ105","v":0},{"$f":"'Future Monthly Zonal Charges'!AK105-'Current Monthly Zonal Charges'!AK105","v":0},{"$f":"'Future Monthly Zonal Charges'!AL105-'Current Monthly Zonal Charges'!AL105","v":0},{"$f":"'Future Monthly Zonal Charges'!AM105-'Current Monthly Zonal Charges'!AM105","v":0},{"$f":"'Future Monthly Zonal Charges'!AN105-'Current Monthly Zonal Charges'!AN105","v":0},{"$f":"'Future Monthly Zonal Charges'!AO105-'Current Monthly Zonal Charges'!AO105","v":0},{"$f":"'Future Monthly Zonal Charges'!AP105-'Current Monthly Zonal Charges'!AP105","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ105-'Current Monthly Zonal Charges'!AQ105","v":0},{"$f":"'Future Monthly Zonal Charges'!AR105-'Current Monthly Zonal Charges'!AR105","v":0},{"$f":"'Future Monthly Zonal Charges'!AS105-'Current Monthly Zonal Charges'!AS105","v":0},{"$f":"'Future Monthly Zonal Charges'!AT105-'Current Monthly Zonal Charges'!AT105","v":0},{"$f":"'Future Monthly Zonal Charges'!AU105-'Current Monthly Zonal Charges'!AU105","v":0},{"$f":"'Future Monthly Zonal Charges'!AV105-'Current Monthly Zonal Charges'!AV105","v":0},{"$f":"'Future Monthly Zonal Charges'!AW105-'Current Monthly Zonal Charges'!AW105","v":0},{"$f":"'Future Monthly Zonal Charges'!AW105-'Current Monthly Zonal Charges'!AW105","v":0},{"$f":"'Future Monthly Zonal Charges'!AY105-'Current Monthly Zonal Charges'!AY105","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ105-'Current Monthly Zonal Charges'!AZ105","v":0},{"$f":"'Future Monthly Zonal Charges'!BA105-'Current Monthly Zonal Charges'!BA105","v":0},{"$f":"'Future Monthly Zonal Charges'!BB105-'Current Monthly Zonal Charges'!BB105","v":0},{"$f":"'Future Monthly Zonal Charges'!BC105-'Current Monthly Zonal Charges'!BC105","v":-4.0133005807537037E-2},{"$f":"'Future Monthly Zonal Charges'!BD105-'Current Monthly Zonal Charges'!BD105","v":0}]
[{"$f":"'Upgrade Information'!B106","v":"b0128"},{"$f":"'Projected Revenue Requirements'!C106","v":"ComEd"},{"$f":"'Upgrade Information'!E106","v":0.4},{"$f":"IF('Upgrade Information'!D106=\"\",\"\",'Upgrade Information'!D106)","v":"2005-05-12"},{"$f":"'Current Monthly Zonal Charges'!E106","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E106","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F106","v":3459.5960113411033},{"$f":"'Future Monthly Zonal Charges'!F106","v":2897.8095196147174},-561.78649172638598,null,{"$f":"'Future Monthly Zonal Charges'!H106-'Current Monthly Zonal Charges'!H106","v":0},{"$f":"'Future Monthly Zonal Charges'!I106-'Current Monthly Zonal Charges'!I106","v":0},{"$f":"'Future Monthly Zonal Charges'!J106-'Current Monthly Zonal Charges'!J106","v":0},{"$f":"'Future Monthly Zonal Charges'!K106-'Current Monthly Zonal Charges'!K106","v":0},{"$f":"'Future Monthly Zonal Charges'!L106-'Current Monthly Zonal Charges'!L106","v":0},{"$f":"'Future Monthly Zonal Charges'!M106-'Current Monthly Zonal Charges'!M106","v":-561.78649172638598},{"$f":"'Future Monthly Zonal Charges'!N106-'Current Monthly Zonal Charges'!N106","v":0},{"$f":"'Future Monthly Zonal Charges'!O106-'Current Monthly Zonal Charges'!O106","v":0},{"$f":"'Future Monthly Zonal Charges'!P106-'Current Monthly Zonal Charges'!P106","v":0},{"$f":"'Future Monthly Zonal Charges'!Q106-'Current Monthly Zonal Charges'!Q106","v":0},{"$f":"'Future Monthly Zonal Charges'!R106-'Current Monthly Zonal Charges'!R106","v":0},{"$f":"'Future Monthly Zonal Charges'!S106-'Current Monthly Zonal Charges'!S106","v":0},{"$f":"'Future Monthly Zonal Charges'!T106-'Current Monthly Zonal Charges'!T106","v":0},{"$f":"'Future Monthly Zonal Charges'!U106-'Current Monthly Zonal Charges'!U106","v":0},{"$f":"'Future Monthly Zonal Charges'!V106-'Current Monthly Zonal Charges'!V106","v":0},{"$f":"'Future Monthly Zonal Charges'!W106-'Current Monthly Zonal Charges'!W106","v":0},{"$f":"'Future Monthly Zonal Charges'!X106-'Current Monthly Zonal Charges'!X106","v":0},{"$f":"'Future Monthly Zonal Charges'!Y106-'Current Monthly Zonal Charges'!Y106","v":0},{"$f":"'Future Monthly Zonal Charges'!Z106-'Current Monthly Zonal Charges'!Z106","v":0},{"$f":"'Future Monthly Zonal Charges'!AA106-'Current Monthly Zonal Charges'!AA106","v":0},{"$f":"'Future Monthly Zonal Charges'!AB106-'Current Monthly Zonal Charges'!AB106","v":0},{"$f":"'Future Monthly Zonal Charges'!AC106-'Current Monthly Zonal Charges'!AC106","v":0},{"$f":"'Future Monthly Zonal Charges'!AD106-'Current Monthly Zonal Charges'!AD106","v":0},{"$f":"'Future Monthly Zonal Charges'!AE106-'Current Monthly Zonal Charges'!AE106","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG106-'Current Monthly Zonal Charges'!AG106","v":0},{"$f":"'Future Monthly Zonal Charges'!AH106-'Current Monthly Zonal Charges'!AH106","v":0},{"$f":"'Future Monthly Zonal Charges'!AI106-'Current Monthly Zonal Charges'!AI106","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ106-'Current Monthly Zonal Charges'!AJ106","v":0},{"$f":"'Future Monthly Zonal Charges'!AK106-'Current Monthly Zonal Charges'!AK106","v":0},{"$f":"'Future Monthly Zonal Charges'!AL106-'Current Monthly Zonal Charges'!AL106","v":-2.6421717863372551E-2},{"$f":"'Future Monthly Zonal Charges'!AM106-'Current Monthly Zonal Charges'!AM106","v":0},{"$f":"'Future Monthly Zonal Charges'!AN106-'Current Monthly Zonal Charges'!AN106","v":0},{"$f":"'Future Monthly Zonal Charges'!AO106-'Current Monthly Zonal Charges'!AO106","v":0},{"$f":"'Future Monthly Zonal Charges'!AP106-'Current Monthly Zonal Charges'!AP106","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ106-'Current Monthly Zonal Charges'!AQ106","v":0},{"$f":"'Future Monthly Zonal Charges'!AR106-'Current Monthly Zonal Charges'!AR106","v":0},{"$f":"'Future Monthly Zonal Charges'!AS106-'Current Monthly Zonal Charges'!AS106","v":0},{"$f":"'Future Monthly Zonal Charges'!AT106-'Current Monthly Zonal Charges'!AT106","v":0},{"$f":"'Future Monthly Zonal Charges'!AU106-'Current Monthly Zonal Charges'!AU106","v":0},{"$f":"'Future Monthly Zonal Charges'!AV106-'Current Monthly Zonal Charges'!AV106","v":0},{"$f":"'Future Monthly Zonal Charges'!AW106-'Current Monthly Zonal Charges'!AW106","v":0},{"$f":"'Future Monthly Zonal Charges'!AW106-'Current Monthly Zonal Charges'!AW106","v":0},{"$f":"'Future Monthly Zonal Charges'!AY106-'Current Monthly Zonal Charges'!AY106","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ106-'Current Monthly Zonal Charges'!AZ106","v":0},{"$f":"'Future Monthly Zonal Charges'!BA106-'Current Monthly Zonal Charges'!BA106","v":0},{"$f":"'Future Monthly Zonal Charges'!BB106-'Current Monthly Zonal Charges'!BB106","v":0},{"$f":"'Future Monthly Zonal Charges'!BC106-'Current Monthly Zonal Charges'!BC106","v":0},{"$f":"'Future Monthly Zonal Charges'!BD106-'Current Monthly Zonal Charges'!BD106","v":0}]
[{"$f":"'Upgrade Information'!B107","v":"b0129"},{"$f":"'Projected Revenue Requirements'!C107","v":"PSEG"},{"$f":"'Upgrade Information'!E107","v":0.5},{"$f":"IF('Upgrade Information'!D107=\"\",\"\",'Upgrade Information'!D107)","v":"2006-05-25"},{"$f":"'Current Monthly Zonal Charges'!E107","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E107","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F107","v":3282.3923611111113},{"$f":"'Future Monthly Zonal Charges'!F107","v":2875.1627511820329},-407.22960992907838,null,{"$f":"'Future Monthly Zonal Charges'!H107-'Current Monthly Zonal Charges'!H107","v":0},{"$f":"'Future Monthly Zonal Charges'!I107-'Current Monthly Zonal Charges'!I107","v":0},{"$f":"'Future Monthly Zonal Charges'!J107-'Current Monthly Zonal Charges'!J107","v":0},{"$f":"'Future Monthly Zonal Charges'!K107-'Current Monthly Zonal Charges'!K107","v":0},{"$f":"'Future Monthly Zonal Charges'!L107-'Current Monthly Zonal Charges'!L107","v":0},{"$f":"'Future Monthly Zonal Charges'!M107-'Current Monthly Zonal Charges'!M107","v":0},{"$f":"'Future Monthly Zonal Charges'!N107-'Current Monthly Zonal Charges'!N107","v":0},{"$f":"'Future Monthly Zonal Charges'!O107-'Current Monthly Zonal Charges'!O107","v":0},{"$f":"'Future Monthly Zonal Charges'!P107-'Current Monthly Zonal Charges'!P107","v":0},{"$f":"'Future Monthly Zonal Charges'!Q107-'Current Monthly Zonal Charges'!Q107","v":0},{"$f":"'Future Monthly Zonal Charges'!R107-'Current Monthly Zonal Charges'!R107","v":0},{"$f":"'Future Monthly Zonal Charges'!S107-'Current Monthly Zonal Charges'!S107","v":0},{"$f":"'Future Monthly Zonal Charges'!T107-'Current Monthly Zonal Charges'!T107","v":0},{"$f":"'Future Monthly Zonal Charges'!U107-'Current Monthly Zonal Charges'!U107","v":0},{"$f":"'Future Monthly Zonal Charges'!V107-'Current Monthly Zonal Charges'!V107","v":0},{"$f":"'Future Monthly Zonal Charges'!W107-'Current Monthly Zonal Charges'!W107","v":0},{"$f":"'Future Monthly Zonal Charges'!X107-'Current Monthly Zonal Charges'!X107","v":0},{"$f":"'Future Monthly Zonal Charges'!Y107-'Current Monthly Zonal Charges'!Y107","v":0},{"$f":"'Future Monthly Zonal Charges'!Z107-'Current Monthly Zonal Charges'!Z107","v":0},{"$f":"'Future Monthly Zonal Charges'!AA107-'Current Monthly Zonal Charges'!AA107","v":0},{"$f":"'Future Monthly Zonal Charges'!AB107-'Current Monthly Zonal Charges'!AB107","v":0},{"$f":"'Future Monthly Zonal Charges'!AC107-'Current Monthly Zonal Charges'!AC107","v":0},{"$f":"'Future Monthly Zonal Charges'!AD107-'Current Monthly Zonal Charges'!AD107","v":-407.22960992907838},{"$f":"'Future Monthly Zonal Charges'!AE107-'Current Monthly Zonal Charges'!AE107","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG107-'Current Monthly Zonal Charges'!AG107","v":0},{"$f":"'Future Monthly Zonal Charges'!AH107-'Current Monthly Zonal Charges'!AH107","v":0},{"$f":"'Future Monthly Zonal Charges'!AI107-'Current Monthly Zonal Charges'!AI107","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ107-'Current Monthly Zonal Charges'!AJ107","v":0},{"$f":"'Future Monthly Zonal Charges'!AK107-'Current Monthly Zonal Charges'!AK107","v":0},{"$f":"'Future Monthly Zonal Charges'!AL107-'Current Monthly Zonal Charges'!AL107","v":0},{"$f":"'Future Monthly Zonal Charges'!AM107-'Current Monthly Zonal Charges'!AM107","v":0},{"$f":"'Future Monthly Zonal Charges'!AN107-'Current Monthly Zonal Charges'!AN107","v":0},{"$f":"'Future Monthly Zonal Charges'!AO107-'Current Monthly Zonal Charges'!AO107","v":0},{"$f":"'Future Monthly Zonal Charges'!AP107-'Current Monthly Zonal Charges'!AP107","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ107-'Current Monthly Zonal Charges'!AQ107","v":0},{"$f":"'Future Monthly Zonal Charges'!AR107-'Current Monthly Zonal Charges'!AR107","v":0},{"$f":"'Future Monthly Zonal Charges'!AS107-'Current Monthly Zonal Charges'!AS107","v":0},{"$f":"'Future Monthly Zonal Charges'!AT107-'Current Monthly Zonal Charges'!AT107","v":0},{"$f":"'Future Monthly Zonal Charges'!AU107-'Current Monthly Zonal Charges'!AU107","v":0},{"$f":"'Future Monthly Zonal Charges'!AV107-'Current Monthly Zonal Charges'!AV107","v":0},{"$f":"'Future Monthly Zonal Charges'!AW107-'Current Monthly Zonal Charges'!AW107","v":0},{"$f":"'Future Monthly Zonal Charges'!AW107-'Current Monthly Zonal Charges'!AW107","v":0},{"$f":"'Future Monthly Zonal Charges'!AY107-'Current Monthly Zonal Charges'!AY107","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ107-'Current Monthly Zonal Charges'!AZ107","v":0},{"$f":"'Future Monthly Zonal Charges'!BA107-'Current Monthly Zonal Charges'!BA107","v":0},{"$f":"'Future Monthly Zonal Charges'!BB107-'Current Monthly Zonal Charges'!BB107","v":0},{"$f":"'Future Monthly Zonal Charges'!BC107-'Current Monthly Zonal Charges'!BC107","v":-4.0133005807537037E-2},{"$f":"'Future Monthly Zonal Charges'!BD107-'Current Monthly Zonal Charges'!BD107","v":0}]
[{"$f":"'Upgrade Information'!B108","v":"b0130"},{"$f":"'Projected Revenue Requirements'!C108","v":"PSEG"},{"$f":"'Upgrade Information'!E108","v":20},{"$f":"IF('Upgrade Information'!D108=\"\",\"\",'Upgrade Information'!D108)","v":"2006-05-19"},{"$f":"'Current Monthly Zonal Charges'!E108","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E108","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F108","v":131295.69444444441},{"$f":"'Future Monthly Zonal Charges'!F108","v":115006.51004728132},-16289.184397163088,null,{"$f":"'Future Monthly Zonal Charges'!H108-'Current Monthly Zonal Charges'!H108","v":-221.53290780141788},{"$f":"'Future Monthly Zonal Charges'!I108-'Current Monthly Zonal Charges'!I108","v":0},{"$f":"'Future Monthly Zonal Charges'!J108-'Current Monthly Zonal Charges'!J108","v":0},{"$f":"'Future Monthly Zonal Charges'!K108-'Current Monthly Zonal Charges'!K108","v":0},{"$f":"'Future Monthly Zonal Charges'!L108-'Current Monthly Zonal Charges'!L108","v":0},{"$f":"'Future Monthly Zonal Charges'!M108-'Current Monthly Zonal Charges'!M108","v":0},{"$f":"'Future Monthly Zonal Charges'!N108-'Current Monthly Zonal Charges'!N108","v":0},{"$f":"'Future Monthly Zonal Charges'!O108-'Current Monthly Zonal Charges'!O108","v":0},{"$f":"'Future Monthly Zonal Charges'!P108-'Current Monthly Zonal Charges'!P108","v":0},{"$f":"'Future Monthly Zonal Charges'!Q108-'Current Monthly Zonal Charges'!Q108","v":0},{"$f":"'Future Monthly Zonal Charges'!R108-'Current Monthly Zonal Charges'!R108","v":0},{"$f":"'Future Monthly Zonal Charges'!S108-'Current Monthly Zonal Charges'!S108","v":0},{"$f":"'Future Monthly Zonal Charges'!T108-'Current Monthly Zonal Charges'!T108","v":0},{"$f":"'Future Monthly Zonal Charges'!U108-'Current Monthly Zonal Charges'!U108","v":0},{"$f":"'Future Monthly Zonal Charges'!V108-'Current Monthly Zonal Charges'!V108","v":-7779.7144680850979},{"$f":"'Future Monthly Zonal Charges'!W108-'Current Monthly Zonal Charges'!W108","v":0},{"$f":"'Future Monthly Zonal Charges'!X108-'Current Monthly Zonal Charges'!X108","v":0},{"$f":"'Future Monthly Zonal Charges'!Y108-'Current Monthly Zonal Charges'!Y108","v":0},{"$f":"'Future Monthly Zonal Charges'!Z108-'Current Monthly Zonal Charges'!Z108","v":0},{"$f":"'Future Monthly Zonal Charges'!AA108-'Current Monthly Zonal Charges'!AA108","v":0},{"$f":"'Future Monthly Zonal Charges'!AB108-'Current Monthly Zonal Charges'!AB108","v":0},{"$f":"'Future Monthly Zonal Charges'!AC108-'Current Monthly Zonal Charges'!AC108","v":0},{"$f":"'Future Monthly Zonal Charges'!AD108-'Current Monthly Zonal Charges'!AD108","v":-8287.9370212765862},{"$f":"'Future Monthly Zonal Charges'!AE108-'Current Monthly Zonal Charges'!AE108","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG108-'Current Monthly Zonal Charges'!AG108","v":-8.474862578478104E-2},{"$f":"'Future Monthly Zonal Charges'!AH108-'Current Monthly Zonal Charges'!AH108","v":0},{"$f":"'Future Monthly Zonal Charges'!AI108-'Current Monthly Zonal Charges'!AI108","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ108-'Current Monthly Zonal Charges'!AJ108","v":0},{"$f":"'Future Monthly Zonal Charges'!AK108-'Current Monthly Zonal Charges'!AK108","v":0},{"$f":"'Future Monthly Zonal Charges'!AL108-'Current Monthly Zonal Charges'!AL108","v":0},{"$f":"'Future Monthly Zonal Charges'!AM108-'Current Monthly Zonal Charges'!AM108","v":0},{"$f":"'Future Monthly Zonal Charges'!AN108-'Current Monthly Zonal Charges'!AN108","v":0},{"$f":"'Future Monthly Zonal Charges'!AO108-'Current Monthly Zonal Charges'!AO108","v":0},{"$f":"'Future Monthly Zonal Charges'!AP108-'Current Monthly Zonal Charges'!AP108","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ108-'Current Monthly Zonal Charges'!AQ108","v":0},{"$f":"'Future Monthly Zonal Charges'!AR108-'Current Monthly Zonal Charges'!AR108","v":0},{"$f":"'Future Monthly Zonal Charges'!AS108-'Current Monthly Zonal Charges'!AS108","v":0},{"$f":"'Future Monthly Zonal Charges'!AT108-'Current Monthly Zonal Charges'!AT108","v":0},{"$f":"'Future Monthly Zonal Charges'!AU108-'Current Monthly Zonal Charges'!AU108","v":-1.2705930960958192},{"$f":"'Future Monthly Zonal Charges'!AV108-'Current Monthly Zonal Charges'!AV108","v":0},{"$f":"'Future Monthly Zonal Charges'!AW108-'Current Monthly Zonal Charges'!AW108","v":0},{"$f":"'Future Monthly Zonal Charges'!AW108-'Current Monthly Zonal Charges'!AW108","v":0},{"$f":"'Future Monthly Zonal Charges'!AY108-'Current Monthly Zonal Charges'!AY108","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ108-'Current Monthly Zonal Charges'!AZ108","v":0},{"$f":"'Future Monthly Zonal Charges'!BA108-'Current Monthly Zonal Charges'!BA108","v":0},{"$f":"'Future Monthly Zonal Charges'!BB108-'Current Monthly Zonal Charges'!BB108","v":0},{"$f":"'Future Monthly Zonal Charges'!BC108-'Current Monthly Zonal Charges'!BC108","v":-0.81678693419499204},{"$f":"'Future Monthly Zonal Charges'!BD108-'Current Monthly Zonal Charges'!BD108","v":0}]
[{"$f":"'Upgrade Information'!B109","v":"b0132"},{"$f":"'Projected Revenue Requirements'!C109","v":"JCPL"},{"$f":"'Upgrade Information'!E109","v":4.4000000000000004},{"$f":"IF('Upgrade Information'!D109=\"\",\"\",'Upgrade Information'!D109)","v":"2007-05-31"},{"$f":"'Current Monthly Zonal Charges'!E109","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E109","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F109","v":34247.751967138371},{"$f":"'Future Monthly Zonal Charges'!F109","v":30495.416089779876},-3752.3358773584951,null,{"$f":"'Future Monthly Zonal Charges'!H109-'Current Monthly Zonal Charges'!H109","v":0},{"$f":"'Future Monthly Zonal Charges'!I109-'Current Monthly Zonal Charges'!I109","v":0},{"$f":"'Future Monthly Zonal Charges'!J109-'Current Monthly Zonal Charges'!J109","v":0},{"$f":"'Future Monthly Zonal Charges'!K109-'Current Monthly Zonal Charges'!K109","v":0},{"$f":"'Future Monthly Zonal Charges'!L109-'Current Monthly Zonal Charges'!L109","v":0},{"$f":"'Future Monthly Zonal Charges'!M109-'Current Monthly Zonal Charges'!M109","v":0},{"$f":"'Future Monthly Zonal Charges'!N109-'Current Monthly Zonal Charges'!N109","v":0},{"$f":"'Future Monthly Zonal Charges'!O109-'Current Monthly Zonal Charges'!O109","v":0},{"$f":"'Future Monthly Zonal Charges'!P109-'Current Monthly Zonal Charges'!P109","v":0},{"$f":"'Future Monthly Zonal Charges'!Q109-'Current Monthly Zonal Charges'!Q109","v":0},{"$f":"'Future Monthly Zonal Charges'!R109-'Current Monthly Zonal Charges'!R109","v":0},{"$f":"'Future Monthly Zonal Charges'!S109-'Current Monthly Zonal Charges'!S109","v":0},{"$f":"'Future Monthly Zonal Charges'!T109-'Current Monthly Zonal Charges'!T109","v":0},{"$f":"'Future Monthly Zonal Charges'!U109-'Current Monthly Zonal Charges'!U109","v":0},{"$f":"'Future Monthly Zonal Charges'!V109-'Current Monthly Zonal Charges'!V109","v":-3752.3358773584951},{"$f":"'Future Monthly Zonal Charges'!W109-'Current Monthly Zonal Charges'!W109","v":0},{"$f":"'Future Monthly Zonal Charges'!X109-'Current Monthly Zonal Charges'!X109","v":0},{"$f":"'Future Monthly Zonal Charges'!Y109-'Current Monthly Zonal Charges'!Y109","v":0},{"$f":"'Future Monthly Zonal Charges'!Z109-'Current Monthly Zonal Charges'!Z109","v":0},{"$f":"'Future Monthly Zonal Charges'!AA109-'Current Monthly Zonal Charges'!AA109","v":0},{"$f":"'Future Monthly Zonal Charges'!AB109-'Current Monthly Zonal Charges'!AB109","v":0},{"$f":"'Future Monthly Zonal Charges'!AC109-'Current Monthly Zonal Charges'!AC109","v":0},{"$f":"'Future Monthly Zonal Charges'!AD109-'Current Monthly Zonal Charges'!AD109","v":0},{"$f":"'Future Monthly Zonal Charges'!AE109-'Current Monthly Zonal Charges'!AE109","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG109-'Current Monthly Zonal Charges'!AG109","v":0},{"$f":"'Future Monthly Zonal Charges'!AH109-'Current Monthly Zonal Charges'!AH109","v":0},{"$f":"'Future Monthly Zonal Charges'!AI109-'Current Monthly Zonal Charges'!AI109","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ109-'Current Monthly Zonal Charges'!AJ109","v":0},{"$f":"'Future Monthly Zonal Charges'!AK109-'Current Monthly Zonal Charges'!AK109","v":0},{"$f":"'Future Monthly Zonal Charges'!AL109-'Current Monthly Zonal Charges'!AL109","v":0},{"$f":"'Future Monthly Zonal Charges'!AM109-'Current Monthly Zonal Charges'!AM109","v":0},{"$f":"'Future Monthly Zonal Charges'!AN109-'Current Monthly Zonal Charges'!AN109","v":0},{"$f":"'Future Monthly Zonal Charges'!AO109-'Current Monthly Zonal Charges'!AO109","v":0},{"$f":"'Future Monthly Zonal Charges'!AP109-'Current Monthly Zonal Charges'!AP109","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ109-'Current Monthly Zonal Charges'!AQ109","v":0},{"$f":"'Future Monthly Zonal Charges'!AR109-'Current Monthly Zonal Charges'!AR109","v":0},{"$f":"'Future Monthly Zonal Charges'!AS109-'Current Monthly Zonal Charges'!AS109","v":0},{"$f":"'Future Monthly Zonal Charges'!AT109-'Current Monthly Zonal Charges'!AT109","v":0},{"$f":"'Future Monthly Zonal Charges'!AU109-'Current Monthly Zonal Charges'!AU109","v":-0.61283638102181914},{"$f":"'Future Monthly Zonal Charges'!AV109-'Current Monthly Zonal Charges'!AV109","v":0},{"$f":"'Future Monthly Zonal Charges'!AW109-'Current Monthly Zonal Charges'!AW109","v":0},{"$f":"'Future Monthly Zonal Charges'!AW109-'Current Monthly Zonal Charges'!AW109","v":0},{"$f":"'Future Monthly Zonal Charges'!AY109-'Current Monthly Zonal Charges'!AY109","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ109-'Current Monthly Zonal Charges'!AZ109","v":0},{"$f":"'Future Monthly Zonal Charges'!BA109-'Current Monthly Zonal Charges'!BA109","v":0},{"$f":"'Future Monthly Zonal Charges'!BB109-'Current Monthly Zonal Charges'!BB109","v":0},{"$f":"'Future Monthly Zonal Charges'!BC109-'Current Monthly Zonal Charges'!BC109","v":0},{"$f":"'Future Monthly Zonal Charges'!BD109-'Current Monthly Zonal Charges'!BD109","v":0}]
[{"$f":"'Upgrade Information'!B110","v":"b0132.1"},{"$f":"'Projected Revenue Requirements'!C110","v":"JCPL"},{"$f":"'Upgrade Information'!E110","v":1},{"$f":"IF('Upgrade Information'!D110=\"\",\"\",'Upgrade Information'!D110)","v":""},{"$f":"'Current Monthly Zonal Charges'!E110","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E110","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F110","v":0},{"$f":"'Future Monthly Zonal Charges'!F110","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H110-'Current Monthly Zonal Charges'!H110","v":0},{"$f":"'Future Monthly Zonal Charges'!I110-'Current Monthly Zonal Charges'!I110","v":0},{"$f":"'Future Monthly Zonal Charges'!J110-'Current Monthly Zonal Charges'!J110","v":0},{"$f":"'Future Monthly Zonal Charges'!K110-'Current Monthly Zonal Charges'!K110","v":0},{"$f":"'Future Monthly Zonal Charges'!L110-'Current Monthly Zonal Charges'!L110","v":0},{"$f":"'Future Monthly Zonal Charges'!M110-'Current Monthly Zonal Charges'!M110","v":0},{"$f":"'Future Monthly Zonal Charges'!N110-'Current Monthly Zonal Charges'!N110","v":0},{"$f":"'Future Monthly Zonal Charges'!O110-'Current Monthly Zonal Charges'!O110","v":0},{"$f":"'Future Monthly Zonal Charges'!P110-'Current Monthly Zonal Charges'!P110","v":0},{"$f":"'Future Monthly Zonal Charges'!Q110-'Current Monthly Zonal Charges'!Q110","v":0},{"$f":"'Future Monthly Zonal Charges'!R110-'Current Monthly Zonal Charges'!R110","v":0},{"$f":"'Future Monthly Zonal Charges'!S110-'Current Monthly Zonal Charges'!S110","v":0},{"$f":"'Future Monthly Zonal Charges'!T110-'Current Monthly Zonal Charges'!T110","v":0},{"$f":"'Future Monthly Zonal Charges'!U110-'Current Monthly Zonal Charges'!U110","v":0},{"$f":"'Future Monthly Zonal Charges'!V110-'Current Monthly Zonal Charges'!V110","v":0},{"$f":"'Future Monthly Zonal Charges'!W110-'Current Monthly Zonal Charges'!W110","v":0},{"$f":"'Future Monthly Zonal Charges'!X110-'Current Monthly Zonal Charges'!X110","v":0},{"$f":"'Future Monthly Zonal Charges'!Y110-'Current Monthly Zonal Charges'!Y110","v":0},{"$f":"'Future Monthly Zonal Charges'!Z110-'Current Monthly Zonal Charges'!Z110","v":0},{"$f":"'Future Monthly Zonal Charges'!AA110-'Current Monthly Zonal Charges'!AA110","v":0},{"$f":"'Future Monthly Zonal Charges'!AB110-'Current Monthly Zonal Charges'!AB110","v":0},{"$f":"'Future Monthly Zonal Charges'!AC110-'Current Monthly Zonal Charges'!AC110","v":0},{"$f":"'Future Monthly Zonal Charges'!AD110-'Current Monthly Zonal Charges'!AD110","v":0},{"$f":"'Future Monthly Zonal Charges'!AE110-'Current Monthly Zonal Charges'!AE110","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG110-'Current Monthly Zonal Charges'!AG110","v":0},{"$f":"'Future Monthly Zonal Charges'!AH110-'Current Monthly Zonal Charges'!AH110","v":0},{"$f":"'Future Monthly Zonal Charges'!AI110-'Current Monthly Zonal Charges'!AI110","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ110-'Current Monthly Zonal Charges'!AJ110","v":0},{"$f":"'Future Monthly Zonal Charges'!AK110-'Current Monthly Zonal Charges'!AK110","v":0},{"$f":"'Future Monthly Zonal Charges'!AL110-'Current Monthly Zonal Charges'!AL110","v":0},{"$f":"'Future Monthly Zonal Charges'!AM110-'Current Monthly Zonal Charges'!AM110","v":0},{"$f":"'Future Monthly Zonal Charges'!AN110-'Current Monthly Zonal Charges'!AN110","v":0},{"$f":"'Future Monthly Zonal Charges'!AO110-'Current Monthly Zonal Charges'!AO110","v":0},{"$f":"'Future Monthly Zonal Charges'!AP110-'Current Monthly Zonal Charges'!AP110","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ110-'Current Monthly Zonal Charges'!AQ110","v":0},{"$f":"'Future Monthly Zonal Charges'!AR110-'Current Monthly Zonal Charges'!AR110","v":0},{"$f":"'Future Monthly Zonal Charges'!AS110-'Current Monthly Zonal Charges'!AS110","v":0},{"$f":"'Future Monthly Zonal Charges'!AT110-'Current Monthly Zonal Charges'!AT110","v":0},{"$f":"'Future Monthly Zonal Charges'!AU110-'Current Monthly Zonal Charges'!AU110","v":0},{"$f":"'Future Monthly Zonal Charges'!AV110-'Current Monthly Zonal Charges'!AV110","v":0},{"$f":"'Future Monthly Zonal Charges'!AW110-'Current Monthly Zonal Charges'!AW110","v":0},{"$f":"'Future Monthly Zonal Charges'!AW110-'Current Monthly Zonal Charges'!AW110","v":0},{"$f":"'Future Monthly Zonal Charges'!AY110-'Current Monthly Zonal Charges'!AY110","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ110-'Current Monthly Zonal Charges'!AZ110","v":0},{"$f":"'Future Monthly Zonal Charges'!BA110-'Current Monthly Zonal Charges'!BA110","v":0},{"$f":"'Future Monthly Zonal Charges'!BB110-'Current Monthly Zonal Charges'!BB110","v":0},{"$f":"'Future Monthly Zonal Charges'!BC110-'Current Monthly Zonal Charges'!BC110","v":0},{"$f":"'Future Monthly Zonal Charges'!BD110-'Current Monthly Zonal Charges'!BD110","v":0}]
[{"$f":"'Upgrade Information'!B111","v":"b0132.2"},{"$f":"'Projected Revenue Requirements'!C111","v":"JCPL"},{"$f":"'Upgrade Information'!E111","v":0.38},{"$f":"IF('Upgrade Information'!D111=\"\",\"\",'Upgrade Information'!D111)","v":""},{"$f":"'Current Monthly Zonal Charges'!E111","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E111","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F111","v":0},{"$f":"'Future Monthly Zonal Charges'!F111","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H111-'Current Monthly Zonal Charges'!H111","v":0},{"$f":"'Future Monthly Zonal Charges'!I111-'Current Monthly Zonal Charges'!I111","v":0},{"$f":"'Future Monthly Zonal Charges'!J111-'Current Monthly Zonal Charges'!J111","v":0},{"$f":"'Future Monthly Zonal Charges'!K111-'Current Monthly Zonal Charges'!K111","v":0},{"$f":"'Future Monthly Zonal Charges'!L111-'Current Monthly Zonal Charges'!L111","v":0},{"$f":"'Future Monthly Zonal Charges'!M111-'Current Monthly Zonal Charges'!M111","v":0},{"$f":"'Future Monthly Zonal Charges'!N111-'Current Monthly Zonal Charges'!N111","v":0},{"$f":"'Future Monthly Zonal Charges'!O111-'Current Monthly Zonal Charges'!O111","v":0},{"$f":"'Future Monthly Zonal Charges'!P111-'Current Monthly Zonal Charges'!P111","v":0},{"$f":"'Future Monthly Zonal Charges'!Q111-'Current Monthly Zonal Charges'!Q111","v":0},{"$f":"'Future Monthly Zonal Charges'!R111-'Current Monthly Zonal Charges'!R111","v":0},{"$f":"'Future Monthly Zonal Charges'!S111-'Current Monthly Zonal Charges'!S111","v":0},{"$f":"'Future Monthly Zonal Charges'!T111-'Current Monthly Zonal Charges'!T111","v":0},{"$f":"'Future Monthly Zonal Charges'!U111-'Current Monthly Zonal Charges'!U111","v":0},{"$f":"'Future Monthly Zonal Charges'!V111-'Current Monthly Zonal Charges'!V111","v":0},{"$f":"'Future Monthly Zonal Charges'!W111-'Current Monthly Zonal Charges'!W111","v":0},{"$f":"'Future Monthly Zonal Charges'!X111-'Current Monthly Zonal Charges'!X111","v":0},{"$f":"'Future Monthly Zonal Charges'!Y111-'Current Monthly Zonal Charges'!Y111","v":0},{"$f":"'Future Monthly Zonal Charges'!Z111-'Current Monthly Zonal Charges'!Z111","v":0},{"$f":"'Future Monthly Zonal Charges'!AA111-'Current Monthly Zonal Charges'!AA111","v":0},{"$f":"'Future Monthly Zonal Charges'!AB111-'Current Monthly Zonal Charges'!AB111","v":0},{"$f":"'Future Monthly Zonal Charges'!AC111-'Current Monthly Zonal Charges'!AC111","v":0},{"$f":"'Future Monthly Zonal Charges'!AD111-'Current Monthly Zonal Charges'!AD111","v":0},{"$f":"'Future Monthly Zonal Charges'!AE111-'Current Monthly Zonal Charges'!AE111","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG111-'Current Monthly Zonal Charges'!AG111","v":0},{"$f":"'Future Monthly Zonal Charges'!AH111-'Current Monthly Zonal Charges'!AH111","v":0},{"$f":"'Future Monthly Zonal Charges'!AI111-'Current Monthly Zonal Charges'!AI111","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ111-'Current Monthly Zonal Charges'!AJ111","v":0},{"$f":"'Future Monthly Zonal Charges'!AK111-'Current Monthly Zonal Charges'!AK111","v":0},{"$f":"'Future Monthly Zonal Charges'!AL111-'Current Monthly Zonal Charges'!AL111","v":0},{"$f":"'Future Monthly Zonal Charges'!AM111-'Current Monthly Zonal Charges'!AM111","v":0},{"$f":"'Future Monthly Zonal Charges'!AN111-'Current Monthly Zonal Charges'!AN111","v":0},{"$f":"'Future Monthly Zonal Charges'!AO111-'Current Monthly Zonal Charges'!AO111","v":0},{"$f":"'Future Monthly Zonal Charges'!AP111-'Current Monthly Zonal Charges'!AP111","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ111-'Current Monthly Zonal Charges'!AQ111","v":0},{"$f":"'Future Monthly Zonal Charges'!AR111-'Current Monthly Zonal Charges'!AR111","v":0},{"$f":"'Future Monthly Zonal Charges'!AS111-'Current Monthly Zonal Charges'!AS111","v":0},{"$f":"'Future Monthly Zonal Charges'!AT111-'Current Monthly Zonal Charges'!AT111","v":0},{"$f":"'Future Monthly Zonal Charges'!AU111-'Current Monthly Zonal Charges'!AU111","v":0},{"$f":"'Future Monthly Zonal Charges'!AV111-'Current Monthly Zonal Charges'!AV111","v":0},{"$f":"'Future Monthly Zonal Charges'!AW111-'Current Monthly Zonal Charges'!AW111","v":0},{"$f":"'Future Monthly Zonal Charges'!AW111-'Current Monthly Zonal Charges'!AW111","v":0},{"$f":"'Future Monthly Zonal Charges'!AY111-'Current Monthly Zonal Charges'!AY111","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ111-'Current Monthly Zonal Charges'!AZ111","v":0},{"$f":"'Future Monthly Zonal Charges'!BA111-'Current Monthly Zonal Charges'!BA111","v":0},{"$f":"'Future Monthly Zonal Charges'!BB111-'Current Monthly Zonal Charges'!BB111","v":0},{"$f":"'Future Monthly Zonal Charges'!BC111-'Current Monthly Zonal Charges'!BC111","v":0},{"$f":"'Future Monthly Zonal Charges'!BD111-'Current Monthly Zonal Charges'!BD111","v":0}]
[{"$f":"'Upgrade Information'!B112","v":"b0132.3"},{"$f":"'Projected Revenue Requirements'!C112","v":"ME"},{"$f":"'Upgrade Information'!E112","v":0.1},{"$f":"IF('Upgrade Information'!D112=\"\",\"\",'Upgrade Information'!D112)","v":"2011-10-28"},{"$f":"'Current Monthly Zonal Charges'!E112","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E112","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F112","v":1006.5588203213442},{"$f":"'Future Monthly Zonal Charges'!F112","v":882.60851263517952},-123.95030768616471,null,{"$f":"'Future Monthly Zonal Charges'!H112-'Current Monthly Zonal Charges'!H112","v":0},{"$f":"'Future Monthly Zonal Charges'!I112-'Current Monthly Zonal Charges'!I112","v":0},{"$f":"'Future Monthly Zonal Charges'!J112-'Current Monthly Zonal Charges'!J112","v":0},{"$f":"'Future Monthly Zonal Charges'!K112-'Current Monthly Zonal Charges'!K112","v":0},{"$f":"'Future Monthly Zonal Charges'!L112-'Current Monthly Zonal Charges'!L112","v":0},{"$f":"'Future Monthly Zonal Charges'!M112-'Current Monthly Zonal Charges'!M112","v":0},{"$f":"'Future Monthly Zonal Charges'!N112-'Current Monthly Zonal Charges'!N112","v":0},{"$f":"'Future Monthly Zonal Charges'!O112-'Current Monthly Zonal Charges'!O112","v":0},{"$f":"'Future Monthly Zonal Charges'!P112-'Current Monthly Zonal Charges'!P112","v":0},{"$f":"'Future Monthly Zonal Charges'!Q112-'Current Monthly Zonal Charges'!Q112","v":0},{"$f":"'Future Monthly Zonal Charges'!R112-'Current Monthly Zonal Charges'!R112","v":0},{"$f":"'Future Monthly Zonal Charges'!S112-'Current Monthly Zonal Charges'!S112","v":0},{"$f":"'Future Monthly Zonal Charges'!T112-'Current Monthly Zonal Charges'!T112","v":0},{"$f":"'Future Monthly Zonal Charges'!U112-'Current Monthly Zonal Charges'!U112","v":0},{"$f":"'Future Monthly Zonal Charges'!V112-'Current Monthly Zonal Charges'!V112","v":0},{"$f":"'Future Monthly Zonal Charges'!W112-'Current Monthly Zonal Charges'!W112","v":-123.95030768616471},{"$f":"'Future Monthly Zonal Charges'!X112-'Current Monthly Zonal Charges'!X112","v":0},{"$f":"'Future Monthly Zonal Charges'!Y112-'Current Monthly Zonal Charges'!Y112","v":0},{"$f":"'Future Monthly Zonal Charges'!Z112-'Current Monthly Zonal Charges'!Z112","v":0},{"$f":"'Future Monthly Zonal Charges'!AA112-'Current Monthly Zonal Charges'!AA112","v":0},{"$f":"'Future Monthly Zonal Charges'!AB112-'Current Monthly Zonal Charges'!AB112","v":0},{"$f":"'Future Monthly Zonal Charges'!AC112-'Current Monthly Zonal Charges'!AC112","v":0},{"$f":"'Future Monthly Zonal Charges'!AD112-'Current Monthly Zonal Charges'!AD112","v":0},{"$f":"'Future Monthly Zonal Charges'!AE112-'Current Monthly Zonal Charges'!AE112","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG112-'Current Monthly Zonal Charges'!AG112","v":0},{"$f":"'Future Monthly Zonal Charges'!AH112-'Current Monthly Zonal Charges'!AH112","v":0},{"$f":"'Future Monthly Zonal Charges'!AI112-'Current Monthly Zonal Charges'!AI112","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ112-'Current Monthly Zonal Charges'!AJ112","v":0},{"$f":"'Future Monthly Zonal Charges'!AK112-'Current Monthly Zonal Charges'!AK112","v":0},{"$f":"'Future Monthly Zonal Charges'!AL112-'Current Monthly Zonal Charges'!AL112","v":0},{"$f":"'Future Monthly Zonal Charges'!AM112-'Current Monthly Zonal Charges'!AM112","v":0},{"$f":"'Future Monthly Zonal Charges'!AN112-'Current Monthly Zonal Charges'!AN112","v":0},{"$f":"'Future Monthly Zonal Charges'!AO112-'Current Monthly Zonal Charges'!AO112","v":0},{"$f":"'Future Monthly Zonal Charges'!AP112-'Current Monthly Zonal Charges'!AP112","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ112-'Current Monthly Zonal Charges'!AQ112","v":0},{"$f":"'Future Monthly Zonal Charges'!AR112-'Current Monthly Zonal Charges'!AR112","v":0},{"$f":"'Future Monthly Zonal Charges'!AS112-'Current Monthly Zonal Charges'!AS112","v":0},{"$f":"'Future Monthly Zonal Charges'!AT112-'Current Monthly Zonal Charges'!AT112","v":0},{"$f":"'Future Monthly Zonal Charges'!AU112-'Current Monthly Zonal Charges'!AU112","v":0},{"$f":"'Future Monthly Zonal Charges'!AV112-'Current Monthly Zonal Charges'!AV112","v":-4.1025488262060927E-2},{"$f":"'Future Monthly Zonal Charges'!AW112-'Current Monthly Zonal Charges'!AW112","v":0},{"$f":"'Future Monthly Zonal Charges'!AW112-'Current Monthly Zonal Charges'!AW112","v":0},{"$f":"'Future Monthly Zonal Charges'!AY112-'Current Monthly Zonal Charges'!AY112","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ112-'Current Monthly Zonal Charges'!AZ112","v":0},{"$f":"'Future Monthly Zonal Charges'!BA112-'Current Monthly Zonal Charges'!BA112","v":0},{"$f":"'Future Monthly Zonal Charges'!BB112-'Current Monthly Zonal Charges'!BB112","v":0},{"$f":"'Future Monthly Zonal Charges'!BC112-'Current Monthly Zonal Charges'!BC112","v":0},{"$f":"'Future Monthly Zonal Charges'!BD112-'Current Monthly Zonal Charges'!BD112","v":0}]
[{"$f":"'Upgrade Information'!B113","v":"b0134"},{"$f":"'Projected Revenue Requirements'!C113","v":"PSEG"},{"$f":"'Upgrade Information'!E113","v":20},{"$f":"IF('Upgrade Information'!D113=\"\",\"\",'Upgrade Information'!D113)","v":"2007-05-15"},{"$f":"'Current Monthly Zonal Charges'!E113","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E113","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F113","v":134553.53132387705},{"$f":"'Future Monthly Zonal Charges'!F113","v":118264.34692671394},-16289.184397163102,null,{"$f":"'Future Monthly Zonal Charges'!H113-'Current Monthly Zonal Charges'!H113","v":0},{"$f":"'Future Monthly Zonal Charges'!I113-'Current Monthly Zonal Charges'!I113","v":0},{"$f":"'Future Monthly Zonal Charges'!J113-'Current Monthly Zonal Charges'!J113","v":0},{"$f":"'Future Monthly Zonal Charges'!K113-'Current Monthly Zonal Charges'!K113","v":0},{"$f":"'Future Monthly Zonal Charges'!L113-'Current Monthly Zonal Charges'!L113","v":0},{"$f":"'Future Monthly Zonal Charges'!M113-'Current Monthly Zonal Charges'!M113","v":0},{"$f":"'Future Monthly Zonal Charges'!N113-'Current Monthly Zonal Charges'!N113","v":0},{"$f":"'Future Monthly Zonal Charges'!O113-'Current Monthly Zonal Charges'!O113","v":0},{"$f":"'Future Monthly Zonal Charges'!P113-'Current Monthly Zonal Charges'!P113","v":0},{"$f":"'Future Monthly Zonal Charges'!Q113-'Current Monthly Zonal Charges'!Q113","v":0},{"$f":"'Future Monthly Zonal Charges'!R113-'Current Monthly Zonal Charges'!R113","v":0},{"$f":"'Future Monthly Zonal Charges'!S113-'Current Monthly Zonal Charges'!S113","v":0},{"$f":"'Future Monthly Zonal Charges'!T113-'Current Monthly Zonal Charges'!T113","v":0},{"$f":"'Future Monthly Zonal Charges'!U113-'Current Monthly Zonal Charges'!U113","v":0},{"$f":"'Future Monthly Zonal Charges'!V113-'Current Monthly Zonal Charges'!V113","v":-8325.4021453900641},{"$f":"'Future Monthly Zonal Charges'!W113-'Current Monthly Zonal Charges'!W113","v":0},{"$f":"'Future Monthly Zonal Charges'!X113-'Current Monthly Zonal Charges'!X113","v":0},{"$f":"'Future Monthly Zonal Charges'!Y113-'Current Monthly Zonal Charges'!Y113","v":0},{"$f":"'Future Monthly Zonal Charges'!Z113-'Current Monthly Zonal Charges'!Z113","v":0},{"$f":"'Future Monthly Zonal Charges'!AA113-'Current Monthly Zonal Charges'!AA113","v":0},{"$f":"'Future Monthly Zonal Charges'!AB113-'Current Monthly Zonal Charges'!AB113","v":0},{"$f":"'Future Monthly Zonal Charges'!AC113-'Current Monthly Zonal Charges'!AC113","v":0},{"$f":"'Future Monthly Zonal Charges'!AD113-'Current Monthly Zonal Charges'!AD113","v":-7486.5091489361657},{"$f":"'Future Monthly Zonal Charges'!AE113-'Current Monthly Zonal Charges'!AE113","v":-477.27310283687893},null,{"$f":"'Future Monthly Zonal Charges'!AG113-'Current Monthly Zonal Charges'!AG113","v":0},{"$f":"'Future Monthly Zonal Charges'!AH113-'Current Monthly Zonal Charges'!AH113","v":0},{"$f":"'Future Monthly Zonal Charges'!AI113-'Current Monthly Zonal Charges'!AI113","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ113-'Current Monthly Zonal Charges'!AJ113","v":0},{"$f":"'Future Monthly Zonal Charges'!AK113-'Current Monthly Zonal Charges'!AK113","v":0},{"$f":"'Future Monthly Zonal Charges'!AL113-'Current Monthly Zonal Charges'!AL113","v":0},{"$f":"'Future Monthly Zonal Charges'!AM113-'Current Monthly Zonal Charges'!AM113","v":0},{"$f":"'Future Monthly Zonal Charges'!AN113-'Current Monthly Zonal Charges'!AN113","v":0},{"$f":"'Future Monthly Zonal Charges'!AO113-'Current Monthly Zonal Charges'!AO113","v":0},{"$f":"'Future Monthly Zonal Charges'!AP113-'Current Monthly Zonal Charges'!AP113","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ113-'Current Monthly Zonal Charges'!AQ113","v":0},{"$f":"'Future Monthly Zonal Charges'!AR113-'Current Monthly Zonal Charges'!AR113","v":0},{"$f":"'Future Monthly Zonal Charges'!AS113-'Current Monthly Zonal Charges'!AS113","v":0},{"$f":"'Future Monthly Zonal Charges'!AT113-'Current Monthly Zonal Charges'!AT113","v":0},{"$f":"'Future Monthly Zonal Charges'!AU113-'Current Monthly Zonal Charges'!AU113","v":-1.3597155180372145},{"$f":"'Future Monthly Zonal Charges'!AV113-'Current Monthly Zonal Charges'!AV113","v":0},{"$f":"'Future Monthly Zonal Charges'!AW113-'Current Monthly Zonal Charges'!AW113","v":0},{"$f":"'Future Monthly Zonal Charges'!AW113-'Current Monthly Zonal Charges'!AW113","v":0},{"$f":"'Future Monthly Zonal Charges'!AY113-'Current Monthly Zonal Charges'!AY113","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ113-'Current Monthly Zonal Charges'!AZ113","v":0},{"$f":"'Future Monthly Zonal Charges'!BA113-'Current Monthly Zonal Charges'!BA113","v":0},{"$f":"'Future Monthly Zonal Charges'!BB113-'Current Monthly Zonal Charges'!BB113","v":0},{"$f":"'Future Monthly Zonal Charges'!BC113-'Current Monthly Zonal Charges'!BC113","v":-0.73780517876576024},{"$f":"'Future Monthly Zonal Charges'!BD113-'Current Monthly Zonal Charges'!BD113","v":-1.1715098253237084}]
[{"$f":"'Upgrade Information'!B114","v":"b0135"},{"$f":"'Projected Revenue Requirements'!C114","v":"AEC"},{"$f":"'Upgrade Information'!E114","v":17.05},{"$f":"IF('Upgrade Information'!D114=\"\",\"\",'Upgrade Information'!D114)","v":"2007-12-24"},{"$f":"'Current Monthly Zonal Charges'!E114","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E114","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F114","v":115998.1190404138},{"$f":"'Future Monthly Zonal Charges'!F114","v":96155.255633788605},-19842.863406625198,null,{"$f":"'Future Monthly Zonal Charges'!H114-'Current Monthly Zonal Charges'!H114","v":-19842.863406625198},{"$f":"'Future Monthly Zonal Charges'!I114-'Current Monthly Zonal Charges'!I114","v":0},{"$f":"'Future Monthly Zonal Charges'!J114-'Current Monthly Zonal Charges'!J114","v":0},{"$f":"'Future Monthly Zonal Charges'!K114-'Current Monthly Zonal Charges'!K114","v":0},{"$f":"'Future Monthly Zonal Charges'!L114-'Current Monthly Zonal Charges'!L114","v":0},{"$f":"'Future Monthly Zonal Charges'!M114-'Current Monthly Zonal Charges'!M114","v":0},{"$f":"'Future Monthly Zonal Charges'!N114-'Current Monthly Zonal Charges'!N114","v":0},{"$f":"'Future Monthly Zonal Charges'!O114-'Current Monthly Zonal Charges'!O114","v":0},{"$f":"'Future Monthly Zonal Charges'!P114-'Current Monthly Zonal Charges'!P114","v":0},{"$f":"'Future Monthly Zonal Charges'!Q114-'Current Monthly Zonal Charges'!Q114","v":0},{"$f":"'Future Monthly Zonal Charges'!R114-'Current Monthly Zonal Charges'!R114","v":0},{"$f":"'Future Monthly Zonal Charges'!S114-'Current Monthly Zonal Charges'!S114","v":0},{"$f":"'Future Monthly Zonal Charges'!T114-'Current Monthly Zonal Charges'!T114","v":0},{"$f":"'Future Monthly Zonal Charges'!U114-'Current Monthly Zonal Charges'!U114","v":0},{"$f":"'Future Monthly Zonal Charges'!V114-'Current Monthly Zonal Charges'!V114","v":0},{"$f":"'Future Monthly Zonal Charges'!W114-'Current Monthly Zonal Charges'!W114","v":0},{"$f":"'Future Monthly Zonal Charges'!X114-'Current Monthly Zonal Charges'!X114","v":0},{"$f":"'Future Monthly Zonal Charges'!Y114-'Current Monthly Zonal Charges'!Y114","v":0},{"$f":"'Future Monthly Zonal Charges'!Z114-'Current Monthly Zonal Charges'!Z114","v":0},{"$f":"'Future Monthly Zonal Charges'!AA114-'Current Monthly Zonal Charges'!AA114","v":0},{"$f":"'Future Monthly Zonal Charges'!AB114-'Current Monthly Zonal Charges'!AB114","v":0},{"$f":"'Future Monthly Zonal Charges'!AC114-'Current Monthly Zonal Charges'!AC114","v":0},{"$f":"'Future Monthly Zonal Charges'!AD114-'Current Monthly Zonal Charges'!AD114","v":0},{"$f":"'Future Monthly Zonal Charges'!AE114-'Current Monthly Zonal Charges'!AE114","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG114-'Current Monthly Zonal Charges'!AG114","v":-7.5909959474465154},{"$f":"'Future Monthly Zonal Charges'!AH114-'Current Monthly Zonal Charges'!AH114","v":0},{"$f":"'Future Monthly Zonal Charges'!AI114-'Current Monthly Zonal Charges'!AI114","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ114-'Current Monthly Zonal Charges'!AJ114","v":0},{"$f":"'Future Monthly Zonal Charges'!AK114-'Current Monthly Zonal Charges'!AK114","v":0},{"$f":"'Future Monthly Zonal Charges'!AL114-'Current Monthly Zonal Charges'!AL114","v":0},{"$f":"'Future Monthly Zonal Charges'!AM114-'Current Monthly Zonal Charges'!AM114","v":0},{"$f":"'Future Monthly Zonal Charges'!AN114-'Current Monthly Zonal Charges'!AN114","v":0},{"$f":"'Future Monthly Zonal Charges'!AO114-'Current Monthly Zonal Charges'!AO114","v":0},{"$f":"'Future Monthly Zonal Charges'!AP114-'Current Monthly Zonal Charges'!AP114","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ114-'Current Monthly Zonal Charges'!AQ114","v":0},{"$f":"'Future Monthly Zonal Charges'!AR114-'Current Monthly Zonal Charges'!AR114","v":0},{"$f":"'Future Monthly Zonal Charges'!AS114-'Current Monthly Zonal Charges'!AS114","v":0},{"$f":"'Future Monthly Zonal Charges'!AT114-'Current Monthly Zonal Charges'!AT114","v":0},{"$f":"'Future Monthly Zonal Charges'!AU114-'Current Monthly Zonal Charges'!AU114","v":0},{"$f":"'Future Monthly Zonal Charges'!AV114-'Current Monthly Zonal Charges'!AV114","v":0},{"$f":"'Future Monthly Zonal Charges'!AW114-'Current Monthly Zonal Charges'!AW114","v":0},{"$f":"'Future Monthly Zonal Charges'!AW114-'Current Monthly Zonal Charges'!AW114","v":0},{"$f":"'Future Monthly Zonal Charges'!AY114-'Current Monthly Zonal Charges'!AY114","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ114-'Current Monthly Zonal Charges'!AZ114","v":0},{"$f":"'Future Monthly Zonal Charges'!BA114-'Current Monthly Zonal Charges'!BA114","v":0},{"$f":"'Future Monthly Zonal Charges'!BB114-'Current Monthly Zonal Charges'!BB114","v":0},{"$f":"'Future Monthly Zonal Charges'!BC114-'Current Monthly Zonal Charges'!BC114","v":0},{"$f":"'Future Monthly Zonal Charges'!BD114-'Current Monthly Zonal Charges'!BD114","v":0}]
[{"$f":"'Upgrade Information'!B115","v":"b0136"},{"$f":"'Projected Revenue Requirements'!C115","v":"AEC"},{"$f":"'Upgrade Information'!E115","v":27.45},{"$f":"IF('Upgrade Information'!D115=\"\",\"\",'Upgrade Information'!D115)","v":"2008-02-28"},{"$f":"'Current Monthly Zonal Charges'!E115","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E115","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F115","v":187818.45089011267},{"$f":"'Future Monthly Zonal Charges'!F115","v":155872.02270759878},-31946.42818251389,null,{"$f":"'Future Monthly Zonal Charges'!H115-'Current Monthly Zonal Charges'!H115","v":-31946.42818251389},{"$f":"'Future Monthly Zonal Charges'!I115-'Current Monthly Zonal Charges'!I115","v":0},{"$f":"'Future Monthly Zonal Charges'!J115-'Current Monthly Zonal Charges'!J115","v":0},{"$f":"'Future Monthly Zonal Charges'!K115-'Current Monthly Zonal Charges'!K115","v":0},{"$f":"'Future Monthly Zonal Charges'!L115-'Current Monthly Zonal Charges'!L115","v":0},{"$f":"'Future Monthly Zonal Charges'!M115-'Current Monthly Zonal Charges'!M115","v":0},{"$f":"'Future Monthly Zonal Charges'!N115-'Current Monthly Zonal Charges'!N115","v":0},{"$f":"'Future Monthly Zonal Charges'!O115-'Current Monthly Zonal Charges'!O115","v":0},{"$f":"'Future Monthly Zonal Charges'!P115-'Current Monthly Zonal Charges'!P115","v":0},{"$f":"'Future Monthly Zonal Charges'!Q115-'Current Monthly Zonal Charges'!Q115","v":0},{"$f":"'Future Monthly Zonal Charges'!R115-'Current Monthly Zonal Charges'!R115","v":0},{"$f":"'Future Monthly Zonal Charges'!S115-'Current Monthly Zonal Charges'!S115","v":0},{"$f":"'Future Monthly Zonal Charges'!T115-'Current Monthly Zonal Charges'!T115","v":0},{"$f":"'Future Monthly Zonal Charges'!U115-'Current Monthly Zonal Charges'!U115","v":0},{"$f":"'Future Monthly Zonal Charges'!V115-'Current Monthly Zonal Charges'!V115","v":0},{"$f":"'Future Monthly Zonal Charges'!W115-'Current Monthly Zonal Charges'!W115","v":0},{"$f":"'Future Monthly Zonal Charges'!X115-'Current Monthly Zonal Charges'!X115","v":0},{"$f":"'Future Monthly Zonal Charges'!Y115-'Current Monthly Zonal Charges'!Y115","v":0},{"$f":"'Future Monthly Zonal Charges'!Z115-'Current Monthly Zonal Charges'!Z115","v":0},{"$f":"'Future Monthly Zonal Charges'!AA115-'Current Monthly Zonal Charges'!AA115","v":0},{"$f":"'Future Monthly Zonal Charges'!AB115-'Current Monthly Zonal Charges'!AB115","v":0},{"$f":"'Future Monthly Zonal Charges'!AC115-'Current Monthly Zonal Charges'!AC115","v":0},{"$f":"'Future Monthly Zonal Charges'!AD115-'Current Monthly Zonal Charges'!AD115","v":0},{"$f":"'Future Monthly Zonal Charges'!AE115-'Current Monthly Zonal Charges'!AE115","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG115-'Current Monthly Zonal Charges'!AG115","v":-12.221280865537061},{"$f":"'Future Monthly Zonal Charges'!AH115-'Current Monthly Zonal Charges'!AH115","v":0},{"$f":"'Future Monthly Zonal Charges'!AI115-'Current Monthly Zonal Charges'!AI115","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ115-'Current Monthly Zonal Charges'!AJ115","v":0},{"$f":"'Future Monthly Zonal Charges'!AK115-'Current Monthly Zonal Charges'!AK115","v":0},{"$f":"'Future Monthly Zonal Charges'!AL115-'Current Monthly Zonal Charges'!AL115","v":0},{"$f":"'Future Monthly Zonal Charges'!AM115-'Current Monthly Zonal Charges'!AM115","v":0},{"$f":"'Future Monthly Zonal Charges'!AN115-'Current Monthly Zonal Charges'!AN115","v":0},{"$f":"'Future Monthly Zonal Charges'!AO115-'Current Monthly Zonal Charges'!AO115","v":0},{"$f":"'Future Monthly Zonal Charges'!AP115-'Current Monthly Zonal Charges'!AP115","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ115-'Current Monthly Zonal Charges'!AQ115","v":0},{"$f":"'Future Monthly Zonal Charges'!AR115-'Current Monthly Zonal Charges'!AR115","v":0},{"$f":"'Future Monthly Zonal Charges'!AS115-'Current Monthly Zonal Charges'!AS115","v":0},{"$f":"'Future Monthly Zonal Charges'!AT115-'Current Monthly Zonal Charges'!AT115","v":0},{"$f":"'Future Monthly Zonal Charges'!AU115-'Current Monthly Zonal Charges'!AU115","v":0},{"$f":"'Future Monthly Zonal Charges'!AV115-'Current Monthly Zonal Charges'!AV115","v":0},{"$f":"'Future Monthly Zonal Charges'!AW115-'Current Monthly Zonal Charges'!AW115","v":0},{"$f":"'Future Monthly Zonal Charges'!AW115-'Current Monthly Zonal Charges'!AW115","v":0},{"$f":"'Future Monthly Zonal Charges'!AY115-'Current Monthly Zonal Charges'!AY115","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ115-'Current Monthly Zonal Charges'!AZ115","v":0},{"$f":"'Future Monthly Zonal Charges'!BA115-'Current Monthly Zonal Charges'!BA115","v":0},{"$f":"'Future Monthly Zonal Charges'!BB115-'Current Monthly Zonal Charges'!BB115","v":0},{"$f":"'Future Monthly Zonal Charges'!BC115-'Current Monthly Zonal Charges'!BC115","v":0},{"$f":"'Future Monthly Zonal Charges'!BD115-'Current Monthly Zonal Charges'!BD115","v":0}]
[{"$f":"'Upgrade Information'!B116","v":"b0137"},{"$f":"'Projected Revenue Requirements'!C116","v":"AEC"},{"$f":"'Upgrade Information'!E116","v":1.1599999999999999},{"$f":"IF('Upgrade Information'!D116=\"\",\"\",'Upgrade Information'!D116)","v":"2007-12-15"},{"$f":"'Current Monthly Zonal Charges'!E116","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E116","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F116","v":7891.9541399929631},{"$f":"'Future Monthly Zonal Charges'!F116","v":6541.9411457592259},-1350.0129942337371,null,{"$f":"'Future Monthly Zonal Charges'!H116-'Current Monthly Zonal Charges'!H116","v":-1350.0129942337371},{"$f":"'Future Monthly Zonal Charges'!I116-'Current Monthly Zonal Charges'!I116","v":0},{"$f":"'Future Monthly Zonal Charges'!J116-'Current Monthly Zonal Charges'!J116","v":0},{"$f":"'Future Monthly Zonal Charges'!K116-'Current Monthly Zonal Charges'!K116","v":0},{"$f":"'Future Monthly Zonal Charges'!L116-'Current Monthly Zonal Charges'!L116","v":0},{"$f":"'Future Monthly Zonal Charges'!M116-'Current Monthly Zonal Charges'!M116","v":0},{"$f":"'Future Monthly Zonal Charges'!N116-'Current Monthly Zonal Charges'!N116","v":0},{"$f":"'Future Monthly Zonal Charges'!O116-'Current Monthly Zonal Charges'!O116","v":0},{"$f":"'Future Monthly Zonal Charges'!P116-'Current Monthly Zonal Charges'!P116","v":0},{"$f":"'Future Monthly Zonal Charges'!Q116-'Current Monthly Zonal Charges'!Q116","v":0},{"$f":"'Future Monthly Zonal Charges'!R116-'Current Monthly Zonal Charges'!R116","v":0},{"$f":"'Future Monthly Zonal Charges'!S116-'Current Monthly Zonal Charges'!S116","v":0},{"$f":"'Future Monthly Zonal Charges'!T116-'Current Monthly Zonal Charges'!T116","v":0},{"$f":"'Future Monthly Zonal Charges'!U116-'Current Monthly Zonal Charges'!U116","v":0},{"$f":"'Future Monthly Zonal Charges'!V116-'Current Monthly Zonal Charges'!V116","v":0},{"$f":"'Future Monthly Zonal Charges'!W116-'Current Monthly Zonal Charges'!W116","v":0},{"$f":"'Future Monthly Zonal Charges'!X116-'Current Monthly Zonal Charges'!X116","v":0},{"$f":"'Future Monthly Zonal Charges'!Y116-'Current Monthly Zonal Charges'!Y116","v":0},{"$f":"'Future Monthly Zonal Charges'!Z116-'Current Monthly Zonal Charges'!Z116","v":0},{"$f":"'Future Monthly Zonal Charges'!AA116-'Current Monthly Zonal Charges'!AA116","v":0},{"$f":"'Future Monthly Zonal Charges'!AB116-'Current Monthly Zonal Charges'!AB116","v":0},{"$f":"'Future Monthly Zonal Charges'!AC116-'Current Monthly Zonal Charges'!AC116","v":0},{"$f":"'Future Monthly Zonal Charges'!AD116-'Current Monthly Zonal Charges'!AD116","v":0},{"$f":"'Future Monthly Zonal Charges'!AE116-'Current Monthly Zonal Charges'!AE116","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG116-'Current Monthly Zonal Charges'!AG116","v":-0.51645485624856047},{"$f":"'Future Monthly Zonal Charges'!AH116-'Current Monthly Zonal Charges'!AH116","v":0},{"$f":"'Future Monthly Zonal Charges'!AI116-'Current Monthly Zonal Charges'!AI116","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ116-'Current Monthly Zonal Charges'!AJ116","v":0},{"$f":"'Future Monthly Zonal Charges'!AK116-'Current Monthly Zonal Charges'!AK116","v":0},{"$f":"'Future Monthly Zonal Charges'!AL116-'Current Monthly Zonal Charges'!AL116","v":0},{"$f":"'Future Monthly Zonal Charges'!AM116-'Current Monthly Zonal Charges'!AM116","v":0},{"$f":"'Future Monthly Zonal Charges'!AN116-'Current Monthly Zonal Charges'!AN116","v":0},{"$f":"'Future Monthly Zonal Charges'!AO116-'Current Monthly Zonal Charges'!AO116","v":0},{"$f":"'Future Monthly Zonal Charges'!AP116-'Current Monthly Zonal Charges'!AP116","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ116-'Current Monthly Zonal Charges'!AQ116","v":0},{"$f":"'Future Monthly Zonal Charges'!AR116-'Current Monthly Zonal Charges'!AR116","v":0},{"$f":"'Future Monthly Zonal Charges'!AS116-'Current Monthly Zonal Charges'!AS116","v":0},{"$f":"'Future Monthly Zonal Charges'!AT116-'Current Monthly Zonal Charges'!AT116","v":0},{"$f":"'Future Monthly Zonal Charges'!AU116-'Current Monthly Zonal Charges'!AU116","v":0},{"$f":"'Future Monthly Zonal Charges'!AV116-'Current Monthly Zonal Charges'!AV116","v":0},{"$f":"'Future Monthly Zonal Charges'!AW116-'Current Monthly Zonal Charges'!AW116","v":0},{"$f":"'Future Monthly Zonal Charges'!AW116-'Current Monthly Zonal Charges'!AW116","v":0},{"$f":"'Future Monthly Zonal Charges'!AY116-'Current Monthly Zonal Charges'!AY116","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ116-'Current Monthly Zonal Charges'!AZ116","v":0},{"$f":"'Future Monthly Zonal Charges'!BA116-'Current Monthly Zonal Charges'!BA116","v":0},{"$f":"'Future Monthly Zonal Charges'!BB116-'Current Monthly Zonal Charges'!BB116","v":0},{"$f":"'Future Monthly Zonal Charges'!BC116-'Current Monthly Zonal Charges'!BC116","v":0},{"$f":"'Future Monthly Zonal Charges'!BD116-'Current Monthly Zonal Charges'!BD116","v":0}]
[{"$f":"'Upgrade Information'!B117","v":"b0138"},{"$f":"'Projected Revenue Requirements'!C117","v":"AEC"},{"$f":"'Upgrade Information'!E117","v":8.0690000000000008},{"$f":"IF('Upgrade Information'!D117=\"\",\"\",'Upgrade Information'!D117)","v":"2008-03-31"},{"$f":"'Current Monthly Zonal Charges'!E117","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E117","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F117","v":55366.241981143809},{"$f":"'Future Monthly Zonal Charges'!F117","v":45975.50504108172},-9390.7369400620883,null,{"$f":"'Future Monthly Zonal Charges'!H117-'Current Monthly Zonal Charges'!H117","v":-9390.7369400620883},{"$f":"'Future Monthly Zonal Charges'!I117-'Current Monthly Zonal Charges'!I117","v":0},{"$f":"'Future Monthly Zonal Charges'!J117-'Current Monthly Zonal Charges'!J117","v":0},{"$f":"'Future Monthly Zonal Charges'!K117-'Current Monthly Zonal Charges'!K117","v":0},{"$f":"'Future Monthly Zonal Charges'!L117-'Current Monthly Zonal Charges'!L117","v":0},{"$f":"'Future Monthly Zonal Charges'!M117-'Current Monthly Zonal Charges'!M117","v":0},{"$f":"'Future Monthly Zonal Charges'!N117-'Current Monthly Zonal Charges'!N117","v":0},{"$f":"'Future Monthly Zonal Charges'!O117-'Current Monthly Zonal Charges'!O117","v":0},{"$f":"'Future Monthly Zonal Charges'!P117-'Current Monthly Zonal Charges'!P117","v":0},{"$f":"'Future Monthly Zonal Charges'!Q117-'Current Monthly Zonal Charges'!Q117","v":0},{"$f":"'Future Monthly Zonal Charges'!R117-'Current Monthly Zonal Charges'!R117","v":0},{"$f":"'Future Monthly Zonal Charges'!S117-'Current Monthly Zonal Charges'!S117","v":0},{"$f":"'Future Monthly Zonal Charges'!T117-'Current Monthly Zonal Charges'!T117","v":0},{"$f":"'Future Monthly Zonal Charges'!U117-'Current Monthly Zonal Charges'!U117","v":0},{"$f":"'Future Monthly Zonal Charges'!V117-'Current Monthly Zonal Charges'!V117","v":0},{"$f":"'Future Monthly Zonal Charges'!W117-'Current Monthly Zonal Charges'!W117","v":0},{"$f":"'Future Monthly Zonal Charges'!X117-'Current Monthly Zonal Charges'!X117","v":0},{"$f":"'Future Monthly Zonal Charges'!Y117-'Current Monthly Zonal Charges'!Y117","v":0},{"$f":"'Future Monthly Zonal Charges'!Z117-'Current Monthly Zonal Charges'!Z117","v":0},{"$f":"'Future Monthly Zonal Charges'!AA117-'Current Monthly Zonal Charges'!AA117","v":0},{"$f":"'Future Monthly Zonal Charges'!AB117-'Current Monthly Zonal Charges'!AB117","v":0},{"$f":"'Future Monthly Zonal Charges'!AC117-'Current Monthly Zonal Charges'!AC117","v":0},{"$f":"'Future Monthly Zonal Charges'!AD117-'Current Monthly Zonal Charges'!AD117","v":0},{"$f":"'Future Monthly Zonal Charges'!AE117-'Current Monthly Zonal Charges'!AE117","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG117-'Current Monthly Zonal Charges'!AG117","v":-3.5924777888531345},{"$f":"'Future Monthly Zonal Charges'!AH117-'Current Monthly Zonal Charges'!AH117","v":0},{"$f":"'Future Monthly Zonal Charges'!AI117-'Current Monthly Zonal Charges'!AI117","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ117-'Current Monthly Zonal Charges'!AJ117","v":0},{"$f":"'Future Monthly Zonal Charges'!AK117-'Current Monthly Zonal Charges'!AK117","v":0},{"$f":"'Future Monthly Zonal Charges'!AL117-'Current Monthly Zonal Charges'!AL117","v":0},{"$f":"'Future Monthly Zonal Charges'!AM117-'Current Monthly Zonal Charges'!AM117","v":0},{"$f":"'Future Monthly Zonal Charges'!AN117-'Current Monthly Zonal Charges'!AN117","v":0},{"$f":"'Future Monthly Zonal Charges'!AO117-'Current Monthly Zonal Charges'!AO117","v":0},{"$f":"'Future Monthly Zonal Charges'!AP117-'Current Monthly Zonal Charges'!AP117","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ117-'Current Monthly Zonal Charges'!AQ117","v":0},{"$f":"'Future Monthly Zonal Charges'!AR117-'Current Monthly Zonal Charges'!AR117","v":0},{"$f":"'Future Monthly Zonal Charges'!AS117-'Current Monthly Zonal Charges'!AS117","v":0},{"$f":"'Future Monthly Zonal Charges'!AT117-'Current Monthly Zonal Charges'!AT117","v":0},{"$f":"'Future Monthly Zonal Charges'!AU117-'Current Monthly Zonal Charges'!AU117","v":0},{"$f":"'Future Monthly Zonal Charges'!AV117-'Current Monthly Zonal Charges'!AV117","v":0},{"$f":"'Future Monthly Zonal Charges'!AW117-'Current Monthly Zonal Charges'!AW117","v":0},{"$f":"'Future Monthly Zonal Charges'!AW117-'Current Monthly Zonal Charges'!AW117","v":0},{"$f":"'Future Monthly Zonal Charges'!AY117-'Current Monthly Zonal Charges'!AY117","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ117-'Current Monthly Zonal Charges'!AZ117","v":0},{"$f":"'Future Monthly Zonal Charges'!BA117-'Current Monthly Zonal Charges'!BA117","v":0},{"$f":"'Future Monthly Zonal Charges'!BB117-'Current Monthly Zonal Charges'!BB117","v":0},{"$f":"'Future Monthly Zonal Charges'!BC117-'Current Monthly Zonal Charges'!BC117","v":0},{"$f":"'Future Monthly Zonal Charges'!BD117-'Current Monthly Zonal Charges'!BD117","v":0}]
[{"$f":"'Upgrade Information'!B118","v":"b0139"},{"$f":"'Projected Revenue Requirements'!C118","v":"AEC"},{"$f":"'Upgrade Information'!E118","v":3.69},{"$f":"IF('Upgrade Information'!D118=\"\",\"\",'Upgrade Information'!D118)","v":"2007-12-24"},{"$f":"'Current Monthly Zonal Charges'!E118","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E118","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F118","v":25104.578255667268},{"$f":"'Future Monthly Zonal Charges'!F118","v":20810.140368837539},-4294.4378868297281,null,{"$f":"'Future Monthly Zonal Charges'!H118-'Current Monthly Zonal Charges'!H118","v":-4294.4378868297281},{"$f":"'Future Monthly Zonal Charges'!I118-'Current Monthly Zonal Charges'!I118","v":0},{"$f":"'Future Monthly Zonal Charges'!J118-'Current Monthly Zonal Charges'!J118","v":0},{"$f":"'Future Monthly Zonal Charges'!K118-'Current Monthly Zonal Charges'!K118","v":0},{"$f":"'Future Monthly Zonal Charges'!L118-'Current Monthly Zonal Charges'!L118","v":0},{"$f":"'Future Monthly Zonal Charges'!M118-'Current Monthly Zonal Charges'!M118","v":0},{"$f":"'Future Monthly Zonal Charges'!N118-'Current Monthly Zonal Charges'!N118","v":0},{"$f":"'Future Monthly Zonal Charges'!O118-'Current Monthly Zonal Charges'!O118","v":0},{"$f":"'Future Monthly Zonal Charges'!P118-'Current Monthly Zonal Charges'!P118","v":0},{"$f":"'Future Monthly Zonal Charges'!Q118-'Current Monthly Zonal Charges'!Q118","v":0},{"$f":"'Future Monthly Zonal Charges'!R118-'Current Monthly Zonal Charges'!R118","v":0},{"$f":"'Future Monthly Zonal Charges'!S118-'Current Monthly Zonal Charges'!S118","v":0},{"$f":"'Future Monthly Zonal Charges'!T118-'Current Monthly Zonal Charges'!T118","v":0},{"$f":"'Future Monthly Zonal Charges'!U118-'Current Monthly Zonal Charges'!U118","v":0},{"$f":"'Future Monthly Zonal Charges'!V118-'Current Monthly Zonal Charges'!V118","v":0},{"$f":"'Future Monthly Zonal Charges'!W118-'Current Monthly Zonal Charges'!W118","v":0},{"$f":"'Future Monthly Zonal Charges'!X118-'Current Monthly Zonal Charges'!X118","v":0},{"$f":"'Future Monthly Zonal Charges'!Y118-'Current Monthly Zonal Charges'!Y118","v":0},{"$f":"'Future Monthly Zonal Charges'!Z118-'Current Monthly Zonal Charges'!Z118","v":0},{"$f":"'Future Monthly Zonal Charges'!AA118-'Current Monthly Zonal Charges'!AA118","v":0},{"$f":"'Future Monthly Zonal Charges'!AB118-'Current Monthly Zonal Charges'!AB118","v":0},{"$f":"'Future Monthly Zonal Charges'!AC118-'Current Monthly Zonal Charges'!AC118","v":0},{"$f":"'Future Monthly Zonal Charges'!AD118-'Current Monthly Zonal Charges'!AD118","v":0},{"$f":"'Future Monthly Zonal Charges'!AE118-'Current Monthly Zonal Charges'!AE118","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG118-'Current Monthly Zonal Charges'!AG118","v":-1.6428607065148153},{"$f":"'Future Monthly Zonal Charges'!AH118-'Current Monthly Zonal Charges'!AH118","v":0},{"$f":"'Future Monthly Zonal Charges'!AI118-'Current Monthly Zonal Charges'!AI118","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ118-'Current Monthly Zonal Charges'!AJ118","v":0},{"$f":"'Future Monthly Zonal Charges'!AK118-'Current Monthly Zonal Charges'!AK118","v":0},{"$f":"'Future Monthly Zonal Charges'!AL118-'Current Monthly Zonal Charges'!AL118","v":0},{"$f":"'Future Monthly Zonal Charges'!AM118-'Current Monthly Zonal Charges'!AM118","v":0},{"$f":"'Future Monthly Zonal Charges'!AN118-'Current Monthly Zonal Charges'!AN118","v":0},{"$f":"'Future Monthly Zonal Charges'!AO118-'Current Monthly Zonal Charges'!AO118","v":0},{"$f":"'Future Monthly Zonal Charges'!AP118-'Current Monthly Zonal Charges'!AP118","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ118-'Current Monthly Zonal Charges'!AQ118","v":0},{"$f":"'Future Monthly Zonal Charges'!AR118-'Current Monthly Zonal Charges'!AR118","v":0},{"$f":"'Future Monthly Zonal Charges'!AS118-'Current Monthly Zonal Charges'!AS118","v":0},{"$f":"'Future Monthly Zonal Charges'!AT118-'Current Monthly Zonal Charges'!AT118","v":0},{"$f":"'Future Monthly Zonal Charges'!AU118-'Current Monthly Zonal Charges'!AU118","v":0},{"$f":"'Future Monthly Zonal Charges'!AV118-'Current Monthly Zonal Charges'!AV118","v":0},{"$f":"'Future Monthly Zonal Charges'!AW118-'Current Monthly Zonal Charges'!AW118","v":0},{"$f":"'Future Monthly Zonal Charges'!AW118-'Current Monthly Zonal Charges'!AW118","v":0},{"$f":"'Future Monthly Zonal Charges'!AY118-'Current Monthly Zonal Charges'!AY118","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ118-'Current Monthly Zonal Charges'!AZ118","v":0},{"$f":"'Future Monthly Zonal Charges'!BA118-'Current Monthly Zonal Charges'!BA118","v":0},{"$f":"'Future Monthly Zonal Charges'!BB118-'Current Monthly Zonal Charges'!BB118","v":0},{"$f":"'Future Monthly Zonal Charges'!BC118-'Current Monthly Zonal Charges'!BC118","v":0},{"$f":"'Future Monthly Zonal Charges'!BD118-'Current Monthly Zonal Charges'!BD118","v":0}]
[{"$f":"'Upgrade Information'!B119","v":"b0140"},{"$f":"'Projected Revenue Requirements'!C119","v":"AEC"},{"$f":"'Upgrade Information'!E119","v":4.99},{"$f":"IF('Upgrade Information'!D119=\"\",\"\",'Upgrade Information'!D119)","v":"2007-01-15"},{"$f":"'Current Monthly Zonal Charges'!E119","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E119","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F119","v":32884.322647419584},{"$f":"'Future Monthly Zonal Charges'!F119","v":27076.939163603773},-5807.3834838158109,null,{"$f":"'Future Monthly Zonal Charges'!H119-'Current Monthly Zonal Charges'!H119","v":-5807.3834838158109},{"$f":"'Future Monthly Zonal Charges'!I119-'Current Monthly Zonal Charges'!I119","v":0},{"$f":"'Future Monthly Zonal Charges'!J119-'Current Monthly Zonal Charges'!J119","v":0},{"$f":"'Future Monthly Zonal Charges'!K119-'Current Monthly Zonal Charges'!K119","v":0},{"$f":"'Future Monthly Zonal Charges'!L119-'Current Monthly Zonal Charges'!L119","v":0},{"$f":"'Future Monthly Zonal Charges'!M119-'Current Monthly Zonal Charges'!M119","v":0},{"$f":"'Future Monthly Zonal Charges'!N119-'Current Monthly Zonal Charges'!N119","v":0},{"$f":"'Future Monthly Zonal Charges'!O119-'Current Monthly Zonal Charges'!O119","v":0},{"$f":"'Future Monthly Zonal Charges'!P119-'Current Monthly Zonal Charges'!P119","v":0},{"$f":"'Future Monthly Zonal Charges'!Q119-'Current Monthly Zonal Charges'!Q119","v":0},{"$f":"'Future Monthly Zonal Charges'!R119-'Current Monthly Zonal Charges'!R119","v":0},{"$f":"'Future Monthly Zonal Charges'!S119-'Current Monthly Zonal Charges'!S119","v":0},{"$f":"'Future Monthly Zonal Charges'!T119-'Current Monthly Zonal Charges'!T119","v":0},{"$f":"'Future Monthly Zonal Charges'!U119-'Current Monthly Zonal Charges'!U119","v":0},{"$f":"'Future Monthly Zonal Charges'!V119-'Current Monthly Zonal Charges'!V119","v":0},{"$f":"'Future Monthly Zonal Charges'!W119-'Current Monthly Zonal Charges'!W119","v":0},{"$f":"'Future Monthly Zonal Charges'!X119-'Current Monthly Zonal Charges'!X119","v":0},{"$f":"'Future Monthly Zonal Charges'!Y119-'Current Monthly Zonal Charges'!Y119","v":0},{"$f":"'Future Monthly Zonal Charges'!Z119-'Current Monthly Zonal Charges'!Z119","v":0},{"$f":"'Future Monthly Zonal Charges'!AA119-'Current Monthly Zonal Charges'!AA119","v":0},{"$f":"'Future Monthly Zonal Charges'!AB119-'Current Monthly Zonal Charges'!AB119","v":0},{"$f":"'Future Monthly Zonal Charges'!AC119-'Current Monthly Zonal Charges'!AC119","v":0},{"$f":"'Future Monthly Zonal Charges'!AD119-'Current Monthly Zonal Charges'!AD119","v":0},{"$f":"'Future Monthly Zonal Charges'!AE119-'Current Monthly Zonal Charges'!AE119","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG119-'Current Monthly Zonal Charges'!AG119","v":-2.2216463212761326},{"$f":"'Future Monthly Zonal Charges'!AH119-'Current Monthly Zonal Charges'!AH119","v":0},{"$f":"'Future Monthly Zonal Charges'!AI119-'Current Monthly Zonal Charges'!AI119","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ119-'Current Monthly Zonal Charges'!AJ119","v":0},{"$f":"'Future Monthly Zonal Charges'!AK119-'Current Monthly Zonal Charges'!AK119","v":0},{"$f":"'Future Monthly Zonal Charges'!AL119-'Current Monthly Zonal Charges'!AL119","v":0},{"$f":"'Future Monthly Zonal Charges'!AM119-'Current Monthly Zonal Charges'!AM119","v":0},{"$f":"'Future Monthly Zonal Charges'!AN119-'Current Monthly Zonal Charges'!AN119","v":0},{"$f":"'Future Monthly Zonal Charges'!AO119-'Current Monthly Zonal Charges'!AO119","v":0},{"$f":"'Future Monthly Zonal Charges'!AP119-'Current Monthly Zonal Charges'!AP119","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ119-'Current Monthly Zonal Charges'!AQ119","v":0},{"$f":"'Future Monthly Zonal Charges'!AR119-'Current Monthly Zonal Charges'!AR119","v":0},{"$f":"'Future Monthly Zonal Charges'!AS119-'Current Monthly Zonal Charges'!AS119","v":0},{"$f":"'Future Monthly Zonal Charges'!AT119-'Current Monthly Zonal Charges'!AT119","v":0},{"$f":"'Future Monthly Zonal Charges'!AU119-'Current Monthly Zonal Charges'!AU119","v":0},{"$f":"'Future Monthly Zonal Charges'!AV119-'Current Monthly Zonal Charges'!AV119","v":0},{"$f":"'Future Monthly Zonal Charges'!AW119-'Current Monthly Zonal Charges'!AW119","v":0},{"$f":"'Future Monthly Zonal Charges'!AW119-'Current Monthly Zonal Charges'!AW119","v":0},{"$f":"'Future Monthly Zonal Charges'!AY119-'Current Monthly Zonal Charges'!AY119","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ119-'Current Monthly Zonal Charges'!AZ119","v":0},{"$f":"'Future Monthly Zonal Charges'!BA119-'Current Monthly Zonal Charges'!BA119","v":0},{"$f":"'Future Monthly Zonal Charges'!BB119-'Current Monthly Zonal Charges'!BB119","v":0},{"$f":"'Future Monthly Zonal Charges'!BC119-'Current Monthly Zonal Charges'!BC119","v":0},{"$f":"'Future Monthly Zonal Charges'!BD119-'Current Monthly Zonal Charges'!BD119","v":0}]
[{"$f":"'Upgrade Information'!B120","v":"b0141"},{"$f":"'Projected Revenue Requirements'!C120","v":"AEC"},{"$f":"'Upgrade Information'!E120","v":4.9000000000000004},{"$f":"IF('Upgrade Information'!D120=\"\",\"\",'Upgrade Information'!D120)","v":"2006-03-14"},{"$f":"'Current Monthly Zonal Charges'!E120","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E120","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F120","v":31340.778449012636},{"$f":"'Future Monthly Zonal Charges'!F120","v":25638.137352680467},-5702.6410963321687,null,{"$f":"'Future Monthly Zonal Charges'!H120-'Current Monthly Zonal Charges'!H120","v":-5702.6410963321687},{"$f":"'Future Monthly Zonal Charges'!I120-'Current Monthly Zonal Charges'!I120","v":0},{"$f":"'Future Monthly Zonal Charges'!J120-'Current Monthly Zonal Charges'!J120","v":0},{"$f":"'Future Monthly Zonal Charges'!K120-'Current Monthly Zonal Charges'!K120","v":0},{"$f":"'Future Monthly Zonal Charges'!L120-'Current Monthly Zonal Charges'!L120","v":0},{"$f":"'Future Monthly Zonal Charges'!M120-'Current Monthly Zonal Charges'!M120","v":0},{"$f":"'Future Monthly Zonal Charges'!N120-'Current Monthly Zonal Charges'!N120","v":0},{"$f":"'Future Monthly Zonal Charges'!O120-'Current Monthly Zonal Charges'!O120","v":0},{"$f":"'Future Monthly Zonal Charges'!P120-'Current Monthly Zonal Charges'!P120","v":0},{"$f":"'Future Monthly Zonal Charges'!Q120-'Current Monthly Zonal Charges'!Q120","v":0},{"$f":"'Future Monthly Zonal Charges'!R120-'Current Monthly Zonal Charges'!R120","v":0},{"$f":"'Future Monthly Zonal Charges'!S120-'Current Monthly Zonal Charges'!S120","v":0},{"$f":"'Future Monthly Zonal Charges'!T120-'Current Monthly Zonal Charges'!T120","v":0},{"$f":"'Future Monthly Zonal Charges'!U120-'Current Monthly Zonal Charges'!U120","v":0},{"$f":"'Future Monthly Zonal Charges'!V120-'Current Monthly Zonal Charges'!V120","v":0},{"$f":"'Future Monthly Zonal Charges'!W120-'Current Monthly Zonal Charges'!W120","v":0},{"$f":"'Future Monthly Zonal Charges'!X120-'Current Monthly Zonal Charges'!X120","v":0},{"$f":"'Future Monthly Zonal Charges'!Y120-'Current Monthly Zonal Charges'!Y120","v":0},{"$f":"'Future Monthly Zonal Charges'!Z120-'Current Monthly Zonal Charges'!Z120","v":0},{"$f":"'Future Monthly Zonal Charges'!AA120-'Current Monthly Zonal Charges'!AA120","v":0},{"$f":"'Future Monthly Zonal Charges'!AB120-'Current Monthly Zonal Charges'!AB120","v":0},{"$f":"'Future Monthly Zonal Charges'!AC120-'Current Monthly Zonal Charges'!AC120","v":0},{"$f":"'Future Monthly Zonal Charges'!AD120-'Current Monthly Zonal Charges'!AD120","v":0},{"$f":"'Future Monthly Zonal Charges'!AE120-'Current Monthly Zonal Charges'!AE120","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG120-'Current Monthly Zonal Charges'!AG120","v":-2.1815765479465075},{"$f":"'Future Monthly Zonal Charges'!AH120-'Current Monthly Zonal Charges'!AH120","v":0},{"$f":"'Future Monthly Zonal Charges'!AI120-'Current Monthly Zonal Charges'!AI120","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ120-'Current Monthly Zonal Charges'!AJ120","v":0},{"$f":"'Future Monthly Zonal Charges'!AK120-'Current Monthly Zonal Charges'!AK120","v":0},{"$f":"'Future Monthly Zonal Charges'!AL120-'Current Monthly Zonal Charges'!AL120","v":0},{"$f":"'Future Monthly Zonal Charges'!AM120-'Current Monthly Zonal Charges'!AM120","v":0},{"$f":"'Future Monthly Zonal Charges'!AN120-'Current Monthly Zonal Charges'!AN120","v":0},{"$f":"'Future Monthly Zonal Charges'!AO120-'Current Monthly Zonal Charges'!AO120","v":0},{"$f":"'Future Monthly Zonal Charges'!AP120-'Current Monthly Zonal Charges'!AP120","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ120-'Current Monthly Zonal Charges'!AQ120","v":0},{"$f":"'Future Monthly Zonal Charges'!AR120-'Current Monthly Zonal Charges'!AR120","v":0},{"$f":"'Future Monthly Zonal Charges'!AS120-'Current Monthly Zonal Charges'!AS120","v":0},{"$f":"'Future Monthly Zonal Charges'!AT120-'Current Monthly Zonal Charges'!AT120","v":0},{"$f":"'Future Monthly Zonal Charges'!AU120-'Current Monthly Zonal Charges'!AU120","v":0},{"$f":"'Future Monthly Zonal Charges'!AV120-'Current Monthly Zonal Charges'!AV120","v":0},{"$f":"'Future Monthly Zonal Charges'!AW120-'Current Monthly Zonal Charges'!AW120","v":0},{"$f":"'Future Monthly Zonal Charges'!AW120-'Current Monthly Zonal Charges'!AW120","v":0},{"$f":"'Future Monthly Zonal Charges'!AY120-'Current Monthly Zonal Charges'!AY120","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ120-'Current Monthly Zonal Charges'!AZ120","v":0},{"$f":"'Future Monthly Zonal Charges'!BA120-'Current Monthly Zonal Charges'!BA120","v":0},{"$f":"'Future Monthly Zonal Charges'!BB120-'Current Monthly Zonal Charges'!BB120","v":0},{"$f":"'Future Monthly Zonal Charges'!BC120-'Current Monthly Zonal Charges'!BC120","v":0},{"$f":"'Future Monthly Zonal Charges'!BD120-'Current Monthly Zonal Charges'!BD120","v":0}]
[{"$f":"'Upgrade Information'!B121","v":"b0142"},{"$f":"'Projected Revenue Requirements'!C121","v":"AEC"},{"$f":"'Upgrade Information'!E121","v":1.93},{"$f":"IF('Upgrade Information'!D121=\"\",\"\",'Upgrade Information'!D121)","v":"2006-04-28"},{"$f":"'Current Monthly Zonal Charges'!E121","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E121","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F121","v":12381.864767726476},{"$f":"'Future Monthly Zonal Charges'!F121","v":10135.722458354827},-2246.1423093716494,null,{"$f":"'Future Monthly Zonal Charges'!H121-'Current Monthly Zonal Charges'!H121","v":-2246.1423093716494},{"$f":"'Future Monthly Zonal Charges'!I121-'Current Monthly Zonal Charges'!I121","v":0},{"$f":"'Future Monthly Zonal Charges'!J121-'Current Monthly Zonal Charges'!J121","v":0},{"$f":"'Future Monthly Zonal Charges'!K121-'Current Monthly Zonal Charges'!K121","v":0},{"$f":"'Future Monthly Zonal Charges'!L121-'Current Monthly Zonal Charges'!L121","v":0},{"$f":"'Future Monthly Zonal Charges'!M121-'Current Monthly Zonal Charges'!M121","v":0},{"$f":"'Future Monthly Zonal Charges'!N121-'Current Monthly Zonal Charges'!N121","v":0},{"$f":"'Future Monthly Zonal Charges'!O121-'Current Monthly Zonal Charges'!O121","v":0},{"$f":"'Future Monthly Zonal Charges'!P121-'Current Monthly Zonal Charges'!P121","v":0},{"$f":"'Future Monthly Zonal Charges'!Q121-'Current Monthly Zonal Charges'!Q121","v":0},{"$f":"'Future Monthly Zonal Charges'!R121-'Current Monthly Zonal Charges'!R121","v":0},{"$f":"'Future Monthly Zonal Charges'!S121-'Current Monthly Zonal Charges'!S121","v":0},{"$f":"'Future Monthly Zonal Charges'!T121-'Current Monthly Zonal Charges'!T121","v":0},{"$f":"'Future Monthly Zonal Charges'!U121-'Current Monthly Zonal Charges'!U121","v":0},{"$f":"'Future Monthly Zonal Charges'!V121-'Current Monthly Zonal Charges'!V121","v":0},{"$f":"'Future Monthly Zonal Charges'!W121-'Current Monthly Zonal Charges'!W121","v":0},{"$f":"'Future Monthly Zonal Charges'!X121-'Current Monthly Zonal Charges'!X121","v":0},{"$f":"'Future Monthly Zonal Charges'!Y121-'Current Monthly Zonal Charges'!Y121","v":0},{"$f":"'Future Monthly Zonal Charges'!Z121-'Current Monthly Zonal Charges'!Z121","v":0},{"$f":"'Future Monthly Zonal Charges'!AA121-'Current Monthly Zonal Charges'!AA121","v":0},{"$f":"'Future Monthly Zonal Charges'!AB121-'Current Monthly Zonal Charges'!AB121","v":0},{"$f":"'Future Monthly Zonal Charges'!AC121-'Current Monthly Zonal Charges'!AC121","v":0},{"$f":"'Future Monthly Zonal Charges'!AD121-'Current Monthly Zonal Charges'!AD121","v":0},{"$f":"'Future Monthly Zonal Charges'!AE121-'Current Monthly Zonal Charges'!AE121","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG121-'Current Monthly Zonal Charges'!AG121","v":-0.85927402806872522},{"$f":"'Future Monthly Zonal Charges'!AH121-'Current Monthly Zonal Charges'!AH121","v":0},{"$f":"'Future Monthly Zonal Charges'!AI121-'Current Monthly Zonal Charges'!AI121","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ121-'Current Monthly Zonal Charges'!AJ121","v":0},{"$f":"'Future Monthly Zonal Charges'!AK121-'Current Monthly Zonal Charges'!AK121","v":0},{"$f":"'Future Monthly Zonal Charges'!AL121-'Current Monthly Zonal Charges'!AL121","v":0},{"$f":"'Future Monthly Zonal Charges'!AM121-'Current Monthly Zonal Charges'!AM121","v":0},{"$f":"'Future Monthly Zonal Charges'!AN121-'Current Monthly Zonal Charges'!AN121","v":0},{"$f":"'Future Monthly Zonal Charges'!AO121-'Current Monthly Zonal Charges'!AO121","v":0},{"$f":"'Future Monthly Zonal Charges'!AP121-'Current Monthly Zonal Charges'!AP121","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ121-'Current Monthly Zonal Charges'!AQ121","v":0},{"$f":"'Future Monthly Zonal Charges'!AR121-'Current Monthly Zonal Charges'!AR121","v":0},{"$f":"'Future Monthly Zonal Charges'!AS121-'Current Monthly Zonal Charges'!AS121","v":0},{"$f":"'Future Monthly Zonal Charges'!AT121-'Current Monthly Zonal Charges'!AT121","v":0},{"$f":"'Future Monthly Zonal Charges'!AU121-'Current Monthly Zonal Charges'!AU121","v":0},{"$f":"'Future Monthly Zonal Charges'!AV121-'Current Monthly Zonal Charges'!AV121","v":0},{"$f":"'Future Monthly Zonal Charges'!AW121-'Current Monthly Zonal Charges'!AW121","v":0},{"$f":"'Future Monthly Zonal Charges'!AW121-'Current Monthly Zonal Charges'!AW121","v":0},{"$f":"'Future Monthly Zonal Charges'!AY121-'Current Monthly Zonal Charges'!AY121","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ121-'Current Monthly Zonal Charges'!AZ121","v":0},{"$f":"'Future Monthly Zonal Charges'!BA121-'Current Monthly Zonal Charges'!BA121","v":0},{"$f":"'Future Monthly Zonal Charges'!BB121-'Current Monthly Zonal Charges'!BB121","v":0},{"$f":"'Future Monthly Zonal Charges'!BC121-'Current Monthly Zonal Charges'!BC121","v":0},{"$f":"'Future Monthly Zonal Charges'!BD121-'Current Monthly Zonal Charges'!BD121","v":0}]
[{"$f":"'Upgrade Information'!B122","v":"b0143"},{"$f":"'Projected Revenue Requirements'!C122","v":"AEC"},{"$f":"'Upgrade Information'!E122","v":1.63},{"$f":"IF('Upgrade Information'!D122=\"\",\"\",'Upgrade Information'!D122)","v":"2007-12-15"},{"$f":"'Current Monthly Zonal Charges'!E122","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E122","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F122","v":11089.556248438386},{"$f":"'Future Monthly Zonal Charges'!F122","v":9192.5552306789104},-1897.0010177594759,null,{"$f":"'Future Monthly Zonal Charges'!H122-'Current Monthly Zonal Charges'!H122","v":-1897.0010177594759},{"$f":"'Future Monthly Zonal Charges'!I122-'Current Monthly Zonal Charges'!I122","v":0},{"$f":"'Future Monthly Zonal Charges'!J122-'Current Monthly Zonal Charges'!J122","v":0},{"$f":"'Future Monthly Zonal Charges'!K122-'Current Monthly Zonal Charges'!K122","v":0},{"$f":"'Future Monthly Zonal Charges'!L122-'Current Monthly Zonal Charges'!L122","v":0},{"$f":"'Future Monthly Zonal Charges'!M122-'Current Monthly Zonal Charges'!M122","v":0},{"$f":"'Future Monthly Zonal Charges'!N122-'Current Monthly Zonal Charges'!N122","v":0},{"$f":"'Future Monthly Zonal Charges'!O122-'Current Monthly Zonal Charges'!O122","v":0},{"$f":"'Future Monthly Zonal Charges'!P122-'Current Monthly Zonal Charges'!P122","v":0},{"$f":"'Future Monthly Zonal Charges'!Q122-'Current Monthly Zonal Charges'!Q122","v":0},{"$f":"'Future Monthly Zonal Charges'!R122-'Current Monthly Zonal Charges'!R122","v":0},{"$f":"'Future Monthly Zonal Charges'!S122-'Current Monthly Zonal Charges'!S122","v":0},{"$f":"'Future Monthly Zonal Charges'!T122-'Current Monthly Zonal Charges'!T122","v":0},{"$f":"'Future Monthly Zonal Charges'!U122-'Current Monthly Zonal Charges'!U122","v":0},{"$f":"'Future Monthly Zonal Charges'!V122-'Current Monthly Zonal Charges'!V122","v":0},{"$f":"'Future Monthly Zonal Charges'!W122-'Current Monthly Zonal Charges'!W122","v":0},{"$f":"'Future Monthly Zonal Charges'!X122-'Current Monthly Zonal Charges'!X122","v":0},{"$f":"'Future Monthly Zonal Charges'!Y122-'Current Monthly Zonal Charges'!Y122","v":0},{"$f":"'Future Monthly Zonal Charges'!Z122-'Current Monthly Zonal Charges'!Z122","v":0},{"$f":"'Future Monthly Zonal Charges'!AA122-'Current Monthly Zonal Charges'!AA122","v":0},{"$f":"'Future Monthly Zonal Charges'!AB122-'Current Monthly Zonal Charges'!AB122","v":0},{"$f":"'Future Monthly Zonal Charges'!AC122-'Current Monthly Zonal Charges'!AC122","v":0},{"$f":"'Future Monthly Zonal Charges'!AD122-'Current Monthly Zonal Charges'!AD122","v":0},{"$f":"'Future Monthly Zonal Charges'!AE122-'Current Monthly Zonal Charges'!AE122","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG122-'Current Monthly Zonal Charges'!AG122","v":-0.72570811696995996},{"$f":"'Future Monthly Zonal Charges'!AH122-'Current Monthly Zonal Charges'!AH122","v":0},{"$f":"'Future Monthly Zonal Charges'!AI122-'Current Monthly Zonal Charges'!AI122","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ122-'Current Monthly Zonal Charges'!AJ122","v":0},{"$f":"'Future Monthly Zonal Charges'!AK122-'Current Monthly Zonal Charges'!AK122","v":0},{"$f":"'Future Monthly Zonal Charges'!AL122-'Current Monthly Zonal Charges'!AL122","v":0},{"$f":"'Future Monthly Zonal Charges'!AM122-'Current Monthly Zonal Charges'!AM122","v":0},{"$f":"'Future Monthly Zonal Charges'!AN122-'Current Monthly Zonal Charges'!AN122","v":0},{"$f":"'Future Monthly Zonal Charges'!AO122-'Current Monthly Zonal Charges'!AO122","v":0},{"$f":"'Future Monthly Zonal Charges'!AP122-'Current Monthly Zonal Charges'!AP122","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ122-'Current Monthly Zonal Charges'!AQ122","v":0},{"$f":"'Future Monthly Zonal Charges'!AR122-'Current Monthly Zonal Charges'!AR122","v":0},{"$f":"'Future Monthly Zonal Charges'!AS122-'Current Monthly Zonal Charges'!AS122","v":0},{"$f":"'Future Monthly Zonal Charges'!AT122-'Current Monthly Zonal Charges'!AT122","v":0},{"$f":"'Future Monthly Zonal Charges'!AU122-'Current Monthly Zonal Charges'!AU122","v":0},{"$f":"'Future Monthly Zonal Charges'!AV122-'Current Monthly Zonal Charges'!AV122","v":0},{"$f":"'Future Monthly Zonal Charges'!AW122-'Current Monthly Zonal Charges'!AW122","v":0},{"$f":"'Future Monthly Zonal Charges'!AW122-'Current Monthly Zonal Charges'!AW122","v":0},{"$f":"'Future Monthly Zonal Charges'!AY122-'Current Monthly Zonal Charges'!AY122","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ122-'Current Monthly Zonal Charges'!AZ122","v":0},{"$f":"'Future Monthly Zonal Charges'!BA122-'Current Monthly Zonal Charges'!BA122","v":0},{"$f":"'Future Monthly Zonal Charges'!BB122-'Current Monthly Zonal Charges'!BB122","v":0},{"$f":"'Future Monthly Zonal Charges'!BC122-'Current Monthly Zonal Charges'!BC122","v":0},{"$f":"'Future Monthly Zonal Charges'!BD122-'Current Monthly Zonal Charges'!BD122","v":0}]
[{"$f":"'Upgrade Information'!B123","v":"b0144.1"},{"$f":"'Projected Revenue Requirements'!C123","v":"DPL"},{"$f":"'Upgrade Information'!E123","v":44.908999999999999},{"$f":"IF('Upgrade Information'!D123=\"\",\"\",'Upgrade Information'!D123)","v":"2006-06-20"},{"$f":"'Current Monthly Zonal Charges'!E123","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E123","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F123","v":300961.30613233097},{"$f":"'Future Monthly Zonal Charges'!F123","v":245522.70165914795},-55438.604473183019,null,{"$f":"'Future Monthly Zonal Charges'!H123-'Current Monthly Zonal Charges'!H123","v":0},{"$f":"'Future Monthly Zonal Charges'!I123-'Current Monthly Zonal Charges'!I123","v":0},{"$f":"'Future Monthly Zonal Charges'!J123-'Current Monthly Zonal Charges'!J123","v":0},{"$f":"'Future Monthly Zonal Charges'!K123-'Current Monthly Zonal Charges'!K123","v":0},{"$f":"'Future Monthly Zonal Charges'!L123-'Current Monthly Zonal Charges'!L123","v":0},{"$f":"'Future Monthly Zonal Charges'!M123-'Current Monthly Zonal Charges'!M123","v":0},{"$f":"'Future Monthly Zonal Charges'!N123-'Current Monthly Zonal Charges'!N123","v":0},{"$f":"'Future Monthly Zonal Charges'!O123-'Current Monthly Zonal Charges'!O123","v":0},{"$f":"'Future Monthly Zonal Charges'!P123-'Current Monthly Zonal Charges'!P123","v":0},{"$f":"'Future Monthly Zonal Charges'!Q123-'Current Monthly Zonal Charges'!Q123","v":0},{"$f":"'Future Monthly Zonal Charges'!R123-'Current Monthly Zonal Charges'!R123","v":-55438.604473183019},{"$f":"'Future Monthly Zonal Charges'!S123-'Current Monthly Zonal Charges'!S123","v":0},{"$f":"'Future Monthly Zonal Charges'!T123-'Current Monthly Zonal Charges'!T123","v":0},{"$f":"'Future Monthly Zonal Charges'!U123-'Current Monthly Zonal Charges'!U123","v":0},{"$f":"'Future Monthly Zonal Charges'!V123-'Current Monthly Zonal Charges'!V123","v":0},{"$f":"'Future Monthly Zonal Charges'!W123-'Current Monthly Zonal Charges'!W123","v":0},{"$f":"'Future Monthly Zonal Charges'!X123-'Current Monthly Zonal Charges'!X123","v":0},{"$f":"'Future Monthly Zonal Charges'!Y123-'Current Monthly Zonal Charges'!Y123","v":0},{"$f":"'Future Monthly Zonal Charges'!Z123-'Current Monthly Zonal Charges'!Z123","v":0},{"$f":"'Future Monthly Zonal Charges'!AA123-'Current Monthly Zonal Charges'!AA123","v":0},{"$f":"'Future Monthly Zonal Charges'!AB123-'Current Monthly Zonal Charges'!AB123","v":0},{"$f":"'Future Monthly Zonal Charges'!AC123-'Current Monthly Zonal Charges'!AC123","v":0},{"$f":"'Future Monthly Zonal Charges'!AD123-'Current Monthly Zonal Charges'!AD123","v":0},{"$f":"'Future Monthly Zonal Charges'!AE123-'Current Monthly Zonal Charges'!AE123","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG123-'Current Monthly Zonal Charges'!AG123","v":0},{"$f":"'Future Monthly Zonal Charges'!AH123-'Current Monthly Zonal Charges'!AH123","v":0},{"$f":"'Future Monthly Zonal Charges'!AI123-'Current Monthly Zonal Charges'!AI123","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ123-'Current Monthly Zonal Charges'!AJ123","v":0},{"$f":"'Future Monthly Zonal Charges'!AK123-'Current Monthly Zonal Charges'!AK123","v":0},{"$f":"'Future Monthly Zonal Charges'!AL123-'Current Monthly Zonal Charges'!AL123","v":0},{"$f":"'Future Monthly Zonal Charges'!AM123-'Current Monthly Zonal Charges'!AM123","v":0},{"$f":"'Future Monthly Zonal Charges'!AN123-'Current Monthly Zonal Charges'!AN123","v":0},{"$f":"'Future Monthly Zonal Charges'!AO123-'Current Monthly Zonal Charges'!AO123","v":0},{"$f":"'Future Monthly Zonal Charges'!AP123-'Current Monthly Zonal Charges'!AP123","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ123-'Current Monthly Zonal Charges'!AQ123","v":-13.43868433160813},{"$f":"'Future Monthly Zonal Charges'!AR123-'Current Monthly Zonal Charges'!AR123","v":0},{"$f":"'Future Monthly Zonal Charges'!AS123-'Current Monthly Zonal Charges'!AS123","v":0},{"$f":"'Future Monthly Zonal Charges'!AT123-'Current Monthly Zonal Charges'!AT123","v":0},{"$f":"'Future Monthly Zonal Charges'!AU123-'Current Monthly Zonal Charges'!AU123","v":0},{"$f":"'Future Monthly Zonal Charges'!AV123-'Current Monthly Zonal Charges'!AV123","v":0},{"$f":"'Future Monthly Zonal Charges'!AW123-'Current Monthly Zonal Charges'!AW123","v":0},{"$f":"'Future Monthly Zonal Charges'!AW123-'Current Monthly Zonal Charges'!AW123","v":0},{"$f":"'Future Monthly Zonal Charges'!AY123-'Current Monthly Zonal Charges'!AY123","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ123-'Current Monthly Zonal Charges'!AZ123","v":0},{"$f":"'Future Monthly Zonal Charges'!BA123-'Current Monthly Zonal Charges'!BA123","v":0},{"$f":"'Future Monthly Zonal Charges'!BB123-'Current Monthly Zonal Charges'!BB123","v":0},{"$f":"'Future Monthly Zonal Charges'!BC123-'Current Monthly Zonal Charges'!BC123","v":0},{"$f":"'Future Monthly Zonal Charges'!BD123-'Current Monthly Zonal Charges'!BD123","v":0}]
[{"$f":"'Upgrade Information'!B124","v":"b0144.2"},{"$f":"'Projected Revenue Requirements'!C124","v":"DPL"},{"$f":"'Upgrade Information'!E124","v":7.4649999999999999},{"$f":"IF('Upgrade Information'!D124=\"\",\"\",'Upgrade Information'!D124)","v":"2006-06-20"},{"$f":"'Current Monthly Zonal Charges'!E124","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E124","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F124","v":50027.30299667886},{"$f":"'Future Monthly Zonal Charges'!F124","v":40812.019147287618},-9215.2838493912423,null,{"$f":"'Future Monthly Zonal Charges'!H124-'Current Monthly Zonal Charges'!H124","v":0},{"$f":"'Future Monthly Zonal Charges'!I124-'Current Monthly Zonal Charges'!I124","v":0},{"$f":"'Future Monthly Zonal Charges'!J124-'Current Monthly Zonal Charges'!J124","v":0},{"$f":"'Future Monthly Zonal Charges'!K124-'Current Monthly Zonal Charges'!K124","v":0},{"$f":"'Future Monthly Zonal Charges'!L124-'Current Monthly Zonal Charges'!L124","v":0},{"$f":"'Future Monthly Zonal Charges'!M124-'Current Monthly Zonal Charges'!M124","v":0},{"$f":"'Future Monthly Zonal Charges'!N124-'Current Monthly Zonal Charges'!N124","v":0},{"$f":"'Future Monthly Zonal Charges'!O124-'Current Monthly Zonal Charges'!O124","v":0},{"$f":"'Future Monthly Zonal Charges'!P124-'Current Monthly Zonal Charges'!P124","v":0},{"$f":"'Future Monthly Zonal Charges'!Q124-'Current Monthly Zonal Charges'!Q124","v":0},{"$f":"'Future Monthly Zonal Charges'!R124-'Current Monthly Zonal Charges'!R124","v":-9215.2838493912423},{"$f":"'Future Monthly Zonal Charges'!S124-'Current Monthly Zonal Charges'!S124","v":0},{"$f":"'Future Monthly Zonal Charges'!T124-'Current Monthly Zonal Charges'!T124","v":0},{"$f":"'Future Monthly Zonal Charges'!U124-'Current Monthly Zonal Charges'!U124","v":0},{"$f":"'Future Monthly Zonal Charges'!V124-'Current Monthly Zonal Charges'!V124","v":0},{"$f":"'Future Monthly Zonal Charges'!W124-'Current Monthly Zonal Charges'!W124","v":0},{"$f":"'Future Monthly Zonal Charges'!X124-'Current Monthly Zonal Charges'!X124","v":0},{"$f":"'Future Monthly Zonal Charges'!Y124-'Current Monthly Zonal Charges'!Y124","v":0},{"$f":"'Future Monthly Zonal Charges'!Z124-'Current Monthly Zonal Charges'!Z124","v":0},{"$f":"'Future Monthly Zonal Charges'!AA124-'Current Monthly Zonal Charges'!AA124","v":0},{"$f":"'Future Monthly Zonal Charges'!AB124-'Current Monthly Zonal Charges'!AB124","v":0},{"$f":"'Future Monthly Zonal Charges'!AC124-'Current Monthly Zonal Charges'!AC124","v":0},{"$f":"'Future Monthly Zonal Charges'!AD124-'Current Monthly Zonal Charges'!AD124","v":0},{"$f":"'Future Monthly Zonal Charges'!AE124-'Current Monthly Zonal Charges'!AE124","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG124-'Current Monthly Zonal Charges'!AG124","v":0},{"$f":"'Future Monthly Zonal Charges'!AH124-'Current Monthly Zonal Charges'!AH124","v":0},{"$f":"'Future Monthly Zonal Charges'!AI124-'Current Monthly Zonal Charges'!AI124","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ124-'Current Monthly Zonal Charges'!AJ124","v":0},{"$f":"'Future Monthly Zonal Charges'!AK124-'Current Monthly Zonal Charges'!AK124","v":0},{"$f":"'Future Monthly Zonal Charges'!AL124-'Current Monthly Zonal Charges'!AL124","v":0},{"$f":"'Future Monthly Zonal Charges'!AM124-'Current Monthly Zonal Charges'!AM124","v":0},{"$f":"'Future Monthly Zonal Charges'!AN124-'Current Monthly Zonal Charges'!AN124","v":0},{"$f":"'Future Monthly Zonal Charges'!AO124-'Current Monthly Zonal Charges'!AO124","v":0},{"$f":"'Future Monthly Zonal Charges'!AP124-'Current Monthly Zonal Charges'!AP124","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ124-'Current Monthly Zonal Charges'!AQ124","v":-2.2338457444043449},{"$f":"'Future Monthly Zonal Charges'!AR124-'Current Monthly Zonal Charges'!AR124","v":0},{"$f":"'Future Monthly Zonal Charges'!AS124-'Current Monthly Zonal Charges'!AS124","v":0},{"$f":"'Future Monthly Zonal Charges'!AT124-'Current Monthly Zonal Charges'!AT124","v":0},{"$f":"'Future Monthly Zonal Charges'!AU124-'Current Monthly Zonal Charges'!AU124","v":0},{"$f":"'Future Monthly Zonal Charges'!AV124-'Current Monthly Zonal Charges'!AV124","v":0},{"$f":"'Future Monthly Zonal Charges'!AW124-'Current Monthly Zonal Charges'!AW124","v":0},{"$f":"'Future Monthly Zonal Charges'!AW124-'Current Monthly Zonal Charges'!AW124","v":0},{"$f":"'Future Monthly Zonal Charges'!AY124-'Current Monthly Zonal Charges'!AY124","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ124-'Current Monthly Zonal Charges'!AZ124","v":0},{"$f":"'Future Monthly Zonal Charges'!BA124-'Current Monthly Zonal Charges'!BA124","v":0},{"$f":"'Future Monthly Zonal Charges'!BB124-'Current Monthly Zonal Charges'!BB124","v":0},{"$f":"'Future Monthly Zonal Charges'!BC124-'Current Monthly Zonal Charges'!BC124","v":0},{"$f":"'Future Monthly Zonal Charges'!BD124-'Current Monthly Zonal Charges'!BD124","v":0}]
[{"$f":"'Upgrade Information'!B125","v":"b0144.3"},{"$f":"'Projected Revenue Requirements'!C125","v":"DPL"},{"$f":"'Upgrade Information'!E125","v":0.96899999999999997},{"$f":"IF('Upgrade Information'!D125=\"\",\"\",'Upgrade Information'!D125)","v":"2005-11-15"},{"$f":"'Current Monthly Zonal Charges'!E125","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E125","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F125","v":6354.2757889629111},{"$f":"'Future Monthly Zonal Charges'!F125","v":5158.0788633018119},-1196.1969256610992,null,{"$f":"'Future Monthly Zonal Charges'!H125-'Current Monthly Zonal Charges'!H125","v":0},{"$f":"'Future Monthly Zonal Charges'!I125-'Current Monthly Zonal Charges'!I125","v":0},{"$f":"'Future Monthly Zonal Charges'!J125-'Current Monthly Zonal Charges'!J125","v":0},{"$f":"'Future Monthly Zonal Charges'!K125-'Current Monthly Zonal Charges'!K125","v":0},{"$f":"'Future Monthly Zonal Charges'!L125-'Current Monthly Zonal Charges'!L125","v":0},{"$f":"'Future Monthly Zonal Charges'!M125-'Current Monthly Zonal Charges'!M125","v":0},{"$f":"'Future Monthly Zonal Charges'!N125-'Current Monthly Zonal Charges'!N125","v":0},{"$f":"'Future Monthly Zonal Charges'!O125-'Current Monthly Zonal Charges'!O125","v":0},{"$f":"'Future Monthly Zonal Charges'!P125-'Current Monthly Zonal Charges'!P125","v":0},{"$f":"'Future Monthly Zonal Charges'!Q125-'Current Monthly Zonal Charges'!Q125","v":0},{"$f":"'Future Monthly Zonal Charges'!R125-'Current Monthly Zonal Charges'!R125","v":-1196.1969256610992},{"$f":"'Future Monthly Zonal Charges'!S125-'Current Monthly Zonal Charges'!S125","v":0},{"$f":"'Future Monthly Zonal Charges'!T125-'Current Monthly Zonal Charges'!T125","v":0},{"$f":"'Future Monthly Zonal Charges'!U125-'Current Monthly Zonal Charges'!U125","v":0},{"$f":"'Future Monthly Zonal Charges'!V125-'Current Monthly Zonal Charges'!V125","v":0},{"$f":"'Future Monthly Zonal Charges'!W125-'Current Monthly Zonal Charges'!W125","v":0},{"$f":"'Future Monthly Zonal Charges'!X125-'Current Monthly Zonal Charges'!X125","v":0},{"$f":"'Future Monthly Zonal Charges'!Y125-'Current Monthly Zonal Charges'!Y125","v":0},{"$f":"'Future Monthly Zonal Charges'!Z125-'Current Monthly Zonal Charges'!Z125","v":0},{"$f":"'Future Monthly Zonal Charges'!AA125-'Current Monthly Zonal Charges'!AA125","v":0},{"$f":"'Future Monthly Zonal Charges'!AB125-'Current Monthly Zonal Charges'!AB125","v":0},{"$f":"'Future Monthly Zonal Charges'!AC125-'Current Monthly Zonal Charges'!AC125","v":0},{"$f":"'Future Monthly Zonal Charges'!AD125-'Current Monthly Zonal Charges'!AD125","v":0},{"$f":"'Future Monthly Zonal Charges'!AE125-'Current Monthly Zonal Charges'!AE125","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG125-'Current Monthly Zonal Charges'!AG125","v":0},{"$f":"'Future Monthly Zonal Charges'!AH125-'Current Monthly Zonal Charges'!AH125","v":0},{"$f":"'Future Monthly Zonal Charges'!AI125-'Current Monthly Zonal Charges'!AI125","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ125-'Current Monthly Zonal Charges'!AJ125","v":0},{"$f":"'Future Monthly Zonal Charges'!AK125-'Current Monthly Zonal Charges'!AK125","v":0},{"$f":"'Future Monthly Zonal Charges'!AL125-'Current Monthly Zonal Charges'!AL125","v":0},{"$f":"'Future Monthly Zonal Charges'!AM125-'Current Monthly Zonal Charges'!AM125","v":0},{"$f":"'Future Monthly Zonal Charges'!AN125-'Current Monthly Zonal Charges'!AN125","v":0},{"$f":"'Future Monthly Zonal Charges'!AO125-'Current Monthly Zonal Charges'!AO125","v":0},{"$f":"'Future Monthly Zonal Charges'!AP125-'Current Monthly Zonal Charges'!AP125","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ125-'Current Monthly Zonal Charges'!AQ125","v":-0.2899660450539594},{"$f":"'Future Monthly Zonal Charges'!AR125-'Current Monthly Zonal Charges'!AR125","v":0},{"$f":"'Future Monthly Zonal Charges'!AS125-'Current Monthly Zonal Charges'!AS125","v":0},{"$f":"'Future Monthly Zonal Charges'!AT125-'Current Monthly Zonal Charges'!AT125","v":0},{"$f":"'Future Monthly Zonal Charges'!AU125-'Current Monthly Zonal Charges'!AU125","v":0},{"$f":"'Future Monthly Zonal Charges'!AV125-'Current Monthly Zonal Charges'!AV125","v":0},{"$f":"'Future Monthly Zonal Charges'!AW125-'Current Monthly Zonal Charges'!AW125","v":0},{"$f":"'Future Monthly Zonal Charges'!AW125-'Current Monthly Zonal Charges'!AW125","v":0},{"$f":"'Future Monthly Zonal Charges'!AY125-'Current Monthly Zonal Charges'!AY125","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ125-'Current Monthly Zonal Charges'!AZ125","v":0},{"$f":"'Future Monthly Zonal Charges'!BA125-'Current Monthly Zonal Charges'!BA125","v":0},{"$f":"'Future Monthly Zonal Charges'!BB125-'Current Monthly Zonal Charges'!BB125","v":0},{"$f":"'Future Monthly Zonal Charges'!BC125-'Current Monthly Zonal Charges'!BC125","v":0},{"$f":"'Future Monthly Zonal Charges'!BD125-'Current Monthly Zonal Charges'!BD125","v":0}]
[{"$f":"'Upgrade Information'!B126","v":"b0144.4"},{"$f":"'Projected Revenue Requirements'!C126","v":"DPL"},{"$f":"'Upgrade Information'!E126","v":2.1040000000000001},{"$f":"IF('Upgrade Information'!D126=\"\",\"\",'Upgrade Information'!D126)","v":"2005-12-23"},{"$f":"'Current Monthly Zonal Charges'!E126","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E126","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F126","v":13840.39514843944},{"$f":"'Future Monthly Zonal Charges'!F126","v":11243.080048758369},-2597.3150996810709,null,{"$f":"'Future Monthly Zonal Charges'!H126-'Current Monthly Zonal Charges'!H126","v":0},{"$f":"'Future Monthly Zonal Charges'!I126-'Current Monthly Zonal Charges'!I126","v":0},{"$f":"'Future Monthly Zonal Charges'!J126-'Current Monthly Zonal Charges'!J126","v":0},{"$f":"'Future Monthly Zonal Charges'!K126-'Current Monthly Zonal Charges'!K126","v":0},{"$f":"'Future Monthly Zonal Charges'!L126-'Current Monthly Zonal Charges'!L126","v":0},{"$f":"'Future Monthly Zonal Charges'!M126-'Current Monthly Zonal Charges'!M126","v":0},{"$f":"'Future Monthly Zonal Charges'!N126-'Current Monthly Zonal Charges'!N126","v":0},{"$f":"'Future Monthly Zonal Charges'!O126-'Current Monthly Zonal Charges'!O126","v":0},{"$f":"'Future Monthly Zonal Charges'!P126-'Current Monthly Zonal Charges'!P126","v":0},{"$f":"'Future Monthly Zonal Charges'!Q126-'Current Monthly Zonal Charges'!Q126","v":0},{"$f":"'Future Monthly Zonal Charges'!R126-'Current Monthly Zonal Charges'!R126","v":-2597.3150996810709},{"$f":"'Future Monthly Zonal Charges'!S126-'Current Monthly Zonal Charges'!S126","v":0},{"$f":"'Future Monthly Zonal Charges'!T126-'Current Monthly Zonal Charges'!T126","v":0},{"$f":"'Future Monthly Zonal Charges'!U126-'Current Monthly Zonal Charges'!U126","v":0},{"$f":"'Future Monthly Zonal Charges'!V126-'Current Monthly Zonal Charges'!V126","v":0},{"$f":"'Future Monthly Zonal Charges'!W126-'Current Monthly Zonal Charges'!W126","v":0},{"$f":"'Future Monthly Zonal Charges'!X126-'Current Monthly Zonal Charges'!X126","v":0},{"$f":"'Future Monthly Zonal Charges'!Y126-'Current Monthly Zonal Charges'!Y126","v":0},{"$f":"'Future Monthly Zonal Charges'!Z126-'Current Monthly Zonal Charges'!Z126","v":0},{"$f":"'Future Monthly Zonal Charges'!AA126-'Current Monthly Zonal Charges'!AA126","v":0},{"$f":"'Future Monthly Zonal Charges'!AB126-'Current Monthly Zonal Charges'!AB126","v":0},{"$f":"'Future Monthly Zonal Charges'!AC126-'Current Monthly Zonal Charges'!AC126","v":0},{"$f":"'Future Monthly Zonal Charges'!AD126-'Current Monthly Zonal Charges'!AD126","v":0},{"$f":"'Future Monthly Zonal Charges'!AE126-'Current Monthly Zonal Charges'!AE126","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG126-'Current Monthly Zonal Charges'!AG126","v":0},{"$f":"'Future Monthly Zonal Charges'!AH126-'Current Monthly Zonal Charges'!AH126","v":0},{"$f":"'Future Monthly Zonal Charges'!AI126-'Current Monthly Zonal Charges'!AI126","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ126-'Current Monthly Zonal Charges'!AJ126","v":0},{"$f":"'Future Monthly Zonal Charges'!AK126-'Current Monthly Zonal Charges'!AK126","v":0},{"$f":"'Future Monthly Zonal Charges'!AL126-'Current Monthly Zonal Charges'!AL126","v":0},{"$f":"'Future Monthly Zonal Charges'!AM126-'Current Monthly Zonal Charges'!AM126","v":0},{"$f":"'Future Monthly Zonal Charges'!AN126-'Current Monthly Zonal Charges'!AN126","v":0},{"$f":"'Future Monthly Zonal Charges'!AO126-'Current Monthly Zonal Charges'!AO126","v":0},{"$f":"'Future Monthly Zonal Charges'!AP126-'Current Monthly Zonal Charges'!AP126","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ126-'Current Monthly Zonal Charges'!AQ126","v":-0.62960635582407853},{"$f":"'Future Monthly Zonal Charges'!AR126-'Current Monthly Zonal Charges'!AR126","v":0},{"$f":"'Future Monthly Zonal Charges'!AS126-'Current Monthly Zonal Charges'!AS126","v":0},{"$f":"'Future Monthly Zonal Charges'!AT126-'Current Monthly Zonal Charges'!AT126","v":0},{"$f":"'Future Monthly Zonal Charges'!AU126-'Current Monthly Zonal Charges'!AU126","v":0},{"$f":"'Future Monthly Zonal Charges'!AV126-'Current Monthly Zonal Charges'!AV126","v":0},{"$f":"'Future Monthly Zonal Charges'!AW126-'Current Monthly Zonal Charges'!AW126","v":0},{"$f":"'Future Monthly Zonal Charges'!AW126-'Current Monthly Zonal Charges'!AW126","v":0},{"$f":"'Future Monthly Zonal Charges'!AY126-'Current Monthly Zonal Charges'!AY126","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ126-'Current Monthly Zonal Charges'!AZ126","v":0},{"$f":"'Future Monthly Zonal Charges'!BA126-'Current Monthly Zonal Charges'!BA126","v":0},{"$f":"'Future Monthly Zonal Charges'!BB126-'Current Monthly Zonal Charges'!BB126","v":0},{"$f":"'Future Monthly Zonal Charges'!BC126-'Current Monthly Zonal Charges'!BC126","v":0},{"$f":"'Future Monthly Zonal Charges'!BD126-'Current Monthly Zonal Charges'!BD126","v":0}]
[{"$f":"'Upgrade Information'!B127","v":"b0144.5"},{"$f":"'Projected Revenue Requirements'!C127","v":"DPL"},{"$f":"'Upgrade Information'!E127","v":0.11899999999999999},{"$f":"IF('Upgrade Information'!D127=\"\",\"\",'Upgrade Information'!D127)","v":"2006-05-26"},{"$f":"'Current Monthly Zonal Charges'!E127","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E127","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F127","v":795.03979597724822},{"$f":"'Future Monthly Zonal Charges'!F127","v":648.13841914167449},-146.90137683557373,null,{"$f":"'Future Monthly Zonal Charges'!H127-'Current Monthly Zonal Charges'!H127","v":0},{"$f":"'Future Monthly Zonal Charges'!I127-'Current Monthly Zonal Charges'!I127","v":0},{"$f":"'Future Monthly Zonal Charges'!J127-'Current Monthly Zonal Charges'!J127","v":0},{"$f":"'Future Monthly Zonal Charges'!K127-'Current Monthly Zonal Charges'!K127","v":0},{"$f":"'Future Monthly Zonal Charges'!L127-'Current Monthly Zonal Charges'!L127","v":0},{"$f":"'Future Monthly Zonal Charges'!M127-'Current Monthly Zonal Charges'!M127","v":0},{"$f":"'Future Monthly Zonal Charges'!N127-'Current Monthly Zonal Charges'!N127","v":0},{"$f":"'Future Monthly Zonal Charges'!O127-'Current Monthly Zonal Charges'!O127","v":0},{"$f":"'Future Monthly Zonal Charges'!P127-'Current Monthly Zonal Charges'!P127","v":0},{"$f":"'Future Monthly Zonal Charges'!Q127-'Current Monthly Zonal Charges'!Q127","v":0},{"$f":"'Future Monthly Zonal Charges'!R127-'Current Monthly Zonal Charges'!R127","v":-146.90137683557373},{"$f":"'Future Monthly Zonal Charges'!S127-'Current Monthly Zonal Charges'!S127","v":0},{"$f":"'Future Monthly Zonal Charges'!T127-'Current Monthly Zonal Charges'!T127","v":0},{"$f":"'Future Monthly Zonal Charges'!U127-'Current Monthly Zonal Charges'!U127","v":0},{"$f":"'Future Monthly Zonal Charges'!V127-'Current Monthly Zonal Charges'!V127","v":0},{"$f":"'Future Monthly Zonal Charges'!W127-'Current Monthly Zonal Charges'!W127","v":0},{"$f":"'Future Monthly Zonal Charges'!X127-'Current Monthly Zonal Charges'!X127","v":0},{"$f":"'Future Monthly Zonal Charges'!Y127-'Current Monthly Zonal Charges'!Y127","v":0},{"$f":"'Future Monthly Zonal Charges'!Z127-'Current Monthly Zonal Charges'!Z127","v":0},{"$f":"'Future Monthly Zonal Charges'!AA127-'Current Monthly Zonal Charges'!AA127","v":0},{"$f":"'Future Monthly Zonal Charges'!AB127-'Current Monthly Zonal Charges'!AB127","v":0},{"$f":"'Future Monthly Zonal Charges'!AC127-'Current Monthly Zonal Charges'!AC127","v":0},{"$f":"'Future Monthly Zonal Charges'!AD127-'Current Monthly Zonal Charges'!AD127","v":0},{"$f":"'Future Monthly Zonal Charges'!AE127-'Current Monthly Zonal Charges'!AE127","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG127-'Current Monthly Zonal Charges'!AG127","v":0},{"$f":"'Future Monthly Zonal Charges'!AH127-'Current Monthly Zonal Charges'!AH127","v":0},{"$f":"'Future Monthly Zonal Charges'!AI127-'Current Monthly Zonal Charges'!AI127","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ127-'Current Monthly Zonal Charges'!AJ127","v":0},{"$f":"'Future Monthly Zonal Charges'!AK127-'Current Monthly Zonal Charges'!AK127","v":0},{"$f":"'Future Monthly Zonal Charges'!AL127-'Current Monthly Zonal Charges'!AL127","v":0},{"$f":"'Future Monthly Zonal Charges'!AM127-'Current Monthly Zonal Charges'!AM127","v":0},{"$f":"'Future Monthly Zonal Charges'!AN127-'Current Monthly Zonal Charges'!AN127","v":0},{"$f":"'Future Monthly Zonal Charges'!AO127-'Current Monthly Zonal Charges'!AO127","v":0},{"$f":"'Future Monthly Zonal Charges'!AP127-'Current Monthly Zonal Charges'!AP127","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ127-'Current Monthly Zonal Charges'!AQ127","v":-3.5609865182065215E-2},{"$f":"'Future Monthly Zonal Charges'!AR127-'Current Monthly Zonal Charges'!AR127","v":0},{"$f":"'Future Monthly Zonal Charges'!AS127-'Current Monthly Zonal Charges'!AS127","v":0},{"$f":"'Future Monthly Zonal Charges'!AT127-'Current Monthly Zonal Charges'!AT127","v":0},{"$f":"'Future Monthly Zonal Charges'!AU127-'Current Monthly Zonal Charges'!AU127","v":0},{"$f":"'Future Monthly Zonal Charges'!AV127-'Current Monthly Zonal Charges'!AV127","v":0},{"$f":"'Future Monthly Zonal Charges'!AW127-'Current Monthly Zonal Charges'!AW127","v":0},{"$f":"'Future Monthly Zonal Charges'!AW127-'Current Monthly Zonal Charges'!AW127","v":0},{"$f":"'Future Monthly Zonal Charges'!AY127-'Current Monthly Zonal Charges'!AY127","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ127-'Current Monthly Zonal Charges'!AZ127","v":0},{"$f":"'Future Monthly Zonal Charges'!BA127-'Current Monthly Zonal Charges'!BA127","v":0},{"$f":"'Future Monthly Zonal Charges'!BB127-'Current Monthly Zonal Charges'!BB127","v":0},{"$f":"'Future Monthly Zonal Charges'!BC127-'Current Monthly Zonal Charges'!BC127","v":0},{"$f":"'Future Monthly Zonal Charges'!BD127-'Current Monthly Zonal Charges'!BD127","v":0}]
[{"$f":"'Upgrade Information'!B128","v":"b0144.6"},{"$f":"'Projected Revenue Requirements'!C128","v":"DPL"},{"$f":"'Upgrade Information'!E128","v":3.6539999999999999},{"$f":"IF('Upgrade Information'!D128=\"\",\"\",'Upgrade Information'!D128)","v":"2006-04-18"},{"$f":"'Current Monthly Zonal Charges'!E128","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E128","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F128","v":24337.219501273768},{"$f":"'Future Monthly Zonal Charges'!F128","v":19826.483106675569},-4510.7363945981997,null,{"$f":"'Future Monthly Zonal Charges'!H128-'Current Monthly Zonal Charges'!H128","v":0},{"$f":"'Future Monthly Zonal Charges'!I128-'Current Monthly Zonal Charges'!I128","v":0},{"$f":"'Future Monthly Zonal Charges'!J128-'Current Monthly Zonal Charges'!J128","v":0},{"$f":"'Future Monthly Zonal Charges'!K128-'Current Monthly Zonal Charges'!K128","v":0},{"$f":"'Future Monthly Zonal Charges'!L128-'Current Monthly Zonal Charges'!L128","v":0},{"$f":"'Future Monthly Zonal Charges'!M128-'Current Monthly Zonal Charges'!M128","v":0},{"$f":"'Future Monthly Zonal Charges'!N128-'Current Monthly Zonal Charges'!N128","v":0},{"$f":"'Future Monthly Zonal Charges'!O128-'Current Monthly Zonal Charges'!O128","v":0},{"$f":"'Future Monthly Zonal Charges'!P128-'Current Monthly Zonal Charges'!P128","v":0},{"$f":"'Future Monthly Zonal Charges'!Q128-'Current Monthly Zonal Charges'!Q128","v":0},{"$f":"'Future Monthly Zonal Charges'!R128-'Current Monthly Zonal Charges'!R128","v":-4510.7363945981997},{"$f":"'Future Monthly Zonal Charges'!S128-'Current Monthly Zonal Charges'!S128","v":0},{"$f":"'Future Monthly Zonal Charges'!T128-'Current Monthly Zonal Charges'!T128","v":0},{"$f":"'Future Monthly Zonal Charges'!U128-'Current Monthly Zonal Charges'!U128","v":0},{"$f":"'Future Monthly Zonal Charges'!V128-'Current Monthly Zonal Charges'!V128","v":0},{"$f":"'Future Monthly Zonal Charges'!W128-'Current Monthly Zonal Charges'!W128","v":0},{"$f":"'Future Monthly Zonal Charges'!X128-'Current Monthly Zonal Charges'!X128","v":0},{"$f":"'Future Monthly Zonal Charges'!Y128-'Current Monthly Zonal Charges'!Y128","v":0},{"$f":"'Future Monthly Zonal Charges'!Z128-'Current Monthly Zonal Charges'!Z128","v":0},{"$f":"'Future Monthly Zonal Charges'!AA128-'Current Monthly Zonal Charges'!AA128","v":0},{"$f":"'Future Monthly Zonal Charges'!AB128-'Current Monthly Zonal Charges'!AB128","v":0},{"$f":"'Future Monthly Zonal Charges'!AC128-'Current Monthly Zonal Charges'!AC128","v":0},{"$f":"'Future Monthly Zonal Charges'!AD128-'Current Monthly Zonal Charges'!AD128","v":0},{"$f":"'Future Monthly Zonal Charges'!AE128-'Current Monthly Zonal Charges'!AE128","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG128-'Current Monthly Zonal Charges'!AG128","v":0},{"$f":"'Future Monthly Zonal Charges'!AH128-'Current Monthly Zonal Charges'!AH128","v":0},{"$f":"'Future Monthly Zonal Charges'!AI128-'Current Monthly Zonal Charges'!AI128","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ128-'Current Monthly Zonal Charges'!AJ128","v":0},{"$f":"'Future Monthly Zonal Charges'!AK128-'Current Monthly Zonal Charges'!AK128","v":0},{"$f":"'Future Monthly Zonal Charges'!AL128-'Current Monthly Zonal Charges'!AL128","v":0},{"$f":"'Future Monthly Zonal Charges'!AM128-'Current Monthly Zonal Charges'!AM128","v":0},{"$f":"'Future Monthly Zonal Charges'!AN128-'Current Monthly Zonal Charges'!AN128","v":0},{"$f":"'Future Monthly Zonal Charges'!AO128-'Current Monthly Zonal Charges'!AO128","v":0},{"$f":"'Future Monthly Zonal Charges'!AP128-'Current Monthly Zonal Charges'!AP128","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ128-'Current Monthly Zonal Charges'!AQ128","v":-1.0934323308845899},{"$f":"'Future Monthly Zonal Charges'!AR128-'Current Monthly Zonal Charges'!AR128","v":0},{"$f":"'Future Monthly Zonal Charges'!AS128-'Current Monthly Zonal Charges'!AS128","v":0},{"$f":"'Future Monthly Zonal Charges'!AT128-'Current Monthly Zonal Charges'!AT128","v":0},{"$f":"'Future Monthly Zonal Charges'!AU128-'Current Monthly Zonal Charges'!AU128","v":0},{"$f":"'Future Monthly Zonal Charges'!AV128-'Current Monthly Zonal Charges'!AV128","v":0},{"$f":"'Future Monthly Zonal Charges'!AW128-'Current Monthly Zonal Charges'!AW128","v":0},{"$f":"'Future Monthly Zonal Charges'!AW128-'Current Monthly Zonal Charges'!AW128","v":0},{"$f":"'Future Monthly Zonal Charges'!AY128-'Current Monthly Zonal Charges'!AY128","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ128-'Current Monthly Zonal Charges'!AZ128","v":0},{"$f":"'Future Monthly Zonal Charges'!BA128-'Current Monthly Zonal Charges'!BA128","v":0},{"$f":"'Future Monthly Zonal Charges'!BB128-'Current Monthly Zonal Charges'!BB128","v":0},{"$f":"'Future Monthly Zonal Charges'!BC128-'Current Monthly Zonal Charges'!BC128","v":0},{"$f":"'Future Monthly Zonal Charges'!BD128-'Current Monthly Zonal Charges'!BD128","v":0}]
[{"$f":"'Upgrade Information'!B129","v":"b0144.7"},{"$f":"'Projected Revenue Requirements'!C129","v":"DPL"},{"$f":"'Upgrade Information'!E129","v":1.232},{"$f":"IF('Upgrade Information'!D129=\"\",\"\",'Upgrade Information'!D129)","v":"2006-11-11"},{"$f":"'Current Monthly Zonal Charges'!E129","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E129","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F129","v":8383.0863720177513},{"$f":"'Future Monthly Zonal Charges'!F129","v":6862.2250588965189},-1520.8613131212323,null,{"$f":"'Future Monthly Zonal Charges'!H129-'Current Monthly Zonal Charges'!H129","v":0},{"$f":"'Future Monthly Zonal Charges'!I129-'Current Monthly Zonal Charges'!I129","v":0},{"$f":"'Future Monthly Zonal Charges'!J129-'Current Monthly Zonal Charges'!J129","v":0},{"$f":"'Future Monthly Zonal Charges'!K129-'Current Monthly Zonal Charges'!K129","v":0},{"$f":"'Future Monthly Zonal Charges'!L129-'Current Monthly Zonal Charges'!L129","v":0},{"$f":"'Future Monthly Zonal Charges'!M129-'Current Monthly Zonal Charges'!M129","v":0},{"$f":"'Future Monthly Zonal Charges'!N129-'Current Monthly Zonal Charges'!N129","v":0},{"$f":"'Future Monthly Zonal Charges'!O129-'Current Monthly Zonal Charges'!O129","v":0},{"$f":"'Future Monthly Zonal Charges'!P129-'Current Monthly Zonal Charges'!P129","v":0},{"$f":"'Future Monthly Zonal Charges'!Q129-'Current Monthly Zonal Charges'!Q129","v":0},{"$f":"'Future Monthly Zonal Charges'!R129-'Current Monthly Zonal Charges'!R129","v":-1520.8613131212323},{"$f":"'Future Monthly Zonal Charges'!S129-'Current Monthly Zonal Charges'!S129","v":0},{"$f":"'Future Monthly Zonal Charges'!T129-'Current Monthly Zonal Charges'!T129","v":0},{"$f":"'Future Monthly Zonal Charges'!U129-'Current Monthly Zonal Charges'!U129","v":0},{"$f":"'Future Monthly Zonal Charges'!V129-'Current Monthly Zonal Charges'!V129","v":0},{"$f":"'Future Monthly Zonal Charges'!W129-'Current Monthly Zonal Charges'!W129","v":0},{"$f":"'Future Monthly Zonal Charges'!X129-'Current Monthly Zonal Charges'!X129","v":0},{"$f":"'Future Monthly Zonal Charges'!Y129-'Current Monthly Zonal Charges'!Y129","v":0},{"$f":"'Future Monthly Zonal Charges'!Z129-'Current Monthly Zonal Charges'!Z129","v":0},{"$f":"'Future Monthly Zonal Charges'!AA129-'Current Monthly Zonal Charges'!AA129","v":0},{"$f":"'Future Monthly Zonal Charges'!AB129-'Current Monthly Zonal Charges'!AB129","v":0},{"$f":"'Future Monthly Zonal Charges'!AC129-'Current Monthly Zonal Charges'!AC129","v":0},{"$f":"'Future Monthly Zonal Charges'!AD129-'Current Monthly Zonal Charges'!AD129","v":0},{"$f":"'Future Monthly Zonal Charges'!AE129-'Current Monthly Zonal Charges'!AE129","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG129-'Current Monthly Zonal Charges'!AG129","v":0},{"$f":"'Future Monthly Zonal Charges'!AH129-'Current Monthly Zonal Charges'!AH129","v":0},{"$f":"'Future Monthly Zonal Charges'!AI129-'Current Monthly Zonal Charges'!AI129","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ129-'Current Monthly Zonal Charges'!AJ129","v":0},{"$f":"'Future Monthly Zonal Charges'!AK129-'Current Monthly Zonal Charges'!AK129","v":0},{"$f":"'Future Monthly Zonal Charges'!AL129-'Current Monthly Zonal Charges'!AL129","v":0},{"$f":"'Future Monthly Zonal Charges'!AM129-'Current Monthly Zonal Charges'!AM129","v":0},{"$f":"'Future Monthly Zonal Charges'!AN129-'Current Monthly Zonal Charges'!AN129","v":0},{"$f":"'Future Monthly Zonal Charges'!AO129-'Current Monthly Zonal Charges'!AO129","v":0},{"$f":"'Future Monthly Zonal Charges'!AP129-'Current Monthly Zonal Charges'!AP129","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ129-'Current Monthly Zonal Charges'!AQ129","v":-0.36866683953196921},{"$f":"'Future Monthly Zonal Charges'!AR129-'Current Monthly Zonal Charges'!AR129","v":0},{"$f":"'Future Monthly Zonal Charges'!AS129-'Current Monthly Zonal Charges'!AS129","v":0},{"$f":"'Future Monthly Zonal Charges'!AT129-'Current Monthly Zonal Charges'!AT129","v":0},{"$f":"'Future Monthly Zonal Charges'!AU129-'Current Monthly Zonal Charges'!AU129","v":0},{"$f":"'Future Monthly Zonal Charges'!AV129-'Current Monthly Zonal Charges'!AV129","v":0},{"$f":"'Future Monthly Zonal Charges'!AW129-'Current Monthly Zonal Charges'!AW129","v":0},{"$f":"'Future Monthly Zonal Charges'!AW129-'Current Monthly Zonal Charges'!AW129","v":0},{"$f":"'Future Monthly Zonal Charges'!AY129-'Current Monthly Zonal Charges'!AY129","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ129-'Current Monthly Zonal Charges'!AZ129","v":0},{"$f":"'Future Monthly Zonal Charges'!BA129-'Current Monthly Zonal Charges'!BA129","v":0},{"$f":"'Future Monthly Zonal Charges'!BB129-'Current Monthly Zonal Charges'!BB129","v":0},{"$f":"'Future Monthly Zonal Charges'!BC129-'Current Monthly Zonal Charges'!BC129","v":0},{"$f":"'Future Monthly Zonal Charges'!BD129-'Current Monthly Zonal Charges'!BD129","v":0}]
[{"$f":"'Upgrade Information'!B130","v":"b0145"},{"$f":"'Projected Revenue Requirements'!C130","v":"PSEG"},{"$f":"'Upgrade Information'!E130","v":65},{"$f":"IF('Upgrade Information'!D130=\"\",\"\",'Upgrade Information'!D130)","v":"2007-06-05"},{"$f":"'Current Monthly Zonal Charges'!E130","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E130","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F130","v":438181.30762411345},{"$f":"'Future Monthly Zonal Charges'!F130","v":385241.45833333331},-52939.849290780141,null,{"$f":"'Future Monthly Zonal Charges'!H130-'Current Monthly Zonal Charges'!H130","v":0},{"$f":"'Future Monthly Zonal Charges'!I130-'Current Monthly Zonal Charges'!I130","v":0},{"$f":"'Future Monthly Zonal Charges'!J130-'Current Monthly Zonal Charges'!J130","v":0},{"$f":"'Future Monthly Zonal Charges'!K130-'Current Monthly Zonal Charges'!K130","v":0},{"$f":"'Future Monthly Zonal Charges'!L130-'Current Monthly Zonal Charges'!L130","v":0},{"$f":"'Future Monthly Zonal Charges'!M130-'Current Monthly Zonal Charges'!M130","v":0},{"$f":"'Future Monthly Zonal Charges'!N130-'Current Monthly Zonal Charges'!N130","v":0},{"$f":"'Future Monthly Zonal Charges'!O130-'Current Monthly Zonal Charges'!O130","v":0},{"$f":"'Future Monthly Zonal Charges'!P130-'Current Monthly Zonal Charges'!P130","v":0},{"$f":"'Future Monthly Zonal Charges'!Q130-'Current Monthly Zonal Charges'!Q130","v":0},{"$f":"'Future Monthly Zonal Charges'!R130-'Current Monthly Zonal Charges'!R130","v":0},{"$f":"'Future Monthly Zonal Charges'!S130-'Current Monthly Zonal Charges'!S130","v":0},{"$f":"'Future Monthly Zonal Charges'!T130-'Current Monthly Zonal Charges'!T130","v":0},{"$f":"'Future Monthly Zonal Charges'!U130-'Current Monthly Zonal Charges'!U130","v":0},{"$f":"'Future Monthly Zonal Charges'!V130-'Current Monthly Zonal Charges'!V130","v":-38884.319304078002},{"$f":"'Future Monthly Zonal Charges'!W130-'Current Monthly Zonal Charges'!W130","v":0},{"$f":"'Future Monthly Zonal Charges'!X130-'Current Monthly Zonal Charges'!X130","v":0},{"$f":"'Future Monthly Zonal Charges'!Y130-'Current Monthly Zonal Charges'!Y130","v":0},{"$f":"'Future Monthly Zonal Charges'!Z130-'Current Monthly Zonal Charges'!Z130","v":0},{"$f":"'Future Monthly Zonal Charges'!AA130-'Current Monthly Zonal Charges'!AA130","v":0},{"$f":"'Future Monthly Zonal Charges'!AB130-'Current Monthly Zonal Charges'!AB130","v":0},{"$f":"'Future Monthly Zonal Charges'!AC130-'Current Monthly Zonal Charges'!AC130","v":0},{"$f":"'Future Monthly Zonal Charges'!AD130-'Current Monthly Zonal Charges'!AD130","v":-11530.299175531909},{"$f":"'Future Monthly Zonal Charges'!AE130-'Current Monthly Zonal Charges'!AE130","v":-2525.230811170215},null,{"$f":"'Future Monthly Zonal Charges'!AG130-'Current Monthly Zonal Charges'!AG130","v":0},{"$f":"'Future Monthly Zonal Charges'!AH130-'Current Monthly Zonal Charges'!AH130","v":0},{"$f":"'Future Monthly Zonal Charges'!AI130-'Current Monthly Zonal Charges'!AI130","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ130-'Current Monthly Zonal Charges'!AJ130","v":0},{"$f":"'Future Monthly Zonal Charges'!AK130-'Current Monthly Zonal Charges'!AK130","v":0},{"$f":"'Future Monthly Zonal Charges'!AL130-'Current Monthly Zonal Charges'!AL130","v":0},{"$f":"'Future Monthly Zonal Charges'!AM130-'Current Monthly Zonal Charges'!AM130","v":0},{"$f":"'Future Monthly Zonal Charges'!AN130-'Current Monthly Zonal Charges'!AN130","v":0},{"$f":"'Future Monthly Zonal Charges'!AO130-'Current Monthly Zonal Charges'!AO130","v":0},{"$f":"'Future Monthly Zonal Charges'!AP130-'Current Monthly Zonal Charges'!AP130","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ130-'Current Monthly Zonal Charges'!AQ130","v":0},{"$f":"'Future Monthly Zonal Charges'!AR130-'Current Monthly Zonal Charges'!AR130","v":0},{"$f":"'Future Monthly Zonal Charges'!AS130-'Current Monthly Zonal Charges'!AS130","v":0},{"$f":"'Future Monthly Zonal Charges'!AT130-'Current Monthly Zonal Charges'!AT130","v":0},{"$f":"'Future Monthly Zonal Charges'!AU130-'Current Monthly Zonal Charges'!AU130","v":-6.3506376560254125},{"$f":"'Future Monthly Zonal Charges'!AV130-'Current Monthly Zonal Charges'!AV130","v":0},{"$f":"'Future Monthly Zonal Charges'!AW130-'Current Monthly Zonal Charges'!AW130","v":0},{"$f":"'Future Monthly Zonal Charges'!AW130-'Current Monthly Zonal Charges'!AW130","v":0},{"$f":"'Future Monthly Zonal Charges'!AY130-'Current Monthly Zonal Charges'!AY130","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ130-'Current Monthly Zonal Charges'!AZ130","v":0},{"$f":"'Future Monthly Zonal Charges'!BA130-'Current Monthly Zonal Charges'!BA130","v":0},{"$f":"'Future Monthly Zonal Charges'!BB130-'Current Monthly Zonal Charges'!BB130","v":0},{"$f":"'Future Monthly Zonal Charges'!BC130-'Current Monthly Zonal Charges'!BC130","v":-1.1363259264346013},{"$f":"'Future Monthly Zonal Charges'!BD130-'Current Monthly Zonal Charges'!BD130","v":-6.1984065075361201}]
[{"$f":"'Upgrade Information'!B131","v":"b0146.1"},{"$f":"'Projected Revenue Requirements'!C131","v":"PEPCO"},{"$f":"'Upgrade Information'!E131","v":1.75},{"$f":"IF('Upgrade Information'!D131=\"\",\"\",'Upgrade Information'!D131)","v":"2006-05-19"},{"$f":"'Current Monthly Zonal Charges'!E131","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E131","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F131","v":13622.131196873723},{"$f":"'Future Monthly Zonal Charges'!F131","v":10907.643771933896},-2714.4874249398272,null,{"$f":"'Future Monthly Zonal Charges'!H131-'Current Monthly Zonal Charges'!H131","v":0},{"$f":"'Future Monthly Zonal Charges'!I131-'Current Monthly Zonal Charges'!I131","v":0},{"$f":"'Future Monthly Zonal Charges'!J131-'Current Monthly Zonal Charges'!J131","v":0},{"$f":"'Future Monthly Zonal Charges'!K131-'Current Monthly Zonal Charges'!K131","v":0},{"$f":"'Future Monthly Zonal Charges'!L131-'Current Monthly Zonal Charges'!L131","v":0},{"$f":"'Future Monthly Zonal Charges'!M131-'Current Monthly Zonal Charges'!M131","v":0},{"$f":"'Future Monthly Zonal Charges'!N131-'Current Monthly Zonal Charges'!N131","v":0},{"$f":"'Future Monthly Zonal Charges'!O131-'Current Monthly Zonal Charges'!O131","v":0},{"$f":"'Future Monthly Zonal Charges'!P131-'Current Monthly Zonal Charges'!P131","v":0},{"$f":"'Future Monthly Zonal Charges'!Q131-'Current Monthly Zonal Charges'!Q131","v":0},{"$f":"'Future Monthly Zonal Charges'!R131-'Current Monthly Zonal Charges'!R131","v":0},{"$f":"'Future Monthly Zonal Charges'!S131-'Current Monthly Zonal Charges'!S131","v":0},{"$f":"'Future Monthly Zonal Charges'!T131-'Current Monthly Zonal Charges'!T131","v":0},{"$f":"'Future Monthly Zonal Charges'!U131-'Current Monthly Zonal Charges'!U131","v":0},{"$f":"'Future Monthly Zonal Charges'!V131-'Current Monthly Zonal Charges'!V131","v":0},{"$f":"'Future Monthly Zonal Charges'!W131-'Current Monthly Zonal Charges'!W131","v":0},{"$f":"'Future Monthly Zonal Charges'!X131-'Current Monthly Zonal Charges'!X131","v":0},{"$f":"'Future Monthly Zonal Charges'!Y131-'Current Monthly Zonal Charges'!Y131","v":0},{"$f":"'Future Monthly Zonal Charges'!Z131-'Current Monthly Zonal Charges'!Z131","v":0},{"$f":"'Future Monthly Zonal Charges'!AA131-'Current Monthly Zonal Charges'!AA131","v":0},{"$f":"'Future Monthly Zonal Charges'!AB131-'Current Monthly Zonal Charges'!AB131","v":-2714.4874249398272},{"$f":"'Future Monthly Zonal Charges'!AC131-'Current Monthly Zonal Charges'!AC131","v":0},{"$f":"'Future Monthly Zonal Charges'!AD131-'Current Monthly Zonal Charges'!AD131","v":0},{"$f":"'Future Monthly Zonal Charges'!AE131-'Current Monthly Zonal Charges'!AE131","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG131-'Current Monthly Zonal Charges'!AG131","v":0},{"$f":"'Future Monthly Zonal Charges'!AH131-'Current Monthly Zonal Charges'!AH131","v":0},{"$f":"'Future Monthly Zonal Charges'!AI131-'Current Monthly Zonal Charges'!AI131","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ131-'Current Monthly Zonal Charges'!AJ131","v":0},{"$f":"'Future Monthly Zonal Charges'!AK131-'Current Monthly Zonal Charges'!AK131","v":0},{"$f":"'Future Monthly Zonal Charges'!AL131-'Current Monthly Zonal Charges'!AL131","v":0},{"$f":"'Future Monthly Zonal Charges'!AM131-'Current Monthly Zonal Charges'!AM131","v":0},{"$f":"'Future Monthly Zonal Charges'!AN131-'Current Monthly Zonal Charges'!AN131","v":0},{"$f":"'Future Monthly Zonal Charges'!AO131-'Current Monthly Zonal Charges'!AO131","v":0},{"$f":"'Future Monthly Zonal Charges'!AP131-'Current Monthly Zonal Charges'!AP131","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ131-'Current Monthly Zonal Charges'!AQ131","v":0},{"$f":"'Future Monthly Zonal Charges'!AR131-'Current Monthly Zonal Charges'!AR131","v":0},{"$f":"'Future Monthly Zonal Charges'!AS131-'Current Monthly Zonal Charges'!AS131","v":0},{"$f":"'Future Monthly Zonal Charges'!AT131-'Current Monthly Zonal Charges'!AT131","v":0},{"$f":"'Future Monthly Zonal Charges'!AU131-'Current Monthly Zonal Charges'!AU131","v":0},{"$f":"'Future Monthly Zonal Charges'!AV131-'Current Monthly Zonal Charges'!AV131","v":0},{"$f":"'Future Monthly Zonal Charges'!AW131-'Current Monthly Zonal Charges'!AW131","v":0},{"$f":"'Future Monthly Zonal Charges'!AW131-'Current Monthly Zonal Charges'!AW131","v":0},{"$f":"'Future Monthly Zonal Charges'!AY131-'Current Monthly Zonal Charges'!AY131","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ131-'Current Monthly Zonal Charges'!AZ131","v":0},{"$f":"'Future Monthly Zonal Charges'!BA131-'Current Monthly Zonal Charges'!BA131","v":-0.46530347714008502},{"$f":"'Future Monthly Zonal Charges'!BB131-'Current Monthly Zonal Charges'!BB131","v":0},{"$f":"'Future Monthly Zonal Charges'!BC131-'Current Monthly Zonal Charges'!BC131","v":0},{"$f":"'Future Monthly Zonal Charges'!BD131-'Current Monthly Zonal Charges'!BD131","v":0}]
[{"$f":"'Upgrade Information'!B132","v":"b0146.2"},{"$f":"'Projected Revenue Requirements'!C132","v":"PEPCO"},{"$f":"'Upgrade Information'!E132","v":3.04},{"$f":"IF('Upgrade Information'!D132=\"\",\"\",'Upgrade Information'!D132)","v":"2006-12-19"},{"$f":"'Current Monthly Zonal Charges'!E132","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E132","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F132","v":24213.724025833202},{"$f":"'Future Monthly Zonal Charges'!F132","v":19498.271584794882},-4715.4524410383201,null,{"$f":"'Future Monthly Zonal Charges'!H132-'Current Monthly Zonal Charges'!H132","v":0},{"$f":"'Future Monthly Zonal Charges'!I132-'Current Monthly Zonal Charges'!I132","v":0},{"$f":"'Future Monthly Zonal Charges'!J132-'Current Monthly Zonal Charges'!J132","v":0},{"$f":"'Future Monthly Zonal Charges'!K132-'Current Monthly Zonal Charges'!K132","v":0},{"$f":"'Future Monthly Zonal Charges'!L132-'Current Monthly Zonal Charges'!L132","v":0},{"$f":"'Future Monthly Zonal Charges'!M132-'Current Monthly Zonal Charges'!M132","v":0},{"$f":"'Future Monthly Zonal Charges'!N132-'Current Monthly Zonal Charges'!N132","v":0},{"$f":"'Future Monthly Zonal Charges'!O132-'Current Monthly Zonal Charges'!O132","v":0},{"$f":"'Future Monthly Zonal Charges'!P132-'Current Monthly Zonal Charges'!P132","v":0},{"$f":"'Future Monthly Zonal Charges'!Q132-'Current Monthly Zonal Charges'!Q132","v":0},{"$f":"'Future Monthly Zonal Charges'!R132-'Current Monthly Zonal Charges'!R132","v":0},{"$f":"'Future Monthly Zonal Charges'!S132-'Current Monthly Zonal Charges'!S132","v":0},{"$f":"'Future Monthly Zonal Charges'!T132-'Current Monthly Zonal Charges'!T132","v":0},{"$f":"'Future Monthly Zonal Charges'!U132-'Current Monthly Zonal Charges'!U132","v":0},{"$f":"'Future Monthly Zonal Charges'!V132-'Current Monthly Zonal Charges'!V132","v":0},{"$f":"'Future Monthly Zonal Charges'!W132-'Current Monthly Zonal Charges'!W132","v":0},{"$f":"'Future Monthly Zonal Charges'!X132-'Current Monthly Zonal Charges'!X132","v":0},{"$f":"'Future Monthly Zonal Charges'!Y132-'Current Monthly Zonal Charges'!Y132","v":0},{"$f":"'Future Monthly Zonal Charges'!Z132-'Current Monthly Zonal Charges'!Z132","v":0},{"$f":"'Future Monthly Zonal Charges'!AA132-'Current Monthly Zonal Charges'!AA132","v":0},{"$f":"'Future Monthly Zonal Charges'!AB132-'Current Monthly Zonal Charges'!AB132","v":-4715.4524410383201},{"$f":"'Future Monthly Zonal Charges'!AC132-'Current Monthly Zonal Charges'!AC132","v":0},{"$f":"'Future Monthly Zonal Charges'!AD132-'Current Monthly Zonal Charges'!AD132","v":0},{"$f":"'Future Monthly Zonal Charges'!AE132-'Current Monthly Zonal Charges'!AE132","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG132-'Current Monthly Zonal Charges'!AG132","v":0},{"$f":"'Future Monthly Zonal Charges'!AH132-'Current Monthly Zonal Charges'!AH132","v":0},{"$f":"'Future Monthly Zonal Charges'!AI132-'Current Monthly Zonal Charges'!AI132","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ132-'Current Monthly Zonal Charges'!AJ132","v":0},{"$f":"'Future Monthly Zonal Charges'!AK132-'Current Monthly Zonal Charges'!AK132","v":0},{"$f":"'Future Monthly Zonal Charges'!AL132-'Current Monthly Zonal Charges'!AL132","v":0},{"$f":"'Future Monthly Zonal Charges'!AM132-'Current Monthly Zonal Charges'!AM132","v":0},{"$f":"'Future Monthly Zonal Charges'!AN132-'Current Monthly Zonal Charges'!AN132","v":0},{"$f":"'Future Monthly Zonal Charges'!AO132-'Current Monthly Zonal Charges'!AO132","v":0},{"$f":"'Future Monthly Zonal Charges'!AP132-'Current Monthly Zonal Charges'!AP132","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ132-'Current Monthly Zonal Charges'!AQ132","v":0},{"$f":"'Future Monthly Zonal Charges'!AR132-'Current Monthly Zonal Charges'!AR132","v":0},{"$f":"'Future Monthly Zonal Charges'!AS132-'Current Monthly Zonal Charges'!AS132","v":0},{"$f":"'Future Monthly Zonal Charges'!AT132-'Current Monthly Zonal Charges'!AT132","v":0},{"$f":"'Future Monthly Zonal Charges'!AU132-'Current Monthly Zonal Charges'!AU132","v":0},{"$f":"'Future Monthly Zonal Charges'!AV132-'Current Monthly Zonal Charges'!AV132","v":0},{"$f":"'Future Monthly Zonal Charges'!AW132-'Current Monthly Zonal Charges'!AW132","v":0},{"$f":"'Future Monthly Zonal Charges'!AW132-'Current Monthly Zonal Charges'!AW132","v":0},{"$f":"'Future Monthly Zonal Charges'!AY132-'Current Monthly Zonal Charges'!AY132","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ132-'Current Monthly Zonal Charges'!AZ132","v":0},{"$f":"'Future Monthly Zonal Charges'!BA132-'Current Monthly Zonal Charges'!BA132","v":-0.80829861171763184},{"$f":"'Future Monthly Zonal Charges'!BB132-'Current Monthly Zonal Charges'!BB132","v":0},{"$f":"'Future Monthly Zonal Charges'!BC132-'Current Monthly Zonal Charges'!BC132","v":0},{"$f":"'Future Monthly Zonal Charges'!BD132-'Current Monthly Zonal Charges'!BD132","v":0}]
[{"$f":"'Upgrade Information'!B133","v":"b0148"},{"$f":"'Projected Revenue Requirements'!C133","v":"DPL"},{"$f":"'Upgrade Information'!E133","v":0},{"$f":"IF('Upgrade Information'!D133=\"\",\"\",'Upgrade Information'!D133)","v":"2004-08-23"},{"$f":"'Current Monthly Zonal Charges'!E133","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E133","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F133","v":0},{"$f":"'Future Monthly Zonal Charges'!F133","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H133-'Current Monthly Zonal Charges'!H133","v":0},{"$f":"'Future Monthly Zonal Charges'!I133-'Current Monthly Zonal Charges'!I133","v":0},{"$f":"'Future Monthly Zonal Charges'!J133-'Current Monthly Zonal Charges'!J133","v":0},{"$f":"'Future Monthly Zonal Charges'!K133-'Current Monthly Zonal Charges'!K133","v":0},{"$f":"'Future Monthly Zonal Charges'!L133-'Current Monthly Zonal Charges'!L133","v":0},{"$f":"'Future Monthly Zonal Charges'!M133-'Current Monthly Zonal Charges'!M133","v":0},{"$f":"'Future Monthly Zonal Charges'!N133-'Current Monthly Zonal Charges'!N133","v":0},{"$f":"'Future Monthly Zonal Charges'!O133-'Current Monthly Zonal Charges'!O133","v":0},{"$f":"'Future Monthly Zonal Charges'!P133-'Current Monthly Zonal Charges'!P133","v":0},{"$f":"'Future Monthly Zonal Charges'!Q133-'Current Monthly Zonal Charges'!Q133","v":0},{"$f":"'Future Monthly Zonal Charges'!R133-'Current Monthly Zonal Charges'!R133","v":0},{"$f":"'Future Monthly Zonal Charges'!S133-'Current Monthly Zonal Charges'!S133","v":0},{"$f":"'Future Monthly Zonal Charges'!T133-'Current Monthly Zonal Charges'!T133","v":0},{"$f":"'Future Monthly Zonal Charges'!U133-'Current Monthly Zonal Charges'!U133","v":0},{"$f":"'Future Monthly Zonal Charges'!V133-'Current Monthly Zonal Charges'!V133","v":0},{"$f":"'Future Monthly Zonal Charges'!W133-'Current Monthly Zonal Charges'!W133","v":0},{"$f":"'Future Monthly Zonal Charges'!X133-'Current Monthly Zonal Charges'!X133","v":0},{"$f":"'Future Monthly Zonal Charges'!Y133-'Current Monthly Zonal Charges'!Y133","v":0},{"$f":"'Future Monthly Zonal Charges'!Z133-'Current Monthly Zonal Charges'!Z133","v":0},{"$f":"'Future Monthly Zonal Charges'!AA133-'Current Monthly Zonal Charges'!AA133","v":0},{"$f":"'Future Monthly Zonal Charges'!AB133-'Current Monthly Zonal Charges'!AB133","v":0},{"$f":"'Future Monthly Zonal Charges'!AC133-'Current Monthly Zonal Charges'!AC133","v":0},{"$f":"'Future Monthly Zonal Charges'!AD133-'Current Monthly Zonal Charges'!AD133","v":0},{"$f":"'Future Monthly Zonal Charges'!AE133-'Current Monthly Zonal Charges'!AE133","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG133-'Current Monthly Zonal Charges'!AG133","v":0},{"$f":"'Future Monthly Zonal Charges'!AH133-'Current Monthly Zonal Charges'!AH133","v":0},{"$f":"'Future Monthly Zonal Charges'!AI133-'Current Monthly Zonal Charges'!AI133","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ133-'Current Monthly Zonal Charges'!AJ133","v":0},{"$f":"'Future Monthly Zonal Charges'!AK133-'Current Monthly Zonal Charges'!AK133","v":0},{"$f":"'Future Monthly Zonal Charges'!AL133-'Current Monthly Zonal Charges'!AL133","v":0},{"$f":"'Future Monthly Zonal Charges'!AM133-'Current Monthly Zonal Charges'!AM133","v":0},{"$f":"'Future Monthly Zonal Charges'!AN133-'Current Monthly Zonal Charges'!AN133","v":0},{"$f":"'Future Monthly Zonal Charges'!AO133-'Current Monthly Zonal Charges'!AO133","v":0},{"$f":"'Future Monthly Zonal Charges'!AP133-'Current Monthly Zonal Charges'!AP133","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ133-'Current Monthly Zonal Charges'!AQ133","v":0},{"$f":"'Future Monthly Zonal Charges'!AR133-'Current Monthly Zonal Charges'!AR133","v":0},{"$f":"'Future Monthly Zonal Charges'!AS133-'Current Monthly Zonal Charges'!AS133","v":0},{"$f":"'Future Monthly Zonal Charges'!AT133-'Current Monthly Zonal Charges'!AT133","v":0},{"$f":"'Future Monthly Zonal Charges'!AU133-'Current Monthly Zonal Charges'!AU133","v":0},{"$f":"'Future Monthly Zonal Charges'!AV133-'Current Monthly Zonal Charges'!AV133","v":0},{"$f":"'Future Monthly Zonal Charges'!AW133-'Current Monthly Zonal Charges'!AW133","v":0},{"$f":"'Future Monthly Zonal Charges'!AW133-'Current Monthly Zonal Charges'!AW133","v":0},{"$f":"'Future Monthly Zonal Charges'!AY133-'Current Monthly Zonal Charges'!AY133","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ133-'Current Monthly Zonal Charges'!AZ133","v":0},{"$f":"'Future Monthly Zonal Charges'!BA133-'Current Monthly Zonal Charges'!BA133","v":0},{"$f":"'Future Monthly Zonal Charges'!BB133-'Current Monthly Zonal Charges'!BB133","v":0},{"$f":"'Future Monthly Zonal Charges'!BC133-'Current Monthly Zonal Charges'!BC133","v":0},{"$f":"'Future Monthly Zonal Charges'!BD133-'Current Monthly Zonal Charges'!BD133","v":0}]
[{"$f":"'Upgrade Information'!B134","v":"b0149"},{"$f":"'Projected Revenue Requirements'!C134","v":"DPL"},{"$f":"'Upgrade Information'!E134","v":0},{"$f":"IF('Upgrade Information'!D134=\"\",\"\",'Upgrade Information'!D134)","v":"2004-12-14"},{"$f":"'Current Monthly Zonal Charges'!E134","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E134","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F134","v":0},{"$f":"'Future Monthly Zonal Charges'!F134","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H134-'Current Monthly Zonal Charges'!H134","v":0},{"$f":"'Future Monthly Zonal Charges'!I134-'Current Monthly Zonal Charges'!I134","v":0},{"$f":"'Future Monthly Zonal Charges'!J134-'Current Monthly Zonal Charges'!J134","v":0},{"$f":"'Future Monthly Zonal Charges'!K134-'Current Monthly Zonal Charges'!K134","v":0},{"$f":"'Future Monthly Zonal Charges'!L134-'Current Monthly Zonal Charges'!L134","v":0},{"$f":"'Future Monthly Zonal Charges'!M134-'Current Monthly Zonal Charges'!M134","v":0},{"$f":"'Future Monthly Zonal Charges'!N134-'Current Monthly Zonal Charges'!N134","v":0},{"$f":"'Future Monthly Zonal Charges'!O134-'Current Monthly Zonal Charges'!O134","v":0},{"$f":"'Future Monthly Zonal Charges'!P134-'Current Monthly Zonal Charges'!P134","v":0},{"$f":"'Future Monthly Zonal Charges'!Q134-'Current Monthly Zonal Charges'!Q134","v":0},{"$f":"'Future Monthly Zonal Charges'!R134-'Current Monthly Zonal Charges'!R134","v":0},{"$f":"'Future Monthly Zonal Charges'!S134-'Current Monthly Zonal Charges'!S134","v":0},{"$f":"'Future Monthly Zonal Charges'!T134-'Current Monthly Zonal Charges'!T134","v":0},{"$f":"'Future Monthly Zonal Charges'!U134-'Current Monthly Zonal Charges'!U134","v":0},{"$f":"'Future Monthly Zonal Charges'!V134-'Current Monthly Zonal Charges'!V134","v":0},{"$f":"'Future Monthly Zonal Charges'!W134-'Current Monthly Zonal Charges'!W134","v":0},{"$f":"'Future Monthly Zonal Charges'!X134-'Current Monthly Zonal Charges'!X134","v":0},{"$f":"'Future Monthly Zonal Charges'!Y134-'Current Monthly Zonal Charges'!Y134","v":0},{"$f":"'Future Monthly Zonal Charges'!Z134-'Current Monthly Zonal Charges'!Z134","v":0},{"$f":"'Future Monthly Zonal Charges'!AA134-'Current Monthly Zonal Charges'!AA134","v":0},{"$f":"'Future Monthly Zonal Charges'!AB134-'Current Monthly Zonal Charges'!AB134","v":0},{"$f":"'Future Monthly Zonal Charges'!AC134-'Current Monthly Zonal Charges'!AC134","v":0},{"$f":"'Future Monthly Zonal Charges'!AD134-'Current Monthly Zonal Charges'!AD134","v":0},{"$f":"'Future Monthly Zonal Charges'!AE134-'Current Monthly Zonal Charges'!AE134","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG134-'Current Monthly Zonal Charges'!AG134","v":0},{"$f":"'Future Monthly Zonal Charges'!AH134-'Current Monthly Zonal Charges'!AH134","v":0},{"$f":"'Future Monthly Zonal Charges'!AI134-'Current Monthly Zonal Charges'!AI134","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ134-'Current Monthly Zonal Charges'!AJ134","v":0},{"$f":"'Future Monthly Zonal Charges'!AK134-'Current Monthly Zonal Charges'!AK134","v":0},{"$f":"'Future Monthly Zonal Charges'!AL134-'Current Monthly Zonal Charges'!AL134","v":0},{"$f":"'Future Monthly Zonal Charges'!AM134-'Current Monthly Zonal Charges'!AM134","v":0},{"$f":"'Future Monthly Zonal Charges'!AN134-'Current Monthly Zonal Charges'!AN134","v":0},{"$f":"'Future Monthly Zonal Charges'!AO134-'Current Monthly Zonal Charges'!AO134","v":0},{"$f":"'Future Monthly Zonal Charges'!AP134-'Current Monthly Zonal Charges'!AP134","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ134-'Current Monthly Zonal Charges'!AQ134","v":0},{"$f":"'Future Monthly Zonal Charges'!AR134-'Current Monthly Zonal Charges'!AR134","v":0},{"$f":"'Future Monthly Zonal Charges'!AS134-'Current Monthly Zonal Charges'!AS134","v":0},{"$f":"'Future Monthly Zonal Charges'!AT134-'Current Monthly Zonal Charges'!AT134","v":0},{"$f":"'Future Monthly Zonal Charges'!AU134-'Current Monthly Zonal Charges'!AU134","v":0},{"$f":"'Future Monthly Zonal Charges'!AV134-'Current Monthly Zonal Charges'!AV134","v":0},{"$f":"'Future Monthly Zonal Charges'!AW134-'Current Monthly Zonal Charges'!AW134","v":0},{"$f":"'Future Monthly Zonal Charges'!AW134-'Current Monthly Zonal Charges'!AW134","v":0},{"$f":"'Future Monthly Zonal Charges'!AY134-'Current Monthly Zonal Charges'!AY134","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ134-'Current Monthly Zonal Charges'!AZ134","v":0},{"$f":"'Future Monthly Zonal Charges'!BA134-'Current Monthly Zonal Charges'!BA134","v":0},{"$f":"'Future Monthly Zonal Charges'!BB134-'Current Monthly Zonal Charges'!BB134","v":0},{"$f":"'Future Monthly Zonal Charges'!BC134-'Current Monthly Zonal Charges'!BC134","v":0},{"$f":"'Future Monthly Zonal Charges'!BD134-'Current Monthly Zonal Charges'!BD134","v":0}]
[{"$f":"'Upgrade Information'!B135","v":"b0150"},{"$f":"'Projected Revenue Requirements'!C135","v":"BGE"},{"$f":"'Upgrade Information'!E135","v":0},{"$f":"IF('Upgrade Information'!D135=\"\",\"\",'Upgrade Information'!D135)","v":"2005-06-01"},{"$f":"'Current Monthly Zonal Charges'!E135","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E135","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F135","v":0},{"$f":"'Future Monthly Zonal Charges'!F135","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H135-'Current Monthly Zonal Charges'!H135","v":0},{"$f":"'Future Monthly Zonal Charges'!I135-'Current Monthly Zonal Charges'!I135","v":0},{"$f":"'Future Monthly Zonal Charges'!J135-'Current Monthly Zonal Charges'!J135","v":0},{"$f":"'Future Monthly Zonal Charges'!K135-'Current Monthly Zonal Charges'!K135","v":0},{"$f":"'Future Monthly Zonal Charges'!L135-'Current Monthly Zonal Charges'!L135","v":0},{"$f":"'Future Monthly Zonal Charges'!M135-'Current Monthly Zonal Charges'!M135","v":0},{"$f":"'Future Monthly Zonal Charges'!N135-'Current Monthly Zonal Charges'!N135","v":0},{"$f":"'Future Monthly Zonal Charges'!O135-'Current Monthly Zonal Charges'!O135","v":0},{"$f":"'Future Monthly Zonal Charges'!P135-'Current Monthly Zonal Charges'!P135","v":0},{"$f":"'Future Monthly Zonal Charges'!Q135-'Current Monthly Zonal Charges'!Q135","v":0},{"$f":"'Future Monthly Zonal Charges'!R135-'Current Monthly Zonal Charges'!R135","v":0},{"$f":"'Future Monthly Zonal Charges'!S135-'Current Monthly Zonal Charges'!S135","v":0},{"$f":"'Future Monthly Zonal Charges'!T135-'Current Monthly Zonal Charges'!T135","v":0},{"$f":"'Future Monthly Zonal Charges'!U135-'Current Monthly Zonal Charges'!U135","v":0},{"$f":"'Future Monthly Zonal Charges'!V135-'Current Monthly Zonal Charges'!V135","v":0},{"$f":"'Future Monthly Zonal Charges'!W135-'Current Monthly Zonal Charges'!W135","v":0},{"$f":"'Future Monthly Zonal Charges'!X135-'Current Monthly Zonal Charges'!X135","v":0},{"$f":"'Future Monthly Zonal Charges'!Y135-'Current Monthly Zonal Charges'!Y135","v":0},{"$f":"'Future Monthly Zonal Charges'!Z135-'Current Monthly Zonal Charges'!Z135","v":0},{"$f":"'Future Monthly Zonal Charges'!AA135-'Current Monthly Zonal Charges'!AA135","v":0},{"$f":"'Future Monthly Zonal Charges'!AB135-'Current Monthly Zonal Charges'!AB135","v":0},{"$f":"'Future Monthly Zonal Charges'!AC135-'Current Monthly Zonal Charges'!AC135","v":0},{"$f":"'Future Monthly Zonal Charges'!AD135-'Current Monthly Zonal Charges'!AD135","v":0},{"$f":"'Future Monthly Zonal Charges'!AE135-'Current Monthly Zonal Charges'!AE135","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG135-'Current Monthly Zonal Charges'!AG135","v":0},{"$f":"'Future Monthly Zonal Charges'!AH135-'Current Monthly Zonal Charges'!AH135","v":0},{"$f":"'Future Monthly Zonal Charges'!AI135-'Current Monthly Zonal Charges'!AI135","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ135-'Current Monthly Zonal Charges'!AJ135","v":0},{"$f":"'Future Monthly Zonal Charges'!AK135-'Current Monthly Zonal Charges'!AK135","v":0},{"$f":"'Future Monthly Zonal Charges'!AL135-'Current Monthly Zonal Charges'!AL135","v":0},{"$f":"'Future Monthly Zonal Charges'!AM135-'Current Monthly Zonal Charges'!AM135","v":0},{"$f":"'Future Monthly Zonal Charges'!AN135-'Current Monthly Zonal Charges'!AN135","v":0},{"$f":"'Future Monthly Zonal Charges'!AO135-'Current Monthly Zonal Charges'!AO135","v":0},{"$f":"'Future Monthly Zonal Charges'!AP135-'Current Monthly Zonal Charges'!AP135","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ135-'Current Monthly Zonal Charges'!AQ135","v":0},{"$f":"'Future Monthly Zonal Charges'!AR135-'Current Monthly Zonal Charges'!AR135","v":0},{"$f":"'Future Monthly Zonal Charges'!AS135-'Current Monthly Zonal Charges'!AS135","v":0},{"$f":"'Future Monthly Zonal Charges'!AT135-'Current Monthly Zonal Charges'!AT135","v":0},{"$f":"'Future Monthly Zonal Charges'!AU135-'Current Monthly Zonal Charges'!AU135","v":0},{"$f":"'Future Monthly Zonal Charges'!AV135-'Current Monthly Zonal Charges'!AV135","v":0},{"$f":"'Future Monthly Zonal Charges'!AW135-'Current Monthly Zonal Charges'!AW135","v":0},{"$f":"'Future Monthly Zonal Charges'!AW135-'Current Monthly Zonal Charges'!AW135","v":0},{"$f":"'Future Monthly Zonal Charges'!AY135-'Current Monthly Zonal Charges'!AY135","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ135-'Current Monthly Zonal Charges'!AZ135","v":0},{"$f":"'Future Monthly Zonal Charges'!BA135-'Current Monthly Zonal Charges'!BA135","v":0},{"$f":"'Future Monthly Zonal Charges'!BB135-'Current Monthly Zonal Charges'!BB135","v":0},{"$f":"'Future Monthly Zonal Charges'!BC135-'Current Monthly Zonal Charges'!BC135","v":0},{"$f":"'Future Monthly Zonal Charges'!BD135-'Current Monthly Zonal Charges'!BD135","v":0}]
[{"$f":"'Upgrade Information'!B136","v":"b0152.1"},{"$f":"'Projected Revenue Requirements'!C136","v":"BGE"},{"$f":"'Upgrade Information'!E136","v":0.59},{"$f":"IF('Upgrade Information'!D136=\"\",\"\",'Upgrade Information'!D136)","v":"2005-06-01"},{"$f":"'Current Monthly Zonal Charges'!E136","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E136","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F136","v":4529.1473874637086},{"$f":"'Future Monthly Zonal Charges'!F136","v":3857.9887359805348},{"$f":"H136-G136","v":-671.1586514831738},null,{"$f":"'Future Monthly Zonal Charges'!H136-'Current Monthly Zonal Charges'!H136","v":0},{"$f":"'Future Monthly Zonal Charges'!I136-'Current Monthly Zonal Charges'!I136","v":0},{"$f":"'Future Monthly Zonal Charges'!J136-'Current Monthly Zonal Charges'!J136","v":0},{"$f":"'Future Monthly Zonal Charges'!K136-'Current Monthly Zonal Charges'!K136","v":0},{"$f":"'Future Monthly Zonal Charges'!L136-'Current Monthly Zonal Charges'!L136","v":-671.1586514831738},{"$f":"'Future Monthly Zonal Charges'!M136-'Current Monthly Zonal Charges'!M136","v":0},{"$f":"'Future Monthly Zonal Charges'!N136-'Current Monthly Zonal Charges'!N136","v":0},{"$f":"'Future Monthly Zonal Charges'!O136-'Current Monthly Zonal Charges'!O136","v":0},{"$f":"'Future Monthly Zonal Charges'!P136-'Current Monthly Zonal Charges'!P136","v":0},{"$f":"'Future Monthly Zonal Charges'!Q136-'Current Monthly Zonal Charges'!Q136","v":0},{"$f":"'Future Monthly Zonal Charges'!R136-'Current Monthly Zonal Charges'!R136","v":0},{"$f":"'Future Monthly Zonal Charges'!S136-'Current Monthly Zonal Charges'!S136","v":0},{"$f":"'Future Monthly Zonal Charges'!T136-'Current Monthly Zonal Charges'!T136","v":0},{"$f":"'Future Monthly Zonal Charges'!U136-'Current Monthly Zonal Charges'!U136","v":0},{"$f":"'Future Monthly Zonal Charges'!V136-'Current Monthly Zonal Charges'!V136","v":0},{"$f":"'Future Monthly Zonal Charges'!W136-'Current Monthly Zonal Charges'!W136","v":0},{"$f":"'Future Monthly Zonal Charges'!X136-'Current Monthly Zonal Charges'!X136","v":0},{"$f":"'Future Monthly Zonal Charges'!Y136-'Current Monthly Zonal Charges'!Y136","v":0},{"$f":"'Future Monthly Zonal Charges'!Z136-'Current Monthly Zonal Charges'!Z136","v":0},{"$f":"'Future Monthly Zonal Charges'!AA136-'Current Monthly Zonal Charges'!AA136","v":0},{"$f":"'Future Monthly Zonal Charges'!AB136-'Current Monthly Zonal Charges'!AB136","v":0},{"$f":"'Future Monthly Zonal Charges'!AC136-'Current Monthly Zonal Charges'!AC136","v":0},{"$f":"'Future Monthly Zonal Charges'!AD136-'Current Monthly Zonal Charges'!AD136","v":0},{"$f":"'Future Monthly Zonal Charges'!AE136-'Current Monthly Zonal Charges'!AE136","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG136-'Current Monthly Zonal Charges'!AG136","v":0},{"$f":"'Future Monthly Zonal Charges'!AH136-'Current Monthly Zonal Charges'!AH136","v":0},{"$f":"'Future Monthly Zonal Charges'!AI136-'Current Monthly Zonal Charges'!AI136","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ136-'Current Monthly Zonal Charges'!AJ136","v":0},{"$f":"'Future Monthly Zonal Charges'!AK136-'Current Monthly Zonal Charges'!AK136","v":-0.10293844347901437},{"$f":"'Future Monthly Zonal Charges'!AL136-'Current Monthly Zonal Charges'!AL136","v":0},{"$f":"'Future Monthly Zonal Charges'!AM136-'Current Monthly Zonal Charges'!AM136","v":0},{"$f":"'Future Monthly Zonal Charges'!AN136-'Current Monthly Zonal Charges'!AN136","v":0},{"$f":"'Future Monthly Zonal Charges'!AO136-'Current Monthly Zonal Charges'!AO136","v":0},{"$f":"'Future Monthly Zonal Charges'!AP136-'Current Monthly Zonal Charges'!AP136","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ136-'Current Monthly Zonal Charges'!AQ136","v":0},{"$f":"'Future Monthly Zonal Charges'!AR136-'Current Monthly Zonal Charges'!AR136","v":0},{"$f":"'Future Monthly Zonal Charges'!AS136-'Current Monthly Zonal Charges'!AS136","v":0},{"$f":"'Future Monthly Zonal Charges'!AT136-'Current Monthly Zonal Charges'!AT136","v":0},{"$f":"'Future Monthly Zonal Charges'!AU136-'Current Monthly Zonal Charges'!AU136","v":0},{"$f":"'Future Monthly Zonal Charges'!AV136-'Current Monthly Zonal Charges'!AV136","v":0},{"$f":"'Future Monthly Zonal Charges'!AW136-'Current Monthly Zonal Charges'!AW136","v":0},{"$f":"'Future Monthly Zonal Charges'!AW136-'Current Monthly Zonal Charges'!AW136","v":0},{"$f":"'Future Monthly Zonal Charges'!AY136-'Current Monthly Zonal Charges'!AY136","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ136-'Current Monthly Zonal Charges'!AZ136","v":0},{"$f":"'Future Monthly Zonal Charges'!BA136-'Current Monthly Zonal Charges'!BA136","v":0},{"$f":"'Future Monthly Zonal Charges'!BB136-'Current Monthly Zonal Charges'!BB136","v":0},{"$f":"'Future Monthly Zonal Charges'!BC136-'Current Monthly Zonal Charges'!BC136","v":0},{"$f":"'Future Monthly Zonal Charges'!BD136-'Current Monthly Zonal Charges'!BD136","v":0}]
[{"$f":"'Upgrade Information'!B137","v":"b0152.2"},{"$f":"'Projected Revenue Requirements'!C137","v":"BGE"},{"$f":"'Upgrade Information'!E137","v":0.59},{"$f":"IF('Upgrade Information'!D137=\"\",\"\",'Upgrade Information'!D137)","v":"2006-05-15"},{"$f":"'Current Monthly Zonal Charges'!E137","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E137","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F137","v":4663.3791177603425},{"$f":"'Future Monthly Zonal Charges'!F137","v":3992.2204662771692},-671.15865148317334,null,{"$f":"'Future Monthly Zonal Charges'!H137-'Current Monthly Zonal Charges'!H137","v":0},{"$f":"'Future Monthly Zonal Charges'!I137-'Current Monthly Zonal Charges'!I137","v":0},{"$f":"'Future Monthly Zonal Charges'!J137-'Current Monthly Zonal Charges'!J137","v":0},{"$f":"'Future Monthly Zonal Charges'!K137-'Current Monthly Zonal Charges'!K137","v":0},{"$f":"'Future Monthly Zonal Charges'!L137-'Current Monthly Zonal Charges'!L137","v":-671.15865148317334},{"$f":"'Future Monthly Zonal Charges'!M137-'Current Monthly Zonal Charges'!M137","v":0},{"$f":"'Future Monthly Zonal Charges'!N137-'Current Monthly Zonal Charges'!N137","v":0},{"$f":"'Future Monthly Zonal Charges'!O137-'Current Monthly Zonal Charges'!O137","v":0},{"$f":"'Future Monthly Zonal Charges'!P137-'Current Monthly Zonal Charges'!P137","v":0},{"$f":"'Future Monthly Zonal Charges'!Q137-'Current Monthly Zonal Charges'!Q137","v":0},{"$f":"'Future Monthly Zonal Charges'!R137-'Current Monthly Zonal Charges'!R137","v":0},{"$f":"'Future Monthly Zonal Charges'!S137-'Current Monthly Zonal Charges'!S137","v":0},{"$f":"'Future Monthly Zonal Charges'!T137-'Current Monthly Zonal Charges'!T137","v":0},{"$f":"'Future Monthly Zonal Charges'!U137-'Current Monthly Zonal Charges'!U137","v":0},{"$f":"'Future Monthly Zonal Charges'!V137-'Current Monthly Zonal Charges'!V137","v":0},{"$f":"'Future Monthly Zonal Charges'!W137-'Current Monthly Zonal Charges'!W137","v":0},{"$f":"'Future Monthly Zonal Charges'!X137-'Current Monthly Zonal Charges'!X137","v":0},{"$f":"'Future Monthly Zonal Charges'!Y137-'Current Monthly Zonal Charges'!Y137","v":0},{"$f":"'Future Monthly Zonal Charges'!Z137-'Current Monthly Zonal Charges'!Z137","v":0},{"$f":"'Future Monthly Zonal Charges'!AA137-'Current Monthly Zonal Charges'!AA137","v":0},{"$f":"'Future Monthly Zonal Charges'!AB137-'Current Monthly Zonal Charges'!AB137","v":0},{"$f":"'Future Monthly Zonal Charges'!AC137-'Current Monthly Zonal Charges'!AC137","v":0},{"$f":"'Future Monthly Zonal Charges'!AD137-'Current Monthly Zonal Charges'!AD137","v":0},{"$f":"'Future Monthly Zonal Charges'!AE137-'Current Monthly Zonal Charges'!AE137","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG137-'Current Monthly Zonal Charges'!AG137","v":0},{"$f":"'Future Monthly Zonal Charges'!AH137-'Current Monthly Zonal Charges'!AH137","v":0},{"$f":"'Future Monthly Zonal Charges'!AI137-'Current Monthly Zonal Charges'!AI137","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ137-'Current Monthly Zonal Charges'!AJ137","v":0},{"$f":"'Future Monthly Zonal Charges'!AK137-'Current Monthly Zonal Charges'!AK137","v":-0.10293844347901426},{"$f":"'Future Monthly Zonal Charges'!AL137-'Current Monthly Zonal Charges'!AL137","v":0},{"$f":"'Future Monthly Zonal Charges'!AM137-'Current Monthly Zonal Charges'!AM137","v":0},{"$f":"'Future Monthly Zonal Charges'!AN137-'Current Monthly Zonal Charges'!AN137","v":0},{"$f":"'Future Monthly Zonal Charges'!AO137-'Current Monthly Zonal Charges'!AO137","v":0},{"$f":"'Future Monthly Zonal Charges'!AP137-'Current Monthly Zonal Charges'!AP137","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ137-'Current Monthly Zonal Charges'!AQ137","v":0},{"$f":"'Future Monthly Zonal Charges'!AR137-'Current Monthly Zonal Charges'!AR137","v":0},{"$f":"'Future Monthly Zonal Charges'!AS137-'Current Monthly Zonal Charges'!AS137","v":0},{"$f":"'Future Monthly Zonal Charges'!AT137-'Current Monthly Zonal Charges'!AT137","v":0},{"$f":"'Future Monthly Zonal Charges'!AU137-'Current Monthly Zonal Charges'!AU137","v":0},{"$f":"'Future Monthly Zonal Charges'!AV137-'Current Monthly Zonal Charges'!AV137","v":0},{"$f":"'Future Monthly Zonal Charges'!AW137-'Current Monthly Zonal Charges'!AW137","v":0},{"$f":"'Future Monthly Zonal Charges'!AW137-'Current Monthly Zonal Charges'!AW137","v":0},{"$f":"'Future Monthly Zonal Charges'!AY137-'Current Monthly Zonal Charges'!AY137","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ137-'Current Monthly Zonal Charges'!AZ137","v":0},{"$f":"'Future Monthly Zonal Charges'!BA137-'Current Monthly Zonal Charges'!BA137","v":0},{"$f":"'Future Monthly Zonal Charges'!BB137-'Current Monthly Zonal Charges'!BB137","v":0},{"$f":"'Future Monthly Zonal Charges'!BC137-'Current Monthly Zonal Charges'!BC137","v":0},{"$f":"'Future Monthly Zonal Charges'!BD137-'Current Monthly Zonal Charges'!BD137","v":0}]
[{"$f":"'Upgrade Information'!B138","v":"b0153"},{"$f":"'Projected Revenue Requirements'!C138","v":"PSEG"},{"$f":"'Upgrade Information'!E138","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D138=\"\",\"\",'Upgrade Information'!D138)","v":"2007-03-18"},{"$f":"'Current Monthly Zonal Charges'!E138","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E138","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F138","v":3182.7507646276595},{"$f":"'Future Monthly Zonal Charges'!F138","v":2795.8826351950356},-386.86812943262385,null,{"$f":"'Future Monthly Zonal Charges'!H138-'Current Monthly Zonal Charges'!H138","v":0},{"$f":"'Future Monthly Zonal Charges'!I138-'Current Monthly Zonal Charges'!I138","v":0},{"$f":"'Future Monthly Zonal Charges'!J138-'Current Monthly Zonal Charges'!J138","v":0},{"$f":"'Future Monthly Zonal Charges'!K138-'Current Monthly Zonal Charges'!K138","v":0},{"$f":"'Future Monthly Zonal Charges'!L138-'Current Monthly Zonal Charges'!L138","v":0},{"$f":"'Future Monthly Zonal Charges'!M138-'Current Monthly Zonal Charges'!M138","v":0},{"$f":"'Future Monthly Zonal Charges'!N138-'Current Monthly Zonal Charges'!N138","v":0},{"$f":"'Future Monthly Zonal Charges'!O138-'Current Monthly Zonal Charges'!O138","v":0},{"$f":"'Future Monthly Zonal Charges'!P138-'Current Monthly Zonal Charges'!P138","v":0},{"$f":"'Future Monthly Zonal Charges'!Q138-'Current Monthly Zonal Charges'!Q138","v":0},{"$f":"'Future Monthly Zonal Charges'!R138-'Current Monthly Zonal Charges'!R138","v":0},{"$f":"'Future Monthly Zonal Charges'!S138-'Current Monthly Zonal Charges'!S138","v":0},{"$f":"'Future Monthly Zonal Charges'!T138-'Current Monthly Zonal Charges'!T138","v":0},{"$f":"'Future Monthly Zonal Charges'!U138-'Current Monthly Zonal Charges'!U138","v":0},{"$f":"'Future Monthly Zonal Charges'!V138-'Current Monthly Zonal Charges'!V138","v":0},{"$f":"'Future Monthly Zonal Charges'!W138-'Current Monthly Zonal Charges'!W138","v":0},{"$f":"'Future Monthly Zonal Charges'!X138-'Current Monthly Zonal Charges'!X138","v":0},{"$f":"'Future Monthly Zonal Charges'!Y138-'Current Monthly Zonal Charges'!Y138","v":0},{"$f":"'Future Monthly Zonal Charges'!Z138-'Current Monthly Zonal Charges'!Z138","v":0},{"$f":"'Future Monthly Zonal Charges'!AA138-'Current Monthly Zonal Charges'!AA138","v":0},{"$f":"'Future Monthly Zonal Charges'!AB138-'Current Monthly Zonal Charges'!AB138","v":0},{"$f":"'Future Monthly Zonal Charges'!AC138-'Current Monthly Zonal Charges'!AC138","v":0},{"$f":"'Future Monthly Zonal Charges'!AD138-'Current Monthly Zonal Charges'!AD138","v":-386.86812943262385},{"$f":"'Future Monthly Zonal Charges'!AE138-'Current Monthly Zonal Charges'!AE138","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG138-'Current Monthly Zonal Charges'!AG138","v":0},{"$f":"'Future Monthly Zonal Charges'!AH138-'Current Monthly Zonal Charges'!AH138","v":0},{"$f":"'Future Monthly Zonal Charges'!AI138-'Current Monthly Zonal Charges'!AI138","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ138-'Current Monthly Zonal Charges'!AJ138","v":0},{"$f":"'Future Monthly Zonal Charges'!AK138-'Current Monthly Zonal Charges'!AK138","v":0},{"$f":"'Future Monthly Zonal Charges'!AL138-'Current Monthly Zonal Charges'!AL138","v":0},{"$f":"'Future Monthly Zonal Charges'!AM138-'Current Monthly Zonal Charges'!AM138","v":0},{"$f":"'Future Monthly Zonal Charges'!AN138-'Current Monthly Zonal Charges'!AN138","v":0},{"$f":"'Future Monthly Zonal Charges'!AO138-'Current Monthly Zonal Charges'!AO138","v":0},{"$f":"'Future Monthly Zonal Charges'!AP138-'Current Monthly Zonal Charges'!AP138","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ138-'Current Monthly Zonal Charges'!AQ138","v":0},{"$f":"'Future Monthly Zonal Charges'!AR138-'Current Monthly Zonal Charges'!AR138","v":0},{"$f":"'Future Monthly Zonal Charges'!AS138-'Current Monthly Zonal Charges'!AS138","v":0},{"$f":"'Future Monthly Zonal Charges'!AT138-'Current Monthly Zonal Charges'!AT138","v":0},{"$f":"'Future Monthly Zonal Charges'!AU138-'Current Monthly Zonal Charges'!AU138","v":0},{"$f":"'Future Monthly Zonal Charges'!AV138-'Current Monthly Zonal Charges'!AV138","v":0},{"$f":"'Future Monthly Zonal Charges'!AW138-'Current Monthly Zonal Charges'!AW138","v":0},{"$f":"'Future Monthly Zonal Charges'!AW138-'Current Monthly Zonal Charges'!AW138","v":0},{"$f":"'Future Monthly Zonal Charges'!AY138-'Current Monthly Zonal Charges'!AY138","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ138-'Current Monthly Zonal Charges'!AZ138","v":0},{"$f":"'Future Monthly Zonal Charges'!BA138-'Current Monthly Zonal Charges'!BA138","v":0},{"$f":"'Future Monthly Zonal Charges'!BB138-'Current Monthly Zonal Charges'!BB138","v":0},{"$f":"'Future Monthly Zonal Charges'!BC138-'Current Monthly Zonal Charges'!BC138","v":-3.8126355517160149E-2},{"$f":"'Future Monthly Zonal Charges'!BD138-'Current Monthly Zonal Charges'!BD138","v":0}]
[{"$f":"'Upgrade Information'!B139","v":"b0155"},{"$f":"'Projected Revenue Requirements'!C139","v":"PSEG"},{"$f":"'Upgrade Information'!E139","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D139=\"\",\"\",'Upgrade Information'!D139)","v":"2007-02-28"},{"$f":"'Current Monthly Zonal Charges'!E139","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E139","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F139","v":3176.3029624704491},{"$f":"'Future Monthly Zonal Charges'!F139","v":2789.4348330378248},-386.8681294326243,null,{"$f":"'Future Monthly Zonal Charges'!H139-'Current Monthly Zonal Charges'!H139","v":0},{"$f":"'Future Monthly Zonal Charges'!I139-'Current Monthly Zonal Charges'!I139","v":0},{"$f":"'Future Monthly Zonal Charges'!J139-'Current Monthly Zonal Charges'!J139","v":0},{"$f":"'Future Monthly Zonal Charges'!K139-'Current Monthly Zonal Charges'!K139","v":0},{"$f":"'Future Monthly Zonal Charges'!L139-'Current Monthly Zonal Charges'!L139","v":0},{"$f":"'Future Monthly Zonal Charges'!M139-'Current Monthly Zonal Charges'!M139","v":0},{"$f":"'Future Monthly Zonal Charges'!N139-'Current Monthly Zonal Charges'!N139","v":0},{"$f":"'Future Monthly Zonal Charges'!O139-'Current Monthly Zonal Charges'!O139","v":0},{"$f":"'Future Monthly Zonal Charges'!P139-'Current Monthly Zonal Charges'!P139","v":0},{"$f":"'Future Monthly Zonal Charges'!Q139-'Current Monthly Zonal Charges'!Q139","v":0},{"$f":"'Future Monthly Zonal Charges'!R139-'Current Monthly Zonal Charges'!R139","v":0},{"$f":"'Future Monthly Zonal Charges'!S139-'Current Monthly Zonal Charges'!S139","v":0},{"$f":"'Future Monthly Zonal Charges'!T139-'Current Monthly Zonal Charges'!T139","v":0},{"$f":"'Future Monthly Zonal Charges'!U139-'Current Monthly Zonal Charges'!U139","v":0},{"$f":"'Future Monthly Zonal Charges'!V139-'Current Monthly Zonal Charges'!V139","v":0},{"$f":"'Future Monthly Zonal Charges'!W139-'Current Monthly Zonal Charges'!W139","v":0},{"$f":"'Future Monthly Zonal Charges'!X139-'Current Monthly Zonal Charges'!X139","v":0},{"$f":"'Future Monthly Zonal Charges'!Y139-'Current Monthly Zonal Charges'!Y139","v":0},{"$f":"'Future Monthly Zonal Charges'!Z139-'Current Monthly Zonal Charges'!Z139","v":0},{"$f":"'Future Monthly Zonal Charges'!AA139-'Current Monthly Zonal Charges'!AA139","v":0},{"$f":"'Future Monthly Zonal Charges'!AB139-'Current Monthly Zonal Charges'!AB139","v":0},{"$f":"'Future Monthly Zonal Charges'!AC139-'Current Monthly Zonal Charges'!AC139","v":0},{"$f":"'Future Monthly Zonal Charges'!AD139-'Current Monthly Zonal Charges'!AD139","v":-386.8681294326243},{"$f":"'Future Monthly Zonal Charges'!AE139-'Current Monthly Zonal Charges'!AE139","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG139-'Current Monthly Zonal Charges'!AG139","v":0},{"$f":"'Future Monthly Zonal Charges'!AH139-'Current Monthly Zonal Charges'!AH139","v":0},{"$f":"'Future Monthly Zonal Charges'!AI139-'Current Monthly Zonal Charges'!AI139","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ139-'Current Monthly Zonal Charges'!AJ139","v":0},{"$f":"'Future Monthly Zonal Charges'!AK139-'Current Monthly Zonal Charges'!AK139","v":0},{"$f":"'Future Monthly Zonal Charges'!AL139-'Current Monthly Zonal Charges'!AL139","v":0},{"$f":"'Future Monthly Zonal Charges'!AM139-'Current Monthly Zonal Charges'!AM139","v":0},{"$f":"'Future Monthly Zonal Charges'!AN139-'Current Monthly Zonal Charges'!AN139","v":0},{"$f":"'Future Monthly Zonal Charges'!AO139-'Current Monthly Zonal Charges'!AO139","v":0},{"$f":"'Future Monthly Zonal Charges'!AP139-'Current Monthly Zonal Charges'!AP139","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ139-'Current Monthly Zonal Charges'!AQ139","v":0},{"$f":"'Future Monthly Zonal Charges'!AR139-'Current Monthly Zonal Charges'!AR139","v":0},{"$f":"'Future Monthly Zonal Charges'!AS139-'Current Monthly Zonal Charges'!AS139","v":0},{"$f":"'Future Monthly Zonal Charges'!AT139-'Current Monthly Zonal Charges'!AT139","v":0},{"$f":"'Future Monthly Zonal Charges'!AU139-'Current Monthly Zonal Charges'!AU139","v":0},{"$f":"'Future Monthly Zonal Charges'!AV139-'Current Monthly Zonal Charges'!AV139","v":0},{"$f":"'Future Monthly Zonal Charges'!AW139-'Current Monthly Zonal Charges'!AW139","v":0},{"$f":"'Future Monthly Zonal Charges'!AW139-'Current Monthly Zonal Charges'!AW139","v":0},{"$f":"'Future Monthly Zonal Charges'!AY139-'Current Monthly Zonal Charges'!AY139","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ139-'Current Monthly Zonal Charges'!AZ139","v":0},{"$f":"'Future Monthly Zonal Charges'!BA139-'Current Monthly Zonal Charges'!BA139","v":0},{"$f":"'Future Monthly Zonal Charges'!BB139-'Current Monthly Zonal Charges'!BB139","v":0},{"$f":"'Future Monthly Zonal Charges'!BC139-'Current Monthly Zonal Charges'!BC139","v":-3.8126355517160149E-2},{"$f":"'Future Monthly Zonal Charges'!BD139-'Current Monthly Zonal Charges'!BD139","v":0}]
[{"$f":"'Upgrade Information'!B140","v":"b0157"},{"$f":"'Projected Revenue Requirements'!C140","v":"PSEG"},{"$f":"'Upgrade Information'!E140","v":2},{"$f":"IF('Upgrade Information'!D140=\"\",\"\",'Upgrade Information'!D140)","v":"2007-06-29"},{"$f":"'Current Monthly Zonal Charges'!E140","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E140","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F140","v":13482.501773049646},{"$f":"'Future Monthly Zonal Charges'!F140","v":11853.583333333334},-1628.9184397163117,null,{"$f":"'Future Monthly Zonal Charges'!H140-'Current Monthly Zonal Charges'!H140","v":0},{"$f":"'Future Monthly Zonal Charges'!I140-'Current Monthly Zonal Charges'!I140","v":0},{"$f":"'Future Monthly Zonal Charges'!J140-'Current Monthly Zonal Charges'!J140","v":0},{"$f":"'Future Monthly Zonal Charges'!K140-'Current Monthly Zonal Charges'!K140","v":0},{"$f":"'Future Monthly Zonal Charges'!L140-'Current Monthly Zonal Charges'!L140","v":0},{"$f":"'Future Monthly Zonal Charges'!M140-'Current Monthly Zonal Charges'!M140","v":0},{"$f":"'Future Monthly Zonal Charges'!N140-'Current Monthly Zonal Charges'!N140","v":0},{"$f":"'Future Monthly Zonal Charges'!O140-'Current Monthly Zonal Charges'!O140","v":0},{"$f":"'Future Monthly Zonal Charges'!P140-'Current Monthly Zonal Charges'!P140","v":0},{"$f":"'Future Monthly Zonal Charges'!Q140-'Current Monthly Zonal Charges'!Q140","v":0},{"$f":"'Future Monthly Zonal Charges'!R140-'Current Monthly Zonal Charges'!R140","v":0},{"$f":"'Future Monthly Zonal Charges'!S140-'Current Monthly Zonal Charges'!S140","v":0},{"$f":"'Future Monthly Zonal Charges'!T140-'Current Monthly Zonal Charges'!T140","v":0},{"$f":"'Future Monthly Zonal Charges'!U140-'Current Monthly Zonal Charges'!U140","v":0},{"$f":"'Future Monthly Zonal Charges'!V140-'Current Monthly Zonal Charges'!V140","v":0},{"$f":"'Future Monthly Zonal Charges'!W140-'Current Monthly Zonal Charges'!W140","v":0},{"$f":"'Future Monthly Zonal Charges'!X140-'Current Monthly Zonal Charges'!X140","v":0},{"$f":"'Future Monthly Zonal Charges'!Y140-'Current Monthly Zonal Charges'!Y140","v":0},{"$f":"'Future Monthly Zonal Charges'!Z140-'Current Monthly Zonal Charges'!Z140","v":0},{"$f":"'Future Monthly Zonal Charges'!AA140-'Current Monthly Zonal Charges'!AA140","v":0},{"$f":"'Future Monthly Zonal Charges'!AB140-'Current Monthly Zonal Charges'!AB140","v":0},{"$f":"'Future Monthly Zonal Charges'!AC140-'Current Monthly Zonal Charges'!AC140","v":0},{"$f":"'Future Monthly Zonal Charges'!AD140-'Current Monthly Zonal Charges'!AD140","v":-1628.9184397163117},{"$f":"'Future Monthly Zonal Charges'!AE140-'Current Monthly Zonal Charges'!AE140","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG140-'Current Monthly Zonal Charges'!AG140","v":0},{"$f":"'Future Monthly Zonal Charges'!AH140-'Current Monthly Zonal Charges'!AH140","v":0},{"$f":"'Future Monthly Zonal Charges'!AI140-'Current Monthly Zonal Charges'!AI140","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ140-'Current Monthly Zonal Charges'!AJ140","v":0},{"$f":"'Future Monthly Zonal Charges'!AK140-'Current Monthly Zonal Charges'!AK140","v":0},{"$f":"'Future Monthly Zonal Charges'!AL140-'Current Monthly Zonal Charges'!AL140","v":0},{"$f":"'Future Monthly Zonal Charges'!AM140-'Current Monthly Zonal Charges'!AM140","v":0},{"$f":"'Future Monthly Zonal Charges'!AN140-'Current Monthly Zonal Charges'!AN140","v":0},{"$f":"'Future Monthly Zonal Charges'!AO140-'Current Monthly Zonal Charges'!AO140","v":0},{"$f":"'Future Monthly Zonal Charges'!AP140-'Current Monthly Zonal Charges'!AP140","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ140-'Current Monthly Zonal Charges'!AQ140","v":0},{"$f":"'Future Monthly Zonal Charges'!AR140-'Current Monthly Zonal Charges'!AR140","v":0},{"$f":"'Future Monthly Zonal Charges'!AS140-'Current Monthly Zonal Charges'!AS140","v":0},{"$f":"'Future Monthly Zonal Charges'!AT140-'Current Monthly Zonal Charges'!AT140","v":0},{"$f":"'Future Monthly Zonal Charges'!AU140-'Current Monthly Zonal Charges'!AU140","v":0},{"$f":"'Future Monthly Zonal Charges'!AV140-'Current Monthly Zonal Charges'!AV140","v":0},{"$f":"'Future Monthly Zonal Charges'!AW140-'Current Monthly Zonal Charges'!AW140","v":0},{"$f":"'Future Monthly Zonal Charges'!AW140-'Current Monthly Zonal Charges'!AW140","v":0},{"$f":"'Future Monthly Zonal Charges'!AY140-'Current Monthly Zonal Charges'!AY140","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ140-'Current Monthly Zonal Charges'!AZ140","v":0},{"$f":"'Future Monthly Zonal Charges'!BA140-'Current Monthly Zonal Charges'!BA140","v":0},{"$f":"'Future Monthly Zonal Charges'!BB140-'Current Monthly Zonal Charges'!BB140","v":0},{"$f":"'Future Monthly Zonal Charges'!BC140-'Current Monthly Zonal Charges'!BC140","v":-0.16053202323014815},{"$f":"'Future Monthly Zonal Charges'!BD140-'Current Monthly Zonal Charges'!BD140","v":0}]
[{"$f":"'Upgrade Information'!B141","v":"b0158"},{"$f":"'Projected Revenue Requirements'!C141","v":"PSEG"},{"$f":"'Upgrade Information'!E141","v":4.63},{"$f":"IF('Upgrade Information'!D141=\"\",\"\",'Upgrade Information'!D141)","v":"2009-05-21"},{"$f":"'Current Monthly Zonal Charges'!E141","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E141","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F141","v":32657.52097665484},{"$f":"'Future Monthly Zonal Charges'!F141","v":28886.574788711583},-3770.9461879432565,null,{"$f":"'Future Monthly Zonal Charges'!H141-'Current Monthly Zonal Charges'!H141","v":0},{"$f":"'Future Monthly Zonal Charges'!I141-'Current Monthly Zonal Charges'!I141","v":0},{"$f":"'Future Monthly Zonal Charges'!J141-'Current Monthly Zonal Charges'!J141","v":0},{"$f":"'Future Monthly Zonal Charges'!K141-'Current Monthly Zonal Charges'!K141","v":0},{"$f":"'Future Monthly Zonal Charges'!L141-'Current Monthly Zonal Charges'!L141","v":0},{"$f":"'Future Monthly Zonal Charges'!M141-'Current Monthly Zonal Charges'!M141","v":0},{"$f":"'Future Monthly Zonal Charges'!N141-'Current Monthly Zonal Charges'!N141","v":0},{"$f":"'Future Monthly Zonal Charges'!O141-'Current Monthly Zonal Charges'!O141","v":0},{"$f":"'Future Monthly Zonal Charges'!P141-'Current Monthly Zonal Charges'!P141","v":0},{"$f":"'Future Monthly Zonal Charges'!Q141-'Current Monthly Zonal Charges'!Q141","v":0},{"$f":"'Future Monthly Zonal Charges'!R141-'Current Monthly Zonal Charges'!R141","v":0},{"$f":"'Future Monthly Zonal Charges'!S141-'Current Monthly Zonal Charges'!S141","v":0},{"$f":"'Future Monthly Zonal Charges'!T141-'Current Monthly Zonal Charges'!T141","v":0},{"$f":"'Future Monthly Zonal Charges'!U141-'Current Monthly Zonal Charges'!U141","v":0},{"$f":"'Future Monthly Zonal Charges'!V141-'Current Monthly Zonal Charges'!V141","v":0},{"$f":"'Future Monthly Zonal Charges'!W141-'Current Monthly Zonal Charges'!W141","v":0},{"$f":"'Future Monthly Zonal Charges'!X141-'Current Monthly Zonal Charges'!X141","v":0},{"$f":"'Future Monthly Zonal Charges'!Y141-'Current Monthly Zonal Charges'!Y141","v":0},{"$f":"'Future Monthly Zonal Charges'!Z141-'Current Monthly Zonal Charges'!Z141","v":0},{"$f":"'Future Monthly Zonal Charges'!AA141-'Current Monthly Zonal Charges'!AA141","v":0},{"$f":"'Future Monthly Zonal Charges'!AB141-'Current Monthly Zonal Charges'!AB141","v":0},{"$f":"'Future Monthly Zonal Charges'!AC141-'Current Monthly Zonal Charges'!AC141","v":0},{"$f":"'Future Monthly Zonal Charges'!AD141-'Current Monthly Zonal Charges'!AD141","v":-3770.9461879432565},{"$f":"'Future Monthly Zonal Charges'!AE141-'Current Monthly Zonal Charges'!AE141","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG141-'Current Monthly Zonal Charges'!AG141","v":0},{"$f":"'Future Monthly Zonal Charges'!AH141-'Current Monthly Zonal Charges'!AH141","v":0},{"$f":"'Future Monthly Zonal Charges'!AI141-'Current Monthly Zonal Charges'!AI141","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ141-'Current Monthly Zonal Charges'!AJ141","v":0},{"$f":"'Future Monthly Zonal Charges'!AK141-'Current Monthly Zonal Charges'!AK141","v":0},{"$f":"'Future Monthly Zonal Charges'!AL141-'Current Monthly Zonal Charges'!AL141","v":0},{"$f":"'Future Monthly Zonal Charges'!AM141-'Current Monthly Zonal Charges'!AM141","v":0},{"$f":"'Future Monthly Zonal Charges'!AN141-'Current Monthly Zonal Charges'!AN141","v":0},{"$f":"'Future Monthly Zonal Charges'!AO141-'Current Monthly Zonal Charges'!AO141","v":0},{"$f":"'Future Monthly Zonal Charges'!AP141-'Current Monthly Zonal Charges'!AP141","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ141-'Current Monthly Zonal Charges'!AQ141","v":0},{"$f":"'Future Monthly Zonal Charges'!AR141-'Current Monthly Zonal Charges'!AR141","v":0},{"$f":"'Future Monthly Zonal Charges'!AS141-'Current Monthly Zonal Charges'!AS141","v":0},{"$f":"'Future Monthly Zonal Charges'!AT141-'Current Monthly Zonal Charges'!AT141","v":0},{"$f":"'Future Monthly Zonal Charges'!AU141-'Current Monthly Zonal Charges'!AU141","v":0},{"$f":"'Future Monthly Zonal Charges'!AV141-'Current Monthly Zonal Charges'!AV141","v":0},{"$f":"'Future Monthly Zonal Charges'!AW141-'Current Monthly Zonal Charges'!AW141","v":0},{"$f":"'Future Monthly Zonal Charges'!AW141-'Current Monthly Zonal Charges'!AW141","v":0},{"$f":"'Future Monthly Zonal Charges'!AY141-'Current Monthly Zonal Charges'!AY141","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ141-'Current Monthly Zonal Charges'!AZ141","v":0},{"$f":"'Future Monthly Zonal Charges'!BA141-'Current Monthly Zonal Charges'!BA141","v":0},{"$f":"'Future Monthly Zonal Charges'!BB141-'Current Monthly Zonal Charges'!BB141","v":0},{"$f":"'Future Monthly Zonal Charges'!BC141-'Current Monthly Zonal Charges'!BC141","v":-0.37163163377779229},{"$f":"'Future Monthly Zonal Charges'!BD141-'Current Monthly Zonal Charges'!BD141","v":0}]
[{"$f":"'Upgrade Information'!B142","v":"b0159"},{"$f":"'Projected Revenue Requirements'!C142","v":"PSEG"},{"$f":"'Upgrade Information'!E142","v":2},{"$f":"IF('Upgrade Information'!D142=\"\",\"\",'Upgrade Information'!D142)","v":"2009-05-29"},{"$f":"'Current Monthly Zonal Charges'!E142","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E142","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F142","v":14106.920508274232},{"$f":"'Future Monthly Zonal Charges'!F142","v":12478.002068557917},-1628.9184397163153,null,{"$f":"'Future Monthly Zonal Charges'!H142-'Current Monthly Zonal Charges'!H142","v":0},{"$f":"'Future Monthly Zonal Charges'!I142-'Current Monthly Zonal Charges'!I142","v":0},{"$f":"'Future Monthly Zonal Charges'!J142-'Current Monthly Zonal Charges'!J142","v":0},{"$f":"'Future Monthly Zonal Charges'!K142-'Current Monthly Zonal Charges'!K142","v":0},{"$f":"'Future Monthly Zonal Charges'!L142-'Current Monthly Zonal Charges'!L142","v":0},{"$f":"'Future Monthly Zonal Charges'!M142-'Current Monthly Zonal Charges'!M142","v":0},{"$f":"'Future Monthly Zonal Charges'!N142-'Current Monthly Zonal Charges'!N142","v":0},{"$f":"'Future Monthly Zonal Charges'!O142-'Current Monthly Zonal Charges'!O142","v":0},{"$f":"'Future Monthly Zonal Charges'!P142-'Current Monthly Zonal Charges'!P142","v":0},{"$f":"'Future Monthly Zonal Charges'!Q142-'Current Monthly Zonal Charges'!Q142","v":0},{"$f":"'Future Monthly Zonal Charges'!R142-'Current Monthly Zonal Charges'!R142","v":0},{"$f":"'Future Monthly Zonal Charges'!S142-'Current Monthly Zonal Charges'!S142","v":0},{"$f":"'Future Monthly Zonal Charges'!T142-'Current Monthly Zonal Charges'!T142","v":0},{"$f":"'Future Monthly Zonal Charges'!U142-'Current Monthly Zonal Charges'!U142","v":0},{"$f":"'Future Monthly Zonal Charges'!V142-'Current Monthly Zonal Charges'!V142","v":0},{"$f":"'Future Monthly Zonal Charges'!W142-'Current Monthly Zonal Charges'!W142","v":0},{"$f":"'Future Monthly Zonal Charges'!X142-'Current Monthly Zonal Charges'!X142","v":0},{"$f":"'Future Monthly Zonal Charges'!Y142-'Current Monthly Zonal Charges'!Y142","v":0},{"$f":"'Future Monthly Zonal Charges'!Z142-'Current Monthly Zonal Charges'!Z142","v":0},{"$f":"'Future Monthly Zonal Charges'!AA142-'Current Monthly Zonal Charges'!AA142","v":0},{"$f":"'Future Monthly Zonal Charges'!AB142-'Current Monthly Zonal Charges'!AB142","v":0},{"$f":"'Future Monthly Zonal Charges'!AC142-'Current Monthly Zonal Charges'!AC142","v":0},{"$f":"'Future Monthly Zonal Charges'!AD142-'Current Monthly Zonal Charges'!AD142","v":-1628.9184397163153},{"$f":"'Future Monthly Zonal Charges'!AE142-'Current Monthly Zonal Charges'!AE142","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG142-'Current Monthly Zonal Charges'!AG142","v":0},{"$f":"'Future Monthly Zonal Charges'!AH142-'Current Monthly Zonal Charges'!AH142","v":0},{"$f":"'Future Monthly Zonal Charges'!AI142-'Current Monthly Zonal Charges'!AI142","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ142-'Current Monthly Zonal Charges'!AJ142","v":0},{"$f":"'Future Monthly Zonal Charges'!AK142-'Current Monthly Zonal Charges'!AK142","v":0},{"$f":"'Future Monthly Zonal Charges'!AL142-'Current Monthly Zonal Charges'!AL142","v":0},{"$f":"'Future Monthly Zonal Charges'!AM142-'Current Monthly Zonal Charges'!AM142","v":0},{"$f":"'Future Monthly Zonal Charges'!AN142-'Current Monthly Zonal Charges'!AN142","v":0},{"$f":"'Future Monthly Zonal Charges'!AO142-'Current Monthly Zonal Charges'!AO142","v":0},{"$f":"'Future Monthly Zonal Charges'!AP142-'Current Monthly Zonal Charges'!AP142","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ142-'Current Monthly Zonal Charges'!AQ142","v":0},{"$f":"'Future Monthly Zonal Charges'!AR142-'Current Monthly Zonal Charges'!AR142","v":0},{"$f":"'Future Monthly Zonal Charges'!AS142-'Current Monthly Zonal Charges'!AS142","v":0},{"$f":"'Future Monthly Zonal Charges'!AT142-'Current Monthly Zonal Charges'!AT142","v":0},{"$f":"'Future Monthly Zonal Charges'!AU142-'Current Monthly Zonal Charges'!AU142","v":0},{"$f":"'Future Monthly Zonal Charges'!AV142-'Current Monthly Zonal Charges'!AV142","v":0},{"$f":"'Future Monthly Zonal Charges'!AW142-'Current Monthly Zonal Charges'!AW142","v":0},{"$f":"'Future Monthly Zonal Charges'!AW142-'Current Monthly Zonal Charges'!AW142","v":0},{"$f":"'Future Monthly Zonal Charges'!AY142-'Current Monthly Zonal Charges'!AY142","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ142-'Current Monthly Zonal Charges'!AZ142","v":0},{"$f":"'Future Monthly Zonal Charges'!BA142-'Current Monthly Zonal Charges'!BA142","v":0},{"$f":"'Future Monthly Zonal Charges'!BB142-'Current Monthly Zonal Charges'!BB142","v":0},{"$f":"'Future Monthly Zonal Charges'!BC142-'Current Monthly Zonal Charges'!BC142","v":-0.16053202323014837},{"$f":"'Future Monthly Zonal Charges'!BD142-'Current Monthly Zonal Charges'!BD142","v":0}]
[{"$f":"'Upgrade Information'!B143","v":"b0160"},{"$f":"'Projected Revenue Requirements'!C143","v":"PSEG"},{"$f":"'Upgrade Information'!E143","v":3},{"$f":"IF('Upgrade Information'!D143=\"\",\"\",'Upgrade Information'!D143)","v":""},{"$f":"'Current Monthly Zonal Charges'!E143","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E143","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F143","v":0},{"$f":"'Future Monthly Zonal Charges'!F143","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H143-'Current Monthly Zonal Charges'!H143","v":0},{"$f":"'Future Monthly Zonal Charges'!I143-'Current Monthly Zonal Charges'!I143","v":0},{"$f":"'Future Monthly Zonal Charges'!J143-'Current Monthly Zonal Charges'!J143","v":0},{"$f":"'Future Monthly Zonal Charges'!K143-'Current Monthly Zonal Charges'!K143","v":0},{"$f":"'Future Monthly Zonal Charges'!L143-'Current Monthly Zonal Charges'!L143","v":0},{"$f":"'Future Monthly Zonal Charges'!M143-'Current Monthly Zonal Charges'!M143","v":0},{"$f":"'Future Monthly Zonal Charges'!N143-'Current Monthly Zonal Charges'!N143","v":0},{"$f":"'Future Monthly Zonal Charges'!O143-'Current Monthly Zonal Charges'!O143","v":0},{"$f":"'Future Monthly Zonal Charges'!P143-'Current Monthly Zonal Charges'!P143","v":0},{"$f":"'Future Monthly Zonal Charges'!Q143-'Current Monthly Zonal Charges'!Q143","v":0},{"$f":"'Future Monthly Zonal Charges'!R143-'Current Monthly Zonal Charges'!R143","v":0},{"$f":"'Future Monthly Zonal Charges'!S143-'Current Monthly Zonal Charges'!S143","v":0},{"$f":"'Future Monthly Zonal Charges'!T143-'Current Monthly Zonal Charges'!T143","v":0},{"$f":"'Future Monthly Zonal Charges'!U143-'Current Monthly Zonal Charges'!U143","v":0},{"$f":"'Future Monthly Zonal Charges'!V143-'Current Monthly Zonal Charges'!V143","v":0},{"$f":"'Future Monthly Zonal Charges'!W143-'Current Monthly Zonal Charges'!W143","v":0},{"$f":"'Future Monthly Zonal Charges'!X143-'Current Monthly Zonal Charges'!X143","v":0},{"$f":"'Future Monthly Zonal Charges'!Y143-'Current Monthly Zonal Charges'!Y143","v":0},{"$f":"'Future Monthly Zonal Charges'!Z143-'Current Monthly Zonal Charges'!Z143","v":0},{"$f":"'Future Monthly Zonal Charges'!AA143-'Current Monthly Zonal Charges'!AA143","v":0},{"$f":"'Future Monthly Zonal Charges'!AB143-'Current Monthly Zonal Charges'!AB143","v":0},{"$f":"'Future Monthly Zonal Charges'!AC143-'Current Monthly Zonal Charges'!AC143","v":0},{"$f":"'Future Monthly Zonal Charges'!AD143-'Current Monthly Zonal Charges'!AD143","v":0},{"$f":"'Future Monthly Zonal Charges'!AE143-'Current Monthly Zonal Charges'!AE143","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG143-'Current Monthly Zonal Charges'!AG143","v":0},{"$f":"'Future Monthly Zonal Charges'!AH143-'Current Monthly Zonal Charges'!AH143","v":0},{"$f":"'Future Monthly Zonal Charges'!AI143-'Current Monthly Zonal Charges'!AI143","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ143-'Current Monthly Zonal Charges'!AJ143","v":0},{"$f":"'Future Monthly Zonal Charges'!AK143-'Current Monthly Zonal Charges'!AK143","v":0},{"$f":"'Future Monthly Zonal Charges'!AL143-'Current Monthly Zonal Charges'!AL143","v":0},{"$f":"'Future Monthly Zonal Charges'!AM143-'Current Monthly Zonal Charges'!AM143","v":0},{"$f":"'Future Monthly Zonal Charges'!AN143-'Current Monthly Zonal Charges'!AN143","v":0},{"$f":"'Future Monthly Zonal Charges'!AO143-'Current Monthly Zonal Charges'!AO143","v":0},{"$f":"'Future Monthly Zonal Charges'!AP143-'Current Monthly Zonal Charges'!AP143","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ143-'Current Monthly Zonal Charges'!AQ143","v":0},{"$f":"'Future Monthly Zonal Charges'!AR143-'Current Monthly Zonal Charges'!AR143","v":0},{"$f":"'Future Monthly Zonal Charges'!AS143-'Current Monthly Zonal Charges'!AS143","v":0},{"$f":"'Future Monthly Zonal Charges'!AT143-'Current Monthly Zonal Charges'!AT143","v":0},{"$f":"'Future Monthly Zonal Charges'!AU143-'Current Monthly Zonal Charges'!AU143","v":0},{"$f":"'Future Monthly Zonal Charges'!AV143-'Current Monthly Zonal Charges'!AV143","v":0},{"$f":"'Future Monthly Zonal Charges'!AW143-'Current Monthly Zonal Charges'!AW143","v":0},{"$f":"'Future Monthly Zonal Charges'!AW143-'Current Monthly Zonal Charges'!AW143","v":0},{"$f":"'Future Monthly Zonal Charges'!AY143-'Current Monthly Zonal Charges'!AY143","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ143-'Current Monthly Zonal Charges'!AZ143","v":0},{"$f":"'Future Monthly Zonal Charges'!BA143-'Current Monthly Zonal Charges'!BA143","v":0},{"$f":"'Future Monthly Zonal Charges'!BB143-'Current Monthly Zonal Charges'!BB143","v":0},{"$f":"'Future Monthly Zonal Charges'!BC143-'Current Monthly Zonal Charges'!BC143","v":0},{"$f":"'Future Monthly Zonal Charges'!BD143-'Current Monthly Zonal Charges'!BD143","v":0}]
[{"$f":"'Upgrade Information'!B144","v":"b0161"},{"$f":"'Projected Revenue Requirements'!C144","v":"PSEG"},{"$f":"'Upgrade Information'!E144","v":29},{"$f":"IF('Upgrade Information'!D144=\"\",\"\",'Upgrade Information'!D144)","v":"2009-05-29"},{"$f":"'Current Monthly Zonal Charges'!E144","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E144","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F144","v":204550.34736997634},{"$f":"'Future Monthly Zonal Charges'!F144","v":180931.02999408983},-23619.317375886516,null,{"$f":"'Future Monthly Zonal Charges'!H144-'Current Monthly Zonal Charges'!H144","v":0},{"$f":"'Future Monthly Zonal Charges'!I144-'Current Monthly Zonal Charges'!I144","v":0},{"$f":"'Future Monthly Zonal Charges'!J144-'Current Monthly Zonal Charges'!J144","v":0},{"$f":"'Future Monthly Zonal Charges'!K144-'Current Monthly Zonal Charges'!K144","v":0},{"$f":"'Future Monthly Zonal Charges'!L144-'Current Monthly Zonal Charges'!L144","v":0},{"$f":"'Future Monthly Zonal Charges'!M144-'Current Monthly Zonal Charges'!M144","v":0},{"$f":"'Future Monthly Zonal Charges'!N144-'Current Monthly Zonal Charges'!N144","v":0},{"$f":"'Future Monthly Zonal Charges'!O144-'Current Monthly Zonal Charges'!O144","v":0},{"$f":"'Future Monthly Zonal Charges'!P144-'Current Monthly Zonal Charges'!P144","v":0},{"$f":"'Future Monthly Zonal Charges'!Q144-'Current Monthly Zonal Charges'!Q144","v":0},{"$f":"'Future Monthly Zonal Charges'!R144-'Current Monthly Zonal Charges'!R144","v":0},{"$f":"'Future Monthly Zonal Charges'!S144-'Current Monthly Zonal Charges'!S144","v":0},{"$f":"'Future Monthly Zonal Charges'!T144-'Current Monthly Zonal Charges'!T144","v":0},{"$f":"'Future Monthly Zonal Charges'!U144-'Current Monthly Zonal Charges'!U144","v":0},{"$f":"'Future Monthly Zonal Charges'!V144-'Current Monthly Zonal Charges'!V144","v":0},{"$f":"'Future Monthly Zonal Charges'!W144-'Current Monthly Zonal Charges'!W144","v":0},{"$f":"'Future Monthly Zonal Charges'!X144-'Current Monthly Zonal Charges'!X144","v":0},{"$f":"'Future Monthly Zonal Charges'!Y144-'Current Monthly Zonal Charges'!Y144","v":0},{"$f":"'Future Monthly Zonal Charges'!Z144-'Current Monthly Zonal Charges'!Z144","v":0},{"$f":"'Future Monthly Zonal Charges'!AA144-'Current Monthly Zonal Charges'!AA144","v":0},{"$f":"'Future Monthly Zonal Charges'!AB144-'Current Monthly Zonal Charges'!AB144","v":0},{"$f":"'Future Monthly Zonal Charges'!AC144-'Current Monthly Zonal Charges'!AC144","v":0},{"$f":"'Future Monthly Zonal Charges'!AD144-'Current Monthly Zonal Charges'!AD144","v":-23572.078741134726},{"$f":"'Future Monthly Zonal Charges'!AE144-'Current Monthly Zonal Charges'!AE144","v":-47.23863475177302},null,{"$f":"'Future Monthly Zonal Charges'!AG144-'Current Monthly Zonal Charges'!AG144","v":0},{"$f":"'Future Monthly Zonal Charges'!AH144-'Current Monthly Zonal Charges'!AH144","v":0},{"$f":"'Future Monthly Zonal Charges'!AI144-'Current Monthly Zonal Charges'!AI144","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ144-'Current Monthly Zonal Charges'!AJ144","v":0},{"$f":"'Future Monthly Zonal Charges'!AK144-'Current Monthly Zonal Charges'!AK144","v":0},{"$f":"'Future Monthly Zonal Charges'!AL144-'Current Monthly Zonal Charges'!AL144","v":0},{"$f":"'Future Monthly Zonal Charges'!AM144-'Current Monthly Zonal Charges'!AM144","v":0},{"$f":"'Future Monthly Zonal Charges'!AN144-'Current Monthly Zonal Charges'!AN144","v":0},{"$f":"'Future Monthly Zonal Charges'!AO144-'Current Monthly Zonal Charges'!AO144","v":0},{"$f":"'Future Monthly Zonal Charges'!AP144-'Current Monthly Zonal Charges'!AP144","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ144-'Current Monthly Zonal Charges'!AQ144","v":0},{"$f":"'Future Monthly Zonal Charges'!AR144-'Current Monthly Zonal Charges'!AR144","v":0},{"$f":"'Future Monthly Zonal Charges'!AS144-'Current Monthly Zonal Charges'!AS144","v":0},{"$f":"'Future Monthly Zonal Charges'!AT144-'Current Monthly Zonal Charges'!AT144","v":0},{"$f":"'Future Monthly Zonal Charges'!AU144-'Current Monthly Zonal Charges'!AU144","v":0},{"$f":"'Future Monthly Zonal Charges'!AV144-'Current Monthly Zonal Charges'!AV144","v":0},{"$f":"'Future Monthly Zonal Charges'!AW144-'Current Monthly Zonal Charges'!AW144","v":0},{"$f":"'Future Monthly Zonal Charges'!AW144-'Current Monthly Zonal Charges'!AW144","v":0},{"$f":"'Future Monthly Zonal Charges'!AY144-'Current Monthly Zonal Charges'!AY144","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ144-'Current Monthly Zonal Charges'!AZ144","v":0},{"$f":"'Future Monthly Zonal Charges'!BA144-'Current Monthly Zonal Charges'!BA144","v":0},{"$f":"'Future Monthly Zonal Charges'!BB144-'Current Monthly Zonal Charges'!BB144","v":0},{"$f":"'Future Monthly Zonal Charges'!BC144-'Current Monthly Zonal Charges'!BC144","v":-2.3230589081634712},{"$f":"'Future Monthly Zonal Charges'!BD144-'Current Monthly Zonal Charges'!BD144","v":-0.11595148441770509}]
[{"$f":"'Upgrade Information'!B145","v":"b0162"},{"$f":"'Projected Revenue Requirements'!C145","v":"PSEG"},{"$f":"'Upgrade Information'!E145","v":1},{"$f":"IF('Upgrade Information'!D145=\"\",\"\",'Upgrade Information'!D145)","v":"2008-12-01"},{"$f":"'Current Monthly Zonal Charges'!E145","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E145","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F145","v":6972.0143321512996},{"$f":"'Future Monthly Zonal Charges'!F145","v":6157.5551122931438},-814.45921985815585,null,{"$f":"'Future Monthly Zonal Charges'!H145-'Current Monthly Zonal Charges'!H145","v":0},{"$f":"'Future Monthly Zonal Charges'!I145-'Current Monthly Zonal Charges'!I145","v":0},{"$f":"'Future Monthly Zonal Charges'!J145-'Current Monthly Zonal Charges'!J145","v":0},{"$f":"'Future Monthly Zonal Charges'!K145-'Current Monthly Zonal Charges'!K145","v":0},{"$f":"'Future Monthly Zonal Charges'!L145-'Current Monthly Zonal Charges'!L145","v":0},{"$f":"'Future Monthly Zonal Charges'!M145-'Current Monthly Zonal Charges'!M145","v":0},{"$f":"'Future Monthly Zonal Charges'!N145-'Current Monthly Zonal Charges'!N145","v":0},{"$f":"'Future Monthly Zonal Charges'!O145-'Current Monthly Zonal Charges'!O145","v":0},{"$f":"'Future Monthly Zonal Charges'!P145-'Current Monthly Zonal Charges'!P145","v":0},{"$f":"'Future Monthly Zonal Charges'!Q145-'Current Monthly Zonal Charges'!Q145","v":0},{"$f":"'Future Monthly Zonal Charges'!R145-'Current Monthly Zonal Charges'!R145","v":0},{"$f":"'Future Monthly Zonal Charges'!S145-'Current Monthly Zonal Charges'!S145","v":0},{"$f":"'Future Monthly Zonal Charges'!T145-'Current Monthly Zonal Charges'!T145","v":0},{"$f":"'Future Monthly Zonal Charges'!U145-'Current Monthly Zonal Charges'!U145","v":0},{"$f":"'Future Monthly Zonal Charges'!V145-'Current Monthly Zonal Charges'!V145","v":0},{"$f":"'Future Monthly Zonal Charges'!W145-'Current Monthly Zonal Charges'!W145","v":0},{"$f":"'Future Monthly Zonal Charges'!X145-'Current Monthly Zonal Charges'!X145","v":0},{"$f":"'Future Monthly Zonal Charges'!Y145-'Current Monthly Zonal Charges'!Y145","v":0},{"$f":"'Future Monthly Zonal Charges'!Z145-'Current Monthly Zonal Charges'!Z145","v":0},{"$f":"'Future Monthly Zonal Charges'!AA145-'Current Monthly Zonal Charges'!AA145","v":0},{"$f":"'Future Monthly Zonal Charges'!AB145-'Current Monthly Zonal Charges'!AB145","v":0},{"$f":"'Future Monthly Zonal Charges'!AC145-'Current Monthly Zonal Charges'!AC145","v":0},{"$f":"'Future Monthly Zonal Charges'!AD145-'Current Monthly Zonal Charges'!AD145","v":-814.45921985815585},{"$f":"'Future Monthly Zonal Charges'!AE145-'Current Monthly Zonal Charges'!AE145","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG145-'Current Monthly Zonal Charges'!AG145","v":0},{"$f":"'Future Monthly Zonal Charges'!AH145-'Current Monthly Zonal Charges'!AH145","v":0},{"$f":"'Future Monthly Zonal Charges'!AI145-'Current Monthly Zonal Charges'!AI145","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ145-'Current Monthly Zonal Charges'!AJ145","v":0},{"$f":"'Future Monthly Zonal Charges'!AK145-'Current Monthly Zonal Charges'!AK145","v":0},{"$f":"'Future Monthly Zonal Charges'!AL145-'Current Monthly Zonal Charges'!AL145","v":0},{"$f":"'Future Monthly Zonal Charges'!AM145-'Current Monthly Zonal Charges'!AM145","v":0},{"$f":"'Future Monthly Zonal Charges'!AN145-'Current Monthly Zonal Charges'!AN145","v":0},{"$f":"'Future Monthly Zonal Charges'!AO145-'Current Monthly Zonal Charges'!AO145","v":0},{"$f":"'Future Monthly Zonal Charges'!AP145-'Current Monthly Zonal Charges'!AP145","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ145-'Current Monthly Zonal Charges'!AQ145","v":0},{"$f":"'Future Monthly Zonal Charges'!AR145-'Current Monthly Zonal Charges'!AR145","v":0},{"$f":"'Future Monthly Zonal Charges'!AS145-'Current Monthly Zonal Charges'!AS145","v":0},{"$f":"'Future Monthly Zonal Charges'!AT145-'Current Monthly Zonal Charges'!AT145","v":0},{"$f":"'Future Monthly Zonal Charges'!AU145-'Current Monthly Zonal Charges'!AU145","v":0},{"$f":"'Future Monthly Zonal Charges'!AV145-'Current Monthly Zonal Charges'!AV145","v":0},{"$f":"'Future Monthly Zonal Charges'!AW145-'Current Monthly Zonal Charges'!AW145","v":0},{"$f":"'Future Monthly Zonal Charges'!AW145-'Current Monthly Zonal Charges'!AW145","v":0},{"$f":"'Future Monthly Zonal Charges'!AY145-'Current Monthly Zonal Charges'!AY145","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ145-'Current Monthly Zonal Charges'!AZ145","v":0},{"$f":"'Future Monthly Zonal Charges'!BA145-'Current Monthly Zonal Charges'!BA145","v":0},{"$f":"'Future Monthly Zonal Charges'!BB145-'Current Monthly Zonal Charges'!BB145","v":0},{"$f":"'Future Monthly Zonal Charges'!BC145-'Current Monthly Zonal Charges'!BC145","v":-8.0266011615073962E-2},{"$f":"'Future Monthly Zonal Charges'!BD145-'Current Monthly Zonal Charges'!BD145","v":0}]
[{"$f":"'Upgrade Information'!B146","v":"b0163"},{"$f":"'Projected Revenue Requirements'!C146","v":"PSEG"},{"$f":"'Upgrade Information'!E146","v":1},{"$f":"IF('Upgrade Information'!D146=\"\",\"\",'Upgrade Information'!D146)","v":"2009-04-22"},{"$f":"'Current Monthly Zonal Charges'!E146","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E146","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F146","v":7039.8859338061457},{"$f":"'Future Monthly Zonal Charges'!F146","v":6225.4267139479898},-814.45921985815585,null,{"$f":"'Future Monthly Zonal Charges'!H146-'Current Monthly Zonal Charges'!H146","v":0},{"$f":"'Future Monthly Zonal Charges'!I146-'Current Monthly Zonal Charges'!I146","v":0},{"$f":"'Future Monthly Zonal Charges'!J146-'Current Monthly Zonal Charges'!J146","v":0},{"$f":"'Future Monthly Zonal Charges'!K146-'Current Monthly Zonal Charges'!K146","v":0},{"$f":"'Future Monthly Zonal Charges'!L146-'Current Monthly Zonal Charges'!L146","v":0},{"$f":"'Future Monthly Zonal Charges'!M146-'Current Monthly Zonal Charges'!M146","v":0},{"$f":"'Future Monthly Zonal Charges'!N146-'Current Monthly Zonal Charges'!N146","v":0},{"$f":"'Future Monthly Zonal Charges'!O146-'Current Monthly Zonal Charges'!O146","v":0},{"$f":"'Future Monthly Zonal Charges'!P146-'Current Monthly Zonal Charges'!P146","v":0},{"$f":"'Future Monthly Zonal Charges'!Q146-'Current Monthly Zonal Charges'!Q146","v":0},{"$f":"'Future Monthly Zonal Charges'!R146-'Current Monthly Zonal Charges'!R146","v":0},{"$f":"'Future Monthly Zonal Charges'!S146-'Current Monthly Zonal Charges'!S146","v":0},{"$f":"'Future Monthly Zonal Charges'!T146-'Current Monthly Zonal Charges'!T146","v":0},{"$f":"'Future Monthly Zonal Charges'!U146-'Current Monthly Zonal Charges'!U146","v":0},{"$f":"'Future Monthly Zonal Charges'!V146-'Current Monthly Zonal Charges'!V146","v":0},{"$f":"'Future Monthly Zonal Charges'!W146-'Current Monthly Zonal Charges'!W146","v":0},{"$f":"'Future Monthly Zonal Charges'!X146-'Current Monthly Zonal Charges'!X146","v":0},{"$f":"'Future Monthly Zonal Charges'!Y146-'Current Monthly Zonal Charges'!Y146","v":0},{"$f":"'Future Monthly Zonal Charges'!Z146-'Current Monthly Zonal Charges'!Z146","v":0},{"$f":"'Future Monthly Zonal Charges'!AA146-'Current Monthly Zonal Charges'!AA146","v":0},{"$f":"'Future Monthly Zonal Charges'!AB146-'Current Monthly Zonal Charges'!AB146","v":0},{"$f":"'Future Monthly Zonal Charges'!AC146-'Current Monthly Zonal Charges'!AC146","v":0},{"$f":"'Future Monthly Zonal Charges'!AD146-'Current Monthly Zonal Charges'!AD146","v":-814.45921985815585},{"$f":"'Future Monthly Zonal Charges'!AE146-'Current Monthly Zonal Charges'!AE146","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG146-'Current Monthly Zonal Charges'!AG146","v":0},{"$f":"'Future Monthly Zonal Charges'!AH146-'Current Monthly Zonal Charges'!AH146","v":0},{"$f":"'Future Monthly Zonal Charges'!AI146-'Current Monthly Zonal Charges'!AI146","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ146-'Current Monthly Zonal Charges'!AJ146","v":0},{"$f":"'Future Monthly Zonal Charges'!AK146-'Current Monthly Zonal Charges'!AK146","v":0},{"$f":"'Future Monthly Zonal Charges'!AL146-'Current Monthly Zonal Charges'!AL146","v":0},{"$f":"'Future Monthly Zonal Charges'!AM146-'Current Monthly Zonal Charges'!AM146","v":0},{"$f":"'Future Monthly Zonal Charges'!AN146-'Current Monthly Zonal Charges'!AN146","v":0},{"$f":"'Future Monthly Zonal Charges'!AO146-'Current Monthly Zonal Charges'!AO146","v":0},{"$f":"'Future Monthly Zonal Charges'!AP146-'Current Monthly Zonal Charges'!AP146","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ146-'Current Monthly Zonal Charges'!AQ146","v":0},{"$f":"'Future Monthly Zonal Charges'!AR146-'Current Monthly Zonal Charges'!AR146","v":0},{"$f":"'Future Monthly Zonal Charges'!AS146-'Current Monthly Zonal Charges'!AS146","v":0},{"$f":"'Future Monthly Zonal Charges'!AT146-'Current Monthly Zonal Charges'!AT146","v":0},{"$f":"'Future Monthly Zonal Charges'!AU146-'Current Monthly Zonal Charges'!AU146","v":0},{"$f":"'Future Monthly Zonal Charges'!AV146-'Current Monthly Zonal Charges'!AV146","v":0},{"$f":"'Future Monthly Zonal Charges'!AW146-'Current Monthly Zonal Charges'!AW146","v":0},{"$f":"'Future Monthly Zonal Charges'!AW146-'Current Monthly Zonal Charges'!AW146","v":0},{"$f":"'Future Monthly Zonal Charges'!AY146-'Current Monthly Zonal Charges'!AY146","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ146-'Current Monthly Zonal Charges'!AZ146","v":0},{"$f":"'Future Monthly Zonal Charges'!BA146-'Current Monthly Zonal Charges'!BA146","v":0},{"$f":"'Future Monthly Zonal Charges'!BB146-'Current Monthly Zonal Charges'!BB146","v":0},{"$f":"'Future Monthly Zonal Charges'!BC146-'Current Monthly Zonal Charges'!BC146","v":-8.0266011615073962E-2},{"$f":"'Future Monthly Zonal Charges'!BD146-'Current Monthly Zonal Charges'!BD146","v":0}]
[{"$f":"'Upgrade Information'!B147","v":"b0164"},{"$f":"'Projected Revenue Requirements'!C147","v":"ComEd"},{"$f":"'Upgrade Information'!E147","v":2},{"$f":"IF('Upgrade Information'!D147=\"\",\"\",'Upgrade Information'!D147)","v":"2006-05-13"},{"$f":"'Current Monthly Zonal Charges'!E147","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E147","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F147","v":17859.766548431897},{"$f":"'Future Monthly Zonal Charges'!F147","v":15050.834089799975},-2808.9324586319217,null,{"$f":"'Future Monthly Zonal Charges'!H147-'Current Monthly Zonal Charges'!H147","v":0},{"$f":"'Future Monthly Zonal Charges'!I147-'Current Monthly Zonal Charges'!I147","v":0},{"$f":"'Future Monthly Zonal Charges'!J147-'Current Monthly Zonal Charges'!J147","v":0},{"$f":"'Future Monthly Zonal Charges'!K147-'Current Monthly Zonal Charges'!K147","v":0},{"$f":"'Future Monthly Zonal Charges'!L147-'Current Monthly Zonal Charges'!L147","v":0},{"$f":"'Future Monthly Zonal Charges'!M147-'Current Monthly Zonal Charges'!M147","v":-2808.9324586319217},{"$f":"'Future Monthly Zonal Charges'!N147-'Current Monthly Zonal Charges'!N147","v":0},{"$f":"'Future Monthly Zonal Charges'!O147-'Current Monthly Zonal Charges'!O147","v":0},{"$f":"'Future Monthly Zonal Charges'!P147-'Current Monthly Zonal Charges'!P147","v":0},{"$f":"'Future Monthly Zonal Charges'!Q147-'Current Monthly Zonal Charges'!Q147","v":0},{"$f":"'Future Monthly Zonal Charges'!R147-'Current Monthly Zonal Charges'!R147","v":0},{"$f":"'Future Monthly Zonal Charges'!S147-'Current Monthly Zonal Charges'!S147","v":0},{"$f":"'Future Monthly Zonal Charges'!T147-'Current Monthly Zonal Charges'!T147","v":0},{"$f":"'Future Monthly Zonal Charges'!U147-'Current Monthly Zonal Charges'!U147","v":0},{"$f":"'Future Monthly Zonal Charges'!V147-'Current Monthly Zonal Charges'!V147","v":0},{"$f":"'Future Monthly Zonal Charges'!W147-'Current Monthly Zonal Charges'!W147","v":0},{"$f":"'Future Monthly Zonal Charges'!X147-'Current Monthly Zonal Charges'!X147","v":0},{"$f":"'Future Monthly Zonal Charges'!Y147-'Current Monthly Zonal Charges'!Y147","v":0},{"$f":"'Future Monthly Zonal Charges'!Z147-'Current Monthly Zonal Charges'!Z147","v":0},{"$f":"'Future Monthly Zonal Charges'!AA147-'Current Monthly Zonal Charges'!AA147","v":0},{"$f":"'Future Monthly Zonal Charges'!AB147-'Current Monthly Zonal Charges'!AB147","v":0},{"$f":"'Future Monthly Zonal Charges'!AC147-'Current Monthly Zonal Charges'!AC147","v":0},{"$f":"'Future Monthly Zonal Charges'!AD147-'Current Monthly Zonal Charges'!AD147","v":0},{"$f":"'Future Monthly Zonal Charges'!AE147-'Current Monthly Zonal Charges'!AE147","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG147-'Current Monthly Zonal Charges'!AG147","v":0},{"$f":"'Future Monthly Zonal Charges'!AH147-'Current Monthly Zonal Charges'!AH147","v":0},{"$f":"'Future Monthly Zonal Charges'!AI147-'Current Monthly Zonal Charges'!AI147","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ147-'Current Monthly Zonal Charges'!AJ147","v":0},{"$f":"'Future Monthly Zonal Charges'!AK147-'Current Monthly Zonal Charges'!AK147","v":0},{"$f":"'Future Monthly Zonal Charges'!AL147-'Current Monthly Zonal Charges'!AL147","v":-0.13210858931686231},{"$f":"'Future Monthly Zonal Charges'!AM147-'Current Monthly Zonal Charges'!AM147","v":0},{"$f":"'Future Monthly Zonal Charges'!AN147-'Current Monthly Zonal Charges'!AN147","v":0},{"$f":"'Future Monthly Zonal Charges'!AO147-'Current Monthly Zonal Charges'!AO147","v":0},{"$f":"'Future Monthly Zonal Charges'!AP147-'Current Monthly Zonal Charges'!AP147","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ147-'Current Monthly Zonal Charges'!AQ147","v":0},{"$f":"'Future Monthly Zonal Charges'!AR147-'Current Monthly Zonal Charges'!AR147","v":0},{"$f":"'Future Monthly Zonal Charges'!AS147-'Current Monthly Zonal Charges'!AS147","v":0},{"$f":"'Future Monthly Zonal Charges'!AT147-'Current Monthly Zonal Charges'!AT147","v":0},{"$f":"'Future Monthly Zonal Charges'!AU147-'Current Monthly Zonal Charges'!AU147","v":0},{"$f":"'Future Monthly Zonal Charges'!AV147-'Current Monthly Zonal Charges'!AV147","v":0},{"$f":"'Future Monthly Zonal Charges'!AW147-'Current Monthly Zonal Charges'!AW147","v":0},{"$f":"'Future Monthly Zonal Charges'!AW147-'Current Monthly Zonal Charges'!AW147","v":0},{"$f":"'Future Monthly Zonal Charges'!AY147-'Current Monthly Zonal Charges'!AY147","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ147-'Current Monthly Zonal Charges'!AZ147","v":0},{"$f":"'Future Monthly Zonal Charges'!BA147-'Current Monthly Zonal Charges'!BA147","v":0},{"$f":"'Future Monthly Zonal Charges'!BB147-'Current Monthly Zonal Charges'!BB147","v":0},{"$f":"'Future Monthly Zonal Charges'!BC147-'Current Monthly Zonal Charges'!BC147","v":0},{"$f":"'Future Monthly Zonal Charges'!BD147-'Current Monthly Zonal Charges'!BD147","v":0}]
[{"$f":"'Upgrade Information'!B148","v":"b0167"},{"$f":"'Projected Revenue Requirements'!C148","v":"PEPCO"},{"$f":"'Upgrade Information'!E148","v":0.2},{"$f":"IF('Upgrade Information'!D148=\"\",\"\",'Upgrade Information'!D148)","v":"2005-10-14"},{"$f":"'Current Monthly Zonal Charges'!E148","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E148","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F148","v":1520.6218282625612},{"$f":"'Future Monthly Zonal Charges'!F148","v":1210.394693983724},-310.22713427883718,null,{"$f":"'Future Monthly Zonal Charges'!H148-'Current Monthly Zonal Charges'!H148","v":0},{"$f":"'Future Monthly Zonal Charges'!I148-'Current Monthly Zonal Charges'!I148","v":0},{"$f":"'Future Monthly Zonal Charges'!J148-'Current Monthly Zonal Charges'!J148","v":0},{"$f":"'Future Monthly Zonal Charges'!K148-'Current Monthly Zonal Charges'!K148","v":0},{"$f":"'Future Monthly Zonal Charges'!L148-'Current Monthly Zonal Charges'!L148","v":0},{"$f":"'Future Monthly Zonal Charges'!M148-'Current Monthly Zonal Charges'!M148","v":0},{"$f":"'Future Monthly Zonal Charges'!N148-'Current Monthly Zonal Charges'!N148","v":0},{"$f":"'Future Monthly Zonal Charges'!O148-'Current Monthly Zonal Charges'!O148","v":0},{"$f":"'Future Monthly Zonal Charges'!P148-'Current Monthly Zonal Charges'!P148","v":0},{"$f":"'Future Monthly Zonal Charges'!Q148-'Current Monthly Zonal Charges'!Q148","v":0},{"$f":"'Future Monthly Zonal Charges'!R148-'Current Monthly Zonal Charges'!R148","v":0},{"$f":"'Future Monthly Zonal Charges'!S148-'Current Monthly Zonal Charges'!S148","v":0},{"$f":"'Future Monthly Zonal Charges'!T148-'Current Monthly Zonal Charges'!T148","v":0},{"$f":"'Future Monthly Zonal Charges'!U148-'Current Monthly Zonal Charges'!U148","v":0},{"$f":"'Future Monthly Zonal Charges'!V148-'Current Monthly Zonal Charges'!V148","v":0},{"$f":"'Future Monthly Zonal Charges'!W148-'Current Monthly Zonal Charges'!W148","v":0},{"$f":"'Future Monthly Zonal Charges'!X148-'Current Monthly Zonal Charges'!X148","v":0},{"$f":"'Future Monthly Zonal Charges'!Y148-'Current Monthly Zonal Charges'!Y148","v":0},{"$f":"'Future Monthly Zonal Charges'!Z148-'Current Monthly Zonal Charges'!Z148","v":0},{"$f":"'Future Monthly Zonal Charges'!AA148-'Current Monthly Zonal Charges'!AA148","v":0},{"$f":"'Future Monthly Zonal Charges'!AB148-'Current Monthly Zonal Charges'!AB148","v":-310.22713427883718},{"$f":"'Future Monthly Zonal Charges'!AC148-'Current Monthly Zonal Charges'!AC148","v":0},{"$f":"'Future Monthly Zonal Charges'!AD148-'Current Monthly Zonal Charges'!AD148","v":0},{"$f":"'Future Monthly Zonal Charges'!AE148-'Current Monthly Zonal Charges'!AE148","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG148-'Current Monthly Zonal Charges'!AG148","v":0},{"$f":"'Future Monthly Zonal Charges'!AH148-'Current Monthly Zonal Charges'!AH148","v":0},{"$f":"'Future Monthly Zonal Charges'!AI148-'Current Monthly Zonal Charges'!AI148","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ148-'Current Monthly Zonal Charges'!AJ148","v":0},{"$f":"'Future Monthly Zonal Charges'!AK148-'Current Monthly Zonal Charges'!AK148","v":0},{"$f":"'Future Monthly Zonal Charges'!AL148-'Current Monthly Zonal Charges'!AL148","v":0},{"$f":"'Future Monthly Zonal Charges'!AM148-'Current Monthly Zonal Charges'!AM148","v":0},{"$f":"'Future Monthly Zonal Charges'!AN148-'Current Monthly Zonal Charges'!AN148","v":0},{"$f":"'Future Monthly Zonal Charges'!AO148-'Current Monthly Zonal Charges'!AO148","v":0},{"$f":"'Future Monthly Zonal Charges'!AP148-'Current Monthly Zonal Charges'!AP148","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ148-'Current Monthly Zonal Charges'!AQ148","v":0},{"$f":"'Future Monthly Zonal Charges'!AR148-'Current Monthly Zonal Charges'!AR148","v":0},{"$f":"'Future Monthly Zonal Charges'!AS148-'Current Monthly Zonal Charges'!AS148","v":0},{"$f":"'Future Monthly Zonal Charges'!AT148-'Current Monthly Zonal Charges'!AT148","v":0},{"$f":"'Future Monthly Zonal Charges'!AU148-'Current Monthly Zonal Charges'!AU148","v":0},{"$f":"'Future Monthly Zonal Charges'!AV148-'Current Monthly Zonal Charges'!AV148","v":0},{"$f":"'Future Monthly Zonal Charges'!AW148-'Current Monthly Zonal Charges'!AW148","v":0},{"$f":"'Future Monthly Zonal Charges'!AW148-'Current Monthly Zonal Charges'!AW148","v":0},{"$f":"'Future Monthly Zonal Charges'!AY148-'Current Monthly Zonal Charges'!AY148","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ148-'Current Monthly Zonal Charges'!AZ148","v":0},{"$f":"'Future Monthly Zonal Charges'!BA148-'Current Monthly Zonal Charges'!BA148","v":-5.3177540244581073E-2},{"$f":"'Future Monthly Zonal Charges'!BB148-'Current Monthly Zonal Charges'!BB148","v":0},{"$f":"'Future Monthly Zonal Charges'!BC148-'Current Monthly Zonal Charges'!BC148","v":0},{"$f":"'Future Monthly Zonal Charges'!BD148-'Current Monthly Zonal Charges'!BD148","v":0}]
[{"$f":"'Upgrade Information'!B149","v":"b0168"},{"$f":"'Projected Revenue Requirements'!C149","v":"PEPCO"},{"$f":"'Upgrade Information'!E149","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D149=\"\",\"\",'Upgrade Information'!D149)","v":"2006-12-19"},{"$f":"'Current Monthly Zonal Charges'!E149","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E149","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F149","v":1688.5886491699468},{"$f":"'Future Monthly Zonal Charges'!F149","v":1359.7478868343799},-328.84076233556698,null,{"$f":"'Future Monthly Zonal Charges'!H149-'Current Monthly Zonal Charges'!H149","v":0},{"$f":"'Future Monthly Zonal Charges'!I149-'Current Monthly Zonal Charges'!I149","v":0},{"$f":"'Future Monthly Zonal Charges'!J149-'Current Monthly Zonal Charges'!J149","v":0},{"$f":"'Future Monthly Zonal Charges'!K149-'Current Monthly Zonal Charges'!K149","v":0},{"$f":"'Future Monthly Zonal Charges'!L149-'Current Monthly Zonal Charges'!L149","v":0},{"$f":"'Future Monthly Zonal Charges'!M149-'Current Monthly Zonal Charges'!M149","v":0},{"$f":"'Future Monthly Zonal Charges'!N149-'Current Monthly Zonal Charges'!N149","v":0},{"$f":"'Future Monthly Zonal Charges'!O149-'Current Monthly Zonal Charges'!O149","v":0},{"$f":"'Future Monthly Zonal Charges'!P149-'Current Monthly Zonal Charges'!P149","v":0},{"$f":"'Future Monthly Zonal Charges'!Q149-'Current Monthly Zonal Charges'!Q149","v":0},{"$f":"'Future Monthly Zonal Charges'!R149-'Current Monthly Zonal Charges'!R149","v":0},{"$f":"'Future Monthly Zonal Charges'!S149-'Current Monthly Zonal Charges'!S149","v":0},{"$f":"'Future Monthly Zonal Charges'!T149-'Current Monthly Zonal Charges'!T149","v":0},{"$f":"'Future Monthly Zonal Charges'!U149-'Current Monthly Zonal Charges'!U149","v":0},{"$f":"'Future Monthly Zonal Charges'!V149-'Current Monthly Zonal Charges'!V149","v":0},{"$f":"'Future Monthly Zonal Charges'!W149-'Current Monthly Zonal Charges'!W149","v":0},{"$f":"'Future Monthly Zonal Charges'!X149-'Current Monthly Zonal Charges'!X149","v":0},{"$f":"'Future Monthly Zonal Charges'!Y149-'Current Monthly Zonal Charges'!Y149","v":0},{"$f":"'Future Monthly Zonal Charges'!Z149-'Current Monthly Zonal Charges'!Z149","v":0},{"$f":"'Future Monthly Zonal Charges'!AA149-'Current Monthly Zonal Charges'!AA149","v":0},{"$f":"'Future Monthly Zonal Charges'!AB149-'Current Monthly Zonal Charges'!AB149","v":-328.84076233556698},{"$f":"'Future Monthly Zonal Charges'!AC149-'Current Monthly Zonal Charges'!AC149","v":0},{"$f":"'Future Monthly Zonal Charges'!AD149-'Current Monthly Zonal Charges'!AD149","v":0},{"$f":"'Future Monthly Zonal Charges'!AE149-'Current Monthly Zonal Charges'!AE149","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG149-'Current Monthly Zonal Charges'!AG149","v":0},{"$f":"'Future Monthly Zonal Charges'!AH149-'Current Monthly Zonal Charges'!AH149","v":0},{"$f":"'Future Monthly Zonal Charges'!AI149-'Current Monthly Zonal Charges'!AI149","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ149-'Current Monthly Zonal Charges'!AJ149","v":0},{"$f":"'Future Monthly Zonal Charges'!AK149-'Current Monthly Zonal Charges'!AK149","v":0},{"$f":"'Future Monthly Zonal Charges'!AL149-'Current Monthly Zonal Charges'!AL149","v":0},{"$f":"'Future Monthly Zonal Charges'!AM149-'Current Monthly Zonal Charges'!AM149","v":0},{"$f":"'Future Monthly Zonal Charges'!AN149-'Current Monthly Zonal Charges'!AN149","v":0},{"$f":"'Future Monthly Zonal Charges'!AO149-'Current Monthly Zonal Charges'!AO149","v":0},{"$f":"'Future Monthly Zonal Charges'!AP149-'Current Monthly Zonal Charges'!AP149","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ149-'Current Monthly Zonal Charges'!AQ149","v":0},{"$f":"'Future Monthly Zonal Charges'!AR149-'Current Monthly Zonal Charges'!AR149","v":0},{"$f":"'Future Monthly Zonal Charges'!AS149-'Current Monthly Zonal Charges'!AS149","v":0},{"$f":"'Future Monthly Zonal Charges'!AT149-'Current Monthly Zonal Charges'!AT149","v":0},{"$f":"'Future Monthly Zonal Charges'!AU149-'Current Monthly Zonal Charges'!AU149","v":0},{"$f":"'Future Monthly Zonal Charges'!AV149-'Current Monthly Zonal Charges'!AV149","v":0},{"$f":"'Future Monthly Zonal Charges'!AW149-'Current Monthly Zonal Charges'!AW149","v":0},{"$f":"'Future Monthly Zonal Charges'!AW149-'Current Monthly Zonal Charges'!AW149","v":0},{"$f":"'Future Monthly Zonal Charges'!AY149-'Current Monthly Zonal Charges'!AY149","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ149-'Current Monthly Zonal Charges'!AZ149","v":0},{"$f":"'Future Monthly Zonal Charges'!BA149-'Current Monthly Zonal Charges'!BA149","v":-5.6368192659255911E-2},{"$f":"'Future Monthly Zonal Charges'!BB149-'Current Monthly Zonal Charges'!BB149","v":0},{"$f":"'Future Monthly Zonal Charges'!BC149-'Current Monthly Zonal Charges'!BC149","v":0},{"$f":"'Future Monthly Zonal Charges'!BD149-'Current Monthly Zonal Charges'!BD149","v":0}]
[{"$f":"'Upgrade Information'!B150","v":"b0169"},{"$f":"'Projected Revenue Requirements'!C150","v":"PSEG"},{"$f":"'Upgrade Information'!E150","v":17},{"$f":"IF('Upgrade Information'!D150=\"\",\"\",'Upgrade Information'!D150)","v":"2009-05-20"},{"$f":"'Current Monthly Zonal Charges'!E150","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E150","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F150","v":119908.82432033097},{"$f":"'Future Monthly Zonal Charges'!F150","v":106063.01758274231},-13845.80673758866,null,{"$f":"'Future Monthly Zonal Charges'!H150-'Current Monthly Zonal Charges'!H150","v":-238.14787588652484},{"$f":"'Future Monthly Zonal Charges'!I150-'Current Monthly Zonal Charges'!I150","v":0},{"$f":"'Future Monthly Zonal Charges'!J150-'Current Monthly Zonal Charges'!J150","v":0},{"$f":"'Future Monthly Zonal Charges'!K150-'Current Monthly Zonal Charges'!K150","v":0},{"$f":"'Future Monthly Zonal Charges'!L150-'Current Monthly Zonal Charges'!L150","v":0},{"$f":"'Future Monthly Zonal Charges'!M150-'Current Monthly Zonal Charges'!M150","v":0},{"$f":"'Future Monthly Zonal Charges'!N150-'Current Monthly Zonal Charges'!N150","v":0},{"$f":"'Future Monthly Zonal Charges'!O150-'Current Monthly Zonal Charges'!O150","v":0},{"$f":"'Future Monthly Zonal Charges'!P150-'Current Monthly Zonal Charges'!P150","v":0},{"$f":"'Future Monthly Zonal Charges'!Q150-'Current Monthly Zonal Charges'!Q150","v":0},{"$f":"'Future Monthly Zonal Charges'!R150-'Current Monthly Zonal Charges'!R150","v":0},{"$f":"'Future Monthly Zonal Charges'!S150-'Current Monthly Zonal Charges'!S150","v":-294.9156835106387},{"$f":"'Future Monthly Zonal Charges'!T150-'Current Monthly Zonal Charges'!T150","v":0},{"$f":"'Future Monthly Zonal Charges'!U150-'Current Monthly Zonal Charges'!U150","v":0},{"$f":"'Future Monthly Zonal Charges'!V150-'Current Monthly Zonal Charges'!V150","v":-3591.6022677304973},{"$f":"'Future Monthly Zonal Charges'!W150-'Current Monthly Zonal Charges'!W150","v":0},{"$f":"'Future Monthly Zonal Charges'!X150-'Current Monthly Zonal Charges'!X150","v":-1470.4246755319164},{"$f":"'Future Monthly Zonal Charges'!Y150-'Current Monthly Zonal Charges'!Y150","v":0},{"$f":"'Future Monthly Zonal Charges'!Z150-'Current Monthly Zonal Charges'!Z150","v":0},{"$f":"'Future Monthly Zonal Charges'!AA150-'Current Monthly Zonal Charges'!AA150","v":0},{"$f":"'Future Monthly Zonal Charges'!AB150-'Current Monthly Zonal Charges'!AB150","v":0},{"$f":"'Future Monthly Zonal Charges'!AC150-'Current Monthly Zonal Charges'!AC150","v":0},{"$f":"'Future Monthly Zonal Charges'!AD150-'Current Monthly Zonal Charges'!AD150","v":-8250.7162349290811},{"$f":"'Future Monthly Zonal Charges'!AE150-'Current Monthly Zonal Charges'!AE150","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG150-'Current Monthly Zonal Charges'!AG150","v":-9.1104772718639926E-2},{"$f":"'Future Monthly Zonal Charges'!AH150-'Current Monthly Zonal Charges'!AH150","v":0},{"$f":"'Future Monthly Zonal Charges'!AI150-'Current Monthly Zonal Charges'!AI150","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ150-'Current Monthly Zonal Charges'!AJ150","v":0},{"$f":"'Future Monthly Zonal Charges'!AK150-'Current Monthly Zonal Charges'!AK150","v":0},{"$f":"'Future Monthly Zonal Charges'!AL150-'Current Monthly Zonal Charges'!AL150","v":0},{"$f":"'Future Monthly Zonal Charges'!AM150-'Current Monthly Zonal Charges'!AM150","v":0},{"$f":"'Future Monthly Zonal Charges'!AN150-'Current Monthly Zonal Charges'!AN150","v":0},{"$f":"'Future Monthly Zonal Charges'!AO150-'Current Monthly Zonal Charges'!AO150","v":0},{"$f":"'Future Monthly Zonal Charges'!AP150-'Current Monthly Zonal Charges'!AP150","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ150-'Current Monthly Zonal Charges'!AQ150","v":0},{"$f":"'Future Monthly Zonal Charges'!AR150-'Current Monthly Zonal Charges'!AR150","v":0},{"$f":"'Future Monthly Zonal Charges'!AS150-'Current Monthly Zonal Charges'!AS150","v":0},{"$f":"'Future Monthly Zonal Charges'!AT150-'Current Monthly Zonal Charges'!AT150","v":0},{"$f":"'Future Monthly Zonal Charges'!AU150-'Current Monthly Zonal Charges'!AU150","v":-0.58658515862262917},{"$f":"'Future Monthly Zonal Charges'!AV150-'Current Monthly Zonal Charges'!AV150","v":0},{"$f":"'Future Monthly Zonal Charges'!AW150-'Current Monthly Zonal Charges'!AW150","v":-2.1822865472423807},{"$f":"'Future Monthly Zonal Charges'!AW150-'Current Monthly Zonal Charges'!AW150","v":-2.1822865472423807},{"$f":"'Future Monthly Zonal Charges'!AY150-'Current Monthly Zonal Charges'!AY150","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ150-'Current Monthly Zonal Charges'!AZ150","v":0},{"$f":"'Future Monthly Zonal Charges'!BA150-'Current Monthly Zonal Charges'!BA150","v":0},{"$f":"'Future Monthly Zonal Charges'!BB150-'Current Monthly Zonal Charges'!BB150","v":0},{"$f":"'Future Monthly Zonal Charges'!BC150-'Current Monthly Zonal Charges'!BC150","v":-0.81311877746418393},{"$f":"'Future Monthly Zonal Charges'!BD150-'Current Monthly Zonal Charges'!BD150","v":0}]
[{"$f":"'Upgrade Information'!B151","v":"b0170"},{"$f":"'Projected Revenue Requirements'!C151","v":"PSEG"},{"$f":"'Upgrade Information'!E151","v":12},{"$f":"IF('Upgrade Information'!D151=\"\",\"\",'Upgrade Information'!D151)","v":"2009-05-07"},{"$f":"'Current Monthly Zonal Charges'!E151","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E151","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F151","v":84641.523049645373},{"$f":"'Future Monthly Zonal Charges'!F151","v":74868.012411347518},-9773.5106382978556,null,{"$f":"'Future Monthly Zonal Charges'!H151-'Current Monthly Zonal Charges'!H151","v":0},{"$f":"'Future Monthly Zonal Charges'!I151-'Current Monthly Zonal Charges'!I151","v":0},{"$f":"'Future Monthly Zonal Charges'!J151-'Current Monthly Zonal Charges'!J151","v":0},{"$f":"'Future Monthly Zonal Charges'!K151-'Current Monthly Zonal Charges'!K151","v":0},{"$f":"'Future Monthly Zonal Charges'!L151-'Current Monthly Zonal Charges'!L151","v":0},{"$f":"'Future Monthly Zonal Charges'!M151-'Current Monthly Zonal Charges'!M151","v":0},{"$f":"'Future Monthly Zonal Charges'!N151-'Current Monthly Zonal Charges'!N151","v":0},{"$f":"'Future Monthly Zonal Charges'!O151-'Current Monthly Zonal Charges'!O151","v":0},{"$f":"'Future Monthly Zonal Charges'!P151-'Current Monthly Zonal Charges'!P151","v":0},{"$f":"'Future Monthly Zonal Charges'!Q151-'Current Monthly Zonal Charges'!Q151","v":0},{"$f":"'Future Monthly Zonal Charges'!R151-'Current Monthly Zonal Charges'!R151","v":0},{"$f":"'Future Monthly Zonal Charges'!S151-'Current Monthly Zonal Charges'!S151","v":0},{"$f":"'Future Monthly Zonal Charges'!T151-'Current Monthly Zonal Charges'!T151","v":0},{"$f":"'Future Monthly Zonal Charges'!U151-'Current Monthly Zonal Charges'!U151","v":0},{"$f":"'Future Monthly Zonal Charges'!V151-'Current Monthly Zonal Charges'!V151","v":-4197.7228191489266},{"$f":"'Future Monthly Zonal Charges'!W151-'Current Monthly Zonal Charges'!W151","v":0},{"$f":"'Future Monthly Zonal Charges'!X151-'Current Monthly Zonal Charges'!X151","v":-1749.4584042553161},{"$f":"'Future Monthly Zonal Charges'!Y151-'Current Monthly Zonal Charges'!Y151","v":0},{"$f":"'Future Monthly Zonal Charges'!Z151-'Current Monthly Zonal Charges'!Z151","v":0},{"$f":"'Future Monthly Zonal Charges'!AA151-'Current Monthly Zonal Charges'!AA151","v":0},{"$f":"'Future Monthly Zonal Charges'!AB151-'Current Monthly Zonal Charges'!AB151","v":0},{"$f":"'Future Monthly Zonal Charges'!AC151-'Current Monthly Zonal Charges'!AC151","v":0},{"$f":"'Future Monthly Zonal Charges'!AD151-'Current Monthly Zonal Charges'!AD151","v":-3749.1186808510574},{"$f":"'Future Monthly Zonal Charges'!AE151-'Current Monthly Zonal Charges'!AE151","v":-77.210734042552986},null,{"$f":"'Future Monthly Zonal Charges'!AG151-'Current Monthly Zonal Charges'!AG151","v":0},{"$f":"'Future Monthly Zonal Charges'!AH151-'Current Monthly Zonal Charges'!AH151","v":0},{"$f":"'Future Monthly Zonal Charges'!AI151-'Current Monthly Zonal Charges'!AI151","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ151-'Current Monthly Zonal Charges'!AJ151","v":0},{"$f":"'Future Monthly Zonal Charges'!AK151-'Current Monthly Zonal Charges'!AK151","v":0},{"$f":"'Future Monthly Zonal Charges'!AL151-'Current Monthly Zonal Charges'!AL151","v":0},{"$f":"'Future Monthly Zonal Charges'!AM151-'Current Monthly Zonal Charges'!AM151","v":0},{"$f":"'Future Monthly Zonal Charges'!AN151-'Current Monthly Zonal Charges'!AN151","v":0},{"$f":"'Future Monthly Zonal Charges'!AO151-'Current Monthly Zonal Charges'!AO151","v":0},{"$f":"'Future Monthly Zonal Charges'!AP151-'Current Monthly Zonal Charges'!AP151","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ151-'Current Monthly Zonal Charges'!AQ151","v":0},{"$f":"'Future Monthly Zonal Charges'!AR151-'Current Monthly Zonal Charges'!AR151","v":0},{"$f":"'Future Monthly Zonal Charges'!AS151-'Current Monthly Zonal Charges'!AS151","v":0},{"$f":"'Future Monthly Zonal Charges'!AT151-'Current Monthly Zonal Charges'!AT151","v":0},{"$f":"'Future Monthly Zonal Charges'!AU151-'Current Monthly Zonal Charges'!AU151","v":-0.68557755624768113},{"$f":"'Future Monthly Zonal Charges'!AV151-'Current Monthly Zonal Charges'!AV151","v":0},{"$f":"'Future Monthly Zonal Charges'!AW151-'Current Monthly Zonal Charges'!AW151","v":-2.5964060615246609},{"$f":"'Future Monthly Zonal Charges'!AW151-'Current Monthly Zonal Charges'!AW151","v":-2.5964060615246609},{"$f":"'Future Monthly Zonal Charges'!AY151-'Current Monthly Zonal Charges'!AY151","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ151-'Current Monthly Zonal Charges'!AZ151","v":0},{"$f":"'Future Monthly Zonal Charges'!BA151-'Current Monthly Zonal Charges'!BA151","v":0},{"$f":"'Future Monthly Zonal Charges'!BB151-'Current Monthly Zonal Charges'!BB151","v":0},{"$f":"'Future Monthly Zonal Charges'!BC151-'Current Monthly Zonal Charges'!BC151","v":-0.36948050466650795},{"$f":"'Future Monthly Zonal Charges'!BD151-'Current Monthly Zonal Charges'!BD151","v":-0.18952070211721406}]
[{"$f":"'Upgrade Information'!B152","v":"b0171.1"},{"$f":"'Projected Revenue Requirements'!C152","v":"PECO"},{"$f":"'Upgrade Information'!E152","v":2.2000000000000002},{"$f":"IF('Upgrade Information'!D152=\"\",\"\",'Upgrade Information'!D152)","v":"2008-04-18"},{"$f":"'Current Monthly Zonal Charges'!E152","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E152","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F152","v":22256.332258961222},{"$f":"'Future Monthly Zonal Charges'!F152","v":20418.193290225361},-1838.1389687358605,null,{"$f":"'Future Monthly Zonal Charges'!H152-'Current Monthly Zonal Charges'!H152","v":-68.620036591137819},{"$f":"'Future Monthly Zonal Charges'!I152-'Current Monthly Zonal Charges'!I152","v":-125.70157067082391},{"$f":"'Future Monthly Zonal Charges'!J152-'Current Monthly Zonal Charges'!J152","v":-52.986351234369408},{"$f":"'Future Monthly Zonal Charges'!K152-'Current Monthly Zonal Charges'!K152","v":-73.920888571409705},{"$f":"'Future Monthly Zonal Charges'!L152-'Current Monthly Zonal Charges'!L152","v":-37.738659433062992},{"$f":"'Future Monthly Zonal Charges'!M152-'Current Monthly Zonal Charges'!M152","v":-123.06912553122925},{"$f":"'Future Monthly Zonal Charges'!N152-'Current Monthly Zonal Charges'!N152","v":-19.457404532236893},{"$f":"'Future Monthly Zonal Charges'!O152-'Current Monthly Zonal Charges'!O152","v":-29.902099462752517},{"$f":"'Future Monthly Zonal Charges'!P152-'Current Monthly Zonal Charges'!P152","v":-15.713058092474881},{"$f":"'Future Monthly Zonal Charges'!Q152-'Current Monthly Zonal Charges'!Q152","v":-122.45558290854456},{"$f":"'Future Monthly Zonal Charges'!R152-'Current Monthly Zonal Charges'!R152","v":-85.823088730940754},{"$f":"'Future Monthly Zonal Charges'!S152-'Current Monthly Zonal Charges'!S152","v":0},{"$f":"'Future Monthly Zonal Charges'!T152-'Current Monthly Zonal Charges'!T152","v":-17.326790952894811},{"$f":"'Future Monthly Zonal Charges'!U152-'Current Monthly Zonal Charges'!U152","v":0},{"$f":"'Future Monthly Zonal Charges'!V152-'Current Monthly Zonal Charges'!V152","v":-160.24982583033989},{"$f":"'Future Monthly Zonal Charges'!W152-'Current Monthly Zonal Charges'!W152","v":-17.487701187900797},{"$f":"'Future Monthly Zonal Charges'!X152-'Current Monthly Zonal Charges'!X152","v":-6.8410697005905376},{"$f":"'Future Monthly Zonal Charges'!Y152-'Current Monthly Zonal Charges'!Y152","v":-0.70036469193261119},{"$f":"'Future Monthly Zonal Charges'!Z152-'Current Monthly Zonal Charges'!Z152","v":-485.50002225570915},{"$f":"'Future Monthly Zonal Charges'!AA152-'Current Monthly Zonal Charges'!AA152","v":-16.382166839478259},{"$f":"'Future Monthly Zonal Charges'!AB152-'Current Monthly Zonal Charges'!AB152","v":-33.766839171871595},{"$f":"'Future Monthly Zonal Charges'!AC152-'Current Monthly Zonal Charges'!AC152","v":-43.345049851293822},{"$f":"'Future Monthly Zonal Charges'!AD152-'Current Monthly Zonal Charges'!AD152","v":-289.51058330197884},{"$f":"'Future Monthly Zonal Charges'!AE152-'Current Monthly Zonal Charges'!AE152","v":-11.640689192887521},null,{"$f":"'Future Monthly Zonal Charges'!AG152-'Current Monthly Zonal Charges'!AG152","v":-2.6250970386816341E-2},{"$f":"'Future Monthly Zonal Charges'!AH152-'Current Monthly Zonal Charges'!AH152","v":-5.7881379498562757E-3},{"$f":"'Future Monthly Zonal Charges'!AI152-'Current Monthly Zonal Charges'!AI152","v":-5.7881379498562896E-3},{"$f":"'Future Monthly Zonal Charges'!AJ152-'Current Monthly Zonal Charges'!AJ152","v":-5.7881379498562896E-3},{"$f":"'Future Monthly Zonal Charges'!AK152-'Current Monthly Zonal Charges'!AK152","v":-5.7881379498562896E-3},{"$f":"'Future Monthly Zonal Charges'!AL152-'Current Monthly Zonal Charges'!AL152","v":-5.7881379498562757E-3},{"$f":"'Future Monthly Zonal Charges'!AM152-'Current Monthly Zonal Charges'!AM152","v":-5.7881379498562896E-3},{"$f":"'Future Monthly Zonal Charges'!AN152-'Current Monthly Zonal Charges'!AN152","v":-5.7881379498562757E-3},{"$f":"'Future Monthly Zonal Charges'!AO152-'Current Monthly Zonal Charges'!AO152","v":-5.7881379498562896E-3},{"$f":"'Future Monthly Zonal Charges'!AP152-'Current Monthly Zonal Charges'!AP152","v":-5.7881379498562896E-3},{"$f":"'Future Monthly Zonal Charges'!AQ152-'Current Monthly Zonal Charges'!AQ152","v":-2.0804084243798232E-2},{"$f":"'Future Monthly Zonal Charges'!AR152-'Current Monthly Zonal Charges'!AR152","v":0},{"$f":"'Future Monthly Zonal Charges'!AS152-'Current Monthly Zonal Charges'!AS152","v":-5.7881379498562896E-3},{"$f":"'Future Monthly Zonal Charges'!AT152-'Current Monthly Zonal Charges'!AT152","v":0},{"$f":"'Future Monthly Zonal Charges'!AU152-'Current Monthly Zonal Charges'!AU152","v":-2.6172210199470858E-2},{"$f":"'Future Monthly Zonal Charges'!AV152-'Current Monthly Zonal Charges'!AV152","v":-5.7881379498562896E-3},{"$f":"'Future Monthly Zonal Charges'!AW152-'Current Monthly Zonal Charges'!AW152","v":-1.0152967795474227E-2},{"$f":"'Future Monthly Zonal Charges'!AW152-'Current Monthly Zonal Charges'!AW152","v":-1.0152967795474227E-2},{"$f":"'Future Monthly Zonal Charges'!AY152-'Current Monthly Zonal Charges'!AY152","v":-5.6567942378266345E-2},{"$f":"'Future Monthly Zonal Charges'!AZ152-'Current Monthly Zonal Charges'!AZ152","v":-5.7881379498562896E-3},{"$f":"'Future Monthly Zonal Charges'!BA152-'Current Monthly Zonal Charges'!BA152","v":-5.7881379498562757E-3},{"$f":"'Future Monthly Zonal Charges'!BB152-'Current Monthly Zonal Charges'!BB152","v":-5.7881379498562896E-3},{"$f":"'Future Monthly Zonal Charges'!BC152-'Current Monthly Zonal Charges'!BC152","v":-2.8531643175517762E-2},{"$f":"'Future Monthly Zonal Charges'!BD152-'Current Monthly Zonal Charges'!BD152","v":-2.8573120257455897E-2}]
[{"$f":"'Upgrade Information'!B153","v":"b0171.2"},{"$f":"'Projected Revenue Requirements'!C153","v":"PPL"},{"$f":"'Upgrade Information'!E153","v":0.126},{"$f":"IF('Upgrade Information'!D153=\"\",\"\",'Upgrade Information'!D153)","v":"2008-04-18"},{"$f":"'Current Monthly Zonal Charges'!E153","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E153","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F153","v":873.89591666666672},{"$f":"'Future Monthly Zonal Charges'!F153","v":755.43466666666666},-118.46125000000006,null,{"$f":"'Future Monthly Zonal Charges'!H153-'Current Monthly Zonal Charges'!H153","v":-4.3156921367966135},{"$f":"'Future Monthly Zonal Charges'!I153-'Current Monthly Zonal Charges'!I153","v":-8.1010007632175629},{"$f":"'Future Monthly Zonal Charges'!J153-'Current Monthly Zonal Charges'!J153","v":-3.4147741312938891},{"$f":"'Future Monthly Zonal Charges'!K153-'Current Monthly Zonal Charges'!K153","v":-4.7639275431400954},{"$f":"'Future Monthly Zonal Charges'!L153-'Current Monthly Zonal Charges'!L153","v":-2.4321168561262105},{"$f":"'Future Monthly Zonal Charges'!M153-'Current Monthly Zonal Charges'!M153","v":-7.9313494217810288},{"$f":"'Future Monthly Zonal Charges'!N153-'Current Monthly Zonal Charges'!N153","v":-1.253957672324213},{"$f":"'Future Monthly Zonal Charges'!O153-'Current Monthly Zonal Charges'!O153","v":-1.9270795844223336},{"$f":"'Future Monthly Zonal Charges'!P153-'Current Monthly Zonal Charges'!P153","v":-1.0126484094058013},{"$f":"'Future Monthly Zonal Charges'!Q153-'Current Monthly Zonal Charges'!Q153","v":-7.8918088716660932},{"$f":"'Future Monthly Zonal Charges'!R153-'Current Monthly Zonal Charges'!R153","v":-5.4065959576805938},{"$f":"'Future Monthly Zonal Charges'!S153-'Current Monthly Zonal Charges'!S153","v":0},{"$f":"'Future Monthly Zonal Charges'!T153-'Current Monthly Zonal Charges'!T153","v":-1.116647516689234},{"$f":"'Future Monthly Zonal Charges'!U153-'Current Monthly Zonal Charges'!U153","v":0},{"$f":"'Future Monthly Zonal Charges'!V153-'Current Monthly Zonal Charges'!V153","v":-10.072816190318278},{"$f":"'Future Monthly Zonal Charges'!W153-'Current Monthly Zonal Charges'!W153","v":-1.1270175854929629},{"$f":"'Future Monthly Zonal Charges'!X153-'Current Monthly Zonal Charges'!X153","v":-0.44088161007022109},{"$f":"'Future Monthly Zonal Charges'!Y153-'Current Monthly Zonal Charges'!Y153","v":-4.5135910980256322E-2},{"$f":"'Future Monthly Zonal Charges'!Z153-'Current Monthly Zonal Charges'!Z153","v":-30.406142340013645},{"$f":"'Future Monthly Zonal Charges'!AA153-'Current Monthly Zonal Charges'!AA153","v":-1.0557699904745412},{"$f":"'Future Monthly Zonal Charges'!AB153-'Current Monthly Zonal Charges'!AB153","v":-2.1761477477406554},{"$f":"'Future Monthly Zonal Charges'!AC153-'Current Monthly Zonal Charges'!AC153","v":-4.6473465209028753},{"$f":"'Future Monthly Zonal Charges'!AD153-'Current Monthly Zonal Charges'!AD153","v":-18.189963113360847},{"$f":"'Future Monthly Zonal Charges'!AE153-'Current Monthly Zonal Charges'!AE153","v":-0.73243012610211977},null,{"$f":"'Future Monthly Zonal Charges'!AG153-'Current Monthly Zonal Charges'!AG153","v":-1.6509916361119401E-3},{"$f":"'Future Monthly Zonal Charges'!AH153-'Current Monthly Zonal Charges'!AH153","v":-3.7302405768806918E-4},{"$f":"'Future Monthly Zonal Charges'!AI153-'Current Monthly Zonal Charges'!AI153","v":-3.7302405768806874E-4},{"$f":"'Future Monthly Zonal Charges'!AJ153-'Current Monthly Zonal Charges'!AJ153","v":-3.7302405768806874E-4},{"$f":"'Future Monthly Zonal Charges'!AK153-'Current Monthly Zonal Charges'!AK153","v":-3.7302405768806918E-4},{"$f":"'Future Monthly Zonal Charges'!AL153-'Current Monthly Zonal Charges'!AL153","v":-3.7302405768806918E-4},{"$f":"'Future Monthly Zonal Charges'!AM153-'Current Monthly Zonal Charges'!AM153","v":-3.7302405768806918E-4},{"$f":"'Future Monthly Zonal Charges'!AN153-'Current Monthly Zonal Charges'!AN153","v":-3.7302405768806918E-4},{"$f":"'Future Monthly Zonal Charges'!AO153-'Current Monthly Zonal Charges'!AO153","v":-3.7302405768806918E-4},{"$f":"'Future Monthly Zonal Charges'!AP153-'Current Monthly Zonal Charges'!AP153","v":-3.7302405768806918E-4},{"$f":"'Future Monthly Zonal Charges'!AQ153-'Current Monthly Zonal Charges'!AQ153","v":-1.3105946131628226E-3},{"$f":"'Future Monthly Zonal Charges'!AR153-'Current Monthly Zonal Charges'!AR153","v":0},{"$f":"'Future Monthly Zonal Charges'!AS153-'Current Monthly Zonal Charges'!AS153","v":-3.7302405768806874E-4},{"$f":"'Future Monthly Zonal Charges'!AT153-'Current Monthly Zonal Charges'!AT153","v":0},{"$f":"'Future Monthly Zonal Charges'!AU153-'Current Monthly Zonal Charges'!AU153","v":-1.6451054549834684E-3},{"$f":"'Future Monthly Zonal Charges'!AV153-'Current Monthly Zonal Charges'!AV153","v":-3.7302405768806918E-4},{"$f":"'Future Monthly Zonal Charges'!AW153-'Current Monthly Zonal Charges'!AW153","v":-6.5432117849543048E-4},{"$f":"'Future Monthly Zonal Charges'!AW153-'Current Monthly Zonal Charges'!AW153","v":-6.5432117849543048E-4},{"$f":"'Future Monthly Zonal Charges'!AY153-'Current Monthly Zonal Charges'!AY153","v":-3.5427658681534344E-3},{"$f":"'Future Monthly Zonal Charges'!AZ153-'Current Monthly Zonal Charges'!AZ153","v":-3.7302405768806874E-4},{"$f":"'Future Monthly Zonal Charges'!BA153-'Current Monthly Zonal Charges'!BA153","v":-3.7302405768806831E-4},{"$f":"'Future Monthly Zonal Charges'!BB153-'Current Monthly Zonal Charges'!BB153","v":-6.2058949882526446E-4},{"$f":"'Future Monthly Zonal Charges'!BC153-'Current Monthly Zonal Charges'!BC153","v":-1.7926444380960728E-3},{"$f":"'Future Monthly Zonal Charges'!BD153-'Current Monthly Zonal Charges'!BD153","v":-1.7978157243547371E-3}]
[{"$f":"'Upgrade Information'!B154","v":"b0172.1"},{"$f":"'Projected Revenue Requirements'!C154","v":"PPL"},{"$f":"'Upgrade Information'!E154","v":7.0000000000000007E-2},{"$f":"IF('Upgrade Information'!D154=\"\",\"\",'Upgrade Information'!D154)","v":"2008-05-21"},{"$f":"'Current Monthly Zonal Charges'!E154","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E154","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F154","v":486.59459490740738},{"$f":"'Future Monthly Zonal Charges'!F154","v":420.78278935185193},-65.811805555555452,null,{"$f":"'Future Monthly Zonal Charges'!H154-'Current Monthly Zonal Charges'!H154","v":-2.6279480621092262},{"$f":"'Future Monthly Zonal Charges'!I154-'Current Monthly Zonal Charges'!I154","v":-4.5005559795653056},{"$f":"'Future Monthly Zonal Charges'!J154-'Current Monthly Zonal Charges'!J154","v":-1.8970967396077132},{"$f":"'Future Monthly Zonal Charges'!K154-'Current Monthly Zonal Charges'!K154","v":-2.646626412855607},{"$f":"'Future Monthly Zonal Charges'!L154-'Current Monthly Zonal Charges'!L154","v":-1.3511760311812253},{"$f":"'Future Monthly Zonal Charges'!M154-'Current Monthly Zonal Charges'!M154","v":-4.4063052343227831},{"$f":"'Future Monthly Zonal Charges'!N154-'Current Monthly Zonal Charges'!N154","v":-0.69664315129122834},{"$f":"'Future Monthly Zonal Charges'!O154-'Current Monthly Zonal Charges'!O154","v":-1.0705997691235156},{"$f":"'Future Monthly Zonal Charges'!P154-'Current Monthly Zonal Charges'!P154","v":-0.56258244966988835},{"$f":"'Future Monthly Zonal Charges'!Q154-'Current Monthly Zonal Charges'!Q154","v":-4.3843382620367066},{"$f":"'Future Monthly Zonal Charges'!R154-'Current Monthly Zonal Charges'!R154","v":-0.85490896954477158},{"$f":"'Future Monthly Zonal Charges'!S154-'Current Monthly Zonal Charges'!S154","v":0},{"$f":"'Future Monthly Zonal Charges'!T154-'Current Monthly Zonal Charges'!T154","v":-0.62035973149401791},{"$f":"'Future Monthly Zonal Charges'!U154-'Current Monthly Zonal Charges'!U154","v":0},{"$f":"'Future Monthly Zonal Charges'!V154-'Current Monthly Zonal Charges'!V154","v":-10.660227432121246},{"$f":"'Future Monthly Zonal Charges'!W154-'Current Monthly Zonal Charges'!W154","v":-0.62612088082942297},{"$f":"'Future Monthly Zonal Charges'!X154-'Current Monthly Zonal Charges'!X154","v":-1.7717681167056742},{"$f":"'Future Monthly Zonal Charges'!Y154-'Current Monthly Zonal Charges'!Y154","v":-2.5075506100142364E-2},{"$f":"'Future Monthly Zonal Charges'!Z154-'Current Monthly Zonal Charges'!Z154","v":-5.2008340430631179},{"$f":"'Future Monthly Zonal Charges'!AA154-'Current Monthly Zonal Charges'!AA154","v":-0.58653888359696627},{"$f":"'Future Monthly Zonal Charges'!AB154-'Current Monthly Zonal Charges'!AB154","v":-1.2089709709670302},{"$f":"'Future Monthly Zonal Charges'!AC154-'Current Monthly Zonal Charges'!AC154","v":-1.5519044213349265},{"$f":"'Future Monthly Zonal Charges'!AD154-'Current Monthly Zonal Charges'!AD154","v":-17.841712806033783},{"$f":"'Future Monthly Zonal Charges'!AE154-'Current Monthly Zonal Charges'!AE154","v":-0.71951170200117609},null,{"$f":"'Future Monthly Zonal Charges'!AG154-'Current Monthly Zonal Charges'!AG154","v":-1.005335907463361E-3},{"$f":"'Future Monthly Zonal Charges'!AH154-'Current Monthly Zonal Charges'!AH154","v":-2.0723558760448249E-4},{"$f":"'Future Monthly Zonal Charges'!AI154-'Current Monthly Zonal Charges'!AI154","v":-2.0723558760448227E-4},{"$f":"'Future Monthly Zonal Charges'!AJ154-'Current Monthly Zonal Charges'!AJ154","v":-2.0723558760448249E-4},{"$f":"'Future Monthly Zonal Charges'!AK154-'Current Monthly Zonal Charges'!AK154","v":-2.0723558760448227E-4},{"$f":"'Future Monthly Zonal Charges'!AL154-'Current Monthly Zonal Charges'!AL154","v":-2.0723558760448227E-4},{"$f":"'Future Monthly Zonal Charges'!AM154-'Current Monthly Zonal Charges'!AM154","v":-2.0723558760448249E-4},{"$f":"'Future Monthly Zonal Charges'!AN154-'Current Monthly Zonal Charges'!AN154","v":-2.0723558760448227E-4},{"$f":"'Future Monthly Zonal Charges'!AO154-'Current Monthly Zonal Charges'!AO154","v":-2.0723558760448249E-4},{"$f":"'Future Monthly Zonal Charges'!AP154-'Current Monthly Zonal Charges'!AP154","v":-2.0723558760448227E-4},{"$f":"'Future Monthly Zonal Charges'!AQ154-'Current Monthly Zonal Charges'!AQ154","v":-2.0723558760448249E-4},{"$f":"'Future Monthly Zonal Charges'!AR154-'Current Monthly Zonal Charges'!AR154","v":0},{"$f":"'Future Monthly Zonal Charges'!AS154-'Current Monthly Zonal Charges'!AS154","v":-2.0723558760448249E-4},{"$f":"'Future Monthly Zonal Charges'!AT154-'Current Monthly Zonal Charges'!AT154","v":0},{"$f":"'Future Monthly Zonal Charges'!AU154-'Current Monthly Zonal Charges'!AU154","v":-1.74104222380265E-3},{"$f":"'Future Monthly Zonal Charges'!AV154-'Current Monthly Zonal Charges'!AV154","v":-2.0723558760448249E-4},{"$f":"'Future Monthly Zonal Charges'!AW154-'Current Monthly Zonal Charges'!AW154","v":-2.6295163501123091E-3},{"$f":"'Future Monthly Zonal Charges'!AW154-'Current Monthly Zonal Charges'!AW154","v":-2.6295163501123091E-3},{"$f":"'Future Monthly Zonal Charges'!AY154-'Current Monthly Zonal Charges'!AY154","v":-6.0597418533580921E-4},{"$f":"'Future Monthly Zonal Charges'!AZ154-'Current Monthly Zonal Charges'!AZ154","v":-2.0723558760448227E-4},{"$f":"'Future Monthly Zonal Charges'!BA154-'Current Monthly Zonal Charges'!BA154","v":-2.0723558760448249E-4},{"$f":"'Future Monthly Zonal Charges'!BB154-'Current Monthly Zonal Charges'!BB154","v":-2.0723558760448227E-4},{"$f":"'Future Monthly Zonal Charges'!BC154-'Current Monthly Zonal Charges'!BC154","v":-1.7583239189941646E-3},{"$f":"'Future Monthly Zonal Charges'!BD154-'Current Monthly Zonal Charges'!BD154","v":-1.7661062886626805E-3}]
[{"$f":"'Upgrade Information'!B155","v":"b0172.2"},{"$f":"'Projected Revenue Requirements'!C155","v":"PSEG"},{"$f":"'Upgrade Information'!E155","v":0.05},{"$f":"IF('Upgrade Information'!D155=\"\",\"\",'Upgrade Information'!D155)","v":"2008-05-20"},{"$f":"'Current Monthly Zonal Charges'!E155","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E155","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F155","v":344.52842050827422},{"$f":"'Future Monthly Zonal Charges'!F155","v":303.80545951536641},-40.722960992907815,null,{"$f":"'Future Monthly Zonal Charges'!H155-'Current Monthly Zonal Charges'!H155","v":-1.6261189845995307},{"$f":"'Future Monthly Zonal Charges'!I155-'Current Monthly Zonal Charges'!I155","v":-2.7848493755048587},{"$f":"'Future Monthly Zonal Charges'!J155-'Current Monthly Zonal Charges'!J155","v":-1.1738835589551151},{"$f":"'Future Monthly Zonal Charges'!K155-'Current Monthly Zonal Charges'!K155","v":-1.6376767551611469},{"$f":"'Future Monthly Zonal Charges'!L155-'Current Monthly Zonal Charges'!L155","v":-0.83607930747160975},{"$f":"'Future Monthly Zonal Charges'!M155-'Current Monthly Zonal Charges'!M155","v":-2.7265289968180362},{"$f":"'Future Monthly Zonal Charges'!N155-'Current Monthly Zonal Charges'!N155","v":-0.43106812883382872},{"$f":"'Future Monthly Zonal Charges'!O155-'Current Monthly Zonal Charges'!O155","v":-0.66246461814863178},{"$f":"'Future Monthly Zonal Charges'!P155-'Current Monthly Zonal Charges'!P155","v":-0.34811418650202119},{"$f":"'Future Monthly Zonal Charges'!Q155-'Current Monthly Zonal Charges'!Q155","v":-2.7129362964204944},{"$f":"'Future Monthly Zonal Charges'!R155-'Current Monthly Zonal Charges'!R155","v":-0.52899968820745835},{"$f":"'Future Monthly Zonal Charges'!S155-'Current Monthly Zonal Charges'!S155","v":0},{"$f":"'Future Monthly Zonal Charges'!T155-'Current Monthly Zonal Charges'!T155","v":-0.38386555320801552},{"$f":"'Future Monthly Zonal Charges'!U155-'Current Monthly Zonal Charges'!U155","v":0},{"$f":"'Future Monthly Zonal Charges'!V155-'Current Monthly Zonal Charges'!V155","v":-6.5963245078778101},{"$f":"'Future Monthly Zonal Charges'!W155-'Current Monthly Zonal Charges'!W155","v":-0.38743043123680598},{"$f":"'Future Monthly Zonal Charges'!X155-'Current Monthly Zonal Charges'!X155","v":-1.0963328432643547},{"$f":"'Future Monthly Zonal Charges'!Y155-'Current Monthly Zonal Charges'!Y155","v":-1.5516195736819755E-2},{"$f":"'Future Monthly Zonal Charges'!Z155-'Current Monthly Zonal Charges'!Z155","v":-3.2181667115554156},{"$f":"'Future Monthly Zonal Charges'!AA155-'Current Monthly Zonal Charges'!AA155","v":-0.36293792391670188},{"$f":"'Future Monthly Zonal Charges'!AB155-'Current Monthly Zonal Charges'!AB155","v":-0.74808580735090136},{"$f":"'Future Monthly Zonal Charges'!AC155-'Current Monthly Zonal Charges'!AC155","v":-0.9602858131797376},{"$f":"'Future Monthly Zonal Charges'!AD155-'Current Monthly Zonal Charges'!AD155","v":-11.040076601962241},{"$f":"'Future Monthly Zonal Charges'!AE155-'Current Monthly Zonal Charges'!AE155","v":-0.44521870699627453},null,{"$f":"'Future Monthly Zonal Charges'!AG155-'Current Monthly Zonal Charges'!AG155","v":-6.2208071331275143E-4},{"$f":"'Future Monthly Zonal Charges'!AH155-'Current Monthly Zonal Charges'!AH155","v":-1.2823302261834486E-4},{"$f":"'Future Monthly Zonal Charges'!AI155-'Current Monthly Zonal Charges'!AI155","v":-1.2823302261834486E-4},{"$f":"'Future Monthly Zonal Charges'!AJ155-'Current Monthly Zonal Charges'!AJ155","v":-1.2823302261834519E-4},{"$f":"'Future Monthly Zonal Charges'!AK155-'Current Monthly Zonal Charges'!AK155","v":-1.2823302261834508E-4},{"$f":"'Future Monthly Zonal Charges'!AL155-'Current Monthly Zonal Charges'!AL155","v":-1.2823302261834497E-4},{"$f":"'Future Monthly Zonal Charges'!AM155-'Current Monthly Zonal Charges'!AM155","v":-1.2823302261834508E-4},{"$f":"'Future Monthly Zonal Charges'!AN155-'Current Monthly Zonal Charges'!AN155","v":-1.2823302261834497E-4},{"$f":"'Future Monthly Zonal Charges'!AO155-'Current Monthly Zonal Charges'!AO155","v":-1.2823302261834508E-4},{"$f":"'Future Monthly Zonal Charges'!AP155-'Current Monthly Zonal Charges'!AP155","v":-1.2823302261834508E-4},{"$f":"'Future Monthly Zonal Charges'!AQ155-'Current Monthly Zonal Charges'!AQ155","v":-1.2823302261834497E-4},{"$f":"'Future Monthly Zonal Charges'!AR155-'Current Monthly Zonal Charges'!AR155","v":0},{"$f":"'Future Monthly Zonal Charges'!AS155-'Current Monthly Zonal Charges'!AS155","v":-1.2823302261834486E-4},{"$f":"'Future Monthly Zonal Charges'!AT155-'Current Monthly Zonal Charges'!AT155","v":0},{"$f":"'Future Monthly Zonal Charges'!AU155-'Current Monthly Zonal Charges'!AU155","v":-1.0773203070240916E-3},{"$f":"'Future Monthly Zonal Charges'!AV155-'Current Monthly Zonal Charges'!AV155","v":-1.2823302261834508E-4},{"$f":"'Future Monthly Zonal Charges'!AW155-'Current Monthly Zonal Charges'!AW155","v":-1.6270894082284857E-3},{"$f":"'Future Monthly Zonal Charges'!AW155-'Current Monthly Zonal Charges'!AW155","v":-1.6270894082284857E-3},{"$f":"'Future Monthly Zonal Charges'!AY155-'Current Monthly Zonal Charges'!AY155","v":-3.7496407983075245E-4},{"$f":"'Future Monthly Zonal Charges'!AZ155-'Current Monthly Zonal Charges'!AZ155","v":-1.2823302261834508E-4},{"$f":"'Future Monthly Zonal Charges'!BA155-'Current Monthly Zonal Charges'!BA155","v":-1.2823302261834497E-4},{"$f":"'Future Monthly Zonal Charges'!BB155-'Current Monthly Zonal Charges'!BB155","v":-1.2823302261834497E-4},{"$f":"'Future Monthly Zonal Charges'!BC155-'Current Monthly Zonal Charges'!BC155","v":-1.0880138565055927E-3},{"$f":"'Future Monthly Zonal Charges'!BD155-'Current Monthly Zonal Charges'!BD155","v":-1.0928294231621859E-3}]
[{"$f":"'Upgrade Information'!B156","v":"b0173"},{"$f":"'Projected Revenue Requirements'!C156","v":"JCPL"},{"$f":"'Upgrade Information'!E156","v":0.1},{"$f":"IF('Upgrade Information'!D156=\"\",\"\",'Upgrade Information'!D156)","v":"2008-10-08"},{"$f":"'Current Monthly Zonal Charges'!E156","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E156","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F156","v":802.52076816037732},{"$f":"'Future Monthly Zonal Charges'!F156","v":717.24040731132072},-85.280360849056592,null,{"$f":"'Future Monthly Zonal Charges'!H156-'Current Monthly Zonal Charges'!H156","v":0},{"$f":"'Future Monthly Zonal Charges'!I156-'Current Monthly Zonal Charges'!I156","v":0},{"$f":"'Future Monthly Zonal Charges'!J156-'Current Monthly Zonal Charges'!J156","v":0},{"$f":"'Future Monthly Zonal Charges'!K156-'Current Monthly Zonal Charges'!K156","v":0},{"$f":"'Future Monthly Zonal Charges'!L156-'Current Monthly Zonal Charges'!L156","v":0},{"$f":"'Future Monthly Zonal Charges'!M156-'Current Monthly Zonal Charges'!M156","v":0},{"$f":"'Future Monthly Zonal Charges'!N156-'Current Monthly Zonal Charges'!N156","v":0},{"$f":"'Future Monthly Zonal Charges'!O156-'Current Monthly Zonal Charges'!O156","v":0},{"$f":"'Future Monthly Zonal Charges'!P156-'Current Monthly Zonal Charges'!P156","v":0},{"$f":"'Future Monthly Zonal Charges'!Q156-'Current Monthly Zonal Charges'!Q156","v":0},{"$f":"'Future Monthly Zonal Charges'!R156-'Current Monthly Zonal Charges'!R156","v":0},{"$f":"'Future Monthly Zonal Charges'!S156-'Current Monthly Zonal Charges'!S156","v":0},{"$f":"'Future Monthly Zonal Charges'!T156-'Current Monthly Zonal Charges'!T156","v":0},{"$f":"'Future Monthly Zonal Charges'!U156-'Current Monthly Zonal Charges'!U156","v":0},{"$f":"'Future Monthly Zonal Charges'!V156-'Current Monthly Zonal Charges'!V156","v":-85.280360849056592},{"$f":"'Future Monthly Zonal Charges'!W156-'Current Monthly Zonal Charges'!W156","v":0},{"$f":"'Future Monthly Zonal Charges'!X156-'Current Monthly Zonal Charges'!X156","v":0},{"$f":"'Future Monthly Zonal Charges'!Y156-'Current Monthly Zonal Charges'!Y156","v":0},{"$f":"'Future Monthly Zonal Charges'!Z156-'Current Monthly Zonal Charges'!Z156","v":0},{"$f":"'Future Monthly Zonal Charges'!AA156-'Current Monthly Zonal Charges'!AA156","v":0},{"$f":"'Future Monthly Zonal Charges'!AB156-'Current Monthly Zonal Charges'!AB156","v":0},{"$f":"'Future Monthly Zonal Charges'!AC156-'Current Monthly Zonal Charges'!AC156","v":0},{"$f":"'Future Monthly Zonal Charges'!AD156-'Current Monthly Zonal Charges'!AD156","v":0},{"$f":"'Future Monthly Zonal Charges'!AE156-'Current Monthly Zonal Charges'!AE156","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG156-'Current Monthly Zonal Charges'!AG156","v":0},{"$f":"'Future Monthly Zonal Charges'!AH156-'Current Monthly Zonal Charges'!AH156","v":0},{"$f":"'Future Monthly Zonal Charges'!AI156-'Current Monthly Zonal Charges'!AI156","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ156-'Current Monthly Zonal Charges'!AJ156","v":0},{"$f":"'Future Monthly Zonal Charges'!AK156-'Current Monthly Zonal Charges'!AK156","v":0},{"$f":"'Future Monthly Zonal Charges'!AL156-'Current Monthly Zonal Charges'!AL156","v":0},{"$f":"'Future Monthly Zonal Charges'!AM156-'Current Monthly Zonal Charges'!AM156","v":0},{"$f":"'Future Monthly Zonal Charges'!AN156-'Current Monthly Zonal Charges'!AN156","v":0},{"$f":"'Future Monthly Zonal Charges'!AO156-'Current Monthly Zonal Charges'!AO156","v":0},{"$f":"'Future Monthly Zonal Charges'!AP156-'Current Monthly Zonal Charges'!AP156","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ156-'Current Monthly Zonal Charges'!AQ156","v":0},{"$f":"'Future Monthly Zonal Charges'!AR156-'Current Monthly Zonal Charges'!AR156","v":0},{"$f":"'Future Monthly Zonal Charges'!AS156-'Current Monthly Zonal Charges'!AS156","v":0},{"$f":"'Future Monthly Zonal Charges'!AT156-'Current Monthly Zonal Charges'!AT156","v":0},{"$f":"'Future Monthly Zonal Charges'!AU156-'Current Monthly Zonal Charges'!AU156","v":-1.3928099568677688E-2},{"$f":"'Future Monthly Zonal Charges'!AV156-'Current Monthly Zonal Charges'!AV156","v":0},{"$f":"'Future Monthly Zonal Charges'!AW156-'Current Monthly Zonal Charges'!AW156","v":0},{"$f":"'Future Monthly Zonal Charges'!AW156-'Current Monthly Zonal Charges'!AW156","v":0},{"$f":"'Future Monthly Zonal Charges'!AY156-'Current Monthly Zonal Charges'!AY156","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ156-'Current Monthly Zonal Charges'!AZ156","v":0},{"$f":"'Future Monthly Zonal Charges'!BA156-'Current Monthly Zonal Charges'!BA156","v":0},{"$f":"'Future Monthly Zonal Charges'!BB156-'Current Monthly Zonal Charges'!BB156","v":0},{"$f":"'Future Monthly Zonal Charges'!BC156-'Current Monthly Zonal Charges'!BC156","v":0},{"$f":"'Future Monthly Zonal Charges'!BD156-'Current Monthly Zonal Charges'!BD156","v":0}]
[{"$f":"'Upgrade Information'!B157","v":"b0174"},{"$f":"'Projected Revenue Requirements'!C157","v":"JCPL"},{"$f":"'Upgrade Information'!E157","v":20},{"$f":"IF('Upgrade Information'!D157=\"\",\"\",'Upgrade Information'!D157)","v":"2008-05-07"},{"$f":"'Current Monthly Zonal Charges'!E157","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E157","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F157","v":159082.81428459121},{"$f":"'Future Monthly Zonal Charges'!F157","v":142026.74211477989},-17056.072169811319,null,{"$f":"'Future Monthly Zonal Charges'!H157-'Current Monthly Zonal Charges'!H157","v":0},{"$f":"'Future Monthly Zonal Charges'!I157-'Current Monthly Zonal Charges'!I157","v":0},{"$f":"'Future Monthly Zonal Charges'!J157-'Current Monthly Zonal Charges'!J157","v":0},{"$f":"'Future Monthly Zonal Charges'!K157-'Current Monthly Zonal Charges'!K157","v":0},{"$f":"'Future Monthly Zonal Charges'!L157-'Current Monthly Zonal Charges'!L157","v":0},{"$f":"'Future Monthly Zonal Charges'!M157-'Current Monthly Zonal Charges'!M157","v":0},{"$f":"'Future Monthly Zonal Charges'!N157-'Current Monthly Zonal Charges'!N157","v":0},{"$f":"'Future Monthly Zonal Charges'!O157-'Current Monthly Zonal Charges'!O157","v":0},{"$f":"'Future Monthly Zonal Charges'!P157-'Current Monthly Zonal Charges'!P157","v":0},{"$f":"'Future Monthly Zonal Charges'!Q157-'Current Monthly Zonal Charges'!Q157","v":0},{"$f":"'Future Monthly Zonal Charges'!R157-'Current Monthly Zonal Charges'!R157","v":0},{"$f":"'Future Monthly Zonal Charges'!S157-'Current Monthly Zonal Charges'!S157","v":-276.30836915094324},{"$f":"'Future Monthly Zonal Charges'!T157-'Current Monthly Zonal Charges'!T157","v":0},{"$f":"'Future Monthly Zonal Charges'!U157-'Current Monthly Zonal Charges'!U157","v":0},{"$f":"'Future Monthly Zonal Charges'!V157-'Current Monthly Zonal Charges'!V157","v":-6037.8495481132049},{"$f":"'Future Monthly Zonal Charges'!W157-'Current Monthly Zonal Charges'!W157","v":0},{"$f":"'Future Monthly Zonal Charges'!X157-'Current Monthly Zonal Charges'!X157","v":-967.07929202830201},{"$f":"'Future Monthly Zonal Charges'!Y157-'Current Monthly Zonal Charges'!Y157","v":0},{"$f":"'Future Monthly Zonal Charges'!Z157-'Current Monthly Zonal Charges'!Z157","v":0},{"$f":"'Future Monthly Zonal Charges'!AA157-'Current Monthly Zonal Charges'!AA157","v":0},{"$f":"'Future Monthly Zonal Charges'!AB157-'Current Monthly Zonal Charges'!AB157","v":0},{"$f":"'Future Monthly Zonal Charges'!AC157-'Current Monthly Zonal Charges'!AC157","v":0},{"$f":"'Future Monthly Zonal Charges'!AD157-'Current Monthly Zonal Charges'!AD157","v":-9273.3864387264184},{"$f":"'Future Monthly Zonal Charges'!AE157-'Current Monthly Zonal Charges'!AE157","v":-501.44852179245299},null,{"$f":"'Future Monthly Zonal Charges'!AG157-'Current Monthly Zonal Charges'!AG157","v":0},{"$f":"'Future Monthly Zonal Charges'!AH157-'Current Monthly Zonal Charges'!AH157","v":0},{"$f":"'Future Monthly Zonal Charges'!AI157-'Current Monthly Zonal Charges'!AI157","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ157-'Current Monthly Zonal Charges'!AJ157","v":0},{"$f":"'Future Monthly Zonal Charges'!AK157-'Current Monthly Zonal Charges'!AK157","v":0},{"$f":"'Future Monthly Zonal Charges'!AL157-'Current Monthly Zonal Charges'!AL157","v":0},{"$f":"'Future Monthly Zonal Charges'!AM157-'Current Monthly Zonal Charges'!AM157","v":0},{"$f":"'Future Monthly Zonal Charges'!AN157-'Current Monthly Zonal Charges'!AN157","v":0},{"$f":"'Future Monthly Zonal Charges'!AO157-'Current Monthly Zonal Charges'!AO157","v":0},{"$f":"'Future Monthly Zonal Charges'!AP157-'Current Monthly Zonal Charges'!AP157","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ157-'Current Monthly Zonal Charges'!AQ157","v":0},{"$f":"'Future Monthly Zonal Charges'!AR157-'Current Monthly Zonal Charges'!AR157","v":0},{"$f":"'Future Monthly Zonal Charges'!AS157-'Current Monthly Zonal Charges'!AS157","v":0},{"$f":"'Future Monthly Zonal Charges'!AT157-'Current Monthly Zonal Charges'!AT157","v":0},{"$f":"'Future Monthly Zonal Charges'!AU157-'Current Monthly Zonal Charges'!AU157","v":-0.98610944946237922},{"$f":"'Future Monthly Zonal Charges'!AV157-'Current Monthly Zonal Charges'!AV157","v":0},{"$f":"'Future Monthly Zonal Charges'!AW157-'Current Monthly Zonal Charges'!AW157","v":-1.4352616385103918},{"$f":"'Future Monthly Zonal Charges'!AW157-'Current Monthly Zonal Charges'!AW157","v":-1.4352616385103918},{"$f":"'Future Monthly Zonal Charges'!AY157-'Current Monthly Zonal Charges'!AY157","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ157-'Current Monthly Zonal Charges'!AZ157","v":0},{"$f":"'Future Monthly Zonal Charges'!BA157-'Current Monthly Zonal Charges'!BA157","v":0},{"$f":"'Future Monthly Zonal Charges'!BB157-'Current Monthly Zonal Charges'!BB157","v":0},{"$f":"'Future Monthly Zonal Charges'!BC157-'Current Monthly Zonal Charges'!BC157","v":-0.91390425137739317},{"$f":"'Future Monthly Zonal Charges'!BD157-'Current Monthly Zonal Charges'!BD157","v":-1.2308505689554572}]
[{"$f":"'Upgrade Information'!B158","v":"b0175"},{"$f":"'Projected Revenue Requirements'!C158","v":"PECO"},{"$f":"'Upgrade Information'!E158","v":0.5},{"$f":"IF('Upgrade Information'!D158=\"\",\"\",'Upgrade Information'!D158)","v":"2005-05-31"},{"$f":"'Current Monthly Zonal Charges'!E158","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E158","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F158","v":4814.5646652724181},{"$f":"'Future Monthly Zonal Charges'!F158","v":4396.8058087415402},-417.75885653087789,null,{"$f":"'Future Monthly Zonal Charges'!H158-'Current Monthly Zonal Charges'!H158","v":0},{"$f":"'Future Monthly Zonal Charges'!I158-'Current Monthly Zonal Charges'!I158","v":0},{"$f":"'Future Monthly Zonal Charges'!J158-'Current Monthly Zonal Charges'!J158","v":0},{"$f":"'Future Monthly Zonal Charges'!K158-'Current Monthly Zonal Charges'!K158","v":0},{"$f":"'Future Monthly Zonal Charges'!L158-'Current Monthly Zonal Charges'!L158","v":0},{"$f":"'Future Monthly Zonal Charges'!M158-'Current Monthly Zonal Charges'!M158","v":0},{"$f":"'Future Monthly Zonal Charges'!N158-'Current Monthly Zonal Charges'!N158","v":0},{"$f":"'Future Monthly Zonal Charges'!O158-'Current Monthly Zonal Charges'!O158","v":0},{"$f":"'Future Monthly Zonal Charges'!P158-'Current Monthly Zonal Charges'!P158","v":0},{"$f":"'Future Monthly Zonal Charges'!Q158-'Current Monthly Zonal Charges'!Q158","v":0},{"$f":"'Future Monthly Zonal Charges'!R158-'Current Monthly Zonal Charges'!R158","v":0},{"$f":"'Future Monthly Zonal Charges'!S158-'Current Monthly Zonal Charges'!S158","v":0},{"$f":"'Future Monthly Zonal Charges'!T158-'Current Monthly Zonal Charges'!T158","v":0},{"$f":"'Future Monthly Zonal Charges'!U158-'Current Monthly Zonal Charges'!U158","v":0},{"$f":"'Future Monthly Zonal Charges'!V158-'Current Monthly Zonal Charges'!V158","v":0},{"$f":"'Future Monthly Zonal Charges'!W158-'Current Monthly Zonal Charges'!W158","v":0},{"$f":"'Future Monthly Zonal Charges'!X158-'Current Monthly Zonal Charges'!X158","v":0},{"$f":"'Future Monthly Zonal Charges'!Y158-'Current Monthly Zonal Charges'!Y158","v":0},{"$f":"'Future Monthly Zonal Charges'!Z158-'Current Monthly Zonal Charges'!Z158","v":-417.75885653087789},{"$f":"'Future Monthly Zonal Charges'!AA158-'Current Monthly Zonal Charges'!AA158","v":0},{"$f":"'Future Monthly Zonal Charges'!AB158-'Current Monthly Zonal Charges'!AB158","v":0},{"$f":"'Future Monthly Zonal Charges'!AC158-'Current Monthly Zonal Charges'!AC158","v":0},{"$f":"'Future Monthly Zonal Charges'!AD158-'Current Monthly Zonal Charges'!AD158","v":0},{"$f":"'Future Monthly Zonal Charges'!AE158-'Current Monthly Zonal Charges'!AE158","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG158-'Current Monthly Zonal Charges'!AG158","v":0},{"$f":"'Future Monthly Zonal Charges'!AH158-'Current Monthly Zonal Charges'!AH158","v":0},{"$f":"'Future Monthly Zonal Charges'!AI158-'Current Monthly Zonal Charges'!AI158","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ158-'Current Monthly Zonal Charges'!AJ158","v":0},{"$f":"'Future Monthly Zonal Charges'!AK158-'Current Monthly Zonal Charges'!AK158","v":0},{"$f":"'Future Monthly Zonal Charges'!AL158-'Current Monthly Zonal Charges'!AL158","v":0},{"$f":"'Future Monthly Zonal Charges'!AM158-'Current Monthly Zonal Charges'!AM158","v":0},{"$f":"'Future Monthly Zonal Charges'!AN158-'Current Monthly Zonal Charges'!AN158","v":0},{"$f":"'Future Monthly Zonal Charges'!AO158-'Current Monthly Zonal Charges'!AO158","v":0},{"$f":"'Future Monthly Zonal Charges'!AP158-'Current Monthly Zonal Charges'!AP158","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ158-'Current Monthly Zonal Charges'!AQ158","v":0},{"$f":"'Future Monthly Zonal Charges'!AR158-'Current Monthly Zonal Charges'!AR158","v":0},{"$f":"'Future Monthly Zonal Charges'!AS158-'Current Monthly Zonal Charges'!AS158","v":0},{"$f":"'Future Monthly Zonal Charges'!AT158-'Current Monthly Zonal Charges'!AT158","v":0},{"$f":"'Future Monthly Zonal Charges'!AU158-'Current Monthly Zonal Charges'!AU158","v":0},{"$f":"'Future Monthly Zonal Charges'!AV158-'Current Monthly Zonal Charges'!AV158","v":0},{"$f":"'Future Monthly Zonal Charges'!AW158-'Current Monthly Zonal Charges'!AW158","v":0},{"$f":"'Future Monthly Zonal Charges'!AW158-'Current Monthly Zonal Charges'!AW158","v":0},{"$f":"'Future Monthly Zonal Charges'!AY158-'Current Monthly Zonal Charges'!AY158","v":-4.867509339021725E-2},{"$f":"'Future Monthly Zonal Charges'!AZ158-'Current Monthly Zonal Charges'!AZ158","v":0},{"$f":"'Future Monthly Zonal Charges'!BA158-'Current Monthly Zonal Charges'!BA158","v":0},{"$f":"'Future Monthly Zonal Charges'!BB158-'Current Monthly Zonal Charges'!BB158","v":0},{"$f":"'Future Monthly Zonal Charges'!BC158-'Current Monthly Zonal Charges'!BC158","v":0},{"$f":"'Future Monthly Zonal Charges'!BD158-'Current Monthly Zonal Charges'!BD158","v":0}]
[{"$f":"'Upgrade Information'!B159","v":"b0180"},{"$f":"'Projected Revenue Requirements'!C159","v":"PECO"},{"$f":"'Upgrade Information'!E159","v":0.25},{"$f":"IF('Upgrade Information'!D159=\"\",\"\",'Upgrade Information'!D159)","v":"2006-09-15"},{"$f":"'Current Monthly Zonal Charges'!E159","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E159","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F159","v":2462.983513506992},{"$f":"'Future Monthly Zonal Charges'!F159","v":2254.104085241554},-208.87942826543804,null,{"$f":"'Future Monthly Zonal Charges'!H159-'Current Monthly Zonal Charges'!H159","v":0},{"$f":"'Future Monthly Zonal Charges'!I159-'Current Monthly Zonal Charges'!I159","v":0},{"$f":"'Future Monthly Zonal Charges'!J159-'Current Monthly Zonal Charges'!J159","v":0},{"$f":"'Future Monthly Zonal Charges'!K159-'Current Monthly Zonal Charges'!K159","v":0},{"$f":"'Future Monthly Zonal Charges'!L159-'Current Monthly Zonal Charges'!L159","v":0},{"$f":"'Future Monthly Zonal Charges'!M159-'Current Monthly Zonal Charges'!M159","v":0},{"$f":"'Future Monthly Zonal Charges'!N159-'Current Monthly Zonal Charges'!N159","v":0},{"$f":"'Future Monthly Zonal Charges'!O159-'Current Monthly Zonal Charges'!O159","v":0},{"$f":"'Future Monthly Zonal Charges'!P159-'Current Monthly Zonal Charges'!P159","v":0},{"$f":"'Future Monthly Zonal Charges'!Q159-'Current Monthly Zonal Charges'!Q159","v":0},{"$f":"'Future Monthly Zonal Charges'!R159-'Current Monthly Zonal Charges'!R159","v":0},{"$f":"'Future Monthly Zonal Charges'!S159-'Current Monthly Zonal Charges'!S159","v":0},{"$f":"'Future Monthly Zonal Charges'!T159-'Current Monthly Zonal Charges'!T159","v":0},{"$f":"'Future Monthly Zonal Charges'!U159-'Current Monthly Zonal Charges'!U159","v":0},{"$f":"'Future Monthly Zonal Charges'!V159-'Current Monthly Zonal Charges'!V159","v":0},{"$f":"'Future Monthly Zonal Charges'!W159-'Current Monthly Zonal Charges'!W159","v":0},{"$f":"'Future Monthly Zonal Charges'!X159-'Current Monthly Zonal Charges'!X159","v":0},{"$f":"'Future Monthly Zonal Charges'!Y159-'Current Monthly Zonal Charges'!Y159","v":0},{"$f":"'Future Monthly Zonal Charges'!Z159-'Current Monthly Zonal Charges'!Z159","v":-208.87942826543804},{"$f":"'Future Monthly Zonal Charges'!AA159-'Current Monthly Zonal Charges'!AA159","v":0},{"$f":"'Future Monthly Zonal Charges'!AB159-'Current Monthly Zonal Charges'!AB159","v":0},{"$f":"'Future Monthly Zonal Charges'!AC159-'Current Monthly Zonal Charges'!AC159","v":0},{"$f":"'Future Monthly Zonal Charges'!AD159-'Current Monthly Zonal Charges'!AD159","v":0},{"$f":"'Future Monthly Zonal Charges'!AE159-'Current Monthly Zonal Charges'!AE159","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG159-'Current Monthly Zonal Charges'!AG159","v":0},{"$f":"'Future Monthly Zonal Charges'!AH159-'Current Monthly Zonal Charges'!AH159","v":0},{"$f":"'Future Monthly Zonal Charges'!AI159-'Current Monthly Zonal Charges'!AI159","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ159-'Current Monthly Zonal Charges'!AJ159","v":0},{"$f":"'Future Monthly Zonal Charges'!AK159-'Current Monthly Zonal Charges'!AK159","v":0},{"$f":"'Future Monthly Zonal Charges'!AL159-'Current Monthly Zonal Charges'!AL159","v":0},{"$f":"'Future Monthly Zonal Charges'!AM159-'Current Monthly Zonal Charges'!AM159","v":0},{"$f":"'Future Monthly Zonal Charges'!AN159-'Current Monthly Zonal Charges'!AN159","v":0},{"$f":"'Future Monthly Zonal Charges'!AO159-'Current Monthly Zonal Charges'!AO159","v":0},{"$f":"'Future Monthly Zonal Charges'!AP159-'Current Monthly Zonal Charges'!AP159","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ159-'Current Monthly Zonal Charges'!AQ159","v":0},{"$f":"'Future Monthly Zonal Charges'!AR159-'Current Monthly Zonal Charges'!AR159","v":0},{"$f":"'Future Monthly Zonal Charges'!AS159-'Current Monthly Zonal Charges'!AS159","v":0},{"$f":"'Future Monthly Zonal Charges'!AT159-'Current Monthly Zonal Charges'!AT159","v":0},{"$f":"'Future Monthly Zonal Charges'!AU159-'Current Monthly Zonal Charges'!AU159","v":0},{"$f":"'Future Monthly Zonal Charges'!AV159-'Current Monthly Zonal Charges'!AV159","v":0},{"$f":"'Future Monthly Zonal Charges'!AW159-'Current Monthly Zonal Charges'!AW159","v":0},{"$f":"'Future Monthly Zonal Charges'!AW159-'Current Monthly Zonal Charges'!AW159","v":0},{"$f":"'Future Monthly Zonal Charges'!AY159-'Current Monthly Zonal Charges'!AY159","v":-2.4337546695108458E-2},{"$f":"'Future Monthly Zonal Charges'!AZ159-'Current Monthly Zonal Charges'!AZ159","v":0},{"$f":"'Future Monthly Zonal Charges'!BA159-'Current Monthly Zonal Charges'!BA159","v":0},{"$f":"'Future Monthly Zonal Charges'!BB159-'Current Monthly Zonal Charges'!BB159","v":0},{"$f":"'Future Monthly Zonal Charges'!BC159-'Current Monthly Zonal Charges'!BC159","v":0},{"$f":"'Future Monthly Zonal Charges'!BD159-'Current Monthly Zonal Charges'!BD159","v":0}]
[{"$f":"'Upgrade Information'!B160","v":"b0181"},{"$f":"'Projected Revenue Requirements'!C160","v":"PECO"},{"$f":"'Upgrade Information'!E160","v":0.44},{"$f":"IF('Upgrade Information'!D160=\"\",\"\",'Upgrade Information'!D160)","v":"2006-12-15"},{"$f":"'Current Monthly Zonal Charges'!E160","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E160","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F160","v":4353.2323734596648},{"$f":"'Future Monthly Zonal Charges'!F160","v":3985.6045797124934},-367.62779374717138,null,{"$f":"'Future Monthly Zonal Charges'!H160-'Current Monthly Zonal Charges'!H160","v":0},{"$f":"'Future Monthly Zonal Charges'!I160-'Current Monthly Zonal Charges'!I160","v":0},{"$f":"'Future Monthly Zonal Charges'!J160-'Current Monthly Zonal Charges'!J160","v":0},{"$f":"'Future Monthly Zonal Charges'!K160-'Current Monthly Zonal Charges'!K160","v":0},{"$f":"'Future Monthly Zonal Charges'!L160-'Current Monthly Zonal Charges'!L160","v":0},{"$f":"'Future Monthly Zonal Charges'!M160-'Current Monthly Zonal Charges'!M160","v":0},{"$f":"'Future Monthly Zonal Charges'!N160-'Current Monthly Zonal Charges'!N160","v":0},{"$f":"'Future Monthly Zonal Charges'!O160-'Current Monthly Zonal Charges'!O160","v":0},{"$f":"'Future Monthly Zonal Charges'!P160-'Current Monthly Zonal Charges'!P160","v":0},{"$f":"'Future Monthly Zonal Charges'!Q160-'Current Monthly Zonal Charges'!Q160","v":0},{"$f":"'Future Monthly Zonal Charges'!R160-'Current Monthly Zonal Charges'!R160","v":0},{"$f":"'Future Monthly Zonal Charges'!S160-'Current Monthly Zonal Charges'!S160","v":0},{"$f":"'Future Monthly Zonal Charges'!T160-'Current Monthly Zonal Charges'!T160","v":0},{"$f":"'Future Monthly Zonal Charges'!U160-'Current Monthly Zonal Charges'!U160","v":0},{"$f":"'Future Monthly Zonal Charges'!V160-'Current Monthly Zonal Charges'!V160","v":0},{"$f":"'Future Monthly Zonal Charges'!W160-'Current Monthly Zonal Charges'!W160","v":0},{"$f":"'Future Monthly Zonal Charges'!X160-'Current Monthly Zonal Charges'!X160","v":0},{"$f":"'Future Monthly Zonal Charges'!Y160-'Current Monthly Zonal Charges'!Y160","v":0},{"$f":"'Future Monthly Zonal Charges'!Z160-'Current Monthly Zonal Charges'!Z160","v":-367.62779374717138},{"$f":"'Future Monthly Zonal Charges'!AA160-'Current Monthly Zonal Charges'!AA160","v":0},{"$f":"'Future Monthly Zonal Charges'!AB160-'Current Monthly Zonal Charges'!AB160","v":0},{"$f":"'Future Monthly Zonal Charges'!AC160-'Current Monthly Zonal Charges'!AC160","v":0},{"$f":"'Future Monthly Zonal Charges'!AD160-'Current Monthly Zonal Charges'!AD160","v":0},{"$f":"'Future Monthly Zonal Charges'!AE160-'Current Monthly Zonal Charges'!AE160","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG160-'Current Monthly Zonal Charges'!AG160","v":0},{"$f":"'Future Monthly Zonal Charges'!AH160-'Current Monthly Zonal Charges'!AH160","v":0},{"$f":"'Future Monthly Zonal Charges'!AI160-'Current Monthly Zonal Charges'!AI160","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ160-'Current Monthly Zonal Charges'!AJ160","v":0},{"$f":"'Future Monthly Zonal Charges'!AK160-'Current Monthly Zonal Charges'!AK160","v":0},{"$f":"'Future Monthly Zonal Charges'!AL160-'Current Monthly Zonal Charges'!AL160","v":0},{"$f":"'Future Monthly Zonal Charges'!AM160-'Current Monthly Zonal Charges'!AM160","v":0},{"$f":"'Future Monthly Zonal Charges'!AN160-'Current Monthly Zonal Charges'!AN160","v":0},{"$f":"'Future Monthly Zonal Charges'!AO160-'Current Monthly Zonal Charges'!AO160","v":0},{"$f":"'Future Monthly Zonal Charges'!AP160-'Current Monthly Zonal Charges'!AP160","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ160-'Current Monthly Zonal Charges'!AQ160","v":0},{"$f":"'Future Monthly Zonal Charges'!AR160-'Current Monthly Zonal Charges'!AR160","v":0},{"$f":"'Future Monthly Zonal Charges'!AS160-'Current Monthly Zonal Charges'!AS160","v":0},{"$f":"'Future Monthly Zonal Charges'!AT160-'Current Monthly Zonal Charges'!AT160","v":0},{"$f":"'Future Monthly Zonal Charges'!AU160-'Current Monthly Zonal Charges'!AU160","v":0},{"$f":"'Future Monthly Zonal Charges'!AV160-'Current Monthly Zonal Charges'!AV160","v":0},{"$f":"'Future Monthly Zonal Charges'!AW160-'Current Monthly Zonal Charges'!AW160","v":0},{"$f":"'Future Monthly Zonal Charges'!AW160-'Current Monthly Zonal Charges'!AW160","v":0},{"$f":"'Future Monthly Zonal Charges'!AY160-'Current Monthly Zonal Charges'!AY160","v":-4.283408218339102E-2},{"$f":"'Future Monthly Zonal Charges'!AZ160-'Current Monthly Zonal Charges'!AZ160","v":0},{"$f":"'Future Monthly Zonal Charges'!BA160-'Current Monthly Zonal Charges'!BA160","v":0},{"$f":"'Future Monthly Zonal Charges'!BB160-'Current Monthly Zonal Charges'!BB160","v":0},{"$f":"'Future Monthly Zonal Charges'!BC160-'Current Monthly Zonal Charges'!BC160","v":0},{"$f":"'Future Monthly Zonal Charges'!BD160-'Current Monthly Zonal Charges'!BD160","v":0}]
[{"$f":"'Upgrade Information'!B161","v":"b0182"},{"$f":"'Projected Revenue Requirements'!C161","v":"PECO"},{"$f":"'Upgrade Information'!E161","v":0.1},{"$f":"IF('Upgrade Information'!D161=\"\",\"\",'Upgrade Information'!D161)","v":"2006-12-15"},{"$f":"'Current Monthly Zonal Charges'!E161","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E161","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F161","v":989.37099396810572},{"$f":"'Future Monthly Zonal Charges'!F161","v":905.81922266193021},-83.55177130617551,null,{"$f":"'Future Monthly Zonal Charges'!H161-'Current Monthly Zonal Charges'!H161","v":0},{"$f":"'Future Monthly Zonal Charges'!I161-'Current Monthly Zonal Charges'!I161","v":0},{"$f":"'Future Monthly Zonal Charges'!J161-'Current Monthly Zonal Charges'!J161","v":0},{"$f":"'Future Monthly Zonal Charges'!K161-'Current Monthly Zonal Charges'!K161","v":0},{"$f":"'Future Monthly Zonal Charges'!L161-'Current Monthly Zonal Charges'!L161","v":0},{"$f":"'Future Monthly Zonal Charges'!M161-'Current Monthly Zonal Charges'!M161","v":0},{"$f":"'Future Monthly Zonal Charges'!N161-'Current Monthly Zonal Charges'!N161","v":0},{"$f":"'Future Monthly Zonal Charges'!O161-'Current Monthly Zonal Charges'!O161","v":0},{"$f":"'Future Monthly Zonal Charges'!P161-'Current Monthly Zonal Charges'!P161","v":0},{"$f":"'Future Monthly Zonal Charges'!Q161-'Current Monthly Zonal Charges'!Q161","v":0},{"$f":"'Future Monthly Zonal Charges'!R161-'Current Monthly Zonal Charges'!R161","v":0},{"$f":"'Future Monthly Zonal Charges'!S161-'Current Monthly Zonal Charges'!S161","v":0},{"$f":"'Future Monthly Zonal Charges'!T161-'Current Monthly Zonal Charges'!T161","v":0},{"$f":"'Future Monthly Zonal Charges'!U161-'Current Monthly Zonal Charges'!U161","v":0},{"$f":"'Future Monthly Zonal Charges'!V161-'Current Monthly Zonal Charges'!V161","v":0},{"$f":"'Future Monthly Zonal Charges'!W161-'Current Monthly Zonal Charges'!W161","v":0},{"$f":"'Future Monthly Zonal Charges'!X161-'Current Monthly Zonal Charges'!X161","v":0},{"$f":"'Future Monthly Zonal Charges'!Y161-'Current Monthly Zonal Charges'!Y161","v":0},{"$f":"'Future Monthly Zonal Charges'!Z161-'Current Monthly Zonal Charges'!Z161","v":-83.55177130617551},{"$f":"'Future Monthly Zonal Charges'!AA161-'Current Monthly Zonal Charges'!AA161","v":0},{"$f":"'Future Monthly Zonal Charges'!AB161-'Current Monthly Zonal Charges'!AB161","v":0},{"$f":"'Future Monthly Zonal Charges'!AC161-'Current Monthly Zonal Charges'!AC161","v":0},{"$f":"'Future Monthly Zonal Charges'!AD161-'Current Monthly Zonal Charges'!AD161","v":0},{"$f":"'Future Monthly Zonal Charges'!AE161-'Current Monthly Zonal Charges'!AE161","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG161-'Current Monthly Zonal Charges'!AG161","v":0},{"$f":"'Future Monthly Zonal Charges'!AH161-'Current Monthly Zonal Charges'!AH161","v":0},{"$f":"'Future Monthly Zonal Charges'!AI161-'Current Monthly Zonal Charges'!AI161","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ161-'Current Monthly Zonal Charges'!AJ161","v":0},{"$f":"'Future Monthly Zonal Charges'!AK161-'Current Monthly Zonal Charges'!AK161","v":0},{"$f":"'Future Monthly Zonal Charges'!AL161-'Current Monthly Zonal Charges'!AL161","v":0},{"$f":"'Future Monthly Zonal Charges'!AM161-'Current Monthly Zonal Charges'!AM161","v":0},{"$f":"'Future Monthly Zonal Charges'!AN161-'Current Monthly Zonal Charges'!AN161","v":0},{"$f":"'Future Monthly Zonal Charges'!AO161-'Current Monthly Zonal Charges'!AO161","v":0},{"$f":"'Future Monthly Zonal Charges'!AP161-'Current Monthly Zonal Charges'!AP161","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ161-'Current Monthly Zonal Charges'!AQ161","v":0},{"$f":"'Future Monthly Zonal Charges'!AR161-'Current Monthly Zonal Charges'!AR161","v":0},{"$f":"'Future Monthly Zonal Charges'!AS161-'Current Monthly Zonal Charges'!AS161","v":0},{"$f":"'Future Monthly Zonal Charges'!AT161-'Current Monthly Zonal Charges'!AT161","v":0},{"$f":"'Future Monthly Zonal Charges'!AU161-'Current Monthly Zonal Charges'!AU161","v":0},{"$f":"'Future Monthly Zonal Charges'!AV161-'Current Monthly Zonal Charges'!AV161","v":0},{"$f":"'Future Monthly Zonal Charges'!AW161-'Current Monthly Zonal Charges'!AW161","v":0},{"$f":"'Future Monthly Zonal Charges'!AW161-'Current Monthly Zonal Charges'!AW161","v":0},{"$f":"'Future Monthly Zonal Charges'!AY161-'Current Monthly Zonal Charges'!AY161","v":-9.735018678043425E-3},{"$f":"'Future Monthly Zonal Charges'!AZ161-'Current Monthly Zonal Charges'!AZ161","v":0},{"$f":"'Future Monthly Zonal Charges'!BA161-'Current Monthly Zonal Charges'!BA161","v":0},{"$f":"'Future Monthly Zonal Charges'!BB161-'Current Monthly Zonal Charges'!BB161","v":0},{"$f":"'Future Monthly Zonal Charges'!BC161-'Current Monthly Zonal Charges'!BC161","v":0},{"$f":"'Future Monthly Zonal Charges'!BD161-'Current Monthly Zonal Charges'!BD161","v":0}]
[{"$f":"'Upgrade Information'!B162","v":"b0184"},{"$f":"'Projected Revenue Requirements'!C162","v":"PSEG"},{"$f":"'Upgrade Information'!E162","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D162=\"\",\"\",'Upgrade Information'!D162)","v":"2008-12-08"},{"$f":"'Current Monthly Zonal Charges'!E162","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E162","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F162","v":3318.1546099290777},{"$f":"'Future Monthly Zonal Charges'!F162","v":2931.2864804964543},-386.86812943262339,null,{"$f":"'Future Monthly Zonal Charges'!H162-'Current Monthly Zonal Charges'!H162","v":0},{"$f":"'Future Monthly Zonal Charges'!I162-'Current Monthly Zonal Charges'!I162","v":0},{"$f":"'Future Monthly Zonal Charges'!J162-'Current Monthly Zonal Charges'!J162","v":0},{"$f":"'Future Monthly Zonal Charges'!K162-'Current Monthly Zonal Charges'!K162","v":0},{"$f":"'Future Monthly Zonal Charges'!L162-'Current Monthly Zonal Charges'!L162","v":0},{"$f":"'Future Monthly Zonal Charges'!M162-'Current Monthly Zonal Charges'!M162","v":0},{"$f":"'Future Monthly Zonal Charges'!N162-'Current Monthly Zonal Charges'!N162","v":0},{"$f":"'Future Monthly Zonal Charges'!O162-'Current Monthly Zonal Charges'!O162","v":0},{"$f":"'Future Monthly Zonal Charges'!P162-'Current Monthly Zonal Charges'!P162","v":0},{"$f":"'Future Monthly Zonal Charges'!Q162-'Current Monthly Zonal Charges'!Q162","v":0},{"$f":"'Future Monthly Zonal Charges'!R162-'Current Monthly Zonal Charges'!R162","v":0},{"$f":"'Future Monthly Zonal Charges'!S162-'Current Monthly Zonal Charges'!S162","v":0},{"$f":"'Future Monthly Zonal Charges'!T162-'Current Monthly Zonal Charges'!T162","v":0},{"$f":"'Future Monthly Zonal Charges'!U162-'Current Monthly Zonal Charges'!U162","v":0},{"$f":"'Future Monthly Zonal Charges'!V162-'Current Monthly Zonal Charges'!V162","v":0},{"$f":"'Future Monthly Zonal Charges'!W162-'Current Monthly Zonal Charges'!W162","v":0},{"$f":"'Future Monthly Zonal Charges'!X162-'Current Monthly Zonal Charges'!X162","v":0},{"$f":"'Future Monthly Zonal Charges'!Y162-'Current Monthly Zonal Charges'!Y162","v":0},{"$f":"'Future Monthly Zonal Charges'!Z162-'Current Monthly Zonal Charges'!Z162","v":0},{"$f":"'Future Monthly Zonal Charges'!AA162-'Current Monthly Zonal Charges'!AA162","v":0},{"$f":"'Future Monthly Zonal Charges'!AB162-'Current Monthly Zonal Charges'!AB162","v":0},{"$f":"'Future Monthly Zonal Charges'!AC162-'Current Monthly Zonal Charges'!AC162","v":0},{"$f":"'Future Monthly Zonal Charges'!AD162-'Current Monthly Zonal Charges'!AD162","v":-386.86812943262339},{"$f":"'Future Monthly Zonal Charges'!AE162-'Current Monthly Zonal Charges'!AE162","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG162-'Current Monthly Zonal Charges'!AG162","v":0},{"$f":"'Future Monthly Zonal Charges'!AH162-'Current Monthly Zonal Charges'!AH162","v":0},{"$f":"'Future Monthly Zonal Charges'!AI162-'Current Monthly Zonal Charges'!AI162","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ162-'Current Monthly Zonal Charges'!AJ162","v":0},{"$f":"'Future Monthly Zonal Charges'!AK162-'Current Monthly Zonal Charges'!AK162","v":0},{"$f":"'Future Monthly Zonal Charges'!AL162-'Current Monthly Zonal Charges'!AL162","v":0},{"$f":"'Future Monthly Zonal Charges'!AM162-'Current Monthly Zonal Charges'!AM162","v":0},{"$f":"'Future Monthly Zonal Charges'!AN162-'Current Monthly Zonal Charges'!AN162","v":0},{"$f":"'Future Monthly Zonal Charges'!AO162-'Current Monthly Zonal Charges'!AO162","v":0},{"$f":"'Future Monthly Zonal Charges'!AP162-'Current Monthly Zonal Charges'!AP162","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ162-'Current Monthly Zonal Charges'!AQ162","v":0},{"$f":"'Future Monthly Zonal Charges'!AR162-'Current Monthly Zonal Charges'!AR162","v":0},{"$f":"'Future Monthly Zonal Charges'!AS162-'Current Monthly Zonal Charges'!AS162","v":0},{"$f":"'Future Monthly Zonal Charges'!AT162-'Current Monthly Zonal Charges'!AT162","v":0},{"$f":"'Future Monthly Zonal Charges'!AU162-'Current Monthly Zonal Charges'!AU162","v":0},{"$f":"'Future Monthly Zonal Charges'!AV162-'Current Monthly Zonal Charges'!AV162","v":0},{"$f":"'Future Monthly Zonal Charges'!AW162-'Current Monthly Zonal Charges'!AW162","v":0},{"$f":"'Future Monthly Zonal Charges'!AW162-'Current Monthly Zonal Charges'!AW162","v":0},{"$f":"'Future Monthly Zonal Charges'!AY162-'Current Monthly Zonal Charges'!AY162","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ162-'Current Monthly Zonal Charges'!AZ162","v":0},{"$f":"'Future Monthly Zonal Charges'!BA162-'Current Monthly Zonal Charges'!BA162","v":0},{"$f":"'Future Monthly Zonal Charges'!BB162-'Current Monthly Zonal Charges'!BB162","v":0},{"$f":"'Future Monthly Zonal Charges'!BC162-'Current Monthly Zonal Charges'!BC162","v":-3.8126355517160093E-2},{"$f":"'Future Monthly Zonal Charges'!BD162-'Current Monthly Zonal Charges'!BD162","v":0}]
[{"$f":"'Upgrade Information'!B163","v":"b0185"},{"$f":"'Projected Revenue Requirements'!C163","v":"PSEG"},{"$f":"'Upgrade Information'!E163","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D163=\"\",\"\",'Upgrade Information'!D163)","v":"2006-05-19"},{"$f":"'Current Monthly Zonal Charges'!E163","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E163","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F163","v":3118.2727430555556},{"$f":"'Future Monthly Zonal Charges'!F163","v":2731.4046136229313},-386.8681294326243,null,{"$f":"'Future Monthly Zonal Charges'!H163-'Current Monthly Zonal Charges'!H163","v":0},{"$f":"'Future Monthly Zonal Charges'!I163-'Current Monthly Zonal Charges'!I163","v":0},{"$f":"'Future Monthly Zonal Charges'!J163-'Current Monthly Zonal Charges'!J163","v":0},{"$f":"'Future Monthly Zonal Charges'!K163-'Current Monthly Zonal Charges'!K163","v":0},{"$f":"'Future Monthly Zonal Charges'!L163-'Current Monthly Zonal Charges'!L163","v":0},{"$f":"'Future Monthly Zonal Charges'!M163-'Current Monthly Zonal Charges'!M163","v":0},{"$f":"'Future Monthly Zonal Charges'!N163-'Current Monthly Zonal Charges'!N163","v":0},{"$f":"'Future Monthly Zonal Charges'!O163-'Current Monthly Zonal Charges'!O163","v":0},{"$f":"'Future Monthly Zonal Charges'!P163-'Current Monthly Zonal Charges'!P163","v":0},{"$f":"'Future Monthly Zonal Charges'!Q163-'Current Monthly Zonal Charges'!Q163","v":0},{"$f":"'Future Monthly Zonal Charges'!R163-'Current Monthly Zonal Charges'!R163","v":0},{"$f":"'Future Monthly Zonal Charges'!S163-'Current Monthly Zonal Charges'!S163","v":0},{"$f":"'Future Monthly Zonal Charges'!T163-'Current Monthly Zonal Charges'!T163","v":0},{"$f":"'Future Monthly Zonal Charges'!U163-'Current Monthly Zonal Charges'!U163","v":0},{"$f":"'Future Monthly Zonal Charges'!V163-'Current Monthly Zonal Charges'!V163","v":0},{"$f":"'Future Monthly Zonal Charges'!W163-'Current Monthly Zonal Charges'!W163","v":0},{"$f":"'Future Monthly Zonal Charges'!X163-'Current Monthly Zonal Charges'!X163","v":0},{"$f":"'Future Monthly Zonal Charges'!Y163-'Current Monthly Zonal Charges'!Y163","v":0},{"$f":"'Future Monthly Zonal Charges'!Z163-'Current Monthly Zonal Charges'!Z163","v":0},{"$f":"'Future Monthly Zonal Charges'!AA163-'Current Monthly Zonal Charges'!AA163","v":0},{"$f":"'Future Monthly Zonal Charges'!AB163-'Current Monthly Zonal Charges'!AB163","v":0},{"$f":"'Future Monthly Zonal Charges'!AC163-'Current Monthly Zonal Charges'!AC163","v":0},{"$f":"'Future Monthly Zonal Charges'!AD163-'Current Monthly Zonal Charges'!AD163","v":-386.8681294326243},{"$f":"'Future Monthly Zonal Charges'!AE163-'Current Monthly Zonal Charges'!AE163","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG163-'Current Monthly Zonal Charges'!AG163","v":0},{"$f":"'Future Monthly Zonal Charges'!AH163-'Current Monthly Zonal Charges'!AH163","v":0},{"$f":"'Future Monthly Zonal Charges'!AI163-'Current Monthly Zonal Charges'!AI163","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ163-'Current Monthly Zonal Charges'!AJ163","v":0},{"$f":"'Future Monthly Zonal Charges'!AK163-'Current Monthly Zonal Charges'!AK163","v":0},{"$f":"'Future Monthly Zonal Charges'!AL163-'Current Monthly Zonal Charges'!AL163","v":0},{"$f":"'Future Monthly Zonal Charges'!AM163-'Current Monthly Zonal Charges'!AM163","v":0},{"$f":"'Future Monthly Zonal Charges'!AN163-'Current Monthly Zonal Charges'!AN163","v":0},{"$f":"'Future Monthly Zonal Charges'!AO163-'Current Monthly Zonal Charges'!AO163","v":0},{"$f":"'Future Monthly Zonal Charges'!AP163-'Current Monthly Zonal Charges'!AP163","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ163-'Current Monthly Zonal Charges'!AQ163","v":0},{"$f":"'Future Monthly Zonal Charges'!AR163-'Current Monthly Zonal Charges'!AR163","v":0},{"$f":"'Future Monthly Zonal Charges'!AS163-'Current Monthly Zonal Charges'!AS163","v":0},{"$f":"'Future Monthly Zonal Charges'!AT163-'Current Monthly Zonal Charges'!AT163","v":0},{"$f":"'Future Monthly Zonal Charges'!AU163-'Current Monthly Zonal Charges'!AU163","v":0},{"$f":"'Future Monthly Zonal Charges'!AV163-'Current Monthly Zonal Charges'!AV163","v":0},{"$f":"'Future Monthly Zonal Charges'!AW163-'Current Monthly Zonal Charges'!AW163","v":0},{"$f":"'Future Monthly Zonal Charges'!AW163-'Current Monthly Zonal Charges'!AW163","v":0},{"$f":"'Future Monthly Zonal Charges'!AY163-'Current Monthly Zonal Charges'!AY163","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ163-'Current Monthly Zonal Charges'!AZ163","v":0},{"$f":"'Future Monthly Zonal Charges'!BA163-'Current Monthly Zonal Charges'!BA163","v":0},{"$f":"'Future Monthly Zonal Charges'!BB163-'Current Monthly Zonal Charges'!BB163","v":0},{"$f":"'Future Monthly Zonal Charges'!BC163-'Current Monthly Zonal Charges'!BC163","v":-3.8126355517160149E-2},{"$f":"'Future Monthly Zonal Charges'!BD163-'Current Monthly Zonal Charges'!BD163","v":0}]
[{"$f":"'Upgrade Information'!B164","v":"b0186"},{"$f":"'Projected Revenue Requirements'!C164","v":"PSEG"},{"$f":"'Upgrade Information'!E164","v":0.47499999999999998},{"$f":"IF('Upgrade Information'!D164=\"\",\"\",'Upgrade Information'!D164)","v":"2008-12-14"},{"$f":"'Current Monthly Zonal Charges'!E164","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E164","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F164","v":3318.1546099290777},{"$f":"'Future Monthly Zonal Charges'!F164","v":2931.2864804964543},-386.86812943262339,null,{"$f":"'Future Monthly Zonal Charges'!H164-'Current Monthly Zonal Charges'!H164","v":0},{"$f":"'Future Monthly Zonal Charges'!I164-'Current Monthly Zonal Charges'!I164","v":0},{"$f":"'Future Monthly Zonal Charges'!J164-'Current Monthly Zonal Charges'!J164","v":0},{"$f":"'Future Monthly Zonal Charges'!K164-'Current Monthly Zonal Charges'!K164","v":0},{"$f":"'Future Monthly Zonal Charges'!L164-'Current Monthly Zonal Charges'!L164","v":0},{"$f":"'Future Monthly Zonal Charges'!M164-'Current Monthly Zonal Charges'!M164","v":0},{"$f":"'Future Monthly Zonal Charges'!N164-'Current Monthly Zonal Charges'!N164","v":0},{"$f":"'Future Monthly Zonal Charges'!O164-'Current Monthly Zonal Charges'!O164","v":0},{"$f":"'Future Monthly Zonal Charges'!P164-'Current Monthly Zonal Charges'!P164","v":0},{"$f":"'Future Monthly Zonal Charges'!Q164-'Current Monthly Zonal Charges'!Q164","v":0},{"$f":"'Future Monthly Zonal Charges'!R164-'Current Monthly Zonal Charges'!R164","v":0},{"$f":"'Future Monthly Zonal Charges'!S164-'Current Monthly Zonal Charges'!S164","v":0},{"$f":"'Future Monthly Zonal Charges'!T164-'Current Monthly Zonal Charges'!T164","v":0},{"$f":"'Future Monthly Zonal Charges'!U164-'Current Monthly Zonal Charges'!U164","v":0},{"$f":"'Future Monthly Zonal Charges'!V164-'Current Monthly Zonal Charges'!V164","v":0},{"$f":"'Future Monthly Zonal Charges'!W164-'Current Monthly Zonal Charges'!W164","v":0},{"$f":"'Future Monthly Zonal Charges'!X164-'Current Monthly Zonal Charges'!X164","v":0},{"$f":"'Future Monthly Zonal Charges'!Y164-'Current Monthly Zonal Charges'!Y164","v":0},{"$f":"'Future Monthly Zonal Charges'!Z164-'Current Monthly Zonal Charges'!Z164","v":0},{"$f":"'Future Monthly Zonal Charges'!AA164-'Current Monthly Zonal Charges'!AA164","v":0},{"$f":"'Future Monthly Zonal Charges'!AB164-'Current Monthly Zonal Charges'!AB164","v":0},{"$f":"'Future Monthly Zonal Charges'!AC164-'Current Monthly Zonal Charges'!AC164","v":0},{"$f":"'Future Monthly Zonal Charges'!AD164-'Current Monthly Zonal Charges'!AD164","v":-386.86812943262339},{"$f":"'Future Monthly Zonal Charges'!AE164-'Current Monthly Zonal Charges'!AE164","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG164-'Current Monthly Zonal Charges'!AG164","v":0},{"$f":"'Future Monthly Zonal Charges'!AH164-'Current Monthly Zonal Charges'!AH164","v":0},{"$f":"'Future Monthly Zonal Charges'!AI164-'Current Monthly Zonal Charges'!AI164","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ164-'Current Monthly Zonal Charges'!AJ164","v":0},{"$f":"'Future Monthly Zonal Charges'!AK164-'Current Monthly Zonal Charges'!AK164","v":0},{"$f":"'Future Monthly Zonal Charges'!AL164-'Current Monthly Zonal Charges'!AL164","v":0},{"$f":"'Future Monthly Zonal Charges'!AM164-'Current Monthly Zonal Charges'!AM164","v":0},{"$f":"'Future Monthly Zonal Charges'!AN164-'Current Monthly Zonal Charges'!AN164","v":0},{"$f":"'Future Monthly Zonal Charges'!AO164-'Current Monthly Zonal Charges'!AO164","v":0},{"$f":"'Future Monthly Zonal Charges'!AP164-'Current Monthly Zonal Charges'!AP164","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ164-'Current Monthly Zonal Charges'!AQ164","v":0},{"$f":"'Future Monthly Zonal Charges'!AR164-'Current Monthly Zonal Charges'!AR164","v":0},{"$f":"'Future Monthly Zonal Charges'!AS164-'Current Monthly Zonal Charges'!AS164","v":0},{"$f":"'Future Monthly Zonal Charges'!AT164-'Current Monthly Zonal Charges'!AT164","v":0},{"$f":"'Future Monthly Zonal Charges'!AU164-'Current Monthly Zonal Charges'!AU164","v":0},{"$f":"'Future Monthly Zonal Charges'!AV164-'Current Monthly Zonal Charges'!AV164","v":0},{"$f":"'Future Monthly Zonal Charges'!AW164-'Current Monthly Zonal Charges'!AW164","v":0},{"$f":"'Future Monthly Zonal Charges'!AW164-'Current Monthly Zonal Charges'!AW164","v":0},{"$f":"'Future Monthly Zonal Charges'!AY164-'Current Monthly Zonal Charges'!AY164","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ164-'Current Monthly Zonal Charges'!AZ164","v":0},{"$f":"'Future Monthly Zonal Charges'!BA164-'Current Monthly Zonal Charges'!BA164","v":0},{"$f":"'Future Monthly Zonal Charges'!BB164-'Current Monthly Zonal Charges'!BB164","v":0},{"$f":"'Future Monthly Zonal Charges'!BC164-'Current Monthly Zonal Charges'!BC164","v":-3.8126355517160093E-2},{"$f":"'Future Monthly Zonal Charges'!BD164-'Current Monthly Zonal Charges'!BD164","v":0}]
[{"$f":"'Upgrade Information'!B165","v":"b0187"},{"$f":"'Projected Revenue Requirements'!C165","v":"PEPCO"},{"$f":"'Upgrade Information'!E165","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D165=\"\",\"\",'Upgrade Information'!D165)","v":"2006-06-01"},{"$f":"'Current Monthly Zonal Charges'!E165","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E165","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F165","v":1650.2238935641308},{"$f":"'Future Monthly Zonal Charges'!F165","v":1321.3831312285636},-328.84076233556721,null,{"$f":"'Future Monthly Zonal Charges'!H165-'Current Monthly Zonal Charges'!H165","v":0},{"$f":"'Future Monthly Zonal Charges'!I165-'Current Monthly Zonal Charges'!I165","v":0},{"$f":"'Future Monthly Zonal Charges'!J165-'Current Monthly Zonal Charges'!J165","v":0},{"$f":"'Future Monthly Zonal Charges'!K165-'Current Monthly Zonal Charges'!K165","v":0},{"$f":"'Future Monthly Zonal Charges'!L165-'Current Monthly Zonal Charges'!L165","v":0},{"$f":"'Future Monthly Zonal Charges'!M165-'Current Monthly Zonal Charges'!M165","v":0},{"$f":"'Future Monthly Zonal Charges'!N165-'Current Monthly Zonal Charges'!N165","v":0},{"$f":"'Future Monthly Zonal Charges'!O165-'Current Monthly Zonal Charges'!O165","v":0},{"$f":"'Future Monthly Zonal Charges'!P165-'Current Monthly Zonal Charges'!P165","v":0},{"$f":"'Future Monthly Zonal Charges'!Q165-'Current Monthly Zonal Charges'!Q165","v":0},{"$f":"'Future Monthly Zonal Charges'!R165-'Current Monthly Zonal Charges'!R165","v":0},{"$f":"'Future Monthly Zonal Charges'!S165-'Current Monthly Zonal Charges'!S165","v":0},{"$f":"'Future Monthly Zonal Charges'!T165-'Current Monthly Zonal Charges'!T165","v":0},{"$f":"'Future Monthly Zonal Charges'!U165-'Current Monthly Zonal Charges'!U165","v":0},{"$f":"'Future Monthly Zonal Charges'!V165-'Current Monthly Zonal Charges'!V165","v":0},{"$f":"'Future Monthly Zonal Charges'!W165-'Current Monthly Zonal Charges'!W165","v":0},{"$f":"'Future Monthly Zonal Charges'!X165-'Current Monthly Zonal Charges'!X165","v":0},{"$f":"'Future Monthly Zonal Charges'!Y165-'Current Monthly Zonal Charges'!Y165","v":0},{"$f":"'Future Monthly Zonal Charges'!Z165-'Current Monthly Zonal Charges'!Z165","v":0},{"$f":"'Future Monthly Zonal Charges'!AA165-'Current Monthly Zonal Charges'!AA165","v":0},{"$f":"'Future Monthly Zonal Charges'!AB165-'Current Monthly Zonal Charges'!AB165","v":-328.84076233556721},{"$f":"'Future Monthly Zonal Charges'!AC165-'Current Monthly Zonal Charges'!AC165","v":0},{"$f":"'Future Monthly Zonal Charges'!AD165-'Current Monthly Zonal Charges'!AD165","v":0},{"$f":"'Future Monthly Zonal Charges'!AE165-'Current Monthly Zonal Charges'!AE165","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG165-'Current Monthly Zonal Charges'!AG165","v":0},{"$f":"'Future Monthly Zonal Charges'!AH165-'Current Monthly Zonal Charges'!AH165","v":0},{"$f":"'Future Monthly Zonal Charges'!AI165-'Current Monthly Zonal Charges'!AI165","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ165-'Current Monthly Zonal Charges'!AJ165","v":0},{"$f":"'Future Monthly Zonal Charges'!AK165-'Current Monthly Zonal Charges'!AK165","v":0},{"$f":"'Future Monthly Zonal Charges'!AL165-'Current Monthly Zonal Charges'!AL165","v":0},{"$f":"'Future Monthly Zonal Charges'!AM165-'Current Monthly Zonal Charges'!AM165","v":0},{"$f":"'Future Monthly Zonal Charges'!AN165-'Current Monthly Zonal Charges'!AN165","v":0},{"$f":"'Future Monthly Zonal Charges'!AO165-'Current Monthly Zonal Charges'!AO165","v":0},{"$f":"'Future Monthly Zonal Charges'!AP165-'Current Monthly Zonal Charges'!AP165","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ165-'Current Monthly Zonal Charges'!AQ165","v":0},{"$f":"'Future Monthly Zonal Charges'!AR165-'Current Monthly Zonal Charges'!AR165","v":0},{"$f":"'Future Monthly Zonal Charges'!AS165-'Current Monthly Zonal Charges'!AS165","v":0},{"$f":"'Future Monthly Zonal Charges'!AT165-'Current Monthly Zonal Charges'!AT165","v":0},{"$f":"'Future Monthly Zonal Charges'!AU165-'Current Monthly Zonal Charges'!AU165","v":0},{"$f":"'Future Monthly Zonal Charges'!AV165-'Current Monthly Zonal Charges'!AV165","v":0},{"$f":"'Future Monthly Zonal Charges'!AW165-'Current Monthly Zonal Charges'!AW165","v":0},{"$f":"'Future Monthly Zonal Charges'!AW165-'Current Monthly Zonal Charges'!AW165","v":0},{"$f":"'Future Monthly Zonal Charges'!AY165-'Current Monthly Zonal Charges'!AY165","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ165-'Current Monthly Zonal Charges'!AZ165","v":0},{"$f":"'Future Monthly Zonal Charges'!BA165-'Current Monthly Zonal Charges'!BA165","v":-5.6368192659255911E-2},{"$f":"'Future Monthly Zonal Charges'!BB165-'Current Monthly Zonal Charges'!BB165","v":0},{"$f":"'Future Monthly Zonal Charges'!BC165-'Current Monthly Zonal Charges'!BC165","v":0},{"$f":"'Future Monthly Zonal Charges'!BD165-'Current Monthly Zonal Charges'!BD165","v":0}]
[{"$f":"'Upgrade Information'!B166","v":"b0188"},{"$f":"'Projected Revenue Requirements'!C166","v":"PEPCO"},{"$f":"'Upgrade Information'!E166","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D166=\"\",\"\",'Upgrade Information'!D166)","v":"2006-06-01"},{"$f":"'Current Monthly Zonal Charges'!E166","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E166","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F166","v":1650.2238935641308},{"$f":"'Future Monthly Zonal Charges'!F166","v":1321.3831312285636},-328.84076233556721,null,{"$f":"'Future Monthly Zonal Charges'!H166-'Current Monthly Zonal Charges'!H166","v":0},{"$f":"'Future Monthly Zonal Charges'!I166-'Current Monthly Zonal Charges'!I166","v":0},{"$f":"'Future Monthly Zonal Charges'!J166-'Current Monthly Zonal Charges'!J166","v":0},{"$f":"'Future Monthly Zonal Charges'!K166-'Current Monthly Zonal Charges'!K166","v":0},{"$f":"'Future Monthly Zonal Charges'!L166-'Current Monthly Zonal Charges'!L166","v":0},{"$f":"'Future Monthly Zonal Charges'!M166-'Current Monthly Zonal Charges'!M166","v":0},{"$f":"'Future Monthly Zonal Charges'!N166-'Current Monthly Zonal Charges'!N166","v":0},{"$f":"'Future Monthly Zonal Charges'!O166-'Current Monthly Zonal Charges'!O166","v":0},{"$f":"'Future Monthly Zonal Charges'!P166-'Current Monthly Zonal Charges'!P166","v":0},{"$f":"'Future Monthly Zonal Charges'!Q166-'Current Monthly Zonal Charges'!Q166","v":0},{"$f":"'Future Monthly Zonal Charges'!R166-'Current Monthly Zonal Charges'!R166","v":0},{"$f":"'Future Monthly Zonal Charges'!S166-'Current Monthly Zonal Charges'!S166","v":0},{"$f":"'Future Monthly Zonal Charges'!T166-'Current Monthly Zonal Charges'!T166","v":0},{"$f":"'Future Monthly Zonal Charges'!U166-'Current Monthly Zonal Charges'!U166","v":0},{"$f":"'Future Monthly Zonal Charges'!V166-'Current Monthly Zonal Charges'!V166","v":0},{"$f":"'Future Monthly Zonal Charges'!W166-'Current Monthly Zonal Charges'!W166","v":0},{"$f":"'Future Monthly Zonal Charges'!X166-'Current Monthly Zonal Charges'!X166","v":0},{"$f":"'Future Monthly Zonal Charges'!Y166-'Current Monthly Zonal Charges'!Y166","v":0},{"$f":"'Future Monthly Zonal Charges'!Z166-'Current Monthly Zonal Charges'!Z166","v":0},{"$f":"'Future Monthly Zonal Charges'!AA166-'Current Monthly Zonal Charges'!AA166","v":0},{"$f":"'Future Monthly Zonal Charges'!AB166-'Current Monthly Zonal Charges'!AB166","v":-328.84076233556721},{"$f":"'Future Monthly Zonal Charges'!AC166-'Current Monthly Zonal Charges'!AC166","v":0},{"$f":"'Future Monthly Zonal Charges'!AD166-'Current Monthly Zonal Charges'!AD166","v":0},{"$f":"'Future Monthly Zonal Charges'!AE166-'Current Monthly Zonal Charges'!AE166","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG166-'Current Monthly Zonal Charges'!AG166","v":0},{"$f":"'Future Monthly Zonal Charges'!AH166-'Current Monthly Zonal Charges'!AH166","v":0},{"$f":"'Future Monthly Zonal Charges'!AI166-'Current Monthly Zonal Charges'!AI166","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ166-'Current Monthly Zonal Charges'!AJ166","v":0},{"$f":"'Future Monthly Zonal Charges'!AK166-'Current Monthly Zonal Charges'!AK166","v":0},{"$f":"'Future Monthly Zonal Charges'!AL166-'Current Monthly Zonal Charges'!AL166","v":0},{"$f":"'Future Monthly Zonal Charges'!AM166-'Current Monthly Zonal Charges'!AM166","v":0},{"$f":"'Future Monthly Zonal Charges'!AN166-'Current Monthly Zonal Charges'!AN166","v":0},{"$f":"'Future Monthly Zonal Charges'!AO166-'Current Monthly Zonal Charges'!AO166","v":0},{"$f":"'Future Monthly Zonal Charges'!AP166-'Current Monthly Zonal Charges'!AP166","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ166-'Current Monthly Zonal Charges'!AQ166","v":0},{"$f":"'Future Monthly Zonal Charges'!AR166-'Current Monthly Zonal Charges'!AR166","v":0},{"$f":"'Future Monthly Zonal Charges'!AS166-'Current Monthly Zonal Charges'!AS166","v":0},{"$f":"'Future Monthly Zonal Charges'!AT166-'Current Monthly Zonal Charges'!AT166","v":0},{"$f":"'Future Monthly Zonal Charges'!AU166-'Current Monthly Zonal Charges'!AU166","v":0},{"$f":"'Future Monthly Zonal Charges'!AV166-'Current Monthly Zonal Charges'!AV166","v":0},{"$f":"'Future Monthly Zonal Charges'!AW166-'Current Monthly Zonal Charges'!AW166","v":0},{"$f":"'Future Monthly Zonal Charges'!AW166-'Current Monthly Zonal Charges'!AW166","v":0},{"$f":"'Future Monthly Zonal Charges'!AY166-'Current Monthly Zonal Charges'!AY166","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ166-'Current Monthly Zonal Charges'!AZ166","v":0},{"$f":"'Future Monthly Zonal Charges'!BA166-'Current Monthly Zonal Charges'!BA166","v":-5.6368192659255911E-2},{"$f":"'Future Monthly Zonal Charges'!BB166-'Current Monthly Zonal Charges'!BB166","v":0},{"$f":"'Future Monthly Zonal Charges'!BC166-'Current Monthly Zonal Charges'!BC166","v":0},{"$f":"'Future Monthly Zonal Charges'!BD166-'Current Monthly Zonal Charges'!BD166","v":0}]
[{"$f":"'Upgrade Information'!B167","v":"b0189"},{"$f":"'Projected Revenue Requirements'!C167","v":"PEPCO"},{"$f":"'Upgrade Information'!E167","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D167=\"\",\"\",'Upgrade Information'!D167)","v":"2006-06-01"},{"$f":"'Current Monthly Zonal Charges'!E167","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E167","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F167","v":1650.2238935641308},{"$f":"'Future Monthly Zonal Charges'!F167","v":1321.3831312285636},-328.84076233556721,null,{"$f":"'Future Monthly Zonal Charges'!H167-'Current Monthly Zonal Charges'!H167","v":0},{"$f":"'Future Monthly Zonal Charges'!I167-'Current Monthly Zonal Charges'!I167","v":0},{"$f":"'Future Monthly Zonal Charges'!J167-'Current Monthly Zonal Charges'!J167","v":0},{"$f":"'Future Monthly Zonal Charges'!K167-'Current Monthly Zonal Charges'!K167","v":0},{"$f":"'Future Monthly Zonal Charges'!L167-'Current Monthly Zonal Charges'!L167","v":0},{"$f":"'Future Monthly Zonal Charges'!M167-'Current Monthly Zonal Charges'!M167","v":0},{"$f":"'Future Monthly Zonal Charges'!N167-'Current Monthly Zonal Charges'!N167","v":0},{"$f":"'Future Monthly Zonal Charges'!O167-'Current Monthly Zonal Charges'!O167","v":0},{"$f":"'Future Monthly Zonal Charges'!P167-'Current Monthly Zonal Charges'!P167","v":0},{"$f":"'Future Monthly Zonal Charges'!Q167-'Current Monthly Zonal Charges'!Q167","v":0},{"$f":"'Future Monthly Zonal Charges'!R167-'Current Monthly Zonal Charges'!R167","v":0},{"$f":"'Future Monthly Zonal Charges'!S167-'Current Monthly Zonal Charges'!S167","v":0},{"$f":"'Future Monthly Zonal Charges'!T167-'Current Monthly Zonal Charges'!T167","v":0},{"$f":"'Future Monthly Zonal Charges'!U167-'Current Monthly Zonal Charges'!U167","v":0},{"$f":"'Future Monthly Zonal Charges'!V167-'Current Monthly Zonal Charges'!V167","v":0},{"$f":"'Future Monthly Zonal Charges'!W167-'Current Monthly Zonal Charges'!W167","v":0},{"$f":"'Future Monthly Zonal Charges'!X167-'Current Monthly Zonal Charges'!X167","v":0},{"$f":"'Future Monthly Zonal Charges'!Y167-'Current Monthly Zonal Charges'!Y167","v":0},{"$f":"'Future Monthly Zonal Charges'!Z167-'Current Monthly Zonal Charges'!Z167","v":0},{"$f":"'Future Monthly Zonal Charges'!AA167-'Current Monthly Zonal Charges'!AA167","v":0},{"$f":"'Future Monthly Zonal Charges'!AB167-'Current Monthly Zonal Charges'!AB167","v":-328.84076233556721},{"$f":"'Future Monthly Zonal Charges'!AC167-'Current Monthly Zonal Charges'!AC167","v":0},{"$f":"'Future Monthly Zonal Charges'!AD167-'Current Monthly Zonal Charges'!AD167","v":0},{"$f":"'Future Monthly Zonal Charges'!AE167-'Current Monthly Zonal Charges'!AE167","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG167-'Current Monthly Zonal Charges'!AG167","v":0},{"$f":"'Future Monthly Zonal Charges'!AH167-'Current Monthly Zonal Charges'!AH167","v":0},{"$f":"'Future Monthly Zonal Charges'!AI167-'Current Monthly Zonal Charges'!AI167","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ167-'Current Monthly Zonal Charges'!AJ167","v":0},{"$f":"'Future Monthly Zonal Charges'!AK167-'Current Monthly Zonal Charges'!AK167","v":0},{"$f":"'Future Monthly Zonal Charges'!AL167-'Current Monthly Zonal Charges'!AL167","v":0},{"$f":"'Future Monthly Zonal Charges'!AM167-'Current Monthly Zonal Charges'!AM167","v":0},{"$f":"'Future Monthly Zonal Charges'!AN167-'Current Monthly Zonal Charges'!AN167","v":0},{"$f":"'Future Monthly Zonal Charges'!AO167-'Current Monthly Zonal Charges'!AO167","v":0},{"$f":"'Future Monthly Zonal Charges'!AP167-'Current Monthly Zonal Charges'!AP167","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ167-'Current Monthly Zonal Charges'!AQ167","v":0},{"$f":"'Future Monthly Zonal Charges'!AR167-'Current Monthly Zonal Charges'!AR167","v":0},{"$f":"'Future Monthly Zonal Charges'!AS167-'Current Monthly Zonal Charges'!AS167","v":0},{"$f":"'Future Monthly Zonal Charges'!AT167-'Current Monthly Zonal Charges'!AT167","v":0},{"$f":"'Future Monthly Zonal Charges'!AU167-'Current Monthly Zonal Charges'!AU167","v":0},{"$f":"'Future Monthly Zonal Charges'!AV167-'Current Monthly Zonal Charges'!AV167","v":0},{"$f":"'Future Monthly Zonal Charges'!AW167-'Current Monthly Zonal Charges'!AW167","v":0},{"$f":"'Future Monthly Zonal Charges'!AW167-'Current Monthly Zonal Charges'!AW167","v":0},{"$f":"'Future Monthly Zonal Charges'!AY167-'Current Monthly Zonal Charges'!AY167","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ167-'Current Monthly Zonal Charges'!AZ167","v":0},{"$f":"'Future Monthly Zonal Charges'!BA167-'Current Monthly Zonal Charges'!BA167","v":-5.6368192659255911E-2},{"$f":"'Future Monthly Zonal Charges'!BB167-'Current Monthly Zonal Charges'!BB167","v":0},{"$f":"'Future Monthly Zonal Charges'!BC167-'Current Monthly Zonal Charges'!BC167","v":0},{"$f":"'Future Monthly Zonal Charges'!BD167-'Current Monthly Zonal Charges'!BD167","v":0}]
[{"$f":"'Upgrade Information'!B168","v":"b0190"},{"$f":"'Projected Revenue Requirements'!C168","v":"PEPCO"},{"$f":"'Upgrade Information'!E168","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D168=\"\",\"\",'Upgrade Information'!D168)","v":"2006-06-01"},{"$f":"'Current Monthly Zonal Charges'!E168","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E168","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F168","v":1650.2238935641308},{"$f":"'Future Monthly Zonal Charges'!F168","v":1321.3831312285636},-328.84076233556721,null,{"$f":"'Future Monthly Zonal Charges'!H168-'Current Monthly Zonal Charges'!H168","v":0},{"$f":"'Future Monthly Zonal Charges'!I168-'Current Monthly Zonal Charges'!I168","v":0},{"$f":"'Future Monthly Zonal Charges'!J168-'Current Monthly Zonal Charges'!J168","v":0},{"$f":"'Future Monthly Zonal Charges'!K168-'Current Monthly Zonal Charges'!K168","v":0},{"$f":"'Future Monthly Zonal Charges'!L168-'Current Monthly Zonal Charges'!L168","v":0},{"$f":"'Future Monthly Zonal Charges'!M168-'Current Monthly Zonal Charges'!M168","v":0},{"$f":"'Future Monthly Zonal Charges'!N168-'Current Monthly Zonal Charges'!N168","v":0},{"$f":"'Future Monthly Zonal Charges'!O168-'Current Monthly Zonal Charges'!O168","v":0},{"$f":"'Future Monthly Zonal Charges'!P168-'Current Monthly Zonal Charges'!P168","v":0},{"$f":"'Future Monthly Zonal Charges'!Q168-'Current Monthly Zonal Charges'!Q168","v":0},{"$f":"'Future Monthly Zonal Charges'!R168-'Current Monthly Zonal Charges'!R168","v":0},{"$f":"'Future Monthly Zonal Charges'!S168-'Current Monthly Zonal Charges'!S168","v":0},{"$f":"'Future Monthly Zonal Charges'!T168-'Current Monthly Zonal Charges'!T168","v":0},{"$f":"'Future Monthly Zonal Charges'!U168-'Current Monthly Zonal Charges'!U168","v":0},{"$f":"'Future Monthly Zonal Charges'!V168-'Current Monthly Zonal Charges'!V168","v":0},{"$f":"'Future Monthly Zonal Charges'!W168-'Current Monthly Zonal Charges'!W168","v":0},{"$f":"'Future Monthly Zonal Charges'!X168-'Current Monthly Zonal Charges'!X168","v":0},{"$f":"'Future Monthly Zonal Charges'!Y168-'Current Monthly Zonal Charges'!Y168","v":0},{"$f":"'Future Monthly Zonal Charges'!Z168-'Current Monthly Zonal Charges'!Z168","v":0},{"$f":"'Future Monthly Zonal Charges'!AA168-'Current Monthly Zonal Charges'!AA168","v":0},{"$f":"'Future Monthly Zonal Charges'!AB168-'Current Monthly Zonal Charges'!AB168","v":-328.84076233556721},{"$f":"'Future Monthly Zonal Charges'!AC168-'Current Monthly Zonal Charges'!AC168","v":0},{"$f":"'Future Monthly Zonal Charges'!AD168-'Current Monthly Zonal Charges'!AD168","v":0},{"$f":"'Future Monthly Zonal Charges'!AE168-'Current Monthly Zonal Charges'!AE168","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG168-'Current Monthly Zonal Charges'!AG168","v":0},{"$f":"'Future Monthly Zonal Charges'!AH168-'Current Monthly Zonal Charges'!AH168","v":0},{"$f":"'Future Monthly Zonal Charges'!AI168-'Current Monthly Zonal Charges'!AI168","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ168-'Current Monthly Zonal Charges'!AJ168","v":0},{"$f":"'Future Monthly Zonal Charges'!AK168-'Current Monthly Zonal Charges'!AK168","v":0},{"$f":"'Future Monthly Zonal Charges'!AL168-'Current Monthly Zonal Charges'!AL168","v":0},{"$f":"'Future Monthly Zonal Charges'!AM168-'Current Monthly Zonal Charges'!AM168","v":0},{"$f":"'Future Monthly Zonal Charges'!AN168-'Current Monthly Zonal Charges'!AN168","v":0},{"$f":"'Future Monthly Zonal Charges'!AO168-'Current Monthly Zonal Charges'!AO168","v":0},{"$f":"'Future Monthly Zonal Charges'!AP168-'Current Monthly Zonal Charges'!AP168","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ168-'Current Monthly Zonal Charges'!AQ168","v":0},{"$f":"'Future Monthly Zonal Charges'!AR168-'Current Monthly Zonal Charges'!AR168","v":0},{"$f":"'Future Monthly Zonal Charges'!AS168-'Current Monthly Zonal Charges'!AS168","v":0},{"$f":"'Future Monthly Zonal Charges'!AT168-'Current Monthly Zonal Charges'!AT168","v":0},{"$f":"'Future Monthly Zonal Charges'!AU168-'Current Monthly Zonal Charges'!AU168","v":0},{"$f":"'Future Monthly Zonal Charges'!AV168-'Current Monthly Zonal Charges'!AV168","v":0},{"$f":"'Future Monthly Zonal Charges'!AW168-'Current Monthly Zonal Charges'!AW168","v":0},{"$f":"'Future Monthly Zonal Charges'!AW168-'Current Monthly Zonal Charges'!AW168","v":0},{"$f":"'Future Monthly Zonal Charges'!AY168-'Current Monthly Zonal Charges'!AY168","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ168-'Current Monthly Zonal Charges'!AZ168","v":0},{"$f":"'Future Monthly Zonal Charges'!BA168-'Current Monthly Zonal Charges'!BA168","v":-5.6368192659255911E-2},{"$f":"'Future Monthly Zonal Charges'!BB168-'Current Monthly Zonal Charges'!BB168","v":0},{"$f":"'Future Monthly Zonal Charges'!BC168-'Current Monthly Zonal Charges'!BC168","v":0},{"$f":"'Future Monthly Zonal Charges'!BD168-'Current Monthly Zonal Charges'!BD168","v":0}]
[{"$f":"'Upgrade Information'!B169","v":"b0191"},{"$f":"'Projected Revenue Requirements'!C169","v":"PEPCO"},{"$f":"'Upgrade Information'!E169","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D169=\"\",\"\",'Upgrade Information'!D169)","v":"2006-06-01"},{"$f":"'Current Monthly Zonal Charges'!E169","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E169","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F169","v":1650.2238935641308},{"$f":"'Future Monthly Zonal Charges'!F169","v":1321.3831312285636},-328.84076233556721,null,{"$f":"'Future Monthly Zonal Charges'!H169-'Current Monthly Zonal Charges'!H169","v":0},{"$f":"'Future Monthly Zonal Charges'!I169-'Current Monthly Zonal Charges'!I169","v":0},{"$f":"'Future Monthly Zonal Charges'!J169-'Current Monthly Zonal Charges'!J169","v":0},{"$f":"'Future Monthly Zonal Charges'!K169-'Current Monthly Zonal Charges'!K169","v":0},{"$f":"'Future Monthly Zonal Charges'!L169-'Current Monthly Zonal Charges'!L169","v":0},{"$f":"'Future Monthly Zonal Charges'!M169-'Current Monthly Zonal Charges'!M169","v":0},{"$f":"'Future Monthly Zonal Charges'!N169-'Current Monthly Zonal Charges'!N169","v":0},{"$f":"'Future Monthly Zonal Charges'!O169-'Current Monthly Zonal Charges'!O169","v":0},{"$f":"'Future Monthly Zonal Charges'!P169-'Current Monthly Zonal Charges'!P169","v":0},{"$f":"'Future Monthly Zonal Charges'!Q169-'Current Monthly Zonal Charges'!Q169","v":0},{"$f":"'Future Monthly Zonal Charges'!R169-'Current Monthly Zonal Charges'!R169","v":0},{"$f":"'Future Monthly Zonal Charges'!S169-'Current Monthly Zonal Charges'!S169","v":0},{"$f":"'Future Monthly Zonal Charges'!T169-'Current Monthly Zonal Charges'!T169","v":0},{"$f":"'Future Monthly Zonal Charges'!U169-'Current Monthly Zonal Charges'!U169","v":0},{"$f":"'Future Monthly Zonal Charges'!V169-'Current Monthly Zonal Charges'!V169","v":0},{"$f":"'Future Monthly Zonal Charges'!W169-'Current Monthly Zonal Charges'!W169","v":0},{"$f":"'Future Monthly Zonal Charges'!X169-'Current Monthly Zonal Charges'!X169","v":0},{"$f":"'Future Monthly Zonal Charges'!Y169-'Current Monthly Zonal Charges'!Y169","v":0},{"$f":"'Future Monthly Zonal Charges'!Z169-'Current Monthly Zonal Charges'!Z169","v":0},{"$f":"'Future Monthly Zonal Charges'!AA169-'Current Monthly Zonal Charges'!AA169","v":0},{"$f":"'Future Monthly Zonal Charges'!AB169-'Current Monthly Zonal Charges'!AB169","v":-328.84076233556721},{"$f":"'Future Monthly Zonal Charges'!AC169-'Current Monthly Zonal Charges'!AC169","v":0},{"$f":"'Future Monthly Zonal Charges'!AD169-'Current Monthly Zonal Charges'!AD169","v":0},{"$f":"'Future Monthly Zonal Charges'!AE169-'Current Monthly Zonal Charges'!AE169","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG169-'Current Monthly Zonal Charges'!AG169","v":0},{"$f":"'Future Monthly Zonal Charges'!AH169-'Current Monthly Zonal Charges'!AH169","v":0},{"$f":"'Future Monthly Zonal Charges'!AI169-'Current Monthly Zonal Charges'!AI169","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ169-'Current Monthly Zonal Charges'!AJ169","v":0},{"$f":"'Future Monthly Zonal Charges'!AK169-'Current Monthly Zonal Charges'!AK169","v":0},{"$f":"'Future Monthly Zonal Charges'!AL169-'Current Monthly Zonal Charges'!AL169","v":0},{"$f":"'Future Monthly Zonal Charges'!AM169-'Current Monthly Zonal Charges'!AM169","v":0},{"$f":"'Future Monthly Zonal Charges'!AN169-'Current Monthly Zonal Charges'!AN169","v":0},{"$f":"'Future Monthly Zonal Charges'!AO169-'Current Monthly Zonal Charges'!AO169","v":0},{"$f":"'Future Monthly Zonal Charges'!AP169-'Current Monthly Zonal Charges'!AP169","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ169-'Current Monthly Zonal Charges'!AQ169","v":0},{"$f":"'Future Monthly Zonal Charges'!AR169-'Current Monthly Zonal Charges'!AR169","v":0},{"$f":"'Future Monthly Zonal Charges'!AS169-'Current Monthly Zonal Charges'!AS169","v":0},{"$f":"'Future Monthly Zonal Charges'!AT169-'Current Monthly Zonal Charges'!AT169","v":0},{"$f":"'Future Monthly Zonal Charges'!AU169-'Current Monthly Zonal Charges'!AU169","v":0},{"$f":"'Future Monthly Zonal Charges'!AV169-'Current Monthly Zonal Charges'!AV169","v":0},{"$f":"'Future Monthly Zonal Charges'!AW169-'Current Monthly Zonal Charges'!AW169","v":0},{"$f":"'Future Monthly Zonal Charges'!AW169-'Current Monthly Zonal Charges'!AW169","v":0},{"$f":"'Future Monthly Zonal Charges'!AY169-'Current Monthly Zonal Charges'!AY169","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ169-'Current Monthly Zonal Charges'!AZ169","v":0},{"$f":"'Future Monthly Zonal Charges'!BA169-'Current Monthly Zonal Charges'!BA169","v":-5.6368192659255911E-2},{"$f":"'Future Monthly Zonal Charges'!BB169-'Current Monthly Zonal Charges'!BB169","v":0},{"$f":"'Future Monthly Zonal Charges'!BC169-'Current Monthly Zonal Charges'!BC169","v":0},{"$f":"'Future Monthly Zonal Charges'!BD169-'Current Monthly Zonal Charges'!BD169","v":0}]
[{"$f":"'Upgrade Information'!B170","v":"b0192"},{"$f":"'Projected Revenue Requirements'!C170","v":"PEPCO"},{"$f":"'Upgrade Information'!E170","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D170=\"\",\"\",'Upgrade Information'!D170)","v":"2006-06-01"},{"$f":"'Current Monthly Zonal Charges'!E170","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E170","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F170","v":1650.2238935641308},{"$f":"'Future Monthly Zonal Charges'!F170","v":1321.3831312285636},-328.84076233556721,null,{"$f":"'Future Monthly Zonal Charges'!H170-'Current Monthly Zonal Charges'!H170","v":0},{"$f":"'Future Monthly Zonal Charges'!I170-'Current Monthly Zonal Charges'!I170","v":0},{"$f":"'Future Monthly Zonal Charges'!J170-'Current Monthly Zonal Charges'!J170","v":0},{"$f":"'Future Monthly Zonal Charges'!K170-'Current Monthly Zonal Charges'!K170","v":0},{"$f":"'Future Monthly Zonal Charges'!L170-'Current Monthly Zonal Charges'!L170","v":0},{"$f":"'Future Monthly Zonal Charges'!M170-'Current Monthly Zonal Charges'!M170","v":0},{"$f":"'Future Monthly Zonal Charges'!N170-'Current Monthly Zonal Charges'!N170","v":0},{"$f":"'Future Monthly Zonal Charges'!O170-'Current Monthly Zonal Charges'!O170","v":0},{"$f":"'Future Monthly Zonal Charges'!P170-'Current Monthly Zonal Charges'!P170","v":0},{"$f":"'Future Monthly Zonal Charges'!Q170-'Current Monthly Zonal Charges'!Q170","v":0},{"$f":"'Future Monthly Zonal Charges'!R170-'Current Monthly Zonal Charges'!R170","v":0},{"$f":"'Future Monthly Zonal Charges'!S170-'Current Monthly Zonal Charges'!S170","v":0},{"$f":"'Future Monthly Zonal Charges'!T170-'Current Monthly Zonal Charges'!T170","v":0},{"$f":"'Future Monthly Zonal Charges'!U170-'Current Monthly Zonal Charges'!U170","v":0},{"$f":"'Future Monthly Zonal Charges'!V170-'Current Monthly Zonal Charges'!V170","v":0},{"$f":"'Future Monthly Zonal Charges'!W170-'Current Monthly Zonal Charges'!W170","v":0},{"$f":"'Future Monthly Zonal Charges'!X170-'Current Monthly Zonal Charges'!X170","v":0},{"$f":"'Future Monthly Zonal Charges'!Y170-'Current Monthly Zonal Charges'!Y170","v":0},{"$f":"'Future Monthly Zonal Charges'!Z170-'Current Monthly Zonal Charges'!Z170","v":0},{"$f":"'Future Monthly Zonal Charges'!AA170-'Current Monthly Zonal Charges'!AA170","v":0},{"$f":"'Future Monthly Zonal Charges'!AB170-'Current Monthly Zonal Charges'!AB170","v":-328.84076233556721},{"$f":"'Future Monthly Zonal Charges'!AC170-'Current Monthly Zonal Charges'!AC170","v":0},{"$f":"'Future Monthly Zonal Charges'!AD170-'Current Monthly Zonal Charges'!AD170","v":0},{"$f":"'Future Monthly Zonal Charges'!AE170-'Current Monthly Zonal Charges'!AE170","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG170-'Current Monthly Zonal Charges'!AG170","v":0},{"$f":"'Future Monthly Zonal Charges'!AH170-'Current Monthly Zonal Charges'!AH170","v":0},{"$f":"'Future Monthly Zonal Charges'!AI170-'Current Monthly Zonal Charges'!AI170","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ170-'Current Monthly Zonal Charges'!AJ170","v":0},{"$f":"'Future Monthly Zonal Charges'!AK170-'Current Monthly Zonal Charges'!AK170","v":0},{"$f":"'Future Monthly Zonal Charges'!AL170-'Current Monthly Zonal Charges'!AL170","v":0},{"$f":"'Future Monthly Zonal Charges'!AM170-'Current Monthly Zonal Charges'!AM170","v":0},{"$f":"'Future Monthly Zonal Charges'!AN170-'Current Monthly Zonal Charges'!AN170","v":0},{"$f":"'Future Monthly Zonal Charges'!AO170-'Current Monthly Zonal Charges'!AO170","v":0},{"$f":"'Future Monthly Zonal Charges'!AP170-'Current Monthly Zonal Charges'!AP170","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ170-'Current Monthly Zonal Charges'!AQ170","v":0},{"$f":"'Future Monthly Zonal Charges'!AR170-'Current Monthly Zonal Charges'!AR170","v":0},{"$f":"'Future Monthly Zonal Charges'!AS170-'Current Monthly Zonal Charges'!AS170","v":0},{"$f":"'Future Monthly Zonal Charges'!AT170-'Current Monthly Zonal Charges'!AT170","v":0},{"$f":"'Future Monthly Zonal Charges'!AU170-'Current Monthly Zonal Charges'!AU170","v":0},{"$f":"'Future Monthly Zonal Charges'!AV170-'Current Monthly Zonal Charges'!AV170","v":0},{"$f":"'Future Monthly Zonal Charges'!AW170-'Current Monthly Zonal Charges'!AW170","v":0},{"$f":"'Future Monthly Zonal Charges'!AW170-'Current Monthly Zonal Charges'!AW170","v":0},{"$f":"'Future Monthly Zonal Charges'!AY170-'Current Monthly Zonal Charges'!AY170","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ170-'Current Monthly Zonal Charges'!AZ170","v":0},{"$f":"'Future Monthly Zonal Charges'!BA170-'Current Monthly Zonal Charges'!BA170","v":-5.6368192659255911E-2},{"$f":"'Future Monthly Zonal Charges'!BB170-'Current Monthly Zonal Charges'!BB170","v":0},{"$f":"'Future Monthly Zonal Charges'!BC170-'Current Monthly Zonal Charges'!BC170","v":0},{"$f":"'Future Monthly Zonal Charges'!BD170-'Current Monthly Zonal Charges'!BD170","v":0}]
[{"$f":"'Upgrade Information'!B171","v":"b0193"},{"$f":"'Projected Revenue Requirements'!C171","v":"PEPCO"},{"$f":"'Upgrade Information'!E171","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D171=\"\",\"\",'Upgrade Information'!D171)","v":"2006-12-19"},{"$f":"'Current Monthly Zonal Charges'!E171","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E171","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F171","v":1688.5886491699468},{"$f":"'Future Monthly Zonal Charges'!F171","v":1359.7478868343799},-328.84076233556698,null,{"$f":"'Future Monthly Zonal Charges'!H171-'Current Monthly Zonal Charges'!H171","v":0},{"$f":"'Future Monthly Zonal Charges'!I171-'Current Monthly Zonal Charges'!I171","v":0},{"$f":"'Future Monthly Zonal Charges'!J171-'Current Monthly Zonal Charges'!J171","v":0},{"$f":"'Future Monthly Zonal Charges'!K171-'Current Monthly Zonal Charges'!K171","v":0},{"$f":"'Future Monthly Zonal Charges'!L171-'Current Monthly Zonal Charges'!L171","v":0},{"$f":"'Future Monthly Zonal Charges'!M171-'Current Monthly Zonal Charges'!M171","v":0},{"$f":"'Future Monthly Zonal Charges'!N171-'Current Monthly Zonal Charges'!N171","v":0},{"$f":"'Future Monthly Zonal Charges'!O171-'Current Monthly Zonal Charges'!O171","v":0},{"$f":"'Future Monthly Zonal Charges'!P171-'Current Monthly Zonal Charges'!P171","v":0},{"$f":"'Future Monthly Zonal Charges'!Q171-'Current Monthly Zonal Charges'!Q171","v":0},{"$f":"'Future Monthly Zonal Charges'!R171-'Current Monthly Zonal Charges'!R171","v":0},{"$f":"'Future Monthly Zonal Charges'!S171-'Current Monthly Zonal Charges'!S171","v":0},{"$f":"'Future Monthly Zonal Charges'!T171-'Current Monthly Zonal Charges'!T171","v":0},{"$f":"'Future Monthly Zonal Charges'!U171-'Current Monthly Zonal Charges'!U171","v":0},{"$f":"'Future Monthly Zonal Charges'!V171-'Current Monthly Zonal Charges'!V171","v":0},{"$f":"'Future Monthly Zonal Charges'!W171-'Current Monthly Zonal Charges'!W171","v":0},{"$f":"'Future Monthly Zonal Charges'!X171-'Current Monthly Zonal Charges'!X171","v":0},{"$f":"'Future Monthly Zonal Charges'!Y171-'Current Monthly Zonal Charges'!Y171","v":0},{"$f":"'Future Monthly Zonal Charges'!Z171-'Current Monthly Zonal Charges'!Z171","v":0},{"$f":"'Future Monthly Zonal Charges'!AA171-'Current Monthly Zonal Charges'!AA171","v":0},{"$f":"'Future Monthly Zonal Charges'!AB171-'Current Monthly Zonal Charges'!AB171","v":-328.84076233556698},{"$f":"'Future Monthly Zonal Charges'!AC171-'Current Monthly Zonal Charges'!AC171","v":0},{"$f":"'Future Monthly Zonal Charges'!AD171-'Current Monthly Zonal Charges'!AD171","v":0},{"$f":"'Future Monthly Zonal Charges'!AE171-'Current Monthly Zonal Charges'!AE171","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG171-'Current Monthly Zonal Charges'!AG171","v":0},{"$f":"'Future Monthly Zonal Charges'!AH171-'Current Monthly Zonal Charges'!AH171","v":0},{"$f":"'Future Monthly Zonal Charges'!AI171-'Current Monthly Zonal Charges'!AI171","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ171-'Current Monthly Zonal Charges'!AJ171","v":0},{"$f":"'Future Monthly Zonal Charges'!AK171-'Current Monthly Zonal Charges'!AK171","v":0},{"$f":"'Future Monthly Zonal Charges'!AL171-'Current Monthly Zonal Charges'!AL171","v":0},{"$f":"'Future Monthly Zonal Charges'!AM171-'Current Monthly Zonal Charges'!AM171","v":0},{"$f":"'Future Monthly Zonal Charges'!AN171-'Current Monthly Zonal Charges'!AN171","v":0},{"$f":"'Future Monthly Zonal Charges'!AO171-'Current Monthly Zonal Charges'!AO171","v":0},{"$f":"'Future Monthly Zonal Charges'!AP171-'Current Monthly Zonal Charges'!AP171","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ171-'Current Monthly Zonal Charges'!AQ171","v":0},{"$f":"'Future Monthly Zonal Charges'!AR171-'Current Monthly Zonal Charges'!AR171","v":0},{"$f":"'Future Monthly Zonal Charges'!AS171-'Current Monthly Zonal Charges'!AS171","v":0},{"$f":"'Future Monthly Zonal Charges'!AT171-'Current Monthly Zonal Charges'!AT171","v":0},{"$f":"'Future Monthly Zonal Charges'!AU171-'Current Monthly Zonal Charges'!AU171","v":0},{"$f":"'Future Monthly Zonal Charges'!AV171-'Current Monthly Zonal Charges'!AV171","v":0},{"$f":"'Future Monthly Zonal Charges'!AW171-'Current Monthly Zonal Charges'!AW171","v":0},{"$f":"'Future Monthly Zonal Charges'!AW171-'Current Monthly Zonal Charges'!AW171","v":0},{"$f":"'Future Monthly Zonal Charges'!AY171-'Current Monthly Zonal Charges'!AY171","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ171-'Current Monthly Zonal Charges'!AZ171","v":0},{"$f":"'Future Monthly Zonal Charges'!BA171-'Current Monthly Zonal Charges'!BA171","v":-5.6368192659255911E-2},{"$f":"'Future Monthly Zonal Charges'!BB171-'Current Monthly Zonal Charges'!BB171","v":0},{"$f":"'Future Monthly Zonal Charges'!BC171-'Current Monthly Zonal Charges'!BC171","v":0},{"$f":"'Future Monthly Zonal Charges'!BD171-'Current Monthly Zonal Charges'!BD171","v":0}]
[{"$f":"'Upgrade Information'!B172","v":"b0194"},{"$f":"'Projected Revenue Requirements'!C172","v":"PEPCO"},{"$f":"'Upgrade Information'!E172","v":0.21199999999999999},{"$f":"IF('Upgrade Information'!D172=\"\",\"\",'Upgrade Information'!D172)","v":"2006-12-19"},{"$f":"'Current Monthly Zonal Charges'!E172","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E172","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F172","v":1688.5886491699468},{"$f":"'Future Monthly Zonal Charges'!F172","v":1359.7478868343799},-328.84076233556698,null,{"$f":"'Future Monthly Zonal Charges'!H172-'Current Monthly Zonal Charges'!H172","v":0},{"$f":"'Future Monthly Zonal Charges'!I172-'Current Monthly Zonal Charges'!I172","v":0},{"$f":"'Future Monthly Zonal Charges'!J172-'Current Monthly Zonal Charges'!J172","v":0},{"$f":"'Future Monthly Zonal Charges'!K172-'Current Monthly Zonal Charges'!K172","v":0},{"$f":"'Future Monthly Zonal Charges'!L172-'Current Monthly Zonal Charges'!L172","v":0},{"$f":"'Future Monthly Zonal Charges'!M172-'Current Monthly Zonal Charges'!M172","v":0},{"$f":"'Future Monthly Zonal Charges'!N172-'Current Monthly Zonal Charges'!N172","v":0},{"$f":"'Future Monthly Zonal Charges'!O172-'Current Monthly Zonal Charges'!O172","v":0},{"$f":"'Future Monthly Zonal Charges'!P172-'Current Monthly Zonal Charges'!P172","v":0},{"$f":"'Future Monthly Zonal Charges'!Q172-'Current Monthly Zonal Charges'!Q172","v":0},{"$f":"'Future Monthly Zonal Charges'!R172-'Current Monthly Zonal Charges'!R172","v":0},{"$f":"'Future Monthly Zonal Charges'!S172-'Current Monthly Zonal Charges'!S172","v":0},{"$f":"'Future Monthly Zonal Charges'!T172-'Current Monthly Zonal Charges'!T172","v":0},{"$f":"'Future Monthly Zonal Charges'!U172-'Current Monthly Zonal Charges'!U172","v":0},{"$f":"'Future Monthly Zonal Charges'!V172-'Current Monthly Zonal Charges'!V172","v":0},{"$f":"'Future Monthly Zonal Charges'!W172-'Current Monthly Zonal Charges'!W172","v":0},{"$f":"'Future Monthly Zonal Charges'!X172-'Current Monthly Zonal Charges'!X172","v":0},{"$f":"'Future Monthly Zonal Charges'!Y172-'Current Monthly Zonal Charges'!Y172","v":0},{"$f":"'Future Monthly Zonal Charges'!Z172-'Current Monthly Zonal Charges'!Z172","v":0},{"$f":"'Future Monthly Zonal Charges'!AA172-'Current Monthly Zonal Charges'!AA172","v":0},{"$f":"'Future Monthly Zonal Charges'!AB172-'Current Monthly Zonal Charges'!AB172","v":-328.84076233556698},{"$f":"'Future Monthly Zonal Charges'!AC172-'Current Monthly Zonal Charges'!AC172","v":0},{"$f":"'Future Monthly Zonal Charges'!AD172-'Current Monthly Zonal Charges'!AD172","v":0},{"$f":"'Future Monthly Zonal Charges'!AE172-'Current Monthly Zonal Charges'!AE172","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG172-'Current Monthly Zonal Charges'!AG172","v":0},{"$f":"'Future Monthly Zonal Charges'!AH172-'Current Monthly Zonal Charges'!AH172","v":0},{"$f":"'Future Monthly Zonal Charges'!AI172-'Current Monthly Zonal Charges'!AI172","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ172-'Current Monthly Zonal Charges'!AJ172","v":0},{"$f":"'Future Monthly Zonal Charges'!AK172-'Current Monthly Zonal Charges'!AK172","v":0},{"$f":"'Future Monthly Zonal Charges'!AL172-'Current Monthly Zonal Charges'!AL172","v":0},{"$f":"'Future Monthly Zonal Charges'!AM172-'Current Monthly Zonal Charges'!AM172","v":0},{"$f":"'Future Monthly Zonal Charges'!AN172-'Current Monthly Zonal Charges'!AN172","v":0},{"$f":"'Future Monthly Zonal Charges'!AO172-'Current Monthly Zonal Charges'!AO172","v":0},{"$f":"'Future Monthly Zonal Charges'!AP172-'Current Monthly Zonal Charges'!AP172","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ172-'Current Monthly Zonal Charges'!AQ172","v":0},{"$f":"'Future Monthly Zonal Charges'!AR172-'Current Monthly Zonal Charges'!AR172","v":0},{"$f":"'Future Monthly Zonal Charges'!AS172-'Current Monthly Zonal Charges'!AS172","v":0},{"$f":"'Future Monthly Zonal Charges'!AT172-'Current Monthly Zonal Charges'!AT172","v":0},{"$f":"'Future Monthly Zonal Charges'!AU172-'Current Monthly Zonal Charges'!AU172","v":0},{"$f":"'Future Monthly Zonal Charges'!AV172-'Current Monthly Zonal Charges'!AV172","v":0},{"$f":"'Future Monthly Zonal Charges'!AW172-'Current Monthly Zonal Charges'!AW172","v":0},{"$f":"'Future Monthly Zonal Charges'!AW172-'Current Monthly Zonal Charges'!AW172","v":0},{"$f":"'Future Monthly Zonal Charges'!AY172-'Current Monthly Zonal Charges'!AY172","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ172-'Current Monthly Zonal Charges'!AZ172","v":0},{"$f":"'Future Monthly Zonal Charges'!BA172-'Current Monthly Zonal Charges'!BA172","v":-5.6368192659255911E-2},{"$f":"'Future Monthly Zonal Charges'!BB172-'Current Monthly Zonal Charges'!BB172","v":0},{"$f":"'Future Monthly Zonal Charges'!BC172-'Current Monthly Zonal Charges'!BC172","v":0},{"$f":"'Future Monthly Zonal Charges'!BD172-'Current Monthly Zonal Charges'!BD172","v":0}]
[{"$f":"'Upgrade Information'!B173","v":"b0195"},{"$f":"'Projected Revenue Requirements'!C173","v":"PEPCO"},{"$f":"'Upgrade Information'!E173","v":0.59140000000000004},{"$f":"IF('Upgrade Information'!D173=\"\",\"\",'Upgrade Information'!D173)","v":"2007-03-15"},{"$f":"'Current Monthly Zonal Charges'!E173","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E173","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F173","v":4756.3922097234399},{"$f":"'Future Monthly Zonal Charges'!F173","v":3839.0505736609193},-917.34163606252059,null,{"$f":"'Future Monthly Zonal Charges'!H173-'Current Monthly Zonal Charges'!H173","v":0},{"$f":"'Future Monthly Zonal Charges'!I173-'Current Monthly Zonal Charges'!I173","v":0},{"$f":"'Future Monthly Zonal Charges'!J173-'Current Monthly Zonal Charges'!J173","v":0},{"$f":"'Future Monthly Zonal Charges'!K173-'Current Monthly Zonal Charges'!K173","v":0},{"$f":"'Future Monthly Zonal Charges'!L173-'Current Monthly Zonal Charges'!L173","v":0},{"$f":"'Future Monthly Zonal Charges'!M173-'Current Monthly Zonal Charges'!M173","v":0},{"$f":"'Future Monthly Zonal Charges'!N173-'Current Monthly Zonal Charges'!N173","v":0},{"$f":"'Future Monthly Zonal Charges'!O173-'Current Monthly Zonal Charges'!O173","v":0},{"$f":"'Future Monthly Zonal Charges'!P173-'Current Monthly Zonal Charges'!P173","v":0},{"$f":"'Future Monthly Zonal Charges'!Q173-'Current Monthly Zonal Charges'!Q173","v":0},{"$f":"'Future Monthly Zonal Charges'!R173-'Current Monthly Zonal Charges'!R173","v":0},{"$f":"'Future Monthly Zonal Charges'!S173-'Current Monthly Zonal Charges'!S173","v":0},{"$f":"'Future Monthly Zonal Charges'!T173-'Current Monthly Zonal Charges'!T173","v":0},{"$f":"'Future Monthly Zonal Charges'!U173-'Current Monthly Zonal Charges'!U173","v":0},{"$f":"'Future Monthly Zonal Charges'!V173-'Current Monthly Zonal Charges'!V173","v":0},{"$f":"'Future Monthly Zonal Charges'!W173-'Current Monthly Zonal Charges'!W173","v":0},{"$f":"'Future Monthly Zonal Charges'!X173-'Current Monthly Zonal Charges'!X173","v":0},{"$f":"'Future Monthly Zonal Charges'!Y173-'Current Monthly Zonal Charges'!Y173","v":0},{"$f":"'Future Monthly Zonal Charges'!Z173-'Current Monthly Zonal Charges'!Z173","v":0},{"$f":"'Future Monthly Zonal Charges'!AA173-'Current Monthly Zonal Charges'!AA173","v":0},{"$f":"'Future Monthly Zonal Charges'!AB173-'Current Monthly Zonal Charges'!AB173","v":-917.34163606252059},{"$f":"'Future Monthly Zonal Charges'!AC173-'Current Monthly Zonal Charges'!AC173","v":0},{"$f":"'Future Monthly Zonal Charges'!AD173-'Current Monthly Zonal Charges'!AD173","v":0},{"$f":"'Future Monthly Zonal Charges'!AE173-'Current Monthly Zonal Charges'!AE173","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG173-'Current Monthly Zonal Charges'!AG173","v":0},{"$f":"'Future Monthly Zonal Charges'!AH173-'Current Monthly Zonal Charges'!AH173","v":0},{"$f":"'Future Monthly Zonal Charges'!AI173-'Current Monthly Zonal Charges'!AI173","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ173-'Current Monthly Zonal Charges'!AJ173","v":0},{"$f":"'Future Monthly Zonal Charges'!AK173-'Current Monthly Zonal Charges'!AK173","v":0},{"$f":"'Future Monthly Zonal Charges'!AL173-'Current Monthly Zonal Charges'!AL173","v":0},{"$f":"'Future Monthly Zonal Charges'!AM173-'Current Monthly Zonal Charges'!AM173","v":0},{"$f":"'Future Monthly Zonal Charges'!AN173-'Current Monthly Zonal Charges'!AN173","v":0},{"$f":"'Future Monthly Zonal Charges'!AO173-'Current Monthly Zonal Charges'!AO173","v":0},{"$f":"'Future Monthly Zonal Charges'!AP173-'Current Monthly Zonal Charges'!AP173","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ173-'Current Monthly Zonal Charges'!AQ173","v":0},{"$f":"'Future Monthly Zonal Charges'!AR173-'Current Monthly Zonal Charges'!AR173","v":0},{"$f":"'Future Monthly Zonal Charges'!AS173-'Current Monthly Zonal Charges'!AS173","v":0},{"$f":"'Future Monthly Zonal Charges'!AT173-'Current Monthly Zonal Charges'!AT173","v":0},{"$f":"'Future Monthly Zonal Charges'!AU173-'Current Monthly Zonal Charges'!AU173","v":0},{"$f":"'Future Monthly Zonal Charges'!AV173-'Current Monthly Zonal Charges'!AV173","v":0},{"$f":"'Future Monthly Zonal Charges'!AW173-'Current Monthly Zonal Charges'!AW173","v":0},{"$f":"'Future Monthly Zonal Charges'!AW173-'Current Monthly Zonal Charges'!AW173","v":0},{"$f":"'Future Monthly Zonal Charges'!AY173-'Current Monthly Zonal Charges'!AY173","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ173-'Current Monthly Zonal Charges'!AZ173","v":0},{"$f":"'Future Monthly Zonal Charges'!BA173-'Current Monthly Zonal Charges'!BA173","v":-0.15724598650322619},{"$f":"'Future Monthly Zonal Charges'!BB173-'Current Monthly Zonal Charges'!BB173","v":0},{"$f":"'Future Monthly Zonal Charges'!BC173-'Current Monthly Zonal Charges'!BC173","v":0},{"$f":"'Future Monthly Zonal Charges'!BD173-'Current Monthly Zonal Charges'!BD173","v":0}]
[{"$f":"'Upgrade Information'!B174","v":"b0196"},{"$f":"'Projected Revenue Requirements'!C174","v":"PEPCO"},{"$f":"'Upgrade Information'!E174","v":0.59140000000000004},{"$f":"IF('Upgrade Information'!D174=\"\",\"\",'Upgrade Information'!D174)","v":"2007-03-15"},{"$f":"'Current Monthly Zonal Charges'!E174","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E174","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F174","v":4756.3922097234399},{"$f":"'Future Monthly Zonal Charges'!F174","v":3839.0505736609193},-917.34163606252059,null,{"$f":"'Future Monthly Zonal Charges'!H174-'Current Monthly Zonal Charges'!H174","v":0},{"$f":"'Future Monthly Zonal Charges'!I174-'Current Monthly Zonal Charges'!I174","v":0},{"$f":"'Future Monthly Zonal Charges'!J174-'Current Monthly Zonal Charges'!J174","v":0},{"$f":"'Future Monthly Zonal Charges'!K174-'Current Monthly Zonal Charges'!K174","v":0},{"$f":"'Future Monthly Zonal Charges'!L174-'Current Monthly Zonal Charges'!L174","v":0},{"$f":"'Future Monthly Zonal Charges'!M174-'Current Monthly Zonal Charges'!M174","v":0},{"$f":"'Future Monthly Zonal Charges'!N174-'Current Monthly Zonal Charges'!N174","v":0},{"$f":"'Future Monthly Zonal Charges'!O174-'Current Monthly Zonal Charges'!O174","v":0},{"$f":"'Future Monthly Zonal Charges'!P174-'Current Monthly Zonal Charges'!P174","v":0},{"$f":"'Future Monthly Zonal Charges'!Q174-'Current Monthly Zonal Charges'!Q174","v":0},{"$f":"'Future Monthly Zonal Charges'!R174-'Current Monthly Zonal Charges'!R174","v":0},{"$f":"'Future Monthly Zonal Charges'!S174-'Current Monthly Zonal Charges'!S174","v":0},{"$f":"'Future Monthly Zonal Charges'!T174-'Current Monthly Zonal Charges'!T174","v":0},{"$f":"'Future Monthly Zonal Charges'!U174-'Current Monthly Zonal Charges'!U174","v":0},{"$f":"'Future Monthly Zonal Charges'!V174-'Current Monthly Zonal Charges'!V174","v":0},{"$f":"'Future Monthly Zonal Charges'!W174-'Current Monthly Zonal Charges'!W174","v":0},{"$f":"'Future Monthly Zonal Charges'!X174-'Current Monthly Zonal Charges'!X174","v":0},{"$f":"'Future Monthly Zonal Charges'!Y174-'Current Monthly Zonal Charges'!Y174","v":0},{"$f":"'Future Monthly Zonal Charges'!Z174-'Current Monthly Zonal Charges'!Z174","v":0},{"$f":"'Future Monthly Zonal Charges'!AA174-'Current Monthly Zonal Charges'!AA174","v":0},{"$f":"'Future Monthly Zonal Charges'!AB174-'Current Monthly Zonal Charges'!AB174","v":-917.34163606252059},{"$f":"'Future Monthly Zonal Charges'!AC174-'Current Monthly Zonal Charges'!AC174","v":0},{"$f":"'Future Monthly Zonal Charges'!AD174-'Current Monthly Zonal Charges'!AD174","v":0},{"$f":"'Future Monthly Zonal Charges'!AE174-'Current Monthly Zonal Charges'!AE174","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG174-'Current Monthly Zonal Charges'!AG174","v":0},{"$f":"'Future Monthly Zonal Charges'!AH174-'Current Monthly Zonal Charges'!AH174","v":0},{"$f":"'Future Monthly Zonal Charges'!AI174-'Current Monthly Zonal Charges'!AI174","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ174-'Current Monthly Zonal Charges'!AJ174","v":0},{"$f":"'Future Monthly Zonal Charges'!AK174-'Current Monthly Zonal Charges'!AK174","v":0},{"$f":"'Future Monthly Zonal Charges'!AL174-'Current Monthly Zonal Charges'!AL174","v":0},{"$f":"'Future Monthly Zonal Charges'!AM174-'Current Monthly Zonal Charges'!AM174","v":0},{"$f":"'Future Monthly Zonal Charges'!AN174-'Current Monthly Zonal Charges'!AN174","v":0},{"$f":"'Future Monthly Zonal Charges'!AO174-'Current Monthly Zonal Charges'!AO174","v":0},{"$f":"'Future Monthly Zonal Charges'!AP174-'Current Monthly Zonal Charges'!AP174","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ174-'Current Monthly Zonal Charges'!AQ174","v":0},{"$f":"'Future Monthly Zonal Charges'!AR174-'Current Monthly Zonal Charges'!AR174","v":0},{"$f":"'Future Monthly Zonal Charges'!AS174-'Current Monthly Zonal Charges'!AS174","v":0},{"$f":"'Future Monthly Zonal Charges'!AT174-'Current Monthly Zonal Charges'!AT174","v":0},{"$f":"'Future Monthly Zonal Charges'!AU174-'Current Monthly Zonal Charges'!AU174","v":0},{"$f":"'Future Monthly Zonal Charges'!AV174-'Current Monthly Zonal Charges'!AV174","v":0},{"$f":"'Future Monthly Zonal Charges'!AW174-'Current Monthly Zonal Charges'!AW174","v":0},{"$f":"'Future Monthly Zonal Charges'!AW174-'Current Monthly Zonal Charges'!AW174","v":0},{"$f":"'Future Monthly Zonal Charges'!AY174-'Current Monthly Zonal Charges'!AY174","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ174-'Current Monthly Zonal Charges'!AZ174","v":0},{"$f":"'Future Monthly Zonal Charges'!BA174-'Current Monthly Zonal Charges'!BA174","v":-0.15724598650322619},{"$f":"'Future Monthly Zonal Charges'!BB174-'Current Monthly Zonal Charges'!BB174","v":0},{"$f":"'Future Monthly Zonal Charges'!BC174-'Current Monthly Zonal Charges'!BC174","v":0},{"$f":"'Future Monthly Zonal Charges'!BD174-'Current Monthly Zonal Charges'!BD174","v":0}]
[{"$f":"'Upgrade Information'!B175","v":"b0197"},{"$f":"'Projected Revenue Requirements'!C175","v":"PEPCO"},{"$f":"'Upgrade Information'!E175","v":0.59140000000000004},{"$f":"IF('Upgrade Information'!D175=\"\",\"\",'Upgrade Information'!D175)","v":"2007-03-15"},{"$f":"'Current Monthly Zonal Charges'!E175","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E175","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F175","v":4756.3922097234399},{"$f":"'Future Monthly Zonal Charges'!F175","v":3839.0505736609193},-917.34163606252059,null,{"$f":"'Future Monthly Zonal Charges'!H175-'Current Monthly Zonal Charges'!H175","v":0},{"$f":"'Future Monthly Zonal Charges'!I175-'Current Monthly Zonal Charges'!I175","v":0},{"$f":"'Future Monthly Zonal Charges'!J175-'Current Monthly Zonal Charges'!J175","v":0},{"$f":"'Future Monthly Zonal Charges'!K175-'Current Monthly Zonal Charges'!K175","v":0},{"$f":"'Future Monthly Zonal Charges'!L175-'Current Monthly Zonal Charges'!L175","v":0},{"$f":"'Future Monthly Zonal Charges'!M175-'Current Monthly Zonal Charges'!M175","v":0},{"$f":"'Future Monthly Zonal Charges'!N175-'Current Monthly Zonal Charges'!N175","v":0},{"$f":"'Future Monthly Zonal Charges'!O175-'Current Monthly Zonal Charges'!O175","v":0},{"$f":"'Future Monthly Zonal Charges'!P175-'Current Monthly Zonal Charges'!P175","v":0},{"$f":"'Future Monthly Zonal Charges'!Q175-'Current Monthly Zonal Charges'!Q175","v":0},{"$f":"'Future Monthly Zonal Charges'!R175-'Current Monthly Zonal Charges'!R175","v":0},{"$f":"'Future Monthly Zonal Charges'!S175-'Current Monthly Zonal Charges'!S175","v":0},{"$f":"'Future Monthly Zonal Charges'!T175-'Current Monthly Zonal Charges'!T175","v":0},{"$f":"'Future Monthly Zonal Charges'!U175-'Current Monthly Zonal Charges'!U175","v":0},{"$f":"'Future Monthly Zonal Charges'!V175-'Current Monthly Zonal Charges'!V175","v":0},{"$f":"'Future Monthly Zonal Charges'!W175-'Current Monthly Zonal Charges'!W175","v":0},{"$f":"'Future Monthly Zonal Charges'!X175-'Current Monthly Zonal Charges'!X175","v":0},{"$f":"'Future Monthly Zonal Charges'!Y175-'Current Monthly Zonal Charges'!Y175","v":0},{"$f":"'Future Monthly Zonal Charges'!Z175-'Current Monthly Zonal Charges'!Z175","v":0},{"$f":"'Future Monthly Zonal Charges'!AA175-'Current Monthly Zonal Charges'!AA175","v":0},{"$f":"'Future Monthly Zonal Charges'!AB175-'Current Monthly Zonal Charges'!AB175","v":-917.34163606252059},{"$f":"'Future Monthly Zonal Charges'!AC175-'Current Monthly Zonal Charges'!AC175","v":0},{"$f":"'Future Monthly Zonal Charges'!AD175-'Current Monthly Zonal Charges'!AD175","v":0},{"$f":"'Future Monthly Zonal Charges'!AE175-'Current Monthly Zonal Charges'!AE175","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG175-'Current Monthly Zonal Charges'!AG175","v":0},{"$f":"'Future Monthly Zonal Charges'!AH175-'Current Monthly Zonal Charges'!AH175","v":0},{"$f":"'Future Monthly Zonal Charges'!AI175-'Current Monthly Zonal Charges'!AI175","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ175-'Current Monthly Zonal Charges'!AJ175","v":0},{"$f":"'Future Monthly Zonal Charges'!AK175-'Current Monthly Zonal Charges'!AK175","v":0},{"$f":"'Future Monthly Zonal Charges'!AL175-'Current Monthly Zonal Charges'!AL175","v":0},{"$f":"'Future Monthly Zonal Charges'!AM175-'Current Monthly Zonal Charges'!AM175","v":0},{"$f":"'Future Monthly Zonal Charges'!AN175-'Current Monthly Zonal Charges'!AN175","v":0},{"$f":"'Future Monthly Zonal Charges'!AO175-'Current Monthly Zonal Charges'!AO175","v":0},{"$f":"'Future Monthly Zonal Charges'!AP175-'Current Monthly Zonal Charges'!AP175","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ175-'Current Monthly Zonal Charges'!AQ175","v":0},{"$f":"'Future Monthly Zonal Charges'!AR175-'Current Monthly Zonal Charges'!AR175","v":0},{"$f":"'Future Monthly Zonal Charges'!AS175-'Current Monthly Zonal Charges'!AS175","v":0},{"$f":"'Future Monthly Zonal Charges'!AT175-'Current Monthly Zonal Charges'!AT175","v":0},{"$f":"'Future Monthly Zonal Charges'!AU175-'Current Monthly Zonal Charges'!AU175","v":0},{"$f":"'Future Monthly Zonal Charges'!AV175-'Current Monthly Zonal Charges'!AV175","v":0},{"$f":"'Future Monthly Zonal Charges'!AW175-'Current Monthly Zonal Charges'!AW175","v":0},{"$f":"'Future Monthly Zonal Charges'!AW175-'Current Monthly Zonal Charges'!AW175","v":0},{"$f":"'Future Monthly Zonal Charges'!AY175-'Current Monthly Zonal Charges'!AY175","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ175-'Current Monthly Zonal Charges'!AZ175","v":0},{"$f":"'Future Monthly Zonal Charges'!BA175-'Current Monthly Zonal Charges'!BA175","v":-0.15724598650322619},{"$f":"'Future Monthly Zonal Charges'!BB175-'Current Monthly Zonal Charges'!BB175","v":0},{"$f":"'Future Monthly Zonal Charges'!BC175-'Current Monthly Zonal Charges'!BC175","v":0},{"$f":"'Future Monthly Zonal Charges'!BD175-'Current Monthly Zonal Charges'!BD175","v":0}]
[{"$f":"'Upgrade Information'!B176","v":"b0199"},{"$f":"'Projected Revenue Requirements'!C176","v":"JCPL"},{"$f":"'Upgrade Information'!E176","v":0.35},{"$f":"IF('Upgrade Information'!D176=\"\",\"\",'Upgrade Information'!D176)","v":"2009-02-19"},{"$f":"'Current Monthly Zonal Charges'!E176","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E176","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F176","v":2828.7214394261005},{"$f":"'Future Monthly Zonal Charges'!F176","v":2530.2401764544024},-298.48126297169802,null,{"$f":"'Future Monthly Zonal Charges'!H176-'Current Monthly Zonal Charges'!H176","v":0},{"$f":"'Future Monthly Zonal Charges'!I176-'Current Monthly Zonal Charges'!I176","v":0},{"$f":"'Future Monthly Zonal Charges'!J176-'Current Monthly Zonal Charges'!J176","v":0},{"$f":"'Future Monthly Zonal Charges'!K176-'Current Monthly Zonal Charges'!K176","v":0},{"$f":"'Future Monthly Zonal Charges'!L176-'Current Monthly Zonal Charges'!L176","v":0},{"$f":"'Future Monthly Zonal Charges'!M176-'Current Monthly Zonal Charges'!M176","v":0},{"$f":"'Future Monthly Zonal Charges'!N176-'Current Monthly Zonal Charges'!N176","v":0},{"$f":"'Future Monthly Zonal Charges'!O176-'Current Monthly Zonal Charges'!O176","v":0},{"$f":"'Future Monthly Zonal Charges'!P176-'Current Monthly Zonal Charges'!P176","v":0},{"$f":"'Future Monthly Zonal Charges'!Q176-'Current Monthly Zonal Charges'!Q176","v":0},{"$f":"'Future Monthly Zonal Charges'!R176-'Current Monthly Zonal Charges'!R176","v":0},{"$f":"'Future Monthly Zonal Charges'!S176-'Current Monthly Zonal Charges'!S176","v":0},{"$f":"'Future Monthly Zonal Charges'!T176-'Current Monthly Zonal Charges'!T176","v":0},{"$f":"'Future Monthly Zonal Charges'!U176-'Current Monthly Zonal Charges'!U176","v":0},{"$f":"'Future Monthly Zonal Charges'!V176-'Current Monthly Zonal Charges'!V176","v":-298.48126297169802},{"$f":"'Future Monthly Zonal Charges'!W176-'Current Monthly Zonal Charges'!W176","v":0},{"$f":"'Future Monthly Zonal Charges'!X176-'Current Monthly Zonal Charges'!X176","v":0},{"$f":"'Future Monthly Zonal Charges'!Y176-'Current Monthly Zonal Charges'!Y176","v":0},{"$f":"'Future Monthly Zonal Charges'!Z176-'Current Monthly Zonal Charges'!Z176","v":0},{"$f":"'Future Monthly Zonal Charges'!AA176-'Current Monthly Zonal Charges'!AA176","v":0},{"$f":"'Future Monthly Zonal Charges'!AB176-'Current Monthly Zonal Charges'!AB176","v":0},{"$f":"'Future Monthly Zonal Charges'!AC176-'Current Monthly Zonal Charges'!AC176","v":0},{"$f":"'Future Monthly Zonal Charges'!AD176-'Current Monthly Zonal Charges'!AD176","v":0},{"$f":"'Future Monthly Zonal Charges'!AE176-'Current Monthly Zonal Charges'!AE176","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG176-'Current Monthly Zonal Charges'!AG176","v":0},{"$f":"'Future Monthly Zonal Charges'!AH176-'Current Monthly Zonal Charges'!AH176","v":0},{"$f":"'Future Monthly Zonal Charges'!AI176-'Current Monthly Zonal Charges'!AI176","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ176-'Current Monthly Zonal Charges'!AJ176","v":0},{"$f":"'Future Monthly Zonal Charges'!AK176-'Current Monthly Zonal Charges'!AK176","v":0},{"$f":"'Future Monthly Zonal Charges'!AL176-'Current Monthly Zonal Charges'!AL176","v":0},{"$f":"'Future Monthly Zonal Charges'!AM176-'Current Monthly Zonal Charges'!AM176","v":0},{"$f":"'Future Monthly Zonal Charges'!AN176-'Current Monthly Zonal Charges'!AN176","v":0},{"$f":"'Future Monthly Zonal Charges'!AO176-'Current Monthly Zonal Charges'!AO176","v":0},{"$f":"'Future Monthly Zonal Charges'!AP176-'Current Monthly Zonal Charges'!AP176","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ176-'Current Monthly Zonal Charges'!AQ176","v":0},{"$f":"'Future Monthly Zonal Charges'!AR176-'Current Monthly Zonal Charges'!AR176","v":0},{"$f":"'Future Monthly Zonal Charges'!AS176-'Current Monthly Zonal Charges'!AS176","v":0},{"$f":"'Future Monthly Zonal Charges'!AT176-'Current Monthly Zonal Charges'!AT176","v":0},{"$f":"'Future Monthly Zonal Charges'!AU176-'Current Monthly Zonal Charges'!AU176","v":-4.8748348490371907E-2},{"$f":"'Future Monthly Zonal Charges'!AV176-'Current Monthly Zonal Charges'!AV176","v":0},{"$f":"'Future Monthly Zonal Charges'!AW176-'Current Monthly Zonal Charges'!AW176","v":0},{"$f":"'Future Monthly Zonal Charges'!AW176-'Current Monthly Zonal Charges'!AW176","v":0},{"$f":"'Future Monthly Zonal Charges'!AY176-'Current Monthly Zonal Charges'!AY176","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ176-'Current Monthly Zonal Charges'!AZ176","v":0},{"$f":"'Future Monthly Zonal Charges'!BA176-'Current Monthly Zonal Charges'!BA176","v":0},{"$f":"'Future Monthly Zonal Charges'!BB176-'Current Monthly Zonal Charges'!BB176","v":0},{"$f":"'Future Monthly Zonal Charges'!BC176-'Current Monthly Zonal Charges'!BC176","v":0},{"$f":"'Future Monthly Zonal Charges'!BD176-'Current Monthly Zonal Charges'!BD176","v":0}]
[{"$f":"'Upgrade Information'!B177","v":"b0200"},{"$f":"'Projected Revenue Requirements'!C177","v":"JCPL"},{"$f":"'Upgrade Information'!E177","v":5.0000000000000001E-3},{"$f":"IF('Upgrade Information'!D177=\"\",\"\",'Upgrade Information'!D177)","v":"2008-10-08"},{"$f":"'Current Monthly Zonal Charges'!E177","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E177","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F177","v":40.126038408018864},{"$f":"'Future Monthly Zonal Charges'!F177","v":35.862020365566032},-4.2640180424528324,null,{"$f":"'Future Monthly Zonal Charges'!H177-'Current Monthly Zonal Charges'!H177","v":0},{"$f":"'Future Monthly Zonal Charges'!I177-'Current Monthly Zonal Charges'!I177","v":0},{"$f":"'Future Monthly Zonal Charges'!J177-'Current Monthly Zonal Charges'!J177","v":0},{"$f":"'Future Monthly Zonal Charges'!K177-'Current Monthly Zonal Charges'!K177","v":0},{"$f":"'Future Monthly Zonal Charges'!L177-'Current Monthly Zonal Charges'!L177","v":0},{"$f":"'Future Monthly Zonal Charges'!M177-'Current Monthly Zonal Charges'!M177","v":0},{"$f":"'Future Monthly Zonal Charges'!N177-'Current Monthly Zonal Charges'!N177","v":0},{"$f":"'Future Monthly Zonal Charges'!O177-'Current Monthly Zonal Charges'!O177","v":0},{"$f":"'Future Monthly Zonal Charges'!P177-'Current Monthly Zonal Charges'!P177","v":0},{"$f":"'Future Monthly Zonal Charges'!Q177-'Current Monthly Zonal Charges'!Q177","v":0},{"$f":"'Future Monthly Zonal Charges'!R177-'Current Monthly Zonal Charges'!R177","v":0},{"$f":"'Future Monthly Zonal Charges'!S177-'Current Monthly Zonal Charges'!S177","v":0},{"$f":"'Future Monthly Zonal Charges'!T177-'Current Monthly Zonal Charges'!T177","v":0},{"$f":"'Future Monthly Zonal Charges'!U177-'Current Monthly Zonal Charges'!U177","v":0},{"$f":"'Future Monthly Zonal Charges'!V177-'Current Monthly Zonal Charges'!V177","v":-4.2640180424528324},{"$f":"'Future Monthly Zonal Charges'!W177-'Current Monthly Zonal Charges'!W177","v":0},{"$f":"'Future Monthly Zonal Charges'!X177-'Current Monthly Zonal Charges'!X177","v":0},{"$f":"'Future Monthly Zonal Charges'!Y177-'Current Monthly Zonal Charges'!Y177","v":0},{"$f":"'Future Monthly Zonal Charges'!Z177-'Current Monthly Zonal Charges'!Z177","v":0},{"$f":"'Future Monthly Zonal Charges'!AA177-'Current Monthly Zonal Charges'!AA177","v":0},{"$f":"'Future Monthly Zonal Charges'!AB177-'Current Monthly Zonal Charges'!AB177","v":0},{"$f":"'Future Monthly Zonal Charges'!AC177-'Current Monthly Zonal Charges'!AC177","v":0},{"$f":"'Future Monthly Zonal Charges'!AD177-'Current Monthly Zonal Charges'!AD177","v":0},{"$f":"'Future Monthly Zonal Charges'!AE177-'Current Monthly Zonal Charges'!AE177","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG177-'Current Monthly Zonal Charges'!AG177","v":0},{"$f":"'Future Monthly Zonal Charges'!AH177-'Current Monthly Zonal Charges'!AH177","v":0},{"$f":"'Future Monthly Zonal Charges'!AI177-'Current Monthly Zonal Charges'!AI177","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ177-'Current Monthly Zonal Charges'!AJ177","v":0},{"$f":"'Future Monthly Zonal Charges'!AK177-'Current Monthly Zonal Charges'!AK177","v":0},{"$f":"'Future Monthly Zonal Charges'!AL177-'Current Monthly Zonal Charges'!AL177","v":0},{"$f":"'Future Monthly Zonal Charges'!AM177-'Current Monthly Zonal Charges'!AM177","v":0},{"$f":"'Future Monthly Zonal Charges'!AN177-'Current Monthly Zonal Charges'!AN177","v":0},{"$f":"'Future Monthly Zonal Charges'!AO177-'Current Monthly Zonal Charges'!AO177","v":0},{"$f":"'Future Monthly Zonal Charges'!AP177-'Current Monthly Zonal Charges'!AP177","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ177-'Current Monthly Zonal Charges'!AQ177","v":0},{"$f":"'Future Monthly Zonal Charges'!AR177-'Current Monthly Zonal Charges'!AR177","v":0},{"$f":"'Future Monthly Zonal Charges'!AS177-'Current Monthly Zonal Charges'!AS177","v":0},{"$f":"'Future Monthly Zonal Charges'!AT177-'Current Monthly Zonal Charges'!AT177","v":0},{"$f":"'Future Monthly Zonal Charges'!AU177-'Current Monthly Zonal Charges'!AU177","v":-6.9640497843388455E-4},{"$f":"'Future Monthly Zonal Charges'!AV177-'Current Monthly Zonal Charges'!AV177","v":0},{"$f":"'Future Monthly Zonal Charges'!AW177-'Current Monthly Zonal Charges'!AW177","v":0},{"$f":"'Future Monthly Zonal Charges'!AW177-'Current Monthly Zonal Charges'!AW177","v":0},{"$f":"'Future Monthly Zonal Charges'!AY177-'Current Monthly Zonal Charges'!AY177","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ177-'Current Monthly Zonal Charges'!AZ177","v":0},{"$f":"'Future Monthly Zonal Charges'!BA177-'Current Monthly Zonal Charges'!BA177","v":0},{"$f":"'Future Monthly Zonal Charges'!BB177-'Current Monthly Zonal Charges'!BB177","v":0},{"$f":"'Future Monthly Zonal Charges'!BC177-'Current Monthly Zonal Charges'!BC177","v":0},{"$f":"'Future Monthly Zonal Charges'!BD177-'Current Monthly Zonal Charges'!BD177","v":0}]
[{"$f":"'Upgrade Information'!B178","v":"b0201"},{"$f":"'Projected Revenue Requirements'!C178","v":"PSEG"},{"$f":"'Upgrade Information'!E178","v":0.5},{"$f":"IF('Upgrade Information'!D178=\"\",\"\",'Upgrade Information'!D178)","v":"2008-05-23"},{"$f":"'Current Monthly Zonal Charges'!E178","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E178","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F178","v":3445.2842050827421},{"$f":"'Future Monthly Zonal Charges'!F178","v":3038.0545951536642},-407.22960992907792,null,{"$f":"'Future Monthly Zonal Charges'!H178-'Current Monthly Zonal Charges'!H178","v":0},{"$f":"'Future Monthly Zonal Charges'!I178-'Current Monthly Zonal Charges'!I178","v":0},{"$f":"'Future Monthly Zonal Charges'!J178-'Current Monthly Zonal Charges'!J178","v":0},{"$f":"'Future Monthly Zonal Charges'!K178-'Current Monthly Zonal Charges'!K178","v":0},{"$f":"'Future Monthly Zonal Charges'!L178-'Current Monthly Zonal Charges'!L178","v":0},{"$f":"'Future Monthly Zonal Charges'!M178-'Current Monthly Zonal Charges'!M178","v":0},{"$f":"'Future Monthly Zonal Charges'!N178-'Current Monthly Zonal Charges'!N178","v":0},{"$f":"'Future Monthly Zonal Charges'!O178-'Current Monthly Zonal Charges'!O178","v":0},{"$f":"'Future Monthly Zonal Charges'!P178-'Current Monthly Zonal Charges'!P178","v":0},{"$f":"'Future Monthly Zonal Charges'!Q178-'Current Monthly Zonal Charges'!Q178","v":0},{"$f":"'Future Monthly Zonal Charges'!R178-'Current Monthly Zonal Charges'!R178","v":0},{"$f":"'Future Monthly Zonal Charges'!S178-'Current Monthly Zonal Charges'!S178","v":0},{"$f":"'Future Monthly Zonal Charges'!T178-'Current Monthly Zonal Charges'!T178","v":0},{"$f":"'Future Monthly Zonal Charges'!U178-'Current Monthly Zonal Charges'!U178","v":0},{"$f":"'Future Monthly Zonal Charges'!V178-'Current Monthly Zonal Charges'!V178","v":0},{"$f":"'Future Monthly Zonal Charges'!W178-'Current Monthly Zonal Charges'!W178","v":0},{"$f":"'Future Monthly Zonal Charges'!X178-'Current Monthly Zonal Charges'!X178","v":0},{"$f":"'Future Monthly Zonal Charges'!Y178-'Current Monthly Zonal Charges'!Y178","v":0},{"$f":"'Future Monthly Zonal Charges'!Z178-'Current Monthly Zonal Charges'!Z178","v":0},{"$f":"'Future Monthly Zonal Charges'!AA178-'Current Monthly Zonal Charges'!AA178","v":0},{"$f":"'Future Monthly Zonal Charges'!AB178-'Current Monthly Zonal Charges'!AB178","v":0},{"$f":"'Future Monthly Zonal Charges'!AC178-'Current Monthly Zonal Charges'!AC178","v":0},{"$f":"'Future Monthly Zonal Charges'!AD178-'Current Monthly Zonal Charges'!AD178","v":-407.22960992907792},{"$f":"'Future Monthly Zonal Charges'!AE178-'Current Monthly Zonal Charges'!AE178","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG178-'Current Monthly Zonal Charges'!AG178","v":0},{"$f":"'Future Monthly Zonal Charges'!AH178-'Current Monthly Zonal Charges'!AH178","v":0},{"$f":"'Future Monthly Zonal Charges'!AI178-'Current Monthly Zonal Charges'!AI178","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ178-'Current Monthly Zonal Charges'!AJ178","v":0},{"$f":"'Future Monthly Zonal Charges'!AK178-'Current Monthly Zonal Charges'!AK178","v":0},{"$f":"'Future Monthly Zonal Charges'!AL178-'Current Monthly Zonal Charges'!AL178","v":0},{"$f":"'Future Monthly Zonal Charges'!AM178-'Current Monthly Zonal Charges'!AM178","v":0},{"$f":"'Future Monthly Zonal Charges'!AN178-'Current Monthly Zonal Charges'!AN178","v":0},{"$f":"'Future Monthly Zonal Charges'!AO178-'Current Monthly Zonal Charges'!AO178","v":0},{"$f":"'Future Monthly Zonal Charges'!AP178-'Current Monthly Zonal Charges'!AP178","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ178-'Current Monthly Zonal Charges'!AQ178","v":0},{"$f":"'Future Monthly Zonal Charges'!AR178-'Current Monthly Zonal Charges'!AR178","v":0},{"$f":"'Future Monthly Zonal Charges'!AS178-'Current Monthly Zonal Charges'!AS178","v":0},{"$f":"'Future Monthly Zonal Charges'!AT178-'Current Monthly Zonal Charges'!AT178","v":0},{"$f":"'Future Monthly Zonal Charges'!AU178-'Current Monthly Zonal Charges'!AU178","v":0},{"$f":"'Future Monthly Zonal Charges'!AV178-'Current Monthly Zonal Charges'!AV178","v":0},{"$f":"'Future Monthly Zonal Charges'!AW178-'Current Monthly Zonal Charges'!AW178","v":0},{"$f":"'Future Monthly Zonal Charges'!AW178-'Current Monthly Zonal Charges'!AW178","v":0},{"$f":"'Future Monthly Zonal Charges'!AY178-'Current Monthly Zonal Charges'!AY178","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ178-'Current Monthly Zonal Charges'!AZ178","v":0},{"$f":"'Future Monthly Zonal Charges'!BA178-'Current Monthly Zonal Charges'!BA178","v":0},{"$f":"'Future Monthly Zonal Charges'!BB178-'Current Monthly Zonal Charges'!BB178","v":0},{"$f":"'Future Monthly Zonal Charges'!BC178-'Current Monthly Zonal Charges'!BC178","v":-4.0133005807537037E-2},{"$f":"'Future Monthly Zonal Charges'!BD178-'Current Monthly Zonal Charges'!BD178","v":0}]
[{"$f":"'Upgrade Information'!B179","v":"b0202"},{"$f":"'Projected Revenue Requirements'!C179","v":"JCPL"},{"$f":"'Upgrade Information'!E179","v":3.5000000000000003E-2},{"$f":"IF('Upgrade Information'!D179=\"\",\"\",'Upgrade Information'!D179)","v":"2008-10-08"},{"$f":"'Current Monthly Zonal Charges'!E179","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E179","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F179","v":280.88226885613204},{"$f":"'Future Monthly Zonal Charges'!F179","v":251.03414255896226},-29.848126297169784,null,{"$f":"'Future Monthly Zonal Charges'!H179-'Current Monthly Zonal Charges'!H179","v":0},{"$f":"'Future Monthly Zonal Charges'!I179-'Current Monthly Zonal Charges'!I179","v":0},{"$f":"'Future Monthly Zonal Charges'!J179-'Current Monthly Zonal Charges'!J179","v":0},{"$f":"'Future Monthly Zonal Charges'!K179-'Current Monthly Zonal Charges'!K179","v":0},{"$f":"'Future Monthly Zonal Charges'!L179-'Current Monthly Zonal Charges'!L179","v":0},{"$f":"'Future Monthly Zonal Charges'!M179-'Current Monthly Zonal Charges'!M179","v":0},{"$f":"'Future Monthly Zonal Charges'!N179-'Current Monthly Zonal Charges'!N179","v":0},{"$f":"'Future Monthly Zonal Charges'!O179-'Current Monthly Zonal Charges'!O179","v":0},{"$f":"'Future Monthly Zonal Charges'!P179-'Current Monthly Zonal Charges'!P179","v":0},{"$f":"'Future Monthly Zonal Charges'!Q179-'Current Monthly Zonal Charges'!Q179","v":0},{"$f":"'Future Monthly Zonal Charges'!R179-'Current Monthly Zonal Charges'!R179","v":0},{"$f":"'Future Monthly Zonal Charges'!S179-'Current Monthly Zonal Charges'!S179","v":0},{"$f":"'Future Monthly Zonal Charges'!T179-'Current Monthly Zonal Charges'!T179","v":0},{"$f":"'Future Monthly Zonal Charges'!U179-'Current Monthly Zonal Charges'!U179","v":0},{"$f":"'Future Monthly Zonal Charges'!V179-'Current Monthly Zonal Charges'!V179","v":-29.848126297169784},{"$f":"'Future Monthly Zonal Charges'!W179-'Current Monthly Zonal Charges'!W179","v":0},{"$f":"'Future Monthly Zonal Charges'!X179-'Current Monthly Zonal Charges'!X179","v":0},{"$f":"'Future Monthly Zonal Charges'!Y179-'Current Monthly Zonal Charges'!Y179","v":0},{"$f":"'Future Monthly Zonal Charges'!Z179-'Current Monthly Zonal Charges'!Z179","v":0},{"$f":"'Future Monthly Zonal Charges'!AA179-'Current Monthly Zonal Charges'!AA179","v":0},{"$f":"'Future Monthly Zonal Charges'!AB179-'Current Monthly Zonal Charges'!AB179","v":0},{"$f":"'Future Monthly Zonal Charges'!AC179-'Current Monthly Zonal Charges'!AC179","v":0},{"$f":"'Future Monthly Zonal Charges'!AD179-'Current Monthly Zonal Charges'!AD179","v":0},{"$f":"'Future Monthly Zonal Charges'!AE179-'Current Monthly Zonal Charges'!AE179","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG179-'Current Monthly Zonal Charges'!AG179","v":0},{"$f":"'Future Monthly Zonal Charges'!AH179-'Current Monthly Zonal Charges'!AH179","v":0},{"$f":"'Future Monthly Zonal Charges'!AI179-'Current Monthly Zonal Charges'!AI179","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ179-'Current Monthly Zonal Charges'!AJ179","v":0},{"$f":"'Future Monthly Zonal Charges'!AK179-'Current Monthly Zonal Charges'!AK179","v":0},{"$f":"'Future Monthly Zonal Charges'!AL179-'Current Monthly Zonal Charges'!AL179","v":0},{"$f":"'Future Monthly Zonal Charges'!AM179-'Current Monthly Zonal Charges'!AM179","v":0},{"$f":"'Future Monthly Zonal Charges'!AN179-'Current Monthly Zonal Charges'!AN179","v":0},{"$f":"'Future Monthly Zonal Charges'!AO179-'Current Monthly Zonal Charges'!AO179","v":0},{"$f":"'Future Monthly Zonal Charges'!AP179-'Current Monthly Zonal Charges'!AP179","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ179-'Current Monthly Zonal Charges'!AQ179","v":0},{"$f":"'Future Monthly Zonal Charges'!AR179-'Current Monthly Zonal Charges'!AR179","v":0},{"$f":"'Future Monthly Zonal Charges'!AS179-'Current Monthly Zonal Charges'!AS179","v":0},{"$f":"'Future Monthly Zonal Charges'!AT179-'Current Monthly Zonal Charges'!AT179","v":0},{"$f":"'Future Monthly Zonal Charges'!AU179-'Current Monthly Zonal Charges'!AU179","v":-4.8748348490371893E-3},{"$f":"'Future Monthly Zonal Charges'!AV179-'Current Monthly Zonal Charges'!AV179","v":0},{"$f":"'Future Monthly Zonal Charges'!AW179-'Current Monthly Zonal Charges'!AW179","v":0},{"$f":"'Future Monthly Zonal Charges'!AW179-'Current Monthly Zonal Charges'!AW179","v":0},{"$f":"'Future Monthly Zonal Charges'!AY179-'Current Monthly Zonal Charges'!AY179","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ179-'Current Monthly Zonal Charges'!AZ179","v":0},{"$f":"'Future Monthly Zonal Charges'!BA179-'Current Monthly Zonal Charges'!BA179","v":0},{"$f":"'Future Monthly Zonal Charges'!BB179-'Current Monthly Zonal Charges'!BB179","v":0},{"$f":"'Future Monthly Zonal Charges'!BC179-'Current Monthly Zonal Charges'!BC179","v":0},{"$f":"'Future Monthly Zonal Charges'!BD179-'Current Monthly Zonal Charges'!BD179","v":0}]
[{"$f":"'Upgrade Information'!B180","v":"b0203"},{"$f":"'Projected Revenue Requirements'!C180","v":"JCPL"},{"$f":"'Upgrade Information'!E180","v":0.08},{"$f":"IF('Upgrade Information'!D180=\"\",\"\",'Upgrade Information'!D180)","v":"2008-05-30"},{"$f":"'Current Monthly Zonal Charges'!E180","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E180","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F180","v":636.33125713836478},{"$f":"'Future Monthly Zonal Charges'!F180","v":568.10696845911957},-68.224288679245205,null,{"$f":"'Future Monthly Zonal Charges'!H180-'Current Monthly Zonal Charges'!H180","v":0},{"$f":"'Future Monthly Zonal Charges'!I180-'Current Monthly Zonal Charges'!I180","v":0},{"$f":"'Future Monthly Zonal Charges'!J180-'Current Monthly Zonal Charges'!J180","v":0},{"$f":"'Future Monthly Zonal Charges'!K180-'Current Monthly Zonal Charges'!K180","v":0},{"$f":"'Future Monthly Zonal Charges'!L180-'Current Monthly Zonal Charges'!L180","v":0},{"$f":"'Future Monthly Zonal Charges'!M180-'Current Monthly Zonal Charges'!M180","v":0},{"$f":"'Future Monthly Zonal Charges'!N180-'Current Monthly Zonal Charges'!N180","v":0},{"$f":"'Future Monthly Zonal Charges'!O180-'Current Monthly Zonal Charges'!O180","v":0},{"$f":"'Future Monthly Zonal Charges'!P180-'Current Monthly Zonal Charges'!P180","v":0},{"$f":"'Future Monthly Zonal Charges'!Q180-'Current Monthly Zonal Charges'!Q180","v":0},{"$f":"'Future Monthly Zonal Charges'!R180-'Current Monthly Zonal Charges'!R180","v":0},{"$f":"'Future Monthly Zonal Charges'!S180-'Current Monthly Zonal Charges'!S180","v":0},{"$f":"'Future Monthly Zonal Charges'!T180-'Current Monthly Zonal Charges'!T180","v":0},{"$f":"'Future Monthly Zonal Charges'!U180-'Current Monthly Zonal Charges'!U180","v":0},{"$f":"'Future Monthly Zonal Charges'!V180-'Current Monthly Zonal Charges'!V180","v":-68.224288679245205},{"$f":"'Future Monthly Zonal Charges'!W180-'Current Monthly Zonal Charges'!W180","v":0},{"$f":"'Future Monthly Zonal Charges'!X180-'Current Monthly Zonal Charges'!X180","v":0},{"$f":"'Future Monthly Zonal Charges'!Y180-'Current Monthly Zonal Charges'!Y180","v":0},{"$f":"'Future Monthly Zonal Charges'!Z180-'Current Monthly Zonal Charges'!Z180","v":0},{"$f":"'Future Monthly Zonal Charges'!AA180-'Current Monthly Zonal Charges'!AA180","v":0},{"$f":"'Future Monthly Zonal Charges'!AB180-'Current Monthly Zonal Charges'!AB180","v":0},{"$f":"'Future Monthly Zonal Charges'!AC180-'Current Monthly Zonal Charges'!AC180","v":0},{"$f":"'Future Monthly Zonal Charges'!AD180-'Current Monthly Zonal Charges'!AD180","v":0},{"$f":"'Future Monthly Zonal Charges'!AE180-'Current Monthly Zonal Charges'!AE180","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG180-'Current Monthly Zonal Charges'!AG180","v":0},{"$f":"'Future Monthly Zonal Charges'!AH180-'Current Monthly Zonal Charges'!AH180","v":0},{"$f":"'Future Monthly Zonal Charges'!AI180-'Current Monthly Zonal Charges'!AI180","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ180-'Current Monthly Zonal Charges'!AJ180","v":0},{"$f":"'Future Monthly Zonal Charges'!AK180-'Current Monthly Zonal Charges'!AK180","v":0},{"$f":"'Future Monthly Zonal Charges'!AL180-'Current Monthly Zonal Charges'!AL180","v":0},{"$f":"'Future Monthly Zonal Charges'!AM180-'Current Monthly Zonal Charges'!AM180","v":0},{"$f":"'Future Monthly Zonal Charges'!AN180-'Current Monthly Zonal Charges'!AN180","v":0},{"$f":"'Future Monthly Zonal Charges'!AO180-'Current Monthly Zonal Charges'!AO180","v":0},{"$f":"'Future Monthly Zonal Charges'!AP180-'Current Monthly Zonal Charges'!AP180","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ180-'Current Monthly Zonal Charges'!AQ180","v":0},{"$f":"'Future Monthly Zonal Charges'!AR180-'Current Monthly Zonal Charges'!AR180","v":0},{"$f":"'Future Monthly Zonal Charges'!AS180-'Current Monthly Zonal Charges'!AS180","v":0},{"$f":"'Future Monthly Zonal Charges'!AT180-'Current Monthly Zonal Charges'!AT180","v":0},{"$f":"'Future Monthly Zonal Charges'!AU180-'Current Monthly Zonal Charges'!AU180","v":-1.1142479654942139E-2},{"$f":"'Future Monthly Zonal Charges'!AV180-'Current Monthly Zonal Charges'!AV180","v":0},{"$f":"'Future Monthly Zonal Charges'!AW180-'Current Monthly Zonal Charges'!AW180","v":0},{"$f":"'Future Monthly Zonal Charges'!AW180-'Current Monthly Zonal Charges'!AW180","v":0},{"$f":"'Future Monthly Zonal Charges'!AY180-'Current Monthly Zonal Charges'!AY180","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ180-'Current Monthly Zonal Charges'!AZ180","v":0},{"$f":"'Future Monthly Zonal Charges'!BA180-'Current Monthly Zonal Charges'!BA180","v":0},{"$f":"'Future Monthly Zonal Charges'!BB180-'Current Monthly Zonal Charges'!BB180","v":0},{"$f":"'Future Monthly Zonal Charges'!BC180-'Current Monthly Zonal Charges'!BC180","v":0},{"$f":"'Future Monthly Zonal Charges'!BD180-'Current Monthly Zonal Charges'!BD180","v":0}]
[{"$f":"'Upgrade Information'!B181","v":"b0204"},{"$f":"'Projected Revenue Requirements'!C181","v":"JCPL"},{"$f":"'Upgrade Information'!E181","v":0.95499999999999996},{"$f":"IF('Upgrade Information'!D181=\"\",\"\",'Upgrade Information'!D181)","v":"2006-05-31"},{"$f":"'Current Monthly Zonal Charges'!E181","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E181","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F181","v":7270.433403645834},{"$f":"'Future Monthly Zonal Charges'!F181","v":6456.0059575373443},-814.42744610848968,null,{"$f":"'Future Monthly Zonal Charges'!H181-'Current Monthly Zonal Charges'!H181","v":0},{"$f":"'Future Monthly Zonal Charges'!I181-'Current Monthly Zonal Charges'!I181","v":0},{"$f":"'Future Monthly Zonal Charges'!J181-'Current Monthly Zonal Charges'!J181","v":0},{"$f":"'Future Monthly Zonal Charges'!K181-'Current Monthly Zonal Charges'!K181","v":0},{"$f":"'Future Monthly Zonal Charges'!L181-'Current Monthly Zonal Charges'!L181","v":0},{"$f":"'Future Monthly Zonal Charges'!M181-'Current Monthly Zonal Charges'!M181","v":0},{"$f":"'Future Monthly Zonal Charges'!N181-'Current Monthly Zonal Charges'!N181","v":0},{"$f":"'Future Monthly Zonal Charges'!O181-'Current Monthly Zonal Charges'!O181","v":0},{"$f":"'Future Monthly Zonal Charges'!P181-'Current Monthly Zonal Charges'!P181","v":0},{"$f":"'Future Monthly Zonal Charges'!Q181-'Current Monthly Zonal Charges'!Q181","v":0},{"$f":"'Future Monthly Zonal Charges'!R181-'Current Monthly Zonal Charges'!R181","v":0},{"$f":"'Future Monthly Zonal Charges'!S181-'Current Monthly Zonal Charges'!S181","v":0},{"$f":"'Future Monthly Zonal Charges'!T181-'Current Monthly Zonal Charges'!T181","v":0},{"$f":"'Future Monthly Zonal Charges'!U181-'Current Monthly Zonal Charges'!U181","v":0},{"$f":"'Future Monthly Zonal Charges'!V181-'Current Monthly Zonal Charges'!V181","v":-814.42744610848968},{"$f":"'Future Monthly Zonal Charges'!W181-'Current Monthly Zonal Charges'!W181","v":0},{"$f":"'Future Monthly Zonal Charges'!X181-'Current Monthly Zonal Charges'!X181","v":0},{"$f":"'Future Monthly Zonal Charges'!Y181-'Current Monthly Zonal Charges'!Y181","v":0},{"$f":"'Future Monthly Zonal Charges'!Z181-'Current Monthly Zonal Charges'!Z181","v":0},{"$f":"'Future Monthly Zonal Charges'!AA181-'Current Monthly Zonal Charges'!AA181","v":0},{"$f":"'Future Monthly Zonal Charges'!AB181-'Current Monthly Zonal Charges'!AB181","v":0},{"$f":"'Future Monthly Zonal Charges'!AC181-'Current Monthly Zonal Charges'!AC181","v":0},{"$f":"'Future Monthly Zonal Charges'!AD181-'Current Monthly Zonal Charges'!AD181","v":0},{"$f":"'Future Monthly Zonal Charges'!AE181-'Current Monthly Zonal Charges'!AE181","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG181-'Current Monthly Zonal Charges'!AG181","v":0},{"$f":"'Future Monthly Zonal Charges'!AH181-'Current Monthly Zonal Charges'!AH181","v":0},{"$f":"'Future Monthly Zonal Charges'!AI181-'Current Monthly Zonal Charges'!AI181","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ181-'Current Monthly Zonal Charges'!AJ181","v":0},{"$f":"'Future Monthly Zonal Charges'!AK181-'Current Monthly Zonal Charges'!AK181","v":0},{"$f":"'Future Monthly Zonal Charges'!AL181-'Current Monthly Zonal Charges'!AL181","v":0},{"$f":"'Future Monthly Zonal Charges'!AM181-'Current Monthly Zonal Charges'!AM181","v":0},{"$f":"'Future Monthly Zonal Charges'!AN181-'Current Monthly Zonal Charges'!AN181","v":0},{"$f":"'Future Monthly Zonal Charges'!AO181-'Current Monthly Zonal Charges'!AO181","v":0},{"$f":"'Future Monthly Zonal Charges'!AP181-'Current Monthly Zonal Charges'!AP181","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ181-'Current Monthly Zonal Charges'!AQ181","v":0},{"$f":"'Future Monthly Zonal Charges'!AR181-'Current Monthly Zonal Charges'!AR181","v":0},{"$f":"'Future Monthly Zonal Charges'!AS181-'Current Monthly Zonal Charges'!AS181","v":0},{"$f":"'Future Monthly Zonal Charges'!AT181-'Current Monthly Zonal Charges'!AT181","v":0},{"$f":"'Future Monthly Zonal Charges'!AU181-'Current Monthly Zonal Charges'!AU181","v":-0.13301335088087174},{"$f":"'Future Monthly Zonal Charges'!AV181-'Current Monthly Zonal Charges'!AV181","v":0},{"$f":"'Future Monthly Zonal Charges'!AW181-'Current Monthly Zonal Charges'!AW181","v":0},{"$f":"'Future Monthly Zonal Charges'!AW181-'Current Monthly Zonal Charges'!AW181","v":0},{"$f":"'Future Monthly Zonal Charges'!AY181-'Current Monthly Zonal Charges'!AY181","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ181-'Current Monthly Zonal Charges'!AZ181","v":0},{"$f":"'Future Monthly Zonal Charges'!BA181-'Current Monthly Zonal Charges'!BA181","v":0},{"$f":"'Future Monthly Zonal Charges'!BB181-'Current Monthly Zonal Charges'!BB181","v":0},{"$f":"'Future Monthly Zonal Charges'!BC181-'Current Monthly Zonal Charges'!BC181","v":0},{"$f":"'Future Monthly Zonal Charges'!BD181-'Current Monthly Zonal Charges'!BD181","v":0}]
[{"$f":"'Upgrade Information'!B182","v":"b0205"},{"$f":"'Projected Revenue Requirements'!C182","v":"PECO"},{"$f":"'Upgrade Information'!E182","v":2.2000000000000002},{"$f":"IF('Upgrade Information'!D182=\"\",\"\",'Upgrade Information'!D182)","v":"2008-05-31"},{"$f":"'Current Monthly Zonal Charges'!E182","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E182","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F182","v":22286.967908440154},{"$f":"'Future Monthly Zonal Charges'!F182","v":20448.828939704294},-1838.1389687358605,null,{"$f":"'Future Monthly Zonal Charges'!H182-'Current Monthly Zonal Charges'!H182","v":0},{"$f":"'Future Monthly Zonal Charges'!I182-'Current Monthly Zonal Charges'!I182","v":0},{"$f":"'Future Monthly Zonal Charges'!J182-'Current Monthly Zonal Charges'!J182","v":0},{"$f":"'Future Monthly Zonal Charges'!K182-'Current Monthly Zonal Charges'!K182","v":0},{"$f":"'Future Monthly Zonal Charges'!L182-'Current Monthly Zonal Charges'!L182","v":0},{"$f":"'Future Monthly Zonal Charges'!M182-'Current Monthly Zonal Charges'!M182","v":0},{"$f":"'Future Monthly Zonal Charges'!N182-'Current Monthly Zonal Charges'!N182","v":0},{"$f":"'Future Monthly Zonal Charges'!O182-'Current Monthly Zonal Charges'!O182","v":0},{"$f":"'Future Monthly Zonal Charges'!P182-'Current Monthly Zonal Charges'!P182","v":0},{"$f":"'Future Monthly Zonal Charges'!Q182-'Current Monthly Zonal Charges'!Q182","v":0},{"$f":"'Future Monthly Zonal Charges'!R182-'Current Monthly Zonal Charges'!R182","v":0},{"$f":"'Future Monthly Zonal Charges'!S182-'Current Monthly Zonal Charges'!S182","v":0},{"$f":"'Future Monthly Zonal Charges'!T182-'Current Monthly Zonal Charges'!T182","v":0},{"$f":"'Future Monthly Zonal Charges'!U182-'Current Monthly Zonal Charges'!U182","v":0},{"$f":"'Future Monthly Zonal Charges'!V182-'Current Monthly Zonal Charges'!V182","v":0},{"$f":"'Future Monthly Zonal Charges'!W182-'Current Monthly Zonal Charges'!W182","v":0},{"$f":"'Future Monthly Zonal Charges'!X182-'Current Monthly Zonal Charges'!X182","v":0},{"$f":"'Future Monthly Zonal Charges'!Y182-'Current Monthly Zonal Charges'!Y182","v":0},{"$f":"'Future Monthly Zonal Charges'!Z182-'Current Monthly Zonal Charges'!Z182","v":-1838.1389687358605},{"$f":"'Future Monthly Zonal Charges'!AA182-'Current Monthly Zonal Charges'!AA182","v":0},{"$f":"'Future Monthly Zonal Charges'!AB182-'Current Monthly Zonal Charges'!AB182","v":0},{"$f":"'Future Monthly Zonal Charges'!AC182-'Current Monthly Zonal Charges'!AC182","v":0},{"$f":"'Future Monthly Zonal Charges'!AD182-'Current Monthly Zonal Charges'!AD182","v":0},{"$f":"'Future Monthly Zonal Charges'!AE182-'Current Monthly Zonal Charges'!AE182","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG182-'Current Monthly Zonal Charges'!AG182","v":0},{"$f":"'Future Monthly Zonal Charges'!AH182-'Current Monthly Zonal Charges'!AH182","v":0},{"$f":"'Future Monthly Zonal Charges'!AI182-'Current Monthly Zonal Charges'!AI182","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ182-'Current Monthly Zonal Charges'!AJ182","v":0},{"$f":"'Future Monthly Zonal Charges'!AK182-'Current Monthly Zonal Charges'!AK182","v":0},{"$f":"'Future Monthly Zonal Charges'!AL182-'Current Monthly Zonal Charges'!AL182","v":0},{"$f":"'Future Monthly Zonal Charges'!AM182-'Current Monthly Zonal Charges'!AM182","v":0},{"$f":"'Future Monthly Zonal Charges'!AN182-'Current Monthly Zonal Charges'!AN182","v":0},{"$f":"'Future Monthly Zonal Charges'!AO182-'Current Monthly Zonal Charges'!AO182","v":0},{"$f":"'Future Monthly Zonal Charges'!AP182-'Current Monthly Zonal Charges'!AP182","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ182-'Current Monthly Zonal Charges'!AQ182","v":0},{"$f":"'Future Monthly Zonal Charges'!AR182-'Current Monthly Zonal Charges'!AR182","v":0},{"$f":"'Future Monthly Zonal Charges'!AS182-'Current Monthly Zonal Charges'!AS182","v":0},{"$f":"'Future Monthly Zonal Charges'!AT182-'Current Monthly Zonal Charges'!AT182","v":0},{"$f":"'Future Monthly Zonal Charges'!AU182-'Current Monthly Zonal Charges'!AU182","v":0},{"$f":"'Future Monthly Zonal Charges'!AV182-'Current Monthly Zonal Charges'!AV182","v":0},{"$f":"'Future Monthly Zonal Charges'!AW182-'Current Monthly Zonal Charges'!AW182","v":0},{"$f":"'Future Monthly Zonal Charges'!AW182-'Current Monthly Zonal Charges'!AW182","v":0},{"$f":"'Future Monthly Zonal Charges'!AY182-'Current Monthly Zonal Charges'!AY182","v":-0.21417041091695532},{"$f":"'Future Monthly Zonal Charges'!AZ182-'Current Monthly Zonal Charges'!AZ182","v":0},{"$f":"'Future Monthly Zonal Charges'!BA182-'Current Monthly Zonal Charges'!BA182","v":0},{"$f":"'Future Monthly Zonal Charges'!BB182-'Current Monthly Zonal Charges'!BB182","v":0},{"$f":"'Future Monthly Zonal Charges'!BC182-'Current Monthly Zonal Charges'!BC182","v":0},{"$f":"'Future Monthly Zonal Charges'!BD182-'Current Monthly Zonal Charges'!BD182","v":0}]
[{"$f":"'Upgrade Information'!B183","v":"b0206"},{"$f":"'Projected Revenue Requirements'!C183","v":"PECO"},{"$f":"'Upgrade Information'!E183","v":2},{"$f":"IF('Upgrade Information'!D183=\"\",\"\",'Upgrade Information'!D183)","v":"2007-05-22"},{"$f":"'Current Monthly Zonal Charges'!E183","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E183","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F183","v":19926.672831539076},{"$f":"'Future Monthly Zonal Charges'!F183","v":18255.637405415564},-1671.0354261235116,null,{"$f":"'Future Monthly Zonal Charges'!H183-'Current Monthly Zonal Charges'!H183","v":-237.28703050953845},{"$f":"'Future Monthly Zonal Charges'!I183-'Current Monthly Zonal Charges'!I183","v":0},{"$f":"'Future Monthly Zonal Charges'!J183-'Current Monthly Zonal Charges'!J183","v":0},{"$f":"'Future Monthly Zonal Charges'!K183-'Current Monthly Zonal Charges'!K183","v":0},{"$f":"'Future Monthly Zonal Charges'!L183-'Current Monthly Zonal Charges'!L183","v":0},{"$f":"'Future Monthly Zonal Charges'!M183-'Current Monthly Zonal Charges'!M183","v":0},{"$f":"'Future Monthly Zonal Charges'!N183-'Current Monthly Zonal Charges'!N183","v":0},{"$f":"'Future Monthly Zonal Charges'!O183-'Current Monthly Zonal Charges'!O183","v":0},{"$f":"'Future Monthly Zonal Charges'!P183-'Current Monthly Zonal Charges'!P183","v":0},{"$f":"'Future Monthly Zonal Charges'!Q183-'Current Monthly Zonal Charges'!Q183","v":0},{"$f":"'Future Monthly Zonal Charges'!R183-'Current Monthly Zonal Charges'!R183","v":-407.56554043152482},{"$f":"'Future Monthly Zonal Charges'!S183-'Current Monthly Zonal Charges'!S183","v":0},{"$f":"'Future Monthly Zonal Charges'!T183-'Current Monthly Zonal Charges'!T183","v":0},{"$f":"'Future Monthly Zonal Charges'!U183-'Current Monthly Zonal Charges'!U183","v":0},{"$f":"'Future Monthly Zonal Charges'!V183-'Current Monthly Zonal Charges'!V183","v":0},{"$f":"'Future Monthly Zonal Charges'!W183-'Current Monthly Zonal Charges'!W183","v":0},{"$f":"'Future Monthly Zonal Charges'!X183-'Current Monthly Zonal Charges'!X183","v":0},{"$f":"'Future Monthly Zonal Charges'!Y183-'Current Monthly Zonal Charges'!Y183","v":0},{"$f":"'Future Monthly Zonal Charges'!Z183-'Current Monthly Zonal Charges'!Z183","v":-968.19792589596364},{"$f":"'Future Monthly Zonal Charges'!AA183-'Current Monthly Zonal Charges'!AA183","v":0},{"$f":"'Future Monthly Zonal Charges'!AB183-'Current Monthly Zonal Charges'!AB183","v":0},{"$f":"'Future Monthly Zonal Charges'!AC183-'Current Monthly Zonal Charges'!AC183","v":0},{"$f":"'Future Monthly Zonal Charges'!AD183-'Current Monthly Zonal Charges'!AD183","v":-57.984929286485794},{"$f":"'Future Monthly Zonal Charges'!AE183-'Current Monthly Zonal Charges'!AE183","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG183-'Current Monthly Zonal Charges'!AG183","v":-9.077545161038203E-2},{"$f":"'Future Monthly Zonal Charges'!AH183-'Current Monthly Zonal Charges'!AH183","v":0},{"$f":"'Future Monthly Zonal Charges'!AI183-'Current Monthly Zonal Charges'!AI183","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ183-'Current Monthly Zonal Charges'!AJ183","v":0},{"$f":"'Future Monthly Zonal Charges'!AK183-'Current Monthly Zonal Charges'!AK183","v":0},{"$f":"'Future Monthly Zonal Charges'!AL183-'Current Monthly Zonal Charges'!AL183","v":0},{"$f":"'Future Monthly Zonal Charges'!AM183-'Current Monthly Zonal Charges'!AM183","v":0},{"$f":"'Future Monthly Zonal Charges'!AN183-'Current Monthly Zonal Charges'!AN183","v":0},{"$f":"'Future Monthly Zonal Charges'!AO183-'Current Monthly Zonal Charges'!AO183","v":0},{"$f":"'Future Monthly Zonal Charges'!AP183-'Current Monthly Zonal Charges'!AP183","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ183-'Current Monthly Zonal Charges'!AQ183","v":-9.8796582171363223E-2},{"$f":"'Future Monthly Zonal Charges'!AR183-'Current Monthly Zonal Charges'!AR183","v":0},{"$f":"'Future Monthly Zonal Charges'!AS183-'Current Monthly Zonal Charges'!AS183","v":0},{"$f":"'Future Monthly Zonal Charges'!AT183-'Current Monthly Zonal Charges'!AT183","v":0},{"$f":"'Future Monthly Zonal Charges'!AU183-'Current Monthly Zonal Charges'!AU183","v":0},{"$f":"'Future Monthly Zonal Charges'!AV183-'Current Monthly Zonal Charges'!AV183","v":0},{"$f":"'Future Monthly Zonal Charges'!AW183-'Current Monthly Zonal Charges'!AW183","v":0},{"$f":"'Future Monthly Zonal Charges'!AW183-'Current Monthly Zonal Charges'!AW183","v":0},{"$f":"'Future Monthly Zonal Charges'!AY183-'Current Monthly Zonal Charges'!AY183","v":-0.11280939644116739},{"$f":"'Future Monthly Zonal Charges'!AZ183-'Current Monthly Zonal Charges'!AZ183","v":0},{"$f":"'Future Monthly Zonal Charges'!BA183-'Current Monthly Zonal Charges'!BA183","v":0},{"$f":"'Future Monthly Zonal Charges'!BB183-'Current Monthly Zonal Charges'!BB183","v":0},{"$f":"'Future Monthly Zonal Charges'!BC183-'Current Monthly Zonal Charges'!BC183","v":-5.7144899267257063E-3},{"$f":"'Future Monthly Zonal Charges'!BD183-'Current Monthly Zonal Charges'!BD183","v":0}]
[{"$f":"'Upgrade Information'!B184","v":"b0207"},{"$f":"'Projected Revenue Requirements'!C184","v":"PECO"},{"$f":"'Upgrade Information'!E184","v":2},{"$f":"IF('Upgrade Information'!D184=\"\",\"\",'Upgrade Information'!D184)","v":"2008-05-25"},{"$f":"'Current Monthly Zonal Charges'!E184","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E184","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F184","v":20260.879916763781},{"$f":"'Future Monthly Zonal Charges'!F184","v":18589.844490640269},-1671.0354261235116,null,{"$f":"'Future Monthly Zonal Charges'!H184-'Current Monthly Zonal Charges'!H184","v":-237.28703050953891},{"$f":"'Future Monthly Zonal Charges'!I184-'Current Monthly Zonal Charges'!I184","v":0},{"$f":"'Future Monthly Zonal Charges'!J184-'Current Monthly Zonal Charges'!J184","v":0},{"$f":"'Future Monthly Zonal Charges'!K184-'Current Monthly Zonal Charges'!K184","v":0},{"$f":"'Future Monthly Zonal Charges'!L184-'Current Monthly Zonal Charges'!L184","v":0},{"$f":"'Future Monthly Zonal Charges'!M184-'Current Monthly Zonal Charges'!M184","v":0},{"$f":"'Future Monthly Zonal Charges'!N184-'Current Monthly Zonal Charges'!N184","v":0},{"$f":"'Future Monthly Zonal Charges'!O184-'Current Monthly Zonal Charges'!O184","v":0},{"$f":"'Future Monthly Zonal Charges'!P184-'Current Monthly Zonal Charges'!P184","v":0},{"$f":"'Future Monthly Zonal Charges'!Q184-'Current Monthly Zonal Charges'!Q184","v":0},{"$f":"'Future Monthly Zonal Charges'!R184-'Current Monthly Zonal Charges'!R184","v":-407.56554043152482},{"$f":"'Future Monthly Zonal Charges'!S184-'Current Monthly Zonal Charges'!S184","v":0},{"$f":"'Future Monthly Zonal Charges'!T184-'Current Monthly Zonal Charges'!T184","v":0},{"$f":"'Future Monthly Zonal Charges'!U184-'Current Monthly Zonal Charges'!U184","v":0},{"$f":"'Future Monthly Zonal Charges'!V184-'Current Monthly Zonal Charges'!V184","v":0},{"$f":"'Future Monthly Zonal Charges'!W184-'Current Monthly Zonal Charges'!W184","v":0},{"$f":"'Future Monthly Zonal Charges'!X184-'Current Monthly Zonal Charges'!X184","v":0},{"$f":"'Future Monthly Zonal Charges'!Y184-'Current Monthly Zonal Charges'!Y184","v":0},{"$f":"'Future Monthly Zonal Charges'!Z184-'Current Monthly Zonal Charges'!Z184","v":-968.19792589596182},{"$f":"'Future Monthly Zonal Charges'!AA184-'Current Monthly Zonal Charges'!AA184","v":0},{"$f":"'Future Monthly Zonal Charges'!AB184-'Current Monthly Zonal Charges'!AB184","v":0},{"$f":"'Future Monthly Zonal Charges'!AC184-'Current Monthly Zonal Charges'!AC184","v":0},{"$f":"'Future Monthly Zonal Charges'!AD184-'Current Monthly Zonal Charges'!AD184","v":-57.984929286485908},{"$f":"'Future Monthly Zonal Charges'!AE184-'Current Monthly Zonal Charges'!AE184","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG184-'Current Monthly Zonal Charges'!AG184","v":-9.0775451610382252E-2},{"$f":"'Future Monthly Zonal Charges'!AH184-'Current Monthly Zonal Charges'!AH184","v":0},{"$f":"'Future Monthly Zonal Charges'!AI184-'Current Monthly Zonal Charges'!AI184","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ184-'Current Monthly Zonal Charges'!AJ184","v":0},{"$f":"'Future Monthly Zonal Charges'!AK184-'Current Monthly Zonal Charges'!AK184","v":0},{"$f":"'Future Monthly Zonal Charges'!AL184-'Current Monthly Zonal Charges'!AL184","v":0},{"$f":"'Future Monthly Zonal Charges'!AM184-'Current Monthly Zonal Charges'!AM184","v":0},{"$f":"'Future Monthly Zonal Charges'!AN184-'Current Monthly Zonal Charges'!AN184","v":0},{"$f":"'Future Monthly Zonal Charges'!AO184-'Current Monthly Zonal Charges'!AO184","v":0},{"$f":"'Future Monthly Zonal Charges'!AP184-'Current Monthly Zonal Charges'!AP184","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ184-'Current Monthly Zonal Charges'!AQ184","v":-9.8796582171363445E-2},{"$f":"'Future Monthly Zonal Charges'!AR184-'Current Monthly Zonal Charges'!AR184","v":0},{"$f":"'Future Monthly Zonal Charges'!AS184-'Current Monthly Zonal Charges'!AS184","v":0},{"$f":"'Future Monthly Zonal Charges'!AT184-'Current Monthly Zonal Charges'!AT184","v":0},{"$f":"'Future Monthly Zonal Charges'!AU184-'Current Monthly Zonal Charges'!AU184","v":0},{"$f":"'Future Monthly Zonal Charges'!AV184-'Current Monthly Zonal Charges'!AV184","v":0},{"$f":"'Future Monthly Zonal Charges'!AW184-'Current Monthly Zonal Charges'!AW184","v":0},{"$f":"'Future Monthly Zonal Charges'!AW184-'Current Monthly Zonal Charges'!AW184","v":0},{"$f":"'Future Monthly Zonal Charges'!AY184-'Current Monthly Zonal Charges'!AY184","v":-0.11280939644116739},{"$f":"'Future Monthly Zonal Charges'!AZ184-'Current Monthly Zonal Charges'!AZ184","v":0},{"$f":"'Future Monthly Zonal Charges'!BA184-'Current Monthly Zonal Charges'!BA184","v":0},{"$f":"'Future Monthly Zonal Charges'!BB184-'Current Monthly Zonal Charges'!BB184","v":0},{"$f":"'Future Monthly Zonal Charges'!BC184-'Current Monthly Zonal Charges'!BC184","v":-5.7144899267257132E-3},{"$f":"'Future Monthly Zonal Charges'!BD184-'Current Monthly Zonal Charges'!BD184","v":0}]
[{"$f":"'Upgrade Information'!B185","v":"b0208"},{"$f":"'Projected Revenue Requirements'!C185","v":"PECO"},{"$f":"'Upgrade Information'!E185","v":2},{"$f":"IF('Upgrade Information'!D185=\"\",\"\",'Upgrade Information'!D185)","v":"2008-04-12"},{"$f":"'Current Monthly Zonal Charges'!E185","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E185","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F185","v":20233.029326328386},{"$f":"'Future Monthly Zonal Charges'!F185","v":18561.993900204874},-1671.0354261235116,null,{"$f":"'Future Monthly Zonal Charges'!H185-'Current Monthly Zonal Charges'!H185","v":-237.28703050953845},{"$f":"'Future Monthly Zonal Charges'!I185-'Current Monthly Zonal Charges'!I185","v":0},{"$f":"'Future Monthly Zonal Charges'!J185-'Current Monthly Zonal Charges'!J185","v":0},{"$f":"'Future Monthly Zonal Charges'!K185-'Current Monthly Zonal Charges'!K185","v":0},{"$f":"'Future Monthly Zonal Charges'!L185-'Current Monthly Zonal Charges'!L185","v":0},{"$f":"'Future Monthly Zonal Charges'!M185-'Current Monthly Zonal Charges'!M185","v":0},{"$f":"'Future Monthly Zonal Charges'!N185-'Current Monthly Zonal Charges'!N185","v":0},{"$f":"'Future Monthly Zonal Charges'!O185-'Current Monthly Zonal Charges'!O185","v":0},{"$f":"'Future Monthly Zonal Charges'!P185-'Current Monthly Zonal Charges'!P185","v":0},{"$f":"'Future Monthly Zonal Charges'!Q185-'Current Monthly Zonal Charges'!Q185","v":0},{"$f":"'Future Monthly Zonal Charges'!R185-'Current Monthly Zonal Charges'!R185","v":-407.56554043152482},{"$f":"'Future Monthly Zonal Charges'!S185-'Current Monthly Zonal Charges'!S185","v":0},{"$f":"'Future Monthly Zonal Charges'!T185-'Current Monthly Zonal Charges'!T185","v":0},{"$f":"'Future Monthly Zonal Charges'!U185-'Current Monthly Zonal Charges'!U185","v":0},{"$f":"'Future Monthly Zonal Charges'!V185-'Current Monthly Zonal Charges'!V185","v":0},{"$f":"'Future Monthly Zonal Charges'!W185-'Current Monthly Zonal Charges'!W185","v":0},{"$f":"'Future Monthly Zonal Charges'!X185-'Current Monthly Zonal Charges'!X185","v":0},{"$f":"'Future Monthly Zonal Charges'!Y185-'Current Monthly Zonal Charges'!Y185","v":0},{"$f":"'Future Monthly Zonal Charges'!Z185-'Current Monthly Zonal Charges'!Z185","v":-968.19792589596364},{"$f":"'Future Monthly Zonal Charges'!AA185-'Current Monthly Zonal Charges'!AA185","v":0},{"$f":"'Future Monthly Zonal Charges'!AB185-'Current Monthly Zonal Charges'!AB185","v":0},{"$f":"'Future Monthly Zonal Charges'!AC185-'Current Monthly Zonal Charges'!AC185","v":0},{"$f":"'Future Monthly Zonal Charges'!AD185-'Current Monthly Zonal Charges'!AD185","v":-57.984929286485794},{"$f":"'Future Monthly Zonal Charges'!AE185-'Current Monthly Zonal Charges'!AE185","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG185-'Current Monthly Zonal Charges'!AG185","v":-9.077545161038203E-2},{"$f":"'Future Monthly Zonal Charges'!AH185-'Current Monthly Zonal Charges'!AH185","v":0},{"$f":"'Future Monthly Zonal Charges'!AI185-'Current Monthly Zonal Charges'!AI185","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ185-'Current Monthly Zonal Charges'!AJ185","v":0},{"$f":"'Future Monthly Zonal Charges'!AK185-'Current Monthly Zonal Charges'!AK185","v":0},{"$f":"'Future Monthly Zonal Charges'!AL185-'Current Monthly Zonal Charges'!AL185","v":0},{"$f":"'Future Monthly Zonal Charges'!AM185-'Current Monthly Zonal Charges'!AM185","v":0},{"$f":"'Future Monthly Zonal Charges'!AN185-'Current Monthly Zonal Charges'!AN185","v":0},{"$f":"'Future Monthly Zonal Charges'!AO185-'Current Monthly Zonal Charges'!AO185","v":0},{"$f":"'Future Monthly Zonal Charges'!AP185-'Current Monthly Zonal Charges'!AP185","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ185-'Current Monthly Zonal Charges'!AQ185","v":-9.8796582171363223E-2},{"$f":"'Future Monthly Zonal Charges'!AR185-'Current Monthly Zonal Charges'!AR185","v":0},{"$f":"'Future Monthly Zonal Charges'!AS185-'Current Monthly Zonal Charges'!AS185","v":0},{"$f":"'Future Monthly Zonal Charges'!AT185-'Current Monthly Zonal Charges'!AT185","v":0},{"$f":"'Future Monthly Zonal Charges'!AU185-'Current Monthly Zonal Charges'!AU185","v":0},{"$f":"'Future Monthly Zonal Charges'!AV185-'Current Monthly Zonal Charges'!AV185","v":0},{"$f":"'Future Monthly Zonal Charges'!AW185-'Current Monthly Zonal Charges'!AW185","v":0},{"$f":"'Future Monthly Zonal Charges'!AW185-'Current Monthly Zonal Charges'!AW185","v":0},{"$f":"'Future Monthly Zonal Charges'!AY185-'Current Monthly Zonal Charges'!AY185","v":-0.11280939644116739},{"$f":"'Future Monthly Zonal Charges'!AZ185-'Current Monthly Zonal Charges'!AZ185","v":0},{"$f":"'Future Monthly Zonal Charges'!BA185-'Current Monthly Zonal Charges'!BA185","v":0},{"$f":"'Future Monthly Zonal Charges'!BB185-'Current Monthly Zonal Charges'!BB185","v":0},{"$f":"'Future Monthly Zonal Charges'!BC185-'Current Monthly Zonal Charges'!BC185","v":-5.7144899267257132E-3},{"$f":"'Future Monthly Zonal Charges'!BD185-'Current Monthly Zonal Charges'!BD185","v":0}]
[{"$f":"'Upgrade Information'!B186","v":"b0209"},{"$f":"'Projected Revenue Requirements'!C186","v":"PECO"},{"$f":"'Upgrade Information'!E186","v":3},{"$f":"IF('Upgrade Information'!D186=\"\",\"\",'Upgrade Information'!D186)","v":"2008-03-27"},{"$f":"'Current Monthly Zonal Charges'!E186","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E186","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F186","v":30307.768103839491},{"$f":"'Future Monthly Zonal Charges'!F186","v":27801.214964654224},-2506.5531391852674,null,{"$f":"'Future Monthly Zonal Charges'!H186-'Current Monthly Zonal Charges'!H186","v":-1635.0246126905477},{"$f":"'Future Monthly Zonal Charges'!I186-'Current Monthly Zonal Charges'!I186","v":0},{"$f":"'Future Monthly Zonal Charges'!J186-'Current Monthly Zonal Charges'!J186","v":0},{"$f":"'Future Monthly Zonal Charges'!K186-'Current Monthly Zonal Charges'!K186","v":0},{"$f":"'Future Monthly Zonal Charges'!L186-'Current Monthly Zonal Charges'!L186","v":0},{"$f":"'Future Monthly Zonal Charges'!M186-'Current Monthly Zonal Charges'!M186","v":0},{"$f":"'Future Monthly Zonal Charges'!N186-'Current Monthly Zonal Charges'!N186","v":0},{"$f":"'Future Monthly Zonal Charges'!O186-'Current Monthly Zonal Charges'!O186","v":0},{"$f":"'Future Monthly Zonal Charges'!P186-'Current Monthly Zonal Charges'!P186","v":0},{"$f":"'Future Monthly Zonal Charges'!Q186-'Current Monthly Zonal Charges'!Q186","v":0},{"$f":"'Future Monthly Zonal Charges'!R186-'Current Monthly Zonal Charges'!R186","v":0},{"$f":"'Future Monthly Zonal Charges'!S186-'Current Monthly Zonal Charges'!S186","v":0},{"$f":"'Future Monthly Zonal Charges'!T186-'Current Monthly Zonal Charges'!T186","v":0},{"$f":"'Future Monthly Zonal Charges'!U186-'Current Monthly Zonal Charges'!U186","v":0},{"$f":"'Future Monthly Zonal Charges'!V186-'Current Monthly Zonal Charges'!V186","v":-648.44529710722873},{"$f":"'Future Monthly Zonal Charges'!W186-'Current Monthly Zonal Charges'!W186","v":0},{"$f":"'Future Monthly Zonal Charges'!X186-'Current Monthly Zonal Charges'!X186","v":-63.917105049224233},{"$f":"'Future Monthly Zonal Charges'!Y186-'Current Monthly Zonal Charges'!Y186","v":0},{"$f":"'Future Monthly Zonal Charges'!Z186-'Current Monthly Zonal Charges'!Z186","v":0},{"$f":"'Future Monthly Zonal Charges'!AA186-'Current Monthly Zonal Charges'!AA186","v":0},{"$f":"'Future Monthly Zonal Charges'!AB186-'Current Monthly Zonal Charges'!AB186","v":0},{"$f":"'Future Monthly Zonal Charges'!AC186-'Current Monthly Zonal Charges'!AC186","v":0},{"$f":"'Future Monthly Zonal Charges'!AD186-'Current Monthly Zonal Charges'!AD186","v":-159.16612433826435},{"$f":"'Future Monthly Zonal Charges'!AE186-'Current Monthly Zonal Charges'!AE186","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG186-'Current Monthly Zonal Charges'!AG186","v":-0.62548761005759257},{"$f":"'Future Monthly Zonal Charges'!AH186-'Current Monthly Zonal Charges'!AH186","v":0},{"$f":"'Future Monthly Zonal Charges'!AI186-'Current Monthly Zonal Charges'!AI186","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ186-'Current Monthly Zonal Charges'!AJ186","v":0},{"$f":"'Future Monthly Zonal Charges'!AK186-'Current Monthly Zonal Charges'!AK186","v":0},{"$f":"'Future Monthly Zonal Charges'!AL186-'Current Monthly Zonal Charges'!AL186","v":0},{"$f":"'Future Monthly Zonal Charges'!AM186-'Current Monthly Zonal Charges'!AM186","v":0},{"$f":"'Future Monthly Zonal Charges'!AN186-'Current Monthly Zonal Charges'!AN186","v":0},{"$f":"'Future Monthly Zonal Charges'!AO186-'Current Monthly Zonal Charges'!AO186","v":0},{"$f":"'Future Monthly Zonal Charges'!AP186-'Current Monthly Zonal Charges'!AP186","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ186-'Current Monthly Zonal Charges'!AQ186","v":0},{"$f":"'Future Monthly Zonal Charges'!AR186-'Current Monthly Zonal Charges'!AR186","v":0},{"$f":"'Future Monthly Zonal Charges'!AS186-'Current Monthly Zonal Charges'!AS186","v":0},{"$f":"'Future Monthly Zonal Charges'!AT186-'Current Monthly Zonal Charges'!AT186","v":0},{"$f":"'Future Monthly Zonal Charges'!AU186-'Current Monthly Zonal Charges'!AU186","v":-0.10590493019765623},{"$f":"'Future Monthly Zonal Charges'!AV186-'Current Monthly Zonal Charges'!AV186","v":0},{"$f":"'Future Monthly Zonal Charges'!AW186-'Current Monthly Zonal Charges'!AW186","v":-9.4860648633458444E-2},{"$f":"'Future Monthly Zonal Charges'!AW186-'Current Monthly Zonal Charges'!AW186","v":-9.4860648633458444E-2},{"$f":"'Future Monthly Zonal Charges'!AY186-'Current Monthly Zonal Charges'!AY186","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ186-'Current Monthly Zonal Charges'!AZ186","v":0},{"$f":"'Future Monthly Zonal Charges'!BA186-'Current Monthly Zonal Charges'!BA186","v":0},{"$f":"'Future Monthly Zonal Charges'!BB186-'Current Monthly Zonal Charges'!BB186","v":0},{"$f":"'Future Monthly Zonal Charges'!BC186-'Current Monthly Zonal Charges'!BC186","v":-1.5686027824801829E-2},{"$f":"'Future Monthly Zonal Charges'!BD186-'Current Monthly Zonal Charges'!BD186","v":0}]
[{"$f":"'Upgrade Information'!B187","v":"b0210"},{"$f":"'Projected Revenue Requirements'!C187","v":"AEC"},{"$f":"'Upgrade Information'!E187","v":37.090000000000003},{"$f":"IF('Upgrade Information'!D187=\"\",\"\",'Upgrade Information'!D187)","v":"2008-05-07"},{"$f":"'Current Monthly Zonal Charges'!E187","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E187","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F187","v":255935.55535806014},{"$f":"'Future Monthly Zonal Charges'!F187","v":212770.05367174174},-43165.501686318399,null,{"$f":"'Future Monthly Zonal Charges'!H187-'Current Monthly Zonal Charges'!H187","v":-17990.572013054349},{"$f":"'Future Monthly Zonal Charges'!I187-'Current Monthly Zonal Charges'!I187","v":-2951.8831019049212},{"$f":"'Future Monthly Zonal Charges'!J187-'Current Monthly Zonal Charges'!J187","v":-1244.2924460341483},{"$f":"'Future Monthly Zonal Charges'!K187-'Current Monthly Zonal Charges'!K187","v":-1735.9037018173676},{"$f":"'Future Monthly Zonal Charges'!L187-'Current Monthly Zonal Charges'!L187","v":-886.22688224579178},{"$f":"'Future Monthly Zonal Charges'!M187-'Current Monthly Zonal Charges'!M187","v":-2890.0646991372232},{"$f":"'Future Monthly Zonal Charges'!N187-'Current Monthly Zonal Charges'!N187","v":-456.92335695666452},{"$f":"'Future Monthly Zonal Charges'!O187-'Current Monthly Zonal Charges'!O187","v":-702.19887981134661},{"$f":"'Future Monthly Zonal Charges'!P187-'Current Monthly Zonal Charges'!P187","v":-368.99388301114254},{"$f":"'Future Monthly Zonal Charges'!Q187-'Current Monthly Zonal Charges'!Q187","v":-2875.6567160823051},{"$f":"'Future Monthly Zonal Charges'!R187-'Current Monthly Zonal Charges'!R187","v":-560.72879713628254},{"$f":"'Future Monthly Zonal Charges'!S187-'Current Monthly Zonal Charges'!S187","v":0},{"$f":"'Future Monthly Zonal Charges'!T187-'Current Monthly Zonal Charges'!T187","v":-406.88959693294123},{"$f":"'Future Monthly Zonal Charges'!U187-'Current Monthly Zonal Charges'!U187","v":0},{"$f":"'Future Monthly Zonal Charges'!V187-'Current Monthly Zonal Charges'!V187","v":-4779.7364447510481},{"$f":"'Future Monthly Zonal Charges'!W187-'Current Monthly Zonal Charges'!W187","v":-410.66829437564547},{"$f":"'Future Monthly Zonal Charges'!X187-'Current Monthly Zonal Charges'!X187","v":-91.58583945662798},{"$f":"'Future Monthly Zonal Charges'!Y187-'Current Monthly Zonal Charges'!Y187","v":-16.446848581555329},{"$f":"'Future Monthly Zonal Charges'!Z187-'Current Monthly Zonal Charges'!Z187","v":-1166.5844845955107},{"$f":"'Future Monthly Zonal Charges'!AA187-'Current Monthly Zonal Charges'!AA187","v":-384.70674000310805},{"$f":"'Future Monthly Zonal Charges'!AB187-'Current Monthly Zonal Charges'!AB187","v":-792.95558062047576},{"$f":"'Future Monthly Zonal Charges'!AC187-'Current Monthly Zonal Charges'!AC187","v":-1017.8832255192992},{"$f":"'Future Monthly Zonal Charges'!AD187-'Current Monthly Zonal Charges'!AD187","v":-1379.2245665871242},{"$f":"'Future Monthly Zonal Charges'!AE187-'Current Monthly Zonal Charges'!AE187","v":-55.375587703517681},null,{"$f":"'Future Monthly Zonal Charges'!AG187-'Current Monthly Zonal Charges'!AG187","v":-6.8823917417958498},{"$f":"'Future Monthly Zonal Charges'!AH187-'Current Monthly Zonal Charges'!AH187","v":-0.13592436844260614},{"$f":"'Future Monthly Zonal Charges'!AI187-'Current Monthly Zonal Charges'!AI187","v":-0.13592436844260603},{"$f":"'Future Monthly Zonal Charges'!AJ187-'Current Monthly Zonal Charges'!AJ187","v":-0.13592436844260614},{"$f":"'Future Monthly Zonal Charges'!AK187-'Current Monthly Zonal Charges'!AK187","v":-0.13592436844260603},{"$f":"'Future Monthly Zonal Charges'!AL187-'Current Monthly Zonal Charges'!AL187","v":-0.13592436844260603},{"$f":"'Future Monthly Zonal Charges'!AM187-'Current Monthly Zonal Charges'!AM187","v":-0.13592436844260603},{"$f":"'Future Monthly Zonal Charges'!AN187-'Current Monthly Zonal Charges'!AN187","v":-0.13592436844260591},{"$f":"'Future Monthly Zonal Charges'!AO187-'Current Monthly Zonal Charges'!AO187","v":-0.13592436844260603},{"$f":"'Future Monthly Zonal Charges'!AP187-'Current Monthly Zonal Charges'!AP187","v":-0.13592436844260603},{"$f":"'Future Monthly Zonal Charges'!AQ187-'Current Monthly Zonal Charges'!AQ187","v":-0.13592436844260603},{"$f":"'Future Monthly Zonal Charges'!AR187-'Current Monthly Zonal Charges'!AR187","v":0},{"$f":"'Future Monthly Zonal Charges'!AS187-'Current Monthly Zonal Charges'!AS187","v":-0.13592436844260603},{"$f":"'Future Monthly Zonal Charges'!AT187-'Current Monthly Zonal Charges'!AT187","v":0},{"$f":"'Future Monthly Zonal Charges'!AU187-'Current Monthly Zonal Charges'!AU187","v":-0.78063277936125841},{"$f":"'Future Monthly Zonal Charges'!AV187-'Current Monthly Zonal Charges'!AV187","v":-0.13592436844260603},{"$f":"'Future Monthly Zonal Charges'!AW187-'Current Monthly Zonal Charges'!AW187","v":-0.13592436844260614},{"$f":"'Future Monthly Zonal Charges'!AW187-'Current Monthly Zonal Charges'!AW187","v":-0.13592436844260614},{"$f":"'Future Monthly Zonal Charges'!AY187-'Current Monthly Zonal Charges'!AY187","v":-0.13592436844260614},{"$f":"'Future Monthly Zonal Charges'!AZ187-'Current Monthly Zonal Charges'!AZ187","v":-0.13592436844260603},{"$f":"'Future Monthly Zonal Charges'!BA187-'Current Monthly Zonal Charges'!BA187","v":-0.13592436844260614},{"$f":"'Future Monthly Zonal Charges'!BB187-'Current Monthly Zonal Charges'!BB187","v":-0.13592436844260591},{"$f":"'Future Monthly Zonal Charges'!BC187-'Current Monthly Zonal Charges'!BC187","v":-0.13592436844260603},{"$f":"'Future Monthly Zonal Charges'!BD187-'Current Monthly Zonal Charges'!BD187","v":-0.13592436844260603}]
[{"$f":"'Upgrade Information'!B188","v":"b0210.1"},{"$f":"'Projected Revenue Requirements'!C188","v":"AEC"},{"$f":"'Upgrade Information'!E188","v":13},{"$f":"IF('Upgrade Information'!D188=\"\",\"\",'Upgrade Information'!D188)","v":"2016-12-31"},{"$f":"'Current Monthly Zonal Charges'!E188","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E188","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F188","v":115677.33438360167},{"$f":"'Future Monthly Zonal Charges'!F188","v":100547.87841374084},-15129.455969860835,null,{"$f":"'Future Monthly Zonal Charges'!H188-'Current Monthly Zonal Charges'!H188","v":-9868.9441291402181},{"$f":"'Future Monthly Zonal Charges'!I188-'Current Monthly Zonal Charges'!I188","v":0},{"$f":"'Future Monthly Zonal Charges'!J188-'Current Monthly Zonal Charges'!J188","v":0},{"$f":"'Future Monthly Zonal Charges'!K188-'Current Monthly Zonal Charges'!K188","v":0},{"$f":"'Future Monthly Zonal Charges'!L188-'Current Monthly Zonal Charges'!L188","v":0},{"$f":"'Future Monthly Zonal Charges'!M188-'Current Monthly Zonal Charges'!M188","v":0},{"$f":"'Future Monthly Zonal Charges'!N188-'Current Monthly Zonal Charges'!N188","v":0},{"$f":"'Future Monthly Zonal Charges'!O188-'Current Monthly Zonal Charges'!O188","v":0},{"$f":"'Future Monthly Zonal Charges'!P188-'Current Monthly Zonal Charges'!P188","v":0},{"$f":"'Future Monthly Zonal Charges'!Q188-'Current Monthly Zonal Charges'!Q188","v":0},{"$f":"'Future Monthly Zonal Charges'!R188-'Current Monthly Zonal Charges'!R188","v":0},{"$f":"'Future Monthly Zonal Charges'!S188-'Current Monthly Zonal Charges'!S188","v":0},{"$f":"'Future Monthly Zonal Charges'!T188-'Current Monthly Zonal Charges'!T188","v":0},{"$f":"'Future Monthly Zonal Charges'!U188-'Current Monthly Zonal Charges'!U188","v":0},{"$f":"'Future Monthly Zonal Charges'!V188-'Current Monthly Zonal Charges'!V188","v":-3913.9902594029991},{"$f":"'Future Monthly Zonal Charges'!W188-'Current Monthly Zonal Charges'!W188","v":0},{"$f":"'Future Monthly Zonal Charges'!X188-'Current Monthly Zonal Charges'!X188","v":-385.80112723145157},{"$f":"'Future Monthly Zonal Charges'!Y188-'Current Monthly Zonal Charges'!Y188","v":0},{"$f":"'Future Monthly Zonal Charges'!Z188-'Current Monthly Zonal Charges'!Z188","v":0},{"$f":"'Future Monthly Zonal Charges'!AA188-'Current Monthly Zonal Charges'!AA188","v":0},{"$f":"'Future Monthly Zonal Charges'!AB188-'Current Monthly Zonal Charges'!AB188","v":0},{"$f":"'Future Monthly Zonal Charges'!AC188-'Current Monthly Zonal Charges'!AC188","v":0},{"$f":"'Future Monthly Zonal Charges'!AD188-'Current Monthly Zonal Charges'!AD188","v":-960.72045408616304},{"$f":"'Future Monthly Zonal Charges'!AE188-'Current Monthly Zonal Charges'!AE188","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG188-'Current Monthly Zonal Charges'!AG188","v":-3.7754185650880743},{"$f":"'Future Monthly Zonal Charges'!AH188-'Current Monthly Zonal Charges'!AH188","v":0},{"$f":"'Future Monthly Zonal Charges'!AI188-'Current Monthly Zonal Charges'!AI188","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ188-'Current Monthly Zonal Charges'!AJ188","v":0},{"$f":"'Future Monthly Zonal Charges'!AK188-'Current Monthly Zonal Charges'!AK188","v":0},{"$f":"'Future Monthly Zonal Charges'!AL188-'Current Monthly Zonal Charges'!AL188","v":0},{"$f":"'Future Monthly Zonal Charges'!AM188-'Current Monthly Zonal Charges'!AM188","v":0},{"$f":"'Future Monthly Zonal Charges'!AN188-'Current Monthly Zonal Charges'!AN188","v":0},{"$f":"'Future Monthly Zonal Charges'!AO188-'Current Monthly Zonal Charges'!AO188","v":0},{"$f":"'Future Monthly Zonal Charges'!AP188-'Current Monthly Zonal Charges'!AP188","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ188-'Current Monthly Zonal Charges'!AQ188","v":0},{"$f":"'Future Monthly Zonal Charges'!AR188-'Current Monthly Zonal Charges'!AR188","v":0},{"$f":"'Future Monthly Zonal Charges'!AS188-'Current Monthly Zonal Charges'!AS188","v":0},{"$f":"'Future Monthly Zonal Charges'!AT188-'Current Monthly Zonal Charges'!AT188","v":0},{"$f":"'Future Monthly Zonal Charges'!AU188-'Current Monthly Zonal Charges'!AU188","v":-0.63923798517091512},{"$f":"'Future Monthly Zonal Charges'!AV188-'Current Monthly Zonal Charges'!AV188","v":0},{"$f":"'Future Monthly Zonal Charges'!AW188-'Current Monthly Zonal Charges'!AW188","v":-0.57257513688253425},{"$f":"'Future Monthly Zonal Charges'!AW188-'Current Monthly Zonal Charges'!AW188","v":-0.57257513688253425},{"$f":"'Future Monthly Zonal Charges'!AY188-'Current Monthly Zonal Charges'!AY188","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ188-'Current Monthly Zonal Charges'!AZ188","v":0},{"$f":"'Future Monthly Zonal Charges'!BA188-'Current Monthly Zonal Charges'!BA188","v":0},{"$f":"'Future Monthly Zonal Charges'!BB188-'Current Monthly Zonal Charges'!BB188","v":0},{"$f":"'Future Monthly Zonal Charges'!BC188-'Current Monthly Zonal Charges'!BC188","v":-9.4680245795423557E-2},{"$f":"'Future Monthly Zonal Charges'!BD188-'Current Monthly Zonal Charges'!BD188","v":0}]
[{"$f":"'Upgrade Information'!B189","v":"b0210.2"},{"$f":"'Projected Revenue Requirements'!C189","v":"AEC"},{"$f":"'Upgrade Information'!E189","v":15},{"$f":"IF('Upgrade Information'!D189=\"\",\"\",'Upgrade Information'!D189)","v":"2008-05-07"},{"$f":"'Current Monthly Zonal Charges'!E189","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E189","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F189","v":103505.88650231605},{"$f":"'Future Monthly Zonal Charges'!F189","v":86048.821921707364},-17457.064580608683,null,{"$f":"'Future Monthly Zonal Charges'!H189-'Current Monthly Zonal Charges'!H189","v":-11387.243225931044},{"$f":"'Future Monthly Zonal Charges'!I189-'Current Monthly Zonal Charges'!I189","v":0},{"$f":"'Future Monthly Zonal Charges'!J189-'Current Monthly Zonal Charges'!J189","v":0},{"$f":"'Future Monthly Zonal Charges'!K189-'Current Monthly Zonal Charges'!K189","v":0},{"$f":"'Future Monthly Zonal Charges'!L189-'Current Monthly Zonal Charges'!L189","v":0},{"$f":"'Future Monthly Zonal Charges'!M189-'Current Monthly Zonal Charges'!M189","v":0},{"$f":"'Future Monthly Zonal Charges'!N189-'Current Monthly Zonal Charges'!N189","v":0},{"$f":"'Future Monthly Zonal Charges'!O189-'Current Monthly Zonal Charges'!O189","v":0},{"$f":"'Future Monthly Zonal Charges'!P189-'Current Monthly Zonal Charges'!P189","v":0},{"$f":"'Future Monthly Zonal Charges'!Q189-'Current Monthly Zonal Charges'!Q189","v":0},{"$f":"'Future Monthly Zonal Charges'!R189-'Current Monthly Zonal Charges'!R189","v":0},{"$f":"'Future Monthly Zonal Charges'!S189-'Current Monthly Zonal Charges'!S189","v":0},{"$f":"'Future Monthly Zonal Charges'!T189-'Current Monthly Zonal Charges'!T189","v":0},{"$f":"'Future Monthly Zonal Charges'!U189-'Current Monthly Zonal Charges'!U189","v":0},{"$f":"'Future Monthly Zonal Charges'!V189-'Current Monthly Zonal Charges'!V189","v":-4516.1426070034649},{"$f":"'Future Monthly Zonal Charges'!W189-'Current Monthly Zonal Charges'!W189","v":0},{"$f":"'Future Monthly Zonal Charges'!X189-'Current Monthly Zonal Charges'!X189","v":-445.15514680552133},{"$f":"'Future Monthly Zonal Charges'!Y189-'Current Monthly Zonal Charges'!Y189","v":0},{"$f":"'Future Monthly Zonal Charges'!Z189-'Current Monthly Zonal Charges'!Z189","v":0},{"$f":"'Future Monthly Zonal Charges'!AA189-'Current Monthly Zonal Charges'!AA189","v":0},{"$f":"'Future Monthly Zonal Charges'!AB189-'Current Monthly Zonal Charges'!AB189","v":0},{"$f":"'Future Monthly Zonal Charges'!AC189-'Current Monthly Zonal Charges'!AC189","v":0},{"$f":"'Future Monthly Zonal Charges'!AD189-'Current Monthly Zonal Charges'!AD189","v":-1108.5236008686516},{"$f":"'Future Monthly Zonal Charges'!AE189-'Current Monthly Zonal Charges'!AE189","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG189-'Current Monthly Zonal Charges'!AG189","v":-4.356252190486245},{"$f":"'Future Monthly Zonal Charges'!AH189-'Current Monthly Zonal Charges'!AH189","v":0},{"$f":"'Future Monthly Zonal Charges'!AI189-'Current Monthly Zonal Charges'!AI189","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ189-'Current Monthly Zonal Charges'!AJ189","v":0},{"$f":"'Future Monthly Zonal Charges'!AK189-'Current Monthly Zonal Charges'!AK189","v":0},{"$f":"'Future Monthly Zonal Charges'!AL189-'Current Monthly Zonal Charges'!AL189","v":0},{"$f":"'Future Monthly Zonal Charges'!AM189-'Current Monthly Zonal Charges'!AM189","v":0},{"$f":"'Future Monthly Zonal Charges'!AN189-'Current Monthly Zonal Charges'!AN189","v":0},{"$f":"'Future Monthly Zonal Charges'!AO189-'Current Monthly Zonal Charges'!AO189","v":0},{"$f":"'Future Monthly Zonal Charges'!AP189-'Current Monthly Zonal Charges'!AP189","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ189-'Current Monthly Zonal Charges'!AQ189","v":0},{"$f":"'Future Monthly Zonal Charges'!AR189-'Current Monthly Zonal Charges'!AR189","v":0},{"$f":"'Future Monthly Zonal Charges'!AS189-'Current Monthly Zonal Charges'!AS189","v":0},{"$f":"'Future Monthly Zonal Charges'!AT189-'Current Monthly Zonal Charges'!AT189","v":0},{"$f":"'Future Monthly Zonal Charges'!AU189-'Current Monthly Zonal Charges'!AU189","v":-0.73758229058182678},{"$f":"'Future Monthly Zonal Charges'!AV189-'Current Monthly Zonal Charges'!AV189","v":0},{"$f":"'Future Monthly Zonal Charges'!AW189-'Current Monthly Zonal Charges'!AW189","v":-0.66066361947984742},{"$f":"'Future Monthly Zonal Charges'!AW189-'Current Monthly Zonal Charges'!AW189","v":-0.66066361947984742},{"$f":"'Future Monthly Zonal Charges'!AY189-'Current Monthly Zonal Charges'!AY189","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ189-'Current Monthly Zonal Charges'!AZ189","v":0},{"$f":"'Future Monthly Zonal Charges'!BA189-'Current Monthly Zonal Charges'!BA189","v":0},{"$f":"'Future Monthly Zonal Charges'!BB189-'Current Monthly Zonal Charges'!BB189","v":0},{"$f":"'Future Monthly Zonal Charges'!BC189-'Current Monthly Zonal Charges'!BC189","v":-0.10924643745625817},{"$f":"'Future Monthly Zonal Charges'!BD189-'Current Monthly Zonal Charges'!BD189","v":0}]
[{"$f":"'Upgrade Information'!B190","v":"b0211"},{"$f":"'Projected Revenue Requirements'!C190","v":"AEC"},{"$f":"'Upgrade Information'!E190","v":6.22},{"$f":"IF('Upgrade Information'!D190=\"\",\"\",'Upgrade Information'!D190)","v":"2008-02-15"},{"$f":"'Current Monthly Zonal Charges'!E190","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E190","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F190","v":42558.49779732243},{"$f":"'Future Monthly Zonal Charges'!F190","v":35319.635017896704},-7238.8627794257263,null,{"$f":"'Future Monthly Zonal Charges'!H190-'Current Monthly Zonal Charges'!H190","v":-4721.9101910194004},{"$f":"'Future Monthly Zonal Charges'!I190-'Current Monthly Zonal Charges'!I190","v":0},{"$f":"'Future Monthly Zonal Charges'!J190-'Current Monthly Zonal Charges'!J190","v":0},{"$f":"'Future Monthly Zonal Charges'!K190-'Current Monthly Zonal Charges'!K190","v":0},{"$f":"'Future Monthly Zonal Charges'!L190-'Current Monthly Zonal Charges'!L190","v":0},{"$f":"'Future Monthly Zonal Charges'!M190-'Current Monthly Zonal Charges'!M190","v":0},{"$f":"'Future Monthly Zonal Charges'!N190-'Current Monthly Zonal Charges'!N190","v":0},{"$f":"'Future Monthly Zonal Charges'!O190-'Current Monthly Zonal Charges'!O190","v":0},{"$f":"'Future Monthly Zonal Charges'!P190-'Current Monthly Zonal Charges'!P190","v":0},{"$f":"'Future Monthly Zonal Charges'!Q190-'Current Monthly Zonal Charges'!Q190","v":0},{"$f":"'Future Monthly Zonal Charges'!R190-'Current Monthly Zonal Charges'!R190","v":0},{"$f":"'Future Monthly Zonal Charges'!S190-'Current Monthly Zonal Charges'!S190","v":0},{"$f":"'Future Monthly Zonal Charges'!T190-'Current Monthly Zonal Charges'!T190","v":0},{"$f":"'Future Monthly Zonal Charges'!U190-'Current Monthly Zonal Charges'!U190","v":0},{"$f":"'Future Monthly Zonal Charges'!V190-'Current Monthly Zonal Charges'!V190","v":-1872.6938010374342},{"$f":"'Future Monthly Zonal Charges'!W190-'Current Monthly Zonal Charges'!W190","v":0},{"$f":"'Future Monthly Zonal Charges'!X190-'Current Monthly Zonal Charges'!X190","v":-184.59100087535603},{"$f":"'Future Monthly Zonal Charges'!Y190-'Current Monthly Zonal Charges'!Y190","v":0},{"$f":"'Future Monthly Zonal Charges'!Z190-'Current Monthly Zonal Charges'!Z190","v":0},{"$f":"'Future Monthly Zonal Charges'!AA190-'Current Monthly Zonal Charges'!AA190","v":0},{"$f":"'Future Monthly Zonal Charges'!AB190-'Current Monthly Zonal Charges'!AB190","v":0},{"$f":"'Future Monthly Zonal Charges'!AC190-'Current Monthly Zonal Charges'!AC190","v":0},{"$f":"'Future Monthly Zonal Charges'!AD190-'Current Monthly Zonal Charges'!AD190","v":-459.66778649353364},{"$f":"'Future Monthly Zonal Charges'!AE190-'Current Monthly Zonal Charges'!AE190","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG190-'Current Monthly Zonal Charges'!AG190","v":-1.8063925749882923},{"$f":"'Future Monthly Zonal Charges'!AH190-'Current Monthly Zonal Charges'!AH190","v":0},{"$f":"'Future Monthly Zonal Charges'!AI190-'Current Monthly Zonal Charges'!AI190","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ190-'Current Monthly Zonal Charges'!AJ190","v":0},{"$f":"'Future Monthly Zonal Charges'!AK190-'Current Monthly Zonal Charges'!AK190","v":0},{"$f":"'Future Monthly Zonal Charges'!AL190-'Current Monthly Zonal Charges'!AL190","v":0},{"$f":"'Future Monthly Zonal Charges'!AM190-'Current Monthly Zonal Charges'!AM190","v":0},{"$f":"'Future Monthly Zonal Charges'!AN190-'Current Monthly Zonal Charges'!AN190","v":0},{"$f":"'Future Monthly Zonal Charges'!AO190-'Current Monthly Zonal Charges'!AO190","v":0},{"$f":"'Future Monthly Zonal Charges'!AP190-'Current Monthly Zonal Charges'!AP190","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ190-'Current Monthly Zonal Charges'!AQ190","v":0},{"$f":"'Future Monthly Zonal Charges'!AR190-'Current Monthly Zonal Charges'!AR190","v":0},{"$f":"'Future Monthly Zonal Charges'!AS190-'Current Monthly Zonal Charges'!AS190","v":0},{"$f":"'Future Monthly Zonal Charges'!AT190-'Current Monthly Zonal Charges'!AT190","v":0},{"$f":"'Future Monthly Zonal Charges'!AU190-'Current Monthly Zonal Charges'!AU190","v":-0.30585078982793013},{"$f":"'Future Monthly Zonal Charges'!AV190-'Current Monthly Zonal Charges'!AV190","v":0},{"$f":"'Future Monthly Zonal Charges'!AW190-'Current Monthly Zonal Charges'!AW190","v":-0.27395518087764326},{"$f":"'Future Monthly Zonal Charges'!AW190-'Current Monthly Zonal Charges'!AW190","v":-0.27395518087764326},{"$f":"'Future Monthly Zonal Charges'!AY190-'Current Monthly Zonal Charges'!AY190","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ190-'Current Monthly Zonal Charges'!AZ190","v":0},{"$f":"'Future Monthly Zonal Charges'!BA190-'Current Monthly Zonal Charges'!BA190","v":0},{"$f":"'Future Monthly Zonal Charges'!BB190-'Current Monthly Zonal Charges'!BB190","v":0},{"$f":"'Future Monthly Zonal Charges'!BC190-'Current Monthly Zonal Charges'!BC190","v":-4.5300856065194989E-2},{"$f":"'Future Monthly Zonal Charges'!BD190-'Current Monthly Zonal Charges'!BD190","v":0}]
[{"$f":"'Upgrade Information'!B191","v":"b0212"},{"$f":"'Projected Revenue Requirements'!C191","v":"AEC"},{"$f":"'Upgrade Information'!E191","v":7.0000000000000007E-2},{"$f":"IF('Upgrade Information'!D191=\"\",\"\",'Upgrade Information'!D191)","v":"2008-02-28"},{"$f":"'Current Monthly Zonal Charges'!E191","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E191","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F191","v":478.95415527533282},{"$f":"'Future Monthly Zonal Charges'!F191","v":397.48785389915901},-81.466301376173817,null,{"$f":"'Future Monthly Zonal Charges'!H191-'Current Monthly Zonal Charges'!H191","v":-53.140468387678197},{"$f":"'Future Monthly Zonal Charges'!I191-'Current Monthly Zonal Charges'!I191","v":0},{"$f":"'Future Monthly Zonal Charges'!J191-'Current Monthly Zonal Charges'!J191","v":0},{"$f":"'Future Monthly Zonal Charges'!K191-'Current Monthly Zonal Charges'!K191","v":0},{"$f":"'Future Monthly Zonal Charges'!L191-'Current Monthly Zonal Charges'!L191","v":0},{"$f":"'Future Monthly Zonal Charges'!M191-'Current Monthly Zonal Charges'!M191","v":0},{"$f":"'Future Monthly Zonal Charges'!N191-'Current Monthly Zonal Charges'!N191","v":0},{"$f":"'Future Monthly Zonal Charges'!O191-'Current Monthly Zonal Charges'!O191","v":0},{"$f":"'Future Monthly Zonal Charges'!P191-'Current Monthly Zonal Charges'!P191","v":0},{"$f":"'Future Monthly Zonal Charges'!Q191-'Current Monthly Zonal Charges'!Q191","v":0},{"$f":"'Future Monthly Zonal Charges'!R191-'Current Monthly Zonal Charges'!R191","v":0},{"$f":"'Future Monthly Zonal Charges'!S191-'Current Monthly Zonal Charges'!S191","v":0},{"$f":"'Future Monthly Zonal Charges'!T191-'Current Monthly Zonal Charges'!T191","v":0},{"$f":"'Future Monthly Zonal Charges'!U191-'Current Monthly Zonal Charges'!U191","v":0},{"$f":"'Future Monthly Zonal Charges'!V191-'Current Monthly Zonal Charges'!V191","v":-21.075332166016167},{"$f":"'Future Monthly Zonal Charges'!W191-'Current Monthly Zonal Charges'!W191","v":0},{"$f":"'Future Monthly Zonal Charges'!X191-'Current Monthly Zonal Charges'!X191","v":-2.077390685092432},{"$f":"'Future Monthly Zonal Charges'!Y191-'Current Monthly Zonal Charges'!Y191","v":0},{"$f":"'Future Monthly Zonal Charges'!Z191-'Current Monthly Zonal Charges'!Z191","v":0},{"$f":"'Future Monthly Zonal Charges'!AA191-'Current Monthly Zonal Charges'!AA191","v":0},{"$f":"'Future Monthly Zonal Charges'!AB191-'Current Monthly Zonal Charges'!AB191","v":0},{"$f":"'Future Monthly Zonal Charges'!AC191-'Current Monthly Zonal Charges'!AC191","v":0},{"$f":"'Future Monthly Zonal Charges'!AD191-'Current Monthly Zonal Charges'!AD191","v":-5.1731101373870345},{"$f":"'Future Monthly Zonal Charges'!AE191-'Current Monthly Zonal Charges'!AE191","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG191-'Current Monthly Zonal Charges'!AG191","v":-2.0329176888935804E-2},{"$f":"'Future Monthly Zonal Charges'!AH191-'Current Monthly Zonal Charges'!AH191","v":0},{"$f":"'Future Monthly Zonal Charges'!AI191-'Current Monthly Zonal Charges'!AI191","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ191-'Current Monthly Zonal Charges'!AJ191","v":0},{"$f":"'Future Monthly Zonal Charges'!AK191-'Current Monthly Zonal Charges'!AK191","v":0},{"$f":"'Future Monthly Zonal Charges'!AL191-'Current Monthly Zonal Charges'!AL191","v":0},{"$f":"'Future Monthly Zonal Charges'!AM191-'Current Monthly Zonal Charges'!AM191","v":0},{"$f":"'Future Monthly Zonal Charges'!AN191-'Current Monthly Zonal Charges'!AN191","v":0},{"$f":"'Future Monthly Zonal Charges'!AO191-'Current Monthly Zonal Charges'!AO191","v":0},{"$f":"'Future Monthly Zonal Charges'!AP191-'Current Monthly Zonal Charges'!AP191","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ191-'Current Monthly Zonal Charges'!AQ191","v":0},{"$f":"'Future Monthly Zonal Charges'!AR191-'Current Monthly Zonal Charges'!AR191","v":0},{"$f":"'Future Monthly Zonal Charges'!AS191-'Current Monthly Zonal Charges'!AS191","v":0},{"$f":"'Future Monthly Zonal Charges'!AT191-'Current Monthly Zonal Charges'!AT191","v":0},{"$f":"'Future Monthly Zonal Charges'!AU191-'Current Monthly Zonal Charges'!AU191","v":-3.4420506893818557E-3},{"$f":"'Future Monthly Zonal Charges'!AV191-'Current Monthly Zonal Charges'!AV191","v":0},{"$f":"'Future Monthly Zonal Charges'!AW191-'Current Monthly Zonal Charges'!AW191","v":-3.0830968909059554E-3},{"$f":"'Future Monthly Zonal Charges'!AW191-'Current Monthly Zonal Charges'!AW191","v":-3.0830968909059554E-3},{"$f":"'Future Monthly Zonal Charges'!AY191-'Current Monthly Zonal Charges'!AY191","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ191-'Current Monthly Zonal Charges'!AZ191","v":0},{"$f":"'Future Monthly Zonal Charges'!BA191-'Current Monthly Zonal Charges'!BA191","v":0},{"$f":"'Future Monthly Zonal Charges'!BB191-'Current Monthly Zonal Charges'!BB191","v":0},{"$f":"'Future Monthly Zonal Charges'!BC191-'Current Monthly Zonal Charges'!BC191","v":-5.0981670812920389E-4},{"$f":"'Future Monthly Zonal Charges'!BD191-'Current Monthly Zonal Charges'!BD191","v":0}]
[{"$f":"'Upgrade Information'!B192","v":"b0213.1"},{"$f":"'Projected Revenue Requirements'!C192","v":"PSEG"},{"$f":"'Upgrade Information'!E192","v":0.375},{"$f":"IF('Upgrade Information'!D192=\"\",\"\",'Upgrade Information'!D192)","v":"2007-04-13"},{"$f":"'Current Monthly Zonal Charges'!E192","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E192","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F192","v":2517.7883421985812},{"$f":"'Future Monthly Zonal Charges'!F192","v":2212.3661347517732},-305.42220744680799,null,{"$f":"'Future Monthly Zonal Charges'!H192-'Current Monthly Zonal Charges'!H192","v":0},{"$f":"'Future Monthly Zonal Charges'!I192-'Current Monthly Zonal Charges'!I192","v":0},{"$f":"'Future Monthly Zonal Charges'!J192-'Current Monthly Zonal Charges'!J192","v":0},{"$f":"'Future Monthly Zonal Charges'!K192-'Current Monthly Zonal Charges'!K192","v":0},{"$f":"'Future Monthly Zonal Charges'!L192-'Current Monthly Zonal Charges'!L192","v":0},{"$f":"'Future Monthly Zonal Charges'!M192-'Current Monthly Zonal Charges'!M192","v":0},{"$f":"'Future Monthly Zonal Charges'!N192-'Current Monthly Zonal Charges'!N192","v":0},{"$f":"'Future Monthly Zonal Charges'!O192-'Current Monthly Zonal Charges'!O192","v":0},{"$f":"'Future Monthly Zonal Charges'!P192-'Current Monthly Zonal Charges'!P192","v":0},{"$f":"'Future Monthly Zonal Charges'!Q192-'Current Monthly Zonal Charges'!Q192","v":0},{"$f":"'Future Monthly Zonal Charges'!R192-'Current Monthly Zonal Charges'!R192","v":0},{"$f":"'Future Monthly Zonal Charges'!S192-'Current Monthly Zonal Charges'!S192","v":0},{"$f":"'Future Monthly Zonal Charges'!T192-'Current Monthly Zonal Charges'!T192","v":0},{"$f":"'Future Monthly Zonal Charges'!U192-'Current Monthly Zonal Charges'!U192","v":0},{"$f":"'Future Monthly Zonal Charges'!V192-'Current Monthly Zonal Charges'!V192","v":0},{"$f":"'Future Monthly Zonal Charges'!W192-'Current Monthly Zonal Charges'!W192","v":0},{"$f":"'Future Monthly Zonal Charges'!X192-'Current Monthly Zonal Charges'!X192","v":0},{"$f":"'Future Monthly Zonal Charges'!Y192-'Current Monthly Zonal Charges'!Y192","v":0},{"$f":"'Future Monthly Zonal Charges'!Z192-'Current Monthly Zonal Charges'!Z192","v":0},{"$f":"'Future Monthly Zonal Charges'!AA192-'Current Monthly Zonal Charges'!AA192","v":0},{"$f":"'Future Monthly Zonal Charges'!AB192-'Current Monthly Zonal Charges'!AB192","v":0},{"$f":"'Future Monthly Zonal Charges'!AC192-'Current Monthly Zonal Charges'!AC192","v":0},{"$f":"'Future Monthly Zonal Charges'!AD192-'Current Monthly Zonal Charges'!AD192","v":-305.42220744680799},{"$f":"'Future Monthly Zonal Charges'!AE192-'Current Monthly Zonal Charges'!AE192","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG192-'Current Monthly Zonal Charges'!AG192","v":0},{"$f":"'Future Monthly Zonal Charges'!AH192-'Current Monthly Zonal Charges'!AH192","v":0},{"$f":"'Future Monthly Zonal Charges'!AI192-'Current Monthly Zonal Charges'!AI192","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ192-'Current Monthly Zonal Charges'!AJ192","v":0},{"$f":"'Future Monthly Zonal Charges'!AK192-'Current Monthly Zonal Charges'!AK192","v":0},{"$f":"'Future Monthly Zonal Charges'!AL192-'Current Monthly Zonal Charges'!AL192","v":0},{"$f":"'Future Monthly Zonal Charges'!AM192-'Current Monthly Zonal Charges'!AM192","v":0},{"$f":"'Future Monthly Zonal Charges'!AN192-'Current Monthly Zonal Charges'!AN192","v":0},{"$f":"'Future Monthly Zonal Charges'!AO192-'Current Monthly Zonal Charges'!AO192","v":0},{"$f":"'Future Monthly Zonal Charges'!AP192-'Current Monthly Zonal Charges'!AP192","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ192-'Current Monthly Zonal Charges'!AQ192","v":0},{"$f":"'Future Monthly Zonal Charges'!AR192-'Current Monthly Zonal Charges'!AR192","v":0},{"$f":"'Future Monthly Zonal Charges'!AS192-'Current Monthly Zonal Charges'!AS192","v":0},{"$f":"'Future Monthly Zonal Charges'!AT192-'Current Monthly Zonal Charges'!AT192","v":0},{"$f":"'Future Monthly Zonal Charges'!AU192-'Current Monthly Zonal Charges'!AU192","v":0},{"$f":"'Future Monthly Zonal Charges'!AV192-'Current Monthly Zonal Charges'!AV192","v":0},{"$f":"'Future Monthly Zonal Charges'!AW192-'Current Monthly Zonal Charges'!AW192","v":0},{"$f":"'Future Monthly Zonal Charges'!AW192-'Current Monthly Zonal Charges'!AW192","v":0},{"$f":"'Future Monthly Zonal Charges'!AY192-'Current Monthly Zonal Charges'!AY192","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ192-'Current Monthly Zonal Charges'!AZ192","v":0},{"$f":"'Future Monthly Zonal Charges'!BA192-'Current Monthly Zonal Charges'!BA192","v":0},{"$f":"'Future Monthly Zonal Charges'!BB192-'Current Monthly Zonal Charges'!BB192","v":0},{"$f":"'Future Monthly Zonal Charges'!BC192-'Current Monthly Zonal Charges'!BC192","v":-3.0099754355652708E-2},{"$f":"'Future Monthly Zonal Charges'!BD192-'Current Monthly Zonal Charges'!BD192","v":0}]
[{"$f":"'Upgrade Information'!B193","v":"b0213.3"},{"$f":"'Projected Revenue Requirements'!C193","v":"PSEG"},{"$f":"'Upgrade Information'!E193","v":0.375},{"$f":"IF('Upgrade Information'!D193=\"\",\"\",'Upgrade Information'!D193)","v":"2007-03-29"},{"$f":"'Current Monthly Zonal Charges'!E193","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E193","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F193","v":2512.6979720744675},{"$f":"'Future Monthly Zonal Charges'!F193","v":2207.27576462766},-305.42220744680753,null,{"$f":"'Future Monthly Zonal Charges'!H193-'Current Monthly Zonal Charges'!H193","v":0},{"$f":"'Future Monthly Zonal Charges'!I193-'Current Monthly Zonal Charges'!I193","v":0},{"$f":"'Future Monthly Zonal Charges'!J193-'Current Monthly Zonal Charges'!J193","v":0},{"$f":"'Future Monthly Zonal Charges'!K193-'Current Monthly Zonal Charges'!K193","v":0},{"$f":"'Future Monthly Zonal Charges'!L193-'Current Monthly Zonal Charges'!L193","v":0},{"$f":"'Future Monthly Zonal Charges'!M193-'Current Monthly Zonal Charges'!M193","v":0},{"$f":"'Future Monthly Zonal Charges'!N193-'Current Monthly Zonal Charges'!N193","v":0},{"$f":"'Future Monthly Zonal Charges'!O193-'Current Monthly Zonal Charges'!O193","v":0},{"$f":"'Future Monthly Zonal Charges'!P193-'Current Monthly Zonal Charges'!P193","v":0},{"$f":"'Future Monthly Zonal Charges'!Q193-'Current Monthly Zonal Charges'!Q193","v":0},{"$f":"'Future Monthly Zonal Charges'!R193-'Current Monthly Zonal Charges'!R193","v":0},{"$f":"'Future Monthly Zonal Charges'!S193-'Current Monthly Zonal Charges'!S193","v":0},{"$f":"'Future Monthly Zonal Charges'!T193-'Current Monthly Zonal Charges'!T193","v":0},{"$f":"'Future Monthly Zonal Charges'!U193-'Current Monthly Zonal Charges'!U193","v":0},{"$f":"'Future Monthly Zonal Charges'!V193-'Current Monthly Zonal Charges'!V193","v":0},{"$f":"'Future Monthly Zonal Charges'!W193-'Current Monthly Zonal Charges'!W193","v":0},{"$f":"'Future Monthly Zonal Charges'!X193-'Current Monthly Zonal Charges'!X193","v":0},{"$f":"'Future Monthly Zonal Charges'!Y193-'Current Monthly Zonal Charges'!Y193","v":0},{"$f":"'Future Monthly Zonal Charges'!Z193-'Current Monthly Zonal Charges'!Z193","v":0},{"$f":"'Future Monthly Zonal Charges'!AA193-'Current Monthly Zonal Charges'!AA193","v":0},{"$f":"'Future Monthly Zonal Charges'!AB193-'Current Monthly Zonal Charges'!AB193","v":0},{"$f":"'Future Monthly Zonal Charges'!AC193-'Current Monthly Zonal Charges'!AC193","v":0},{"$f":"'Future Monthly Zonal Charges'!AD193-'Current Monthly Zonal Charges'!AD193","v":-305.42220744680753},{"$f":"'Future Monthly Zonal Charges'!AE193-'Current Monthly Zonal Charges'!AE193","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG193-'Current Monthly Zonal Charges'!AG193","v":0},{"$f":"'Future Monthly Zonal Charges'!AH193-'Current Monthly Zonal Charges'!AH193","v":0},{"$f":"'Future Monthly Zonal Charges'!AI193-'Current Monthly Zonal Charges'!AI193","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ193-'Current Monthly Zonal Charges'!AJ193","v":0},{"$f":"'Future Monthly Zonal Charges'!AK193-'Current Monthly Zonal Charges'!AK193","v":0},{"$f":"'Future Monthly Zonal Charges'!AL193-'Current Monthly Zonal Charges'!AL193","v":0},{"$f":"'Future Monthly Zonal Charges'!AM193-'Current Monthly Zonal Charges'!AM193","v":0},{"$f":"'Future Monthly Zonal Charges'!AN193-'Current Monthly Zonal Charges'!AN193","v":0},{"$f":"'Future Monthly Zonal Charges'!AO193-'Current Monthly Zonal Charges'!AO193","v":0},{"$f":"'Future Monthly Zonal Charges'!AP193-'Current Monthly Zonal Charges'!AP193","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ193-'Current Monthly Zonal Charges'!AQ193","v":0},{"$f":"'Future Monthly Zonal Charges'!AR193-'Current Monthly Zonal Charges'!AR193","v":0},{"$f":"'Future Monthly Zonal Charges'!AS193-'Current Monthly Zonal Charges'!AS193","v":0},{"$f":"'Future Monthly Zonal Charges'!AT193-'Current Monthly Zonal Charges'!AT193","v":0},{"$f":"'Future Monthly Zonal Charges'!AU193-'Current Monthly Zonal Charges'!AU193","v":0},{"$f":"'Future Monthly Zonal Charges'!AV193-'Current Monthly Zonal Charges'!AV193","v":0},{"$f":"'Future Monthly Zonal Charges'!AW193-'Current Monthly Zonal Charges'!AW193","v":0},{"$f":"'Future Monthly Zonal Charges'!AW193-'Current Monthly Zonal Charges'!AW193","v":0},{"$f":"'Future Monthly Zonal Charges'!AY193-'Current Monthly Zonal Charges'!AY193","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ193-'Current Monthly Zonal Charges'!AZ193","v":0},{"$f":"'Future Monthly Zonal Charges'!BA193-'Current Monthly Zonal Charges'!BA193","v":0},{"$f":"'Future Monthly Zonal Charges'!BB193-'Current Monthly Zonal Charges'!BB193","v":0},{"$f":"'Future Monthly Zonal Charges'!BC193-'Current Monthly Zonal Charges'!BC193","v":-3.0099754355652653E-2},{"$f":"'Future Monthly Zonal Charges'!BD193-'Current Monthly Zonal Charges'!BD193","v":0}]
[{"$f":"'Upgrade Information'!B194","v":"b0214"},{"$f":"'Projected Revenue Requirements'!C194","v":"AEC"},{"$f":"'Upgrade Information'!E194","v":2.65},{"$f":"IF('Upgrade Information'!D194=\"\",\"\",'Upgrade Information'!D194)","v":"2009-02-28"},{"$f":"'Current Monthly Zonal Charges'!E194","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E194","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F194","v":18748.652160128626},{"$f":"'Future Monthly Zonal Charges'!F194","v":15664.570750887768},-3084.0814092408582,null,{"$f":"'Future Monthly Zonal Charges'!H194-'Current Monthly Zonal Charges'!H194","v":-3084.0814092408582},{"$f":"'Future Monthly Zonal Charges'!I194-'Current Monthly Zonal Charges'!I194","v":0},{"$f":"'Future Monthly Zonal Charges'!J194-'Current Monthly Zonal Charges'!J194","v":0},{"$f":"'Future Monthly Zonal Charges'!K194-'Current Monthly Zonal Charges'!K194","v":0},{"$f":"'Future Monthly Zonal Charges'!L194-'Current Monthly Zonal Charges'!L194","v":0},{"$f":"'Future Monthly Zonal Charges'!M194-'Current Monthly Zonal Charges'!M194","v":0},{"$f":"'Future Monthly Zonal Charges'!N194-'Current Monthly Zonal Charges'!N194","v":0},{"$f":"'Future Monthly Zonal Charges'!O194-'Current Monthly Zonal Charges'!O194","v":0},{"$f":"'Future Monthly Zonal Charges'!P194-'Current Monthly Zonal Charges'!P194","v":0},{"$f":"'Future Monthly Zonal Charges'!Q194-'Current Monthly Zonal Charges'!Q194","v":0},{"$f":"'Future Monthly Zonal Charges'!R194-'Current Monthly Zonal Charges'!R194","v":0},{"$f":"'Future Monthly Zonal Charges'!S194-'Current Monthly Zonal Charges'!S194","v":0},{"$f":"'Future Monthly Zonal Charges'!T194-'Current Monthly Zonal Charges'!T194","v":0},{"$f":"'Future Monthly Zonal Charges'!U194-'Current Monthly Zonal Charges'!U194","v":0},{"$f":"'Future Monthly Zonal Charges'!V194-'Current Monthly Zonal Charges'!V194","v":0},{"$f":"'Future Monthly Zonal Charges'!W194-'Current Monthly Zonal Charges'!W194","v":0},{"$f":"'Future Monthly Zonal Charges'!X194-'Current Monthly Zonal Charges'!X194","v":0},{"$f":"'Future Monthly Zonal Charges'!Y194-'Current Monthly Zonal Charges'!Y194","v":0},{"$f":"'Future Monthly Zonal Charges'!Z194-'Current Monthly Zonal Charges'!Z194","v":0},{"$f":"'Future Monthly Zonal Charges'!AA194-'Current Monthly Zonal Charges'!AA194","v":0},{"$f":"'Future Monthly Zonal Charges'!AB194-'Current Monthly Zonal Charges'!AB194","v":0},{"$f":"'Future Monthly Zonal Charges'!AC194-'Current Monthly Zonal Charges'!AC194","v":0},{"$f":"'Future Monthly Zonal Charges'!AD194-'Current Monthly Zonal Charges'!AD194","v":0},{"$f":"'Future Monthly Zonal Charges'!AE194-'Current Monthly Zonal Charges'!AE194","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG194-'Current Monthly Zonal Charges'!AG194","v":-1.1798322147057601},{"$f":"'Future Monthly Zonal Charges'!AH194-'Current Monthly Zonal Charges'!AH194","v":0},{"$f":"'Future Monthly Zonal Charges'!AI194-'Current Monthly Zonal Charges'!AI194","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ194-'Current Monthly Zonal Charges'!AJ194","v":0},{"$f":"'Future Monthly Zonal Charges'!AK194-'Current Monthly Zonal Charges'!AK194","v":0},{"$f":"'Future Monthly Zonal Charges'!AL194-'Current Monthly Zonal Charges'!AL194","v":0},{"$f":"'Future Monthly Zonal Charges'!AM194-'Current Monthly Zonal Charges'!AM194","v":0},{"$f":"'Future Monthly Zonal Charges'!AN194-'Current Monthly Zonal Charges'!AN194","v":0},{"$f":"'Future Monthly Zonal Charges'!AO194-'Current Monthly Zonal Charges'!AO194","v":0},{"$f":"'Future Monthly Zonal Charges'!AP194-'Current Monthly Zonal Charges'!AP194","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ194-'Current Monthly Zonal Charges'!AQ194","v":0},{"$f":"'Future Monthly Zonal Charges'!AR194-'Current Monthly Zonal Charges'!AR194","v":0},{"$f":"'Future Monthly Zonal Charges'!AS194-'Current Monthly Zonal Charges'!AS194","v":0},{"$f":"'Future Monthly Zonal Charges'!AT194-'Current Monthly Zonal Charges'!AT194","v":0},{"$f":"'Future Monthly Zonal Charges'!AU194-'Current Monthly Zonal Charges'!AU194","v":0},{"$f":"'Future Monthly Zonal Charges'!AV194-'Current Monthly Zonal Charges'!AV194","v":0},{"$f":"'Future Monthly Zonal Charges'!AW194-'Current Monthly Zonal Charges'!AW194","v":0},{"$f":"'Future Monthly Zonal Charges'!AW194-'Current Monthly Zonal Charges'!AW194","v":0},{"$f":"'Future Monthly Zonal Charges'!AY194-'Current Monthly Zonal Charges'!AY194","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ194-'Current Monthly Zonal Charges'!AZ194","v":0},{"$f":"'Future Monthly Zonal Charges'!BA194-'Current Monthly Zonal Charges'!BA194","v":0},{"$f":"'Future Monthly Zonal Charges'!BB194-'Current Monthly Zonal Charges'!BB194","v":0},{"$f":"'Future Monthly Zonal Charges'!BC194-'Current Monthly Zonal Charges'!BC194","v":0},{"$f":"'Future Monthly Zonal Charges'!BD194-'Current Monthly Zonal Charges'!BD194","v":0}]
[{"$f":"'Upgrade Information'!B195","v":"b0215"},{"$f":"'Projected Revenue Requirements'!C195","v":"ME"},{"$f":"'Upgrade Information'!E195","v":10},{"$f":"IF('Upgrade Information'!D195=\"\",\"\",'Upgrade Information'!D195)","v":"2008-06-01"},{"$f":"'Current Monthly Zonal Charges'!E195","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E195","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F195","v":92185.944340246497},{"$f":"'Future Monthly Zonal Charges'!F195","v":79790.913571630037},-12395.03076861646,null,{"$f":"'Future Monthly Zonal Charges'!H195-'Current Monthly Zonal Charges'!H195","v":-831.70656457416499},{"$f":"'Future Monthly Zonal Charges'!I195-'Current Monthly Zonal Charges'!I195","v":0},{"$f":"'Future Monthly Zonal Charges'!J195-'Current Monthly Zonal Charges'!J195","v":-492.08272151407346},{"$f":"'Future Monthly Zonal Charges'!K195-'Current Monthly Zonal Charges'!K195","v":0},{"$f":"'Future Monthly Zonal Charges'!L195-'Current Monthly Zonal Charges'!L195","v":0},{"$f":"'Future Monthly Zonal Charges'!M195-'Current Monthly Zonal Charges'!M195","v":0},{"$f":"'Future Monthly Zonal Charges'!N195-'Current Monthly Zonal Charges'!N195","v":0},{"$f":"'Future Monthly Zonal Charges'!O195-'Current Monthly Zonal Charges'!O195","v":0},{"$f":"'Future Monthly Zonal Charges'!P195-'Current Monthly Zonal Charges'!P195","v":0},{"$f":"'Future Monthly Zonal Charges'!Q195-'Current Monthly Zonal Charges'!Q195","v":0},{"$f":"'Future Monthly Zonal Charges'!R195-'Current Monthly Zonal Charges'!R195","v":-1127.9477999440978},{"$f":"'Future Monthly Zonal Charges'!S195-'Current Monthly Zonal Charges'!S195","v":-79.328196919145341},{"$f":"'Future Monthly Zonal Charges'!T195-'Current Monthly Zonal Charges'!T195","v":0},{"$f":"'Future Monthly Zonal Charges'!U195-'Current Monthly Zonal Charges'!U195","v":0},{"$f":"'Future Monthly Zonal Charges'!V195-'Current Monthly Zonal Charges'!V195","v":-2088.5626845118732},{"$f":"'Future Monthly Zonal Charges'!W195-'Current Monthly Zonal Charges'!W195","v":-1305.1967399353125},{"$f":"'Future Monthly Zonal Charges'!X195-'Current Monthly Zonal Charges'!X195","v":-209.47601998961818},{"$f":"'Future Monthly Zonal Charges'!Y195-'Current Monthly Zonal Charges'!Y195","v":0},{"$f":"'Future Monthly Zonal Charges'!Z195-'Current Monthly Zonal Charges'!Z195","v":-2355.0558460371285},{"$f":"'Future Monthly Zonal Charges'!AA195-'Current Monthly Zonal Charges'!AA195","v":0},{"$f":"'Future Monthly Zonal Charges'!AB195-'Current Monthly Zonal Charges'!AB195","v":0},{"$f":"'Future Monthly Zonal Charges'!AC195-'Current Monthly Zonal Charges'!AC195","v":-1053.5776153323986},{"$f":"'Future Monthly Zonal Charges'!AD195-'Current Monthly Zonal Charges'!AD195","v":-2809.953475245351},{"$f":"'Future Monthly Zonal Charges'!AE195-'Current Monthly Zonal Charges'!AE195","v":-42.143104613295975},null,{"$f":"'Future Monthly Zonal Charges'!AG195-'Current Monthly Zonal Charges'!AG195","v":-0.31817389616456193},{"$f":"'Future Monthly Zonal Charges'!AH195-'Current Monthly Zonal Charges'!AH195","v":0},{"$f":"'Future Monthly Zonal Charges'!AI195-'Current Monthly Zonal Charges'!AI195","v":-5.3754270836008589E-2},{"$f":"'Future Monthly Zonal Charges'!AJ195-'Current Monthly Zonal Charges'!AJ195","v":0},{"$f":"'Future Monthly Zonal Charges'!AK195-'Current Monthly Zonal Charges'!AK195","v":0},{"$f":"'Future Monthly Zonal Charges'!AL195-'Current Monthly Zonal Charges'!AL195","v":0},{"$f":"'Future Monthly Zonal Charges'!AM195-'Current Monthly Zonal Charges'!AM195","v":0},{"$f":"'Future Monthly Zonal Charges'!AN195-'Current Monthly Zonal Charges'!AN195","v":0},{"$f":"'Future Monthly Zonal Charges'!AO195-'Current Monthly Zonal Charges'!AO195","v":0},{"$f":"'Future Monthly Zonal Charges'!AP195-'Current Monthly Zonal Charges'!AP195","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ195-'Current Monthly Zonal Charges'!AQ195","v":-0.27342200565876373},{"$f":"'Future Monthly Zonal Charges'!AR195-'Current Monthly Zonal Charges'!AR195","v":0},{"$f":"'Future Monthly Zonal Charges'!AS195-'Current Monthly Zonal Charges'!AS195","v":0},{"$f":"'Future Monthly Zonal Charges'!AT195-'Current Monthly Zonal Charges'!AT195","v":0},{"$f":"'Future Monthly Zonal Charges'!AU195-'Current Monthly Zonal Charges'!AU195","v":-0.34110677693770519},{"$f":"'Future Monthly Zonal Charges'!AV195-'Current Monthly Zonal Charges'!AV195","v":-0.43199839139950091},{"$f":"'Future Monthly Zonal Charges'!AW195-'Current Monthly Zonal Charges'!AW195","v":-0.31088753337729047},{"$f":"'Future Monthly Zonal Charges'!AW195-'Current Monthly Zonal Charges'!AW195","v":-0.31088753337729047},{"$f":"'Future Monthly Zonal Charges'!AY195-'Current Monthly Zonal Charges'!AY195","v":-0.27439888216124841},{"$f":"'Future Monthly Zonal Charges'!AZ195-'Current Monthly Zonal Charges'!AZ195","v":0},{"$f":"'Future Monthly Zonal Charges'!BA195-'Current Monthly Zonal Charges'!BA195","v":0},{"$f":"'Future Monthly Zonal Charges'!BB195-'Current Monthly Zonal Charges'!BB195","v":-0.14069086549320287},{"$f":"'Future Monthly Zonal Charges'!BC195-'Current Monthly Zonal Charges'!BC195","v":-0.2769245565433478},{"$f":"'Future Monthly Zonal Charges'!BD195-'Current Monthly Zonal Charges'!BD195","v":-0.10344404666984786}]
[{"$f":"'Upgrade Information'!B196","v":"b0216"},{"$f":"'Projected Revenue Requirements'!C196","v":"TrAILCo"},{"$f":"'Upgrade Information'!E196","v":50},{"$f":"IF('Upgrade Information'!D196=\"\",\"\",'Upgrade Information'!D196)","v":"2007-12-05"},{"$f":"'Current Monthly Zonal Charges'!E196","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E196","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F196","v":377196.62601495261},{"$f":"'Future Monthly Zonal Charges'!F196","v":335885.19819827471},-41311.427816677897,null,{"$f":"'Future Monthly Zonal Charges'!H196-'Current Monthly Zonal Charges'!H196","v":-340.04494225775716},{"$f":"'Future Monthly Zonal Charges'!I196-'Current Monthly Zonal Charges'!I196","v":-2825.0918192448153},{"$f":"'Future Monthly Zonal Charges'!J196-'Current Monthly Zonal Charges'!J196","v":-7482.5772104625139},{"$f":"'Future Monthly Zonal Charges'!K196-'Current Monthly Zonal Charges'!K196","v":-1661.3419900795889},{"$f":"'Future Monthly Zonal Charges'!L196-'Current Monthly Zonal Charges'!L196","v":-3091.371595296634},{"$f":"'Future Monthly Zonal Charges'!M196-'Current Monthly Zonal Charges'!M196","v":-2765.9286823898692},{"$f":"'Future Monthly Zonal Charges'!N196-'Current Monthly Zonal Charges'!N196","v":-437.29727539926489},{"$f":"'Future Monthly Zonal Charges'!O196-'Current Monthly Zonal Charges'!O196","v":-672.037557841546},{"$f":"'Future Monthly Zonal Charges'!P196-'Current Monthly Zonal Charges'!P196","v":-353.14460778390776},{"$f":"'Future Monthly Zonal Charges'!Q196-'Current Monthly Zonal Charges'!Q196","v":-11543.21140017244},{"$f":"'Future Monthly Zonal Charges'!R196-'Current Monthly Zonal Charges'!R196","v":-536.64399399232116},{"$f":"'Future Monthly Zonal Charges'!S196-'Current Monthly Zonal Charges'!S196","v":0},{"$f":"'Future Monthly Zonal Charges'!T196-'Current Monthly Zonal Charges'!T196","v":-389.41259932999128},{"$f":"'Future Monthly Zonal Charges'!U196-'Current Monthly Zonal Charges'!U196","v":0},{"$f":"'Future Monthly Zonal Charges'!V196-'Current Monthly Zonal Charges'!V196","v":-796.50389324790467},{"$f":"'Future Monthly Zonal Charges'!W196-'Current Monthly Zonal Charges'!W196","v":-393.0289916003685},{"$f":"'Future Monthly Zonal Charges'!X196-'Current Monthly Zonal Charges'!X196","v":-87.651982438131995},{"$f":"'Future Monthly Zonal Charges'!Y196-'Current Monthly Zonal Charges'!Y196","v":-15.74041239984264},{"$f":"'Future Monthly Zonal Charges'!Z196-'Current Monthly Zonal Charges'!Z196","v":-1116.4765575445399},{"$f":"'Future Monthly Zonal Charges'!AA196-'Current Monthly Zonal Charges'!AA196","v":-368.18255549813739},{"$f":"'Future Monthly Zonal Charges'!AB196-'Current Monthly Zonal Charges'!AB196","v":-4088.59709738128},{"$f":"'Future Monthly Zonal Charges'!AC196-'Current Monthly Zonal Charges'!AC196","v":-974.16241568150053},{"$f":"'Future Monthly Zonal Charges'!AD196-'Current Monthly Zonal Charges'!AD196","v":-1319.9831786876293},{"$f":"'Future Monthly Zonal Charges'!AE196-'Current Monthly Zonal Charges'!AE196","v":-52.997057947899918},null,{"$f":"'Future Monthly Zonal Charges'!AG196-'Current Monthly Zonal Charges'!AG196","v":-0.13008605289126152},{"$f":"'Future Monthly Zonal Charges'!AH196-'Current Monthly Zonal Charges'!AH196","v":-0.13008605289126152},{"$f":"'Future Monthly Zonal Charges'!AI196-'Current Monthly Zonal Charges'!AI196","v":-0.81738387538779733},{"$f":"'Future Monthly Zonal Charges'!AJ196-'Current Monthly Zonal Charges'!AJ196","v":-0.13008605289126129},{"$f":"'Future Monthly Zonal Charges'!AK196-'Current Monthly Zonal Charges'!AK196","v":-0.47413674774488213},{"$f":"'Future Monthly Zonal Charges'!AL196-'Current Monthly Zonal Charges'!AL196","v":-0.13008605289126152},{"$f":"'Future Monthly Zonal Charges'!AM196-'Current Monthly Zonal Charges'!AM196","v":-0.13008605289126152},{"$f":"'Future Monthly Zonal Charges'!AN196-'Current Monthly Zonal Charges'!AN196","v":-0.13008605289126152},{"$f":"'Future Monthly Zonal Charges'!AO196-'Current Monthly Zonal Charges'!AO196","v":-0.13008605289126174},{"$f":"'Future Monthly Zonal Charges'!AP196-'Current Monthly Zonal Charges'!AP196","v":-0.54561579293980778},{"$f":"'Future Monthly Zonal Charges'!AQ196-'Current Monthly Zonal Charges'!AQ196","v":-0.13008605289126152},{"$f":"'Future Monthly Zonal Charges'!AR196-'Current Monthly Zonal Charges'!AR196","v":0},{"$f":"'Future Monthly Zonal Charges'!AS196-'Current Monthly Zonal Charges'!AS196","v":-0.13008605289126152},{"$f":"'Future Monthly Zonal Charges'!AT196-'Current Monthly Zonal Charges'!AT196","v":0},{"$f":"'Future Monthly Zonal Charges'!AU196-'Current Monthly Zonal Charges'!AU196","v":-0.13008605289126152},{"$f":"'Future Monthly Zonal Charges'!AV196-'Current Monthly Zonal Charges'!AV196","v":-0.13008605289126152},{"$f":"'Future Monthly Zonal Charges'!AW196-'Current Monthly Zonal Charges'!AW196","v":-0.13008605289126152},{"$f":"'Future Monthly Zonal Charges'!AW196-'Current Monthly Zonal Charges'!AW196","v":-0.13008605289126152},{"$f":"'Future Monthly Zonal Charges'!AY196-'Current Monthly Zonal Charges'!AY196","v":-0.13008605289126152},{"$f":"'Future Monthly Zonal Charges'!AZ196-'Current Monthly Zonal Charges'!AZ196","v":-0.13008605289126152},{"$f":"'Future Monthly Zonal Charges'!BA196-'Current Monthly Zonal Charges'!BA196","v":-0.70084629184772851},{"$f":"'Future Monthly Zonal Charges'!BB196-'Current Monthly Zonal Charges'!BB196","v":-0.13008605289126152},{"$f":"'Future Monthly Zonal Charges'!BC196-'Current Monthly Zonal Charges'!BC196","v":-0.13008605289126152},{"$f":"'Future Monthly Zonal Charges'!BD196-'Current Monthly Zonal Charges'!BD196","v":-0.13008605289126152}]
[{"$f":"'Upgrade Information'!B197","v":"b0217"},{"$f":"'Projected Revenue Requirements'!C197","v":"Dominion"},{"$f":"'Upgrade Information'!E197","v":1.7},{"$f":"IF('Upgrade Information'!D197=\"\",\"\",'Upgrade Information'!D197)","v":"2006-06-03"},{"$f":"'Current Monthly Zonal Charges'!E197","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E197","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F197","v":12334.793025519315},{"$f":"'Future Monthly Zonal Charges'!F197","v":10706.558294457185},-1628.2347310621299,null,{"$f":"'Future Monthly Zonal Charges'!H197-'Current Monthly Zonal Charges'!H197","v":-13.402417063943091},{"$f":"'Future Monthly Zonal Charges'!I197-'Current Monthly Zonal Charges'!I197","v":-111.34721944122361},{"$f":"'Future Monthly Zonal Charges'!J197-'Current Monthly Zonal Charges'!J197","v":-178.08994130107681},{"$f":"'Future Monthly Zonal Charges'!K197-'Current Monthly Zonal Charges'!K197","v":-65.479574814584396},{"$f":"'Future Monthly Zonal Charges'!L197-'Current Monthly Zonal Charges'!L197","v":-141.86956822910088},{"$f":"'Future Monthly Zonal Charges'!M197-'Current Monthly Zonal Charges'!M197","v":-109.01538345014433},{"$f":"'Future Monthly Zonal Charges'!N197-'Current Monthly Zonal Charges'!N197","v":-17.235487835558942},{"$f":"'Future Monthly Zonal Charges'!O197-'Current Monthly Zonal Charges'!O197","v":-26.487462430771416},{"$f":"'Future Monthly Zonal Charges'!P197-'Current Monthly Zonal Charges'!P197","v":-13.918722878150845},{"$f":"'Future Monthly Zonal Charges'!Q197-'Current Monthly Zonal Charges'!Q197","v":-559.65574762303095},{"$f":"'Future Monthly Zonal Charges'!R197-'Current Monthly Zonal Charges'!R197","v":-21.151106011432461},{"$f":"'Future Monthly Zonal Charges'!S197-'Current Monthly Zonal Charges'!S197","v":0},{"$f":"'Future Monthly Zonal Charges'!T197-'Current Monthly Zonal Charges'!T197","v":-15.348177307159006},{"$f":"'Future Monthly Zonal Charges'!U197-'Current Monthly Zonal Charges'!U197","v":0},{"$f":"'Future Monthly Zonal Charges'!V197-'Current Monthly Zonal Charges'!V197","v":-31.393136740940008},{"$f":"'Future Monthly Zonal Charges'!W197-'Current Monthly Zonal Charges'!W197","v":-15.490712576622514},{"$f":"'Future Monthly Zonal Charges'!X197-'Current Monthly Zonal Charges'!X197","v":-3.4546857757019325},{"$f":"'Future Monthly Zonal Charges'!Y197-'Current Monthly Zonal Charges'!Y197","v":-0.62038732392391527},{"$f":"'Future Monthly Zonal Charges'!Z197-'Current Monthly Zonal Charges'!Z197","v":-44.004431787680971},{"$f":"'Future Monthly Zonal Charges'!AA197-'Current Monthly Zonal Charges'!AA197","v":-14.511423495056675},{"$f":"'Future Monthly Zonal Charges'!AB197-'Current Monthly Zonal Charges'!AB197","v":-153.24965335983518},{"$f":"'Future Monthly Zonal Charges'!AC197-'Current Monthly Zonal Charges'!AC197","v":-38.395310032534155},{"$f":"'Future Monthly Zonal Charges'!AD197-'Current Monthly Zonal Charges'!AD197","v":-52.025373354181568},{"$f":"'Future Monthly Zonal Charges'!AE197-'Current Monthly Zonal Charges'!AE197","v":-2.0888082294760579},null,{"$f":"'Future Monthly Zonal Charges'!AG197-'Current Monthly Zonal Charges'!AG197","v":-5.1271679663133507E-3},{"$f":"'Future Monthly Zonal Charges'!AH197-'Current Monthly Zonal Charges'!AH197","v":-5.1271679663133438E-3},{"$f":"'Future Monthly Zonal Charges'!AI197-'Current Monthly Zonal Charges'!AI197","v":-1.9454239133639584E-2},{"$f":"'Future Monthly Zonal Charges'!AJ197-'Current Monthly Zonal Charges'!AJ197","v":-5.1271679663133507E-3},{"$f":"'Future Monthly Zonal Charges'!AK197-'Current Monthly Zonal Charges'!AK197","v":-2.1759136231457171E-2},{"$f":"'Future Monthly Zonal Charges'!AL197-'Current Monthly Zonal Charges'!AL197","v":-5.1271679663133507E-3},{"$f":"'Future Monthly Zonal Charges'!AM197-'Current Monthly Zonal Charges'!AM197","v":-5.1271679663133438E-3},{"$f":"'Future Monthly Zonal Charges'!AN197-'Current Monthly Zonal Charges'!AN197","v":-5.1271679663133507E-3},{"$f":"'Future Monthly Zonal Charges'!AO197-'Current Monthly Zonal Charges'!AO197","v":-5.1271679663133507E-3},{"$f":"'Future Monthly Zonal Charges'!AP197-'Current Monthly Zonal Charges'!AP197","v":-2.6453384931345802E-2},{"$f":"'Future Monthly Zonal Charges'!AQ197-'Current Monthly Zonal Charges'!AQ197","v":-5.1271679663133507E-3},{"$f":"'Future Monthly Zonal Charges'!AR197-'Current Monthly Zonal Charges'!AR197","v":0},{"$f":"'Future Monthly Zonal Charges'!AS197-'Current Monthly Zonal Charges'!AS197","v":-5.1271679663133507E-3},{"$f":"'Future Monthly Zonal Charges'!AT197-'Current Monthly Zonal Charges'!AT197","v":0},{"$f":"'Future Monthly Zonal Charges'!AU197-'Current Monthly Zonal Charges'!AU197","v":-5.1271679663133507E-3},{"$f":"'Future Monthly Zonal Charges'!AV197-'Current Monthly Zonal Charges'!AV197","v":-5.1271679663133438E-3},{"$f":"'Future Monthly Zonal Charges'!AW197-'Current Monthly Zonal Charges'!AW197","v":-5.1271679663133438E-3},{"$f":"'Future Monthly Zonal Charges'!AW197-'Current Monthly Zonal Charges'!AW197","v":-5.1271679663133438E-3},{"$f":"'Future Monthly Zonal Charges'!AY197-'Current Monthly Zonal Charges'!AY197","v":-5.1271679663133507E-3},{"$f":"'Future Monthly Zonal Charges'!AZ197-'Current Monthly Zonal Charges'!AZ197","v":-5.1271679663133507E-3},{"$f":"'Future Monthly Zonal Charges'!BA197-'Current Monthly Zonal Charges'!BA197","v":-2.6269267605991853E-2},{"$f":"'Future Monthly Zonal Charges'!BB197-'Current Monthly Zonal Charges'!BB197","v":-5.1271679663133507E-3},{"$f":"'Future Monthly Zonal Charges'!BC197-'Current Monthly Zonal Charges'!BC197","v":-5.1271679663133507E-3},{"$f":"'Future Monthly Zonal Charges'!BD197-'Current Monthly Zonal Charges'!BD197","v":-5.1271679663133438E-3}]
[{"$f":"'Upgrade Information'!B198","v":"b0218"},{"$f":"'Projected Revenue Requirements'!C198","v":"TrAILCo"},{"$f":"'Upgrade Information'!E198","v":14.5},{"$f":"IF('Upgrade Information'!D198=\"\",\"\",'Upgrade Information'!D198)","v":"2007-12-20"},{"$f":"'Current Monthly Zonal Charges'!E198","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E198","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F198","v":109387.02154433627},{"$f":"'Future Monthly Zonal Charges'!F198","v":97406.707477499673},-11980.314066836596,null,{"$f":"'Future Monthly Zonal Charges'!H198-'Current Monthly Zonal Charges'!H198","v":-1417.2711541067692},{"$f":"'Future Monthly Zonal Charges'!I198-'Current Monthly Zonal Charges'!I198","v":0},{"$f":"'Future Monthly Zonal Charges'!J198-'Current Monthly Zonal Charges'!J198","v":0},{"$f":"'Future Monthly Zonal Charges'!K198-'Current Monthly Zonal Charges'!K198","v":0},{"$f":"'Future Monthly Zonal Charges'!L198-'Current Monthly Zonal Charges'!L198","v":0},{"$f":"'Future Monthly Zonal Charges'!M198-'Current Monthly Zonal Charges'!M198","v":0},{"$f":"'Future Monthly Zonal Charges'!N198-'Current Monthly Zonal Charges'!N198","v":0},{"$f":"'Future Monthly Zonal Charges'!O198-'Current Monthly Zonal Charges'!O198","v":0},{"$f":"'Future Monthly Zonal Charges'!P198-'Current Monthly Zonal Charges'!P198","v":0},{"$f":"'Future Monthly Zonal Charges'!Q198-'Current Monthly Zonal Charges'!Q198","v":-1654.4813726301327},{"$f":"'Future Monthly Zonal Charges'!R198-'Current Monthly Zonal Charges'!R198","v":-2324.1809289662997},{"$f":"'Future Monthly Zonal Charges'!S198-'Current Monthly Zonal Charges'!S198","v":0},{"$f":"'Future Monthly Zonal Charges'!T198-'Current Monthly Zonal Charges'!T198","v":0},{"$f":"'Future Monthly Zonal Charges'!U198-'Current Monthly Zonal Charges'!U198","v":0},{"$f":"'Future Monthly Zonal Charges'!V198-'Current Monthly Zonal Charges'!V198","v":-1864.1368687997747},{"$f":"'Future Monthly Zonal Charges'!W198-'Current Monthly Zonal Charges'!W198","v":0},{"$f":"'Future Monthly Zonal Charges'!X198-'Current Monthly Zonal Charges'!X198","v":0},{"$f":"'Future Monthly Zonal Charges'!Y198-'Current Monthly Zonal Charges'!Y198","v":0},{"$f":"'Future Monthly Zonal Charges'!Z198-'Current Monthly Zonal Charges'!Z198","v":-4720.2437423336232},{"$f":"'Future Monthly Zonal Charges'!AA198-'Current Monthly Zonal Charges'!AA198","v":0},{"$f":"'Future Monthly Zonal Charges'!AB198-'Current Monthly Zonal Charges'!AB198","v":0},{"$f":"'Future Monthly Zonal Charges'!AC198-'Current Monthly Zonal Charges'!AC198","v":0},{"$f":"'Future Monthly Zonal Charges'!AD198-'Current Monthly Zonal Charges'!AD198","v":0},{"$f":"'Future Monthly Zonal Charges'!AE198-'Current Monthly Zonal Charges'!AE198","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG198-'Current Monthly Zonal Charges'!AG198","v":-0.54218483324665989},{"$f":"'Future Monthly Zonal Charges'!AH198-'Current Monthly Zonal Charges'!AH198","v":0},{"$f":"'Future Monthly Zonal Charges'!AI198-'Current Monthly Zonal Charges'!AI198","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ198-'Current Monthly Zonal Charges'!AJ198","v":0},{"$f":"'Future Monthly Zonal Charges'!AK198-'Current Monthly Zonal Charges'!AK198","v":0},{"$f":"'Future Monthly Zonal Charges'!AL198-'Current Monthly Zonal Charges'!AL198","v":0},{"$f":"'Future Monthly Zonal Charges'!AM198-'Current Monthly Zonal Charges'!AM198","v":0},{"$f":"'Future Monthly Zonal Charges'!AN198-'Current Monthly Zonal Charges'!AN198","v":0},{"$f":"'Future Monthly Zonal Charges'!AO198-'Current Monthly Zonal Charges'!AO198","v":0},{"$f":"'Future Monthly Zonal Charges'!AP198-'Current Monthly Zonal Charges'!AP198","v":-7.8202775184230355E-2},{"$f":"'Future Monthly Zonal Charges'!AQ198-'Current Monthly Zonal Charges'!AQ198","v":-0.56339682664686119},{"$f":"'Future Monthly Zonal Charges'!AR198-'Current Monthly Zonal Charges'!AR198","v":0},{"$f":"'Future Monthly Zonal Charges'!AS198-'Current Monthly Zonal Charges'!AS198","v":0},{"$f":"'Future Monthly Zonal Charges'!AT198-'Current Monthly Zonal Charges'!AT198","v":0},{"$f":"'Future Monthly Zonal Charges'!AU198-'Current Monthly Zonal Charges'!AU198","v":-0.30445326051377197},{"$f":"'Future Monthly Zonal Charges'!AV198-'Current Monthly Zonal Charges'!AV198","v":0},{"$f":"'Future Monthly Zonal Charges'!AW198-'Current Monthly Zonal Charges'!AW198","v":0},{"$f":"'Future Monthly Zonal Charges'!AW198-'Current Monthly Zonal Charges'!AW198","v":0},{"$f":"'Future Monthly Zonal Charges'!AY198-'Current Monthly Zonal Charges'!AY198","v":-0.54997829822357147},{"$f":"'Future Monthly Zonal Charges'!AZ198-'Current Monthly Zonal Charges'!AZ198","v":0},{"$f":"'Future Monthly Zonal Charges'!BA198-'Current Monthly Zonal Charges'!BA198","v":0},{"$f":"'Future Monthly Zonal Charges'!BB198-'Current Monthly Zonal Charges'!BB198","v":0},{"$f":"'Future Monthly Zonal Charges'!BC198-'Current Monthly Zonal Charges'!BC198","v":0},{"$f":"'Future Monthly Zonal Charges'!BD198-'Current Monthly Zonal Charges'!BD198","v":0}]
[{"$f":"'Upgrade Information'!B199","v":"b0219"},{"$f":"'Projected Revenue Requirements'!C199","v":"PEPCO"},{"$f":"'Upgrade Information'!E199","v":90.997},{"$f":"IF('Upgrade Information'!D199=\"\",\"\",'Upgrade Information'!D199)","v":"2007-07-01"},{"$f":"'Current Monthly Zonal Charges'!E199","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E199","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F199","v":738909.68676199357},{"$f":"'Future Monthly Zonal Charges'!F199","v":597760.99407213682},-141148.69268985675,null,{"$f":"'Future Monthly Zonal Charges'!H199-'Current Monthly Zonal Charges'!H199","v":0},{"$f":"'Future Monthly Zonal Charges'!I199-'Current Monthly Zonal Charges'!I199","v":0},{"$f":"'Future Monthly Zonal Charges'!J199-'Current Monthly Zonal Charges'!J199","v":0},{"$f":"'Future Monthly Zonal Charges'!K199-'Current Monthly Zonal Charges'!K199","v":0},{"$f":"'Future Monthly Zonal Charges'!L199-'Current Monthly Zonal Charges'!L199","v":0},{"$f":"'Future Monthly Zonal Charges'!M199-'Current Monthly Zonal Charges'!M199","v":0},{"$f":"'Future Monthly Zonal Charges'!N199-'Current Monthly Zonal Charges'!N199","v":0},{"$f":"'Future Monthly Zonal Charges'!O199-'Current Monthly Zonal Charges'!O199","v":0},{"$f":"'Future Monthly Zonal Charges'!P199-'Current Monthly Zonal Charges'!P199","v":0},{"$f":"'Future Monthly Zonal Charges'!Q199-'Current Monthly Zonal Charges'!Q199","v":0},{"$f":"'Future Monthly Zonal Charges'!R199-'Current Monthly Zonal Charges'!R199","v":0},{"$f":"'Future Monthly Zonal Charges'!S199-'Current Monthly Zonal Charges'!S199","v":0},{"$f":"'Future Monthly Zonal Charges'!T199-'Current Monthly Zonal Charges'!T199","v":0},{"$f":"'Future Monthly Zonal Charges'!U199-'Current Monthly Zonal Charges'!U199","v":0},{"$f":"'Future Monthly Zonal Charges'!V199-'Current Monthly Zonal Charges'!V199","v":0},{"$f":"'Future Monthly Zonal Charges'!W199-'Current Monthly Zonal Charges'!W199","v":0},{"$f":"'Future Monthly Zonal Charges'!X199-'Current Monthly Zonal Charges'!X199","v":0},{"$f":"'Future Monthly Zonal Charges'!Y199-'Current Monthly Zonal Charges'!Y199","v":0},{"$f":"'Future Monthly Zonal Charges'!Z199-'Current Monthly Zonal Charges'!Z199","v":0},{"$f":"'Future Monthly Zonal Charges'!AA199-'Current Monthly Zonal Charges'!AA199","v":0},{"$f":"'Future Monthly Zonal Charges'!AB199-'Current Monthly Zonal Charges'!AB199","v":-141148.69268985675},{"$f":"'Future Monthly Zonal Charges'!AC199-'Current Monthly Zonal Charges'!AC199","v":0},{"$f":"'Future Monthly Zonal Charges'!AD199-'Current Monthly Zonal Charges'!AD199","v":0},{"$f":"'Future Monthly Zonal Charges'!AE199-'Current Monthly Zonal Charges'!AE199","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG199-'Current Monthly Zonal Charges'!AG199","v":0},{"$f":"'Future Monthly Zonal Charges'!AH199-'Current Monthly Zonal Charges'!AH199","v":0},{"$f":"'Future Monthly Zonal Charges'!AI199-'Current Monthly Zonal Charges'!AI199","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ199-'Current Monthly Zonal Charges'!AJ199","v":0},{"$f":"'Future Monthly Zonal Charges'!AK199-'Current Monthly Zonal Charges'!AK199","v":0},{"$f":"'Future Monthly Zonal Charges'!AL199-'Current Monthly Zonal Charges'!AL199","v":0},{"$f":"'Future Monthly Zonal Charges'!AM199-'Current Monthly Zonal Charges'!AM199","v":0},{"$f":"'Future Monthly Zonal Charges'!AN199-'Current Monthly Zonal Charges'!AN199","v":0},{"$f":"'Future Monthly Zonal Charges'!AO199-'Current Monthly Zonal Charges'!AO199","v":0},{"$f":"'Future Monthly Zonal Charges'!AP199-'Current Monthly Zonal Charges'!AP199","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ199-'Current Monthly Zonal Charges'!AQ199","v":0},{"$f":"'Future Monthly Zonal Charges'!AR199-'Current Monthly Zonal Charges'!AR199","v":0},{"$f":"'Future Monthly Zonal Charges'!AS199-'Current Monthly Zonal Charges'!AS199","v":0},{"$f":"'Future Monthly Zonal Charges'!AT199-'Current Monthly Zonal Charges'!AT199","v":0},{"$f":"'Future Monthly Zonal Charges'!AU199-'Current Monthly Zonal Charges'!AU199","v":0},{"$f":"'Future Monthly Zonal Charges'!AV199-'Current Monthly Zonal Charges'!AV199","v":0},{"$f":"'Future Monthly Zonal Charges'!AW199-'Current Monthly Zonal Charges'!AW199","v":0},{"$f":"'Future Monthly Zonal Charges'!AW199-'Current Monthly Zonal Charges'!AW199","v":0},{"$f":"'Future Monthly Zonal Charges'!AY199-'Current Monthly Zonal Charges'!AY199","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ199-'Current Monthly Zonal Charges'!AZ199","v":0},{"$f":"'Future Monthly Zonal Charges'!BA199-'Current Monthly Zonal Charges'!BA199","v":-24.194983148180725},{"$f":"'Future Monthly Zonal Charges'!BB199-'Current Monthly Zonal Charges'!BB199","v":0},{"$f":"'Future Monthly Zonal Charges'!BC199-'Current Monthly Zonal Charges'!BC199","v":0},{"$f":"'Future Monthly Zonal Charges'!BD199-'Current Monthly Zonal Charges'!BD199","v":0}]
[{"$f":"'Upgrade Information'!B200","v":"b0220"},{"$f":"'Projected Revenue Requirements'!C200","v":"APS"},{"$f":"'Upgrade Information'!E200","v":0.36},{"$f":"IF('Upgrade Information'!D200=\"\",\"\",'Upgrade Information'!D200)","v":"2006-04-18"},{"$f":"'Current Monthly Zonal Charges'!E200","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E200","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F200","v":3177.056892173347},{"$f":"'Future Monthly Zonal Charges'!F200","v":2797.8721584335603},{"$f":"H200-G200","v":-379.18473373978668},null,{"$f":"'Future Monthly Zonal Charges'!H200-'Current Monthly Zonal Charges'!H200","v":-44.857554001416759},{"$f":"'Future Monthly Zonal Charges'!I200-'Current Monthly Zonal Charges'!I200","v":0},{"$f":"'Future Monthly Zonal Charges'!J200-'Current Monthly Zonal Charges'!J200","v":0},{"$f":"'Future Monthly Zonal Charges'!K200-'Current Monthly Zonal Charges'!K200","v":0},{"$f":"'Future Monthly Zonal Charges'!L200-'Current Monthly Zonal Charges'!L200","v":0},{"$f":"'Future Monthly Zonal Charges'!M200-'Current Monthly Zonal Charges'!M200","v":0},{"$f":"'Future Monthly Zonal Charges'!N200-'Current Monthly Zonal Charges'!N200","v":0},{"$f":"'Future Monthly Zonal Charges'!O200-'Current Monthly Zonal Charges'!O200","v":0},{"$f":"'Future Monthly Zonal Charges'!P200-'Current Monthly Zonal Charges'!P200","v":0},{"$f":"'Future Monthly Zonal Charges'!Q200-'Current Monthly Zonal Charges'!Q200","v":-52.36541172946454},{"$f":"'Future Monthly Zonal Charges'!R200-'Current Monthly Zonal Charges'!R200","v":-73.561838345518709},{"$f":"'Future Monthly Zonal Charges'!S200-'Current Monthly Zonal Charges'!S200","v":0},{"$f":"'Future Monthly Zonal Charges'!T200-'Current Monthly Zonal Charges'!T200","v":0},{"$f":"'Future Monthly Zonal Charges'!U200-'Current Monthly Zonal Charges'!U200","v":0},{"$f":"'Future Monthly Zonal Charges'!V200-'Current Monthly Zonal Charges'!V200","v":-59.001144569910821},{"$f":"'Future Monthly Zonal Charges'!W200-'Current Monthly Zonal Charges'!W200","v":0},{"$f":"'Future Monthly Zonal Charges'!X200-'Current Monthly Zonal Charges'!X200","v":0},{"$f":"'Future Monthly Zonal Charges'!Y200-'Current Monthly Zonal Charges'!Y200","v":0},{"$f":"'Future Monthly Zonal Charges'!Z200-'Current Monthly Zonal Charges'!Z200","v":-149.39878509347591},{"$f":"'Future Monthly Zonal Charges'!AA200-'Current Monthly Zonal Charges'!AA200","v":0},{"$f":"'Future Monthly Zonal Charges'!AB200-'Current Monthly Zonal Charges'!AB200","v":0},{"$f":"'Future Monthly Zonal Charges'!AC200-'Current Monthly Zonal Charges'!AC200","v":0},{"$f":"'Future Monthly Zonal Charges'!AD200-'Current Monthly Zonal Charges'!AD200","v":0},{"$f":"'Future Monthly Zonal Charges'!AE200-'Current Monthly Zonal Charges'!AE200","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG200-'Current Monthly Zonal Charges'!AG200","v":-1.7160502678430278E-2},{"$f":"'Future Monthly Zonal Charges'!AH200-'Current Monthly Zonal Charges'!AH200","v":0},{"$f":"'Future Monthly Zonal Charges'!AI200-'Current Monthly Zonal Charges'!AI200","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ200-'Current Monthly Zonal Charges'!AJ200","v":0},{"$f":"'Future Monthly Zonal Charges'!AK200-'Current Monthly Zonal Charges'!AK200","v":0},{"$f":"'Future Monthly Zonal Charges'!AL200-'Current Monthly Zonal Charges'!AL200","v":0},{"$f":"'Future Monthly Zonal Charges'!AM200-'Current Monthly Zonal Charges'!AM200","v":0},{"$f":"'Future Monthly Zonal Charges'!AN200-'Current Monthly Zonal Charges'!AN200","v":0},{"$f":"'Future Monthly Zonal Charges'!AO200-'Current Monthly Zonal Charges'!AO200","v":0},{"$f":"'Future Monthly Zonal Charges'!AP200-'Current Monthly Zonal Charges'!AP200","v":-2.475168707640963E-3},{"$f":"'Future Monthly Zonal Charges'!AQ200-'Current Monthly Zonal Charges'!AQ200","v":-1.783187606853287E-2},{"$f":"'Future Monthly Zonal Charges'!AR200-'Current Monthly Zonal Charges'!AR200","v":0},{"$f":"'Future Monthly Zonal Charges'!AS200-'Current Monthly Zonal Charges'!AS200","v":0},{"$f":"'Future Monthly Zonal Charges'!AT200-'Current Monthly Zonal Charges'!AT200","v":0},{"$f":"'Future Monthly Zonal Charges'!AU200-'Current Monthly Zonal Charges'!AU200","v":-9.6361437504958042E-3},{"$f":"'Future Monthly Zonal Charges'!AV200-'Current Monthly Zonal Charges'!AV200","v":0},{"$f":"'Future Monthly Zonal Charges'!AW200-'Current Monthly Zonal Charges'!AW200","v":0},{"$f":"'Future Monthly Zonal Charges'!AW200-'Current Monthly Zonal Charges'!AW200","v":0},{"$f":"'Future Monthly Zonal Charges'!AY200-'Current Monthly Zonal Charges'!AY200","v":-1.7407170914813225E-2},{"$f":"'Future Monthly Zonal Charges'!AZ200-'Current Monthly Zonal Charges'!AZ200","v":0},{"$f":"'Future Monthly Zonal Charges'!BA200-'Current Monthly Zonal Charges'!BA200","v":0},{"$f":"'Future Monthly Zonal Charges'!BB200-'Current Monthly Zonal Charges'!BB200","v":0},{"$f":"'Future Monthly Zonal Charges'!BC200-'Current Monthly Zonal Charges'!BC200","v":0},{"$f":"'Future Monthly Zonal Charges'!BD200-'Current Monthly Zonal Charges'!BD200","v":0}]
[{"$f":"'Upgrade Information'!B201","v":"b0221"},{"$f":"'Projected Revenue Requirements'!C201","v":"DPL"},{"$f":"'Upgrade Information'!E201","v":0.02},{"$f":"IF('Upgrade Information'!D201=\"\",\"\",'Upgrade Information'!D201)","v":"2006-03-29"},{"$f":"'Current Monthly Zonal Charges'!E201","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E201","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F201","v":132.79715687664915},{"$f":"'Future Monthly Zonal Charges'!F201","v":108.10784984546031},-24.689307031188847,null,{"$f":"'Future Monthly Zonal Charges'!H201-'Current Monthly Zonal Charges'!H201","v":0},{"$f":"'Future Monthly Zonal Charges'!I201-'Current Monthly Zonal Charges'!I201","v":0},{"$f":"'Future Monthly Zonal Charges'!J201-'Current Monthly Zonal Charges'!J201","v":0},{"$f":"'Future Monthly Zonal Charges'!K201-'Current Monthly Zonal Charges'!K201","v":0},{"$f":"'Future Monthly Zonal Charges'!L201-'Current Monthly Zonal Charges'!L201","v":0},{"$f":"'Future Monthly Zonal Charges'!M201-'Current Monthly Zonal Charges'!M201","v":0},{"$f":"'Future Monthly Zonal Charges'!N201-'Current Monthly Zonal Charges'!N201","v":0},{"$f":"'Future Monthly Zonal Charges'!O201-'Current Monthly Zonal Charges'!O201","v":0},{"$f":"'Future Monthly Zonal Charges'!P201-'Current Monthly Zonal Charges'!P201","v":0},{"$f":"'Future Monthly Zonal Charges'!Q201-'Current Monthly Zonal Charges'!Q201","v":0},{"$f":"'Future Monthly Zonal Charges'!R201-'Current Monthly Zonal Charges'!R201","v":-24.689307031188847},{"$f":"'Future Monthly Zonal Charges'!S201-'Current Monthly Zonal Charges'!S201","v":0},{"$f":"'Future Monthly Zonal Charges'!T201-'Current Monthly Zonal Charges'!T201","v":0},{"$f":"'Future Monthly Zonal Charges'!U201-'Current Monthly Zonal Charges'!U201","v":0},{"$f":"'Future Monthly Zonal Charges'!V201-'Current Monthly Zonal Charges'!V201","v":0},{"$f":"'Future Monthly Zonal Charges'!W201-'Current Monthly Zonal Charges'!W201","v":0},{"$f":"'Future Monthly Zonal Charges'!X201-'Current Monthly Zonal Charges'!X201","v":0},{"$f":"'Future Monthly Zonal Charges'!Y201-'Current Monthly Zonal Charges'!Y201","v":0},{"$f":"'Future Monthly Zonal Charges'!Z201-'Current Monthly Zonal Charges'!Z201","v":0},{"$f":"'Future Monthly Zonal Charges'!AA201-'Current Monthly Zonal Charges'!AA201","v":0},{"$f":"'Future Monthly Zonal Charges'!AB201-'Current Monthly Zonal Charges'!AB201","v":0},{"$f":"'Future Monthly Zonal Charges'!AC201-'Current Monthly Zonal Charges'!AC201","v":0},{"$f":"'Future Monthly Zonal Charges'!AD201-'Current Monthly Zonal Charges'!AD201","v":0},{"$f":"'Future Monthly Zonal Charges'!AE201-'Current Monthly Zonal Charges'!AE201","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG201-'Current Monthly Zonal Charges'!AG201","v":0},{"$f":"'Future Monthly Zonal Charges'!AH201-'Current Monthly Zonal Charges'!AH201","v":0},{"$f":"'Future Monthly Zonal Charges'!AI201-'Current Monthly Zonal Charges'!AI201","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ201-'Current Monthly Zonal Charges'!AJ201","v":0},{"$f":"'Future Monthly Zonal Charges'!AK201-'Current Monthly Zonal Charges'!AK201","v":0},{"$f":"'Future Monthly Zonal Charges'!AL201-'Current Monthly Zonal Charges'!AL201","v":0},{"$f":"'Future Monthly Zonal Charges'!AM201-'Current Monthly Zonal Charges'!AM201","v":0},{"$f":"'Future Monthly Zonal Charges'!AN201-'Current Monthly Zonal Charges'!AN201","v":0},{"$f":"'Future Monthly Zonal Charges'!AO201-'Current Monthly Zonal Charges'!AO201","v":0},{"$f":"'Future Monthly Zonal Charges'!AP201-'Current Monthly Zonal Charges'!AP201","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ201-'Current Monthly Zonal Charges'!AQ201","v":-5.9848512911033977E-3},{"$f":"'Future Monthly Zonal Charges'!AR201-'Current Monthly Zonal Charges'!AR201","v":0},{"$f":"'Future Monthly Zonal Charges'!AS201-'Current Monthly Zonal Charges'!AS201","v":0},{"$f":"'Future Monthly Zonal Charges'!AT201-'Current Monthly Zonal Charges'!AT201","v":0},{"$f":"'Future Monthly Zonal Charges'!AU201-'Current Monthly Zonal Charges'!AU201","v":0},{"$f":"'Future Monthly Zonal Charges'!AV201-'Current Monthly Zonal Charges'!AV201","v":0},{"$f":"'Future Monthly Zonal Charges'!AW201-'Current Monthly Zonal Charges'!AW201","v":0},{"$f":"'Future Monthly Zonal Charges'!AW201-'Current Monthly Zonal Charges'!AW201","v":0},{"$f":"'Future Monthly Zonal Charges'!AY201-'Current Monthly Zonal Charges'!AY201","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ201-'Current Monthly Zonal Charges'!AZ201","v":0},{"$f":"'Future Monthly Zonal Charges'!BA201-'Current Monthly Zonal Charges'!BA201","v":0},{"$f":"'Future Monthly Zonal Charges'!BB201-'Current Monthly Zonal Charges'!BB201","v":0},{"$f":"'Future Monthly Zonal Charges'!BC201-'Current Monthly Zonal Charges'!BC201","v":0},{"$f":"'Future Monthly Zonal Charges'!BD201-'Current Monthly Zonal Charges'!BD201","v":0}]
[{"$f":"'Upgrade Information'!B202","v":"b0222"},{"$f":"'Projected Revenue Requirements'!C202","v":"Dominion"},{"$f":"'Upgrade Information'!E202","v":1.5},{"$f":"IF('Upgrade Information'!D202=\"\",\"\",'Upgrade Information'!D202)","v":"2006-05-31"},{"$f":"'Current Monthly Zonal Charges'!E202","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E202","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F202","v":10859.69627647201},{"$f":"'Future Monthly Zonal Charges'!F202","v":9423.0185725936626},-1436.6777038783475,null,{"$f":"'Future Monthly Zonal Charges'!H202-'Current Monthly Zonal Charges'!H202","v":-11.825662115243887},{"$f":"'Future Monthly Zonal Charges'!I202-'Current Monthly Zonal Charges'!I202","v":-98.247546565785456},{"$f":"'Future Monthly Zonal Charges'!J202-'Current Monthly Zonal Charges'!J202","v":-41.413794453548974},{"$f":"'Future Monthly Zonal Charges'!K202-'Current Monthly Zonal Charges'!K202","v":-57.77609542463324},{"$f":"'Future Monthly Zonal Charges'!L202-'Current Monthly Zonal Charges'!L202","v":-84.161882344656078},{"$f":"'Future Monthly Zonal Charges'!M202-'Current Monthly Zonal Charges'!M202","v":-96.190044220715436},{"$f":"'Future Monthly Zonal Charges'!N202-'Current Monthly Zonal Charges'!N202","v":-15.207783384316699},{"$f":"'Future Monthly Zonal Charges'!O202-'Current Monthly Zonal Charges'!O202","v":-23.371290380092375},{"$f":"'Future Monthly Zonal Charges'!P202-'Current Monthly Zonal Charges'!P202","v":-12.281226068956599},{"$f":"'Future Monthly Zonal Charges'!Q202-'Current Monthly Zonal Charges'!Q202","v":-673.0394385203208},{"$f":"'Future Monthly Zonal Charges'!R202-'Current Monthly Zonal Charges'!R202","v":-18.662740598322742},{"$f":"'Future Monthly Zonal Charges'!S202-'Current Monthly Zonal Charges'!S202","v":0},{"$f":"'Future Monthly Zonal Charges'!T202-'Current Monthly Zonal Charges'!T202","v":-13.5425093886697},{"$f":"'Future Monthly Zonal Charges'!U202-'Current Monthly Zonal Charges'!U202","v":0},{"$f":"'Future Monthly Zonal Charges'!V202-'Current Monthly Zonal Charges'!V202","v":-27.699826536123481},{"$f":"'Future Monthly Zonal Charges'!W202-'Current Monthly Zonal Charges'!W202","v":-13.668275802902215},{"$f":"'Future Monthly Zonal Charges'!X202-'Current Monthly Zonal Charges'!X202","v":-3.0482521550311112},{"$f":"'Future Monthly Zonal Charges'!Y202-'Current Monthly Zonal Charges'!Y202","v":-0.54740057993286539},{"$f":"'Future Monthly Zonal Charges'!Z202-'Current Monthly Zonal Charges'!Z202","v":-38.827439812659577},{"$f":"'Future Monthly Zonal Charges'!AA202-'Current Monthly Zonal Charges'!AA202","v":-12.804197201520566},{"$f":"'Future Monthly Zonal Charges'!AB202-'Current Monthly Zonal Charges'!AB202","v":-112.73627631062868},{"$f":"'Future Monthly Zonal Charges'!AC202-'Current Monthly Zonal Charges'!AC202","v":-33.87821473458888},{"$f":"'Future Monthly Zonal Charges'!AD202-'Current Monthly Zonal Charges'!AD202","v":-45.904741194866006},{"$f":"'Future Monthly Zonal Charges'!AE202-'Current Monthly Zonal Charges'!AE202","v":-1.843066084831813},null,{"$f":"'Future Monthly Zonal Charges'!AG202-'Current Monthly Zonal Charges'!AG202","v":-4.5239717349823613E-3},{"$f":"'Future Monthly Zonal Charges'!AH202-'Current Monthly Zonal Charges'!AH202","v":-4.5239717349823613E-3},{"$f":"'Future Monthly Zonal Charges'!AI202-'Current Monthly Zonal Charges'!AI202","v":-4.5239717349823579E-3},{"$f":"'Future Monthly Zonal Charges'!AJ202-'Current Monthly Zonal Charges'!AJ202","v":-4.5239717349823613E-3},{"$f":"'Future Monthly Zonal Charges'!AK202-'Current Monthly Zonal Charges'!AK202","v":-1.2908264163290814E-2},{"$f":"'Future Monthly Zonal Charges'!AL202-'Current Monthly Zonal Charges'!AL202","v":-4.5239717349823579E-3},{"$f":"'Future Monthly Zonal Charges'!AM202-'Current Monthly Zonal Charges'!AM202","v":-4.5239717349823579E-3},{"$f":"'Future Monthly Zonal Charges'!AN202-'Current Monthly Zonal Charges'!AN202","v":-4.5239717349823579E-3},{"$f":"'Future Monthly Zonal Charges'!AO202-'Current Monthly Zonal Charges'!AO202","v":-4.5239717349823579E-3},{"$f":"'Future Monthly Zonal Charges'!AP202-'Current Monthly Zonal Charges'!AP202","v":-3.1812719545493334E-2},{"$f":"'Future Monthly Zonal Charges'!AQ202-'Current Monthly Zonal Charges'!AQ202","v":-4.5239717349823613E-3},{"$f":"'Future Monthly Zonal Charges'!AR202-'Current Monthly Zonal Charges'!AR202","v":0},{"$f":"'Future Monthly Zonal Charges'!AS202-'Current Monthly Zonal Charges'!AS202","v":-4.5239717349823613E-3},{"$f":"'Future Monthly Zonal Charges'!AT202-'Current Monthly Zonal Charges'!AT202","v":0},{"$f":"'Future Monthly Zonal Charges'!AU202-'Current Monthly Zonal Charges'!AU202","v":-4.5239717349823579E-3},{"$f":"'Future Monthly Zonal Charges'!AV202-'Current Monthly Zonal Charges'!AV202","v":-4.5239717349823648E-3},{"$f":"'Future Monthly Zonal Charges'!AW202-'Current Monthly Zonal Charges'!AW202","v":-4.5239717349823544E-3},{"$f":"'Future Monthly Zonal Charges'!AW202-'Current Monthly Zonal Charges'!AW202","v":-4.5239717349823544E-3},{"$f":"'Future Monthly Zonal Charges'!AY202-'Current Monthly Zonal Charges'!AY202","v":-4.5239717349823613E-3},{"$f":"'Future Monthly Zonal Charges'!AZ202-'Current Monthly Zonal Charges'!AZ202","v":-4.5239717349823579E-3},{"$f":"'Future Monthly Zonal Charges'!BA202-'Current Monthly Zonal Charges'!BA202","v":-1.932467282228198E-2},{"$f":"'Future Monthly Zonal Charges'!BB202-'Current Monthly Zonal Charges'!BB202","v":-4.5239717349823579E-3},{"$f":"'Future Monthly Zonal Charges'!BC202-'Current Monthly Zonal Charges'!BC202","v":-4.5239717349823613E-3},{"$f":"'Future Monthly Zonal Charges'!BD202-'Current Monthly Zonal Charges'!BD202","v":-4.5239717349823579E-3}]
[{"$f":"'Upgrade Information'!B203","v":"b0223"},{"$f":"'Projected Revenue Requirements'!C203","v":"Dominion"},{"$f":"'Upgrade Information'!E203","v":1},{"$f":"IF('Upgrade Information'!D203=\"\",\"\",'Upgrade Information'!D203)","v":"2006-05-31"},{"$f":"'Current Monthly Zonal Charges'!E203","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E203","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F203","v":7239.7975176480068},{"$f":"'Future Monthly Zonal Charges'!F203","v":6282.0123817291087},-957.78513591889805,null,{"$f":"'Future Monthly Zonal Charges'!H203-'Current Monthly Zonal Charges'!H203","v":0},{"$f":"'Future Monthly Zonal Charges'!I203-'Current Monthly Zonal Charges'!I203","v":0},{"$f":"'Future Monthly Zonal Charges'!J203-'Current Monthly Zonal Charges'!J203","v":0},{"$f":"'Future Monthly Zonal Charges'!K203-'Current Monthly Zonal Charges'!K203","v":0},{"$f":"'Future Monthly Zonal Charges'!L203-'Current Monthly Zonal Charges'!L203","v":0},{"$f":"'Future Monthly Zonal Charges'!M203-'Current Monthly Zonal Charges'!M203","v":0},{"$f":"'Future Monthly Zonal Charges'!N203-'Current Monthly Zonal Charges'!N203","v":0},{"$f":"'Future Monthly Zonal Charges'!O203-'Current Monthly Zonal Charges'!O203","v":0},{"$f":"'Future Monthly Zonal Charges'!P203-'Current Monthly Zonal Charges'!P203","v":0},{"$f":"'Future Monthly Zonal Charges'!Q203-'Current Monthly Zonal Charges'!Q203","v":-957.78513591889805},{"$f":"'Future Monthly Zonal Charges'!R203-'Current Monthly Zonal Charges'!R203","v":0},{"$f":"'Future Monthly Zonal Charges'!S203-'Current Monthly Zonal Charges'!S203","v":0},{"$f":"'Future Monthly Zonal Charges'!T203-'Current Monthly Zonal Charges'!T203","v":0},{"$f":"'Future Monthly Zonal Charges'!U203-'Current Monthly Zonal Charges'!U203","v":0},{"$f":"'Future Monthly Zonal Charges'!V203-'Current Monthly Zonal Charges'!V203","v":0},{"$f":"'Future Monthly Zonal Charges'!W203-'Current Monthly Zonal Charges'!W203","v":0},{"$f":"'Future Monthly Zonal Charges'!X203-'Current Monthly Zonal Charges'!X203","v":0},{"$f":"'Future Monthly Zonal Charges'!Y203-'Current Monthly Zonal Charges'!Y203","v":0},{"$f":"'Future Monthly Zonal Charges'!Z203-'Current Monthly Zonal Charges'!Z203","v":0},{"$f":"'Future Monthly Zonal Charges'!AA203-'Current Monthly Zonal Charges'!AA203","v":0},{"$f":"'Future Monthly Zonal Charges'!AB203-'Current Monthly Zonal Charges'!AB203","v":0},{"$f":"'Future Monthly Zonal Charges'!AC203-'Current Monthly Zonal Charges'!AC203","v":0},{"$f":"'Future Monthly Zonal Charges'!AD203-'Current Monthly Zonal Charges'!AD203","v":0},{"$f":"'Future Monthly Zonal Charges'!AE203-'Current Monthly Zonal Charges'!AE203","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG203-'Current Monthly Zonal Charges'!AG203","v":0},{"$f":"'Future Monthly Zonal Charges'!AH203-'Current Monthly Zonal Charges'!AH203","v":0},{"$f":"'Future Monthly Zonal Charges'!AI203-'Current Monthly Zonal Charges'!AI203","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ203-'Current Monthly Zonal Charges'!AJ203","v":0},{"$f":"'Future Monthly Zonal Charges'!AK203-'Current Monthly Zonal Charges'!AK203","v":0},{"$f":"'Future Monthly Zonal Charges'!AL203-'Current Monthly Zonal Charges'!AL203","v":0},{"$f":"'Future Monthly Zonal Charges'!AM203-'Current Monthly Zonal Charges'!AM203","v":0},{"$f":"'Future Monthly Zonal Charges'!AN203-'Current Monthly Zonal Charges'!AN203","v":0},{"$f":"'Future Monthly Zonal Charges'!AO203-'Current Monthly Zonal Charges'!AO203","v":0},{"$f":"'Future Monthly Zonal Charges'!AP203-'Current Monthly Zonal Charges'!AP203","v":-4.5271863979944427E-2},{"$f":"'Future Monthly Zonal Charges'!AQ203-'Current Monthly Zonal Charges'!AQ203","v":0},{"$f":"'Future Monthly Zonal Charges'!AR203-'Current Monthly Zonal Charges'!AR203","v":0},{"$f":"'Future Monthly Zonal Charges'!AS203-'Current Monthly Zonal Charges'!AS203","v":0},{"$f":"'Future Monthly Zonal Charges'!AT203-'Current Monthly Zonal Charges'!AT203","v":0},{"$f":"'Future Monthly Zonal Charges'!AU203-'Current Monthly Zonal Charges'!AU203","v":0},{"$f":"'Future Monthly Zonal Charges'!AV203-'Current Monthly Zonal Charges'!AV203","v":0},{"$f":"'Future Monthly Zonal Charges'!AW203-'Current Monthly Zonal Charges'!AW203","v":0},{"$f":"'Future Monthly Zonal Charges'!AW203-'Current Monthly Zonal Charges'!AW203","v":0},{"$f":"'Future Monthly Zonal Charges'!AY203-'Current Monthly Zonal Charges'!AY203","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ203-'Current Monthly Zonal Charges'!AZ203","v":0},{"$f":"'Future Monthly Zonal Charges'!BA203-'Current Monthly Zonal Charges'!BA203","v":0},{"$f":"'Future Monthly Zonal Charges'!BB203-'Current Monthly Zonal Charges'!BB203","v":0},{"$f":"'Future Monthly Zonal Charges'!BC203-'Current Monthly Zonal Charges'!BC203","v":0},{"$f":"'Future Monthly Zonal Charges'!BD203-'Current Monthly Zonal Charges'!BD203","v":0}]
[{"$f":"'Upgrade Information'!B204","v":"b0224"},{"$f":"'Projected Revenue Requirements'!C204","v":"Dominion"},{"$f":"'Upgrade Information'!E204","v":1},{"$f":"IF('Upgrade Information'!D204=\"\",\"\",'Upgrade Information'!D204)","v":"2006-05-31"},{"$f":"'Current Monthly Zonal Charges'!E204","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E204","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F204","v":7239.7975176480068},{"$f":"'Future Monthly Zonal Charges'!F204","v":6282.0123817291087},-957.78513591889805,null,{"$f":"'Future Monthly Zonal Charges'!H204-'Current Monthly Zonal Charges'!H204","v":0},{"$f":"'Future Monthly Zonal Charges'!I204-'Current Monthly Zonal Charges'!I204","v":0},{"$f":"'Future Monthly Zonal Charges'!J204-'Current Monthly Zonal Charges'!J204","v":0},{"$f":"'Future Monthly Zonal Charges'!K204-'Current Monthly Zonal Charges'!K204","v":0},{"$f":"'Future Monthly Zonal Charges'!L204-'Current Monthly Zonal Charges'!L204","v":0},{"$f":"'Future Monthly Zonal Charges'!M204-'Current Monthly Zonal Charges'!M204","v":0},{"$f":"'Future Monthly Zonal Charges'!N204-'Current Monthly Zonal Charges'!N204","v":0},{"$f":"'Future Monthly Zonal Charges'!O204-'Current Monthly Zonal Charges'!O204","v":0},{"$f":"'Future Monthly Zonal Charges'!P204-'Current Monthly Zonal Charges'!P204","v":0},{"$f":"'Future Monthly Zonal Charges'!Q204-'Current Monthly Zonal Charges'!Q204","v":-957.78513591889805},{"$f":"'Future Monthly Zonal Charges'!R204-'Current Monthly Zonal Charges'!R204","v":0},{"$f":"'Future Monthly Zonal Charges'!S204-'Current Monthly Zonal Charges'!S204","v":0},{"$f":"'Future Monthly Zonal Charges'!T204-'Current Monthly Zonal Charges'!T204","v":0},{"$f":"'Future Monthly Zonal Charges'!U204-'Current Monthly Zonal Charges'!U204","v":0},{"$f":"'Future Monthly Zonal Charges'!V204-'Current Monthly Zonal Charges'!V204","v":0},{"$f":"'Future Monthly Zonal Charges'!W204-'Current Monthly Zonal Charges'!W204","v":0},{"$f":"'Future Monthly Zonal Charges'!X204-'Current Monthly Zonal Charges'!X204","v":0},{"$f":"'Future Monthly Zonal Charges'!Y204-'Current Monthly Zonal Charges'!Y204","v":0},{"$f":"'Future Monthly Zonal Charges'!Z204-'Current Monthly Zonal Charges'!Z204","v":0},{"$f":"'Future Monthly Zonal Charges'!AA204-'Current Monthly Zonal Charges'!AA204","v":0},{"$f":"'Future Monthly Zonal Charges'!AB204-'Current Monthly Zonal Charges'!AB204","v":0},{"$f":"'Future Monthly Zonal Charges'!AC204-'Current Monthly Zonal Charges'!AC204","v":0},{"$f":"'Future Monthly Zonal Charges'!AD204-'Current Monthly Zonal Charges'!AD204","v":0},{"$f":"'Future Monthly Zonal Charges'!AE204-'Current Monthly Zonal Charges'!AE204","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG204-'Current Monthly Zonal Charges'!AG204","v":0},{"$f":"'Future Monthly Zonal Charges'!AH204-'Current Monthly Zonal Charges'!AH204","v":0},{"$f":"'Future Monthly Zonal Charges'!AI204-'Current Monthly Zonal Charges'!AI204","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ204-'Current Monthly Zonal Charges'!AJ204","v":0},{"$f":"'Future Monthly Zonal Charges'!AK204-'Current Monthly Zonal Charges'!AK204","v":0},{"$f":"'Future Monthly Zonal Charges'!AL204-'Current Monthly Zonal Charges'!AL204","v":0},{"$f":"'Future Monthly Zonal Charges'!AM204-'Current Monthly Zonal Charges'!AM204","v":0},{"$f":"'Future Monthly Zonal Charges'!AN204-'Current Monthly Zonal Charges'!AN204","v":0},{"$f":"'Future Monthly Zonal Charges'!AO204-'Current Monthly Zonal Charges'!AO204","v":0},{"$f":"'Future Monthly Zonal Charges'!AP204-'Current Monthly Zonal Charges'!AP204","v":-4.5271863979944427E-2},{"$f":"'Future Monthly Zonal Charges'!AQ204-'Current Monthly Zonal Charges'!AQ204","v":0},{"$f":"'Future Monthly Zonal Charges'!AR204-'Current Monthly Zonal Charges'!AR204","v":0},{"$f":"'Future Monthly Zonal Charges'!AS204-'Current Monthly Zonal Charges'!AS204","v":0},{"$f":"'Future Monthly Zonal Charges'!AT204-'Current Monthly Zonal Charges'!AT204","v":0},{"$f":"'Future Monthly Zonal Charges'!AU204-'Current Monthly Zonal Charges'!AU204","v":0},{"$f":"'Future Monthly Zonal Charges'!AV204-'Current Monthly Zonal Charges'!AV204","v":0},{"$f":"'Future Monthly Zonal Charges'!AW204-'Current Monthly Zonal Charges'!AW204","v":0},{"$f":"'Future Monthly Zonal Charges'!AW204-'Current Monthly Zonal Charges'!AW204","v":0},{"$f":"'Future Monthly Zonal Charges'!AY204-'Current Monthly Zonal Charges'!AY204","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ204-'Current Monthly Zonal Charges'!AZ204","v":0},{"$f":"'Future Monthly Zonal Charges'!BA204-'Current Monthly Zonal Charges'!BA204","v":0},{"$f":"'Future Monthly Zonal Charges'!BB204-'Current Monthly Zonal Charges'!BB204","v":0},{"$f":"'Future Monthly Zonal Charges'!BC204-'Current Monthly Zonal Charges'!BC204","v":0},{"$f":"'Future Monthly Zonal Charges'!BD204-'Current Monthly Zonal Charges'!BD204","v":0}]
[{"$f":"'Upgrade Information'!B205","v":"b0225"},{"$f":"'Projected Revenue Requirements'!C205","v":"Dominion"},{"$f":"'Upgrade Information'!E205","v":0.6},{"$f":"IF('Upgrade Information'!D205=\"\",\"\",'Upgrade Information'!D205)","v":"2006-05-31"},{"$f":"'Current Monthly Zonal Charges'!E205","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E205","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F205","v":4343.8785105888046},{"$f":"'Future Monthly Zonal Charges'!F205","v":3769.2074290374653},-574.67108155133928,null,{"$f":"'Future Monthly Zonal Charges'!H205-'Current Monthly Zonal Charges'!H205","v":0},{"$f":"'Future Monthly Zonal Charges'!I205-'Current Monthly Zonal Charges'!I205","v":0},{"$f":"'Future Monthly Zonal Charges'!J205-'Current Monthly Zonal Charges'!J205","v":0},{"$f":"'Future Monthly Zonal Charges'!K205-'Current Monthly Zonal Charges'!K205","v":0},{"$f":"'Future Monthly Zonal Charges'!L205-'Current Monthly Zonal Charges'!L205","v":0},{"$f":"'Future Monthly Zonal Charges'!M205-'Current Monthly Zonal Charges'!M205","v":0},{"$f":"'Future Monthly Zonal Charges'!N205-'Current Monthly Zonal Charges'!N205","v":0},{"$f":"'Future Monthly Zonal Charges'!O205-'Current Monthly Zonal Charges'!O205","v":0},{"$f":"'Future Monthly Zonal Charges'!P205-'Current Monthly Zonal Charges'!P205","v":0},{"$f":"'Future Monthly Zonal Charges'!Q205-'Current Monthly Zonal Charges'!Q205","v":-574.67108155133928},{"$f":"'Future Monthly Zonal Charges'!R205-'Current Monthly Zonal Charges'!R205","v":0},{"$f":"'Future Monthly Zonal Charges'!S205-'Current Monthly Zonal Charges'!S205","v":0},{"$f":"'Future Monthly Zonal Charges'!T205-'Current Monthly Zonal Charges'!T205","v":0},{"$f":"'Future Monthly Zonal Charges'!U205-'Current Monthly Zonal Charges'!U205","v":0},{"$f":"'Future Monthly Zonal Charges'!V205-'Current Monthly Zonal Charges'!V205","v":0},{"$f":"'Future Monthly Zonal Charges'!W205-'Current Monthly Zonal Charges'!W205","v":0},{"$f":"'Future Monthly Zonal Charges'!X205-'Current Monthly Zonal Charges'!X205","v":0},{"$f":"'Future Monthly Zonal Charges'!Y205-'Current Monthly Zonal Charges'!Y205","v":0},{"$f":"'Future Monthly Zonal Charges'!Z205-'Current Monthly Zonal Charges'!Z205","v":0},{"$f":"'Future Monthly Zonal Charges'!AA205-'Current Monthly Zonal Charges'!AA205","v":0},{"$f":"'Future Monthly Zonal Charges'!AB205-'Current Monthly Zonal Charges'!AB205","v":0},{"$f":"'Future Monthly Zonal Charges'!AC205-'Current Monthly Zonal Charges'!AC205","v":0},{"$f":"'Future Monthly Zonal Charges'!AD205-'Current Monthly Zonal Charges'!AD205","v":0},{"$f":"'Future Monthly Zonal Charges'!AE205-'Current Monthly Zonal Charges'!AE205","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG205-'Current Monthly Zonal Charges'!AG205","v":0},{"$f":"'Future Monthly Zonal Charges'!AH205-'Current Monthly Zonal Charges'!AH205","v":0},{"$f":"'Future Monthly Zonal Charges'!AI205-'Current Monthly Zonal Charges'!AI205","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ205-'Current Monthly Zonal Charges'!AJ205","v":0},{"$f":"'Future Monthly Zonal Charges'!AK205-'Current Monthly Zonal Charges'!AK205","v":0},{"$f":"'Future Monthly Zonal Charges'!AL205-'Current Monthly Zonal Charges'!AL205","v":0},{"$f":"'Future Monthly Zonal Charges'!AM205-'Current Monthly Zonal Charges'!AM205","v":0},{"$f":"'Future Monthly Zonal Charges'!AN205-'Current Monthly Zonal Charges'!AN205","v":0},{"$f":"'Future Monthly Zonal Charges'!AO205-'Current Monthly Zonal Charges'!AO205","v":0},{"$f":"'Future Monthly Zonal Charges'!AP205-'Current Monthly Zonal Charges'!AP205","v":-2.7163118387966673E-2},{"$f":"'Future Monthly Zonal Charges'!AQ205-'Current Monthly Zonal Charges'!AQ205","v":0},{"$f":"'Future Monthly Zonal Charges'!AR205-'Current Monthly Zonal Charges'!AR205","v":0},{"$f":"'Future Monthly Zonal Charges'!AS205-'Current Monthly Zonal Charges'!AS205","v":0},{"$f":"'Future Monthly Zonal Charges'!AT205-'Current Monthly Zonal Charges'!AT205","v":0},{"$f":"'Future Monthly Zonal Charges'!AU205-'Current Monthly Zonal Charges'!AU205","v":0},{"$f":"'Future Monthly Zonal Charges'!AV205-'Current Monthly Zonal Charges'!AV205","v":0},{"$f":"'Future Monthly Zonal Charges'!AW205-'Current Monthly Zonal Charges'!AW205","v":0},{"$f":"'Future Monthly Zonal Charges'!AW205-'Current Monthly Zonal Charges'!AW205","v":0},{"$f":"'Future Monthly Zonal Charges'!AY205-'Current Monthly Zonal Charges'!AY205","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ205-'Current Monthly Zonal Charges'!AZ205","v":0},{"$f":"'Future Monthly Zonal Charges'!BA205-'Current Monthly Zonal Charges'!BA205","v":0},{"$f":"'Future Monthly Zonal Charges'!BB205-'Current Monthly Zonal Charges'!BB205","v":0},{"$f":"'Future Monthly Zonal Charges'!BC205-'Current Monthly Zonal Charges'!BC205","v":0},{"$f":"'Future Monthly Zonal Charges'!BD205-'Current Monthly Zonal Charges'!BD205","v":0}]
[{"$f":"'Upgrade Information'!B206","v":"b0226"},{"$f":"'Projected Revenue Requirements'!C206","v":"Dominion"},{"$f":"'Upgrade Information'!E206","v":7.01},{"$f":"IF('Upgrade Information'!D206=\"\",\"\",'Upgrade Information'!D206)","v":"2006-07-06"},{"$f":"'Current Monthly Zonal Charges'!E206","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E206","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F206","v":50974.783058805573},{"$f":"'Future Monthly Zonal Charges'!F206","v":44260.709256014095},-6714.0738027914776,null,{"$f":"'Future Monthly Zonal Charges'!H206-'Current Monthly Zonal Charges'!H206","v":0},{"$f":"'Future Monthly Zonal Charges'!I206-'Current Monthly Zonal Charges'!I206","v":0},{"$f":"'Future Monthly Zonal Charges'!J206-'Current Monthly Zonal Charges'!J206","v":-247.74932332300546},{"$f":"'Future Monthly Zonal Charges'!K206-'Current Monthly Zonal Charges'!K206","v":0},{"$f":"'Future Monthly Zonal Charges'!L206-'Current Monthly Zonal Charges'!L206","v":-237.67821261881818},{"$f":"'Future Monthly Zonal Charges'!M206-'Current Monthly Zonal Charges'!M206","v":0},{"$f":"'Future Monthly Zonal Charges'!N206-'Current Monthly Zonal Charges'!N206","v":0},{"$f":"'Future Monthly Zonal Charges'!O206-'Current Monthly Zonal Charges'!O206","v":0},{"$f":"'Future Monthly Zonal Charges'!P206-'Current Monthly Zonal Charges'!P206","v":0},{"$f":"'Future Monthly Zonal Charges'!Q206-'Current Monthly Zonal Charges'!Q206","v":-5755.9754711331334},{"$f":"'Future Monthly Zonal Charges'!R206-'Current Monthly Zonal Charges'!R206","v":0},{"$f":"'Future Monthly Zonal Charges'!S206-'Current Monthly Zonal Charges'!S206","v":0},{"$f":"'Future Monthly Zonal Charges'!T206-'Current Monthly Zonal Charges'!T206","v":0},{"$f":"'Future Monthly Zonal Charges'!U206-'Current Monthly Zonal Charges'!U206","v":0},{"$f":"'Future Monthly Zonal Charges'!V206-'Current Monthly Zonal Charges'!V206","v":0},{"$f":"'Future Monthly Zonal Charges'!W206-'Current Monthly Zonal Charges'!W206","v":0},{"$f":"'Future Monthly Zonal Charges'!X206-'Current Monthly Zonal Charges'!X206","v":0},{"$f":"'Future Monthly Zonal Charges'!Y206-'Current Monthly Zonal Charges'!Y206","v":0},{"$f":"'Future Monthly Zonal Charges'!Z206-'Current Monthly Zonal Charges'!Z206","v":0},{"$f":"'Future Monthly Zonal Charges'!AA206-'Current Monthly Zonal Charges'!AA206","v":0},{"$f":"'Future Monthly Zonal Charges'!AB206-'Current Monthly Zonal Charges'!AB206","v":-472.67079571651993},{"$f":"'Future Monthly Zonal Charges'!AC206-'Current Monthly Zonal Charges'!AC206","v":0},{"$f":"'Future Monthly Zonal Charges'!AD206-'Current Monthly Zonal Charges'!AD206","v":0},{"$f":"'Future Monthly Zonal Charges'!AE206-'Current Monthly Zonal Charges'!AE206","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG206-'Current Monthly Zonal Charges'!AG206","v":0},{"$f":"'Future Monthly Zonal Charges'!AH206-'Current Monthly Zonal Charges'!AH206","v":0},{"$f":"'Future Monthly Zonal Charges'!AI206-'Current Monthly Zonal Charges'!AI206","v":-2.7063710313514483E-2},{"$f":"'Future Monthly Zonal Charges'!AJ206-'Current Monthly Zonal Charges'!AJ206","v":0},{"$f":"'Future Monthly Zonal Charges'!AK206-'Current Monthly Zonal Charges'!AK206","v":-3.6453713591843268E-2},{"$f":"'Future Monthly Zonal Charges'!AL206-'Current Monthly Zonal Charges'!AL206","v":0},{"$f":"'Future Monthly Zonal Charges'!AM206-'Current Monthly Zonal Charges'!AM206","v":0},{"$f":"'Future Monthly Zonal Charges'!AN206-'Current Monthly Zonal Charges'!AN206","v":0},{"$f":"'Future Monthly Zonal Charges'!AO206-'Current Monthly Zonal Charges'!AO206","v":0},{"$f":"'Future Monthly Zonal Charges'!AP206-'Current Monthly Zonal Charges'!AP206","v":-0.27206909861994433},{"$f":"'Future Monthly Zonal Charges'!AQ206-'Current Monthly Zonal Charges'!AQ206","v":0},{"$f":"'Future Monthly Zonal Charges'!AR206-'Current Monthly Zonal Charges'!AR206","v":0},{"$f":"'Future Monthly Zonal Charges'!AS206-'Current Monthly Zonal Charges'!AS206","v":0},{"$f":"'Future Monthly Zonal Charges'!AT206-'Current Monthly Zonal Charges'!AT206","v":0},{"$f":"'Future Monthly Zonal Charges'!AU206-'Current Monthly Zonal Charges'!AU206","v":0},{"$f":"'Future Monthly Zonal Charges'!AV206-'Current Monthly Zonal Charges'!AV206","v":0},{"$f":"'Future Monthly Zonal Charges'!AW206-'Current Monthly Zonal Charges'!AW206","v":0},{"$f":"'Future Monthly Zonal Charges'!AW206-'Current Monthly Zonal Charges'!AW206","v":0},{"$f":"'Future Monthly Zonal Charges'!AY206-'Current Monthly Zonal Charges'!AY206","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ206-'Current Monthly Zonal Charges'!AZ206","v":0},{"$f":"'Future Monthly Zonal Charges'!BA206-'Current Monthly Zonal Charges'!BA206","v":-8.1022797441893779E-2},{"$f":"'Future Monthly Zonal Charges'!BB206-'Current Monthly Zonal Charges'!BB206","v":0},{"$f":"'Future Monthly Zonal Charges'!BC206-'Current Monthly Zonal Charges'!BC206","v":0},{"$f":"'Future Monthly Zonal Charges'!BD206-'Current Monthly Zonal Charges'!BD206","v":0}]
[{"$f":"'Upgrade Information'!B207","v":"b0227"},{"$f":"'Projected Revenue Requirements'!C207","v":"Dominion"},{"$f":"'Upgrade Information'!E207","v":5.8},{"$f":"IF('Upgrade Information'!D207=\"\",\"\",'Upgrade Information'!D207)","v":"2009-06-11"},{"$f":"'Current Monthly Zonal Charges'!E207","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E207","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F207","v":45416.503771828378},{"$f":"'Future Monthly Zonal Charges'!F207","v":39861.34998349876},-5555.1537883296187,null,{"$f":"'Future Monthly Zonal Charges'!H207-'Current Monthly Zonal Charges'!H207","v":-39.441591897140313},{"$f":"'Future Monthly Zonal Charges'!I207-'Current Monthly Zonal Charges'!I207","v":0},{"$f":"'Future Monthly Zonal Charges'!J207-'Current Monthly Zonal Charges'!J207","v":-186.65316728787525},{"$f":"'Future Monthly Zonal Charges'!K207-'Current Monthly Zonal Charges'!K207","v":0},{"$f":"'Future Monthly Zonal Charges'!L207-'Current Monthly Zonal Charges'!L207","v":-607.17830906442668},{"$f":"'Future Monthly Zonal Charges'!M207-'Current Monthly Zonal Charges'!M207","v":0},{"$f":"'Future Monthly Zonal Charges'!N207-'Current Monthly Zonal Charges'!N207","v":0},{"$f":"'Future Monthly Zonal Charges'!O207-'Current Monthly Zonal Charges'!O207","v":0},{"$f":"'Future Monthly Zonal Charges'!P207-'Current Monthly Zonal Charges'!P207","v":0},{"$f":"'Future Monthly Zonal Charges'!Q207-'Current Monthly Zonal Charges'!Q207","v":-3743.0626225764972},{"$f":"'Future Monthly Zonal Charges'!R207-'Current Monthly Zonal Charges'!R207","v":-92.215552886271666},{"$f":"'Future Monthly Zonal Charges'!S207-'Current Monthly Zonal Charges'!S207","v":0},{"$f":"'Future Monthly Zonal Charges'!T207-'Current Monthly Zonal Charges'!T207","v":0},{"$f":"'Future Monthly Zonal Charges'!U207-'Current Monthly Zonal Charges'!U207","v":0},{"$f":"'Future Monthly Zonal Charges'!V207-'Current Monthly Zonal Charges'!V207","v":0},{"$f":"'Future Monthly Zonal Charges'!W207-'Current Monthly Zonal Charges'!W207","v":-49.440868716133593},{"$f":"'Future Monthly Zonal Charges'!X207-'Current Monthly Zonal Charges'!X207","v":0},{"$f":"'Future Monthly Zonal Charges'!Y207-'Current Monthly Zonal Charges'!Y207","v":0},{"$f":"'Future Monthly Zonal Charges'!Z207-'Current Monthly Zonal Charges'!Z207","v":-129.43508326808012},{"$f":"'Future Monthly Zonal Charges'!AA207-'Current Monthly Zonal Charges'!AA207","v":0},{"$f":"'Future Monthly Zonal Charges'!AB207-'Current Monthly Zonal Charges'!AB207","v":-677.72876217621342},{"$f":"'Future Monthly Zonal Charges'!AC207-'Current Monthly Zonal Charges'!AC207","v":-29.997830456979926},{"$f":"'Future Monthly Zonal Charges'!AD207-'Current Monthly Zonal Charges'!AD207","v":0},{"$f":"'Future Monthly Zonal Charges'!AE207-'Current Monthly Zonal Charges'!AE207","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG207-'Current Monthly Zonal Charges'!AG207","v":-1.5088596747184504E-2},{"$f":"'Future Monthly Zonal Charges'!AH207-'Current Monthly Zonal Charges'!AH207","v":0},{"$f":"'Future Monthly Zonal Charges'!AI207-'Current Monthly Zonal Charges'!AI207","v":-2.038967122421978E-2},{"$f":"'Future Monthly Zonal Charges'!AJ207-'Current Monthly Zonal Charges'!AJ207","v":0},{"$f":"'Future Monthly Zonal Charges'!AK207-'Current Monthly Zonal Charges'!AK207","v":-9.3125507525218754E-2},{"$f":"'Future Monthly Zonal Charges'!AL207-'Current Monthly Zonal Charges'!AL207","v":0},{"$f":"'Future Monthly Zonal Charges'!AM207-'Current Monthly Zonal Charges'!AM207","v":0},{"$f":"'Future Monthly Zonal Charges'!AN207-'Current Monthly Zonal Charges'!AN207","v":0},{"$f":"'Future Monthly Zonal Charges'!AO207-'Current Monthly Zonal Charges'!AO207","v":0},{"$f":"'Future Monthly Zonal Charges'!AP207-'Current Monthly Zonal Charges'!AP207","v":-0.17692425530818223},{"$f":"'Future Monthly Zonal Charges'!AQ207-'Current Monthly Zonal Charges'!AQ207","v":-2.2353659827472339E-2},{"$f":"'Future Monthly Zonal Charges'!AR207-'Current Monthly Zonal Charges'!AR207","v":0},{"$f":"'Future Monthly Zonal Charges'!AS207-'Current Monthly Zonal Charges'!AS207","v":0},{"$f":"'Future Monthly Zonal Charges'!AT207-'Current Monthly Zonal Charges'!AT207","v":0},{"$f":"'Future Monthly Zonal Charges'!AU207-'Current Monthly Zonal Charges'!AU207","v":0},{"$f":"'Future Monthly Zonal Charges'!AV207-'Current Monthly Zonal Charges'!AV207","v":-1.6364104430587348E-2},{"$f":"'Future Monthly Zonal Charges'!AW207-'Current Monthly Zonal Charges'!AW207","v":0},{"$f":"'Future Monthly Zonal Charges'!AW207-'Current Monthly Zonal Charges'!AW207","v":0},{"$f":"'Future Monthly Zonal Charges'!AY207-'Current Monthly Zonal Charges'!AY207","v":-1.5081104009050883E-2},{"$f":"'Future Monthly Zonal Charges'!AZ207-'Current Monthly Zonal Charges'!AZ207","v":0},{"$f":"'Future Monthly Zonal Charges'!BA207-'Current Monthly Zonal Charges'!BA207","v":-0.11617277969354689},{"$f":"'Future Monthly Zonal Charges'!BB207-'Current Monthly Zonal Charges'!BB207","v":-4.0057995429025328E-3},{"$f":"'Future Monthly Zonal Charges'!BC207-'Current Monthly Zonal Charges'!BC207","v":0},{"$f":"'Future Monthly Zonal Charges'!BD207-'Current Monthly Zonal Charges'!BD207","v":0}]
[{"$f":"'Upgrade Information'!B208","v":"b0227.1"},{"$f":"'Projected Revenue Requirements'!C208","v":"Dominion"},{"$f":"'Upgrade Information'!E208","v":2},{"$f":"IF('Upgrade Information'!D208=\"\",\"\",'Upgrade Information'!D208)","v":"2009-02-28"},{"$f":"'Current Monthly Zonal Charges'!E208","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E208","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F208","v":15533.158684806805},{"$f":"'Future Monthly Zonal Charges'!F208","v":13617.588412969008},-1915.5702718377979,null,{"$f":"'Future Monthly Zonal Charges'!H208-'Current Monthly Zonal Charges'!H208","v":0},{"$f":"'Future Monthly Zonal Charges'!I208-'Current Monthly Zonal Charges'!I208","v":0},{"$f":"'Future Monthly Zonal Charges'!J208-'Current Monthly Zonal Charges'!J208","v":0},{"$f":"'Future Monthly Zonal Charges'!K208-'Current Monthly Zonal Charges'!K208","v":0},{"$f":"'Future Monthly Zonal Charges'!L208-'Current Monthly Zonal Charges'!L208","v":0},{"$f":"'Future Monthly Zonal Charges'!M208-'Current Monthly Zonal Charges'!M208","v":0},{"$f":"'Future Monthly Zonal Charges'!N208-'Current Monthly Zonal Charges'!N208","v":0},{"$f":"'Future Monthly Zonal Charges'!O208-'Current Monthly Zonal Charges'!O208","v":0},{"$f":"'Future Monthly Zonal Charges'!P208-'Current Monthly Zonal Charges'!P208","v":0},{"$f":"'Future Monthly Zonal Charges'!Q208-'Current Monthly Zonal Charges'!Q208","v":-1915.5702718377979},{"$f":"'Future Monthly Zonal Charges'!R208-'Current Monthly Zonal Charges'!R208","v":0},{"$f":"'Future Monthly Zonal Charges'!S208-'Current Monthly Zonal Charges'!S208","v":0},{"$f":"'Future Monthly Zonal Charges'!T208-'Current Monthly Zonal Charges'!T208","v":0},{"$f":"'Future Monthly Zonal Charges'!U208-'Current Monthly Zonal Charges'!U208","v":0},{"$f":"'Future Monthly Zonal Charges'!V208-'Current Monthly Zonal Charges'!V208","v":0},{"$f":"'Future Monthly Zonal Charges'!W208-'Current Monthly Zonal Charges'!W208","v":0},{"$f":"'Future Monthly Zonal Charges'!X208-'Current Monthly Zonal Charges'!X208","v":0},{"$f":"'Future Monthly Zonal Charges'!Y208-'Current Monthly Zonal Charges'!Y208","v":0},{"$f":"'Future Monthly Zonal Charges'!Z208-'Current Monthly Zonal Charges'!Z208","v":0},{"$f":"'Future Monthly Zonal Charges'!AA208-'Current Monthly Zonal Charges'!AA208","v":0},{"$f":"'Future Monthly Zonal Charges'!AB208-'Current Monthly Zonal Charges'!AB208","v":0},{"$f":"'Future Monthly Zonal Charges'!AC208-'Current Monthly Zonal Charges'!AC208","v":0},{"$f":"'Future Monthly Zonal Charges'!AD208-'Current Monthly Zonal Charges'!AD208","v":0},{"$f":"'Future Monthly Zonal Charges'!AE208-'Current Monthly Zonal Charges'!AE208","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG208-'Current Monthly Zonal Charges'!AG208","v":0},{"$f":"'Future Monthly Zonal Charges'!AH208-'Current Monthly Zonal Charges'!AH208","v":0},{"$f":"'Future Monthly Zonal Charges'!AI208-'Current Monthly Zonal Charges'!AI208","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ208-'Current Monthly Zonal Charges'!AJ208","v":0},{"$f":"'Future Monthly Zonal Charges'!AK208-'Current Monthly Zonal Charges'!AK208","v":0},{"$f":"'Future Monthly Zonal Charges'!AL208-'Current Monthly Zonal Charges'!AL208","v":0},{"$f":"'Future Monthly Zonal Charges'!AM208-'Current Monthly Zonal Charges'!AM208","v":0},{"$f":"'Future Monthly Zonal Charges'!AN208-'Current Monthly Zonal Charges'!AN208","v":0},{"$f":"'Future Monthly Zonal Charges'!AO208-'Current Monthly Zonal Charges'!AO208","v":0},{"$f":"'Future Monthly Zonal Charges'!AP208-'Current Monthly Zonal Charges'!AP208","v":-9.0543727959888853E-2},{"$f":"'Future Monthly Zonal Charges'!AQ208-'Current Monthly Zonal Charges'!AQ208","v":0},{"$f":"'Future Monthly Zonal Charges'!AR208-'Current Monthly Zonal Charges'!AR208","v":0},{"$f":"'Future Monthly Zonal Charges'!AS208-'Current Monthly Zonal Charges'!AS208","v":0},{"$f":"'Future Monthly Zonal Charges'!AT208-'Current Monthly Zonal Charges'!AT208","v":0},{"$f":"'Future Monthly Zonal Charges'!AU208-'Current Monthly Zonal Charges'!AU208","v":0},{"$f":"'Future Monthly Zonal Charges'!AV208-'Current Monthly Zonal Charges'!AV208","v":0},{"$f":"'Future Monthly Zonal Charges'!AW208-'Current Monthly Zonal Charges'!AW208","v":0},{"$f":"'Future Monthly Zonal Charges'!AW208-'Current Monthly Zonal Charges'!AW208","v":0},{"$f":"'Future Monthly Zonal Charges'!AY208-'Current Monthly Zonal Charges'!AY208","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ208-'Current Monthly Zonal Charges'!AZ208","v":0},{"$f":"'Future Monthly Zonal Charges'!BA208-'Current Monthly Zonal Charges'!BA208","v":0},{"$f":"'Future Monthly Zonal Charges'!BB208-'Current Monthly Zonal Charges'!BB208","v":0},{"$f":"'Future Monthly Zonal Charges'!BC208-'Current Monthly Zonal Charges'!BC208","v":0},{"$f":"'Future Monthly Zonal Charges'!BD208-'Current Monthly Zonal Charges'!BD208","v":0}]
[{"$f":"'Upgrade Information'!B209","v":"b0227.2"},{"$f":"'Projected Revenue Requirements'!C209","v":"Dominion"},{"$f":"'Upgrade Information'!E209","v":0},{"$f":"IF('Upgrade Information'!D209=\"\",\"\",'Upgrade Information'!D209)","v":"2009-06-11"},{"$f":"'Current Monthly Zonal Charges'!E209","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E209","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F209","v":0},{"$f":"'Future Monthly Zonal Charges'!F209","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H209-'Current Monthly Zonal Charges'!H209","v":0},{"$f":"'Future Monthly Zonal Charges'!I209-'Current Monthly Zonal Charges'!I209","v":0},{"$f":"'Future Monthly Zonal Charges'!J209-'Current Monthly Zonal Charges'!J209","v":0},{"$f":"'Future Monthly Zonal Charges'!K209-'Current Monthly Zonal Charges'!K209","v":0},{"$f":"'Future Monthly Zonal Charges'!L209-'Current Monthly Zonal Charges'!L209","v":0},{"$f":"'Future Monthly Zonal Charges'!M209-'Current Monthly Zonal Charges'!M209","v":0},{"$f":"'Future Monthly Zonal Charges'!N209-'Current Monthly Zonal Charges'!N209","v":0},{"$f":"'Future Monthly Zonal Charges'!O209-'Current Monthly Zonal Charges'!O209","v":0},{"$f":"'Future Monthly Zonal Charges'!P209-'Current Monthly Zonal Charges'!P209","v":0},{"$f":"'Future Monthly Zonal Charges'!Q209-'Current Monthly Zonal Charges'!Q209","v":0},{"$f":"'Future Monthly Zonal Charges'!R209-'Current Monthly Zonal Charges'!R209","v":0},{"$f":"'Future Monthly Zonal Charges'!S209-'Current Monthly Zonal Charges'!S209","v":0},{"$f":"'Future Monthly Zonal Charges'!T209-'Current Monthly Zonal Charges'!T209","v":0},{"$f":"'Future Monthly Zonal Charges'!U209-'Current Monthly Zonal Charges'!U209","v":0},{"$f":"'Future Monthly Zonal Charges'!V209-'Current Monthly Zonal Charges'!V209","v":0},{"$f":"'Future Monthly Zonal Charges'!W209-'Current Monthly Zonal Charges'!W209","v":0},{"$f":"'Future Monthly Zonal Charges'!X209-'Current Monthly Zonal Charges'!X209","v":0},{"$f":"'Future Monthly Zonal Charges'!Y209-'Current Monthly Zonal Charges'!Y209","v":0},{"$f":"'Future Monthly Zonal Charges'!Z209-'Current Monthly Zonal Charges'!Z209","v":0},{"$f":"'Future Monthly Zonal Charges'!AA209-'Current Monthly Zonal Charges'!AA209","v":0},{"$f":"'Future Monthly Zonal Charges'!AB209-'Current Monthly Zonal Charges'!AB209","v":0},{"$f":"'Future Monthly Zonal Charges'!AC209-'Current Monthly Zonal Charges'!AC209","v":0},{"$f":"'Future Monthly Zonal Charges'!AD209-'Current Monthly Zonal Charges'!AD209","v":0},{"$f":"'Future Monthly Zonal Charges'!AE209-'Current Monthly Zonal Charges'!AE209","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG209-'Current Monthly Zonal Charges'!AG209","v":0},{"$f":"'Future Monthly Zonal Charges'!AH209-'Current Monthly Zonal Charges'!AH209","v":0},{"$f":"'Future Monthly Zonal Charges'!AI209-'Current Monthly Zonal Charges'!AI209","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ209-'Current Monthly Zonal Charges'!AJ209","v":0},{"$f":"'Future Monthly Zonal Charges'!AK209-'Current Monthly Zonal Charges'!AK209","v":0},{"$f":"'Future Monthly Zonal Charges'!AL209-'Current Monthly Zonal Charges'!AL209","v":0},{"$f":"'Future Monthly Zonal Charges'!AM209-'Current Monthly Zonal Charges'!AM209","v":0},{"$f":"'Future Monthly Zonal Charges'!AN209-'Current Monthly Zonal Charges'!AN209","v":0},{"$f":"'Future Monthly Zonal Charges'!AO209-'Current Monthly Zonal Charges'!AO209","v":0},{"$f":"'Future Monthly Zonal Charges'!AP209-'Current Monthly Zonal Charges'!AP209","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ209-'Current Monthly Zonal Charges'!AQ209","v":0},{"$f":"'Future Monthly Zonal Charges'!AR209-'Current Monthly Zonal Charges'!AR209","v":0},{"$f":"'Future Monthly Zonal Charges'!AS209-'Current Monthly Zonal Charges'!AS209","v":0},{"$f":"'Future Monthly Zonal Charges'!AT209-'Current Monthly Zonal Charges'!AT209","v":0},{"$f":"'Future Monthly Zonal Charges'!AU209-'Current Monthly Zonal Charges'!AU209","v":0},{"$f":"'Future Monthly Zonal Charges'!AV209-'Current Monthly Zonal Charges'!AV209","v":0},{"$f":"'Future Monthly Zonal Charges'!AW209-'Current Monthly Zonal Charges'!AW209","v":0},{"$f":"'Future Monthly Zonal Charges'!AW209-'Current Monthly Zonal Charges'!AW209","v":0},{"$f":"'Future Monthly Zonal Charges'!AY209-'Current Monthly Zonal Charges'!AY209","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ209-'Current Monthly Zonal Charges'!AZ209","v":0},{"$f":"'Future Monthly Zonal Charges'!BA209-'Current Monthly Zonal Charges'!BA209","v":0},{"$f":"'Future Monthly Zonal Charges'!BB209-'Current Monthly Zonal Charges'!BB209","v":0},{"$f":"'Future Monthly Zonal Charges'!BC209-'Current Monthly Zonal Charges'!BC209","v":0},{"$f":"'Future Monthly Zonal Charges'!BD209-'Current Monthly Zonal Charges'!BD209","v":0}]
[{"$f":"'Upgrade Information'!B210","v":"b0227.3"},{"$f":"'Projected Revenue Requirements'!C210","v":"Dominion"},{"$f":"'Upgrade Information'!E210","v":0},{"$f":"IF('Upgrade Information'!D210=\"\",\"\",'Upgrade Information'!D210)","v":"2006-06-26"},{"$f":"'Current Monthly Zonal Charges'!E210","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E210","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F210","v":0},{"$f":"'Future Monthly Zonal Charges'!F210","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H210-'Current Monthly Zonal Charges'!H210","v":0},{"$f":"'Future Monthly Zonal Charges'!I210-'Current Monthly Zonal Charges'!I210","v":0},{"$f":"'Future Monthly Zonal Charges'!J210-'Current Monthly Zonal Charges'!J210","v":0},{"$f":"'Future Monthly Zonal Charges'!K210-'Current Monthly Zonal Charges'!K210","v":0},{"$f":"'Future Monthly Zonal Charges'!L210-'Current Monthly Zonal Charges'!L210","v":0},{"$f":"'Future Monthly Zonal Charges'!M210-'Current Monthly Zonal Charges'!M210","v":0},{"$f":"'Future Monthly Zonal Charges'!N210-'Current Monthly Zonal Charges'!N210","v":0},{"$f":"'Future Monthly Zonal Charges'!O210-'Current Monthly Zonal Charges'!O210","v":0},{"$f":"'Future Monthly Zonal Charges'!P210-'Current Monthly Zonal Charges'!P210","v":0},{"$f":"'Future Monthly Zonal Charges'!Q210-'Current Monthly Zonal Charges'!Q210","v":0},{"$f":"'Future Monthly Zonal Charges'!R210-'Current Monthly Zonal Charges'!R210","v":0},{"$f":"'Future Monthly Zonal Charges'!S210-'Current Monthly Zonal Charges'!S210","v":0},{"$f":"'Future Monthly Zonal Charges'!T210-'Current Monthly Zonal Charges'!T210","v":0},{"$f":"'Future Monthly Zonal Charges'!U210-'Current Monthly Zonal Charges'!U210","v":0},{"$f":"'Future Monthly Zonal Charges'!V210-'Current Monthly Zonal Charges'!V210","v":0},{"$f":"'Future Monthly Zonal Charges'!W210-'Current Monthly Zonal Charges'!W210","v":0},{"$f":"'Future Monthly Zonal Charges'!X210-'Current Monthly Zonal Charges'!X210","v":0},{"$f":"'Future Monthly Zonal Charges'!Y210-'Current Monthly Zonal Charges'!Y210","v":0},{"$f":"'Future Monthly Zonal Charges'!Z210-'Current Monthly Zonal Charges'!Z210","v":0},{"$f":"'Future Monthly Zonal Charges'!AA210-'Current Monthly Zonal Charges'!AA210","v":0},{"$f":"'Future Monthly Zonal Charges'!AB210-'Current Monthly Zonal Charges'!AB210","v":0},{"$f":"'Future Monthly Zonal Charges'!AC210-'Current Monthly Zonal Charges'!AC210","v":0},{"$f":"'Future Monthly Zonal Charges'!AD210-'Current Monthly Zonal Charges'!AD210","v":0},{"$f":"'Future Monthly Zonal Charges'!AE210-'Current Monthly Zonal Charges'!AE210","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG210-'Current Monthly Zonal Charges'!AG210","v":0},{"$f":"'Future Monthly Zonal Charges'!AH210-'Current Monthly Zonal Charges'!AH210","v":0},{"$f":"'Future Monthly Zonal Charges'!AI210-'Current Monthly Zonal Charges'!AI210","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ210-'Current Monthly Zonal Charges'!AJ210","v":0},{"$f":"'Future Monthly Zonal Charges'!AK210-'Current Monthly Zonal Charges'!AK210","v":0},{"$f":"'Future Monthly Zonal Charges'!AL210-'Current Monthly Zonal Charges'!AL210","v":0},{"$f":"'Future Monthly Zonal Charges'!AM210-'Current Monthly Zonal Charges'!AM210","v":0},{"$f":"'Future Monthly Zonal Charges'!AN210-'Current Monthly Zonal Charges'!AN210","v":0},{"$f":"'Future Monthly Zonal Charges'!AO210-'Current Monthly Zonal Charges'!AO210","v":0},{"$f":"'Future Monthly Zonal Charges'!AP210-'Current Monthly Zonal Charges'!AP210","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ210-'Current Monthly Zonal Charges'!AQ210","v":0},{"$f":"'Future Monthly Zonal Charges'!AR210-'Current Monthly Zonal Charges'!AR210","v":0},{"$f":"'Future Monthly Zonal Charges'!AS210-'Current Monthly Zonal Charges'!AS210","v":0},{"$f":"'Future Monthly Zonal Charges'!AT210-'Current Monthly Zonal Charges'!AT210","v":0},{"$f":"'Future Monthly Zonal Charges'!AU210-'Current Monthly Zonal Charges'!AU210","v":0},{"$f":"'Future Monthly Zonal Charges'!AV210-'Current Monthly Zonal Charges'!AV210","v":0},{"$f":"'Future Monthly Zonal Charges'!AW210-'Current Monthly Zonal Charges'!AW210","v":0},{"$f":"'Future Monthly Zonal Charges'!AW210-'Current Monthly Zonal Charges'!AW210","v":0},{"$f":"'Future Monthly Zonal Charges'!AY210-'Current Monthly Zonal Charges'!AY210","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ210-'Current Monthly Zonal Charges'!AZ210","v":0},{"$f":"'Future Monthly Zonal Charges'!BA210-'Current Monthly Zonal Charges'!BA210","v":0},{"$f":"'Future Monthly Zonal Charges'!BB210-'Current Monthly Zonal Charges'!BB210","v":0},{"$f":"'Future Monthly Zonal Charges'!BC210-'Current Monthly Zonal Charges'!BC210","v":0},{"$f":"'Future Monthly Zonal Charges'!BD210-'Current Monthly Zonal Charges'!BD210","v":0}]
[{"$f":"'Upgrade Information'!B211","v":"b0228"},{"$f":"'Projected Revenue Requirements'!C211","v":"PEPCO"},{"$f":"'Upgrade Information'!E211","v":0.92600000000000005},{"$f":"IF('Upgrade Information'!D211=\"\",\"\",'Upgrade Information'!D211)","v":"2010-11-22"},{"$f":"'Current Monthly Zonal Charges'!E211","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E211","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F211","v":8500.7698904285226},{"$f":"'Future Monthly Zonal Charges'!F211","v":7064.4182587175083},-1436.3516317110143,null,{"$f":"'Future Monthly Zonal Charges'!H211-'Current Monthly Zonal Charges'!H211","v":0},{"$f":"'Future Monthly Zonal Charges'!I211-'Current Monthly Zonal Charges'!I211","v":0},{"$f":"'Future Monthly Zonal Charges'!J211-'Current Monthly Zonal Charges'!J211","v":0},{"$f":"'Future Monthly Zonal Charges'!K211-'Current Monthly Zonal Charges'!K211","v":0},{"$f":"'Future Monthly Zonal Charges'!L211-'Current Monthly Zonal Charges'!L211","v":0},{"$f":"'Future Monthly Zonal Charges'!M211-'Current Monthly Zonal Charges'!M211","v":0},{"$f":"'Future Monthly Zonal Charges'!N211-'Current Monthly Zonal Charges'!N211","v":0},{"$f":"'Future Monthly Zonal Charges'!O211-'Current Monthly Zonal Charges'!O211","v":0},{"$f":"'Future Monthly Zonal Charges'!P211-'Current Monthly Zonal Charges'!P211","v":0},{"$f":"'Future Monthly Zonal Charges'!Q211-'Current Monthly Zonal Charges'!Q211","v":0},{"$f":"'Future Monthly Zonal Charges'!R211-'Current Monthly Zonal Charges'!R211","v":0},{"$f":"'Future Monthly Zonal Charges'!S211-'Current Monthly Zonal Charges'!S211","v":0},{"$f":"'Future Monthly Zonal Charges'!T211-'Current Monthly Zonal Charges'!T211","v":0},{"$f":"'Future Monthly Zonal Charges'!U211-'Current Monthly Zonal Charges'!U211","v":0},{"$f":"'Future Monthly Zonal Charges'!V211-'Current Monthly Zonal Charges'!V211","v":0},{"$f":"'Future Monthly Zonal Charges'!W211-'Current Monthly Zonal Charges'!W211","v":0},{"$f":"'Future Monthly Zonal Charges'!X211-'Current Monthly Zonal Charges'!X211","v":0},{"$f":"'Future Monthly Zonal Charges'!Y211-'Current Monthly Zonal Charges'!Y211","v":0},{"$f":"'Future Monthly Zonal Charges'!Z211-'Current Monthly Zonal Charges'!Z211","v":0},{"$f":"'Future Monthly Zonal Charges'!AA211-'Current Monthly Zonal Charges'!AA211","v":0},{"$f":"'Future Monthly Zonal Charges'!AB211-'Current Monthly Zonal Charges'!AB211","v":-1436.3516317110143},{"$f":"'Future Monthly Zonal Charges'!AC211-'Current Monthly Zonal Charges'!AC211","v":0},{"$f":"'Future Monthly Zonal Charges'!AD211-'Current Monthly Zonal Charges'!AD211","v":0},{"$f":"'Future Monthly Zonal Charges'!AE211-'Current Monthly Zonal Charges'!AE211","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG211-'Current Monthly Zonal Charges'!AG211","v":0},{"$f":"'Future Monthly Zonal Charges'!AH211-'Current Monthly Zonal Charges'!AH211","v":0},{"$f":"'Future Monthly Zonal Charges'!AI211-'Current Monthly Zonal Charges'!AI211","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ211-'Current Monthly Zonal Charges'!AJ211","v":0},{"$f":"'Future Monthly Zonal Charges'!AK211-'Current Monthly Zonal Charges'!AK211","v":0},{"$f":"'Future Monthly Zonal Charges'!AL211-'Current Monthly Zonal Charges'!AL211","v":0},{"$f":"'Future Monthly Zonal Charges'!AM211-'Current Monthly Zonal Charges'!AM211","v":0},{"$f":"'Future Monthly Zonal Charges'!AN211-'Current Monthly Zonal Charges'!AN211","v":0},{"$f":"'Future Monthly Zonal Charges'!AO211-'Current Monthly Zonal Charges'!AO211","v":0},{"$f":"'Future Monthly Zonal Charges'!AP211-'Current Monthly Zonal Charges'!AP211","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ211-'Current Monthly Zonal Charges'!AQ211","v":0},{"$f":"'Future Monthly Zonal Charges'!AR211-'Current Monthly Zonal Charges'!AR211","v":0},{"$f":"'Future Monthly Zonal Charges'!AS211-'Current Monthly Zonal Charges'!AS211","v":0},{"$f":"'Future Monthly Zonal Charges'!AT211-'Current Monthly Zonal Charges'!AT211","v":0},{"$f":"'Future Monthly Zonal Charges'!AU211-'Current Monthly Zonal Charges'!AU211","v":0},{"$f":"'Future Monthly Zonal Charges'!AV211-'Current Monthly Zonal Charges'!AV211","v":0},{"$f":"'Future Monthly Zonal Charges'!AW211-'Current Monthly Zonal Charges'!AW211","v":0},{"$f":"'Future Monthly Zonal Charges'!AW211-'Current Monthly Zonal Charges'!AW211","v":0},{"$f":"'Future Monthly Zonal Charges'!AY211-'Current Monthly Zonal Charges'!AY211","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ211-'Current Monthly Zonal Charges'!AZ211","v":0},{"$f":"'Future Monthly Zonal Charges'!BA211-'Current Monthly Zonal Charges'!BA211","v":-0.24621201133241022},{"$f":"'Future Monthly Zonal Charges'!BB211-'Current Monthly Zonal Charges'!BB211","v":0},{"$f":"'Future Monthly Zonal Charges'!BC211-'Current Monthly Zonal Charges'!BC211","v":0},{"$f":"'Future Monthly Zonal Charges'!BD211-'Current Monthly Zonal Charges'!BD211","v":0}]
[{"$f":"'Upgrade Information'!B212","v":"b0229"},{"$f":"'Projected Revenue Requirements'!C212","v":"TrAILCo"},{"$f":"'Upgrade Information'!E212","v":7},{"$f":"IF('Upgrade Information'!D212=\"\",\"\",'Upgrade Information'!D212)","v":"2009-04-23"},{"$f":"'Current Monthly Zonal Charges'!E212","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E212","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F212","v":54349.82094724934},{"$f":"'Future Monthly Zonal Charges'!F212","v":48566.221052914429},-5783.5998943349114,null,{"$f":"'Future Monthly Zonal Charges'!H212-'Current Monthly Zonal Charges'!H212","v":0},{"$f":"'Future Monthly Zonal Charges'!I212-'Current Monthly Zonal Charges'!I212","v":0},{"$f":"'Future Monthly Zonal Charges'!J212-'Current Monthly Zonal Charges'!J212","v":-2948.479226131938},{"$f":"'Future Monthly Zonal Charges'!K212-'Current Monthly Zonal Charges'!K212","v":0},{"$f":"'Future Monthly Zonal Charges'!L212-'Current Monthly Zonal Charges'!L212","v":-776.15910581974549},{"$f":"'Future Monthly Zonal Charges'!M212-'Current Monthly Zonal Charges'!M212","v":0},{"$f":"'Future Monthly Zonal Charges'!N212-'Current Monthly Zonal Charges'!N212","v":0},{"$f":"'Future Monthly Zonal Charges'!O212-'Current Monthly Zonal Charges'!O212","v":0},{"$f":"'Future Monthly Zonal Charges'!P212-'Current Monthly Zonal Charges'!P212","v":0},{"$f":"'Future Monthly Zonal Charges'!Q212-'Current Monthly Zonal Charges'!Q212","v":-838.62198467856251},{"$f":"'Future Monthly Zonal Charges'!R212-'Current Monthly Zonal Charges'!R212","v":-117.40707785499876},{"$f":"'Future Monthly Zonal Charges'!S212-'Current Monthly Zonal Charges'!S212","v":0},{"$f":"'Future Monthly Zonal Charges'!T212-'Current Monthly Zonal Charges'!T212","v":0},{"$f":"'Future Monthly Zonal Charges'!U212-'Current Monthly Zonal Charges'!U212","v":0},{"$f":"'Future Monthly Zonal Charges'!V212-'Current Monthly Zonal Charges'!V212","v":0},{"$f":"'Future Monthly Zonal Charges'!W212-'Current Monthly Zonal Charges'!W212","v":-82.705478488989229},{"$f":"'Future Monthly Zonal Charges'!X212-'Current Monthly Zonal Charges'!X212","v":0},{"$f":"'Future Monthly Zonal Charges'!Y212-'Current Monthly Zonal Charges'!Y212","v":0},{"$f":"'Future Monthly Zonal Charges'!Z212-'Current Monthly Zonal Charges'!Z212","v":0},{"$f":"'Future Monthly Zonal Charges'!AA212-'Current Monthly Zonal Charges'!AA212","v":0},{"$f":"'Future Monthly Zonal Charges'!AB212-'Current Monthly Zonal Charges'!AB212","v":-1020.2270213606789},{"$f":"'Future Monthly Zonal Charges'!AC212-'Current Monthly Zonal Charges'!AC212","v":0},{"$f":"'Future Monthly Zonal Charges'!AD212-'Current Monthly Zonal Charges'!AD212","v":0},{"$f":"'Future Monthly Zonal Charges'!AE212-'Current Monthly Zonal Charges'!AE212","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG212-'Current Monthly Zonal Charges'!AG212","v":0},{"$f":"'Future Monthly Zonal Charges'!AH212-'Current Monthly Zonal Charges'!AH212","v":0},{"$f":"'Future Monthly Zonal Charges'!AI212-'Current Monthly Zonal Charges'!AI212","v":-0.32208680359305886},{"$f":"'Future Monthly Zonal Charges'!AJ212-'Current Monthly Zonal Charges'!AJ212","v":0},{"$f":"'Future Monthly Zonal Charges'!AK212-'Current Monthly Zonal Charges'!AK212","v":-0.11904280764106523},{"$f":"'Future Monthly Zonal Charges'!AL212-'Current Monthly Zonal Charges'!AL212","v":0},{"$f":"'Future Monthly Zonal Charges'!AM212-'Current Monthly Zonal Charges'!AM212","v":0},{"$f":"'Future Monthly Zonal Charges'!AN212-'Current Monthly Zonal Charges'!AN212","v":0},{"$f":"'Future Monthly Zonal Charges'!AO212-'Current Monthly Zonal Charges'!AO212","v":0},{"$f":"'Future Monthly Zonal Charges'!AP212-'Current Monthly Zonal Charges'!AP212","v":-3.9639350201999546E-2},{"$f":"'Future Monthly Zonal Charges'!AQ212-'Current Monthly Zonal Charges'!AQ212","v":-2.846025206772812E-2},{"$f":"'Future Monthly Zonal Charges'!AR212-'Current Monthly Zonal Charges'!AR212","v":0},{"$f":"'Future Monthly Zonal Charges'!AS212-'Current Monthly Zonal Charges'!AS212","v":0},{"$f":"'Future Monthly Zonal Charges'!AT212-'Current Monthly Zonal Charges'!AT212","v":0},{"$f":"'Future Monthly Zonal Charges'!AU212-'Current Monthly Zonal Charges'!AU212","v":0},{"$f":"'Future Monthly Zonal Charges'!AV212-'Current Monthly Zonal Charges'!AV212","v":-2.7374136460791426E-2},{"$f":"'Future Monthly Zonal Charges'!AW212-'Current Monthly Zonal Charges'!AW212","v":0},{"$f":"'Future Monthly Zonal Charges'!AW212-'Current Monthly Zonal Charges'!AW212","v":0},{"$f":"'Future Monthly Zonal Charges'!AY212-'Current Monthly Zonal Charges'!AY212","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ212-'Current Monthly Zonal Charges'!AZ212","v":0},{"$f":"'Future Monthly Zonal Charges'!BA212-'Current Monthly Zonal Charges'!BA212","v":-0.17488207023906877},{"$f":"'Future Monthly Zonal Charges'!BB212-'Current Monthly Zonal Charges'!BB212","v":0},{"$f":"'Future Monthly Zonal Charges'!BC212-'Current Monthly Zonal Charges'!BC212","v":0},{"$f":"'Future Monthly Zonal Charges'!BD212-'Current Monthly Zonal Charges'!BD212","v":0}]
[{"$f":"'Upgrade Information'!B213","v":"b0230"},{"$f":"'Projected Revenue Requirements'!C213","v":"TrAILCo"},{"$f":"'Upgrade Information'!E213","v":7},{"$f":"IF('Upgrade Information'!D213=\"\",\"\",'Upgrade Information'!D213)","v":"2008-05-31"},{"$f":"'Current Monthly Zonal Charges'!E213","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E213","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F213","v":53289.494299954611},{"$f":"'Future Monthly Zonal Charges'!F213","v":47505.894405619707},-5783.5998943349041,null,{"$f":"'Future Monthly Zonal Charges'!H213-'Current Monthly Zonal Charges'!H213","v":0},{"$f":"'Future Monthly Zonal Charges'!I213-'Current Monthly Zonal Charges'!I213","v":0},{"$f":"'Future Monthly Zonal Charges'!J213-'Current Monthly Zonal Charges'!J213","v":-4578.2976763555052},{"$f":"'Future Monthly Zonal Charges'!K213-'Current Monthly Zonal Charges'!K213","v":0},{"$f":"'Future Monthly Zonal Charges'!L213-'Current Monthly Zonal Charges'!L213","v":-208.7879561854902},{"$f":"'Future Monthly Zonal Charges'!M213-'Current Monthly Zonal Charges'!M213","v":0},{"$f":"'Future Monthly Zonal Charges'!N213-'Current Monthly Zonal Charges'!N213","v":0},{"$f":"'Future Monthly Zonal Charges'!O213-'Current Monthly Zonal Charges'!O213","v":0},{"$f":"'Future Monthly Zonal Charges'!P213-'Current Monthly Zonal Charges'!P213","v":0},{"$f":"'Future Monthly Zonal Charges'!Q213-'Current Monthly Zonal Charges'!Q213","v":-679.57298758435081},{"$f":"'Future Monthly Zonal Charges'!R213-'Current Monthly Zonal Charges'!R213","v":-49.738959091280151},{"$f":"'Future Monthly Zonal Charges'!S213-'Current Monthly Zonal Charges'!S213","v":0},{"$f":"'Future Monthly Zonal Charges'!T213-'Current Monthly Zonal Charges'!T213","v":0},{"$f":"'Future Monthly Zonal Charges'!U213-'Current Monthly Zonal Charges'!U213","v":0},{"$f":"'Future Monthly Zonal Charges'!V213-'Current Monthly Zonal Charges'!V213","v":0},{"$f":"'Future Monthly Zonal Charges'!W213-'Current Monthly Zonal Charges'!W213","v":-38.750119292043848},{"$f":"'Future Monthly Zonal Charges'!X213-'Current Monthly Zonal Charges'!X213","v":0},{"$f":"'Future Monthly Zonal Charges'!Y213-'Current Monthly Zonal Charges'!Y213","v":0},{"$f":"'Future Monthly Zonal Charges'!Z213-'Current Monthly Zonal Charges'!Z213","v":0},{"$f":"'Future Monthly Zonal Charges'!AA213-'Current Monthly Zonal Charges'!AA213","v":0},{"$f":"'Future Monthly Zonal Charges'!AB213-'Current Monthly Zonal Charges'!AB213","v":-228.45219582622894},{"$f":"'Future Monthly Zonal Charges'!AC213-'Current Monthly Zonal Charges'!AC213","v":0},{"$f":"'Future Monthly Zonal Charges'!AD213-'Current Monthly Zonal Charges'!AD213","v":0},{"$f":"'Future Monthly Zonal Charges'!AE213-'Current Monthly Zonal Charges'!AE213","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG213-'Current Monthly Zonal Charges'!AG213","v":0},{"$f":"'Future Monthly Zonal Charges'!AH213-'Current Monthly Zonal Charges'!AH213","v":0},{"$f":"'Future Monthly Zonal Charges'!AI213-'Current Monthly Zonal Charges'!AI213","v":-0.50012537019275172},{"$f":"'Future Monthly Zonal Charges'!AJ213-'Current Monthly Zonal Charges'!AJ213","v":0},{"$f":"'Future Monthly Zonal Charges'!AK213-'Current Monthly Zonal Charges'!AK213","v":-3.2022692666486219E-2},{"$f":"'Future Monthly Zonal Charges'!AL213-'Current Monthly Zonal Charges'!AL213","v":0},{"$f":"'Future Monthly Zonal Charges'!AM213-'Current Monthly Zonal Charges'!AM213","v":0},{"$f":"'Future Monthly Zonal Charges'!AN213-'Current Monthly Zonal Charges'!AN213","v":0},{"$f":"'Future Monthly Zonal Charges'!AO213-'Current Monthly Zonal Charges'!AO213","v":0},{"$f":"'Future Monthly Zonal Charges'!AP213-'Current Monthly Zonal Charges'!AP213","v":-3.2121542405068537E-2},{"$f":"'Future Monthly Zonal Charges'!AQ213-'Current Monthly Zonal Charges'!AQ213","v":-1.2057052600121243E-2},{"$f":"'Future Monthly Zonal Charges'!AR213-'Current Monthly Zonal Charges'!AR213","v":0},{"$f":"'Future Monthly Zonal Charges'!AS213-'Current Monthly Zonal Charges'!AS213","v":0},{"$f":"'Future Monthly Zonal Charges'!AT213-'Current Monthly Zonal Charges'!AT213","v":0},{"$f":"'Future Monthly Zonal Charges'!AU213-'Current Monthly Zonal Charges'!AU213","v":0},{"$f":"'Future Monthly Zonal Charges'!AV213-'Current Monthly Zonal Charges'!AV213","v":-1.2825644355755408E-2},{"$f":"'Future Monthly Zonal Charges'!AW213-'Current Monthly Zonal Charges'!AW213","v":0},{"$f":"'Future Monthly Zonal Charges'!AW213-'Current Monthly Zonal Charges'!AW213","v":0},{"$f":"'Future Monthly Zonal Charges'!AY213-'Current Monthly Zonal Charges'!AY213","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ213-'Current Monthly Zonal Charges'!AZ213","v":0},{"$f":"'Future Monthly Zonal Charges'!BA213-'Current Monthly Zonal Charges'!BA213","v":-3.9160100762149708E-2},{"$f":"'Future Monthly Zonal Charges'!BB213-'Current Monthly Zonal Charges'!BB213","v":0},{"$f":"'Future Monthly Zonal Charges'!BC213-'Current Monthly Zonal Charges'!BC213","v":0},{"$f":"'Future Monthly Zonal Charges'!BD213-'Current Monthly Zonal Charges'!BD213","v":0}]
[{"$f":"'Upgrade Information'!B214","v":"b0231"},{"$f":"'Projected Revenue Requirements'!C214","v":"Dominion"},{"$f":"'Upgrade Information'!E214","v":5.03},{"$f":"IF('Upgrade Information'!D214=\"\",\"\",'Upgrade Information'!D214)","v":"2009-06-01"},{"$f":"'Current Monthly Zonal Charges'!E214","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E214","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F214","v":39306.777053972713},{"$f":"'Future Monthly Zonal Charges'!F214","v":34489.117820300657},-4817.6592336720569,null,{"$f":"'Future Monthly Zonal Charges'!H214-'Current Monthly Zonal Charges'!H214","v":-39.655386959784494},{"$f":"'Future Monthly Zonal Charges'!I214-'Current Monthly Zonal Charges'!I214","v":-329.45677281726694},{"$f":"'Future Monthly Zonal Charges'!J214-'Current Monthly Zonal Charges'!J214","v":-138.874257400901},{"$f":"'Future Monthly Zonal Charges'!K214-'Current Monthly Zonal Charges'!K214","v":-193.74250665727004},{"$f":"'Future Monthly Zonal Charges'!L214-'Current Monthly Zonal Charges'!L214","v":-98.910911621191644},{"$f":"'Future Monthly Zonal Charges'!M214-'Current Monthly Zonal Charges'!M214","v":-322.55728162013202},{"$f":"'Future Monthly Zonal Charges'!N214-'Current Monthly Zonal Charges'!N214","v":-50.996766948741993},{"$f":"'Future Monthly Zonal Charges'!O214-'Current Monthly Zonal Charges'!O214","v":-78.37172707457637},{"$f":"'Future Monthly Zonal Charges'!P214-'Current Monthly Zonal Charges'!P214","v":-41.18304475123449},{"$f":"'Future Monthly Zonal Charges'!Q214-'Current Monthly Zonal Charges'!Q214","v":-2729.7788376230528},{"$f":"'Future Monthly Zonal Charges'!R214-'Current Monthly Zonal Charges'!R214","v":-62.582390139708878},{"$f":"'Future Monthly Zonal Charges'!S214-'Current Monthly Zonal Charges'!S214","v":0},{"$f":"'Future Monthly Zonal Charges'!T214-'Current Monthly Zonal Charges'!T214","v":-45.412548150005648},{"$f":"'Future Monthly Zonal Charges'!U214-'Current Monthly Zonal Charges'!U214","v":0},{"$f":"'Future Monthly Zonal Charges'!V214-'Current Monthly Zonal Charges'!V214","v":-92.886751651134091},{"$f":"'Future Monthly Zonal Charges'!W214-'Current Monthly Zonal Charges'!W214","v":-45.834284859065349},{"$f":"'Future Monthly Zonal Charges'!X214-'Current Monthly Zonal Charges'!X214","v":-10.221805559870987},{"$f":"'Future Monthly Zonal Charges'!Y214-'Current Monthly Zonal Charges'!Y214","v":-1.8356166113748742},{"$f":"'Future Monthly Zonal Charges'!Z214-'Current Monthly Zonal Charges'!Z214","v":-130.20134817178518},{"$f":"'Future Monthly Zonal Charges'!AA214-'Current Monthly Zonal Charges'!AA214","v":-42.936741282432308},{"$f":"'Future Monthly Zonal Charges'!AB214-'Current Monthly Zonal Charges'!AB214","v":-88.500993284617721},{"$f":"'Future Monthly Zonal Charges'!AC214-'Current Monthly Zonal Charges'!AC214","v":-113.60494674332131},{"$f":"'Future Monthly Zonal Charges'!AD214-'Current Monthly Zonal Charges'!AD214","v":-153.93389880678387},{"$f":"'Future Monthly Zonal Charges'!AE214-'Current Monthly Zonal Charges'!AE214","v":-6.1804149378026736},null,{"$f":"'Future Monthly Zonal Charges'!AG214-'Current Monthly Zonal Charges'!AG214","v":-1.5170385217974175E-2},{"$f":"'Future Monthly Zonal Charges'!AH214-'Current Monthly Zonal Charges'!AH214","v":-1.5170385217974175E-2},{"$f":"'Future Monthly Zonal Charges'!AI214-'Current Monthly Zonal Charges'!AI214","v":-1.5170385217974175E-2},{"$f":"'Future Monthly Zonal Charges'!AJ214-'Current Monthly Zonal Charges'!AJ214","v":-1.5170385217974189E-2},{"$f":"'Future Monthly Zonal Charges'!AK214-'Current Monthly Zonal Charges'!AK214","v":-1.5170385217974175E-2},{"$f":"'Future Monthly Zonal Charges'!AL214-'Current Monthly Zonal Charges'!AL214","v":-1.5170385217974161E-2},{"$f":"'Future Monthly Zonal Charges'!AM214-'Current Monthly Zonal Charges'!AM214","v":-1.5170385217974175E-2},{"$f":"'Future Monthly Zonal Charges'!AN214-'Current Monthly Zonal Charges'!AN214","v":-1.5170385217974161E-2},{"$f":"'Future Monthly Zonal Charges'!AO214-'Current Monthly Zonal Charges'!AO214","v":-1.5170385217974175E-2},{"$f":"'Future Monthly Zonal Charges'!AP214-'Current Monthly Zonal Charges'!AP214","v":-0.12902912312753423},{"$f":"'Future Monthly Zonal Charges'!AQ214-'Current Monthly Zonal Charges'!AQ214","v":-1.5170385217974175E-2},{"$f":"'Future Monthly Zonal Charges'!AR214-'Current Monthly Zonal Charges'!AR214","v":0},{"$f":"'Future Monthly Zonal Charges'!AS214-'Current Monthly Zonal Charges'!AS214","v":-1.5170385217974161E-2},{"$f":"'Future Monthly Zonal Charges'!AT214-'Current Monthly Zonal Charges'!AT214","v":0},{"$f":"'Future Monthly Zonal Charges'!AU214-'Current Monthly Zonal Charges'!AU214","v":-1.5170385217974175E-2},{"$f":"'Future Monthly Zonal Charges'!AV214-'Current Monthly Zonal Charges'!AV214","v":-1.5170385217974175E-2},{"$f":"'Future Monthly Zonal Charges'!AW214-'Current Monthly Zonal Charges'!AW214","v":-1.5170385217974161E-2},{"$f":"'Future Monthly Zonal Charges'!AW214-'Current Monthly Zonal Charges'!AW214","v":-1.5170385217974161E-2},{"$f":"'Future Monthly Zonal Charges'!AY214-'Current Monthly Zonal Charges'!AY214","v":-1.5170385217974175E-2},{"$f":"'Future Monthly Zonal Charges'!AZ214-'Current Monthly Zonal Charges'!AZ214","v":-1.5170385217974175E-2},{"$f":"'Future Monthly Zonal Charges'!BA214-'Current Monthly Zonal Charges'!BA214","v":-1.5170385217974175E-2},{"$f":"'Future Monthly Zonal Charges'!BB214-'Current Monthly Zonal Charges'!BB214","v":-1.5170385217974161E-2},{"$f":"'Future Monthly Zonal Charges'!BC214-'Current Monthly Zonal Charges'!BC214","v":-1.5170385217974161E-2},{"$f":"'Future Monthly Zonal Charges'!BD214-'Current Monthly Zonal Charges'!BD214","v":-1.5170385217974161E-2}]
[{"$f":"'Upgrade Information'!B215","v":"b0231.2"},{"$f":"'Projected Revenue Requirements'!C215","v":"Dominion"},{"$f":"'Upgrade Information'!E215","v":12.3},{"$f":"IF('Upgrade Information'!D215=\"\",\"\",'Upgrade Information'!D215)","v":"2009-06-01"},{"$f":"'Current Monthly Zonal Charges'!E215","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E215","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F215","v":96117.963770151968},{"$f":"'Future Monthly Zonal Charges'!F215","v":84337.206598349512},-11780.757171802456,null,{"$f":"'Future Monthly Zonal Charges'!H215-'Current Monthly Zonal Charges'!H215","v":0},{"$f":"'Future Monthly Zonal Charges'!I215-'Current Monthly Zonal Charges'!I215","v":0},{"$f":"'Future Monthly Zonal Charges'!J215-'Current Monthly Zonal Charges'!J215","v":0},{"$f":"'Future Monthly Zonal Charges'!K215-'Current Monthly Zonal Charges'!K215","v":0},{"$f":"'Future Monthly Zonal Charges'!L215-'Current Monthly Zonal Charges'!L215","v":0},{"$f":"'Future Monthly Zonal Charges'!M215-'Current Monthly Zonal Charges'!M215","v":0},{"$f":"'Future Monthly Zonal Charges'!N215-'Current Monthly Zonal Charges'!N215","v":0},{"$f":"'Future Monthly Zonal Charges'!O215-'Current Monthly Zonal Charges'!O215","v":0},{"$f":"'Future Monthly Zonal Charges'!P215-'Current Monthly Zonal Charges'!P215","v":0},{"$f":"'Future Monthly Zonal Charges'!Q215-'Current Monthly Zonal Charges'!Q215","v":-11780.757171802456},{"$f":"'Future Monthly Zonal Charges'!R215-'Current Monthly Zonal Charges'!R215","v":0},{"$f":"'Future Monthly Zonal Charges'!S215-'Current Monthly Zonal Charges'!S215","v":0},{"$f":"'Future Monthly Zonal Charges'!T215-'Current Monthly Zonal Charges'!T215","v":0},{"$f":"'Future Monthly Zonal Charges'!U215-'Current Monthly Zonal Charges'!U215","v":0},{"$f":"'Future Monthly Zonal Charges'!V215-'Current Monthly Zonal Charges'!V215","v":0},{"$f":"'Future Monthly Zonal Charges'!W215-'Current Monthly Zonal Charges'!W215","v":0},{"$f":"'Future Monthly Zonal Charges'!X215-'Current Monthly Zonal Charges'!X215","v":0},{"$f":"'Future Monthly Zonal Charges'!Y215-'Current Monthly Zonal Charges'!Y215","v":0},{"$f":"'Future Monthly Zonal Charges'!Z215-'Current Monthly Zonal Charges'!Z215","v":0},{"$f":"'Future Monthly Zonal Charges'!AA215-'Current Monthly Zonal Charges'!AA215","v":0},{"$f":"'Future Monthly Zonal Charges'!AB215-'Current Monthly Zonal Charges'!AB215","v":0},{"$f":"'Future Monthly Zonal Charges'!AC215-'Current Monthly Zonal Charges'!AC215","v":0},{"$f":"'Future Monthly Zonal Charges'!AD215-'Current Monthly Zonal Charges'!AD215","v":0},{"$f":"'Future Monthly Zonal Charges'!AE215-'Current Monthly Zonal Charges'!AE215","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG215-'Current Monthly Zonal Charges'!AG215","v":0},{"$f":"'Future Monthly Zonal Charges'!AH215-'Current Monthly Zonal Charges'!AH215","v":0},{"$f":"'Future Monthly Zonal Charges'!AI215-'Current Monthly Zonal Charges'!AI215","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ215-'Current Monthly Zonal Charges'!AJ215","v":0},{"$f":"'Future Monthly Zonal Charges'!AK215-'Current Monthly Zonal Charges'!AK215","v":0},{"$f":"'Future Monthly Zonal Charges'!AL215-'Current Monthly Zonal Charges'!AL215","v":0},{"$f":"'Future Monthly Zonal Charges'!AM215-'Current Monthly Zonal Charges'!AM215","v":0},{"$f":"'Future Monthly Zonal Charges'!AN215-'Current Monthly Zonal Charges'!AN215","v":0},{"$f":"'Future Monthly Zonal Charges'!AO215-'Current Monthly Zonal Charges'!AO215","v":0},{"$f":"'Future Monthly Zonal Charges'!AP215-'Current Monthly Zonal Charges'!AP215","v":-0.55684392695331653},{"$f":"'Future Monthly Zonal Charges'!AQ215-'Current Monthly Zonal Charges'!AQ215","v":0},{"$f":"'Future Monthly Zonal Charges'!AR215-'Current Monthly Zonal Charges'!AR215","v":0},{"$f":"'Future Monthly Zonal Charges'!AS215-'Current Monthly Zonal Charges'!AS215","v":0},{"$f":"'Future Monthly Zonal Charges'!AT215-'Current Monthly Zonal Charges'!AT215","v":0},{"$f":"'Future Monthly Zonal Charges'!AU215-'Current Monthly Zonal Charges'!AU215","v":0},{"$f":"'Future Monthly Zonal Charges'!AV215-'Current Monthly Zonal Charges'!AV215","v":0},{"$f":"'Future Monthly Zonal Charges'!AW215-'Current Monthly Zonal Charges'!AW215","v":0},{"$f":"'Future Monthly Zonal Charges'!AW215-'Current Monthly Zonal Charges'!AW215","v":0},{"$f":"'Future Monthly Zonal Charges'!AY215-'Current Monthly Zonal Charges'!AY215","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ215-'Current Monthly Zonal Charges'!AZ215","v":0},{"$f":"'Future Monthly Zonal Charges'!BA215-'Current Monthly Zonal Charges'!BA215","v":0},{"$f":"'Future Monthly Zonal Charges'!BB215-'Current Monthly Zonal Charges'!BB215","v":0},{"$f":"'Future Monthly Zonal Charges'!BC215-'Current Monthly Zonal Charges'!BC215","v":0},{"$f":"'Future Monthly Zonal Charges'!BD215-'Current Monthly Zonal Charges'!BD215","v":0}]
[{"$f":"'Upgrade Information'!B216","v":"b0232"},{"$f":"'Projected Revenue Requirements'!C216","v":"Dominion"},{"$f":"'Upgrade Information'!E216","v":1},{"$f":"IF('Upgrade Information'!D216=\"\",\"\",'Upgrade Information'!D216)","v":"2006-05-15"},{"$f":"'Current Monthly Zonal Charges'!E216","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E216","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F216","v":7239.7975176480068},{"$f":"'Future Monthly Zonal Charges'!F216","v":6282.0123817291087},-957.78513591889805,null,{"$f":"'Future Monthly Zonal Charges'!H216-'Current Monthly Zonal Charges'!H216","v":0},{"$f":"'Future Monthly Zonal Charges'!I216-'Current Monthly Zonal Charges'!I216","v":0},{"$f":"'Future Monthly Zonal Charges'!J216-'Current Monthly Zonal Charges'!J216","v":0},{"$f":"'Future Monthly Zonal Charges'!K216-'Current Monthly Zonal Charges'!K216","v":0},{"$f":"'Future Monthly Zonal Charges'!L216-'Current Monthly Zonal Charges'!L216","v":0},{"$f":"'Future Monthly Zonal Charges'!M216-'Current Monthly Zonal Charges'!M216","v":0},{"$f":"'Future Monthly Zonal Charges'!N216-'Current Monthly Zonal Charges'!N216","v":0},{"$f":"'Future Monthly Zonal Charges'!O216-'Current Monthly Zonal Charges'!O216","v":0},{"$f":"'Future Monthly Zonal Charges'!P216-'Current Monthly Zonal Charges'!P216","v":0},{"$f":"'Future Monthly Zonal Charges'!Q216-'Current Monthly Zonal Charges'!Q216","v":-957.78513591889805},{"$f":"'Future Monthly Zonal Charges'!R216-'Current Monthly Zonal Charges'!R216","v":0},{"$f":"'Future Monthly Zonal Charges'!S216-'Current Monthly Zonal Charges'!S216","v":0},{"$f":"'Future Monthly Zonal Charges'!T216-'Current Monthly Zonal Charges'!T216","v":0},{"$f":"'Future Monthly Zonal Charges'!U216-'Current Monthly Zonal Charges'!U216","v":0},{"$f":"'Future Monthly Zonal Charges'!V216-'Current Monthly Zonal Charges'!V216","v":0},{"$f":"'Future Monthly Zonal Charges'!W216-'Current Monthly Zonal Charges'!W216","v":0},{"$f":"'Future Monthly Zonal Charges'!X216-'Current Monthly Zonal Charges'!X216","v":0},{"$f":"'Future Monthly Zonal Charges'!Y216-'Current Monthly Zonal Charges'!Y216","v":0},{"$f":"'Future Monthly Zonal Charges'!Z216-'Current Monthly Zonal Charges'!Z216","v":0},{"$f":"'Future Monthly Zonal Charges'!AA216-'Current Monthly Zonal Charges'!AA216","v":0},{"$f":"'Future Monthly Zonal Charges'!AB216-'Current Monthly Zonal Charges'!AB216","v":0},{"$f":"'Future Monthly Zonal Charges'!AC216-'Current Monthly Zonal Charges'!AC216","v":0},{"$f":"'Future Monthly Zonal Charges'!AD216-'Current Monthly Zonal Charges'!AD216","v":0},{"$f":"'Future Monthly Zonal Charges'!AE216-'Current Monthly Zonal Charges'!AE216","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG216-'Current Monthly Zonal Charges'!AG216","v":0},{"$f":"'Future Monthly Zonal Charges'!AH216-'Current Monthly Zonal Charges'!AH216","v":0},{"$f":"'Future Monthly Zonal Charges'!AI216-'Current Monthly Zonal Charges'!AI216","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ216-'Current Monthly Zonal Charges'!AJ216","v":0},{"$f":"'Future Monthly Zonal Charges'!AK216-'Current Monthly Zonal Charges'!AK216","v":0},{"$f":"'Future Monthly Zonal Charges'!AL216-'Current Monthly Zonal Charges'!AL216","v":0},{"$f":"'Future Monthly Zonal Charges'!AM216-'Current Monthly Zonal Charges'!AM216","v":0},{"$f":"'Future Monthly Zonal Charges'!AN216-'Current Monthly Zonal Charges'!AN216","v":0},{"$f":"'Future Monthly Zonal Charges'!AO216-'Current Monthly Zonal Charges'!AO216","v":0},{"$f":"'Future Monthly Zonal Charges'!AP216-'Current Monthly Zonal Charges'!AP216","v":-4.5271863979944427E-2},{"$f":"'Future Monthly Zonal Charges'!AQ216-'Current Monthly Zonal Charges'!AQ216","v":0},{"$f":"'Future Monthly Zonal Charges'!AR216-'Current Monthly Zonal Charges'!AR216","v":0},{"$f":"'Future Monthly Zonal Charges'!AS216-'Current Monthly Zonal Charges'!AS216","v":0},{"$f":"'Future Monthly Zonal Charges'!AT216-'Current Monthly Zonal Charges'!AT216","v":0},{"$f":"'Future Monthly Zonal Charges'!AU216-'Current Monthly Zonal Charges'!AU216","v":0},{"$f":"'Future Monthly Zonal Charges'!AV216-'Current Monthly Zonal Charges'!AV216","v":0},{"$f":"'Future Monthly Zonal Charges'!AW216-'Current Monthly Zonal Charges'!AW216","v":0},{"$f":"'Future Monthly Zonal Charges'!AW216-'Current Monthly Zonal Charges'!AW216","v":0},{"$f":"'Future Monthly Zonal Charges'!AY216-'Current Monthly Zonal Charges'!AY216","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ216-'Current Monthly Zonal Charges'!AZ216","v":0},{"$f":"'Future Monthly Zonal Charges'!BA216-'Current Monthly Zonal Charges'!BA216","v":0},{"$f":"'Future Monthly Zonal Charges'!BB216-'Current Monthly Zonal Charges'!BB216","v":0},{"$f":"'Future Monthly Zonal Charges'!BC216-'Current Monthly Zonal Charges'!BC216","v":0},{"$f":"'Future Monthly Zonal Charges'!BD216-'Current Monthly Zonal Charges'!BD216","v":0}]
[{"$f":"'Upgrade Information'!B217","v":"b0233"},{"$f":"'Projected Revenue Requirements'!C217","v":"Dominion"},{"$f":"'Upgrade Information'!E217","v":1.84},{"$f":"IF('Upgrade Information'!D217=\"\",\"\",'Upgrade Information'!D217)","v":"2009-06-15"},{"$f":"'Current Monthly Zonal Charges'!E217","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E217","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F217","v":14407.994300028311},{"$f":"'Future Monthly Zonal Charges'!F217","v":12645.669649937538},-1762.3246500907735,null,{"$f":"'Future Monthly Zonal Charges'!H217-'Current Monthly Zonal Charges'!H217","v":0},{"$f":"'Future Monthly Zonal Charges'!I217-'Current Monthly Zonal Charges'!I217","v":0},{"$f":"'Future Monthly Zonal Charges'!J217-'Current Monthly Zonal Charges'!J217","v":0},{"$f":"'Future Monthly Zonal Charges'!K217-'Current Monthly Zonal Charges'!K217","v":0},{"$f":"'Future Monthly Zonal Charges'!L217-'Current Monthly Zonal Charges'!L217","v":0},{"$f":"'Future Monthly Zonal Charges'!M217-'Current Monthly Zonal Charges'!M217","v":0},{"$f":"'Future Monthly Zonal Charges'!N217-'Current Monthly Zonal Charges'!N217","v":0},{"$f":"'Future Monthly Zonal Charges'!O217-'Current Monthly Zonal Charges'!O217","v":0},{"$f":"'Future Monthly Zonal Charges'!P217-'Current Monthly Zonal Charges'!P217","v":0},{"$f":"'Future Monthly Zonal Charges'!Q217-'Current Monthly Zonal Charges'!Q217","v":-1762.3246500907735},{"$f":"'Future Monthly Zonal Charges'!R217-'Current Monthly Zonal Charges'!R217","v":0},{"$f":"'Future Monthly Zonal Charges'!S217-'Current Monthly Zonal Charges'!S217","v":0},{"$f":"'Future Monthly Zonal Charges'!T217-'Current Monthly Zonal Charges'!T217","v":0},{"$f":"'Future Monthly Zonal Charges'!U217-'Current Monthly Zonal Charges'!U217","v":0},{"$f":"'Future Monthly Zonal Charges'!V217-'Current Monthly Zonal Charges'!V217","v":0},{"$f":"'Future Monthly Zonal Charges'!W217-'Current Monthly Zonal Charges'!W217","v":0},{"$f":"'Future Monthly Zonal Charges'!X217-'Current Monthly Zonal Charges'!X217","v":0},{"$f":"'Future Monthly Zonal Charges'!Y217-'Current Monthly Zonal Charges'!Y217","v":0},{"$f":"'Future Monthly Zonal Charges'!Z217-'Current Monthly Zonal Charges'!Z217","v":0},{"$f":"'Future Monthly Zonal Charges'!AA217-'Current Monthly Zonal Charges'!AA217","v":0},{"$f":"'Future Monthly Zonal Charges'!AB217-'Current Monthly Zonal Charges'!AB217","v":0},{"$f":"'Future Monthly Zonal Charges'!AC217-'Current Monthly Zonal Charges'!AC217","v":0},{"$f":"'Future Monthly Zonal Charges'!AD217-'Current Monthly Zonal Charges'!AD217","v":0},{"$f":"'Future Monthly Zonal Charges'!AE217-'Current Monthly Zonal Charges'!AE217","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG217-'Current Monthly Zonal Charges'!AG217","v":0},{"$f":"'Future Monthly Zonal Charges'!AH217-'Current Monthly Zonal Charges'!AH217","v":0},{"$f":"'Future Monthly Zonal Charges'!AI217-'Current Monthly Zonal Charges'!AI217","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ217-'Current Monthly Zonal Charges'!AJ217","v":0},{"$f":"'Future Monthly Zonal Charges'!AK217-'Current Monthly Zonal Charges'!AK217","v":0},{"$f":"'Future Monthly Zonal Charges'!AL217-'Current Monthly Zonal Charges'!AL217","v":0},{"$f":"'Future Monthly Zonal Charges'!AM217-'Current Monthly Zonal Charges'!AM217","v":0},{"$f":"'Future Monthly Zonal Charges'!AN217-'Current Monthly Zonal Charges'!AN217","v":0},{"$f":"'Future Monthly Zonal Charges'!AO217-'Current Monthly Zonal Charges'!AO217","v":0},{"$f":"'Future Monthly Zonal Charges'!AP217-'Current Monthly Zonal Charges'!AP217","v":-8.3300229723097807E-2},{"$f":"'Future Monthly Zonal Charges'!AQ217-'Current Monthly Zonal Charges'!AQ217","v":0},{"$f":"'Future Monthly Zonal Charges'!AR217-'Current Monthly Zonal Charges'!AR217","v":0},{"$f":"'Future Monthly Zonal Charges'!AS217-'Current Monthly Zonal Charges'!AS217","v":0},{"$f":"'Future Monthly Zonal Charges'!AT217-'Current Monthly Zonal Charges'!AT217","v":0},{"$f":"'Future Monthly Zonal Charges'!AU217-'Current Monthly Zonal Charges'!AU217","v":0},{"$f":"'Future Monthly Zonal Charges'!AV217-'Current Monthly Zonal Charges'!AV217","v":0},{"$f":"'Future Monthly Zonal Charges'!AW217-'Current Monthly Zonal Charges'!AW217","v":0},{"$f":"'Future Monthly Zonal Charges'!AW217-'Current Monthly Zonal Charges'!AW217","v":0},{"$f":"'Future Monthly Zonal Charges'!AY217-'Current Monthly Zonal Charges'!AY217","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ217-'Current Monthly Zonal Charges'!AZ217","v":0},{"$f":"'Future Monthly Zonal Charges'!BA217-'Current Monthly Zonal Charges'!BA217","v":0},{"$f":"'Future Monthly Zonal Charges'!BB217-'Current Monthly Zonal Charges'!BB217","v":0},{"$f":"'Future Monthly Zonal Charges'!BC217-'Current Monthly Zonal Charges'!BC217","v":0},{"$f":"'Future Monthly Zonal Charges'!BD217-'Current Monthly Zonal Charges'!BD217","v":0}]
[{"$f":"'Upgrade Information'!B218","v":"b0234"},{"$f":"'Projected Revenue Requirements'!C218","v":"Dominion"},{"$f":"'Upgrade Information'!E218","v":1.8580000000000001},{"$f":"IF('Upgrade Information'!D218=\"\",\"\",'Upgrade Information'!D218)","v":"2009-05-21"},{"$f":"'Current Monthly Zonal Charges'!E218","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E218","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F218","v":14519.282657312384},{"$f":"'Future Monthly Zonal Charges'!F218","v":12739.717874775073},-1779.5647825373107,null,{"$f":"'Future Monthly Zonal Charges'!H218-'Current Monthly Zonal Charges'!H218","v":0},{"$f":"'Future Monthly Zonal Charges'!I218-'Current Monthly Zonal Charges'!I218","v":0},{"$f":"'Future Monthly Zonal Charges'!J218-'Current Monthly Zonal Charges'!J218","v":0},{"$f":"'Future Monthly Zonal Charges'!K218-'Current Monthly Zonal Charges'!K218","v":0},{"$f":"'Future Monthly Zonal Charges'!L218-'Current Monthly Zonal Charges'!L218","v":0},{"$f":"'Future Monthly Zonal Charges'!M218-'Current Monthly Zonal Charges'!M218","v":0},{"$f":"'Future Monthly Zonal Charges'!N218-'Current Monthly Zonal Charges'!N218","v":0},{"$f":"'Future Monthly Zonal Charges'!O218-'Current Monthly Zonal Charges'!O218","v":0},{"$f":"'Future Monthly Zonal Charges'!P218-'Current Monthly Zonal Charges'!P218","v":0},{"$f":"'Future Monthly Zonal Charges'!Q218-'Current Monthly Zonal Charges'!Q218","v":-1779.5647825373107},{"$f":"'Future Monthly Zonal Charges'!R218-'Current Monthly Zonal Charges'!R218","v":0},{"$f":"'Future Monthly Zonal Charges'!S218-'Current Monthly Zonal Charges'!S218","v":0},{"$f":"'Future Monthly Zonal Charges'!T218-'Current Monthly Zonal Charges'!T218","v":0},{"$f":"'Future Monthly Zonal Charges'!U218-'Current Monthly Zonal Charges'!U218","v":0},{"$f":"'Future Monthly Zonal Charges'!V218-'Current Monthly Zonal Charges'!V218","v":0},{"$f":"'Future Monthly Zonal Charges'!W218-'Current Monthly Zonal Charges'!W218","v":0},{"$f":"'Future Monthly Zonal Charges'!X218-'Current Monthly Zonal Charges'!X218","v":0},{"$f":"'Future Monthly Zonal Charges'!Y218-'Current Monthly Zonal Charges'!Y218","v":0},{"$f":"'Future Monthly Zonal Charges'!Z218-'Current Monthly Zonal Charges'!Z218","v":0},{"$f":"'Future Monthly Zonal Charges'!AA218-'Current Monthly Zonal Charges'!AA218","v":0},{"$f":"'Future Monthly Zonal Charges'!AB218-'Current Monthly Zonal Charges'!AB218","v":0},{"$f":"'Future Monthly Zonal Charges'!AC218-'Current Monthly Zonal Charges'!AC218","v":0},{"$f":"'Future Monthly Zonal Charges'!AD218-'Current Monthly Zonal Charges'!AD218","v":0},{"$f":"'Future Monthly Zonal Charges'!AE218-'Current Monthly Zonal Charges'!AE218","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG218-'Current Monthly Zonal Charges'!AG218","v":0},{"$f":"'Future Monthly Zonal Charges'!AH218-'Current Monthly Zonal Charges'!AH218","v":0},{"$f":"'Future Monthly Zonal Charges'!AI218-'Current Monthly Zonal Charges'!AI218","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ218-'Current Monthly Zonal Charges'!AJ218","v":0},{"$f":"'Future Monthly Zonal Charges'!AK218-'Current Monthly Zonal Charges'!AK218","v":0},{"$f":"'Future Monthly Zonal Charges'!AL218-'Current Monthly Zonal Charges'!AL218","v":0},{"$f":"'Future Monthly Zonal Charges'!AM218-'Current Monthly Zonal Charges'!AM218","v":0},{"$f":"'Future Monthly Zonal Charges'!AN218-'Current Monthly Zonal Charges'!AN218","v":0},{"$f":"'Future Monthly Zonal Charges'!AO218-'Current Monthly Zonal Charges'!AO218","v":0},{"$f":"'Future Monthly Zonal Charges'!AP218-'Current Monthly Zonal Charges'!AP218","v":-8.4115123274736581E-2},{"$f":"'Future Monthly Zonal Charges'!AQ218-'Current Monthly Zonal Charges'!AQ218","v":0},{"$f":"'Future Monthly Zonal Charges'!AR218-'Current Monthly Zonal Charges'!AR218","v":0},{"$f":"'Future Monthly Zonal Charges'!AS218-'Current Monthly Zonal Charges'!AS218","v":0},{"$f":"'Future Monthly Zonal Charges'!AT218-'Current Monthly Zonal Charges'!AT218","v":0},{"$f":"'Future Monthly Zonal Charges'!AU218-'Current Monthly Zonal Charges'!AU218","v":0},{"$f":"'Future Monthly Zonal Charges'!AV218-'Current Monthly Zonal Charges'!AV218","v":0},{"$f":"'Future Monthly Zonal Charges'!AW218-'Current Monthly Zonal Charges'!AW218","v":0},{"$f":"'Future Monthly Zonal Charges'!AW218-'Current Monthly Zonal Charges'!AW218","v":0},{"$f":"'Future Monthly Zonal Charges'!AY218-'Current Monthly Zonal Charges'!AY218","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ218-'Current Monthly Zonal Charges'!AZ218","v":0},{"$f":"'Future Monthly Zonal Charges'!BA218-'Current Monthly Zonal Charges'!BA218","v":0},{"$f":"'Future Monthly Zonal Charges'!BB218-'Current Monthly Zonal Charges'!BB218","v":0},{"$f":"'Future Monthly Zonal Charges'!BC218-'Current Monthly Zonal Charges'!BC218","v":0},{"$f":"'Future Monthly Zonal Charges'!BD218-'Current Monthly Zonal Charges'!BD218","v":0}]
[{"$f":"'Upgrade Information'!B219","v":"b0235"},{"$f":"'Projected Revenue Requirements'!C219","v":"Dominion"},{"$f":"'Upgrade Information'!E219","v":1.89},{"$f":"IF('Upgrade Information'!D219=\"\",\"\",'Upgrade Information'!D219)","v":"2009-05-21"},{"$f":"'Current Monthly Zonal Charges'!E219","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E219","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F219","v":14769.345652486767},{"$f":"'Future Monthly Zonal Charges'!F219","v":12959.131745600047},-1810.21390688672,null,{"$f":"'Future Monthly Zonal Charges'!H219-'Current Monthly Zonal Charges'!H219","v":0},{"$f":"'Future Monthly Zonal Charges'!I219-'Current Monthly Zonal Charges'!I219","v":0},{"$f":"'Future Monthly Zonal Charges'!J219-'Current Monthly Zonal Charges'!J219","v":0},{"$f":"'Future Monthly Zonal Charges'!K219-'Current Monthly Zonal Charges'!K219","v":0},{"$f":"'Future Monthly Zonal Charges'!L219-'Current Monthly Zonal Charges'!L219","v":0},{"$f":"'Future Monthly Zonal Charges'!M219-'Current Monthly Zonal Charges'!M219","v":0},{"$f":"'Future Monthly Zonal Charges'!N219-'Current Monthly Zonal Charges'!N219","v":0},{"$f":"'Future Monthly Zonal Charges'!O219-'Current Monthly Zonal Charges'!O219","v":0},{"$f":"'Future Monthly Zonal Charges'!P219-'Current Monthly Zonal Charges'!P219","v":0},{"$f":"'Future Monthly Zonal Charges'!Q219-'Current Monthly Zonal Charges'!Q219","v":-1810.21390688672},{"$f":"'Future Monthly Zonal Charges'!R219-'Current Monthly Zonal Charges'!R219","v":0},{"$f":"'Future Monthly Zonal Charges'!S219-'Current Monthly Zonal Charges'!S219","v":0},{"$f":"'Future Monthly Zonal Charges'!T219-'Current Monthly Zonal Charges'!T219","v":0},{"$f":"'Future Monthly Zonal Charges'!U219-'Current Monthly Zonal Charges'!U219","v":0},{"$f":"'Future Monthly Zonal Charges'!V219-'Current Monthly Zonal Charges'!V219","v":0},{"$f":"'Future Monthly Zonal Charges'!W219-'Current Monthly Zonal Charges'!W219","v":0},{"$f":"'Future Monthly Zonal Charges'!X219-'Current Monthly Zonal Charges'!X219","v":0},{"$f":"'Future Monthly Zonal Charges'!Y219-'Current Monthly Zonal Charges'!Y219","v":0},{"$f":"'Future Monthly Zonal Charges'!Z219-'Current Monthly Zonal Charges'!Z219","v":0},{"$f":"'Future Monthly Zonal Charges'!AA219-'Current Monthly Zonal Charges'!AA219","v":0},{"$f":"'Future Monthly Zonal Charges'!AB219-'Current Monthly Zonal Charges'!AB219","v":0},{"$f":"'Future Monthly Zonal Charges'!AC219-'Current Monthly Zonal Charges'!AC219","v":0},{"$f":"'Future Monthly Zonal Charges'!AD219-'Current Monthly Zonal Charges'!AD219","v":0},{"$f":"'Future Monthly Zonal Charges'!AE219-'Current Monthly Zonal Charges'!AE219","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG219-'Current Monthly Zonal Charges'!AG219","v":0},{"$f":"'Future Monthly Zonal Charges'!AH219-'Current Monthly Zonal Charges'!AH219","v":0},{"$f":"'Future Monthly Zonal Charges'!AI219-'Current Monthly Zonal Charges'!AI219","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ219-'Current Monthly Zonal Charges'!AJ219","v":0},{"$f":"'Future Monthly Zonal Charges'!AK219-'Current Monthly Zonal Charges'!AK219","v":0},{"$f":"'Future Monthly Zonal Charges'!AL219-'Current Monthly Zonal Charges'!AL219","v":0},{"$f":"'Future Monthly Zonal Charges'!AM219-'Current Monthly Zonal Charges'!AM219","v":0},{"$f":"'Future Monthly Zonal Charges'!AN219-'Current Monthly Zonal Charges'!AN219","v":0},{"$f":"'Future Monthly Zonal Charges'!AO219-'Current Monthly Zonal Charges'!AO219","v":0},{"$f":"'Future Monthly Zonal Charges'!AP219-'Current Monthly Zonal Charges'!AP219","v":-8.5563822922095079E-2},{"$f":"'Future Monthly Zonal Charges'!AQ219-'Current Monthly Zonal Charges'!AQ219","v":0},{"$f":"'Future Monthly Zonal Charges'!AR219-'Current Monthly Zonal Charges'!AR219","v":0},{"$f":"'Future Monthly Zonal Charges'!AS219-'Current Monthly Zonal Charges'!AS219","v":0},{"$f":"'Future Monthly Zonal Charges'!AT219-'Current Monthly Zonal Charges'!AT219","v":0},{"$f":"'Future Monthly Zonal Charges'!AU219-'Current Monthly Zonal Charges'!AU219","v":0},{"$f":"'Future Monthly Zonal Charges'!AV219-'Current Monthly Zonal Charges'!AV219","v":0},{"$f":"'Future Monthly Zonal Charges'!AW219-'Current Monthly Zonal Charges'!AW219","v":0},{"$f":"'Future Monthly Zonal Charges'!AW219-'Current Monthly Zonal Charges'!AW219","v":0},{"$f":"'Future Monthly Zonal Charges'!AY219-'Current Monthly Zonal Charges'!AY219","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ219-'Current Monthly Zonal Charges'!AZ219","v":0},{"$f":"'Future Monthly Zonal Charges'!BA219-'Current Monthly Zonal Charges'!BA219","v":0},{"$f":"'Future Monthly Zonal Charges'!BB219-'Current Monthly Zonal Charges'!BB219","v":0},{"$f":"'Future Monthly Zonal Charges'!BC219-'Current Monthly Zonal Charges'!BC219","v":0},{"$f":"'Future Monthly Zonal Charges'!BD219-'Current Monthly Zonal Charges'!BD219","v":0}]
[{"$f":"'Upgrade Information'!B220","v":"b0236.1"},{"$f":"'Projected Revenue Requirements'!C220","v":"ComEd"},{"$f":"'Upgrade Information'!E220","v":61},{"$f":"IF('Upgrade Information'!D220=\"\",\"\",'Upgrade Information'!D220)","v":"2006-12-09"},{"$f":"'Current Monthly Zonal Charges'!E220","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E220","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F220","v":554717.99772580492},{"$f":"'Future Monthly Zonal Charges'!F220","v":469045.55773753114},-85672.439988273778,null,{"$f":"'Future Monthly Zonal Charges'!H220-'Current Monthly Zonal Charges'!H220","v":0},{"$f":"'Future Monthly Zonal Charges'!I220-'Current Monthly Zonal Charges'!I220","v":0},{"$f":"'Future Monthly Zonal Charges'!J220-'Current Monthly Zonal Charges'!J220","v":0},{"$f":"'Future Monthly Zonal Charges'!K220-'Current Monthly Zonal Charges'!K220","v":0},{"$f":"'Future Monthly Zonal Charges'!L220-'Current Monthly Zonal Charges'!L220","v":0},{"$f":"'Future Monthly Zonal Charges'!M220-'Current Monthly Zonal Charges'!M220","v":-85672.439988273778},{"$f":"'Future Monthly Zonal Charges'!N220-'Current Monthly Zonal Charges'!N220","v":0},{"$f":"'Future Monthly Zonal Charges'!O220-'Current Monthly Zonal Charges'!O220","v":0},{"$f":"'Future Monthly Zonal Charges'!P220-'Current Monthly Zonal Charges'!P220","v":0},{"$f":"'Future Monthly Zonal Charges'!Q220-'Current Monthly Zonal Charges'!Q220","v":0},{"$f":"'Future Monthly Zonal Charges'!R220-'Current Monthly Zonal Charges'!R220","v":0},{"$f":"'Future Monthly Zonal Charges'!S220-'Current Monthly Zonal Charges'!S220","v":0},{"$f":"'Future Monthly Zonal Charges'!T220-'Current Monthly Zonal Charges'!T220","v":0},{"$f":"'Future Monthly Zonal Charges'!U220-'Current Monthly Zonal Charges'!U220","v":0},{"$f":"'Future Monthly Zonal Charges'!V220-'Current Monthly Zonal Charges'!V220","v":0},{"$f":"'Future Monthly Zonal Charges'!W220-'Current Monthly Zonal Charges'!W220","v":0},{"$f":"'Future Monthly Zonal Charges'!X220-'Current Monthly Zonal Charges'!X220","v":0},{"$f":"'Future Monthly Zonal Charges'!Y220-'Current Monthly Zonal Charges'!Y220","v":0},{"$f":"'Future Monthly Zonal Charges'!Z220-'Current Monthly Zonal Charges'!Z220","v":0},{"$f":"'Future Monthly Zonal Charges'!AA220-'Current Monthly Zonal Charges'!AA220","v":0},{"$f":"'Future Monthly Zonal Charges'!AB220-'Current Monthly Zonal Charges'!AB220","v":0},{"$f":"'Future Monthly Zonal Charges'!AC220-'Current Monthly Zonal Charges'!AC220","v":0},{"$f":"'Future Monthly Zonal Charges'!AD220-'Current Monthly Zonal Charges'!AD220","v":0},{"$f":"'Future Monthly Zonal Charges'!AE220-'Current Monthly Zonal Charges'!AE220","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG220-'Current Monthly Zonal Charges'!AG220","v":0},{"$f":"'Future Monthly Zonal Charges'!AH220-'Current Monthly Zonal Charges'!AH220","v":0},{"$f":"'Future Monthly Zonal Charges'!AI220-'Current Monthly Zonal Charges'!AI220","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ220-'Current Monthly Zonal Charges'!AJ220","v":0},{"$f":"'Future Monthly Zonal Charges'!AK220-'Current Monthly Zonal Charges'!AK220","v":0},{"$f":"'Future Monthly Zonal Charges'!AL220-'Current Monthly Zonal Charges'!AL220","v":-4.0293119741643082},{"$f":"'Future Monthly Zonal Charges'!AM220-'Current Monthly Zonal Charges'!AM220","v":0},{"$f":"'Future Monthly Zonal Charges'!AN220-'Current Monthly Zonal Charges'!AN220","v":0},{"$f":"'Future Monthly Zonal Charges'!AO220-'Current Monthly Zonal Charges'!AO220","v":0},{"$f":"'Future Monthly Zonal Charges'!AP220-'Current Monthly Zonal Charges'!AP220","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ220-'Current Monthly Zonal Charges'!AQ220","v":0},{"$f":"'Future Monthly Zonal Charges'!AR220-'Current Monthly Zonal Charges'!AR220","v":0},{"$f":"'Future Monthly Zonal Charges'!AS220-'Current Monthly Zonal Charges'!AS220","v":0},{"$f":"'Future Monthly Zonal Charges'!AT220-'Current Monthly Zonal Charges'!AT220","v":0},{"$f":"'Future Monthly Zonal Charges'!AU220-'Current Monthly Zonal Charges'!AU220","v":0},{"$f":"'Future Monthly Zonal Charges'!AV220-'Current Monthly Zonal Charges'!AV220","v":0},{"$f":"'Future Monthly Zonal Charges'!AW220-'Current Monthly Zonal Charges'!AW220","v":0},{"$f":"'Future Monthly Zonal Charges'!AW220-'Current Monthly Zonal Charges'!AW220","v":0},{"$f":"'Future Monthly Zonal Charges'!AY220-'Current Monthly Zonal Charges'!AY220","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ220-'Current Monthly Zonal Charges'!AZ220","v":0},{"$f":"'Future Monthly Zonal Charges'!BA220-'Current Monthly Zonal Charges'!BA220","v":0},{"$f":"'Future Monthly Zonal Charges'!BB220-'Current Monthly Zonal Charges'!BB220","v":0},{"$f":"'Future Monthly Zonal Charges'!BC220-'Current Monthly Zonal Charges'!BC220","v":0},{"$f":"'Future Monthly Zonal Charges'!BD220-'Current Monthly Zonal Charges'!BD220","v":0}]
[{"$f":"'Upgrade Information'!B221","v":"b0236.2"},{"$f":"'Projected Revenue Requirements'!C221","v":"ComEd"},{"$f":"'Upgrade Information'!E221","v":331},{"$f":"IF('Upgrade Information'!D221=\"\",\"\",'Upgrade Information'!D221)","v":"2008-04-26"},{"$f":"'Current Monthly Zonal Charges'!E221","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E221","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F221","v":3133994.7204951867},{"$f":"'Future Monthly Zonal Charges'!F221","v":2669116.3985916027},-464878.32190358406,null,{"$f":"'Future Monthly Zonal Charges'!H221-'Current Monthly Zonal Charges'!H221","v":0},{"$f":"'Future Monthly Zonal Charges'!I221-'Current Monthly Zonal Charges'!I221","v":0},{"$f":"'Future Monthly Zonal Charges'!J221-'Current Monthly Zonal Charges'!J221","v":0},{"$f":"'Future Monthly Zonal Charges'!K221-'Current Monthly Zonal Charges'!K221","v":0},{"$f":"'Future Monthly Zonal Charges'!L221-'Current Monthly Zonal Charges'!L221","v":0},{"$f":"'Future Monthly Zonal Charges'!M221-'Current Monthly Zonal Charges'!M221","v":-464878.32190358406},{"$f":"'Future Monthly Zonal Charges'!N221-'Current Monthly Zonal Charges'!N221","v":0},{"$f":"'Future Monthly Zonal Charges'!O221-'Current Monthly Zonal Charges'!O221","v":0},{"$f":"'Future Monthly Zonal Charges'!P221-'Current Monthly Zonal Charges'!P221","v":0},{"$f":"'Future Monthly Zonal Charges'!Q221-'Current Monthly Zonal Charges'!Q221","v":0},{"$f":"'Future Monthly Zonal Charges'!R221-'Current Monthly Zonal Charges'!R221","v":0},{"$f":"'Future Monthly Zonal Charges'!S221-'Current Monthly Zonal Charges'!S221","v":0},{"$f":"'Future Monthly Zonal Charges'!T221-'Current Monthly Zonal Charges'!T221","v":0},{"$f":"'Future Monthly Zonal Charges'!U221-'Current Monthly Zonal Charges'!U221","v":0},{"$f":"'Future Monthly Zonal Charges'!V221-'Current Monthly Zonal Charges'!V221","v":0},{"$f":"'Future Monthly Zonal Charges'!W221-'Current Monthly Zonal Charges'!W221","v":0},{"$f":"'Future Monthly Zonal Charges'!X221-'Current Monthly Zonal Charges'!X221","v":0},{"$f":"'Future Monthly Zonal Charges'!Y221-'Current Monthly Zonal Charges'!Y221","v":0},{"$f":"'Future Monthly Zonal Charges'!Z221-'Current Monthly Zonal Charges'!Z221","v":0},{"$f":"'Future Monthly Zonal Charges'!AA221-'Current Monthly Zonal Charges'!AA221","v":0},{"$f":"'Future Monthly Zonal Charges'!AB221-'Current Monthly Zonal Charges'!AB221","v":0},{"$f":"'Future Monthly Zonal Charges'!AC221-'Current Monthly Zonal Charges'!AC221","v":0},{"$f":"'Future Monthly Zonal Charges'!AD221-'Current Monthly Zonal Charges'!AD221","v":0},{"$f":"'Future Monthly Zonal Charges'!AE221-'Current Monthly Zonal Charges'!AE221","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG221-'Current Monthly Zonal Charges'!AG221","v":0},{"$f":"'Future Monthly Zonal Charges'!AH221-'Current Monthly Zonal Charges'!AH221","v":0},{"$f":"'Future Monthly Zonal Charges'!AI221-'Current Monthly Zonal Charges'!AI221","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ221-'Current Monthly Zonal Charges'!AJ221","v":0},{"$f":"'Future Monthly Zonal Charges'!AK221-'Current Monthly Zonal Charges'!AK221","v":0},{"$f":"'Future Monthly Zonal Charges'!AL221-'Current Monthly Zonal Charges'!AL221","v":-21.863971531940749},{"$f":"'Future Monthly Zonal Charges'!AM221-'Current Monthly Zonal Charges'!AM221","v":0},{"$f":"'Future Monthly Zonal Charges'!AN221-'Current Monthly Zonal Charges'!AN221","v":0},{"$f":"'Future Monthly Zonal Charges'!AO221-'Current Monthly Zonal Charges'!AO221","v":0},{"$f":"'Future Monthly Zonal Charges'!AP221-'Current Monthly Zonal Charges'!AP221","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ221-'Current Monthly Zonal Charges'!AQ221","v":0},{"$f":"'Future Monthly Zonal Charges'!AR221-'Current Monthly Zonal Charges'!AR221","v":0},{"$f":"'Future Monthly Zonal Charges'!AS221-'Current Monthly Zonal Charges'!AS221","v":0},{"$f":"'Future Monthly Zonal Charges'!AT221-'Current Monthly Zonal Charges'!AT221","v":0},{"$f":"'Future Monthly Zonal Charges'!AU221-'Current Monthly Zonal Charges'!AU221","v":0},{"$f":"'Future Monthly Zonal Charges'!AV221-'Current Monthly Zonal Charges'!AV221","v":0},{"$f":"'Future Monthly Zonal Charges'!AW221-'Current Monthly Zonal Charges'!AW221","v":0},{"$f":"'Future Monthly Zonal Charges'!AW221-'Current Monthly Zonal Charges'!AW221","v":0},{"$f":"'Future Monthly Zonal Charges'!AY221-'Current Monthly Zonal Charges'!AY221","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ221-'Current Monthly Zonal Charges'!AZ221","v":0},{"$f":"'Future Monthly Zonal Charges'!BA221-'Current Monthly Zonal Charges'!BA221","v":0},{"$f":"'Future Monthly Zonal Charges'!BB221-'Current Monthly Zonal Charges'!BB221","v":0},{"$f":"'Future Monthly Zonal Charges'!BC221-'Current Monthly Zonal Charges'!BC221","v":0},{"$f":"'Future Monthly Zonal Charges'!BD221-'Current Monthly Zonal Charges'!BD221","v":0}]
[{"$f":"'Upgrade Information'!B222","v":"b0238"},{"$f":"'Projected Revenue Requirements'!C222","v":"APS"},{"$f":"'Upgrade Information'!E222","v":9.6},{"$f":"IF('Upgrade Information'!D222=\"\",\"\",'Upgrade Information'!D222)","v":"2009-06-01"},{"$f":"'Current Monthly Zonal Charges'!E222","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E222","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F222","v":90956.999412787962},{"$f":"'Future Monthly Zonal Charges'!F222","v":80845.406513060312},-10111.59289972765,null,{"$f":"'Future Monthly Zonal Charges'!H222-'Current Monthly Zonal Charges'!H222","v":0},{"$f":"'Future Monthly Zonal Charges'!I222-'Current Monthly Zonal Charges'!I222","v":0},{"$f":"'Future Monthly Zonal Charges'!J222-'Current Monthly Zonal Charges'!J222","v":0},{"$f":"'Future Monthly Zonal Charges'!K222-'Current Monthly Zonal Charges'!K222","v":0},{"$f":"'Future Monthly Zonal Charges'!L222-'Current Monthly Zonal Charges'!L222","v":-1684.5913770946263},{"$f":"'Future Monthly Zonal Charges'!M222-'Current Monthly Zonal Charges'!M222","v":0},{"$f":"'Future Monthly Zonal Charges'!N222-'Current Monthly Zonal Charges'!N222","v":0},{"$f":"'Future Monthly Zonal Charges'!O222-'Current Monthly Zonal Charges'!O222","v":0},{"$f":"'Future Monthly Zonal Charges'!P222-'Current Monthly Zonal Charges'!P222","v":0},{"$f":"'Future Monthly Zonal Charges'!Q222-'Current Monthly Zonal Charges'!Q222","v":-3403.562170048328},{"$f":"'Future Monthly Zonal Charges'!R222-'Current Monthly Zonal Charges'!R222","v":0},{"$f":"'Future Monthly Zonal Charges'!S222-'Current Monthly Zonal Charges'!S222","v":0},{"$f":"'Future Monthly Zonal Charges'!T222-'Current Monthly Zonal Charges'!T222","v":0},{"$f":"'Future Monthly Zonal Charges'!U222-'Current Monthly Zonal Charges'!U222","v":0},{"$f":"'Future Monthly Zonal Charges'!V222-'Current Monthly Zonal Charges'!V222","v":0},{"$f":"'Future Monthly Zonal Charges'!W222-'Current Monthly Zonal Charges'!W222","v":0},{"$f":"'Future Monthly Zonal Charges'!X222-'Current Monthly Zonal Charges'!X222","v":0},{"$f":"'Future Monthly Zonal Charges'!Y222-'Current Monthly Zonal Charges'!Y222","v":0},{"$f":"'Future Monthly Zonal Charges'!Z222-'Current Monthly Zonal Charges'!Z222","v":0},{"$f":"'Future Monthly Zonal Charges'!AA222-'Current Monthly Zonal Charges'!AA222","v":0},{"$f":"'Future Monthly Zonal Charges'!AB222-'Current Monthly Zonal Charges'!AB222","v":-5023.4393525846972},{"$f":"'Future Monthly Zonal Charges'!AC222-'Current Monthly Zonal Charges'!AC222","v":0},{"$f":"'Future Monthly Zonal Charges'!AD222-'Current Monthly Zonal Charges'!AD222","v":0},{"$f":"'Future Monthly Zonal Charges'!AE222-'Current Monthly Zonal Charges'!AE222","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG222-'Current Monthly Zonal Charges'!AG222","v":0},{"$f":"'Future Monthly Zonal Charges'!AH222-'Current Monthly Zonal Charges'!AH222","v":0},{"$f":"'Future Monthly Zonal Charges'!AI222-'Current Monthly Zonal Charges'!AI222","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ222-'Current Monthly Zonal Charges'!AJ222","v":0},{"$f":"'Future Monthly Zonal Charges'!AK222-'Current Monthly Zonal Charges'!AK222","v":-0.25837291059733536},{"$f":"'Future Monthly Zonal Charges'!AL222-'Current Monthly Zonal Charges'!AL222","v":0},{"$f":"'Future Monthly Zonal Charges'!AM222-'Current Monthly Zonal Charges'!AM222","v":0},{"$f":"'Future Monthly Zonal Charges'!AN222-'Current Monthly Zonal Charges'!AN222","v":0},{"$f":"'Future Monthly Zonal Charges'!AO222-'Current Monthly Zonal Charges'!AO222","v":0},{"$f":"'Future Monthly Zonal Charges'!AP222-'Current Monthly Zonal Charges'!AP222","v":-0.16087700448794573},{"$f":"'Future Monthly Zonal Charges'!AQ222-'Current Monthly Zonal Charges'!AQ222","v":0},{"$f":"'Future Monthly Zonal Charges'!AR222-'Current Monthly Zonal Charges'!AR222","v":0},{"$f":"'Future Monthly Zonal Charges'!AS222-'Current Monthly Zonal Charges'!AS222","v":0},{"$f":"'Future Monthly Zonal Charges'!AT222-'Current Monthly Zonal Charges'!AT222","v":0},{"$f":"'Future Monthly Zonal Charges'!AU222-'Current Monthly Zonal Charges'!AU222","v":0},{"$f":"'Future Monthly Zonal Charges'!AV222-'Current Monthly Zonal Charges'!AV222","v":0},{"$f":"'Future Monthly Zonal Charges'!AW222-'Current Monthly Zonal Charges'!AW222","v":0},{"$f":"'Future Monthly Zonal Charges'!AW222-'Current Monthly Zonal Charges'!AW222","v":0},{"$f":"'Future Monthly Zonal Charges'!AY222-'Current Monthly Zonal Charges'!AY222","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ222-'Current Monthly Zonal Charges'!AZ222","v":0},{"$f":"'Future Monthly Zonal Charges'!BA222-'Current Monthly Zonal Charges'!BA222","v":-0.86109214450010274},{"$f":"'Future Monthly Zonal Charges'!BB222-'Current Monthly Zonal Charges'!BB222","v":0},{"$f":"'Future Monthly Zonal Charges'!BC222-'Current Monthly Zonal Charges'!BC222","v":0},{"$f":"'Future Monthly Zonal Charges'!BD222-'Current Monthly Zonal Charges'!BD222","v":0}]
[{"$f":"'Upgrade Information'!B223","v":"b0238.1"},{"$f":"'Projected Revenue Requirements'!C223","v":"PEPCO"},{"$f":"'Upgrade Information'!E223","v":1.1000000000000001},{"$f":"IF('Upgrade Information'!D223=\"\",\"\",'Upgrade Information'!D223)","v":"2009-06-01"},{"$f":"'Current Monthly Zonal Charges'!E223","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E223","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F223","v":9586.2320097265019},{"$f":"'Future Monthly Zonal Charges'!F223","v":7879.9827711928983},-1706.2492385336036,null,{"$f":"'Future Monthly Zonal Charges'!H223-'Current Monthly Zonal Charges'!H223","v":0},{"$f":"'Future Monthly Zonal Charges'!I223-'Current Monthly Zonal Charges'!I223","v":0},{"$f":"'Future Monthly Zonal Charges'!J223-'Current Monthly Zonal Charges'!J223","v":0},{"$f":"'Future Monthly Zonal Charges'!K223-'Current Monthly Zonal Charges'!K223","v":0},{"$f":"'Future Monthly Zonal Charges'!L223-'Current Monthly Zonal Charges'!L223","v":0},{"$f":"'Future Monthly Zonal Charges'!M223-'Current Monthly Zonal Charges'!M223","v":0},{"$f":"'Future Monthly Zonal Charges'!N223-'Current Monthly Zonal Charges'!N223","v":0},{"$f":"'Future Monthly Zonal Charges'!O223-'Current Monthly Zonal Charges'!O223","v":0},{"$f":"'Future Monthly Zonal Charges'!P223-'Current Monthly Zonal Charges'!P223","v":0},{"$f":"'Future Monthly Zonal Charges'!Q223-'Current Monthly Zonal Charges'!Q223","v":0},{"$f":"'Future Monthly Zonal Charges'!R223-'Current Monthly Zonal Charges'!R223","v":0},{"$f":"'Future Monthly Zonal Charges'!S223-'Current Monthly Zonal Charges'!S223","v":0},{"$f":"'Future Monthly Zonal Charges'!T223-'Current Monthly Zonal Charges'!T223","v":0},{"$f":"'Future Monthly Zonal Charges'!U223-'Current Monthly Zonal Charges'!U223","v":0},{"$f":"'Future Monthly Zonal Charges'!V223-'Current Monthly Zonal Charges'!V223","v":0},{"$f":"'Future Monthly Zonal Charges'!W223-'Current Monthly Zonal Charges'!W223","v":0},{"$f":"'Future Monthly Zonal Charges'!X223-'Current Monthly Zonal Charges'!X223","v":0},{"$f":"'Future Monthly Zonal Charges'!Y223-'Current Monthly Zonal Charges'!Y223","v":0},{"$f":"'Future Monthly Zonal Charges'!Z223-'Current Monthly Zonal Charges'!Z223","v":0},{"$f":"'Future Monthly Zonal Charges'!AA223-'Current Monthly Zonal Charges'!AA223","v":0},{"$f":"'Future Monthly Zonal Charges'!AB223-'Current Monthly Zonal Charges'!AB223","v":-1706.2492385336036},{"$f":"'Future Monthly Zonal Charges'!AC223-'Current Monthly Zonal Charges'!AC223","v":0},{"$f":"'Future Monthly Zonal Charges'!AD223-'Current Monthly Zonal Charges'!AD223","v":0},{"$f":"'Future Monthly Zonal Charges'!AE223-'Current Monthly Zonal Charges'!AE223","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG223-'Current Monthly Zonal Charges'!AG223","v":0},{"$f":"'Future Monthly Zonal Charges'!AH223-'Current Monthly Zonal Charges'!AH223","v":0},{"$f":"'Future Monthly Zonal Charges'!AI223-'Current Monthly Zonal Charges'!AI223","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ223-'Current Monthly Zonal Charges'!AJ223","v":0},{"$f":"'Future Monthly Zonal Charges'!AK223-'Current Monthly Zonal Charges'!AK223","v":0},{"$f":"'Future Monthly Zonal Charges'!AL223-'Current Monthly Zonal Charges'!AL223","v":0},{"$f":"'Future Monthly Zonal Charges'!AM223-'Current Monthly Zonal Charges'!AM223","v":0},{"$f":"'Future Monthly Zonal Charges'!AN223-'Current Monthly Zonal Charges'!AN223","v":0},{"$f":"'Future Monthly Zonal Charges'!AO223-'Current Monthly Zonal Charges'!AO223","v":0},{"$f":"'Future Monthly Zonal Charges'!AP223-'Current Monthly Zonal Charges'!AP223","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ223-'Current Monthly Zonal Charges'!AQ223","v":0},{"$f":"'Future Monthly Zonal Charges'!AR223-'Current Monthly Zonal Charges'!AR223","v":0},{"$f":"'Future Monthly Zonal Charges'!AS223-'Current Monthly Zonal Charges'!AS223","v":0},{"$f":"'Future Monthly Zonal Charges'!AT223-'Current Monthly Zonal Charges'!AT223","v":0},{"$f":"'Future Monthly Zonal Charges'!AU223-'Current Monthly Zonal Charges'!AU223","v":0},{"$f":"'Future Monthly Zonal Charges'!AV223-'Current Monthly Zonal Charges'!AV223","v":0},{"$f":"'Future Monthly Zonal Charges'!AW223-'Current Monthly Zonal Charges'!AW223","v":0},{"$f":"'Future Monthly Zonal Charges'!AW223-'Current Monthly Zonal Charges'!AW223","v":0},{"$f":"'Future Monthly Zonal Charges'!AY223-'Current Monthly Zonal Charges'!AY223","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ223-'Current Monthly Zonal Charges'!AZ223","v":0},{"$f":"'Future Monthly Zonal Charges'!BA223-'Current Monthly Zonal Charges'!BA223","v":-0.29247647134519594},{"$f":"'Future Monthly Zonal Charges'!BB223-'Current Monthly Zonal Charges'!BB223","v":0},{"$f":"'Future Monthly Zonal Charges'!BC223-'Current Monthly Zonal Charges'!BC223","v":0},{"$f":"'Future Monthly Zonal Charges'!BD223-'Current Monthly Zonal Charges'!BD223","v":0}]
[{"$f":"'Upgrade Information'!B224","v":"b0240"},{"$f":"'Projected Revenue Requirements'!C224","v":"APS"},{"$f":"'Upgrade Information'!E224","v":0},{"$f":"IF('Upgrade Information'!D224=\"\",\"\",'Upgrade Information'!D224)","v":"2006-01-13"},{"$f":"'Current Monthly Zonal Charges'!E224","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E224","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F224","v":0},{"$f":"'Future Monthly Zonal Charges'!F224","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H224-'Current Monthly Zonal Charges'!H224","v":0},{"$f":"'Future Monthly Zonal Charges'!I224-'Current Monthly Zonal Charges'!I224","v":0},{"$f":"'Future Monthly Zonal Charges'!J224-'Current Monthly Zonal Charges'!J224","v":0},{"$f":"'Future Monthly Zonal Charges'!K224-'Current Monthly Zonal Charges'!K224","v":0},{"$f":"'Future Monthly Zonal Charges'!L224-'Current Monthly Zonal Charges'!L224","v":0},{"$f":"'Future Monthly Zonal Charges'!M224-'Current Monthly Zonal Charges'!M224","v":0},{"$f":"'Future Monthly Zonal Charges'!N224-'Current Monthly Zonal Charges'!N224","v":0},{"$f":"'Future Monthly Zonal Charges'!O224-'Current Monthly Zonal Charges'!O224","v":0},{"$f":"'Future Monthly Zonal Charges'!P224-'Current Monthly Zonal Charges'!P224","v":0},{"$f":"'Future Monthly Zonal Charges'!Q224-'Current Monthly Zonal Charges'!Q224","v":0},{"$f":"'Future Monthly Zonal Charges'!R224-'Current Monthly Zonal Charges'!R224","v":0},{"$f":"'Future Monthly Zonal Charges'!S224-'Current Monthly Zonal Charges'!S224","v":0},{"$f":"'Future Monthly Zonal Charges'!T224-'Current Monthly Zonal Charges'!T224","v":0},{"$f":"'Future Monthly Zonal Charges'!U224-'Current Monthly Zonal Charges'!U224","v":0},{"$f":"'Future Monthly Zonal Charges'!V224-'Current Monthly Zonal Charges'!V224","v":0},{"$f":"'Future Monthly Zonal Charges'!W224-'Current Monthly Zonal Charges'!W224","v":0},{"$f":"'Future Monthly Zonal Charges'!X224-'Current Monthly Zonal Charges'!X224","v":0},{"$f":"'Future Monthly Zonal Charges'!Y224-'Current Monthly Zonal Charges'!Y224","v":0},{"$f":"'Future Monthly Zonal Charges'!Z224-'Current Monthly Zonal Charges'!Z224","v":0},{"$f":"'Future Monthly Zonal Charges'!AA224-'Current Monthly Zonal Charges'!AA224","v":0},{"$f":"'Future Monthly Zonal Charges'!AB224-'Current Monthly Zonal Charges'!AB224","v":0},{"$f":"'Future Monthly Zonal Charges'!AC224-'Current Monthly Zonal Charges'!AC224","v":0},{"$f":"'Future Monthly Zonal Charges'!AD224-'Current Monthly Zonal Charges'!AD224","v":0},{"$f":"'Future Monthly Zonal Charges'!AE224-'Current Monthly Zonal Charges'!AE224","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG224-'Current Monthly Zonal Charges'!AG224","v":0},{"$f":"'Future Monthly Zonal Charges'!AH224-'Current Monthly Zonal Charges'!AH224","v":0},{"$f":"'Future Monthly Zonal Charges'!AI224-'Current Monthly Zonal Charges'!AI224","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ224-'Current Monthly Zonal Charges'!AJ224","v":0},{"$f":"'Future Monthly Zonal Charges'!AK224-'Current Monthly Zonal Charges'!AK224","v":0},{"$f":"'Future Monthly Zonal Charges'!AL224-'Current Monthly Zonal Charges'!AL224","v":0},{"$f":"'Future Monthly Zonal Charges'!AM224-'Current Monthly Zonal Charges'!AM224","v":0},{"$f":"'Future Monthly Zonal Charges'!AN224-'Current Monthly Zonal Charges'!AN224","v":0},{"$f":"'Future Monthly Zonal Charges'!AO224-'Current Monthly Zonal Charges'!AO224","v":0},{"$f":"'Future Monthly Zonal Charges'!AP224-'Current Monthly Zonal Charges'!AP224","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ224-'Current Monthly Zonal Charges'!AQ224","v":0},{"$f":"'Future Monthly Zonal Charges'!AR224-'Current Monthly Zonal Charges'!AR224","v":0},{"$f":"'Future Monthly Zonal Charges'!AS224-'Current Monthly Zonal Charges'!AS224","v":0},{"$f":"'Future Monthly Zonal Charges'!AT224-'Current Monthly Zonal Charges'!AT224","v":0},{"$f":"'Future Monthly Zonal Charges'!AU224-'Current Monthly Zonal Charges'!AU224","v":0},{"$f":"'Future Monthly Zonal Charges'!AV224-'Current Monthly Zonal Charges'!AV224","v":0},{"$f":"'Future Monthly Zonal Charges'!AW224-'Current Monthly Zonal Charges'!AW224","v":0},{"$f":"'Future Monthly Zonal Charges'!AW224-'Current Monthly Zonal Charges'!AW224","v":0},{"$f":"'Future Monthly Zonal Charges'!AY224-'Current Monthly Zonal Charges'!AY224","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ224-'Current Monthly Zonal Charges'!AZ224","v":0},{"$f":"'Future Monthly Zonal Charges'!BA224-'Current Monthly Zonal Charges'!BA224","v":0},{"$f":"'Future Monthly Zonal Charges'!BB224-'Current Monthly Zonal Charges'!BB224","v":0},{"$f":"'Future Monthly Zonal Charges'!BC224-'Current Monthly Zonal Charges'!BC224","v":0},{"$f":"'Future Monthly Zonal Charges'!BD224-'Current Monthly Zonal Charges'!BD224","v":0}]
[{"$f":"'Upgrade Information'!B225","v":"b0241.2"},{"$f":"'Projected Revenue Requirements'!C225","v":"DPL"},{"$f":"'Upgrade Information'!E225","v":0.83},{"$f":"IF('Upgrade Information'!D225=\"\",\"\",'Upgrade Information'!D225)","v":"2008-06-01"},{"$f":"'Current Monthly Zonal Charges'!E225","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E225","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F225","v":5955.0780484918187},{"$f":"'Future Monthly Zonal Charges'!F225","v":4930.471806697482},-1024.6062417943367,null,{"$f":"'Future Monthly Zonal Charges'!H225-'Current Monthly Zonal Charges'!H225","v":0},{"$f":"'Future Monthly Zonal Charges'!I225-'Current Monthly Zonal Charges'!I225","v":0},{"$f":"'Future Monthly Zonal Charges'!J225-'Current Monthly Zonal Charges'!J225","v":0},{"$f":"'Future Monthly Zonal Charges'!K225-'Current Monthly Zonal Charges'!K225","v":0},{"$f":"'Future Monthly Zonal Charges'!L225-'Current Monthly Zonal Charges'!L225","v":0},{"$f":"'Future Monthly Zonal Charges'!M225-'Current Monthly Zonal Charges'!M225","v":0},{"$f":"'Future Monthly Zonal Charges'!N225-'Current Monthly Zonal Charges'!N225","v":0},{"$f":"'Future Monthly Zonal Charges'!O225-'Current Monthly Zonal Charges'!O225","v":0},{"$f":"'Future Monthly Zonal Charges'!P225-'Current Monthly Zonal Charges'!P225","v":0},{"$f":"'Future Monthly Zonal Charges'!Q225-'Current Monthly Zonal Charges'!Q225","v":0},{"$f":"'Future Monthly Zonal Charges'!R225-'Current Monthly Zonal Charges'!R225","v":-1024.6062417943367},{"$f":"'Future Monthly Zonal Charges'!S225-'Current Monthly Zonal Charges'!S225","v":0},{"$f":"'Future Monthly Zonal Charges'!T225-'Current Monthly Zonal Charges'!T225","v":0},{"$f":"'Future Monthly Zonal Charges'!U225-'Current Monthly Zonal Charges'!U225","v":0},{"$f":"'Future Monthly Zonal Charges'!V225-'Current Monthly Zonal Charges'!V225","v":0},{"$f":"'Future Monthly Zonal Charges'!W225-'Current Monthly Zonal Charges'!W225","v":0},{"$f":"'Future Monthly Zonal Charges'!X225-'Current Monthly Zonal Charges'!X225","v":0},{"$f":"'Future Monthly Zonal Charges'!Y225-'Current Monthly Zonal Charges'!Y225","v":0},{"$f":"'Future Monthly Zonal Charges'!Z225-'Current Monthly Zonal Charges'!Z225","v":0},{"$f":"'Future Monthly Zonal Charges'!AA225-'Current Monthly Zonal Charges'!AA225","v":0},{"$f":"'Future Monthly Zonal Charges'!AB225-'Current Monthly Zonal Charges'!AB225","v":0},{"$f":"'Future Monthly Zonal Charges'!AC225-'Current Monthly Zonal Charges'!AC225","v":0},{"$f":"'Future Monthly Zonal Charges'!AD225-'Current Monthly Zonal Charges'!AD225","v":0},{"$f":"'Future Monthly Zonal Charges'!AE225-'Current Monthly Zonal Charges'!AE225","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG225-'Current Monthly Zonal Charges'!AG225","v":0},{"$f":"'Future Monthly Zonal Charges'!AH225-'Current Monthly Zonal Charges'!AH225","v":0},{"$f":"'Future Monthly Zonal Charges'!AI225-'Current Monthly Zonal Charges'!AI225","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ225-'Current Monthly Zonal Charges'!AJ225","v":0},{"$f":"'Future Monthly Zonal Charges'!AK225-'Current Monthly Zonal Charges'!AK225","v":0},{"$f":"'Future Monthly Zonal Charges'!AL225-'Current Monthly Zonal Charges'!AL225","v":0},{"$f":"'Future Monthly Zonal Charges'!AM225-'Current Monthly Zonal Charges'!AM225","v":0},{"$f":"'Future Monthly Zonal Charges'!AN225-'Current Monthly Zonal Charges'!AN225","v":0},{"$f":"'Future Monthly Zonal Charges'!AO225-'Current Monthly Zonal Charges'!AO225","v":0},{"$f":"'Future Monthly Zonal Charges'!AP225-'Current Monthly Zonal Charges'!AP225","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ225-'Current Monthly Zonal Charges'!AQ225","v":-0.24837132858079092},{"$f":"'Future Monthly Zonal Charges'!AR225-'Current Monthly Zonal Charges'!AR225","v":0},{"$f":"'Future Monthly Zonal Charges'!AS225-'Current Monthly Zonal Charges'!AS225","v":0},{"$f":"'Future Monthly Zonal Charges'!AT225-'Current Monthly Zonal Charges'!AT225","v":0},{"$f":"'Future Monthly Zonal Charges'!AU225-'Current Monthly Zonal Charges'!AU225","v":0},{"$f":"'Future Monthly Zonal Charges'!AV225-'Current Monthly Zonal Charges'!AV225","v":0},{"$f":"'Future Monthly Zonal Charges'!AW225-'Current Monthly Zonal Charges'!AW225","v":0},{"$f":"'Future Monthly Zonal Charges'!AW225-'Current Monthly Zonal Charges'!AW225","v":0},{"$f":"'Future Monthly Zonal Charges'!AY225-'Current Monthly Zonal Charges'!AY225","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ225-'Current Monthly Zonal Charges'!AZ225","v":0},{"$f":"'Future Monthly Zonal Charges'!BA225-'Current Monthly Zonal Charges'!BA225","v":0},{"$f":"'Future Monthly Zonal Charges'!BB225-'Current Monthly Zonal Charges'!BB225","v":0},{"$f":"'Future Monthly Zonal Charges'!BC225-'Current Monthly Zonal Charges'!BC225","v":0},{"$f":"'Future Monthly Zonal Charges'!BD225-'Current Monthly Zonal Charges'!BD225","v":0}]
[{"$f":"'Upgrade Information'!B226","v":"b0241.3"},{"$f":"'Projected Revenue Requirements'!C226","v":"DPL"},{"$f":"'Upgrade Information'!E226","v":12.63},{"$f":"IF('Upgrade Information'!D226=\"\",\"\",'Upgrade Information'!D226)","v":"2008-12-31"},{"$f":"'Current Monthly Zonal Charges'!E226","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E226","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F226","v":92436.618132211603},{"$f":"'Future Monthly Zonal Charges'!F226","v":76845.320742015858},-15591.297390195745,null,{"$f":"'Future Monthly Zonal Charges'!H226-'Current Monthly Zonal Charges'!H226","v":0},{"$f":"'Future Monthly Zonal Charges'!I226-'Current Monthly Zonal Charges'!I226","v":0},{"$f":"'Future Monthly Zonal Charges'!J226-'Current Monthly Zonal Charges'!J226","v":0},{"$f":"'Future Monthly Zonal Charges'!K226-'Current Monthly Zonal Charges'!K226","v":0},{"$f":"'Future Monthly Zonal Charges'!L226-'Current Monthly Zonal Charges'!L226","v":0},{"$f":"'Future Monthly Zonal Charges'!M226-'Current Monthly Zonal Charges'!M226","v":0},{"$f":"'Future Monthly Zonal Charges'!N226-'Current Monthly Zonal Charges'!N226","v":0},{"$f":"'Future Monthly Zonal Charges'!O226-'Current Monthly Zonal Charges'!O226","v":0},{"$f":"'Future Monthly Zonal Charges'!P226-'Current Monthly Zonal Charges'!P226","v":0},{"$f":"'Future Monthly Zonal Charges'!Q226-'Current Monthly Zonal Charges'!Q226","v":0},{"$f":"'Future Monthly Zonal Charges'!R226-'Current Monthly Zonal Charges'!R226","v":-13174.646294715407},{"$f":"'Future Monthly Zonal Charges'!S226-'Current Monthly Zonal Charges'!S226","v":0},{"$f":"'Future Monthly Zonal Charges'!T226-'Current Monthly Zonal Charges'!T226","v":0},{"$f":"'Future Monthly Zonal Charges'!U226-'Current Monthly Zonal Charges'!U226","v":0},{"$f":"'Future Monthly Zonal Charges'!V226-'Current Monthly Zonal Charges'!V226","v":0},{"$f":"'Future Monthly Zonal Charges'!W226-'Current Monthly Zonal Charges'!W226","v":0},{"$f":"'Future Monthly Zonal Charges'!X226-'Current Monthly Zonal Charges'!X226","v":0},{"$f":"'Future Monthly Zonal Charges'!Y226-'Current Monthly Zonal Charges'!Y226","v":0},{"$f":"'Future Monthly Zonal Charges'!Z226-'Current Monthly Zonal Charges'!Z226","v":-2416.6510954803398},{"$f":"'Future Monthly Zonal Charges'!AA226-'Current Monthly Zonal Charges'!AA226","v":0},{"$f":"'Future Monthly Zonal Charges'!AB226-'Current Monthly Zonal Charges'!AB226","v":0},{"$f":"'Future Monthly Zonal Charges'!AC226-'Current Monthly Zonal Charges'!AC226","v":0},{"$f":"'Future Monthly Zonal Charges'!AD226-'Current Monthly Zonal Charges'!AD226","v":0},{"$f":"'Future Monthly Zonal Charges'!AE226-'Current Monthly Zonal Charges'!AE226","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG226-'Current Monthly Zonal Charges'!AG226","v":0},{"$f":"'Future Monthly Zonal Charges'!AH226-'Current Monthly Zonal Charges'!AH226","v":0},{"$f":"'Future Monthly Zonal Charges'!AI226-'Current Monthly Zonal Charges'!AI226","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ226-'Current Monthly Zonal Charges'!AJ226","v":0},{"$f":"'Future Monthly Zonal Charges'!AK226-'Current Monthly Zonal Charges'!AK226","v":0},{"$f":"'Future Monthly Zonal Charges'!AL226-'Current Monthly Zonal Charges'!AL226","v":0},{"$f":"'Future Monthly Zonal Charges'!AM226-'Current Monthly Zonal Charges'!AM226","v":0},{"$f":"'Future Monthly Zonal Charges'!AN226-'Current Monthly Zonal Charges'!AN226","v":0},{"$f":"'Future Monthly Zonal Charges'!AO226-'Current Monthly Zonal Charges'!AO226","v":0},{"$f":"'Future Monthly Zonal Charges'!AP226-'Current Monthly Zonal Charges'!AP226","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ226-'Current Monthly Zonal Charges'!AQ226","v":-3.1936213838303651},{"$f":"'Future Monthly Zonal Charges'!AR226-'Current Monthly Zonal Charges'!AR226","v":0},{"$f":"'Future Monthly Zonal Charges'!AS226-'Current Monthly Zonal Charges'!AS226","v":0},{"$f":"'Future Monthly Zonal Charges'!AT226-'Current Monthly Zonal Charges'!AT226","v":0},{"$f":"'Future Monthly Zonal Charges'!AU226-'Current Monthly Zonal Charges'!AU226","v":0},{"$f":"'Future Monthly Zonal Charges'!AV226-'Current Monthly Zonal Charges'!AV226","v":0},{"$f":"'Future Monthly Zonal Charges'!AW226-'Current Monthly Zonal Charges'!AW226","v":0},{"$f":"'Future Monthly Zonal Charges'!AW226-'Current Monthly Zonal Charges'!AW226","v":0},{"$f":"'Future Monthly Zonal Charges'!AY226-'Current Monthly Zonal Charges'!AY226","v":-0.28157564088741638},{"$f":"'Future Monthly Zonal Charges'!AZ226-'Current Monthly Zonal Charges'!AZ226","v":0},{"$f":"'Future Monthly Zonal Charges'!BA226-'Current Monthly Zonal Charges'!BA226","v":0},{"$f":"'Future Monthly Zonal Charges'!BB226-'Current Monthly Zonal Charges'!BB226","v":0},{"$f":"'Future Monthly Zonal Charges'!BC226-'Current Monthly Zonal Charges'!BC226","v":0},{"$f":"'Future Monthly Zonal Charges'!BD226-'Current Monthly Zonal Charges'!BD226","v":0}]
[{"$f":"'Upgrade Information'!B227","v":"b0241.5"},{"$f":"'Projected Revenue Requirements'!C227","v":"DPL"},{"$f":"'Upgrade Information'!E227","v":0.254},{"$f":"IF('Upgrade Information'!D227=\"\",\"\",'Upgrade Information'!D227)","v":"2006-12-31"},{"$f":"'Current Monthly Zonal Charges'!E227","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E227","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F227","v":1733.5570222278591},{"$f":"'Future Monthly Zonal Charges'!F227","v":1420.0028229317606},-313.55419929609843,null,{"$f":"'Future Monthly Zonal Charges'!H227-'Current Monthly Zonal Charges'!H227","v":0},{"$f":"'Future Monthly Zonal Charges'!I227-'Current Monthly Zonal Charges'!I227","v":0},{"$f":"'Future Monthly Zonal Charges'!J227-'Current Monthly Zonal Charges'!J227","v":0},{"$f":"'Future Monthly Zonal Charges'!K227-'Current Monthly Zonal Charges'!K227","v":0},{"$f":"'Future Monthly Zonal Charges'!L227-'Current Monthly Zonal Charges'!L227","v":0},{"$f":"'Future Monthly Zonal Charges'!M227-'Current Monthly Zonal Charges'!M227","v":0},{"$f":"'Future Monthly Zonal Charges'!N227-'Current Monthly Zonal Charges'!N227","v":0},{"$f":"'Future Monthly Zonal Charges'!O227-'Current Monthly Zonal Charges'!O227","v":0},{"$f":"'Future Monthly Zonal Charges'!P227-'Current Monthly Zonal Charges'!P227","v":0},{"$f":"'Future Monthly Zonal Charges'!Q227-'Current Monthly Zonal Charges'!Q227","v":0},{"$f":"'Future Monthly Zonal Charges'!R227-'Current Monthly Zonal Charges'!R227","v":-313.55419929609843},{"$f":"'Future Monthly Zonal Charges'!S227-'Current Monthly Zonal Charges'!S227","v":0},{"$f":"'Future Monthly Zonal Charges'!T227-'Current Monthly Zonal Charges'!T227","v":0},{"$f":"'Future Monthly Zonal Charges'!U227-'Current Monthly Zonal Charges'!U227","v":0},{"$f":"'Future Monthly Zonal Charges'!V227-'Current Monthly Zonal Charges'!V227","v":0},{"$f":"'Future Monthly Zonal Charges'!W227-'Current Monthly Zonal Charges'!W227","v":0},{"$f":"'Future Monthly Zonal Charges'!X227-'Current Monthly Zonal Charges'!X227","v":0},{"$f":"'Future Monthly Zonal Charges'!Y227-'Current Monthly Zonal Charges'!Y227","v":0},{"$f":"'Future Monthly Zonal Charges'!Z227-'Current Monthly Zonal Charges'!Z227","v":0},{"$f":"'Future Monthly Zonal Charges'!AA227-'Current Monthly Zonal Charges'!AA227","v":0},{"$f":"'Future Monthly Zonal Charges'!AB227-'Current Monthly Zonal Charges'!AB227","v":0},{"$f":"'Future Monthly Zonal Charges'!AC227-'Current Monthly Zonal Charges'!AC227","v":0},{"$f":"'Future Monthly Zonal Charges'!AD227-'Current Monthly Zonal Charges'!AD227","v":0},{"$f":"'Future Monthly Zonal Charges'!AE227-'Current Monthly Zonal Charges'!AE227","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG227-'Current Monthly Zonal Charges'!AG227","v":0},{"$f":"'Future Monthly Zonal Charges'!AH227-'Current Monthly Zonal Charges'!AH227","v":0},{"$f":"'Future Monthly Zonal Charges'!AI227-'Current Monthly Zonal Charges'!AI227","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ227-'Current Monthly Zonal Charges'!AJ227","v":0},{"$f":"'Future Monthly Zonal Charges'!AK227-'Current Monthly Zonal Charges'!AK227","v":0},{"$f":"'Future Monthly Zonal Charges'!AL227-'Current Monthly Zonal Charges'!AL227","v":0},{"$f":"'Future Monthly Zonal Charges'!AM227-'Current Monthly Zonal Charges'!AM227","v":0},{"$f":"'Future Monthly Zonal Charges'!AN227-'Current Monthly Zonal Charges'!AN227","v":0},{"$f":"'Future Monthly Zonal Charges'!AO227-'Current Monthly Zonal Charges'!AO227","v":0},{"$f":"'Future Monthly Zonal Charges'!AP227-'Current Monthly Zonal Charges'!AP227","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ227-'Current Monthly Zonal Charges'!AQ227","v":-7.600761139701312E-2},{"$f":"'Future Monthly Zonal Charges'!AR227-'Current Monthly Zonal Charges'!AR227","v":0},{"$f":"'Future Monthly Zonal Charges'!AS227-'Current Monthly Zonal Charges'!AS227","v":0},{"$f":"'Future Monthly Zonal Charges'!AT227-'Current Monthly Zonal Charges'!AT227","v":0},{"$f":"'Future Monthly Zonal Charges'!AU227-'Current Monthly Zonal Charges'!AU227","v":0},{"$f":"'Future Monthly Zonal Charges'!AV227-'Current Monthly Zonal Charges'!AV227","v":0},{"$f":"'Future Monthly Zonal Charges'!AW227-'Current Monthly Zonal Charges'!AW227","v":0},{"$f":"'Future Monthly Zonal Charges'!AW227-'Current Monthly Zonal Charges'!AW227","v":0},{"$f":"'Future Monthly Zonal Charges'!AY227-'Current Monthly Zonal Charges'!AY227","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ227-'Current Monthly Zonal Charges'!AZ227","v":0},{"$f":"'Future Monthly Zonal Charges'!BA227-'Current Monthly Zonal Charges'!BA227","v":0},{"$f":"'Future Monthly Zonal Charges'!BB227-'Current Monthly Zonal Charges'!BB227","v":0},{"$f":"'Future Monthly Zonal Charges'!BC227-'Current Monthly Zonal Charges'!BC227","v":0},{"$f":"'Future Monthly Zonal Charges'!BD227-'Current Monthly Zonal Charges'!BD227","v":0}]
[{"$f":"'Upgrade Information'!B228","v":"b0241.6"},{"$f":"'Projected Revenue Requirements'!C228","v":"DPL"},{"$f":"'Upgrade Information'!E228","v":0.254},{"$f":"IF('Upgrade Information'!D228=\"\",\"\",'Upgrade Information'!D228)","v":"2007-04-03"},{"$f":"'Current Monthly Zonal Charges'!E228","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E228","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F228","v":1754.4606355142653},{"$f":"'Future Monthly Zonal Charges'!F228","v":1440.9064362181671},-313.5541992960982,null,{"$f":"'Future Monthly Zonal Charges'!H228-'Current Monthly Zonal Charges'!H228","v":0},{"$f":"'Future Monthly Zonal Charges'!I228-'Current Monthly Zonal Charges'!I228","v":0},{"$f":"'Future Monthly Zonal Charges'!J228-'Current Monthly Zonal Charges'!J228","v":0},{"$f":"'Future Monthly Zonal Charges'!K228-'Current Monthly Zonal Charges'!K228","v":0},{"$f":"'Future Monthly Zonal Charges'!L228-'Current Monthly Zonal Charges'!L228","v":0},{"$f":"'Future Monthly Zonal Charges'!M228-'Current Monthly Zonal Charges'!M228","v":0},{"$f":"'Future Monthly Zonal Charges'!N228-'Current Monthly Zonal Charges'!N228","v":0},{"$f":"'Future Monthly Zonal Charges'!O228-'Current Monthly Zonal Charges'!O228","v":0},{"$f":"'Future Monthly Zonal Charges'!P228-'Current Monthly Zonal Charges'!P228","v":0},{"$f":"'Future Monthly Zonal Charges'!Q228-'Current Monthly Zonal Charges'!Q228","v":0},{"$f":"'Future Monthly Zonal Charges'!R228-'Current Monthly Zonal Charges'!R228","v":-313.5541992960982},{"$f":"'Future Monthly Zonal Charges'!S228-'Current Monthly Zonal Charges'!S228","v":0},{"$f":"'Future Monthly Zonal Charges'!T228-'Current Monthly Zonal Charges'!T228","v":0},{"$f":"'Future Monthly Zonal Charges'!U228-'Current Monthly Zonal Charges'!U228","v":0},{"$f":"'Future Monthly Zonal Charges'!V228-'Current Monthly Zonal Charges'!V228","v":0},{"$f":"'Future Monthly Zonal Charges'!W228-'Current Monthly Zonal Charges'!W228","v":0},{"$f":"'Future Monthly Zonal Charges'!X228-'Current Monthly Zonal Charges'!X228","v":0},{"$f":"'Future Monthly Zonal Charges'!Y228-'Current Monthly Zonal Charges'!Y228","v":0},{"$f":"'Future Monthly Zonal Charges'!Z228-'Current Monthly Zonal Charges'!Z228","v":0},{"$f":"'Future Monthly Zonal Charges'!AA228-'Current Monthly Zonal Charges'!AA228","v":0},{"$f":"'Future Monthly Zonal Charges'!AB228-'Current Monthly Zonal Charges'!AB228","v":0},{"$f":"'Future Monthly Zonal Charges'!AC228-'Current Monthly Zonal Charges'!AC228","v":0},{"$f":"'Future Monthly Zonal Charges'!AD228-'Current Monthly Zonal Charges'!AD228","v":0},{"$f":"'Future Monthly Zonal Charges'!AE228-'Current Monthly Zonal Charges'!AE228","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG228-'Current Monthly Zonal Charges'!AG228","v":0},{"$f":"'Future Monthly Zonal Charges'!AH228-'Current Monthly Zonal Charges'!AH228","v":0},{"$f":"'Future Monthly Zonal Charges'!AI228-'Current Monthly Zonal Charges'!AI228","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ228-'Current Monthly Zonal Charges'!AJ228","v":0},{"$f":"'Future Monthly Zonal Charges'!AK228-'Current Monthly Zonal Charges'!AK228","v":0},{"$f":"'Future Monthly Zonal Charges'!AL228-'Current Monthly Zonal Charges'!AL228","v":0},{"$f":"'Future Monthly Zonal Charges'!AM228-'Current Monthly Zonal Charges'!AM228","v":0},{"$f":"'Future Monthly Zonal Charges'!AN228-'Current Monthly Zonal Charges'!AN228","v":0},{"$f":"'Future Monthly Zonal Charges'!AO228-'Current Monthly Zonal Charges'!AO228","v":0},{"$f":"'Future Monthly Zonal Charges'!AP228-'Current Monthly Zonal Charges'!AP228","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ228-'Current Monthly Zonal Charges'!AQ228","v":-7.6007611397013064E-2},{"$f":"'Future Monthly Zonal Charges'!AR228-'Current Monthly Zonal Charges'!AR228","v":0},{"$f":"'Future Monthly Zonal Charges'!AS228-'Current Monthly Zonal Charges'!AS228","v":0},{"$f":"'Future Monthly Zonal Charges'!AT228-'Current Monthly Zonal Charges'!AT228","v":0},{"$f":"'Future Monthly Zonal Charges'!AU228-'Current Monthly Zonal Charges'!AU228","v":0},{"$f":"'Future Monthly Zonal Charges'!AV228-'Current Monthly Zonal Charges'!AV228","v":0},{"$f":"'Future Monthly Zonal Charges'!AW228-'Current Monthly Zonal Charges'!AW228","v":0},{"$f":"'Future Monthly Zonal Charges'!AW228-'Current Monthly Zonal Charges'!AW228","v":0},{"$f":"'Future Monthly Zonal Charges'!AY228-'Current Monthly Zonal Charges'!AY228","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ228-'Current Monthly Zonal Charges'!AZ228","v":0},{"$f":"'Future Monthly Zonal Charges'!BA228-'Current Monthly Zonal Charges'!BA228","v":0},{"$f":"'Future Monthly Zonal Charges'!BB228-'Current Monthly Zonal Charges'!BB228","v":0},{"$f":"'Future Monthly Zonal Charges'!BC228-'Current Monthly Zonal Charges'!BC228","v":0},{"$f":"'Future Monthly Zonal Charges'!BD228-'Current Monthly Zonal Charges'!BD228","v":0}]
[{"$f":"'Upgrade Information'!B229","v":"b0241.7"},{"$f":"'Projected Revenue Requirements'!C229","v":"DPL"},{"$f":"'Upgrade Information'!E229","v":0.254},{"$f":"IF('Upgrade Information'!D229=\"\",\"\",'Upgrade Information'!D229)","v":"2007-12-31"},{"$f":"'Current Monthly Zonal Charges'!E229","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E229","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F229","v":1796.2678620870786},{"$f":"'Future Monthly Zonal Charges'!F229","v":1482.7136627909804},-313.5541992960982,null,{"$f":"'Future Monthly Zonal Charges'!H229-'Current Monthly Zonal Charges'!H229","v":0},{"$f":"'Future Monthly Zonal Charges'!I229-'Current Monthly Zonal Charges'!I229","v":0},{"$f":"'Future Monthly Zonal Charges'!J229-'Current Monthly Zonal Charges'!J229","v":0},{"$f":"'Future Monthly Zonal Charges'!K229-'Current Monthly Zonal Charges'!K229","v":0},{"$f":"'Future Monthly Zonal Charges'!L229-'Current Monthly Zonal Charges'!L229","v":0},{"$f":"'Future Monthly Zonal Charges'!M229-'Current Monthly Zonal Charges'!M229","v":0},{"$f":"'Future Monthly Zonal Charges'!N229-'Current Monthly Zonal Charges'!N229","v":0},{"$f":"'Future Monthly Zonal Charges'!O229-'Current Monthly Zonal Charges'!O229","v":0},{"$f":"'Future Monthly Zonal Charges'!P229-'Current Monthly Zonal Charges'!P229","v":0},{"$f":"'Future Monthly Zonal Charges'!Q229-'Current Monthly Zonal Charges'!Q229","v":0},{"$f":"'Future Monthly Zonal Charges'!R229-'Current Monthly Zonal Charges'!R229","v":-313.5541992960982},{"$f":"'Future Monthly Zonal Charges'!S229-'Current Monthly Zonal Charges'!S229","v":0},{"$f":"'Future Monthly Zonal Charges'!T229-'Current Monthly Zonal Charges'!T229","v":0},{"$f":"'Future Monthly Zonal Charges'!U229-'Current Monthly Zonal Charges'!U229","v":0},{"$f":"'Future Monthly Zonal Charges'!V229-'Current Monthly Zonal Charges'!V229","v":0},{"$f":"'Future Monthly Zonal Charges'!W229-'Current Monthly Zonal Charges'!W229","v":0},{"$f":"'Future Monthly Zonal Charges'!X229-'Current Monthly Zonal Charges'!X229","v":0},{"$f":"'Future Monthly Zonal Charges'!Y229-'Current Monthly Zonal Charges'!Y229","v":0},{"$f":"'Future Monthly Zonal Charges'!Z229-'Current Monthly Zonal Charges'!Z229","v":0},{"$f":"'Future Monthly Zonal Charges'!AA229-'Current Monthly Zonal Charges'!AA229","v":0},{"$f":"'Future Monthly Zonal Charges'!AB229-'Current Monthly Zonal Charges'!AB229","v":0},{"$f":"'Future Monthly Zonal Charges'!AC229-'Current Monthly Zonal Charges'!AC229","v":0},{"$f":"'Future Monthly Zonal Charges'!AD229-'Current Monthly Zonal Charges'!AD229","v":0},{"$f":"'Future Monthly Zonal Charges'!AE229-'Current Monthly Zonal Charges'!AE229","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG229-'Current Monthly Zonal Charges'!AG229","v":0},{"$f":"'Future Monthly Zonal Charges'!AH229-'Current Monthly Zonal Charges'!AH229","v":0},{"$f":"'Future Monthly Zonal Charges'!AI229-'Current Monthly Zonal Charges'!AI229","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ229-'Current Monthly Zonal Charges'!AJ229","v":0},{"$f":"'Future Monthly Zonal Charges'!AK229-'Current Monthly Zonal Charges'!AK229","v":0},{"$f":"'Future Monthly Zonal Charges'!AL229-'Current Monthly Zonal Charges'!AL229","v":0},{"$f":"'Future Monthly Zonal Charges'!AM229-'Current Monthly Zonal Charges'!AM229","v":0},{"$f":"'Future Monthly Zonal Charges'!AN229-'Current Monthly Zonal Charges'!AN229","v":0},{"$f":"'Future Monthly Zonal Charges'!AO229-'Current Monthly Zonal Charges'!AO229","v":0},{"$f":"'Future Monthly Zonal Charges'!AP229-'Current Monthly Zonal Charges'!AP229","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ229-'Current Monthly Zonal Charges'!AQ229","v":-7.600761139701312E-2},{"$f":"'Future Monthly Zonal Charges'!AR229-'Current Monthly Zonal Charges'!AR229","v":0},{"$f":"'Future Monthly Zonal Charges'!AS229-'Current Monthly Zonal Charges'!AS229","v":0},{"$f":"'Future Monthly Zonal Charges'!AT229-'Current Monthly Zonal Charges'!AT229","v":0},{"$f":"'Future Monthly Zonal Charges'!AU229-'Current Monthly Zonal Charges'!AU229","v":0},{"$f":"'Future Monthly Zonal Charges'!AV229-'Current Monthly Zonal Charges'!AV229","v":0},{"$f":"'Future Monthly Zonal Charges'!AW229-'Current Monthly Zonal Charges'!AW229","v":0},{"$f":"'Future Monthly Zonal Charges'!AW229-'Current Monthly Zonal Charges'!AW229","v":0},{"$f":"'Future Monthly Zonal Charges'!AY229-'Current Monthly Zonal Charges'!AY229","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ229-'Current Monthly Zonal Charges'!AZ229","v":0},{"$f":"'Future Monthly Zonal Charges'!BA229-'Current Monthly Zonal Charges'!BA229","v":0},{"$f":"'Future Monthly Zonal Charges'!BB229-'Current Monthly Zonal Charges'!BB229","v":0},{"$f":"'Future Monthly Zonal Charges'!BC229-'Current Monthly Zonal Charges'!BC229","v":0},{"$f":"'Future Monthly Zonal Charges'!BD229-'Current Monthly Zonal Charges'!BD229","v":0}]
[{"$f":"'Upgrade Information'!B230","v":"b0241.8"},{"$f":"'Projected Revenue Requirements'!C230","v":"DPL"},{"$f":"'Upgrade Information'!E230","v":0.254},{"$f":"IF('Upgrade Information'!D230=\"\",\"\",'Upgrade Information'!D230)","v":"2007-12-31"},{"$f":"'Current Monthly Zonal Charges'!E230","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E230","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F230","v":1796.2678620870786},{"$f":"'Future Monthly Zonal Charges'!F230","v":1482.7136627909804},-313.5541992960982,null,{"$f":"'Future Monthly Zonal Charges'!H230-'Current Monthly Zonal Charges'!H230","v":0},{"$f":"'Future Monthly Zonal Charges'!I230-'Current Monthly Zonal Charges'!I230","v":0},{"$f":"'Future Monthly Zonal Charges'!J230-'Current Monthly Zonal Charges'!J230","v":0},{"$f":"'Future Monthly Zonal Charges'!K230-'Current Monthly Zonal Charges'!K230","v":0},{"$f":"'Future Monthly Zonal Charges'!L230-'Current Monthly Zonal Charges'!L230","v":0},{"$f":"'Future Monthly Zonal Charges'!M230-'Current Monthly Zonal Charges'!M230","v":0},{"$f":"'Future Monthly Zonal Charges'!N230-'Current Monthly Zonal Charges'!N230","v":0},{"$f":"'Future Monthly Zonal Charges'!O230-'Current Monthly Zonal Charges'!O230","v":0},{"$f":"'Future Monthly Zonal Charges'!P230-'Current Monthly Zonal Charges'!P230","v":0},{"$f":"'Future Monthly Zonal Charges'!Q230-'Current Monthly Zonal Charges'!Q230","v":0},{"$f":"'Future Monthly Zonal Charges'!R230-'Current Monthly Zonal Charges'!R230","v":-313.5541992960982},{"$f":"'Future Monthly Zonal Charges'!S230-'Current Monthly Zonal Charges'!S230","v":0},{"$f":"'Future Monthly Zonal Charges'!T230-'Current Monthly Zonal Charges'!T230","v":0},{"$f":"'Future Monthly Zonal Charges'!U230-'Current Monthly Zonal Charges'!U230","v":0},{"$f":"'Future Monthly Zonal Charges'!V230-'Current Monthly Zonal Charges'!V230","v":0},{"$f":"'Future Monthly Zonal Charges'!W230-'Current Monthly Zonal Charges'!W230","v":0},{"$f":"'Future Monthly Zonal Charges'!X230-'Current Monthly Zonal Charges'!X230","v":0},{"$f":"'Future Monthly Zonal Charges'!Y230-'Current Monthly Zonal Charges'!Y230","v":0},{"$f":"'Future Monthly Zonal Charges'!Z230-'Current Monthly Zonal Charges'!Z230","v":0},{"$f":"'Future Monthly Zonal Charges'!AA230-'Current Monthly Zonal Charges'!AA230","v":0},{"$f":"'Future Monthly Zonal Charges'!AB230-'Current Monthly Zonal Charges'!AB230","v":0},{"$f":"'Future Monthly Zonal Charges'!AC230-'Current Monthly Zonal Charges'!AC230","v":0},{"$f":"'Future Monthly Zonal Charges'!AD230-'Current Monthly Zonal Charges'!AD230","v":0},{"$f":"'Future Monthly Zonal Charges'!AE230-'Current Monthly Zonal Charges'!AE230","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG230-'Current Monthly Zonal Charges'!AG230","v":0},{"$f":"'Future Monthly Zonal Charges'!AH230-'Current Monthly Zonal Charges'!AH230","v":0},{"$f":"'Future Monthly Zonal Charges'!AI230-'Current Monthly Zonal Charges'!AI230","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ230-'Current Monthly Zonal Charges'!AJ230","v":0},{"$f":"'Future Monthly Zonal Charges'!AK230-'Current Monthly Zonal Charges'!AK230","v":0},{"$f":"'Future Monthly Zonal Charges'!AL230-'Current Monthly Zonal Charges'!AL230","v":0},{"$f":"'Future Monthly Zonal Charges'!AM230-'Current Monthly Zonal Charges'!AM230","v":0},{"$f":"'Future Monthly Zonal Charges'!AN230-'Current Monthly Zonal Charges'!AN230","v":0},{"$f":"'Future Monthly Zonal Charges'!AO230-'Current Monthly Zonal Charges'!AO230","v":0},{"$f":"'Future Monthly Zonal Charges'!AP230-'Current Monthly Zonal Charges'!AP230","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ230-'Current Monthly Zonal Charges'!AQ230","v":-7.600761139701312E-2},{"$f":"'Future Monthly Zonal Charges'!AR230-'Current Monthly Zonal Charges'!AR230","v":0},{"$f":"'Future Monthly Zonal Charges'!AS230-'Current Monthly Zonal Charges'!AS230","v":0},{"$f":"'Future Monthly Zonal Charges'!AT230-'Current Monthly Zonal Charges'!AT230","v":0},{"$f":"'Future Monthly Zonal Charges'!AU230-'Current Monthly Zonal Charges'!AU230","v":0},{"$f":"'Future Monthly Zonal Charges'!AV230-'Current Monthly Zonal Charges'!AV230","v":0},{"$f":"'Future Monthly Zonal Charges'!AW230-'Current Monthly Zonal Charges'!AW230","v":0},{"$f":"'Future Monthly Zonal Charges'!AW230-'Current Monthly Zonal Charges'!AW230","v":0},{"$f":"'Future Monthly Zonal Charges'!AY230-'Current Monthly Zonal Charges'!AY230","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ230-'Current Monthly Zonal Charges'!AZ230","v":0},{"$f":"'Future Monthly Zonal Charges'!BA230-'Current Monthly Zonal Charges'!BA230","v":0},{"$f":"'Future Monthly Zonal Charges'!BB230-'Current Monthly Zonal Charges'!BB230","v":0},{"$f":"'Future Monthly Zonal Charges'!BC230-'Current Monthly Zonal Charges'!BC230","v":0},{"$f":"'Future Monthly Zonal Charges'!BD230-'Current Monthly Zonal Charges'!BD230","v":0}]
[{"$f":"'Upgrade Information'!B231","v":"b0241.9"},{"$f":"'Projected Revenue Requirements'!C231","v":"DPL"},{"$f":"'Upgrade Information'!E231","v":0.254},{"$f":"IF('Upgrade Information'!D231=\"\",\"\",'Upgrade Information'!D231)","v":"2007-05-04"},{"$f":"'Current Monthly Zonal Charges'!E231","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E231","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F231","v":1759.6865388358672},{"$f":"'Future Monthly Zonal Charges'!F231","v":1446.1323395397685},-313.55419929609866,null,{"$f":"'Future Monthly Zonal Charges'!H231-'Current Monthly Zonal Charges'!H231","v":0},{"$f":"'Future Monthly Zonal Charges'!I231-'Current Monthly Zonal Charges'!I231","v":0},{"$f":"'Future Monthly Zonal Charges'!J231-'Current Monthly Zonal Charges'!J231","v":0},{"$f":"'Future Monthly Zonal Charges'!K231-'Current Monthly Zonal Charges'!K231","v":0},{"$f":"'Future Monthly Zonal Charges'!L231-'Current Monthly Zonal Charges'!L231","v":0},{"$f":"'Future Monthly Zonal Charges'!M231-'Current Monthly Zonal Charges'!M231","v":0},{"$f":"'Future Monthly Zonal Charges'!N231-'Current Monthly Zonal Charges'!N231","v":0},{"$f":"'Future Monthly Zonal Charges'!O231-'Current Monthly Zonal Charges'!O231","v":0},{"$f":"'Future Monthly Zonal Charges'!P231-'Current Monthly Zonal Charges'!P231","v":0},{"$f":"'Future Monthly Zonal Charges'!Q231-'Current Monthly Zonal Charges'!Q231","v":0},{"$f":"'Future Monthly Zonal Charges'!R231-'Current Monthly Zonal Charges'!R231","v":-313.55419929609866},{"$f":"'Future Monthly Zonal Charges'!S231-'Current Monthly Zonal Charges'!S231","v":0},{"$f":"'Future Monthly Zonal Charges'!T231-'Current Monthly Zonal Charges'!T231","v":0},{"$f":"'Future Monthly Zonal Charges'!U231-'Current Monthly Zonal Charges'!U231","v":0},{"$f":"'Future Monthly Zonal Charges'!V231-'Current Monthly Zonal Charges'!V231","v":0},{"$f":"'Future Monthly Zonal Charges'!W231-'Current Monthly Zonal Charges'!W231","v":0},{"$f":"'Future Monthly Zonal Charges'!X231-'Current Monthly Zonal Charges'!X231","v":0},{"$f":"'Future Monthly Zonal Charges'!Y231-'Current Monthly Zonal Charges'!Y231","v":0},{"$f":"'Future Monthly Zonal Charges'!Z231-'Current Monthly Zonal Charges'!Z231","v":0},{"$f":"'Future Monthly Zonal Charges'!AA231-'Current Monthly Zonal Charges'!AA231","v":0},{"$f":"'Future Monthly Zonal Charges'!AB231-'Current Monthly Zonal Charges'!AB231","v":0},{"$f":"'Future Monthly Zonal Charges'!AC231-'Current Monthly Zonal Charges'!AC231","v":0},{"$f":"'Future Monthly Zonal Charges'!AD231-'Current Monthly Zonal Charges'!AD231","v":0},{"$f":"'Future Monthly Zonal Charges'!AE231-'Current Monthly Zonal Charges'!AE231","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG231-'Current Monthly Zonal Charges'!AG231","v":0},{"$f":"'Future Monthly Zonal Charges'!AH231-'Current Monthly Zonal Charges'!AH231","v":0},{"$f":"'Future Monthly Zonal Charges'!AI231-'Current Monthly Zonal Charges'!AI231","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ231-'Current Monthly Zonal Charges'!AJ231","v":0},{"$f":"'Future Monthly Zonal Charges'!AK231-'Current Monthly Zonal Charges'!AK231","v":0},{"$f":"'Future Monthly Zonal Charges'!AL231-'Current Monthly Zonal Charges'!AL231","v":0},{"$f":"'Future Monthly Zonal Charges'!AM231-'Current Monthly Zonal Charges'!AM231","v":0},{"$f":"'Future Monthly Zonal Charges'!AN231-'Current Monthly Zonal Charges'!AN231","v":0},{"$f":"'Future Monthly Zonal Charges'!AO231-'Current Monthly Zonal Charges'!AO231","v":0},{"$f":"'Future Monthly Zonal Charges'!AP231-'Current Monthly Zonal Charges'!AP231","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ231-'Current Monthly Zonal Charges'!AQ231","v":-7.6007611397013231E-2},{"$f":"'Future Monthly Zonal Charges'!AR231-'Current Monthly Zonal Charges'!AR231","v":0},{"$f":"'Future Monthly Zonal Charges'!AS231-'Current Monthly Zonal Charges'!AS231","v":0},{"$f":"'Future Monthly Zonal Charges'!AT231-'Current Monthly Zonal Charges'!AT231","v":0},{"$f":"'Future Monthly Zonal Charges'!AU231-'Current Monthly Zonal Charges'!AU231","v":0},{"$f":"'Future Monthly Zonal Charges'!AV231-'Current Monthly Zonal Charges'!AV231","v":0},{"$f":"'Future Monthly Zonal Charges'!AW231-'Current Monthly Zonal Charges'!AW231","v":0},{"$f":"'Future Monthly Zonal Charges'!AW231-'Current Monthly Zonal Charges'!AW231","v":0},{"$f":"'Future Monthly Zonal Charges'!AY231-'Current Monthly Zonal Charges'!AY231","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ231-'Current Monthly Zonal Charges'!AZ231","v":0},{"$f":"'Future Monthly Zonal Charges'!BA231-'Current Monthly Zonal Charges'!BA231","v":0},{"$f":"'Future Monthly Zonal Charges'!BB231-'Current Monthly Zonal Charges'!BB231","v":0},{"$f":"'Future Monthly Zonal Charges'!BC231-'Current Monthly Zonal Charges'!BC231","v":0},{"$f":"'Future Monthly Zonal Charges'!BD231-'Current Monthly Zonal Charges'!BD231","v":0}]
[{"$f":"'Upgrade Information'!B232","v":"b0244"},{"$f":"'Projected Revenue Requirements'!C232","v":"BGE"},{"$f":"'Upgrade Information'!E232","v":40.4},{"$f":"IF('Upgrade Information'!D232=\"\",\"\",'Upgrade Information'!D232)","v":"2010-05-15"},{"$f":"'Current Monthly Zonal Charges'!E232","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E232","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F232","v":356088.75249737973},{"$f":"'Future Monthly Zonal Charges'!F232","v":310131.44822632853},-45957.304271051195,null,{"$f":"'Future Monthly Zonal Charges'!H232-'Current Monthly Zonal Charges'!H232","v":0},{"$f":"'Future Monthly Zonal Charges'!I232-'Current Monthly Zonal Charges'!I232","v":0},{"$f":"'Future Monthly Zonal Charges'!J232-'Current Monthly Zonal Charges'!J232","v":0},{"$f":"'Future Monthly Zonal Charges'!K232-'Current Monthly Zonal Charges'!K232","v":0},{"$f":"'Future Monthly Zonal Charges'!L232-'Current Monthly Zonal Charges'!L232","v":-39321.06953431142},{"$f":"'Future Monthly Zonal Charges'!M232-'Current Monthly Zonal Charges'!M232","v":0},{"$f":"'Future Monthly Zonal Charges'!N232-'Current Monthly Zonal Charges'!N232","v":0},{"$f":"'Future Monthly Zonal Charges'!O232-'Current Monthly Zonal Charges'!O232","v":0},{"$f":"'Future Monthly Zonal Charges'!P232-'Current Monthly Zonal Charges'!P232","v":0},{"$f":"'Future Monthly Zonal Charges'!Q232-'Current Monthly Zonal Charges'!Q232","v":0},{"$f":"'Future Monthly Zonal Charges'!R232-'Current Monthly Zonal Charges'!R232","v":0},{"$f":"'Future Monthly Zonal Charges'!S232-'Current Monthly Zonal Charges'!S232","v":0},{"$f":"'Future Monthly Zonal Charges'!T232-'Current Monthly Zonal Charges'!T232","v":0},{"$f":"'Future Monthly Zonal Charges'!U232-'Current Monthly Zonal Charges'!U232","v":0},{"$f":"'Future Monthly Zonal Charges'!V232-'Current Monthly Zonal Charges'!V232","v":0},{"$f":"'Future Monthly Zonal Charges'!W232-'Current Monthly Zonal Charges'!W232","v":-381.44562544972496},{"$f":"'Future Monthly Zonal Charges'!X232-'Current Monthly Zonal Charges'!X232","v":0},{"$f":"'Future Monthly Zonal Charges'!Y232-'Current Monthly Zonal Charges'!Y232","v":0},{"$f":"'Future Monthly Zonal Charges'!Z232-'Current Monthly Zonal Charges'!Z232","v":0},{"$f":"'Future Monthly Zonal Charges'!AA232-'Current Monthly Zonal Charges'!AA232","v":0},{"$f":"'Future Monthly Zonal Charges'!AB232-'Current Monthly Zonal Charges'!AB232","v":-6254.7891112900688},{"$f":"'Future Monthly Zonal Charges'!AC232-'Current Monthly Zonal Charges'!AC232","v":0},{"$f":"'Future Monthly Zonal Charges'!AD232-'Current Monthly Zonal Charges'!AD232","v":0},{"$f":"'Future Monthly Zonal Charges'!AE232-'Current Monthly Zonal Charges'!AE232","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG232-'Current Monthly Zonal Charges'!AG232","v":0},{"$f":"'Future Monthly Zonal Charges'!AH232-'Current Monthly Zonal Charges'!AH232","v":0},{"$f":"'Future Monthly Zonal Charges'!AI232-'Current Monthly Zonal Charges'!AI232","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ232-'Current Monthly Zonal Charges'!AJ232","v":0},{"$f":"'Future Monthly Zonal Charges'!AK232-'Current Monthly Zonal Charges'!AK232","v":-6.0308388856305868},{"$f":"'Future Monthly Zonal Charges'!AL232-'Current Monthly Zonal Charges'!AL232","v":0},{"$f":"'Future Monthly Zonal Charges'!AM232-'Current Monthly Zonal Charges'!AM232","v":0},{"$f":"'Future Monthly Zonal Charges'!AN232-'Current Monthly Zonal Charges'!AN232","v":0},{"$f":"'Future Monthly Zonal Charges'!AO232-'Current Monthly Zonal Charges'!AO232","v":0},{"$f":"'Future Monthly Zonal Charges'!AP232-'Current Monthly Zonal Charges'!AP232","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ232-'Current Monthly Zonal Charges'!AQ232","v":0},{"$f":"'Future Monthly Zonal Charges'!AR232-'Current Monthly Zonal Charges'!AR232","v":0},{"$f":"'Future Monthly Zonal Charges'!AS232-'Current Monthly Zonal Charges'!AS232","v":0},{"$f":"'Future Monthly Zonal Charges'!AT232-'Current Monthly Zonal Charges'!AT232","v":0},{"$f":"'Future Monthly Zonal Charges'!AU232-'Current Monthly Zonal Charges'!AU232","v":0},{"$f":"'Future Monthly Zonal Charges'!AV232-'Current Monthly Zonal Charges'!AV232","v":-0.12625215154063651},{"$f":"'Future Monthly Zonal Charges'!AW232-'Current Monthly Zonal Charges'!AW232","v":0},{"$f":"'Future Monthly Zonal Charges'!AW232-'Current Monthly Zonal Charges'!AW232","v":0},{"$f":"'Future Monthly Zonal Charges'!AY232-'Current Monthly Zonal Charges'!AY232","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ232-'Current Monthly Zonal Charges'!AZ232","v":0},{"$f":"'Future Monthly Zonal Charges'!BA232-'Current Monthly Zonal Charges'!BA232","v":-1.0721637888323334},{"$f":"'Future Monthly Zonal Charges'!BB232-'Current Monthly Zonal Charges'!BB232","v":0},{"$f":"'Future Monthly Zonal Charges'!BC232-'Current Monthly Zonal Charges'!BC232","v":0},{"$f":"'Future Monthly Zonal Charges'!BD232-'Current Monthly Zonal Charges'!BD232","v":0}]
[{"$f":"'Upgrade Information'!B233","v":"b0245"},{"$f":"'Projected Revenue Requirements'!C233","v":"APS"},{"$f":"'Upgrade Information'!E233","v":1.7},{"$f":"IF('Upgrade Information'!D233=\"\",\"\",'Upgrade Information'!D233)","v":"2008-04-04"},{"$f":"'Current Monthly Zonal Charges'!E233","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E233","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F233","v":15719.006487882622},{"$f":"'Future Monthly Zonal Charges'!F233","v":13928.411911889189},-1790.594575993433,null,{"$f":"'Future Monthly Zonal Charges'!H233-'Current Monthly Zonal Charges'!H233","v":0},{"$f":"'Future Monthly Zonal Charges'!I233-'Current Monthly Zonal Charges'!I233","v":0},{"$f":"'Future Monthly Zonal Charges'!J233-'Current Monthly Zonal Charges'!J233","v":-1790.594575993433},{"$f":"'Future Monthly Zonal Charges'!K233-'Current Monthly Zonal Charges'!K233","v":0},{"$f":"'Future Monthly Zonal Charges'!L233-'Current Monthly Zonal Charges'!L233","v":0},{"$f":"'Future Monthly Zonal Charges'!M233-'Current Monthly Zonal Charges'!M233","v":0},{"$f":"'Future Monthly Zonal Charges'!N233-'Current Monthly Zonal Charges'!N233","v":0},{"$f":"'Future Monthly Zonal Charges'!O233-'Current Monthly Zonal Charges'!O233","v":0},{"$f":"'Future Monthly Zonal Charges'!P233-'Current Monthly Zonal Charges'!P233","v":0},{"$f":"'Future Monthly Zonal Charges'!Q233-'Current Monthly Zonal Charges'!Q233","v":0},{"$f":"'Future Monthly Zonal Charges'!R233-'Current Monthly Zonal Charges'!R233","v":0},{"$f":"'Future Monthly Zonal Charges'!S233-'Current Monthly Zonal Charges'!S233","v":0},{"$f":"'Future Monthly Zonal Charges'!T233-'Current Monthly Zonal Charges'!T233","v":0},{"$f":"'Future Monthly Zonal Charges'!U233-'Current Monthly Zonal Charges'!U233","v":0},{"$f":"'Future Monthly Zonal Charges'!V233-'Current Monthly Zonal Charges'!V233","v":0},{"$f":"'Future Monthly Zonal Charges'!W233-'Current Monthly Zonal Charges'!W233","v":0},{"$f":"'Future Monthly Zonal Charges'!X233-'Current Monthly Zonal Charges'!X233","v":0},{"$f":"'Future Monthly Zonal Charges'!Y233-'Current Monthly Zonal Charges'!Y233","v":0},{"$f":"'Future Monthly Zonal Charges'!Z233-'Current Monthly Zonal Charges'!Z233","v":0},{"$f":"'Future Monthly Zonal Charges'!AA233-'Current Monthly Zonal Charges'!AA233","v":0},{"$f":"'Future Monthly Zonal Charges'!AB233-'Current Monthly Zonal Charges'!AB233","v":0},{"$f":"'Future Monthly Zonal Charges'!AC233-'Current Monthly Zonal Charges'!AC233","v":0},{"$f":"'Future Monthly Zonal Charges'!AD233-'Current Monthly Zonal Charges'!AD233","v":0},{"$f":"'Future Monthly Zonal Charges'!AE233-'Current Monthly Zonal Charges'!AE233","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG233-'Current Monthly Zonal Charges'!AG233","v":0},{"$f":"'Future Monthly Zonal Charges'!AH233-'Current Monthly Zonal Charges'!AH233","v":0},{"$f":"'Future Monthly Zonal Charges'!AI233-'Current Monthly Zonal Charges'!AI233","v":-0.19560147427912922},{"$f":"'Future Monthly Zonal Charges'!AJ233-'Current Monthly Zonal Charges'!AJ233","v":0},{"$f":"'Future Monthly Zonal Charges'!AK233-'Current Monthly Zonal Charges'!AK233","v":0},{"$f":"'Future Monthly Zonal Charges'!AL233-'Current Monthly Zonal Charges'!AL233","v":0},{"$f":"'Future Monthly Zonal Charges'!AM233-'Current Monthly Zonal Charges'!AM233","v":0},{"$f":"'Future Monthly Zonal Charges'!AN233-'Current Monthly Zonal Charges'!AN233","v":0},{"$f":"'Future Monthly Zonal Charges'!AO233-'Current Monthly Zonal Charges'!AO233","v":0},{"$f":"'Future Monthly Zonal Charges'!AP233-'Current Monthly Zonal Charges'!AP233","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ233-'Current Monthly Zonal Charges'!AQ233","v":0},{"$f":"'Future Monthly Zonal Charges'!AR233-'Current Monthly Zonal Charges'!AR233","v":0},{"$f":"'Future Monthly Zonal Charges'!AS233-'Current Monthly Zonal Charges'!AS233","v":0},{"$f":"'Future Monthly Zonal Charges'!AT233-'Current Monthly Zonal Charges'!AT233","v":0},{"$f":"'Future Monthly Zonal Charges'!AU233-'Current Monthly Zonal Charges'!AU233","v":0},{"$f":"'Future Monthly Zonal Charges'!AV233-'Current Monthly Zonal Charges'!AV233","v":0},{"$f":"'Future Monthly Zonal Charges'!AW233-'Current Monthly Zonal Charges'!AW233","v":0},{"$f":"'Future Monthly Zonal Charges'!AW233-'Current Monthly Zonal Charges'!AW233","v":0},{"$f":"'Future Monthly Zonal Charges'!AY233-'Current Monthly Zonal Charges'!AY233","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ233-'Current Monthly Zonal Charges'!AZ233","v":0},{"$f":"'Future Monthly Zonal Charges'!BA233-'Current Monthly Zonal Charges'!BA233","v":0},{"$f":"'Future Monthly Zonal Charges'!BB233-'Current Monthly Zonal Charges'!BB233","v":0},{"$f":"'Future Monthly Zonal Charges'!BC233-'Current Monthly Zonal Charges'!BC233","v":0},{"$f":"'Future Monthly Zonal Charges'!BD233-'Current Monthly Zonal Charges'!BD233","v":0}]
[{"$f":"'Upgrade Information'!B234","v":"b0246"},{"$f":"'Projected Revenue Requirements'!C234","v":"APS"},{"$f":"'Upgrade Information'!E234","v":1.95},{"$f":"IF('Upgrade Information'!D234=\"\",\"\",'Upgrade Information'!D234)","v":"2008-10-30"},{"$f":"'Current Monthly Zonal Charges'!E234","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E234","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F234","v":18236.016819817552},{"$f":"'Future Monthly Zonal Charges'!F234","v":16182.099512060377},-2053.9173077571759,null,{"$f":"'Future Monthly Zonal Charges'!H234-'Current Monthly Zonal Charges'!H234","v":0},{"$f":"'Future Monthly Zonal Charges'!I234-'Current Monthly Zonal Charges'!I234","v":0},{"$f":"'Future Monthly Zonal Charges'!J234-'Current Monthly Zonal Charges'!J234","v":-2053.9173077571759},{"$f":"'Future Monthly Zonal Charges'!K234-'Current Monthly Zonal Charges'!K234","v":0},{"$f":"'Future Monthly Zonal Charges'!L234-'Current Monthly Zonal Charges'!L234","v":0},{"$f":"'Future Monthly Zonal Charges'!M234-'Current Monthly Zonal Charges'!M234","v":0},{"$f":"'Future Monthly Zonal Charges'!N234-'Current Monthly Zonal Charges'!N234","v":0},{"$f":"'Future Monthly Zonal Charges'!O234-'Current Monthly Zonal Charges'!O234","v":0},{"$f":"'Future Monthly Zonal Charges'!P234-'Current Monthly Zonal Charges'!P234","v":0},{"$f":"'Future Monthly Zonal Charges'!Q234-'Current Monthly Zonal Charges'!Q234","v":0},{"$f":"'Future Monthly Zonal Charges'!R234-'Current Monthly Zonal Charges'!R234","v":0},{"$f":"'Future Monthly Zonal Charges'!S234-'Current Monthly Zonal Charges'!S234","v":0},{"$f":"'Future Monthly Zonal Charges'!T234-'Current Monthly Zonal Charges'!T234","v":0},{"$f":"'Future Monthly Zonal Charges'!U234-'Current Monthly Zonal Charges'!U234","v":0},{"$f":"'Future Monthly Zonal Charges'!V234-'Current Monthly Zonal Charges'!V234","v":0},{"$f":"'Future Monthly Zonal Charges'!W234-'Current Monthly Zonal Charges'!W234","v":0},{"$f":"'Future Monthly Zonal Charges'!X234-'Current Monthly Zonal Charges'!X234","v":0},{"$f":"'Future Monthly Zonal Charges'!Y234-'Current Monthly Zonal Charges'!Y234","v":0},{"$f":"'Future Monthly Zonal Charges'!Z234-'Current Monthly Zonal Charges'!Z234","v":0},{"$f":"'Future Monthly Zonal Charges'!AA234-'Current Monthly Zonal Charges'!AA234","v":0},{"$f":"'Future Monthly Zonal Charges'!AB234-'Current Monthly Zonal Charges'!AB234","v":0},{"$f":"'Future Monthly Zonal Charges'!AC234-'Current Monthly Zonal Charges'!AC234","v":0},{"$f":"'Future Monthly Zonal Charges'!AD234-'Current Monthly Zonal Charges'!AD234","v":0},{"$f":"'Future Monthly Zonal Charges'!AE234-'Current Monthly Zonal Charges'!AE234","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG234-'Current Monthly Zonal Charges'!AG234","v":0},{"$f":"'Future Monthly Zonal Charges'!AH234-'Current Monthly Zonal Charges'!AH234","v":0},{"$f":"'Future Monthly Zonal Charges'!AI234-'Current Monthly Zonal Charges'!AI234","v":-0.2243663969672367},{"$f":"'Future Monthly Zonal Charges'!AJ234-'Current Monthly Zonal Charges'!AJ234","v":0},{"$f":"'Future Monthly Zonal Charges'!AK234-'Current Monthly Zonal Charges'!AK234","v":0},{"$f":"'Future Monthly Zonal Charges'!AL234-'Current Monthly Zonal Charges'!AL234","v":0},{"$f":"'Future Monthly Zonal Charges'!AM234-'Current Monthly Zonal Charges'!AM234","v":0},{"$f":"'Future Monthly Zonal Charges'!AN234-'Current Monthly Zonal Charges'!AN234","v":0},{"$f":"'Future Monthly Zonal Charges'!AO234-'Current Monthly Zonal Charges'!AO234","v":0},{"$f":"'Future Monthly Zonal Charges'!AP234-'Current Monthly Zonal Charges'!AP234","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ234-'Current Monthly Zonal Charges'!AQ234","v":0},{"$f":"'Future Monthly Zonal Charges'!AR234-'Current Monthly Zonal Charges'!AR234","v":0},{"$f":"'Future Monthly Zonal Charges'!AS234-'Current Monthly Zonal Charges'!AS234","v":0},{"$f":"'Future Monthly Zonal Charges'!AT234-'Current Monthly Zonal Charges'!AT234","v":0},{"$f":"'Future Monthly Zonal Charges'!AU234-'Current Monthly Zonal Charges'!AU234","v":0},{"$f":"'Future Monthly Zonal Charges'!AV234-'Current Monthly Zonal Charges'!AV234","v":0},{"$f":"'Future Monthly Zonal Charges'!AW234-'Current Monthly Zonal Charges'!AW234","v":0},{"$f":"'Future Monthly Zonal Charges'!AW234-'Current Monthly Zonal Charges'!AW234","v":0},{"$f":"'Future Monthly Zonal Charges'!AY234-'Current Monthly Zonal Charges'!AY234","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ234-'Current Monthly Zonal Charges'!AZ234","v":0},{"$f":"'Future Monthly Zonal Charges'!BA234-'Current Monthly Zonal Charges'!BA234","v":0},{"$f":"'Future Monthly Zonal Charges'!BB234-'Current Monthly Zonal Charges'!BB234","v":0},{"$f":"'Future Monthly Zonal Charges'!BC234-'Current Monthly Zonal Charges'!BC234","v":0},{"$f":"'Future Monthly Zonal Charges'!BD234-'Current Monthly Zonal Charges'!BD234","v":0}]
[{"$f":"'Upgrade Information'!B235","v":"b0247"},{"$f":"'Projected Revenue Requirements'!C235","v":"PEPCO"},{"$f":"'Upgrade Information'!E235","v":0.45},{"$f":"IF('Upgrade Information'!D235=\"\",\"\",'Upgrade Information'!D235)","v":"2006-06-01"},{"$f":"'Current Monthly Zonal Charges'!E235","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E235","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F235","v":3502.8337363389569},{"$f":"'Future Monthly Zonal Charges'!F235","v":2804.8226842115732},-698.01105212738366,null,{"$f":"'Future Monthly Zonal Charges'!H235-'Current Monthly Zonal Charges'!H235","v":0},{"$f":"'Future Monthly Zonal Charges'!I235-'Current Monthly Zonal Charges'!I235","v":0},{"$f":"'Future Monthly Zonal Charges'!J235-'Current Monthly Zonal Charges'!J235","v":0},{"$f":"'Future Monthly Zonal Charges'!K235-'Current Monthly Zonal Charges'!K235","v":0},{"$f":"'Future Monthly Zonal Charges'!L235-'Current Monthly Zonal Charges'!L235","v":0},{"$f":"'Future Monthly Zonal Charges'!M235-'Current Monthly Zonal Charges'!M235","v":0},{"$f":"'Future Monthly Zonal Charges'!N235-'Current Monthly Zonal Charges'!N235","v":0},{"$f":"'Future Monthly Zonal Charges'!O235-'Current Monthly Zonal Charges'!O235","v":0},{"$f":"'Future Monthly Zonal Charges'!P235-'Current Monthly Zonal Charges'!P235","v":0},{"$f":"'Future Monthly Zonal Charges'!Q235-'Current Monthly Zonal Charges'!Q235","v":0},{"$f":"'Future Monthly Zonal Charges'!R235-'Current Monthly Zonal Charges'!R235","v":0},{"$f":"'Future Monthly Zonal Charges'!S235-'Current Monthly Zonal Charges'!S235","v":0},{"$f":"'Future Monthly Zonal Charges'!T235-'Current Monthly Zonal Charges'!T235","v":0},{"$f":"'Future Monthly Zonal Charges'!U235-'Current Monthly Zonal Charges'!U235","v":0},{"$f":"'Future Monthly Zonal Charges'!V235-'Current Monthly Zonal Charges'!V235","v":0},{"$f":"'Future Monthly Zonal Charges'!W235-'Current Monthly Zonal Charges'!W235","v":0},{"$f":"'Future Monthly Zonal Charges'!X235-'Current Monthly Zonal Charges'!X235","v":0},{"$f":"'Future Monthly Zonal Charges'!Y235-'Current Monthly Zonal Charges'!Y235","v":0},{"$f":"'Future Monthly Zonal Charges'!Z235-'Current Monthly Zonal Charges'!Z235","v":0},{"$f":"'Future Monthly Zonal Charges'!AA235-'Current Monthly Zonal Charges'!AA235","v":0},{"$f":"'Future Monthly Zonal Charges'!AB235-'Current Monthly Zonal Charges'!AB235","v":-698.01105212738366},{"$f":"'Future Monthly Zonal Charges'!AC235-'Current Monthly Zonal Charges'!AC235","v":0},{"$f":"'Future Monthly Zonal Charges'!AD235-'Current Monthly Zonal Charges'!AD235","v":0},{"$f":"'Future Monthly Zonal Charges'!AE235-'Current Monthly Zonal Charges'!AE235","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG235-'Current Monthly Zonal Charges'!AG235","v":0},{"$f":"'Future Monthly Zonal Charges'!AH235-'Current Monthly Zonal Charges'!AH235","v":0},{"$f":"'Future Monthly Zonal Charges'!AI235-'Current Monthly Zonal Charges'!AI235","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ235-'Current Monthly Zonal Charges'!AJ235","v":0},{"$f":"'Future Monthly Zonal Charges'!AK235-'Current Monthly Zonal Charges'!AK235","v":0},{"$f":"'Future Monthly Zonal Charges'!AL235-'Current Monthly Zonal Charges'!AL235","v":0},{"$f":"'Future Monthly Zonal Charges'!AM235-'Current Monthly Zonal Charges'!AM235","v":0},{"$f":"'Future Monthly Zonal Charges'!AN235-'Current Monthly Zonal Charges'!AN235","v":0},{"$f":"'Future Monthly Zonal Charges'!AO235-'Current Monthly Zonal Charges'!AO235","v":0},{"$f":"'Future Monthly Zonal Charges'!AP235-'Current Monthly Zonal Charges'!AP235","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ235-'Current Monthly Zonal Charges'!AQ235","v":0},{"$f":"'Future Monthly Zonal Charges'!AR235-'Current Monthly Zonal Charges'!AR235","v":0},{"$f":"'Future Monthly Zonal Charges'!AS235-'Current Monthly Zonal Charges'!AS235","v":0},{"$f":"'Future Monthly Zonal Charges'!AT235-'Current Monthly Zonal Charges'!AT235","v":0},{"$f":"'Future Monthly Zonal Charges'!AU235-'Current Monthly Zonal Charges'!AU235","v":0},{"$f":"'Future Monthly Zonal Charges'!AV235-'Current Monthly Zonal Charges'!AV235","v":0},{"$f":"'Future Monthly Zonal Charges'!AW235-'Current Monthly Zonal Charges'!AW235","v":0},{"$f":"'Future Monthly Zonal Charges'!AW235-'Current Monthly Zonal Charges'!AW235","v":0},{"$f":"'Future Monthly Zonal Charges'!AY235-'Current Monthly Zonal Charges'!AY235","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ235-'Current Monthly Zonal Charges'!AZ235","v":0},{"$f":"'Future Monthly Zonal Charges'!BA235-'Current Monthly Zonal Charges'!BA235","v":-0.11964946555030748},{"$f":"'Future Monthly Zonal Charges'!BB235-'Current Monthly Zonal Charges'!BB235","v":0},{"$f":"'Future Monthly Zonal Charges'!BC235-'Current Monthly Zonal Charges'!BC235","v":0},{"$f":"'Future Monthly Zonal Charges'!BD235-'Current Monthly Zonal Charges'!BD235","v":0}]
[{"$f":"'Upgrade Information'!B236","v":"b0248"},{"$f":"'Projected Revenue Requirements'!C236","v":"PEPCO"},{"$f":"'Upgrade Information'!E236","v":0.45},{"$f":"IF('Upgrade Information'!D236=\"\",\"\",'Upgrade Information'!D236)","v":"2006-06-01"},{"$f":"'Current Monthly Zonal Charges'!E236","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E236","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F236","v":3502.8337363389569},{"$f":"'Future Monthly Zonal Charges'!F236","v":2804.8226842115732},-698.01105212738366,null,{"$f":"'Future Monthly Zonal Charges'!H236-'Current Monthly Zonal Charges'!H236","v":0},{"$f":"'Future Monthly Zonal Charges'!I236-'Current Monthly Zonal Charges'!I236","v":0},{"$f":"'Future Monthly Zonal Charges'!J236-'Current Monthly Zonal Charges'!J236","v":0},{"$f":"'Future Monthly Zonal Charges'!K236-'Current Monthly Zonal Charges'!K236","v":0},{"$f":"'Future Monthly Zonal Charges'!L236-'Current Monthly Zonal Charges'!L236","v":0},{"$f":"'Future Monthly Zonal Charges'!M236-'Current Monthly Zonal Charges'!M236","v":0},{"$f":"'Future Monthly Zonal Charges'!N236-'Current Monthly Zonal Charges'!N236","v":0},{"$f":"'Future Monthly Zonal Charges'!O236-'Current Monthly Zonal Charges'!O236","v":0},{"$f":"'Future Monthly Zonal Charges'!P236-'Current Monthly Zonal Charges'!P236","v":0},{"$f":"'Future Monthly Zonal Charges'!Q236-'Current Monthly Zonal Charges'!Q236","v":0},{"$f":"'Future Monthly Zonal Charges'!R236-'Current Monthly Zonal Charges'!R236","v":0},{"$f":"'Future Monthly Zonal Charges'!S236-'Current Monthly Zonal Charges'!S236","v":0},{"$f":"'Future Monthly Zonal Charges'!T236-'Current Monthly Zonal Charges'!T236","v":0},{"$f":"'Future Monthly Zonal Charges'!U236-'Current Monthly Zonal Charges'!U236","v":0},{"$f":"'Future Monthly Zonal Charges'!V236-'Current Monthly Zonal Charges'!V236","v":0},{"$f":"'Future Monthly Zonal Charges'!W236-'Current Monthly Zonal Charges'!W236","v":0},{"$f":"'Future Monthly Zonal Charges'!X236-'Current Monthly Zonal Charges'!X236","v":0},{"$f":"'Future Monthly Zonal Charges'!Y236-'Current Monthly Zonal Charges'!Y236","v":0},{"$f":"'Future Monthly Zonal Charges'!Z236-'Current Monthly Zonal Charges'!Z236","v":0},{"$f":"'Future Monthly Zonal Charges'!AA236-'Current Monthly Zonal Charges'!AA236","v":0},{"$f":"'Future Monthly Zonal Charges'!AB236-'Current Monthly Zonal Charges'!AB236","v":-698.01105212738366},{"$f":"'Future Monthly Zonal Charges'!AC236-'Current Monthly Zonal Charges'!AC236","v":0},{"$f":"'Future Monthly Zonal Charges'!AD236-'Current Monthly Zonal Charges'!AD236","v":0},{"$f":"'Future Monthly Zonal Charges'!AE236-'Current Monthly Zonal Charges'!AE236","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG236-'Current Monthly Zonal Charges'!AG236","v":0},{"$f":"'Future Monthly Zonal Charges'!AH236-'Current Monthly Zonal Charges'!AH236","v":0},{"$f":"'Future Monthly Zonal Charges'!AI236-'Current Monthly Zonal Charges'!AI236","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ236-'Current Monthly Zonal Charges'!AJ236","v":0},{"$f":"'Future Monthly Zonal Charges'!AK236-'Current Monthly Zonal Charges'!AK236","v":0},{"$f":"'Future Monthly Zonal Charges'!AL236-'Current Monthly Zonal Charges'!AL236","v":0},{"$f":"'Future Monthly Zonal Charges'!AM236-'Current Monthly Zonal Charges'!AM236","v":0},{"$f":"'Future Monthly Zonal Charges'!AN236-'Current Monthly Zonal Charges'!AN236","v":0},{"$f":"'Future Monthly Zonal Charges'!AO236-'Current Monthly Zonal Charges'!AO236","v":0},{"$f":"'Future Monthly Zonal Charges'!AP236-'Current Monthly Zonal Charges'!AP236","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ236-'Current Monthly Zonal Charges'!AQ236","v":0},{"$f":"'Future Monthly Zonal Charges'!AR236-'Current Monthly Zonal Charges'!AR236","v":0},{"$f":"'Future Monthly Zonal Charges'!AS236-'Current Monthly Zonal Charges'!AS236","v":0},{"$f":"'Future Monthly Zonal Charges'!AT236-'Current Monthly Zonal Charges'!AT236","v":0},{"$f":"'Future Monthly Zonal Charges'!AU236-'Current Monthly Zonal Charges'!AU236","v":0},{"$f":"'Future Monthly Zonal Charges'!AV236-'Current Monthly Zonal Charges'!AV236","v":0},{"$f":"'Future Monthly Zonal Charges'!AW236-'Current Monthly Zonal Charges'!AW236","v":0},{"$f":"'Future Monthly Zonal Charges'!AW236-'Current Monthly Zonal Charges'!AW236","v":0},{"$f":"'Future Monthly Zonal Charges'!AY236-'Current Monthly Zonal Charges'!AY236","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ236-'Current Monthly Zonal Charges'!AZ236","v":0},{"$f":"'Future Monthly Zonal Charges'!BA236-'Current Monthly Zonal Charges'!BA236","v":-0.11964946555030748},{"$f":"'Future Monthly Zonal Charges'!BB236-'Current Monthly Zonal Charges'!BB236","v":0},{"$f":"'Future Monthly Zonal Charges'!BC236-'Current Monthly Zonal Charges'!BC236","v":0},{"$f":"'Future Monthly Zonal Charges'!BD236-'Current Monthly Zonal Charges'!BD236","v":0}]
[{"$f":"'Upgrade Information'!B237","v":"b0249"},{"$f":"'Projected Revenue Requirements'!C237","v":"PEPCO"},{"$f":"'Upgrade Information'!E237","v":0.72099999999999997},{"$f":"IF('Upgrade Information'!D237=\"\",\"\",'Upgrade Information'!D237)","v":"2005-12-02"},{"$f":"'Current Monthly Zonal Charges'!E237","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E237","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F237","v":5519.1206515223739},{"$f":"'Future Monthly Zonal Charges'!F237","v":4400.7518324471648},-1118.3688190752091,null,{"$f":"'Future Monthly Zonal Charges'!H237-'Current Monthly Zonal Charges'!H237","v":0},{"$f":"'Future Monthly Zonal Charges'!I237-'Current Monthly Zonal Charges'!I237","v":0},{"$f":"'Future Monthly Zonal Charges'!J237-'Current Monthly Zonal Charges'!J237","v":0},{"$f":"'Future Monthly Zonal Charges'!K237-'Current Monthly Zonal Charges'!K237","v":0},{"$f":"'Future Monthly Zonal Charges'!L237-'Current Monthly Zonal Charges'!L237","v":0},{"$f":"'Future Monthly Zonal Charges'!M237-'Current Monthly Zonal Charges'!M237","v":0},{"$f":"'Future Monthly Zonal Charges'!N237-'Current Monthly Zonal Charges'!N237","v":0},{"$f":"'Future Monthly Zonal Charges'!O237-'Current Monthly Zonal Charges'!O237","v":0},{"$f":"'Future Monthly Zonal Charges'!P237-'Current Monthly Zonal Charges'!P237","v":0},{"$f":"'Future Monthly Zonal Charges'!Q237-'Current Monthly Zonal Charges'!Q237","v":0},{"$f":"'Future Monthly Zonal Charges'!R237-'Current Monthly Zonal Charges'!R237","v":0},{"$f":"'Future Monthly Zonal Charges'!S237-'Current Monthly Zonal Charges'!S237","v":0},{"$f":"'Future Monthly Zonal Charges'!T237-'Current Monthly Zonal Charges'!T237","v":0},{"$f":"'Future Monthly Zonal Charges'!U237-'Current Monthly Zonal Charges'!U237","v":0},{"$f":"'Future Monthly Zonal Charges'!V237-'Current Monthly Zonal Charges'!V237","v":0},{"$f":"'Future Monthly Zonal Charges'!W237-'Current Monthly Zonal Charges'!W237","v":0},{"$f":"'Future Monthly Zonal Charges'!X237-'Current Monthly Zonal Charges'!X237","v":0},{"$f":"'Future Monthly Zonal Charges'!Y237-'Current Monthly Zonal Charges'!Y237","v":0},{"$f":"'Future Monthly Zonal Charges'!Z237-'Current Monthly Zonal Charges'!Z237","v":0},{"$f":"'Future Monthly Zonal Charges'!AA237-'Current Monthly Zonal Charges'!AA237","v":0},{"$f":"'Future Monthly Zonal Charges'!AB237-'Current Monthly Zonal Charges'!AB237","v":-1118.3688190752091},{"$f":"'Future Monthly Zonal Charges'!AC237-'Current Monthly Zonal Charges'!AC237","v":0},{"$f":"'Future Monthly Zonal Charges'!AD237-'Current Monthly Zonal Charges'!AD237","v":0},{"$f":"'Future Monthly Zonal Charges'!AE237-'Current Monthly Zonal Charges'!AE237","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG237-'Current Monthly Zonal Charges'!AG237","v":0},{"$f":"'Future Monthly Zonal Charges'!AH237-'Current Monthly Zonal Charges'!AH237","v":0},{"$f":"'Future Monthly Zonal Charges'!AI237-'Current Monthly Zonal Charges'!AI237","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ237-'Current Monthly Zonal Charges'!AJ237","v":0},{"$f":"'Future Monthly Zonal Charges'!AK237-'Current Monthly Zonal Charges'!AK237","v":0},{"$f":"'Future Monthly Zonal Charges'!AL237-'Current Monthly Zonal Charges'!AL237","v":0},{"$f":"'Future Monthly Zonal Charges'!AM237-'Current Monthly Zonal Charges'!AM237","v":0},{"$f":"'Future Monthly Zonal Charges'!AN237-'Current Monthly Zonal Charges'!AN237","v":0},{"$f":"'Future Monthly Zonal Charges'!AO237-'Current Monthly Zonal Charges'!AO237","v":0},{"$f":"'Future Monthly Zonal Charges'!AP237-'Current Monthly Zonal Charges'!AP237","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ237-'Current Monthly Zonal Charges'!AQ237","v":0},{"$f":"'Future Monthly Zonal Charges'!AR237-'Current Monthly Zonal Charges'!AR237","v":0},{"$f":"'Future Monthly Zonal Charges'!AS237-'Current Monthly Zonal Charges'!AS237","v":0},{"$f":"'Future Monthly Zonal Charges'!AT237-'Current Monthly Zonal Charges'!AT237","v":0},{"$f":"'Future Monthly Zonal Charges'!AU237-'Current Monthly Zonal Charges'!AU237","v":0},{"$f":"'Future Monthly Zonal Charges'!AV237-'Current Monthly Zonal Charges'!AV237","v":0},{"$f":"'Future Monthly Zonal Charges'!AW237-'Current Monthly Zonal Charges'!AW237","v":0},{"$f":"'Future Monthly Zonal Charges'!AW237-'Current Monthly Zonal Charges'!AW237","v":0},{"$f":"'Future Monthly Zonal Charges'!AY237-'Current Monthly Zonal Charges'!AY237","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ237-'Current Monthly Zonal Charges'!AZ237","v":0},{"$f":"'Future Monthly Zonal Charges'!BA237-'Current Monthly Zonal Charges'!BA237","v":-0.19170503258171501},{"$f":"'Future Monthly Zonal Charges'!BB237-'Current Monthly Zonal Charges'!BB237","v":0},{"$f":"'Future Monthly Zonal Charges'!BC237-'Current Monthly Zonal Charges'!BC237","v":0},{"$f":"'Future Monthly Zonal Charges'!BD237-'Current Monthly Zonal Charges'!BD237","v":0}]
[{"$f":"'Upgrade Information'!B238","v":"b0250"},{"$f":"'Projected Revenue Requirements'!C238","v":"PEPCO"},{"$f":"'Upgrade Information'!E238","v":2.7559999999999998},{"$f":"IF('Upgrade Information'!D238=\"\",\"\",'Upgrade Information'!D238)","v":"2006-06-01"},{"$f":"'Current Monthly Zonal Charges'!E238","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E238","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F238","v":21452.910616333698},{"$f":"'Future Monthly Zonal Charges'!F238","v":17177.980705971324},-4274.9299103623744,null,{"$f":"'Future Monthly Zonal Charges'!H238-'Current Monthly Zonal Charges'!H238","v":0},{"$f":"'Future Monthly Zonal Charges'!I238-'Current Monthly Zonal Charges'!I238","v":0},{"$f":"'Future Monthly Zonal Charges'!J238-'Current Monthly Zonal Charges'!J238","v":0},{"$f":"'Future Monthly Zonal Charges'!K238-'Current Monthly Zonal Charges'!K238","v":0},{"$f":"'Future Monthly Zonal Charges'!L238-'Current Monthly Zonal Charges'!L238","v":0},{"$f":"'Future Monthly Zonal Charges'!M238-'Current Monthly Zonal Charges'!M238","v":0},{"$f":"'Future Monthly Zonal Charges'!N238-'Current Monthly Zonal Charges'!N238","v":0},{"$f":"'Future Monthly Zonal Charges'!O238-'Current Monthly Zonal Charges'!O238","v":0},{"$f":"'Future Monthly Zonal Charges'!P238-'Current Monthly Zonal Charges'!P238","v":0},{"$f":"'Future Monthly Zonal Charges'!Q238-'Current Monthly Zonal Charges'!Q238","v":0},{"$f":"'Future Monthly Zonal Charges'!R238-'Current Monthly Zonal Charges'!R238","v":0},{"$f":"'Future Monthly Zonal Charges'!S238-'Current Monthly Zonal Charges'!S238","v":0},{"$f":"'Future Monthly Zonal Charges'!T238-'Current Monthly Zonal Charges'!T238","v":0},{"$f":"'Future Monthly Zonal Charges'!U238-'Current Monthly Zonal Charges'!U238","v":0},{"$f":"'Future Monthly Zonal Charges'!V238-'Current Monthly Zonal Charges'!V238","v":0},{"$f":"'Future Monthly Zonal Charges'!W238-'Current Monthly Zonal Charges'!W238","v":0},{"$f":"'Future Monthly Zonal Charges'!X238-'Current Monthly Zonal Charges'!X238","v":0},{"$f":"'Future Monthly Zonal Charges'!Y238-'Current Monthly Zonal Charges'!Y238","v":0},{"$f":"'Future Monthly Zonal Charges'!Z238-'Current Monthly Zonal Charges'!Z238","v":0},{"$f":"'Future Monthly Zonal Charges'!AA238-'Current Monthly Zonal Charges'!AA238","v":0},{"$f":"'Future Monthly Zonal Charges'!AB238-'Current Monthly Zonal Charges'!AB238","v":-4274.9299103623744},{"$f":"'Future Monthly Zonal Charges'!AC238-'Current Monthly Zonal Charges'!AC238","v":0},{"$f":"'Future Monthly Zonal Charges'!AD238-'Current Monthly Zonal Charges'!AD238","v":0},{"$f":"'Future Monthly Zonal Charges'!AE238-'Current Monthly Zonal Charges'!AE238","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG238-'Current Monthly Zonal Charges'!AG238","v":0},{"$f":"'Future Monthly Zonal Charges'!AH238-'Current Monthly Zonal Charges'!AH238","v":0},{"$f":"'Future Monthly Zonal Charges'!AI238-'Current Monthly Zonal Charges'!AI238","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ238-'Current Monthly Zonal Charges'!AJ238","v":0},{"$f":"'Future Monthly Zonal Charges'!AK238-'Current Monthly Zonal Charges'!AK238","v":0},{"$f":"'Future Monthly Zonal Charges'!AL238-'Current Monthly Zonal Charges'!AL238","v":0},{"$f":"'Future Monthly Zonal Charges'!AM238-'Current Monthly Zonal Charges'!AM238","v":0},{"$f":"'Future Monthly Zonal Charges'!AN238-'Current Monthly Zonal Charges'!AN238","v":0},{"$f":"'Future Monthly Zonal Charges'!AO238-'Current Monthly Zonal Charges'!AO238","v":0},{"$f":"'Future Monthly Zonal Charges'!AP238-'Current Monthly Zonal Charges'!AP238","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ238-'Current Monthly Zonal Charges'!AQ238","v":0},{"$f":"'Future Monthly Zonal Charges'!AR238-'Current Monthly Zonal Charges'!AR238","v":0},{"$f":"'Future Monthly Zonal Charges'!AS238-'Current Monthly Zonal Charges'!AS238","v":0},{"$f":"'Future Monthly Zonal Charges'!AT238-'Current Monthly Zonal Charges'!AT238","v":0},{"$f":"'Future Monthly Zonal Charges'!AU238-'Current Monthly Zonal Charges'!AU238","v":0},{"$f":"'Future Monthly Zonal Charges'!AV238-'Current Monthly Zonal Charges'!AV238","v":0},{"$f":"'Future Monthly Zonal Charges'!AW238-'Current Monthly Zonal Charges'!AW238","v":0},{"$f":"'Future Monthly Zonal Charges'!AW238-'Current Monthly Zonal Charges'!AW238","v":0},{"$f":"'Future Monthly Zonal Charges'!AY238-'Current Monthly Zonal Charges'!AY238","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ238-'Current Monthly Zonal Charges'!AZ238","v":0},{"$f":"'Future Monthly Zonal Charges'!BA238-'Current Monthly Zonal Charges'!BA238","v":-0.73278650457032679},{"$f":"'Future Monthly Zonal Charges'!BB238-'Current Monthly Zonal Charges'!BB238","v":0},{"$f":"'Future Monthly Zonal Charges'!BC238-'Current Monthly Zonal Charges'!BC238","v":0},{"$f":"'Future Monthly Zonal Charges'!BD238-'Current Monthly Zonal Charges'!BD238","v":0}]
[{"$f":"'Upgrade Information'!B239","v":"b0251"},{"$f":"'Projected Revenue Requirements'!C239","v":"PEPCO"},{"$f":"'Upgrade Information'!E239","v":1.95},{"$f":"IF('Upgrade Information'!D239=\"\",\"\",'Upgrade Information'!D239)","v":"2010-04-03"},{"$f":"'Current Monthly Zonal Charges'!E239","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E239","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F239","v":17548.305928856764},{"$f":"'Future Monthly Zonal Charges'!F239","v":14523.591369638103},-3024.7145592186607,null,{"$f":"'Future Monthly Zonal Charges'!H239-'Current Monthly Zonal Charges'!H239","v":0},{"$f":"'Future Monthly Zonal Charges'!I239-'Current Monthly Zonal Charges'!I239","v":0},{"$f":"'Future Monthly Zonal Charges'!J239-'Current Monthly Zonal Charges'!J239","v":0},{"$f":"'Future Monthly Zonal Charges'!K239-'Current Monthly Zonal Charges'!K239","v":0},{"$f":"'Future Monthly Zonal Charges'!L239-'Current Monthly Zonal Charges'!L239","v":0},{"$f":"'Future Monthly Zonal Charges'!M239-'Current Monthly Zonal Charges'!M239","v":0},{"$f":"'Future Monthly Zonal Charges'!N239-'Current Monthly Zonal Charges'!N239","v":0},{"$f":"'Future Monthly Zonal Charges'!O239-'Current Monthly Zonal Charges'!O239","v":0},{"$f":"'Future Monthly Zonal Charges'!P239-'Current Monthly Zonal Charges'!P239","v":0},{"$f":"'Future Monthly Zonal Charges'!Q239-'Current Monthly Zonal Charges'!Q239","v":0},{"$f":"'Future Monthly Zonal Charges'!R239-'Current Monthly Zonal Charges'!R239","v":0},{"$f":"'Future Monthly Zonal Charges'!S239-'Current Monthly Zonal Charges'!S239","v":0},{"$f":"'Future Monthly Zonal Charges'!T239-'Current Monthly Zonal Charges'!T239","v":0},{"$f":"'Future Monthly Zonal Charges'!U239-'Current Monthly Zonal Charges'!U239","v":0},{"$f":"'Future Monthly Zonal Charges'!V239-'Current Monthly Zonal Charges'!V239","v":0},{"$f":"'Future Monthly Zonal Charges'!W239-'Current Monthly Zonal Charges'!W239","v":0},{"$f":"'Future Monthly Zonal Charges'!X239-'Current Monthly Zonal Charges'!X239","v":0},{"$f":"'Future Monthly Zonal Charges'!Y239-'Current Monthly Zonal Charges'!Y239","v":0},{"$f":"'Future Monthly Zonal Charges'!Z239-'Current Monthly Zonal Charges'!Z239","v":0},{"$f":"'Future Monthly Zonal Charges'!AA239-'Current Monthly Zonal Charges'!AA239","v":0},{"$f":"'Future Monthly Zonal Charges'!AB239-'Current Monthly Zonal Charges'!AB239","v":-3024.7145592186607},{"$f":"'Future Monthly Zonal Charges'!AC239-'Current Monthly Zonal Charges'!AC239","v":0},{"$f":"'Future Monthly Zonal Charges'!AD239-'Current Monthly Zonal Charges'!AD239","v":0},{"$f":"'Future Monthly Zonal Charges'!AE239-'Current Monthly Zonal Charges'!AE239","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG239-'Current Monthly Zonal Charges'!AG239","v":0},{"$f":"'Future Monthly Zonal Charges'!AH239-'Current Monthly Zonal Charges'!AH239","v":0},{"$f":"'Future Monthly Zonal Charges'!AI239-'Current Monthly Zonal Charges'!AI239","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ239-'Current Monthly Zonal Charges'!AJ239","v":0},{"$f":"'Future Monthly Zonal Charges'!AK239-'Current Monthly Zonal Charges'!AK239","v":0},{"$f":"'Future Monthly Zonal Charges'!AL239-'Current Monthly Zonal Charges'!AL239","v":0},{"$f":"'Future Monthly Zonal Charges'!AM239-'Current Monthly Zonal Charges'!AM239","v":0},{"$f":"'Future Monthly Zonal Charges'!AN239-'Current Monthly Zonal Charges'!AN239","v":0},{"$f":"'Future Monthly Zonal Charges'!AO239-'Current Monthly Zonal Charges'!AO239","v":0},{"$f":"'Future Monthly Zonal Charges'!AP239-'Current Monthly Zonal Charges'!AP239","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ239-'Current Monthly Zonal Charges'!AQ239","v":0},{"$f":"'Future Monthly Zonal Charges'!AR239-'Current Monthly Zonal Charges'!AR239","v":0},{"$f":"'Future Monthly Zonal Charges'!AS239-'Current Monthly Zonal Charges'!AS239","v":0},{"$f":"'Future Monthly Zonal Charges'!AT239-'Current Monthly Zonal Charges'!AT239","v":0},{"$f":"'Future Monthly Zonal Charges'!AU239-'Current Monthly Zonal Charges'!AU239","v":0},{"$f":"'Future Monthly Zonal Charges'!AV239-'Current Monthly Zonal Charges'!AV239","v":0},{"$f":"'Future Monthly Zonal Charges'!AW239-'Current Monthly Zonal Charges'!AW239","v":0},{"$f":"'Future Monthly Zonal Charges'!AW239-'Current Monthly Zonal Charges'!AW239","v":0},{"$f":"'Future Monthly Zonal Charges'!AY239-'Current Monthly Zonal Charges'!AY239","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ239-'Current Monthly Zonal Charges'!AZ239","v":0},{"$f":"'Future Monthly Zonal Charges'!BA239-'Current Monthly Zonal Charges'!BA239","v":-0.51848101738466523},{"$f":"'Future Monthly Zonal Charges'!BB239-'Current Monthly Zonal Charges'!BB239","v":0},{"$f":"'Future Monthly Zonal Charges'!BC239-'Current Monthly Zonal Charges'!BC239","v":0},{"$f":"'Future Monthly Zonal Charges'!BD239-'Current Monthly Zonal Charges'!BD239","v":0}]
[{"$f":"'Upgrade Information'!B240","v":"b0251.1"},{"$f":"'Projected Revenue Requirements'!C240","v":"PEPCO"},{"$f":"'Upgrade Information'!E240","v":1.95},{"$f":"IF('Upgrade Information'!D240=\"\",\"\",'Upgrade Information'!D240)","v":"2010-05-01"},{"$f":"'Current Monthly Zonal Charges'!E240","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E240","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F240","v":17548.305928856764},{"$f":"'Future Monthly Zonal Charges'!F240","v":14523.591369638103},-3024.7145592186607,null,{"$f":"'Future Monthly Zonal Charges'!H240-'Current Monthly Zonal Charges'!H240","v":0},{"$f":"'Future Monthly Zonal Charges'!I240-'Current Monthly Zonal Charges'!I240","v":0},{"$f":"'Future Monthly Zonal Charges'!J240-'Current Monthly Zonal Charges'!J240","v":0},{"$f":"'Future Monthly Zonal Charges'!K240-'Current Monthly Zonal Charges'!K240","v":0},{"$f":"'Future Monthly Zonal Charges'!L240-'Current Monthly Zonal Charges'!L240","v":0},{"$f":"'Future Monthly Zonal Charges'!M240-'Current Monthly Zonal Charges'!M240","v":0},{"$f":"'Future Monthly Zonal Charges'!N240-'Current Monthly Zonal Charges'!N240","v":0},{"$f":"'Future Monthly Zonal Charges'!O240-'Current Monthly Zonal Charges'!O240","v":0},{"$f":"'Future Monthly Zonal Charges'!P240-'Current Monthly Zonal Charges'!P240","v":0},{"$f":"'Future Monthly Zonal Charges'!Q240-'Current Monthly Zonal Charges'!Q240","v":0},{"$f":"'Future Monthly Zonal Charges'!R240-'Current Monthly Zonal Charges'!R240","v":0},{"$f":"'Future Monthly Zonal Charges'!S240-'Current Monthly Zonal Charges'!S240","v":0},{"$f":"'Future Monthly Zonal Charges'!T240-'Current Monthly Zonal Charges'!T240","v":0},{"$f":"'Future Monthly Zonal Charges'!U240-'Current Monthly Zonal Charges'!U240","v":0},{"$f":"'Future Monthly Zonal Charges'!V240-'Current Monthly Zonal Charges'!V240","v":0},{"$f":"'Future Monthly Zonal Charges'!W240-'Current Monthly Zonal Charges'!W240","v":0},{"$f":"'Future Monthly Zonal Charges'!X240-'Current Monthly Zonal Charges'!X240","v":0},{"$f":"'Future Monthly Zonal Charges'!Y240-'Current Monthly Zonal Charges'!Y240","v":0},{"$f":"'Future Monthly Zonal Charges'!Z240-'Current Monthly Zonal Charges'!Z240","v":0},{"$f":"'Future Monthly Zonal Charges'!AA240-'Current Monthly Zonal Charges'!AA240","v":0},{"$f":"'Future Monthly Zonal Charges'!AB240-'Current Monthly Zonal Charges'!AB240","v":-3024.7145592186607},{"$f":"'Future Monthly Zonal Charges'!AC240-'Current Monthly Zonal Charges'!AC240","v":0},{"$f":"'Future Monthly Zonal Charges'!AD240-'Current Monthly Zonal Charges'!AD240","v":0},{"$f":"'Future Monthly Zonal Charges'!AE240-'Current Monthly Zonal Charges'!AE240","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG240-'Current Monthly Zonal Charges'!AG240","v":0},{"$f":"'Future Monthly Zonal Charges'!AH240-'Current Monthly Zonal Charges'!AH240","v":0},{"$f":"'Future Monthly Zonal Charges'!AI240-'Current Monthly Zonal Charges'!AI240","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ240-'Current Monthly Zonal Charges'!AJ240","v":0},{"$f":"'Future Monthly Zonal Charges'!AK240-'Current Monthly Zonal Charges'!AK240","v":0},{"$f":"'Future Monthly Zonal Charges'!AL240-'Current Monthly Zonal Charges'!AL240","v":0},{"$f":"'Future Monthly Zonal Charges'!AM240-'Current Monthly Zonal Charges'!AM240","v":0},{"$f":"'Future Monthly Zonal Charges'!AN240-'Current Monthly Zonal Charges'!AN240","v":0},{"$f":"'Future Monthly Zonal Charges'!AO240-'Current Monthly Zonal Charges'!AO240","v":0},{"$f":"'Future Monthly Zonal Charges'!AP240-'Current Monthly Zonal Charges'!AP240","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ240-'Current Monthly Zonal Charges'!AQ240","v":0},{"$f":"'Future Monthly Zonal Charges'!AR240-'Current Monthly Zonal Charges'!AR240","v":0},{"$f":"'Future Monthly Zonal Charges'!AS240-'Current Monthly Zonal Charges'!AS240","v":0},{"$f":"'Future Monthly Zonal Charges'!AT240-'Current Monthly Zonal Charges'!AT240","v":0},{"$f":"'Future Monthly Zonal Charges'!AU240-'Current Monthly Zonal Charges'!AU240","v":0},{"$f":"'Future Monthly Zonal Charges'!AV240-'Current Monthly Zonal Charges'!AV240","v":0},{"$f":"'Future Monthly Zonal Charges'!AW240-'Current Monthly Zonal Charges'!AW240","v":0},{"$f":"'Future Monthly Zonal Charges'!AW240-'Current Monthly Zonal Charges'!AW240","v":0},{"$f":"'Future Monthly Zonal Charges'!AY240-'Current Monthly Zonal Charges'!AY240","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ240-'Current Monthly Zonal Charges'!AZ240","v":0},{"$f":"'Future Monthly Zonal Charges'!BA240-'Current Monthly Zonal Charges'!BA240","v":-0.51848101738466523},{"$f":"'Future Monthly Zonal Charges'!BB240-'Current Monthly Zonal Charges'!BB240","v":0},{"$f":"'Future Monthly Zonal Charges'!BC240-'Current Monthly Zonal Charges'!BC240","v":0},{"$f":"'Future Monthly Zonal Charges'!BD240-'Current Monthly Zonal Charges'!BD240","v":0}]
[{"$f":"'Upgrade Information'!B241","v":"b0252"},{"$f":"'Projected Revenue Requirements'!C241","v":"PEPCO"},{"$f":"'Upgrade Information'!E241","v":1.5},{"$f":"IF('Upgrade Information'!D241=\"\",\"\",'Upgrade Information'!D241)","v":"2010-08-08"},{"$f":"'Current Monthly Zonal Charges'!E241","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E241","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F241","v":13653.810435490777},{"$f":"'Future Monthly Zonal Charges'!F241","v":11327.106928399497},-2326.7035070912807,null,{"$f":"'Future Monthly Zonal Charges'!H241-'Current Monthly Zonal Charges'!H241","v":0},{"$f":"'Future Monthly Zonal Charges'!I241-'Current Monthly Zonal Charges'!I241","v":0},{"$f":"'Future Monthly Zonal Charges'!J241-'Current Monthly Zonal Charges'!J241","v":0},{"$f":"'Future Monthly Zonal Charges'!K241-'Current Monthly Zonal Charges'!K241","v":0},{"$f":"'Future Monthly Zonal Charges'!L241-'Current Monthly Zonal Charges'!L241","v":0},{"$f":"'Future Monthly Zonal Charges'!M241-'Current Monthly Zonal Charges'!M241","v":0},{"$f":"'Future Monthly Zonal Charges'!N241-'Current Monthly Zonal Charges'!N241","v":0},{"$f":"'Future Monthly Zonal Charges'!O241-'Current Monthly Zonal Charges'!O241","v":0},{"$f":"'Future Monthly Zonal Charges'!P241-'Current Monthly Zonal Charges'!P241","v":0},{"$f":"'Future Monthly Zonal Charges'!Q241-'Current Monthly Zonal Charges'!Q241","v":0},{"$f":"'Future Monthly Zonal Charges'!R241-'Current Monthly Zonal Charges'!R241","v":0},{"$f":"'Future Monthly Zonal Charges'!S241-'Current Monthly Zonal Charges'!S241","v":0},{"$f":"'Future Monthly Zonal Charges'!T241-'Current Monthly Zonal Charges'!T241","v":0},{"$f":"'Future Monthly Zonal Charges'!U241-'Current Monthly Zonal Charges'!U241","v":0},{"$f":"'Future Monthly Zonal Charges'!V241-'Current Monthly Zonal Charges'!V241","v":0},{"$f":"'Future Monthly Zonal Charges'!W241-'Current Monthly Zonal Charges'!W241","v":0},{"$f":"'Future Monthly Zonal Charges'!X241-'Current Monthly Zonal Charges'!X241","v":0},{"$f":"'Future Monthly Zonal Charges'!Y241-'Current Monthly Zonal Charges'!Y241","v":0},{"$f":"'Future Monthly Zonal Charges'!Z241-'Current Monthly Zonal Charges'!Z241","v":0},{"$f":"'Future Monthly Zonal Charges'!AA241-'Current Monthly Zonal Charges'!AA241","v":0},{"$f":"'Future Monthly Zonal Charges'!AB241-'Current Monthly Zonal Charges'!AB241","v":-2326.7035070912807},{"$f":"'Future Monthly Zonal Charges'!AC241-'Current Monthly Zonal Charges'!AC241","v":0},{"$f":"'Future Monthly Zonal Charges'!AD241-'Current Monthly Zonal Charges'!AD241","v":0},{"$f":"'Future Monthly Zonal Charges'!AE241-'Current Monthly Zonal Charges'!AE241","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG241-'Current Monthly Zonal Charges'!AG241","v":0},{"$f":"'Future Monthly Zonal Charges'!AH241-'Current Monthly Zonal Charges'!AH241","v":0},{"$f":"'Future Monthly Zonal Charges'!AI241-'Current Monthly Zonal Charges'!AI241","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ241-'Current Monthly Zonal Charges'!AJ241","v":0},{"$f":"'Future Monthly Zonal Charges'!AK241-'Current Monthly Zonal Charges'!AK241","v":0},{"$f":"'Future Monthly Zonal Charges'!AL241-'Current Monthly Zonal Charges'!AL241","v":0},{"$f":"'Future Monthly Zonal Charges'!AM241-'Current Monthly Zonal Charges'!AM241","v":0},{"$f":"'Future Monthly Zonal Charges'!AN241-'Current Monthly Zonal Charges'!AN241","v":0},{"$f":"'Future Monthly Zonal Charges'!AO241-'Current Monthly Zonal Charges'!AO241","v":0},{"$f":"'Future Monthly Zonal Charges'!AP241-'Current Monthly Zonal Charges'!AP241","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ241-'Current Monthly Zonal Charges'!AQ241","v":0},{"$f":"'Future Monthly Zonal Charges'!AR241-'Current Monthly Zonal Charges'!AR241","v":0},{"$f":"'Future Monthly Zonal Charges'!AS241-'Current Monthly Zonal Charges'!AS241","v":0},{"$f":"'Future Monthly Zonal Charges'!AT241-'Current Monthly Zonal Charges'!AT241","v":0},{"$f":"'Future Monthly Zonal Charges'!AU241-'Current Monthly Zonal Charges'!AU241","v":0},{"$f":"'Future Monthly Zonal Charges'!AV241-'Current Monthly Zonal Charges'!AV241","v":0},{"$f":"'Future Monthly Zonal Charges'!AW241-'Current Monthly Zonal Charges'!AW241","v":0},{"$f":"'Future Monthly Zonal Charges'!AW241-'Current Monthly Zonal Charges'!AW241","v":0},{"$f":"'Future Monthly Zonal Charges'!AY241-'Current Monthly Zonal Charges'!AY241","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ241-'Current Monthly Zonal Charges'!AZ241","v":0},{"$f":"'Future Monthly Zonal Charges'!BA241-'Current Monthly Zonal Charges'!BA241","v":-0.39883155183435837},{"$f":"'Future Monthly Zonal Charges'!BB241-'Current Monthly Zonal Charges'!BB241","v":0},{"$f":"'Future Monthly Zonal Charges'!BC241-'Current Monthly Zonal Charges'!BC241","v":0},{"$f":"'Future Monthly Zonal Charges'!BD241-'Current Monthly Zonal Charges'!BD241","v":0}]
[{"$f":"'Upgrade Information'!B242","v":"b0252.1"},{"$f":"'Projected Revenue Requirements'!C242","v":"PEPCO"},{"$f":"'Upgrade Information'!E242","v":1.5},{"$f":"IF('Upgrade Information'!D242=\"\",\"\",'Upgrade Information'!D242)","v":"2010-08-23"},{"$f":"'Current Monthly Zonal Charges'!E242","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E242","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F242","v":13653.810435490777},{"$f":"'Future Monthly Zonal Charges'!F242","v":11327.106928399497},-2326.7035070912807,null,{"$f":"'Future Monthly Zonal Charges'!H242-'Current Monthly Zonal Charges'!H242","v":0},{"$f":"'Future Monthly Zonal Charges'!I242-'Current Monthly Zonal Charges'!I242","v":0},{"$f":"'Future Monthly Zonal Charges'!J242-'Current Monthly Zonal Charges'!J242","v":0},{"$f":"'Future Monthly Zonal Charges'!K242-'Current Monthly Zonal Charges'!K242","v":0},{"$f":"'Future Monthly Zonal Charges'!L242-'Current Monthly Zonal Charges'!L242","v":0},{"$f":"'Future Monthly Zonal Charges'!M242-'Current Monthly Zonal Charges'!M242","v":0},{"$f":"'Future Monthly Zonal Charges'!N242-'Current Monthly Zonal Charges'!N242","v":0},{"$f":"'Future Monthly Zonal Charges'!O242-'Current Monthly Zonal Charges'!O242","v":0},{"$f":"'Future Monthly Zonal Charges'!P242-'Current Monthly Zonal Charges'!P242","v":0},{"$f":"'Future Monthly Zonal Charges'!Q242-'Current Monthly Zonal Charges'!Q242","v":0},{"$f":"'Future Monthly Zonal Charges'!R242-'Current Monthly Zonal Charges'!R242","v":0},{"$f":"'Future Monthly Zonal Charges'!S242-'Current Monthly Zonal Charges'!S242","v":0},{"$f":"'Future Monthly Zonal Charges'!T242-'Current Monthly Zonal Charges'!T242","v":0},{"$f":"'Future Monthly Zonal Charges'!U242-'Current Monthly Zonal Charges'!U242","v":0},{"$f":"'Future Monthly Zonal Charges'!V242-'Current Monthly Zonal Charges'!V242","v":0},{"$f":"'Future Monthly Zonal Charges'!W242-'Current Monthly Zonal Charges'!W242","v":0},{"$f":"'Future Monthly Zonal Charges'!X242-'Current Monthly Zonal Charges'!X242","v":0},{"$f":"'Future Monthly Zonal Charges'!Y242-'Current Monthly Zonal Charges'!Y242","v":0},{"$f":"'Future Monthly Zonal Charges'!Z242-'Current Monthly Zonal Charges'!Z242","v":0},{"$f":"'Future Monthly Zonal Charges'!AA242-'Current Monthly Zonal Charges'!AA242","v":0},{"$f":"'Future Monthly Zonal Charges'!AB242-'Current Monthly Zonal Charges'!AB242","v":-2326.7035070912807},{"$f":"'Future Monthly Zonal Charges'!AC242-'Current Monthly Zonal Charges'!AC242","v":0},{"$f":"'Future Monthly Zonal Charges'!AD242-'Current Monthly Zonal Charges'!AD242","v":0},{"$f":"'Future Monthly Zonal Charges'!AE242-'Current Monthly Zonal Charges'!AE242","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG242-'Current Monthly Zonal Charges'!AG242","v":0},{"$f":"'Future Monthly Zonal Charges'!AH242-'Current Monthly Zonal Charges'!AH242","v":0},{"$f":"'Future Monthly Zonal Charges'!AI242-'Current Monthly Zonal Charges'!AI242","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ242-'Current Monthly Zonal Charges'!AJ242","v":0},{"$f":"'Future Monthly Zonal Charges'!AK242-'Current Monthly Zonal Charges'!AK242","v":0},{"$f":"'Future Monthly Zonal Charges'!AL242-'Current Monthly Zonal Charges'!AL242","v":0},{"$f":"'Future Monthly Zonal Charges'!AM242-'Current Monthly Zonal Charges'!AM242","v":0},{"$f":"'Future Monthly Zonal Charges'!AN242-'Current Monthly Zonal Charges'!AN242","v":0},{"$f":"'Future Monthly Zonal Charges'!AO242-'Current Monthly Zonal Charges'!AO242","v":0},{"$f":"'Future Monthly Zonal Charges'!AP242-'Current Monthly Zonal Charges'!AP242","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ242-'Current Monthly Zonal Charges'!AQ242","v":0},{"$f":"'Future Monthly Zonal Charges'!AR242-'Current Monthly Zonal Charges'!AR242","v":0},{"$f":"'Future Monthly Zonal Charges'!AS242-'Current Monthly Zonal Charges'!AS242","v":0},{"$f":"'Future Monthly Zonal Charges'!AT242-'Current Monthly Zonal Charges'!AT242","v":0},{"$f":"'Future Monthly Zonal Charges'!AU242-'Current Monthly Zonal Charges'!AU242","v":0},{"$f":"'Future Monthly Zonal Charges'!AV242-'Current Monthly Zonal Charges'!AV242","v":0},{"$f":"'Future Monthly Zonal Charges'!AW242-'Current Monthly Zonal Charges'!AW242","v":0},{"$f":"'Future Monthly Zonal Charges'!AW242-'Current Monthly Zonal Charges'!AW242","v":0},{"$f":"'Future Monthly Zonal Charges'!AY242-'Current Monthly Zonal Charges'!AY242","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ242-'Current Monthly Zonal Charges'!AZ242","v":0},{"$f":"'Future Monthly Zonal Charges'!BA242-'Current Monthly Zonal Charges'!BA242","v":-0.39883155183435837},{"$f":"'Future Monthly Zonal Charges'!BB242-'Current Monthly Zonal Charges'!BB242","v":0},{"$f":"'Future Monthly Zonal Charges'!BC242-'Current Monthly Zonal Charges'!BC242","v":0},{"$f":"'Future Monthly Zonal Charges'!BD242-'Current Monthly Zonal Charges'!BD242","v":0}]
[{"$f":"'Upgrade Information'!B243","v":"b0253"},{"$f":"'Projected Revenue Requirements'!C243","v":"DL"},{"$f":"'Upgrade Information'!E243","v":5.7},{"$f":"IF('Upgrade Information'!D243=\"\",\"\",'Upgrade Information'!D243)","v":"2008-01-09"},{"$f":"'Current Monthly Zonal Charges'!E243","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E243","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F243","v":65759.819334981425},{"$f":"'Future Monthly Zonal Charges'!F243","v":55658.900989059977},-10100.918345921447,null,{"$f":"'Future Monthly Zonal Charges'!H243-'Current Monthly Zonal Charges'!H243","v":0},{"$f":"'Future Monthly Zonal Charges'!I243-'Current Monthly Zonal Charges'!I243","v":0},{"$f":"'Future Monthly Zonal Charges'!J243-'Current Monthly Zonal Charges'!J243","v":0},{"$f":"'Future Monthly Zonal Charges'!K243-'Current Monthly Zonal Charges'!K243","v":0},{"$f":"'Future Monthly Zonal Charges'!L243-'Current Monthly Zonal Charges'!L243","v":0},{"$f":"'Future Monthly Zonal Charges'!M243-'Current Monthly Zonal Charges'!M243","v":0},{"$f":"'Future Monthly Zonal Charges'!N243-'Current Monthly Zonal Charges'!N243","v":0},{"$f":"'Future Monthly Zonal Charges'!O243-'Current Monthly Zonal Charges'!O243","v":0},{"$f":"'Future Monthly Zonal Charges'!P243-'Current Monthly Zonal Charges'!P243","v":-10100.918345921447},{"$f":"'Future Monthly Zonal Charges'!Q243-'Current Monthly Zonal Charges'!Q243","v":0},{"$f":"'Future Monthly Zonal Charges'!R243-'Current Monthly Zonal Charges'!R243","v":0},{"$f":"'Future Monthly Zonal Charges'!S243-'Current Monthly Zonal Charges'!S243","v":0},{"$f":"'Future Monthly Zonal Charges'!T243-'Current Monthly Zonal Charges'!T243","v":0},{"$f":"'Future Monthly Zonal Charges'!U243-'Current Monthly Zonal Charges'!U243","v":0},{"$f":"'Future Monthly Zonal Charges'!V243-'Current Monthly Zonal Charges'!V243","v":0},{"$f":"'Future Monthly Zonal Charges'!W243-'Current Monthly Zonal Charges'!W243","v":0},{"$f":"'Future Monthly Zonal Charges'!X243-'Current Monthly Zonal Charges'!X243","v":0},{"$f":"'Future Monthly Zonal Charges'!Y243-'Current Monthly Zonal Charges'!Y243","v":0},{"$f":"'Future Monthly Zonal Charges'!Z243-'Current Monthly Zonal Charges'!Z243","v":0},{"$f":"'Future Monthly Zonal Charges'!AA243-'Current Monthly Zonal Charges'!AA243","v":0},{"$f":"'Future Monthly Zonal Charges'!AB243-'Current Monthly Zonal Charges'!AB243","v":0},{"$f":"'Future Monthly Zonal Charges'!AC243-'Current Monthly Zonal Charges'!AC243","v":0},{"$f":"'Future Monthly Zonal Charges'!AD243-'Current Monthly Zonal Charges'!AD243","v":0},{"$f":"'Future Monthly Zonal Charges'!AE243-'Current Monthly Zonal Charges'!AE243","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG243-'Current Monthly Zonal Charges'!AG243","v":0},{"$f":"'Future Monthly Zonal Charges'!AH243-'Current Monthly Zonal Charges'!AH243","v":0},{"$f":"'Future Monthly Zonal Charges'!AI243-'Current Monthly Zonal Charges'!AI243","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ243-'Current Monthly Zonal Charges'!AJ243","v":0},{"$f":"'Future Monthly Zonal Charges'!AK243-'Current Monthly Zonal Charges'!AK243","v":0},{"$f":"'Future Monthly Zonal Charges'!AL243-'Current Monthly Zonal Charges'!AL243","v":0},{"$f":"'Future Monthly Zonal Charges'!AM243-'Current Monthly Zonal Charges'!AM243","v":0},{"$f":"'Future Monthly Zonal Charges'!AN243-'Current Monthly Zonal Charges'!AN243","v":0},{"$f":"'Future Monthly Zonal Charges'!AO243-'Current Monthly Zonal Charges'!AO243","v":-3.7208230544522216},{"$f":"'Future Monthly Zonal Charges'!AP243-'Current Monthly Zonal Charges'!AP243","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ243-'Current Monthly Zonal Charges'!AQ243","v":0},{"$f":"'Future Monthly Zonal Charges'!AR243-'Current Monthly Zonal Charges'!AR243","v":0},{"$f":"'Future Monthly Zonal Charges'!AS243-'Current Monthly Zonal Charges'!AS243","v":0},{"$f":"'Future Monthly Zonal Charges'!AT243-'Current Monthly Zonal Charges'!AT243","v":0},{"$f":"'Future Monthly Zonal Charges'!AU243-'Current Monthly Zonal Charges'!AU243","v":0},{"$f":"'Future Monthly Zonal Charges'!AV243-'Current Monthly Zonal Charges'!AV243","v":0},{"$f":"'Future Monthly Zonal Charges'!AW243-'Current Monthly Zonal Charges'!AW243","v":0},{"$f":"'Future Monthly Zonal Charges'!AW243-'Current Monthly Zonal Charges'!AW243","v":0},{"$f":"'Future Monthly Zonal Charges'!AY243-'Current Monthly Zonal Charges'!AY243","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ243-'Current Monthly Zonal Charges'!AZ243","v":0},{"$f":"'Future Monthly Zonal Charges'!BA243-'Current Monthly Zonal Charges'!BA243","v":0},{"$f":"'Future Monthly Zonal Charges'!BB243-'Current Monthly Zonal Charges'!BB243","v":0},{"$f":"'Future Monthly Zonal Charges'!BC243-'Current Monthly Zonal Charges'!BC243","v":0},{"$f":"'Future Monthly Zonal Charges'!BD243-'Current Monthly Zonal Charges'!BD243","v":0}]
[{"$f":"'Upgrade Information'!B244","v":"b0254"},{"$f":"'Projected Revenue Requirements'!C244","v":"DL"},{"$f":"'Upgrade Information'!E244","v":3.9},{"$f":"IF('Upgrade Information'!D244=\"\",\"\",'Upgrade Information'!D244)","v":"2006-12-31"},{"$f":"'Current Monthly Zonal Charges'!E244","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E244","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F244","v":43496.143755109457},{"$f":"'Future Monthly Zonal Charges'!F244","v":36584.989097373742},-6911.1546577357149,null,{"$f":"'Future Monthly Zonal Charges'!H244-'Current Monthly Zonal Charges'!H244","v":0},{"$f":"'Future Monthly Zonal Charges'!I244-'Current Monthly Zonal Charges'!I244","v":0},{"$f":"'Future Monthly Zonal Charges'!J244-'Current Monthly Zonal Charges'!J244","v":0},{"$f":"'Future Monthly Zonal Charges'!K244-'Current Monthly Zonal Charges'!K244","v":0},{"$f":"'Future Monthly Zonal Charges'!L244-'Current Monthly Zonal Charges'!L244","v":0},{"$f":"'Future Monthly Zonal Charges'!M244-'Current Monthly Zonal Charges'!M244","v":0},{"$f":"'Future Monthly Zonal Charges'!N244-'Current Monthly Zonal Charges'!N244","v":0},{"$f":"'Future Monthly Zonal Charges'!O244-'Current Monthly Zonal Charges'!O244","v":0},{"$f":"'Future Monthly Zonal Charges'!P244-'Current Monthly Zonal Charges'!P244","v":-6911.1546577357149},{"$f":"'Future Monthly Zonal Charges'!Q244-'Current Monthly Zonal Charges'!Q244","v":0},{"$f":"'Future Monthly Zonal Charges'!R244-'Current Monthly Zonal Charges'!R244","v":0},{"$f":"'Future Monthly Zonal Charges'!S244-'Current Monthly Zonal Charges'!S244","v":0},{"$f":"'Future Monthly Zonal Charges'!T244-'Current Monthly Zonal Charges'!T244","v":0},{"$f":"'Future Monthly Zonal Charges'!U244-'Current Monthly Zonal Charges'!U244","v":0},{"$f":"'Future Monthly Zonal Charges'!V244-'Current Monthly Zonal Charges'!V244","v":0},{"$f":"'Future Monthly Zonal Charges'!W244-'Current Monthly Zonal Charges'!W244","v":0},{"$f":"'Future Monthly Zonal Charges'!X244-'Current Monthly Zonal Charges'!X244","v":0},{"$f":"'Future Monthly Zonal Charges'!Y244-'Current Monthly Zonal Charges'!Y244","v":0},{"$f":"'Future Monthly Zonal Charges'!Z244-'Current Monthly Zonal Charges'!Z244","v":0},{"$f":"'Future Monthly Zonal Charges'!AA244-'Current Monthly Zonal Charges'!AA244","v":0},{"$f":"'Future Monthly Zonal Charges'!AB244-'Current Monthly Zonal Charges'!AB244","v":0},{"$f":"'Future Monthly Zonal Charges'!AC244-'Current Monthly Zonal Charges'!AC244","v":0},{"$f":"'Future Monthly Zonal Charges'!AD244-'Current Monthly Zonal Charges'!AD244","v":0},{"$f":"'Future Monthly Zonal Charges'!AE244-'Current Monthly Zonal Charges'!AE244","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG244-'Current Monthly Zonal Charges'!AG244","v":0},{"$f":"'Future Monthly Zonal Charges'!AH244-'Current Monthly Zonal Charges'!AH244","v":0},{"$f":"'Future Monthly Zonal Charges'!AI244-'Current Monthly Zonal Charges'!AI244","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ244-'Current Monthly Zonal Charges'!AJ244","v":0},{"$f":"'Future Monthly Zonal Charges'!AK244-'Current Monthly Zonal Charges'!AK244","v":0},{"$f":"'Future Monthly Zonal Charges'!AL244-'Current Monthly Zonal Charges'!AL244","v":0},{"$f":"'Future Monthly Zonal Charges'!AM244-'Current Monthly Zonal Charges'!AM244","v":0},{"$f":"'Future Monthly Zonal Charges'!AN244-'Current Monthly Zonal Charges'!AN244","v":0},{"$f":"'Future Monthly Zonal Charges'!AO244-'Current Monthly Zonal Charges'!AO244","v":-2.5458263004146744},{"$f":"'Future Monthly Zonal Charges'!AP244-'Current Monthly Zonal Charges'!AP244","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ244-'Current Monthly Zonal Charges'!AQ244","v":0},{"$f":"'Future Monthly Zonal Charges'!AR244-'Current Monthly Zonal Charges'!AR244","v":0},{"$f":"'Future Monthly Zonal Charges'!AS244-'Current Monthly Zonal Charges'!AS244","v":0},{"$f":"'Future Monthly Zonal Charges'!AT244-'Current Monthly Zonal Charges'!AT244","v":0},{"$f":"'Future Monthly Zonal Charges'!AU244-'Current Monthly Zonal Charges'!AU244","v":0},{"$f":"'Future Monthly Zonal Charges'!AV244-'Current Monthly Zonal Charges'!AV244","v":0},{"$f":"'Future Monthly Zonal Charges'!AW244-'Current Monthly Zonal Charges'!AW244","v":0},{"$f":"'Future Monthly Zonal Charges'!AW244-'Current Monthly Zonal Charges'!AW244","v":0},{"$f":"'Future Monthly Zonal Charges'!AY244-'Current Monthly Zonal Charges'!AY244","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ244-'Current Monthly Zonal Charges'!AZ244","v":0},{"$f":"'Future Monthly Zonal Charges'!BA244-'Current Monthly Zonal Charges'!BA244","v":0},{"$f":"'Future Monthly Zonal Charges'!BB244-'Current Monthly Zonal Charges'!BB244","v":0},{"$f":"'Future Monthly Zonal Charges'!BC244-'Current Monthly Zonal Charges'!BC244","v":0},{"$f":"'Future Monthly Zonal Charges'!BD244-'Current Monthly Zonal Charges'!BD244","v":0}]
[{"$f":"'Upgrade Information'!B245","v":"b0255"},{"$f":"'Projected Revenue Requirements'!C245","v":"DL"},{"$f":"'Upgrade Information'!E245","v":21.1},{"$f":"IF('Upgrade Information'!D245=\"\",\"\",'Upgrade Information'!D245)","v":"2010-01-06"},{"$f":"'Current Monthly Zonal Charges'!E245","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E245","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F245","v":258383.14715924292},{"$f":"'Future Monthly Zonal Charges'!F245","v":220992.02836995482},-37391.118789288099,null,{"$f":"'Future Monthly Zonal Charges'!H245-'Current Monthly Zonal Charges'!H245","v":0},{"$f":"'Future Monthly Zonal Charges'!I245-'Current Monthly Zonal Charges'!I245","v":0},{"$f":"'Future Monthly Zonal Charges'!J245-'Current Monthly Zonal Charges'!J245","v":0},{"$f":"'Future Monthly Zonal Charges'!K245-'Current Monthly Zonal Charges'!K245","v":0},{"$f":"'Future Monthly Zonal Charges'!L245-'Current Monthly Zonal Charges'!L245","v":0},{"$f":"'Future Monthly Zonal Charges'!M245-'Current Monthly Zonal Charges'!M245","v":0},{"$f":"'Future Monthly Zonal Charges'!N245-'Current Monthly Zonal Charges'!N245","v":0},{"$f":"'Future Monthly Zonal Charges'!O245-'Current Monthly Zonal Charges'!O245","v":0},{"$f":"'Future Monthly Zonal Charges'!P245-'Current Monthly Zonal Charges'!P245","v":-37391.118789288099},{"$f":"'Future Monthly Zonal Charges'!Q245-'Current Monthly Zonal Charges'!Q245","v":0},{"$f":"'Future Monthly Zonal Charges'!R245-'Current Monthly Zonal Charges'!R245","v":0},{"$f":"'Future Monthly Zonal Charges'!S245-'Current Monthly Zonal Charges'!S245","v":0},{"$f":"'Future Monthly Zonal Charges'!T245-'Current Monthly Zonal Charges'!T245","v":0},{"$f":"'Future Monthly Zonal Charges'!U245-'Current Monthly Zonal Charges'!U245","v":0},{"$f":"'Future Monthly Zonal Charges'!V245-'Current Monthly Zonal Charges'!V245","v":0},{"$f":"'Future Monthly Zonal Charges'!W245-'Current Monthly Zonal Charges'!W245","v":0},{"$f":"'Future Monthly Zonal Charges'!X245-'Current Monthly Zonal Charges'!X245","v":0},{"$f":"'Future Monthly Zonal Charges'!Y245-'Current Monthly Zonal Charges'!Y245","v":0},{"$f":"'Future Monthly Zonal Charges'!Z245-'Current Monthly Zonal Charges'!Z245","v":0},{"$f":"'Future Monthly Zonal Charges'!AA245-'Current Monthly Zonal Charges'!AA245","v":0},{"$f":"'Future Monthly Zonal Charges'!AB245-'Current Monthly Zonal Charges'!AB245","v":0},{"$f":"'Future Monthly Zonal Charges'!AC245-'Current Monthly Zonal Charges'!AC245","v":0},{"$f":"'Future Monthly Zonal Charges'!AD245-'Current Monthly Zonal Charges'!AD245","v":0},{"$f":"'Future Monthly Zonal Charges'!AE245-'Current Monthly Zonal Charges'!AE245","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG245-'Current Monthly Zonal Charges'!AG245","v":0},{"$f":"'Future Monthly Zonal Charges'!AH245-'Current Monthly Zonal Charges'!AH245","v":0},{"$f":"'Future Monthly Zonal Charges'!AI245-'Current Monthly Zonal Charges'!AI245","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ245-'Current Monthly Zonal Charges'!AJ245","v":0},{"$f":"'Future Monthly Zonal Charges'!AK245-'Current Monthly Zonal Charges'!AK245","v":0},{"$f":"'Future Monthly Zonal Charges'!AL245-'Current Monthly Zonal Charges'!AL245","v":0},{"$f":"'Future Monthly Zonal Charges'!AM245-'Current Monthly Zonal Charges'!AM245","v":0},{"$f":"'Future Monthly Zonal Charges'!AN245-'Current Monthly Zonal Charges'!AN245","v":0},{"$f":"'Future Monthly Zonal Charges'!AO245-'Current Monthly Zonal Charges'!AO245","v":-13.77357306121786},{"$f":"'Future Monthly Zonal Charges'!AP245-'Current Monthly Zonal Charges'!AP245","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ245-'Current Monthly Zonal Charges'!AQ245","v":0},{"$f":"'Future Monthly Zonal Charges'!AR245-'Current Monthly Zonal Charges'!AR245","v":0},{"$f":"'Future Monthly Zonal Charges'!AS245-'Current Monthly Zonal Charges'!AS245","v":0},{"$f":"'Future Monthly Zonal Charges'!AT245-'Current Monthly Zonal Charges'!AT245","v":0},{"$f":"'Future Monthly Zonal Charges'!AU245-'Current Monthly Zonal Charges'!AU245","v":0},{"$f":"'Future Monthly Zonal Charges'!AV245-'Current Monthly Zonal Charges'!AV245","v":0},{"$f":"'Future Monthly Zonal Charges'!AW245-'Current Monthly Zonal Charges'!AW245","v":0},{"$f":"'Future Monthly Zonal Charges'!AW245-'Current Monthly Zonal Charges'!AW245","v":0},{"$f":"'Future Monthly Zonal Charges'!AY245-'Current Monthly Zonal Charges'!AY245","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ245-'Current Monthly Zonal Charges'!AZ245","v":0},{"$f":"'Future Monthly Zonal Charges'!BA245-'Current Monthly Zonal Charges'!BA245","v":0},{"$f":"'Future Monthly Zonal Charges'!BB245-'Current Monthly Zonal Charges'!BB245","v":0},{"$f":"'Future Monthly Zonal Charges'!BC245-'Current Monthly Zonal Charges'!BC245","v":0},{"$f":"'Future Monthly Zonal Charges'!BD245-'Current Monthly Zonal Charges'!BD245","v":0}]
[{"$f":"'Upgrade Information'!B246","v":"b0256.1"},{"$f":"'Projected Revenue Requirements'!C246","v":"DL"},{"$f":"'Upgrade Information'!E246","v":1.6},{"$f":"IF('Upgrade Information'!D246=\"\",\"\",'Upgrade Information'!D246)","v":"2007-02-16"},{"$f":"'Current Monthly Zonal Charges'!E246","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E246","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F246","v":17939.083313654966},{"$f":"'Future Monthly Zonal Charges'!F246","v":15103.737813045444},-2835.3455006095228,null,{"$f":"'Future Monthly Zonal Charges'!H246-'Current Monthly Zonal Charges'!H246","v":0},{"$f":"'Future Monthly Zonal Charges'!I246-'Current Monthly Zonal Charges'!I246","v":0},{"$f":"'Future Monthly Zonal Charges'!J246-'Current Monthly Zonal Charges'!J246","v":0},{"$f":"'Future Monthly Zonal Charges'!K246-'Current Monthly Zonal Charges'!K246","v":0},{"$f":"'Future Monthly Zonal Charges'!L246-'Current Monthly Zonal Charges'!L246","v":0},{"$f":"'Future Monthly Zonal Charges'!M246-'Current Monthly Zonal Charges'!M246","v":0},{"$f":"'Future Monthly Zonal Charges'!N246-'Current Monthly Zonal Charges'!N246","v":0},{"$f":"'Future Monthly Zonal Charges'!O246-'Current Monthly Zonal Charges'!O246","v":0},{"$f":"'Future Monthly Zonal Charges'!P246-'Current Monthly Zonal Charges'!P246","v":-2835.3455006095228},{"$f":"'Future Monthly Zonal Charges'!Q246-'Current Monthly Zonal Charges'!Q246","v":0},{"$f":"'Future Monthly Zonal Charges'!R246-'Current Monthly Zonal Charges'!R246","v":0},{"$f":"'Future Monthly Zonal Charges'!S246-'Current Monthly Zonal Charges'!S246","v":0},{"$f":"'Future Monthly Zonal Charges'!T246-'Current Monthly Zonal Charges'!T246","v":0},{"$f":"'Future Monthly Zonal Charges'!U246-'Current Monthly Zonal Charges'!U246","v":0},{"$f":"'Future Monthly Zonal Charges'!V246-'Current Monthly Zonal Charges'!V246","v":0},{"$f":"'Future Monthly Zonal Charges'!W246-'Current Monthly Zonal Charges'!W246","v":0},{"$f":"'Future Monthly Zonal Charges'!X246-'Current Monthly Zonal Charges'!X246","v":0},{"$f":"'Future Monthly Zonal Charges'!Y246-'Current Monthly Zonal Charges'!Y246","v":0},{"$f":"'Future Monthly Zonal Charges'!Z246-'Current Monthly Zonal Charges'!Z246","v":0},{"$f":"'Future Monthly Zonal Charges'!AA246-'Current Monthly Zonal Charges'!AA246","v":0},{"$f":"'Future Monthly Zonal Charges'!AB246-'Current Monthly Zonal Charges'!AB246","v":0},{"$f":"'Future Monthly Zonal Charges'!AC246-'Current Monthly Zonal Charges'!AC246","v":0},{"$f":"'Future Monthly Zonal Charges'!AD246-'Current Monthly Zonal Charges'!AD246","v":0},{"$f":"'Future Monthly Zonal Charges'!AE246-'Current Monthly Zonal Charges'!AE246","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG246-'Current Monthly Zonal Charges'!AG246","v":0},{"$f":"'Future Monthly Zonal Charges'!AH246-'Current Monthly Zonal Charges'!AH246","v":0},{"$f":"'Future Monthly Zonal Charges'!AI246-'Current Monthly Zonal Charges'!AI246","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ246-'Current Monthly Zonal Charges'!AJ246","v":0},{"$f":"'Future Monthly Zonal Charges'!AK246-'Current Monthly Zonal Charges'!AK246","v":0},{"$f":"'Future Monthly Zonal Charges'!AL246-'Current Monthly Zonal Charges'!AL246","v":0},{"$f":"'Future Monthly Zonal Charges'!AM246-'Current Monthly Zonal Charges'!AM246","v":0},{"$f":"'Future Monthly Zonal Charges'!AN246-'Current Monthly Zonal Charges'!AN246","v":0},{"$f":"'Future Monthly Zonal Charges'!AO246-'Current Monthly Zonal Charges'!AO246","v":-1.0444415591444809},{"$f":"'Future Monthly Zonal Charges'!AP246-'Current Monthly Zonal Charges'!AP246","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ246-'Current Monthly Zonal Charges'!AQ246","v":0},{"$f":"'Future Monthly Zonal Charges'!AR246-'Current Monthly Zonal Charges'!AR246","v":0},{"$f":"'Future Monthly Zonal Charges'!AS246-'Current Monthly Zonal Charges'!AS246","v":0},{"$f":"'Future Monthly Zonal Charges'!AT246-'Current Monthly Zonal Charges'!AT246","v":0},{"$f":"'Future Monthly Zonal Charges'!AU246-'Current Monthly Zonal Charges'!AU246","v":0},{"$f":"'Future Monthly Zonal Charges'!AV246-'Current Monthly Zonal Charges'!AV246","v":0},{"$f":"'Future Monthly Zonal Charges'!AW246-'Current Monthly Zonal Charges'!AW246","v":0},{"$f":"'Future Monthly Zonal Charges'!AW246-'Current Monthly Zonal Charges'!AW246","v":0},{"$f":"'Future Monthly Zonal Charges'!AY246-'Current Monthly Zonal Charges'!AY246","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ246-'Current Monthly Zonal Charges'!AZ246","v":0},{"$f":"'Future Monthly Zonal Charges'!BA246-'Current Monthly Zonal Charges'!BA246","v":0},{"$f":"'Future Monthly Zonal Charges'!BB246-'Current Monthly Zonal Charges'!BB246","v":0},{"$f":"'Future Monthly Zonal Charges'!BC246-'Current Monthly Zonal Charges'!BC246","v":0},{"$f":"'Future Monthly Zonal Charges'!BD246-'Current Monthly Zonal Charges'!BD246","v":0}]
[{"$f":"'Upgrade Information'!B247","v":"b0256.2"},{"$f":"'Projected Revenue Requirements'!C247","v":"DL"},{"$f":"'Upgrade Information'!E247","v":6.9},{"$f":"IF('Upgrade Information'!D247=\"\",\"\",'Upgrade Information'!D247)","v":"2010-04-06"},{"$f":"'Current Monthly Zonal Charges'!E247","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E247","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F247","v":85106.334188676818},{"$f":"'Future Monthly Zonal Charges'!F247","v":72878.906717298232},-12227.427471378585,null,{"$f":"'Future Monthly Zonal Charges'!H247-'Current Monthly Zonal Charges'!H247","v":0},{"$f":"'Future Monthly Zonal Charges'!I247-'Current Monthly Zonal Charges'!I247","v":0},{"$f":"'Future Monthly Zonal Charges'!J247-'Current Monthly Zonal Charges'!J247","v":0},{"$f":"'Future Monthly Zonal Charges'!K247-'Current Monthly Zonal Charges'!K247","v":0},{"$f":"'Future Monthly Zonal Charges'!L247-'Current Monthly Zonal Charges'!L247","v":0},{"$f":"'Future Monthly Zonal Charges'!M247-'Current Monthly Zonal Charges'!M247","v":0},{"$f":"'Future Monthly Zonal Charges'!N247-'Current Monthly Zonal Charges'!N247","v":0},{"$f":"'Future Monthly Zonal Charges'!O247-'Current Monthly Zonal Charges'!O247","v":0},{"$f":"'Future Monthly Zonal Charges'!P247-'Current Monthly Zonal Charges'!P247","v":-12227.427471378585},{"$f":"'Future Monthly Zonal Charges'!Q247-'Current Monthly Zonal Charges'!Q247","v":0},{"$f":"'Future Monthly Zonal Charges'!R247-'Current Monthly Zonal Charges'!R247","v":0},{"$f":"'Future Monthly Zonal Charges'!S247-'Current Monthly Zonal Charges'!S247","v":0},{"$f":"'Future Monthly Zonal Charges'!T247-'Current Monthly Zonal Charges'!T247","v":0},{"$f":"'Future Monthly Zonal Charges'!U247-'Current Monthly Zonal Charges'!U247","v":0},{"$f":"'Future Monthly Zonal Charges'!V247-'Current Monthly Zonal Charges'!V247","v":0},{"$f":"'Future Monthly Zonal Charges'!W247-'Current Monthly Zonal Charges'!W247","v":0},{"$f":"'Future Monthly Zonal Charges'!X247-'Current Monthly Zonal Charges'!X247","v":0},{"$f":"'Future Monthly Zonal Charges'!Y247-'Current Monthly Zonal Charges'!Y247","v":0},{"$f":"'Future Monthly Zonal Charges'!Z247-'Current Monthly Zonal Charges'!Z247","v":0},{"$f":"'Future Monthly Zonal Charges'!AA247-'Current Monthly Zonal Charges'!AA247","v":0},{"$f":"'Future Monthly Zonal Charges'!AB247-'Current Monthly Zonal Charges'!AB247","v":0},{"$f":"'Future Monthly Zonal Charges'!AC247-'Current Monthly Zonal Charges'!AC247","v":0},{"$f":"'Future Monthly Zonal Charges'!AD247-'Current Monthly Zonal Charges'!AD247","v":0},{"$f":"'Future Monthly Zonal Charges'!AE247-'Current Monthly Zonal Charges'!AE247","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG247-'Current Monthly Zonal Charges'!AG247","v":0},{"$f":"'Future Monthly Zonal Charges'!AH247-'Current Monthly Zonal Charges'!AH247","v":0},{"$f":"'Future Monthly Zonal Charges'!AI247-'Current Monthly Zonal Charges'!AI247","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ247-'Current Monthly Zonal Charges'!AJ247","v":0},{"$f":"'Future Monthly Zonal Charges'!AK247-'Current Monthly Zonal Charges'!AK247","v":0},{"$f":"'Future Monthly Zonal Charges'!AL247-'Current Monthly Zonal Charges'!AL247","v":0},{"$f":"'Future Monthly Zonal Charges'!AM247-'Current Monthly Zonal Charges'!AM247","v":0},{"$f":"'Future Monthly Zonal Charges'!AN247-'Current Monthly Zonal Charges'!AN247","v":0},{"$f":"'Future Monthly Zonal Charges'!AO247-'Current Monthly Zonal Charges'!AO247","v":-4.5041542238105805},{"$f":"'Future Monthly Zonal Charges'!AP247-'Current Monthly Zonal Charges'!AP247","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ247-'Current Monthly Zonal Charges'!AQ247","v":0},{"$f":"'Future Monthly Zonal Charges'!AR247-'Current Monthly Zonal Charges'!AR247","v":0},{"$f":"'Future Monthly Zonal Charges'!AS247-'Current Monthly Zonal Charges'!AS247","v":0},{"$f":"'Future Monthly Zonal Charges'!AT247-'Current Monthly Zonal Charges'!AT247","v":0},{"$f":"'Future Monthly Zonal Charges'!AU247-'Current Monthly Zonal Charges'!AU247","v":0},{"$f":"'Future Monthly Zonal Charges'!AV247-'Current Monthly Zonal Charges'!AV247","v":0},{"$f":"'Future Monthly Zonal Charges'!AW247-'Current Monthly Zonal Charges'!AW247","v":0},{"$f":"'Future Monthly Zonal Charges'!AW247-'Current Monthly Zonal Charges'!AW247","v":0},{"$f":"'Future Monthly Zonal Charges'!AY247-'Current Monthly Zonal Charges'!AY247","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ247-'Current Monthly Zonal Charges'!AZ247","v":0},{"$f":"'Future Monthly Zonal Charges'!BA247-'Current Monthly Zonal Charges'!BA247","v":0},{"$f":"'Future Monthly Zonal Charges'!BB247-'Current Monthly Zonal Charges'!BB247","v":0},{"$f":"'Future Monthly Zonal Charges'!BC247-'Current Monthly Zonal Charges'!BC247","v":0},{"$f":"'Future Monthly Zonal Charges'!BD247-'Current Monthly Zonal Charges'!BD247","v":0}]
[{"$f":"'Upgrade Information'!B248","v":"b0257.1"},{"$f":"'Projected Revenue Requirements'!C248","v":"DL"},{"$f":"'Upgrade Information'!E248","v":2.7},{"$f":"IF('Upgrade Information'!D248=\"\",\"\",'Upgrade Information'!D248)","v":"2007-06-01"},{"$f":"'Current Monthly Zonal Charges'!E248","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E248","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F248","v":30511.435368406688},{"$f":"'Future Monthly Zonal Charges'!F248","v":25726.789836128111},-4784.6455322785769,null,{"$f":"'Future Monthly Zonal Charges'!H248-'Current Monthly Zonal Charges'!H248","v":0},{"$f":"'Future Monthly Zonal Charges'!I248-'Current Monthly Zonal Charges'!I248","v":0},{"$f":"'Future Monthly Zonal Charges'!J248-'Current Monthly Zonal Charges'!J248","v":0},{"$f":"'Future Monthly Zonal Charges'!K248-'Current Monthly Zonal Charges'!K248","v":0},{"$f":"'Future Monthly Zonal Charges'!L248-'Current Monthly Zonal Charges'!L248","v":0},{"$f":"'Future Monthly Zonal Charges'!M248-'Current Monthly Zonal Charges'!M248","v":0},{"$f":"'Future Monthly Zonal Charges'!N248-'Current Monthly Zonal Charges'!N248","v":0},{"$f":"'Future Monthly Zonal Charges'!O248-'Current Monthly Zonal Charges'!O248","v":0},{"$f":"'Future Monthly Zonal Charges'!P248-'Current Monthly Zonal Charges'!P248","v":-4784.6455322785769},{"$f":"'Future Monthly Zonal Charges'!Q248-'Current Monthly Zonal Charges'!Q248","v":0},{"$f":"'Future Monthly Zonal Charges'!R248-'Current Monthly Zonal Charges'!R248","v":0},{"$f":"'Future Monthly Zonal Charges'!S248-'Current Monthly Zonal Charges'!S248","v":0},{"$f":"'Future Monthly Zonal Charges'!T248-'Current Monthly Zonal Charges'!T248","v":0},{"$f":"'Future Monthly Zonal Charges'!U248-'Current Monthly Zonal Charges'!U248","v":0},{"$f":"'Future Monthly Zonal Charges'!V248-'Current Monthly Zonal Charges'!V248","v":0},{"$f":"'Future Monthly Zonal Charges'!W248-'Current Monthly Zonal Charges'!W248","v":0},{"$f":"'Future Monthly Zonal Charges'!X248-'Current Monthly Zonal Charges'!X248","v":0},{"$f":"'Future Monthly Zonal Charges'!Y248-'Current Monthly Zonal Charges'!Y248","v":0},{"$f":"'Future Monthly Zonal Charges'!Z248-'Current Monthly Zonal Charges'!Z248","v":0},{"$f":"'Future Monthly Zonal Charges'!AA248-'Current Monthly Zonal Charges'!AA248","v":0},{"$f":"'Future Monthly Zonal Charges'!AB248-'Current Monthly Zonal Charges'!AB248","v":0},{"$f":"'Future Monthly Zonal Charges'!AC248-'Current Monthly Zonal Charges'!AC248","v":0},{"$f":"'Future Monthly Zonal Charges'!AD248-'Current Monthly Zonal Charges'!AD248","v":0},{"$f":"'Future Monthly Zonal Charges'!AE248-'Current Monthly Zonal Charges'!AE248","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG248-'Current Monthly Zonal Charges'!AG248","v":0},{"$f":"'Future Monthly Zonal Charges'!AH248-'Current Monthly Zonal Charges'!AH248","v":0},{"$f":"'Future Monthly Zonal Charges'!AI248-'Current Monthly Zonal Charges'!AI248","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ248-'Current Monthly Zonal Charges'!AJ248","v":0},{"$f":"'Future Monthly Zonal Charges'!AK248-'Current Monthly Zonal Charges'!AK248","v":0},{"$f":"'Future Monthly Zonal Charges'!AL248-'Current Monthly Zonal Charges'!AL248","v":0},{"$f":"'Future Monthly Zonal Charges'!AM248-'Current Monthly Zonal Charges'!AM248","v":0},{"$f":"'Future Monthly Zonal Charges'!AN248-'Current Monthly Zonal Charges'!AN248","v":0},{"$f":"'Future Monthly Zonal Charges'!AO248-'Current Monthly Zonal Charges'!AO248","v":-1.7624951310563155},{"$f":"'Future Monthly Zonal Charges'!AP248-'Current Monthly Zonal Charges'!AP248","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ248-'Current Monthly Zonal Charges'!AQ248","v":0},{"$f":"'Future Monthly Zonal Charges'!AR248-'Current Monthly Zonal Charges'!AR248","v":0},{"$f":"'Future Monthly Zonal Charges'!AS248-'Current Monthly Zonal Charges'!AS248","v":0},{"$f":"'Future Monthly Zonal Charges'!AT248-'Current Monthly Zonal Charges'!AT248","v":0},{"$f":"'Future Monthly Zonal Charges'!AU248-'Current Monthly Zonal Charges'!AU248","v":0},{"$f":"'Future Monthly Zonal Charges'!AV248-'Current Monthly Zonal Charges'!AV248","v":0},{"$f":"'Future Monthly Zonal Charges'!AW248-'Current Monthly Zonal Charges'!AW248","v":0},{"$f":"'Future Monthly Zonal Charges'!AW248-'Current Monthly Zonal Charges'!AW248","v":0},{"$f":"'Future Monthly Zonal Charges'!AY248-'Current Monthly Zonal Charges'!AY248","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ248-'Current Monthly Zonal Charges'!AZ248","v":0},{"$f":"'Future Monthly Zonal Charges'!BA248-'Current Monthly Zonal Charges'!BA248","v":0},{"$f":"'Future Monthly Zonal Charges'!BB248-'Current Monthly Zonal Charges'!BB248","v":0},{"$f":"'Future Monthly Zonal Charges'!BC248-'Current Monthly Zonal Charges'!BC248","v":0},{"$f":"'Future Monthly Zonal Charges'!BD248-'Current Monthly Zonal Charges'!BD248","v":0}]
[{"$f":"'Upgrade Information'!B249","v":"b0257.2"},{"$f":"'Projected Revenue Requirements'!C249","v":"DL"},{"$f":"'Upgrade Information'!E249","v":0.42},{"$f":"IF('Upgrade Information'!D249=\"\",\"\",'Upgrade Information'!D249)","v":"2006-12-21"},{"$f":"'Current Monthly Zonal Charges'!E249","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E249","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F249","v":4684.2000967040958},{"$f":"'Future Monthly Zonal Charges'!F249","v":3939.9219027940944},-744.27819391000139,null,{"$f":"'Future Monthly Zonal Charges'!H249-'Current Monthly Zonal Charges'!H249","v":0},{"$f":"'Future Monthly Zonal Charges'!I249-'Current Monthly Zonal Charges'!I249","v":0},{"$f":"'Future Monthly Zonal Charges'!J249-'Current Monthly Zonal Charges'!J249","v":0},{"$f":"'Future Monthly Zonal Charges'!K249-'Current Monthly Zonal Charges'!K249","v":0},{"$f":"'Future Monthly Zonal Charges'!L249-'Current Monthly Zonal Charges'!L249","v":0},{"$f":"'Future Monthly Zonal Charges'!M249-'Current Monthly Zonal Charges'!M249","v":0},{"$f":"'Future Monthly Zonal Charges'!N249-'Current Monthly Zonal Charges'!N249","v":0},{"$f":"'Future Monthly Zonal Charges'!O249-'Current Monthly Zonal Charges'!O249","v":0},{"$f":"'Future Monthly Zonal Charges'!P249-'Current Monthly Zonal Charges'!P249","v":-744.27819391000139},{"$f":"'Future Monthly Zonal Charges'!Q249-'Current Monthly Zonal Charges'!Q249","v":0},{"$f":"'Future Monthly Zonal Charges'!R249-'Current Monthly Zonal Charges'!R249","v":0},{"$f":"'Future Monthly Zonal Charges'!S249-'Current Monthly Zonal Charges'!S249","v":0},{"$f":"'Future Monthly Zonal Charges'!T249-'Current Monthly Zonal Charges'!T249","v":0},{"$f":"'Future Monthly Zonal Charges'!U249-'Current Monthly Zonal Charges'!U249","v":0},{"$f":"'Future Monthly Zonal Charges'!V249-'Current Monthly Zonal Charges'!V249","v":0},{"$f":"'Future Monthly Zonal Charges'!W249-'Current Monthly Zonal Charges'!W249","v":0},{"$f":"'Future Monthly Zonal Charges'!X249-'Current Monthly Zonal Charges'!X249","v":0},{"$f":"'Future Monthly Zonal Charges'!Y249-'Current Monthly Zonal Charges'!Y249","v":0},{"$f":"'Future Monthly Zonal Charges'!Z249-'Current Monthly Zonal Charges'!Z249","v":0},{"$f":"'Future Monthly Zonal Charges'!AA249-'Current Monthly Zonal Charges'!AA249","v":0},{"$f":"'Future Monthly Zonal Charges'!AB249-'Current Monthly Zonal Charges'!AB249","v":0},{"$f":"'Future Monthly Zonal Charges'!AC249-'Current Monthly Zonal Charges'!AC249","v":0},{"$f":"'Future Monthly Zonal Charges'!AD249-'Current Monthly Zonal Charges'!AD249","v":0},{"$f":"'Future Monthly Zonal Charges'!AE249-'Current Monthly Zonal Charges'!AE249","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG249-'Current Monthly Zonal Charges'!AG249","v":0},{"$f":"'Future Monthly Zonal Charges'!AH249-'Current Monthly Zonal Charges'!AH249","v":0},{"$f":"'Future Monthly Zonal Charges'!AI249-'Current Monthly Zonal Charges'!AI249","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ249-'Current Monthly Zonal Charges'!AJ249","v":0},{"$f":"'Future Monthly Zonal Charges'!AK249-'Current Monthly Zonal Charges'!AK249","v":0},{"$f":"'Future Monthly Zonal Charges'!AL249-'Current Monthly Zonal Charges'!AL249","v":0},{"$f":"'Future Monthly Zonal Charges'!AM249-'Current Monthly Zonal Charges'!AM249","v":0},{"$f":"'Future Monthly Zonal Charges'!AN249-'Current Monthly Zonal Charges'!AN249","v":0},{"$f":"'Future Monthly Zonal Charges'!AO249-'Current Monthly Zonal Charges'!AO249","v":-0.27416590927542694},{"$f":"'Future Monthly Zonal Charges'!AP249-'Current Monthly Zonal Charges'!AP249","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ249-'Current Monthly Zonal Charges'!AQ249","v":0},{"$f":"'Future Monthly Zonal Charges'!AR249-'Current Monthly Zonal Charges'!AR249","v":0},{"$f":"'Future Monthly Zonal Charges'!AS249-'Current Monthly Zonal Charges'!AS249","v":0},{"$f":"'Future Monthly Zonal Charges'!AT249-'Current Monthly Zonal Charges'!AT249","v":0},{"$f":"'Future Monthly Zonal Charges'!AU249-'Current Monthly Zonal Charges'!AU249","v":0},{"$f":"'Future Monthly Zonal Charges'!AV249-'Current Monthly Zonal Charges'!AV249","v":0},{"$f":"'Future Monthly Zonal Charges'!AW249-'Current Monthly Zonal Charges'!AW249","v":0},{"$f":"'Future Monthly Zonal Charges'!AW249-'Current Monthly Zonal Charges'!AW249","v":0},{"$f":"'Future Monthly Zonal Charges'!AY249-'Current Monthly Zonal Charges'!AY249","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ249-'Current Monthly Zonal Charges'!AZ249","v":0},{"$f":"'Future Monthly Zonal Charges'!BA249-'Current Monthly Zonal Charges'!BA249","v":0},{"$f":"'Future Monthly Zonal Charges'!BB249-'Current Monthly Zonal Charges'!BB249","v":0},{"$f":"'Future Monthly Zonal Charges'!BC249-'Current Monthly Zonal Charges'!BC249","v":0},{"$f":"'Future Monthly Zonal Charges'!BD249-'Current Monthly Zonal Charges'!BD249","v":0}]
[{"$f":"'Upgrade Information'!B250","v":"b0258"},{"$f":"'Projected Revenue Requirements'!C250","v":"DL"},{"$f":"'Upgrade Information'!E250","v":2.2999999999999998},{"$f":"IF('Upgrade Information'!D250=\"\",\"\",'Upgrade Information'!D250)","v":"2009-02-19"},{"$f":"'Current Monthly Zonal Charges'!E250","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E250","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F250","v":27417.755926229496},{"$f":"'Future Monthly Zonal Charges'!F250","v":23341.946769103302},-4075.8091571261939,null,{"$f":"'Future Monthly Zonal Charges'!H250-'Current Monthly Zonal Charges'!H250","v":0},{"$f":"'Future Monthly Zonal Charges'!I250-'Current Monthly Zonal Charges'!I250","v":0},{"$f":"'Future Monthly Zonal Charges'!J250-'Current Monthly Zonal Charges'!J250","v":0},{"$f":"'Future Monthly Zonal Charges'!K250-'Current Monthly Zonal Charges'!K250","v":0},{"$f":"'Future Monthly Zonal Charges'!L250-'Current Monthly Zonal Charges'!L250","v":0},{"$f":"'Future Monthly Zonal Charges'!M250-'Current Monthly Zonal Charges'!M250","v":0},{"$f":"'Future Monthly Zonal Charges'!N250-'Current Monthly Zonal Charges'!N250","v":0},{"$f":"'Future Monthly Zonal Charges'!O250-'Current Monthly Zonal Charges'!O250","v":0},{"$f":"'Future Monthly Zonal Charges'!P250-'Current Monthly Zonal Charges'!P250","v":-4075.8091571261939},{"$f":"'Future Monthly Zonal Charges'!Q250-'Current Monthly Zonal Charges'!Q250","v":0},{"$f":"'Future Monthly Zonal Charges'!R250-'Current Monthly Zonal Charges'!R250","v":0},{"$f":"'Future Monthly Zonal Charges'!S250-'Current Monthly Zonal Charges'!S250","v":0},{"$f":"'Future Monthly Zonal Charges'!T250-'Current Monthly Zonal Charges'!T250","v":0},{"$f":"'Future Monthly Zonal Charges'!U250-'Current Monthly Zonal Charges'!U250","v":0},{"$f":"'Future Monthly Zonal Charges'!V250-'Current Monthly Zonal Charges'!V250","v":0},{"$f":"'Future Monthly Zonal Charges'!W250-'Current Monthly Zonal Charges'!W250","v":0},{"$f":"'Future Monthly Zonal Charges'!X250-'Current Monthly Zonal Charges'!X250","v":0},{"$f":"'Future Monthly Zonal Charges'!Y250-'Current Monthly Zonal Charges'!Y250","v":0},{"$f":"'Future Monthly Zonal Charges'!Z250-'Current Monthly Zonal Charges'!Z250","v":0},{"$f":"'Future Monthly Zonal Charges'!AA250-'Current Monthly Zonal Charges'!AA250","v":0},{"$f":"'Future Monthly Zonal Charges'!AB250-'Current Monthly Zonal Charges'!AB250","v":0},{"$f":"'Future Monthly Zonal Charges'!AC250-'Current Monthly Zonal Charges'!AC250","v":0},{"$f":"'Future Monthly Zonal Charges'!AD250-'Current Monthly Zonal Charges'!AD250","v":0},{"$f":"'Future Monthly Zonal Charges'!AE250-'Current Monthly Zonal Charges'!AE250","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG250-'Current Monthly Zonal Charges'!AG250","v":0},{"$f":"'Future Monthly Zonal Charges'!AH250-'Current Monthly Zonal Charges'!AH250","v":0},{"$f":"'Future Monthly Zonal Charges'!AI250-'Current Monthly Zonal Charges'!AI250","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ250-'Current Monthly Zonal Charges'!AJ250","v":0},{"$f":"'Future Monthly Zonal Charges'!AK250-'Current Monthly Zonal Charges'!AK250","v":0},{"$f":"'Future Monthly Zonal Charges'!AL250-'Current Monthly Zonal Charges'!AL250","v":0},{"$f":"'Future Monthly Zonal Charges'!AM250-'Current Monthly Zonal Charges'!AM250","v":0},{"$f":"'Future Monthly Zonal Charges'!AN250-'Current Monthly Zonal Charges'!AN250","v":0},{"$f":"'Future Monthly Zonal Charges'!AO250-'Current Monthly Zonal Charges'!AO250","v":-1.5013847412701935},{"$f":"'Future Monthly Zonal Charges'!AP250-'Current Monthly Zonal Charges'!AP250","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ250-'Current Monthly Zonal Charges'!AQ250","v":0},{"$f":"'Future Monthly Zonal Charges'!AR250-'Current Monthly Zonal Charges'!AR250","v":0},{"$f":"'Future Monthly Zonal Charges'!AS250-'Current Monthly Zonal Charges'!AS250","v":0},{"$f":"'Future Monthly Zonal Charges'!AT250-'Current Monthly Zonal Charges'!AT250","v":0},{"$f":"'Future Monthly Zonal Charges'!AU250-'Current Monthly Zonal Charges'!AU250","v":0},{"$f":"'Future Monthly Zonal Charges'!AV250-'Current Monthly Zonal Charges'!AV250","v":0},{"$f":"'Future Monthly Zonal Charges'!AW250-'Current Monthly Zonal Charges'!AW250","v":0},{"$f":"'Future Monthly Zonal Charges'!AW250-'Current Monthly Zonal Charges'!AW250","v":0},{"$f":"'Future Monthly Zonal Charges'!AY250-'Current Monthly Zonal Charges'!AY250","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ250-'Current Monthly Zonal Charges'!AZ250","v":0},{"$f":"'Future Monthly Zonal Charges'!BA250-'Current Monthly Zonal Charges'!BA250","v":0},{"$f":"'Future Monthly Zonal Charges'!BB250-'Current Monthly Zonal Charges'!BB250","v":0},{"$f":"'Future Monthly Zonal Charges'!BC250-'Current Monthly Zonal Charges'!BC250","v":0},{"$f":"'Future Monthly Zonal Charges'!BD250-'Current Monthly Zonal Charges'!BD250","v":0}]
[{"$f":"'Upgrade Information'!B284","v":"b0280.4"},{"$f":"'Projected Revenue Requirements'!C284","v":"PECO"},{"$f":"'Upgrade Information'!E284","v":0.5},{"$f":"IF('Upgrade Information'!D284=\"\",\"\",'Upgrade Information'!D284)","v":"2007-06-01"},{"$f":"'Current Monthly Zonal Charges'!E284","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E284","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F284","v":4981.6682078847689},{"$f":"'Future Monthly Zonal Charges'!F284","v":4563.909351353891},-417.75885653087789,null,{"$f":"'Future Monthly Zonal Charges'!H284-'Current Monthly Zonal Charges'!H284","v":0},{"$f":"'Future Monthly Zonal Charges'!I284-'Current Monthly Zonal Charges'!I284","v":0},{"$f":"'Future Monthly Zonal Charges'!J284-'Current Monthly Zonal Charges'!J284","v":0},{"$f":"'Future Monthly Zonal Charges'!K284-'Current Monthly Zonal Charges'!K284","v":0},{"$f":"'Future Monthly Zonal Charges'!L284-'Current Monthly Zonal Charges'!L284","v":0},{"$f":"'Future Monthly Zonal Charges'!M284-'Current Monthly Zonal Charges'!M284","v":0},{"$f":"'Future Monthly Zonal Charges'!N284-'Current Monthly Zonal Charges'!N284","v":0},{"$f":"'Future Monthly Zonal Charges'!O284-'Current Monthly Zonal Charges'!O284","v":0},{"$f":"'Future Monthly Zonal Charges'!P284-'Current Monthly Zonal Charges'!P284","v":0},{"$f":"'Future Monthly Zonal Charges'!Q284-'Current Monthly Zonal Charges'!Q284","v":0},{"$f":"'Future Monthly Zonal Charges'!R284-'Current Monthly Zonal Charges'!R284","v":0},{"$f":"'Future Monthly Zonal Charges'!S284-'Current Monthly Zonal Charges'!S284","v":0},{"$f":"'Future Monthly Zonal Charges'!T284-'Current Monthly Zonal Charges'!T284","v":0},{"$f":"'Future Monthly Zonal Charges'!U284-'Current Monthly Zonal Charges'!U284","v":0},{"$f":"'Future Monthly Zonal Charges'!V284-'Current Monthly Zonal Charges'!V284","v":0},{"$f":"'Future Monthly Zonal Charges'!W284-'Current Monthly Zonal Charges'!W284","v":0},{"$f":"'Future Monthly Zonal Charges'!X284-'Current Monthly Zonal Charges'!X284","v":0},{"$f":"'Future Monthly Zonal Charges'!Y284-'Current Monthly Zonal Charges'!Y284","v":0},{"$f":"'Future Monthly Zonal Charges'!Z284-'Current Monthly Zonal Charges'!Z284","v":-417.75885653087789},{"$f":"'Future Monthly Zonal Charges'!AA284-'Current Monthly Zonal Charges'!AA284","v":0},{"$f":"'Future Monthly Zonal Charges'!AB284-'Current Monthly Zonal Charges'!AB284","v":0},{"$f":"'Future Monthly Zonal Charges'!AC284-'Current Monthly Zonal Charges'!AC284","v":0},{"$f":"'Future Monthly Zonal Charges'!AD284-'Current Monthly Zonal Charges'!AD284","v":0},{"$f":"'Future Monthly Zonal Charges'!AE284-'Current Monthly Zonal Charges'!AE284","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG284-'Current Monthly Zonal Charges'!AG284","v":0},{"$f":"'Future Monthly Zonal Charges'!AH284-'Current Monthly Zonal Charges'!AH284","v":0},{"$f":"'Future Monthly Zonal Charges'!AI284-'Current Monthly Zonal Charges'!AI284","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ284-'Current Monthly Zonal Charges'!AJ284","v":0},{"$f":"'Future Monthly Zonal Charges'!AK284-'Current Monthly Zonal Charges'!AK284","v":0},{"$f":"'Future Monthly Zonal Charges'!AL284-'Current Monthly Zonal Charges'!AL284","v":0},{"$f":"'Future Monthly Zonal Charges'!AM284-'Current Monthly Zonal Charges'!AM284","v":0},{"$f":"'Future Monthly Zonal Charges'!AN284-'Current Monthly Zonal Charges'!AN284","v":0},{"$f":"'Future Monthly Zonal Charges'!AO284-'Current Monthly Zonal Charges'!AO284","v":0},{"$f":"'Future Monthly Zonal Charges'!AP284-'Current Monthly Zonal Charges'!AP284","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ284-'Current Monthly Zonal Charges'!AQ284","v":0},{"$f":"'Future Monthly Zonal Charges'!AR284-'Current Monthly Zonal Charges'!AR284","v":0},{"$f":"'Future Monthly Zonal Charges'!AS284-'Current Monthly Zonal Charges'!AS284","v":0},{"$f":"'Future Monthly Zonal Charges'!AT284-'Current Monthly Zonal Charges'!AT284","v":0},{"$f":"'Future Monthly Zonal Charges'!AU284-'Current Monthly Zonal Charges'!AU284","v":0},{"$f":"'Future Monthly Zonal Charges'!AV284-'Current Monthly Zonal Charges'!AV284","v":0},{"$f":"'Future Monthly Zonal Charges'!AW284-'Current Monthly Zonal Charges'!AW284","v":0},{"$f":"'Future Monthly Zonal Charges'!AW284-'Current Monthly Zonal Charges'!AW284","v":0},{"$f":"'Future Monthly Zonal Charges'!AY284-'Current Monthly Zonal Charges'!AY284","v":-4.8675093390217139E-2},{"$f":"'Future Monthly Zonal Charges'!AZ284-'Current Monthly Zonal Charges'!AZ284","v":0},{"$f":"'Future Monthly Zonal Charges'!BA284-'Current Monthly Zonal Charges'!BA284","v":0},{"$f":"'Future Monthly Zonal Charges'!BB284-'Current Monthly Zonal Charges'!BB284","v":0},{"$f":"'Future Monthly Zonal Charges'!BC284-'Current Monthly Zonal Charges'!BC284","v":0},{"$f":"'Future Monthly Zonal Charges'!BD284-'Current Monthly Zonal Charges'!BD284","v":0}]
[{"$f":"'Upgrade Information'!B326","v":"b0322"},{"$f":"'Projected Revenue Requirements'!C326","v":"APS"},{"$f":"'Upgrade Information'!E326","v":4.2},{"$f":"IF('Upgrade Information'!D326=\"\",\"\",'Upgrade Information'!D326)","v":"2008-05-29"},{"$f":"'Current Monthly Zonal Charges'!E326","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E326","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F326","v":38908.922864368564},{"$f":"'Future Monthly Zonal Charges'!F326","v":34485.100970737716},-4423.8218936308476,null,{"$f":"'Future Monthly Zonal Charges'!H326-'Current Monthly Zonal Charges'!H326","v":0},{"$f":"'Future Monthly Zonal Charges'!I326-'Current Monthly Zonal Charges'!I326","v":0},{"$f":"'Future Monthly Zonal Charges'!J326-'Current Monthly Zonal Charges'!J326","v":-4423.8218936308476},{"$f":"'Future Monthly Zonal Charges'!K326-'Current Monthly Zonal Charges'!K326","v":0},{"$f":"'Future Monthly Zonal Charges'!L326-'Current Monthly Zonal Charges'!L326","v":0},{"$f":"'Future Monthly Zonal Charges'!M326-'Current Monthly Zonal Charges'!M326","v":0},{"$f":"'Future Monthly Zonal Charges'!N326-'Current Monthly Zonal Charges'!N326","v":0},{"$f":"'Future Monthly Zonal Charges'!O326-'Current Monthly Zonal Charges'!O326","v":0},{"$f":"'Future Monthly Zonal Charges'!P326-'Current Monthly Zonal Charges'!P326","v":0},{"$f":"'Future Monthly Zonal Charges'!Q326-'Current Monthly Zonal Charges'!Q326","v":0},{"$f":"'Future Monthly Zonal Charges'!R326-'Current Monthly Zonal Charges'!R326","v":0},{"$f":"'Future Monthly Zonal Charges'!S326-'Current Monthly Zonal Charges'!S326","v":0},{"$f":"'Future Monthly Zonal Charges'!T326-'Current Monthly Zonal Charges'!T326","v":0},{"$f":"'Future Monthly Zonal Charges'!U326-'Current Monthly Zonal Charges'!U326","v":0},{"$f":"'Future Monthly Zonal Charges'!V326-'Current Monthly Zonal Charges'!V326","v":0},{"$f":"'Future Monthly Zonal Charges'!W326-'Current Monthly Zonal Charges'!W326","v":0},{"$f":"'Future Monthly Zonal Charges'!X326-'Current Monthly Zonal Charges'!X326","v":0},{"$f":"'Future Monthly Zonal Charges'!Y326-'Current Monthly Zonal Charges'!Y326","v":0},{"$f":"'Future Monthly Zonal Charges'!Z326-'Current Monthly Zonal Charges'!Z326","v":0},{"$f":"'Future Monthly Zonal Charges'!AA326-'Current Monthly Zonal Charges'!AA326","v":0},{"$f":"'Future Monthly Zonal Charges'!AB326-'Current Monthly Zonal Charges'!AB326","v":0},{"$f":"'Future Monthly Zonal Charges'!AC326-'Current Monthly Zonal Charges'!AC326","v":0},{"$f":"'Future Monthly Zonal Charges'!AD326-'Current Monthly Zonal Charges'!AD326","v":0},{"$f":"'Future Monthly Zonal Charges'!AE326-'Current Monthly Zonal Charges'!AE326","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG326-'Current Monthly Zonal Charges'!AG326","v":0},{"$f":"'Future Monthly Zonal Charges'!AH326-'Current Monthly Zonal Charges'!AH326","v":0},{"$f":"'Future Monthly Zonal Charges'!AI326-'Current Monthly Zonal Charges'!AI326","v":-0.48325070116020274},{"$f":"'Future Monthly Zonal Charges'!AJ326-'Current Monthly Zonal Charges'!AJ326","v":0},{"$f":"'Future Monthly Zonal Charges'!AK326-'Current Monthly Zonal Charges'!AK326","v":0},{"$f":"'Future Monthly Zonal Charges'!AL326-'Current Monthly Zonal Charges'!AL326","v":0},{"$f":"'Future Monthly Zonal Charges'!AM326-'Current Monthly Zonal Charges'!AM326","v":0},{"$f":"'Future Monthly Zonal Charges'!AN326-'Current Monthly Zonal Charges'!AN326","v":0},{"$f":"'Future Monthly Zonal Charges'!AO326-'Current Monthly Zonal Charges'!AO326","v":0},{"$f":"'Future Monthly Zonal Charges'!AP326-'Current Monthly Zonal Charges'!AP326","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ326-'Current Monthly Zonal Charges'!AQ326","v":0},{"$f":"'Future Monthly Zonal Charges'!AR326-'Current Monthly Zonal Charges'!AR326","v":0},{"$f":"'Future Monthly Zonal Charges'!AS326-'Current Monthly Zonal Charges'!AS326","v":0},{"$f":"'Future Monthly Zonal Charges'!AT326-'Current Monthly Zonal Charges'!AT326","v":0},{"$f":"'Future Monthly Zonal Charges'!AU326-'Current Monthly Zonal Charges'!AU326","v":0},{"$f":"'Future Monthly Zonal Charges'!AV326-'Current Monthly Zonal Charges'!AV326","v":0},{"$f":"'Future Monthly Zonal Charges'!AW326-'Current Monthly Zonal Charges'!AW326","v":0},{"$f":"'Future Monthly Zonal Charges'!AW326-'Current Monthly Zonal Charges'!AW326","v":0},{"$f":"'Future Monthly Zonal Charges'!AY326-'Current Monthly Zonal Charges'!AY326","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ326-'Current Monthly Zonal Charges'!AZ326","v":0},{"$f":"'Future Monthly Zonal Charges'!BA326-'Current Monthly Zonal Charges'!BA326","v":0},{"$f":"'Future Monthly Zonal Charges'!BB326-'Current Monthly Zonal Charges'!BB326","v":0},{"$f":"'Future Monthly Zonal Charges'!BC326-'Current Monthly Zonal Charges'!BC326","v":0},{"$f":"'Future Monthly Zonal Charges'!BD326-'Current Monthly Zonal Charges'!BD326","v":0}]
[{"$f":"'Upgrade Information'!B329","v":"b0326"},{"$f":"'Projected Revenue Requirements'!C329","v":"Dominion"},{"$f":"'Upgrade Information'!E329","v":12.8},{"$f":"IF('Upgrade Information'!D329=\"\",\"\",'Upgrade Information'!D329)","v":"2009-06-18"},{"$f":"'Current Monthly Zonal Charges'!E329","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E329","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F329","v":100229.52556541434},{"$f":"'Future Monthly Zonal Charges'!F329","v":87969.875825652431},-12259.64973976191,null,{"$f":"'Future Monthly Zonal Charges'!H329-'Current Monthly Zonal Charges'!H329","v":0},{"$f":"'Future Monthly Zonal Charges'!I329-'Current Monthly Zonal Charges'!I329","v":0},{"$f":"'Future Monthly Zonal Charges'!J329-'Current Monthly Zonal Charges'!J329","v":0},{"$f":"'Future Monthly Zonal Charges'!K329-'Current Monthly Zonal Charges'!K329","v":0},{"$f":"'Future Monthly Zonal Charges'!L329-'Current Monthly Zonal Charges'!L329","v":0},{"$f":"'Future Monthly Zonal Charges'!M329-'Current Monthly Zonal Charges'!M329","v":0},{"$f":"'Future Monthly Zonal Charges'!N329-'Current Monthly Zonal Charges'!N329","v":0},{"$f":"'Future Monthly Zonal Charges'!O329-'Current Monthly Zonal Charges'!O329","v":0},{"$f":"'Future Monthly Zonal Charges'!P329-'Current Monthly Zonal Charges'!P329","v":0},{"$f":"'Future Monthly Zonal Charges'!Q329-'Current Monthly Zonal Charges'!Q329","v":-12259.64973976191},{"$f":"'Future Monthly Zonal Charges'!R329-'Current Monthly Zonal Charges'!R329","v":0},{"$f":"'Future Monthly Zonal Charges'!S329-'Current Monthly Zonal Charges'!S329","v":0},{"$f":"'Future Monthly Zonal Charges'!T329-'Current Monthly Zonal Charges'!T329","v":0},{"$f":"'Future Monthly Zonal Charges'!U329-'Current Monthly Zonal Charges'!U329","v":0},{"$f":"'Future Monthly Zonal Charges'!V329-'Current Monthly Zonal Charges'!V329","v":0},{"$f":"'Future Monthly Zonal Charges'!W329-'Current Monthly Zonal Charges'!W329","v":0},{"$f":"'Future Monthly Zonal Charges'!X329-'Current Monthly Zonal Charges'!X329","v":0},{"$f":"'Future Monthly Zonal Charges'!Y329-'Current Monthly Zonal Charges'!Y329","v":0},{"$f":"'Future Monthly Zonal Charges'!Z329-'Current Monthly Zonal Charges'!Z329","v":0},{"$f":"'Future Monthly Zonal Charges'!AA329-'Current Monthly Zonal Charges'!AA329","v":0},{"$f":"'Future Monthly Zonal Charges'!AB329-'Current Monthly Zonal Charges'!AB329","v":0},{"$f":"'Future Monthly Zonal Charges'!AC329-'Current Monthly Zonal Charges'!AC329","v":0},{"$f":"'Future Monthly Zonal Charges'!AD329-'Current Monthly Zonal Charges'!AD329","v":0},{"$f":"'Future Monthly Zonal Charges'!AE329-'Current Monthly Zonal Charges'!AE329","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG329-'Current Monthly Zonal Charges'!AG329","v":0},{"$f":"'Future Monthly Zonal Charges'!AH329-'Current Monthly Zonal Charges'!AH329","v":0},{"$f":"'Future Monthly Zonal Charges'!AI329-'Current Monthly Zonal Charges'!AI329","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ329-'Current Monthly Zonal Charges'!AJ329","v":0},{"$f":"'Future Monthly Zonal Charges'!AK329-'Current Monthly Zonal Charges'!AK329","v":0},{"$f":"'Future Monthly Zonal Charges'!AL329-'Current Monthly Zonal Charges'!AL329","v":0},{"$f":"'Future Monthly Zonal Charges'!AM329-'Current Monthly Zonal Charges'!AM329","v":0},{"$f":"'Future Monthly Zonal Charges'!AN329-'Current Monthly Zonal Charges'!AN329","v":0},{"$f":"'Future Monthly Zonal Charges'!AO329-'Current Monthly Zonal Charges'!AO329","v":0},{"$f":"'Future Monthly Zonal Charges'!AP329-'Current Monthly Zonal Charges'!AP329","v":-0.5794798589432899},{"$f":"'Future Monthly Zonal Charges'!AQ329-'Current Monthly Zonal Charges'!AQ329","v":0},{"$f":"'Future Monthly Zonal Charges'!AR329-'Current Monthly Zonal Charges'!AR329","v":0},{"$f":"'Future Monthly Zonal Charges'!AS329-'Current Monthly Zonal Charges'!AS329","v":0},{"$f":"'Future Monthly Zonal Charges'!AT329-'Current Monthly Zonal Charges'!AT329","v":0},{"$f":"'Future Monthly Zonal Charges'!AU329-'Current Monthly Zonal Charges'!AU329","v":0},{"$f":"'Future Monthly Zonal Charges'!AV329-'Current Monthly Zonal Charges'!AV329","v":0},{"$f":"'Future Monthly Zonal Charges'!AW329-'Current Monthly Zonal Charges'!AW329","v":0},{"$f":"'Future Monthly Zonal Charges'!AW329-'Current Monthly Zonal Charges'!AW329","v":0},{"$f":"'Future Monthly Zonal Charges'!AY329-'Current Monthly Zonal Charges'!AY329","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ329-'Current Monthly Zonal Charges'!AZ329","v":0},{"$f":"'Future Monthly Zonal Charges'!BA329-'Current Monthly Zonal Charges'!BA329","v":0},{"$f":"'Future Monthly Zonal Charges'!BB329-'Current Monthly Zonal Charges'!BB329","v":0},{"$f":"'Future Monthly Zonal Charges'!BC329-'Current Monthly Zonal Charges'!BC329","v":0},{"$f":"'Future Monthly Zonal Charges'!BD329-'Current Monthly Zonal Charges'!BD329","v":0}]
[{"$f":"'Upgrade Information'!B374","v":"b0347.26"},{"$f":"'Projected Revenue Requirements'!C374","v":"APS"},{"$f":"'Upgrade Information'!E374","v":0.193},{"$f":"IF('Upgrade Information'!D374=\"\",\"\",'Upgrade Information'!D374)","v":"2011-05-25"},{"$f":"'Current Monthly Zonal Charges'!E374","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E374","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F374","v":1909.9287352632343},{"$f":"'Future Monthly Zonal Charges'!F374","v":1706.6435863416264},-203.28514892160797,null,{"$f":"'Future Monthly Zonal Charges'!H374-'Current Monthly Zonal Charges'!H374","v":-1.6732921223071546},{"$f":"'Future Monthly Zonal Charges'!I374-'Current Monthly Zonal Charges'!I374","v":-13.901703270603178},{"$f":"'Future Monthly Zonal Charges'!J374-'Current Monthly Zonal Charges'!J374","v":-28.80064415727108},{"$f":"'Future Monthly Zonal Charges'!K374-'Current Monthly Zonal Charges'!K374","v":-8.1751266347348661},{"$f":"'Future Monthly Zonal Charges'!L374-'Current Monthly Zonal Charges'!L374","v":-11.563043563240257},{"$f":"'Future Monthly Zonal Charges'!M374-'Current Monthly Zonal Charges'!M374","v":-13.610573485895728},{"$f":"'Future Monthly Zonal Charges'!N374-'Current Monthly Zonal Charges'!N374","v":-2.1518511087787822},{"$f":"'Future Monthly Zonal Charges'!O374-'Current Monthly Zonal Charges'!O374","v":-3.3069603798970917},{"$f":"'Future Monthly Zonal Charges'!P374-'Current Monthly Zonal Charges'!P374","v":-1.7377529167663486},{"$f":"'Future Monthly Zonal Charges'!Q374-'Current Monthly Zonal Charges'!Q374","v":-71.245209539442271},{"$f":"'Future Monthly Zonal Charges'!R374-'Current Monthly Zonal Charges'!R374","v":-2.6407161408392135},{"$f":"'Future Monthly Zonal Charges'!S374-'Current Monthly Zonal Charges'!S374","v":0},{"$f":"'Future Monthly Zonal Charges'!T374-'Current Monthly Zonal Charges'!T374","v":-1.9162203397576363},{"$f":"'Future Monthly Zonal Charges'!U374-'Current Monthly Zonal Charges'!U374","v":0},{"$f":"'Future Monthly Zonal Charges'!V374-'Current Monthly Zonal Charges'!V374","v":-3.919433946317703},{"$f":"'Future Monthly Zonal Charges'!W374-'Current Monthly Zonal Charges'!W374","v":-1.9340158718923526},{"$f":"'Future Monthly Zonal Charges'!X374-'Current Monthly Zonal Charges'!X374","v":-0.43131760979746003},{"$f":"'Future Monthly Zonal Charges'!Y374-'Current Monthly Zonal Charges'!Y374","v":-7.7455373679864437E-2},{"$f":"'Future Monthly Zonal Charges'!Z374-'Current Monthly Zonal Charges'!Z374","v":-5.4939544640066487},{"$f":"'Future Monthly Zonal Charges'!AA374-'Current Monthly Zonal Charges'!AA374","v":-1.811751604348105},{"$f":"'Future Monthly Zonal Charges'!AB374-'Current Monthly Zonal Charges'!AB374","v":-17.344313934959445},{"$f":"'Future Monthly Zonal Charges'!AC374-'Current Monthly Zonal Charges'!AC374","v":-4.7936554656118489},{"$f":"'Future Monthly Zonal Charges'!AD374-'Current Monthly Zonal Charges'!AD374","v":-6.4953692291701302},{"$f":"'Future Monthly Zonal Charges'!AE374-'Current Monthly Zonal Charges'!AE374","v":-0.26078776229071732},null,{"$f":"'Future Monthly Zonal Charges'!AG374-'Current Monthly Zonal Charges'!AG374","v":-6.401270552054911E-4},{"$f":"'Future Monthly Zonal Charges'!AH374-'Current Monthly Zonal Charges'!AH374","v":-6.401270552054911E-4},{"$f":"'Future Monthly Zonal Charges'!AI374-'Current Monthly Zonal Charges'!AI374","v":-3.1461328727779396E-3},{"$f":"'Future Monthly Zonal Charges'!AJ374-'Current Monthly Zonal Charges'!AJ374","v":-6.4012705520549284E-4},{"$f":"'Future Monthly Zonal Charges'!AK374-'Current Monthly Zonal Charges'!AK374","v":-1.7734729391472789E-3},{"$f":"'Future Monthly Zonal Charges'!AL374-'Current Monthly Zonal Charges'!AL374","v":-6.401270552054911E-4},{"$f":"'Future Monthly Zonal Charges'!AM374-'Current Monthly Zonal Charges'!AM374","v":-6.4012705520549197E-4},{"$f":"'Future Monthly Zonal Charges'!AN374-'Current Monthly Zonal Charges'!AN374","v":-6.4012705520549197E-4},{"$f":"'Future Monthly Zonal Charges'!AO374-'Current Monthly Zonal Charges'!AO374","v":-6.4012705520549197E-4},{"$f":"'Future Monthly Zonal Charges'!AP374-'Current Monthly Zonal Charges'!AP374","v":-3.3675647225385463E-3},{"$f":"'Future Monthly Zonal Charges'!AQ374-'Current Monthly Zonal Charges'!AQ374","v":-6.401270552054911E-4},{"$f":"'Future Monthly Zonal Charges'!AR374-'Current Monthly Zonal Charges'!AR374","v":0},{"$f":"'Future Monthly Zonal Charges'!AS374-'Current Monthly Zonal Charges'!AS374","v":-6.4012705520549024E-4},{"$f":"'Future Monthly Zonal Charges'!AT374-'Current Monthly Zonal Charges'!AT374","v":0},{"$f":"'Future Monthly Zonal Charges'!AU374-'Current Monthly Zonal Charges'!AU374","v":-6.401270552054911E-4},{"$f":"'Future Monthly Zonal Charges'!AV374-'Current Monthly Zonal Charges'!AV374","v":-6.4012705520549197E-4},{"$f":"'Future Monthly Zonal Charges'!AW374-'Current Monthly Zonal Charges'!AW374","v":-6.4012705520549197E-4},{"$f":"'Future Monthly Zonal Charges'!AW374-'Current Monthly Zonal Charges'!AW374","v":-6.4012705520549197E-4},{"$f":"'Future Monthly Zonal Charges'!AY374-'Current Monthly Zonal Charges'!AY374","v":-6.401270552054911E-4},{"$f":"'Future Monthly Zonal Charges'!AZ374-'Current Monthly Zonal Charges'!AZ374","v":-6.4012705520549197E-4},{"$f":"'Future Monthly Zonal Charges'!BA374-'Current Monthly Zonal Charges'!BA374","v":-2.9730731144296078E-3},{"$f":"'Future Monthly Zonal Charges'!BB374-'Current Monthly Zonal Charges'!BB374","v":-6.4012705520549284E-4},{"$f":"'Future Monthly Zonal Charges'!BC374-'Current Monthly Zonal Charges'!BC374","v":-6.4012705520549197E-4},{"$f":"'Future Monthly Zonal Charges'!BD374-'Current Monthly Zonal Charges'!BD374","v":-6.4012705520549197E-4}]
[{"$f":"'Upgrade Information'!B412","v":"b0367"},{"$f":"'Projected Revenue Requirements'!C412","v":"PEPCO"},{"$f":"'Upgrade Information'!E412","v":20},{"$f":"IF('Upgrade Information'!D412=\"\",\"\",'Upgrade Information'!D412)","v":"2011-06-19"},{"$f":"'Current Monthly Zonal Charges'!E412","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E412","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F412","v":187221.25804452432},{"$f":"'Future Monthly Zonal Charges'!F412","v":156198.54461664057},-31022.713427883747,null,{"$f":"'Future Monthly Zonal Charges'!H412-'Current Monthly Zonal Charges'!H412","v":-552.20429901633088},{"$f":"'Future Monthly Zonal Charges'!I412-'Current Monthly Zonal Charges'!I412","v":0},{"$f":"'Future Monthly Zonal Charges'!J412-'Current Monthly Zonal Charges'!J412","v":0},{"$f":"'Future Monthly Zonal Charges'!K412-'Current Monthly Zonal Charges'!K412","v":0},{"$f":"'Future Monthly Zonal Charges'!L412-'Current Monthly Zonal Charges'!L412","v":-8227.2236010747656},{"$f":"'Future Monthly Zonal Charges'!M412-'Current Monthly Zonal Charges'!M412","v":0},{"$f":"'Future Monthly Zonal Charges'!N412-'Current Monthly Zonal Charges'!N412","v":0},{"$f":"'Future Monthly Zonal Charges'!O412-'Current Monthly Zonal Charges'!O412","v":0},{"$f":"'Future Monthly Zonal Charges'!P412-'Current Monthly Zonal Charges'!P412","v":0},{"$f":"'Future Monthly Zonal Charges'!Q412-'Current Monthly Zonal Charges'!Q412","v":0},{"$f":"'Future Monthly Zonal Charges'!R412-'Current Monthly Zonal Charges'!R412","v":-1008.2381864062218},{"$f":"'Future Monthly Zonal Charges'!S412-'Current Monthly Zonal Charges'!S412","v":-24.818170742306989},{"$f":"'Future Monthly Zonal Charges'!T412-'Current Monthly Zonal Charges'!T412","v":0},{"$f":"'Future Monthly Zonal Charges'!U412-'Current Monthly Zonal Charges'!U412","v":0},{"$f":"'Future Monthly Zonal Charges'!V412-'Current Monthly Zonal Charges'!V412","v":-828.30644852449586},{"$f":"'Future Monthly Zonal Charges'!W412-'Current Monthly Zonal Charges'!W412","v":-359.86347576345156},{"$f":"'Future Monthly Zonal Charges'!X412-'Current Monthly Zonal Charges'!X412","v":-77.556783569709353},{"$f":"'Future Monthly Zonal Charges'!Y412-'Current Monthly Zonal Charges'!Y412","v":0},{"$f":"'Future Monthly Zonal Charges'!Z412-'Current Monthly Zonal Charges'!Z412","v":-1485.9879731956316},{"$f":"'Future Monthly Zonal Charges'!AA412-'Current Monthly Zonal Charges'!AA412","v":0},{"$f":"'Future Monthly Zonal Charges'!AB412-'Current Monthly Zonal Charges'!AB412","v":-16274.51546426781},{"$f":"'Future Monthly Zonal Charges'!AC412-'Current Monthly Zonal Charges'!AC412","v":-1002.0336437206452},{"$f":"'Future Monthly Zonal Charges'!AD412-'Current Monthly Zonal Charges'!AD412","v":-1181.9653816023711},{"$f":"'Future Monthly Zonal Charges'!AE412-'Current Monthly Zonal Charges'!AE412","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG412-'Current Monthly Zonal Charges'!AG412","v":-0.21124877544618625},{"$f":"'Future Monthly Zonal Charges'!AH412-'Current Monthly Zonal Charges'!AH412","v":0},{"$f":"'Future Monthly Zonal Charges'!AI412-'Current Monthly Zonal Charges'!AI412","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ412-'Current Monthly Zonal Charges'!AJ412","v":0},{"$f":"'Future Monthly Zonal Charges'!AK412-'Current Monthly Zonal Charges'!AK412","v":-1.2618441105942892},{"$f":"'Future Monthly Zonal Charges'!AL412-'Current Monthly Zonal Charges'!AL412","v":0},{"$f":"'Future Monthly Zonal Charges'!AM412-'Current Monthly Zonal Charges'!AM412","v":0},{"$f":"'Future Monthly Zonal Charges'!AN412-'Current Monthly Zonal Charges'!AN412","v":0},{"$f":"'Future Monthly Zonal Charges'!AO412-'Current Monthly Zonal Charges'!AO412","v":0},{"$f":"'Future Monthly Zonal Charges'!AP412-'Current Monthly Zonal Charges'!AP412","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ412-'Current Monthly Zonal Charges'!AQ412","v":-0.24440360371517755},{"$f":"'Future Monthly Zonal Charges'!AR412-'Current Monthly Zonal Charges'!AR412","v":0},{"$f":"'Future Monthly Zonal Charges'!AS412-'Current Monthly Zonal Charges'!AS412","v":0},{"$f":"'Future Monthly Zonal Charges'!AT412-'Current Monthly Zonal Charges'!AT412","v":0},{"$f":"'Future Monthly Zonal Charges'!AU412-'Current Monthly Zonal Charges'!AU412","v":-0.13528008762587929},{"$f":"'Future Monthly Zonal Charges'!AV412-'Current Monthly Zonal Charges'!AV412","v":-0.11910881930409145},{"$f":"'Future Monthly Zonal Charges'!AW412-'Current Monthly Zonal Charges'!AW412","v":-0.11510356718567727},{"$f":"'Future Monthly Zonal Charges'!AW412-'Current Monthly Zonal Charges'!AW412","v":-0.11510356718567727},{"$f":"'Future Monthly Zonal Charges'!AY412-'Current Monthly Zonal Charges'!AY412","v":-0.17313960492107661},{"$f":"'Future Monthly Zonal Charges'!AZ412-'Current Monthly Zonal Charges'!AZ412","v":0},{"$f":"'Future Monthly Zonal Charges'!BA412-'Current Monthly Zonal Charges'!BA412","v":-2.7896937612307262},{"$f":"'Future Monthly Zonal Charges'!BB412-'Current Monthly Zonal Charges'!BB412","v":-0.13380787379759174},{"$f":"'Future Monthly Zonal Charges'!BC412-'Current Monthly Zonal Charges'!BC412","v":-0.11648422012440829},{"$f":"'Future Monthly Zonal Charges'!BD412-'Current Monthly Zonal Charges'!BD412","v":0}]
[{"$f":"'Upgrade Information'!B478","v":"b0412"},{"$f":"'Projected Revenue Requirements'!C478","v":"Dominion"},{"$f":"'Upgrade Information'!E478","v":0},{"$f":"IF('Upgrade Information'!D478=\"\",\"\",'Upgrade Information'!D478)","v":"2007-04-20"},{"$f":"'Current Monthly Zonal Charges'!E478","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E478","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F478","v":0},{"$f":"'Future Monthly Zonal Charges'!F478","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H478-'Current Monthly Zonal Charges'!H478","v":0},{"$f":"'Future Monthly Zonal Charges'!I478-'Current Monthly Zonal Charges'!I478","v":0},{"$f":"'Future Monthly Zonal Charges'!J478-'Current Monthly Zonal Charges'!J478","v":0},{"$f":"'Future Monthly Zonal Charges'!K478-'Current Monthly Zonal Charges'!K478","v":0},{"$f":"'Future Monthly Zonal Charges'!L478-'Current Monthly Zonal Charges'!L478","v":0},{"$f":"'Future Monthly Zonal Charges'!M478-'Current Monthly Zonal Charges'!M478","v":0},{"$f":"'Future Monthly Zonal Charges'!N478-'Current Monthly Zonal Charges'!N478","v":0},{"$f":"'Future Monthly Zonal Charges'!O478-'Current Monthly Zonal Charges'!O478","v":0},{"$f":"'Future Monthly Zonal Charges'!P478-'Current Monthly Zonal Charges'!P478","v":0},{"$f":"'Future Monthly Zonal Charges'!Q478-'Current Monthly Zonal Charges'!Q478","v":0},{"$f":"'Future Monthly Zonal Charges'!R478-'Current Monthly Zonal Charges'!R478","v":0},{"$f":"'Future Monthly Zonal Charges'!S478-'Current Monthly Zonal Charges'!S478","v":0},{"$f":"'Future Monthly Zonal Charges'!T478-'Current Monthly Zonal Charges'!T478","v":0},{"$f":"'Future Monthly Zonal Charges'!U478-'Current Monthly Zonal Charges'!U478","v":0},{"$f":"'Future Monthly Zonal Charges'!V478-'Current Monthly Zonal Charges'!V478","v":0},{"$f":"'Future Monthly Zonal Charges'!W478-'Current Monthly Zonal Charges'!W478","v":0},{"$f":"'Future Monthly Zonal Charges'!X478-'Current Monthly Zonal Charges'!X478","v":0},{"$f":"'Future Monthly Zonal Charges'!Y478-'Current Monthly Zonal Charges'!Y478","v":0},{"$f":"'Future Monthly Zonal Charges'!Z478-'Current Monthly Zonal Charges'!Z478","v":0},{"$f":"'Future Monthly Zonal Charges'!AA478-'Current Monthly Zonal Charges'!AA478","v":0},{"$f":"'Future Monthly Zonal Charges'!AB478-'Current Monthly Zonal Charges'!AB478","v":0},{"$f":"'Future Monthly Zonal Charges'!AC478-'Current Monthly Zonal Charges'!AC478","v":0},{"$f":"'Future Monthly Zonal Charges'!AD478-'Current Monthly Zonal Charges'!AD478","v":0},{"$f":"'Future Monthly Zonal Charges'!AE478-'Current Monthly Zonal Charges'!AE478","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG478-'Current Monthly Zonal Charges'!AG478","v":0},{"$f":"'Future Monthly Zonal Charges'!AH478-'Current Monthly Zonal Charges'!AH478","v":0},{"$f":"'Future Monthly Zonal Charges'!AI478-'Current Monthly Zonal Charges'!AI478","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ478-'Current Monthly Zonal Charges'!AJ478","v":0},{"$f":"'Future Monthly Zonal Charges'!AK478-'Current Monthly Zonal Charges'!AK478","v":0},{"$f":"'Future Monthly Zonal Charges'!AL478-'Current Monthly Zonal Charges'!AL478","v":0},{"$f":"'Future Monthly Zonal Charges'!AM478-'Current Monthly Zonal Charges'!AM478","v":0},{"$f":"'Future Monthly Zonal Charges'!AN478-'Current Monthly Zonal Charges'!AN478","v":0},{"$f":"'Future Monthly Zonal Charges'!AO478-'Current Monthly Zonal Charges'!AO478","v":0},{"$f":"'Future Monthly Zonal Charges'!AP478-'Current Monthly Zonal Charges'!AP478","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ478-'Current Monthly Zonal Charges'!AQ478","v":0},{"$f":"'Future Monthly Zonal Charges'!AR478-'Current Monthly Zonal Charges'!AR478","v":0},{"$f":"'Future Monthly Zonal Charges'!AS478-'Current Monthly Zonal Charges'!AS478","v":0},{"$f":"'Future Monthly Zonal Charges'!AT478-'Current Monthly Zonal Charges'!AT478","v":0},{"$f":"'Future Monthly Zonal Charges'!AU478-'Current Monthly Zonal Charges'!AU478","v":0},{"$f":"'Future Monthly Zonal Charges'!AV478-'Current Monthly Zonal Charges'!AV478","v":0},{"$f":"'Future Monthly Zonal Charges'!AW478-'Current Monthly Zonal Charges'!AW478","v":0},{"$f":"'Future Monthly Zonal Charges'!AW478-'Current Monthly Zonal Charges'!AW478","v":0},{"$f":"'Future Monthly Zonal Charges'!AY478-'Current Monthly Zonal Charges'!AY478","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ478-'Current Monthly Zonal Charges'!AZ478","v":0},{"$f":"'Future Monthly Zonal Charges'!BA478-'Current Monthly Zonal Charges'!BA478","v":0},{"$f":"'Future Monthly Zonal Charges'!BB478-'Current Monthly Zonal Charges'!BB478","v":0},{"$f":"'Future Monthly Zonal Charges'!BC478-'Current Monthly Zonal Charges'!BC478","v":0},{"$f":"'Future Monthly Zonal Charges'!BD478-'Current Monthly Zonal Charges'!BD478","v":0}]
[{"$f":"'Upgrade Information'!B495","v":"b0430"},{"$f":"'Projected Revenue Requirements'!C495","v":"AEC"},{"$f":"'Upgrade Information'!E495","v":0.15},{"$f":"IF('Upgrade Information'!D495=\"\",\"\",'Upgrade Information'!D495)","v":"2007-02-01"},{"$f":"'Current Monthly Zonal Charges'!E495","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E495","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F495","v":988.50669280820375},{"$f":"'Future Monthly Zonal Charges'!F495","v":813.93604700211711},-174.57064580608665,null,{"$f":"'Future Monthly Zonal Charges'!H495-'Current Monthly Zonal Charges'!H495","v":-174.57064580608665},{"$f":"'Future Monthly Zonal Charges'!I495-'Current Monthly Zonal Charges'!I495","v":0},{"$f":"'Future Monthly Zonal Charges'!J495-'Current Monthly Zonal Charges'!J495","v":0},{"$f":"'Future Monthly Zonal Charges'!K495-'Current Monthly Zonal Charges'!K495","v":0},{"$f":"'Future Monthly Zonal Charges'!L495-'Current Monthly Zonal Charges'!L495","v":0},{"$f":"'Future Monthly Zonal Charges'!M495-'Current Monthly Zonal Charges'!M495","v":0},{"$f":"'Future Monthly Zonal Charges'!N495-'Current Monthly Zonal Charges'!N495","v":0},{"$f":"'Future Monthly Zonal Charges'!O495-'Current Monthly Zonal Charges'!O495","v":0},{"$f":"'Future Monthly Zonal Charges'!P495-'Current Monthly Zonal Charges'!P495","v":0},{"$f":"'Future Monthly Zonal Charges'!Q495-'Current Monthly Zonal Charges'!Q495","v":0},{"$f":"'Future Monthly Zonal Charges'!R495-'Current Monthly Zonal Charges'!R495","v":0},{"$f":"'Future Monthly Zonal Charges'!S495-'Current Monthly Zonal Charges'!S495","v":0},{"$f":"'Future Monthly Zonal Charges'!T495-'Current Monthly Zonal Charges'!T495","v":0},{"$f":"'Future Monthly Zonal Charges'!U495-'Current Monthly Zonal Charges'!U495","v":0},{"$f":"'Future Monthly Zonal Charges'!V495-'Current Monthly Zonal Charges'!V495","v":0},{"$f":"'Future Monthly Zonal Charges'!W495-'Current Monthly Zonal Charges'!W495","v":0},{"$f":"'Future Monthly Zonal Charges'!X495-'Current Monthly Zonal Charges'!X495","v":0},{"$f":"'Future Monthly Zonal Charges'!Y495-'Current Monthly Zonal Charges'!Y495","v":0},{"$f":"'Future Monthly Zonal Charges'!Z495-'Current Monthly Zonal Charges'!Z495","v":0},{"$f":"'Future Monthly Zonal Charges'!AA495-'Current Monthly Zonal Charges'!AA495","v":0},{"$f":"'Future Monthly Zonal Charges'!AB495-'Current Monthly Zonal Charges'!AB495","v":0},{"$f":"'Future Monthly Zonal Charges'!AC495-'Current Monthly Zonal Charges'!AC495","v":0},{"$f":"'Future Monthly Zonal Charges'!AD495-'Current Monthly Zonal Charges'!AD495","v":0},{"$f":"'Future Monthly Zonal Charges'!AE495-'Current Monthly Zonal Charges'!AE495","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG495-'Current Monthly Zonal Charges'!AG495","v":-6.6782955549382794E-2},{"$f":"'Future Monthly Zonal Charges'!AH495-'Current Monthly Zonal Charges'!AH495","v":0},{"$f":"'Future Monthly Zonal Charges'!AI495-'Current Monthly Zonal Charges'!AI495","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ495-'Current Monthly Zonal Charges'!AJ495","v":0},{"$f":"'Future Monthly Zonal Charges'!AK495-'Current Monthly Zonal Charges'!AK495","v":0},{"$f":"'Future Monthly Zonal Charges'!AL495-'Current Monthly Zonal Charges'!AL495","v":0},{"$f":"'Future Monthly Zonal Charges'!AM495-'Current Monthly Zonal Charges'!AM495","v":0},{"$f":"'Future Monthly Zonal Charges'!AN495-'Current Monthly Zonal Charges'!AN495","v":0},{"$f":"'Future Monthly Zonal Charges'!AO495-'Current Monthly Zonal Charges'!AO495","v":0},{"$f":"'Future Monthly Zonal Charges'!AP495-'Current Monthly Zonal Charges'!AP495","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ495-'Current Monthly Zonal Charges'!AQ495","v":0},{"$f":"'Future Monthly Zonal Charges'!AR495-'Current Monthly Zonal Charges'!AR495","v":0},{"$f":"'Future Monthly Zonal Charges'!AS495-'Current Monthly Zonal Charges'!AS495","v":0},{"$f":"'Future Monthly Zonal Charges'!AT495-'Current Monthly Zonal Charges'!AT495","v":0},{"$f":"'Future Monthly Zonal Charges'!AU495-'Current Monthly Zonal Charges'!AU495","v":0},{"$f":"'Future Monthly Zonal Charges'!AV495-'Current Monthly Zonal Charges'!AV495","v":0},{"$f":"'Future Monthly Zonal Charges'!AW495-'Current Monthly Zonal Charges'!AW495","v":0},{"$f":"'Future Monthly Zonal Charges'!AW495-'Current Monthly Zonal Charges'!AW495","v":0},{"$f":"'Future Monthly Zonal Charges'!AY495-'Current Monthly Zonal Charges'!AY495","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ495-'Current Monthly Zonal Charges'!AZ495","v":0},{"$f":"'Future Monthly Zonal Charges'!BA495-'Current Monthly Zonal Charges'!BA495","v":0},{"$f":"'Future Monthly Zonal Charges'!BB495-'Current Monthly Zonal Charges'!BB495","v":0},{"$f":"'Future Monthly Zonal Charges'!BC495-'Current Monthly Zonal Charges'!BC495","v":0},{"$f":"'Future Monthly Zonal Charges'!BD495-'Current Monthly Zonal Charges'!BD495","v":0}]
[{"$f":"'Upgrade Information'!B526","v":"b0460"},{"$f":"'Projected Revenue Requirements'!C526","v":"APS"},{"$f":"'Upgrade Information'!E526","v":0.04},{"$f":"IF('Upgrade Information'!D526=\"\",\"\",'Upgrade Information'!D526)","v":"2011-05-30"},{"$f":"'Current Monthly Zonal Charges'!E526","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E526","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F526","v":395.84015238616257},{"$f":"'Future Monthly Zonal Charges'!F526","v":353.70851530396408},-42.131637082198495,null,{"$f":"'Future Monthly Zonal Charges'!H526-'Current Monthly Zonal Charges'!H526","v":0},{"$f":"'Future Monthly Zonal Charges'!I526-'Current Monthly Zonal Charges'!I526","v":0},{"$f":"'Future Monthly Zonal Charges'!J526-'Current Monthly Zonal Charges'!J526","v":-42.131637082198495},{"$f":"'Future Monthly Zonal Charges'!K526-'Current Monthly Zonal Charges'!K526","v":0},{"$f":"'Future Monthly Zonal Charges'!L526-'Current Monthly Zonal Charges'!L526","v":0},{"$f":"'Future Monthly Zonal Charges'!M526-'Current Monthly Zonal Charges'!M526","v":0},{"$f":"'Future Monthly Zonal Charges'!N526-'Current Monthly Zonal Charges'!N526","v":0},{"$f":"'Future Monthly Zonal Charges'!O526-'Current Monthly Zonal Charges'!O526","v":0},{"$f":"'Future Monthly Zonal Charges'!P526-'Current Monthly Zonal Charges'!P526","v":0},{"$f":"'Future Monthly Zonal Charges'!Q526-'Current Monthly Zonal Charges'!Q526","v":0},{"$f":"'Future Monthly Zonal Charges'!R526-'Current Monthly Zonal Charges'!R526","v":0},{"$f":"'Future Monthly Zonal Charges'!S526-'Current Monthly Zonal Charges'!S526","v":0},{"$f":"'Future Monthly Zonal Charges'!T526-'Current Monthly Zonal Charges'!T526","v":0},{"$f":"'Future Monthly Zonal Charges'!U526-'Current Monthly Zonal Charges'!U526","v":0},{"$f":"'Future Monthly Zonal Charges'!V526-'Current Monthly Zonal Charges'!V526","v":0},{"$f":"'Future Monthly Zonal Charges'!W526-'Current Monthly Zonal Charges'!W526","v":0},{"$f":"'Future Monthly Zonal Charges'!X526-'Current Monthly Zonal Charges'!X526","v":0},{"$f":"'Future Monthly Zonal Charges'!Y526-'Current Monthly Zonal Charges'!Y526","v":0},{"$f":"'Future Monthly Zonal Charges'!Z526-'Current Monthly Zonal Charges'!Z526","v":0},{"$f":"'Future Monthly Zonal Charges'!AA526-'Current Monthly Zonal Charges'!AA526","v":0},{"$f":"'Future Monthly Zonal Charges'!AB526-'Current Monthly Zonal Charges'!AB526","v":0},{"$f":"'Future Monthly Zonal Charges'!AC526-'Current Monthly Zonal Charges'!AC526","v":0},{"$f":"'Future Monthly Zonal Charges'!AD526-'Current Monthly Zonal Charges'!AD526","v":0},{"$f":"'Future Monthly Zonal Charges'!AE526-'Current Monthly Zonal Charges'!AE526","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG526-'Current Monthly Zonal Charges'!AG526","v":0},{"$f":"'Future Monthly Zonal Charges'!AH526-'Current Monthly Zonal Charges'!AH526","v":0},{"$f":"'Future Monthly Zonal Charges'!AI526-'Current Monthly Zonal Charges'!AI526","v":-4.6023876300971683E-3},{"$f":"'Future Monthly Zonal Charges'!AJ526-'Current Monthly Zonal Charges'!AJ526","v":0},{"$f":"'Future Monthly Zonal Charges'!AK526-'Current Monthly Zonal Charges'!AK526","v":0},{"$f":"'Future Monthly Zonal Charges'!AL526-'Current Monthly Zonal Charges'!AL526","v":0},{"$f":"'Future Monthly Zonal Charges'!AM526-'Current Monthly Zonal Charges'!AM526","v":0},{"$f":"'Future Monthly Zonal Charges'!AN526-'Current Monthly Zonal Charges'!AN526","v":0},{"$f":"'Future Monthly Zonal Charges'!AO526-'Current Monthly Zonal Charges'!AO526","v":0},{"$f":"'Future Monthly Zonal Charges'!AP526-'Current Monthly Zonal Charges'!AP526","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ526-'Current Monthly Zonal Charges'!AQ526","v":0},{"$f":"'Future Monthly Zonal Charges'!AR526-'Current Monthly Zonal Charges'!AR526","v":0},{"$f":"'Future Monthly Zonal Charges'!AS526-'Current Monthly Zonal Charges'!AS526","v":0},{"$f":"'Future Monthly Zonal Charges'!AT526-'Current Monthly Zonal Charges'!AT526","v":0},{"$f":"'Future Monthly Zonal Charges'!AU526-'Current Monthly Zonal Charges'!AU526","v":0},{"$f":"'Future Monthly Zonal Charges'!AV526-'Current Monthly Zonal Charges'!AV526","v":0},{"$f":"'Future Monthly Zonal Charges'!AW526-'Current Monthly Zonal Charges'!AW526","v":0},{"$f":"'Future Monthly Zonal Charges'!AW526-'Current Monthly Zonal Charges'!AW526","v":0},{"$f":"'Future Monthly Zonal Charges'!AY526-'Current Monthly Zonal Charges'!AY526","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ526-'Current Monthly Zonal Charges'!AZ526","v":0},{"$f":"'Future Monthly Zonal Charges'!BA526-'Current Monthly Zonal Charges'!BA526","v":0},{"$f":"'Future Monthly Zonal Charges'!BB526-'Current Monthly Zonal Charges'!BB526","v":0},{"$f":"'Future Monthly Zonal Charges'!BC526-'Current Monthly Zonal Charges'!BC526","v":0},{"$f":"'Future Monthly Zonal Charges'!BD526-'Current Monthly Zonal Charges'!BD526","v":0}]
[{"$f":"'Upgrade Information'!B578","v":"b0490.4"},{"$f":"'Projected Revenue Requirements'!C578","v":"AEP"},{"$f":"'Upgrade Information'!E578","v":0.8},{"$f":"IF('Upgrade Information'!D578=\"\",\"\",'Upgrade Information'!D578)","v":""},{"$f":"'Current Monthly Zonal Charges'!E578","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E578","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F578","v":0},{"$f":"'Future Monthly Zonal Charges'!F578","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H578-'Current Monthly Zonal Charges'!H578","v":0},{"$f":"'Future Monthly Zonal Charges'!I578-'Current Monthly Zonal Charges'!I578","v":0},{"$f":"'Future Monthly Zonal Charges'!J578-'Current Monthly Zonal Charges'!J578","v":0},{"$f":"'Future Monthly Zonal Charges'!K578-'Current Monthly Zonal Charges'!K578","v":0},{"$f":"'Future Monthly Zonal Charges'!L578-'Current Monthly Zonal Charges'!L578","v":0},{"$f":"'Future Monthly Zonal Charges'!M578-'Current Monthly Zonal Charges'!M578","v":0},{"$f":"'Future Monthly Zonal Charges'!N578-'Current Monthly Zonal Charges'!N578","v":0},{"$f":"'Future Monthly Zonal Charges'!O578-'Current Monthly Zonal Charges'!O578","v":0},{"$f":"'Future Monthly Zonal Charges'!P578-'Current Monthly Zonal Charges'!P578","v":0},{"$f":"'Future Monthly Zonal Charges'!Q578-'Current Monthly Zonal Charges'!Q578","v":0},{"$f":"'Future Monthly Zonal Charges'!R578-'Current Monthly Zonal Charges'!R578","v":0},{"$f":"'Future Monthly Zonal Charges'!S578-'Current Monthly Zonal Charges'!S578","v":0},{"$f":"'Future Monthly Zonal Charges'!T578-'Current Monthly Zonal Charges'!T578","v":0},{"$f":"'Future Monthly Zonal Charges'!U578-'Current Monthly Zonal Charges'!U578","v":0},{"$f":"'Future Monthly Zonal Charges'!V578-'Current Monthly Zonal Charges'!V578","v":0},{"$f":"'Future Monthly Zonal Charges'!W578-'Current Monthly Zonal Charges'!W578","v":0},{"$f":"'Future Monthly Zonal Charges'!X578-'Current Monthly Zonal Charges'!X578","v":0},{"$f":"'Future Monthly Zonal Charges'!Y578-'Current Monthly Zonal Charges'!Y578","v":0},{"$f":"'Future Monthly Zonal Charges'!Z578-'Current Monthly Zonal Charges'!Z578","v":0},{"$f":"'Future Monthly Zonal Charges'!AA578-'Current Monthly Zonal Charges'!AA578","v":0},{"$f":"'Future Monthly Zonal Charges'!AB578-'Current Monthly Zonal Charges'!AB578","v":0},{"$f":"'Future Monthly Zonal Charges'!AC578-'Current Monthly Zonal Charges'!AC578","v":0},{"$f":"'Future Monthly Zonal Charges'!AD578-'Current Monthly Zonal Charges'!AD578","v":0},{"$f":"'Future Monthly Zonal Charges'!AE578-'Current Monthly Zonal Charges'!AE578","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG578-'Current Monthly Zonal Charges'!AG578","v":0},{"$f":"'Future Monthly Zonal Charges'!AH578-'Current Monthly Zonal Charges'!AH578","v":0},{"$f":"'Future Monthly Zonal Charges'!AI578-'Current Monthly Zonal Charges'!AI578","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ578-'Current Monthly Zonal Charges'!AJ578","v":0},{"$f":"'Future Monthly Zonal Charges'!AK578-'Current Monthly Zonal Charges'!AK578","v":0},{"$f":"'Future Monthly Zonal Charges'!AL578-'Current Monthly Zonal Charges'!AL578","v":0},{"$f":"'Future Monthly Zonal Charges'!AM578-'Current Monthly Zonal Charges'!AM578","v":0},{"$f":"'Future Monthly Zonal Charges'!AN578-'Current Monthly Zonal Charges'!AN578","v":0},{"$f":"'Future Monthly Zonal Charges'!AO578-'Current Monthly Zonal Charges'!AO578","v":0},{"$f":"'Future Monthly Zonal Charges'!AP578-'Current Monthly Zonal Charges'!AP578","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ578-'Current Monthly Zonal Charges'!AQ578","v":0},{"$f":"'Future Monthly Zonal Charges'!AR578-'Current Monthly Zonal Charges'!AR578","v":0},{"$f":"'Future Monthly Zonal Charges'!AS578-'Current Monthly Zonal Charges'!AS578","v":0},{"$f":"'Future Monthly Zonal Charges'!AT578-'Current Monthly Zonal Charges'!AT578","v":0},{"$f":"'Future Monthly Zonal Charges'!AU578-'Current Monthly Zonal Charges'!AU578","v":0},{"$f":"'Future Monthly Zonal Charges'!AV578-'Current Monthly Zonal Charges'!AV578","v":0},{"$f":"'Future Monthly Zonal Charges'!AW578-'Current Monthly Zonal Charges'!AW578","v":0},{"$f":"'Future Monthly Zonal Charges'!AW578-'Current Monthly Zonal Charges'!AW578","v":0},{"$f":"'Future Monthly Zonal Charges'!AY578-'Current Monthly Zonal Charges'!AY578","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ578-'Current Monthly Zonal Charges'!AZ578","v":0},{"$f":"'Future Monthly Zonal Charges'!BA578-'Current Monthly Zonal Charges'!BA578","v":0},{"$f":"'Future Monthly Zonal Charges'!BB578-'Current Monthly Zonal Charges'!BB578","v":0},{"$f":"'Future Monthly Zonal Charges'!BC578-'Current Monthly Zonal Charges'!BC578","v":0},{"$f":"'Future Monthly Zonal Charges'!BD578-'Current Monthly Zonal Charges'!BD578","v":0}]
[{"$f":"'Upgrade Information'!B613","v":"b0498.5"},{"$f":"'Projected Revenue Requirements'!C613","v":"PSEG"},{"$f":"'Upgrade Information'!E613","v":0.4},{"$f":"IF('Upgrade Information'!D613=\"\",\"\",'Upgrade Information'!D613)","v":"2008-10-14"},{"$f":"'Current Monthly Zonal Charges'!E613","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E613","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F613","v":2783.3760047281321},{"$f":"'Future Monthly Zonal Charges'!F613","v":2457.59231678487},-325.78368794326207,null,{"$f":"'Future Monthly Zonal Charges'!H613-'Current Monthly Zonal Charges'!H613","v":0},{"$f":"'Future Monthly Zonal Charges'!I613-'Current Monthly Zonal Charges'!I613","v":0},{"$f":"'Future Monthly Zonal Charges'!J613-'Current Monthly Zonal Charges'!J613","v":0},{"$f":"'Future Monthly Zonal Charges'!K613-'Current Monthly Zonal Charges'!K613","v":0},{"$f":"'Future Monthly Zonal Charges'!L613-'Current Monthly Zonal Charges'!L613","v":0},{"$f":"'Future Monthly Zonal Charges'!M613-'Current Monthly Zonal Charges'!M613","v":0},{"$f":"'Future Monthly Zonal Charges'!N613-'Current Monthly Zonal Charges'!N613","v":0},{"$f":"'Future Monthly Zonal Charges'!O613-'Current Monthly Zonal Charges'!O613","v":0},{"$f":"'Future Monthly Zonal Charges'!P613-'Current Monthly Zonal Charges'!P613","v":0},{"$f":"'Future Monthly Zonal Charges'!Q613-'Current Monthly Zonal Charges'!Q613","v":0},{"$f":"'Future Monthly Zonal Charges'!R613-'Current Monthly Zonal Charges'!R613","v":0},{"$f":"'Future Monthly Zonal Charges'!S613-'Current Monthly Zonal Charges'!S613","v":0},{"$f":"'Future Monthly Zonal Charges'!T613-'Current Monthly Zonal Charges'!T613","v":0},{"$f":"'Future Monthly Zonal Charges'!U613-'Current Monthly Zonal Charges'!U613","v":0},{"$f":"'Future Monthly Zonal Charges'!V613-'Current Monthly Zonal Charges'!V613","v":0},{"$f":"'Future Monthly Zonal Charges'!W613-'Current Monthly Zonal Charges'!W613","v":0},{"$f":"'Future Monthly Zonal Charges'!X613-'Current Monthly Zonal Charges'!X613","v":0},{"$f":"'Future Monthly Zonal Charges'!Y613-'Current Monthly Zonal Charges'!Y613","v":0},{"$f":"'Future Monthly Zonal Charges'!Z613-'Current Monthly Zonal Charges'!Z613","v":0},{"$f":"'Future Monthly Zonal Charges'!AA613-'Current Monthly Zonal Charges'!AA613","v":0},{"$f":"'Future Monthly Zonal Charges'!AB613-'Current Monthly Zonal Charges'!AB613","v":0},{"$f":"'Future Monthly Zonal Charges'!AC613-'Current Monthly Zonal Charges'!AC613","v":0},{"$f":"'Future Monthly Zonal Charges'!AD613-'Current Monthly Zonal Charges'!AD613","v":-325.78368794326207},{"$f":"'Future Monthly Zonal Charges'!AE613-'Current Monthly Zonal Charges'!AE613","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG613-'Current Monthly Zonal Charges'!AG613","v":0},{"$f":"'Future Monthly Zonal Charges'!AH613-'Current Monthly Zonal Charges'!AH613","v":0},{"$f":"'Future Monthly Zonal Charges'!AI613-'Current Monthly Zonal Charges'!AI613","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ613-'Current Monthly Zonal Charges'!AJ613","v":0},{"$f":"'Future Monthly Zonal Charges'!AK613-'Current Monthly Zonal Charges'!AK613","v":0},{"$f":"'Future Monthly Zonal Charges'!AL613-'Current Monthly Zonal Charges'!AL613","v":0},{"$f":"'Future Monthly Zonal Charges'!AM613-'Current Monthly Zonal Charges'!AM613","v":0},{"$f":"'Future Monthly Zonal Charges'!AN613-'Current Monthly Zonal Charges'!AN613","v":0},{"$f":"'Future Monthly Zonal Charges'!AO613-'Current Monthly Zonal Charges'!AO613","v":0},{"$f":"'Future Monthly Zonal Charges'!AP613-'Current Monthly Zonal Charges'!AP613","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ613-'Current Monthly Zonal Charges'!AQ613","v":0},{"$f":"'Future Monthly Zonal Charges'!AR613-'Current Monthly Zonal Charges'!AR613","v":0},{"$f":"'Future Monthly Zonal Charges'!AS613-'Current Monthly Zonal Charges'!AS613","v":0},{"$f":"'Future Monthly Zonal Charges'!AT613-'Current Monthly Zonal Charges'!AT613","v":0},{"$f":"'Future Monthly Zonal Charges'!AU613-'Current Monthly Zonal Charges'!AU613","v":0},{"$f":"'Future Monthly Zonal Charges'!AV613-'Current Monthly Zonal Charges'!AV613","v":0},{"$f":"'Future Monthly Zonal Charges'!AW613-'Current Monthly Zonal Charges'!AW613","v":0},{"$f":"'Future Monthly Zonal Charges'!AW613-'Current Monthly Zonal Charges'!AW613","v":0},{"$f":"'Future Monthly Zonal Charges'!AY613-'Current Monthly Zonal Charges'!AY613","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ613-'Current Monthly Zonal Charges'!AZ613","v":0},{"$f":"'Future Monthly Zonal Charges'!BA613-'Current Monthly Zonal Charges'!BA613","v":0},{"$f":"'Future Monthly Zonal Charges'!BB613-'Current Monthly Zonal Charges'!BB613","v":0},{"$f":"'Future Monthly Zonal Charges'!BC613-'Current Monthly Zonal Charges'!BC613","v":-3.2106404646029568E-2},{"$f":"'Future Monthly Zonal Charges'!BD613-'Current Monthly Zonal Charges'!BD613","v":0}]
[{"$f":"'Upgrade Information'!B655","v":"b0512.28"},{"$f":"'Projected Revenue Requirements'!C655","v":"Mirant"},{"$f":"'Upgrade Information'!E655","v":0.48199999999999998},{"$f":"IF('Upgrade Information'!D655=\"\",\"\",'Upgrade Information'!D655)","v":""},{"$f":"'Current Monthly Zonal Charges'!E655","v":"N/A"},{"$f":"'Future Monthly Zonal Charges'!E655","v":"N/A"},{"$f":"'Current Monthly Zonal Charges'!F655","v":0},{"$f":"'Future Monthly Zonal Charges'!F655","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H655-'Current Monthly Zonal Charges'!H655","v":0},{"$f":"'Future Monthly Zonal Charges'!I655-'Current Monthly Zonal Charges'!I655","v":0},{"$f":"'Future Monthly Zonal Charges'!J655-'Current Monthly Zonal Charges'!J655","v":0},{"$f":"'Future Monthly Zonal Charges'!K655-'Current Monthly Zonal Charges'!K655","v":0},{"$f":"'Future Monthly Zonal Charges'!L655-'Current Monthly Zonal Charges'!L655","v":0},{"$f":"'Future Monthly Zonal Charges'!M655-'Current Monthly Zonal Charges'!M655","v":0},{"$f":"'Future Monthly Zonal Charges'!N655-'Current Monthly Zonal Charges'!N655","v":0},{"$f":"'Future Monthly Zonal Charges'!O655-'Current Monthly Zonal Charges'!O655","v":0},{"$f":"'Future Monthly Zonal Charges'!P655-'Current Monthly Zonal Charges'!P655","v":0},{"$f":"'Future Monthly Zonal Charges'!Q655-'Current Monthly Zonal Charges'!Q655","v":0},{"$f":"'Future Monthly Zonal Charges'!R655-'Current Monthly Zonal Charges'!R655","v":0},{"$f":"'Future Monthly Zonal Charges'!S655-'Current Monthly Zonal Charges'!S655","v":0},{"$f":"'Future Monthly Zonal Charges'!T655-'Current Monthly Zonal Charges'!T655","v":0},{"$f":"'Future Monthly Zonal Charges'!U655-'Current Monthly Zonal Charges'!U655","v":0},{"$f":"'Future Monthly Zonal Charges'!V655-'Current Monthly Zonal Charges'!V655","v":0},{"$f":"'Future Monthly Zonal Charges'!W655-'Current Monthly Zonal Charges'!W655","v":0},{"$f":"'Future Monthly Zonal Charges'!X655-'Current Monthly Zonal Charges'!X655","v":0},{"$f":"'Future Monthly Zonal Charges'!Y655-'Current Monthly Zonal Charges'!Y655","v":0},{"$f":"'Future Monthly Zonal Charges'!Z655-'Current Monthly Zonal Charges'!Z655","v":0},{"$f":"'Future Monthly Zonal Charges'!AA655-'Current Monthly Zonal Charges'!AA655","v":0},{"$f":"'Future Monthly Zonal Charges'!AB655-'Current Monthly Zonal Charges'!AB655","v":0},{"$f":"'Future Monthly Zonal Charges'!AC655-'Current Monthly Zonal Charges'!AC655","v":0},{"$f":"'Future Monthly Zonal Charges'!AD655-'Current Monthly Zonal Charges'!AD655","v":0},{"$f":"'Future Monthly Zonal Charges'!AE655-'Current Monthly Zonal Charges'!AE655","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG655-'Current Monthly Zonal Charges'!AG655","v":0},{"$f":"'Future Monthly Zonal Charges'!AH655-'Current Monthly Zonal Charges'!AH655","v":0},{"$f":"'Future Monthly Zonal Charges'!AI655-'Current Monthly Zonal Charges'!AI655","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ655-'Current Monthly Zonal Charges'!AJ655","v":0},{"$f":"'Future Monthly Zonal Charges'!AK655-'Current Monthly Zonal Charges'!AK655","v":0},{"$f":"'Future Monthly Zonal Charges'!AL655-'Current Monthly Zonal Charges'!AL655","v":0},{"$f":"'Future Monthly Zonal Charges'!AM655-'Current Monthly Zonal Charges'!AM655","v":0},{"$f":"'Future Monthly Zonal Charges'!AN655-'Current Monthly Zonal Charges'!AN655","v":0},{"$f":"'Future Monthly Zonal Charges'!AO655-'Current Monthly Zonal Charges'!AO655","v":0},{"$f":"'Future Monthly Zonal Charges'!AP655-'Current Monthly Zonal Charges'!AP655","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ655-'Current Monthly Zonal Charges'!AQ655","v":0},{"$f":"'Future Monthly Zonal Charges'!AR655-'Current Monthly Zonal Charges'!AR655","v":0},{"$f":"'Future Monthly Zonal Charges'!AS655-'Current Monthly Zonal Charges'!AS655","v":0},{"$f":"'Future Monthly Zonal Charges'!AT655-'Current Monthly Zonal Charges'!AT655","v":0},{"$f":"'Future Monthly Zonal Charges'!AU655-'Current Monthly Zonal Charges'!AU655","v":0},{"$f":"'Future Monthly Zonal Charges'!AV655-'Current Monthly Zonal Charges'!AV655","v":0},{"$f":"'Future Monthly Zonal Charges'!AW655-'Current Monthly Zonal Charges'!AW655","v":0},{"$f":"'Future Monthly Zonal Charges'!AW655-'Current Monthly Zonal Charges'!AW655","v":0},{"$f":"'Future Monthly Zonal Charges'!AY655-'Current Monthly Zonal Charges'!AY655","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ655-'Current Monthly Zonal Charges'!AZ655","v":0},{"$f":"'Future Monthly Zonal Charges'!BA655-'Current Monthly Zonal Charges'!BA655","v":0},{"$f":"'Future Monthly Zonal Charges'!BB655-'Current Monthly Zonal Charges'!BB655","v":0},{"$f":"'Future Monthly Zonal Charges'!BC655-'Current Monthly Zonal Charges'!BC655","v":0},{"$f":"'Future Monthly Zonal Charges'!BD655-'Current Monthly Zonal Charges'!BD655","v":0}]
[{"$f":"'Upgrade Information'!B700","v":"b0550"},{"$f":"'Projected Revenue Requirements'!C700","v":"PENELEC"},{"$f":"'Upgrade Information'!E700","v":2.6},{"$f":"IF('Upgrade Information'!D700=\"\",\"\",'Upgrade Information'!D700)","v":"2008-04-21"},{"$f":"'Current Monthly Zonal Charges'!E700","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E700","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F700","v":23914.63372846675},{"$f":"'Future Monthly Zonal Charges'!F700","v":20691.925728626469},-3222.7079998402805,null,{"$f":"'Future Monthly Zonal Charges'!H700-'Current Monthly Zonal Charges'!H700","v":-276.50834638629613},{"$f":"'Future Monthly Zonal Charges'!I700-'Current Monthly Zonal Charges'!I700","v":0},{"$f":"'Future Monthly Zonal Charges'!J700-'Current Monthly Zonal Charges'!J700","v":-54.463765197300745},{"$f":"'Future Monthly Zonal Charges'!K700-'Current Monthly Zonal Charges'!K700","v":0},{"$f":"'Future Monthly Zonal Charges'!L700-'Current Monthly Zonal Charges'!L700","v":0},{"$f":"'Future Monthly Zonal Charges'!M700-'Current Monthly Zonal Charges'!M700","v":0},{"$f":"'Future Monthly Zonal Charges'!N700-'Current Monthly Zonal Charges'!N700","v":0},{"$f":"'Future Monthly Zonal Charges'!O700-'Current Monthly Zonal Charges'!O700","v":0},{"$f":"'Future Monthly Zonal Charges'!P700-'Current Monthly Zonal Charges'!P700","v":0},{"$f":"'Future Monthly Zonal Charges'!Q700-'Current Monthly Zonal Charges'!Q700","v":0},{"$f":"'Future Monthly Zonal Charges'!R700-'Current Monthly Zonal Charges'!R700","v":-394.45945918045072},{"$f":"'Future Monthly Zonal Charges'!S700-'Current Monthly Zonal Charges'!S700","v":-23.52576839883406},{"$f":"'Future Monthly Zonal Charges'!T700-'Current Monthly Zonal Charges'!T700","v":0},{"$f":"'Future Monthly Zonal Charges'!U700-'Current Monthly Zonal Charges'!U700","v":0},{"$f":"'Future Monthly Zonal Charges'!V700-'Current Monthly Zonal Charges'!V700","v":-585.24377277099484},{"$f":"'Future Monthly Zonal Charges'!W700-'Current Monthly Zonal Charges'!W700","v":-49.951973997524306},{"$f":"'Future Monthly Zonal Charges'!X700-'Current Monthly Zonal Charges'!X700","v":-57.041931597172947},{"$f":"'Future Monthly Zonal Charges'!Y700-'Current Monthly Zonal Charges'!Y700","v":0},{"$f":"'Future Monthly Zonal Charges'!Z700-'Current Monthly Zonal Charges'!Z700","v":-701.90580236521237},{"$f":"'Future Monthly Zonal Charges'!AA700-'Current Monthly Zonal Charges'!AA700","v":0},{"$f":"'Future Monthly Zonal Charges'!AB700-'Current Monthly Zonal Charges'!AB700","v":0},{"$f":"'Future Monthly Zonal Charges'!AC700-'Current Monthly Zonal Charges'!AC700","v":-206.25331198977801},{"$f":"'Future Monthly Zonal Charges'!AD700-'Current Monthly Zonal Charges'!AD700","v":-842.09360035826558},{"$f":"'Future Monthly Zonal Charges'!AE700-'Current Monthly Zonal Charges'!AE700","v":-31.260267598450724},null,{"$f":"'Future Monthly Zonal Charges'!AG700-'Current Monthly Zonal Charges'!AG700","v":-0.10577978056093962},{"$f":"'Future Monthly Zonal Charges'!AH700-'Current Monthly Zonal Charges'!AH700","v":0},{"$f":"'Future Monthly Zonal Charges'!AI700-'Current Monthly Zonal Charges'!AI700","v":-5.9495281121768745E-3},{"$f":"'Future Monthly Zonal Charges'!AJ700-'Current Monthly Zonal Charges'!AJ700","v":0},{"$f":"'Future Monthly Zonal Charges'!AK700-'Current Monthly Zonal Charges'!AK700","v":0},{"$f":"'Future Monthly Zonal Charges'!AL700-'Current Monthly Zonal Charges'!AL700","v":0},{"$f":"'Future Monthly Zonal Charges'!AM700-'Current Monthly Zonal Charges'!AM700","v":0},{"$f":"'Future Monthly Zonal Charges'!AN700-'Current Monthly Zonal Charges'!AN700","v":0},{"$f":"'Future Monthly Zonal Charges'!AO700-'Current Monthly Zonal Charges'!AO700","v":0},{"$f":"'Future Monthly Zonal Charges'!AP700-'Current Monthly Zonal Charges'!AP700","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ700-'Current Monthly Zonal Charges'!AQ700","v":-9.5619581407522025E-2},{"$f":"'Future Monthly Zonal Charges'!AR700-'Current Monthly Zonal Charges'!AR700","v":0},{"$f":"'Future Monthly Zonal Charges'!AS700-'Current Monthly Zonal Charges'!AS700","v":0},{"$f":"'Future Monthly Zonal Charges'!AT700-'Current Monthly Zonal Charges'!AT700","v":0},{"$f":"'Future Monthly Zonal Charges'!AU700-'Current Monthly Zonal Charges'!AU700","v":-9.5582774954840799E-2},{"$f":"'Future Monthly Zonal Charges'!AV700-'Current Monthly Zonal Charges'!AV700","v":-1.653327176961053E-2},{"$f":"'Future Monthly Zonal Charges'!AW700-'Current Monthly Zonal Charges'!AW700","v":-8.4657066781200552E-2},{"$f":"'Future Monthly Zonal Charges'!AW700-'Current Monthly Zonal Charges'!AW700","v":-8.4657066781200552E-2},{"$f":"'Future Monthly Zonal Charges'!AY700-'Current Monthly Zonal Charges'!AY700","v":-8.1782420521195442E-2},{"$f":"'Future Monthly Zonal Charges'!AZ700-'Current Monthly Zonal Charges'!AZ700","v":0},{"$f":"'Future Monthly Zonal Charges'!BA700-'Current Monthly Zonal Charges'!BA700","v":0},{"$f":"'Future Monthly Zonal Charges'!BB700-'Current Monthly Zonal Charges'!BB700","v":-2.7542305903610564E-2},{"$f":"'Future Monthly Zonal Charges'!BC700-'Current Monthly Zonal Charges'!BC700","v":-8.2989415626122609E-2},{"$f":"'Future Monthly Zonal Charges'!BD700-'Current Monthly Zonal Charges'!BD700","v":-7.6731142853339984E-2}]
[{"$f":"'Upgrade Information'!B738","v":"b0587"},{"$f":"'Projected Revenue Requirements'!C738","v":"APS"},{"$f":"'Upgrade Information'!E738","v":3.16},{"$f":"IF('Upgrade Information'!D738=\"\",\"\",'Upgrade Information'!D738)","v":""},{"$f":"'Current Monthly Zonal Charges'!E738","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E738","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F738","v":0},{"$f":"'Future Monthly Zonal Charges'!F738","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H738-'Current Monthly Zonal Charges'!H738","v":0},{"$f":"'Future Monthly Zonal Charges'!I738-'Current Monthly Zonal Charges'!I738","v":0},{"$f":"'Future Monthly Zonal Charges'!J738-'Current Monthly Zonal Charges'!J738","v":0},{"$f":"'Future Monthly Zonal Charges'!K738-'Current Monthly Zonal Charges'!K738","v":0},{"$f":"'Future Monthly Zonal Charges'!L738-'Current Monthly Zonal Charges'!L738","v":0},{"$f":"'Future Monthly Zonal Charges'!M738-'Current Monthly Zonal Charges'!M738","v":0},{"$f":"'Future Monthly Zonal Charges'!N738-'Current Monthly Zonal Charges'!N738","v":0},{"$f":"'Future Monthly Zonal Charges'!O738-'Current Monthly Zonal Charges'!O738","v":0},{"$f":"'Future Monthly Zonal Charges'!P738-'Current Monthly Zonal Charges'!P738","v":0},{"$f":"'Future Monthly Zonal Charges'!Q738-'Current Monthly Zonal Charges'!Q738","v":0},{"$f":"'Future Monthly Zonal Charges'!R738-'Current Monthly Zonal Charges'!R738","v":0},{"$f":"'Future Monthly Zonal Charges'!S738-'Current Monthly Zonal Charges'!S738","v":0},{"$f":"'Future Monthly Zonal Charges'!T738-'Current Monthly Zonal Charges'!T738","v":0},{"$f":"'Future Monthly Zonal Charges'!U738-'Current Monthly Zonal Charges'!U738","v":0},{"$f":"'Future Monthly Zonal Charges'!V738-'Current Monthly Zonal Charges'!V738","v":0},{"$f":"'Future Monthly Zonal Charges'!W738-'Current Monthly Zonal Charges'!W738","v":0},{"$f":"'Future Monthly Zonal Charges'!X738-'Current Monthly Zonal Charges'!X738","v":0},{"$f":"'Future Monthly Zonal Charges'!Y738-'Current Monthly Zonal Charges'!Y738","v":0},{"$f":"'Future Monthly Zonal Charges'!Z738-'Current Monthly Zonal Charges'!Z738","v":0},{"$f":"'Future Monthly Zonal Charges'!AA738-'Current Monthly Zonal Charges'!AA738","v":0},{"$f":"'Future Monthly Zonal Charges'!AB738-'Current Monthly Zonal Charges'!AB738","v":0},{"$f":"'Future Monthly Zonal Charges'!AC738-'Current Monthly Zonal Charges'!AC738","v":0},{"$f":"'Future Monthly Zonal Charges'!AD738-'Current Monthly Zonal Charges'!AD738","v":0},{"$f":"'Future Monthly Zonal Charges'!AE738-'Current Monthly Zonal Charges'!AE738","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG738-'Current Monthly Zonal Charges'!AG738","v":0},{"$f":"'Future Monthly Zonal Charges'!AH738-'Current Monthly Zonal Charges'!AH738","v":0},{"$f":"'Future Monthly Zonal Charges'!AI738-'Current Monthly Zonal Charges'!AI738","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ738-'Current Monthly Zonal Charges'!AJ738","v":0},{"$f":"'Future Monthly Zonal Charges'!AK738-'Current Monthly Zonal Charges'!AK738","v":0},{"$f":"'Future Monthly Zonal Charges'!AL738-'Current Monthly Zonal Charges'!AL738","v":0},{"$f":"'Future Monthly Zonal Charges'!AM738-'Current Monthly Zonal Charges'!AM738","v":0},{"$f":"'Future Monthly Zonal Charges'!AN738-'Current Monthly Zonal Charges'!AN738","v":0},{"$f":"'Future Monthly Zonal Charges'!AO738-'Current Monthly Zonal Charges'!AO738","v":0},{"$f":"'Future Monthly Zonal Charges'!AP738-'Current Monthly Zonal Charges'!AP738","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ738-'Current Monthly Zonal Charges'!AQ738","v":0},{"$f":"'Future Monthly Zonal Charges'!AR738-'Current Monthly Zonal Charges'!AR738","v":0},{"$f":"'Future Monthly Zonal Charges'!AS738-'Current Monthly Zonal Charges'!AS738","v":0},{"$f":"'Future Monthly Zonal Charges'!AT738-'Current Monthly Zonal Charges'!AT738","v":0},{"$f":"'Future Monthly Zonal Charges'!AU738-'Current Monthly Zonal Charges'!AU738","v":0},{"$f":"'Future Monthly Zonal Charges'!AV738-'Current Monthly Zonal Charges'!AV738","v":0},{"$f":"'Future Monthly Zonal Charges'!AW738-'Current Monthly Zonal Charges'!AW738","v":0},{"$f":"'Future Monthly Zonal Charges'!AW738-'Current Monthly Zonal Charges'!AW738","v":0},{"$f":"'Future Monthly Zonal Charges'!AY738-'Current Monthly Zonal Charges'!AY738","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ738-'Current Monthly Zonal Charges'!AZ738","v":0},{"$f":"'Future Monthly Zonal Charges'!BA738-'Current Monthly Zonal Charges'!BA738","v":0},{"$f":"'Future Monthly Zonal Charges'!BB738-'Current Monthly Zonal Charges'!BB738","v":0},{"$f":"'Future Monthly Zonal Charges'!BC738-'Current Monthly Zonal Charges'!BC738","v":0},{"$f":"'Future Monthly Zonal Charges'!BD738-'Current Monthly Zonal Charges'!BD738","v":0}]
[{"$f":"'Upgrade Information'!B765","v":"b0614.2"},{"$f":"'Projected Revenue Requirements'!C765","v":"PPL"},{"$f":"'Upgrade Information'!E765","v":1.55},{"$f":"IF('Upgrade Information'!D765=\"\",\"\",'Upgrade Information'!D765)","v":"2013-03-04"},{"$f":"'Current Monthly Zonal Charges'!E765","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E765","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F765","v":12183.280629960318},{"$f":"'Future Monthly Zonal Charges'!F765","v":10726.019221230159},-1457.261408730159,null,{"$f":"'Future Monthly Zonal Charges'!H765-'Current Monthly Zonal Charges'!H765","v":0},{"$f":"'Future Monthly Zonal Charges'!I765-'Current Monthly Zonal Charges'!I765","v":0},{"$f":"'Future Monthly Zonal Charges'!J765-'Current Monthly Zonal Charges'!J765","v":0},{"$f":"'Future Monthly Zonal Charges'!K765-'Current Monthly Zonal Charges'!K765","v":0},{"$f":"'Future Monthly Zonal Charges'!L765-'Current Monthly Zonal Charges'!L765","v":0},{"$f":"'Future Monthly Zonal Charges'!M765-'Current Monthly Zonal Charges'!M765","v":0},{"$f":"'Future Monthly Zonal Charges'!N765-'Current Monthly Zonal Charges'!N765","v":0},{"$f":"'Future Monthly Zonal Charges'!O765-'Current Monthly Zonal Charges'!O765","v":0},{"$f":"'Future Monthly Zonal Charges'!P765-'Current Monthly Zonal Charges'!P765","v":0},{"$f":"'Future Monthly Zonal Charges'!Q765-'Current Monthly Zonal Charges'!Q765","v":0},{"$f":"'Future Monthly Zonal Charges'!R765-'Current Monthly Zonal Charges'!R765","v":0},{"$f":"'Future Monthly Zonal Charges'!S765-'Current Monthly Zonal Charges'!S765","v":0},{"$f":"'Future Monthly Zonal Charges'!T765-'Current Monthly Zonal Charges'!T765","v":0},{"$f":"'Future Monthly Zonal Charges'!U765-'Current Monthly Zonal Charges'!U765","v":0},{"$f":"'Future Monthly Zonal Charges'!V765-'Current Monthly Zonal Charges'!V765","v":0},{"$f":"'Future Monthly Zonal Charges'!W765-'Current Monthly Zonal Charges'!W765","v":0},{"$f":"'Future Monthly Zonal Charges'!X765-'Current Monthly Zonal Charges'!X765","v":0},{"$f":"'Future Monthly Zonal Charges'!Y765-'Current Monthly Zonal Charges'!Y765","v":0},{"$f":"'Future Monthly Zonal Charges'!Z765-'Current Monthly Zonal Charges'!Z765","v":0},{"$f":"'Future Monthly Zonal Charges'!AA765-'Current Monthly Zonal Charges'!AA765","v":0},{"$f":"'Future Monthly Zonal Charges'!AB765-'Current Monthly Zonal Charges'!AB765","v":0},{"$f":"'Future Monthly Zonal Charges'!AC765-'Current Monthly Zonal Charges'!AC765","v":-1457.261408730159},{"$f":"'Future Monthly Zonal Charges'!AD765-'Current Monthly Zonal Charges'!AD765","v":0},{"$f":"'Future Monthly Zonal Charges'!AE765-'Current Monthly Zonal Charges'!AE765","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG765-'Current Monthly Zonal Charges'!AG765","v":0},{"$f":"'Future Monthly Zonal Charges'!AH765-'Current Monthly Zonal Charges'!AH765","v":0},{"$f":"'Future Monthly Zonal Charges'!AI765-'Current Monthly Zonal Charges'!AI765","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ765-'Current Monthly Zonal Charges'!AJ765","v":0},{"$f":"'Future Monthly Zonal Charges'!AK765-'Current Monthly Zonal Charges'!AK765","v":0},{"$f":"'Future Monthly Zonal Charges'!AL765-'Current Monthly Zonal Charges'!AL765","v":0},{"$f":"'Future Monthly Zonal Charges'!AM765-'Current Monthly Zonal Charges'!AM765","v":0},{"$f":"'Future Monthly Zonal Charges'!AN765-'Current Monthly Zonal Charges'!AN765","v":0},{"$f":"'Future Monthly Zonal Charges'!AO765-'Current Monthly Zonal Charges'!AO765","v":0},{"$f":"'Future Monthly Zonal Charges'!AP765-'Current Monthly Zonal Charges'!AP765","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ765-'Current Monthly Zonal Charges'!AQ765","v":0},{"$f":"'Future Monthly Zonal Charges'!AR765-'Current Monthly Zonal Charges'!AR765","v":0},{"$f":"'Future Monthly Zonal Charges'!AS765-'Current Monthly Zonal Charges'!AS765","v":0},{"$f":"'Future Monthly Zonal Charges'!AT765-'Current Monthly Zonal Charges'!AT765","v":0},{"$f":"'Future Monthly Zonal Charges'!AU765-'Current Monthly Zonal Charges'!AU765","v":0},{"$f":"'Future Monthly Zonal Charges'!AV765-'Current Monthly Zonal Charges'!AV765","v":0},{"$f":"'Future Monthly Zonal Charges'!AW765-'Current Monthly Zonal Charges'!AW765","v":0},{"$f":"'Future Monthly Zonal Charges'!AW765-'Current Monthly Zonal Charges'!AW765","v":0},{"$f":"'Future Monthly Zonal Charges'!AY765-'Current Monthly Zonal Charges'!AY765","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ765-'Current Monthly Zonal Charges'!AZ765","v":0},{"$f":"'Future Monthly Zonal Charges'!BA765-'Current Monthly Zonal Charges'!BA765","v":0},{"$f":"'Future Monthly Zonal Charges'!BB765-'Current Monthly Zonal Charges'!BB765","v":-0.19459730907381334},{"$f":"'Future Monthly Zonal Charges'!BC765-'Current Monthly Zonal Charges'!BC765","v":0},{"$f":"'Future Monthly Zonal Charges'!BD765-'Current Monthly Zonal Charges'!BD765","v":0}]
[{"$f":"'Upgrade Information'!B821","v":"b0675.2"},{"$f":"'Projected Revenue Requirements'!C821","v":"APS"},{"$f":"'Upgrade Information'!E821","v":11.2},{"$f":"IF('Upgrade Information'!D821=\"\",\"\",'Upgrade Information'!D821)","v":""},{"$f":"'Current Monthly Zonal Charges'!E821","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E821","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F821","v":0},{"$f":"'Future Monthly Zonal Charges'!F821","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H821-'Current Monthly Zonal Charges'!H821","v":0},{"$f":"'Future Monthly Zonal Charges'!I821-'Current Monthly Zonal Charges'!I821","v":0},{"$f":"'Future Monthly Zonal Charges'!J821-'Current Monthly Zonal Charges'!J821","v":0},{"$f":"'Future Monthly Zonal Charges'!K821-'Current Monthly Zonal Charges'!K821","v":0},{"$f":"'Future Monthly Zonal Charges'!L821-'Current Monthly Zonal Charges'!L821","v":0},{"$f":"'Future Monthly Zonal Charges'!M821-'Current Monthly Zonal Charges'!M821","v":0},{"$f":"'Future Monthly Zonal Charges'!N821-'Current Monthly Zonal Charges'!N821","v":0},{"$f":"'Future Monthly Zonal Charges'!O821-'Current Monthly Zonal Charges'!O821","v":0},{"$f":"'Future Monthly Zonal Charges'!P821-'Current Monthly Zonal Charges'!P821","v":0},{"$f":"'Future Monthly Zonal Charges'!Q821-'Current Monthly Zonal Charges'!Q821","v":0},{"$f":"'Future Monthly Zonal Charges'!R821-'Current Monthly Zonal Charges'!R821","v":0},{"$f":"'Future Monthly Zonal Charges'!S821-'Current Monthly Zonal Charges'!S821","v":0},{"$f":"'Future Monthly Zonal Charges'!T821-'Current Monthly Zonal Charges'!T821","v":0},{"$f":"'Future Monthly Zonal Charges'!U821-'Current Monthly Zonal Charges'!U821","v":0},{"$f":"'Future Monthly Zonal Charges'!V821-'Current Monthly Zonal Charges'!V821","v":0},{"$f":"'Future Monthly Zonal Charges'!W821-'Current Monthly Zonal Charges'!W821","v":0},{"$f":"'Future Monthly Zonal Charges'!X821-'Current Monthly Zonal Charges'!X821","v":0},{"$f":"'Future Monthly Zonal Charges'!Y821-'Current Monthly Zonal Charges'!Y821","v":0},{"$f":"'Future Monthly Zonal Charges'!Z821-'Current Monthly Zonal Charges'!Z821","v":0},{"$f":"'Future Monthly Zonal Charges'!AA821-'Current Monthly Zonal Charges'!AA821","v":0},{"$f":"'Future Monthly Zonal Charges'!AB821-'Current Monthly Zonal Charges'!AB821","v":0},{"$f":"'Future Monthly Zonal Charges'!AC821-'Current Monthly Zonal Charges'!AC821","v":0},{"$f":"'Future Monthly Zonal Charges'!AD821-'Current Monthly Zonal Charges'!AD821","v":0},{"$f":"'Future Monthly Zonal Charges'!AE821-'Current Monthly Zonal Charges'!AE821","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG821-'Current Monthly Zonal Charges'!AG821","v":0},{"$f":"'Future Monthly Zonal Charges'!AH821-'Current Monthly Zonal Charges'!AH821","v":0},{"$f":"'Future Monthly Zonal Charges'!AI821-'Current Monthly Zonal Charges'!AI821","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ821-'Current Monthly Zonal Charges'!AJ821","v":0},{"$f":"'Future Monthly Zonal Charges'!AK821-'Current Monthly Zonal Charges'!AK821","v":0},{"$f":"'Future Monthly Zonal Charges'!AL821-'Current Monthly Zonal Charges'!AL821","v":0},{"$f":"'Future Monthly Zonal Charges'!AM821-'Current Monthly Zonal Charges'!AM821","v":0},{"$f":"'Future Monthly Zonal Charges'!AN821-'Current Monthly Zonal Charges'!AN821","v":0},{"$f":"'Future Monthly Zonal Charges'!AO821-'Current Monthly Zonal Charges'!AO821","v":0},{"$f":"'Future Monthly Zonal Charges'!AP821-'Current Monthly Zonal Charges'!AP821","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ821-'Current Monthly Zonal Charges'!AQ821","v":0},{"$f":"'Future Monthly Zonal Charges'!AR821-'Current Monthly Zonal Charges'!AR821","v":0},{"$f":"'Future Monthly Zonal Charges'!AS821-'Current Monthly Zonal Charges'!AS821","v":0},{"$f":"'Future Monthly Zonal Charges'!AT821-'Current Monthly Zonal Charges'!AT821","v":0},{"$f":"'Future Monthly Zonal Charges'!AU821-'Current Monthly Zonal Charges'!AU821","v":0},{"$f":"'Future Monthly Zonal Charges'!AV821-'Current Monthly Zonal Charges'!AV821","v":0},{"$f":"'Future Monthly Zonal Charges'!AW821-'Current Monthly Zonal Charges'!AW821","v":0},{"$f":"'Future Monthly Zonal Charges'!AW821-'Current Monthly Zonal Charges'!AW821","v":0},{"$f":"'Future Monthly Zonal Charges'!AY821-'Current Monthly Zonal Charges'!AY821","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ821-'Current Monthly Zonal Charges'!AZ821","v":0},{"$f":"'Future Monthly Zonal Charges'!BA821-'Current Monthly Zonal Charges'!BA821","v":0},{"$f":"'Future Monthly Zonal Charges'!BB821-'Current Monthly Zonal Charges'!BB821","v":0},{"$f":"'Future Monthly Zonal Charges'!BC821-'Current Monthly Zonal Charges'!BC821","v":0},{"$f":"'Future Monthly Zonal Charges'!BD821-'Current Monthly Zonal Charges'!BD821","v":0}]
[{"$f":"'Upgrade Information'!B852","v":"b0698"},{"$f":"'Projected Revenue Requirements'!C852","v":"ComEd"},{"$f":"'Upgrade Information'!E852","v":1.5},{"$f":"IF('Upgrade Information'!D852=\"\",\"\",'Upgrade Information'!D852)","v":""},{"$f":"'Current Monthly Zonal Charges'!E852","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E852","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F852","v":0},{"$f":"'Future Monthly Zonal Charges'!F852","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H852-'Current Monthly Zonal Charges'!H852","v":0},{"$f":"'Future Monthly Zonal Charges'!I852-'Current Monthly Zonal Charges'!I852","v":0},{"$f":"'Future Monthly Zonal Charges'!J852-'Current Monthly Zonal Charges'!J852","v":0},{"$f":"'Future Monthly Zonal Charges'!K852-'Current Monthly Zonal Charges'!K852","v":0},{"$f":"'Future Monthly Zonal Charges'!L852-'Current Monthly Zonal Charges'!L852","v":0},{"$f":"'Future Monthly Zonal Charges'!M852-'Current Monthly Zonal Charges'!M852","v":0},{"$f":"'Future Monthly Zonal Charges'!N852-'Current Monthly Zonal Charges'!N852","v":0},{"$f":"'Future Monthly Zonal Charges'!O852-'Current Monthly Zonal Charges'!O852","v":0},{"$f":"'Future Monthly Zonal Charges'!P852-'Current Monthly Zonal Charges'!P852","v":0},{"$f":"'Future Monthly Zonal Charges'!Q852-'Current Monthly Zonal Charges'!Q852","v":0},{"$f":"'Future Monthly Zonal Charges'!R852-'Current Monthly Zonal Charges'!R852","v":0},{"$f":"'Future Monthly Zonal Charges'!S852-'Current Monthly Zonal Charges'!S852","v":0},{"$f":"'Future Monthly Zonal Charges'!T852-'Current Monthly Zonal Charges'!T852","v":0},{"$f":"'Future Monthly Zonal Charges'!U852-'Current Monthly Zonal Charges'!U852","v":0},{"$f":"'Future Monthly Zonal Charges'!V852-'Current Monthly Zonal Charges'!V852","v":0},{"$f":"'Future Monthly Zonal Charges'!W852-'Current Monthly Zonal Charges'!W852","v":0},{"$f":"'Future Monthly Zonal Charges'!X852-'Current Monthly Zonal Charges'!X852","v":0},{"$f":"'Future Monthly Zonal Charges'!Y852-'Current Monthly Zonal Charges'!Y852","v":0},{"$f":"'Future Monthly Zonal Charges'!Z852-'Current Monthly Zonal Charges'!Z852","v":0},{"$f":"'Future Monthly Zonal Charges'!AA852-'Current Monthly Zonal Charges'!AA852","v":0},{"$f":"'Future Monthly Zonal Charges'!AB852-'Current Monthly Zonal Charges'!AB852","v":0},{"$f":"'Future Monthly Zonal Charges'!AC852-'Current Monthly Zonal Charges'!AC852","v":0},{"$f":"'Future Monthly Zonal Charges'!AD852-'Current Monthly Zonal Charges'!AD852","v":0},{"$f":"'Future Monthly Zonal Charges'!AE852-'Current Monthly Zonal Charges'!AE852","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG852-'Current Monthly Zonal Charges'!AG852","v":0},{"$f":"'Future Monthly Zonal Charges'!AH852-'Current Monthly Zonal Charges'!AH852","v":0},{"$f":"'Future Monthly Zonal Charges'!AI852-'Current Monthly Zonal Charges'!AI852","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ852-'Current Monthly Zonal Charges'!AJ852","v":0},{"$f":"'Future Monthly Zonal Charges'!AK852-'Current Monthly Zonal Charges'!AK852","v":0},{"$f":"'Future Monthly Zonal Charges'!AL852-'Current Monthly Zonal Charges'!AL852","v":0},{"$f":"'Future Monthly Zonal Charges'!AM852-'Current Monthly Zonal Charges'!AM852","v":0},{"$f":"'Future Monthly Zonal Charges'!AN852-'Current Monthly Zonal Charges'!AN852","v":0},{"$f":"'Future Monthly Zonal Charges'!AO852-'Current Monthly Zonal Charges'!AO852","v":0},{"$f":"'Future Monthly Zonal Charges'!AP852-'Current Monthly Zonal Charges'!AP852","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ852-'Current Monthly Zonal Charges'!AQ852","v":0},{"$f":"'Future Monthly Zonal Charges'!AR852-'Current Monthly Zonal Charges'!AR852","v":0},{"$f":"'Future Monthly Zonal Charges'!AS852-'Current Monthly Zonal Charges'!AS852","v":0},{"$f":"'Future Monthly Zonal Charges'!AT852-'Current Monthly Zonal Charges'!AT852","v":0},{"$f":"'Future Monthly Zonal Charges'!AU852-'Current Monthly Zonal Charges'!AU852","v":0},{"$f":"'Future Monthly Zonal Charges'!AV852-'Current Monthly Zonal Charges'!AV852","v":0},{"$f":"'Future Monthly Zonal Charges'!AW852-'Current Monthly Zonal Charges'!AW852","v":0},{"$f":"'Future Monthly Zonal Charges'!AW852-'Current Monthly Zonal Charges'!AW852","v":0},{"$f":"'Future Monthly Zonal Charges'!AY852-'Current Monthly Zonal Charges'!AY852","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ852-'Current Monthly Zonal Charges'!AZ852","v":0},{"$f":"'Future Monthly Zonal Charges'!BA852-'Current Monthly Zonal Charges'!BA852","v":0},{"$f":"'Future Monthly Zonal Charges'!BB852-'Current Monthly Zonal Charges'!BB852","v":0},{"$f":"'Future Monthly Zonal Charges'!BC852-'Current Monthly Zonal Charges'!BC852","v":0},{"$f":"'Future Monthly Zonal Charges'!BD852-'Current Monthly Zonal Charges'!BD852","v":0}]
[{"$f":"'Upgrade Information'!B904","v":"b0747"},{"$f":"'Projected Revenue Requirements'!C904","v":"PEPCO"},{"$f":"'Upgrade Information'!E904","v":1.42},{"$f":"IF('Upgrade Information'!D904=\"\",\"\",'Upgrade Information'!D904)","v":""},{"$f":"'Current Monthly Zonal Charges'!E904","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E904","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F904","v":0},{"$f":"'Future Monthly Zonal Charges'!F904","v":0},{"$f":"H904-G904","v":0},null,{"$f":"'Future Monthly Zonal Charges'!H904-'Current Monthly Zonal Charges'!H904","v":0},{"$f":"'Future Monthly Zonal Charges'!I904-'Current Monthly Zonal Charges'!I904","v":0},{"$f":"'Future Monthly Zonal Charges'!J904-'Current Monthly Zonal Charges'!J904","v":0},{"$f":"'Future Monthly Zonal Charges'!K904-'Current Monthly Zonal Charges'!K904","v":0},{"$f":"'Future Monthly Zonal Charges'!L904-'Current Monthly Zonal Charges'!L904","v":0},{"$f":"'Future Monthly Zonal Charges'!M904-'Current Monthly Zonal Charges'!M904","v":0},{"$f":"'Future Monthly Zonal Charges'!N904-'Current Monthly Zonal Charges'!N904","v":0},{"$f":"'Future Monthly Zonal Charges'!O904-'Current Monthly Zonal Charges'!O904","v":0},{"$f":"'Future Monthly Zonal Charges'!P904-'Current Monthly Zonal Charges'!P904","v":0},{"$f":"'Future Monthly Zonal Charges'!Q904-'Current Monthly Zonal Charges'!Q904","v":0},{"$f":"'Future Monthly Zonal Charges'!R904-'Current Monthly Zonal Charges'!R904","v":0},{"$f":"'Future Monthly Zonal Charges'!S904-'Current Monthly Zonal Charges'!S904","v":0},{"$f":"'Future Monthly Zonal Charges'!T904-'Current Monthly Zonal Charges'!T904","v":0},{"$f":"'Future Monthly Zonal Charges'!U904-'Current Monthly Zonal Charges'!U904","v":0},{"$f":"'Future Monthly Zonal Charges'!V904-'Current Monthly Zonal Charges'!V904","v":0},{"$f":"'Future Monthly Zonal Charges'!W904-'Current Monthly Zonal Charges'!W904","v":0},{"$f":"'Future Monthly Zonal Charges'!X904-'Current Monthly Zonal Charges'!X904","v":0},{"$f":"'Future Monthly Zonal Charges'!Y904-'Current Monthly Zonal Charges'!Y904","v":0},{"$f":"'Future Monthly Zonal Charges'!Z904-'Current Monthly Zonal Charges'!Z904","v":0},{"$f":"'Future Monthly Zonal Charges'!AA904-'Current Monthly Zonal Charges'!AA904","v":0},{"$f":"'Future Monthly Zonal Charges'!AB904-'Current Monthly Zonal Charges'!AB904","v":0},{"$f":"'Future Monthly Zonal Charges'!AC904-'Current Monthly Zonal Charges'!AC904","v":0},{"$f":"'Future Monthly Zonal Charges'!AD904-'Current Monthly Zonal Charges'!AD904","v":0},{"$f":"'Future Monthly Zonal Charges'!AE904-'Current Monthly Zonal Charges'!AE904","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG904-'Current Monthly Zonal Charges'!AG904","v":0},{"$f":"'Future Monthly Zonal Charges'!AH904-'Current Monthly Zonal Charges'!AH904","v":0},{"$f":"'Future Monthly Zonal Charges'!AI904-'Current Monthly Zonal Charges'!AI904","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ904-'Current Monthly Zonal Charges'!AJ904","v":0},{"$f":"'Future Monthly Zonal Charges'!AK904-'Current Monthly Zonal Charges'!AK904","v":0},{"$f":"'Future Monthly Zonal Charges'!AL904-'Current Monthly Zonal Charges'!AL904","v":0},{"$f":"'Future Monthly Zonal Charges'!AM904-'Current Monthly Zonal Charges'!AM904","v":0},{"$f":"'Future Monthly Zonal Charges'!AN904-'Current Monthly Zonal Charges'!AN904","v":0},{"$f":"'Future Monthly Zonal Charges'!AO904-'Current Monthly Zonal Charges'!AO904","v":0},{"$f":"'Future Monthly Zonal Charges'!AP904-'Current Monthly Zonal Charges'!AP904","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ904-'Current Monthly Zonal Charges'!AQ904","v":0},{"$f":"'Future Monthly Zonal Charges'!AR904-'Current Monthly Zonal Charges'!AR904","v":0},{"$f":"'Future Monthly Zonal Charges'!AS904-'Current Monthly Zonal Charges'!AS904","v":0},{"$f":"'Future Monthly Zonal Charges'!AT904-'Current Monthly Zonal Charges'!AT904","v":0},{"$f":"'Future Monthly Zonal Charges'!AU904-'Current Monthly Zonal Charges'!AU904","v":0},{"$f":"'Future Monthly Zonal Charges'!AV904-'Current Monthly Zonal Charges'!AV904","v":0},{"$f":"'Future Monthly Zonal Charges'!AW904-'Current Monthly Zonal Charges'!AW904","v":0},{"$f":"'Future Monthly Zonal Charges'!AW904-'Current Monthly Zonal Charges'!AW904","v":0},{"$f":"'Future Monthly Zonal Charges'!AY904-'Current Monthly Zonal Charges'!AY904","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ904-'Current Monthly Zonal Charges'!AZ904","v":0},{"$f":"'Future Monthly Zonal Charges'!BA904-'Current Monthly Zonal Charges'!BA904","v":0},{"$f":"'Future Monthly Zonal Charges'!BB904-'Current Monthly Zonal Charges'!BB904","v":0},{"$f":"'Future Monthly Zonal Charges'!BC904-'Current Monthly Zonal Charges'!BC904","v":0},{"$f":"'Future Monthly Zonal Charges'!BD904-'Current Monthly Zonal Charges'!BD904","v":0}]
[{"$f":"'Upgrade Information'!B939","v":"b0777"},{"$f":"'Projected Revenue Requirements'!C939","v":"Dominion"},{"$f":"'Upgrade Information'!E939","v":3.9},{"$f":"IF('Upgrade Information'!D939=\"\",\"\",'Upgrade Information'!D939)","v":"2011-06-06"},{"$f":"'Current Monthly Zonal Charges'!E939","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E939","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F939","v":32032.828382745673},{"$f":"'Future Monthly Zonal Charges'!F939","v":28297.466352661955},-3735.3620300837174,null,{"$f":"'Future Monthly Zonal Charges'!H939-'Current Monthly Zonal Charges'!H939","v":0},{"$f":"'Future Monthly Zonal Charges'!I939-'Current Monthly Zonal Charges'!I939","v":0},{"$f":"'Future Monthly Zonal Charges'!J939-'Current Monthly Zonal Charges'!J939","v":0},{"$f":"'Future Monthly Zonal Charges'!K939-'Current Monthly Zonal Charges'!K939","v":0},{"$f":"'Future Monthly Zonal Charges'!L939-'Current Monthly Zonal Charges'!L939","v":0},{"$f":"'Future Monthly Zonal Charges'!M939-'Current Monthly Zonal Charges'!M939","v":0},{"$f":"'Future Monthly Zonal Charges'!N939-'Current Monthly Zonal Charges'!N939","v":0},{"$f":"'Future Monthly Zonal Charges'!O939-'Current Monthly Zonal Charges'!O939","v":0},{"$f":"'Future Monthly Zonal Charges'!P939-'Current Monthly Zonal Charges'!P939","v":0},{"$f":"'Future Monthly Zonal Charges'!Q939-'Current Monthly Zonal Charges'!Q939","v":-3735.3620300837174},{"$f":"'Future Monthly Zonal Charges'!R939-'Current Monthly Zonal Charges'!R939","v":0},{"$f":"'Future Monthly Zonal Charges'!S939-'Current Monthly Zonal Charges'!S939","v":0},{"$f":"'Future Monthly Zonal Charges'!T939-'Current Monthly Zonal Charges'!T939","v":0},{"$f":"'Future Monthly Zonal Charges'!U939-'Current Monthly Zonal Charges'!U939","v":0},{"$f":"'Future Monthly Zonal Charges'!V939-'Current Monthly Zonal Charges'!V939","v":0},{"$f":"'Future Monthly Zonal Charges'!W939-'Current Monthly Zonal Charges'!W939","v":0},{"$f":"'Future Monthly Zonal Charges'!X939-'Current Monthly Zonal Charges'!X939","v":0},{"$f":"'Future Monthly Zonal Charges'!Y939-'Current Monthly Zonal Charges'!Y939","v":0},{"$f":"'Future Monthly Zonal Charges'!Z939-'Current Monthly Zonal Charges'!Z939","v":0},{"$f":"'Future Monthly Zonal Charges'!AA939-'Current Monthly Zonal Charges'!AA939","v":0},{"$f":"'Future Monthly Zonal Charges'!AB939-'Current Monthly Zonal Charges'!AB939","v":0},{"$f":"'Future Monthly Zonal Charges'!AC939-'Current Monthly Zonal Charges'!AC939","v":0},{"$f":"'Future Monthly Zonal Charges'!AD939-'Current Monthly Zonal Charges'!AD939","v":0},{"$f":"'Future Monthly Zonal Charges'!AE939-'Current Monthly Zonal Charges'!AE939","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG939-'Current Monthly Zonal Charges'!AG939","v":0},{"$f":"'Future Monthly Zonal Charges'!AH939-'Current Monthly Zonal Charges'!AH939","v":0},{"$f":"'Future Monthly Zonal Charges'!AI939-'Current Monthly Zonal Charges'!AI939","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ939-'Current Monthly Zonal Charges'!AJ939","v":0},{"$f":"'Future Monthly Zonal Charges'!AK939-'Current Monthly Zonal Charges'!AK939","v":0},{"$f":"'Future Monthly Zonal Charges'!AL939-'Current Monthly Zonal Charges'!AL939","v":0},{"$f":"'Future Monthly Zonal Charges'!AM939-'Current Monthly Zonal Charges'!AM939","v":0},{"$f":"'Future Monthly Zonal Charges'!AN939-'Current Monthly Zonal Charges'!AN939","v":0},{"$f":"'Future Monthly Zonal Charges'!AO939-'Current Monthly Zonal Charges'!AO939","v":0},{"$f":"'Future Monthly Zonal Charges'!AP939-'Current Monthly Zonal Charges'!AP939","v":-0.17656026952178383},{"$f":"'Future Monthly Zonal Charges'!AQ939-'Current Monthly Zonal Charges'!AQ939","v":0},{"$f":"'Future Monthly Zonal Charges'!AR939-'Current Monthly Zonal Charges'!AR939","v":0},{"$f":"'Future Monthly Zonal Charges'!AS939-'Current Monthly Zonal Charges'!AS939","v":0},{"$f":"'Future Monthly Zonal Charges'!AT939-'Current Monthly Zonal Charges'!AT939","v":0},{"$f":"'Future Monthly Zonal Charges'!AU939-'Current Monthly Zonal Charges'!AU939","v":0},{"$f":"'Future Monthly Zonal Charges'!AV939-'Current Monthly Zonal Charges'!AV939","v":0},{"$f":"'Future Monthly Zonal Charges'!AW939-'Current Monthly Zonal Charges'!AW939","v":0},{"$f":"'Future Monthly Zonal Charges'!AW939-'Current Monthly Zonal Charges'!AW939","v":0},{"$f":"'Future Monthly Zonal Charges'!AY939-'Current Monthly Zonal Charges'!AY939","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ939-'Current Monthly Zonal Charges'!AZ939","v":0},{"$f":"'Future Monthly Zonal Charges'!BA939-'Current Monthly Zonal Charges'!BA939","v":0},{"$f":"'Future Monthly Zonal Charges'!BB939-'Current Monthly Zonal Charges'!BB939","v":0},{"$f":"'Future Monthly Zonal Charges'!BC939-'Current Monthly Zonal Charges'!BC939","v":0},{"$f":"'Future Monthly Zonal Charges'!BD939-'Current Monthly Zonal Charges'!BD939","v":0}]
[{"$f":"'Upgrade Information'!B981","v":"b0814.16"},{"$f":"'Projected Revenue Requirements'!C981","v":"PSEG"},{"$f":"'Upgrade Information'!E981","v":0.5},{"$f":"IF('Upgrade Information'!D981=\"\",\"\",'Upgrade Information'!D981)","v":"2009-12-07"},{"$f":"'Current Monthly Zonal Charges'!E981","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E981","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F981","v":3574.2402482269504},{"$f":"'Future Monthly Zonal Charges'!F981","v":3167.010638297872},-407.22960992907838,null,{"$f":"'Future Monthly Zonal Charges'!H981-'Current Monthly Zonal Charges'!H981","v":0},{"$f":"'Future Monthly Zonal Charges'!I981-'Current Monthly Zonal Charges'!I981","v":0},{"$f":"'Future Monthly Zonal Charges'!J981-'Current Monthly Zonal Charges'!J981","v":0},{"$f":"'Future Monthly Zonal Charges'!K981-'Current Monthly Zonal Charges'!K981","v":0},{"$f":"'Future Monthly Zonal Charges'!L981-'Current Monthly Zonal Charges'!L981","v":0},{"$f":"'Future Monthly Zonal Charges'!M981-'Current Monthly Zonal Charges'!M981","v":0},{"$f":"'Future Monthly Zonal Charges'!N981-'Current Monthly Zonal Charges'!N981","v":0},{"$f":"'Future Monthly Zonal Charges'!O981-'Current Monthly Zonal Charges'!O981","v":0},{"$f":"'Future Monthly Zonal Charges'!P981-'Current Monthly Zonal Charges'!P981","v":0},{"$f":"'Future Monthly Zonal Charges'!Q981-'Current Monthly Zonal Charges'!Q981","v":0},{"$f":"'Future Monthly Zonal Charges'!R981-'Current Monthly Zonal Charges'!R981","v":0},{"$f":"'Future Monthly Zonal Charges'!S981-'Current Monthly Zonal Charges'!S981","v":0},{"$f":"'Future Monthly Zonal Charges'!T981-'Current Monthly Zonal Charges'!T981","v":0},{"$f":"'Future Monthly Zonal Charges'!U981-'Current Monthly Zonal Charges'!U981","v":0},{"$f":"'Future Monthly Zonal Charges'!V981-'Current Monthly Zonal Charges'!V981","v":-95.658235372340528},{"$f":"'Future Monthly Zonal Charges'!W981-'Current Monthly Zonal Charges'!W981","v":0},{"$f":"'Future Monthly Zonal Charges'!X981-'Current Monthly Zonal Charges'!X981","v":-6.5563967198581636},{"$f":"'Future Monthly Zonal Charges'!Y981-'Current Monthly Zonal Charges'!Y981","v":0},{"$f":"'Future Monthly Zonal Charges'!Z981-'Current Monthly Zonal Charges'!Z981","v":0},{"$f":"'Future Monthly Zonal Charges'!AA981-'Current Monthly Zonal Charges'!AA981","v":-21.868230053191525},{"$f":"'Future Monthly Zonal Charges'!AB981-'Current Monthly Zonal Charges'!AB981","v":0},{"$f":"'Future Monthly Zonal Charges'!AC981-'Current Monthly Zonal Charges'!AC981","v":0},{"$f":"'Future Monthly Zonal Charges'!AD981-'Current Monthly Zonal Charges'!AD981","v":-272.96600753546136},{"$f":"'Future Monthly Zonal Charges'!AE981-'Current Monthly Zonal Charges'!AE981","v":-10.180740248226954},null,{"$f":"'Future Monthly Zonal Charges'!AG981-'Current Monthly Zonal Charges'!AG981","v":0},{"$f":"'Future Monthly Zonal Charges'!AH981-'Current Monthly Zonal Charges'!AH981","v":0},{"$f":"'Future Monthly Zonal Charges'!AI981-'Current Monthly Zonal Charges'!AI981","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ981-'Current Monthly Zonal Charges'!AJ981","v":0},{"$f":"'Future Monthly Zonal Charges'!AK981-'Current Monthly Zonal Charges'!AK981","v":0},{"$f":"'Future Monthly Zonal Charges'!AL981-'Current Monthly Zonal Charges'!AL981","v":0},{"$f":"'Future Monthly Zonal Charges'!AM981-'Current Monthly Zonal Charges'!AM981","v":0},{"$f":"'Future Monthly Zonal Charges'!AN981-'Current Monthly Zonal Charges'!AN981","v":0},{"$f":"'Future Monthly Zonal Charges'!AO981-'Current Monthly Zonal Charges'!AO981","v":0},{"$f":"'Future Monthly Zonal Charges'!AP981-'Current Monthly Zonal Charges'!AP981","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ981-'Current Monthly Zonal Charges'!AQ981","v":0},{"$f":"'Future Monthly Zonal Charges'!AR981-'Current Monthly Zonal Charges'!AR981","v":0},{"$f":"'Future Monthly Zonal Charges'!AS981-'Current Monthly Zonal Charges'!AS981","v":0},{"$f":"'Future Monthly Zonal Charges'!AT981-'Current Monthly Zonal Charges'!AT981","v":0},{"$f":"'Future Monthly Zonal Charges'!AU981-'Current Monthly Zonal Charges'!AU981","v":-1.5623027547786258E-2},{"$f":"'Future Monthly Zonal Charges'!AV981-'Current Monthly Zonal Charges'!AV981","v":0},{"$f":"'Future Monthly Zonal Charges'!AW981-'Current Monthly Zonal Charges'!AW981","v":-9.7304789549690768E-3},{"$f":"'Future Monthly Zonal Charges'!AW981-'Current Monthly Zonal Charges'!AW981","v":-9.7304789549690768E-3},{"$f":"'Future Monthly Zonal Charges'!AY981-'Current Monthly Zonal Charges'!AY981","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ981-'Current Monthly Zonal Charges'!AZ981","v":-7.7264707109463773E-3},{"$f":"'Future Monthly Zonal Charges'!BA981-'Current Monthly Zonal Charges'!BA981","v":0},{"$f":"'Future Monthly Zonal Charges'!BB981-'Current Monthly Zonal Charges'!BB981","v":0},{"$f":"'Future Monthly Zonal Charges'!BC981-'Current Monthly Zonal Charges'!BC981","v":-2.6901153792792093E-2},{"$f":"'Future Monthly Zonal Charges'!BD981-'Current Monthly Zonal Charges'!BD981","v":-2.4989544055539908E-2}]
[{"$f":"'Upgrade Information'!B987","v":"b0814.21"},{"$f":"'Projected Revenue Requirements'!C987","v":"PSEG"},{"$f":"'Upgrade Information'!E987","v":0.5},{"$f":"IF('Upgrade Information'!D987=\"\",\"\",'Upgrade Information'!D987)","v":"2009-11-13"},{"$f":"'Current Monthly Zonal Charges'!E987","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E987","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F987","v":3567.4530880614657},{"$f":"'Future Monthly Zonal Charges'!F987","v":3160.2234781323878},-407.22960992907792,null,{"$f":"'Future Monthly Zonal Charges'!H987-'Current Monthly Zonal Charges'!H987","v":0},{"$f":"'Future Monthly Zonal Charges'!I987-'Current Monthly Zonal Charges'!I987","v":0},{"$f":"'Future Monthly Zonal Charges'!J987-'Current Monthly Zonal Charges'!J987","v":0},{"$f":"'Future Monthly Zonal Charges'!K987-'Current Monthly Zonal Charges'!K987","v":0},{"$f":"'Future Monthly Zonal Charges'!L987-'Current Monthly Zonal Charges'!L987","v":0},{"$f":"'Future Monthly Zonal Charges'!M987-'Current Monthly Zonal Charges'!M987","v":0},{"$f":"'Future Monthly Zonal Charges'!N987-'Current Monthly Zonal Charges'!N987","v":0},{"$f":"'Future Monthly Zonal Charges'!O987-'Current Monthly Zonal Charges'!O987","v":0},{"$f":"'Future Monthly Zonal Charges'!P987-'Current Monthly Zonal Charges'!P987","v":0},{"$f":"'Future Monthly Zonal Charges'!Q987-'Current Monthly Zonal Charges'!Q987","v":0},{"$f":"'Future Monthly Zonal Charges'!R987-'Current Monthly Zonal Charges'!R987","v":0},{"$f":"'Future Monthly Zonal Charges'!S987-'Current Monthly Zonal Charges'!S987","v":0},{"$f":"'Future Monthly Zonal Charges'!T987-'Current Monthly Zonal Charges'!T987","v":0},{"$f":"'Future Monthly Zonal Charges'!U987-'Current Monthly Zonal Charges'!U987","v":0},{"$f":"'Future Monthly Zonal Charges'!V987-'Current Monthly Zonal Charges'!V987","v":-95.658235372340414},{"$f":"'Future Monthly Zonal Charges'!W987-'Current Monthly Zonal Charges'!W987","v":0},{"$f":"'Future Monthly Zonal Charges'!X987-'Current Monthly Zonal Charges'!X987","v":-6.5563967198581565},{"$f":"'Future Monthly Zonal Charges'!Y987-'Current Monthly Zonal Charges'!Y987","v":0},{"$f":"'Future Monthly Zonal Charges'!Z987-'Current Monthly Zonal Charges'!Z987","v":0},{"$f":"'Future Monthly Zonal Charges'!AA987-'Current Monthly Zonal Charges'!AA987","v":-21.868230053191496},{"$f":"'Future Monthly Zonal Charges'!AB987-'Current Monthly Zonal Charges'!AB987","v":0},{"$f":"'Future Monthly Zonal Charges'!AC987-'Current Monthly Zonal Charges'!AC987","v":0},{"$f":"'Future Monthly Zonal Charges'!AD987-'Current Monthly Zonal Charges'!AD987","v":-272.9660075354609},{"$f":"'Future Monthly Zonal Charges'!AE987-'Current Monthly Zonal Charges'!AE987","v":-10.18074024822694},null,{"$f":"'Future Monthly Zonal Charges'!AG987-'Current Monthly Zonal Charges'!AG987","v":0},{"$f":"'Future Monthly Zonal Charges'!AH987-'Current Monthly Zonal Charges'!AH987","v":0},{"$f":"'Future Monthly Zonal Charges'!AI987-'Current Monthly Zonal Charges'!AI987","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ987-'Current Monthly Zonal Charges'!AJ987","v":0},{"$f":"'Future Monthly Zonal Charges'!AK987-'Current Monthly Zonal Charges'!AK987","v":0},{"$f":"'Future Monthly Zonal Charges'!AL987-'Current Monthly Zonal Charges'!AL987","v":0},{"$f":"'Future Monthly Zonal Charges'!AM987-'Current Monthly Zonal Charges'!AM987","v":0},{"$f":"'Future Monthly Zonal Charges'!AN987-'Current Monthly Zonal Charges'!AN987","v":0},{"$f":"'Future Monthly Zonal Charges'!AO987-'Current Monthly Zonal Charges'!AO987","v":0},{"$f":"'Future Monthly Zonal Charges'!AP987-'Current Monthly Zonal Charges'!AP987","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ987-'Current Monthly Zonal Charges'!AQ987","v":0},{"$f":"'Future Monthly Zonal Charges'!AR987-'Current Monthly Zonal Charges'!AR987","v":0},{"$f":"'Future Monthly Zonal Charges'!AS987-'Current Monthly Zonal Charges'!AS987","v":0},{"$f":"'Future Monthly Zonal Charges'!AT987-'Current Monthly Zonal Charges'!AT987","v":0},{"$f":"'Future Monthly Zonal Charges'!AU987-'Current Monthly Zonal Charges'!AU987","v":-1.5623027547786258E-2},{"$f":"'Future Monthly Zonal Charges'!AV987-'Current Monthly Zonal Charges'!AV987","v":0},{"$f":"'Future Monthly Zonal Charges'!AW987-'Current Monthly Zonal Charges'!AW987","v":-9.7304789549690629E-3},{"$f":"'Future Monthly Zonal Charges'!AW987-'Current Monthly Zonal Charges'!AW987","v":-9.7304789549690629E-3},{"$f":"'Future Monthly Zonal Charges'!AY987-'Current Monthly Zonal Charges'!AY987","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ987-'Current Monthly Zonal Charges'!AZ987","v":-7.7264707109463635E-3},{"$f":"'Future Monthly Zonal Charges'!BA987-'Current Monthly Zonal Charges'!BA987","v":0},{"$f":"'Future Monthly Zonal Charges'!BB987-'Current Monthly Zonal Charges'!BB987","v":0},{"$f":"'Future Monthly Zonal Charges'!BC987-'Current Monthly Zonal Charges'!BC987","v":-2.6901153792792037E-2},{"$f":"'Future Monthly Zonal Charges'!BD987-'Current Monthly Zonal Charges'!BD987","v":-2.4989544055539853E-2}]
[{"$f":"'Upgrade Information'!B1026","v":"b0829.6"},{"$f":"'Projected Revenue Requirements'!C1026","v":"PSEG"},{"$f":"'Upgrade Information'!E1026","v":0.8},{"$f":"IF('Upgrade Information'!D1026=\"\",\"\",'Upgrade Information'!D1026)","v":"2010-11-23"},{"$f":"'Current Monthly Zonal Charges'!E1026","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E1026","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F1026","v":5838.2384160756492},{"$f":"'Future Monthly Zonal Charges'!F1026","v":5186.6710401891251},-651.56737588652413,null,{"$f":"'Future Monthly Zonal Charges'!H1026-'Current Monthly Zonal Charges'!H1026","v":-5.3632179379896527},{"$f":"'Future Monthly Zonal Charges'!I1026-'Current Monthly Zonal Charges'!I1026","v":-44.557590008077739},{"$f":"'Future Monthly Zonal Charges'!J1026-'Current Monthly Zonal Charges'!J1026","v":-18.782136943281813},{"$f":"'Future Monthly Zonal Charges'!K1026-'Current Monthly Zonal Charges'!K1026","v":-26.202828082578293},{"$f":"'Future Monthly Zonal Charges'!L1026-'Current Monthly Zonal Charges'!L1026","v":-13.377268919545742},{"$f":"'Future Monthly Zonal Charges'!M1026-'Current Monthly Zonal Charges'!M1026","v":-43.624463949088522},{"$f":"'Future Monthly Zonal Charges'!N1026-'Current Monthly Zonal Charges'!N1026","v":-6.8970900613412454},{"$f":"'Future Monthly Zonal Charges'!O1026-'Current Monthly Zonal Charges'!O1026","v":-10.599433890378108},{"$f":"'Future Monthly Zonal Charges'!P1026-'Current Monthly Zonal Charges'!P1026","v":-5.569826984032332},{"$f":"'Future Monthly Zonal Charges'!Q1026-'Current Monthly Zonal Charges'!Q1026","v":-43.406980742727796},{"$f":"'Future Monthly Zonal Charges'!R1026-'Current Monthly Zonal Charges'!R1026","v":-8.4639950113193265},{"$f":"'Future Monthly Zonal Charges'!S1026-'Current Monthly Zonal Charges'!S1026","v":0},{"$f":"'Future Monthly Zonal Charges'!T1026-'Current Monthly Zonal Charges'!T1026","v":-6.1418488513282412},{"$f":"'Future Monthly Zonal Charges'!U1026-'Current Monthly Zonal Charges'!U1026","v":0},{"$f":"'Future Monthly Zonal Charges'!V1026-'Current Monthly Zonal Charges'!V1026","v":-12.56252758703782},{"$f":"'Future Monthly Zonal Charges'!W1026-'Current Monthly Zonal Charges'!W1026","v":-6.1988868997888815},{"$f":"'Future Monthly Zonal Charges'!X1026-'Current Monthly Zonal Charges'!X1026","v":-1.3824545702438513},{"$f":"'Future Monthly Zonal Charges'!Y1026-'Current Monthly Zonal Charges'!Y1026","v":-0.24825913178911541},{"$f":"'Future Monthly Zonal Charges'!Z1026-'Current Monthly Zonal Charges'!Z1026","v":-17.609163838787282},{"$f":"'Future Monthly Zonal Charges'!AA1026-'Current Monthly Zonal Charges'!AA1026","v":-5.8070067826672229},{"$f":"'Future Monthly Zonal Charges'!AB1026-'Current Monthly Zonal Charges'!AB1026","v":-11.969372917614393},{"$f":"'Future Monthly Zonal Charges'!AC1026-'Current Monthly Zonal Charges'!AC1026","v":-15.364573010875802},{"$f":"'Future Monthly Zonal Charges'!AD1026-'Current Monthly Zonal Charges'!AD1026","v":-333.96216853919714},{"$f":"'Future Monthly Zonal Charges'!AE1026-'Current Monthly Zonal Charges'!AE1026","v":-13.476281226833976},null,{"$f":"'Future Monthly Zonal Charges'!AG1026-'Current Monthly Zonal Charges'!AG1026","v":-2.0517283618935178E-3},{"$f":"'Future Monthly Zonal Charges'!AH1026-'Current Monthly Zonal Charges'!AH1026","v":-2.0517283618935178E-3},{"$f":"'Future Monthly Zonal Charges'!AI1026-'Current Monthly Zonal Charges'!AI1026","v":-2.0517283618935178E-3},{"$f":"'Future Monthly Zonal Charges'!AJ1026-'Current Monthly Zonal Charges'!AJ1026","v":-2.0517283618935178E-3},{"$f":"'Future Monthly Zonal Charges'!AK1026-'Current Monthly Zonal Charges'!AK1026","v":-2.0517283618935178E-3},{"$f":"'Future Monthly Zonal Charges'!AL1026-'Current Monthly Zonal Charges'!AL1026","v":-2.0517283618935178E-3},{"$f":"'Future Monthly Zonal Charges'!AM1026-'Current Monthly Zonal Charges'!AM1026","v":-2.0517283618935178E-3},{"$f":"'Future Monthly Zonal Charges'!AN1026-'Current Monthly Zonal Charges'!AN1026","v":-2.0517283618935178E-3},{"$f":"'Future Monthly Zonal Charges'!AO1026-'Current Monthly Zonal Charges'!AO1026","v":-2.0517283618935178E-3},{"$f":"'Future Monthly Zonal Charges'!AP1026-'Current Monthly Zonal Charges'!AP1026","v":-2.0517283618935178E-3},{"$f":"'Future Monthly Zonal Charges'!AQ1026-'Current Monthly Zonal Charges'!AQ1026","v":-2.0517283618935178E-3},{"$f":"'Future Monthly Zonal Charges'!AR1026-'Current Monthly Zonal Charges'!AR1026","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1026-'Current Monthly Zonal Charges'!AS1026","v":-2.0517283618935178E-3},{"$f":"'Future Monthly Zonal Charges'!AT1026-'Current Monthly Zonal Charges'!AT1026","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1026-'Current Monthly Zonal Charges'!AU1026","v":-2.0517283618935178E-3},{"$f":"'Future Monthly Zonal Charges'!AV1026-'Current Monthly Zonal Charges'!AV1026","v":-2.0517283618935143E-3},{"$f":"'Future Monthly Zonal Charges'!AW1026-'Current Monthly Zonal Charges'!AW1026","v":-2.0517283618935178E-3},{"$f":"'Future Monthly Zonal Charges'!AW1026-'Current Monthly Zonal Charges'!AW1026","v":-2.0517283618935178E-3},{"$f":"'Future Monthly Zonal Charges'!AY1026-'Current Monthly Zonal Charges'!AY1026","v":-2.0517283618935143E-3},{"$f":"'Future Monthly Zonal Charges'!AZ1026-'Current Monthly Zonal Charges'!AZ1026","v":-2.0517283618935178E-3},{"$f":"'Future Monthly Zonal Charges'!BA1026-'Current Monthly Zonal Charges'!BA1026","v":-2.0517283618935143E-3},{"$f":"'Future Monthly Zonal Charges'!BB1026-'Current Monthly Zonal Charges'!BB1026","v":-2.0517283618935178E-3},{"$f":"'Future Monthly Zonal Charges'!BC1026-'Current Monthly Zonal Charges'!BC1026","v":-3.2912404507657145E-2},{"$f":"'Future Monthly Zonal Charges'!BD1026-'Current Monthly Zonal Charges'!BD1026","v":-3.307874626125179E-2}]
[{"$f":"'Upgrade Information'!B1074","v":"b0873"},{"$f":"'Projected Revenue Requirements'!C1074","v":"DPL"},{"$f":"'Upgrade Information'!E1074","v":16.3},{"$f":"IF('Upgrade Information'!D1074=\"\",\"\",'Upgrade Information'!D1074)","v":"2013-06-25"},{"$f":"'Current Monthly Zonal Charges'!E1074","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E1074","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F1074","v":137406.27143857648},{"$f":"'Future Monthly Zonal Charges'!F1074","v":117284.48620815757},-20121.785230418915,null,{"$f":"'Future Monthly Zonal Charges'!H1074-'Current Monthly Zonal Charges'!H1074","v":0},{"$f":"'Future Monthly Zonal Charges'!I1074-'Current Monthly Zonal Charges'!I1074","v":0},{"$f":"'Future Monthly Zonal Charges'!J1074-'Current Monthly Zonal Charges'!J1074","v":0},{"$f":"'Future Monthly Zonal Charges'!K1074-'Current Monthly Zonal Charges'!K1074","v":0},{"$f":"'Future Monthly Zonal Charges'!L1074-'Current Monthly Zonal Charges'!L1074","v":0},{"$f":"'Future Monthly Zonal Charges'!M1074-'Current Monthly Zonal Charges'!M1074","v":0},{"$f":"'Future Monthly Zonal Charges'!N1074-'Current Monthly Zonal Charges'!N1074","v":0},{"$f":"'Future Monthly Zonal Charges'!O1074-'Current Monthly Zonal Charges'!O1074","v":0},{"$f":"'Future Monthly Zonal Charges'!P1074-'Current Monthly Zonal Charges'!P1074","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1074-'Current Monthly Zonal Charges'!Q1074","v":0},{"$f":"'Future Monthly Zonal Charges'!R1074-'Current Monthly Zonal Charges'!R1074","v":-20121.785230418915},{"$f":"'Future Monthly Zonal Charges'!S1074-'Current Monthly Zonal Charges'!S1074","v":0},{"$f":"'Future Monthly Zonal Charges'!T1074-'Current Monthly Zonal Charges'!T1074","v":0},{"$f":"'Future Monthly Zonal Charges'!U1074-'Current Monthly Zonal Charges'!U1074","v":0},{"$f":"'Future Monthly Zonal Charges'!V1074-'Current Monthly Zonal Charges'!V1074","v":0},{"$f":"'Future Monthly Zonal Charges'!W1074-'Current Monthly Zonal Charges'!W1074","v":0},{"$f":"'Future Monthly Zonal Charges'!X1074-'Current Monthly Zonal Charges'!X1074","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1074-'Current Monthly Zonal Charges'!Y1074","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1074-'Current Monthly Zonal Charges'!Z1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1074-'Current Monthly Zonal Charges'!AA1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1074-'Current Monthly Zonal Charges'!AB1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1074-'Current Monthly Zonal Charges'!AC1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1074-'Current Monthly Zonal Charges'!AD1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1074-'Current Monthly Zonal Charges'!AE1074","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1074-'Current Monthly Zonal Charges'!AG1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1074-'Current Monthly Zonal Charges'!AH1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1074-'Current Monthly Zonal Charges'!AI1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1074-'Current Monthly Zonal Charges'!AJ1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1074-'Current Monthly Zonal Charges'!AK1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1074-'Current Monthly Zonal Charges'!AL1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1074-'Current Monthly Zonal Charges'!AM1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1074-'Current Monthly Zonal Charges'!AN1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1074-'Current Monthly Zonal Charges'!AO1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1074-'Current Monthly Zonal Charges'!AP1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1074-'Current Monthly Zonal Charges'!AQ1074","v":-4.8776538022492666},{"$f":"'Future Monthly Zonal Charges'!AR1074-'Current Monthly Zonal Charges'!AR1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1074-'Current Monthly Zonal Charges'!AS1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1074-'Current Monthly Zonal Charges'!AT1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1074-'Current Monthly Zonal Charges'!AU1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1074-'Current Monthly Zonal Charges'!AV1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1074-'Current Monthly Zonal Charges'!AW1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1074-'Current Monthly Zonal Charges'!AW1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1074-'Current Monthly Zonal Charges'!AY1074","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1074-'Current Monthly Zonal Charges'!AZ1074","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1074-'Current Monthly Zonal Charges'!BA1074","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1074-'Current Monthly Zonal Charges'!BB1074","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1074-'Current Monthly Zonal Charges'!BC1074","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1074-'Current Monthly Zonal Charges'!BD1074","v":0}]
[{"$f":"'Upgrade Information'!B1109","v":"b0908"},{"$f":"'Projected Revenue Requirements'!C1109","v":"PPL"},{"$f":"'Upgrade Information'!E1109","v":0.79},{"$f":"IF('Upgrade Information'!D1109=\"\",\"\",'Upgrade Information'!D1109)","v":"2010-12-29"},{"$f":"'Current Monthly Zonal Charges'!E1109","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E1109","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F1109","v":5875.3130753968253},{"$f":"'Future Monthly Zonal Charges'!F1109","v":5132.5798412698414},-742.73323412698392,null,{"$f":"'Future Monthly Zonal Charges'!H1109-'Current Monthly Zonal Charges'!H1109","v":0},{"$f":"'Future Monthly Zonal Charges'!I1109-'Current Monthly Zonal Charges'!I1109","v":0},{"$f":"'Future Monthly Zonal Charges'!J1109-'Current Monthly Zonal Charges'!J1109","v":0},{"$f":"'Future Monthly Zonal Charges'!K1109-'Current Monthly Zonal Charges'!K1109","v":0},{"$f":"'Future Monthly Zonal Charges'!L1109-'Current Monthly Zonal Charges'!L1109","v":0},{"$f":"'Future Monthly Zonal Charges'!M1109-'Current Monthly Zonal Charges'!M1109","v":0},{"$f":"'Future Monthly Zonal Charges'!N1109-'Current Monthly Zonal Charges'!N1109","v":0},{"$f":"'Future Monthly Zonal Charges'!O1109-'Current Monthly Zonal Charges'!O1109","v":0},{"$f":"'Future Monthly Zonal Charges'!P1109-'Current Monthly Zonal Charges'!P1109","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1109-'Current Monthly Zonal Charges'!Q1109","v":0},{"$f":"'Future Monthly Zonal Charges'!R1109-'Current Monthly Zonal Charges'!R1109","v":0},{"$f":"'Future Monthly Zonal Charges'!S1109-'Current Monthly Zonal Charges'!S1109","v":0},{"$f":"'Future Monthly Zonal Charges'!T1109-'Current Monthly Zonal Charges'!T1109","v":0},{"$f":"'Future Monthly Zonal Charges'!U1109-'Current Monthly Zonal Charges'!U1109","v":0},{"$f":"'Future Monthly Zonal Charges'!V1109-'Current Monthly Zonal Charges'!V1109","v":0},{"$f":"'Future Monthly Zonal Charges'!W1109-'Current Monthly Zonal Charges'!W1109","v":0},{"$f":"'Future Monthly Zonal Charges'!X1109-'Current Monthly Zonal Charges'!X1109","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1109-'Current Monthly Zonal Charges'!Y1109","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1109-'Current Monthly Zonal Charges'!Z1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1109-'Current Monthly Zonal Charges'!AA1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1109-'Current Monthly Zonal Charges'!AB1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1109-'Current Monthly Zonal Charges'!AC1109","v":-742.73323412698392},{"$f":"'Future Monthly Zonal Charges'!AD1109-'Current Monthly Zonal Charges'!AD1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1109-'Current Monthly Zonal Charges'!AE1109","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1109-'Current Monthly Zonal Charges'!AG1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1109-'Current Monthly Zonal Charges'!AH1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1109-'Current Monthly Zonal Charges'!AI1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1109-'Current Monthly Zonal Charges'!AJ1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1109-'Current Monthly Zonal Charges'!AK1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1109-'Current Monthly Zonal Charges'!AL1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1109-'Current Monthly Zonal Charges'!AM1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1109-'Current Monthly Zonal Charges'!AN1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1109-'Current Monthly Zonal Charges'!AO1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1109-'Current Monthly Zonal Charges'!AP1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1109-'Current Monthly Zonal Charges'!AQ1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1109-'Current Monthly Zonal Charges'!AR1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1109-'Current Monthly Zonal Charges'!AS1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1109-'Current Monthly Zonal Charges'!AT1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1109-'Current Monthly Zonal Charges'!AU1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1109-'Current Monthly Zonal Charges'!AV1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1109-'Current Monthly Zonal Charges'!AW1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1109-'Current Monthly Zonal Charges'!AW1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1109-'Current Monthly Zonal Charges'!AY1109","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1109-'Current Monthly Zonal Charges'!AZ1109","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1109-'Current Monthly Zonal Charges'!BA1109","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1109-'Current Monthly Zonal Charges'!BB1109","v":-9.9181854302137107E-2},{"$f":"'Future Monthly Zonal Charges'!BC1109-'Current Monthly Zonal Charges'!BC1109","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1109-'Current Monthly Zonal Charges'!BD1109","v":0}]
[{"$f":"'Upgrade Information'!B1139","v":"b0931"},{"$f":"'Projected Revenue Requirements'!C1139","v":"DL"},{"$f":"'Upgrade Information'!E1139","v":0.3},{"$f":"IF('Upgrade Information'!D1139=\"\",\"\",'Upgrade Information'!D1139)","v":"2010-12-15"},{"$f":"'Current Monthly Zonal Charges'!E1139","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E1139","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F1139","v":3771.159037022926},{"$f":"'Future Monthly Zonal Charges'!F1139","v":3239.5317556586392},-531.62728136428677,null,{"$f":"'Future Monthly Zonal Charges'!H1139-'Current Monthly Zonal Charges'!H1139","v":0},{"$f":"'Future Monthly Zonal Charges'!I1139-'Current Monthly Zonal Charges'!I1139","v":0},{"$f":"'Future Monthly Zonal Charges'!J1139-'Current Monthly Zonal Charges'!J1139","v":0},{"$f":"'Future Monthly Zonal Charges'!K1139-'Current Monthly Zonal Charges'!K1139","v":0},{"$f":"'Future Monthly Zonal Charges'!L1139-'Current Monthly Zonal Charges'!L1139","v":0},{"$f":"'Future Monthly Zonal Charges'!M1139-'Current Monthly Zonal Charges'!M1139","v":0},{"$f":"'Future Monthly Zonal Charges'!N1139-'Current Monthly Zonal Charges'!N1139","v":0},{"$f":"'Future Monthly Zonal Charges'!O1139-'Current Monthly Zonal Charges'!O1139","v":0},{"$f":"'Future Monthly Zonal Charges'!P1139-'Current Monthly Zonal Charges'!P1139","v":-531.62728136428677},{"$f":"'Future Monthly Zonal Charges'!Q1139-'Current Monthly Zonal Charges'!Q1139","v":0},{"$f":"'Future Monthly Zonal Charges'!R1139-'Current Monthly Zonal Charges'!R1139","v":0},{"$f":"'Future Monthly Zonal Charges'!S1139-'Current Monthly Zonal Charges'!S1139","v":0},{"$f":"'Future Monthly Zonal Charges'!T1139-'Current Monthly Zonal Charges'!T1139","v":0},{"$f":"'Future Monthly Zonal Charges'!U1139-'Current Monthly Zonal Charges'!U1139","v":0},{"$f":"'Future Monthly Zonal Charges'!V1139-'Current Monthly Zonal Charges'!V1139","v":0},{"$f":"'Future Monthly Zonal Charges'!W1139-'Current Monthly Zonal Charges'!W1139","v":0},{"$f":"'Future Monthly Zonal Charges'!X1139-'Current Monthly Zonal Charges'!X1139","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1139-'Current Monthly Zonal Charges'!Y1139","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1139-'Current Monthly Zonal Charges'!Z1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1139-'Current Monthly Zonal Charges'!AA1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1139-'Current Monthly Zonal Charges'!AB1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1139-'Current Monthly Zonal Charges'!AC1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1139-'Current Monthly Zonal Charges'!AD1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1139-'Current Monthly Zonal Charges'!AE1139","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1139-'Current Monthly Zonal Charges'!AG1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1139-'Current Monthly Zonal Charges'!AH1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1139-'Current Monthly Zonal Charges'!AI1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1139-'Current Monthly Zonal Charges'!AJ1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1139-'Current Monthly Zonal Charges'!AK1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1139-'Current Monthly Zonal Charges'!AL1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1139-'Current Monthly Zonal Charges'!AM1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1139-'Current Monthly Zonal Charges'!AN1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1139-'Current Monthly Zonal Charges'!AO1139","v":-0.19583279233959061},{"$f":"'Future Monthly Zonal Charges'!AP1139-'Current Monthly Zonal Charges'!AP1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1139-'Current Monthly Zonal Charges'!AQ1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1139-'Current Monthly Zonal Charges'!AR1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1139-'Current Monthly Zonal Charges'!AS1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1139-'Current Monthly Zonal Charges'!AT1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1139-'Current Monthly Zonal Charges'!AU1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1139-'Current Monthly Zonal Charges'!AV1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1139-'Current Monthly Zonal Charges'!AW1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1139-'Current Monthly Zonal Charges'!AW1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1139-'Current Monthly Zonal Charges'!AY1139","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1139-'Current Monthly Zonal Charges'!AZ1139","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1139-'Current Monthly Zonal Charges'!BA1139","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1139-'Current Monthly Zonal Charges'!BB1139","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1139-'Current Monthly Zonal Charges'!BC1139","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1139-'Current Monthly Zonal Charges'!BD1139","v":0}]
[{"$f":"'Upgrade Information'!B1192","v":"b0984"},{"$f":"'Projected Revenue Requirements'!C1192","v":"APS"},{"$f":"'Upgrade Information'!E1192","v":0.14199999999999999},{"$f":"IF('Upgrade Information'!D1192=\"\",\"\",'Upgrade Information'!D1192)","v":""},{"$f":"'Current Monthly Zonal Charges'!E1192","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E1192","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F1192","v":0},{"$f":"'Future Monthly Zonal Charges'!F1192","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H1192-'Current Monthly Zonal Charges'!H1192","v":0},{"$f":"'Future Monthly Zonal Charges'!I1192-'Current Monthly Zonal Charges'!I1192","v":0},{"$f":"'Future Monthly Zonal Charges'!J1192-'Current Monthly Zonal Charges'!J1192","v":0},{"$f":"'Future Monthly Zonal Charges'!K1192-'Current Monthly Zonal Charges'!K1192","v":0},{"$f":"'Future Monthly Zonal Charges'!L1192-'Current Monthly Zonal Charges'!L1192","v":0},{"$f":"'Future Monthly Zonal Charges'!M1192-'Current Monthly Zonal Charges'!M1192","v":0},{"$f":"'Future Monthly Zonal Charges'!N1192-'Current Monthly Zonal Charges'!N1192","v":0},{"$f":"'Future Monthly Zonal Charges'!O1192-'Current Monthly Zonal Charges'!O1192","v":0},{"$f":"'Future Monthly Zonal Charges'!P1192-'Current Monthly Zonal Charges'!P1192","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1192-'Current Monthly Zonal Charges'!Q1192","v":0},{"$f":"'Future Monthly Zonal Charges'!R1192-'Current Monthly Zonal Charges'!R1192","v":0},{"$f":"'Future Monthly Zonal Charges'!S1192-'Current Monthly Zonal Charges'!S1192","v":0},{"$f":"'Future Monthly Zonal Charges'!T1192-'Current Monthly Zonal Charges'!T1192","v":0},{"$f":"'Future Monthly Zonal Charges'!U1192-'Current Monthly Zonal Charges'!U1192","v":0},{"$f":"'Future Monthly Zonal Charges'!V1192-'Current Monthly Zonal Charges'!V1192","v":0},{"$f":"'Future Monthly Zonal Charges'!W1192-'Current Monthly Zonal Charges'!W1192","v":0},{"$f":"'Future Monthly Zonal Charges'!X1192-'Current Monthly Zonal Charges'!X1192","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1192-'Current Monthly Zonal Charges'!Y1192","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1192-'Current Monthly Zonal Charges'!Z1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1192-'Current Monthly Zonal Charges'!AA1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1192-'Current Monthly Zonal Charges'!AB1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1192-'Current Monthly Zonal Charges'!AC1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1192-'Current Monthly Zonal Charges'!AD1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1192-'Current Monthly Zonal Charges'!AE1192","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1192-'Current Monthly Zonal Charges'!AG1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1192-'Current Monthly Zonal Charges'!AH1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1192-'Current Monthly Zonal Charges'!AI1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1192-'Current Monthly Zonal Charges'!AJ1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1192-'Current Monthly Zonal Charges'!AK1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1192-'Current Monthly Zonal Charges'!AL1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1192-'Current Monthly Zonal Charges'!AM1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1192-'Current Monthly Zonal Charges'!AN1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1192-'Current Monthly Zonal Charges'!AO1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1192-'Current Monthly Zonal Charges'!AP1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1192-'Current Monthly Zonal Charges'!AQ1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1192-'Current Monthly Zonal Charges'!AR1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1192-'Current Monthly Zonal Charges'!AS1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1192-'Current Monthly Zonal Charges'!AT1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1192-'Current Monthly Zonal Charges'!AU1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1192-'Current Monthly Zonal Charges'!AV1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1192-'Current Monthly Zonal Charges'!AW1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1192-'Current Monthly Zonal Charges'!AW1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1192-'Current Monthly Zonal Charges'!AY1192","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1192-'Current Monthly Zonal Charges'!AZ1192","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1192-'Current Monthly Zonal Charges'!BA1192","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1192-'Current Monthly Zonal Charges'!BB1192","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1192-'Current Monthly Zonal Charges'!BC1192","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1192-'Current Monthly Zonal Charges'!BD1192","v":0}]
[{"$f":"'Upgrade Information'!B1226","v":"b1015.2"},{"$f":"'Projected Revenue Requirements'!C1226","v":"PECO"},{"$f":"'Upgrade Information'!E1226","v":0.5},{"$f":"IF('Upgrade Information'!D1226=\"\",\"\",'Upgrade Information'!D1226)","v":"2014-05-30"},{"$f":"'Current Monthly Zonal Charges'!E1226","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E1226","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F1226","v":5566.5306070279976},{"$f":"'Future Monthly Zonal Charges'!F1226","v":5148.7717504971197},-417.75885653087789,null,{"$f":"'Future Monthly Zonal Charges'!H1226-'Current Monthly Zonal Charges'!H1226","v":0},{"$f":"'Future Monthly Zonal Charges'!I1226-'Current Monthly Zonal Charges'!I1226","v":0},{"$f":"'Future Monthly Zonal Charges'!J1226-'Current Monthly Zonal Charges'!J1226","v":0},{"$f":"'Future Monthly Zonal Charges'!K1226-'Current Monthly Zonal Charges'!K1226","v":0},{"$f":"'Future Monthly Zonal Charges'!L1226-'Current Monthly Zonal Charges'!L1226","v":0},{"$f":"'Future Monthly Zonal Charges'!M1226-'Current Monthly Zonal Charges'!M1226","v":0},{"$f":"'Future Monthly Zonal Charges'!N1226-'Current Monthly Zonal Charges'!N1226","v":0},{"$f":"'Future Monthly Zonal Charges'!O1226-'Current Monthly Zonal Charges'!O1226","v":0},{"$f":"'Future Monthly Zonal Charges'!P1226-'Current Monthly Zonal Charges'!P1226","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1226-'Current Monthly Zonal Charges'!Q1226","v":0},{"$f":"'Future Monthly Zonal Charges'!R1226-'Current Monthly Zonal Charges'!R1226","v":0},{"$f":"'Future Monthly Zonal Charges'!S1226-'Current Monthly Zonal Charges'!S1226","v":0},{"$f":"'Future Monthly Zonal Charges'!T1226-'Current Monthly Zonal Charges'!T1226","v":0},{"$f":"'Future Monthly Zonal Charges'!U1226-'Current Monthly Zonal Charges'!U1226","v":0},{"$f":"'Future Monthly Zonal Charges'!V1226-'Current Monthly Zonal Charges'!V1226","v":0},{"$f":"'Future Monthly Zonal Charges'!W1226-'Current Monthly Zonal Charges'!W1226","v":0},{"$f":"'Future Monthly Zonal Charges'!X1226-'Current Monthly Zonal Charges'!X1226","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1226-'Current Monthly Zonal Charges'!Y1226","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1226-'Current Monthly Zonal Charges'!Z1226","v":-417.75885653087789},{"$f":"'Future Monthly Zonal Charges'!AA1226-'Current Monthly Zonal Charges'!AA1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1226-'Current Monthly Zonal Charges'!AB1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1226-'Current Monthly Zonal Charges'!AC1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1226-'Current Monthly Zonal Charges'!AD1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1226-'Current Monthly Zonal Charges'!AE1226","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1226-'Current Monthly Zonal Charges'!AG1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1226-'Current Monthly Zonal Charges'!AH1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1226-'Current Monthly Zonal Charges'!AI1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1226-'Current Monthly Zonal Charges'!AJ1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1226-'Current Monthly Zonal Charges'!AK1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1226-'Current Monthly Zonal Charges'!AL1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1226-'Current Monthly Zonal Charges'!AM1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1226-'Current Monthly Zonal Charges'!AN1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1226-'Current Monthly Zonal Charges'!AO1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1226-'Current Monthly Zonal Charges'!AP1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1226-'Current Monthly Zonal Charges'!AQ1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1226-'Current Monthly Zonal Charges'!AR1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1226-'Current Monthly Zonal Charges'!AS1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1226-'Current Monthly Zonal Charges'!AT1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1226-'Current Monthly Zonal Charges'!AU1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1226-'Current Monthly Zonal Charges'!AV1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1226-'Current Monthly Zonal Charges'!AW1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1226-'Current Monthly Zonal Charges'!AW1226","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1226-'Current Monthly Zonal Charges'!AY1226","v":-4.8675093390217139E-2},{"$f":"'Future Monthly Zonal Charges'!AZ1226-'Current Monthly Zonal Charges'!AZ1226","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1226-'Current Monthly Zonal Charges'!BA1226","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1226-'Current Monthly Zonal Charges'!BB1226","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1226-'Current Monthly Zonal Charges'!BC1226","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1226-'Current Monthly Zonal Charges'!BD1226","v":0}]
[{"$f":"'Upgrade Information'!B1269","v":"b1034.3"},{"$f":"'Projected Revenue Requirements'!C1269","v":"AEP"},{"$f":"'Upgrade Information'!E1269","v":0},{"$f":"IF('Upgrade Information'!D1269=\"\",\"\",'Upgrade Information'!D1269)","v":"2014-12-31"},{"$f":"'Current Monthly Zonal Charges'!E1269","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E1269","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F1269","v":0},{"$f":"'Future Monthly Zonal Charges'!F1269","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H1269-'Current Monthly Zonal Charges'!H1269","v":0},{"$f":"'Future Monthly Zonal Charges'!I1269-'Current Monthly Zonal Charges'!I1269","v":0},{"$f":"'Future Monthly Zonal Charges'!J1269-'Current Monthly Zonal Charges'!J1269","v":0},{"$f":"'Future Monthly Zonal Charges'!K1269-'Current Monthly Zonal Charges'!K1269","v":0},{"$f":"'Future Monthly Zonal Charges'!L1269-'Current Monthly Zonal Charges'!L1269","v":0},{"$f":"'Future Monthly Zonal Charges'!M1269-'Current Monthly Zonal Charges'!M1269","v":0},{"$f":"'Future Monthly Zonal Charges'!N1269-'Current Monthly Zonal Charges'!N1269","v":0},{"$f":"'Future Monthly Zonal Charges'!O1269-'Current Monthly Zonal Charges'!O1269","v":0},{"$f":"'Future Monthly Zonal Charges'!P1269-'Current Monthly Zonal Charges'!P1269","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1269-'Current Monthly Zonal Charges'!Q1269","v":0},{"$f":"'Future Monthly Zonal Charges'!R1269-'Current Monthly Zonal Charges'!R1269","v":0},{"$f":"'Future Monthly Zonal Charges'!S1269-'Current Monthly Zonal Charges'!S1269","v":0},{"$f":"'Future Monthly Zonal Charges'!T1269-'Current Monthly Zonal Charges'!T1269","v":0},{"$f":"'Future Monthly Zonal Charges'!U1269-'Current Monthly Zonal Charges'!U1269","v":0},{"$f":"'Future Monthly Zonal Charges'!V1269-'Current Monthly Zonal Charges'!V1269","v":0},{"$f":"'Future Monthly Zonal Charges'!W1269-'Current Monthly Zonal Charges'!W1269","v":0},{"$f":"'Future Monthly Zonal Charges'!X1269-'Current Monthly Zonal Charges'!X1269","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1269-'Current Monthly Zonal Charges'!Y1269","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1269-'Current Monthly Zonal Charges'!Z1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1269-'Current Monthly Zonal Charges'!AA1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1269-'Current Monthly Zonal Charges'!AB1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1269-'Current Monthly Zonal Charges'!AC1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1269-'Current Monthly Zonal Charges'!AD1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1269-'Current Monthly Zonal Charges'!AE1269","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1269-'Current Monthly Zonal Charges'!AG1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1269-'Current Monthly Zonal Charges'!AH1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1269-'Current Monthly Zonal Charges'!AI1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1269-'Current Monthly Zonal Charges'!AJ1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1269-'Current Monthly Zonal Charges'!AK1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1269-'Current Monthly Zonal Charges'!AL1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1269-'Current Monthly Zonal Charges'!AM1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1269-'Current Monthly Zonal Charges'!AN1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1269-'Current Monthly Zonal Charges'!AO1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1269-'Current Monthly Zonal Charges'!AP1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1269-'Current Monthly Zonal Charges'!AQ1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1269-'Current Monthly Zonal Charges'!AR1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1269-'Current Monthly Zonal Charges'!AS1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1269-'Current Monthly Zonal Charges'!AT1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1269-'Current Monthly Zonal Charges'!AU1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1269-'Current Monthly Zonal Charges'!AV1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1269-'Current Monthly Zonal Charges'!AW1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1269-'Current Monthly Zonal Charges'!AW1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1269-'Current Monthly Zonal Charges'!AY1269","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1269-'Current Monthly Zonal Charges'!AZ1269","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1269-'Current Monthly Zonal Charges'!BA1269","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1269-'Current Monthly Zonal Charges'!BB1269","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1269-'Current Monthly Zonal Charges'!BC1269","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1269-'Current Monthly Zonal Charges'!BD1269","v":0}]
[{"$f":"'Upgrade Information'!B1313","v":"b1061.1"},{"$f":"'Projected Revenue Requirements'!C1313","v":"ME"},{"$f":"'Upgrade Information'!E1313","v":0.21129999999999999},{"$f":"IF('Upgrade Information'!D1313=\"\",\"\",'Upgrade Information'!D1313)","v":"2012-11-16"},{"$f":"'Current Monthly Zonal Charges'!E1313","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E1313","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F1313","v":2183.605304036188},{"$f":"'Future Monthly Zonal Charges'!F1313","v":1921.6983038953219},-261.9070001408661,null,{"$f":"'Future Monthly Zonal Charges'!H1313-'Current Monthly Zonal Charges'!H1313","v":0},{"$f":"'Future Monthly Zonal Charges'!I1313-'Current Monthly Zonal Charges'!I1313","v":0},{"$f":"'Future Monthly Zonal Charges'!J1313-'Current Monthly Zonal Charges'!J1313","v":0},{"$f":"'Future Monthly Zonal Charges'!K1313-'Current Monthly Zonal Charges'!K1313","v":0},{"$f":"'Future Monthly Zonal Charges'!L1313-'Current Monthly Zonal Charges'!L1313","v":0},{"$f":"'Future Monthly Zonal Charges'!M1313-'Current Monthly Zonal Charges'!M1313","v":0},{"$f":"'Future Monthly Zonal Charges'!N1313-'Current Monthly Zonal Charges'!N1313","v":0},{"$f":"'Future Monthly Zonal Charges'!O1313-'Current Monthly Zonal Charges'!O1313","v":0},{"$f":"'Future Monthly Zonal Charges'!P1313-'Current Monthly Zonal Charges'!P1313","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1313-'Current Monthly Zonal Charges'!Q1313","v":0},{"$f":"'Future Monthly Zonal Charges'!R1313-'Current Monthly Zonal Charges'!R1313","v":0},{"$f":"'Future Monthly Zonal Charges'!S1313-'Current Monthly Zonal Charges'!S1313","v":0},{"$f":"'Future Monthly Zonal Charges'!T1313-'Current Monthly Zonal Charges'!T1313","v":0},{"$f":"'Future Monthly Zonal Charges'!U1313-'Current Monthly Zonal Charges'!U1313","v":0},{"$f":"'Future Monthly Zonal Charges'!V1313-'Current Monthly Zonal Charges'!V1313","v":0},{"$f":"'Future Monthly Zonal Charges'!W1313-'Current Monthly Zonal Charges'!W1313","v":-261.9070001408661},{"$f":"'Future Monthly Zonal Charges'!X1313-'Current Monthly Zonal Charges'!X1313","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1313-'Current Monthly Zonal Charges'!Y1313","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1313-'Current Monthly Zonal Charges'!Z1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1313-'Current Monthly Zonal Charges'!AA1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1313-'Current Monthly Zonal Charges'!AB1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1313-'Current Monthly Zonal Charges'!AC1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1313-'Current Monthly Zonal Charges'!AD1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1313-'Current Monthly Zonal Charges'!AE1313","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1313-'Current Monthly Zonal Charges'!AG1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1313-'Current Monthly Zonal Charges'!AH1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1313-'Current Monthly Zonal Charges'!AI1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1313-'Current Monthly Zonal Charges'!AJ1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1313-'Current Monthly Zonal Charges'!AK1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1313-'Current Monthly Zonal Charges'!AL1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1313-'Current Monthly Zonal Charges'!AM1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1313-'Current Monthly Zonal Charges'!AN1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1313-'Current Monthly Zonal Charges'!AO1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1313-'Current Monthly Zonal Charges'!AP1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1313-'Current Monthly Zonal Charges'!AQ1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1313-'Current Monthly Zonal Charges'!AR1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1313-'Current Monthly Zonal Charges'!AS1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1313-'Current Monthly Zonal Charges'!AT1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1313-'Current Monthly Zonal Charges'!AU1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1313-'Current Monthly Zonal Charges'!AV1313","v":-8.6686856697734793E-2},{"$f":"'Future Monthly Zonal Charges'!AW1313-'Current Monthly Zonal Charges'!AW1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1313-'Current Monthly Zonal Charges'!AW1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1313-'Current Monthly Zonal Charges'!AY1313","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1313-'Current Monthly Zonal Charges'!AZ1313","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1313-'Current Monthly Zonal Charges'!BA1313","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1313-'Current Monthly Zonal Charges'!BB1313","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1313-'Current Monthly Zonal Charges'!BC1313","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1313-'Current Monthly Zonal Charges'!BD1313","v":0}]
[{"$f":"'Upgrade Information'!B1352","v":"b1090"},{"$f":"'Projected Revenue Requirements'!C1352","v":"Dominion"},{"$f":"'Upgrade Information'!E1352","v":1.49},{"$f":"IF('Upgrade Information'!D1352=\"\",\"\",'Upgrade Information'!D1352)","v":"2012-07-20"},{"$f":"'Current Monthly Zonal Charges'!E1352","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E1352","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F1352","v":12547.388119402496},{"$f":"'Future Monthly Zonal Charges'!F1352","v":11120.288266883334},{"$f":"H1352-G1352","v":-1427.0998525191626},null,{"$f":"'Future Monthly Zonal Charges'!H1352-'Current Monthly Zonal Charges'!H1352","v":0},{"$f":"'Future Monthly Zonal Charges'!I1352-'Current Monthly Zonal Charges'!I1352","v":0},{"$f":"'Future Monthly Zonal Charges'!J1352-'Current Monthly Zonal Charges'!J1352","v":0},{"$f":"'Future Monthly Zonal Charges'!K1352-'Current Monthly Zonal Charges'!K1352","v":0},{"$f":"'Future Monthly Zonal Charges'!L1352-'Current Monthly Zonal Charges'!L1352","v":0},{"$f":"'Future Monthly Zonal Charges'!M1352-'Current Monthly Zonal Charges'!M1352","v":0},{"$f":"'Future Monthly Zonal Charges'!N1352-'Current Monthly Zonal Charges'!N1352","v":0},{"$f":"'Future Monthly Zonal Charges'!O1352-'Current Monthly Zonal Charges'!O1352","v":0},{"$f":"'Future Monthly Zonal Charges'!P1352-'Current Monthly Zonal Charges'!P1352","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1352-'Current Monthly Zonal Charges'!Q1352","v":-1427.0998525191626},{"$f":"'Future Monthly Zonal Charges'!R1352-'Current Monthly Zonal Charges'!R1352","v":0},{"$f":"'Future Monthly Zonal Charges'!S1352-'Current Monthly Zonal Charges'!S1352","v":0},{"$f":"'Future Monthly Zonal Charges'!T1352-'Current Monthly Zonal Charges'!T1352","v":0},{"$f":"'Future Monthly Zonal Charges'!U1352-'Current Monthly Zonal Charges'!U1352","v":0},{"$f":"'Future Monthly Zonal Charges'!V1352-'Current Monthly Zonal Charges'!V1352","v":0},{"$f":"'Future Monthly Zonal Charges'!W1352-'Current Monthly Zonal Charges'!W1352","v":0},{"$f":"'Future Monthly Zonal Charges'!X1352-'Current Monthly Zonal Charges'!X1352","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1352-'Current Monthly Zonal Charges'!Y1352","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1352-'Current Monthly Zonal Charges'!Z1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1352-'Current Monthly Zonal Charges'!AA1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1352-'Current Monthly Zonal Charges'!AB1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1352-'Current Monthly Zonal Charges'!AC1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1352-'Current Monthly Zonal Charges'!AD1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1352-'Current Monthly Zonal Charges'!AE1352","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1352-'Current Monthly Zonal Charges'!AG1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1352-'Current Monthly Zonal Charges'!AH1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1352-'Current Monthly Zonal Charges'!AI1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1352-'Current Monthly Zonal Charges'!AJ1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1352-'Current Monthly Zonal Charges'!AK1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1352-'Current Monthly Zonal Charges'!AL1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1352-'Current Monthly Zonal Charges'!AM1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1352-'Current Monthly Zonal Charges'!AN1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1352-'Current Monthly Zonal Charges'!AO1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1352-'Current Monthly Zonal Charges'!AP1352","v":-6.7455077330117463E-2},{"$f":"'Future Monthly Zonal Charges'!AQ1352-'Current Monthly Zonal Charges'!AQ1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1352-'Current Monthly Zonal Charges'!AR1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1352-'Current Monthly Zonal Charges'!AS1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1352-'Current Monthly Zonal Charges'!AT1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1352-'Current Monthly Zonal Charges'!AU1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1352-'Current Monthly Zonal Charges'!AV1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1352-'Current Monthly Zonal Charges'!AW1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1352-'Current Monthly Zonal Charges'!AW1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1352-'Current Monthly Zonal Charges'!AY1352","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1352-'Current Monthly Zonal Charges'!AZ1352","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1352-'Current Monthly Zonal Charges'!BA1352","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1352-'Current Monthly Zonal Charges'!BB1352","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1352-'Current Monthly Zonal Charges'!BC1352","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1352-'Current Monthly Zonal Charges'!BD1352","v":0}]
[{"$f":"'Upgrade Information'!B1400","v":"b1141"},{"$f":"'Projected Revenue Requirements'!C1400","v":"APS"},{"$f":"'Upgrade Information'!E1400","v":1},{"$f":"IF('Upgrade Information'!D1400=\"\",\"\",'Upgrade Information'!D1400)","v":""},{"$f":"'Current Monthly Zonal Charges'!E1400","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E1400","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F1400","v":0},{"$f":"'Future Monthly Zonal Charges'!F1400","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H1400-'Current Monthly Zonal Charges'!H1400","v":0},{"$f":"'Future Monthly Zonal Charges'!I1400-'Current Monthly Zonal Charges'!I1400","v":0},{"$f":"'Future Monthly Zonal Charges'!J1400-'Current Monthly Zonal Charges'!J1400","v":0},{"$f":"'Future Monthly Zonal Charges'!K1400-'Current Monthly Zonal Charges'!K1400","v":0},{"$f":"'Future Monthly Zonal Charges'!L1400-'Current Monthly Zonal Charges'!L1400","v":0},{"$f":"'Future Monthly Zonal Charges'!M1400-'Current Monthly Zonal Charges'!M1400","v":0},{"$f":"'Future Monthly Zonal Charges'!N1400-'Current Monthly Zonal Charges'!N1400","v":0},{"$f":"'Future Monthly Zonal Charges'!O1400-'Current Monthly Zonal Charges'!O1400","v":0},{"$f":"'Future Monthly Zonal Charges'!P1400-'Current Monthly Zonal Charges'!P1400","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1400-'Current Monthly Zonal Charges'!Q1400","v":0},{"$f":"'Future Monthly Zonal Charges'!R1400-'Current Monthly Zonal Charges'!R1400","v":0},{"$f":"'Future Monthly Zonal Charges'!S1400-'Current Monthly Zonal Charges'!S1400","v":0},{"$f":"'Future Monthly Zonal Charges'!T1400-'Current Monthly Zonal Charges'!T1400","v":0},{"$f":"'Future Monthly Zonal Charges'!U1400-'Current Monthly Zonal Charges'!U1400","v":0},{"$f":"'Future Monthly Zonal Charges'!V1400-'Current Monthly Zonal Charges'!V1400","v":0},{"$f":"'Future Monthly Zonal Charges'!W1400-'Current Monthly Zonal Charges'!W1400","v":0},{"$f":"'Future Monthly Zonal Charges'!X1400-'Current Monthly Zonal Charges'!X1400","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1400-'Current Monthly Zonal Charges'!Y1400","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1400-'Current Monthly Zonal Charges'!Z1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1400-'Current Monthly Zonal Charges'!AA1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1400-'Current Monthly Zonal Charges'!AB1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1400-'Current Monthly Zonal Charges'!AC1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1400-'Current Monthly Zonal Charges'!AD1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1400-'Current Monthly Zonal Charges'!AE1400","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1400-'Current Monthly Zonal Charges'!AG1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1400-'Current Monthly Zonal Charges'!AH1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1400-'Current Monthly Zonal Charges'!AI1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1400-'Current Monthly Zonal Charges'!AJ1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1400-'Current Monthly Zonal Charges'!AK1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1400-'Current Monthly Zonal Charges'!AL1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1400-'Current Monthly Zonal Charges'!AM1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1400-'Current Monthly Zonal Charges'!AN1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1400-'Current Monthly Zonal Charges'!AO1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1400-'Current Monthly Zonal Charges'!AP1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1400-'Current Monthly Zonal Charges'!AQ1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1400-'Current Monthly Zonal Charges'!AR1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1400-'Current Monthly Zonal Charges'!AS1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1400-'Current Monthly Zonal Charges'!AT1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1400-'Current Monthly Zonal Charges'!AU1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1400-'Current Monthly Zonal Charges'!AV1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1400-'Current Monthly Zonal Charges'!AW1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1400-'Current Monthly Zonal Charges'!AW1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1400-'Current Monthly Zonal Charges'!AY1400","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1400-'Current Monthly Zonal Charges'!AZ1400","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1400-'Current Monthly Zonal Charges'!BA1400","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1400-'Current Monthly Zonal Charges'!BB1400","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1400-'Current Monthly Zonal Charges'!BC1400","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1400-'Current Monthly Zonal Charges'!BD1400","v":0}]
[{"$f":"'Upgrade Information'!B1435","v":"b1156.2"},{"$f":"'Projected Revenue Requirements'!C1435","v":"PECO"},{"$f":"'Upgrade Information'!E1435","v":0.5},{"$f":"IF('Upgrade Information'!D1435=\"\",\"\",'Upgrade Information'!D1435)","v":"2014-05-30"},{"$f":"'Current Monthly Zonal Charges'!E1435","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E1435","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F1435","v":5566.5306070279976},{"$f":"'Future Monthly Zonal Charges'!F1435","v":5148.7717504971197},-417.75885653087789,null,{"$f":"'Future Monthly Zonal Charges'!H1435-'Current Monthly Zonal Charges'!H1435","v":0},{"$f":"'Future Monthly Zonal Charges'!I1435-'Current Monthly Zonal Charges'!I1435","v":0},{"$f":"'Future Monthly Zonal Charges'!J1435-'Current Monthly Zonal Charges'!J1435","v":0},{"$f":"'Future Monthly Zonal Charges'!K1435-'Current Monthly Zonal Charges'!K1435","v":0},{"$f":"'Future Monthly Zonal Charges'!L1435-'Current Monthly Zonal Charges'!L1435","v":0},{"$f":"'Future Monthly Zonal Charges'!M1435-'Current Monthly Zonal Charges'!M1435","v":0},{"$f":"'Future Monthly Zonal Charges'!N1435-'Current Monthly Zonal Charges'!N1435","v":0},{"$f":"'Future Monthly Zonal Charges'!O1435-'Current Monthly Zonal Charges'!O1435","v":0},{"$f":"'Future Monthly Zonal Charges'!P1435-'Current Monthly Zonal Charges'!P1435","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1435-'Current Monthly Zonal Charges'!Q1435","v":0},{"$f":"'Future Monthly Zonal Charges'!R1435-'Current Monthly Zonal Charges'!R1435","v":0},{"$f":"'Future Monthly Zonal Charges'!S1435-'Current Monthly Zonal Charges'!S1435","v":0},{"$f":"'Future Monthly Zonal Charges'!T1435-'Current Monthly Zonal Charges'!T1435","v":0},{"$f":"'Future Monthly Zonal Charges'!U1435-'Current Monthly Zonal Charges'!U1435","v":0},{"$f":"'Future Monthly Zonal Charges'!V1435-'Current Monthly Zonal Charges'!V1435","v":0},{"$f":"'Future Monthly Zonal Charges'!W1435-'Current Monthly Zonal Charges'!W1435","v":0},{"$f":"'Future Monthly Zonal Charges'!X1435-'Current Monthly Zonal Charges'!X1435","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1435-'Current Monthly Zonal Charges'!Y1435","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1435-'Current Monthly Zonal Charges'!Z1435","v":-417.75885653087789},{"$f":"'Future Monthly Zonal Charges'!AA1435-'Current Monthly Zonal Charges'!AA1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1435-'Current Monthly Zonal Charges'!AB1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1435-'Current Monthly Zonal Charges'!AC1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1435-'Current Monthly Zonal Charges'!AD1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1435-'Current Monthly Zonal Charges'!AE1435","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1435-'Current Monthly Zonal Charges'!AG1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1435-'Current Monthly Zonal Charges'!AH1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1435-'Current Monthly Zonal Charges'!AI1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1435-'Current Monthly Zonal Charges'!AJ1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1435-'Current Monthly Zonal Charges'!AK1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1435-'Current Monthly Zonal Charges'!AL1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1435-'Current Monthly Zonal Charges'!AM1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1435-'Current Monthly Zonal Charges'!AN1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1435-'Current Monthly Zonal Charges'!AO1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1435-'Current Monthly Zonal Charges'!AP1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1435-'Current Monthly Zonal Charges'!AQ1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1435-'Current Monthly Zonal Charges'!AR1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1435-'Current Monthly Zonal Charges'!AS1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1435-'Current Monthly Zonal Charges'!AT1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1435-'Current Monthly Zonal Charges'!AU1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1435-'Current Monthly Zonal Charges'!AV1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1435-'Current Monthly Zonal Charges'!AW1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1435-'Current Monthly Zonal Charges'!AW1435","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1435-'Current Monthly Zonal Charges'!AY1435","v":-4.8675093390217139E-2},{"$f":"'Future Monthly Zonal Charges'!AZ1435-'Current Monthly Zonal Charges'!AZ1435","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1435-'Current Monthly Zonal Charges'!BA1435","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1435-'Current Monthly Zonal Charges'!BB1435","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1435-'Current Monthly Zonal Charges'!BC1435","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1435-'Current Monthly Zonal Charges'!BD1435","v":0}]
[{"$f":"'Upgrade Information'!B1465","v":"b1179"},{"$f":"'Projected Revenue Requirements'!C1465","v":"PECO"},{"$f":"'Upgrade Information'!E1465","v":3.94},{"$f":"IF('Upgrade Information'!D1465=\"\",\"\",'Upgrade Information'!D1465)","v":"2011-02-11"},{"$f":"'Current Monthly Zonal Charges'!E1465","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E1465","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F1465","v":41724.500320229468},{"$f":"'Future Monthly Zonal Charges'!F1465","v":38432.560530766154},-3291.9397894633148,null,{"$f":"'Future Monthly Zonal Charges'!H1465-'Current Monthly Zonal Charges'!H1465","v":0},{"$f":"'Future Monthly Zonal Charges'!I1465-'Current Monthly Zonal Charges'!I1465","v":0},{"$f":"'Future Monthly Zonal Charges'!J1465-'Current Monthly Zonal Charges'!J1465","v":0},{"$f":"'Future Monthly Zonal Charges'!K1465-'Current Monthly Zonal Charges'!K1465","v":0},{"$f":"'Future Monthly Zonal Charges'!L1465-'Current Monthly Zonal Charges'!L1465","v":0},{"$f":"'Future Monthly Zonal Charges'!M1465-'Current Monthly Zonal Charges'!M1465","v":0},{"$f":"'Future Monthly Zonal Charges'!N1465-'Current Monthly Zonal Charges'!N1465","v":0},{"$f":"'Future Monthly Zonal Charges'!O1465-'Current Monthly Zonal Charges'!O1465","v":0},{"$f":"'Future Monthly Zonal Charges'!P1465-'Current Monthly Zonal Charges'!P1465","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1465-'Current Monthly Zonal Charges'!Q1465","v":0},{"$f":"'Future Monthly Zonal Charges'!R1465-'Current Monthly Zonal Charges'!R1465","v":0},{"$f":"'Future Monthly Zonal Charges'!S1465-'Current Monthly Zonal Charges'!S1465","v":0},{"$f":"'Future Monthly Zonal Charges'!T1465-'Current Monthly Zonal Charges'!T1465","v":0},{"$f":"'Future Monthly Zonal Charges'!U1465-'Current Monthly Zonal Charges'!U1465","v":0},{"$f":"'Future Monthly Zonal Charges'!V1465-'Current Monthly Zonal Charges'!V1465","v":0},{"$f":"'Future Monthly Zonal Charges'!W1465-'Current Monthly Zonal Charges'!W1465","v":0},{"$f":"'Future Monthly Zonal Charges'!X1465-'Current Monthly Zonal Charges'!X1465","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1465-'Current Monthly Zonal Charges'!Y1465","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1465-'Current Monthly Zonal Charges'!Z1465","v":-3291.9397894633148},{"$f":"'Future Monthly Zonal Charges'!AA1465-'Current Monthly Zonal Charges'!AA1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1465-'Current Monthly Zonal Charges'!AB1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1465-'Current Monthly Zonal Charges'!AC1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1465-'Current Monthly Zonal Charges'!AD1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1465-'Current Monthly Zonal Charges'!AE1465","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1465-'Current Monthly Zonal Charges'!AG1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1465-'Current Monthly Zonal Charges'!AH1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1465-'Current Monthly Zonal Charges'!AI1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1465-'Current Monthly Zonal Charges'!AJ1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1465-'Current Monthly Zonal Charges'!AK1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1465-'Current Monthly Zonal Charges'!AL1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1465-'Current Monthly Zonal Charges'!AM1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1465-'Current Monthly Zonal Charges'!AN1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1465-'Current Monthly Zonal Charges'!AO1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1465-'Current Monthly Zonal Charges'!AP1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1465-'Current Monthly Zonal Charges'!AQ1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1465-'Current Monthly Zonal Charges'!AR1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1465-'Current Monthly Zonal Charges'!AS1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1465-'Current Monthly Zonal Charges'!AT1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1465-'Current Monthly Zonal Charges'!AU1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1465-'Current Monthly Zonal Charges'!AV1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1465-'Current Monthly Zonal Charges'!AW1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1465-'Current Monthly Zonal Charges'!AW1465","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1465-'Current Monthly Zonal Charges'!AY1465","v":-0.38355973591491122},{"$f":"'Future Monthly Zonal Charges'!AZ1465-'Current Monthly Zonal Charges'!AZ1465","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1465-'Current Monthly Zonal Charges'!BA1465","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1465-'Current Monthly Zonal Charges'!BB1465","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1465-'Current Monthly Zonal Charges'!BC1465","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1465-'Current Monthly Zonal Charges'!BD1465","v":0}]
[{"$f":"'Upgrade Information'!B1518","v":"b1229"},{"$f":"'Projected Revenue Requirements'!C1518","v":"ATSI"},{"$f":"'Upgrade Information'!E1518","v":0.247},{"$f":"IF('Upgrade Information'!D1518=\"\",\"\",'Upgrade Information'!D1518)","v":"2013-11-27"},{"$f":"'Current Monthly Zonal Charges'!E1518","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E1518","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F1518","v":3341.0414828734297},{"$f":"'Future Monthly Zonal Charges'!F1518","v":2889.8883145226705},-451.15316835075919,null,{"$f":"'Future Monthly Zonal Charges'!H1518-'Current Monthly Zonal Charges'!H1518","v":0},{"$f":"'Future Monthly Zonal Charges'!I1518-'Current Monthly Zonal Charges'!I1518","v":0},{"$f":"'Future Monthly Zonal Charges'!J1518-'Current Monthly Zonal Charges'!J1518","v":0},{"$f":"'Future Monthly Zonal Charges'!K1518-'Current Monthly Zonal Charges'!K1518","v":-451.15316835075919},{"$f":"'Future Monthly Zonal Charges'!L1518-'Current Monthly Zonal Charges'!L1518","v":0},{"$f":"'Future Monthly Zonal Charges'!M1518-'Current Monthly Zonal Charges'!M1518","v":0},{"$f":"'Future Monthly Zonal Charges'!N1518-'Current Monthly Zonal Charges'!N1518","v":0},{"$f":"'Future Monthly Zonal Charges'!O1518-'Current Monthly Zonal Charges'!O1518","v":0},{"$f":"'Future Monthly Zonal Charges'!P1518-'Current Monthly Zonal Charges'!P1518","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1518-'Current Monthly Zonal Charges'!Q1518","v":0},{"$f":"'Future Monthly Zonal Charges'!R1518-'Current Monthly Zonal Charges'!R1518","v":0},{"$f":"'Future Monthly Zonal Charges'!S1518-'Current Monthly Zonal Charges'!S1518","v":0},{"$f":"'Future Monthly Zonal Charges'!T1518-'Current Monthly Zonal Charges'!T1518","v":0},{"$f":"'Future Monthly Zonal Charges'!U1518-'Current Monthly Zonal Charges'!U1518","v":0},{"$f":"'Future Monthly Zonal Charges'!V1518-'Current Monthly Zonal Charges'!V1518","v":0},{"$f":"'Future Monthly Zonal Charges'!W1518-'Current Monthly Zonal Charges'!W1518","v":0},{"$f":"'Future Monthly Zonal Charges'!X1518-'Current Monthly Zonal Charges'!X1518","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1518-'Current Monthly Zonal Charges'!Y1518","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1518-'Current Monthly Zonal Charges'!Z1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1518-'Current Monthly Zonal Charges'!AA1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1518-'Current Monthly Zonal Charges'!AB1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1518-'Current Monthly Zonal Charges'!AC1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1518-'Current Monthly Zonal Charges'!AD1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1518-'Current Monthly Zonal Charges'!AE1518","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1518-'Current Monthly Zonal Charges'!AG1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1518-'Current Monthly Zonal Charges'!AH1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1518-'Current Monthly Zonal Charges'!AI1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1518-'Current Monthly Zonal Charges'!AJ1518","v":-3.5326100989794079E-2},{"$f":"'Future Monthly Zonal Charges'!AK1518-'Current Monthly Zonal Charges'!AK1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1518-'Current Monthly Zonal Charges'!AL1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1518-'Current Monthly Zonal Charges'!AM1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1518-'Current Monthly Zonal Charges'!AN1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1518-'Current Monthly Zonal Charges'!AO1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1518-'Current Monthly Zonal Charges'!AP1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1518-'Current Monthly Zonal Charges'!AQ1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1518-'Current Monthly Zonal Charges'!AR1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1518-'Current Monthly Zonal Charges'!AS1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1518-'Current Monthly Zonal Charges'!AT1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1518-'Current Monthly Zonal Charges'!AU1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1518-'Current Monthly Zonal Charges'!AV1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1518-'Current Monthly Zonal Charges'!AW1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1518-'Current Monthly Zonal Charges'!AW1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1518-'Current Monthly Zonal Charges'!AY1518","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1518-'Current Monthly Zonal Charges'!AZ1518","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1518-'Current Monthly Zonal Charges'!BA1518","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1518-'Current Monthly Zonal Charges'!BB1518","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1518-'Current Monthly Zonal Charges'!BC1518","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1518-'Current Monthly Zonal Charges'!BD1518","v":0}]
[{"$f":"'Upgrade Information'!B1552","v":"b1257"},{"$f":"'Projected Revenue Requirements'!C1552","v":"ComEd"},{"$f":"'Upgrade Information'!E1552","v":0.04},{"$f":"IF('Upgrade Information'!D1552=\"\",\"\",'Upgrade Information'!D1552)","v":"2011-05-01"},{"$f":"'Current Monthly Zonal Charges'!E1552","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E1552","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F1552","v":412.43766932173253},{"$f":"'Future Monthly Zonal Charges'!F1552","v":356.25902014909406},-56.178649172638472,null,{"$f":"'Future Monthly Zonal Charges'!H1552-'Current Monthly Zonal Charges'!H1552","v":0},{"$f":"'Future Monthly Zonal Charges'!I1552-'Current Monthly Zonal Charges'!I1552","v":0},{"$f":"'Future Monthly Zonal Charges'!J1552-'Current Monthly Zonal Charges'!J1552","v":0},{"$f":"'Future Monthly Zonal Charges'!K1552-'Current Monthly Zonal Charges'!K1552","v":0},{"$f":"'Future Monthly Zonal Charges'!L1552-'Current Monthly Zonal Charges'!L1552","v":0},{"$f":"'Future Monthly Zonal Charges'!M1552-'Current Monthly Zonal Charges'!M1552","v":-56.178649172638472},{"$f":"'Future Monthly Zonal Charges'!N1552-'Current Monthly Zonal Charges'!N1552","v":0},{"$f":"'Future Monthly Zonal Charges'!O1552-'Current Monthly Zonal Charges'!O1552","v":0},{"$f":"'Future Monthly Zonal Charges'!P1552-'Current Monthly Zonal Charges'!P1552","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1552-'Current Monthly Zonal Charges'!Q1552","v":0},{"$f":"'Future Monthly Zonal Charges'!R1552-'Current Monthly Zonal Charges'!R1552","v":0},{"$f":"'Future Monthly Zonal Charges'!S1552-'Current Monthly Zonal Charges'!S1552","v":0},{"$f":"'Future Monthly Zonal Charges'!T1552-'Current Monthly Zonal Charges'!T1552","v":0},{"$f":"'Future Monthly Zonal Charges'!U1552-'Current Monthly Zonal Charges'!U1552","v":0},{"$f":"'Future Monthly Zonal Charges'!V1552-'Current Monthly Zonal Charges'!V1552","v":0},{"$f":"'Future Monthly Zonal Charges'!W1552-'Current Monthly Zonal Charges'!W1552","v":0},{"$f":"'Future Monthly Zonal Charges'!X1552-'Current Monthly Zonal Charges'!X1552","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1552-'Current Monthly Zonal Charges'!Y1552","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1552-'Current Monthly Zonal Charges'!Z1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1552-'Current Monthly Zonal Charges'!AA1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1552-'Current Monthly Zonal Charges'!AB1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1552-'Current Monthly Zonal Charges'!AC1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1552-'Current Monthly Zonal Charges'!AD1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1552-'Current Monthly Zonal Charges'!AE1552","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1552-'Current Monthly Zonal Charges'!AG1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1552-'Current Monthly Zonal Charges'!AH1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1552-'Current Monthly Zonal Charges'!AI1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1552-'Current Monthly Zonal Charges'!AJ1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1552-'Current Monthly Zonal Charges'!AK1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1552-'Current Monthly Zonal Charges'!AL1552","v":-2.6421717863372475E-3},{"$f":"'Future Monthly Zonal Charges'!AM1552-'Current Monthly Zonal Charges'!AM1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1552-'Current Monthly Zonal Charges'!AN1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1552-'Current Monthly Zonal Charges'!AO1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1552-'Current Monthly Zonal Charges'!AP1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1552-'Current Monthly Zonal Charges'!AQ1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1552-'Current Monthly Zonal Charges'!AR1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1552-'Current Monthly Zonal Charges'!AS1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1552-'Current Monthly Zonal Charges'!AT1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1552-'Current Monthly Zonal Charges'!AU1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1552-'Current Monthly Zonal Charges'!AV1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1552-'Current Monthly Zonal Charges'!AW1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1552-'Current Monthly Zonal Charges'!AW1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1552-'Current Monthly Zonal Charges'!AY1552","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1552-'Current Monthly Zonal Charges'!AZ1552","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1552-'Current Monthly Zonal Charges'!BA1552","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1552-'Current Monthly Zonal Charges'!BB1552","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1552-'Current Monthly Zonal Charges'!BC1552","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1552-'Current Monthly Zonal Charges'!BD1552","v":0}]
[{"$f":"'Upgrade Information'!B1595","v":"b1288"},{"$f":"'Projected Revenue Requirements'!C1595","v":"ATSI"},{"$f":"'Upgrade Information'!E1595","v":0.01},{"$f":"IF('Upgrade Information'!D1595=\"\",\"\",'Upgrade Information'!D1595)","v":"2013-11-27"},{"$f":"'Current Monthly Zonal Charges'!E1595","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E1595","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F1595","v":135.26483736329672},{"$f":"'Future Monthly Zonal Charges'!F1595","v":116.99952690375183},-18.265310459544892,null,{"$f":"'Future Monthly Zonal Charges'!H1595-'Current Monthly Zonal Charges'!H1595","v":0},{"$f":"'Future Monthly Zonal Charges'!I1595-'Current Monthly Zonal Charges'!I1595","v":0},{"$f":"'Future Monthly Zonal Charges'!J1595-'Current Monthly Zonal Charges'!J1595","v":0},{"$f":"'Future Monthly Zonal Charges'!K1595-'Current Monthly Zonal Charges'!K1595","v":-18.265310459544892},{"$f":"'Future Monthly Zonal Charges'!L1595-'Current Monthly Zonal Charges'!L1595","v":0},{"$f":"'Future Monthly Zonal Charges'!M1595-'Current Monthly Zonal Charges'!M1595","v":0},{"$f":"'Future Monthly Zonal Charges'!N1595-'Current Monthly Zonal Charges'!N1595","v":0},{"$f":"'Future Monthly Zonal Charges'!O1595-'Current Monthly Zonal Charges'!O1595","v":0},{"$f":"'Future Monthly Zonal Charges'!P1595-'Current Monthly Zonal Charges'!P1595","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1595-'Current Monthly Zonal Charges'!Q1595","v":0},{"$f":"'Future Monthly Zonal Charges'!R1595-'Current Monthly Zonal Charges'!R1595","v":0},{"$f":"'Future Monthly Zonal Charges'!S1595-'Current Monthly Zonal Charges'!S1595","v":0},{"$f":"'Future Monthly Zonal Charges'!T1595-'Current Monthly Zonal Charges'!T1595","v":0},{"$f":"'Future Monthly Zonal Charges'!U1595-'Current Monthly Zonal Charges'!U1595","v":0},{"$f":"'Future Monthly Zonal Charges'!V1595-'Current Monthly Zonal Charges'!V1595","v":0},{"$f":"'Future Monthly Zonal Charges'!W1595-'Current Monthly Zonal Charges'!W1595","v":0},{"$f":"'Future Monthly Zonal Charges'!X1595-'Current Monthly Zonal Charges'!X1595","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1595-'Current Monthly Zonal Charges'!Y1595","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1595-'Current Monthly Zonal Charges'!Z1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1595-'Current Monthly Zonal Charges'!AA1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1595-'Current Monthly Zonal Charges'!AB1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1595-'Current Monthly Zonal Charges'!AC1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1595-'Current Monthly Zonal Charges'!AD1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1595-'Current Monthly Zonal Charges'!AE1595","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1595-'Current Monthly Zonal Charges'!AG1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1595-'Current Monthly Zonal Charges'!AH1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1595-'Current Monthly Zonal Charges'!AI1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1595-'Current Monthly Zonal Charges'!AJ1595","v":-1.4302065178054268E-3},{"$f":"'Future Monthly Zonal Charges'!AK1595-'Current Monthly Zonal Charges'!AK1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1595-'Current Monthly Zonal Charges'!AL1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1595-'Current Monthly Zonal Charges'!AM1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1595-'Current Monthly Zonal Charges'!AN1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1595-'Current Monthly Zonal Charges'!AO1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1595-'Current Monthly Zonal Charges'!AP1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1595-'Current Monthly Zonal Charges'!AQ1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1595-'Current Monthly Zonal Charges'!AR1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1595-'Current Monthly Zonal Charges'!AS1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1595-'Current Monthly Zonal Charges'!AT1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1595-'Current Monthly Zonal Charges'!AU1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1595-'Current Monthly Zonal Charges'!AV1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1595-'Current Monthly Zonal Charges'!AW1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1595-'Current Monthly Zonal Charges'!AW1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1595-'Current Monthly Zonal Charges'!AY1595","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1595-'Current Monthly Zonal Charges'!AZ1595","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1595-'Current Monthly Zonal Charges'!BA1595","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1595-'Current Monthly Zonal Charges'!BB1595","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1595-'Current Monthly Zonal Charges'!BC1595","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1595-'Current Monthly Zonal Charges'!BD1595","v":0}]
[{"$f":"'Upgrade Information'!B1600","v":"b1293"},{"$f":"'Projected Revenue Requirements'!C1600","v":"ATSI"},{"$f":"'Upgrade Information'!E1600","v":1.4E-2},{"$f":"IF('Upgrade Information'!D1600=\"\",\"\",'Upgrade Information'!D1600)","v":"2011-12-31"},{"$f":"'Current Monthly Zonal Charges'!E1600","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E1600","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F1600","v":179.56838902865968},{"$f":"'Future Monthly Zonal Charges'!F1600","v":153.99695438529685},-25.571434643362835,null,{"$f":"'Future Monthly Zonal Charges'!H1600-'Current Monthly Zonal Charges'!H1600","v":0},{"$f":"'Future Monthly Zonal Charges'!I1600-'Current Monthly Zonal Charges'!I1600","v":0},{"$f":"'Future Monthly Zonal Charges'!J1600-'Current Monthly Zonal Charges'!J1600","v":0},{"$f":"'Future Monthly Zonal Charges'!K1600-'Current Monthly Zonal Charges'!K1600","v":-25.571434643362835},{"$f":"'Future Monthly Zonal Charges'!L1600-'Current Monthly Zonal Charges'!L1600","v":0},{"$f":"'Future Monthly Zonal Charges'!M1600-'Current Monthly Zonal Charges'!M1600","v":0},{"$f":"'Future Monthly Zonal Charges'!N1600-'Current Monthly Zonal Charges'!N1600","v":0},{"$f":"'Future Monthly Zonal Charges'!O1600-'Current Monthly Zonal Charges'!O1600","v":0},{"$f":"'Future Monthly Zonal Charges'!P1600-'Current Monthly Zonal Charges'!P1600","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1600-'Current Monthly Zonal Charges'!Q1600","v":0},{"$f":"'Future Monthly Zonal Charges'!R1600-'Current Monthly Zonal Charges'!R1600","v":0},{"$f":"'Future Monthly Zonal Charges'!S1600-'Current Monthly Zonal Charges'!S1600","v":0},{"$f":"'Future Monthly Zonal Charges'!T1600-'Current Monthly Zonal Charges'!T1600","v":0},{"$f":"'Future Monthly Zonal Charges'!U1600-'Current Monthly Zonal Charges'!U1600","v":0},{"$f":"'Future Monthly Zonal Charges'!V1600-'Current Monthly Zonal Charges'!V1600","v":0},{"$f":"'Future Monthly Zonal Charges'!W1600-'Current Monthly Zonal Charges'!W1600","v":0},{"$f":"'Future Monthly Zonal Charges'!X1600-'Current Monthly Zonal Charges'!X1600","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1600-'Current Monthly Zonal Charges'!Y1600","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1600-'Current Monthly Zonal Charges'!Z1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1600-'Current Monthly Zonal Charges'!AA1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1600-'Current Monthly Zonal Charges'!AB1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1600-'Current Monthly Zonal Charges'!AC1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1600-'Current Monthly Zonal Charges'!AD1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1600-'Current Monthly Zonal Charges'!AE1600","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1600-'Current Monthly Zonal Charges'!AG1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1600-'Current Monthly Zonal Charges'!AH1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1600-'Current Monthly Zonal Charges'!AI1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1600-'Current Monthly Zonal Charges'!AJ1600","v":-2.0022891249275969E-3},{"$f":"'Future Monthly Zonal Charges'!AK1600-'Current Monthly Zonal Charges'!AK1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1600-'Current Monthly Zonal Charges'!AL1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1600-'Current Monthly Zonal Charges'!AM1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1600-'Current Monthly Zonal Charges'!AN1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1600-'Current Monthly Zonal Charges'!AO1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1600-'Current Monthly Zonal Charges'!AP1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1600-'Current Monthly Zonal Charges'!AQ1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1600-'Current Monthly Zonal Charges'!AR1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1600-'Current Monthly Zonal Charges'!AS1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1600-'Current Monthly Zonal Charges'!AT1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1600-'Current Monthly Zonal Charges'!AU1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1600-'Current Monthly Zonal Charges'!AV1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1600-'Current Monthly Zonal Charges'!AW1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1600-'Current Monthly Zonal Charges'!AW1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1600-'Current Monthly Zonal Charges'!AY1600","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1600-'Current Monthly Zonal Charges'!AZ1600","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1600-'Current Monthly Zonal Charges'!BA1600","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1600-'Current Monthly Zonal Charges'!BB1600","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1600-'Current Monthly Zonal Charges'!BC1600","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1600-'Current Monthly Zonal Charges'!BD1600","v":0}]
[{"$f":"'Upgrade Information'!B1640","v":"b1313"},{"$f":"'Projected Revenue Requirements'!C1640","v":"Dominion"},{"$f":"'Upgrade Information'!E1640","v":29.26},{"$f":"IF('Upgrade Information'!D1640=\"\",\"\",'Upgrade Information'!D1640)","v":"2015-06-18"},{"$f":"'Current Monthly Zonal Charges'!E1640","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E1640","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F1640","v":262748.18278957374},{"$f":"'Future Monthly Zonal Charges'!F1640","v":234723.38971258677},-28024.793076986971,null,{"$f":"'Future Monthly Zonal Charges'!H1640-'Current Monthly Zonal Charges'!H1640","v":0},{"$f":"'Future Monthly Zonal Charges'!I1640-'Current Monthly Zonal Charges'!I1640","v":0},{"$f":"'Future Monthly Zonal Charges'!J1640-'Current Monthly Zonal Charges'!J1640","v":0},{"$f":"'Future Monthly Zonal Charges'!K1640-'Current Monthly Zonal Charges'!K1640","v":0},{"$f":"'Future Monthly Zonal Charges'!L1640-'Current Monthly Zonal Charges'!L1640","v":0},{"$f":"'Future Monthly Zonal Charges'!M1640-'Current Monthly Zonal Charges'!M1640","v":0},{"$f":"'Future Monthly Zonal Charges'!N1640-'Current Monthly Zonal Charges'!N1640","v":0},{"$f":"'Future Monthly Zonal Charges'!O1640-'Current Monthly Zonal Charges'!O1640","v":0},{"$f":"'Future Monthly Zonal Charges'!P1640-'Current Monthly Zonal Charges'!P1640","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1640-'Current Monthly Zonal Charges'!Q1640","v":-28024.793076986971},{"$f":"'Future Monthly Zonal Charges'!R1640-'Current Monthly Zonal Charges'!R1640","v":0},{"$f":"'Future Monthly Zonal Charges'!S1640-'Current Monthly Zonal Charges'!S1640","v":0},{"$f":"'Future Monthly Zonal Charges'!T1640-'Current Monthly Zonal Charges'!T1640","v":0},{"$f":"'Future Monthly Zonal Charges'!U1640-'Current Monthly Zonal Charges'!U1640","v":0},{"$f":"'Future Monthly Zonal Charges'!V1640-'Current Monthly Zonal Charges'!V1640","v":0},{"$f":"'Future Monthly Zonal Charges'!W1640-'Current Monthly Zonal Charges'!W1640","v":0},{"$f":"'Future Monthly Zonal Charges'!X1640-'Current Monthly Zonal Charges'!X1640","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1640-'Current Monthly Zonal Charges'!Y1640","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1640-'Current Monthly Zonal Charges'!Z1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1640-'Current Monthly Zonal Charges'!AA1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1640-'Current Monthly Zonal Charges'!AB1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1640-'Current Monthly Zonal Charges'!AC1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1640-'Current Monthly Zonal Charges'!AD1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1640-'Current Monthly Zonal Charges'!AE1640","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1640-'Current Monthly Zonal Charges'!AG1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1640-'Current Monthly Zonal Charges'!AH1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1640-'Current Monthly Zonal Charges'!AI1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1640-'Current Monthly Zonal Charges'!AJ1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1640-'Current Monthly Zonal Charges'!AK1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1640-'Current Monthly Zonal Charges'!AL1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1640-'Current Monthly Zonal Charges'!AM1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1640-'Current Monthly Zonal Charges'!AN1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1640-'Current Monthly Zonal Charges'!AO1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1640-'Current Monthly Zonal Charges'!AP1640","v":-1.3246547400531732},{"$f":"'Future Monthly Zonal Charges'!AQ1640-'Current Monthly Zonal Charges'!AQ1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1640-'Current Monthly Zonal Charges'!AR1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1640-'Current Monthly Zonal Charges'!AS1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1640-'Current Monthly Zonal Charges'!AT1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1640-'Current Monthly Zonal Charges'!AU1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1640-'Current Monthly Zonal Charges'!AV1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1640-'Current Monthly Zonal Charges'!AW1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1640-'Current Monthly Zonal Charges'!AW1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1640-'Current Monthly Zonal Charges'!AY1640","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1640-'Current Monthly Zonal Charges'!AZ1640","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1640-'Current Monthly Zonal Charges'!BA1640","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1640-'Current Monthly Zonal Charges'!BB1640","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1640-'Current Monthly Zonal Charges'!BC1640","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1640-'Current Monthly Zonal Charges'!BD1640","v":0}]
[{"$f":"'Upgrade Information'!B1687","v":"b1357"},{"$f":"'Projected Revenue Requirements'!C1687","v":"JCPL"},{"$f":"'Upgrade Information'!E1687","v":9.4830000000000005},{"$f":"IF('Upgrade Information'!D1687=\"\",\"\",'Upgrade Information'!D1687)","v":"2013-07-12"},{"$f":"'Current Monthly Zonal Charges'!E1687","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E1687","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F1687","v":83785.824232998828},{"$f":"'Future Monthly Zonal Charges'!F1687","v":75698.687613682778},-8087.1366193160502,null,{"$f":"'Future Monthly Zonal Charges'!H1687-'Current Monthly Zonal Charges'!H1687","v":0},{"$f":"'Future Monthly Zonal Charges'!I1687-'Current Monthly Zonal Charges'!I1687","v":0},{"$f":"'Future Monthly Zonal Charges'!J1687-'Current Monthly Zonal Charges'!J1687","v":0},{"$f":"'Future Monthly Zonal Charges'!K1687-'Current Monthly Zonal Charges'!K1687","v":0},{"$f":"'Future Monthly Zonal Charges'!L1687-'Current Monthly Zonal Charges'!L1687","v":0},{"$f":"'Future Monthly Zonal Charges'!M1687-'Current Monthly Zonal Charges'!M1687","v":0},{"$f":"'Future Monthly Zonal Charges'!N1687-'Current Monthly Zonal Charges'!N1687","v":0},{"$f":"'Future Monthly Zonal Charges'!O1687-'Current Monthly Zonal Charges'!O1687","v":0},{"$f":"'Future Monthly Zonal Charges'!P1687-'Current Monthly Zonal Charges'!P1687","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1687-'Current Monthly Zonal Charges'!Q1687","v":0},{"$f":"'Future Monthly Zonal Charges'!R1687-'Current Monthly Zonal Charges'!R1687","v":0},{"$f":"'Future Monthly Zonal Charges'!S1687-'Current Monthly Zonal Charges'!S1687","v":0},{"$f":"'Future Monthly Zonal Charges'!T1687-'Current Monthly Zonal Charges'!T1687","v":0},{"$f":"'Future Monthly Zonal Charges'!U1687-'Current Monthly Zonal Charges'!U1687","v":0},{"$f":"'Future Monthly Zonal Charges'!V1687-'Current Monthly Zonal Charges'!V1687","v":-8087.1366193160502},{"$f":"'Future Monthly Zonal Charges'!W1687-'Current Monthly Zonal Charges'!W1687","v":0},{"$f":"'Future Monthly Zonal Charges'!X1687-'Current Monthly Zonal Charges'!X1687","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1687-'Current Monthly Zonal Charges'!Y1687","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1687-'Current Monthly Zonal Charges'!Z1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1687-'Current Monthly Zonal Charges'!AA1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1687-'Current Monthly Zonal Charges'!AB1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1687-'Current Monthly Zonal Charges'!AC1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1687-'Current Monthly Zonal Charges'!AD1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1687-'Current Monthly Zonal Charges'!AE1687","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1687-'Current Monthly Zonal Charges'!AG1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1687-'Current Monthly Zonal Charges'!AH1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1687-'Current Monthly Zonal Charges'!AI1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1687-'Current Monthly Zonal Charges'!AJ1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1687-'Current Monthly Zonal Charges'!AK1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1687-'Current Monthly Zonal Charges'!AL1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1687-'Current Monthly Zonal Charges'!AM1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1687-'Current Monthly Zonal Charges'!AN1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1687-'Current Monthly Zonal Charges'!AO1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1687-'Current Monthly Zonal Charges'!AP1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1687-'Current Monthly Zonal Charges'!AQ1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1687-'Current Monthly Zonal Charges'!AR1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1687-'Current Monthly Zonal Charges'!AS1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1687-'Current Monthly Zonal Charges'!AT1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1687-'Current Monthly Zonal Charges'!AU1687","v":-1.3208016820977075},{"$f":"'Future Monthly Zonal Charges'!AV1687-'Current Monthly Zonal Charges'!AV1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1687-'Current Monthly Zonal Charges'!AW1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1687-'Current Monthly Zonal Charges'!AW1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1687-'Current Monthly Zonal Charges'!AY1687","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1687-'Current Monthly Zonal Charges'!AZ1687","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1687-'Current Monthly Zonal Charges'!BA1687","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1687-'Current Monthly Zonal Charges'!BB1687","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1687-'Current Monthly Zonal Charges'!BC1687","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1687-'Current Monthly Zonal Charges'!BD1687","v":0}]
[{"$f":"'Upgrade Information'!B1723","v":"b1391"},{"$f":"'Projected Revenue Requirements'!C1723","v":"APS"},{"$f":"'Upgrade Information'!E1723","v":0.25},{"$f":"IF('Upgrade Information'!D1723=\"\",\"\",'Upgrade Information'!D1723)","v":"2014-12-22"},{"$f":"'Current Monthly Zonal Charges'!E1723","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E1723","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F1723","v":2662.7155768441967},{"$f":"'Future Monthly Zonal Charges'!F1723","v":2399.392845080456},-263.32273176374065,null,{"$f":"'Future Monthly Zonal Charges'!H1723-'Current Monthly Zonal Charges'!H1723","v":0},{"$f":"'Future Monthly Zonal Charges'!I1723-'Current Monthly Zonal Charges'!I1723","v":0},{"$f":"'Future Monthly Zonal Charges'!J1723-'Current Monthly Zonal Charges'!J1723","v":-263.32273176374065},{"$f":"'Future Monthly Zonal Charges'!K1723-'Current Monthly Zonal Charges'!K1723","v":0},{"$f":"'Future Monthly Zonal Charges'!L1723-'Current Monthly Zonal Charges'!L1723","v":0},{"$f":"'Future Monthly Zonal Charges'!M1723-'Current Monthly Zonal Charges'!M1723","v":0},{"$f":"'Future Monthly Zonal Charges'!N1723-'Current Monthly Zonal Charges'!N1723","v":0},{"$f":"'Future Monthly Zonal Charges'!O1723-'Current Monthly Zonal Charges'!O1723","v":0},{"$f":"'Future Monthly Zonal Charges'!P1723-'Current Monthly Zonal Charges'!P1723","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1723-'Current Monthly Zonal Charges'!Q1723","v":0},{"$f":"'Future Monthly Zonal Charges'!R1723-'Current Monthly Zonal Charges'!R1723","v":0},{"$f":"'Future Monthly Zonal Charges'!S1723-'Current Monthly Zonal Charges'!S1723","v":0},{"$f":"'Future Monthly Zonal Charges'!T1723-'Current Monthly Zonal Charges'!T1723","v":0},{"$f":"'Future Monthly Zonal Charges'!U1723-'Current Monthly Zonal Charges'!U1723","v":0},{"$f":"'Future Monthly Zonal Charges'!V1723-'Current Monthly Zonal Charges'!V1723","v":0},{"$f":"'Future Monthly Zonal Charges'!W1723-'Current Monthly Zonal Charges'!W1723","v":0},{"$f":"'Future Monthly Zonal Charges'!X1723-'Current Monthly Zonal Charges'!X1723","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1723-'Current Monthly Zonal Charges'!Y1723","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1723-'Current Monthly Zonal Charges'!Z1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1723-'Current Monthly Zonal Charges'!AA1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1723-'Current Monthly Zonal Charges'!AB1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1723-'Current Monthly Zonal Charges'!AC1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1723-'Current Monthly Zonal Charges'!AD1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1723-'Current Monthly Zonal Charges'!AE1723","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1723-'Current Monthly Zonal Charges'!AG1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1723-'Current Monthly Zonal Charges'!AH1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1723-'Current Monthly Zonal Charges'!AI1723","v":-2.8764922688107319E-2},{"$f":"'Future Monthly Zonal Charges'!AJ1723-'Current Monthly Zonal Charges'!AJ1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1723-'Current Monthly Zonal Charges'!AK1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1723-'Current Monthly Zonal Charges'!AL1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1723-'Current Monthly Zonal Charges'!AM1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1723-'Current Monthly Zonal Charges'!AN1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1723-'Current Monthly Zonal Charges'!AO1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1723-'Current Monthly Zonal Charges'!AP1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1723-'Current Monthly Zonal Charges'!AQ1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1723-'Current Monthly Zonal Charges'!AR1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1723-'Current Monthly Zonal Charges'!AS1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1723-'Current Monthly Zonal Charges'!AT1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1723-'Current Monthly Zonal Charges'!AU1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1723-'Current Monthly Zonal Charges'!AV1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1723-'Current Monthly Zonal Charges'!AW1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1723-'Current Monthly Zonal Charges'!AW1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1723-'Current Monthly Zonal Charges'!AY1723","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1723-'Current Monthly Zonal Charges'!AZ1723","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1723-'Current Monthly Zonal Charges'!BA1723","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1723-'Current Monthly Zonal Charges'!BB1723","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1723-'Current Monthly Zonal Charges'!BC1723","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1723-'Current Monthly Zonal Charges'!BD1723","v":0}]
[{"$f":"'Upgrade Information'!B1752","v":"b1404"},{"$f":"'Projected Revenue Requirements'!C1752","v":"APS"},{"$f":"'Upgrade Information'!E1752","v":0.25},{"$f":"IF('Upgrade Information'!D1752=\"\",\"\",'Upgrade Information'!D1752)","v":"2015-05-15"},{"$f":"'Current Monthly Zonal Charges'!E1752","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E1752","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F1752","v":2684.6591378245084},{"$f":"'Future Monthly Zonal Charges'!F1752","v":2421.3364060607678},-263.32273176374065,null,{"$f":"'Future Monthly Zonal Charges'!H1752-'Current Monthly Zonal Charges'!H1752","v":0},{"$f":"'Future Monthly Zonal Charges'!I1752-'Current Monthly Zonal Charges'!I1752","v":0},{"$f":"'Future Monthly Zonal Charges'!J1752-'Current Monthly Zonal Charges'!J1752","v":-263.32273176374065},{"$f":"'Future Monthly Zonal Charges'!K1752-'Current Monthly Zonal Charges'!K1752","v":0},{"$f":"'Future Monthly Zonal Charges'!L1752-'Current Monthly Zonal Charges'!L1752","v":0},{"$f":"'Future Monthly Zonal Charges'!M1752-'Current Monthly Zonal Charges'!M1752","v":0},{"$f":"'Future Monthly Zonal Charges'!N1752-'Current Monthly Zonal Charges'!N1752","v":0},{"$f":"'Future Monthly Zonal Charges'!O1752-'Current Monthly Zonal Charges'!O1752","v":0},{"$f":"'Future Monthly Zonal Charges'!P1752-'Current Monthly Zonal Charges'!P1752","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1752-'Current Monthly Zonal Charges'!Q1752","v":0},{"$f":"'Future Monthly Zonal Charges'!R1752-'Current Monthly Zonal Charges'!R1752","v":0},{"$f":"'Future Monthly Zonal Charges'!S1752-'Current Monthly Zonal Charges'!S1752","v":0},{"$f":"'Future Monthly Zonal Charges'!T1752-'Current Monthly Zonal Charges'!T1752","v":0},{"$f":"'Future Monthly Zonal Charges'!U1752-'Current Monthly Zonal Charges'!U1752","v":0},{"$f":"'Future Monthly Zonal Charges'!V1752-'Current Monthly Zonal Charges'!V1752","v":0},{"$f":"'Future Monthly Zonal Charges'!W1752-'Current Monthly Zonal Charges'!W1752","v":0},{"$f":"'Future Monthly Zonal Charges'!X1752-'Current Monthly Zonal Charges'!X1752","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1752-'Current Monthly Zonal Charges'!Y1752","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1752-'Current Monthly Zonal Charges'!Z1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1752-'Current Monthly Zonal Charges'!AA1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1752-'Current Monthly Zonal Charges'!AB1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1752-'Current Monthly Zonal Charges'!AC1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1752-'Current Monthly Zonal Charges'!AD1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1752-'Current Monthly Zonal Charges'!AE1752","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1752-'Current Monthly Zonal Charges'!AG1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1752-'Current Monthly Zonal Charges'!AH1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1752-'Current Monthly Zonal Charges'!AI1752","v":-2.8764922688107264E-2},{"$f":"'Future Monthly Zonal Charges'!AJ1752-'Current Monthly Zonal Charges'!AJ1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1752-'Current Monthly Zonal Charges'!AK1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1752-'Current Monthly Zonal Charges'!AL1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1752-'Current Monthly Zonal Charges'!AM1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1752-'Current Monthly Zonal Charges'!AN1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1752-'Current Monthly Zonal Charges'!AO1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1752-'Current Monthly Zonal Charges'!AP1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1752-'Current Monthly Zonal Charges'!AQ1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1752-'Current Monthly Zonal Charges'!AR1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1752-'Current Monthly Zonal Charges'!AS1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1752-'Current Monthly Zonal Charges'!AT1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1752-'Current Monthly Zonal Charges'!AU1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1752-'Current Monthly Zonal Charges'!AV1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1752-'Current Monthly Zonal Charges'!AW1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1752-'Current Monthly Zonal Charges'!AW1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1752-'Current Monthly Zonal Charges'!AY1752","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1752-'Current Monthly Zonal Charges'!AZ1752","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1752-'Current Monthly Zonal Charges'!BA1752","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1752-'Current Monthly Zonal Charges'!BB1752","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1752-'Current Monthly Zonal Charges'!BC1752","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1752-'Current Monthly Zonal Charges'!BD1752","v":0}]
[{"$f":"'Upgrade Information'!B1806","v":"b1445.1"},{"$f":"'Projected Revenue Requirements'!C1806","v":"AEP"},{"$f":"'Upgrade Information'!E1806","v":1.5},{"$f":"IF('Upgrade Information'!D1806=\"\",\"\",'Upgrade Information'!D1806)","v":"2015-07-30"},{"$f":"'Current Monthly Zonal Charges'!E1806","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E1806","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F1806","v":15805.444807661172},{"$f":"'Future Monthly Zonal Charges'!F1806","v":13732.117627563561},-2073.3271800976108,null,{"$f":"'Future Monthly Zonal Charges'!H1806-'Current Monthly Zonal Charges'!H1806","v":0},{"$f":"'Future Monthly Zonal Charges'!I1806-'Current Monthly Zonal Charges'!I1806","v":-2073.3271800976108},{"$f":"'Future Monthly Zonal Charges'!J1806-'Current Monthly Zonal Charges'!J1806","v":0},{"$f":"'Future Monthly Zonal Charges'!K1806-'Current Monthly Zonal Charges'!K1806","v":0},{"$f":"'Future Monthly Zonal Charges'!L1806-'Current Monthly Zonal Charges'!L1806","v":0},{"$f":"'Future Monthly Zonal Charges'!M1806-'Current Monthly Zonal Charges'!M1806","v":0},{"$f":"'Future Monthly Zonal Charges'!N1806-'Current Monthly Zonal Charges'!N1806","v":0},{"$f":"'Future Monthly Zonal Charges'!O1806-'Current Monthly Zonal Charges'!O1806","v":0},{"$f":"'Future Monthly Zonal Charges'!P1806-'Current Monthly Zonal Charges'!P1806","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1806-'Current Monthly Zonal Charges'!Q1806","v":0},{"$f":"'Future Monthly Zonal Charges'!R1806-'Current Monthly Zonal Charges'!R1806","v":0},{"$f":"'Future Monthly Zonal Charges'!S1806-'Current Monthly Zonal Charges'!S1806","v":0},{"$f":"'Future Monthly Zonal Charges'!T1806-'Current Monthly Zonal Charges'!T1806","v":0},{"$f":"'Future Monthly Zonal Charges'!U1806-'Current Monthly Zonal Charges'!U1806","v":0},{"$f":"'Future Monthly Zonal Charges'!V1806-'Current Monthly Zonal Charges'!V1806","v":0},{"$f":"'Future Monthly Zonal Charges'!W1806-'Current Monthly Zonal Charges'!W1806","v":0},{"$f":"'Future Monthly Zonal Charges'!X1806-'Current Monthly Zonal Charges'!X1806","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1806-'Current Monthly Zonal Charges'!Y1806","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1806-'Current Monthly Zonal Charges'!Z1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1806-'Current Monthly Zonal Charges'!AA1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1806-'Current Monthly Zonal Charges'!AB1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1806-'Current Monthly Zonal Charges'!AC1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1806-'Current Monthly Zonal Charges'!AD1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1806-'Current Monthly Zonal Charges'!AE1806","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1806-'Current Monthly Zonal Charges'!AG1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1806-'Current Monthly Zonal Charges'!AH1806","v":-9.5469799379180986E-2},{"$f":"'Future Monthly Zonal Charges'!AI1806-'Current Monthly Zonal Charges'!AI1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1806-'Current Monthly Zonal Charges'!AJ1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1806-'Current Monthly Zonal Charges'!AK1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1806-'Current Monthly Zonal Charges'!AL1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1806-'Current Monthly Zonal Charges'!AM1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1806-'Current Monthly Zonal Charges'!AN1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1806-'Current Monthly Zonal Charges'!AO1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1806-'Current Monthly Zonal Charges'!AP1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1806-'Current Monthly Zonal Charges'!AQ1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1806-'Current Monthly Zonal Charges'!AR1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1806-'Current Monthly Zonal Charges'!AS1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1806-'Current Monthly Zonal Charges'!AT1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1806-'Current Monthly Zonal Charges'!AU1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1806-'Current Monthly Zonal Charges'!AV1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1806-'Current Monthly Zonal Charges'!AW1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1806-'Current Monthly Zonal Charges'!AW1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1806-'Current Monthly Zonal Charges'!AY1806","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1806-'Current Monthly Zonal Charges'!AZ1806","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1806-'Current Monthly Zonal Charges'!BA1806","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1806-'Current Monthly Zonal Charges'!BB1806","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1806-'Current Monthly Zonal Charges'!BC1806","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1806-'Current Monthly Zonal Charges'!BD1806","v":0}]
[{"$f":"'Upgrade Information'!B1839","v":"b1465.2"},{"$f":"'Projected Revenue Requirements'!C1839","v":"AEP"},{"$f":"'Upgrade Information'!E1839","v":16},{"$f":"IF('Upgrade Information'!D1839=\"\",\"\",'Upgrade Information'!D1839)","v":"2013-06-14"},{"$f":"'Current Monthly Zonal Charges'!E1839","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E1839","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F1839","v":159376.62381461868},{"$f":"'Future Monthly Zonal Charges'!F1839","v":137261.1338935775},-22115.489921041182,null,{"$f":"'Future Monthly Zonal Charges'!H1839-'Current Monthly Zonal Charges'!H1839","v":-182.03826133955249},{"$f":"'Future Monthly Zonal Charges'!I1839-'Current Monthly Zonal Charges'!I1839","v":-12570.118000052811},{"$f":"'Future Monthly Zonal Charges'!J1839-'Current Monthly Zonal Charges'!J1839","v":-637.50300527186846},{"$f":"'Future Monthly Zonal Charges'!K1839-'Current Monthly Zonal Charges'!K1839","v":-889.37599058667092},{"$f":"'Future Monthly Zonal Charges'!L1839-'Current Monthly Zonal Charges'!L1839","v":-454.05105735802636},{"$f":"'Future Monthly Zonal Charges'!M1839-'Current Monthly Zonal Charges'!M1839","v":-1480.7008890895049},{"$f":"'Future Monthly Zonal Charges'!N1839-'Current Monthly Zonal Charges'!N1839","v":-234.10092552373362},{"$f":"'Future Monthly Zonal Charges'!O1839-'Current Monthly Zonal Charges'!O1839","v":-359.7658232235126},{"$f":"'Future Monthly Zonal Charges'!P1839-'Current Monthly Zonal Charges'!P1839","v":-189.05098242482131},{"$f":"'Future Monthly Zonal Charges'!Q1839-'Current Monthly Zonal Charges'!Q1839","v":-1473.3190774208015},{"$f":"'Future Monthly Zonal Charges'!R1839-'Current Monthly Zonal Charges'!R1839","v":-287.28478940476521},{"$f":"'Future Monthly Zonal Charges'!S1839-'Current Monthly Zonal Charges'!S1839","v":0},{"$f":"'Future Monthly Zonal Charges'!T1839-'Current Monthly Zonal Charges'!T1839","v":-208.46653990816776},{"$f":"'Future Monthly Zonal Charges'!U1839-'Current Monthly Zonal Charges'!U1839","v":0},{"$f":"'Future Monthly Zonal Charges'!V1839-'Current Monthly Zonal Charges'!V1839","v":-426.39711949347566},{"$f":"'Future Monthly Zonal Charges'!W1839-'Current Monthly Zonal Charges'!W1839","v":-210.40252447788453},{"$f":"'Future Monthly Zonal Charges'!X1839-'Current Monthly Zonal Charges'!X1839","v":-46.923251909177679},{"$f":"'Future Monthly Zonal Charges'!Y1839-'Current Monthly Zonal Charges'!Y1839","v":-8.4264076595584712},{"$f":"'Future Monthly Zonal Charges'!Z1839-'Current Monthly Zonal Charges'!Z1839","v":-597.68997007377311},{"$f":"'Future Monthly Zonal Charges'!AA1839-'Current Monthly Zonal Charges'!AA1839","v":-197.10133552767229},{"$f":"'Future Monthly Zonal Charges'!AB1839-'Current Monthly Zonal Charges'!AB1839","v":-406.26427276307595},{"$f":"'Future Monthly Zonal Charges'!AC1839-'Current Monthly Zonal Charges'!AC1839","v":-521.50410247412856},{"$f":"'Future Monthly Zonal Charges'!AD1839-'Current Monthly Zonal Charges'!AD1839","v":-706.63436794660993},{"$f":"'Future Monthly Zonal Charges'!AE1839-'Current Monthly Zonal Charges'!AE1839","v":-28.371227111604298},null,{"$f":"'Future Monthly Zonal Charges'!AG1839-'Current Monthly Zonal Charges'!AG1839","v":-6.9639732723623726E-2},{"$f":"'Future Monthly Zonal Charges'!AH1839-'Current Monthly Zonal Charges'!AH1839","v":-0.57881199607925593},{"$f":"'Future Monthly Zonal Charges'!AI1839-'Current Monthly Zonal Charges'!AI1839","v":-6.9639732723623726E-2},{"$f":"'Future Monthly Zonal Charges'!AJ1839-'Current Monthly Zonal Charges'!AJ1839","v":-6.9639732723623726E-2},{"$f":"'Future Monthly Zonal Charges'!AK1839-'Current Monthly Zonal Charges'!AK1839","v":-6.9639732723623671E-2},{"$f":"'Future Monthly Zonal Charges'!AL1839-'Current Monthly Zonal Charges'!AL1839","v":-6.9639732723623726E-2},{"$f":"'Future Monthly Zonal Charges'!AM1839-'Current Monthly Zonal Charges'!AM1839","v":-6.9639732723623837E-2},{"$f":"'Future Monthly Zonal Charges'!AN1839-'Current Monthly Zonal Charges'!AN1839","v":-6.9639732723623671E-2},{"$f":"'Future Monthly Zonal Charges'!AO1839-'Current Monthly Zonal Charges'!AO1839","v":-6.9639732723623782E-2},{"$f":"'Future Monthly Zonal Charges'!AP1839-'Current Monthly Zonal Charges'!AP1839","v":-6.9639732723623782E-2},{"$f":"'Future Monthly Zonal Charges'!AQ1839-'Current Monthly Zonal Charges'!AQ1839","v":-6.9639732723623726E-2},{"$f":"'Future Monthly Zonal Charges'!AR1839-'Current Monthly Zonal Charges'!AR1839","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1839-'Current Monthly Zonal Charges'!AS1839","v":-6.9639732723623726E-2},{"$f":"'Future Monthly Zonal Charges'!AT1839-'Current Monthly Zonal Charges'!AT1839","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1839-'Current Monthly Zonal Charges'!AU1839","v":-6.9639732723623671E-2},{"$f":"'Future Monthly Zonal Charges'!AV1839-'Current Monthly Zonal Charges'!AV1839","v":-6.9639732723623782E-2},{"$f":"'Future Monthly Zonal Charges'!AW1839-'Current Monthly Zonal Charges'!AW1839","v":-6.9639732723623782E-2},{"$f":"'Future Monthly Zonal Charges'!AW1839-'Current Monthly Zonal Charges'!AW1839","v":-6.9639732723623782E-2},{"$f":"'Future Monthly Zonal Charges'!AY1839-'Current Monthly Zonal Charges'!AY1839","v":-6.9639732723623726E-2},{"$f":"'Future Monthly Zonal Charges'!AZ1839-'Current Monthly Zonal Charges'!AZ1839","v":-6.9639732723623782E-2},{"$f":"'Future Monthly Zonal Charges'!BA1839-'Current Monthly Zonal Charges'!BA1839","v":-6.9639732723623726E-2},{"$f":"'Future Monthly Zonal Charges'!BB1839-'Current Monthly Zonal Charges'!BB1839","v":-6.9639732723623726E-2},{"$f":"'Future Monthly Zonal Charges'!BC1839-'Current Monthly Zonal Charges'!BC1839","v":-6.9639732723623671E-2},{"$f":"'Future Monthly Zonal Charges'!BD1839-'Current Monthly Zonal Charges'!BD1839","v":-6.9639732723623782E-2}]
[{"$f":"'Upgrade Information'!B1894","v":"b1494.1"},{"$f":"'Projected Revenue Requirements'!C1894","v":"AEP"},{"$f":"'Upgrade Information'!E1894","v":8.2400000000000001E-2},{"$f":"IF('Upgrade Information'!D1894=\"\",\"\",'Upgrade Information'!D1894)","v":"2014-05-29"},{"$f":"'Current Monthly Zonal Charges'!E1894","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E1894","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F1894","v":841.67032104573593},{"$f":"'Future Monthly Zonal Charges'!F1894","v":727.77554795237359},-113.89477309336235,null,{"$f":"'Future Monthly Zonal Charges'!H1894-'Current Monthly Zonal Charges'!H1894","v":0},{"$f":"'Future Monthly Zonal Charges'!I1894-'Current Monthly Zonal Charges'!I1894","v":-113.89477309336235},{"$f":"'Future Monthly Zonal Charges'!J1894-'Current Monthly Zonal Charges'!J1894","v":0},{"$f":"'Future Monthly Zonal Charges'!K1894-'Current Monthly Zonal Charges'!K1894","v":0},{"$f":"'Future Monthly Zonal Charges'!L1894-'Current Monthly Zonal Charges'!L1894","v":0},{"$f":"'Future Monthly Zonal Charges'!M1894-'Current Monthly Zonal Charges'!M1894","v":0},{"$f":"'Future Monthly Zonal Charges'!N1894-'Current Monthly Zonal Charges'!N1894","v":0},{"$f":"'Future Monthly Zonal Charges'!O1894-'Current Monthly Zonal Charges'!O1894","v":0},{"$f":"'Future Monthly Zonal Charges'!P1894-'Current Monthly Zonal Charges'!P1894","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1894-'Current Monthly Zonal Charges'!Q1894","v":0},{"$f":"'Future Monthly Zonal Charges'!R1894-'Current Monthly Zonal Charges'!R1894","v":0},{"$f":"'Future Monthly Zonal Charges'!S1894-'Current Monthly Zonal Charges'!S1894","v":0},{"$f":"'Future Monthly Zonal Charges'!T1894-'Current Monthly Zonal Charges'!T1894","v":0},{"$f":"'Future Monthly Zonal Charges'!U1894-'Current Monthly Zonal Charges'!U1894","v":0},{"$f":"'Future Monthly Zonal Charges'!V1894-'Current Monthly Zonal Charges'!V1894","v":0},{"$f":"'Future Monthly Zonal Charges'!W1894-'Current Monthly Zonal Charges'!W1894","v":0},{"$f":"'Future Monthly Zonal Charges'!X1894-'Current Monthly Zonal Charges'!X1894","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1894-'Current Monthly Zonal Charges'!Y1894","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1894-'Current Monthly Zonal Charges'!Z1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1894-'Current Monthly Zonal Charges'!AA1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1894-'Current Monthly Zonal Charges'!AB1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1894-'Current Monthly Zonal Charges'!AC1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1894-'Current Monthly Zonal Charges'!AD1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1894-'Current Monthly Zonal Charges'!AE1894","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1894-'Current Monthly Zonal Charges'!AG1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1894-'Current Monthly Zonal Charges'!AH1894","v":-5.2444743125630161E-3},{"$f":"'Future Monthly Zonal Charges'!AI1894-'Current Monthly Zonal Charges'!AI1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1894-'Current Monthly Zonal Charges'!AJ1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1894-'Current Monthly Zonal Charges'!AK1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1894-'Current Monthly Zonal Charges'!AL1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1894-'Current Monthly Zonal Charges'!AM1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1894-'Current Monthly Zonal Charges'!AN1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1894-'Current Monthly Zonal Charges'!AO1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1894-'Current Monthly Zonal Charges'!AP1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1894-'Current Monthly Zonal Charges'!AQ1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1894-'Current Monthly Zonal Charges'!AR1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1894-'Current Monthly Zonal Charges'!AS1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1894-'Current Monthly Zonal Charges'!AT1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1894-'Current Monthly Zonal Charges'!AU1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1894-'Current Monthly Zonal Charges'!AV1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1894-'Current Monthly Zonal Charges'!AW1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1894-'Current Monthly Zonal Charges'!AW1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1894-'Current Monthly Zonal Charges'!AY1894","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1894-'Current Monthly Zonal Charges'!AZ1894","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1894-'Current Monthly Zonal Charges'!BA1894","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1894-'Current Monthly Zonal Charges'!BB1894","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1894-'Current Monthly Zonal Charges'!BC1894","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1894-'Current Monthly Zonal Charges'!BD1894","v":0}]
[{"$f":"'Upgrade Information'!B1909","v":"b1504.1"},{"$f":"'Projected Revenue Requirements'!C1909","v":"Dominion"},{"$f":"'Upgrade Information'!E1909","v":3},{"$f":"IF('Upgrade Information'!D1909=\"\",\"\",'Upgrade Information'!D1909)","v":"2012-12-15"},{"$f":"'Current Monthly Zonal Charges'!E1909","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E1909","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F1909","v":25502.643839823679},{"$f":"'Future Monthly Zonal Charges'!F1909","v":22629.28843206698},-2873.3554077566987,null,{"$f":"'Future Monthly Zonal Charges'!H1909-'Current Monthly Zonal Charges'!H1909","v":0},{"$f":"'Future Monthly Zonal Charges'!I1909-'Current Monthly Zonal Charges'!I1909","v":0},{"$f":"'Future Monthly Zonal Charges'!J1909-'Current Monthly Zonal Charges'!J1909","v":0},{"$f":"'Future Monthly Zonal Charges'!K1909-'Current Monthly Zonal Charges'!K1909","v":0},{"$f":"'Future Monthly Zonal Charges'!L1909-'Current Monthly Zonal Charges'!L1909","v":0},{"$f":"'Future Monthly Zonal Charges'!M1909-'Current Monthly Zonal Charges'!M1909","v":0},{"$f":"'Future Monthly Zonal Charges'!N1909-'Current Monthly Zonal Charges'!N1909","v":0},{"$f":"'Future Monthly Zonal Charges'!O1909-'Current Monthly Zonal Charges'!O1909","v":0},{"$f":"'Future Monthly Zonal Charges'!P1909-'Current Monthly Zonal Charges'!P1909","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1909-'Current Monthly Zonal Charges'!Q1909","v":-2873.3554077566987},{"$f":"'Future Monthly Zonal Charges'!R1909-'Current Monthly Zonal Charges'!R1909","v":0},{"$f":"'Future Monthly Zonal Charges'!S1909-'Current Monthly Zonal Charges'!S1909","v":0},{"$f":"'Future Monthly Zonal Charges'!T1909-'Current Monthly Zonal Charges'!T1909","v":0},{"$f":"'Future Monthly Zonal Charges'!U1909-'Current Monthly Zonal Charges'!U1909","v":0},{"$f":"'Future Monthly Zonal Charges'!V1909-'Current Monthly Zonal Charges'!V1909","v":0},{"$f":"'Future Monthly Zonal Charges'!W1909-'Current Monthly Zonal Charges'!W1909","v":0},{"$f":"'Future Monthly Zonal Charges'!X1909-'Current Monthly Zonal Charges'!X1909","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1909-'Current Monthly Zonal Charges'!Y1909","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1909-'Current Monthly Zonal Charges'!Z1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1909-'Current Monthly Zonal Charges'!AA1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1909-'Current Monthly Zonal Charges'!AB1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1909-'Current Monthly Zonal Charges'!AC1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1909-'Current Monthly Zonal Charges'!AD1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1909-'Current Monthly Zonal Charges'!AE1909","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1909-'Current Monthly Zonal Charges'!AG1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1909-'Current Monthly Zonal Charges'!AH1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1909-'Current Monthly Zonal Charges'!AI1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1909-'Current Monthly Zonal Charges'!AJ1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1909-'Current Monthly Zonal Charges'!AK1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1909-'Current Monthly Zonal Charges'!AL1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1909-'Current Monthly Zonal Charges'!AM1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1909-'Current Monthly Zonal Charges'!AN1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1909-'Current Monthly Zonal Charges'!AO1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1909-'Current Monthly Zonal Charges'!AP1909","v":-0.13581559193983339},{"$f":"'Future Monthly Zonal Charges'!AQ1909-'Current Monthly Zonal Charges'!AQ1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1909-'Current Monthly Zonal Charges'!AR1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1909-'Current Monthly Zonal Charges'!AS1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1909-'Current Monthly Zonal Charges'!AT1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1909-'Current Monthly Zonal Charges'!AU1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1909-'Current Monthly Zonal Charges'!AV1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1909-'Current Monthly Zonal Charges'!AW1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1909-'Current Monthly Zonal Charges'!AW1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1909-'Current Monthly Zonal Charges'!AY1909","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1909-'Current Monthly Zonal Charges'!AZ1909","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1909-'Current Monthly Zonal Charges'!BA1909","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1909-'Current Monthly Zonal Charges'!BB1909","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1909-'Current Monthly Zonal Charges'!BC1909","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1909-'Current Monthly Zonal Charges'!BD1909","v":0}]
[{"$f":"'Upgrade Information'!B1959","v":"b1547"},{"$f":"'Projected Revenue Requirements'!C1959","v":"ATSI"},{"$f":"'Upgrade Information'!E1959","v":2.8},{"$f":"IF('Upgrade Information'!D1959=\"\",\"\",'Upgrade Information'!D1959)","v":"2012-05-17"},{"$f":"'Current Monthly Zonal Charges'!E1959","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E1959","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F1959","v":36339.868383121313},{"$f":"'Future Monthly Zonal Charges'!F1959","v":31225.581454448751},-5114.2869286725618,null,{"$f":"'Future Monthly Zonal Charges'!H1959-'Current Monthly Zonal Charges'!H1959","v":0},{"$f":"'Future Monthly Zonal Charges'!I1959-'Current Monthly Zonal Charges'!I1959","v":0},{"$f":"'Future Monthly Zonal Charges'!J1959-'Current Monthly Zonal Charges'!J1959","v":0},{"$f":"'Future Monthly Zonal Charges'!K1959-'Current Monthly Zonal Charges'!K1959","v":-5114.2869286725618},{"$f":"'Future Monthly Zonal Charges'!L1959-'Current Monthly Zonal Charges'!L1959","v":0},{"$f":"'Future Monthly Zonal Charges'!M1959-'Current Monthly Zonal Charges'!M1959","v":0},{"$f":"'Future Monthly Zonal Charges'!N1959-'Current Monthly Zonal Charges'!N1959","v":0},{"$f":"'Future Monthly Zonal Charges'!O1959-'Current Monthly Zonal Charges'!O1959","v":0},{"$f":"'Future Monthly Zonal Charges'!P1959-'Current Monthly Zonal Charges'!P1959","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1959-'Current Monthly Zonal Charges'!Q1959","v":0},{"$f":"'Future Monthly Zonal Charges'!R1959-'Current Monthly Zonal Charges'!R1959","v":0},{"$f":"'Future Monthly Zonal Charges'!S1959-'Current Monthly Zonal Charges'!S1959","v":0},{"$f":"'Future Monthly Zonal Charges'!T1959-'Current Monthly Zonal Charges'!T1959","v":0},{"$f":"'Future Monthly Zonal Charges'!U1959-'Current Monthly Zonal Charges'!U1959","v":0},{"$f":"'Future Monthly Zonal Charges'!V1959-'Current Monthly Zonal Charges'!V1959","v":0},{"$f":"'Future Monthly Zonal Charges'!W1959-'Current Monthly Zonal Charges'!W1959","v":0},{"$f":"'Future Monthly Zonal Charges'!X1959-'Current Monthly Zonal Charges'!X1959","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1959-'Current Monthly Zonal Charges'!Y1959","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1959-'Current Monthly Zonal Charges'!Z1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1959-'Current Monthly Zonal Charges'!AA1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1959-'Current Monthly Zonal Charges'!AB1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1959-'Current Monthly Zonal Charges'!AC1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1959-'Current Monthly Zonal Charges'!AD1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1959-'Current Monthly Zonal Charges'!AE1959","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1959-'Current Monthly Zonal Charges'!AG1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1959-'Current Monthly Zonal Charges'!AH1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1959-'Current Monthly Zonal Charges'!AI1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1959-'Current Monthly Zonal Charges'!AJ1959","v":-0.4004578249855193},{"$f":"'Future Monthly Zonal Charges'!AK1959-'Current Monthly Zonal Charges'!AK1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1959-'Current Monthly Zonal Charges'!AL1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1959-'Current Monthly Zonal Charges'!AM1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1959-'Current Monthly Zonal Charges'!AN1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1959-'Current Monthly Zonal Charges'!AO1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1959-'Current Monthly Zonal Charges'!AP1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1959-'Current Monthly Zonal Charges'!AQ1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1959-'Current Monthly Zonal Charges'!AR1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1959-'Current Monthly Zonal Charges'!AS1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1959-'Current Monthly Zonal Charges'!AT1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1959-'Current Monthly Zonal Charges'!AU1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1959-'Current Monthly Zonal Charges'!AV1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1959-'Current Monthly Zonal Charges'!AW1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1959-'Current Monthly Zonal Charges'!AW1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1959-'Current Monthly Zonal Charges'!AY1959","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1959-'Current Monthly Zonal Charges'!AZ1959","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1959-'Current Monthly Zonal Charges'!BA1959","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1959-'Current Monthly Zonal Charges'!BB1959","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1959-'Current Monthly Zonal Charges'!BC1959","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1959-'Current Monthly Zonal Charges'!BD1959","v":0}]
[{"$f":"'Upgrade Information'!B1992","v":"b1580"},{"$f":"'Projected Revenue Requirements'!C1992","v":"ComEd"},{"$f":"'Upgrade Information'!E1992","v":0.1},{"$f":"IF('Upgrade Information'!D1992=\"\",\"\",'Upgrade Information'!D1992)","v":""},{"$f":"'Current Monthly Zonal Charges'!E1992","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E1992","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F1992","v":0},{"$f":"'Future Monthly Zonal Charges'!F1992","v":0},{"$f":"H1992-G1992","v":0},null,{"$f":"'Future Monthly Zonal Charges'!H1992-'Current Monthly Zonal Charges'!H1992","v":0},{"$f":"'Future Monthly Zonal Charges'!I1992-'Current Monthly Zonal Charges'!I1992","v":0},{"$f":"'Future Monthly Zonal Charges'!J1992-'Current Monthly Zonal Charges'!J1992","v":0},{"$f":"'Future Monthly Zonal Charges'!K1992-'Current Monthly Zonal Charges'!K1992","v":0},{"$f":"'Future Monthly Zonal Charges'!L1992-'Current Monthly Zonal Charges'!L1992","v":0},{"$f":"'Future Monthly Zonal Charges'!M1992-'Current Monthly Zonal Charges'!M1992","v":0},{"$f":"'Future Monthly Zonal Charges'!N1992-'Current Monthly Zonal Charges'!N1992","v":0},{"$f":"'Future Monthly Zonal Charges'!O1992-'Current Monthly Zonal Charges'!O1992","v":0},{"$f":"'Future Monthly Zonal Charges'!P1992-'Current Monthly Zonal Charges'!P1992","v":0},{"$f":"'Future Monthly Zonal Charges'!Q1992-'Current Monthly Zonal Charges'!Q1992","v":0},{"$f":"'Future Monthly Zonal Charges'!R1992-'Current Monthly Zonal Charges'!R1992","v":0},{"$f":"'Future Monthly Zonal Charges'!S1992-'Current Monthly Zonal Charges'!S1992","v":0},{"$f":"'Future Monthly Zonal Charges'!T1992-'Current Monthly Zonal Charges'!T1992","v":0},{"$f":"'Future Monthly Zonal Charges'!U1992-'Current Monthly Zonal Charges'!U1992","v":0},{"$f":"'Future Monthly Zonal Charges'!V1992-'Current Monthly Zonal Charges'!V1992","v":0},{"$f":"'Future Monthly Zonal Charges'!W1992-'Current Monthly Zonal Charges'!W1992","v":0},{"$f":"'Future Monthly Zonal Charges'!X1992-'Current Monthly Zonal Charges'!X1992","v":0},{"$f":"'Future Monthly Zonal Charges'!Y1992-'Current Monthly Zonal Charges'!Y1992","v":0},{"$f":"'Future Monthly Zonal Charges'!Z1992-'Current Monthly Zonal Charges'!Z1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AA1992-'Current Monthly Zonal Charges'!AA1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AB1992-'Current Monthly Zonal Charges'!AB1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AC1992-'Current Monthly Zonal Charges'!AC1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AD1992-'Current Monthly Zonal Charges'!AD1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AE1992-'Current Monthly Zonal Charges'!AE1992","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG1992-'Current Monthly Zonal Charges'!AG1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AH1992-'Current Monthly Zonal Charges'!AH1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AI1992-'Current Monthly Zonal Charges'!AI1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ1992-'Current Monthly Zonal Charges'!AJ1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AK1992-'Current Monthly Zonal Charges'!AK1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AL1992-'Current Monthly Zonal Charges'!AL1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AM1992-'Current Monthly Zonal Charges'!AM1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AN1992-'Current Monthly Zonal Charges'!AN1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AO1992-'Current Monthly Zonal Charges'!AO1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AP1992-'Current Monthly Zonal Charges'!AP1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ1992-'Current Monthly Zonal Charges'!AQ1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AR1992-'Current Monthly Zonal Charges'!AR1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AS1992-'Current Monthly Zonal Charges'!AS1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AT1992-'Current Monthly Zonal Charges'!AT1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AU1992-'Current Monthly Zonal Charges'!AU1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AV1992-'Current Monthly Zonal Charges'!AV1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1992-'Current Monthly Zonal Charges'!AW1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AW1992-'Current Monthly Zonal Charges'!AW1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AY1992-'Current Monthly Zonal Charges'!AY1992","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ1992-'Current Monthly Zonal Charges'!AZ1992","v":0},{"$f":"'Future Monthly Zonal Charges'!BA1992-'Current Monthly Zonal Charges'!BA1992","v":0},{"$f":"'Future Monthly Zonal Charges'!BB1992-'Current Monthly Zonal Charges'!BB1992","v":0},{"$f":"'Future Monthly Zonal Charges'!BC1992-'Current Monthly Zonal Charges'!BC1992","v":0},{"$f":"'Future Monthly Zonal Charges'!BD1992-'Current Monthly Zonal Charges'!BD1992","v":0}]
[{"$f":"'Upgrade Information'!B2046","v":"b1631"},{"$f":"'Projected Revenue Requirements'!C2046","v":"ATSI"},{"$f":"'Upgrade Information'!E2046","v":0.01},{"$f":"IF('Upgrade Information'!D2046=\"\",\"\",'Upgrade Information'!D2046)","v":"2013-12-30"},{"$f":"'Current Monthly Zonal Charges'!E2046","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E2046","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F2046","v":135.56925920428912},{"$f":"'Future Monthly Zonal Charges'!F2046","v":117.30394874474428},-18.26531045954485,null,{"$f":"'Future Monthly Zonal Charges'!H2046-'Current Monthly Zonal Charges'!H2046","v":0},{"$f":"'Future Monthly Zonal Charges'!I2046-'Current Monthly Zonal Charges'!I2046","v":0},{"$f":"'Future Monthly Zonal Charges'!J2046-'Current Monthly Zonal Charges'!J2046","v":0},{"$f":"'Future Monthly Zonal Charges'!K2046-'Current Monthly Zonal Charges'!K2046","v":-18.26531045954485},{"$f":"'Future Monthly Zonal Charges'!L2046-'Current Monthly Zonal Charges'!L2046","v":0},{"$f":"'Future Monthly Zonal Charges'!M2046-'Current Monthly Zonal Charges'!M2046","v":0},{"$f":"'Future Monthly Zonal Charges'!N2046-'Current Monthly Zonal Charges'!N2046","v":0},{"$f":"'Future Monthly Zonal Charges'!O2046-'Current Monthly Zonal Charges'!O2046","v":0},{"$f":"'Future Monthly Zonal Charges'!P2046-'Current Monthly Zonal Charges'!P2046","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2046-'Current Monthly Zonal Charges'!Q2046","v":0},{"$f":"'Future Monthly Zonal Charges'!R2046-'Current Monthly Zonal Charges'!R2046","v":0},{"$f":"'Future Monthly Zonal Charges'!S2046-'Current Monthly Zonal Charges'!S2046","v":0},{"$f":"'Future Monthly Zonal Charges'!T2046-'Current Monthly Zonal Charges'!T2046","v":0},{"$f":"'Future Monthly Zonal Charges'!U2046-'Current Monthly Zonal Charges'!U2046","v":0},{"$f":"'Future Monthly Zonal Charges'!V2046-'Current Monthly Zonal Charges'!V2046","v":0},{"$f":"'Future Monthly Zonal Charges'!W2046-'Current Monthly Zonal Charges'!W2046","v":0},{"$f":"'Future Monthly Zonal Charges'!X2046-'Current Monthly Zonal Charges'!X2046","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2046-'Current Monthly Zonal Charges'!Y2046","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2046-'Current Monthly Zonal Charges'!Z2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2046-'Current Monthly Zonal Charges'!AA2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2046-'Current Monthly Zonal Charges'!AB2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2046-'Current Monthly Zonal Charges'!AC2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2046-'Current Monthly Zonal Charges'!AD2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2046-'Current Monthly Zonal Charges'!AE2046","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2046-'Current Monthly Zonal Charges'!AG2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2046-'Current Monthly Zonal Charges'!AH2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2046-'Current Monthly Zonal Charges'!AI2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2046-'Current Monthly Zonal Charges'!AJ2046","v":-1.4302065178054251E-3},{"$f":"'Future Monthly Zonal Charges'!AK2046-'Current Monthly Zonal Charges'!AK2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2046-'Current Monthly Zonal Charges'!AL2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2046-'Current Monthly Zonal Charges'!AM2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2046-'Current Monthly Zonal Charges'!AN2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2046-'Current Monthly Zonal Charges'!AO2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2046-'Current Monthly Zonal Charges'!AP2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2046-'Current Monthly Zonal Charges'!AQ2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2046-'Current Monthly Zonal Charges'!AR2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2046-'Current Monthly Zonal Charges'!AS2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2046-'Current Monthly Zonal Charges'!AT2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2046-'Current Monthly Zonal Charges'!AU2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2046-'Current Monthly Zonal Charges'!AV2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2046-'Current Monthly Zonal Charges'!AW2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2046-'Current Monthly Zonal Charges'!AW2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2046-'Current Monthly Zonal Charges'!AY2046","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2046-'Current Monthly Zonal Charges'!AZ2046","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2046-'Current Monthly Zonal Charges'!BA2046","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2046-'Current Monthly Zonal Charges'!BB2046","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2046-'Current Monthly Zonal Charges'!BC2046","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2046-'Current Monthly Zonal Charges'!BD2046","v":0}]
[{"$f":"'Upgrade Information'!B2069","v":"b1654"},{"$f":"'Projected Revenue Requirements'!C2069","v":"Dominion"},{"$f":"'Upgrade Information'!E2069","v":0.22},{"$f":"IF('Upgrade Information'!D2069=\"\",\"\",'Upgrade Information'!D2069)","v":"2014-03-01"},{"$f":"'Current Monthly Zonal Charges'!E2069","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E2069","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F2069","v":1919.3601852309066},{"$f":"'Future Monthly Zonal Charges'!F2069","v":1708.6474553287487},-210.71272990215789,null,{"$f":"'Future Monthly Zonal Charges'!H2069-'Current Monthly Zonal Charges'!H2069","v":0},{"$f":"'Future Monthly Zonal Charges'!I2069-'Current Monthly Zonal Charges'!I2069","v":0},{"$f":"'Future Monthly Zonal Charges'!J2069-'Current Monthly Zonal Charges'!J2069","v":0},{"$f":"'Future Monthly Zonal Charges'!K2069-'Current Monthly Zonal Charges'!K2069","v":0},{"$f":"'Future Monthly Zonal Charges'!L2069-'Current Monthly Zonal Charges'!L2069","v":0},{"$f":"'Future Monthly Zonal Charges'!M2069-'Current Monthly Zonal Charges'!M2069","v":0},{"$f":"'Future Monthly Zonal Charges'!N2069-'Current Monthly Zonal Charges'!N2069","v":0},{"$f":"'Future Monthly Zonal Charges'!O2069-'Current Monthly Zonal Charges'!O2069","v":0},{"$f":"'Future Monthly Zonal Charges'!P2069-'Current Monthly Zonal Charges'!P2069","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2069-'Current Monthly Zonal Charges'!Q2069","v":-210.71272990215789},{"$f":"'Future Monthly Zonal Charges'!R2069-'Current Monthly Zonal Charges'!R2069","v":0},{"$f":"'Future Monthly Zonal Charges'!S2069-'Current Monthly Zonal Charges'!S2069","v":0},{"$f":"'Future Monthly Zonal Charges'!T2069-'Current Monthly Zonal Charges'!T2069","v":0},{"$f":"'Future Monthly Zonal Charges'!U2069-'Current Monthly Zonal Charges'!U2069","v":0},{"$f":"'Future Monthly Zonal Charges'!V2069-'Current Monthly Zonal Charges'!V2069","v":0},{"$f":"'Future Monthly Zonal Charges'!W2069-'Current Monthly Zonal Charges'!W2069","v":0},{"$f":"'Future Monthly Zonal Charges'!X2069-'Current Monthly Zonal Charges'!X2069","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2069-'Current Monthly Zonal Charges'!Y2069","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2069-'Current Monthly Zonal Charges'!Z2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2069-'Current Monthly Zonal Charges'!AA2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2069-'Current Monthly Zonal Charges'!AB2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2069-'Current Monthly Zonal Charges'!AC2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2069-'Current Monthly Zonal Charges'!AD2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2069-'Current Monthly Zonal Charges'!AE2069","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2069-'Current Monthly Zonal Charges'!AG2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2069-'Current Monthly Zonal Charges'!AH2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2069-'Current Monthly Zonal Charges'!AI2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2069-'Current Monthly Zonal Charges'!AJ2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2069-'Current Monthly Zonal Charges'!AK2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2069-'Current Monthly Zonal Charges'!AL2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2069-'Current Monthly Zonal Charges'!AM2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2069-'Current Monthly Zonal Charges'!AN2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2069-'Current Monthly Zonal Charges'!AO2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2069-'Current Monthly Zonal Charges'!AP2069","v":-9.9598100755877855E-3},{"$f":"'Future Monthly Zonal Charges'!AQ2069-'Current Monthly Zonal Charges'!AQ2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2069-'Current Monthly Zonal Charges'!AR2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2069-'Current Monthly Zonal Charges'!AS2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2069-'Current Monthly Zonal Charges'!AT2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2069-'Current Monthly Zonal Charges'!AU2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2069-'Current Monthly Zonal Charges'!AV2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2069-'Current Monthly Zonal Charges'!AW2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2069-'Current Monthly Zonal Charges'!AW2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2069-'Current Monthly Zonal Charges'!AY2069","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2069-'Current Monthly Zonal Charges'!AZ2069","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2069-'Current Monthly Zonal Charges'!BA2069","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2069-'Current Monthly Zonal Charges'!BB2069","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2069-'Current Monthly Zonal Charges'!BC2069","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2069-'Current Monthly Zonal Charges'!BD2069","v":0}]
[{"$f":"'Upgrade Information'!B2133","v":"b1691.6"},{"$f":"'Projected Revenue Requirements'!C2133","v":"ATSI"},{"$f":"'Upgrade Information'!E2133","v":0},{"$f":"IF('Upgrade Information'!D2133=\"\",\"\",'Upgrade Information'!D2133)","v":""},{"$f":"'Current Monthly Zonal Charges'!E2133","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E2133","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F2133","v":0},{"$f":"'Future Monthly Zonal Charges'!F2133","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H2133-'Current Monthly Zonal Charges'!H2133","v":0},{"$f":"'Future Monthly Zonal Charges'!I2133-'Current Monthly Zonal Charges'!I2133","v":0},{"$f":"'Future Monthly Zonal Charges'!J2133-'Current Monthly Zonal Charges'!J2133","v":0},{"$f":"'Future Monthly Zonal Charges'!K2133-'Current Monthly Zonal Charges'!K2133","v":0},{"$f":"'Future Monthly Zonal Charges'!L2133-'Current Monthly Zonal Charges'!L2133","v":0},{"$f":"'Future Monthly Zonal Charges'!M2133-'Current Monthly Zonal Charges'!M2133","v":0},{"$f":"'Future Monthly Zonal Charges'!N2133-'Current Monthly Zonal Charges'!N2133","v":0},{"$f":"'Future Monthly Zonal Charges'!O2133-'Current Monthly Zonal Charges'!O2133","v":0},{"$f":"'Future Monthly Zonal Charges'!P2133-'Current Monthly Zonal Charges'!P2133","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2133-'Current Monthly Zonal Charges'!Q2133","v":0},{"$f":"'Future Monthly Zonal Charges'!R2133-'Current Monthly Zonal Charges'!R2133","v":0},{"$f":"'Future Monthly Zonal Charges'!S2133-'Current Monthly Zonal Charges'!S2133","v":0},{"$f":"'Future Monthly Zonal Charges'!T2133-'Current Monthly Zonal Charges'!T2133","v":0},{"$f":"'Future Monthly Zonal Charges'!U2133-'Current Monthly Zonal Charges'!U2133","v":0},{"$f":"'Future Monthly Zonal Charges'!V2133-'Current Monthly Zonal Charges'!V2133","v":0},{"$f":"'Future Monthly Zonal Charges'!W2133-'Current Monthly Zonal Charges'!W2133","v":0},{"$f":"'Future Monthly Zonal Charges'!X2133-'Current Monthly Zonal Charges'!X2133","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2133-'Current Monthly Zonal Charges'!Y2133","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2133-'Current Monthly Zonal Charges'!Z2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2133-'Current Monthly Zonal Charges'!AA2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2133-'Current Monthly Zonal Charges'!AB2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2133-'Current Monthly Zonal Charges'!AC2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2133-'Current Monthly Zonal Charges'!AD2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2133-'Current Monthly Zonal Charges'!AE2133","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2133-'Current Monthly Zonal Charges'!AG2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2133-'Current Monthly Zonal Charges'!AH2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2133-'Current Monthly Zonal Charges'!AI2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2133-'Current Monthly Zonal Charges'!AJ2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2133-'Current Monthly Zonal Charges'!AK2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2133-'Current Monthly Zonal Charges'!AL2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2133-'Current Monthly Zonal Charges'!AM2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2133-'Current Monthly Zonal Charges'!AN2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2133-'Current Monthly Zonal Charges'!AO2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2133-'Current Monthly Zonal Charges'!AP2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2133-'Current Monthly Zonal Charges'!AQ2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2133-'Current Monthly Zonal Charges'!AR2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2133-'Current Monthly Zonal Charges'!AS2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2133-'Current Monthly Zonal Charges'!AT2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2133-'Current Monthly Zonal Charges'!AU2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2133-'Current Monthly Zonal Charges'!AV2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2133-'Current Monthly Zonal Charges'!AW2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2133-'Current Monthly Zonal Charges'!AW2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2133-'Current Monthly Zonal Charges'!AY2133","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2133-'Current Monthly Zonal Charges'!AZ2133","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2133-'Current Monthly Zonal Charges'!BA2133","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2133-'Current Monthly Zonal Charges'!BB2133","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2133-'Current Monthly Zonal Charges'!BC2133","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2133-'Current Monthly Zonal Charges'!BD2133","v":0}]
[{"$f":"'Upgrade Information'!B2152","v":"b1704"},{"$f":"'Projected Revenue Requirements'!C2152","v":"DEOK"},{"$f":"'Upgrade Information'!E2152","v":0.23},{"$f":"IF('Upgrade Information'!D2152=\"\",\"\",'Upgrade Information'!D2152)","v":"2013-05-31"},{"$f":"'Current Monthly Zonal Charges'!E2152","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E2152","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F2152","v":2595.90335939541},{"$f":"'Future Monthly Zonal Charges'!F2152","v":2345.4078532991366},-250.4955060962734,null,{"$f":"'Future Monthly Zonal Charges'!H2152-'Current Monthly Zonal Charges'!H2152","v":0},{"$f":"'Future Monthly Zonal Charges'!I2152-'Current Monthly Zonal Charges'!I2152","v":0},{"$f":"'Future Monthly Zonal Charges'!J2152-'Current Monthly Zonal Charges'!J2152","v":0},{"$f":"'Future Monthly Zonal Charges'!K2152-'Current Monthly Zonal Charges'!K2152","v":0},{"$f":"'Future Monthly Zonal Charges'!L2152-'Current Monthly Zonal Charges'!L2152","v":0},{"$f":"'Future Monthly Zonal Charges'!M2152-'Current Monthly Zonal Charges'!M2152","v":0},{"$f":"'Future Monthly Zonal Charges'!N2152-'Current Monthly Zonal Charges'!N2152","v":0},{"$f":"'Future Monthly Zonal Charges'!O2152-'Current Monthly Zonal Charges'!O2152","v":-250.4955060962734},{"$f":"'Future Monthly Zonal Charges'!P2152-'Current Monthly Zonal Charges'!P2152","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2152-'Current Monthly Zonal Charges'!Q2152","v":0},{"$f":"'Future Monthly Zonal Charges'!R2152-'Current Monthly Zonal Charges'!R2152","v":0},{"$f":"'Future Monthly Zonal Charges'!S2152-'Current Monthly Zonal Charges'!S2152","v":0},{"$f":"'Future Monthly Zonal Charges'!T2152-'Current Monthly Zonal Charges'!T2152","v":0},{"$f":"'Future Monthly Zonal Charges'!U2152-'Current Monthly Zonal Charges'!U2152","v":0},{"$f":"'Future Monthly Zonal Charges'!V2152-'Current Monthly Zonal Charges'!V2152","v":0},{"$f":"'Future Monthly Zonal Charges'!W2152-'Current Monthly Zonal Charges'!W2152","v":0},{"$f":"'Future Monthly Zonal Charges'!X2152-'Current Monthly Zonal Charges'!X2152","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2152-'Current Monthly Zonal Charges'!Y2152","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2152-'Current Monthly Zonal Charges'!Z2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2152-'Current Monthly Zonal Charges'!AA2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2152-'Current Monthly Zonal Charges'!AB2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2152-'Current Monthly Zonal Charges'!AC2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2152-'Current Monthly Zonal Charges'!AD2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2152-'Current Monthly Zonal Charges'!AE2152","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2152-'Current Monthly Zonal Charges'!AG2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2152-'Current Monthly Zonal Charges'!AH2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2152-'Current Monthly Zonal Charges'!AI2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2152-'Current Monthly Zonal Charges'!AJ2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2152-'Current Monthly Zonal Charges'!AK2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2152-'Current Monthly Zonal Charges'!AL2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2152-'Current Monthly Zonal Charges'!AM2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2152-'Current Monthly Zonal Charges'!AN2152","v":-4.8488319253648438E-2},{"$f":"'Future Monthly Zonal Charges'!AO2152-'Current Monthly Zonal Charges'!AO2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2152-'Current Monthly Zonal Charges'!AP2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2152-'Current Monthly Zonal Charges'!AQ2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2152-'Current Monthly Zonal Charges'!AR2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2152-'Current Monthly Zonal Charges'!AS2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2152-'Current Monthly Zonal Charges'!AT2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2152-'Current Monthly Zonal Charges'!AU2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2152-'Current Monthly Zonal Charges'!AV2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2152-'Current Monthly Zonal Charges'!AW2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2152-'Current Monthly Zonal Charges'!AW2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2152-'Current Monthly Zonal Charges'!AY2152","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2152-'Current Monthly Zonal Charges'!AZ2152","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2152-'Current Monthly Zonal Charges'!BA2152","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2152-'Current Monthly Zonal Charges'!BB2152","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2152-'Current Monthly Zonal Charges'!BC2152","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2152-'Current Monthly Zonal Charges'!BD2152","v":0}]
[{"$f":"'Upgrade Information'!B2181","v":"b1731.2"},{"$f":"'Projected Revenue Requirements'!C2181","v":"Dominion"},{"$f":"'Upgrade Information'!E2181","v":5},{"$f":"IF('Upgrade Information'!D2181=\"\",\"\",'Upgrade Information'!D2181)","v":"2016-08-02"},{"$f":"'Current Monthly Zonal Charges'!E2181","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E2181","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F2181","v":46016.285231408772},{"$f":"'Future Monthly Zonal Charges'!F2181","v":41227.359551814261},-4788.9256795945112,null,{"$f":"'Future Monthly Zonal Charges'!H2181-'Current Monthly Zonal Charges'!H2181","v":0},{"$f":"'Future Monthly Zonal Charges'!I2181-'Current Monthly Zonal Charges'!I2181","v":0},{"$f":"'Future Monthly Zonal Charges'!J2181-'Current Monthly Zonal Charges'!J2181","v":0},{"$f":"'Future Monthly Zonal Charges'!K2181-'Current Monthly Zonal Charges'!K2181","v":0},{"$f":"'Future Monthly Zonal Charges'!L2181-'Current Monthly Zonal Charges'!L2181","v":0},{"$f":"'Future Monthly Zonal Charges'!M2181-'Current Monthly Zonal Charges'!M2181","v":0},{"$f":"'Future Monthly Zonal Charges'!N2181-'Current Monthly Zonal Charges'!N2181","v":0},{"$f":"'Future Monthly Zonal Charges'!O2181-'Current Monthly Zonal Charges'!O2181","v":0},{"$f":"'Future Monthly Zonal Charges'!P2181-'Current Monthly Zonal Charges'!P2181","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2181-'Current Monthly Zonal Charges'!Q2181","v":-4788.9256795945112},{"$f":"'Future Monthly Zonal Charges'!R2181-'Current Monthly Zonal Charges'!R2181","v":0},{"$f":"'Future Monthly Zonal Charges'!S2181-'Current Monthly Zonal Charges'!S2181","v":0},{"$f":"'Future Monthly Zonal Charges'!T2181-'Current Monthly Zonal Charges'!T2181","v":0},{"$f":"'Future Monthly Zonal Charges'!U2181-'Current Monthly Zonal Charges'!U2181","v":0},{"$f":"'Future Monthly Zonal Charges'!V2181-'Current Monthly Zonal Charges'!V2181","v":0},{"$f":"'Future Monthly Zonal Charges'!W2181-'Current Monthly Zonal Charges'!W2181","v":0},{"$f":"'Future Monthly Zonal Charges'!X2181-'Current Monthly Zonal Charges'!X2181","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2181-'Current Monthly Zonal Charges'!Y2181","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2181-'Current Monthly Zonal Charges'!Z2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2181-'Current Monthly Zonal Charges'!AA2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2181-'Current Monthly Zonal Charges'!AB2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2181-'Current Monthly Zonal Charges'!AC2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2181-'Current Monthly Zonal Charges'!AD2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2181-'Current Monthly Zonal Charges'!AE2181","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2181-'Current Monthly Zonal Charges'!AG2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2181-'Current Monthly Zonal Charges'!AH2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2181-'Current Monthly Zonal Charges'!AI2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2181-'Current Monthly Zonal Charges'!AJ2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2181-'Current Monthly Zonal Charges'!AK2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2181-'Current Monthly Zonal Charges'!AL2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2181-'Current Monthly Zonal Charges'!AM2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2181-'Current Monthly Zonal Charges'!AN2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2181-'Current Monthly Zonal Charges'!AO2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2181-'Current Monthly Zonal Charges'!AP2181","v":-0.22635931989972291},{"$f":"'Future Monthly Zonal Charges'!AQ2181-'Current Monthly Zonal Charges'!AQ2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2181-'Current Monthly Zonal Charges'!AR2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2181-'Current Monthly Zonal Charges'!AS2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2181-'Current Monthly Zonal Charges'!AT2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2181-'Current Monthly Zonal Charges'!AU2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2181-'Current Monthly Zonal Charges'!AV2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2181-'Current Monthly Zonal Charges'!AW2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2181-'Current Monthly Zonal Charges'!AW2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2181-'Current Monthly Zonal Charges'!AY2181","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2181-'Current Monthly Zonal Charges'!AZ2181","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2181-'Current Monthly Zonal Charges'!BA2181","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2181-'Current Monthly Zonal Charges'!BB2181","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2181-'Current Monthly Zonal Charges'!BC2181","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2181-'Current Monthly Zonal Charges'!BD2181","v":0}]
[{"$f":"'Upgrade Information'!B2235","v":"b1783"},{"$f":"'Projected Revenue Requirements'!C2235","v":"AEP"},{"$f":"'Upgrade Information'!E2235","v":1},{"$f":"IF('Upgrade Information'!D2235=\"\",\"\",'Upgrade Information'!D2235)","v":""},{"$f":"'Current Monthly Zonal Charges'!E2235","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E2235","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F2235","v":0},{"$f":"'Future Monthly Zonal Charges'!F2235","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H2235-'Current Monthly Zonal Charges'!H2235","v":0},{"$f":"'Future Monthly Zonal Charges'!I2235-'Current Monthly Zonal Charges'!I2235","v":0},{"$f":"'Future Monthly Zonal Charges'!J2235-'Current Monthly Zonal Charges'!J2235","v":0},{"$f":"'Future Monthly Zonal Charges'!K2235-'Current Monthly Zonal Charges'!K2235","v":0},{"$f":"'Future Monthly Zonal Charges'!L2235-'Current Monthly Zonal Charges'!L2235","v":0},{"$f":"'Future Monthly Zonal Charges'!M2235-'Current Monthly Zonal Charges'!M2235","v":0},{"$f":"'Future Monthly Zonal Charges'!N2235-'Current Monthly Zonal Charges'!N2235","v":0},{"$f":"'Future Monthly Zonal Charges'!O2235-'Current Monthly Zonal Charges'!O2235","v":0},{"$f":"'Future Monthly Zonal Charges'!P2235-'Current Monthly Zonal Charges'!P2235","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2235-'Current Monthly Zonal Charges'!Q2235","v":0},{"$f":"'Future Monthly Zonal Charges'!R2235-'Current Monthly Zonal Charges'!R2235","v":0},{"$f":"'Future Monthly Zonal Charges'!S2235-'Current Monthly Zonal Charges'!S2235","v":0},{"$f":"'Future Monthly Zonal Charges'!T2235-'Current Monthly Zonal Charges'!T2235","v":0},{"$f":"'Future Monthly Zonal Charges'!U2235-'Current Monthly Zonal Charges'!U2235","v":0},{"$f":"'Future Monthly Zonal Charges'!V2235-'Current Monthly Zonal Charges'!V2235","v":0},{"$f":"'Future Monthly Zonal Charges'!W2235-'Current Monthly Zonal Charges'!W2235","v":0},{"$f":"'Future Monthly Zonal Charges'!X2235-'Current Monthly Zonal Charges'!X2235","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2235-'Current Monthly Zonal Charges'!Y2235","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2235-'Current Monthly Zonal Charges'!Z2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2235-'Current Monthly Zonal Charges'!AA2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2235-'Current Monthly Zonal Charges'!AB2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2235-'Current Monthly Zonal Charges'!AC2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2235-'Current Monthly Zonal Charges'!AD2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2235-'Current Monthly Zonal Charges'!AE2235","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2235-'Current Monthly Zonal Charges'!AG2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2235-'Current Monthly Zonal Charges'!AH2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2235-'Current Monthly Zonal Charges'!AI2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2235-'Current Monthly Zonal Charges'!AJ2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2235-'Current Monthly Zonal Charges'!AK2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2235-'Current Monthly Zonal Charges'!AL2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2235-'Current Monthly Zonal Charges'!AM2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2235-'Current Monthly Zonal Charges'!AN2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2235-'Current Monthly Zonal Charges'!AO2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2235-'Current Monthly Zonal Charges'!AP2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2235-'Current Monthly Zonal Charges'!AQ2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2235-'Current Monthly Zonal Charges'!AR2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2235-'Current Monthly Zonal Charges'!AS2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2235-'Current Monthly Zonal Charges'!AT2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2235-'Current Monthly Zonal Charges'!AU2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2235-'Current Monthly Zonal Charges'!AV2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2235-'Current Monthly Zonal Charges'!AW2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2235-'Current Monthly Zonal Charges'!AW2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2235-'Current Monthly Zonal Charges'!AY2235","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2235-'Current Monthly Zonal Charges'!AZ2235","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2235-'Current Monthly Zonal Charges'!BA2235","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2235-'Current Monthly Zonal Charges'!BB2235","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2235-'Current Monthly Zonal Charges'!BC2235","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2235-'Current Monthly Zonal Charges'!BD2235","v":0}]
[{"$f":"'Upgrade Information'!B2285","v":"b1814"},{"$f":"'Projected Revenue Requirements'!C2285","v":"ATSI"},{"$f":"'Upgrade Information'!E2285","v":0.18},{"$f":"IF('Upgrade Information'!D2285=\"\",\"\",'Upgrade Information'!D2285)","v":"2015-06-22"},{"$f":"'Current Monthly Zonal Charges'!E2285","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E2285","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F2285","v":2538.879342158747},{"$f":"'Future Monthly Zonal Charges'!F2285","v":2210.1037538869391},-328.77558827180792,null,{"$f":"'Future Monthly Zonal Charges'!H2285-'Current Monthly Zonal Charges'!H2285","v":0},{"$f":"'Future Monthly Zonal Charges'!I2285-'Current Monthly Zonal Charges'!I2285","v":0},{"$f":"'Future Monthly Zonal Charges'!J2285-'Current Monthly Zonal Charges'!J2285","v":0},{"$f":"'Future Monthly Zonal Charges'!K2285-'Current Monthly Zonal Charges'!K2285","v":-328.77558827180792},{"$f":"'Future Monthly Zonal Charges'!L2285-'Current Monthly Zonal Charges'!L2285","v":0},{"$f":"'Future Monthly Zonal Charges'!M2285-'Current Monthly Zonal Charges'!M2285","v":0},{"$f":"'Future Monthly Zonal Charges'!N2285-'Current Monthly Zonal Charges'!N2285","v":0},{"$f":"'Future Monthly Zonal Charges'!O2285-'Current Monthly Zonal Charges'!O2285","v":0},{"$f":"'Future Monthly Zonal Charges'!P2285-'Current Monthly Zonal Charges'!P2285","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2285-'Current Monthly Zonal Charges'!Q2285","v":0},{"$f":"'Future Monthly Zonal Charges'!R2285-'Current Monthly Zonal Charges'!R2285","v":0},{"$f":"'Future Monthly Zonal Charges'!S2285-'Current Monthly Zonal Charges'!S2285","v":0},{"$f":"'Future Monthly Zonal Charges'!T2285-'Current Monthly Zonal Charges'!T2285","v":0},{"$f":"'Future Monthly Zonal Charges'!U2285-'Current Monthly Zonal Charges'!U2285","v":0},{"$f":"'Future Monthly Zonal Charges'!V2285-'Current Monthly Zonal Charges'!V2285","v":0},{"$f":"'Future Monthly Zonal Charges'!W2285-'Current Monthly Zonal Charges'!W2285","v":0},{"$f":"'Future Monthly Zonal Charges'!X2285-'Current Monthly Zonal Charges'!X2285","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2285-'Current Monthly Zonal Charges'!Y2285","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2285-'Current Monthly Zonal Charges'!Z2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2285-'Current Monthly Zonal Charges'!AA2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2285-'Current Monthly Zonal Charges'!AB2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2285-'Current Monthly Zonal Charges'!AC2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2285-'Current Monthly Zonal Charges'!AD2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2285-'Current Monthly Zonal Charges'!AE2285","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2285-'Current Monthly Zonal Charges'!AG2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2285-'Current Monthly Zonal Charges'!AH2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2285-'Current Monthly Zonal Charges'!AI2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2285-'Current Monthly Zonal Charges'!AJ2285","v":-2.5743717320497683E-2},{"$f":"'Future Monthly Zonal Charges'!AK2285-'Current Monthly Zonal Charges'!AK2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2285-'Current Monthly Zonal Charges'!AL2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2285-'Current Monthly Zonal Charges'!AM2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2285-'Current Monthly Zonal Charges'!AN2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2285-'Current Monthly Zonal Charges'!AO2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2285-'Current Monthly Zonal Charges'!AP2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2285-'Current Monthly Zonal Charges'!AQ2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2285-'Current Monthly Zonal Charges'!AR2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2285-'Current Monthly Zonal Charges'!AS2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2285-'Current Monthly Zonal Charges'!AT2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2285-'Current Monthly Zonal Charges'!AU2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2285-'Current Monthly Zonal Charges'!AV2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2285-'Current Monthly Zonal Charges'!AW2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2285-'Current Monthly Zonal Charges'!AW2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2285-'Current Monthly Zonal Charges'!AY2285","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2285-'Current Monthly Zonal Charges'!AZ2285","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2285-'Current Monthly Zonal Charges'!BA2285","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2285-'Current Monthly Zonal Charges'!BB2285","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2285-'Current Monthly Zonal Charges'!BC2285","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2285-'Current Monthly Zonal Charges'!BD2285","v":0}]
[{"$f":"'Upgrade Information'!B2318","v":"b1843"},{"$f":"'Projected Revenue Requirements'!C2318","v":"ComEd"},{"$f":"'Upgrade Information'!E2318","v":0.06},{"$f":"IF('Upgrade Information'!D2318=\"\",\"\",'Upgrade Information'!D2318)","v":"2015-05-01"},{"$f":"'Current Monthly Zonal Charges'!E2318","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E2318","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F2318","v":686.07088298976498},{"$f":"'Future Monthly Zonal Charges'!F2318","v":601.80290923080724},-84.267973758957737,null,{"$f":"'Future Monthly Zonal Charges'!H2318-'Current Monthly Zonal Charges'!H2318","v":0},{"$f":"'Future Monthly Zonal Charges'!I2318-'Current Monthly Zonal Charges'!I2318","v":0},{"$f":"'Future Monthly Zonal Charges'!J2318-'Current Monthly Zonal Charges'!J2318","v":0},{"$f":"'Future Monthly Zonal Charges'!K2318-'Current Monthly Zonal Charges'!K2318","v":0},{"$f":"'Future Monthly Zonal Charges'!L2318-'Current Monthly Zonal Charges'!L2318","v":0},{"$f":"'Future Monthly Zonal Charges'!M2318-'Current Monthly Zonal Charges'!M2318","v":-84.267973758957737},{"$f":"'Future Monthly Zonal Charges'!N2318-'Current Monthly Zonal Charges'!N2318","v":0},{"$f":"'Future Monthly Zonal Charges'!O2318-'Current Monthly Zonal Charges'!O2318","v":0},{"$f":"'Future Monthly Zonal Charges'!P2318-'Current Monthly Zonal Charges'!P2318","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2318-'Current Monthly Zonal Charges'!Q2318","v":0},{"$f":"'Future Monthly Zonal Charges'!R2318-'Current Monthly Zonal Charges'!R2318","v":0},{"$f":"'Future Monthly Zonal Charges'!S2318-'Current Monthly Zonal Charges'!S2318","v":0},{"$f":"'Future Monthly Zonal Charges'!T2318-'Current Monthly Zonal Charges'!T2318","v":0},{"$f":"'Future Monthly Zonal Charges'!U2318-'Current Monthly Zonal Charges'!U2318","v":0},{"$f":"'Future Monthly Zonal Charges'!V2318-'Current Monthly Zonal Charges'!V2318","v":0},{"$f":"'Future Monthly Zonal Charges'!W2318-'Current Monthly Zonal Charges'!W2318","v":0},{"$f":"'Future Monthly Zonal Charges'!X2318-'Current Monthly Zonal Charges'!X2318","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2318-'Current Monthly Zonal Charges'!Y2318","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2318-'Current Monthly Zonal Charges'!Z2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2318-'Current Monthly Zonal Charges'!AA2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2318-'Current Monthly Zonal Charges'!AB2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2318-'Current Monthly Zonal Charges'!AC2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2318-'Current Monthly Zonal Charges'!AD2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2318-'Current Monthly Zonal Charges'!AE2318","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2318-'Current Monthly Zonal Charges'!AG2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2318-'Current Monthly Zonal Charges'!AH2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2318-'Current Monthly Zonal Charges'!AI2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2318-'Current Monthly Zonal Charges'!AJ2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2318-'Current Monthly Zonal Charges'!AK2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2318-'Current Monthly Zonal Charges'!AL2318","v":-3.963257679505873E-3},{"$f":"'Future Monthly Zonal Charges'!AM2318-'Current Monthly Zonal Charges'!AM2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2318-'Current Monthly Zonal Charges'!AN2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2318-'Current Monthly Zonal Charges'!AO2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2318-'Current Monthly Zonal Charges'!AP2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2318-'Current Monthly Zonal Charges'!AQ2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2318-'Current Monthly Zonal Charges'!AR2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2318-'Current Monthly Zonal Charges'!AS2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2318-'Current Monthly Zonal Charges'!AT2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2318-'Current Monthly Zonal Charges'!AU2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2318-'Current Monthly Zonal Charges'!AV2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2318-'Current Monthly Zonal Charges'!AW2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2318-'Current Monthly Zonal Charges'!AW2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2318-'Current Monthly Zonal Charges'!AY2318","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2318-'Current Monthly Zonal Charges'!AZ2318","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2318-'Current Monthly Zonal Charges'!BA2318","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2318-'Current Monthly Zonal Charges'!BB2318","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2318-'Current Monthly Zonal Charges'!BC2318","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2318-'Current Monthly Zonal Charges'!BD2318","v":0}]
[{"$f":"'Upgrade Information'!B2333","v":"b1856"},{"$f":"'Projected Revenue Requirements'!C2333","v":"JCPL"},{"$f":"'Upgrade Information'!E2333","v":0.08},{"$f":"IF('Upgrade Information'!D2333=\"\",\"\",'Upgrade Information'!D2333)","v":"2012-05-22"},{"$f":"'Current Monthly Zonal Charges'!E2333","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E2333","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F2333","v":690.9106880817609},{"$f":"'Future Monthly Zonal Charges'!F2333","v":622.68639940251569},-68.224288679245205,null,{"$f":"'Future Monthly Zonal Charges'!H2333-'Current Monthly Zonal Charges'!H2333","v":0},{"$f":"'Future Monthly Zonal Charges'!I2333-'Current Monthly Zonal Charges'!I2333","v":0},{"$f":"'Future Monthly Zonal Charges'!J2333-'Current Monthly Zonal Charges'!J2333","v":0},{"$f":"'Future Monthly Zonal Charges'!K2333-'Current Monthly Zonal Charges'!K2333","v":0},{"$f":"'Future Monthly Zonal Charges'!L2333-'Current Monthly Zonal Charges'!L2333","v":0},{"$f":"'Future Monthly Zonal Charges'!M2333-'Current Monthly Zonal Charges'!M2333","v":0},{"$f":"'Future Monthly Zonal Charges'!N2333-'Current Monthly Zonal Charges'!N2333","v":0},{"$f":"'Future Monthly Zonal Charges'!O2333-'Current Monthly Zonal Charges'!O2333","v":0},{"$f":"'Future Monthly Zonal Charges'!P2333-'Current Monthly Zonal Charges'!P2333","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2333-'Current Monthly Zonal Charges'!Q2333","v":0},{"$f":"'Future Monthly Zonal Charges'!R2333-'Current Monthly Zonal Charges'!R2333","v":0},{"$f":"'Future Monthly Zonal Charges'!S2333-'Current Monthly Zonal Charges'!S2333","v":0},{"$f":"'Future Monthly Zonal Charges'!T2333-'Current Monthly Zonal Charges'!T2333","v":0},{"$f":"'Future Monthly Zonal Charges'!U2333-'Current Monthly Zonal Charges'!U2333","v":0},{"$f":"'Future Monthly Zonal Charges'!V2333-'Current Monthly Zonal Charges'!V2333","v":-68.224288679245205},{"$f":"'Future Monthly Zonal Charges'!W2333-'Current Monthly Zonal Charges'!W2333","v":0},{"$f":"'Future Monthly Zonal Charges'!X2333-'Current Monthly Zonal Charges'!X2333","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2333-'Current Monthly Zonal Charges'!Y2333","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2333-'Current Monthly Zonal Charges'!Z2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2333-'Current Monthly Zonal Charges'!AA2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2333-'Current Monthly Zonal Charges'!AB2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2333-'Current Monthly Zonal Charges'!AC2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2333-'Current Monthly Zonal Charges'!AD2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2333-'Current Monthly Zonal Charges'!AE2333","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2333-'Current Monthly Zonal Charges'!AG2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2333-'Current Monthly Zonal Charges'!AH2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2333-'Current Monthly Zonal Charges'!AI2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2333-'Current Monthly Zonal Charges'!AJ2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2333-'Current Monthly Zonal Charges'!AK2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2333-'Current Monthly Zonal Charges'!AL2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2333-'Current Monthly Zonal Charges'!AM2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2333-'Current Monthly Zonal Charges'!AN2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2333-'Current Monthly Zonal Charges'!AO2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2333-'Current Monthly Zonal Charges'!AP2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2333-'Current Monthly Zonal Charges'!AQ2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2333-'Current Monthly Zonal Charges'!AR2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2333-'Current Monthly Zonal Charges'!AS2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2333-'Current Monthly Zonal Charges'!AT2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2333-'Current Monthly Zonal Charges'!AU2333","v":-1.1142479654942139E-2},{"$f":"'Future Monthly Zonal Charges'!AV2333-'Current Monthly Zonal Charges'!AV2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2333-'Current Monthly Zonal Charges'!AW2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2333-'Current Monthly Zonal Charges'!AW2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2333-'Current Monthly Zonal Charges'!AY2333","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2333-'Current Monthly Zonal Charges'!AZ2333","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2333-'Current Monthly Zonal Charges'!BA2333","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2333-'Current Monthly Zonal Charges'!BB2333","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2333-'Current Monthly Zonal Charges'!BC2333","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2333-'Current Monthly Zonal Charges'!BD2333","v":0}]
[{"$f":"'Upgrade Information'!B2401","v":"b1900"},{"$f":"'Projected Revenue Requirements'!C2401","v":"PECO"},{"$f":"'Upgrade Information'!E2401","v":36.4},{"$f":"IF('Upgrade Information'!D2401=\"\",\"\",'Upgrade Information'!D2401)","v":"2017-06-08"},{"$f":"'Current Monthly Zonal Charges'!E2401","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E2401","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F2401","v":423998.01579083112},{"$f":"'Future Monthly Zonal Charges'!F2401","v":393585.17103538319},-30412.844755447935,null,{"$f":"'Future Monthly Zonal Charges'!H2401-'Current Monthly Zonal Charges'!H2401","v":0},{"$f":"'Future Monthly Zonal Charges'!I2401-'Current Monthly Zonal Charges'!I2401","v":0},{"$f":"'Future Monthly Zonal Charges'!J2401-'Current Monthly Zonal Charges'!J2401","v":0},{"$f":"'Future Monthly Zonal Charges'!K2401-'Current Monthly Zonal Charges'!K2401","v":-374.07799049201003},{"$f":"'Future Monthly Zonal Charges'!L2401-'Current Monthly Zonal Charges'!L2401","v":0},{"$f":"'Future Monthly Zonal Charges'!M2401-'Current Monthly Zonal Charges'!M2401","v":0},{"$f":"'Future Monthly Zonal Charges'!N2401-'Current Monthly Zonal Charges'!N2401","v":0},{"$f":"'Future Monthly Zonal Charges'!O2401-'Current Monthly Zonal Charges'!O2401","v":0},{"$f":"'Future Monthly Zonal Charges'!P2401-'Current Monthly Zonal Charges'!P2401","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2401-'Current Monthly Zonal Charges'!Q2401","v":0},{"$f":"'Future Monthly Zonal Charges'!R2401-'Current Monthly Zonal Charges'!R2401","v":0},{"$f":"'Future Monthly Zonal Charges'!S2401-'Current Monthly Zonal Charges'!S2401","v":-136.85780139951567},{"$f":"'Future Monthly Zonal Charges'!T2401-'Current Monthly Zonal Charges'!T2401","v":0},{"$f":"'Future Monthly Zonal Charges'!U2401-'Current Monthly Zonal Charges'!U2401","v":-130.7752324484261},{"$f":"'Future Monthly Zonal Charges'!V2401-'Current Monthly Zonal Charges'!V2401","v":-1830.8532542779649},{"$f":"'Future Monthly Zonal Charges'!W2401-'Current Monthly Zonal Charges'!W2401","v":0},{"$f":"'Future Monthly Zonal Charges'!X2401-'Current Monthly Zonal Charges'!X2401","v":-179.43578405714288},{"$f":"'Future Monthly Zonal Charges'!Y2401-'Current Monthly Zonal Charges'!Y2401","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2401-'Current Monthly Zonal Charges'!Z2401","v":-21173.422518742853},{"$f":"'Future Monthly Zonal Charges'!AA2401-'Current Monthly Zonal Charges'!AA2401","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2401-'Current Monthly Zonal Charges'!AB2401","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2401-'Current Monthly Zonal Charges'!AC2401","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2401-'Current Monthly Zonal Charges'!AD2401","v":-6334.9955625598086},{"$f":"'Future Monthly Zonal Charges'!AE2401-'Current Monthly Zonal Charges'!AE2401","v":-252.42661147021818},null,{"$f":"'Future Monthly Zonal Charges'!AG2401-'Current Monthly Zonal Charges'!AG2401","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2401-'Current Monthly Zonal Charges'!AH2401","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2401-'Current Monthly Zonal Charges'!AI2401","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2401-'Current Monthly Zonal Charges'!AJ2401","v":-2.9290976540157831E-2},{"$f":"'Future Monthly Zonal Charges'!AK2401-'Current Monthly Zonal Charges'!AK2401","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2401-'Current Monthly Zonal Charges'!AL2401","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2401-'Current Monthly Zonal Charges'!AM2401","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2401-'Current Monthly Zonal Charges'!AN2401","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2401-'Current Monthly Zonal Charges'!AO2401","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2401-'Current Monthly Zonal Charges'!AP2401","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2401-'Current Monthly Zonal Charges'!AQ2401","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2401-'Current Monthly Zonal Charges'!AR2401","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2401-'Current Monthly Zonal Charges'!AS2401","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2401-'Current Monthly Zonal Charges'!AT2401","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2401-'Current Monthly Zonal Charges'!AU2401","v":-0.29901733725489033},{"$f":"'Future Monthly Zonal Charges'!AV2401-'Current Monthly Zonal Charges'!AV2401","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2401-'Current Monthly Zonal Charges'!AW2401","v":-0.26630422092185047},{"$f":"'Future Monthly Zonal Charges'!AW2401-'Current Monthly Zonal Charges'!AW2401","v":-0.26630422092185047},{"$f":"'Future Monthly Zonal Charges'!AY2401-'Current Monthly Zonal Charges'!AY2401","v":-2.4670172813300013},{"$f":"'Future Monthly Zonal Charges'!AZ2401-'Current Monthly Zonal Charges'!AZ2401","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2401-'Current Monthly Zonal Charges'!BA2401","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2401-'Current Monthly Zonal Charges'!BB2401","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2401-'Current Monthly Zonal Charges'!BC2401","v":-0.62432202252486491},{"$f":"'Future Monthly Zonal Charges'!BD2401-'Current Monthly Zonal Charges'!BD2401","v":-0.61960385731521406}]
[{"$f":"'Upgrade Information'!B2420","v":"b1906.1"},{"$f":"'Projected Revenue Requirements'!C2420","v":"Dominion"},{"$f":"'Upgrade Information'!E2420","v":9},{"$f":"IF('Upgrade Information'!D2420=\"\",\"\",'Upgrade Information'!D2420)","v":"2015-11-29"},{"$f":"'Current Monthly Zonal Charges'!E2420","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E2420","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F2420","v":81536.303483045267},{"$f":"'Future Monthly Zonal Charges'!F2420","v":72916.237259775153},-8620.0662232701143,null,{"$f":"'Future Monthly Zonal Charges'!H2420-'Current Monthly Zonal Charges'!H2420","v":-70.953972691463491},{"$f":"'Future Monthly Zonal Charges'!I2420-'Current Monthly Zonal Charges'!I2420","v":-589.48527939471478},{"$f":"'Future Monthly Zonal Charges'!J2420-'Current Monthly Zonal Charges'!J2420","v":-248.48276672129532},{"$f":"'Future Monthly Zonal Charges'!K2420-'Current Monthly Zonal Charges'!K2420","v":-346.65657254780035},{"$f":"'Future Monthly Zonal Charges'!L2420-'Current Monthly Zonal Charges'!L2420","v":-176.97777427251049},{"$f":"'Future Monthly Zonal Charges'!M2420-'Current Monthly Zonal Charges'!M2420","v":-577.14026532429398},{"$f":"'Future Monthly Zonal Charges'!N2420-'Current Monthly Zonal Charges'!N2420","v":-91.246700305900504},{"$f":"'Future Monthly Zonal Charges'!O2420-'Current Monthly Zonal Charges'!O2420","v":-140.22774228055459},{"$f":"'Future Monthly Zonal Charges'!P2420-'Current Monthly Zonal Charges'!P2420","v":-73.687356413739963},{"$f":"'Future Monthly Zonal Charges'!Q2420-'Current Monthly Zonal Charges'!Q2420","v":-4884.2961309359016},{"$f":"'Future Monthly Zonal Charges'!R2420-'Current Monthly Zonal Charges'!R2420","v":-111.97644358993682},{"$f":"'Future Monthly Zonal Charges'!S2420-'Current Monthly Zonal Charges'!S2420","v":0},{"$f":"'Future Monthly Zonal Charges'!T2420-'Current Monthly Zonal Charges'!T2420","v":-81.255056332018398},{"$f":"'Future Monthly Zonal Charges'!U2420-'Current Monthly Zonal Charges'!U2420","v":0},{"$f":"'Future Monthly Zonal Charges'!V2420-'Current Monthly Zonal Charges'!V2420","v":-166.19895921674151},{"$f":"'Future Monthly Zonal Charges'!W2420-'Current Monthly Zonal Charges'!W2420","v":-82.009654817413434},{"$f":"'Future Monthly Zonal Charges'!X2420-'Current Monthly Zonal Charges'!X2420","v":-18.289512930186731},{"$f":"'Future Monthly Zonal Charges'!Y2420-'Current Monthly Zonal Charges'!Y2420","v":-3.2844034795972057},{"$f":"'Future Monthly Zonal Charges'!Z2420-'Current Monthly Zonal Charges'!Z2420","v":-232.96463887595814},{"$f":"'Future Monthly Zonal Charges'!AA2420-'Current Monthly Zonal Charges'!AA2420","v":-76.825183209123793},{"$f":"'Future Monthly Zonal Charges'!AB2420-'Current Monthly Zonal Charges'!AB2420","v":-158.35167784524106},{"$f":"'Future Monthly Zonal Charges'!AC2420-'Current Monthly Zonal Charges'!AC2420","v":-203.26928840753408},{"$f":"'Future Monthly Zonal Charges'!AD2420-'Current Monthly Zonal Charges'!AD2420","v":-275.42844716919672},{"$f":"'Future Monthly Zonal Charges'!AE2420-'Current Monthly Zonal Charges'!AE2420","v":-11.05839650899091},null,{"$f":"'Future Monthly Zonal Charges'!AG2420-'Current Monthly Zonal Charges'!AG2420","v":-2.714383040989421E-2},{"$f":"'Future Monthly Zonal Charges'!AH2420-'Current Monthly Zonal Charges'!AH2420","v":-2.7143830409894265E-2},{"$f":"'Future Monthly Zonal Charges'!AI2420-'Current Monthly Zonal Charges'!AI2420","v":-2.7143830409894265E-2},{"$f":"'Future Monthly Zonal Charges'!AJ2420-'Current Monthly Zonal Charges'!AJ2420","v":-2.7143830409894237E-2},{"$f":"'Future Monthly Zonal Charges'!AK2420-'Current Monthly Zonal Charges'!AK2420","v":-2.7143830409894237E-2},{"$f":"'Future Monthly Zonal Charges'!AL2420-'Current Monthly Zonal Charges'!AL2420","v":-2.714383040989421E-2},{"$f":"'Future Monthly Zonal Charges'!AM2420-'Current Monthly Zonal Charges'!AM2420","v":-2.7143830409894265E-2},{"$f":"'Future Monthly Zonal Charges'!AN2420-'Current Monthly Zonal Charges'!AN2420","v":-2.7143830409894237E-2},{"$f":"'Future Monthly Zonal Charges'!AO2420-'Current Monthly Zonal Charges'!AO2420","v":-2.7143830409894265E-2},{"$f":"'Future Monthly Zonal Charges'!AP2420-'Current Monthly Zonal Charges'!AP2420","v":-0.23086721831964496},{"$f":"'Future Monthly Zonal Charges'!AQ2420-'Current Monthly Zonal Charges'!AQ2420","v":-2.7143830409894265E-2},{"$f":"'Future Monthly Zonal Charges'!AR2420-'Current Monthly Zonal Charges'!AR2420","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2420-'Current Monthly Zonal Charges'!AS2420","v":-2.7143830409894265E-2},{"$f":"'Future Monthly Zonal Charges'!AT2420-'Current Monthly Zonal Charges'!AT2420","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2420-'Current Monthly Zonal Charges'!AU2420","v":-2.7143830409894265E-2},{"$f":"'Future Monthly Zonal Charges'!AV2420-'Current Monthly Zonal Charges'!AV2420","v":-2.714383040989421E-2},{"$f":"'Future Monthly Zonal Charges'!AW2420-'Current Monthly Zonal Charges'!AW2420","v":-2.7143830409894265E-2},{"$f":"'Future Monthly Zonal Charges'!AW2420-'Current Monthly Zonal Charges'!AW2420","v":-2.7143830409894265E-2},{"$f":"'Future Monthly Zonal Charges'!AY2420-'Current Monthly Zonal Charges'!AY2420","v":-2.714383040989421E-2},{"$f":"'Future Monthly Zonal Charges'!AZ2420-'Current Monthly Zonal Charges'!AZ2420","v":-2.7143830409894265E-2},{"$f":"'Future Monthly Zonal Charges'!BA2420-'Current Monthly Zonal Charges'!BA2420","v":-2.7143830409894265E-2},{"$f":"'Future Monthly Zonal Charges'!BB2420-'Current Monthly Zonal Charges'!BB2420","v":-2.7143830409894265E-2},{"$f":"'Future Monthly Zonal Charges'!BC2420-'Current Monthly Zonal Charges'!BC2420","v":-2.7143830409894237E-2},{"$f":"'Future Monthly Zonal Charges'!BD2420-'Current Monthly Zonal Charges'!BD2420","v":-2.714383040989421E-2}]
[{"$f":"'Upgrade Information'!B2478","v":"b1934.22"},{"$f":"'Projected Revenue Requirements'!C2478","v":"ATSI"},{"$f":"'Upgrade Information'!E2478","v":0.03},{"$f":"IF('Upgrade Information'!D2478=\"\",\"\",'Upgrade Information'!D2478)","v":""},{"$f":"'Current Monthly Zonal Charges'!E2478","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E2478","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F2478","v":0},{"$f":"'Future Monthly Zonal Charges'!F2478","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H2478-'Current Monthly Zonal Charges'!H2478","v":0},{"$f":"'Future Monthly Zonal Charges'!I2478-'Current Monthly Zonal Charges'!I2478","v":0},{"$f":"'Future Monthly Zonal Charges'!J2478-'Current Monthly Zonal Charges'!J2478","v":0},{"$f":"'Future Monthly Zonal Charges'!K2478-'Current Monthly Zonal Charges'!K2478","v":0},{"$f":"'Future Monthly Zonal Charges'!L2478-'Current Monthly Zonal Charges'!L2478","v":0},{"$f":"'Future Monthly Zonal Charges'!M2478-'Current Monthly Zonal Charges'!M2478","v":0},{"$f":"'Future Monthly Zonal Charges'!N2478-'Current Monthly Zonal Charges'!N2478","v":0},{"$f":"'Future Monthly Zonal Charges'!O2478-'Current Monthly Zonal Charges'!O2478","v":0},{"$f":"'Future Monthly Zonal Charges'!P2478-'Current Monthly Zonal Charges'!P2478","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2478-'Current Monthly Zonal Charges'!Q2478","v":0},{"$f":"'Future Monthly Zonal Charges'!R2478-'Current Monthly Zonal Charges'!R2478","v":0},{"$f":"'Future Monthly Zonal Charges'!S2478-'Current Monthly Zonal Charges'!S2478","v":0},{"$f":"'Future Monthly Zonal Charges'!T2478-'Current Monthly Zonal Charges'!T2478","v":0},{"$f":"'Future Monthly Zonal Charges'!U2478-'Current Monthly Zonal Charges'!U2478","v":0},{"$f":"'Future Monthly Zonal Charges'!V2478-'Current Monthly Zonal Charges'!V2478","v":0},{"$f":"'Future Monthly Zonal Charges'!W2478-'Current Monthly Zonal Charges'!W2478","v":0},{"$f":"'Future Monthly Zonal Charges'!X2478-'Current Monthly Zonal Charges'!X2478","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2478-'Current Monthly Zonal Charges'!Y2478","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2478-'Current Monthly Zonal Charges'!Z2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2478-'Current Monthly Zonal Charges'!AA2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2478-'Current Monthly Zonal Charges'!AB2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2478-'Current Monthly Zonal Charges'!AC2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2478-'Current Monthly Zonal Charges'!AD2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2478-'Current Monthly Zonal Charges'!AE2478","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2478-'Current Monthly Zonal Charges'!AG2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2478-'Current Monthly Zonal Charges'!AH2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2478-'Current Monthly Zonal Charges'!AI2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2478-'Current Monthly Zonal Charges'!AJ2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2478-'Current Monthly Zonal Charges'!AK2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2478-'Current Monthly Zonal Charges'!AL2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2478-'Current Monthly Zonal Charges'!AM2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2478-'Current Monthly Zonal Charges'!AN2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2478-'Current Monthly Zonal Charges'!AO2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2478-'Current Monthly Zonal Charges'!AP2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2478-'Current Monthly Zonal Charges'!AQ2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2478-'Current Monthly Zonal Charges'!AR2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2478-'Current Monthly Zonal Charges'!AS2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2478-'Current Monthly Zonal Charges'!AT2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2478-'Current Monthly Zonal Charges'!AU2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2478-'Current Monthly Zonal Charges'!AV2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2478-'Current Monthly Zonal Charges'!AW2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2478-'Current Monthly Zonal Charges'!AW2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2478-'Current Monthly Zonal Charges'!AY2478","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2478-'Current Monthly Zonal Charges'!AZ2478","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2478-'Current Monthly Zonal Charges'!BA2478","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2478-'Current Monthly Zonal Charges'!BB2478","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2478-'Current Monthly Zonal Charges'!BC2478","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2478-'Current Monthly Zonal Charges'!BD2478","v":0}]
[{"$f":"'Upgrade Information'!B2507","v":"b1943"},{"$f":"'Projected Revenue Requirements'!C2507","v":"TrAILCo"},{"$f":"'Upgrade Information'!E2507","v":5.25},{"$f":"IF('Upgrade Information'!D2507=\"\",\"\",'Upgrade Information'!D2507)","v":"2015-06-03"},{"$f":"'Current Monthly Zonal Charges'!E2507","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E2507","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F2507","v":46264.404068580683},{"$f":"'Future Monthly Zonal Charges'!F2507","v":41296.939514052792},-4967.4645545278909,null,{"$f":"'Future Monthly Zonal Charges'!H2507-'Current Monthly Zonal Charges'!H2507","v":0},{"$f":"'Future Monthly Zonal Charges'!I2507-'Current Monthly Zonal Charges'!I2507","v":0},{"$f":"'Future Monthly Zonal Charges'!J2507-'Current Monthly Zonal Charges'!J2507","v":0},{"$f":"'Future Monthly Zonal Charges'!K2507-'Current Monthly Zonal Charges'!K2507","v":0},{"$f":"'Future Monthly Zonal Charges'!L2507-'Current Monthly Zonal Charges'!L2507","v":0},{"$f":"'Future Monthly Zonal Charges'!M2507-'Current Monthly Zonal Charges'!M2507","v":0},{"$f":"'Future Monthly Zonal Charges'!N2507-'Current Monthly Zonal Charges'!N2507","v":0},{"$f":"'Future Monthly Zonal Charges'!O2507-'Current Monthly Zonal Charges'!O2507","v":0},{"$f":"'Future Monthly Zonal Charges'!P2507-'Current Monthly Zonal Charges'!P2507","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2507-'Current Monthly Zonal Charges'!Q2507","v":0},{"$f":"'Future Monthly Zonal Charges'!R2507-'Current Monthly Zonal Charges'!R2507","v":0},{"$f":"'Future Monthly Zonal Charges'!S2507-'Current Monthly Zonal Charges'!S2507","v":0},{"$f":"'Future Monthly Zonal Charges'!T2507-'Current Monthly Zonal Charges'!T2507","v":0},{"$f":"'Future Monthly Zonal Charges'!U2507-'Current Monthly Zonal Charges'!U2507","v":0},{"$f":"'Future Monthly Zonal Charges'!V2507-'Current Monthly Zonal Charges'!V2507","v":0},{"$f":"'Future Monthly Zonal Charges'!W2507-'Current Monthly Zonal Charges'!W2507","v":0},{"$f":"'Future Monthly Zonal Charges'!X2507-'Current Monthly Zonal Charges'!X2507","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2507-'Current Monthly Zonal Charges'!Y2507","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2507-'Current Monthly Zonal Charges'!Z2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2507-'Current Monthly Zonal Charges'!AA2507","v":-4967.4645545278909},{"$f":"'Future Monthly Zonal Charges'!AB2507-'Current Monthly Zonal Charges'!AB2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2507-'Current Monthly Zonal Charges'!AC2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2507-'Current Monthly Zonal Charges'!AD2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2507-'Current Monthly Zonal Charges'!AE2507","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2507-'Current Monthly Zonal Charges'!AG2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2507-'Current Monthly Zonal Charges'!AH2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2507-'Current Monthly Zonal Charges'!AI2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2507-'Current Monthly Zonal Charges'!AJ2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2507-'Current Monthly Zonal Charges'!AK2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2507-'Current Monthly Zonal Charges'!AL2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2507-'Current Monthly Zonal Charges'!AM2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2507-'Current Monthly Zonal Charges'!AN2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2507-'Current Monthly Zonal Charges'!AO2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2507-'Current Monthly Zonal Charges'!AP2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2507-'Current Monthly Zonal Charges'!AQ2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2507-'Current Monthly Zonal Charges'!AR2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2507-'Current Monthly Zonal Charges'!AS2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2507-'Current Monthly Zonal Charges'!AT2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2507-'Current Monthly Zonal Charges'!AU2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2507-'Current Monthly Zonal Charges'!AV2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2507-'Current Monthly Zonal Charges'!AW2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2507-'Current Monthly Zonal Charges'!AW2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2507-'Current Monthly Zonal Charges'!AY2507","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2507-'Current Monthly Zonal Charges'!AZ2507","v":-1.7551017752633609},{"$f":"'Future Monthly Zonal Charges'!BA2507-'Current Monthly Zonal Charges'!BA2507","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2507-'Current Monthly Zonal Charges'!BB2507","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2507-'Current Monthly Zonal Charges'!BC2507","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2507-'Current Monthly Zonal Charges'!BD2507","v":0}]
[{"$f":"'Upgrade Information'!B2523","v":"b1956"},{"$f":"'Projected Revenue Requirements'!C2523","v":"AEP"},{"$f":"'Upgrade Information'!E2523","v":0.03},{"$f":"IF('Upgrade Information'!D2523=\"\",\"\",'Upgrade Information'!D2523)","v":"2014-07-30"},{"$f":"'Current Monthly Zonal Charges'!E2523","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E2523","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F2523","v":307.81558743283301},{"$f":"'Future Monthly Zonal Charges'!F2523","v":266.34904383088076},-41.466543601952253,null,{"$f":"'Future Monthly Zonal Charges'!H2523-'Current Monthly Zonal Charges'!H2523","v":0},{"$f":"'Future Monthly Zonal Charges'!I2523-'Current Monthly Zonal Charges'!I2523","v":-41.466543601952253},{"$f":"'Future Monthly Zonal Charges'!J2523-'Current Monthly Zonal Charges'!J2523","v":0},{"$f":"'Future Monthly Zonal Charges'!K2523-'Current Monthly Zonal Charges'!K2523","v":0},{"$f":"'Future Monthly Zonal Charges'!L2523-'Current Monthly Zonal Charges'!L2523","v":0},{"$f":"'Future Monthly Zonal Charges'!M2523-'Current Monthly Zonal Charges'!M2523","v":0},{"$f":"'Future Monthly Zonal Charges'!N2523-'Current Monthly Zonal Charges'!N2523","v":0},{"$f":"'Future Monthly Zonal Charges'!O2523-'Current Monthly Zonal Charges'!O2523","v":0},{"$f":"'Future Monthly Zonal Charges'!P2523-'Current Monthly Zonal Charges'!P2523","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2523-'Current Monthly Zonal Charges'!Q2523","v":0},{"$f":"'Future Monthly Zonal Charges'!R2523-'Current Monthly Zonal Charges'!R2523","v":0},{"$f":"'Future Monthly Zonal Charges'!S2523-'Current Monthly Zonal Charges'!S2523","v":0},{"$f":"'Future Monthly Zonal Charges'!T2523-'Current Monthly Zonal Charges'!T2523","v":0},{"$f":"'Future Monthly Zonal Charges'!U2523-'Current Monthly Zonal Charges'!U2523","v":0},{"$f":"'Future Monthly Zonal Charges'!V2523-'Current Monthly Zonal Charges'!V2523","v":0},{"$f":"'Future Monthly Zonal Charges'!W2523-'Current Monthly Zonal Charges'!W2523","v":0},{"$f":"'Future Monthly Zonal Charges'!X2523-'Current Monthly Zonal Charges'!X2523","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2523-'Current Monthly Zonal Charges'!Y2523","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2523-'Current Monthly Zonal Charges'!Z2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2523-'Current Monthly Zonal Charges'!AA2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2523-'Current Monthly Zonal Charges'!AB2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2523-'Current Monthly Zonal Charges'!AC2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2523-'Current Monthly Zonal Charges'!AD2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2523-'Current Monthly Zonal Charges'!AE2523","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2523-'Current Monthly Zonal Charges'!AG2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2523-'Current Monthly Zonal Charges'!AH2523","v":-1.9093959875836203E-3},{"$f":"'Future Monthly Zonal Charges'!AI2523-'Current Monthly Zonal Charges'!AI2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2523-'Current Monthly Zonal Charges'!AJ2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2523-'Current Monthly Zonal Charges'!AK2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2523-'Current Monthly Zonal Charges'!AL2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2523-'Current Monthly Zonal Charges'!AM2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2523-'Current Monthly Zonal Charges'!AN2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2523-'Current Monthly Zonal Charges'!AO2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2523-'Current Monthly Zonal Charges'!AP2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2523-'Current Monthly Zonal Charges'!AQ2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2523-'Current Monthly Zonal Charges'!AR2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2523-'Current Monthly Zonal Charges'!AS2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2523-'Current Monthly Zonal Charges'!AT2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2523-'Current Monthly Zonal Charges'!AU2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2523-'Current Monthly Zonal Charges'!AV2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2523-'Current Monthly Zonal Charges'!AW2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2523-'Current Monthly Zonal Charges'!AW2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2523-'Current Monthly Zonal Charges'!AY2523","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2523-'Current Monthly Zonal Charges'!AZ2523","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2523-'Current Monthly Zonal Charges'!BA2523","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2523-'Current Monthly Zonal Charges'!BB2523","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2523-'Current Monthly Zonal Charges'!BC2523","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2523-'Current Monthly Zonal Charges'!BD2523","v":0}]
[{"$f":"'Upgrade Information'!B2572","v":"b1999"},{"$f":"'Projected Revenue Requirements'!C2572","v":"ME"},{"$f":"'Upgrade Information'!E2572","v":0.9},{"$f":"IF('Upgrade Information'!D2572=\"\",\"\",'Upgrade Information'!D2572)","v":"2015-02-13"},{"$f":"'Current Monthly Zonal Charges'!E2572","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E2572","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F2572","v":9802.7312290090849},{"$f":"'Future Monthly Zonal Charges'!F2572","v":8687.1784598336035},-1115.5527691754814,null,{"$f":"'Future Monthly Zonal Charges'!H2572-'Current Monthly Zonal Charges'!H2572","v":0},{"$f":"'Future Monthly Zonal Charges'!I2572-'Current Monthly Zonal Charges'!I2572","v":0},{"$f":"'Future Monthly Zonal Charges'!J2572-'Current Monthly Zonal Charges'!J2572","v":0},{"$f":"'Future Monthly Zonal Charges'!K2572-'Current Monthly Zonal Charges'!K2572","v":0},{"$f":"'Future Monthly Zonal Charges'!L2572-'Current Monthly Zonal Charges'!L2572","v":0},{"$f":"'Future Monthly Zonal Charges'!M2572-'Current Monthly Zonal Charges'!M2572","v":0},{"$f":"'Future Monthly Zonal Charges'!N2572-'Current Monthly Zonal Charges'!N2572","v":0},{"$f":"'Future Monthly Zonal Charges'!O2572-'Current Monthly Zonal Charges'!O2572","v":0},{"$f":"'Future Monthly Zonal Charges'!P2572-'Current Monthly Zonal Charges'!P2572","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2572-'Current Monthly Zonal Charges'!Q2572","v":0},{"$f":"'Future Monthly Zonal Charges'!R2572-'Current Monthly Zonal Charges'!R2572","v":0},{"$f":"'Future Monthly Zonal Charges'!S2572-'Current Monthly Zonal Charges'!S2572","v":0},{"$f":"'Future Monthly Zonal Charges'!T2572-'Current Monthly Zonal Charges'!T2572","v":0},{"$f":"'Future Monthly Zonal Charges'!U2572-'Current Monthly Zonal Charges'!U2572","v":0},{"$f":"'Future Monthly Zonal Charges'!V2572-'Current Monthly Zonal Charges'!V2572","v":0},{"$f":"'Future Monthly Zonal Charges'!W2572-'Current Monthly Zonal Charges'!W2572","v":-1115.5527691754814},{"$f":"'Future Monthly Zonal Charges'!X2572-'Current Monthly Zonal Charges'!X2572","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2572-'Current Monthly Zonal Charges'!Y2572","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2572-'Current Monthly Zonal Charges'!Z2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2572-'Current Monthly Zonal Charges'!AA2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2572-'Current Monthly Zonal Charges'!AB2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2572-'Current Monthly Zonal Charges'!AC2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2572-'Current Monthly Zonal Charges'!AD2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2572-'Current Monthly Zonal Charges'!AE2572","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2572-'Current Monthly Zonal Charges'!AG2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2572-'Current Monthly Zonal Charges'!AH2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2572-'Current Monthly Zonal Charges'!AI2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2572-'Current Monthly Zonal Charges'!AJ2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2572-'Current Monthly Zonal Charges'!AK2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2572-'Current Monthly Zonal Charges'!AL2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2572-'Current Monthly Zonal Charges'!AM2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2572-'Current Monthly Zonal Charges'!AN2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2572-'Current Monthly Zonal Charges'!AO2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2572-'Current Monthly Zonal Charges'!AP2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2572-'Current Monthly Zonal Charges'!AQ2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2572-'Current Monthly Zonal Charges'!AR2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2572-'Current Monthly Zonal Charges'!AS2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2572-'Current Monthly Zonal Charges'!AT2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2572-'Current Monthly Zonal Charges'!AU2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2572-'Current Monthly Zonal Charges'!AV2572","v":-0.36922939435854785},{"$f":"'Future Monthly Zonal Charges'!AW2572-'Current Monthly Zonal Charges'!AW2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2572-'Current Monthly Zonal Charges'!AW2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2572-'Current Monthly Zonal Charges'!AY2572","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2572-'Current Monthly Zonal Charges'!AZ2572","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2572-'Current Monthly Zonal Charges'!BA2572","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2572-'Current Monthly Zonal Charges'!BB2572","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2572-'Current Monthly Zonal Charges'!BC2572","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2572-'Current Monthly Zonal Charges'!BD2572","v":0}]
[{"$f":"'Upgrade Information'!B2606","v":"b2021.12"},{"$f":"'Projected Revenue Requirements'!C2606","v":"AEP"},{"$f":"'Upgrade Information'!E2606","v":1},{"$f":"IF('Upgrade Information'!D2606=\"\",\"\",'Upgrade Information'!D2606)","v":"2015-10-31"},{"$f":"'Current Monthly Zonal Charges'!E2606","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E2606","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F2606","v":10606.074111110704},{"$f":"'Future Monthly Zonal Charges'!F2606","v":9223.8559910456261},-1382.2181200650775,null,{"$f":"'Future Monthly Zonal Charges'!H2606-'Current Monthly Zonal Charges'!H2606","v":0},{"$f":"'Future Monthly Zonal Charges'!I2606-'Current Monthly Zonal Charges'!I2606","v":-1382.2181200650775},{"$f":"'Future Monthly Zonal Charges'!J2606-'Current Monthly Zonal Charges'!J2606","v":0},{"$f":"'Future Monthly Zonal Charges'!K2606-'Current Monthly Zonal Charges'!K2606","v":0},{"$f":"'Future Monthly Zonal Charges'!L2606-'Current Monthly Zonal Charges'!L2606","v":0},{"$f":"'Future Monthly Zonal Charges'!M2606-'Current Monthly Zonal Charges'!M2606","v":0},{"$f":"'Future Monthly Zonal Charges'!N2606-'Current Monthly Zonal Charges'!N2606","v":0},{"$f":"'Future Monthly Zonal Charges'!O2606-'Current Monthly Zonal Charges'!O2606","v":0},{"$f":"'Future Monthly Zonal Charges'!P2606-'Current Monthly Zonal Charges'!P2606","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2606-'Current Monthly Zonal Charges'!Q2606","v":0},{"$f":"'Future Monthly Zonal Charges'!R2606-'Current Monthly Zonal Charges'!R2606","v":0},{"$f":"'Future Monthly Zonal Charges'!S2606-'Current Monthly Zonal Charges'!S2606","v":0},{"$f":"'Future Monthly Zonal Charges'!T2606-'Current Monthly Zonal Charges'!T2606","v":0},{"$f":"'Future Monthly Zonal Charges'!U2606-'Current Monthly Zonal Charges'!U2606","v":0},{"$f":"'Future Monthly Zonal Charges'!V2606-'Current Monthly Zonal Charges'!V2606","v":0},{"$f":"'Future Monthly Zonal Charges'!W2606-'Current Monthly Zonal Charges'!W2606","v":0},{"$f":"'Future Monthly Zonal Charges'!X2606-'Current Monthly Zonal Charges'!X2606","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2606-'Current Monthly Zonal Charges'!Y2606","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2606-'Current Monthly Zonal Charges'!Z2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2606-'Current Monthly Zonal Charges'!AA2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2606-'Current Monthly Zonal Charges'!AB2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2606-'Current Monthly Zonal Charges'!AC2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2606-'Current Monthly Zonal Charges'!AD2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2606-'Current Monthly Zonal Charges'!AE2606","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2606-'Current Monthly Zonal Charges'!AG2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2606-'Current Monthly Zonal Charges'!AH2606","v":-6.3646532919454157E-2},{"$f":"'Future Monthly Zonal Charges'!AI2606-'Current Monthly Zonal Charges'!AI2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2606-'Current Monthly Zonal Charges'!AJ2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2606-'Current Monthly Zonal Charges'!AK2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2606-'Current Monthly Zonal Charges'!AL2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2606-'Current Monthly Zonal Charges'!AM2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2606-'Current Monthly Zonal Charges'!AN2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2606-'Current Monthly Zonal Charges'!AO2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2606-'Current Monthly Zonal Charges'!AP2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2606-'Current Monthly Zonal Charges'!AQ2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2606-'Current Monthly Zonal Charges'!AR2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2606-'Current Monthly Zonal Charges'!AS2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2606-'Current Monthly Zonal Charges'!AT2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2606-'Current Monthly Zonal Charges'!AU2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2606-'Current Monthly Zonal Charges'!AV2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2606-'Current Monthly Zonal Charges'!AW2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2606-'Current Monthly Zonal Charges'!AW2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2606-'Current Monthly Zonal Charges'!AY2606","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2606-'Current Monthly Zonal Charges'!AZ2606","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2606-'Current Monthly Zonal Charges'!BA2606","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2606-'Current Monthly Zonal Charges'!BB2606","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2606-'Current Monthly Zonal Charges'!BC2606","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2606-'Current Monthly Zonal Charges'!BD2606","v":0}]
[{"$f":"'Upgrade Information'!B2659","v":"b2067"},{"$f":"'Projected Revenue Requirements'!C2659","v":"DEOK"},{"$f":"'Upgrade Information'!E2659","v":0.16},{"$f":"IF('Upgrade Information'!D2659=\"\",\"\",'Upgrade Information'!D2659)","v":"2013-10-26"},{"$f":"'Current Monthly Zonal Charges'!E2659","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E2659","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F2659","v":1820.3672938458665},{"$f":"'Future Monthly Zonal Charges'!F2659","v":1646.109550474546},-174.25774337132043,null,{"$f":"'Future Monthly Zonal Charges'!H2659-'Current Monthly Zonal Charges'!H2659","v":0},{"$f":"'Future Monthly Zonal Charges'!I2659-'Current Monthly Zonal Charges'!I2659","v":0},{"$f":"'Future Monthly Zonal Charges'!J2659-'Current Monthly Zonal Charges'!J2659","v":0},{"$f":"'Future Monthly Zonal Charges'!K2659-'Current Monthly Zonal Charges'!K2659","v":0},{"$f":"'Future Monthly Zonal Charges'!L2659-'Current Monthly Zonal Charges'!L2659","v":0},{"$f":"'Future Monthly Zonal Charges'!M2659-'Current Monthly Zonal Charges'!M2659","v":0},{"$f":"'Future Monthly Zonal Charges'!N2659-'Current Monthly Zonal Charges'!N2659","v":0},{"$f":"'Future Monthly Zonal Charges'!O2659-'Current Monthly Zonal Charges'!O2659","v":-174.25774337132043},{"$f":"'Future Monthly Zonal Charges'!P2659-'Current Monthly Zonal Charges'!P2659","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2659-'Current Monthly Zonal Charges'!Q2659","v":0},{"$f":"'Future Monthly Zonal Charges'!R2659-'Current Monthly Zonal Charges'!R2659","v":0},{"$f":"'Future Monthly Zonal Charges'!S2659-'Current Monthly Zonal Charges'!S2659","v":0},{"$f":"'Future Monthly Zonal Charges'!T2659-'Current Monthly Zonal Charges'!T2659","v":0},{"$f":"'Future Monthly Zonal Charges'!U2659-'Current Monthly Zonal Charges'!U2659","v":0},{"$f":"'Future Monthly Zonal Charges'!V2659-'Current Monthly Zonal Charges'!V2659","v":0},{"$f":"'Future Monthly Zonal Charges'!W2659-'Current Monthly Zonal Charges'!W2659","v":0},{"$f":"'Future Monthly Zonal Charges'!X2659-'Current Monthly Zonal Charges'!X2659","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2659-'Current Monthly Zonal Charges'!Y2659","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2659-'Current Monthly Zonal Charges'!Z2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2659-'Current Monthly Zonal Charges'!AA2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2659-'Current Monthly Zonal Charges'!AB2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2659-'Current Monthly Zonal Charges'!AC2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2659-'Current Monthly Zonal Charges'!AD2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2659-'Current Monthly Zonal Charges'!AE2659","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2659-'Current Monthly Zonal Charges'!AG2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2659-'Current Monthly Zonal Charges'!AH2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2659-'Current Monthly Zonal Charges'!AI2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2659-'Current Monthly Zonal Charges'!AJ2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2659-'Current Monthly Zonal Charges'!AK2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2659-'Current Monthly Zonal Charges'!AL2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2659-'Current Monthly Zonal Charges'!AM2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2659-'Current Monthly Zonal Charges'!AN2659","v":-3.3731004698190237E-2},{"$f":"'Future Monthly Zonal Charges'!AO2659-'Current Monthly Zonal Charges'!AO2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2659-'Current Monthly Zonal Charges'!AP2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2659-'Current Monthly Zonal Charges'!AQ2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2659-'Current Monthly Zonal Charges'!AR2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2659-'Current Monthly Zonal Charges'!AS2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2659-'Current Monthly Zonal Charges'!AT2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2659-'Current Monthly Zonal Charges'!AU2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2659-'Current Monthly Zonal Charges'!AV2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2659-'Current Monthly Zonal Charges'!AW2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2659-'Current Monthly Zonal Charges'!AW2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2659-'Current Monthly Zonal Charges'!AY2659","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2659-'Current Monthly Zonal Charges'!AZ2659","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2659-'Current Monthly Zonal Charges'!BA2659","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2659-'Current Monthly Zonal Charges'!BB2659","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2659-'Current Monthly Zonal Charges'!BC2659","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2659-'Current Monthly Zonal Charges'!BD2659","v":0}]
[{"$f":"'Upgrade Information'!B2689","v":"b2097"},{"$f":"'Projected Revenue Requirements'!C2689","v":"APS"},{"$f":"'Upgrade Information'!E2689","v":0.8},{"$f":"IF('Upgrade Information'!D2689=\"\",\"\",'Upgrade Information'!D2689)","v":"2013-04-08"},{"$f":"'Current Monthly Zonal Charges'!E2689","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E2689","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F2689","v":8239.8122653534392},{"$f":"'Future Monthly Zonal Charges'!F2689","v":7397.1795237094693},-842.63274164396989,null,{"$f":"'Future Monthly Zonal Charges'!H2689-'Current Monthly Zonal Charges'!H2689","v":0},{"$f":"'Future Monthly Zonal Charges'!I2689-'Current Monthly Zonal Charges'!I2689","v":0},{"$f":"'Future Monthly Zonal Charges'!J2689-'Current Monthly Zonal Charges'!J2689","v":-842.63274164396989},{"$f":"'Future Monthly Zonal Charges'!K2689-'Current Monthly Zonal Charges'!K2689","v":0},{"$f":"'Future Monthly Zonal Charges'!L2689-'Current Monthly Zonal Charges'!L2689","v":0},{"$f":"'Future Monthly Zonal Charges'!M2689-'Current Monthly Zonal Charges'!M2689","v":0},{"$f":"'Future Monthly Zonal Charges'!N2689-'Current Monthly Zonal Charges'!N2689","v":0},{"$f":"'Future Monthly Zonal Charges'!O2689-'Current Monthly Zonal Charges'!O2689","v":0},{"$f":"'Future Monthly Zonal Charges'!P2689-'Current Monthly Zonal Charges'!P2689","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2689-'Current Monthly Zonal Charges'!Q2689","v":0},{"$f":"'Future Monthly Zonal Charges'!R2689-'Current Monthly Zonal Charges'!R2689","v":0},{"$f":"'Future Monthly Zonal Charges'!S2689-'Current Monthly Zonal Charges'!S2689","v":0},{"$f":"'Future Monthly Zonal Charges'!T2689-'Current Monthly Zonal Charges'!T2689","v":0},{"$f":"'Future Monthly Zonal Charges'!U2689-'Current Monthly Zonal Charges'!U2689","v":0},{"$f":"'Future Monthly Zonal Charges'!V2689-'Current Monthly Zonal Charges'!V2689","v":0},{"$f":"'Future Monthly Zonal Charges'!W2689-'Current Monthly Zonal Charges'!W2689","v":0},{"$f":"'Future Monthly Zonal Charges'!X2689-'Current Monthly Zonal Charges'!X2689","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2689-'Current Monthly Zonal Charges'!Y2689","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2689-'Current Monthly Zonal Charges'!Z2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2689-'Current Monthly Zonal Charges'!AA2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2689-'Current Monthly Zonal Charges'!AB2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2689-'Current Monthly Zonal Charges'!AC2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2689-'Current Monthly Zonal Charges'!AD2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2689-'Current Monthly Zonal Charges'!AE2689","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2689-'Current Monthly Zonal Charges'!AG2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2689-'Current Monthly Zonal Charges'!AH2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2689-'Current Monthly Zonal Charges'!AI2689","v":-9.2047752601943311E-2},{"$f":"'Future Monthly Zonal Charges'!AJ2689-'Current Monthly Zonal Charges'!AJ2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2689-'Current Monthly Zonal Charges'!AK2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2689-'Current Monthly Zonal Charges'!AL2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2689-'Current Monthly Zonal Charges'!AM2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2689-'Current Monthly Zonal Charges'!AN2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2689-'Current Monthly Zonal Charges'!AO2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2689-'Current Monthly Zonal Charges'!AP2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2689-'Current Monthly Zonal Charges'!AQ2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2689-'Current Monthly Zonal Charges'!AR2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2689-'Current Monthly Zonal Charges'!AS2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2689-'Current Monthly Zonal Charges'!AT2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2689-'Current Monthly Zonal Charges'!AU2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2689-'Current Monthly Zonal Charges'!AV2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2689-'Current Monthly Zonal Charges'!AW2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2689-'Current Monthly Zonal Charges'!AW2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2689-'Current Monthly Zonal Charges'!AY2689","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2689-'Current Monthly Zonal Charges'!AZ2689","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2689-'Current Monthly Zonal Charges'!BA2689","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2689-'Current Monthly Zonal Charges'!BB2689","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2689-'Current Monthly Zonal Charges'!BC2689","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2689-'Current Monthly Zonal Charges'!BD2689","v":0}]
[{"$f":"'Upgrade Information'!B2746","v":"b2143"},{"$f":"'Projected Revenue Requirements'!C2746","v":"APS"},{"$f":"'Upgrade Information'!E2746","v":0.5},{"$f":"IF('Upgrade Information'!D2746=\"\",\"\",'Upgrade Information'!D2746)","v":""},{"$f":"'Current Monthly Zonal Charges'!E2746","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E2746","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F2746","v":0},{"$f":"'Future Monthly Zonal Charges'!F2746","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H2746-'Current Monthly Zonal Charges'!H2746","v":0},{"$f":"'Future Monthly Zonal Charges'!I2746-'Current Monthly Zonal Charges'!I2746","v":0},{"$f":"'Future Monthly Zonal Charges'!J2746-'Current Monthly Zonal Charges'!J2746","v":0},{"$f":"'Future Monthly Zonal Charges'!K2746-'Current Monthly Zonal Charges'!K2746","v":0},{"$f":"'Future Monthly Zonal Charges'!L2746-'Current Monthly Zonal Charges'!L2746","v":0},{"$f":"'Future Monthly Zonal Charges'!M2746-'Current Monthly Zonal Charges'!M2746","v":0},{"$f":"'Future Monthly Zonal Charges'!N2746-'Current Monthly Zonal Charges'!N2746","v":0},{"$f":"'Future Monthly Zonal Charges'!O2746-'Current Monthly Zonal Charges'!O2746","v":0},{"$f":"'Future Monthly Zonal Charges'!P2746-'Current Monthly Zonal Charges'!P2746","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2746-'Current Monthly Zonal Charges'!Q2746","v":0},{"$f":"'Future Monthly Zonal Charges'!R2746-'Current Monthly Zonal Charges'!R2746","v":0},{"$f":"'Future Monthly Zonal Charges'!S2746-'Current Monthly Zonal Charges'!S2746","v":0},{"$f":"'Future Monthly Zonal Charges'!T2746-'Current Monthly Zonal Charges'!T2746","v":0},{"$f":"'Future Monthly Zonal Charges'!U2746-'Current Monthly Zonal Charges'!U2746","v":0},{"$f":"'Future Monthly Zonal Charges'!V2746-'Current Monthly Zonal Charges'!V2746","v":0},{"$f":"'Future Monthly Zonal Charges'!W2746-'Current Monthly Zonal Charges'!W2746","v":0},{"$f":"'Future Monthly Zonal Charges'!X2746-'Current Monthly Zonal Charges'!X2746","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2746-'Current Monthly Zonal Charges'!Y2746","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2746-'Current Monthly Zonal Charges'!Z2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2746-'Current Monthly Zonal Charges'!AA2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2746-'Current Monthly Zonal Charges'!AB2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2746-'Current Monthly Zonal Charges'!AC2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2746-'Current Monthly Zonal Charges'!AD2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2746-'Current Monthly Zonal Charges'!AE2746","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2746-'Current Monthly Zonal Charges'!AG2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2746-'Current Monthly Zonal Charges'!AH2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2746-'Current Monthly Zonal Charges'!AI2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2746-'Current Monthly Zonal Charges'!AJ2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2746-'Current Monthly Zonal Charges'!AK2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2746-'Current Monthly Zonal Charges'!AL2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2746-'Current Monthly Zonal Charges'!AM2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2746-'Current Monthly Zonal Charges'!AN2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2746-'Current Monthly Zonal Charges'!AO2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2746-'Current Monthly Zonal Charges'!AP2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2746-'Current Monthly Zonal Charges'!AQ2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2746-'Current Monthly Zonal Charges'!AR2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2746-'Current Monthly Zonal Charges'!AS2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2746-'Current Monthly Zonal Charges'!AT2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2746-'Current Monthly Zonal Charges'!AU2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2746-'Current Monthly Zonal Charges'!AV2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2746-'Current Monthly Zonal Charges'!AW2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2746-'Current Monthly Zonal Charges'!AW2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2746-'Current Monthly Zonal Charges'!AY2746","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2746-'Current Monthly Zonal Charges'!AZ2746","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2746-'Current Monthly Zonal Charges'!BA2746","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2746-'Current Monthly Zonal Charges'!BB2746","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2746-'Current Monthly Zonal Charges'!BC2746","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2746-'Current Monthly Zonal Charges'!BD2746","v":0}]
[{"$f":"'Upgrade Information'!B2766","v":"b2166"},{"$f":"'Projected Revenue Requirements'!C2766","v":"APS"},{"$f":"'Upgrade Information'!E2766","v":2.7},{"$f":"IF('Upgrade Information'!D2766=\"\",\"\",'Upgrade Information'!D2766)","v":"2016-12-12"},{"$f":"'Current Monthly Zonal Charges'!E2766","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E2766","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F2766","v":29894.882431136681},{"$f":"'Future Monthly Zonal Charges'!F2766","v":27050.996928088283},-2843.8855030483974,null,{"$f":"'Future Monthly Zonal Charges'!H2766-'Current Monthly Zonal Charges'!H2766","v":0},{"$f":"'Future Monthly Zonal Charges'!I2766-'Current Monthly Zonal Charges'!I2766","v":0},{"$f":"'Future Monthly Zonal Charges'!J2766-'Current Monthly Zonal Charges'!J2766","v":-2843.8855030483974},{"$f":"'Future Monthly Zonal Charges'!K2766-'Current Monthly Zonal Charges'!K2766","v":0},{"$f":"'Future Monthly Zonal Charges'!L2766-'Current Monthly Zonal Charges'!L2766","v":0},{"$f":"'Future Monthly Zonal Charges'!M2766-'Current Monthly Zonal Charges'!M2766","v":0},{"$f":"'Future Monthly Zonal Charges'!N2766-'Current Monthly Zonal Charges'!N2766","v":0},{"$f":"'Future Monthly Zonal Charges'!O2766-'Current Monthly Zonal Charges'!O2766","v":0},{"$f":"'Future Monthly Zonal Charges'!P2766-'Current Monthly Zonal Charges'!P2766","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2766-'Current Monthly Zonal Charges'!Q2766","v":0},{"$f":"'Future Monthly Zonal Charges'!R2766-'Current Monthly Zonal Charges'!R2766","v":0},{"$f":"'Future Monthly Zonal Charges'!S2766-'Current Monthly Zonal Charges'!S2766","v":0},{"$f":"'Future Monthly Zonal Charges'!T2766-'Current Monthly Zonal Charges'!T2766","v":0},{"$f":"'Future Monthly Zonal Charges'!U2766-'Current Monthly Zonal Charges'!U2766","v":0},{"$f":"'Future Monthly Zonal Charges'!V2766-'Current Monthly Zonal Charges'!V2766","v":0},{"$f":"'Future Monthly Zonal Charges'!W2766-'Current Monthly Zonal Charges'!W2766","v":0},{"$f":"'Future Monthly Zonal Charges'!X2766-'Current Monthly Zonal Charges'!X2766","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2766-'Current Monthly Zonal Charges'!Y2766","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2766-'Current Monthly Zonal Charges'!Z2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2766-'Current Monthly Zonal Charges'!AA2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2766-'Current Monthly Zonal Charges'!AB2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2766-'Current Monthly Zonal Charges'!AC2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2766-'Current Monthly Zonal Charges'!AD2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2766-'Current Monthly Zonal Charges'!AE2766","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2766-'Current Monthly Zonal Charges'!AG2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2766-'Current Monthly Zonal Charges'!AH2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2766-'Current Monthly Zonal Charges'!AI2766","v":-0.31066116503155872},{"$f":"'Future Monthly Zonal Charges'!AJ2766-'Current Monthly Zonal Charges'!AJ2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2766-'Current Monthly Zonal Charges'!AK2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2766-'Current Monthly Zonal Charges'!AL2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2766-'Current Monthly Zonal Charges'!AM2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2766-'Current Monthly Zonal Charges'!AN2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2766-'Current Monthly Zonal Charges'!AO2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2766-'Current Monthly Zonal Charges'!AP2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2766-'Current Monthly Zonal Charges'!AQ2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2766-'Current Monthly Zonal Charges'!AR2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2766-'Current Monthly Zonal Charges'!AS2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2766-'Current Monthly Zonal Charges'!AT2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2766-'Current Monthly Zonal Charges'!AU2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2766-'Current Monthly Zonal Charges'!AV2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2766-'Current Monthly Zonal Charges'!AW2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2766-'Current Monthly Zonal Charges'!AW2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2766-'Current Monthly Zonal Charges'!AY2766","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2766-'Current Monthly Zonal Charges'!AZ2766","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2766-'Current Monthly Zonal Charges'!BA2766","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2766-'Current Monthly Zonal Charges'!BB2766","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2766-'Current Monthly Zonal Charges'!BC2766","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2766-'Current Monthly Zonal Charges'!BD2766","v":0}]
[{"$f":"'Upgrade Information'!B2794","v":"b2186"},{"$f":"'Projected Revenue Requirements'!C2794","v":"Dominion"},{"$f":"'Upgrade Information'!E2794","v":14.36},{"$f":"IF('Upgrade Information'!D2794=\"\",\"\",'Upgrade Information'!D2794)","v":"2017-05-25"},{"$f":"'Current Monthly Zonal Charges'!E2794","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E2794","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F2794","v":134221.84036737526},{"$f":"'Future Monthly Zonal Charges'!F2794","v":120468.04581557987},-13753.794551795392,null,{"$f":"'Future Monthly Zonal Charges'!H2794-'Current Monthly Zonal Charges'!H2794","v":0},{"$f":"'Future Monthly Zonal Charges'!I2794-'Current Monthly Zonal Charges'!I2794","v":0},{"$f":"'Future Monthly Zonal Charges'!J2794-'Current Monthly Zonal Charges'!J2794","v":0},{"$f":"'Future Monthly Zonal Charges'!K2794-'Current Monthly Zonal Charges'!K2794","v":0},{"$f":"'Future Monthly Zonal Charges'!L2794-'Current Monthly Zonal Charges'!L2794","v":0},{"$f":"'Future Monthly Zonal Charges'!M2794-'Current Monthly Zonal Charges'!M2794","v":0},{"$f":"'Future Monthly Zonal Charges'!N2794-'Current Monthly Zonal Charges'!N2794","v":0},{"$f":"'Future Monthly Zonal Charges'!O2794-'Current Monthly Zonal Charges'!O2794","v":0},{"$f":"'Future Monthly Zonal Charges'!P2794-'Current Monthly Zonal Charges'!P2794","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2794-'Current Monthly Zonal Charges'!Q2794","v":-13753.794551795392},{"$f":"'Future Monthly Zonal Charges'!R2794-'Current Monthly Zonal Charges'!R2794","v":0},{"$f":"'Future Monthly Zonal Charges'!S2794-'Current Monthly Zonal Charges'!S2794","v":0},{"$f":"'Future Monthly Zonal Charges'!T2794-'Current Monthly Zonal Charges'!T2794","v":0},{"$f":"'Future Monthly Zonal Charges'!U2794-'Current Monthly Zonal Charges'!U2794","v":0},{"$f":"'Future Monthly Zonal Charges'!V2794-'Current Monthly Zonal Charges'!V2794","v":0},{"$f":"'Future Monthly Zonal Charges'!W2794-'Current Monthly Zonal Charges'!W2794","v":0},{"$f":"'Future Monthly Zonal Charges'!X2794-'Current Monthly Zonal Charges'!X2794","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2794-'Current Monthly Zonal Charges'!Y2794","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2794-'Current Monthly Zonal Charges'!Z2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2794-'Current Monthly Zonal Charges'!AA2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2794-'Current Monthly Zonal Charges'!AB2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2794-'Current Monthly Zonal Charges'!AC2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2794-'Current Monthly Zonal Charges'!AD2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2794-'Current Monthly Zonal Charges'!AE2794","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2794-'Current Monthly Zonal Charges'!AG2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2794-'Current Monthly Zonal Charges'!AH2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2794-'Current Monthly Zonal Charges'!AI2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2794-'Current Monthly Zonal Charges'!AJ2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2794-'Current Monthly Zonal Charges'!AK2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2794-'Current Monthly Zonal Charges'!AL2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2794-'Current Monthly Zonal Charges'!AM2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2794-'Current Monthly Zonal Charges'!AN2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2794-'Current Monthly Zonal Charges'!AO2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2794-'Current Monthly Zonal Charges'!AP2794","v":-0.65010396675200255},{"$f":"'Future Monthly Zonal Charges'!AQ2794-'Current Monthly Zonal Charges'!AQ2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2794-'Current Monthly Zonal Charges'!AR2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2794-'Current Monthly Zonal Charges'!AS2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2794-'Current Monthly Zonal Charges'!AT2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2794-'Current Monthly Zonal Charges'!AU2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2794-'Current Monthly Zonal Charges'!AV2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2794-'Current Monthly Zonal Charges'!AW2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2794-'Current Monthly Zonal Charges'!AW2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2794-'Current Monthly Zonal Charges'!AY2794","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2794-'Current Monthly Zonal Charges'!AZ2794","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2794-'Current Monthly Zonal Charges'!BA2794","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2794-'Current Monthly Zonal Charges'!BB2794","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2794-'Current Monthly Zonal Charges'!BC2794","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2794-'Current Monthly Zonal Charges'!BD2794","v":0}]
[{"$f":"'Upgrade Information'!B2849","v":"b2247"},{"$f":"'Projected Revenue Requirements'!C2849","v":"PSEG"},{"$f":"'Upgrade Information'!E2849","v":7.8},{"$f":"IF('Upgrade Information'!D2849=\"\",\"\",'Upgrade Information'!D2849)","v":""},{"$f":"'Current Monthly Zonal Charges'!E2849","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E2849","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F2849","v":0},{"$f":"'Future Monthly Zonal Charges'!F2849","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H2849-'Current Monthly Zonal Charges'!H2849","v":0},{"$f":"'Future Monthly Zonal Charges'!I2849-'Current Monthly Zonal Charges'!I2849","v":0},{"$f":"'Future Monthly Zonal Charges'!J2849-'Current Monthly Zonal Charges'!J2849","v":0},{"$f":"'Future Monthly Zonal Charges'!K2849-'Current Monthly Zonal Charges'!K2849","v":0},{"$f":"'Future Monthly Zonal Charges'!L2849-'Current Monthly Zonal Charges'!L2849","v":0},{"$f":"'Future Monthly Zonal Charges'!M2849-'Current Monthly Zonal Charges'!M2849","v":0},{"$f":"'Future Monthly Zonal Charges'!N2849-'Current Monthly Zonal Charges'!N2849","v":0},{"$f":"'Future Monthly Zonal Charges'!O2849-'Current Monthly Zonal Charges'!O2849","v":0},{"$f":"'Future Monthly Zonal Charges'!P2849-'Current Monthly Zonal Charges'!P2849","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2849-'Current Monthly Zonal Charges'!Q2849","v":0},{"$f":"'Future Monthly Zonal Charges'!R2849-'Current Monthly Zonal Charges'!R2849","v":0},{"$f":"'Future Monthly Zonal Charges'!S2849-'Current Monthly Zonal Charges'!S2849","v":0},{"$f":"'Future Monthly Zonal Charges'!T2849-'Current Monthly Zonal Charges'!T2849","v":0},{"$f":"'Future Monthly Zonal Charges'!U2849-'Current Monthly Zonal Charges'!U2849","v":0},{"$f":"'Future Monthly Zonal Charges'!V2849-'Current Monthly Zonal Charges'!V2849","v":0},{"$f":"'Future Monthly Zonal Charges'!W2849-'Current Monthly Zonal Charges'!W2849","v":0},{"$f":"'Future Monthly Zonal Charges'!X2849-'Current Monthly Zonal Charges'!X2849","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2849-'Current Monthly Zonal Charges'!Y2849","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2849-'Current Monthly Zonal Charges'!Z2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2849-'Current Monthly Zonal Charges'!AA2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2849-'Current Monthly Zonal Charges'!AB2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2849-'Current Monthly Zonal Charges'!AC2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2849-'Current Monthly Zonal Charges'!AD2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2849-'Current Monthly Zonal Charges'!AE2849","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2849-'Current Monthly Zonal Charges'!AG2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2849-'Current Monthly Zonal Charges'!AH2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2849-'Current Monthly Zonal Charges'!AI2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2849-'Current Monthly Zonal Charges'!AJ2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2849-'Current Monthly Zonal Charges'!AK2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2849-'Current Monthly Zonal Charges'!AL2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2849-'Current Monthly Zonal Charges'!AM2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2849-'Current Monthly Zonal Charges'!AN2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2849-'Current Monthly Zonal Charges'!AO2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2849-'Current Monthly Zonal Charges'!AP2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2849-'Current Monthly Zonal Charges'!AQ2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2849-'Current Monthly Zonal Charges'!AR2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2849-'Current Monthly Zonal Charges'!AS2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2849-'Current Monthly Zonal Charges'!AT2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2849-'Current Monthly Zonal Charges'!AU2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2849-'Current Monthly Zonal Charges'!AV2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2849-'Current Monthly Zonal Charges'!AW2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2849-'Current Monthly Zonal Charges'!AW2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2849-'Current Monthly Zonal Charges'!AY2849","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2849-'Current Monthly Zonal Charges'!AZ2849","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2849-'Current Monthly Zonal Charges'!BA2849","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2849-'Current Monthly Zonal Charges'!BB2849","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2849-'Current Monthly Zonal Charges'!BC2849","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2849-'Current Monthly Zonal Charges'!BD2849","v":0}]
[{"$f":"'Upgrade Information'!B2898","v":"b2294"},{"$f":"'Projected Revenue Requirements'!C2898","v":"PENELEC"},{"$f":"'Upgrade Information'!E2898","v":0.18099999999999999},{"$f":"IF('Upgrade Information'!D2898=\"\",\"\",'Upgrade Information'!D2898)","v":"2014-05-28"},{"$f":"'Current Monthly Zonal Charges'!E2898","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E2898","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F2898","v":1937.7856608528109},{"$f":"'Future Monthly Zonal Charges'!F2898","v":1713.4356039408528},-224.35005691195806,null,{"$f":"'Future Monthly Zonal Charges'!H2898-'Current Monthly Zonal Charges'!H2898","v":0},{"$f":"'Future Monthly Zonal Charges'!I2898-'Current Monthly Zonal Charges'!I2898","v":0},{"$f":"'Future Monthly Zonal Charges'!J2898-'Current Monthly Zonal Charges'!J2898","v":0},{"$f":"'Future Monthly Zonal Charges'!K2898-'Current Monthly Zonal Charges'!K2898","v":0},{"$f":"'Future Monthly Zonal Charges'!L2898-'Current Monthly Zonal Charges'!L2898","v":0},{"$f":"'Future Monthly Zonal Charges'!M2898-'Current Monthly Zonal Charges'!M2898","v":0},{"$f":"'Future Monthly Zonal Charges'!N2898-'Current Monthly Zonal Charges'!N2898","v":0},{"$f":"'Future Monthly Zonal Charges'!O2898-'Current Monthly Zonal Charges'!O2898","v":0},{"$f":"'Future Monthly Zonal Charges'!P2898-'Current Monthly Zonal Charges'!P2898","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2898-'Current Monthly Zonal Charges'!Q2898","v":0},{"$f":"'Future Monthly Zonal Charges'!R2898-'Current Monthly Zonal Charges'!R2898","v":0},{"$f":"'Future Monthly Zonal Charges'!S2898-'Current Monthly Zonal Charges'!S2898","v":0},{"$f":"'Future Monthly Zonal Charges'!T2898-'Current Monthly Zonal Charges'!T2898","v":0},{"$f":"'Future Monthly Zonal Charges'!U2898-'Current Monthly Zonal Charges'!U2898","v":0},{"$f":"'Future Monthly Zonal Charges'!V2898-'Current Monthly Zonal Charges'!V2898","v":0},{"$f":"'Future Monthly Zonal Charges'!W2898-'Current Monthly Zonal Charges'!W2898","v":0},{"$f":"'Future Monthly Zonal Charges'!X2898-'Current Monthly Zonal Charges'!X2898","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2898-'Current Monthly Zonal Charges'!Y2898","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2898-'Current Monthly Zonal Charges'!Z2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2898-'Current Monthly Zonal Charges'!AA2898","v":-224.35005691195806},{"$f":"'Future Monthly Zonal Charges'!AB2898-'Current Monthly Zonal Charges'!AB2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2898-'Current Monthly Zonal Charges'!AC2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2898-'Current Monthly Zonal Charges'!AD2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2898-'Current Monthly Zonal Charges'!AE2898","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2898-'Current Monthly Zonal Charges'!AG2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2898-'Current Monthly Zonal Charges'!AH2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2898-'Current Monthly Zonal Charges'!AI2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2898-'Current Monthly Zonal Charges'!AJ2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2898-'Current Monthly Zonal Charges'!AK2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2898-'Current Monthly Zonal Charges'!AL2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2898-'Current Monthly Zonal Charges'!AM2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2898-'Current Monthly Zonal Charges'!AN2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2898-'Current Monthly Zonal Charges'!AO2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2898-'Current Monthly Zonal Charges'!AP2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2898-'Current Monthly Zonal Charges'!AQ2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2898-'Current Monthly Zonal Charges'!AR2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2898-'Current Monthly Zonal Charges'!AS2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2898-'Current Monthly Zonal Charges'!AT2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2898-'Current Monthly Zonal Charges'!AU2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2898-'Current Monthly Zonal Charges'!AV2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2898-'Current Monthly Zonal Charges'!AW2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2898-'Current Monthly Zonal Charges'!AW2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2898-'Current Monthly Zonal Charges'!AY2898","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2898-'Current Monthly Zonal Charges'!AZ2898","v":-7.9267235597625052E-2},{"$f":"'Future Monthly Zonal Charges'!BA2898-'Current Monthly Zonal Charges'!BA2898","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2898-'Current Monthly Zonal Charges'!BB2898","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2898-'Current Monthly Zonal Charges'!BC2898","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2898-'Current Monthly Zonal Charges'!BD2898","v":0}]
[{"$f":"'Upgrade Information'!B2932","v":"b2324"},{"$f":"'Projected Revenue Requirements'!C2932","v":"EKPC"},{"$f":"'Upgrade Information'!E2932","v":0},{"$f":"IF('Upgrade Information'!D2932=\"\",\"\",'Upgrade Information'!D2932)","v":"2013-12-12"},{"$f":"'Current Monthly Zonal Charges'!E2932","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E2932","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F2932","v":0},{"$f":"'Future Monthly Zonal Charges'!F2932","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H2932-'Current Monthly Zonal Charges'!H2932","v":0},{"$f":"'Future Monthly Zonal Charges'!I2932-'Current Monthly Zonal Charges'!I2932","v":0},{"$f":"'Future Monthly Zonal Charges'!J2932-'Current Monthly Zonal Charges'!J2932","v":0},{"$f":"'Future Monthly Zonal Charges'!K2932-'Current Monthly Zonal Charges'!K2932","v":0},{"$f":"'Future Monthly Zonal Charges'!L2932-'Current Monthly Zonal Charges'!L2932","v":0},{"$f":"'Future Monthly Zonal Charges'!M2932-'Current Monthly Zonal Charges'!M2932","v":0},{"$f":"'Future Monthly Zonal Charges'!N2932-'Current Monthly Zonal Charges'!N2932","v":0},{"$f":"'Future Monthly Zonal Charges'!O2932-'Current Monthly Zonal Charges'!O2932","v":0},{"$f":"'Future Monthly Zonal Charges'!P2932-'Current Monthly Zonal Charges'!P2932","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2932-'Current Monthly Zonal Charges'!Q2932","v":0},{"$f":"'Future Monthly Zonal Charges'!R2932-'Current Monthly Zonal Charges'!R2932","v":0},{"$f":"'Future Monthly Zonal Charges'!S2932-'Current Monthly Zonal Charges'!S2932","v":0},{"$f":"'Future Monthly Zonal Charges'!T2932-'Current Monthly Zonal Charges'!T2932","v":0},{"$f":"'Future Monthly Zonal Charges'!U2932-'Current Monthly Zonal Charges'!U2932","v":0},{"$f":"'Future Monthly Zonal Charges'!V2932-'Current Monthly Zonal Charges'!V2932","v":0},{"$f":"'Future Monthly Zonal Charges'!W2932-'Current Monthly Zonal Charges'!W2932","v":0},{"$f":"'Future Monthly Zonal Charges'!X2932-'Current Monthly Zonal Charges'!X2932","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2932-'Current Monthly Zonal Charges'!Y2932","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2932-'Current Monthly Zonal Charges'!Z2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2932-'Current Monthly Zonal Charges'!AA2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2932-'Current Monthly Zonal Charges'!AB2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2932-'Current Monthly Zonal Charges'!AC2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2932-'Current Monthly Zonal Charges'!AD2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2932-'Current Monthly Zonal Charges'!AE2932","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2932-'Current Monthly Zonal Charges'!AG2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2932-'Current Monthly Zonal Charges'!AH2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2932-'Current Monthly Zonal Charges'!AI2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2932-'Current Monthly Zonal Charges'!AJ2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2932-'Current Monthly Zonal Charges'!AK2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2932-'Current Monthly Zonal Charges'!AL2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2932-'Current Monthly Zonal Charges'!AM2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2932-'Current Monthly Zonal Charges'!AN2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2932-'Current Monthly Zonal Charges'!AO2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2932-'Current Monthly Zonal Charges'!AP2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2932-'Current Monthly Zonal Charges'!AQ2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2932-'Current Monthly Zonal Charges'!AR2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2932-'Current Monthly Zonal Charges'!AS2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AT2932-'Current Monthly Zonal Charges'!AT2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2932-'Current Monthly Zonal Charges'!AU2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2932-'Current Monthly Zonal Charges'!AV2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2932-'Current Monthly Zonal Charges'!AW2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2932-'Current Monthly Zonal Charges'!AW2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2932-'Current Monthly Zonal Charges'!AY2932","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2932-'Current Monthly Zonal Charges'!AZ2932","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2932-'Current Monthly Zonal Charges'!BA2932","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2932-'Current Monthly Zonal Charges'!BB2932","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2932-'Current Monthly Zonal Charges'!BC2932","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2932-'Current Monthly Zonal Charges'!BD2932","v":0}]
[{"$f":"'Upgrade Information'!B2946","v":"b2339"},{"$f":"'Projected Revenue Requirements'!C2946","v":"EKPC"},{"$f":"'Upgrade Information'!E2946","v":0.1},{"$f":"IF('Upgrade Information'!D2946=\"\",\"\",'Upgrade Information'!D2946)","v":"2018-05-11"},{"$f":"'Current Monthly Zonal Charges'!E2946","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E2946","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F2946","v":1194.7103949277102},{"$f":"'Future Monthly Zonal Charges'!F2946","v":1069.7845611777409},-124.92583374996934,null,{"$f":"'Future Monthly Zonal Charges'!H2946-'Current Monthly Zonal Charges'!H2946","v":0},{"$f":"'Future Monthly Zonal Charges'!I2946-'Current Monthly Zonal Charges'!I2946","v":0},{"$f":"'Future Monthly Zonal Charges'!J2946-'Current Monthly Zonal Charges'!J2946","v":0},{"$f":"'Future Monthly Zonal Charges'!K2946-'Current Monthly Zonal Charges'!K2946","v":0},{"$f":"'Future Monthly Zonal Charges'!L2946-'Current Monthly Zonal Charges'!L2946","v":0},{"$f":"'Future Monthly Zonal Charges'!M2946-'Current Monthly Zonal Charges'!M2946","v":0},{"$f":"'Future Monthly Zonal Charges'!N2946-'Current Monthly Zonal Charges'!N2946","v":0},{"$f":"'Future Monthly Zonal Charges'!O2946-'Current Monthly Zonal Charges'!O2946","v":0},{"$f":"'Future Monthly Zonal Charges'!P2946-'Current Monthly Zonal Charges'!P2946","v":0},{"$f":"'Future Monthly Zonal Charges'!Q2946-'Current Monthly Zonal Charges'!Q2946","v":0},{"$f":"'Future Monthly Zonal Charges'!R2946-'Current Monthly Zonal Charges'!R2946","v":0},{"$f":"'Future Monthly Zonal Charges'!S2946-'Current Monthly Zonal Charges'!S2946","v":0},{"$f":"'Future Monthly Zonal Charges'!T2946-'Current Monthly Zonal Charges'!T2946","v":-124.92583374996934},{"$f":"'Future Monthly Zonal Charges'!U2946-'Current Monthly Zonal Charges'!U2946","v":0},{"$f":"'Future Monthly Zonal Charges'!V2946-'Current Monthly Zonal Charges'!V2946","v":0},{"$f":"'Future Monthly Zonal Charges'!W2946-'Current Monthly Zonal Charges'!W2946","v":0},{"$f":"'Future Monthly Zonal Charges'!X2946-'Current Monthly Zonal Charges'!X2946","v":0},{"$f":"'Future Monthly Zonal Charges'!Y2946-'Current Monthly Zonal Charges'!Y2946","v":0},{"$f":"'Future Monthly Zonal Charges'!Z2946-'Current Monthly Zonal Charges'!Z2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AA2946-'Current Monthly Zonal Charges'!AA2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AB2946-'Current Monthly Zonal Charges'!AB2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AC2946-'Current Monthly Zonal Charges'!AC2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AD2946-'Current Monthly Zonal Charges'!AD2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AE2946-'Current Monthly Zonal Charges'!AE2946","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG2946-'Current Monthly Zonal Charges'!AG2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AH2946-'Current Monthly Zonal Charges'!AH2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AI2946-'Current Monthly Zonal Charges'!AI2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ2946-'Current Monthly Zonal Charges'!AJ2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AK2946-'Current Monthly Zonal Charges'!AK2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AL2946-'Current Monthly Zonal Charges'!AL2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AM2946-'Current Monthly Zonal Charges'!AM2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AN2946-'Current Monthly Zonal Charges'!AN2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AO2946-'Current Monthly Zonal Charges'!AO2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AP2946-'Current Monthly Zonal Charges'!AP2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ2946-'Current Monthly Zonal Charges'!AQ2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AR2946-'Current Monthly Zonal Charges'!AR2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AS2946-'Current Monthly Zonal Charges'!AS2946","v":-4.1732364706854652E-2},{"$f":"'Future Monthly Zonal Charges'!AT2946-'Current Monthly Zonal Charges'!AT2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AU2946-'Current Monthly Zonal Charges'!AU2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AV2946-'Current Monthly Zonal Charges'!AV2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2946-'Current Monthly Zonal Charges'!AW2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AW2946-'Current Monthly Zonal Charges'!AW2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AY2946-'Current Monthly Zonal Charges'!AY2946","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ2946-'Current Monthly Zonal Charges'!AZ2946","v":0},{"$f":"'Future Monthly Zonal Charges'!BA2946-'Current Monthly Zonal Charges'!BA2946","v":0},{"$f":"'Future Monthly Zonal Charges'!BB2946-'Current Monthly Zonal Charges'!BB2946","v":0},{"$f":"'Future Monthly Zonal Charges'!BC2946-'Current Monthly Zonal Charges'!BC2946","v":0},{"$f":"'Future Monthly Zonal Charges'!BD2946-'Current Monthly Zonal Charges'!BD2946","v":0}]
[{"$f":"'Upgrade Information'!B3015","v":"b2400"},{"$f":"'Projected Revenue Requirements'!C3015","v":"Dominion"},{"$f":"'Upgrade Information'!E3015","v":0.27},{"$f":"IF('Upgrade Information'!D3015=\"\",\"\",'Upgrade Information'!D3015)","v":"2018-07-03"},{"$f":"'Current Monthly Zonal Charges'!E3015","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3015","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3015","v":2584.0101640636794},{"$f":"'Future Monthly Zonal Charges'!F3015","v":2325.4081773655766},-258.60198669810279,null,{"$f":"'Future Monthly Zonal Charges'!H3015-'Current Monthly Zonal Charges'!H3015","v":0},{"$f":"'Future Monthly Zonal Charges'!I3015-'Current Monthly Zonal Charges'!I3015","v":0},{"$f":"'Future Monthly Zonal Charges'!J3015-'Current Monthly Zonal Charges'!J3015","v":0},{"$f":"'Future Monthly Zonal Charges'!K3015-'Current Monthly Zonal Charges'!K3015","v":0},{"$f":"'Future Monthly Zonal Charges'!L3015-'Current Monthly Zonal Charges'!L3015","v":0},{"$f":"'Future Monthly Zonal Charges'!M3015-'Current Monthly Zonal Charges'!M3015","v":0},{"$f":"'Future Monthly Zonal Charges'!N3015-'Current Monthly Zonal Charges'!N3015","v":0},{"$f":"'Future Monthly Zonal Charges'!O3015-'Current Monthly Zonal Charges'!O3015","v":0},{"$f":"'Future Monthly Zonal Charges'!P3015-'Current Monthly Zonal Charges'!P3015","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3015-'Current Monthly Zonal Charges'!Q3015","v":-258.60198669810279},{"$f":"'Future Monthly Zonal Charges'!R3015-'Current Monthly Zonal Charges'!R3015","v":0},{"$f":"'Future Monthly Zonal Charges'!S3015-'Current Monthly Zonal Charges'!S3015","v":0},{"$f":"'Future Monthly Zonal Charges'!T3015-'Current Monthly Zonal Charges'!T3015","v":0},{"$f":"'Future Monthly Zonal Charges'!U3015-'Current Monthly Zonal Charges'!U3015","v":0},{"$f":"'Future Monthly Zonal Charges'!V3015-'Current Monthly Zonal Charges'!V3015","v":0},{"$f":"'Future Monthly Zonal Charges'!W3015-'Current Monthly Zonal Charges'!W3015","v":0},{"$f":"'Future Monthly Zonal Charges'!X3015-'Current Monthly Zonal Charges'!X3015","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3015-'Current Monthly Zonal Charges'!Y3015","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3015-'Current Monthly Zonal Charges'!Z3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3015-'Current Monthly Zonal Charges'!AA3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3015-'Current Monthly Zonal Charges'!AB3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3015-'Current Monthly Zonal Charges'!AC3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3015-'Current Monthly Zonal Charges'!AD3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3015-'Current Monthly Zonal Charges'!AE3015","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3015-'Current Monthly Zonal Charges'!AG3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3015-'Current Monthly Zonal Charges'!AH3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3015-'Current Monthly Zonal Charges'!AI3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3015-'Current Monthly Zonal Charges'!AJ3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3015-'Current Monthly Zonal Charges'!AK3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3015-'Current Monthly Zonal Charges'!AL3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3015-'Current Monthly Zonal Charges'!AM3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3015-'Current Monthly Zonal Charges'!AN3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3015-'Current Monthly Zonal Charges'!AO3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3015-'Current Monthly Zonal Charges'!AP3015","v":-1.2223403274585015E-2},{"$f":"'Future Monthly Zonal Charges'!AQ3015-'Current Monthly Zonal Charges'!AQ3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3015-'Current Monthly Zonal Charges'!AR3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3015-'Current Monthly Zonal Charges'!AS3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3015-'Current Monthly Zonal Charges'!AT3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3015-'Current Monthly Zonal Charges'!AU3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3015-'Current Monthly Zonal Charges'!AV3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3015-'Current Monthly Zonal Charges'!AW3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3015-'Current Monthly Zonal Charges'!AW3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3015-'Current Monthly Zonal Charges'!AY3015","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3015-'Current Monthly Zonal Charges'!AZ3015","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3015-'Current Monthly Zonal Charges'!BA3015","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3015-'Current Monthly Zonal Charges'!BB3015","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3015-'Current Monthly Zonal Charges'!BC3015","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3015-'Current Monthly Zonal Charges'!BD3015","v":0}]
[{"$f":"'Upgrade Information'!B3033","v":"b2413"},{"$f":"'Projected Revenue Requirements'!C3033","v":"ATSI"},{"$f":"'Upgrade Information'!E3033","v":0.05},{"$f":"IF('Upgrade Information'!D3033=\"\",\"\",'Upgrade Information'!D3033)","v":"2015-06-01"},{"$f":"'Current Monthly Zonal Charges'!E3033","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3033","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3033","v":703.72215250580109},{"$f":"'Future Monthly Zonal Charges'!F3033","v":612.39560020807664},-91.326552297724447,null,{"$f":"'Future Monthly Zonal Charges'!H3033-'Current Monthly Zonal Charges'!H3033","v":0},{"$f":"'Future Monthly Zonal Charges'!I3033-'Current Monthly Zonal Charges'!I3033","v":0},{"$f":"'Future Monthly Zonal Charges'!J3033-'Current Monthly Zonal Charges'!J3033","v":0},{"$f":"'Future Monthly Zonal Charges'!K3033-'Current Monthly Zonal Charges'!K3033","v":-91.326552297724447},{"$f":"'Future Monthly Zonal Charges'!L3033-'Current Monthly Zonal Charges'!L3033","v":0},{"$f":"'Future Monthly Zonal Charges'!M3033-'Current Monthly Zonal Charges'!M3033","v":0},{"$f":"'Future Monthly Zonal Charges'!N3033-'Current Monthly Zonal Charges'!N3033","v":0},{"$f":"'Future Monthly Zonal Charges'!O3033-'Current Monthly Zonal Charges'!O3033","v":0},{"$f":"'Future Monthly Zonal Charges'!P3033-'Current Monthly Zonal Charges'!P3033","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3033-'Current Monthly Zonal Charges'!Q3033","v":0},{"$f":"'Future Monthly Zonal Charges'!R3033-'Current Monthly Zonal Charges'!R3033","v":0},{"$f":"'Future Monthly Zonal Charges'!S3033-'Current Monthly Zonal Charges'!S3033","v":0},{"$f":"'Future Monthly Zonal Charges'!T3033-'Current Monthly Zonal Charges'!T3033","v":0},{"$f":"'Future Monthly Zonal Charges'!U3033-'Current Monthly Zonal Charges'!U3033","v":0},{"$f":"'Future Monthly Zonal Charges'!V3033-'Current Monthly Zonal Charges'!V3033","v":0},{"$f":"'Future Monthly Zonal Charges'!W3033-'Current Monthly Zonal Charges'!W3033","v":0},{"$f":"'Future Monthly Zonal Charges'!X3033-'Current Monthly Zonal Charges'!X3033","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3033-'Current Monthly Zonal Charges'!Y3033","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3033-'Current Monthly Zonal Charges'!Z3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3033-'Current Monthly Zonal Charges'!AA3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3033-'Current Monthly Zonal Charges'!AB3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3033-'Current Monthly Zonal Charges'!AC3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3033-'Current Monthly Zonal Charges'!AD3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3033-'Current Monthly Zonal Charges'!AE3033","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3033-'Current Monthly Zonal Charges'!AG3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3033-'Current Monthly Zonal Charges'!AH3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3033-'Current Monthly Zonal Charges'!AI3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3033-'Current Monthly Zonal Charges'!AJ3033","v":-7.1510325890271412E-3},{"$f":"'Future Monthly Zonal Charges'!AK3033-'Current Monthly Zonal Charges'!AK3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3033-'Current Monthly Zonal Charges'!AL3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3033-'Current Monthly Zonal Charges'!AM3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3033-'Current Monthly Zonal Charges'!AN3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3033-'Current Monthly Zonal Charges'!AO3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3033-'Current Monthly Zonal Charges'!AP3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3033-'Current Monthly Zonal Charges'!AQ3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3033-'Current Monthly Zonal Charges'!AR3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3033-'Current Monthly Zonal Charges'!AS3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3033-'Current Monthly Zonal Charges'!AT3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3033-'Current Monthly Zonal Charges'!AU3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3033-'Current Monthly Zonal Charges'!AV3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3033-'Current Monthly Zonal Charges'!AW3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3033-'Current Monthly Zonal Charges'!AW3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3033-'Current Monthly Zonal Charges'!AY3033","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3033-'Current Monthly Zonal Charges'!AZ3033","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3033-'Current Monthly Zonal Charges'!BA3033","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3033-'Current Monthly Zonal Charges'!BB3033","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3033-'Current Monthly Zonal Charges'!BC3033","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3033-'Current Monthly Zonal Charges'!BD3033","v":0}]
[{"$f":"'Upgrade Information'!B3092","v":"b2437.30"},{"$f":"'Projected Revenue Requirements'!C3092","v":"PSEG"},{"$f":"'Upgrade Information'!E3092","v":21.08},{"$f":"IF('Upgrade Information'!D3092=\"\",\"\",'Upgrade Information'!D3092)","v":"2017-04-07"},{"$f":"'Current Monthly Zonal Charges'!E3092","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3092","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3092","v":175870.87605200944},{"$f":"'Future Monthly Zonal Charges'!F3092","v":158702.07569739953},-17168.800354609906,null,{"$f":"'Future Monthly Zonal Charges'!H3092-'Current Monthly Zonal Charges'!H3092","v":0},{"$f":"'Future Monthly Zonal Charges'!I3092-'Current Monthly Zonal Charges'!I3092","v":0},{"$f":"'Future Monthly Zonal Charges'!J3092-'Current Monthly Zonal Charges'!J3092","v":0},{"$f":"'Future Monthly Zonal Charges'!K3092-'Current Monthly Zonal Charges'!K3092","v":0},{"$f":"'Future Monthly Zonal Charges'!L3092-'Current Monthly Zonal Charges'!L3092","v":0},{"$f":"'Future Monthly Zonal Charges'!M3092-'Current Monthly Zonal Charges'!M3092","v":0},{"$f":"'Future Monthly Zonal Charges'!N3092-'Current Monthly Zonal Charges'!N3092","v":0},{"$f":"'Future Monthly Zonal Charges'!O3092-'Current Monthly Zonal Charges'!O3092","v":0},{"$f":"'Future Monthly Zonal Charges'!P3092-'Current Monthly Zonal Charges'!P3092","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3092-'Current Monthly Zonal Charges'!Q3092","v":0},{"$f":"'Future Monthly Zonal Charges'!R3092-'Current Monthly Zonal Charges'!R3092","v":0},{"$f":"'Future Monthly Zonal Charges'!S3092-'Current Monthly Zonal Charges'!S3092","v":0},{"$f":"'Future Monthly Zonal Charges'!T3092-'Current Monthly Zonal Charges'!T3092","v":0},{"$f":"'Future Monthly Zonal Charges'!U3092-'Current Monthly Zonal Charges'!U3092","v":0},{"$f":"'Future Monthly Zonal Charges'!V3092-'Current Monthly Zonal Charges'!V3092","v":0},{"$f":"'Future Monthly Zonal Charges'!W3092-'Current Monthly Zonal Charges'!W3092","v":0},{"$f":"'Future Monthly Zonal Charges'!X3092-'Current Monthly Zonal Charges'!X3092","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3092-'Current Monthly Zonal Charges'!Y3092","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3092-'Current Monthly Zonal Charges'!Z3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3092-'Current Monthly Zonal Charges'!AA3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3092-'Current Monthly Zonal Charges'!AB3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3092-'Current Monthly Zonal Charges'!AC3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3092-'Current Monthly Zonal Charges'!AD3092","v":-16502.650900851033},{"$f":"'Future Monthly Zonal Charges'!AE3092-'Current Monthly Zonal Charges'!AE3092","v":-666.14945375886418},null,{"$f":"'Future Monthly Zonal Charges'!AG3092-'Current Monthly Zonal Charges'!AG3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3092-'Current Monthly Zonal Charges'!AH3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3092-'Current Monthly Zonal Charges'!AI3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3092-'Current Monthly Zonal Charges'!AJ3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3092-'Current Monthly Zonal Charges'!AK3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3092-'Current Monthly Zonal Charges'!AL3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3092-'Current Monthly Zonal Charges'!AM3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3092-'Current Monthly Zonal Charges'!AN3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3092-'Current Monthly Zonal Charges'!AO3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3092-'Current Monthly Zonal Charges'!AP3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3092-'Current Monthly Zonal Charges'!AQ3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3092-'Current Monthly Zonal Charges'!AR3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3092-'Current Monthly Zonal Charges'!AS3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3092-'Current Monthly Zonal Charges'!AT3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3092-'Current Monthly Zonal Charges'!AU3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3092-'Current Monthly Zonal Charges'!AV3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3092-'Current Monthly Zonal Charges'!AW3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3092-'Current Monthly Zonal Charges'!AW3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3092-'Current Monthly Zonal Charges'!AY3092","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3092-'Current Monthly Zonal Charges'!AZ3092","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3092-'Current Monthly Zonal Charges'!BA3092","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3092-'Current Monthly Zonal Charges'!BB3092","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3092-'Current Monthly Zonal Charges'!BC3092","v":-1.6263576328817422},{"$f":"'Future Monthly Zonal Charges'!BD3092-'Current Monthly Zonal Charges'!BD3092","v":-1.6351238432961814}]
[{"$f":"'Upgrade Information'!B3120","v":"b2458.1"},{"$f":"'Projected Revenue Requirements'!C3120","v":"Dominion"},{"$f":"'Upgrade Information'!E3120","v":6.9},{"$f":"IF('Upgrade Information'!D3120=\"\",\"\",'Upgrade Information'!D3120)","v":"2016-04-26"},{"$f":"'Current Monthly Zonal Charges'!E3120","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3120","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3120","v":63061.892456821399},{"$f":"'Future Monthly Zonal Charges'!F3120","v":56453.175018980983},-6608.7174378404161,null,{"$f":"'Future Monthly Zonal Charges'!H3120-'Current Monthly Zonal Charges'!H3120","v":0},{"$f":"'Future Monthly Zonal Charges'!I3120-'Current Monthly Zonal Charges'!I3120","v":0},{"$f":"'Future Monthly Zonal Charges'!J3120-'Current Monthly Zonal Charges'!J3120","v":0},{"$f":"'Future Monthly Zonal Charges'!K3120-'Current Monthly Zonal Charges'!K3120","v":0},{"$f":"'Future Monthly Zonal Charges'!L3120-'Current Monthly Zonal Charges'!L3120","v":0},{"$f":"'Future Monthly Zonal Charges'!M3120-'Current Monthly Zonal Charges'!M3120","v":0},{"$f":"'Future Monthly Zonal Charges'!N3120-'Current Monthly Zonal Charges'!N3120","v":0},{"$f":"'Future Monthly Zonal Charges'!O3120-'Current Monthly Zonal Charges'!O3120","v":0},{"$f":"'Future Monthly Zonal Charges'!P3120-'Current Monthly Zonal Charges'!P3120","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3120-'Current Monthly Zonal Charges'!Q3120","v":-6608.7174378404161},{"$f":"'Future Monthly Zonal Charges'!R3120-'Current Monthly Zonal Charges'!R3120","v":0},{"$f":"'Future Monthly Zonal Charges'!S3120-'Current Monthly Zonal Charges'!S3120","v":0},{"$f":"'Future Monthly Zonal Charges'!T3120-'Current Monthly Zonal Charges'!T3120","v":0},{"$f":"'Future Monthly Zonal Charges'!U3120-'Current Monthly Zonal Charges'!U3120","v":0},{"$f":"'Future Monthly Zonal Charges'!V3120-'Current Monthly Zonal Charges'!V3120","v":0},{"$f":"'Future Monthly Zonal Charges'!W3120-'Current Monthly Zonal Charges'!W3120","v":0},{"$f":"'Future Monthly Zonal Charges'!X3120-'Current Monthly Zonal Charges'!X3120","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3120-'Current Monthly Zonal Charges'!Y3120","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3120-'Current Monthly Zonal Charges'!Z3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3120-'Current Monthly Zonal Charges'!AA3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3120-'Current Monthly Zonal Charges'!AB3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3120-'Current Monthly Zonal Charges'!AC3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3120-'Current Monthly Zonal Charges'!AD3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3120-'Current Monthly Zonal Charges'!AE3120","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3120-'Current Monthly Zonal Charges'!AG3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3120-'Current Monthly Zonal Charges'!AH3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3120-'Current Monthly Zonal Charges'!AI3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3120-'Current Monthly Zonal Charges'!AJ3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3120-'Current Monthly Zonal Charges'!AK3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3120-'Current Monthly Zonal Charges'!AL3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3120-'Current Monthly Zonal Charges'!AM3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3120-'Current Monthly Zonal Charges'!AN3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3120-'Current Monthly Zonal Charges'!AO3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3120-'Current Monthly Zonal Charges'!AP3120","v":-0.31237586146161744},{"$f":"'Future Monthly Zonal Charges'!AQ3120-'Current Monthly Zonal Charges'!AQ3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3120-'Current Monthly Zonal Charges'!AR3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3120-'Current Monthly Zonal Charges'!AS3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3120-'Current Monthly Zonal Charges'!AT3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3120-'Current Monthly Zonal Charges'!AU3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3120-'Current Monthly Zonal Charges'!AV3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3120-'Current Monthly Zonal Charges'!AW3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3120-'Current Monthly Zonal Charges'!AW3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3120-'Current Monthly Zonal Charges'!AY3120","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3120-'Current Monthly Zonal Charges'!AZ3120","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3120-'Current Monthly Zonal Charges'!BA3120","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3120-'Current Monthly Zonal Charges'!BB3120","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3120-'Current Monthly Zonal Charges'!BC3120","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3120-'Current Monthly Zonal Charges'!BD3120","v":0}]
[{"$f":"'Upgrade Information'!B3175","v":"b2527"},{"$f":"'Projected Revenue Requirements'!C3175","v":"PECO"},{"$f":"'Upgrade Information'!E3175","v":0.6},{"$f":"IF('Upgrade Information'!D3175=\"\",\"\",'Upgrade Information'!D3175)","v":"2015-10-06"},{"$f":"'Current Monthly Zonal Charges'!E3175","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E3175","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F3175","v":6821.8747396540957},{"$f":"'Future Monthly Zonal Charges'!F3175","v":6320.5641118170424},-501.31062783705329,null,{"$f":"'Future Monthly Zonal Charges'!H3175-'Current Monthly Zonal Charges'!H3175","v":0},{"$f":"'Future Monthly Zonal Charges'!I3175-'Current Monthly Zonal Charges'!I3175","v":0},{"$f":"'Future Monthly Zonal Charges'!J3175-'Current Monthly Zonal Charges'!J3175","v":0},{"$f":"'Future Monthly Zonal Charges'!K3175-'Current Monthly Zonal Charges'!K3175","v":0},{"$f":"'Future Monthly Zonal Charges'!L3175-'Current Monthly Zonal Charges'!L3175","v":0},{"$f":"'Future Monthly Zonal Charges'!M3175-'Current Monthly Zonal Charges'!M3175","v":0},{"$f":"'Future Monthly Zonal Charges'!N3175-'Current Monthly Zonal Charges'!N3175","v":0},{"$f":"'Future Monthly Zonal Charges'!O3175-'Current Monthly Zonal Charges'!O3175","v":0},{"$f":"'Future Monthly Zonal Charges'!P3175-'Current Monthly Zonal Charges'!P3175","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3175-'Current Monthly Zonal Charges'!Q3175","v":0},{"$f":"'Future Monthly Zonal Charges'!R3175-'Current Monthly Zonal Charges'!R3175","v":0},{"$f":"'Future Monthly Zonal Charges'!S3175-'Current Monthly Zonal Charges'!S3175","v":0},{"$f":"'Future Monthly Zonal Charges'!T3175-'Current Monthly Zonal Charges'!T3175","v":0},{"$f":"'Future Monthly Zonal Charges'!U3175-'Current Monthly Zonal Charges'!U3175","v":0},{"$f":"'Future Monthly Zonal Charges'!V3175-'Current Monthly Zonal Charges'!V3175","v":0},{"$f":"'Future Monthly Zonal Charges'!W3175-'Current Monthly Zonal Charges'!W3175","v":0},{"$f":"'Future Monthly Zonal Charges'!X3175-'Current Monthly Zonal Charges'!X3175","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3175-'Current Monthly Zonal Charges'!Y3175","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3175-'Current Monthly Zonal Charges'!Z3175","v":-501.31062783705329},{"$f":"'Future Monthly Zonal Charges'!AA3175-'Current Monthly Zonal Charges'!AA3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3175-'Current Monthly Zonal Charges'!AB3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3175-'Current Monthly Zonal Charges'!AC3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3175-'Current Monthly Zonal Charges'!AD3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3175-'Current Monthly Zonal Charges'!AE3175","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3175-'Current Monthly Zonal Charges'!AG3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3175-'Current Monthly Zonal Charges'!AH3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3175-'Current Monthly Zonal Charges'!AI3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3175-'Current Monthly Zonal Charges'!AJ3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3175-'Current Monthly Zonal Charges'!AK3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3175-'Current Monthly Zonal Charges'!AL3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3175-'Current Monthly Zonal Charges'!AM3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3175-'Current Monthly Zonal Charges'!AN3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3175-'Current Monthly Zonal Charges'!AO3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3175-'Current Monthly Zonal Charges'!AP3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3175-'Current Monthly Zonal Charges'!AQ3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3175-'Current Monthly Zonal Charges'!AR3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3175-'Current Monthly Zonal Charges'!AS3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3175-'Current Monthly Zonal Charges'!AT3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3175-'Current Monthly Zonal Charges'!AU3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3175-'Current Monthly Zonal Charges'!AV3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3175-'Current Monthly Zonal Charges'!AW3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3175-'Current Monthly Zonal Charges'!AW3175","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3175-'Current Monthly Zonal Charges'!AY3175","v":-5.8410112068260633E-2},{"$f":"'Future Monthly Zonal Charges'!AZ3175-'Current Monthly Zonal Charges'!AZ3175","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3175-'Current Monthly Zonal Charges'!BA3175","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3175-'Current Monthly Zonal Charges'!BB3175","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3175-'Current Monthly Zonal Charges'!BC3175","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3175-'Current Monthly Zonal Charges'!BD3175","v":0}]
[{"$f":"'Upgrade Information'!B3207","v":"b2553"},{"$f":"'Projected Revenue Requirements'!C3207","v":"AEC"},{"$f":"'Upgrade Information'!E3207","v":6.9},{"$f":"IF('Upgrade Information'!D3207=\"\",\"\",'Upgrade Information'!D3207)","v":"2017-05-15"},{"$f":"'Current Monthly Zonal Charges'!E3207","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E3207","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F3207","v":62067.157263809357},{"$f":"'Future Monthly Zonal Charges'!F3207","v":54036.907556729369},-8030.2497070799873,null,{"$f":"'Future Monthly Zonal Charges'!H3207-'Current Monthly Zonal Charges'!H3207","v":-8030.2497070799873},{"$f":"'Future Monthly Zonal Charges'!I3207-'Current Monthly Zonal Charges'!I3207","v":0},{"$f":"'Future Monthly Zonal Charges'!J3207-'Current Monthly Zonal Charges'!J3207","v":0},{"$f":"'Future Monthly Zonal Charges'!K3207-'Current Monthly Zonal Charges'!K3207","v":0},{"$f":"'Future Monthly Zonal Charges'!L3207-'Current Monthly Zonal Charges'!L3207","v":0},{"$f":"'Future Monthly Zonal Charges'!M3207-'Current Monthly Zonal Charges'!M3207","v":0},{"$f":"'Future Monthly Zonal Charges'!N3207-'Current Monthly Zonal Charges'!N3207","v":0},{"$f":"'Future Monthly Zonal Charges'!O3207-'Current Monthly Zonal Charges'!O3207","v":0},{"$f":"'Future Monthly Zonal Charges'!P3207-'Current Monthly Zonal Charges'!P3207","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3207-'Current Monthly Zonal Charges'!Q3207","v":0},{"$f":"'Future Monthly Zonal Charges'!R3207-'Current Monthly Zonal Charges'!R3207","v":0},{"$f":"'Future Monthly Zonal Charges'!S3207-'Current Monthly Zonal Charges'!S3207","v":0},{"$f":"'Future Monthly Zonal Charges'!T3207-'Current Monthly Zonal Charges'!T3207","v":0},{"$f":"'Future Monthly Zonal Charges'!U3207-'Current Monthly Zonal Charges'!U3207","v":0},{"$f":"'Future Monthly Zonal Charges'!V3207-'Current Monthly Zonal Charges'!V3207","v":0},{"$f":"'Future Monthly Zonal Charges'!W3207-'Current Monthly Zonal Charges'!W3207","v":0},{"$f":"'Future Monthly Zonal Charges'!X3207-'Current Monthly Zonal Charges'!X3207","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3207-'Current Monthly Zonal Charges'!Y3207","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3207-'Current Monthly Zonal Charges'!Z3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3207-'Current Monthly Zonal Charges'!AA3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3207-'Current Monthly Zonal Charges'!AB3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3207-'Current Monthly Zonal Charges'!AC3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3207-'Current Monthly Zonal Charges'!AD3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3207-'Current Monthly Zonal Charges'!AE3207","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3207-'Current Monthly Zonal Charges'!AG3207","v":-3.0720159552716098},{"$f":"'Future Monthly Zonal Charges'!AH3207-'Current Monthly Zonal Charges'!AH3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3207-'Current Monthly Zonal Charges'!AI3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3207-'Current Monthly Zonal Charges'!AJ3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3207-'Current Monthly Zonal Charges'!AK3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3207-'Current Monthly Zonal Charges'!AL3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3207-'Current Monthly Zonal Charges'!AM3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3207-'Current Monthly Zonal Charges'!AN3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3207-'Current Monthly Zonal Charges'!AO3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3207-'Current Monthly Zonal Charges'!AP3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3207-'Current Monthly Zonal Charges'!AQ3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3207-'Current Monthly Zonal Charges'!AR3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3207-'Current Monthly Zonal Charges'!AS3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3207-'Current Monthly Zonal Charges'!AT3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3207-'Current Monthly Zonal Charges'!AU3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3207-'Current Monthly Zonal Charges'!AV3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3207-'Current Monthly Zonal Charges'!AW3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3207-'Current Monthly Zonal Charges'!AW3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3207-'Current Monthly Zonal Charges'!AY3207","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3207-'Current Monthly Zonal Charges'!AZ3207","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3207-'Current Monthly Zonal Charges'!BA3207","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3207-'Current Monthly Zonal Charges'!BB3207","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3207-'Current Monthly Zonal Charges'!BC3207","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3207-'Current Monthly Zonal Charges'!BD3207","v":0}]
[{"$f":"'Upgrade Information'!B3220","v":"b2566"},{"$f":"'Projected Revenue Requirements'!C3220","v":"Dominion"},{"$f":"'Upgrade Information'!E3220","v":2.4},{"$f":"IF('Upgrade Information'!D3220=\"\",\"\",'Upgrade Information'!D3220)","v":"2018-12-21"},{"$f":"'Current Monthly Zonal Charges'!E3220","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3220","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3220","v":23160.536263305374},{"$f":"'Future Monthly Zonal Charges'!F3220","v":20861.851937100015},-2298.684326205359,null,{"$f":"'Future Monthly Zonal Charges'!H3220-'Current Monthly Zonal Charges'!H3220","v":0},{"$f":"'Future Monthly Zonal Charges'!I3220-'Current Monthly Zonal Charges'!I3220","v":0},{"$f":"'Future Monthly Zonal Charges'!J3220-'Current Monthly Zonal Charges'!J3220","v":0},{"$f":"'Future Monthly Zonal Charges'!K3220-'Current Monthly Zonal Charges'!K3220","v":0},{"$f":"'Future Monthly Zonal Charges'!L3220-'Current Monthly Zonal Charges'!L3220","v":0},{"$f":"'Future Monthly Zonal Charges'!M3220-'Current Monthly Zonal Charges'!M3220","v":0},{"$f":"'Future Monthly Zonal Charges'!N3220-'Current Monthly Zonal Charges'!N3220","v":0},{"$f":"'Future Monthly Zonal Charges'!O3220-'Current Monthly Zonal Charges'!O3220","v":0},{"$f":"'Future Monthly Zonal Charges'!P3220-'Current Monthly Zonal Charges'!P3220","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3220-'Current Monthly Zonal Charges'!Q3220","v":-2298.684326205359},{"$f":"'Future Monthly Zonal Charges'!R3220-'Current Monthly Zonal Charges'!R3220","v":0},{"$f":"'Future Monthly Zonal Charges'!S3220-'Current Monthly Zonal Charges'!S3220","v":0},{"$f":"'Future Monthly Zonal Charges'!T3220-'Current Monthly Zonal Charges'!T3220","v":0},{"$f":"'Future Monthly Zonal Charges'!U3220-'Current Monthly Zonal Charges'!U3220","v":0},{"$f":"'Future Monthly Zonal Charges'!V3220-'Current Monthly Zonal Charges'!V3220","v":0},{"$f":"'Future Monthly Zonal Charges'!W3220-'Current Monthly Zonal Charges'!W3220","v":0},{"$f":"'Future Monthly Zonal Charges'!X3220-'Current Monthly Zonal Charges'!X3220","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3220-'Current Monthly Zonal Charges'!Y3220","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3220-'Current Monthly Zonal Charges'!Z3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3220-'Current Monthly Zonal Charges'!AA3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3220-'Current Monthly Zonal Charges'!AB3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3220-'Current Monthly Zonal Charges'!AC3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3220-'Current Monthly Zonal Charges'!AD3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3220-'Current Monthly Zonal Charges'!AE3220","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3220-'Current Monthly Zonal Charges'!AG3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3220-'Current Monthly Zonal Charges'!AH3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3220-'Current Monthly Zonal Charges'!AI3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3220-'Current Monthly Zonal Charges'!AJ3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3220-'Current Monthly Zonal Charges'!AK3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3220-'Current Monthly Zonal Charges'!AL3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3220-'Current Monthly Zonal Charges'!AM3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3220-'Current Monthly Zonal Charges'!AN3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3220-'Current Monthly Zonal Charges'!AO3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3220-'Current Monthly Zonal Charges'!AP3220","v":-0.10865247355186669},{"$f":"'Future Monthly Zonal Charges'!AQ3220-'Current Monthly Zonal Charges'!AQ3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3220-'Current Monthly Zonal Charges'!AR3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3220-'Current Monthly Zonal Charges'!AS3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3220-'Current Monthly Zonal Charges'!AT3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3220-'Current Monthly Zonal Charges'!AU3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3220-'Current Monthly Zonal Charges'!AV3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3220-'Current Monthly Zonal Charges'!AW3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3220-'Current Monthly Zonal Charges'!AW3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3220-'Current Monthly Zonal Charges'!AY3220","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3220-'Current Monthly Zonal Charges'!AZ3220","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3220-'Current Monthly Zonal Charges'!BA3220","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3220-'Current Monthly Zonal Charges'!BB3220","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3220-'Current Monthly Zonal Charges'!BC3220","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3220-'Current Monthly Zonal Charges'!BD3220","v":0}]
[{"$f":"'Upgrade Information'!B3272","v":"b2604.5"},{"$f":"'Projected Revenue Requirements'!C3272","v":"AEP"},{"$f":"'Upgrade Information'!E3272","v":1.08},{"$f":"IF('Upgrade Information'!D3272=\"\",\"\",'Upgrade Information'!D3272)","v":"2025-04-15"},{"$f":"'Current Monthly Zonal Charges'!E3272","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3272","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3272","v":0},{"$f":"'Future Monthly Zonal Charges'!F3272","v":12798.076052702812},{"$f":"H3272-G3272","v":12798.076052702812},null,{"$f":"'Future Monthly Zonal Charges'!H3272-'Current Monthly Zonal Charges'!H3272","v":0},{"$f":"'Future Monthly Zonal Charges'!I3272-'Current Monthly Zonal Charges'!I3272","v":12798.076052702812},{"$f":"'Future Monthly Zonal Charges'!J3272-'Current Monthly Zonal Charges'!J3272","v":0},{"$f":"'Future Monthly Zonal Charges'!K3272-'Current Monthly Zonal Charges'!K3272","v":0},{"$f":"'Future Monthly Zonal Charges'!L3272-'Current Monthly Zonal Charges'!L3272","v":0},{"$f":"'Future Monthly Zonal Charges'!M3272-'Current Monthly Zonal Charges'!M3272","v":0},{"$f":"'Future Monthly Zonal Charges'!N3272-'Current Monthly Zonal Charges'!N3272","v":0},{"$f":"'Future Monthly Zonal Charges'!O3272-'Current Monthly Zonal Charges'!O3272","v":0},{"$f":"'Future Monthly Zonal Charges'!P3272-'Current Monthly Zonal Charges'!P3272","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3272-'Current Monthly Zonal Charges'!Q3272","v":0},{"$f":"'Future Monthly Zonal Charges'!R3272-'Current Monthly Zonal Charges'!R3272","v":0},{"$f":"'Future Monthly Zonal Charges'!S3272-'Current Monthly Zonal Charges'!S3272","v":0},{"$f":"'Future Monthly Zonal Charges'!T3272-'Current Monthly Zonal Charges'!T3272","v":0},{"$f":"'Future Monthly Zonal Charges'!U3272-'Current Monthly Zonal Charges'!U3272","v":0},{"$f":"'Future Monthly Zonal Charges'!V3272-'Current Monthly Zonal Charges'!V3272","v":0},{"$f":"'Future Monthly Zonal Charges'!W3272-'Current Monthly Zonal Charges'!W3272","v":0},{"$f":"'Future Monthly Zonal Charges'!X3272-'Current Monthly Zonal Charges'!X3272","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3272-'Current Monthly Zonal Charges'!Y3272","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3272-'Current Monthly Zonal Charges'!Z3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3272-'Current Monthly Zonal Charges'!AA3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3272-'Current Monthly Zonal Charges'!AB3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3272-'Current Monthly Zonal Charges'!AC3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3272-'Current Monthly Zonal Charges'!AD3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3272-'Current Monthly Zonal Charges'!AE3272","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3272-'Current Monthly Zonal Charges'!AG3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3272-'Current Monthly Zonal Charges'!AH3272","v":0.58930870386482603},{"$f":"'Future Monthly Zonal Charges'!AI3272-'Current Monthly Zonal Charges'!AI3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3272-'Current Monthly Zonal Charges'!AJ3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3272-'Current Monthly Zonal Charges'!AK3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3272-'Current Monthly Zonal Charges'!AL3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3272-'Current Monthly Zonal Charges'!AM3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3272-'Current Monthly Zonal Charges'!AN3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3272-'Current Monthly Zonal Charges'!AO3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3272-'Current Monthly Zonal Charges'!AP3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3272-'Current Monthly Zonal Charges'!AQ3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3272-'Current Monthly Zonal Charges'!AR3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3272-'Current Monthly Zonal Charges'!AS3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3272-'Current Monthly Zonal Charges'!AT3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3272-'Current Monthly Zonal Charges'!AU3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3272-'Current Monthly Zonal Charges'!AV3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3272-'Current Monthly Zonal Charges'!AW3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3272-'Current Monthly Zonal Charges'!AW3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3272-'Current Monthly Zonal Charges'!AY3272","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3272-'Current Monthly Zonal Charges'!AZ3272","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3272-'Current Monthly Zonal Charges'!BA3272","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3272-'Current Monthly Zonal Charges'!BB3272","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3272-'Current Monthly Zonal Charges'!BC3272","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3272-'Current Monthly Zonal Charges'!BD3272","v":0}]
[{"$f":"'Upgrade Information'!B3303","v":"b2625"},{"$f":"'Projected Revenue Requirements'!C3303","v":"Dominion"},{"$f":"'Upgrade Information'!E3303","v":18.87},{"$f":"IF('Upgrade Information'!D3303=\"\",\"\",'Upgrade Information'!D3303)","v":"2018-06-19"},{"$f":"'Current Monthly Zonal Charges'!E3303","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3303","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3303","v":180292.37581875955},{"$f":"'Future Monthly Zonal Charges'!F3303","v":162218.97030396989},-18073.405514789658,null,{"$f":"'Future Monthly Zonal Charges'!H3303-'Current Monthly Zonal Charges'!H3303","v":0},{"$f":"'Future Monthly Zonal Charges'!I3303-'Current Monthly Zonal Charges'!I3303","v":0},{"$f":"'Future Monthly Zonal Charges'!J3303-'Current Monthly Zonal Charges'!J3303","v":0},{"$f":"'Future Monthly Zonal Charges'!K3303-'Current Monthly Zonal Charges'!K3303","v":0},{"$f":"'Future Monthly Zonal Charges'!L3303-'Current Monthly Zonal Charges'!L3303","v":0},{"$f":"'Future Monthly Zonal Charges'!M3303-'Current Monthly Zonal Charges'!M3303","v":0},{"$f":"'Future Monthly Zonal Charges'!N3303-'Current Monthly Zonal Charges'!N3303","v":0},{"$f":"'Future Monthly Zonal Charges'!O3303-'Current Monthly Zonal Charges'!O3303","v":0},{"$f":"'Future Monthly Zonal Charges'!P3303-'Current Monthly Zonal Charges'!P3303","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3303-'Current Monthly Zonal Charges'!Q3303","v":-18073.405514789658},{"$f":"'Future Monthly Zonal Charges'!R3303-'Current Monthly Zonal Charges'!R3303","v":0},{"$f":"'Future Monthly Zonal Charges'!S3303-'Current Monthly Zonal Charges'!S3303","v":0},{"$f":"'Future Monthly Zonal Charges'!T3303-'Current Monthly Zonal Charges'!T3303","v":0},{"$f":"'Future Monthly Zonal Charges'!U3303-'Current Monthly Zonal Charges'!U3303","v":0},{"$f":"'Future Monthly Zonal Charges'!V3303-'Current Monthly Zonal Charges'!V3303","v":0},{"$f":"'Future Monthly Zonal Charges'!W3303-'Current Monthly Zonal Charges'!W3303","v":0},{"$f":"'Future Monthly Zonal Charges'!X3303-'Current Monthly Zonal Charges'!X3303","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3303-'Current Monthly Zonal Charges'!Y3303","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3303-'Current Monthly Zonal Charges'!Z3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3303-'Current Monthly Zonal Charges'!AA3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3303-'Current Monthly Zonal Charges'!AB3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3303-'Current Monthly Zonal Charges'!AC3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3303-'Current Monthly Zonal Charges'!AD3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3303-'Current Monthly Zonal Charges'!AE3303","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3303-'Current Monthly Zonal Charges'!AG3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3303-'Current Monthly Zonal Charges'!AH3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3303-'Current Monthly Zonal Charges'!AI3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3303-'Current Monthly Zonal Charges'!AJ3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3303-'Current Monthly Zonal Charges'!AK3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3303-'Current Monthly Zonal Charges'!AL3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3303-'Current Monthly Zonal Charges'!AM3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3303-'Current Monthly Zonal Charges'!AN3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3303-'Current Monthly Zonal Charges'!AO3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3303-'Current Monthly Zonal Charges'!AP3303","v":-0.85428007330155253},{"$f":"'Future Monthly Zonal Charges'!AQ3303-'Current Monthly Zonal Charges'!AQ3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3303-'Current Monthly Zonal Charges'!AR3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3303-'Current Monthly Zonal Charges'!AS3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3303-'Current Monthly Zonal Charges'!AT3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3303-'Current Monthly Zonal Charges'!AU3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3303-'Current Monthly Zonal Charges'!AV3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3303-'Current Monthly Zonal Charges'!AW3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3303-'Current Monthly Zonal Charges'!AW3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3303-'Current Monthly Zonal Charges'!AY3303","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3303-'Current Monthly Zonal Charges'!AZ3303","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3303-'Current Monthly Zonal Charges'!BA3303","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3303-'Current Monthly Zonal Charges'!BB3303","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3303-'Current Monthly Zonal Charges'!BC3303","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3303-'Current Monthly Zonal Charges'!BD3303","v":0}]
[{"$f":"'Upgrade Information'!B3359","v":"b2654.4"},{"$f":"'Projected Revenue Requirements'!C3359","v":"Dominion"},{"$f":"'Upgrade Information'!E3359","v":0},{"$f":"IF('Upgrade Information'!D3359=\"\",\"\",'Upgrade Information'!D3359)","v":"2018-06-28"},{"$f":"'Current Monthly Zonal Charges'!E3359","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3359","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3359","v":0},{"$f":"'Future Monthly Zonal Charges'!F3359","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H3359-'Current Monthly Zonal Charges'!H3359","v":0},{"$f":"'Future Monthly Zonal Charges'!I3359-'Current Monthly Zonal Charges'!I3359","v":0},{"$f":"'Future Monthly Zonal Charges'!J3359-'Current Monthly Zonal Charges'!J3359","v":0},{"$f":"'Future Monthly Zonal Charges'!K3359-'Current Monthly Zonal Charges'!K3359","v":0},{"$f":"'Future Monthly Zonal Charges'!L3359-'Current Monthly Zonal Charges'!L3359","v":0},{"$f":"'Future Monthly Zonal Charges'!M3359-'Current Monthly Zonal Charges'!M3359","v":0},{"$f":"'Future Monthly Zonal Charges'!N3359-'Current Monthly Zonal Charges'!N3359","v":0},{"$f":"'Future Monthly Zonal Charges'!O3359-'Current Monthly Zonal Charges'!O3359","v":0},{"$f":"'Future Monthly Zonal Charges'!P3359-'Current Monthly Zonal Charges'!P3359","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3359-'Current Monthly Zonal Charges'!Q3359","v":0},{"$f":"'Future Monthly Zonal Charges'!R3359-'Current Monthly Zonal Charges'!R3359","v":0},{"$f":"'Future Monthly Zonal Charges'!S3359-'Current Monthly Zonal Charges'!S3359","v":0},{"$f":"'Future Monthly Zonal Charges'!T3359-'Current Monthly Zonal Charges'!T3359","v":0},{"$f":"'Future Monthly Zonal Charges'!U3359-'Current Monthly Zonal Charges'!U3359","v":0},{"$f":"'Future Monthly Zonal Charges'!V3359-'Current Monthly Zonal Charges'!V3359","v":0},{"$f":"'Future Monthly Zonal Charges'!W3359-'Current Monthly Zonal Charges'!W3359","v":0},{"$f":"'Future Monthly Zonal Charges'!X3359-'Current Monthly Zonal Charges'!X3359","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3359-'Current Monthly Zonal Charges'!Y3359","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3359-'Current Monthly Zonal Charges'!Z3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3359-'Current Monthly Zonal Charges'!AA3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3359-'Current Monthly Zonal Charges'!AB3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3359-'Current Monthly Zonal Charges'!AC3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3359-'Current Monthly Zonal Charges'!AD3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3359-'Current Monthly Zonal Charges'!AE3359","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3359-'Current Monthly Zonal Charges'!AG3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3359-'Current Monthly Zonal Charges'!AH3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3359-'Current Monthly Zonal Charges'!AI3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3359-'Current Monthly Zonal Charges'!AJ3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3359-'Current Monthly Zonal Charges'!AK3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3359-'Current Monthly Zonal Charges'!AL3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3359-'Current Monthly Zonal Charges'!AM3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3359-'Current Monthly Zonal Charges'!AN3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3359-'Current Monthly Zonal Charges'!AO3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3359-'Current Monthly Zonal Charges'!AP3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3359-'Current Monthly Zonal Charges'!AQ3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3359-'Current Monthly Zonal Charges'!AR3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3359-'Current Monthly Zonal Charges'!AS3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3359-'Current Monthly Zonal Charges'!AT3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3359-'Current Monthly Zonal Charges'!AU3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3359-'Current Monthly Zonal Charges'!AV3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3359-'Current Monthly Zonal Charges'!AW3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3359-'Current Monthly Zonal Charges'!AW3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3359-'Current Monthly Zonal Charges'!AY3359","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3359-'Current Monthly Zonal Charges'!AZ3359","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3359-'Current Monthly Zonal Charges'!BA3359","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3359-'Current Monthly Zonal Charges'!BB3359","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3359-'Current Monthly Zonal Charges'!BC3359","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3359-'Current Monthly Zonal Charges'!BD3359","v":0}]
[{"$f":"'Upgrade Information'!B3380","v":"b2666.4"},{"$f":"'Projected Revenue Requirements'!C3380","v":"APS"},{"$f":"'Upgrade Information'!E3380","v":0.82},{"$f":"IF('Upgrade Information'!D3380=\"\",\"\",'Upgrade Information'!D3380)","v":""},{"$f":"'Current Monthly Zonal Charges'!E3380","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3380","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3380","v":0},{"$f":"'Future Monthly Zonal Charges'!F3380","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H3380-'Current Monthly Zonal Charges'!H3380","v":0},{"$f":"'Future Monthly Zonal Charges'!I3380-'Current Monthly Zonal Charges'!I3380","v":0},{"$f":"'Future Monthly Zonal Charges'!J3380-'Current Monthly Zonal Charges'!J3380","v":0},{"$f":"'Future Monthly Zonal Charges'!K3380-'Current Monthly Zonal Charges'!K3380","v":0},{"$f":"'Future Monthly Zonal Charges'!L3380-'Current Monthly Zonal Charges'!L3380","v":0},{"$f":"'Future Monthly Zonal Charges'!M3380-'Current Monthly Zonal Charges'!M3380","v":0},{"$f":"'Future Monthly Zonal Charges'!N3380-'Current Monthly Zonal Charges'!N3380","v":0},{"$f":"'Future Monthly Zonal Charges'!O3380-'Current Monthly Zonal Charges'!O3380","v":0},{"$f":"'Future Monthly Zonal Charges'!P3380-'Current Monthly Zonal Charges'!P3380","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3380-'Current Monthly Zonal Charges'!Q3380","v":0},{"$f":"'Future Monthly Zonal Charges'!R3380-'Current Monthly Zonal Charges'!R3380","v":0},{"$f":"'Future Monthly Zonal Charges'!S3380-'Current Monthly Zonal Charges'!S3380","v":0},{"$f":"'Future Monthly Zonal Charges'!T3380-'Current Monthly Zonal Charges'!T3380","v":0},{"$f":"'Future Monthly Zonal Charges'!U3380-'Current Monthly Zonal Charges'!U3380","v":0},{"$f":"'Future Monthly Zonal Charges'!V3380-'Current Monthly Zonal Charges'!V3380","v":0},{"$f":"'Future Monthly Zonal Charges'!W3380-'Current Monthly Zonal Charges'!W3380","v":0},{"$f":"'Future Monthly Zonal Charges'!X3380-'Current Monthly Zonal Charges'!X3380","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3380-'Current Monthly Zonal Charges'!Y3380","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3380-'Current Monthly Zonal Charges'!Z3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3380-'Current Monthly Zonal Charges'!AA3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3380-'Current Monthly Zonal Charges'!AB3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3380-'Current Monthly Zonal Charges'!AC3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3380-'Current Monthly Zonal Charges'!AD3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3380-'Current Monthly Zonal Charges'!AE3380","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3380-'Current Monthly Zonal Charges'!AG3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3380-'Current Monthly Zonal Charges'!AH3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3380-'Current Monthly Zonal Charges'!AI3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3380-'Current Monthly Zonal Charges'!AJ3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3380-'Current Monthly Zonal Charges'!AK3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3380-'Current Monthly Zonal Charges'!AL3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3380-'Current Monthly Zonal Charges'!AM3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3380-'Current Monthly Zonal Charges'!AN3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3380-'Current Monthly Zonal Charges'!AO3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3380-'Current Monthly Zonal Charges'!AP3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3380-'Current Monthly Zonal Charges'!AQ3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3380-'Current Monthly Zonal Charges'!AR3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3380-'Current Monthly Zonal Charges'!AS3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3380-'Current Monthly Zonal Charges'!AT3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3380-'Current Monthly Zonal Charges'!AU3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3380-'Current Monthly Zonal Charges'!AV3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3380-'Current Monthly Zonal Charges'!AW3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3380-'Current Monthly Zonal Charges'!AW3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3380-'Current Monthly Zonal Charges'!AY3380","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3380-'Current Monthly Zonal Charges'!AZ3380","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3380-'Current Monthly Zonal Charges'!BA3380","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3380-'Current Monthly Zonal Charges'!BB3380","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3380-'Current Monthly Zonal Charges'!BC3380","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3380-'Current Monthly Zonal Charges'!BD3380","v":0}]
[{"$f":"'Upgrade Information'!B3446","v":"b2706"},{"$f":"'Projected Revenue Requirements'!C3446","v":"PSEG"},{"$f":"'Upgrade Information'!E3446","v":22.7},{"$f":"IF('Upgrade Information'!D3446=\"\",\"\",'Upgrade Information'!D3446)","v":"2018-11-05"},{"$f":"'Current Monthly Zonal Charges'!E3446","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3446","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3446","v":195241.17392139477},{"$f":"'Future Monthly Zonal Charges'!F3446","v":176752.94963061463},-18488.224290780141,null,{"$f":"'Future Monthly Zonal Charges'!H3446-'Current Monthly Zonal Charges'!H3446","v":0},{"$f":"'Future Monthly Zonal Charges'!I3446-'Current Monthly Zonal Charges'!I3446","v":0},{"$f":"'Future Monthly Zonal Charges'!J3446-'Current Monthly Zonal Charges'!J3446","v":0},{"$f":"'Future Monthly Zonal Charges'!K3446-'Current Monthly Zonal Charges'!K3446","v":0},{"$f":"'Future Monthly Zonal Charges'!L3446-'Current Monthly Zonal Charges'!L3446","v":0},{"$f":"'Future Monthly Zonal Charges'!M3446-'Current Monthly Zonal Charges'!M3446","v":0},{"$f":"'Future Monthly Zonal Charges'!N3446-'Current Monthly Zonal Charges'!N3446","v":0},{"$f":"'Future Monthly Zonal Charges'!O3446-'Current Monthly Zonal Charges'!O3446","v":0},{"$f":"'Future Monthly Zonal Charges'!P3446-'Current Monthly Zonal Charges'!P3446","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3446-'Current Monthly Zonal Charges'!Q3446","v":0},{"$f":"'Future Monthly Zonal Charges'!R3446-'Current Monthly Zonal Charges'!R3446","v":0},{"$f":"'Future Monthly Zonal Charges'!S3446-'Current Monthly Zonal Charges'!S3446","v":0},{"$f":"'Future Monthly Zonal Charges'!T3446-'Current Monthly Zonal Charges'!T3446","v":0},{"$f":"'Future Monthly Zonal Charges'!U3446-'Current Monthly Zonal Charges'!U3446","v":0},{"$f":"'Future Monthly Zonal Charges'!V3446-'Current Monthly Zonal Charges'!V3446","v":0},{"$f":"'Future Monthly Zonal Charges'!W3446-'Current Monthly Zonal Charges'!W3446","v":0},{"$f":"'Future Monthly Zonal Charges'!X3446-'Current Monthly Zonal Charges'!X3446","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3446-'Current Monthly Zonal Charges'!Y3446","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3446-'Current Monthly Zonal Charges'!Z3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3446-'Current Monthly Zonal Charges'!AA3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3446-'Current Monthly Zonal Charges'!AB3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3446-'Current Monthly Zonal Charges'!AC3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3446-'Current Monthly Zonal Charges'!AD3446","v":-18488.224290780141},{"$f":"'Future Monthly Zonal Charges'!AE3446-'Current Monthly Zonal Charges'!AE3446","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3446-'Current Monthly Zonal Charges'!AG3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3446-'Current Monthly Zonal Charges'!AH3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3446-'Current Monthly Zonal Charges'!AI3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3446-'Current Monthly Zonal Charges'!AJ3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3446-'Current Monthly Zonal Charges'!AK3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3446-'Current Monthly Zonal Charges'!AL3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3446-'Current Monthly Zonal Charges'!AM3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3446-'Current Monthly Zonal Charges'!AN3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3446-'Current Monthly Zonal Charges'!AO3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3446-'Current Monthly Zonal Charges'!AP3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3446-'Current Monthly Zonal Charges'!AQ3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3446-'Current Monthly Zonal Charges'!AR3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3446-'Current Monthly Zonal Charges'!AS3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3446-'Current Monthly Zonal Charges'!AT3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3446-'Current Monthly Zonal Charges'!AU3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3446-'Current Monthly Zonal Charges'!AV3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3446-'Current Monthly Zonal Charges'!AW3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3446-'Current Monthly Zonal Charges'!AW3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3446-'Current Monthly Zonal Charges'!AY3446","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3446-'Current Monthly Zonal Charges'!AZ3446","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3446-'Current Monthly Zonal Charges'!BA3446","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3446-'Current Monthly Zonal Charges'!BB3446","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3446-'Current Monthly Zonal Charges'!BC3446","v":-1.822038463662178},{"$f":"'Future Monthly Zonal Charges'!BD3446-'Current Monthly Zonal Charges'!BD3446","v":0}]
[{"$f":"'Upgrade Information'!B3479","v":"b2732.2"},{"$f":"'Projected Revenue Requirements'!C3479","v":"ComEd"},{"$f":"'Upgrade Information'!E3479","v":3.4},{"$f":"IF('Upgrade Information'!D3479=\"\",\"\",'Upgrade Information'!D3479)","v":"2016-11-01"},{"$f":"'Current Monthly Zonal Charges'!E3479","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E3479","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F3479","v":40309.905589988964},{"$f":"'Future Monthly Zonal Charges'!F3479","v":35534.720410314694},-4775.1851796742703,null,{"$f":"'Future Monthly Zonal Charges'!H3479-'Current Monthly Zonal Charges'!H3479","v":0},{"$f":"'Future Monthly Zonal Charges'!I3479-'Current Monthly Zonal Charges'!I3479","v":0},{"$f":"'Future Monthly Zonal Charges'!J3479-'Current Monthly Zonal Charges'!J3479","v":0},{"$f":"'Future Monthly Zonal Charges'!K3479-'Current Monthly Zonal Charges'!K3479","v":0},{"$f":"'Future Monthly Zonal Charges'!L3479-'Current Monthly Zonal Charges'!L3479","v":0},{"$f":"'Future Monthly Zonal Charges'!M3479-'Current Monthly Zonal Charges'!M3479","v":-4775.1851796742703},{"$f":"'Future Monthly Zonal Charges'!N3479-'Current Monthly Zonal Charges'!N3479","v":0},{"$f":"'Future Monthly Zonal Charges'!O3479-'Current Monthly Zonal Charges'!O3479","v":0},{"$f":"'Future Monthly Zonal Charges'!P3479-'Current Monthly Zonal Charges'!P3479","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3479-'Current Monthly Zonal Charges'!Q3479","v":0},{"$f":"'Future Monthly Zonal Charges'!R3479-'Current Monthly Zonal Charges'!R3479","v":0},{"$f":"'Future Monthly Zonal Charges'!S3479-'Current Monthly Zonal Charges'!S3479","v":0},{"$f":"'Future Monthly Zonal Charges'!T3479-'Current Monthly Zonal Charges'!T3479","v":0},{"$f":"'Future Monthly Zonal Charges'!U3479-'Current Monthly Zonal Charges'!U3479","v":0},{"$f":"'Future Monthly Zonal Charges'!V3479-'Current Monthly Zonal Charges'!V3479","v":0},{"$f":"'Future Monthly Zonal Charges'!W3479-'Current Monthly Zonal Charges'!W3479","v":0},{"$f":"'Future Monthly Zonal Charges'!X3479-'Current Monthly Zonal Charges'!X3479","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3479-'Current Monthly Zonal Charges'!Y3479","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3479-'Current Monthly Zonal Charges'!Z3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3479-'Current Monthly Zonal Charges'!AA3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3479-'Current Monthly Zonal Charges'!AB3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3479-'Current Monthly Zonal Charges'!AC3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3479-'Current Monthly Zonal Charges'!AD3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3479-'Current Monthly Zonal Charges'!AE3479","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3479-'Current Monthly Zonal Charges'!AG3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3479-'Current Monthly Zonal Charges'!AH3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3479-'Current Monthly Zonal Charges'!AI3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3479-'Current Monthly Zonal Charges'!AJ3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3479-'Current Monthly Zonal Charges'!AK3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3479-'Current Monthly Zonal Charges'!AL3479","v":-0.22458460183866613},{"$f":"'Future Monthly Zonal Charges'!AM3479-'Current Monthly Zonal Charges'!AM3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3479-'Current Monthly Zonal Charges'!AN3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3479-'Current Monthly Zonal Charges'!AO3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3479-'Current Monthly Zonal Charges'!AP3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3479-'Current Monthly Zonal Charges'!AQ3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3479-'Current Monthly Zonal Charges'!AR3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3479-'Current Monthly Zonal Charges'!AS3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3479-'Current Monthly Zonal Charges'!AT3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3479-'Current Monthly Zonal Charges'!AU3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3479-'Current Monthly Zonal Charges'!AV3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3479-'Current Monthly Zonal Charges'!AW3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3479-'Current Monthly Zonal Charges'!AW3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3479-'Current Monthly Zonal Charges'!AY3479","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3479-'Current Monthly Zonal Charges'!AZ3479","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3479-'Current Monthly Zonal Charges'!BA3479","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3479-'Current Monthly Zonal Charges'!BB3479","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3479-'Current Monthly Zonal Charges'!BC3479","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3479-'Current Monthly Zonal Charges'!BD3479","v":0}]
[{"$f":"'Upgrade Information'!B3489","v":"b2743.1"},{"$f":"'Projected Revenue Requirements'!C3489","v":"Transource"},{"$f":"'Upgrade Information'!E3489","v":43.1},{"$f":"IF('Upgrade Information'!D3489=\"\",\"\",'Upgrade Information'!D3489)","v":"2022-06-30"},{"$f":"'Current Monthly Zonal Charges'!E3489","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3489","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3489","v":0},{"$f":"'Future Monthly Zonal Charges'!F3489","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H3489-'Current Monthly Zonal Charges'!H3489","v":0},{"$f":"'Future Monthly Zonal Charges'!I3489-'Current Monthly Zonal Charges'!I3489","v":0},{"$f":"'Future Monthly Zonal Charges'!J3489-'Current Monthly Zonal Charges'!J3489","v":0},{"$f":"'Future Monthly Zonal Charges'!K3489-'Current Monthly Zonal Charges'!K3489","v":0},{"$f":"'Future Monthly Zonal Charges'!L3489-'Current Monthly Zonal Charges'!L3489","v":0},{"$f":"'Future Monthly Zonal Charges'!M3489-'Current Monthly Zonal Charges'!M3489","v":0},{"$f":"'Future Monthly Zonal Charges'!N3489-'Current Monthly Zonal Charges'!N3489","v":0},{"$f":"'Future Monthly Zonal Charges'!O3489-'Current Monthly Zonal Charges'!O3489","v":0},{"$f":"'Future Monthly Zonal Charges'!P3489-'Current Monthly Zonal Charges'!P3489","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3489-'Current Monthly Zonal Charges'!Q3489","v":0},{"$f":"'Future Monthly Zonal Charges'!R3489-'Current Monthly Zonal Charges'!R3489","v":0},{"$f":"'Future Monthly Zonal Charges'!S3489-'Current Monthly Zonal Charges'!S3489","v":0},{"$f":"'Future Monthly Zonal Charges'!T3489-'Current Monthly Zonal Charges'!T3489","v":0},{"$f":"'Future Monthly Zonal Charges'!U3489-'Current Monthly Zonal Charges'!U3489","v":0},{"$f":"'Future Monthly Zonal Charges'!V3489-'Current Monthly Zonal Charges'!V3489","v":0},{"$f":"'Future Monthly Zonal Charges'!W3489-'Current Monthly Zonal Charges'!W3489","v":0},{"$f":"'Future Monthly Zonal Charges'!X3489-'Current Monthly Zonal Charges'!X3489","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3489-'Current Monthly Zonal Charges'!Y3489","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3489-'Current Monthly Zonal Charges'!Z3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3489-'Current Monthly Zonal Charges'!AA3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3489-'Current Monthly Zonal Charges'!AB3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3489-'Current Monthly Zonal Charges'!AC3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3489-'Current Monthly Zonal Charges'!AD3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3489-'Current Monthly Zonal Charges'!AE3489","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3489-'Current Monthly Zonal Charges'!AG3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3489-'Current Monthly Zonal Charges'!AH3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3489-'Current Monthly Zonal Charges'!AI3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3489-'Current Monthly Zonal Charges'!AJ3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3489-'Current Monthly Zonal Charges'!AK3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3489-'Current Monthly Zonal Charges'!AL3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3489-'Current Monthly Zonal Charges'!AM3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3489-'Current Monthly Zonal Charges'!AN3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3489-'Current Monthly Zonal Charges'!AO3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3489-'Current Monthly Zonal Charges'!AP3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3489-'Current Monthly Zonal Charges'!AQ3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3489-'Current Monthly Zonal Charges'!AR3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3489-'Current Monthly Zonal Charges'!AS3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3489-'Current Monthly Zonal Charges'!AT3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3489-'Current Monthly Zonal Charges'!AU3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3489-'Current Monthly Zonal Charges'!AV3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3489-'Current Monthly Zonal Charges'!AW3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3489-'Current Monthly Zonal Charges'!AW3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3489-'Current Monthly Zonal Charges'!AY3489","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3489-'Current Monthly Zonal Charges'!AZ3489","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3489-'Current Monthly Zonal Charges'!BA3489","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3489-'Current Monthly Zonal Charges'!BB3489","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3489-'Current Monthly Zonal Charges'!BC3489","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3489-'Current Monthly Zonal Charges'!BD3489","v":0}]
[{"$f":"'Upgrade Information'!B3527","v":"b2753.7"},{"$f":"'Projected Revenue Requirements'!C3527","v":"AEP"},{"$f":"'Upgrade Information'!E3527","v":5.52},{"$f":"IF('Upgrade Information'!D3527=\"\",\"\",'Upgrade Information'!D3527)","v":"2020-08-29"},{"$f":"'Current Monthly Zonal Charges'!E3527","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3527","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3527","v":65921.044981998319},{"$f":"'Future Monthly Zonal Charges'!F3527","v":58291.200959239104},-7629.8440227592146,null,{"$f":"'Future Monthly Zonal Charges'!H3527-'Current Monthly Zonal Charges'!H3527","v":0},{"$f":"'Future Monthly Zonal Charges'!I3527-'Current Monthly Zonal Charges'!I3527","v":-7629.8440227592146},{"$f":"'Future Monthly Zonal Charges'!J3527-'Current Monthly Zonal Charges'!J3527","v":0},{"$f":"'Future Monthly Zonal Charges'!K3527-'Current Monthly Zonal Charges'!K3527","v":0},{"$f":"'Future Monthly Zonal Charges'!L3527-'Current Monthly Zonal Charges'!L3527","v":0},{"$f":"'Future Monthly Zonal Charges'!M3527-'Current Monthly Zonal Charges'!M3527","v":0},{"$f":"'Future Monthly Zonal Charges'!N3527-'Current Monthly Zonal Charges'!N3527","v":0},{"$f":"'Future Monthly Zonal Charges'!O3527-'Current Monthly Zonal Charges'!O3527","v":0},{"$f":"'Future Monthly Zonal Charges'!P3527-'Current Monthly Zonal Charges'!P3527","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3527-'Current Monthly Zonal Charges'!Q3527","v":0},{"$f":"'Future Monthly Zonal Charges'!R3527-'Current Monthly Zonal Charges'!R3527","v":0},{"$f":"'Future Monthly Zonal Charges'!S3527-'Current Monthly Zonal Charges'!S3527","v":0},{"$f":"'Future Monthly Zonal Charges'!T3527-'Current Monthly Zonal Charges'!T3527","v":0},{"$f":"'Future Monthly Zonal Charges'!U3527-'Current Monthly Zonal Charges'!U3527","v":0},{"$f":"'Future Monthly Zonal Charges'!V3527-'Current Monthly Zonal Charges'!V3527","v":0},{"$f":"'Future Monthly Zonal Charges'!W3527-'Current Monthly Zonal Charges'!W3527","v":0},{"$f":"'Future Monthly Zonal Charges'!X3527-'Current Monthly Zonal Charges'!X3527","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3527-'Current Monthly Zonal Charges'!Y3527","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3527-'Current Monthly Zonal Charges'!Z3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3527-'Current Monthly Zonal Charges'!AA3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3527-'Current Monthly Zonal Charges'!AB3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3527-'Current Monthly Zonal Charges'!AC3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3527-'Current Monthly Zonal Charges'!AD3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3527-'Current Monthly Zonal Charges'!AE3527","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3527-'Current Monthly Zonal Charges'!AG3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3527-'Current Monthly Zonal Charges'!AH3527","v":-0.35132886171538624},{"$f":"'Future Monthly Zonal Charges'!AI3527-'Current Monthly Zonal Charges'!AI3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3527-'Current Monthly Zonal Charges'!AJ3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3527-'Current Monthly Zonal Charges'!AK3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3527-'Current Monthly Zonal Charges'!AL3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3527-'Current Monthly Zonal Charges'!AM3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3527-'Current Monthly Zonal Charges'!AN3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3527-'Current Monthly Zonal Charges'!AO3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3527-'Current Monthly Zonal Charges'!AP3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3527-'Current Monthly Zonal Charges'!AQ3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3527-'Current Monthly Zonal Charges'!AR3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3527-'Current Monthly Zonal Charges'!AS3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3527-'Current Monthly Zonal Charges'!AT3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3527-'Current Monthly Zonal Charges'!AU3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3527-'Current Monthly Zonal Charges'!AV3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3527-'Current Monthly Zonal Charges'!AW3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3527-'Current Monthly Zonal Charges'!AW3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3527-'Current Monthly Zonal Charges'!AY3527","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3527-'Current Monthly Zonal Charges'!AZ3527","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3527-'Current Monthly Zonal Charges'!BA3527","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3527-'Current Monthly Zonal Charges'!BB3527","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3527-'Current Monthly Zonal Charges'!BC3527","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3527-'Current Monthly Zonal Charges'!BD3527","v":0}]
[{"$f":"'Upgrade Information'!B3566","v":"b2779.5"},{"$f":"'Projected Revenue Requirements'!C3566","v":"AEP"},{"$f":"'Upgrade Information'!E3566","v":2.6},{"$f":"IF('Upgrade Information'!D3566=\"\",\"\",'Upgrade Information'!D3566)","v":"2020-11-11"},{"$f":"'Current Monthly Zonal Charges'!E3566","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3566","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3566","v":31229.455919593176},{"$f":"'Future Monthly Zonal Charges'!F3566","v":27635.688807423972},-3593.7671121692038,null,{"$f":"'Future Monthly Zonal Charges'!H3566-'Current Monthly Zonal Charges'!H3566","v":0},{"$f":"'Future Monthly Zonal Charges'!I3566-'Current Monthly Zonal Charges'!I3566","v":-3593.7671121692038},{"$f":"'Future Monthly Zonal Charges'!J3566-'Current Monthly Zonal Charges'!J3566","v":0},{"$f":"'Future Monthly Zonal Charges'!K3566-'Current Monthly Zonal Charges'!K3566","v":0},{"$f":"'Future Monthly Zonal Charges'!L3566-'Current Monthly Zonal Charges'!L3566","v":0},{"$f":"'Future Monthly Zonal Charges'!M3566-'Current Monthly Zonal Charges'!M3566","v":0},{"$f":"'Future Monthly Zonal Charges'!N3566-'Current Monthly Zonal Charges'!N3566","v":0},{"$f":"'Future Monthly Zonal Charges'!O3566-'Current Monthly Zonal Charges'!O3566","v":0},{"$f":"'Future Monthly Zonal Charges'!P3566-'Current Monthly Zonal Charges'!P3566","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3566-'Current Monthly Zonal Charges'!Q3566","v":0},{"$f":"'Future Monthly Zonal Charges'!R3566-'Current Monthly Zonal Charges'!R3566","v":0},{"$f":"'Future Monthly Zonal Charges'!S3566-'Current Monthly Zonal Charges'!S3566","v":0},{"$f":"'Future Monthly Zonal Charges'!T3566-'Current Monthly Zonal Charges'!T3566","v":0},{"$f":"'Future Monthly Zonal Charges'!U3566-'Current Monthly Zonal Charges'!U3566","v":0},{"$f":"'Future Monthly Zonal Charges'!V3566-'Current Monthly Zonal Charges'!V3566","v":0},{"$f":"'Future Monthly Zonal Charges'!W3566-'Current Monthly Zonal Charges'!W3566","v":0},{"$f":"'Future Monthly Zonal Charges'!X3566-'Current Monthly Zonal Charges'!X3566","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3566-'Current Monthly Zonal Charges'!Y3566","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3566-'Current Monthly Zonal Charges'!Z3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3566-'Current Monthly Zonal Charges'!AA3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3566-'Current Monthly Zonal Charges'!AB3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3566-'Current Monthly Zonal Charges'!AC3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3566-'Current Monthly Zonal Charges'!AD3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3566-'Current Monthly Zonal Charges'!AE3566","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3566-'Current Monthly Zonal Charges'!AG3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3566-'Current Monthly Zonal Charges'!AH3566","v":-0.165480985590581},{"$f":"'Future Monthly Zonal Charges'!AI3566-'Current Monthly Zonal Charges'!AI3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3566-'Current Monthly Zonal Charges'!AJ3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3566-'Current Monthly Zonal Charges'!AK3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3566-'Current Monthly Zonal Charges'!AL3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3566-'Current Monthly Zonal Charges'!AM3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3566-'Current Monthly Zonal Charges'!AN3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3566-'Current Monthly Zonal Charges'!AO3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3566-'Current Monthly Zonal Charges'!AP3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3566-'Current Monthly Zonal Charges'!AQ3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3566-'Current Monthly Zonal Charges'!AR3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3566-'Current Monthly Zonal Charges'!AS3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3566-'Current Monthly Zonal Charges'!AT3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3566-'Current Monthly Zonal Charges'!AU3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3566-'Current Monthly Zonal Charges'!AV3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3566-'Current Monthly Zonal Charges'!AW3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3566-'Current Monthly Zonal Charges'!AW3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3566-'Current Monthly Zonal Charges'!AY3566","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3566-'Current Monthly Zonal Charges'!AZ3566","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3566-'Current Monthly Zonal Charges'!BA3566","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3566-'Current Monthly Zonal Charges'!BB3566","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3566-'Current Monthly Zonal Charges'!BC3566","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3566-'Current Monthly Zonal Charges'!BD3566","v":0}]
[{"$f":"'Upgrade Information'!B3614","v":"b2814"},{"$f":"'Projected Revenue Requirements'!C3614","v":"ME"},{"$f":"'Upgrade Information'!E3614","v":8.6999999999999993},{"$f":"IF('Upgrade Information'!D3614=\"\",\"\",'Upgrade Information'!D3614)","v":"2018-12-02"},{"$f":"'Current Monthly Zonal Charges'!E3614","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3614","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3614","v":103027.22073642166},{"$f":"'Future Monthly Zonal Charges'!F3614","v":92243.543967725345},-10783.676768696314,null,{"$f":"'Future Monthly Zonal Charges'!H3614-'Current Monthly Zonal Charges'!H3614","v":0},{"$f":"'Future Monthly Zonal Charges'!I3614-'Current Monthly Zonal Charges'!I3614","v":0},{"$f":"'Future Monthly Zonal Charges'!J3614-'Current Monthly Zonal Charges'!J3614","v":0},{"$f":"'Future Monthly Zonal Charges'!K3614-'Current Monthly Zonal Charges'!K3614","v":0},{"$f":"'Future Monthly Zonal Charges'!L3614-'Current Monthly Zonal Charges'!L3614","v":0},{"$f":"'Future Monthly Zonal Charges'!M3614-'Current Monthly Zonal Charges'!M3614","v":0},{"$f":"'Future Monthly Zonal Charges'!N3614-'Current Monthly Zonal Charges'!N3614","v":0},{"$f":"'Future Monthly Zonal Charges'!O3614-'Current Monthly Zonal Charges'!O3614","v":0},{"$f":"'Future Monthly Zonal Charges'!P3614-'Current Monthly Zonal Charges'!P3614","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3614-'Current Monthly Zonal Charges'!Q3614","v":0},{"$f":"'Future Monthly Zonal Charges'!R3614-'Current Monthly Zonal Charges'!R3614","v":0},{"$f":"'Future Monthly Zonal Charges'!S3614-'Current Monthly Zonal Charges'!S3614","v":0},{"$f":"'Future Monthly Zonal Charges'!T3614-'Current Monthly Zonal Charges'!T3614","v":0},{"$f":"'Future Monthly Zonal Charges'!U3614-'Current Monthly Zonal Charges'!U3614","v":0},{"$f":"'Future Monthly Zonal Charges'!V3614-'Current Monthly Zonal Charges'!V3614","v":0},{"$f":"'Future Monthly Zonal Charges'!W3614-'Current Monthly Zonal Charges'!W3614","v":-10783.676768696314},{"$f":"'Future Monthly Zonal Charges'!X3614-'Current Monthly Zonal Charges'!X3614","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3614-'Current Monthly Zonal Charges'!Y3614","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3614-'Current Monthly Zonal Charges'!Z3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3614-'Current Monthly Zonal Charges'!AA3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3614-'Current Monthly Zonal Charges'!AB3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3614-'Current Monthly Zonal Charges'!AC3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3614-'Current Monthly Zonal Charges'!AD3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3614-'Current Monthly Zonal Charges'!AE3614","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3614-'Current Monthly Zonal Charges'!AG3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3614-'Current Monthly Zonal Charges'!AH3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3614-'Current Monthly Zonal Charges'!AI3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3614-'Current Monthly Zonal Charges'!AJ3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3614-'Current Monthly Zonal Charges'!AK3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3614-'Current Monthly Zonal Charges'!AL3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3614-'Current Monthly Zonal Charges'!AM3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3614-'Current Monthly Zonal Charges'!AN3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3614-'Current Monthly Zonal Charges'!AO3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3614-'Current Monthly Zonal Charges'!AP3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3614-'Current Monthly Zonal Charges'!AQ3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3614-'Current Monthly Zonal Charges'!AR3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3614-'Current Monthly Zonal Charges'!AS3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3614-'Current Monthly Zonal Charges'!AT3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3614-'Current Monthly Zonal Charges'!AU3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3614-'Current Monthly Zonal Charges'!AV3614","v":-3.5692174787992954},{"$f":"'Future Monthly Zonal Charges'!AW3614-'Current Monthly Zonal Charges'!AW3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3614-'Current Monthly Zonal Charges'!AW3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3614-'Current Monthly Zonal Charges'!AY3614","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3614-'Current Monthly Zonal Charges'!AZ3614","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3614-'Current Monthly Zonal Charges'!BA3614","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3614-'Current Monthly Zonal Charges'!BB3614","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3614-'Current Monthly Zonal Charges'!BC3614","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3614-'Current Monthly Zonal Charges'!BD3614","v":0}]
[{"$f":"'Upgrade Information'!B3649","v":"b2836.4"},{"$f":"'Projected Revenue Requirements'!C3649","v":"PSEG"},{"$f":"'Upgrade Information'!E3649","v":90.82},{"$f":"IF('Upgrade Information'!D3649=\"\",\"\",'Upgrade Information'!D3649)","v":"2020-04-27"},{"$f":"'Current Monthly Zonal Charges'!E3649","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3649","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3649","v":802094.65047281329},{"$f":"'Future Monthly Zonal Charges'!F3649","v":728125.46412529552},-73969.186347517767,null,{"$f":"'Future Monthly Zonal Charges'!H3649-'Current Monthly Zonal Charges'!H3649","v":-14017.160812854621},{"$f":"'Future Monthly Zonal Charges'!I3649-'Current Monthly Zonal Charges'!I3649","v":0},{"$f":"'Future Monthly Zonal Charges'!J3649-'Current Monthly Zonal Charges'!J3649","v":0},{"$f":"'Future Monthly Zonal Charges'!K3649-'Current Monthly Zonal Charges'!K3649","v":0},{"$f":"'Future Monthly Zonal Charges'!L3649-'Current Monthly Zonal Charges'!L3649","v":0},{"$f":"'Future Monthly Zonal Charges'!M3649-'Current Monthly Zonal Charges'!M3649","v":0},{"$f":"'Future Monthly Zonal Charges'!N3649-'Current Monthly Zonal Charges'!N3649","v":0},{"$f":"'Future Monthly Zonal Charges'!O3649-'Current Monthly Zonal Charges'!O3649","v":0},{"$f":"'Future Monthly Zonal Charges'!P3649-'Current Monthly Zonal Charges'!P3649","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3649-'Current Monthly Zonal Charges'!Q3649","v":0},{"$f":"'Future Monthly Zonal Charges'!R3649-'Current Monthly Zonal Charges'!R3649","v":0},{"$f":"'Future Monthly Zonal Charges'!S3649-'Current Monthly Zonal Charges'!S3649","v":0},{"$f":"'Future Monthly Zonal Charges'!T3649-'Current Monthly Zonal Charges'!T3649","v":0},{"$f":"'Future Monthly Zonal Charges'!U3649-'Current Monthly Zonal Charges'!U3649","v":0},{"$f":"'Future Monthly Zonal Charges'!V3649-'Current Monthly Zonal Charges'!V3649","v":0},{"$f":"'Future Monthly Zonal Charges'!W3649-'Current Monthly Zonal Charges'!W3649","v":0},{"$f":"'Future Monthly Zonal Charges'!X3649-'Current Monthly Zonal Charges'!X3649","v":-22952.638523634756},{"$f":"'Future Monthly Zonal Charges'!Y3649-'Current Monthly Zonal Charges'!Y3649","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3649-'Current Monthly Zonal Charges'!Z3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3649-'Current Monthly Zonal Charges'!AA3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3649-'Current Monthly Zonal Charges'!AB3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3649-'Current Monthly Zonal Charges'!AC3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3649-'Current Monthly Zonal Charges'!AD3649","v":-35564.384795886581},{"$f":"'Future Monthly Zonal Charges'!AE3649-'Current Monthly Zonal Charges'!AE3649","v":-1435.0022151418452},null,{"$f":"'Future Monthly Zonal Charges'!AG3649-'Current Monthly Zonal Charges'!AG3649","v":-5.3623415504417054},{"$f":"'Future Monthly Zonal Charges'!AH3649-'Current Monthly Zonal Charges'!AH3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3649-'Current Monthly Zonal Charges'!AI3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3649-'Current Monthly Zonal Charges'!AJ3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3649-'Current Monthly Zonal Charges'!AK3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3649-'Current Monthly Zonal Charges'!AL3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3649-'Current Monthly Zonal Charges'!AM3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3649-'Current Monthly Zonal Charges'!AN3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3649-'Current Monthly Zonal Charges'!AO3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3649-'Current Monthly Zonal Charges'!AP3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3649-'Current Monthly Zonal Charges'!AQ3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3649-'Current Monthly Zonal Charges'!AR3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3649-'Current Monthly Zonal Charges'!AS3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3649-'Current Monthly Zonal Charges'!AT3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3649-'Current Monthly Zonal Charges'!AU3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3649-'Current Monthly Zonal Charges'!AV3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3649-'Current Monthly Zonal Charges'!AW3649","v":-34.064467978086611},{"$f":"'Future Monthly Zonal Charges'!AW3649-'Current Monthly Zonal Charges'!AW3649","v":-34.064467978086611},{"$f":"'Future Monthly Zonal Charges'!AY3649-'Current Monthly Zonal Charges'!AY3649","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3649-'Current Monthly Zonal Charges'!AZ3649","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3649-'Current Monthly Zonal Charges'!BA3649","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3649-'Current Monthly Zonal Charges'!BB3649","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3649-'Current Monthly Zonal Charges'!BC3649","v":-3.5049162112827972},{"$f":"'Future Monthly Zonal Charges'!BD3649-'Current Monthly Zonal Charges'!BD3649","v":-3.5223422070246571}]
[{"$f":"'Upgrade Information'!B3679","v":"b2856"},{"$f":"'Projected Revenue Requirements'!C3679","v":"PECO"},{"$f":"'Upgrade Information'!E3679","v":1.18},{"$f":"IF('Upgrade Information'!D3679=\"\",\"\",'Upgrade Information'!D3679)","v":"2019-09-29"},{"$f":"'Current Monthly Zonal Charges'!E3679","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E3679","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F3679","v":14188.650527426469},{"$f":"'Future Monthly Zonal Charges'!F3679","v":13202.739626013596},-985.9109014128735,null,{"$f":"'Future Monthly Zonal Charges'!H3679-'Current Monthly Zonal Charges'!H3679","v":0},{"$f":"'Future Monthly Zonal Charges'!I3679-'Current Monthly Zonal Charges'!I3679","v":0},{"$f":"'Future Monthly Zonal Charges'!J3679-'Current Monthly Zonal Charges'!J3679","v":0},{"$f":"'Future Monthly Zonal Charges'!K3679-'Current Monthly Zonal Charges'!K3679","v":0},{"$f":"'Future Monthly Zonal Charges'!L3679-'Current Monthly Zonal Charges'!L3679","v":0},{"$f":"'Future Monthly Zonal Charges'!M3679-'Current Monthly Zonal Charges'!M3679","v":0},{"$f":"'Future Monthly Zonal Charges'!N3679-'Current Monthly Zonal Charges'!N3679","v":0},{"$f":"'Future Monthly Zonal Charges'!O3679-'Current Monthly Zonal Charges'!O3679","v":0},{"$f":"'Future Monthly Zonal Charges'!P3679-'Current Monthly Zonal Charges'!P3679","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3679-'Current Monthly Zonal Charges'!Q3679","v":0},{"$f":"'Future Monthly Zonal Charges'!R3679-'Current Monthly Zonal Charges'!R3679","v":0},{"$f":"'Future Monthly Zonal Charges'!S3679-'Current Monthly Zonal Charges'!S3679","v":0},{"$f":"'Future Monthly Zonal Charges'!T3679-'Current Monthly Zonal Charges'!T3679","v":0},{"$f":"'Future Monthly Zonal Charges'!U3679-'Current Monthly Zonal Charges'!U3679","v":0},{"$f":"'Future Monthly Zonal Charges'!V3679-'Current Monthly Zonal Charges'!V3679","v":0},{"$f":"'Future Monthly Zonal Charges'!W3679-'Current Monthly Zonal Charges'!W3679","v":0},{"$f":"'Future Monthly Zonal Charges'!X3679-'Current Monthly Zonal Charges'!X3679","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3679-'Current Monthly Zonal Charges'!Y3679","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3679-'Current Monthly Zonal Charges'!Z3679","v":-985.9109014128735},{"$f":"'Future Monthly Zonal Charges'!AA3679-'Current Monthly Zonal Charges'!AA3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3679-'Current Monthly Zonal Charges'!AB3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3679-'Current Monthly Zonal Charges'!AC3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3679-'Current Monthly Zonal Charges'!AD3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3679-'Current Monthly Zonal Charges'!AE3679","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3679-'Current Monthly Zonal Charges'!AG3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3679-'Current Monthly Zonal Charges'!AH3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3679-'Current Monthly Zonal Charges'!AI3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3679-'Current Monthly Zonal Charges'!AJ3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3679-'Current Monthly Zonal Charges'!AK3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3679-'Current Monthly Zonal Charges'!AL3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3679-'Current Monthly Zonal Charges'!AM3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3679-'Current Monthly Zonal Charges'!AN3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3679-'Current Monthly Zonal Charges'!AO3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3679-'Current Monthly Zonal Charges'!AP3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3679-'Current Monthly Zonal Charges'!AQ3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3679-'Current Monthly Zonal Charges'!AR3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3679-'Current Monthly Zonal Charges'!AS3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3679-'Current Monthly Zonal Charges'!AT3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3679-'Current Monthly Zonal Charges'!AU3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3679-'Current Monthly Zonal Charges'!AV3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3679-'Current Monthly Zonal Charges'!AW3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3679-'Current Monthly Zonal Charges'!AW3679","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3679-'Current Monthly Zonal Charges'!AY3679","v":-0.11487322040091286},{"$f":"'Future Monthly Zonal Charges'!AZ3679-'Current Monthly Zonal Charges'!AZ3679","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3679-'Current Monthly Zonal Charges'!BA3679","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3679-'Current Monthly Zonal Charges'!BB3679","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3679-'Current Monthly Zonal Charges'!BC3679","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3679-'Current Monthly Zonal Charges'!BD3679","v":0}]
[{"$f":"'Upgrade Information'!B3732","v":"b2890.4"},{"$f":"'Projected Revenue Requirements'!C3732","v":"AEP"},{"$f":"'Upgrade Information'!E3732","v":2.5},{"$f":"IF('Upgrade Information'!D3732=\"\",\"\",'Upgrade Information'!D3732)","v":"2018-07-15"},{"$f":"'Current Monthly Zonal Charges'!E3732","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3732","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3732","v":28415.735192866236},{"$f":"'Future Monthly Zonal Charges'!F3732","v":24960.189892703547},-3455.5453001626884,null,{"$f":"'Future Monthly Zonal Charges'!H3732-'Current Monthly Zonal Charges'!H3732","v":0},{"$f":"'Future Monthly Zonal Charges'!I3732-'Current Monthly Zonal Charges'!I3732","v":-3455.5453001626884},{"$f":"'Future Monthly Zonal Charges'!J3732-'Current Monthly Zonal Charges'!J3732","v":0},{"$f":"'Future Monthly Zonal Charges'!K3732-'Current Monthly Zonal Charges'!K3732","v":0},{"$f":"'Future Monthly Zonal Charges'!L3732-'Current Monthly Zonal Charges'!L3732","v":0},{"$f":"'Future Monthly Zonal Charges'!M3732-'Current Monthly Zonal Charges'!M3732","v":0},{"$f":"'Future Monthly Zonal Charges'!N3732-'Current Monthly Zonal Charges'!N3732","v":0},{"$f":"'Future Monthly Zonal Charges'!O3732-'Current Monthly Zonal Charges'!O3732","v":0},{"$f":"'Future Monthly Zonal Charges'!P3732-'Current Monthly Zonal Charges'!P3732","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3732-'Current Monthly Zonal Charges'!Q3732","v":0},{"$f":"'Future Monthly Zonal Charges'!R3732-'Current Monthly Zonal Charges'!R3732","v":0},{"$f":"'Future Monthly Zonal Charges'!S3732-'Current Monthly Zonal Charges'!S3732","v":0},{"$f":"'Future Monthly Zonal Charges'!T3732-'Current Monthly Zonal Charges'!T3732","v":0},{"$f":"'Future Monthly Zonal Charges'!U3732-'Current Monthly Zonal Charges'!U3732","v":0},{"$f":"'Future Monthly Zonal Charges'!V3732-'Current Monthly Zonal Charges'!V3732","v":0},{"$f":"'Future Monthly Zonal Charges'!W3732-'Current Monthly Zonal Charges'!W3732","v":0},{"$f":"'Future Monthly Zonal Charges'!X3732-'Current Monthly Zonal Charges'!X3732","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3732-'Current Monthly Zonal Charges'!Y3732","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3732-'Current Monthly Zonal Charges'!Z3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3732-'Current Monthly Zonal Charges'!AA3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3732-'Current Monthly Zonal Charges'!AB3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3732-'Current Monthly Zonal Charges'!AC3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3732-'Current Monthly Zonal Charges'!AD3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3732-'Current Monthly Zonal Charges'!AE3732","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3732-'Current Monthly Zonal Charges'!AG3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3732-'Current Monthly Zonal Charges'!AH3732","v":-0.15911633229863509},{"$f":"'Future Monthly Zonal Charges'!AI3732-'Current Monthly Zonal Charges'!AI3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3732-'Current Monthly Zonal Charges'!AJ3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3732-'Current Monthly Zonal Charges'!AK3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3732-'Current Monthly Zonal Charges'!AL3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3732-'Current Monthly Zonal Charges'!AM3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3732-'Current Monthly Zonal Charges'!AN3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3732-'Current Monthly Zonal Charges'!AO3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3732-'Current Monthly Zonal Charges'!AP3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3732-'Current Monthly Zonal Charges'!AQ3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3732-'Current Monthly Zonal Charges'!AR3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3732-'Current Monthly Zonal Charges'!AS3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3732-'Current Monthly Zonal Charges'!AT3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3732-'Current Monthly Zonal Charges'!AU3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3732-'Current Monthly Zonal Charges'!AV3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3732-'Current Monthly Zonal Charges'!AW3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3732-'Current Monthly Zonal Charges'!AW3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3732-'Current Monthly Zonal Charges'!AY3732","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3732-'Current Monthly Zonal Charges'!AZ3732","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3732-'Current Monthly Zonal Charges'!BA3732","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3732-'Current Monthly Zonal Charges'!BB3732","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3732-'Current Monthly Zonal Charges'!BC3732","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3732-'Current Monthly Zonal Charges'!BD3732","v":0}]
[{"$f":"'Upgrade Information'!B3766","v":"b2924"},{"$f":"'Projected Revenue Requirements'!C3766","v":"PECO"},{"$f":"'Upgrade Information'!E3766","v":1.7},{"$f":"IF('Upgrade Information'!D3766=\"\",\"\",'Upgrade Information'!D3766)","v":"2020-03-20"},{"$f":"'Current Monthly Zonal Charges'!E3766","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E3766","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F3766","v":20583.314194801005},{"$f":"'Future Monthly Zonal Charges'!F3766","v":19162.934082596021},-1420.3801122049845,null,{"$f":"'Future Monthly Zonal Charges'!H3766-'Current Monthly Zonal Charges'!H3766","v":0},{"$f":"'Future Monthly Zonal Charges'!I3766-'Current Monthly Zonal Charges'!I3766","v":0},{"$f":"'Future Monthly Zonal Charges'!J3766-'Current Monthly Zonal Charges'!J3766","v":0},{"$f":"'Future Monthly Zonal Charges'!K3766-'Current Monthly Zonal Charges'!K3766","v":0},{"$f":"'Future Monthly Zonal Charges'!L3766-'Current Monthly Zonal Charges'!L3766","v":0},{"$f":"'Future Monthly Zonal Charges'!M3766-'Current Monthly Zonal Charges'!M3766","v":0},{"$f":"'Future Monthly Zonal Charges'!N3766-'Current Monthly Zonal Charges'!N3766","v":0},{"$f":"'Future Monthly Zonal Charges'!O3766-'Current Monthly Zonal Charges'!O3766","v":0},{"$f":"'Future Monthly Zonal Charges'!P3766-'Current Monthly Zonal Charges'!P3766","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3766-'Current Monthly Zonal Charges'!Q3766","v":0},{"$f":"'Future Monthly Zonal Charges'!R3766-'Current Monthly Zonal Charges'!R3766","v":0},{"$f":"'Future Monthly Zonal Charges'!S3766-'Current Monthly Zonal Charges'!S3766","v":0},{"$f":"'Future Monthly Zonal Charges'!T3766-'Current Monthly Zonal Charges'!T3766","v":0},{"$f":"'Future Monthly Zonal Charges'!U3766-'Current Monthly Zonal Charges'!U3766","v":0},{"$f":"'Future Monthly Zonal Charges'!V3766-'Current Monthly Zonal Charges'!V3766","v":0},{"$f":"'Future Monthly Zonal Charges'!W3766-'Current Monthly Zonal Charges'!W3766","v":0},{"$f":"'Future Monthly Zonal Charges'!X3766-'Current Monthly Zonal Charges'!X3766","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3766-'Current Monthly Zonal Charges'!Y3766","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3766-'Current Monthly Zonal Charges'!Z3766","v":-1420.3801122049845},{"$f":"'Future Monthly Zonal Charges'!AA3766-'Current Monthly Zonal Charges'!AA3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3766-'Current Monthly Zonal Charges'!AB3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3766-'Current Monthly Zonal Charges'!AC3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3766-'Current Monthly Zonal Charges'!AD3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3766-'Current Monthly Zonal Charges'!AE3766","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3766-'Current Monthly Zonal Charges'!AG3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3766-'Current Monthly Zonal Charges'!AH3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3766-'Current Monthly Zonal Charges'!AI3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3766-'Current Monthly Zonal Charges'!AJ3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3766-'Current Monthly Zonal Charges'!AK3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3766-'Current Monthly Zonal Charges'!AL3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3766-'Current Monthly Zonal Charges'!AM3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3766-'Current Monthly Zonal Charges'!AN3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3766-'Current Monthly Zonal Charges'!AO3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3766-'Current Monthly Zonal Charges'!AP3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3766-'Current Monthly Zonal Charges'!AQ3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3766-'Current Monthly Zonal Charges'!AR3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3766-'Current Monthly Zonal Charges'!AS3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3766-'Current Monthly Zonal Charges'!AT3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3766-'Current Monthly Zonal Charges'!AU3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3766-'Current Monthly Zonal Charges'!AV3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3766-'Current Monthly Zonal Charges'!AW3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3766-'Current Monthly Zonal Charges'!AW3766","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3766-'Current Monthly Zonal Charges'!AY3766","v":-0.16549531752673818},{"$f":"'Future Monthly Zonal Charges'!AZ3766-'Current Monthly Zonal Charges'!AZ3766","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3766-'Current Monthly Zonal Charges'!BA3766","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3766-'Current Monthly Zonal Charges'!BB3766","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3766-'Current Monthly Zonal Charges'!BC3766","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3766-'Current Monthly Zonal Charges'!BD3766","v":0}]
[{"$f":"'Upgrade Information'!B3815","v":"b2958.1"},{"$f":"'Projected Revenue Requirements'!C3815","v":"AEP"},{"$f":"'Upgrade Information'!E3815","v":0.75},{"$f":"IF('Upgrade Information'!D3815=\"\",\"\",'Upgrade Information'!D3815)","v":"2018-10-11"},{"$f":"'Current Monthly Zonal Charges'!E3815","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3815","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3815","v":8576.5537373623101},{"$f":"'Future Monthly Zonal Charges'!F3815","v":7539.8901473135047},-1036.6635900488054,null,{"$f":"'Future Monthly Zonal Charges'!H3815-'Current Monthly Zonal Charges'!H3815","v":0},{"$f":"'Future Monthly Zonal Charges'!I3815-'Current Monthly Zonal Charges'!I3815","v":-1036.6635900488054},{"$f":"'Future Monthly Zonal Charges'!J3815-'Current Monthly Zonal Charges'!J3815","v":0},{"$f":"'Future Monthly Zonal Charges'!K3815-'Current Monthly Zonal Charges'!K3815","v":0},{"$f":"'Future Monthly Zonal Charges'!L3815-'Current Monthly Zonal Charges'!L3815","v":0},{"$f":"'Future Monthly Zonal Charges'!M3815-'Current Monthly Zonal Charges'!M3815","v":0},{"$f":"'Future Monthly Zonal Charges'!N3815-'Current Monthly Zonal Charges'!N3815","v":0},{"$f":"'Future Monthly Zonal Charges'!O3815-'Current Monthly Zonal Charges'!O3815","v":0},{"$f":"'Future Monthly Zonal Charges'!P3815-'Current Monthly Zonal Charges'!P3815","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3815-'Current Monthly Zonal Charges'!Q3815","v":0},{"$f":"'Future Monthly Zonal Charges'!R3815-'Current Monthly Zonal Charges'!R3815","v":0},{"$f":"'Future Monthly Zonal Charges'!S3815-'Current Monthly Zonal Charges'!S3815","v":0},{"$f":"'Future Monthly Zonal Charges'!T3815-'Current Monthly Zonal Charges'!T3815","v":0},{"$f":"'Future Monthly Zonal Charges'!U3815-'Current Monthly Zonal Charges'!U3815","v":0},{"$f":"'Future Monthly Zonal Charges'!V3815-'Current Monthly Zonal Charges'!V3815","v":0},{"$f":"'Future Monthly Zonal Charges'!W3815-'Current Monthly Zonal Charges'!W3815","v":0},{"$f":"'Future Monthly Zonal Charges'!X3815-'Current Monthly Zonal Charges'!X3815","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3815-'Current Monthly Zonal Charges'!Y3815","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3815-'Current Monthly Zonal Charges'!Z3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3815-'Current Monthly Zonal Charges'!AA3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3815-'Current Monthly Zonal Charges'!AB3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3815-'Current Monthly Zonal Charges'!AC3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3815-'Current Monthly Zonal Charges'!AD3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3815-'Current Monthly Zonal Charges'!AE3815","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3815-'Current Monthly Zonal Charges'!AG3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3815-'Current Monthly Zonal Charges'!AH3815","v":-4.7734899689590493E-2},{"$f":"'Future Monthly Zonal Charges'!AI3815-'Current Monthly Zonal Charges'!AI3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3815-'Current Monthly Zonal Charges'!AJ3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3815-'Current Monthly Zonal Charges'!AK3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3815-'Current Monthly Zonal Charges'!AL3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3815-'Current Monthly Zonal Charges'!AM3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3815-'Current Monthly Zonal Charges'!AN3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3815-'Current Monthly Zonal Charges'!AO3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3815-'Current Monthly Zonal Charges'!AP3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3815-'Current Monthly Zonal Charges'!AQ3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3815-'Current Monthly Zonal Charges'!AR3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3815-'Current Monthly Zonal Charges'!AS3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3815-'Current Monthly Zonal Charges'!AT3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3815-'Current Monthly Zonal Charges'!AU3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3815-'Current Monthly Zonal Charges'!AV3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3815-'Current Monthly Zonal Charges'!AW3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3815-'Current Monthly Zonal Charges'!AW3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3815-'Current Monthly Zonal Charges'!AY3815","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3815-'Current Monthly Zonal Charges'!AZ3815","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3815-'Current Monthly Zonal Charges'!BA3815","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3815-'Current Monthly Zonal Charges'!BB3815","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3815-'Current Monthly Zonal Charges'!BC3815","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3815-'Current Monthly Zonal Charges'!BD3815","v":0}]
[{"$f":"'Upgrade Information'!B3853","v":"b2978"},{"$f":"'Projected Revenue Requirements'!C3853","v":"Dominion"},{"$f":"'Upgrade Information'!E3853","v":47},{"$f":"IF('Upgrade Information'!D3853=\"\",\"\",'Upgrade Information'!D3853)","v":"2022-02-04"},{"$f":"'Current Monthly Zonal Charges'!E3853","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3853","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3853","v":482070.57270224945},{"$f":"'Future Monthly Zonal Charges'!F3853","v":437054.67131406115},-45015.9013881883,null,{"$f":"'Future Monthly Zonal Charges'!H3853-'Current Monthly Zonal Charges'!H3853","v":-370.53741294430938},{"$f":"'Future Monthly Zonal Charges'!I3853-'Current Monthly Zonal Charges'!I3853","v":-3078.4231257279498},{"$f":"'Future Monthly Zonal Charges'!J3853-'Current Monthly Zonal Charges'!J3853","v":-1297.6322262112044},{"$f":"'Future Monthly Zonal Charges'!K3853-'Current Monthly Zonal Charges'!K3853","v":-1810.3176566385082},{"$f":"'Future Monthly Zonal Charges'!L3853-'Current Monthly Zonal Charges'!L3853","v":-924.21726564533128},{"$f":"'Future Monthly Zonal Charges'!M3853-'Current Monthly Zonal Charges'!M3853","v":-3013.9547189157565},{"$f":"'Future Monthly Zonal Charges'!N3853-'Current Monthly Zonal Charges'!N3853","v":-476.5105460419245},{"$f":"'Future Monthly Zonal Charges'!O3853-'Current Monthly Zonal Charges'!O3853","v":-732.30043190956167},{"$f":"'Future Monthly Zonal Charges'!P3853-'Current Monthly Zonal Charges'!P3853","v":-384.81175016064117},{"$f":"'Future Monthly Zonal Charges'!Q3853-'Current Monthly Zonal Charges'!Q3853","v":-25506.879794887413},{"$f":"'Future Monthly Zonal Charges'!R3853-'Current Monthly Zonal Charges'!R3853","v":-584.76587208077945},{"$f":"'Future Monthly Zonal Charges'!S3853-'Current Monthly Zonal Charges'!S3853","v":0},{"$f":"'Future Monthly Zonal Charges'!T3853-'Current Monthly Zonal Charges'!T3853","v":-424.33196084498468},{"$f":"'Future Monthly Zonal Charges'!U3853-'Current Monthly Zonal Charges'!U3853","v":0},{"$f":"'Future Monthly Zonal Charges'!V3853-'Current Monthly Zonal Charges'!V3853","v":-867.92789813187119},{"$f":"'Future Monthly Zonal Charges'!W3853-'Current Monthly Zonal Charges'!W3853","v":-428.27264182426916},{"$f":"'Future Monthly Zonal Charges'!X3853-'Current Monthly Zonal Charges'!X3853","v":-95.511900857641763},{"$f":"'Future Monthly Zonal Charges'!Y3853-'Current Monthly Zonal Charges'!Y3853","v":-17.151884837896461},{"$f":"'Future Monthly Zonal Charges'!Z3853-'Current Monthly Zonal Charges'!Z3853","v":-1216.5931141300025},{"$f":"'Future Monthly Zonal Charges'!AA3853-'Current Monthly Zonal Charges'!AA3853","v":-401.19817898097881},{"$f":"'Future Monthly Zonal Charges'!AB3853-'Current Monthly Zonal Charges'!AB3853","v":-826.94765096959145},{"$f":"'Future Monthly Zonal Charges'!AC3853-'Current Monthly Zonal Charges'!AC3853","v":-1061.5173950171211},{"$f":"'Future Monthly Zonal Charges'!AD3853-'Current Monthly Zonal Charges'!AD3853","v":-1438.3485574391379},{"$f":"'Future Monthly Zonal Charges'!AE3853-'Current Monthly Zonal Charges'!AE3853","v":-57.749403991396889},null,{"$f":"'Future Monthly Zonal Charges'!AG3853-'Current Monthly Zonal Charges'!AG3853","v":-0.14175111436278098},{"$f":"'Future Monthly Zonal Charges'!AH3853-'Current Monthly Zonal Charges'!AH3853","v":-0.14175111436278098},{"$f":"'Future Monthly Zonal Charges'!AI3853-'Current Monthly Zonal Charges'!AI3853","v":-0.14175111436278098},{"$f":"'Future Monthly Zonal Charges'!AJ3853-'Current Monthly Zonal Charges'!AJ3853","v":-0.14175111436278076},{"$f":"'Future Monthly Zonal Charges'!AK3853-'Current Monthly Zonal Charges'!AK3853","v":-0.14175111436278076},{"$f":"'Future Monthly Zonal Charges'!AL3853-'Current Monthly Zonal Charges'!AL3853","v":-0.14175111436278098},{"$f":"'Future Monthly Zonal Charges'!AM3853-'Current Monthly Zonal Charges'!AM3853","v":-0.14175111436278098},{"$f":"'Future Monthly Zonal Charges'!AN3853-'Current Monthly Zonal Charges'!AN3853","v":-0.14175111436278054},{"$f":"'Future Monthly Zonal Charges'!AO3853-'Current Monthly Zonal Charges'!AO3853","v":-0.14175111436278076},{"$f":"'Future Monthly Zonal Charges'!AP3853-'Current Monthly Zonal Charges'!AP3853","v":-1.2056399178914763},{"$f":"'Future Monthly Zonal Charges'!AQ3853-'Current Monthly Zonal Charges'!AQ3853","v":-0.14175111436278076},{"$f":"'Future Monthly Zonal Charges'!AR3853-'Current Monthly Zonal Charges'!AR3853","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3853-'Current Monthly Zonal Charges'!AS3853","v":-0.14175111436278076},{"$f":"'Future Monthly Zonal Charges'!AT3853-'Current Monthly Zonal Charges'!AT3853","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3853-'Current Monthly Zonal Charges'!AU3853","v":-0.14175111436278098},{"$f":"'Future Monthly Zonal Charges'!AV3853-'Current Monthly Zonal Charges'!AV3853","v":-0.14175111436278076},{"$f":"'Future Monthly Zonal Charges'!AW3853-'Current Monthly Zonal Charges'!AW3853","v":-0.14175111436278076},{"$f":"'Future Monthly Zonal Charges'!AW3853-'Current Monthly Zonal Charges'!AW3853","v":-0.14175111436278076},{"$f":"'Future Monthly Zonal Charges'!AY3853-'Current Monthly Zonal Charges'!AY3853","v":-0.14175111436278076},{"$f":"'Future Monthly Zonal Charges'!AZ3853-'Current Monthly Zonal Charges'!AZ3853","v":-0.14175111436278098},{"$f":"'Future Monthly Zonal Charges'!BA3853-'Current Monthly Zonal Charges'!BA3853","v":-0.14175111436278076},{"$f":"'Future Monthly Zonal Charges'!BB3853-'Current Monthly Zonal Charges'!BB3853","v":-0.14175111436278098},{"$f":"'Future Monthly Zonal Charges'!BC3853-'Current Monthly Zonal Charges'!BC3853","v":-0.14175111436278098},{"$f":"'Future Monthly Zonal Charges'!BD3853-'Current Monthly Zonal Charges'!BD3853","v":-0.14175111436278098}]
[{"$f":"'Upgrade Information'!B3892","v":"b2999"},{"$f":"'Projected Revenue Requirements'!C3892","v":"ComEd"},{"$f":"'Upgrade Information'!E3892","v":24.3},{"$f":"IF('Upgrade Information'!D3892=\"\",\"\",'Upgrade Information'!D3892)","v":"2020-12-18"},{"$f":"'Current Monthly Zonal Charges'!E3892","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E3892","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F3892","v":316537.70756621641},{"$f":"'Future Monthly Zonal Charges'!F3892","v":282409.17819383851},-34128.529372377903,null,{"$f":"'Future Monthly Zonal Charges'!H3892-'Current Monthly Zonal Charges'!H3892","v":0},{"$f":"'Future Monthly Zonal Charges'!I3892-'Current Monthly Zonal Charges'!I3892","v":0},{"$f":"'Future Monthly Zonal Charges'!J3892-'Current Monthly Zonal Charges'!J3892","v":0},{"$f":"'Future Monthly Zonal Charges'!K3892-'Current Monthly Zonal Charges'!K3892","v":0},{"$f":"'Future Monthly Zonal Charges'!L3892-'Current Monthly Zonal Charges'!L3892","v":0},{"$f":"'Future Monthly Zonal Charges'!M3892-'Current Monthly Zonal Charges'!M3892","v":-34128.529372377903},{"$f":"'Future Monthly Zonal Charges'!N3892-'Current Monthly Zonal Charges'!N3892","v":0},{"$f":"'Future Monthly Zonal Charges'!O3892-'Current Monthly Zonal Charges'!O3892","v":0},{"$f":"'Future Monthly Zonal Charges'!P3892-'Current Monthly Zonal Charges'!P3892","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3892-'Current Monthly Zonal Charges'!Q3892","v":0},{"$f":"'Future Monthly Zonal Charges'!R3892-'Current Monthly Zonal Charges'!R3892","v":0},{"$f":"'Future Monthly Zonal Charges'!S3892-'Current Monthly Zonal Charges'!S3892","v":0},{"$f":"'Future Monthly Zonal Charges'!T3892-'Current Monthly Zonal Charges'!T3892","v":0},{"$f":"'Future Monthly Zonal Charges'!U3892-'Current Monthly Zonal Charges'!U3892","v":0},{"$f":"'Future Monthly Zonal Charges'!V3892-'Current Monthly Zonal Charges'!V3892","v":0},{"$f":"'Future Monthly Zonal Charges'!W3892-'Current Monthly Zonal Charges'!W3892","v":0},{"$f":"'Future Monthly Zonal Charges'!X3892-'Current Monthly Zonal Charges'!X3892","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3892-'Current Monthly Zonal Charges'!Y3892","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3892-'Current Monthly Zonal Charges'!Z3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3892-'Current Monthly Zonal Charges'!AA3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3892-'Current Monthly Zonal Charges'!AB3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3892-'Current Monthly Zonal Charges'!AC3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3892-'Current Monthly Zonal Charges'!AD3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3892-'Current Monthly Zonal Charges'!AE3892","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3892-'Current Monthly Zonal Charges'!AG3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3892-'Current Monthly Zonal Charges'!AH3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3892-'Current Monthly Zonal Charges'!AI3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3892-'Current Monthly Zonal Charges'!AJ3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3892-'Current Monthly Zonal Charges'!AK3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3892-'Current Monthly Zonal Charges'!AL3892","v":-1.6051193601998808},{"$f":"'Future Monthly Zonal Charges'!AM3892-'Current Monthly Zonal Charges'!AM3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3892-'Current Monthly Zonal Charges'!AN3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3892-'Current Monthly Zonal Charges'!AO3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3892-'Current Monthly Zonal Charges'!AP3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3892-'Current Monthly Zonal Charges'!AQ3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3892-'Current Monthly Zonal Charges'!AR3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3892-'Current Monthly Zonal Charges'!AS3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3892-'Current Monthly Zonal Charges'!AT3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3892-'Current Monthly Zonal Charges'!AU3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3892-'Current Monthly Zonal Charges'!AV3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3892-'Current Monthly Zonal Charges'!AW3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3892-'Current Monthly Zonal Charges'!AW3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3892-'Current Monthly Zonal Charges'!AY3892","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3892-'Current Monthly Zonal Charges'!AZ3892","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3892-'Current Monthly Zonal Charges'!BA3892","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3892-'Current Monthly Zonal Charges'!BB3892","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3892-'Current Monthly Zonal Charges'!BC3892","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3892-'Current Monthly Zonal Charges'!BD3892","v":0}]
[{"$f":"'Upgrade Information'!B3940","v":"b3018"},{"$f":"'Projected Revenue Requirements'!C3940","v":"Dominion"},{"$f":"'Upgrade Information'!E3940","v":12.7},{"$f":"IF('Upgrade Information'!D3940=\"\",\"\",'Upgrade Information'!D3940)","v":"2021-11-30"},{"$f":"'Current Monthly Zonal Charges'!E3940","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3940","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3940","v":129653.4292752568},{"$f":"'Future Monthly Zonal Charges'!F3940","v":117489.55804908677},-12163.871226170028,null,{"$f":"'Future Monthly Zonal Charges'!H3940-'Current Monthly Zonal Charges'!H3940","v":0},{"$f":"'Future Monthly Zonal Charges'!I3940-'Current Monthly Zonal Charges'!I3940","v":0},{"$f":"'Future Monthly Zonal Charges'!J3940-'Current Monthly Zonal Charges'!J3940","v":0},{"$f":"'Future Monthly Zonal Charges'!K3940-'Current Monthly Zonal Charges'!K3940","v":0},{"$f":"'Future Monthly Zonal Charges'!L3940-'Current Monthly Zonal Charges'!L3940","v":0},{"$f":"'Future Monthly Zonal Charges'!M3940-'Current Monthly Zonal Charges'!M3940","v":0},{"$f":"'Future Monthly Zonal Charges'!N3940-'Current Monthly Zonal Charges'!N3940","v":0},{"$f":"'Future Monthly Zonal Charges'!O3940-'Current Monthly Zonal Charges'!O3940","v":0},{"$f":"'Future Monthly Zonal Charges'!P3940-'Current Monthly Zonal Charges'!P3940","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3940-'Current Monthly Zonal Charges'!Q3940","v":-12163.871226170028},{"$f":"'Future Monthly Zonal Charges'!R3940-'Current Monthly Zonal Charges'!R3940","v":0},{"$f":"'Future Monthly Zonal Charges'!S3940-'Current Monthly Zonal Charges'!S3940","v":0},{"$f":"'Future Monthly Zonal Charges'!T3940-'Current Monthly Zonal Charges'!T3940","v":0},{"$f":"'Future Monthly Zonal Charges'!U3940-'Current Monthly Zonal Charges'!U3940","v":0},{"$f":"'Future Monthly Zonal Charges'!V3940-'Current Monthly Zonal Charges'!V3940","v":0},{"$f":"'Future Monthly Zonal Charges'!W3940-'Current Monthly Zonal Charges'!W3940","v":0},{"$f":"'Future Monthly Zonal Charges'!X3940-'Current Monthly Zonal Charges'!X3940","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3940-'Current Monthly Zonal Charges'!Y3940","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3940-'Current Monthly Zonal Charges'!Z3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3940-'Current Monthly Zonal Charges'!AA3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3940-'Current Monthly Zonal Charges'!AB3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3940-'Current Monthly Zonal Charges'!AC3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3940-'Current Monthly Zonal Charges'!AD3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3940-'Current Monthly Zonal Charges'!AE3940","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3940-'Current Monthly Zonal Charges'!AG3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3940-'Current Monthly Zonal Charges'!AH3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3940-'Current Monthly Zonal Charges'!AI3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3940-'Current Monthly Zonal Charges'!AJ3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3940-'Current Monthly Zonal Charges'!AK3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3940-'Current Monthly Zonal Charges'!AL3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3940-'Current Monthly Zonal Charges'!AM3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3940-'Current Monthly Zonal Charges'!AN3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3940-'Current Monthly Zonal Charges'!AO3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3940-'Current Monthly Zonal Charges'!AP3940","v":-0.5749526725452947},{"$f":"'Future Monthly Zonal Charges'!AQ3940-'Current Monthly Zonal Charges'!AQ3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3940-'Current Monthly Zonal Charges'!AR3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3940-'Current Monthly Zonal Charges'!AS3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3940-'Current Monthly Zonal Charges'!AT3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3940-'Current Monthly Zonal Charges'!AU3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3940-'Current Monthly Zonal Charges'!AV3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3940-'Current Monthly Zonal Charges'!AW3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3940-'Current Monthly Zonal Charges'!AW3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3940-'Current Monthly Zonal Charges'!AY3940","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3940-'Current Monthly Zonal Charges'!AZ3940","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3940-'Current Monthly Zonal Charges'!BA3940","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3940-'Current Monthly Zonal Charges'!BB3940","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3940-'Current Monthly Zonal Charges'!BC3940","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3940-'Current Monthly Zonal Charges'!BD3940","v":0}]
[{"$f":"'Upgrade Information'!B3975","v":"b3040.4"},{"$f":"'Projected Revenue Requirements'!C3975","v":"AEP"},{"$f":"'Upgrade Information'!E3975","v":3.5},{"$f":"IF('Upgrade Information'!D3975=\"\",\"\",'Upgrade Information'!D3975)","v":"2020-10-19"},{"$f":"'Current Monthly Zonal Charges'!E3975","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3975","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3975","v":41959.022809115217},{"$f":"'Future Monthly Zonal Charges'!F3975","v":37121.259388887454},-4837.7634202277623,null,{"$f":"'Future Monthly Zonal Charges'!H3975-'Current Monthly Zonal Charges'!H3975","v":0},{"$f":"'Future Monthly Zonal Charges'!I3975-'Current Monthly Zonal Charges'!I3975","v":-4837.7634202277623},{"$f":"'Future Monthly Zonal Charges'!J3975-'Current Monthly Zonal Charges'!J3975","v":0},{"$f":"'Future Monthly Zonal Charges'!K3975-'Current Monthly Zonal Charges'!K3975","v":0},{"$f":"'Future Monthly Zonal Charges'!L3975-'Current Monthly Zonal Charges'!L3975","v":0},{"$f":"'Future Monthly Zonal Charges'!M3975-'Current Monthly Zonal Charges'!M3975","v":0},{"$f":"'Future Monthly Zonal Charges'!N3975-'Current Monthly Zonal Charges'!N3975","v":0},{"$f":"'Future Monthly Zonal Charges'!O3975-'Current Monthly Zonal Charges'!O3975","v":0},{"$f":"'Future Monthly Zonal Charges'!P3975-'Current Monthly Zonal Charges'!P3975","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3975-'Current Monthly Zonal Charges'!Q3975","v":0},{"$f":"'Future Monthly Zonal Charges'!R3975-'Current Monthly Zonal Charges'!R3975","v":0},{"$f":"'Future Monthly Zonal Charges'!S3975-'Current Monthly Zonal Charges'!S3975","v":0},{"$f":"'Future Monthly Zonal Charges'!T3975-'Current Monthly Zonal Charges'!T3975","v":0},{"$f":"'Future Monthly Zonal Charges'!U3975-'Current Monthly Zonal Charges'!U3975","v":0},{"$f":"'Future Monthly Zonal Charges'!V3975-'Current Monthly Zonal Charges'!V3975","v":0},{"$f":"'Future Monthly Zonal Charges'!W3975-'Current Monthly Zonal Charges'!W3975","v":0},{"$f":"'Future Monthly Zonal Charges'!X3975-'Current Monthly Zonal Charges'!X3975","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3975-'Current Monthly Zonal Charges'!Y3975","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3975-'Current Monthly Zonal Charges'!Z3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3975-'Current Monthly Zonal Charges'!AA3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3975-'Current Monthly Zonal Charges'!AB3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3975-'Current Monthly Zonal Charges'!AC3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3975-'Current Monthly Zonal Charges'!AD3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3975-'Current Monthly Zonal Charges'!AE3975","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3975-'Current Monthly Zonal Charges'!AG3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3975-'Current Monthly Zonal Charges'!AH3975","v":-0.22276286521808908},{"$f":"'Future Monthly Zonal Charges'!AI3975-'Current Monthly Zonal Charges'!AI3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ3975-'Current Monthly Zonal Charges'!AJ3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3975-'Current Monthly Zonal Charges'!AK3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3975-'Current Monthly Zonal Charges'!AL3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3975-'Current Monthly Zonal Charges'!AM3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3975-'Current Monthly Zonal Charges'!AN3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3975-'Current Monthly Zonal Charges'!AO3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3975-'Current Monthly Zonal Charges'!AP3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3975-'Current Monthly Zonal Charges'!AQ3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3975-'Current Monthly Zonal Charges'!AR3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3975-'Current Monthly Zonal Charges'!AS3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3975-'Current Monthly Zonal Charges'!AT3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3975-'Current Monthly Zonal Charges'!AU3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3975-'Current Monthly Zonal Charges'!AV3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3975-'Current Monthly Zonal Charges'!AW3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3975-'Current Monthly Zonal Charges'!AW3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3975-'Current Monthly Zonal Charges'!AY3975","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3975-'Current Monthly Zonal Charges'!AZ3975","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3975-'Current Monthly Zonal Charges'!BA3975","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3975-'Current Monthly Zonal Charges'!BB3975","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3975-'Current Monthly Zonal Charges'!BC3975","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3975-'Current Monthly Zonal Charges'!BD3975","v":0}]
[{"$f":"'Upgrade Information'!B3988","v":"b3051.1"},{"$f":"'Projected Revenue Requirements'!C3988","v":"APS"},{"$f":"'Upgrade Information'!E3988","v":2},{"$f":"IF('Upgrade Information'!D3988=\"\",\"\",'Upgrade Information'!D3988)","v":"2020-08-18"},{"$f":"'Current Monthly Zonal Charges'!E3988","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E3988","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F3988","v":23689.184049411488},{"$f":"'Future Monthly Zonal Charges'!F3988","v":21582.602195301562},-2106.5818541099252,null,{"$f":"'Future Monthly Zonal Charges'!H3988-'Current Monthly Zonal Charges'!H3988","v":0},{"$f":"'Future Monthly Zonal Charges'!I3988-'Current Monthly Zonal Charges'!I3988","v":0},{"$f":"'Future Monthly Zonal Charges'!J3988-'Current Monthly Zonal Charges'!J3988","v":-2106.5818541099252},{"$f":"'Future Monthly Zonal Charges'!K3988-'Current Monthly Zonal Charges'!K3988","v":0},{"$f":"'Future Monthly Zonal Charges'!L3988-'Current Monthly Zonal Charges'!L3988","v":0},{"$f":"'Future Monthly Zonal Charges'!M3988-'Current Monthly Zonal Charges'!M3988","v":0},{"$f":"'Future Monthly Zonal Charges'!N3988-'Current Monthly Zonal Charges'!N3988","v":0},{"$f":"'Future Monthly Zonal Charges'!O3988-'Current Monthly Zonal Charges'!O3988","v":0},{"$f":"'Future Monthly Zonal Charges'!P3988-'Current Monthly Zonal Charges'!P3988","v":0},{"$f":"'Future Monthly Zonal Charges'!Q3988-'Current Monthly Zonal Charges'!Q3988","v":0},{"$f":"'Future Monthly Zonal Charges'!R3988-'Current Monthly Zonal Charges'!R3988","v":0},{"$f":"'Future Monthly Zonal Charges'!S3988-'Current Monthly Zonal Charges'!S3988","v":0},{"$f":"'Future Monthly Zonal Charges'!T3988-'Current Monthly Zonal Charges'!T3988","v":0},{"$f":"'Future Monthly Zonal Charges'!U3988-'Current Monthly Zonal Charges'!U3988","v":0},{"$f":"'Future Monthly Zonal Charges'!V3988-'Current Monthly Zonal Charges'!V3988","v":0},{"$f":"'Future Monthly Zonal Charges'!W3988-'Current Monthly Zonal Charges'!W3988","v":0},{"$f":"'Future Monthly Zonal Charges'!X3988-'Current Monthly Zonal Charges'!X3988","v":0},{"$f":"'Future Monthly Zonal Charges'!Y3988-'Current Monthly Zonal Charges'!Y3988","v":0},{"$f":"'Future Monthly Zonal Charges'!Z3988-'Current Monthly Zonal Charges'!Z3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AA3988-'Current Monthly Zonal Charges'!AA3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AB3988-'Current Monthly Zonal Charges'!AB3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AC3988-'Current Monthly Zonal Charges'!AC3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AD3988-'Current Monthly Zonal Charges'!AD3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AE3988-'Current Monthly Zonal Charges'!AE3988","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG3988-'Current Monthly Zonal Charges'!AG3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AH3988-'Current Monthly Zonal Charges'!AH3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AI3988-'Current Monthly Zonal Charges'!AI3988","v":-0.23011938150485856},{"$f":"'Future Monthly Zonal Charges'!AJ3988-'Current Monthly Zonal Charges'!AJ3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AK3988-'Current Monthly Zonal Charges'!AK3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AL3988-'Current Monthly Zonal Charges'!AL3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AM3988-'Current Monthly Zonal Charges'!AM3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AN3988-'Current Monthly Zonal Charges'!AN3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AO3988-'Current Monthly Zonal Charges'!AO3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AP3988-'Current Monthly Zonal Charges'!AP3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ3988-'Current Monthly Zonal Charges'!AQ3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AR3988-'Current Monthly Zonal Charges'!AR3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AS3988-'Current Monthly Zonal Charges'!AS3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AT3988-'Current Monthly Zonal Charges'!AT3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AU3988-'Current Monthly Zonal Charges'!AU3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AV3988-'Current Monthly Zonal Charges'!AV3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3988-'Current Monthly Zonal Charges'!AW3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AW3988-'Current Monthly Zonal Charges'!AW3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AY3988-'Current Monthly Zonal Charges'!AY3988","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ3988-'Current Monthly Zonal Charges'!AZ3988","v":0},{"$f":"'Future Monthly Zonal Charges'!BA3988-'Current Monthly Zonal Charges'!BA3988","v":0},{"$f":"'Future Monthly Zonal Charges'!BB3988-'Current Monthly Zonal Charges'!BB3988","v":0},{"$f":"'Future Monthly Zonal Charges'!BC3988-'Current Monthly Zonal Charges'!BC3988","v":0},{"$f":"'Future Monthly Zonal Charges'!BD3988-'Current Monthly Zonal Charges'!BD3988","v":0}]
[{"$f":"'Upgrade Information'!B4058","v":"b3108.1"},{"$f":"'Projected Revenue Requirements'!C4058","v":"Dayton"},{"$f":"'Upgrade Information'!E4058","v":5},{"$f":"IF('Upgrade Information'!D4058=\"\",\"\",'Upgrade Information'!D4058)","v":"2021-12-31"},{"$f":"'Current Monthly Zonal Charges'!E4058","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4058","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4058","v":76409.251293062436},{"$f":"'Future Monthly Zonal Charges'!F4058","v":69228.144829774959},-7181.1064632874768,null,{"$f":"'Future Monthly Zonal Charges'!H4058-'Current Monthly Zonal Charges'!H4058","v":0},{"$f":"'Future Monthly Zonal Charges'!I4058-'Current Monthly Zonal Charges'!I4058","v":0},{"$f":"'Future Monthly Zonal Charges'!J4058-'Current Monthly Zonal Charges'!J4058","v":0},{"$f":"'Future Monthly Zonal Charges'!K4058-'Current Monthly Zonal Charges'!K4058","v":0},{"$f":"'Future Monthly Zonal Charges'!L4058-'Current Monthly Zonal Charges'!L4058","v":0},{"$f":"'Future Monthly Zonal Charges'!M4058-'Current Monthly Zonal Charges'!M4058","v":0},{"$f":"'Future Monthly Zonal Charges'!N4058-'Current Monthly Zonal Charges'!N4058","v":-7181.1064632874768},{"$f":"'Future Monthly Zonal Charges'!O4058-'Current Monthly Zonal Charges'!O4058","v":0},{"$f":"'Future Monthly Zonal Charges'!P4058-'Current Monthly Zonal Charges'!P4058","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4058-'Current Monthly Zonal Charges'!Q4058","v":0},{"$f":"'Future Monthly Zonal Charges'!R4058-'Current Monthly Zonal Charges'!R4058","v":0},{"$f":"'Future Monthly Zonal Charges'!S4058-'Current Monthly Zonal Charges'!S4058","v":0},{"$f":"'Future Monthly Zonal Charges'!T4058-'Current Monthly Zonal Charges'!T4058","v":0},{"$f":"'Future Monthly Zonal Charges'!U4058-'Current Monthly Zonal Charges'!U4058","v":0},{"$f":"'Future Monthly Zonal Charges'!V4058-'Current Monthly Zonal Charges'!V4058","v":0},{"$f":"'Future Monthly Zonal Charges'!W4058-'Current Monthly Zonal Charges'!W4058","v":0},{"$f":"'Future Monthly Zonal Charges'!X4058-'Current Monthly Zonal Charges'!X4058","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4058-'Current Monthly Zonal Charges'!Y4058","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4058-'Current Monthly Zonal Charges'!Z4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4058-'Current Monthly Zonal Charges'!AA4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4058-'Current Monthly Zonal Charges'!AB4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4058-'Current Monthly Zonal Charges'!AC4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4058-'Current Monthly Zonal Charges'!AD4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4058-'Current Monthly Zonal Charges'!AE4058","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4058-'Current Monthly Zonal Charges'!AG4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4058-'Current Monthly Zonal Charges'!AH4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AI4058-'Current Monthly Zonal Charges'!AI4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4058-'Current Monthly Zonal Charges'!AJ4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4058-'Current Monthly Zonal Charges'!AK4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4058-'Current Monthly Zonal Charges'!AL4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4058-'Current Monthly Zonal Charges'!AM4058","v":-2.1362168203496807},{"$f":"'Future Monthly Zonal Charges'!AN4058-'Current Monthly Zonal Charges'!AN4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4058-'Current Monthly Zonal Charges'!AO4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4058-'Current Monthly Zonal Charges'!AP4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4058-'Current Monthly Zonal Charges'!AQ4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4058-'Current Monthly Zonal Charges'!AR4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4058-'Current Monthly Zonal Charges'!AS4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4058-'Current Monthly Zonal Charges'!AT4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4058-'Current Monthly Zonal Charges'!AU4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4058-'Current Monthly Zonal Charges'!AV4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4058-'Current Monthly Zonal Charges'!AW4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4058-'Current Monthly Zonal Charges'!AW4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4058-'Current Monthly Zonal Charges'!AY4058","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4058-'Current Monthly Zonal Charges'!AZ4058","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4058-'Current Monthly Zonal Charges'!BA4058","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4058-'Current Monthly Zonal Charges'!BB4058","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4058-'Current Monthly Zonal Charges'!BC4058","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4058-'Current Monthly Zonal Charges'!BD4058","v":0}]
[{"$f":"'Upgrade Information'!B4092","v":"b3130"},{"$f":"'Projected Revenue Requirements'!C4092","v":"JCPL"},{"$f":"'Upgrade Information'!E4092","v":223},{"$f":"IF('Upgrade Information'!D4092=\"\",\"\",'Upgrade Information'!D4092)","v":"2025-12-31"},{"$f":"'Current Monthly Zonal Charges'!E4092","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4092","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4092","v":0},{"$f":"'Future Monthly Zonal Charges'!F4092","v":2252380.9777515722},2252380.9777515722,null,{"$f":"'Future Monthly Zonal Charges'!H4092-'Current Monthly Zonal Charges'!H4092","v":0},{"$f":"'Future Monthly Zonal Charges'!I4092-'Current Monthly Zonal Charges'!I4092","v":0},{"$f":"'Future Monthly Zonal Charges'!J4092-'Current Monthly Zonal Charges'!J4092","v":0},{"$f":"'Future Monthly Zonal Charges'!K4092-'Current Monthly Zonal Charges'!K4092","v":0},{"$f":"'Future Monthly Zonal Charges'!L4092-'Current Monthly Zonal Charges'!L4092","v":0},{"$f":"'Future Monthly Zonal Charges'!M4092-'Current Monthly Zonal Charges'!M4092","v":0},{"$f":"'Future Monthly Zonal Charges'!N4092-'Current Monthly Zonal Charges'!N4092","v":0},{"$f":"'Future Monthly Zonal Charges'!O4092-'Current Monthly Zonal Charges'!O4092","v":0},{"$f":"'Future Monthly Zonal Charges'!P4092-'Current Monthly Zonal Charges'!P4092","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4092-'Current Monthly Zonal Charges'!Q4092","v":0},{"$f":"'Future Monthly Zonal Charges'!R4092-'Current Monthly Zonal Charges'!R4092","v":0},{"$f":"'Future Monthly Zonal Charges'!S4092-'Current Monthly Zonal Charges'!S4092","v":0},{"$f":"'Future Monthly Zonal Charges'!T4092-'Current Monthly Zonal Charges'!T4092","v":0},{"$f":"'Future Monthly Zonal Charges'!U4092-'Current Monthly Zonal Charges'!U4092","v":0},{"$f":"'Future Monthly Zonal Charges'!V4092-'Current Monthly Zonal Charges'!V4092","v":2252380.9777515722},{"$f":"'Future Monthly Zonal Charges'!W4092-'Current Monthly Zonal Charges'!W4092","v":0},{"$f":"'Future Monthly Zonal Charges'!X4092-'Current Monthly Zonal Charges'!X4092","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4092-'Current Monthly Zonal Charges'!Y4092","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4092-'Current Monthly Zonal Charges'!Z4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4092-'Current Monthly Zonal Charges'!AA4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4092-'Current Monthly Zonal Charges'!AB4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4092-'Current Monthly Zonal Charges'!AC4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4092-'Current Monthly Zonal Charges'!AD4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4092-'Current Monthly Zonal Charges'!AE4092","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4092-'Current Monthly Zonal Charges'!AG4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4092-'Current Monthly Zonal Charges'!AH4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AI4092-'Current Monthly Zonal Charges'!AI4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4092-'Current Monthly Zonal Charges'!AJ4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4092-'Current Monthly Zonal Charges'!AK4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4092-'Current Monthly Zonal Charges'!AL4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4092-'Current Monthly Zonal Charges'!AM4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4092-'Current Monthly Zonal Charges'!AN4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4092-'Current Monthly Zonal Charges'!AO4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4092-'Current Monthly Zonal Charges'!AP4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4092-'Current Monthly Zonal Charges'!AQ4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4092-'Current Monthly Zonal Charges'!AR4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4092-'Current Monthly Zonal Charges'!AS4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4092-'Current Monthly Zonal Charges'!AT4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4092-'Current Monthly Zonal Charges'!AU4092","v":367.86179388060759},{"$f":"'Future Monthly Zonal Charges'!AV4092-'Current Monthly Zonal Charges'!AV4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4092-'Current Monthly Zonal Charges'!AW4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4092-'Current Monthly Zonal Charges'!AW4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4092-'Current Monthly Zonal Charges'!AY4092","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4092-'Current Monthly Zonal Charges'!AZ4092","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4092-'Current Monthly Zonal Charges'!BA4092","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4092-'Current Monthly Zonal Charges'!BB4092","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4092-'Current Monthly Zonal Charges'!BC4092","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4092-'Current Monthly Zonal Charges'!BD4092","v":0}]
[{"$f":"'Upgrade Information'!B4103","v":"b3130.8"},{"$f":"'Projected Revenue Requirements'!C4103","v":"JCPL"},{"$f":"'Upgrade Information'!E4103","v":0},{"$f":"IF('Upgrade Information'!D4103=\"\",\"\",'Upgrade Information'!D4103)","v":"2024-12-01"},{"$f":"'Current Monthly Zonal Charges'!E4103","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4103","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4103","v":0},{"$f":"'Future Monthly Zonal Charges'!F4103","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H4103-'Current Monthly Zonal Charges'!H4103","v":0},{"$f":"'Future Monthly Zonal Charges'!I4103-'Current Monthly Zonal Charges'!I4103","v":0},{"$f":"'Future Monthly Zonal Charges'!J4103-'Current Monthly Zonal Charges'!J4103","v":0},{"$f":"'Future Monthly Zonal Charges'!K4103-'Current Monthly Zonal Charges'!K4103","v":0},{"$f":"'Future Monthly Zonal Charges'!L4103-'Current Monthly Zonal Charges'!L4103","v":0},{"$f":"'Future Monthly Zonal Charges'!M4103-'Current Monthly Zonal Charges'!M4103","v":0},{"$f":"'Future Monthly Zonal Charges'!N4103-'Current Monthly Zonal Charges'!N4103","v":0},{"$f":"'Future Monthly Zonal Charges'!O4103-'Current Monthly Zonal Charges'!O4103","v":0},{"$f":"'Future Monthly Zonal Charges'!P4103-'Current Monthly Zonal Charges'!P4103","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4103-'Current Monthly Zonal Charges'!Q4103","v":0},{"$f":"'Future Monthly Zonal Charges'!R4103-'Current Monthly Zonal Charges'!R4103","v":0},{"$f":"'Future Monthly Zonal Charges'!S4103-'Current Monthly Zonal Charges'!S4103","v":0},{"$f":"'Future Monthly Zonal Charges'!T4103-'Current Monthly Zonal Charges'!T4103","v":0},{"$f":"'Future Monthly Zonal Charges'!U4103-'Current Monthly Zonal Charges'!U4103","v":0},{"$f":"'Future Monthly Zonal Charges'!V4103-'Current Monthly Zonal Charges'!V4103","v":0},{"$f":"'Future Monthly Zonal Charges'!W4103-'Current Monthly Zonal Charges'!W4103","v":0},{"$f":"'Future Monthly Zonal Charges'!X4103-'Current Monthly Zonal Charges'!X4103","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4103-'Current Monthly Zonal Charges'!Y4103","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4103-'Current Monthly Zonal Charges'!Z4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4103-'Current Monthly Zonal Charges'!AA4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4103-'Current Monthly Zonal Charges'!AB4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4103-'Current Monthly Zonal Charges'!AC4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4103-'Current Monthly Zonal Charges'!AD4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4103-'Current Monthly Zonal Charges'!AE4103","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4103-'Current Monthly Zonal Charges'!AG4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4103-'Current Monthly Zonal Charges'!AH4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AI4103-'Current Monthly Zonal Charges'!AI4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4103-'Current Monthly Zonal Charges'!AJ4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4103-'Current Monthly Zonal Charges'!AK4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4103-'Current Monthly Zonal Charges'!AL4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4103-'Current Monthly Zonal Charges'!AM4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4103-'Current Monthly Zonal Charges'!AN4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4103-'Current Monthly Zonal Charges'!AO4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4103-'Current Monthly Zonal Charges'!AP4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4103-'Current Monthly Zonal Charges'!AQ4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4103-'Current Monthly Zonal Charges'!AR4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4103-'Current Monthly Zonal Charges'!AS4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4103-'Current Monthly Zonal Charges'!AT4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4103-'Current Monthly Zonal Charges'!AU4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4103-'Current Monthly Zonal Charges'!AV4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4103-'Current Monthly Zonal Charges'!AW4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4103-'Current Monthly Zonal Charges'!AW4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4103-'Current Monthly Zonal Charges'!AY4103","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4103-'Current Monthly Zonal Charges'!AZ4103","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4103-'Current Monthly Zonal Charges'!BA4103","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4103-'Current Monthly Zonal Charges'!BB4103","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4103-'Current Monthly Zonal Charges'!BC4103","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4103-'Current Monthly Zonal Charges'!BD4103","v":0}]
[{"$f":"'Upgrade Information'!B4140","v":"b3151.11"},{"$f":"'Projected Revenue Requirements'!C4140","v":"AEP"},{"$f":"'Upgrade Information'!E4140","v":15},{"$f":"IF('Upgrade Information'!D4140=\"\",\"\",'Upgrade Information'!D4140)","v":"2022-11-28"},{"$f":"'Current Monthly Zonal Charges'!E4140","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4140","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4140","v":188463.24671804337},{"$f":"'Future Monthly Zonal Charges'!F4140","v":167729.97491706727},-20733.271800976101,null,{"$f":"'Future Monthly Zonal Charges'!H4140-'Current Monthly Zonal Charges'!H4140","v":0},{"$f":"'Future Monthly Zonal Charges'!I4140-'Current Monthly Zonal Charges'!I4140","v":-20733.271800976101},{"$f":"'Future Monthly Zonal Charges'!J4140-'Current Monthly Zonal Charges'!J4140","v":0},{"$f":"'Future Monthly Zonal Charges'!K4140-'Current Monthly Zonal Charges'!K4140","v":0},{"$f":"'Future Monthly Zonal Charges'!L4140-'Current Monthly Zonal Charges'!L4140","v":0},{"$f":"'Future Monthly Zonal Charges'!M4140-'Current Monthly Zonal Charges'!M4140","v":0},{"$f":"'Future Monthly Zonal Charges'!N4140-'Current Monthly Zonal Charges'!N4140","v":0},{"$f":"'Future Monthly Zonal Charges'!O4140-'Current Monthly Zonal Charges'!O4140","v":0},{"$f":"'Future Monthly Zonal Charges'!P4140-'Current Monthly Zonal Charges'!P4140","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4140-'Current Monthly Zonal Charges'!Q4140","v":0},{"$f":"'Future Monthly Zonal Charges'!R4140-'Current Monthly Zonal Charges'!R4140","v":0},{"$f":"'Future Monthly Zonal Charges'!S4140-'Current Monthly Zonal Charges'!S4140","v":0},{"$f":"'Future Monthly Zonal Charges'!T4140-'Current Monthly Zonal Charges'!T4140","v":0},{"$f":"'Future Monthly Zonal Charges'!U4140-'Current Monthly Zonal Charges'!U4140","v":0},{"$f":"'Future Monthly Zonal Charges'!V4140-'Current Monthly Zonal Charges'!V4140","v":0},{"$f":"'Future Monthly Zonal Charges'!W4140-'Current Monthly Zonal Charges'!W4140","v":0},{"$f":"'Future Monthly Zonal Charges'!X4140-'Current Monthly Zonal Charges'!X4140","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4140-'Current Monthly Zonal Charges'!Y4140","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4140-'Current Monthly Zonal Charges'!Z4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4140-'Current Monthly Zonal Charges'!AA4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4140-'Current Monthly Zonal Charges'!AB4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4140-'Current Monthly Zonal Charges'!AC4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4140-'Current Monthly Zonal Charges'!AD4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4140-'Current Monthly Zonal Charges'!AE4140","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4140-'Current Monthly Zonal Charges'!AG4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4140-'Current Monthly Zonal Charges'!AH4140","v":-0.9546979937918092},{"$f":"'Future Monthly Zonal Charges'!AI4140-'Current Monthly Zonal Charges'!AI4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4140-'Current Monthly Zonal Charges'!AJ4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4140-'Current Monthly Zonal Charges'!AK4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4140-'Current Monthly Zonal Charges'!AL4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4140-'Current Monthly Zonal Charges'!AM4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4140-'Current Monthly Zonal Charges'!AN4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4140-'Current Monthly Zonal Charges'!AO4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4140-'Current Monthly Zonal Charges'!AP4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4140-'Current Monthly Zonal Charges'!AQ4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4140-'Current Monthly Zonal Charges'!AR4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4140-'Current Monthly Zonal Charges'!AS4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4140-'Current Monthly Zonal Charges'!AT4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4140-'Current Monthly Zonal Charges'!AU4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4140-'Current Monthly Zonal Charges'!AV4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4140-'Current Monthly Zonal Charges'!AW4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4140-'Current Monthly Zonal Charges'!AW4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4140-'Current Monthly Zonal Charges'!AY4140","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4140-'Current Monthly Zonal Charges'!AZ4140","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4140-'Current Monthly Zonal Charges'!BA4140","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4140-'Current Monthly Zonal Charges'!BB4140","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4140-'Current Monthly Zonal Charges'!BC4140","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4140-'Current Monthly Zonal Charges'!BD4140","v":0}]
[{"$f":"'Upgrade Information'!B4180","v":"b3215"},{"$f":"'Projected Revenue Requirements'!C4180","v":"APS"},{"$f":"'Upgrade Information'!E4180","v":0.4},{"$f":"IF('Upgrade Information'!D4180=\"\",\"\",'Upgrade Information'!D4180)","v":"2021-04-22"},{"$f":"'Current Monthly Zonal Charges'!E4180","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4180","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4180","v":4794.0123259918955},{"$f":"'Future Monthly Zonal Charges'!F4180","v":4372.6959551699101},-421.3163708219854,null,{"$f":"'Future Monthly Zonal Charges'!H4180-'Current Monthly Zonal Charges'!H4180","v":0},{"$f":"'Future Monthly Zonal Charges'!I4180-'Current Monthly Zonal Charges'!I4180","v":0},{"$f":"'Future Monthly Zonal Charges'!J4180-'Current Monthly Zonal Charges'!J4180","v":-421.3163708219854},{"$f":"'Future Monthly Zonal Charges'!K4180-'Current Monthly Zonal Charges'!K4180","v":0},{"$f":"'Future Monthly Zonal Charges'!L4180-'Current Monthly Zonal Charges'!L4180","v":0},{"$f":"'Future Monthly Zonal Charges'!M4180-'Current Monthly Zonal Charges'!M4180","v":0},{"$f":"'Future Monthly Zonal Charges'!N4180-'Current Monthly Zonal Charges'!N4180","v":0},{"$f":"'Future Monthly Zonal Charges'!O4180-'Current Monthly Zonal Charges'!O4180","v":0},{"$f":"'Future Monthly Zonal Charges'!P4180-'Current Monthly Zonal Charges'!P4180","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4180-'Current Monthly Zonal Charges'!Q4180","v":0},{"$f":"'Future Monthly Zonal Charges'!R4180-'Current Monthly Zonal Charges'!R4180","v":0},{"$f":"'Future Monthly Zonal Charges'!S4180-'Current Monthly Zonal Charges'!S4180","v":0},{"$f":"'Future Monthly Zonal Charges'!T4180-'Current Monthly Zonal Charges'!T4180","v":0},{"$f":"'Future Monthly Zonal Charges'!U4180-'Current Monthly Zonal Charges'!U4180","v":0},{"$f":"'Future Monthly Zonal Charges'!V4180-'Current Monthly Zonal Charges'!V4180","v":0},{"$f":"'Future Monthly Zonal Charges'!W4180-'Current Monthly Zonal Charges'!W4180","v":0},{"$f":"'Future Monthly Zonal Charges'!X4180-'Current Monthly Zonal Charges'!X4180","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4180-'Current Monthly Zonal Charges'!Y4180","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4180-'Current Monthly Zonal Charges'!Z4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4180-'Current Monthly Zonal Charges'!AA4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4180-'Current Monthly Zonal Charges'!AB4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4180-'Current Monthly Zonal Charges'!AC4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4180-'Current Monthly Zonal Charges'!AD4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4180-'Current Monthly Zonal Charges'!AE4180","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4180-'Current Monthly Zonal Charges'!AG4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4180-'Current Monthly Zonal Charges'!AH4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AI4180-'Current Monthly Zonal Charges'!AI4180","v":-4.6023876300971656E-2},{"$f":"'Future Monthly Zonal Charges'!AJ4180-'Current Monthly Zonal Charges'!AJ4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4180-'Current Monthly Zonal Charges'!AK4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4180-'Current Monthly Zonal Charges'!AL4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4180-'Current Monthly Zonal Charges'!AM4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4180-'Current Monthly Zonal Charges'!AN4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4180-'Current Monthly Zonal Charges'!AO4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4180-'Current Monthly Zonal Charges'!AP4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4180-'Current Monthly Zonal Charges'!AQ4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4180-'Current Monthly Zonal Charges'!AR4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4180-'Current Monthly Zonal Charges'!AS4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4180-'Current Monthly Zonal Charges'!AT4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4180-'Current Monthly Zonal Charges'!AU4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4180-'Current Monthly Zonal Charges'!AV4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4180-'Current Monthly Zonal Charges'!AW4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4180-'Current Monthly Zonal Charges'!AW4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4180-'Current Monthly Zonal Charges'!AY4180","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4180-'Current Monthly Zonal Charges'!AZ4180","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4180-'Current Monthly Zonal Charges'!BA4180","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4180-'Current Monthly Zonal Charges'!BB4180","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4180-'Current Monthly Zonal Charges'!BC4180","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4180-'Current Monthly Zonal Charges'!BD4180","v":0}]
[{"$f":"'Upgrade Information'!B4227","v":"b3264"},{"$f":"'Projected Revenue Requirements'!C4227","v":"Dominion"},{"$f":"'Upgrade Information'!E4227","v":5},{"$f":"IF('Upgrade Information'!D4227=\"\",\"\",'Upgrade Information'!D4227)","v":"2025-05-30"},{"$f":"'Current Monthly Zonal Charges'!E4227","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4227","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4227","v":0},{"$f":"'Future Monthly Zonal Charges'!F4227","v":49607.979491104641},49607.979491104641,null,{"$f":"'Future Monthly Zonal Charges'!H4227-'Current Monthly Zonal Charges'!H4227","v":0},{"$f":"'Future Monthly Zonal Charges'!I4227-'Current Monthly Zonal Charges'!I4227","v":0},{"$f":"'Future Monthly Zonal Charges'!J4227-'Current Monthly Zonal Charges'!J4227","v":0},{"$f":"'Future Monthly Zonal Charges'!K4227-'Current Monthly Zonal Charges'!K4227","v":0},{"$f":"'Future Monthly Zonal Charges'!L4227-'Current Monthly Zonal Charges'!L4227","v":0},{"$f":"'Future Monthly Zonal Charges'!M4227-'Current Monthly Zonal Charges'!M4227","v":0},{"$f":"'Future Monthly Zonal Charges'!N4227-'Current Monthly Zonal Charges'!N4227","v":0},{"$f":"'Future Monthly Zonal Charges'!O4227-'Current Monthly Zonal Charges'!O4227","v":0},{"$f":"'Future Monthly Zonal Charges'!P4227-'Current Monthly Zonal Charges'!P4227","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4227-'Current Monthly Zonal Charges'!Q4227","v":49607.979491104641},{"$f":"'Future Monthly Zonal Charges'!R4227-'Current Monthly Zonal Charges'!R4227","v":0},{"$f":"'Future Monthly Zonal Charges'!S4227-'Current Monthly Zonal Charges'!S4227","v":0},{"$f":"'Future Monthly Zonal Charges'!T4227-'Current Monthly Zonal Charges'!T4227","v":0},{"$f":"'Future Monthly Zonal Charges'!U4227-'Current Monthly Zonal Charges'!U4227","v":0},{"$f":"'Future Monthly Zonal Charges'!V4227-'Current Monthly Zonal Charges'!V4227","v":0},{"$f":"'Future Monthly Zonal Charges'!W4227-'Current Monthly Zonal Charges'!W4227","v":0},{"$f":"'Future Monthly Zonal Charges'!X4227-'Current Monthly Zonal Charges'!X4227","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4227-'Current Monthly Zonal Charges'!Y4227","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4227-'Current Monthly Zonal Charges'!Z4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4227-'Current Monthly Zonal Charges'!AA4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4227-'Current Monthly Zonal Charges'!AB4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4227-'Current Monthly Zonal Charges'!AC4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4227-'Current Monthly Zonal Charges'!AD4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4227-'Current Monthly Zonal Charges'!AE4227","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4227-'Current Monthly Zonal Charges'!AG4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4227-'Current Monthly Zonal Charges'!AH4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AI4227-'Current Monthly Zonal Charges'!AI4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4227-'Current Monthly Zonal Charges'!AJ4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4227-'Current Monthly Zonal Charges'!AK4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4227-'Current Monthly Zonal Charges'!AL4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4227-'Current Monthly Zonal Charges'!AM4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4227-'Current Monthly Zonal Charges'!AN4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4227-'Current Monthly Zonal Charges'!AO4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4227-'Current Monthly Zonal Charges'!AP4227","v":2.3448324844658397},{"$f":"'Future Monthly Zonal Charges'!AQ4227-'Current Monthly Zonal Charges'!AQ4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4227-'Current Monthly Zonal Charges'!AR4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4227-'Current Monthly Zonal Charges'!AS4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4227-'Current Monthly Zonal Charges'!AT4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4227-'Current Monthly Zonal Charges'!AU4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4227-'Current Monthly Zonal Charges'!AV4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4227-'Current Monthly Zonal Charges'!AW4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4227-'Current Monthly Zonal Charges'!AW4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4227-'Current Monthly Zonal Charges'!AY4227","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4227-'Current Monthly Zonal Charges'!AZ4227","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4227-'Current Monthly Zonal Charges'!BA4227","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4227-'Current Monthly Zonal Charges'!BB4227","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4227-'Current Monthly Zonal Charges'!BC4227","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4227-'Current Monthly Zonal Charges'!BD4227","v":0}]
[{"$f":"'Upgrade Information'!B4263","v":"b3283"},{"$f":"'Projected Revenue Requirements'!C4263","v":"AEP"},{"$f":"'Upgrade Information'!E4263","v":2.96},{"$f":"IF('Upgrade Information'!D4263=\"\",\"\",'Upgrade Information'!D4263)","v":"2025-12-01"},{"$f":"'Current Monthly Zonal Charges'!E4263","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4263","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4263","v":0},{"$f":"'Future Monthly Zonal Charges'!F4263","v":35553.534431536835},35553.534431536835,null,{"$f":"'Future Monthly Zonal Charges'!H4263-'Current Monthly Zonal Charges'!H4263","v":0},{"$f":"'Future Monthly Zonal Charges'!I4263-'Current Monthly Zonal Charges'!I4263","v":35553.534431536835},{"$f":"'Future Monthly Zonal Charges'!J4263-'Current Monthly Zonal Charges'!J4263","v":0},{"$f":"'Future Monthly Zonal Charges'!K4263-'Current Monthly Zonal Charges'!K4263","v":0},{"$f":"'Future Monthly Zonal Charges'!L4263-'Current Monthly Zonal Charges'!L4263","v":0},{"$f":"'Future Monthly Zonal Charges'!M4263-'Current Monthly Zonal Charges'!M4263","v":0},{"$f":"'Future Monthly Zonal Charges'!N4263-'Current Monthly Zonal Charges'!N4263","v":0},{"$f":"'Future Monthly Zonal Charges'!O4263-'Current Monthly Zonal Charges'!O4263","v":0},{"$f":"'Future Monthly Zonal Charges'!P4263-'Current Monthly Zonal Charges'!P4263","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4263-'Current Monthly Zonal Charges'!Q4263","v":0},{"$f":"'Future Monthly Zonal Charges'!R4263-'Current Monthly Zonal Charges'!R4263","v":0},{"$f":"'Future Monthly Zonal Charges'!S4263-'Current Monthly Zonal Charges'!S4263","v":0},{"$f":"'Future Monthly Zonal Charges'!T4263-'Current Monthly Zonal Charges'!T4263","v":0},{"$f":"'Future Monthly Zonal Charges'!U4263-'Current Monthly Zonal Charges'!U4263","v":0},{"$f":"'Future Monthly Zonal Charges'!V4263-'Current Monthly Zonal Charges'!V4263","v":0},{"$f":"'Future Monthly Zonal Charges'!W4263-'Current Monthly Zonal Charges'!W4263","v":0},{"$f":"'Future Monthly Zonal Charges'!X4263-'Current Monthly Zonal Charges'!X4263","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4263-'Current Monthly Zonal Charges'!Y4263","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4263-'Current Monthly Zonal Charges'!Z4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4263-'Current Monthly Zonal Charges'!AA4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4263-'Current Monthly Zonal Charges'!AB4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4263-'Current Monthly Zonal Charges'!AC4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4263-'Current Monthly Zonal Charges'!AD4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4263-'Current Monthly Zonal Charges'!AE4263","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4263-'Current Monthly Zonal Charges'!AG4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4263-'Current Monthly Zonal Charges'!AH4263","v":1.6371216429236333},{"$f":"'Future Monthly Zonal Charges'!AI4263-'Current Monthly Zonal Charges'!AI4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4263-'Current Monthly Zonal Charges'!AJ4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4263-'Current Monthly Zonal Charges'!AK4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4263-'Current Monthly Zonal Charges'!AL4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4263-'Current Monthly Zonal Charges'!AM4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4263-'Current Monthly Zonal Charges'!AN4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4263-'Current Monthly Zonal Charges'!AO4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4263-'Current Monthly Zonal Charges'!AP4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4263-'Current Monthly Zonal Charges'!AQ4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4263-'Current Monthly Zonal Charges'!AR4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4263-'Current Monthly Zonal Charges'!AS4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4263-'Current Monthly Zonal Charges'!AT4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4263-'Current Monthly Zonal Charges'!AU4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4263-'Current Monthly Zonal Charges'!AV4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4263-'Current Monthly Zonal Charges'!AW4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4263-'Current Monthly Zonal Charges'!AW4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4263-'Current Monthly Zonal Charges'!AY4263","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4263-'Current Monthly Zonal Charges'!AZ4263","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4263-'Current Monthly Zonal Charges'!BA4263","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4263-'Current Monthly Zonal Charges'!BB4263","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4263-'Current Monthly Zonal Charges'!BC4263","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4263-'Current Monthly Zonal Charges'!BD4263","v":0}]
[{"$f":"'Upgrade Information'!B4314","v":"b3315"},{"$f":"'Projected Revenue Requirements'!C4314","v":"AEP"},{"$f":"'Upgrade Information'!E4314","v":1.25},{"$f":"IF('Upgrade Information'!D4314=\"\",\"\",'Upgrade Information'!D4314)","v":"2025-06-01"},{"$f":"'Current Monthly Zonal Charges'!E4314","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4314","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4314","v":0},{"$f":"'Future Monthly Zonal Charges'!F4314","v":14841.384234796278},14841.384234796278,null,{"$f":"'Future Monthly Zonal Charges'!H4314-'Current Monthly Zonal Charges'!H4314","v":0},{"$f":"'Future Monthly Zonal Charges'!I4314-'Current Monthly Zonal Charges'!I4314","v":14841.384234796278},{"$f":"'Future Monthly Zonal Charges'!J4314-'Current Monthly Zonal Charges'!J4314","v":0},{"$f":"'Future Monthly Zonal Charges'!K4314-'Current Monthly Zonal Charges'!K4314","v":0},{"$f":"'Future Monthly Zonal Charges'!L4314-'Current Monthly Zonal Charges'!L4314","v":0},{"$f":"'Future Monthly Zonal Charges'!M4314-'Current Monthly Zonal Charges'!M4314","v":0},{"$f":"'Future Monthly Zonal Charges'!N4314-'Current Monthly Zonal Charges'!N4314","v":0},{"$f":"'Future Monthly Zonal Charges'!O4314-'Current Monthly Zonal Charges'!O4314","v":0},{"$f":"'Future Monthly Zonal Charges'!P4314-'Current Monthly Zonal Charges'!P4314","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4314-'Current Monthly Zonal Charges'!Q4314","v":0},{"$f":"'Future Monthly Zonal Charges'!R4314-'Current Monthly Zonal Charges'!R4314","v":0},{"$f":"'Future Monthly Zonal Charges'!S4314-'Current Monthly Zonal Charges'!S4314","v":0},{"$f":"'Future Monthly Zonal Charges'!T4314-'Current Monthly Zonal Charges'!T4314","v":0},{"$f":"'Future Monthly Zonal Charges'!U4314-'Current Monthly Zonal Charges'!U4314","v":0},{"$f":"'Future Monthly Zonal Charges'!V4314-'Current Monthly Zonal Charges'!V4314","v":0},{"$f":"'Future Monthly Zonal Charges'!W4314-'Current Monthly Zonal Charges'!W4314","v":0},{"$f":"'Future Monthly Zonal Charges'!X4314-'Current Monthly Zonal Charges'!X4314","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4314-'Current Monthly Zonal Charges'!Y4314","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4314-'Current Monthly Zonal Charges'!Z4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4314-'Current Monthly Zonal Charges'!AA4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4314-'Current Monthly Zonal Charges'!AB4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4314-'Current Monthly Zonal Charges'!AC4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4314-'Current Monthly Zonal Charges'!AD4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4314-'Current Monthly Zonal Charges'!AE4314","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4314-'Current Monthly Zonal Charges'!AG4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4314-'Current Monthly Zonal Charges'!AH4314","v":0.68339622853862991},{"$f":"'Future Monthly Zonal Charges'!AI4314-'Current Monthly Zonal Charges'!AI4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4314-'Current Monthly Zonal Charges'!AJ4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4314-'Current Monthly Zonal Charges'!AK4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4314-'Current Monthly Zonal Charges'!AL4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4314-'Current Monthly Zonal Charges'!AM4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4314-'Current Monthly Zonal Charges'!AN4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4314-'Current Monthly Zonal Charges'!AO4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4314-'Current Monthly Zonal Charges'!AP4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4314-'Current Monthly Zonal Charges'!AQ4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4314-'Current Monthly Zonal Charges'!AR4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4314-'Current Monthly Zonal Charges'!AS4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4314-'Current Monthly Zonal Charges'!AT4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4314-'Current Monthly Zonal Charges'!AU4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4314-'Current Monthly Zonal Charges'!AV4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4314-'Current Monthly Zonal Charges'!AW4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4314-'Current Monthly Zonal Charges'!AW4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4314-'Current Monthly Zonal Charges'!AY4314","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4314-'Current Monthly Zonal Charges'!AZ4314","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4314-'Current Monthly Zonal Charges'!BA4314","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4314-'Current Monthly Zonal Charges'!BB4314","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4314-'Current Monthly Zonal Charges'!BC4314","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4314-'Current Monthly Zonal Charges'!BD4314","v":0}]
[{"$f":"'Upgrade Information'!B4346","v":"b3337"},{"$f":"'Projected Revenue Requirements'!C4346","v":"AEP"},{"$f":"'Upgrade Information'!E4346","v":0.48},{"$f":"IF('Upgrade Information'!D4346=\"\",\"\",'Upgrade Information'!D4346)","v":"2023-12-29"},{"$f":"'Current Monthly Zonal Charges'!E4346","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4346","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4346","v":6174.5745794641562},{"$f":"'Future Monthly Zonal Charges'!F4346","v":5511.1098818329201},-663.46469763123605,null,{"$f":"'Future Monthly Zonal Charges'!H4346-'Current Monthly Zonal Charges'!H4346","v":0},{"$f":"'Future Monthly Zonal Charges'!I4346-'Current Monthly Zonal Charges'!I4346","v":-663.46469763123605},{"$f":"'Future Monthly Zonal Charges'!J4346-'Current Monthly Zonal Charges'!J4346","v":0},{"$f":"'Future Monthly Zonal Charges'!K4346-'Current Monthly Zonal Charges'!K4346","v":0},{"$f":"'Future Monthly Zonal Charges'!L4346-'Current Monthly Zonal Charges'!L4346","v":0},{"$f":"'Future Monthly Zonal Charges'!M4346-'Current Monthly Zonal Charges'!M4346","v":0},{"$f":"'Future Monthly Zonal Charges'!N4346-'Current Monthly Zonal Charges'!N4346","v":0},{"$f":"'Future Monthly Zonal Charges'!O4346-'Current Monthly Zonal Charges'!O4346","v":0},{"$f":"'Future Monthly Zonal Charges'!P4346-'Current Monthly Zonal Charges'!P4346","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4346-'Current Monthly Zonal Charges'!Q4346","v":0},{"$f":"'Future Monthly Zonal Charges'!R4346-'Current Monthly Zonal Charges'!R4346","v":0},{"$f":"'Future Monthly Zonal Charges'!S4346-'Current Monthly Zonal Charges'!S4346","v":0},{"$f":"'Future Monthly Zonal Charges'!T4346-'Current Monthly Zonal Charges'!T4346","v":0},{"$f":"'Future Monthly Zonal Charges'!U4346-'Current Monthly Zonal Charges'!U4346","v":0},{"$f":"'Future Monthly Zonal Charges'!V4346-'Current Monthly Zonal Charges'!V4346","v":0},{"$f":"'Future Monthly Zonal Charges'!W4346-'Current Monthly Zonal Charges'!W4346","v":0},{"$f":"'Future Monthly Zonal Charges'!X4346-'Current Monthly Zonal Charges'!X4346","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4346-'Current Monthly Zonal Charges'!Y4346","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4346-'Current Monthly Zonal Charges'!Z4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4346-'Current Monthly Zonal Charges'!AA4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4346-'Current Monthly Zonal Charges'!AB4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4346-'Current Monthly Zonal Charges'!AC4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4346-'Current Monthly Zonal Charges'!AD4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4346-'Current Monthly Zonal Charges'!AE4346","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4346-'Current Monthly Zonal Charges'!AG4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4346-'Current Monthly Zonal Charges'!AH4346","v":-3.0550335801337924E-2},{"$f":"'Future Monthly Zonal Charges'!AI4346-'Current Monthly Zonal Charges'!AI4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4346-'Current Monthly Zonal Charges'!AJ4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4346-'Current Monthly Zonal Charges'!AK4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4346-'Current Monthly Zonal Charges'!AL4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4346-'Current Monthly Zonal Charges'!AM4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4346-'Current Monthly Zonal Charges'!AN4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4346-'Current Monthly Zonal Charges'!AO4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4346-'Current Monthly Zonal Charges'!AP4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4346-'Current Monthly Zonal Charges'!AQ4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4346-'Current Monthly Zonal Charges'!AR4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4346-'Current Monthly Zonal Charges'!AS4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4346-'Current Monthly Zonal Charges'!AT4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4346-'Current Monthly Zonal Charges'!AU4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4346-'Current Monthly Zonal Charges'!AV4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4346-'Current Monthly Zonal Charges'!AW4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4346-'Current Monthly Zonal Charges'!AW4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4346-'Current Monthly Zonal Charges'!AY4346","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4346-'Current Monthly Zonal Charges'!AZ4346","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4346-'Current Monthly Zonal Charges'!BA4346","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4346-'Current Monthly Zonal Charges'!BB4346","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4346-'Current Monthly Zonal Charges'!BC4346","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4346-'Current Monthly Zonal Charges'!BD4346","v":0}]
[{"$f":"'Upgrade Information'!B4379","v":"b3353.1"},{"$f":"'Projected Revenue Requirements'!C4379","v":"AEP"},{"$f":"'Upgrade Information'!E4379","v":10.55},{"$f":"IF('Upgrade Information'!D4379=\"\",\"\",'Upgrade Information'!D4379)","v":"2023-10-18"},{"$f":"'Current Monthly Zonal Charges'!E4379","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4379","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4379","v":134644.37267850927},{"$f":"'Future Monthly Zonal Charges'!F4379","v":120643.52257222985},-14000.850106279424,null,{"$f":"'Future Monthly Zonal Charges'!H4379-'Current Monthly Zonal Charges'!H4379","v":0},{"$f":"'Future Monthly Zonal Charges'!I4379-'Current Monthly Zonal Charges'!I4379","v":-14000.850106279424},{"$f":"'Future Monthly Zonal Charges'!J4379-'Current Monthly Zonal Charges'!J4379","v":0},{"$f":"'Future Monthly Zonal Charges'!K4379-'Current Monthly Zonal Charges'!K4379","v":0},{"$f":"'Future Monthly Zonal Charges'!L4379-'Current Monthly Zonal Charges'!L4379","v":0},{"$f":"'Future Monthly Zonal Charges'!M4379-'Current Monthly Zonal Charges'!M4379","v":0},{"$f":"'Future Monthly Zonal Charges'!N4379-'Current Monthly Zonal Charges'!N4379","v":0},{"$f":"'Future Monthly Zonal Charges'!O4379-'Current Monthly Zonal Charges'!O4379","v":0},{"$f":"'Future Monthly Zonal Charges'!P4379-'Current Monthly Zonal Charges'!P4379","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4379-'Current Monthly Zonal Charges'!Q4379","v":0},{"$f":"'Future Monthly Zonal Charges'!R4379-'Current Monthly Zonal Charges'!R4379","v":0},{"$f":"'Future Monthly Zonal Charges'!S4379-'Current Monthly Zonal Charges'!S4379","v":0},{"$f":"'Future Monthly Zonal Charges'!T4379-'Current Monthly Zonal Charges'!T4379","v":0},{"$f":"'Future Monthly Zonal Charges'!U4379-'Current Monthly Zonal Charges'!U4379","v":0},{"$f":"'Future Monthly Zonal Charges'!V4379-'Current Monthly Zonal Charges'!V4379","v":0},{"$f":"'Future Monthly Zonal Charges'!W4379-'Current Monthly Zonal Charges'!W4379","v":0},{"$f":"'Future Monthly Zonal Charges'!X4379-'Current Monthly Zonal Charges'!X4379","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4379-'Current Monthly Zonal Charges'!Y4379","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4379-'Current Monthly Zonal Charges'!Z4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4379-'Current Monthly Zonal Charges'!AA4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4379-'Current Monthly Zonal Charges'!AB4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4379-'Current Monthly Zonal Charges'!AC4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4379-'Current Monthly Zonal Charges'!AD4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4379-'Current Monthly Zonal Charges'!AE4379","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4379-'Current Monthly Zonal Charges'!AG4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4379-'Current Monthly Zonal Charges'!AH4379","v":-0.64469243620370253},{"$f":"'Future Monthly Zonal Charges'!AI4379-'Current Monthly Zonal Charges'!AI4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4379-'Current Monthly Zonal Charges'!AJ4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4379-'Current Monthly Zonal Charges'!AK4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4379-'Current Monthly Zonal Charges'!AL4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4379-'Current Monthly Zonal Charges'!AM4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4379-'Current Monthly Zonal Charges'!AN4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4379-'Current Monthly Zonal Charges'!AO4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4379-'Current Monthly Zonal Charges'!AP4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4379-'Current Monthly Zonal Charges'!AQ4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4379-'Current Monthly Zonal Charges'!AR4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4379-'Current Monthly Zonal Charges'!AS4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4379-'Current Monthly Zonal Charges'!AT4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4379-'Current Monthly Zonal Charges'!AU4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4379-'Current Monthly Zonal Charges'!AV4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4379-'Current Monthly Zonal Charges'!AW4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4379-'Current Monthly Zonal Charges'!AW4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4379-'Current Monthly Zonal Charges'!AY4379","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4379-'Current Monthly Zonal Charges'!AZ4379","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4379-'Current Monthly Zonal Charges'!BA4379","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4379-'Current Monthly Zonal Charges'!BB4379","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4379-'Current Monthly Zonal Charges'!BC4379","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4379-'Current Monthly Zonal Charges'!BD4379","v":0}]
[{"$f":"'Upgrade Information'!B4429","v":"b3694.12"},{"$f":"'Projected Revenue Requirements'!C4429","v":"Dominion"},{"$f":"'Upgrade Information'!E4429","v":0.75900000000000001},{"$f":"IF('Upgrade Information'!D4429=\"\",\"\",'Upgrade Information'!D4429)","v":"2026-06-01"},{"$f":"'Current Monthly Zonal Charges'!E4429","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4429","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4429","v":0},{"$f":"'Future Monthly Zonal Charges'!F4429","v":7675.8830703821732},7675.8830703821732,null,{"$f":"'Future Monthly Zonal Charges'!H4429-'Current Monthly Zonal Charges'!H4429","v":0},{"$f":"'Future Monthly Zonal Charges'!I4429-'Current Monthly Zonal Charges'!I4429","v":0},{"$f":"'Future Monthly Zonal Charges'!J4429-'Current Monthly Zonal Charges'!J4429","v":0},{"$f":"'Future Monthly Zonal Charges'!K4429-'Current Monthly Zonal Charges'!K4429","v":0},{"$f":"'Future Monthly Zonal Charges'!L4429-'Current Monthly Zonal Charges'!L4429","v":0},{"$f":"'Future Monthly Zonal Charges'!M4429-'Current Monthly Zonal Charges'!M4429","v":0},{"$f":"'Future Monthly Zonal Charges'!N4429-'Current Monthly Zonal Charges'!N4429","v":0},{"$f":"'Future Monthly Zonal Charges'!O4429-'Current Monthly Zonal Charges'!O4429","v":0},{"$f":"'Future Monthly Zonal Charges'!P4429-'Current Monthly Zonal Charges'!P4429","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4429-'Current Monthly Zonal Charges'!Q4429","v":7675.8830703821732},{"$f":"'Future Monthly Zonal Charges'!R4429-'Current Monthly Zonal Charges'!R4429","v":0},{"$f":"'Future Monthly Zonal Charges'!S4429-'Current Monthly Zonal Charges'!S4429","v":0},{"$f":"'Future Monthly Zonal Charges'!T4429-'Current Monthly Zonal Charges'!T4429","v":0},{"$f":"'Future Monthly Zonal Charges'!U4429-'Current Monthly Zonal Charges'!U4429","v":0},{"$f":"'Future Monthly Zonal Charges'!V4429-'Current Monthly Zonal Charges'!V4429","v":0},{"$f":"'Future Monthly Zonal Charges'!W4429-'Current Monthly Zonal Charges'!W4429","v":0},{"$f":"'Future Monthly Zonal Charges'!X4429-'Current Monthly Zonal Charges'!X4429","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4429-'Current Monthly Zonal Charges'!Y4429","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4429-'Current Monthly Zonal Charges'!Z4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4429-'Current Monthly Zonal Charges'!AA4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4429-'Current Monthly Zonal Charges'!AB4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4429-'Current Monthly Zonal Charges'!AC4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4429-'Current Monthly Zonal Charges'!AD4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4429-'Current Monthly Zonal Charges'!AE4429","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4429-'Current Monthly Zonal Charges'!AG4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4429-'Current Monthly Zonal Charges'!AH4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AI4429-'Current Monthly Zonal Charges'!AI4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4429-'Current Monthly Zonal Charges'!AJ4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4429-'Current Monthly Zonal Charges'!AK4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4429-'Current Monthly Zonal Charges'!AL4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4429-'Current Monthly Zonal Charges'!AM4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4429-'Current Monthly Zonal Charges'!AN4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4429-'Current Monthly Zonal Charges'!AO4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4429-'Current Monthly Zonal Charges'!AP4429","v":0.36281784009407003},{"$f":"'Future Monthly Zonal Charges'!AQ4429-'Current Monthly Zonal Charges'!AQ4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4429-'Current Monthly Zonal Charges'!AR4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4429-'Current Monthly Zonal Charges'!AS4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4429-'Current Monthly Zonal Charges'!AT4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4429-'Current Monthly Zonal Charges'!AU4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4429-'Current Monthly Zonal Charges'!AV4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4429-'Current Monthly Zonal Charges'!AW4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4429-'Current Monthly Zonal Charges'!AW4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4429-'Current Monthly Zonal Charges'!AY4429","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4429-'Current Monthly Zonal Charges'!AZ4429","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4429-'Current Monthly Zonal Charges'!BA4429","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4429-'Current Monthly Zonal Charges'!BB4429","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4429-'Current Monthly Zonal Charges'!BC4429","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4429-'Current Monthly Zonal Charges'!BD4429","v":0}]
[{"$f":"'Upgrade Information'!B4466","v":"b3718.14"},{"$f":"'Projected Revenue Requirements'!C4466","v":"Dominion"},{"$f":"'Upgrade Information'!E4466","v":0},{"$f":"IF('Upgrade Information'!D4466=\"\",\"\",'Upgrade Information'!D4466)","v":"2025-12-19"},{"$f":"'Current Monthly Zonal Charges'!E4466","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4466","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4466","v":0},{"$f":"'Future Monthly Zonal Charges'!F4466","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H4466-'Current Monthly Zonal Charges'!H4466","v":0},{"$f":"'Future Monthly Zonal Charges'!I4466-'Current Monthly Zonal Charges'!I4466","v":0},{"$f":"'Future Monthly Zonal Charges'!J4466-'Current Monthly Zonal Charges'!J4466","v":0},{"$f":"'Future Monthly Zonal Charges'!K4466-'Current Monthly Zonal Charges'!K4466","v":0},{"$f":"'Future Monthly Zonal Charges'!L4466-'Current Monthly Zonal Charges'!L4466","v":0},{"$f":"'Future Monthly Zonal Charges'!M4466-'Current Monthly Zonal Charges'!M4466","v":0},{"$f":"'Future Monthly Zonal Charges'!N4466-'Current Monthly Zonal Charges'!N4466","v":0},{"$f":"'Future Monthly Zonal Charges'!O4466-'Current Monthly Zonal Charges'!O4466","v":0},{"$f":"'Future Monthly Zonal Charges'!P4466-'Current Monthly Zonal Charges'!P4466","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4466-'Current Monthly Zonal Charges'!Q4466","v":0},{"$f":"'Future Monthly Zonal Charges'!R4466-'Current Monthly Zonal Charges'!R4466","v":0},{"$f":"'Future Monthly Zonal Charges'!S4466-'Current Monthly Zonal Charges'!S4466","v":0},{"$f":"'Future Monthly Zonal Charges'!T4466-'Current Monthly Zonal Charges'!T4466","v":0},{"$f":"'Future Monthly Zonal Charges'!U4466-'Current Monthly Zonal Charges'!U4466","v":0},{"$f":"'Future Monthly Zonal Charges'!V4466-'Current Monthly Zonal Charges'!V4466","v":0},{"$f":"'Future Monthly Zonal Charges'!W4466-'Current Monthly Zonal Charges'!W4466","v":0},{"$f":"'Future Monthly Zonal Charges'!X4466-'Current Monthly Zonal Charges'!X4466","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4466-'Current Monthly Zonal Charges'!Y4466","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4466-'Current Monthly Zonal Charges'!Z4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4466-'Current Monthly Zonal Charges'!AA4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4466-'Current Monthly Zonal Charges'!AB4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4466-'Current Monthly Zonal Charges'!AC4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4466-'Current Monthly Zonal Charges'!AD4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4466-'Current Monthly Zonal Charges'!AE4466","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4466-'Current Monthly Zonal Charges'!AG4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4466-'Current Monthly Zonal Charges'!AH4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AI4466-'Current Monthly Zonal Charges'!AI4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4466-'Current Monthly Zonal Charges'!AJ4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4466-'Current Monthly Zonal Charges'!AK4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4466-'Current Monthly Zonal Charges'!AL4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4466-'Current Monthly Zonal Charges'!AM4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4466-'Current Monthly Zonal Charges'!AN4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4466-'Current Monthly Zonal Charges'!AO4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4466-'Current Monthly Zonal Charges'!AP4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4466-'Current Monthly Zonal Charges'!AQ4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4466-'Current Monthly Zonal Charges'!AR4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4466-'Current Monthly Zonal Charges'!AS4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4466-'Current Monthly Zonal Charges'!AT4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4466-'Current Monthly Zonal Charges'!AU4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4466-'Current Monthly Zonal Charges'!AV4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4466-'Current Monthly Zonal Charges'!AW4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4466-'Current Monthly Zonal Charges'!AW4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4466-'Current Monthly Zonal Charges'!AY4466","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4466-'Current Monthly Zonal Charges'!AZ4466","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4466-'Current Monthly Zonal Charges'!BA4466","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4466-'Current Monthly Zonal Charges'!BB4466","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4466-'Current Monthly Zonal Charges'!BC4466","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4466-'Current Monthly Zonal Charges'!BD4466","v":0}]
[{"$f":"'Upgrade Information'!B4512","v":"b3737.32"},{"$f":"'Projected Revenue Requirements'!C4512","v":"JCPL"},{"$f":"'Upgrade Information'!E4512","v":44.77},{"$f":"IF('Upgrade Information'!D4512=\"\",\"\",'Upgrade Information'!D4512)","v":"2027-12-31"},{"$f":"'Current Monthly Zonal Charges'!E4512","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4512","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4512","v":0},{"$f":"'Future Monthly Zonal Charges'!F4512","v":467465.26430308173},467465.26430308173,null,{"$f":"'Future Monthly Zonal Charges'!H4512-'Current Monthly Zonal Charges'!H4512","v":63762.262050940342},{"$f":"'Future Monthly Zonal Charges'!I4512-'Current Monthly Zonal Charges'!I4512","v":0},{"$f":"'Future Monthly Zonal Charges'!J4512-'Current Monthly Zonal Charges'!J4512","v":0},{"$f":"'Future Monthly Zonal Charges'!K4512-'Current Monthly Zonal Charges'!K4512","v":0},{"$f":"'Future Monthly Zonal Charges'!L4512-'Current Monthly Zonal Charges'!L4512","v":0},{"$f":"'Future Monthly Zonal Charges'!M4512-'Current Monthly Zonal Charges'!M4512","v":0},{"$f":"'Future Monthly Zonal Charges'!N4512-'Current Monthly Zonal Charges'!N4512","v":0},{"$f":"'Future Monthly Zonal Charges'!O4512-'Current Monthly Zonal Charges'!O4512","v":0},{"$f":"'Future Monthly Zonal Charges'!P4512-'Current Monthly Zonal Charges'!P4512","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4512-'Current Monthly Zonal Charges'!Q4512","v":0},{"$f":"'Future Monthly Zonal Charges'!R4512-'Current Monthly Zonal Charges'!R4512","v":0},{"$f":"'Future Monthly Zonal Charges'!S4512-'Current Monthly Zonal Charges'!S4512","v":0},{"$f":"'Future Monthly Zonal Charges'!T4512-'Current Monthly Zonal Charges'!T4512","v":0},{"$f":"'Future Monthly Zonal Charges'!U4512-'Current Monthly Zonal Charges'!U4512","v":0},{"$f":"'Future Monthly Zonal Charges'!V4512-'Current Monthly Zonal Charges'!V4512","v":149495.39152412553},{"$f":"'Future Monthly Zonal Charges'!W4512-'Current Monthly Zonal Charges'!W4512","v":0},{"$f":"'Future Monthly Zonal Charges'!X4512-'Current Monthly Zonal Charges'!X4512","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4512-'Current Monthly Zonal Charges'!Y4512","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4512-'Current Monthly Zonal Charges'!Z4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4512-'Current Monthly Zonal Charges'!AA4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4512-'Current Monthly Zonal Charges'!AB4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4512-'Current Monthly Zonal Charges'!AC4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4512-'Current Monthly Zonal Charges'!AD4512","v":243876.62838691776},{"$f":"'Future Monthly Zonal Charges'!AE4512-'Current Monthly Zonal Charges'!AE4512","v":10330.982341098106},null,{"$f":"'Future Monthly Zonal Charges'!AG4512-'Current Monthly Zonal Charges'!AG4512","v":24.392602161798141},{"$f":"'Future Monthly Zonal Charges'!AH4512-'Current Monthly Zonal Charges'!AH4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AI4512-'Current Monthly Zonal Charges'!AI4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4512-'Current Monthly Zonal Charges'!AJ4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4512-'Current Monthly Zonal Charges'!AK4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4512-'Current Monthly Zonal Charges'!AL4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4512-'Current Monthly Zonal Charges'!AM4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4512-'Current Monthly Zonal Charges'!AN4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4512-'Current Monthly Zonal Charges'!AO4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4512-'Current Monthly Zonal Charges'!AP4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4512-'Current Monthly Zonal Charges'!AQ4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4512-'Current Monthly Zonal Charges'!AR4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4512-'Current Monthly Zonal Charges'!AS4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4512-'Current Monthly Zonal Charges'!AT4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4512-'Current Monthly Zonal Charges'!AU4512","v":24.415781986334178},{"$f":"'Future Monthly Zonal Charges'!AV4512-'Current Monthly Zonal Charges'!AV4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4512-'Current Monthly Zonal Charges'!AW4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4512-'Current Monthly Zonal Charges'!AW4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4512-'Current Monthly Zonal Charges'!AY4512","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4512-'Current Monthly Zonal Charges'!AZ4512","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4512-'Current Monthly Zonal Charges'!BA4512","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4512-'Current Monthly Zonal Charges'!BB4512","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4512-'Current Monthly Zonal Charges'!BC4512","v":24.034357779335544},{"$f":"'Future Monthly Zonal Charges'!BD4512-'Current Monthly Zonal Charges'!BD4512","v":25.358326806819115}]
[{"$f":"'Upgrade Information'!B4553","v":"b3736.8"},{"$f":"'Projected Revenue Requirements'!C4553","v":"AEP"},{"$f":"'Upgrade Information'!E4553","v":0.03},{"$f":"IF('Upgrade Information'!D4553=\"\",\"\",'Upgrade Information'!D4553)","v":"2027-07-31"},{"$f":"'Current Monthly Zonal Charges'!E4553","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4553","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4553","v":0},{"$f":"'Future Monthly Zonal Charges'!F4553","v":374.16205719595661},374.16205719595661,null,{"$f":"'Future Monthly Zonal Charges'!H4553-'Current Monthly Zonal Charges'!H4553","v":0},{"$f":"'Future Monthly Zonal Charges'!I4553-'Current Monthly Zonal Charges'!I4553","v":374.16205719595661},{"$f":"'Future Monthly Zonal Charges'!J4553-'Current Monthly Zonal Charges'!J4553","v":0},{"$f":"'Future Monthly Zonal Charges'!K4553-'Current Monthly Zonal Charges'!K4553","v":0},{"$f":"'Future Monthly Zonal Charges'!L4553-'Current Monthly Zonal Charges'!L4553","v":0},{"$f":"'Future Monthly Zonal Charges'!M4553-'Current Monthly Zonal Charges'!M4553","v":0},{"$f":"'Future Monthly Zonal Charges'!N4553-'Current Monthly Zonal Charges'!N4553","v":0},{"$f":"'Future Monthly Zonal Charges'!O4553-'Current Monthly Zonal Charges'!O4553","v":0},{"$f":"'Future Monthly Zonal Charges'!P4553-'Current Monthly Zonal Charges'!P4553","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4553-'Current Monthly Zonal Charges'!Q4553","v":0},{"$f":"'Future Monthly Zonal Charges'!R4553-'Current Monthly Zonal Charges'!R4553","v":0},{"$f":"'Future Monthly Zonal Charges'!S4553-'Current Monthly Zonal Charges'!S4553","v":0},{"$f":"'Future Monthly Zonal Charges'!T4553-'Current Monthly Zonal Charges'!T4553","v":0},{"$f":"'Future Monthly Zonal Charges'!U4553-'Current Monthly Zonal Charges'!U4553","v":0},{"$f":"'Future Monthly Zonal Charges'!V4553-'Current Monthly Zonal Charges'!V4553","v":0},{"$f":"'Future Monthly Zonal Charges'!W4553-'Current Monthly Zonal Charges'!W4553","v":0},{"$f":"'Future Monthly Zonal Charges'!X4553-'Current Monthly Zonal Charges'!X4553","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4553-'Current Monthly Zonal Charges'!Y4553","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4553-'Current Monthly Zonal Charges'!Z4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4553-'Current Monthly Zonal Charges'!AA4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4553-'Current Monthly Zonal Charges'!AB4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4553-'Current Monthly Zonal Charges'!AC4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4553-'Current Monthly Zonal Charges'!AD4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4553-'Current Monthly Zonal Charges'!AE4553","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4553-'Current Monthly Zonal Charges'!AG4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4553-'Current Monthly Zonal Charges'!AH4553","v":1.7228914412880016E-2},{"$f":"'Future Monthly Zonal Charges'!AI4553-'Current Monthly Zonal Charges'!AI4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4553-'Current Monthly Zonal Charges'!AJ4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4553-'Current Monthly Zonal Charges'!AK4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4553-'Current Monthly Zonal Charges'!AL4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4553-'Current Monthly Zonal Charges'!AM4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4553-'Current Monthly Zonal Charges'!AN4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4553-'Current Monthly Zonal Charges'!AO4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4553-'Current Monthly Zonal Charges'!AP4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4553-'Current Monthly Zonal Charges'!AQ4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4553-'Current Monthly Zonal Charges'!AR4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4553-'Current Monthly Zonal Charges'!AS4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4553-'Current Monthly Zonal Charges'!AT4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4553-'Current Monthly Zonal Charges'!AU4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4553-'Current Monthly Zonal Charges'!AV4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4553-'Current Monthly Zonal Charges'!AW4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4553-'Current Monthly Zonal Charges'!AW4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4553-'Current Monthly Zonal Charges'!AY4553","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4553-'Current Monthly Zonal Charges'!AZ4553","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4553-'Current Monthly Zonal Charges'!BA4553","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4553-'Current Monthly Zonal Charges'!BB4553","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4553-'Current Monthly Zonal Charges'!BC4553","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4553-'Current Monthly Zonal Charges'!BD4553","v":0}]
[{"$f":"'Upgrade Information'!B4589","v":"b3765"},{"$f":"'Projected Revenue Requirements'!C4589","v":"PENELEC"},{"$f":"'Upgrade Information'!E4589","v":6.44},{"$f":"IF('Upgrade Information'!D4589=\"\",\"\",'Upgrade Information'!D4589)","v":"2025-12-01"},{"$f":"'Current Monthly Zonal Charges'!E4589","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4589","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4589","v":0},{"$f":"'Future Monthly Zonal Charges'!F4589","v":79323.747692591249},79323.747692591249,null,{"$f":"'Future Monthly Zonal Charges'!H4589-'Current Monthly Zonal Charges'!H4589","v":0},{"$f":"'Future Monthly Zonal Charges'!I4589-'Current Monthly Zonal Charges'!I4589","v":0},{"$f":"'Future Monthly Zonal Charges'!J4589-'Current Monthly Zonal Charges'!J4589","v":0},{"$f":"'Future Monthly Zonal Charges'!K4589-'Current Monthly Zonal Charges'!K4589","v":0},{"$f":"'Future Monthly Zonal Charges'!L4589-'Current Monthly Zonal Charges'!L4589","v":0},{"$f":"'Future Monthly Zonal Charges'!M4589-'Current Monthly Zonal Charges'!M4589","v":0},{"$f":"'Future Monthly Zonal Charges'!N4589-'Current Monthly Zonal Charges'!N4589","v":0},{"$f":"'Future Monthly Zonal Charges'!O4589-'Current Monthly Zonal Charges'!O4589","v":0},{"$f":"'Future Monthly Zonal Charges'!P4589-'Current Monthly Zonal Charges'!P4589","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4589-'Current Monthly Zonal Charges'!Q4589","v":0},{"$f":"'Future Monthly Zonal Charges'!R4589-'Current Monthly Zonal Charges'!R4589","v":0},{"$f":"'Future Monthly Zonal Charges'!S4589-'Current Monthly Zonal Charges'!S4589","v":0},{"$f":"'Future Monthly Zonal Charges'!T4589-'Current Monthly Zonal Charges'!T4589","v":0},{"$f":"'Future Monthly Zonal Charges'!U4589-'Current Monthly Zonal Charges'!U4589","v":0},{"$f":"'Future Monthly Zonal Charges'!V4589-'Current Monthly Zonal Charges'!V4589","v":0},{"$f":"'Future Monthly Zonal Charges'!W4589-'Current Monthly Zonal Charges'!W4589","v":0},{"$f":"'Future Monthly Zonal Charges'!X4589-'Current Monthly Zonal Charges'!X4589","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4589-'Current Monthly Zonal Charges'!Y4589","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4589-'Current Monthly Zonal Charges'!Z4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4589-'Current Monthly Zonal Charges'!AA4589","v":79323.747692591249},{"$f":"'Future Monthly Zonal Charges'!AB4589-'Current Monthly Zonal Charges'!AB4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4589-'Current Monthly Zonal Charges'!AC4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4589-'Current Monthly Zonal Charges'!AD4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4589-'Current Monthly Zonal Charges'!AE4589","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4589-'Current Monthly Zonal Charges'!AG4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4589-'Current Monthly Zonal Charges'!AH4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AI4589-'Current Monthly Zonal Charges'!AI4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4589-'Current Monthly Zonal Charges'!AJ4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4589-'Current Monthly Zonal Charges'!AK4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4589-'Current Monthly Zonal Charges'!AL4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4589-'Current Monthly Zonal Charges'!AM4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4589-'Current Monthly Zonal Charges'!AN4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4589-'Current Monthly Zonal Charges'!AO4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4589-'Current Monthly Zonal Charges'!AP4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4589-'Current Monthly Zonal Charges'!AQ4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4589-'Current Monthly Zonal Charges'!AR4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4589-'Current Monthly Zonal Charges'!AS4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4589-'Current Monthly Zonal Charges'!AT4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4589-'Current Monthly Zonal Charges'!AU4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4589-'Current Monthly Zonal Charges'!AV4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4589-'Current Monthly Zonal Charges'!AW4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4589-'Current Monthly Zonal Charges'!AW4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4589-'Current Monthly Zonal Charges'!AY4589","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4589-'Current Monthly Zonal Charges'!AZ4589","v":28.026621804257939},{"$f":"'Future Monthly Zonal Charges'!BA4589-'Current Monthly Zonal Charges'!BA4589","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4589-'Current Monthly Zonal Charges'!BB4589","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4589-'Current Monthly Zonal Charges'!BC4589","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4589-'Current Monthly Zonal Charges'!BD4589","v":0}]
[{"$f":"'Upgrade Information'!B4640","v":"s0024"},{"$f":"'Projected Revenue Requirements'!C4640","v":"APS"},{"$f":"'Upgrade Information'!E4640","v":3.95},{"$f":"IF('Upgrade Information'!D4640=\"\",\"\",'Upgrade Information'!D4640)","v":"2011-01-01"},{"$f":"'Current Monthly Zonal Charges'!E4640","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4640","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4640","v":0},{"$f":"'Future Monthly Zonal Charges'!F4640","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H4640-'Current Monthly Zonal Charges'!H4640","v":0},{"$f":"'Future Monthly Zonal Charges'!I4640-'Current Monthly Zonal Charges'!I4640","v":0},{"$f":"'Future Monthly Zonal Charges'!J4640-'Current Monthly Zonal Charges'!J4640","v":0},{"$f":"'Future Monthly Zonal Charges'!K4640-'Current Monthly Zonal Charges'!K4640","v":0},{"$f":"'Future Monthly Zonal Charges'!L4640-'Current Monthly Zonal Charges'!L4640","v":0},{"$f":"'Future Monthly Zonal Charges'!M4640-'Current Monthly Zonal Charges'!M4640","v":0},{"$f":"'Future Monthly Zonal Charges'!N4640-'Current Monthly Zonal Charges'!N4640","v":0},{"$f":"'Future Monthly Zonal Charges'!O4640-'Current Monthly Zonal Charges'!O4640","v":0},{"$f":"'Future Monthly Zonal Charges'!P4640-'Current Monthly Zonal Charges'!P4640","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4640-'Current Monthly Zonal Charges'!Q4640","v":0},{"$f":"'Future Monthly Zonal Charges'!R4640-'Current Monthly Zonal Charges'!R4640","v":0},{"$f":"'Future Monthly Zonal Charges'!S4640-'Current Monthly Zonal Charges'!S4640","v":0},{"$f":"'Future Monthly Zonal Charges'!T4640-'Current Monthly Zonal Charges'!T4640","v":0},{"$f":"'Future Monthly Zonal Charges'!U4640-'Current Monthly Zonal Charges'!U4640","v":0},{"$f":"'Future Monthly Zonal Charges'!V4640-'Current Monthly Zonal Charges'!V4640","v":0},{"$f":"'Future Monthly Zonal Charges'!W4640-'Current Monthly Zonal Charges'!W4640","v":0},{"$f":"'Future Monthly Zonal Charges'!X4640-'Current Monthly Zonal Charges'!X4640","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4640-'Current Monthly Zonal Charges'!Y4640","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4640-'Current Monthly Zonal Charges'!Z4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4640-'Current Monthly Zonal Charges'!AA4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4640-'Current Monthly Zonal Charges'!AB4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4640-'Current Monthly Zonal Charges'!AC4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4640-'Current Monthly Zonal Charges'!AD4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4640-'Current Monthly Zonal Charges'!AE4640","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4640-'Current Monthly Zonal Charges'!AG4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4640-'Current Monthly Zonal Charges'!AH4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AI4640-'Current Monthly Zonal Charges'!AI4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4640-'Current Monthly Zonal Charges'!AJ4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4640-'Current Monthly Zonal Charges'!AK4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4640-'Current Monthly Zonal Charges'!AL4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4640-'Current Monthly Zonal Charges'!AM4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4640-'Current Monthly Zonal Charges'!AN4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4640-'Current Monthly Zonal Charges'!AO4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4640-'Current Monthly Zonal Charges'!AP4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4640-'Current Monthly Zonal Charges'!AQ4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4640-'Current Monthly Zonal Charges'!AR4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4640-'Current Monthly Zonal Charges'!AS4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4640-'Current Monthly Zonal Charges'!AT4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4640-'Current Monthly Zonal Charges'!AU4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4640-'Current Monthly Zonal Charges'!AV4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4640-'Current Monthly Zonal Charges'!AW4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4640-'Current Monthly Zonal Charges'!AW4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4640-'Current Monthly Zonal Charges'!AY4640","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4640-'Current Monthly Zonal Charges'!AZ4640","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4640-'Current Monthly Zonal Charges'!BA4640","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4640-'Current Monthly Zonal Charges'!BB4640","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4640-'Current Monthly Zonal Charges'!BC4640","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4640-'Current Monthly Zonal Charges'!BD4640","v":0}]
[{"$f":"'Upgrade Information'!B4672","v":"s0059"},{"$f":"'Projected Revenue Requirements'!C4672","v":"PPL"},{"$f":"'Upgrade Information'!E4672","v":7.11},{"$f":"IF('Upgrade Information'!D4672=\"\",\"\",'Upgrade Information'!D4672)","v":"2013-11-30"},{"$f":"'Current Monthly Zonal Charges'!E4672","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4672","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4672","v":0},{"$f":"'Future Monthly Zonal Charges'!F4672","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H4672-'Current Monthly Zonal Charges'!H4672","v":0},{"$f":"'Future Monthly Zonal Charges'!I4672-'Current Monthly Zonal Charges'!I4672","v":0},{"$f":"'Future Monthly Zonal Charges'!J4672-'Current Monthly Zonal Charges'!J4672","v":0},{"$f":"'Future Monthly Zonal Charges'!K4672-'Current Monthly Zonal Charges'!K4672","v":0},{"$f":"'Future Monthly Zonal Charges'!L4672-'Current Monthly Zonal Charges'!L4672","v":0},{"$f":"'Future Monthly Zonal Charges'!M4672-'Current Monthly Zonal Charges'!M4672","v":0},{"$f":"'Future Monthly Zonal Charges'!N4672-'Current Monthly Zonal Charges'!N4672","v":0},{"$f":"'Future Monthly Zonal Charges'!O4672-'Current Monthly Zonal Charges'!O4672","v":0},{"$f":"'Future Monthly Zonal Charges'!P4672-'Current Monthly Zonal Charges'!P4672","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4672-'Current Monthly Zonal Charges'!Q4672","v":0},{"$f":"'Future Monthly Zonal Charges'!R4672-'Current Monthly Zonal Charges'!R4672","v":0},{"$f":"'Future Monthly Zonal Charges'!S4672-'Current Monthly Zonal Charges'!S4672","v":0},{"$f":"'Future Monthly Zonal Charges'!T4672-'Current Monthly Zonal Charges'!T4672","v":0},{"$f":"'Future Monthly Zonal Charges'!U4672-'Current Monthly Zonal Charges'!U4672","v":0},{"$f":"'Future Monthly Zonal Charges'!V4672-'Current Monthly Zonal Charges'!V4672","v":0},{"$f":"'Future Monthly Zonal Charges'!W4672-'Current Monthly Zonal Charges'!W4672","v":0},{"$f":"'Future Monthly Zonal Charges'!X4672-'Current Monthly Zonal Charges'!X4672","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4672-'Current Monthly Zonal Charges'!Y4672","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4672-'Current Monthly Zonal Charges'!Z4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4672-'Current Monthly Zonal Charges'!AA4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4672-'Current Monthly Zonal Charges'!AB4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4672-'Current Monthly Zonal Charges'!AC4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4672-'Current Monthly Zonal Charges'!AD4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4672-'Current Monthly Zonal Charges'!AE4672","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4672-'Current Monthly Zonal Charges'!AG4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4672-'Current Monthly Zonal Charges'!AH4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AI4672-'Current Monthly Zonal Charges'!AI4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4672-'Current Monthly Zonal Charges'!AJ4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4672-'Current Monthly Zonal Charges'!AK4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4672-'Current Monthly Zonal Charges'!AL4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4672-'Current Monthly Zonal Charges'!AM4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4672-'Current Monthly Zonal Charges'!AN4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4672-'Current Monthly Zonal Charges'!AO4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4672-'Current Monthly Zonal Charges'!AP4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4672-'Current Monthly Zonal Charges'!AQ4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4672-'Current Monthly Zonal Charges'!AR4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4672-'Current Monthly Zonal Charges'!AS4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4672-'Current Monthly Zonal Charges'!AT4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4672-'Current Monthly Zonal Charges'!AU4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4672-'Current Monthly Zonal Charges'!AV4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4672-'Current Monthly Zonal Charges'!AW4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4672-'Current Monthly Zonal Charges'!AW4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4672-'Current Monthly Zonal Charges'!AY4672","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4672-'Current Monthly Zonal Charges'!AZ4672","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4672-'Current Monthly Zonal Charges'!BA4672","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4672-'Current Monthly Zonal Charges'!BB4672","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4672-'Current Monthly Zonal Charges'!BC4672","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4672-'Current Monthly Zonal Charges'!BD4672","v":0}]
[{"$f":"'Upgrade Information'!B4705","v":"s0092"},{"$f":"'Projected Revenue Requirements'!C4705","v":"ComEd"},{"$f":"'Upgrade Information'!E4705","v":0.03},{"$f":"IF('Upgrade Information'!D4705=\"\",\"\",'Upgrade Information'!D4705)","v":"2010-12-31"},{"$f":"'Current Monthly Zonal Charges'!E4705","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E4705","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F4705","v":306.51931953266745},{"$f":"'Future Monthly Zonal Charges'!F4705","v":264.38533265318858},-42.133986879478869,null,{"$f":"'Future Monthly Zonal Charges'!H4705-'Current Monthly Zonal Charges'!H4705","v":0},{"$f":"'Future Monthly Zonal Charges'!I4705-'Current Monthly Zonal Charges'!I4705","v":0},{"$f":"'Future Monthly Zonal Charges'!J4705-'Current Monthly Zonal Charges'!J4705","v":0},{"$f":"'Future Monthly Zonal Charges'!K4705-'Current Monthly Zonal Charges'!K4705","v":0},{"$f":"'Future Monthly Zonal Charges'!L4705-'Current Monthly Zonal Charges'!L4705","v":0},{"$f":"'Future Monthly Zonal Charges'!M4705-'Current Monthly Zonal Charges'!M4705","v":-42.133986879478869},{"$f":"'Future Monthly Zonal Charges'!N4705-'Current Monthly Zonal Charges'!N4705","v":0},{"$f":"'Future Monthly Zonal Charges'!O4705-'Current Monthly Zonal Charges'!O4705","v":0},{"$f":"'Future Monthly Zonal Charges'!P4705-'Current Monthly Zonal Charges'!P4705","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4705-'Current Monthly Zonal Charges'!Q4705","v":0},{"$f":"'Future Monthly Zonal Charges'!R4705-'Current Monthly Zonal Charges'!R4705","v":0},{"$f":"'Future Monthly Zonal Charges'!S4705-'Current Monthly Zonal Charges'!S4705","v":0},{"$f":"'Future Monthly Zonal Charges'!T4705-'Current Monthly Zonal Charges'!T4705","v":0},{"$f":"'Future Monthly Zonal Charges'!U4705-'Current Monthly Zonal Charges'!U4705","v":0},{"$f":"'Future Monthly Zonal Charges'!V4705-'Current Monthly Zonal Charges'!V4705","v":0},{"$f":"'Future Monthly Zonal Charges'!W4705-'Current Monthly Zonal Charges'!W4705","v":0},{"$f":"'Future Monthly Zonal Charges'!X4705-'Current Monthly Zonal Charges'!X4705","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4705-'Current Monthly Zonal Charges'!Y4705","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4705-'Current Monthly Zonal Charges'!Z4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4705-'Current Monthly Zonal Charges'!AA4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4705-'Current Monthly Zonal Charges'!AB4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4705-'Current Monthly Zonal Charges'!AC4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4705-'Current Monthly Zonal Charges'!AD4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4705-'Current Monthly Zonal Charges'!AE4705","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4705-'Current Monthly Zonal Charges'!AG4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4705-'Current Monthly Zonal Charges'!AH4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AI4705-'Current Monthly Zonal Charges'!AI4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4705-'Current Monthly Zonal Charges'!AJ4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4705-'Current Monthly Zonal Charges'!AK4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4705-'Current Monthly Zonal Charges'!AL4705","v":-1.9816288397529365E-3},{"$f":"'Future Monthly Zonal Charges'!AM4705-'Current Monthly Zonal Charges'!AM4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4705-'Current Monthly Zonal Charges'!AN4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4705-'Current Monthly Zonal Charges'!AO4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4705-'Current Monthly Zonal Charges'!AP4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4705-'Current Monthly Zonal Charges'!AQ4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4705-'Current Monthly Zonal Charges'!AR4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4705-'Current Monthly Zonal Charges'!AS4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4705-'Current Monthly Zonal Charges'!AT4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4705-'Current Monthly Zonal Charges'!AU4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4705-'Current Monthly Zonal Charges'!AV4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4705-'Current Monthly Zonal Charges'!AW4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4705-'Current Monthly Zonal Charges'!AW4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4705-'Current Monthly Zonal Charges'!AY4705","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4705-'Current Monthly Zonal Charges'!AZ4705","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4705-'Current Monthly Zonal Charges'!BA4705","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4705-'Current Monthly Zonal Charges'!BB4705","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4705-'Current Monthly Zonal Charges'!BC4705","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4705-'Current Monthly Zonal Charges'!BD4705","v":0}]
[{"$f":"'Upgrade Information'!B4755","v":"s0145"},{"$f":"'Projected Revenue Requirements'!C4755","v":"PPL"},{"$f":"'Upgrade Information'!E4755","v":4.1790000000000003},{"$f":"IF('Upgrade Information'!D4755=\"\",\"\",'Upgrade Information'!D4755)","v":"2009-05-01"},{"$f":"'Current Monthly Zonal Charges'!E4755","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4755","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4755","v":0},{"$f":"'Future Monthly Zonal Charges'!F4755","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H4755-'Current Monthly Zonal Charges'!H4755","v":0},{"$f":"'Future Monthly Zonal Charges'!I4755-'Current Monthly Zonal Charges'!I4755","v":0},{"$f":"'Future Monthly Zonal Charges'!J4755-'Current Monthly Zonal Charges'!J4755","v":0},{"$f":"'Future Monthly Zonal Charges'!K4755-'Current Monthly Zonal Charges'!K4755","v":0},{"$f":"'Future Monthly Zonal Charges'!L4755-'Current Monthly Zonal Charges'!L4755","v":0},{"$f":"'Future Monthly Zonal Charges'!M4755-'Current Monthly Zonal Charges'!M4755","v":0},{"$f":"'Future Monthly Zonal Charges'!N4755-'Current Monthly Zonal Charges'!N4755","v":0},{"$f":"'Future Monthly Zonal Charges'!O4755-'Current Monthly Zonal Charges'!O4755","v":0},{"$f":"'Future Monthly Zonal Charges'!P4755-'Current Monthly Zonal Charges'!P4755","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4755-'Current Monthly Zonal Charges'!Q4755","v":0},{"$f":"'Future Monthly Zonal Charges'!R4755-'Current Monthly Zonal Charges'!R4755","v":0},{"$f":"'Future Monthly Zonal Charges'!S4755-'Current Monthly Zonal Charges'!S4755","v":0},{"$f":"'Future Monthly Zonal Charges'!T4755-'Current Monthly Zonal Charges'!T4755","v":0},{"$f":"'Future Monthly Zonal Charges'!U4755-'Current Monthly Zonal Charges'!U4755","v":0},{"$f":"'Future Monthly Zonal Charges'!V4755-'Current Monthly Zonal Charges'!V4755","v":0},{"$f":"'Future Monthly Zonal Charges'!W4755-'Current Monthly Zonal Charges'!W4755","v":0},{"$f":"'Future Monthly Zonal Charges'!X4755-'Current Monthly Zonal Charges'!X4755","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4755-'Current Monthly Zonal Charges'!Y4755","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4755-'Current Monthly Zonal Charges'!Z4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4755-'Current Monthly Zonal Charges'!AA4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4755-'Current Monthly Zonal Charges'!AB4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4755-'Current Monthly Zonal Charges'!AC4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4755-'Current Monthly Zonal Charges'!AD4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4755-'Current Monthly Zonal Charges'!AE4755","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4755-'Current Monthly Zonal Charges'!AG4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4755-'Current Monthly Zonal Charges'!AH4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AI4755-'Current Monthly Zonal Charges'!AI4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4755-'Current Monthly Zonal Charges'!AJ4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4755-'Current Monthly Zonal Charges'!AK4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4755-'Current Monthly Zonal Charges'!AL4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4755-'Current Monthly Zonal Charges'!AM4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4755-'Current Monthly Zonal Charges'!AN4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4755-'Current Monthly Zonal Charges'!AO4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4755-'Current Monthly Zonal Charges'!AP4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4755-'Current Monthly Zonal Charges'!AQ4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4755-'Current Monthly Zonal Charges'!AR4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4755-'Current Monthly Zonal Charges'!AS4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4755-'Current Monthly Zonal Charges'!AT4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4755-'Current Monthly Zonal Charges'!AU4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4755-'Current Monthly Zonal Charges'!AV4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4755-'Current Monthly Zonal Charges'!AW4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4755-'Current Monthly Zonal Charges'!AW4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4755-'Current Monthly Zonal Charges'!AY4755","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4755-'Current Monthly Zonal Charges'!AZ4755","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4755-'Current Monthly Zonal Charges'!BA4755","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4755-'Current Monthly Zonal Charges'!BB4755","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4755-'Current Monthly Zonal Charges'!BC4755","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4755-'Current Monthly Zonal Charges'!BD4755","v":0}]
[{"$f":"'Upgrade Information'!B4792","v":"s0168.9"},{"$f":"'Projected Revenue Requirements'!C4792","v":"DL"},{"$f":"'Upgrade Information'!E4792","v":0.33},{"$f":"IF('Upgrade Information'!D4792=\"\",\"\",'Upgrade Information'!D4792)","v":"2014-06-01"},{"$f":"'Current Monthly Zonal Charges'!E4792","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E4792","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F4792","v":0},{"$f":"'Future Monthly Zonal Charges'!F4792","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H4792-'Current Monthly Zonal Charges'!H4792","v":0},{"$f":"'Future Monthly Zonal Charges'!I4792-'Current Monthly Zonal Charges'!I4792","v":0},{"$f":"'Future Monthly Zonal Charges'!J4792-'Current Monthly Zonal Charges'!J4792","v":0},{"$f":"'Future Monthly Zonal Charges'!K4792-'Current Monthly Zonal Charges'!K4792","v":0},{"$f":"'Future Monthly Zonal Charges'!L4792-'Current Monthly Zonal Charges'!L4792","v":0},{"$f":"'Future Monthly Zonal Charges'!M4792-'Current Monthly Zonal Charges'!M4792","v":0},{"$f":"'Future Monthly Zonal Charges'!N4792-'Current Monthly Zonal Charges'!N4792","v":0},{"$f":"'Future Monthly Zonal Charges'!O4792-'Current Monthly Zonal Charges'!O4792","v":0},{"$f":"'Future Monthly Zonal Charges'!P4792-'Current Monthly Zonal Charges'!P4792","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4792-'Current Monthly Zonal Charges'!Q4792","v":0},{"$f":"'Future Monthly Zonal Charges'!R4792-'Current Monthly Zonal Charges'!R4792","v":0},{"$f":"'Future Monthly Zonal Charges'!S4792-'Current Monthly Zonal Charges'!S4792","v":0},{"$f":"'Future Monthly Zonal Charges'!T4792-'Current Monthly Zonal Charges'!T4792","v":0},{"$f":"'Future Monthly Zonal Charges'!U4792-'Current Monthly Zonal Charges'!U4792","v":0},{"$f":"'Future Monthly Zonal Charges'!V4792-'Current Monthly Zonal Charges'!V4792","v":0},{"$f":"'Future Monthly Zonal Charges'!W4792-'Current Monthly Zonal Charges'!W4792","v":0},{"$f":"'Future Monthly Zonal Charges'!X4792-'Current Monthly Zonal Charges'!X4792","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4792-'Current Monthly Zonal Charges'!Y4792","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4792-'Current Monthly Zonal Charges'!Z4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4792-'Current Monthly Zonal Charges'!AA4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4792-'Current Monthly Zonal Charges'!AB4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4792-'Current Monthly Zonal Charges'!AC4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4792-'Current Monthly Zonal Charges'!AD4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4792-'Current Monthly Zonal Charges'!AE4792","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4792-'Current Monthly Zonal Charges'!AG4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4792-'Current Monthly Zonal Charges'!AH4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AI4792-'Current Monthly Zonal Charges'!AI4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4792-'Current Monthly Zonal Charges'!AJ4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4792-'Current Monthly Zonal Charges'!AK4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4792-'Current Monthly Zonal Charges'!AL4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4792-'Current Monthly Zonal Charges'!AM4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4792-'Current Monthly Zonal Charges'!AN4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4792-'Current Monthly Zonal Charges'!AO4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4792-'Current Monthly Zonal Charges'!AP4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4792-'Current Monthly Zonal Charges'!AQ4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4792-'Current Monthly Zonal Charges'!AR4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4792-'Current Monthly Zonal Charges'!AS4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4792-'Current Monthly Zonal Charges'!AT4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4792-'Current Monthly Zonal Charges'!AU4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4792-'Current Monthly Zonal Charges'!AV4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4792-'Current Monthly Zonal Charges'!AW4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4792-'Current Monthly Zonal Charges'!AW4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4792-'Current Monthly Zonal Charges'!AY4792","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4792-'Current Monthly Zonal Charges'!AZ4792","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4792-'Current Monthly Zonal Charges'!BA4792","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4792-'Current Monthly Zonal Charges'!BB4792","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4792-'Current Monthly Zonal Charges'!BC4792","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4792-'Current Monthly Zonal Charges'!BD4792","v":0}]
[{"$f":"'Upgrade Information'!B4800","v":"s0176"},{"$f":"'Projected Revenue Requirements'!C4800","v":"DL"},{"$f":"'Upgrade Information'!E4800","v":0.05},{"$f":"IF('Upgrade Information'!D4800=\"\",\"\",'Upgrade Information'!D4800)","v":"2011-03-03"},{"$f":"'Current Monthly Zonal Charges'!E4800","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E4800","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F4800","v":632.95673351518997},{"$f":"'Future Monthly Zonal Charges'!F4800","v":544.35218662114232},-88.604546894047644,null,{"$f":"'Future Monthly Zonal Charges'!H4800-'Current Monthly Zonal Charges'!H4800","v":0},{"$f":"'Future Monthly Zonal Charges'!I4800-'Current Monthly Zonal Charges'!I4800","v":0},{"$f":"'Future Monthly Zonal Charges'!J4800-'Current Monthly Zonal Charges'!J4800","v":0},{"$f":"'Future Monthly Zonal Charges'!K4800-'Current Monthly Zonal Charges'!K4800","v":0},{"$f":"'Future Monthly Zonal Charges'!L4800-'Current Monthly Zonal Charges'!L4800","v":0},{"$f":"'Future Monthly Zonal Charges'!M4800-'Current Monthly Zonal Charges'!M4800","v":0},{"$f":"'Future Monthly Zonal Charges'!N4800-'Current Monthly Zonal Charges'!N4800","v":0},{"$f":"'Future Monthly Zonal Charges'!O4800-'Current Monthly Zonal Charges'!O4800","v":0},{"$f":"'Future Monthly Zonal Charges'!P4800-'Current Monthly Zonal Charges'!P4800","v":-88.604546894047644},{"$f":"'Future Monthly Zonal Charges'!Q4800-'Current Monthly Zonal Charges'!Q4800","v":0},{"$f":"'Future Monthly Zonal Charges'!R4800-'Current Monthly Zonal Charges'!R4800","v":0},{"$f":"'Future Monthly Zonal Charges'!S4800-'Current Monthly Zonal Charges'!S4800","v":0},{"$f":"'Future Monthly Zonal Charges'!T4800-'Current Monthly Zonal Charges'!T4800","v":0},{"$f":"'Future Monthly Zonal Charges'!U4800-'Current Monthly Zonal Charges'!U4800","v":0},{"$f":"'Future Monthly Zonal Charges'!V4800-'Current Monthly Zonal Charges'!V4800","v":0},{"$f":"'Future Monthly Zonal Charges'!W4800-'Current Monthly Zonal Charges'!W4800","v":0},{"$f":"'Future Monthly Zonal Charges'!X4800-'Current Monthly Zonal Charges'!X4800","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4800-'Current Monthly Zonal Charges'!Y4800","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4800-'Current Monthly Zonal Charges'!Z4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4800-'Current Monthly Zonal Charges'!AA4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4800-'Current Monthly Zonal Charges'!AB4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4800-'Current Monthly Zonal Charges'!AC4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4800-'Current Monthly Zonal Charges'!AD4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4800-'Current Monthly Zonal Charges'!AE4800","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4800-'Current Monthly Zonal Charges'!AG4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4800-'Current Monthly Zonal Charges'!AH4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AI4800-'Current Monthly Zonal Charges'!AI4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4800-'Current Monthly Zonal Charges'!AJ4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4800-'Current Monthly Zonal Charges'!AK4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4800-'Current Monthly Zonal Charges'!AL4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4800-'Current Monthly Zonal Charges'!AM4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4800-'Current Monthly Zonal Charges'!AN4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4800-'Current Monthly Zonal Charges'!AO4800","v":-3.2638798723265056E-2},{"$f":"'Future Monthly Zonal Charges'!AP4800-'Current Monthly Zonal Charges'!AP4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4800-'Current Monthly Zonal Charges'!AQ4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4800-'Current Monthly Zonal Charges'!AR4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4800-'Current Monthly Zonal Charges'!AS4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4800-'Current Monthly Zonal Charges'!AT4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4800-'Current Monthly Zonal Charges'!AU4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4800-'Current Monthly Zonal Charges'!AV4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4800-'Current Monthly Zonal Charges'!AW4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4800-'Current Monthly Zonal Charges'!AW4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4800-'Current Monthly Zonal Charges'!AY4800","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4800-'Current Monthly Zonal Charges'!AZ4800","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4800-'Current Monthly Zonal Charges'!BA4800","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4800-'Current Monthly Zonal Charges'!BB4800","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4800-'Current Monthly Zonal Charges'!BC4800","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4800-'Current Monthly Zonal Charges'!BD4800","v":0}]
[{"$f":"'Upgrade Information'!B4840","v":"s0222"},{"$f":"'Projected Revenue Requirements'!C4840","v":"DL"},{"$f":"'Upgrade Information'!E4840","v":1.02},{"$f":"IF('Upgrade Information'!D4840=\"\",\"\",'Upgrade Information'!D4840)","v":"2012-01-20"},{"$f":"'Current Monthly Zonal Charges'!E4840","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E4840","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F4840","v":13213.572823149638},{"$f":"'Future Monthly Zonal Charges'!F4840","v":11406.040066511065},-1807.5327566385731,null,{"$f":"'Future Monthly Zonal Charges'!H4840-'Current Monthly Zonal Charges'!H4840","v":0},{"$f":"'Future Monthly Zonal Charges'!I4840-'Current Monthly Zonal Charges'!I4840","v":0},{"$f":"'Future Monthly Zonal Charges'!J4840-'Current Monthly Zonal Charges'!J4840","v":0},{"$f":"'Future Monthly Zonal Charges'!K4840-'Current Monthly Zonal Charges'!K4840","v":0},{"$f":"'Future Monthly Zonal Charges'!L4840-'Current Monthly Zonal Charges'!L4840","v":0},{"$f":"'Future Monthly Zonal Charges'!M4840-'Current Monthly Zonal Charges'!M4840","v":0},{"$f":"'Future Monthly Zonal Charges'!N4840-'Current Monthly Zonal Charges'!N4840","v":0},{"$f":"'Future Monthly Zonal Charges'!O4840-'Current Monthly Zonal Charges'!O4840","v":0},{"$f":"'Future Monthly Zonal Charges'!P4840-'Current Monthly Zonal Charges'!P4840","v":-1807.5327566385731},{"$f":"'Future Monthly Zonal Charges'!Q4840-'Current Monthly Zonal Charges'!Q4840","v":0},{"$f":"'Future Monthly Zonal Charges'!R4840-'Current Monthly Zonal Charges'!R4840","v":0},{"$f":"'Future Monthly Zonal Charges'!S4840-'Current Monthly Zonal Charges'!S4840","v":0},{"$f":"'Future Monthly Zonal Charges'!T4840-'Current Monthly Zonal Charges'!T4840","v":0},{"$f":"'Future Monthly Zonal Charges'!U4840-'Current Monthly Zonal Charges'!U4840","v":0},{"$f":"'Future Monthly Zonal Charges'!V4840-'Current Monthly Zonal Charges'!V4840","v":0},{"$f":"'Future Monthly Zonal Charges'!W4840-'Current Monthly Zonal Charges'!W4840","v":0},{"$f":"'Future Monthly Zonal Charges'!X4840-'Current Monthly Zonal Charges'!X4840","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4840-'Current Monthly Zonal Charges'!Y4840","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4840-'Current Monthly Zonal Charges'!Z4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4840-'Current Monthly Zonal Charges'!AA4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4840-'Current Monthly Zonal Charges'!AB4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4840-'Current Monthly Zonal Charges'!AC4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4840-'Current Monthly Zonal Charges'!AD4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4840-'Current Monthly Zonal Charges'!AE4840","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4840-'Current Monthly Zonal Charges'!AG4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4840-'Current Monthly Zonal Charges'!AH4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AI4840-'Current Monthly Zonal Charges'!AI4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4840-'Current Monthly Zonal Charges'!AJ4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4840-'Current Monthly Zonal Charges'!AK4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4840-'Current Monthly Zonal Charges'!AL4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4840-'Current Monthly Zonal Charges'!AM4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4840-'Current Monthly Zonal Charges'!AN4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4840-'Current Monthly Zonal Charges'!AO4840","v":-0.66583149395460683},{"$f":"'Future Monthly Zonal Charges'!AP4840-'Current Monthly Zonal Charges'!AP4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4840-'Current Monthly Zonal Charges'!AQ4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4840-'Current Monthly Zonal Charges'!AR4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4840-'Current Monthly Zonal Charges'!AS4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4840-'Current Monthly Zonal Charges'!AT4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4840-'Current Monthly Zonal Charges'!AU4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4840-'Current Monthly Zonal Charges'!AV4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4840-'Current Monthly Zonal Charges'!AW4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4840-'Current Monthly Zonal Charges'!AW4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4840-'Current Monthly Zonal Charges'!AY4840","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4840-'Current Monthly Zonal Charges'!AZ4840","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4840-'Current Monthly Zonal Charges'!BA4840","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4840-'Current Monthly Zonal Charges'!BB4840","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4840-'Current Monthly Zonal Charges'!BC4840","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4840-'Current Monthly Zonal Charges'!BD4840","v":0}]
[{"$f":"'Upgrade Information'!B4877","v":"s0255"},{"$f":"'Projected Revenue Requirements'!C4877","v":"AEP"},{"$f":"'Upgrade Information'!E4877","v":1.77},{"$f":"IF('Upgrade Information'!D4877=\"\",\"\",'Upgrade Information'!D4877)","v":"2010-08-31"},{"$f":"'Current Monthly Zonal Charges'!E4877","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4877","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4877","v":16244.674235066923},{"$f":"'Future Monthly Zonal Charges'!F4877","v":13798.148162551739},-2446.5260725151838,null,{"$f":"'Future Monthly Zonal Charges'!H4877-'Current Monthly Zonal Charges'!H4877","v":0},{"$f":"'Future Monthly Zonal Charges'!I4877-'Current Monthly Zonal Charges'!I4877","v":-2446.5260725151838},{"$f":"'Future Monthly Zonal Charges'!J4877-'Current Monthly Zonal Charges'!J4877","v":0},{"$f":"'Future Monthly Zonal Charges'!K4877-'Current Monthly Zonal Charges'!K4877","v":0},{"$f":"'Future Monthly Zonal Charges'!L4877-'Current Monthly Zonal Charges'!L4877","v":0},{"$f":"'Future Monthly Zonal Charges'!M4877-'Current Monthly Zonal Charges'!M4877","v":0},{"$f":"'Future Monthly Zonal Charges'!N4877-'Current Monthly Zonal Charges'!N4877","v":0},{"$f":"'Future Monthly Zonal Charges'!O4877-'Current Monthly Zonal Charges'!O4877","v":0},{"$f":"'Future Monthly Zonal Charges'!P4877-'Current Monthly Zonal Charges'!P4877","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4877-'Current Monthly Zonal Charges'!Q4877","v":0},{"$f":"'Future Monthly Zonal Charges'!R4877-'Current Monthly Zonal Charges'!R4877","v":0},{"$f":"'Future Monthly Zonal Charges'!S4877-'Current Monthly Zonal Charges'!S4877","v":0},{"$f":"'Future Monthly Zonal Charges'!T4877-'Current Monthly Zonal Charges'!T4877","v":0},{"$f":"'Future Monthly Zonal Charges'!U4877-'Current Monthly Zonal Charges'!U4877","v":0},{"$f":"'Future Monthly Zonal Charges'!V4877-'Current Monthly Zonal Charges'!V4877","v":0},{"$f":"'Future Monthly Zonal Charges'!W4877-'Current Monthly Zonal Charges'!W4877","v":0},{"$f":"'Future Monthly Zonal Charges'!X4877-'Current Monthly Zonal Charges'!X4877","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4877-'Current Monthly Zonal Charges'!Y4877","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4877-'Current Monthly Zonal Charges'!Z4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4877-'Current Monthly Zonal Charges'!AA4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4877-'Current Monthly Zonal Charges'!AB4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4877-'Current Monthly Zonal Charges'!AC4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4877-'Current Monthly Zonal Charges'!AD4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4877-'Current Monthly Zonal Charges'!AE4877","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4877-'Current Monthly Zonal Charges'!AG4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4877-'Current Monthly Zonal Charges'!AH4877","v":-0.11265436326743372},{"$f":"'Future Monthly Zonal Charges'!AI4877-'Current Monthly Zonal Charges'!AI4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4877-'Current Monthly Zonal Charges'!AJ4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4877-'Current Monthly Zonal Charges'!AK4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4877-'Current Monthly Zonal Charges'!AL4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4877-'Current Monthly Zonal Charges'!AM4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4877-'Current Monthly Zonal Charges'!AN4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4877-'Current Monthly Zonal Charges'!AO4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4877-'Current Monthly Zonal Charges'!AP4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4877-'Current Monthly Zonal Charges'!AQ4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4877-'Current Monthly Zonal Charges'!AR4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4877-'Current Monthly Zonal Charges'!AS4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4877-'Current Monthly Zonal Charges'!AT4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4877-'Current Monthly Zonal Charges'!AU4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4877-'Current Monthly Zonal Charges'!AV4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4877-'Current Monthly Zonal Charges'!AW4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4877-'Current Monthly Zonal Charges'!AW4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4877-'Current Monthly Zonal Charges'!AY4877","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4877-'Current Monthly Zonal Charges'!AZ4877","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4877-'Current Monthly Zonal Charges'!BA4877","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4877-'Current Monthly Zonal Charges'!BB4877","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4877-'Current Monthly Zonal Charges'!BC4877","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4877-'Current Monthly Zonal Charges'!BD4877","v":0}]
[{"$f":"'Upgrade Information'!B4927","v":"s0302"},{"$f":"'Projected Revenue Requirements'!C4927","v":"DL"},{"$f":"'Upgrade Information'!E4927","v":0.05},{"$f":"IF('Upgrade Information'!D4927=\"\",\"\",'Upgrade Information'!D4927)","v":"2011-03-03"},{"$f":"'Current Monthly Zonal Charges'!E4927","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E4927","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F4927","v":632.95673351518997},{"$f":"'Future Monthly Zonal Charges'!F4927","v":544.35218662114232},-88.604546894047644,null,{"$f":"'Future Monthly Zonal Charges'!H4927-'Current Monthly Zonal Charges'!H4927","v":0},{"$f":"'Future Monthly Zonal Charges'!I4927-'Current Monthly Zonal Charges'!I4927","v":0},{"$f":"'Future Monthly Zonal Charges'!J4927-'Current Monthly Zonal Charges'!J4927","v":0},{"$f":"'Future Monthly Zonal Charges'!K4927-'Current Monthly Zonal Charges'!K4927","v":0},{"$f":"'Future Monthly Zonal Charges'!L4927-'Current Monthly Zonal Charges'!L4927","v":0},{"$f":"'Future Monthly Zonal Charges'!M4927-'Current Monthly Zonal Charges'!M4927","v":0},{"$f":"'Future Monthly Zonal Charges'!N4927-'Current Monthly Zonal Charges'!N4927","v":0},{"$f":"'Future Monthly Zonal Charges'!O4927-'Current Monthly Zonal Charges'!O4927","v":0},{"$f":"'Future Monthly Zonal Charges'!P4927-'Current Monthly Zonal Charges'!P4927","v":-88.604546894047644},{"$f":"'Future Monthly Zonal Charges'!Q4927-'Current Monthly Zonal Charges'!Q4927","v":0},{"$f":"'Future Monthly Zonal Charges'!R4927-'Current Monthly Zonal Charges'!R4927","v":0},{"$f":"'Future Monthly Zonal Charges'!S4927-'Current Monthly Zonal Charges'!S4927","v":0},{"$f":"'Future Monthly Zonal Charges'!T4927-'Current Monthly Zonal Charges'!T4927","v":0},{"$f":"'Future Monthly Zonal Charges'!U4927-'Current Monthly Zonal Charges'!U4927","v":0},{"$f":"'Future Monthly Zonal Charges'!V4927-'Current Monthly Zonal Charges'!V4927","v":0},{"$f":"'Future Monthly Zonal Charges'!W4927-'Current Monthly Zonal Charges'!W4927","v":0},{"$f":"'Future Monthly Zonal Charges'!X4927-'Current Monthly Zonal Charges'!X4927","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4927-'Current Monthly Zonal Charges'!Y4927","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4927-'Current Monthly Zonal Charges'!Z4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4927-'Current Monthly Zonal Charges'!AA4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4927-'Current Monthly Zonal Charges'!AB4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4927-'Current Monthly Zonal Charges'!AC4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4927-'Current Monthly Zonal Charges'!AD4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4927-'Current Monthly Zonal Charges'!AE4927","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4927-'Current Monthly Zonal Charges'!AG4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4927-'Current Monthly Zonal Charges'!AH4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AI4927-'Current Monthly Zonal Charges'!AI4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4927-'Current Monthly Zonal Charges'!AJ4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4927-'Current Monthly Zonal Charges'!AK4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4927-'Current Monthly Zonal Charges'!AL4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4927-'Current Monthly Zonal Charges'!AM4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4927-'Current Monthly Zonal Charges'!AN4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4927-'Current Monthly Zonal Charges'!AO4927","v":-3.2638798723265056E-2},{"$f":"'Future Monthly Zonal Charges'!AP4927-'Current Monthly Zonal Charges'!AP4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4927-'Current Monthly Zonal Charges'!AQ4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4927-'Current Monthly Zonal Charges'!AR4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4927-'Current Monthly Zonal Charges'!AS4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4927-'Current Monthly Zonal Charges'!AT4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4927-'Current Monthly Zonal Charges'!AU4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4927-'Current Monthly Zonal Charges'!AV4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4927-'Current Monthly Zonal Charges'!AW4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4927-'Current Monthly Zonal Charges'!AW4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4927-'Current Monthly Zonal Charges'!AY4927","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4927-'Current Monthly Zonal Charges'!AZ4927","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4927-'Current Monthly Zonal Charges'!BA4927","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4927-'Current Monthly Zonal Charges'!BB4927","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4927-'Current Monthly Zonal Charges'!BC4927","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4927-'Current Monthly Zonal Charges'!BD4927","v":0}]
[{"$f":"'Upgrade Information'!B4960","v":"s0332"},{"$f":"'Projected Revenue Requirements'!C4960","v":"PPL"},{"$f":"'Upgrade Information'!E4960","v":2.5},{"$f":"IF('Upgrade Information'!D4960=\"\",\"\",'Upgrade Information'!D4960)","v":"2015-12-15"},{"$f":"'Current Monthly Zonal Charges'!E4960","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4960","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4960","v":20943.184523809523},{"$f":"'Future Monthly Zonal Charges'!F4960","v":18592.762896825396},-2350.4216269841272,null,{"$f":"'Future Monthly Zonal Charges'!H4960-'Current Monthly Zonal Charges'!H4960","v":0},{"$f":"'Future Monthly Zonal Charges'!I4960-'Current Monthly Zonal Charges'!I4960","v":0},{"$f":"'Future Monthly Zonal Charges'!J4960-'Current Monthly Zonal Charges'!J4960","v":0},{"$f":"'Future Monthly Zonal Charges'!K4960-'Current Monthly Zonal Charges'!K4960","v":0},{"$f":"'Future Monthly Zonal Charges'!L4960-'Current Monthly Zonal Charges'!L4960","v":0},{"$f":"'Future Monthly Zonal Charges'!M4960-'Current Monthly Zonal Charges'!M4960","v":0},{"$f":"'Future Monthly Zonal Charges'!N4960-'Current Monthly Zonal Charges'!N4960","v":0},{"$f":"'Future Monthly Zonal Charges'!O4960-'Current Monthly Zonal Charges'!O4960","v":0},{"$f":"'Future Monthly Zonal Charges'!P4960-'Current Monthly Zonal Charges'!P4960","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4960-'Current Monthly Zonal Charges'!Q4960","v":0},{"$f":"'Future Monthly Zonal Charges'!R4960-'Current Monthly Zonal Charges'!R4960","v":0},{"$f":"'Future Monthly Zonal Charges'!S4960-'Current Monthly Zonal Charges'!S4960","v":0},{"$f":"'Future Monthly Zonal Charges'!T4960-'Current Monthly Zonal Charges'!T4960","v":0},{"$f":"'Future Monthly Zonal Charges'!U4960-'Current Monthly Zonal Charges'!U4960","v":0},{"$f":"'Future Monthly Zonal Charges'!V4960-'Current Monthly Zonal Charges'!V4960","v":0},{"$f":"'Future Monthly Zonal Charges'!W4960-'Current Monthly Zonal Charges'!W4960","v":0},{"$f":"'Future Monthly Zonal Charges'!X4960-'Current Monthly Zonal Charges'!X4960","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4960-'Current Monthly Zonal Charges'!Y4960","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4960-'Current Monthly Zonal Charges'!Z4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4960-'Current Monthly Zonal Charges'!AA4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4960-'Current Monthly Zonal Charges'!AB4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4960-'Current Monthly Zonal Charges'!AC4960","v":-2350.4216269841272},{"$f":"'Future Monthly Zonal Charges'!AD4960-'Current Monthly Zonal Charges'!AD4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4960-'Current Monthly Zonal Charges'!AE4960","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4960-'Current Monthly Zonal Charges'!AG4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4960-'Current Monthly Zonal Charges'!AH4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AI4960-'Current Monthly Zonal Charges'!AI4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4960-'Current Monthly Zonal Charges'!AJ4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4960-'Current Monthly Zonal Charges'!AK4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4960-'Current Monthly Zonal Charges'!AL4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4960-'Current Monthly Zonal Charges'!AM4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4960-'Current Monthly Zonal Charges'!AN4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4960-'Current Monthly Zonal Charges'!AO4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4960-'Current Monthly Zonal Charges'!AP4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4960-'Current Monthly Zonal Charges'!AQ4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4960-'Current Monthly Zonal Charges'!AR4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4960-'Current Monthly Zonal Charges'!AS4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4960-'Current Monthly Zonal Charges'!AT4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4960-'Current Monthly Zonal Charges'!AU4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4960-'Current Monthly Zonal Charges'!AV4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4960-'Current Monthly Zonal Charges'!AW4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4960-'Current Monthly Zonal Charges'!AW4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4960-'Current Monthly Zonal Charges'!AY4960","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4960-'Current Monthly Zonal Charges'!AZ4960","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4960-'Current Monthly Zonal Charges'!BA4960","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4960-'Current Monthly Zonal Charges'!BB4960","v":-0.31386662753840833},{"$f":"'Future Monthly Zonal Charges'!BC4960-'Current Monthly Zonal Charges'!BC4960","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4960-'Current Monthly Zonal Charges'!BD4960","v":0}]
[{"$f":"'Upgrade Information'!B4992","v":"s0357"},{"$f":"'Projected Revenue Requirements'!C4992","v":"AEP"},{"$f":"'Upgrade Information'!E4992","v":4.4000000000000004},{"$f":"IF('Upgrade Information'!D4992=\"\",\"\",'Upgrade Information'!D4992)","v":"2013-12-30"},{"$f":"'Current Monthly Zonal Charges'!E4992","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E4992","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F4992","v":44436.747521848767},{"$f":"'Future Monthly Zonal Charges'!F4992","v":38354.987793562439},-6081.759728286328,null,{"$f":"'Future Monthly Zonal Charges'!H4992-'Current Monthly Zonal Charges'!H4992","v":0},{"$f":"'Future Monthly Zonal Charges'!I4992-'Current Monthly Zonal Charges'!I4992","v":-6081.759728286328},{"$f":"'Future Monthly Zonal Charges'!J4992-'Current Monthly Zonal Charges'!J4992","v":0},{"$f":"'Future Monthly Zonal Charges'!K4992-'Current Monthly Zonal Charges'!K4992","v":0},{"$f":"'Future Monthly Zonal Charges'!L4992-'Current Monthly Zonal Charges'!L4992","v":0},{"$f":"'Future Monthly Zonal Charges'!M4992-'Current Monthly Zonal Charges'!M4992","v":0},{"$f":"'Future Monthly Zonal Charges'!N4992-'Current Monthly Zonal Charges'!N4992","v":0},{"$f":"'Future Monthly Zonal Charges'!O4992-'Current Monthly Zonal Charges'!O4992","v":0},{"$f":"'Future Monthly Zonal Charges'!P4992-'Current Monthly Zonal Charges'!P4992","v":0},{"$f":"'Future Monthly Zonal Charges'!Q4992-'Current Monthly Zonal Charges'!Q4992","v":0},{"$f":"'Future Monthly Zonal Charges'!R4992-'Current Monthly Zonal Charges'!R4992","v":0},{"$f":"'Future Monthly Zonal Charges'!S4992-'Current Monthly Zonal Charges'!S4992","v":0},{"$f":"'Future Monthly Zonal Charges'!T4992-'Current Monthly Zonal Charges'!T4992","v":0},{"$f":"'Future Monthly Zonal Charges'!U4992-'Current Monthly Zonal Charges'!U4992","v":0},{"$f":"'Future Monthly Zonal Charges'!V4992-'Current Monthly Zonal Charges'!V4992","v":0},{"$f":"'Future Monthly Zonal Charges'!W4992-'Current Monthly Zonal Charges'!W4992","v":0},{"$f":"'Future Monthly Zonal Charges'!X4992-'Current Monthly Zonal Charges'!X4992","v":0},{"$f":"'Future Monthly Zonal Charges'!Y4992-'Current Monthly Zonal Charges'!Y4992","v":0},{"$f":"'Future Monthly Zonal Charges'!Z4992-'Current Monthly Zonal Charges'!Z4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AA4992-'Current Monthly Zonal Charges'!AA4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AB4992-'Current Monthly Zonal Charges'!AB4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AC4992-'Current Monthly Zonal Charges'!AC4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AD4992-'Current Monthly Zonal Charges'!AD4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AE4992-'Current Monthly Zonal Charges'!AE4992","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG4992-'Current Monthly Zonal Charges'!AG4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AH4992-'Current Monthly Zonal Charges'!AH4992","v":-0.28004474484559738},{"$f":"'Future Monthly Zonal Charges'!AI4992-'Current Monthly Zonal Charges'!AI4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ4992-'Current Monthly Zonal Charges'!AJ4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AK4992-'Current Monthly Zonal Charges'!AK4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AL4992-'Current Monthly Zonal Charges'!AL4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AM4992-'Current Monthly Zonal Charges'!AM4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AN4992-'Current Monthly Zonal Charges'!AN4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AO4992-'Current Monthly Zonal Charges'!AO4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AP4992-'Current Monthly Zonal Charges'!AP4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ4992-'Current Monthly Zonal Charges'!AQ4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AR4992-'Current Monthly Zonal Charges'!AR4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AS4992-'Current Monthly Zonal Charges'!AS4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AT4992-'Current Monthly Zonal Charges'!AT4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AU4992-'Current Monthly Zonal Charges'!AU4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AV4992-'Current Monthly Zonal Charges'!AV4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4992-'Current Monthly Zonal Charges'!AW4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AW4992-'Current Monthly Zonal Charges'!AW4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AY4992-'Current Monthly Zonal Charges'!AY4992","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ4992-'Current Monthly Zonal Charges'!AZ4992","v":0},{"$f":"'Future Monthly Zonal Charges'!BA4992-'Current Monthly Zonal Charges'!BA4992","v":0},{"$f":"'Future Monthly Zonal Charges'!BB4992-'Current Monthly Zonal Charges'!BB4992","v":0},{"$f":"'Future Monthly Zonal Charges'!BC4992-'Current Monthly Zonal Charges'!BC4992","v":0},{"$f":"'Future Monthly Zonal Charges'!BD4992-'Current Monthly Zonal Charges'!BD4992","v":0}]
[{"$f":"'Upgrade Information'!B5047","v":"s0411.2"},{"$f":"'Projected Revenue Requirements'!C5047","v":"AEP"},{"$f":"'Upgrade Information'!E5047","v":0},{"$f":"IF('Upgrade Information'!D5047=\"\",\"\",'Upgrade Information'!D5047)","v":"2014-12-31"},{"$f":"'Current Monthly Zonal Charges'!E5047","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E5047","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F5047","v":0},{"$f":"'Future Monthly Zonal Charges'!F5047","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H5047-'Current Monthly Zonal Charges'!H5047","v":0},{"$f":"'Future Monthly Zonal Charges'!I5047-'Current Monthly Zonal Charges'!I5047","v":0},{"$f":"'Future Monthly Zonal Charges'!J5047-'Current Monthly Zonal Charges'!J5047","v":0},{"$f":"'Future Monthly Zonal Charges'!K5047-'Current Monthly Zonal Charges'!K5047","v":0},{"$f":"'Future Monthly Zonal Charges'!L5047-'Current Monthly Zonal Charges'!L5047","v":0},{"$f":"'Future Monthly Zonal Charges'!M5047-'Current Monthly Zonal Charges'!M5047","v":0},{"$f":"'Future Monthly Zonal Charges'!N5047-'Current Monthly Zonal Charges'!N5047","v":0},{"$f":"'Future Monthly Zonal Charges'!O5047-'Current Monthly Zonal Charges'!O5047","v":0},{"$f":"'Future Monthly Zonal Charges'!P5047-'Current Monthly Zonal Charges'!P5047","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5047-'Current Monthly Zonal Charges'!Q5047","v":0},{"$f":"'Future Monthly Zonal Charges'!R5047-'Current Monthly Zonal Charges'!R5047","v":0},{"$f":"'Future Monthly Zonal Charges'!S5047-'Current Monthly Zonal Charges'!S5047","v":0},{"$f":"'Future Monthly Zonal Charges'!T5047-'Current Monthly Zonal Charges'!T5047","v":0},{"$f":"'Future Monthly Zonal Charges'!U5047-'Current Monthly Zonal Charges'!U5047","v":0},{"$f":"'Future Monthly Zonal Charges'!V5047-'Current Monthly Zonal Charges'!V5047","v":0},{"$f":"'Future Monthly Zonal Charges'!W5047-'Current Monthly Zonal Charges'!W5047","v":0},{"$f":"'Future Monthly Zonal Charges'!X5047-'Current Monthly Zonal Charges'!X5047","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5047-'Current Monthly Zonal Charges'!Y5047","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5047-'Current Monthly Zonal Charges'!Z5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5047-'Current Monthly Zonal Charges'!AA5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5047-'Current Monthly Zonal Charges'!AB5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5047-'Current Monthly Zonal Charges'!AC5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AD5047-'Current Monthly Zonal Charges'!AD5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5047-'Current Monthly Zonal Charges'!AE5047","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5047-'Current Monthly Zonal Charges'!AG5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5047-'Current Monthly Zonal Charges'!AH5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5047-'Current Monthly Zonal Charges'!AI5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5047-'Current Monthly Zonal Charges'!AJ5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5047-'Current Monthly Zonal Charges'!AK5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5047-'Current Monthly Zonal Charges'!AL5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5047-'Current Monthly Zonal Charges'!AM5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5047-'Current Monthly Zonal Charges'!AN5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5047-'Current Monthly Zonal Charges'!AO5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5047-'Current Monthly Zonal Charges'!AP5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5047-'Current Monthly Zonal Charges'!AQ5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5047-'Current Monthly Zonal Charges'!AR5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5047-'Current Monthly Zonal Charges'!AS5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5047-'Current Monthly Zonal Charges'!AT5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5047-'Current Monthly Zonal Charges'!AU5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5047-'Current Monthly Zonal Charges'!AV5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5047-'Current Monthly Zonal Charges'!AW5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5047-'Current Monthly Zonal Charges'!AW5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5047-'Current Monthly Zonal Charges'!AY5047","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5047-'Current Monthly Zonal Charges'!AZ5047","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5047-'Current Monthly Zonal Charges'!BA5047","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5047-'Current Monthly Zonal Charges'!BB5047","v":0},{"$f":"'Future Monthly Zonal Charges'!BC5047-'Current Monthly Zonal Charges'!BC5047","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5047-'Current Monthly Zonal Charges'!BD5047","v":0}]
[{"$f":"'Upgrade Information'!B5101","v":"s0460"},{"$f":"'Projected Revenue Requirements'!C5101","v":"ATSI"},{"$f":"'Upgrade Information'!E5101","v":15},{"$f":"IF('Upgrade Information'!D5101=\"\",\"\",'Upgrade Information'!D5101)","v":"2014-10-30"},{"$f":"'Current Monthly Zonal Charges'!E5101","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E5101","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F5101","v":207920.2164213199},{"$f":"'Future Monthly Zonal Charges'!F5101","v":180522.25073200258},-27397.965689317323,null,{"$f":"'Future Monthly Zonal Charges'!H5101-'Current Monthly Zonal Charges'!H5101","v":0},{"$f":"'Future Monthly Zonal Charges'!I5101-'Current Monthly Zonal Charges'!I5101","v":0},{"$f":"'Future Monthly Zonal Charges'!J5101-'Current Monthly Zonal Charges'!J5101","v":0},{"$f":"'Future Monthly Zonal Charges'!K5101-'Current Monthly Zonal Charges'!K5101","v":-27397.965689317323},{"$f":"'Future Monthly Zonal Charges'!L5101-'Current Monthly Zonal Charges'!L5101","v":0},{"$f":"'Future Monthly Zonal Charges'!M5101-'Current Monthly Zonal Charges'!M5101","v":0},{"$f":"'Future Monthly Zonal Charges'!N5101-'Current Monthly Zonal Charges'!N5101","v":0},{"$f":"'Future Monthly Zonal Charges'!O5101-'Current Monthly Zonal Charges'!O5101","v":0},{"$f":"'Future Monthly Zonal Charges'!P5101-'Current Monthly Zonal Charges'!P5101","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5101-'Current Monthly Zonal Charges'!Q5101","v":0},{"$f":"'Future Monthly Zonal Charges'!R5101-'Current Monthly Zonal Charges'!R5101","v":0},{"$f":"'Future Monthly Zonal Charges'!S5101-'Current Monthly Zonal Charges'!S5101","v":0},{"$f":"'Future Monthly Zonal Charges'!T5101-'Current Monthly Zonal Charges'!T5101","v":0},{"$f":"'Future Monthly Zonal Charges'!U5101-'Current Monthly Zonal Charges'!U5101","v":0},{"$f":"'Future Monthly Zonal Charges'!V5101-'Current Monthly Zonal Charges'!V5101","v":0},{"$f":"'Future Monthly Zonal Charges'!W5101-'Current Monthly Zonal Charges'!W5101","v":0},{"$f":"'Future Monthly Zonal Charges'!X5101-'Current Monthly Zonal Charges'!X5101","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5101-'Current Monthly Zonal Charges'!Y5101","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5101-'Current Monthly Zonal Charges'!Z5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5101-'Current Monthly Zonal Charges'!AA5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5101-'Current Monthly Zonal Charges'!AB5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5101-'Current Monthly Zonal Charges'!AC5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AD5101-'Current Monthly Zonal Charges'!AD5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5101-'Current Monthly Zonal Charges'!AE5101","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5101-'Current Monthly Zonal Charges'!AG5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5101-'Current Monthly Zonal Charges'!AH5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5101-'Current Monthly Zonal Charges'!AI5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5101-'Current Monthly Zonal Charges'!AJ5101","v":-2.1453097767081388},{"$f":"'Future Monthly Zonal Charges'!AK5101-'Current Monthly Zonal Charges'!AK5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5101-'Current Monthly Zonal Charges'!AL5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5101-'Current Monthly Zonal Charges'!AM5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5101-'Current Monthly Zonal Charges'!AN5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5101-'Current Monthly Zonal Charges'!AO5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5101-'Current Monthly Zonal Charges'!AP5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5101-'Current Monthly Zonal Charges'!AQ5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5101-'Current Monthly Zonal Charges'!AR5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5101-'Current Monthly Zonal Charges'!AS5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5101-'Current Monthly Zonal Charges'!AT5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5101-'Current Monthly Zonal Charges'!AU5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5101-'Current Monthly Zonal Charges'!AV5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5101-'Current Monthly Zonal Charges'!AW5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5101-'Current Monthly Zonal Charges'!AW5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5101-'Current Monthly Zonal Charges'!AY5101","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5101-'Current Monthly Zonal Charges'!AZ5101","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5101-'Current Monthly Zonal Charges'!BA5101","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5101-'Current Monthly Zonal Charges'!BB5101","v":0},{"$f":"'Future Monthly Zonal Charges'!BC5101-'Current Monthly Zonal Charges'!BC5101","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5101-'Current Monthly Zonal Charges'!BD5101","v":0}]
[{"$f":"'Upgrade Information'!B5134","v":"s0485"},{"$f":"'Projected Revenue Requirements'!C5134","v":"PSEG"},{"$f":"'Upgrade Information'!E5134","v":97.41},{"$f":"IF('Upgrade Information'!D5134=\"\",\"\",'Upgrade Information'!D5134)","v":"2018-11-20"},{"$f":"'Current Monthly Zonal Charges'!E5134","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E5134","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F5134","v":837816.86130762415},{"$f":"'Future Monthly Zonal Charges'!F5134","v":758480.388701241},-79336.472606383148,null,{"$f":"'Future Monthly Zonal Charges'!H5134-'Current Monthly Zonal Charges'!H5134","v":0},{"$f":"'Future Monthly Zonal Charges'!I5134-'Current Monthly Zonal Charges'!I5134","v":0},{"$f":"'Future Monthly Zonal Charges'!J5134-'Current Monthly Zonal Charges'!J5134","v":0},{"$f":"'Future Monthly Zonal Charges'!K5134-'Current Monthly Zonal Charges'!K5134","v":0},{"$f":"'Future Monthly Zonal Charges'!L5134-'Current Monthly Zonal Charges'!L5134","v":0},{"$f":"'Future Monthly Zonal Charges'!M5134-'Current Monthly Zonal Charges'!M5134","v":0},{"$f":"'Future Monthly Zonal Charges'!N5134-'Current Monthly Zonal Charges'!N5134","v":0},{"$f":"'Future Monthly Zonal Charges'!O5134-'Current Monthly Zonal Charges'!O5134","v":0},{"$f":"'Future Monthly Zonal Charges'!P5134-'Current Monthly Zonal Charges'!P5134","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5134-'Current Monthly Zonal Charges'!Q5134","v":0},{"$f":"'Future Monthly Zonal Charges'!R5134-'Current Monthly Zonal Charges'!R5134","v":0},{"$f":"'Future Monthly Zonal Charges'!S5134-'Current Monthly Zonal Charges'!S5134","v":0},{"$f":"'Future Monthly Zonal Charges'!T5134-'Current Monthly Zonal Charges'!T5134","v":0},{"$f":"'Future Monthly Zonal Charges'!U5134-'Current Monthly Zonal Charges'!U5134","v":0},{"$f":"'Future Monthly Zonal Charges'!V5134-'Current Monthly Zonal Charges'!V5134","v":0},{"$f":"'Future Monthly Zonal Charges'!W5134-'Current Monthly Zonal Charges'!W5134","v":0},{"$f":"'Future Monthly Zonal Charges'!X5134-'Current Monthly Zonal Charges'!X5134","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5134-'Current Monthly Zonal Charges'!Y5134","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5134-'Current Monthly Zonal Charges'!Z5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5134-'Current Monthly Zonal Charges'!AA5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5134-'Current Monthly Zonal Charges'!AB5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5134-'Current Monthly Zonal Charges'!AC5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AD5134-'Current Monthly Zonal Charges'!AD5134","v":-79336.472606383148},{"$f":"'Future Monthly Zonal Charges'!AE5134-'Current Monthly Zonal Charges'!AE5134","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5134-'Current Monthly Zonal Charges'!AG5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5134-'Current Monthly Zonal Charges'!AH5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5134-'Current Monthly Zonal Charges'!AI5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5134-'Current Monthly Zonal Charges'!AJ5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5134-'Current Monthly Zonal Charges'!AK5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5134-'Current Monthly Zonal Charges'!AL5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5134-'Current Monthly Zonal Charges'!AM5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5134-'Current Monthly Zonal Charges'!AN5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5134-'Current Monthly Zonal Charges'!AO5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5134-'Current Monthly Zonal Charges'!AP5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5134-'Current Monthly Zonal Charges'!AQ5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5134-'Current Monthly Zonal Charges'!AR5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5134-'Current Monthly Zonal Charges'!AS5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5134-'Current Monthly Zonal Charges'!AT5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5134-'Current Monthly Zonal Charges'!AU5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5134-'Current Monthly Zonal Charges'!AV5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5134-'Current Monthly Zonal Charges'!AW5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5134-'Current Monthly Zonal Charges'!AW5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5134-'Current Monthly Zonal Charges'!AY5134","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5134-'Current Monthly Zonal Charges'!AZ5134","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5134-'Current Monthly Zonal Charges'!BA5134","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5134-'Current Monthly Zonal Charges'!BB5134","v":0},{"$f":"'Future Monthly Zonal Charges'!BC5134-'Current Monthly Zonal Charges'!BC5134","v":-7.8187121914243818},{"$f":"'Future Monthly Zonal Charges'!BD5134-'Current Monthly Zonal Charges'!BD5134","v":0}]
[{"$f":"'Upgrade Information'!B5146","v":"s0497"},{"$f":"'Projected Revenue Requirements'!C5146","v":"PSEG"},{"$f":"'Upgrade Information'!E5146","v":16.8},{"$f":"IF('Upgrade Information'!D5146=\"\",\"\",'Upgrade Information'!D5146)","v":"2016-04-29"},{"$f":"'Current Monthly Zonal Charges'!E5146","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E5146","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F5146","v":137426.16453900709},{"$f":"'Future Monthly Zonal Charges'!F5146","v":123743.24964539008},-13682.91489361701,null,{"$f":"'Future Monthly Zonal Charges'!H5146-'Current Monthly Zonal Charges'!H5146","v":0},{"$f":"'Future Monthly Zonal Charges'!I5146-'Current Monthly Zonal Charges'!I5146","v":0},{"$f":"'Future Monthly Zonal Charges'!J5146-'Current Monthly Zonal Charges'!J5146","v":0},{"$f":"'Future Monthly Zonal Charges'!K5146-'Current Monthly Zonal Charges'!K5146","v":0},{"$f":"'Future Monthly Zonal Charges'!L5146-'Current Monthly Zonal Charges'!L5146","v":0},{"$f":"'Future Monthly Zonal Charges'!M5146-'Current Monthly Zonal Charges'!M5146","v":0},{"$f":"'Future Monthly Zonal Charges'!N5146-'Current Monthly Zonal Charges'!N5146","v":0},{"$f":"'Future Monthly Zonal Charges'!O5146-'Current Monthly Zonal Charges'!O5146","v":0},{"$f":"'Future Monthly Zonal Charges'!P5146-'Current Monthly Zonal Charges'!P5146","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5146-'Current Monthly Zonal Charges'!Q5146","v":0},{"$f":"'Future Monthly Zonal Charges'!R5146-'Current Monthly Zonal Charges'!R5146","v":0},{"$f":"'Future Monthly Zonal Charges'!S5146-'Current Monthly Zonal Charges'!S5146","v":0},{"$f":"'Future Monthly Zonal Charges'!T5146-'Current Monthly Zonal Charges'!T5146","v":0},{"$f":"'Future Monthly Zonal Charges'!U5146-'Current Monthly Zonal Charges'!U5146","v":0},{"$f":"'Future Monthly Zonal Charges'!V5146-'Current Monthly Zonal Charges'!V5146","v":0},{"$f":"'Future Monthly Zonal Charges'!W5146-'Current Monthly Zonal Charges'!W5146","v":0},{"$f":"'Future Monthly Zonal Charges'!X5146-'Current Monthly Zonal Charges'!X5146","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5146-'Current Monthly Zonal Charges'!Y5146","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5146-'Current Monthly Zonal Charges'!Z5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5146-'Current Monthly Zonal Charges'!AA5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5146-'Current Monthly Zonal Charges'!AB5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5146-'Current Monthly Zonal Charges'!AC5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AD5146-'Current Monthly Zonal Charges'!AD5146","v":-13682.91489361701},{"$f":"'Future Monthly Zonal Charges'!AE5146-'Current Monthly Zonal Charges'!AE5146","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5146-'Current Monthly Zonal Charges'!AG5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5146-'Current Monthly Zonal Charges'!AH5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5146-'Current Monthly Zonal Charges'!AI5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5146-'Current Monthly Zonal Charges'!AJ5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5146-'Current Monthly Zonal Charges'!AK5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5146-'Current Monthly Zonal Charges'!AL5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5146-'Current Monthly Zonal Charges'!AM5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5146-'Current Monthly Zonal Charges'!AN5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5146-'Current Monthly Zonal Charges'!AO5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5146-'Current Monthly Zonal Charges'!AP5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5146-'Current Monthly Zonal Charges'!AQ5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5146-'Current Monthly Zonal Charges'!AR5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5146-'Current Monthly Zonal Charges'!AS5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5146-'Current Monthly Zonal Charges'!AT5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5146-'Current Monthly Zonal Charges'!AU5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5146-'Current Monthly Zonal Charges'!AV5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5146-'Current Monthly Zonal Charges'!AW5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5146-'Current Monthly Zonal Charges'!AW5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5146-'Current Monthly Zonal Charges'!AY5146","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5146-'Current Monthly Zonal Charges'!AZ5146","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5146-'Current Monthly Zonal Charges'!BA5146","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5146-'Current Monthly Zonal Charges'!BB5146","v":0},{"$f":"'Future Monthly Zonal Charges'!BC5146-'Current Monthly Zonal Charges'!BC5146","v":-1.348468995133242},{"$f":"'Future Monthly Zonal Charges'!BD5146-'Current Monthly Zonal Charges'!BD5146","v":0}]
[{"$f":"'Upgrade Information'!B5199","v":"s0539"},{"$f":"'Projected Revenue Requirements'!C5199","v":"PPL"},{"$f":"'Upgrade Information'!E5199","v":0.28999999999999998},{"$f":"IF('Upgrade Information'!D5199=\"\",\"\",'Upgrade Information'!D5199)","v":"2013-10-03"},{"$f":"'Current Monthly Zonal Charges'!E5199","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E5199","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F5199","v":2311.2615443121695},{"$f":"'Future Monthly Zonal Charges'!F5199","v":2038.6126355820104},-272.64890873015906,null,{"$f":"'Future Monthly Zonal Charges'!H5199-'Current Monthly Zonal Charges'!H5199","v":0},{"$f":"'Future Monthly Zonal Charges'!I5199-'Current Monthly Zonal Charges'!I5199","v":0},{"$f":"'Future Monthly Zonal Charges'!J5199-'Current Monthly Zonal Charges'!J5199","v":0},{"$f":"'Future Monthly Zonal Charges'!K5199-'Current Monthly Zonal Charges'!K5199","v":0},{"$f":"'Future Monthly Zonal Charges'!L5199-'Current Monthly Zonal Charges'!L5199","v":0},{"$f":"'Future Monthly Zonal Charges'!M5199-'Current Monthly Zonal Charges'!M5199","v":0},{"$f":"'Future Monthly Zonal Charges'!N5199-'Current Monthly Zonal Charges'!N5199","v":0},{"$f":"'Future Monthly Zonal Charges'!O5199-'Current Monthly Zonal Charges'!O5199","v":0},{"$f":"'Future Monthly Zonal Charges'!P5199-'Current Monthly Zonal Charges'!P5199","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5199-'Current Monthly Zonal Charges'!Q5199","v":0},{"$f":"'Future Monthly Zonal Charges'!R5199-'Current Monthly Zonal Charges'!R5199","v":0},{"$f":"'Future Monthly Zonal Charges'!S5199-'Current Monthly Zonal Charges'!S5199","v":0},{"$f":"'Future Monthly Zonal Charges'!T5199-'Current Monthly Zonal Charges'!T5199","v":0},{"$f":"'Future Monthly Zonal Charges'!U5199-'Current Monthly Zonal Charges'!U5199","v":0},{"$f":"'Future Monthly Zonal Charges'!V5199-'Current Monthly Zonal Charges'!V5199","v":0},{"$f":"'Future Monthly Zonal Charges'!W5199-'Current Monthly Zonal Charges'!W5199","v":0},{"$f":"'Future Monthly Zonal Charges'!X5199-'Current Monthly Zonal Charges'!X5199","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5199-'Current Monthly Zonal Charges'!Y5199","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5199-'Current Monthly Zonal Charges'!Z5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5199-'Current Monthly Zonal Charges'!AA5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5199-'Current Monthly Zonal Charges'!AB5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5199-'Current Monthly Zonal Charges'!AC5199","v":-272.64890873015906},{"$f":"'Future Monthly Zonal Charges'!AD5199-'Current Monthly Zonal Charges'!AD5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5199-'Current Monthly Zonal Charges'!AE5199","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5199-'Current Monthly Zonal Charges'!AG5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5199-'Current Monthly Zonal Charges'!AH5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5199-'Current Monthly Zonal Charges'!AI5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5199-'Current Monthly Zonal Charges'!AJ5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5199-'Current Monthly Zonal Charges'!AK5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5199-'Current Monthly Zonal Charges'!AL5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5199-'Current Monthly Zonal Charges'!AM5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5199-'Current Monthly Zonal Charges'!AN5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5199-'Current Monthly Zonal Charges'!AO5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5199-'Current Monthly Zonal Charges'!AP5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5199-'Current Monthly Zonal Charges'!AQ5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5199-'Current Monthly Zonal Charges'!AR5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5199-'Current Monthly Zonal Charges'!AS5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5199-'Current Monthly Zonal Charges'!AT5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5199-'Current Monthly Zonal Charges'!AU5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5199-'Current Monthly Zonal Charges'!AV5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5199-'Current Monthly Zonal Charges'!AW5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5199-'Current Monthly Zonal Charges'!AW5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5199-'Current Monthly Zonal Charges'!AY5199","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5199-'Current Monthly Zonal Charges'!AZ5199","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5199-'Current Monthly Zonal Charges'!BA5199","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5199-'Current Monthly Zonal Charges'!BB5199","v":-3.6408528794455441E-2},{"$f":"'Future Monthly Zonal Charges'!BC5199-'Current Monthly Zonal Charges'!BC5199","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5199-'Current Monthly Zonal Charges'!BD5199","v":0}]
[{"$f":"'Upgrade Information'!B5229","v":"s0567"},{"$f":"'Projected Revenue Requirements'!C5229","v":"DL"},{"$f":"'Upgrade Information'!E5229","v":2},{"$f":"IF('Upgrade Information'!D5229=\"\",\"\",'Upgrade Information'!D5229)","v":"2014-02-09"},{"$f":"'Current Monthly Zonal Charges'!E5229","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E5229","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F5229","v":27385.708768135377},{"$f":"'Future Monthly Zonal Charges'!F5229","v":23841.526892373473},-3544.1818757619039,null,{"$f":"'Future Monthly Zonal Charges'!H5229-'Current Monthly Zonal Charges'!H5229","v":0},{"$f":"'Future Monthly Zonal Charges'!I5229-'Current Monthly Zonal Charges'!I5229","v":0},{"$f":"'Future Monthly Zonal Charges'!J5229-'Current Monthly Zonal Charges'!J5229","v":0},{"$f":"'Future Monthly Zonal Charges'!K5229-'Current Monthly Zonal Charges'!K5229","v":0},{"$f":"'Future Monthly Zonal Charges'!L5229-'Current Monthly Zonal Charges'!L5229","v":0},{"$f":"'Future Monthly Zonal Charges'!M5229-'Current Monthly Zonal Charges'!M5229","v":0},{"$f":"'Future Monthly Zonal Charges'!N5229-'Current Monthly Zonal Charges'!N5229","v":0},{"$f":"'Future Monthly Zonal Charges'!O5229-'Current Monthly Zonal Charges'!O5229","v":0},{"$f":"'Future Monthly Zonal Charges'!P5229-'Current Monthly Zonal Charges'!P5229","v":-3544.1818757619039},{"$f":"'Future Monthly Zonal Charges'!Q5229-'Current Monthly Zonal Charges'!Q5229","v":0},{"$f":"'Future Monthly Zonal Charges'!R5229-'Current Monthly Zonal Charges'!R5229","v":0},{"$f":"'Future Monthly Zonal Charges'!S5229-'Current Monthly Zonal Charges'!S5229","v":0},{"$f":"'Future Monthly Zonal Charges'!T5229-'Current Monthly Zonal Charges'!T5229","v":0},{"$f":"'Future Monthly Zonal Charges'!U5229-'Current Monthly Zonal Charges'!U5229","v":0},{"$f":"'Future Monthly Zonal Charges'!V5229-'Current Monthly Zonal Charges'!V5229","v":0},{"$f":"'Future Monthly Zonal Charges'!W5229-'Current Monthly Zonal Charges'!W5229","v":0},{"$f":"'Future Monthly Zonal Charges'!X5229-'Current Monthly Zonal Charges'!X5229","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5229-'Current Monthly Zonal Charges'!Y5229","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5229-'Current Monthly Zonal Charges'!Z5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5229-'Current Monthly Zonal Charges'!AA5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5229-'Current Monthly Zonal Charges'!AB5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5229-'Current Monthly Zonal Charges'!AC5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AD5229-'Current Monthly Zonal Charges'!AD5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5229-'Current Monthly Zonal Charges'!AE5229","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5229-'Current Monthly Zonal Charges'!AG5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5229-'Current Monthly Zonal Charges'!AH5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5229-'Current Monthly Zonal Charges'!AI5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5229-'Current Monthly Zonal Charges'!AJ5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5229-'Current Monthly Zonal Charges'!AK5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5229-'Current Monthly Zonal Charges'!AL5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5229-'Current Monthly Zonal Charges'!AM5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5229-'Current Monthly Zonal Charges'!AN5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5229-'Current Monthly Zonal Charges'!AO5229","v":-1.3055519489306029},{"$f":"'Future Monthly Zonal Charges'!AP5229-'Current Monthly Zonal Charges'!AP5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5229-'Current Monthly Zonal Charges'!AQ5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5229-'Current Monthly Zonal Charges'!AR5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5229-'Current Monthly Zonal Charges'!AS5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5229-'Current Monthly Zonal Charges'!AT5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5229-'Current Monthly Zonal Charges'!AU5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5229-'Current Monthly Zonal Charges'!AV5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5229-'Current Monthly Zonal Charges'!AW5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5229-'Current Monthly Zonal Charges'!AW5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5229-'Current Monthly Zonal Charges'!AY5229","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5229-'Current Monthly Zonal Charges'!AZ5229","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5229-'Current Monthly Zonal Charges'!BA5229","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5229-'Current Monthly Zonal Charges'!BB5229","v":0},{"$f":"'Future Monthly Zonal Charges'!BC5229-'Current Monthly Zonal Charges'!BC5229","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5229-'Current Monthly Zonal Charges'!BD5229","v":0}]
[{"$f":"'Upgrade Information'!B5286","v":"s0626"},{"$f":"'Projected Revenue Requirements'!C5286","v":"Dominion"},{"$f":"'Upgrade Information'!E5286","v":0},{"$f":"IF('Upgrade Information'!D5286=\"\",\"\",'Upgrade Information'!D5286)","v":"2016-08-27"},{"$f":"'Current Monthly Zonal Charges'!E5286","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E5286","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F5286","v":0},{"$f":"'Future Monthly Zonal Charges'!F5286","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H5286-'Current Monthly Zonal Charges'!H5286","v":0},{"$f":"'Future Monthly Zonal Charges'!I5286-'Current Monthly Zonal Charges'!I5286","v":0},{"$f":"'Future Monthly Zonal Charges'!J5286-'Current Monthly Zonal Charges'!J5286","v":0},{"$f":"'Future Monthly Zonal Charges'!K5286-'Current Monthly Zonal Charges'!K5286","v":0},{"$f":"'Future Monthly Zonal Charges'!L5286-'Current Monthly Zonal Charges'!L5286","v":0},{"$f":"'Future Monthly Zonal Charges'!M5286-'Current Monthly Zonal Charges'!M5286","v":0},{"$f":"'Future Monthly Zonal Charges'!N5286-'Current Monthly Zonal Charges'!N5286","v":0},{"$f":"'Future Monthly Zonal Charges'!O5286-'Current Monthly Zonal Charges'!O5286","v":0},{"$f":"'Future Monthly Zonal Charges'!P5286-'Current Monthly Zonal Charges'!P5286","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5286-'Current Monthly Zonal Charges'!Q5286","v":0},{"$f":"'Future Monthly Zonal Charges'!R5286-'Current Monthly Zonal Charges'!R5286","v":0},{"$f":"'Future Monthly Zonal Charges'!S5286-'Current Monthly Zonal Charges'!S5286","v":0},{"$f":"'Future Monthly Zonal Charges'!T5286-'Current Monthly Zonal Charges'!T5286","v":0},{"$f":"'Future Monthly Zonal Charges'!U5286-'Current Monthly Zonal Charges'!U5286","v":0},{"$f":"'Future Monthly Zonal Charges'!V5286-'Current Monthly Zonal Charges'!V5286","v":0},{"$f":"'Future Monthly Zonal Charges'!W5286-'Current Monthly Zonal Charges'!W5286","v":0},{"$f":"'Future Monthly Zonal Charges'!X5286-'Current Monthly Zonal Charges'!X5286","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5286-'Current Monthly Zonal Charges'!Y5286","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5286-'Current Monthly Zonal Charges'!Z5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5286-'Current Monthly Zonal Charges'!AA5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5286-'Current Monthly Zonal Charges'!AB5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5286-'Current Monthly Zonal Charges'!AC5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AD5286-'Current Monthly Zonal Charges'!AD5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5286-'Current Monthly Zonal Charges'!AE5286","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5286-'Current Monthly Zonal Charges'!AG5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5286-'Current Monthly Zonal Charges'!AH5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5286-'Current Monthly Zonal Charges'!AI5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5286-'Current Monthly Zonal Charges'!AJ5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5286-'Current Monthly Zonal Charges'!AK5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5286-'Current Monthly Zonal Charges'!AL5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5286-'Current Monthly Zonal Charges'!AM5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5286-'Current Monthly Zonal Charges'!AN5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5286-'Current Monthly Zonal Charges'!AO5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5286-'Current Monthly Zonal Charges'!AP5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5286-'Current Monthly Zonal Charges'!AQ5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5286-'Current Monthly Zonal Charges'!AR5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5286-'Current Monthly Zonal Charges'!AS5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5286-'Current Monthly Zonal Charges'!AT5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5286-'Current Monthly Zonal Charges'!AU5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5286-'Current Monthly Zonal Charges'!AV5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5286-'Current Monthly Zonal Charges'!AW5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5286-'Current Monthly Zonal Charges'!AW5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5286-'Current Monthly Zonal Charges'!AY5286","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5286-'Current Monthly Zonal Charges'!AZ5286","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5286-'Current Monthly Zonal Charges'!BA5286","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5286-'Current Monthly Zonal Charges'!BB5286","v":0},{"$f":"'Future Monthly Zonal Charges'!BC5286-'Current Monthly Zonal Charges'!BC5286","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5286-'Current Monthly Zonal Charges'!BD5286","v":0}]
[{"$f":"'Upgrade Information'!B5312","v":"s0650"},{"$f":"'Projected Revenue Requirements'!C5312","v":"BGE"},{"$f":"'Upgrade Information'!E5312","v":6.5},{"$f":"IF('Upgrade Information'!D5312=\"\",\"\",'Upgrade Information'!D5312)","v":"2014-10-30"},{"$f":"'Current Monthly Zonal Charges'!E5312","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E5312","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F5312","v":63822.980526136642},{"$f":"'Future Monthly Zonal Charges'!F5312","v":56428.859789457616},-7394.1207366790259,null,{"$f":"'Future Monthly Zonal Charges'!H5312-'Current Monthly Zonal Charges'!H5312","v":0},{"$f":"'Future Monthly Zonal Charges'!I5312-'Current Monthly Zonal Charges'!I5312","v":0},{"$f":"'Future Monthly Zonal Charges'!J5312-'Current Monthly Zonal Charges'!J5312","v":0},{"$f":"'Future Monthly Zonal Charges'!K5312-'Current Monthly Zonal Charges'!K5312","v":0},{"$f":"'Future Monthly Zonal Charges'!L5312-'Current Monthly Zonal Charges'!L5312","v":-7394.1207366790259},{"$f":"'Future Monthly Zonal Charges'!M5312-'Current Monthly Zonal Charges'!M5312","v":0},{"$f":"'Future Monthly Zonal Charges'!N5312-'Current Monthly Zonal Charges'!N5312","v":0},{"$f":"'Future Monthly Zonal Charges'!O5312-'Current Monthly Zonal Charges'!O5312","v":0},{"$f":"'Future Monthly Zonal Charges'!P5312-'Current Monthly Zonal Charges'!P5312","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5312-'Current Monthly Zonal Charges'!Q5312","v":0},{"$f":"'Future Monthly Zonal Charges'!R5312-'Current Monthly Zonal Charges'!R5312","v":0},{"$f":"'Future Monthly Zonal Charges'!S5312-'Current Monthly Zonal Charges'!S5312","v":0},{"$f":"'Future Monthly Zonal Charges'!T5312-'Current Monthly Zonal Charges'!T5312","v":0},{"$f":"'Future Monthly Zonal Charges'!U5312-'Current Monthly Zonal Charges'!U5312","v":0},{"$f":"'Future Monthly Zonal Charges'!V5312-'Current Monthly Zonal Charges'!V5312","v":0},{"$f":"'Future Monthly Zonal Charges'!W5312-'Current Monthly Zonal Charges'!W5312","v":0},{"$f":"'Future Monthly Zonal Charges'!X5312-'Current Monthly Zonal Charges'!X5312","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5312-'Current Monthly Zonal Charges'!Y5312","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5312-'Current Monthly Zonal Charges'!Z5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5312-'Current Monthly Zonal Charges'!AA5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5312-'Current Monthly Zonal Charges'!AB5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5312-'Current Monthly Zonal Charges'!AC5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AD5312-'Current Monthly Zonal Charges'!AD5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5312-'Current Monthly Zonal Charges'!AE5312","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5312-'Current Monthly Zonal Charges'!AG5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5312-'Current Monthly Zonal Charges'!AH5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5312-'Current Monthly Zonal Charges'!AI5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5312-'Current Monthly Zonal Charges'!AJ5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5312-'Current Monthly Zonal Charges'!AK5312","v":-1.1340675976501586},{"$f":"'Future Monthly Zonal Charges'!AL5312-'Current Monthly Zonal Charges'!AL5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5312-'Current Monthly Zonal Charges'!AM5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5312-'Current Monthly Zonal Charges'!AN5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5312-'Current Monthly Zonal Charges'!AO5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5312-'Current Monthly Zonal Charges'!AP5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5312-'Current Monthly Zonal Charges'!AQ5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5312-'Current Monthly Zonal Charges'!AR5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5312-'Current Monthly Zonal Charges'!AS5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5312-'Current Monthly Zonal Charges'!AT5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5312-'Current Monthly Zonal Charges'!AU5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5312-'Current Monthly Zonal Charges'!AV5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5312-'Current Monthly Zonal Charges'!AW5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5312-'Current Monthly Zonal Charges'!AW5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5312-'Current Monthly Zonal Charges'!AY5312","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5312-'Current Monthly Zonal Charges'!AZ5312","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5312-'Current Monthly Zonal Charges'!BA5312","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5312-'Current Monthly Zonal Charges'!BB5312","v":0},{"$f":"'Future Monthly Zonal Charges'!BC5312-'Current Monthly Zonal Charges'!BC5312","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5312-'Current Monthly Zonal Charges'!BD5312","v":0}]
[{"$f":"'Upgrade Information'!B5334","v":"s0671"},{"$f":"'Projected Revenue Requirements'!C5334","v":"EKPC"},{"$f":"'Upgrade Information'!E5334","v":0.15},{"$f":"IF('Upgrade Information'!D5334=\"\",\"\",'Upgrade Information'!D5334)","v":"2014-08-22"},{"$f":"'Current Monthly Zonal Charges'!E5334","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E5334","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F5334","v":1651.5240294228499},{"$f":"'Future Monthly Zonal Charges'!F5334","v":1464.1352787978956},-187.38875062495435,null,{"$f":"'Future Monthly Zonal Charges'!H5334-'Current Monthly Zonal Charges'!H5334","v":0},{"$f":"'Future Monthly Zonal Charges'!I5334-'Current Monthly Zonal Charges'!I5334","v":0},{"$f":"'Future Monthly Zonal Charges'!J5334-'Current Monthly Zonal Charges'!J5334","v":0},{"$f":"'Future Monthly Zonal Charges'!K5334-'Current Monthly Zonal Charges'!K5334","v":0},{"$f":"'Future Monthly Zonal Charges'!L5334-'Current Monthly Zonal Charges'!L5334","v":0},{"$f":"'Future Monthly Zonal Charges'!M5334-'Current Monthly Zonal Charges'!M5334","v":0},{"$f":"'Future Monthly Zonal Charges'!N5334-'Current Monthly Zonal Charges'!N5334","v":0},{"$f":"'Future Monthly Zonal Charges'!O5334-'Current Monthly Zonal Charges'!O5334","v":0},{"$f":"'Future Monthly Zonal Charges'!P5334-'Current Monthly Zonal Charges'!P5334","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5334-'Current Monthly Zonal Charges'!Q5334","v":0},{"$f":"'Future Monthly Zonal Charges'!R5334-'Current Monthly Zonal Charges'!R5334","v":0},{"$f":"'Future Monthly Zonal Charges'!S5334-'Current Monthly Zonal Charges'!S5334","v":0},{"$f":"'Future Monthly Zonal Charges'!T5334-'Current Monthly Zonal Charges'!T5334","v":-187.38875062495435},{"$f":"'Future Monthly Zonal Charges'!U5334-'Current Monthly Zonal Charges'!U5334","v":0},{"$f":"'Future Monthly Zonal Charges'!V5334-'Current Monthly Zonal Charges'!V5334","v":0},{"$f":"'Future Monthly Zonal Charges'!W5334-'Current Monthly Zonal Charges'!W5334","v":0},{"$f":"'Future Monthly Zonal Charges'!X5334-'Current Monthly Zonal Charges'!X5334","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5334-'Current Monthly Zonal Charges'!Y5334","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5334-'Current Monthly Zonal Charges'!Z5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5334-'Current Monthly Zonal Charges'!AA5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5334-'Current Monthly Zonal Charges'!AB5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5334-'Current Monthly Zonal Charges'!AC5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AD5334-'Current Monthly Zonal Charges'!AD5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5334-'Current Monthly Zonal Charges'!AE5334","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5334-'Current Monthly Zonal Charges'!AG5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5334-'Current Monthly Zonal Charges'!AH5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5334-'Current Monthly Zonal Charges'!AI5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5334-'Current Monthly Zonal Charges'!AJ5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5334-'Current Monthly Zonal Charges'!AK5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5334-'Current Monthly Zonal Charges'!AL5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5334-'Current Monthly Zonal Charges'!AM5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5334-'Current Monthly Zonal Charges'!AN5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5334-'Current Monthly Zonal Charges'!AO5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5334-'Current Monthly Zonal Charges'!AP5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5334-'Current Monthly Zonal Charges'!AQ5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5334-'Current Monthly Zonal Charges'!AR5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5334-'Current Monthly Zonal Charges'!AS5334","v":-6.2598547060282062E-2},{"$f":"'Future Monthly Zonal Charges'!AT5334-'Current Monthly Zonal Charges'!AT5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5334-'Current Monthly Zonal Charges'!AU5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5334-'Current Monthly Zonal Charges'!AV5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5334-'Current Monthly Zonal Charges'!AW5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5334-'Current Monthly Zonal Charges'!AW5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5334-'Current Monthly Zonal Charges'!AY5334","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5334-'Current Monthly Zonal Charges'!AZ5334","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5334-'Current Monthly Zonal Charges'!BA5334","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5334-'Current Monthly Zonal Charges'!BB5334","v":0},{"$f":"'Future Monthly Zonal Charges'!BC5334-'Current Monthly Zonal Charges'!BC5334","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5334-'Current Monthly Zonal Charges'!BD5334","v":0}]
[{"$f":"'Upgrade Information'!B5389","v":"s0728"},{"$f":"'Projected Revenue Requirements'!C5389","v":"ComEd"},{"$f":"'Upgrade Information'!E5389","v":2.4},{"$f":"IF('Upgrade Information'!D5389=\"\",\"\",'Upgrade Information'!D5389)","v":"2015-01-23"},{"$f":"'Current Monthly Zonal Charges'!E5389","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E5389","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F5389","v":27274.299372072684},{"$f":"'Future Monthly Zonal Charges'!F5389","v":23903.580421714374},-3370.7189503583104,null,{"$f":"'Future Monthly Zonal Charges'!H5389-'Current Monthly Zonal Charges'!H5389","v":0},{"$f":"'Future Monthly Zonal Charges'!I5389-'Current Monthly Zonal Charges'!I5389","v":0},{"$f":"'Future Monthly Zonal Charges'!J5389-'Current Monthly Zonal Charges'!J5389","v":0},{"$f":"'Future Monthly Zonal Charges'!K5389-'Current Monthly Zonal Charges'!K5389","v":0},{"$f":"'Future Monthly Zonal Charges'!L5389-'Current Monthly Zonal Charges'!L5389","v":0},{"$f":"'Future Monthly Zonal Charges'!M5389-'Current Monthly Zonal Charges'!M5389","v":-3370.7189503583104},{"$f":"'Future Monthly Zonal Charges'!N5389-'Current Monthly Zonal Charges'!N5389","v":0},{"$f":"'Future Monthly Zonal Charges'!O5389-'Current Monthly Zonal Charges'!O5389","v":0},{"$f":"'Future Monthly Zonal Charges'!P5389-'Current Monthly Zonal Charges'!P5389","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5389-'Current Monthly Zonal Charges'!Q5389","v":0},{"$f":"'Future Monthly Zonal Charges'!R5389-'Current Monthly Zonal Charges'!R5389","v":0},{"$f":"'Future Monthly Zonal Charges'!S5389-'Current Monthly Zonal Charges'!S5389","v":0},{"$f":"'Future Monthly Zonal Charges'!T5389-'Current Monthly Zonal Charges'!T5389","v":0},{"$f":"'Future Monthly Zonal Charges'!U5389-'Current Monthly Zonal Charges'!U5389","v":0},{"$f":"'Future Monthly Zonal Charges'!V5389-'Current Monthly Zonal Charges'!V5389","v":0},{"$f":"'Future Monthly Zonal Charges'!W5389-'Current Monthly Zonal Charges'!W5389","v":0},{"$f":"'Future Monthly Zonal Charges'!X5389-'Current Monthly Zonal Charges'!X5389","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5389-'Current Monthly Zonal Charges'!Y5389","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5389-'Current Monthly Zonal Charges'!Z5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5389-'Current Monthly Zonal Charges'!AA5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5389-'Current Monthly Zonal Charges'!AB5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5389-'Current Monthly Zonal Charges'!AC5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AD5389-'Current Monthly Zonal Charges'!AD5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5389-'Current Monthly Zonal Charges'!AE5389","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5389-'Current Monthly Zonal Charges'!AG5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5389-'Current Monthly Zonal Charges'!AH5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5389-'Current Monthly Zonal Charges'!AI5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5389-'Current Monthly Zonal Charges'!AJ5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5389-'Current Monthly Zonal Charges'!AK5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5389-'Current Monthly Zonal Charges'!AL5389","v":-0.15853030718023509},{"$f":"'Future Monthly Zonal Charges'!AM5389-'Current Monthly Zonal Charges'!AM5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5389-'Current Monthly Zonal Charges'!AN5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5389-'Current Monthly Zonal Charges'!AO5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5389-'Current Monthly Zonal Charges'!AP5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5389-'Current Monthly Zonal Charges'!AQ5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5389-'Current Monthly Zonal Charges'!AR5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5389-'Current Monthly Zonal Charges'!AS5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5389-'Current Monthly Zonal Charges'!AT5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5389-'Current Monthly Zonal Charges'!AU5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5389-'Current Monthly Zonal Charges'!AV5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5389-'Current Monthly Zonal Charges'!AW5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5389-'Current Monthly Zonal Charges'!AW5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5389-'Current Monthly Zonal Charges'!AY5389","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5389-'Current Monthly Zonal Charges'!AZ5389","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5389-'Current Monthly Zonal Charges'!BA5389","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5389-'Current Monthly Zonal Charges'!BB5389","v":0},{"$f":"'Future Monthly Zonal Charges'!BC5389-'Current Monthly Zonal Charges'!BC5389","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5389-'Current Monthly Zonal Charges'!BD5389","v":0}]
[{"$f":"'Upgrade Information'!B5421","v":"s0754"},{"$f":"'Projected Revenue Requirements'!C5421","v":"Dominion"},{"$f":"'Upgrade Information'!E5421","v":0.5},{"$f":"IF('Upgrade Information'!D5421=\"\",\"\",'Upgrade Information'!D5421)","v":"2015-09-17"},{"$f":"'Current Monthly Zonal Charges'!E5421","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E5421","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F5421","v":4513.8315523483107},{"$f":"'Future Monthly Zonal Charges'!F5421","v":4034.9389843888603},-478.89256795945039,null,{"$f":"'Future Monthly Zonal Charges'!H5421-'Current Monthly Zonal Charges'!H5421","v":0},{"$f":"'Future Monthly Zonal Charges'!I5421-'Current Monthly Zonal Charges'!I5421","v":0},{"$f":"'Future Monthly Zonal Charges'!J5421-'Current Monthly Zonal Charges'!J5421","v":0},{"$f":"'Future Monthly Zonal Charges'!K5421-'Current Monthly Zonal Charges'!K5421","v":0},{"$f":"'Future Monthly Zonal Charges'!L5421-'Current Monthly Zonal Charges'!L5421","v":0},{"$f":"'Future Monthly Zonal Charges'!M5421-'Current Monthly Zonal Charges'!M5421","v":0},{"$f":"'Future Monthly Zonal Charges'!N5421-'Current Monthly Zonal Charges'!N5421","v":0},{"$f":"'Future Monthly Zonal Charges'!O5421-'Current Monthly Zonal Charges'!O5421","v":0},{"$f":"'Future Monthly Zonal Charges'!P5421-'Current Monthly Zonal Charges'!P5421","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5421-'Current Monthly Zonal Charges'!Q5421","v":-478.89256795945039},{"$f":"'Future Monthly Zonal Charges'!R5421-'Current Monthly Zonal Charges'!R5421","v":0},{"$f":"'Future Monthly Zonal Charges'!S5421-'Current Monthly Zonal Charges'!S5421","v":0},{"$f":"'Future Monthly Zonal Charges'!T5421-'Current Monthly Zonal Charges'!T5421","v":0},{"$f":"'Future Monthly Zonal Charges'!U5421-'Current Monthly Zonal Charges'!U5421","v":0},{"$f":"'Future Monthly Zonal Charges'!V5421-'Current Monthly Zonal Charges'!V5421","v":0},{"$f":"'Future Monthly Zonal Charges'!W5421-'Current Monthly Zonal Charges'!W5421","v":0},{"$f":"'Future Monthly Zonal Charges'!X5421-'Current Monthly Zonal Charges'!X5421","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5421-'Current Monthly Zonal Charges'!Y5421","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5421-'Current Monthly Zonal Charges'!Z5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5421-'Current Monthly Zonal Charges'!AA5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5421-'Current Monthly Zonal Charges'!AB5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5421-'Current Monthly Zonal Charges'!AC5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AD5421-'Current Monthly Zonal Charges'!AD5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5421-'Current Monthly Zonal Charges'!AE5421","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5421-'Current Monthly Zonal Charges'!AG5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5421-'Current Monthly Zonal Charges'!AH5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5421-'Current Monthly Zonal Charges'!AI5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5421-'Current Monthly Zonal Charges'!AJ5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5421-'Current Monthly Zonal Charges'!AK5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5421-'Current Monthly Zonal Charges'!AL5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5421-'Current Monthly Zonal Charges'!AM5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5421-'Current Monthly Zonal Charges'!AN5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5421-'Current Monthly Zonal Charges'!AO5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5421-'Current Monthly Zonal Charges'!AP5421","v":-2.2635931989972297E-2},{"$f":"'Future Monthly Zonal Charges'!AQ5421-'Current Monthly Zonal Charges'!AQ5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5421-'Current Monthly Zonal Charges'!AR5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5421-'Current Monthly Zonal Charges'!AS5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5421-'Current Monthly Zonal Charges'!AT5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5421-'Current Monthly Zonal Charges'!AU5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5421-'Current Monthly Zonal Charges'!AV5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5421-'Current Monthly Zonal Charges'!AW5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5421-'Current Monthly Zonal Charges'!AW5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5421-'Current Monthly Zonal Charges'!AY5421","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5421-'Current Monthly Zonal Charges'!AZ5421","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5421-'Current Monthly Zonal Charges'!BA5421","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5421-'Current Monthly Zonal Charges'!BB5421","v":0},{"$f":"'Future Monthly Zonal Charges'!BC5421-'Current Monthly Zonal Charges'!BC5421","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5421-'Current Monthly Zonal Charges'!BD5421","v":0}]
[{"$f":"'Upgrade Information'!B5472","v":"s0804"},{"$f":"'Projected Revenue Requirements'!C5472","v":"AEC"},{"$f":"'Upgrade Information'!E5472","v":25},{"$f":"IF('Upgrade Information'!D5472=\"\",\"\",'Upgrade Information'!D5472)","v":"2023-12-30"},{"$f":"'Current Monthly Zonal Charges'!E5472","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E5472","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F5472","v":263189.56296424399},{"$f":"'Future Monthly Zonal Charges'!F5472","v":234094.45532989618},-29095.107634347805,null,{"$f":"'Future Monthly Zonal Charges'!H5472-'Current Monthly Zonal Charges'!H5472","v":-29095.107634347805},{"$f":"'Future Monthly Zonal Charges'!I5472-'Current Monthly Zonal Charges'!I5472","v":0},{"$f":"'Future Monthly Zonal Charges'!J5472-'Current Monthly Zonal Charges'!J5472","v":0},{"$f":"'Future Monthly Zonal Charges'!K5472-'Current Monthly Zonal Charges'!K5472","v":0},{"$f":"'Future Monthly Zonal Charges'!L5472-'Current Monthly Zonal Charges'!L5472","v":0},{"$f":"'Future Monthly Zonal Charges'!M5472-'Current Monthly Zonal Charges'!M5472","v":0},{"$f":"'Future Monthly Zonal Charges'!N5472-'Current Monthly Zonal Charges'!N5472","v":0},{"$f":"'Future Monthly Zonal Charges'!O5472-'Current Monthly Zonal Charges'!O5472","v":0},{"$f":"'Future Monthly Zonal Charges'!P5472-'Current Monthly Zonal Charges'!P5472","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5472-'Current Monthly Zonal Charges'!Q5472","v":0},{"$f":"'Future Monthly Zonal Charges'!R5472-'Current Monthly Zonal Charges'!R5472","v":0},{"$f":"'Future Monthly Zonal Charges'!S5472-'Current Monthly Zonal Charges'!S5472","v":0},{"$f":"'Future Monthly Zonal Charges'!T5472-'Current Monthly Zonal Charges'!T5472","v":0},{"$f":"'Future Monthly Zonal Charges'!U5472-'Current Monthly Zonal Charges'!U5472","v":0},{"$f":"'Future Monthly Zonal Charges'!V5472-'Current Monthly Zonal Charges'!V5472","v":0},{"$f":"'Future Monthly Zonal Charges'!W5472-'Current Monthly Zonal Charges'!W5472","v":0},{"$f":"'Future Monthly Zonal Charges'!X5472-'Current Monthly Zonal Charges'!X5472","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5472-'Current Monthly Zonal Charges'!Y5472","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5472-'Current Monthly Zonal Charges'!Z5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5472-'Current Monthly Zonal Charges'!AA5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5472-'Current Monthly Zonal Charges'!AB5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5472-'Current Monthly Zonal Charges'!AC5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AD5472-'Current Monthly Zonal Charges'!AD5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5472-'Current Monthly Zonal Charges'!AE5472","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5472-'Current Monthly Zonal Charges'!AG5472","v":-11.130492591563808},{"$f":"'Future Monthly Zonal Charges'!AH5472-'Current Monthly Zonal Charges'!AH5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5472-'Current Monthly Zonal Charges'!AI5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5472-'Current Monthly Zonal Charges'!AJ5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5472-'Current Monthly Zonal Charges'!AK5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5472-'Current Monthly Zonal Charges'!AL5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5472-'Current Monthly Zonal Charges'!AM5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5472-'Current Monthly Zonal Charges'!AN5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5472-'Current Monthly Zonal Charges'!AO5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5472-'Current Monthly Zonal Charges'!AP5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5472-'Current Monthly Zonal Charges'!AQ5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5472-'Current Monthly Zonal Charges'!AR5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5472-'Current Monthly Zonal Charges'!AS5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5472-'Current Monthly Zonal Charges'!AT5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5472-'Current Monthly Zonal Charges'!AU5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5472-'Current Monthly Zonal Charges'!AV5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5472-'Current Monthly Zonal Charges'!AW5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5472-'Current Monthly Zonal Charges'!AW5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5472-'Current Monthly Zonal Charges'!AY5472","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5472-'Current Monthly Zonal Charges'!AZ5472","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5472-'Current Monthly Zonal Charges'!BA5472","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5472-'Current Monthly Zonal Charges'!BB5472","v":0},{"$f":"'Future Monthly Zonal Charges'!BC5472-'Current Monthly Zonal Charges'!BC5472","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5472-'Current Monthly Zonal Charges'!BD5472","v":0}]
[{"$f":"'Upgrade Information'!B5525","v":"s0857"},{"$f":"'Projected Revenue Requirements'!C5525","v":"PPL"},{"$f":"'Upgrade Information'!E5525","v":11},{"$f":"IF('Upgrade Information'!D5525=\"\",\"\",'Upgrade Information'!D5525)","v":"2018-11-27"},{"$f":"'Current Monthly Zonal Charges'!E5525","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E5525","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F5525","v":98182.760747354492},{"$f":"'Future Monthly Zonal Charges'!F5525","v":87840.905588624344},-10341.855158730148,null,{"$f":"'Future Monthly Zonal Charges'!H5525-'Current Monthly Zonal Charges'!H5525","v":0},{"$f":"'Future Monthly Zonal Charges'!I5525-'Current Monthly Zonal Charges'!I5525","v":0},{"$f":"'Future Monthly Zonal Charges'!J5525-'Current Monthly Zonal Charges'!J5525","v":0},{"$f":"'Future Monthly Zonal Charges'!K5525-'Current Monthly Zonal Charges'!K5525","v":0},{"$f":"'Future Monthly Zonal Charges'!L5525-'Current Monthly Zonal Charges'!L5525","v":0},{"$f":"'Future Monthly Zonal Charges'!M5525-'Current Monthly Zonal Charges'!M5525","v":0},{"$f":"'Future Monthly Zonal Charges'!N5525-'Current Monthly Zonal Charges'!N5525","v":0},{"$f":"'Future Monthly Zonal Charges'!O5525-'Current Monthly Zonal Charges'!O5525","v":0},{"$f":"'Future Monthly Zonal Charges'!P5525-'Current Monthly Zonal Charges'!P5525","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5525-'Current Monthly Zonal Charges'!Q5525","v":0},{"$f":"'Future Monthly Zonal Charges'!R5525-'Current Monthly Zonal Charges'!R5525","v":0},{"$f":"'Future Monthly Zonal Charges'!S5525-'Current Monthly Zonal Charges'!S5525","v":0},{"$f":"'Future Monthly Zonal Charges'!T5525-'Current Monthly Zonal Charges'!T5525","v":0},{"$f":"'Future Monthly Zonal Charges'!U5525-'Current Monthly Zonal Charges'!U5525","v":0},{"$f":"'Future Monthly Zonal Charges'!V5525-'Current Monthly Zonal Charges'!V5525","v":0},{"$f":"'Future Monthly Zonal Charges'!W5525-'Current Monthly Zonal Charges'!W5525","v":0},{"$f":"'Future Monthly Zonal Charges'!X5525-'Current Monthly Zonal Charges'!X5525","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5525-'Current Monthly Zonal Charges'!Y5525","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5525-'Current Monthly Zonal Charges'!Z5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5525-'Current Monthly Zonal Charges'!AA5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5525-'Current Monthly Zonal Charges'!AB5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5525-'Current Monthly Zonal Charges'!AC5525","v":-10341.855158730148},{"$f":"'Future Monthly Zonal Charges'!AD5525-'Current Monthly Zonal Charges'!AD5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5525-'Current Monthly Zonal Charges'!AE5525","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5525-'Current Monthly Zonal Charges'!AG5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5525-'Current Monthly Zonal Charges'!AH5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5525-'Current Monthly Zonal Charges'!AI5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5525-'Current Monthly Zonal Charges'!AJ5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5525-'Current Monthly Zonal Charges'!AK5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5525-'Current Monthly Zonal Charges'!AL5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5525-'Current Monthly Zonal Charges'!AM5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5525-'Current Monthly Zonal Charges'!AN5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5525-'Current Monthly Zonal Charges'!AO5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5525-'Current Monthly Zonal Charges'!AP5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5525-'Current Monthly Zonal Charges'!AQ5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5525-'Current Monthly Zonal Charges'!AR5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5525-'Current Monthly Zonal Charges'!AS5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5525-'Current Monthly Zonal Charges'!AT5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5525-'Current Monthly Zonal Charges'!AU5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5525-'Current Monthly Zonal Charges'!AV5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5525-'Current Monthly Zonal Charges'!AW5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5525-'Current Monthly Zonal Charges'!AW5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5525-'Current Monthly Zonal Charges'!AY5525","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5525-'Current Monthly Zonal Charges'!AZ5525","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5525-'Current Monthly Zonal Charges'!BA5525","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5525-'Current Monthly Zonal Charges'!BB5525","v":-1.3810131611689958},{"$f":"'Future Monthly Zonal Charges'!BC5525-'Current Monthly Zonal Charges'!BC5525","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5525-'Current Monthly Zonal Charges'!BD5525","v":0}]
[{"$f":"'Upgrade Information'!B5555","v":"s0885"},{"$f":"'Projected Revenue Requirements'!C5555","v":"ComEd"},{"$f":"'Upgrade Information'!E5555","v":23.1},{"$f":"IF('Upgrade Information'!D5555=\"\",\"\",'Upgrade Information'!D5555)","v":"2015-12-22"},{"$f":"'Current Monthly Zonal Charges'!E5555","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E5555","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F5555","v":268463.0459373527},{"$f":"'Future Monthly Zonal Charges'!F5555","v":236019.87604015393},-32443.169897198764,null,{"$f":"'Future Monthly Zonal Charges'!H5555-'Current Monthly Zonal Charges'!H5555","v":0},{"$f":"'Future Monthly Zonal Charges'!I5555-'Current Monthly Zonal Charges'!I5555","v":0},{"$f":"'Future Monthly Zonal Charges'!J5555-'Current Monthly Zonal Charges'!J5555","v":0},{"$f":"'Future Monthly Zonal Charges'!K5555-'Current Monthly Zonal Charges'!K5555","v":0},{"$f":"'Future Monthly Zonal Charges'!L5555-'Current Monthly Zonal Charges'!L5555","v":0},{"$f":"'Future Monthly Zonal Charges'!M5555-'Current Monthly Zonal Charges'!M5555","v":-32443.169897198764},{"$f":"'Future Monthly Zonal Charges'!N5555-'Current Monthly Zonal Charges'!N5555","v":0},{"$f":"'Future Monthly Zonal Charges'!O5555-'Current Monthly Zonal Charges'!O5555","v":0},{"$f":"'Future Monthly Zonal Charges'!P5555-'Current Monthly Zonal Charges'!P5555","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5555-'Current Monthly Zonal Charges'!Q5555","v":0},{"$f":"'Future Monthly Zonal Charges'!R5555-'Current Monthly Zonal Charges'!R5555","v":0},{"$f":"'Future Monthly Zonal Charges'!S5555-'Current Monthly Zonal Charges'!S5555","v":0},{"$f":"'Future Monthly Zonal Charges'!T5555-'Current Monthly Zonal Charges'!T5555","v":0},{"$f":"'Future Monthly Zonal Charges'!U5555-'Current Monthly Zonal Charges'!U5555","v":0},{"$f":"'Future Monthly Zonal Charges'!V5555-'Current Monthly Zonal Charges'!V5555","v":0},{"$f":"'Future Monthly Zonal Charges'!W5555-'Current Monthly Zonal Charges'!W5555","v":0},{"$f":"'Future Monthly Zonal Charges'!X5555-'Current Monthly Zonal Charges'!X5555","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5555-'Current Monthly Zonal Charges'!Y5555","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5555-'Current Monthly Zonal Charges'!Z5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5555-'Current Monthly Zonal Charges'!AA5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5555-'Current Monthly Zonal Charges'!AB5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5555-'Current Monthly Zonal Charges'!AC5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AD5555-'Current Monthly Zonal Charges'!AD5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5555-'Current Monthly Zonal Charges'!AE5555","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5555-'Current Monthly Zonal Charges'!AG5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5555-'Current Monthly Zonal Charges'!AH5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5555-'Current Monthly Zonal Charges'!AI5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5555-'Current Monthly Zonal Charges'!AJ5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5555-'Current Monthly Zonal Charges'!AK5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5555-'Current Monthly Zonal Charges'!AL5555","v":-1.5258542066097629},{"$f":"'Future Monthly Zonal Charges'!AM5555-'Current Monthly Zonal Charges'!AM5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5555-'Current Monthly Zonal Charges'!AN5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5555-'Current Monthly Zonal Charges'!AO5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5555-'Current Monthly Zonal Charges'!AP5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5555-'Current Monthly Zonal Charges'!AQ5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5555-'Current Monthly Zonal Charges'!AR5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5555-'Current Monthly Zonal Charges'!AS5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5555-'Current Monthly Zonal Charges'!AT5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5555-'Current Monthly Zonal Charges'!AU5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5555-'Current Monthly Zonal Charges'!AV5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5555-'Current Monthly Zonal Charges'!AW5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5555-'Current Monthly Zonal Charges'!AW5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5555-'Current Monthly Zonal Charges'!AY5555","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5555-'Current Monthly Zonal Charges'!AZ5555","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5555-'Current Monthly Zonal Charges'!BA5555","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5555-'Current Monthly Zonal Charges'!BB5555","v":0},{"$f":"'Future Monthly Zonal Charges'!BC5555-'Current Monthly Zonal Charges'!BC5555","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5555-'Current Monthly Zonal Charges'!BD5555","v":0}]
[{"$f":"'Upgrade Information'!B5573","v":"s0903"},{"$f":"'Projected Revenue Requirements'!C5573","v":"PSEG"},{"$f":"'Upgrade Information'!E5573","v":4.5},{"$f":"IF('Upgrade Information'!D5573=\"\",\"\",'Upgrade Information'!D5573)","v":"2016-12-31"},{"$f":"'Current Monthly Zonal Charges'!E5573","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E5573","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F5573","v":37299.255319148935},{"$f":"'Future Monthly Zonal Charges'!F5573","v":33634.188829787228},-3665.0664893617068,null,{"$f":"'Future Monthly Zonal Charges'!H5573-'Current Monthly Zonal Charges'!H5573","v":0},{"$f":"'Future Monthly Zonal Charges'!I5573-'Current Monthly Zonal Charges'!I5573","v":0},{"$f":"'Future Monthly Zonal Charges'!J5573-'Current Monthly Zonal Charges'!J5573","v":0},{"$f":"'Future Monthly Zonal Charges'!K5573-'Current Monthly Zonal Charges'!K5573","v":0},{"$f":"'Future Monthly Zonal Charges'!L5573-'Current Monthly Zonal Charges'!L5573","v":0},{"$f":"'Future Monthly Zonal Charges'!M5573-'Current Monthly Zonal Charges'!M5573","v":0},{"$f":"'Future Monthly Zonal Charges'!N5573-'Current Monthly Zonal Charges'!N5573","v":0},{"$f":"'Future Monthly Zonal Charges'!O5573-'Current Monthly Zonal Charges'!O5573","v":0},{"$f":"'Future Monthly Zonal Charges'!P5573-'Current Monthly Zonal Charges'!P5573","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5573-'Current Monthly Zonal Charges'!Q5573","v":0},{"$f":"'Future Monthly Zonal Charges'!R5573-'Current Monthly Zonal Charges'!R5573","v":0},{"$f":"'Future Monthly Zonal Charges'!S5573-'Current Monthly Zonal Charges'!S5573","v":0},{"$f":"'Future Monthly Zonal Charges'!T5573-'Current Monthly Zonal Charges'!T5573","v":0},{"$f":"'Future Monthly Zonal Charges'!U5573-'Current Monthly Zonal Charges'!U5573","v":0},{"$f":"'Future Monthly Zonal Charges'!V5573-'Current Monthly Zonal Charges'!V5573","v":0},{"$f":"'Future Monthly Zonal Charges'!W5573-'Current Monthly Zonal Charges'!W5573","v":0},{"$f":"'Future Monthly Zonal Charges'!X5573-'Current Monthly Zonal Charges'!X5573","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5573-'Current Monthly Zonal Charges'!Y5573","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5573-'Current Monthly Zonal Charges'!Z5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5573-'Current Monthly Zonal Charges'!AA5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5573-'Current Monthly Zonal Charges'!AB5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5573-'Current Monthly Zonal Charges'!AC5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AD5573-'Current Monthly Zonal Charges'!AD5573","v":-3665.0664893617068},{"$f":"'Future Monthly Zonal Charges'!AE5573-'Current Monthly Zonal Charges'!AE5573","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5573-'Current Monthly Zonal Charges'!AG5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5573-'Current Monthly Zonal Charges'!AH5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5573-'Current Monthly Zonal Charges'!AI5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5573-'Current Monthly Zonal Charges'!AJ5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5573-'Current Monthly Zonal Charges'!AK5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5573-'Current Monthly Zonal Charges'!AL5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5573-'Current Monthly Zonal Charges'!AM5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5573-'Current Monthly Zonal Charges'!AN5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5573-'Current Monthly Zonal Charges'!AO5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5573-'Current Monthly Zonal Charges'!AP5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5573-'Current Monthly Zonal Charges'!AQ5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5573-'Current Monthly Zonal Charges'!AR5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5573-'Current Monthly Zonal Charges'!AS5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5573-'Current Monthly Zonal Charges'!AT5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5573-'Current Monthly Zonal Charges'!AU5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5573-'Current Monthly Zonal Charges'!AV5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5573-'Current Monthly Zonal Charges'!AW5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5573-'Current Monthly Zonal Charges'!AW5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5573-'Current Monthly Zonal Charges'!AY5573","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5573-'Current Monthly Zonal Charges'!AZ5573","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5573-'Current Monthly Zonal Charges'!BA5573","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5573-'Current Monthly Zonal Charges'!BB5573","v":0},{"$f":"'Future Monthly Zonal Charges'!BC5573-'Current Monthly Zonal Charges'!BC5573","v":-0.36119705226783339},{"$f":"'Future Monthly Zonal Charges'!BD5573-'Current Monthly Zonal Charges'!BD5573","v":0}]
[{"$f":"'Upgrade Information'!B5638","v":"s0944.1"},{"$f":"'Projected Revenue Requirements'!C5638","v":"PPL"},{"$f":"'Upgrade Information'!E5638","v":30},{"$f":"IF('Upgrade Information'!D5638=\"\",\"\",'Upgrade Information'!D5638)","v":"2020-06-26"},{"$f":"'Current Monthly Zonal Charges'!E5638","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E5638","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F5638","v":276702.7678571429},{"$f":"'Future Monthly Zonal Charges'!F5638","v":248497.70833333334},-28205.059523809556,null,{"$f":"'Future Monthly Zonal Charges'!H5638-'Current Monthly Zonal Charges'!H5638","v":0},{"$f":"'Future Monthly Zonal Charges'!I5638-'Current Monthly Zonal Charges'!I5638","v":0},{"$f":"'Future Monthly Zonal Charges'!J5638-'Current Monthly Zonal Charges'!J5638","v":0},{"$f":"'Future Monthly Zonal Charges'!K5638-'Current Monthly Zonal Charges'!K5638","v":0},{"$f":"'Future Monthly Zonal Charges'!L5638-'Current Monthly Zonal Charges'!L5638","v":0},{"$f":"'Future Monthly Zonal Charges'!M5638-'Current Monthly Zonal Charges'!M5638","v":0},{"$f":"'Future Monthly Zonal Charges'!N5638-'Current Monthly Zonal Charges'!N5638","v":0},{"$f":"'Future Monthly Zonal Charges'!O5638-'Current Monthly Zonal Charges'!O5638","v":0},{"$f":"'Future Monthly Zonal Charges'!P5638-'Current Monthly Zonal Charges'!P5638","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5638-'Current Monthly Zonal Charges'!Q5638","v":0},{"$f":"'Future Monthly Zonal Charges'!R5638-'Current Monthly Zonal Charges'!R5638","v":0},{"$f":"'Future Monthly Zonal Charges'!S5638-'Current Monthly Zonal Charges'!S5638","v":0},{"$f":"'Future Monthly Zonal Charges'!T5638-'Current Monthly Zonal Charges'!T5638","v":0},{"$f":"'Future Monthly Zonal Charges'!U5638-'Current Monthly Zonal Charges'!U5638","v":0},{"$f":"'Future Monthly Zonal Charges'!V5638-'Current Monthly Zonal Charges'!V5638","v":0},{"$f":"'Future Monthly Zonal Charges'!W5638-'Current Monthly Zonal Charges'!W5638","v":0},{"$f":"'Future Monthly Zonal Charges'!X5638-'Current Monthly Zonal Charges'!X5638","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5638-'Current Monthly Zonal Charges'!Y5638","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5638-'Current Monthly Zonal Charges'!Z5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5638-'Current Monthly Zonal Charges'!AA5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5638-'Current Monthly Zonal Charges'!AB5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5638-'Current Monthly Zonal Charges'!AC5638","v":-28205.059523809556},{"$f":"'Future Monthly Zonal Charges'!AD5638-'Current Monthly Zonal Charges'!AD5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5638-'Current Monthly Zonal Charges'!AE5638","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5638-'Current Monthly Zonal Charges'!AG5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5638-'Current Monthly Zonal Charges'!AH5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5638-'Current Monthly Zonal Charges'!AI5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5638-'Current Monthly Zonal Charges'!AJ5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5638-'Current Monthly Zonal Charges'!AK5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5638-'Current Monthly Zonal Charges'!AL5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5638-'Current Monthly Zonal Charges'!AM5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5638-'Current Monthly Zonal Charges'!AN5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5638-'Current Monthly Zonal Charges'!AO5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5638-'Current Monthly Zonal Charges'!AP5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5638-'Current Monthly Zonal Charges'!AQ5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5638-'Current Monthly Zonal Charges'!AR5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5638-'Current Monthly Zonal Charges'!AS5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5638-'Current Monthly Zonal Charges'!AT5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5638-'Current Monthly Zonal Charges'!AU5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5638-'Current Monthly Zonal Charges'!AV5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5638-'Current Monthly Zonal Charges'!AW5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5638-'Current Monthly Zonal Charges'!AW5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5638-'Current Monthly Zonal Charges'!AY5638","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5638-'Current Monthly Zonal Charges'!AZ5638","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5638-'Current Monthly Zonal Charges'!BA5638","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5638-'Current Monthly Zonal Charges'!BB5638","v":-3.7663995304609088},{"$f":"'Future Monthly Zonal Charges'!BC5638-'Current Monthly Zonal Charges'!BC5638","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5638-'Current Monthly Zonal Charges'!BD5638","v":0}]
[{"$f":"'Upgrade Information'!B5660","v":"s0949.1"},{"$f":"'Projected Revenue Requirements'!C5660","v":"PPL"},{"$f":"'Upgrade Information'!E5660","v":13.2},{"$f":"IF('Upgrade Information'!D5660=\"\",\"\",'Upgrade Information'!D5660)","v":"2020-02-29"},{"$f":"'Current Monthly Zonal Charges'!E5660","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E5660","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F5660","v":120921.86944444444},{"$f":"'Future Monthly Zonal Charges'!F5660","v":108511.64325396826},-12410.226190476184,null,{"$f":"'Future Monthly Zonal Charges'!H5660-'Current Monthly Zonal Charges'!H5660","v":0},{"$f":"'Future Monthly Zonal Charges'!I5660-'Current Monthly Zonal Charges'!I5660","v":0},{"$f":"'Future Monthly Zonal Charges'!J5660-'Current Monthly Zonal Charges'!J5660","v":0},{"$f":"'Future Monthly Zonal Charges'!K5660-'Current Monthly Zonal Charges'!K5660","v":0},{"$f":"'Future Monthly Zonal Charges'!L5660-'Current Monthly Zonal Charges'!L5660","v":0},{"$f":"'Future Monthly Zonal Charges'!M5660-'Current Monthly Zonal Charges'!M5660","v":0},{"$f":"'Future Monthly Zonal Charges'!N5660-'Current Monthly Zonal Charges'!N5660","v":0},{"$f":"'Future Monthly Zonal Charges'!O5660-'Current Monthly Zonal Charges'!O5660","v":0},{"$f":"'Future Monthly Zonal Charges'!P5660-'Current Monthly Zonal Charges'!P5660","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5660-'Current Monthly Zonal Charges'!Q5660","v":0},{"$f":"'Future Monthly Zonal Charges'!R5660-'Current Monthly Zonal Charges'!R5660","v":0},{"$f":"'Future Monthly Zonal Charges'!S5660-'Current Monthly Zonal Charges'!S5660","v":0},{"$f":"'Future Monthly Zonal Charges'!T5660-'Current Monthly Zonal Charges'!T5660","v":0},{"$f":"'Future Monthly Zonal Charges'!U5660-'Current Monthly Zonal Charges'!U5660","v":0},{"$f":"'Future Monthly Zonal Charges'!V5660-'Current Monthly Zonal Charges'!V5660","v":0},{"$f":"'Future Monthly Zonal Charges'!W5660-'Current Monthly Zonal Charges'!W5660","v":0},{"$f":"'Future Monthly Zonal Charges'!X5660-'Current Monthly Zonal Charges'!X5660","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5660-'Current Monthly Zonal Charges'!Y5660","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5660-'Current Monthly Zonal Charges'!Z5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5660-'Current Monthly Zonal Charges'!AA5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5660-'Current Monthly Zonal Charges'!AB5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5660-'Current Monthly Zonal Charges'!AC5660","v":-12410.226190476184},{"$f":"'Future Monthly Zonal Charges'!AD5660-'Current Monthly Zonal Charges'!AD5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5660-'Current Monthly Zonal Charges'!AE5660","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5660-'Current Monthly Zonal Charges'!AG5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5660-'Current Monthly Zonal Charges'!AH5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5660-'Current Monthly Zonal Charges'!AI5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5660-'Current Monthly Zonal Charges'!AJ5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5660-'Current Monthly Zonal Charges'!AK5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5660-'Current Monthly Zonal Charges'!AL5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5660-'Current Monthly Zonal Charges'!AM5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5660-'Current Monthly Zonal Charges'!AN5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5660-'Current Monthly Zonal Charges'!AO5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5660-'Current Monthly Zonal Charges'!AP5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5660-'Current Monthly Zonal Charges'!AQ5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5660-'Current Monthly Zonal Charges'!AR5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5660-'Current Monthly Zonal Charges'!AS5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5660-'Current Monthly Zonal Charges'!AT5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5660-'Current Monthly Zonal Charges'!AU5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5660-'Current Monthly Zonal Charges'!AV5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5660-'Current Monthly Zonal Charges'!AW5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5660-'Current Monthly Zonal Charges'!AW5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5660-'Current Monthly Zonal Charges'!AY5660","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5660-'Current Monthly Zonal Charges'!AZ5660","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5660-'Current Monthly Zonal Charges'!BA5660","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5660-'Current Monthly Zonal Charges'!BB5660","v":-1.6572157934027949},{"$f":"'Future Monthly Zonal Charges'!BC5660-'Current Monthly Zonal Charges'!BC5660","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5660-'Current Monthly Zonal Charges'!BD5660","v":0}]
[{"$f":"'Upgrade Information'!B5715","v":"s0963.7"},{"$f":"'Projected Revenue Requirements'!C5715","v":"PPL"},{"$f":"'Upgrade Information'!E5715","v":15.6},{"$f":"IF('Upgrade Information'!D5715=\"\",\"\",'Upgrade Information'!D5715)","v":"2020-12-23"},{"$f":"'Current Monthly Zonal Charges'!E5715","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E5715","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F5715","v":145352.10238095236},{"$f":"'Future Monthly Zonal Charges'!F5715","v":130685.47142857143},-14666.630952380932,null,{"$f":"'Future Monthly Zonal Charges'!H5715-'Current Monthly Zonal Charges'!H5715","v":0},{"$f":"'Future Monthly Zonal Charges'!I5715-'Current Monthly Zonal Charges'!I5715","v":0},{"$f":"'Future Monthly Zonal Charges'!J5715-'Current Monthly Zonal Charges'!J5715","v":0},{"$f":"'Future Monthly Zonal Charges'!K5715-'Current Monthly Zonal Charges'!K5715","v":0},{"$f":"'Future Monthly Zonal Charges'!L5715-'Current Monthly Zonal Charges'!L5715","v":0},{"$f":"'Future Monthly Zonal Charges'!M5715-'Current Monthly Zonal Charges'!M5715","v":0},{"$f":"'Future Monthly Zonal Charges'!N5715-'Current Monthly Zonal Charges'!N5715","v":0},{"$f":"'Future Monthly Zonal Charges'!O5715-'Current Monthly Zonal Charges'!O5715","v":0},{"$f":"'Future Monthly Zonal Charges'!P5715-'Current Monthly Zonal Charges'!P5715","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5715-'Current Monthly Zonal Charges'!Q5715","v":0},{"$f":"'Future Monthly Zonal Charges'!R5715-'Current Monthly Zonal Charges'!R5715","v":0},{"$f":"'Future Monthly Zonal Charges'!S5715-'Current Monthly Zonal Charges'!S5715","v":0},{"$f":"'Future Monthly Zonal Charges'!T5715-'Current Monthly Zonal Charges'!T5715","v":0},{"$f":"'Future Monthly Zonal Charges'!U5715-'Current Monthly Zonal Charges'!U5715","v":0},{"$f":"'Future Monthly Zonal Charges'!V5715-'Current Monthly Zonal Charges'!V5715","v":0},{"$f":"'Future Monthly Zonal Charges'!W5715-'Current Monthly Zonal Charges'!W5715","v":0},{"$f":"'Future Monthly Zonal Charges'!X5715-'Current Monthly Zonal Charges'!X5715","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5715-'Current Monthly Zonal Charges'!Y5715","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5715-'Current Monthly Zonal Charges'!Z5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5715-'Current Monthly Zonal Charges'!AA5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5715-'Current Monthly Zonal Charges'!AB5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5715-'Current Monthly Zonal Charges'!AC5715","v":-14666.630952380932},{"$f":"'Future Monthly Zonal Charges'!AD5715-'Current Monthly Zonal Charges'!AD5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5715-'Current Monthly Zonal Charges'!AE5715","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5715-'Current Monthly Zonal Charges'!AG5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5715-'Current Monthly Zonal Charges'!AH5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5715-'Current Monthly Zonal Charges'!AI5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5715-'Current Monthly Zonal Charges'!AJ5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5715-'Current Monthly Zonal Charges'!AK5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5715-'Current Monthly Zonal Charges'!AL5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5715-'Current Monthly Zonal Charges'!AM5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5715-'Current Monthly Zonal Charges'!AN5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5715-'Current Monthly Zonal Charges'!AO5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5715-'Current Monthly Zonal Charges'!AP5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5715-'Current Monthly Zonal Charges'!AQ5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5715-'Current Monthly Zonal Charges'!AR5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5715-'Current Monthly Zonal Charges'!AS5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5715-'Current Monthly Zonal Charges'!AT5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5715-'Current Monthly Zonal Charges'!AU5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5715-'Current Monthly Zonal Charges'!AV5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5715-'Current Monthly Zonal Charges'!AW5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5715-'Current Monthly Zonal Charges'!AW5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5715-'Current Monthly Zonal Charges'!AY5715","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5715-'Current Monthly Zonal Charges'!AZ5715","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5715-'Current Monthly Zonal Charges'!BA5715","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5715-'Current Monthly Zonal Charges'!BB5715","v":-1.9585277558396648},{"$f":"'Future Monthly Zonal Charges'!BC5715-'Current Monthly Zonal Charges'!BC5715","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5715-'Current Monthly Zonal Charges'!BD5715","v":0}]
[{"$f":"'Upgrade Information'!B5747","v":"s0973"},{"$f":"'Projected Revenue Requirements'!C5747","v":"PPL"},{"$f":"'Upgrade Information'!E5747","v":7},{"$f":"IF('Upgrade Information'!D5747=\"\",\"\",'Upgrade Information'!D5747)","v":"2017-02-07"},{"$f":"'Current Monthly Zonal Charges'!E5747","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E5747","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F5747","v":60176.525462962956},{"$f":"'Future Monthly Zonal Charges'!F5747","v":53595.344907407409},-6581.1805555555475,null,{"$f":"'Future Monthly Zonal Charges'!H5747-'Current Monthly Zonal Charges'!H5747","v":0},{"$f":"'Future Monthly Zonal Charges'!I5747-'Current Monthly Zonal Charges'!I5747","v":0},{"$f":"'Future Monthly Zonal Charges'!J5747-'Current Monthly Zonal Charges'!J5747","v":0},{"$f":"'Future Monthly Zonal Charges'!K5747-'Current Monthly Zonal Charges'!K5747","v":0},{"$f":"'Future Monthly Zonal Charges'!L5747-'Current Monthly Zonal Charges'!L5747","v":0},{"$f":"'Future Monthly Zonal Charges'!M5747-'Current Monthly Zonal Charges'!M5747","v":0},{"$f":"'Future Monthly Zonal Charges'!N5747-'Current Monthly Zonal Charges'!N5747","v":0},{"$f":"'Future Monthly Zonal Charges'!O5747-'Current Monthly Zonal Charges'!O5747","v":0},{"$f":"'Future Monthly Zonal Charges'!P5747-'Current Monthly Zonal Charges'!P5747","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5747-'Current Monthly Zonal Charges'!Q5747","v":0},{"$f":"'Future Monthly Zonal Charges'!R5747-'Current Monthly Zonal Charges'!R5747","v":0},{"$f":"'Future Monthly Zonal Charges'!S5747-'Current Monthly Zonal Charges'!S5747","v":0},{"$f":"'Future Monthly Zonal Charges'!T5747-'Current Monthly Zonal Charges'!T5747","v":0},{"$f":"'Future Monthly Zonal Charges'!U5747-'Current Monthly Zonal Charges'!U5747","v":0},{"$f":"'Future Monthly Zonal Charges'!V5747-'Current Monthly Zonal Charges'!V5747","v":0},{"$f":"'Future Monthly Zonal Charges'!W5747-'Current Monthly Zonal Charges'!W5747","v":0},{"$f":"'Future Monthly Zonal Charges'!X5747-'Current Monthly Zonal Charges'!X5747","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5747-'Current Monthly Zonal Charges'!Y5747","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5747-'Current Monthly Zonal Charges'!Z5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5747-'Current Monthly Zonal Charges'!AA5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5747-'Current Monthly Zonal Charges'!AB5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5747-'Current Monthly Zonal Charges'!AC5747","v":-6581.1805555555475},{"$f":"'Future Monthly Zonal Charges'!AD5747-'Current Monthly Zonal Charges'!AD5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5747-'Current Monthly Zonal Charges'!AE5747","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5747-'Current Monthly Zonal Charges'!AG5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5747-'Current Monthly Zonal Charges'!AH5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5747-'Current Monthly Zonal Charges'!AI5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5747-'Current Monthly Zonal Charges'!AJ5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5747-'Current Monthly Zonal Charges'!AK5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5747-'Current Monthly Zonal Charges'!AL5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5747-'Current Monthly Zonal Charges'!AM5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5747-'Current Monthly Zonal Charges'!AN5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5747-'Current Monthly Zonal Charges'!AO5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5747-'Current Monthly Zonal Charges'!AP5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5747-'Current Monthly Zonal Charges'!AQ5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5747-'Current Monthly Zonal Charges'!AR5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5747-'Current Monthly Zonal Charges'!AS5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5747-'Current Monthly Zonal Charges'!AT5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5747-'Current Monthly Zonal Charges'!AU5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5747-'Current Monthly Zonal Charges'!AV5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5747-'Current Monthly Zonal Charges'!AW5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5747-'Current Monthly Zonal Charges'!AW5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5747-'Current Monthly Zonal Charges'!AY5747","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5747-'Current Monthly Zonal Charges'!AZ5747","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5747-'Current Monthly Zonal Charges'!BA5747","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5747-'Current Monthly Zonal Charges'!BB5747","v":-0.8788265571075442},{"$f":"'Future Monthly Zonal Charges'!BC5747-'Current Monthly Zonal Charges'!BC5747","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5747-'Current Monthly Zonal Charges'!BD5747","v":0}]
[{"$f":"'Upgrade Information'!B5760","v":"s0980.4"},{"$f":"'Projected Revenue Requirements'!C5760","v":"AEC"},{"$f":"'Upgrade Information'!E5760","v":0},{"$f":"IF('Upgrade Information'!D5760=\"\",\"\",'Upgrade Information'!D5760)","v":"2026-06-01"},{"$f":"'Current Monthly Zonal Charges'!E5760","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E5760","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F5760","v":0},{"$f":"'Future Monthly Zonal Charges'!F5760","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H5760-'Current Monthly Zonal Charges'!H5760","v":0},{"$f":"'Future Monthly Zonal Charges'!I5760-'Current Monthly Zonal Charges'!I5760","v":0},{"$f":"'Future Monthly Zonal Charges'!J5760-'Current Monthly Zonal Charges'!J5760","v":0},{"$f":"'Future Monthly Zonal Charges'!K5760-'Current Monthly Zonal Charges'!K5760","v":0},{"$f":"'Future Monthly Zonal Charges'!L5760-'Current Monthly Zonal Charges'!L5760","v":0},{"$f":"'Future Monthly Zonal Charges'!M5760-'Current Monthly Zonal Charges'!M5760","v":0},{"$f":"'Future Monthly Zonal Charges'!N5760-'Current Monthly Zonal Charges'!N5760","v":0},{"$f":"'Future Monthly Zonal Charges'!O5760-'Current Monthly Zonal Charges'!O5760","v":0},{"$f":"'Future Monthly Zonal Charges'!P5760-'Current Monthly Zonal Charges'!P5760","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5760-'Current Monthly Zonal Charges'!Q5760","v":0},{"$f":"'Future Monthly Zonal Charges'!R5760-'Current Monthly Zonal Charges'!R5760","v":0},{"$f":"'Future Monthly Zonal Charges'!S5760-'Current Monthly Zonal Charges'!S5760","v":0},{"$f":"'Future Monthly Zonal Charges'!T5760-'Current Monthly Zonal Charges'!T5760","v":0},{"$f":"'Future Monthly Zonal Charges'!U5760-'Current Monthly Zonal Charges'!U5760","v":0},{"$f":"'Future Monthly Zonal Charges'!V5760-'Current Monthly Zonal Charges'!V5760","v":0},{"$f":"'Future Monthly Zonal Charges'!W5760-'Current Monthly Zonal Charges'!W5760","v":0},{"$f":"'Future Monthly Zonal Charges'!X5760-'Current Monthly Zonal Charges'!X5760","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5760-'Current Monthly Zonal Charges'!Y5760","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5760-'Current Monthly Zonal Charges'!Z5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5760-'Current Monthly Zonal Charges'!AA5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5760-'Current Monthly Zonal Charges'!AB5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5760-'Current Monthly Zonal Charges'!AC5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AD5760-'Current Monthly Zonal Charges'!AD5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5760-'Current Monthly Zonal Charges'!AE5760","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5760-'Current Monthly Zonal Charges'!AG5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5760-'Current Monthly Zonal Charges'!AH5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5760-'Current Monthly Zonal Charges'!AI5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5760-'Current Monthly Zonal Charges'!AJ5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5760-'Current Monthly Zonal Charges'!AK5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5760-'Current Monthly Zonal Charges'!AL5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5760-'Current Monthly Zonal Charges'!AM5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5760-'Current Monthly Zonal Charges'!AN5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5760-'Current Monthly Zonal Charges'!AO5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5760-'Current Monthly Zonal Charges'!AP5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5760-'Current Monthly Zonal Charges'!AQ5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5760-'Current Monthly Zonal Charges'!AR5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5760-'Current Monthly Zonal Charges'!AS5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5760-'Current Monthly Zonal Charges'!AT5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5760-'Current Monthly Zonal Charges'!AU5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5760-'Current Monthly Zonal Charges'!AV5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5760-'Current Monthly Zonal Charges'!AW5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5760-'Current Monthly Zonal Charges'!AW5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5760-'Current Monthly Zonal Charges'!AY5760","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5760-'Current Monthly Zonal Charges'!AZ5760","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5760-'Current Monthly Zonal Charges'!BA5760","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5760-'Current Monthly Zonal Charges'!BB5760","v":0},{"$f":"'Future Monthly Zonal Charges'!BC5760-'Current Monthly Zonal Charges'!BC5760","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5760-'Current Monthly Zonal Charges'!BD5760","v":0}]
[{"$f":"'Upgrade Information'!B5834","v":"s1024"},{"$f":"'Projected Revenue Requirements'!C5834","v":"ME"},{"$f":"'Upgrade Information'!E5834","v":3.5},{"$f":"IF('Upgrade Information'!D5834=\"\",\"\",'Upgrade Information'!D5834)","v":"2017-10-26"},{"$f":"'Current Monthly Zonal Charges'!E5834","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E5834","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F5834","v":40435.471634065958},{"$f":"'Future Monthly Zonal Charges'!F5834","v":36097.210865050198},-4338.2607690157602,null,{"$f":"'Future Monthly Zonal Charges'!H5834-'Current Monthly Zonal Charges'!H5834","v":0},{"$f":"'Future Monthly Zonal Charges'!I5834-'Current Monthly Zonal Charges'!I5834","v":0},{"$f":"'Future Monthly Zonal Charges'!J5834-'Current Monthly Zonal Charges'!J5834","v":0},{"$f":"'Future Monthly Zonal Charges'!K5834-'Current Monthly Zonal Charges'!K5834","v":0},{"$f":"'Future Monthly Zonal Charges'!L5834-'Current Monthly Zonal Charges'!L5834","v":0},{"$f":"'Future Monthly Zonal Charges'!M5834-'Current Monthly Zonal Charges'!M5834","v":0},{"$f":"'Future Monthly Zonal Charges'!N5834-'Current Monthly Zonal Charges'!N5834","v":0},{"$f":"'Future Monthly Zonal Charges'!O5834-'Current Monthly Zonal Charges'!O5834","v":0},{"$f":"'Future Monthly Zonal Charges'!P5834-'Current Monthly Zonal Charges'!P5834","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5834-'Current Monthly Zonal Charges'!Q5834","v":0},{"$f":"'Future Monthly Zonal Charges'!R5834-'Current Monthly Zonal Charges'!R5834","v":0},{"$f":"'Future Monthly Zonal Charges'!S5834-'Current Monthly Zonal Charges'!S5834","v":0},{"$f":"'Future Monthly Zonal Charges'!T5834-'Current Monthly Zonal Charges'!T5834","v":0},{"$f":"'Future Monthly Zonal Charges'!U5834-'Current Monthly Zonal Charges'!U5834","v":0},{"$f":"'Future Monthly Zonal Charges'!V5834-'Current Monthly Zonal Charges'!V5834","v":0},{"$f":"'Future Monthly Zonal Charges'!W5834-'Current Monthly Zonal Charges'!W5834","v":-4338.2607690157602},{"$f":"'Future Monthly Zonal Charges'!X5834-'Current Monthly Zonal Charges'!X5834","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5834-'Current Monthly Zonal Charges'!Y5834","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5834-'Current Monthly Zonal Charges'!Z5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5834-'Current Monthly Zonal Charges'!AA5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5834-'Current Monthly Zonal Charges'!AB5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5834-'Current Monthly Zonal Charges'!AC5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AD5834-'Current Monthly Zonal Charges'!AD5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5834-'Current Monthly Zonal Charges'!AE5834","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5834-'Current Monthly Zonal Charges'!AG5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5834-'Current Monthly Zonal Charges'!AH5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5834-'Current Monthly Zonal Charges'!AI5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5834-'Current Monthly Zonal Charges'!AJ5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5834-'Current Monthly Zonal Charges'!AK5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5834-'Current Monthly Zonal Charges'!AL5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5834-'Current Monthly Zonal Charges'!AM5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5834-'Current Monthly Zonal Charges'!AN5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5834-'Current Monthly Zonal Charges'!AO5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5834-'Current Monthly Zonal Charges'!AP5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5834-'Current Monthly Zonal Charges'!AQ5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5834-'Current Monthly Zonal Charges'!AR5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5834-'Current Monthly Zonal Charges'!AS5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5834-'Current Monthly Zonal Charges'!AT5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5834-'Current Monthly Zonal Charges'!AU5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5834-'Current Monthly Zonal Charges'!AV5834","v":-1.4358920891721318},{"$f":"'Future Monthly Zonal Charges'!AW5834-'Current Monthly Zonal Charges'!AW5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5834-'Current Monthly Zonal Charges'!AW5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5834-'Current Monthly Zonal Charges'!AY5834","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5834-'Current Monthly Zonal Charges'!AZ5834","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5834-'Current Monthly Zonal Charges'!BA5834","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5834-'Current Monthly Zonal Charges'!BB5834","v":0},{"$f":"'Future Monthly Zonal Charges'!BC5834-'Current Monthly Zonal Charges'!BC5834","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5834-'Current Monthly Zonal Charges'!BD5834","v":0}]
[{"$f":"'Upgrade Information'!B5843","v":"s1029.3"},{"$f":"'Projected Revenue Requirements'!C5843","v":"PPL"},{"$f":"'Upgrade Information'!E5843","v":0.54},{"$f":"IF('Upgrade Information'!D5843=\"\",\"\",'Upgrade Information'!D5843)","v":"2017-02-15"},{"$f":"'Current Monthly Zonal Charges'!E5843","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E5843","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F5843","v":4642.1891071428572},{"$f":"'Future Monthly Zonal Charges'!F5843","v":4134.4980357142858},-507.69107142857138,null,{"$f":"'Future Monthly Zonal Charges'!H5843-'Current Monthly Zonal Charges'!H5843","v":0},{"$f":"'Future Monthly Zonal Charges'!I5843-'Current Monthly Zonal Charges'!I5843","v":0},{"$f":"'Future Monthly Zonal Charges'!J5843-'Current Monthly Zonal Charges'!J5843","v":0},{"$f":"'Future Monthly Zonal Charges'!K5843-'Current Monthly Zonal Charges'!K5843","v":0},{"$f":"'Future Monthly Zonal Charges'!L5843-'Current Monthly Zonal Charges'!L5843","v":0},{"$f":"'Future Monthly Zonal Charges'!M5843-'Current Monthly Zonal Charges'!M5843","v":0},{"$f":"'Future Monthly Zonal Charges'!N5843-'Current Monthly Zonal Charges'!N5843","v":0},{"$f":"'Future Monthly Zonal Charges'!O5843-'Current Monthly Zonal Charges'!O5843","v":0},{"$f":"'Future Monthly Zonal Charges'!P5843-'Current Monthly Zonal Charges'!P5843","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5843-'Current Monthly Zonal Charges'!Q5843","v":0},{"$f":"'Future Monthly Zonal Charges'!R5843-'Current Monthly Zonal Charges'!R5843","v":0},{"$f":"'Future Monthly Zonal Charges'!S5843-'Current Monthly Zonal Charges'!S5843","v":0},{"$f":"'Future Monthly Zonal Charges'!T5843-'Current Monthly Zonal Charges'!T5843","v":0},{"$f":"'Future Monthly Zonal Charges'!U5843-'Current Monthly Zonal Charges'!U5843","v":0},{"$f":"'Future Monthly Zonal Charges'!V5843-'Current Monthly Zonal Charges'!V5843","v":0},{"$f":"'Future Monthly Zonal Charges'!W5843-'Current Monthly Zonal Charges'!W5843","v":0},{"$f":"'Future Monthly Zonal Charges'!X5843-'Current Monthly Zonal Charges'!X5843","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5843-'Current Monthly Zonal Charges'!Y5843","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5843-'Current Monthly Zonal Charges'!Z5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5843-'Current Monthly Zonal Charges'!AA5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5843-'Current Monthly Zonal Charges'!AB5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5843-'Current Monthly Zonal Charges'!AC5843","v":-507.69107142857138},{"$f":"'Future Monthly Zonal Charges'!AD5843-'Current Monthly Zonal Charges'!AD5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5843-'Current Monthly Zonal Charges'!AE5843","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5843-'Current Monthly Zonal Charges'!AG5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5843-'Current Monthly Zonal Charges'!AH5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5843-'Current Monthly Zonal Charges'!AI5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5843-'Current Monthly Zonal Charges'!AJ5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5843-'Current Monthly Zonal Charges'!AK5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5843-'Current Monthly Zonal Charges'!AL5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5843-'Current Monthly Zonal Charges'!AM5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5843-'Current Monthly Zonal Charges'!AN5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5843-'Current Monthly Zonal Charges'!AO5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5843-'Current Monthly Zonal Charges'!AP5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5843-'Current Monthly Zonal Charges'!AQ5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5843-'Current Monthly Zonal Charges'!AR5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5843-'Current Monthly Zonal Charges'!AS5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5843-'Current Monthly Zonal Charges'!AT5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5843-'Current Monthly Zonal Charges'!AU5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5843-'Current Monthly Zonal Charges'!AV5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5843-'Current Monthly Zonal Charges'!AW5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5843-'Current Monthly Zonal Charges'!AW5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5843-'Current Monthly Zonal Charges'!AY5843","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5843-'Current Monthly Zonal Charges'!AZ5843","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5843-'Current Monthly Zonal Charges'!BA5843","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5843-'Current Monthly Zonal Charges'!BB5843","v":-6.7795191548296274E-2},{"$f":"'Future Monthly Zonal Charges'!BC5843-'Current Monthly Zonal Charges'!BC5843","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5843-'Current Monthly Zonal Charges'!BD5843","v":0}]
[{"$f":"'Upgrade Information'!B5899","v":"s1071.6"},{"$f":"'Projected Revenue Requirements'!C5899","v":"AEP"},{"$f":"'Upgrade Information'!E5899","v":0},{"$f":"IF('Upgrade Information'!D5899=\"\",\"\",'Upgrade Information'!D5899)","v":"2019-05-31"},{"$f":"'Current Monthly Zonal Charges'!E5899","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E5899","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F5899","v":0},{"$f":"'Future Monthly Zonal Charges'!F5899","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H5899-'Current Monthly Zonal Charges'!H5899","v":0},{"$f":"'Future Monthly Zonal Charges'!I5899-'Current Monthly Zonal Charges'!I5899","v":0},{"$f":"'Future Monthly Zonal Charges'!J5899-'Current Monthly Zonal Charges'!J5899","v":0},{"$f":"'Future Monthly Zonal Charges'!K5899-'Current Monthly Zonal Charges'!K5899","v":0},{"$f":"'Future Monthly Zonal Charges'!L5899-'Current Monthly Zonal Charges'!L5899","v":0},{"$f":"'Future Monthly Zonal Charges'!M5899-'Current Monthly Zonal Charges'!M5899","v":0},{"$f":"'Future Monthly Zonal Charges'!N5899-'Current Monthly Zonal Charges'!N5899","v":0},{"$f":"'Future Monthly Zonal Charges'!O5899-'Current Monthly Zonal Charges'!O5899","v":0},{"$f":"'Future Monthly Zonal Charges'!P5899-'Current Monthly Zonal Charges'!P5899","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5899-'Current Monthly Zonal Charges'!Q5899","v":0},{"$f":"'Future Monthly Zonal Charges'!R5899-'Current Monthly Zonal Charges'!R5899","v":0},{"$f":"'Future Monthly Zonal Charges'!S5899-'Current Monthly Zonal Charges'!S5899","v":0},{"$f":"'Future Monthly Zonal Charges'!T5899-'Current Monthly Zonal Charges'!T5899","v":0},{"$f":"'Future Monthly Zonal Charges'!U5899-'Current Monthly Zonal Charges'!U5899","v":0},{"$f":"'Future Monthly Zonal Charges'!V5899-'Current Monthly Zonal Charges'!V5899","v":0},{"$f":"'Future Monthly Zonal Charges'!W5899-'Current Monthly Zonal Charges'!W5899","v":0},{"$f":"'Future Monthly Zonal Charges'!X5899-'Current Monthly Zonal Charges'!X5899","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5899-'Current Monthly Zonal Charges'!Y5899","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5899-'Current Monthly Zonal Charges'!Z5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5899-'Current Monthly Zonal Charges'!AA5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5899-'Current Monthly Zonal Charges'!AB5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5899-'Current Monthly Zonal Charges'!AC5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AD5899-'Current Monthly Zonal Charges'!AD5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5899-'Current Monthly Zonal Charges'!AE5899","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5899-'Current Monthly Zonal Charges'!AG5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5899-'Current Monthly Zonal Charges'!AH5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5899-'Current Monthly Zonal Charges'!AI5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5899-'Current Monthly Zonal Charges'!AJ5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5899-'Current Monthly Zonal Charges'!AK5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5899-'Current Monthly Zonal Charges'!AL5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5899-'Current Monthly Zonal Charges'!AM5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5899-'Current Monthly Zonal Charges'!AN5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5899-'Current Monthly Zonal Charges'!AO5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5899-'Current Monthly Zonal Charges'!AP5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ5899-'Current Monthly Zonal Charges'!AQ5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5899-'Current Monthly Zonal Charges'!AR5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5899-'Current Monthly Zonal Charges'!AS5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5899-'Current Monthly Zonal Charges'!AT5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5899-'Current Monthly Zonal Charges'!AU5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5899-'Current Monthly Zonal Charges'!AV5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5899-'Current Monthly Zonal Charges'!AW5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5899-'Current Monthly Zonal Charges'!AW5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5899-'Current Monthly Zonal Charges'!AY5899","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5899-'Current Monthly Zonal Charges'!AZ5899","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5899-'Current Monthly Zonal Charges'!BA5899","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5899-'Current Monthly Zonal Charges'!BB5899","v":0},{"$f":"'Future Monthly Zonal Charges'!BC5899-'Current Monthly Zonal Charges'!BC5899","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5899-'Current Monthly Zonal Charges'!BD5899","v":0}]
[{"$f":"'Upgrade Information'!B5926","v":"s1091"},{"$f":"'Projected Revenue Requirements'!C5926","v":"Dominion"},{"$f":"'Upgrade Information'!E5926","v":1.63},{"$f":"IF('Upgrade Information'!D5926=\"\",\"\",'Upgrade Information'!D5926)","v":"2016-09-20"},{"$f":"'Current Monthly Zonal Charges'!E5926","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E5926","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F5926","v":15027.328814965054},{"$f":"'Future Monthly Zonal Charges'!F5926","v":13466.139043417244},-1561.1897715478099,null,{"$f":"'Future Monthly Zonal Charges'!H5926-'Current Monthly Zonal Charges'!H5926","v":0},{"$f":"'Future Monthly Zonal Charges'!I5926-'Current Monthly Zonal Charges'!I5926","v":0},{"$f":"'Future Monthly Zonal Charges'!J5926-'Current Monthly Zonal Charges'!J5926","v":0},{"$f":"'Future Monthly Zonal Charges'!K5926-'Current Monthly Zonal Charges'!K5926","v":0},{"$f":"'Future Monthly Zonal Charges'!L5926-'Current Monthly Zonal Charges'!L5926","v":0},{"$f":"'Future Monthly Zonal Charges'!M5926-'Current Monthly Zonal Charges'!M5926","v":0},{"$f":"'Future Monthly Zonal Charges'!N5926-'Current Monthly Zonal Charges'!N5926","v":0},{"$f":"'Future Monthly Zonal Charges'!O5926-'Current Monthly Zonal Charges'!O5926","v":0},{"$f":"'Future Monthly Zonal Charges'!P5926-'Current Monthly Zonal Charges'!P5926","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5926-'Current Monthly Zonal Charges'!Q5926","v":-1561.1897715478099},{"$f":"'Future Monthly Zonal Charges'!R5926-'Current Monthly Zonal Charges'!R5926","v":0},{"$f":"'Future Monthly Zonal Charges'!S5926-'Current Monthly Zonal Charges'!S5926","v":0},{"$f":"'Future Monthly Zonal Charges'!T5926-'Current Monthly Zonal Charges'!T5926","v":0},{"$f":"'Future Monthly Zonal Charges'!U5926-'Current Monthly Zonal Charges'!U5926","v":0},{"$f":"'Future Monthly Zonal Charges'!V5926-'Current Monthly Zonal Charges'!V5926","v":0},{"$f":"'Future Monthly Zonal Charges'!W5926-'Current Monthly Zonal Charges'!W5926","v":0},{"$f":"'Future Monthly Zonal Charges'!X5926-'Current Monthly Zonal Charges'!X5926","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5926-'Current Monthly Zonal Charges'!Y5926","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5926-'Current Monthly Zonal Charges'!Z5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5926-'Current Monthly Zonal Charges'!AA5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5926-'Current Monthly Zonal Charges'!AB5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5926-'Current Monthly Zonal Charges'!AC5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AD5926-'Current Monthly Zonal Charges'!AD5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5926-'Current Monthly Zonal Charges'!AE5926","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5926-'Current Monthly Zonal Charges'!AG5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5926-'Current Monthly Zonal Charges'!AH5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5926-'Current Monthly Zonal Charges'!AI5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5926-'Current Monthly Zonal Charges'!AJ5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5926-'Current Monthly Zonal Charges'!AK5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5926-'Current Monthly Zonal Charges'!AL5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5926-'Current Monthly Zonal Charges'!AM5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5926-'Current Monthly Zonal Charges'!AN5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5926-'Current Monthly Zonal Charges'!AO5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5926-'Current Monthly Zonal Charges'!AP5926","v":-7.3793138287309712E-2},{"$f":"'Future Monthly Zonal Charges'!AQ5926-'Current Monthly Zonal Charges'!AQ5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5926-'Current Monthly Zonal Charges'!AR5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5926-'Current Monthly Zonal Charges'!AS5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5926-'Current Monthly Zonal Charges'!AT5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5926-'Current Monthly Zonal Charges'!AU5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5926-'Current Monthly Zonal Charges'!AV5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5926-'Current Monthly Zonal Charges'!AW5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5926-'Current Monthly Zonal Charges'!AW5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5926-'Current Monthly Zonal Charges'!AY5926","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5926-'Current Monthly Zonal Charges'!AZ5926","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5926-'Current Monthly Zonal Charges'!BA5926","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5926-'Current Monthly Zonal Charges'!BB5926","v":0},{"$f":"'Future Monthly Zonal Charges'!BC5926-'Current Monthly Zonal Charges'!BC5926","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5926-'Current Monthly Zonal Charges'!BD5926","v":0}]
[{"$f":"'Upgrade Information'!B5986","v":"s1150"},{"$f":"'Projected Revenue Requirements'!C5986","v":"Dominion"},{"$f":"'Upgrade Information'!E5986","v":1.1000000000000001},{"$f":"IF('Upgrade Information'!D5986=\"\",\"\",'Upgrade Information'!D5986)","v":"2017-02-09"},{"$f":"'Current Monthly Zonal Charges'!E5986","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E5986","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F5986","v":10228.939115861007},{"$f":"'Future Monthly Zonal Charges'!F5986","v":9175.3754663502168},-1053.5636495107901,null,{"$f":"'Future Monthly Zonal Charges'!H5986-'Current Monthly Zonal Charges'!H5986","v":0},{"$f":"'Future Monthly Zonal Charges'!I5986-'Current Monthly Zonal Charges'!I5986","v":0},{"$f":"'Future Monthly Zonal Charges'!J5986-'Current Monthly Zonal Charges'!J5986","v":0},{"$f":"'Future Monthly Zonal Charges'!K5986-'Current Monthly Zonal Charges'!K5986","v":0},{"$f":"'Future Monthly Zonal Charges'!L5986-'Current Monthly Zonal Charges'!L5986","v":0},{"$f":"'Future Monthly Zonal Charges'!M5986-'Current Monthly Zonal Charges'!M5986","v":0},{"$f":"'Future Monthly Zonal Charges'!N5986-'Current Monthly Zonal Charges'!N5986","v":0},{"$f":"'Future Monthly Zonal Charges'!O5986-'Current Monthly Zonal Charges'!O5986","v":0},{"$f":"'Future Monthly Zonal Charges'!P5986-'Current Monthly Zonal Charges'!P5986","v":0},{"$f":"'Future Monthly Zonal Charges'!Q5986-'Current Monthly Zonal Charges'!Q5986","v":-1053.5636495107901},{"$f":"'Future Monthly Zonal Charges'!R5986-'Current Monthly Zonal Charges'!R5986","v":0},{"$f":"'Future Monthly Zonal Charges'!S5986-'Current Monthly Zonal Charges'!S5986","v":0},{"$f":"'Future Monthly Zonal Charges'!T5986-'Current Monthly Zonal Charges'!T5986","v":0},{"$f":"'Future Monthly Zonal Charges'!U5986-'Current Monthly Zonal Charges'!U5986","v":0},{"$f":"'Future Monthly Zonal Charges'!V5986-'Current Monthly Zonal Charges'!V5986","v":0},{"$f":"'Future Monthly Zonal Charges'!W5986-'Current Monthly Zonal Charges'!W5986","v":0},{"$f":"'Future Monthly Zonal Charges'!X5986-'Current Monthly Zonal Charges'!X5986","v":0},{"$f":"'Future Monthly Zonal Charges'!Y5986-'Current Monthly Zonal Charges'!Y5986","v":0},{"$f":"'Future Monthly Zonal Charges'!Z5986-'Current Monthly Zonal Charges'!Z5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AA5986-'Current Monthly Zonal Charges'!AA5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AB5986-'Current Monthly Zonal Charges'!AB5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AC5986-'Current Monthly Zonal Charges'!AC5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AD5986-'Current Monthly Zonal Charges'!AD5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AE5986-'Current Monthly Zonal Charges'!AE5986","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG5986-'Current Monthly Zonal Charges'!AG5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AH5986-'Current Monthly Zonal Charges'!AH5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AI5986-'Current Monthly Zonal Charges'!AI5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ5986-'Current Monthly Zonal Charges'!AJ5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AK5986-'Current Monthly Zonal Charges'!AK5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AL5986-'Current Monthly Zonal Charges'!AL5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AM5986-'Current Monthly Zonal Charges'!AM5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AN5986-'Current Monthly Zonal Charges'!AN5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AO5986-'Current Monthly Zonal Charges'!AO5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AP5986-'Current Monthly Zonal Charges'!AP5986","v":-4.9799050377938969E-2},{"$f":"'Future Monthly Zonal Charges'!AQ5986-'Current Monthly Zonal Charges'!AQ5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AR5986-'Current Monthly Zonal Charges'!AR5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AS5986-'Current Monthly Zonal Charges'!AS5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AT5986-'Current Monthly Zonal Charges'!AT5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AU5986-'Current Monthly Zonal Charges'!AU5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AV5986-'Current Monthly Zonal Charges'!AV5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5986-'Current Monthly Zonal Charges'!AW5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AW5986-'Current Monthly Zonal Charges'!AW5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AY5986-'Current Monthly Zonal Charges'!AY5986","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ5986-'Current Monthly Zonal Charges'!AZ5986","v":0},{"$f":"'Future Monthly Zonal Charges'!BA5986-'Current Monthly Zonal Charges'!BA5986","v":0},{"$f":"'Future Monthly Zonal Charges'!BB5986-'Current Monthly Zonal Charges'!BB5986","v":0},{"$f":"'Future Monthly Zonal Charges'!BC5986-'Current Monthly Zonal Charges'!BC5986","v":0},{"$f":"'Future Monthly Zonal Charges'!BD5986-'Current Monthly Zonal Charges'!BD5986","v":0}]
[{"$f":"'Upgrade Information'!B6003","v":"s1167"},{"$f":"'Projected Revenue Requirements'!C6003","v":"EKPC"},{"$f":"'Upgrade Information'!E6003","v":7.01},{"$f":"IF('Upgrade Information'!D6003=\"\",\"\",'Upgrade Information'!D6003)","v":"2019-11-22"},{"$f":"'Current Monthly Zonal Charges'!E6003","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E6003","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F6003","v":86376.388968194355},{"$f":"'Future Monthly Zonal Charges'!F6003","v":77619.088022321477},-8757.3009458728775,null,{"$f":"'Future Monthly Zonal Charges'!H6003-'Current Monthly Zonal Charges'!H6003","v":0},{"$f":"'Future Monthly Zonal Charges'!I6003-'Current Monthly Zonal Charges'!I6003","v":0},{"$f":"'Future Monthly Zonal Charges'!J6003-'Current Monthly Zonal Charges'!J6003","v":0},{"$f":"'Future Monthly Zonal Charges'!K6003-'Current Monthly Zonal Charges'!K6003","v":0},{"$f":"'Future Monthly Zonal Charges'!L6003-'Current Monthly Zonal Charges'!L6003","v":0},{"$f":"'Future Monthly Zonal Charges'!M6003-'Current Monthly Zonal Charges'!M6003","v":0},{"$f":"'Future Monthly Zonal Charges'!N6003-'Current Monthly Zonal Charges'!N6003","v":0},{"$f":"'Future Monthly Zonal Charges'!O6003-'Current Monthly Zonal Charges'!O6003","v":0},{"$f":"'Future Monthly Zonal Charges'!P6003-'Current Monthly Zonal Charges'!P6003","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6003-'Current Monthly Zonal Charges'!Q6003","v":0},{"$f":"'Future Monthly Zonal Charges'!R6003-'Current Monthly Zonal Charges'!R6003","v":0},{"$f":"'Future Monthly Zonal Charges'!S6003-'Current Monthly Zonal Charges'!S6003","v":0},{"$f":"'Future Monthly Zonal Charges'!T6003-'Current Monthly Zonal Charges'!T6003","v":-8757.3009458728775},{"$f":"'Future Monthly Zonal Charges'!U6003-'Current Monthly Zonal Charges'!U6003","v":0},{"$f":"'Future Monthly Zonal Charges'!V6003-'Current Monthly Zonal Charges'!V6003","v":0},{"$f":"'Future Monthly Zonal Charges'!W6003-'Current Monthly Zonal Charges'!W6003","v":0},{"$f":"'Future Monthly Zonal Charges'!X6003-'Current Monthly Zonal Charges'!X6003","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6003-'Current Monthly Zonal Charges'!Y6003","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6003-'Current Monthly Zonal Charges'!Z6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6003-'Current Monthly Zonal Charges'!AA6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6003-'Current Monthly Zonal Charges'!AB6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6003-'Current Monthly Zonal Charges'!AC6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6003-'Current Monthly Zonal Charges'!AD6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6003-'Current Monthly Zonal Charges'!AE6003","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6003-'Current Monthly Zonal Charges'!AG6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6003-'Current Monthly Zonal Charges'!AH6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AI6003-'Current Monthly Zonal Charges'!AI6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6003-'Current Monthly Zonal Charges'!AJ6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6003-'Current Monthly Zonal Charges'!AK6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6003-'Current Monthly Zonal Charges'!AL6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6003-'Current Monthly Zonal Charges'!AM6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6003-'Current Monthly Zonal Charges'!AN6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6003-'Current Monthly Zonal Charges'!AO6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6003-'Current Monthly Zonal Charges'!AP6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6003-'Current Monthly Zonal Charges'!AQ6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6003-'Current Monthly Zonal Charges'!AR6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6003-'Current Monthly Zonal Charges'!AS6003","v":-2.925438765950517},{"$f":"'Future Monthly Zonal Charges'!AT6003-'Current Monthly Zonal Charges'!AT6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6003-'Current Monthly Zonal Charges'!AU6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6003-'Current Monthly Zonal Charges'!AV6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6003-'Current Monthly Zonal Charges'!AW6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6003-'Current Monthly Zonal Charges'!AW6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6003-'Current Monthly Zonal Charges'!AY6003","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6003-'Current Monthly Zonal Charges'!AZ6003","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6003-'Current Monthly Zonal Charges'!BA6003","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6003-'Current Monthly Zonal Charges'!BB6003","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6003-'Current Monthly Zonal Charges'!BC6003","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6003-'Current Monthly Zonal Charges'!BD6003","v":0}]
[{"$f":"'Upgrade Information'!B6034","v":"s1194"},{"$f":"'Projected Revenue Requirements'!C6034","v":"AEP"},{"$f":"'Upgrade Information'!E6034","v":38.700000000000003},{"$f":"IF('Upgrade Information'!D6034=\"\",\"\",'Upgrade Information'!D6034)","v":"2018-06-27"},{"$f":"'Current Monthly Zonal Charges'!E6034","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6034","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6034","v":438984.05009812728},{"$f":"'Future Monthly Zonal Charges'!F6034","v":385492.20885160891},-53491.841246518365,null,{"$f":"'Future Monthly Zonal Charges'!H6034-'Current Monthly Zonal Charges'!H6034","v":0},{"$f":"'Future Monthly Zonal Charges'!I6034-'Current Monthly Zonal Charges'!I6034","v":-53491.841246518365},{"$f":"'Future Monthly Zonal Charges'!J6034-'Current Monthly Zonal Charges'!J6034","v":0},{"$f":"'Future Monthly Zonal Charges'!K6034-'Current Monthly Zonal Charges'!K6034","v":0},{"$f":"'Future Monthly Zonal Charges'!L6034-'Current Monthly Zonal Charges'!L6034","v":0},{"$f":"'Future Monthly Zonal Charges'!M6034-'Current Monthly Zonal Charges'!M6034","v":0},{"$f":"'Future Monthly Zonal Charges'!N6034-'Current Monthly Zonal Charges'!N6034","v":0},{"$f":"'Future Monthly Zonal Charges'!O6034-'Current Monthly Zonal Charges'!O6034","v":0},{"$f":"'Future Monthly Zonal Charges'!P6034-'Current Monthly Zonal Charges'!P6034","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6034-'Current Monthly Zonal Charges'!Q6034","v":0},{"$f":"'Future Monthly Zonal Charges'!R6034-'Current Monthly Zonal Charges'!R6034","v":0},{"$f":"'Future Monthly Zonal Charges'!S6034-'Current Monthly Zonal Charges'!S6034","v":0},{"$f":"'Future Monthly Zonal Charges'!T6034-'Current Monthly Zonal Charges'!T6034","v":0},{"$f":"'Future Monthly Zonal Charges'!U6034-'Current Monthly Zonal Charges'!U6034","v":0},{"$f":"'Future Monthly Zonal Charges'!V6034-'Current Monthly Zonal Charges'!V6034","v":0},{"$f":"'Future Monthly Zonal Charges'!W6034-'Current Monthly Zonal Charges'!W6034","v":0},{"$f":"'Future Monthly Zonal Charges'!X6034-'Current Monthly Zonal Charges'!X6034","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6034-'Current Monthly Zonal Charges'!Y6034","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6034-'Current Monthly Zonal Charges'!Z6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6034-'Current Monthly Zonal Charges'!AA6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6034-'Current Monthly Zonal Charges'!AB6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6034-'Current Monthly Zonal Charges'!AC6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6034-'Current Monthly Zonal Charges'!AD6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6034-'Current Monthly Zonal Charges'!AE6034","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6034-'Current Monthly Zonal Charges'!AG6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6034-'Current Monthly Zonal Charges'!AH6034","v":-2.4631208239828695},{"$f":"'Future Monthly Zonal Charges'!AI6034-'Current Monthly Zonal Charges'!AI6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6034-'Current Monthly Zonal Charges'!AJ6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6034-'Current Monthly Zonal Charges'!AK6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6034-'Current Monthly Zonal Charges'!AL6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6034-'Current Monthly Zonal Charges'!AM6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6034-'Current Monthly Zonal Charges'!AN6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6034-'Current Monthly Zonal Charges'!AO6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6034-'Current Monthly Zonal Charges'!AP6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6034-'Current Monthly Zonal Charges'!AQ6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6034-'Current Monthly Zonal Charges'!AR6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6034-'Current Monthly Zonal Charges'!AS6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6034-'Current Monthly Zonal Charges'!AT6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6034-'Current Monthly Zonal Charges'!AU6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6034-'Current Monthly Zonal Charges'!AV6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6034-'Current Monthly Zonal Charges'!AW6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6034-'Current Monthly Zonal Charges'!AW6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6034-'Current Monthly Zonal Charges'!AY6034","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6034-'Current Monthly Zonal Charges'!AZ6034","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6034-'Current Monthly Zonal Charges'!BA6034","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6034-'Current Monthly Zonal Charges'!BB6034","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6034-'Current Monthly Zonal Charges'!BC6034","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6034-'Current Monthly Zonal Charges'!BD6034","v":0}]
[{"$f":"'Upgrade Information'!B6086","v":"s1233"},{"$f":"'Projected Revenue Requirements'!C6086","v":"DL"},{"$f":"'Upgrade Information'!E6086","v":0.33},{"$f":"IF('Upgrade Information'!D6086=\"\",\"\",'Upgrade Information'!D6086)","v":"2017-09-12"},{"$f":"'Current Monthly Zonal Charges'!E6086","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E6086","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F6086","v":4937.7414535511825},{"$f":"'Future Monthly Zonal Charges'!F6086","v":4352.9514440504681},-584.7900095007144,null,{"$f":"'Future Monthly Zonal Charges'!H6086-'Current Monthly Zonal Charges'!H6086","v":0},{"$f":"'Future Monthly Zonal Charges'!I6086-'Current Monthly Zonal Charges'!I6086","v":0},{"$f":"'Future Monthly Zonal Charges'!J6086-'Current Monthly Zonal Charges'!J6086","v":0},{"$f":"'Future Monthly Zonal Charges'!K6086-'Current Monthly Zonal Charges'!K6086","v":0},{"$f":"'Future Monthly Zonal Charges'!L6086-'Current Monthly Zonal Charges'!L6086","v":0},{"$f":"'Future Monthly Zonal Charges'!M6086-'Current Monthly Zonal Charges'!M6086","v":0},{"$f":"'Future Monthly Zonal Charges'!N6086-'Current Monthly Zonal Charges'!N6086","v":0},{"$f":"'Future Monthly Zonal Charges'!O6086-'Current Monthly Zonal Charges'!O6086","v":0},{"$f":"'Future Monthly Zonal Charges'!P6086-'Current Monthly Zonal Charges'!P6086","v":-584.7900095007144},{"$f":"'Future Monthly Zonal Charges'!Q6086-'Current Monthly Zonal Charges'!Q6086","v":0},{"$f":"'Future Monthly Zonal Charges'!R6086-'Current Monthly Zonal Charges'!R6086","v":0},{"$f":"'Future Monthly Zonal Charges'!S6086-'Current Monthly Zonal Charges'!S6086","v":0},{"$f":"'Future Monthly Zonal Charges'!T6086-'Current Monthly Zonal Charges'!T6086","v":0},{"$f":"'Future Monthly Zonal Charges'!U6086-'Current Monthly Zonal Charges'!U6086","v":0},{"$f":"'Future Monthly Zonal Charges'!V6086-'Current Monthly Zonal Charges'!V6086","v":0},{"$f":"'Future Monthly Zonal Charges'!W6086-'Current Monthly Zonal Charges'!W6086","v":0},{"$f":"'Future Monthly Zonal Charges'!X6086-'Current Monthly Zonal Charges'!X6086","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6086-'Current Monthly Zonal Charges'!Y6086","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6086-'Current Monthly Zonal Charges'!Z6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6086-'Current Monthly Zonal Charges'!AA6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6086-'Current Monthly Zonal Charges'!AB6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6086-'Current Monthly Zonal Charges'!AC6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6086-'Current Monthly Zonal Charges'!AD6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6086-'Current Monthly Zonal Charges'!AE6086","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6086-'Current Monthly Zonal Charges'!AG6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6086-'Current Monthly Zonal Charges'!AH6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AI6086-'Current Monthly Zonal Charges'!AI6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6086-'Current Monthly Zonal Charges'!AJ6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6086-'Current Monthly Zonal Charges'!AK6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6086-'Current Monthly Zonal Charges'!AL6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6086-'Current Monthly Zonal Charges'!AM6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6086-'Current Monthly Zonal Charges'!AN6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6086-'Current Monthly Zonal Charges'!AO6086","v":-0.21541607157354914},{"$f":"'Future Monthly Zonal Charges'!AP6086-'Current Monthly Zonal Charges'!AP6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6086-'Current Monthly Zonal Charges'!AQ6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6086-'Current Monthly Zonal Charges'!AR6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6086-'Current Monthly Zonal Charges'!AS6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6086-'Current Monthly Zonal Charges'!AT6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6086-'Current Monthly Zonal Charges'!AU6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6086-'Current Monthly Zonal Charges'!AV6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6086-'Current Monthly Zonal Charges'!AW6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6086-'Current Monthly Zonal Charges'!AW6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6086-'Current Monthly Zonal Charges'!AY6086","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6086-'Current Monthly Zonal Charges'!AZ6086","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6086-'Current Monthly Zonal Charges'!BA6086","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6086-'Current Monthly Zonal Charges'!BB6086","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6086-'Current Monthly Zonal Charges'!BC6086","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6086-'Current Monthly Zonal Charges'!BD6086","v":0}]
[{"$f":"'Upgrade Information'!B6121","v":"s1267"},{"$f":"'Projected Revenue Requirements'!C6121","v":"BGE"},{"$f":"'Upgrade Information'!E6121","v":150},{"$f":"IF('Upgrade Information'!D6121=\"\",\"\",'Upgrade Information'!D6121)","v":"2022-05-14"},{"$f":"'Current Monthly Zonal Charges'!E6121","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E6121","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F6121","v":1731632.2379253812},{"$f":"'Future Monthly Zonal Charges'!F6121","v":1560998.6824635572},-170633.55546182394,null,{"$f":"'Future Monthly Zonal Charges'!H6121-'Current Monthly Zonal Charges'!H6121","v":0},{"$f":"'Future Monthly Zonal Charges'!I6121-'Current Monthly Zonal Charges'!I6121","v":0},{"$f":"'Future Monthly Zonal Charges'!J6121-'Current Monthly Zonal Charges'!J6121","v":0},{"$f":"'Future Monthly Zonal Charges'!K6121-'Current Monthly Zonal Charges'!K6121","v":0},{"$f":"'Future Monthly Zonal Charges'!L6121-'Current Monthly Zonal Charges'!L6121","v":-170633.55546182394},{"$f":"'Future Monthly Zonal Charges'!M6121-'Current Monthly Zonal Charges'!M6121","v":0},{"$f":"'Future Monthly Zonal Charges'!N6121-'Current Monthly Zonal Charges'!N6121","v":0},{"$f":"'Future Monthly Zonal Charges'!O6121-'Current Monthly Zonal Charges'!O6121","v":0},{"$f":"'Future Monthly Zonal Charges'!P6121-'Current Monthly Zonal Charges'!P6121","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6121-'Current Monthly Zonal Charges'!Q6121","v":0},{"$f":"'Future Monthly Zonal Charges'!R6121-'Current Monthly Zonal Charges'!R6121","v":0},{"$f":"'Future Monthly Zonal Charges'!S6121-'Current Monthly Zonal Charges'!S6121","v":0},{"$f":"'Future Monthly Zonal Charges'!T6121-'Current Monthly Zonal Charges'!T6121","v":0},{"$f":"'Future Monthly Zonal Charges'!U6121-'Current Monthly Zonal Charges'!U6121","v":0},{"$f":"'Future Monthly Zonal Charges'!V6121-'Current Monthly Zonal Charges'!V6121","v":0},{"$f":"'Future Monthly Zonal Charges'!W6121-'Current Monthly Zonal Charges'!W6121","v":0},{"$f":"'Future Monthly Zonal Charges'!X6121-'Current Monthly Zonal Charges'!X6121","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6121-'Current Monthly Zonal Charges'!Y6121","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6121-'Current Monthly Zonal Charges'!Z6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6121-'Current Monthly Zonal Charges'!AA6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6121-'Current Monthly Zonal Charges'!AB6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6121-'Current Monthly Zonal Charges'!AC6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6121-'Current Monthly Zonal Charges'!AD6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6121-'Current Monthly Zonal Charges'!AE6121","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6121-'Current Monthly Zonal Charges'!AG6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6121-'Current Monthly Zonal Charges'!AH6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AI6121-'Current Monthly Zonal Charges'!AI6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6121-'Current Monthly Zonal Charges'!AJ6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6121-'Current Monthly Zonal Charges'!AK6121","v":-26.170790715003704},{"$f":"'Future Monthly Zonal Charges'!AL6121-'Current Monthly Zonal Charges'!AL6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6121-'Current Monthly Zonal Charges'!AM6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6121-'Current Monthly Zonal Charges'!AN6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6121-'Current Monthly Zonal Charges'!AO6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6121-'Current Monthly Zonal Charges'!AP6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6121-'Current Monthly Zonal Charges'!AQ6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6121-'Current Monthly Zonal Charges'!AR6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6121-'Current Monthly Zonal Charges'!AS6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6121-'Current Monthly Zonal Charges'!AT6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6121-'Current Monthly Zonal Charges'!AU6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6121-'Current Monthly Zonal Charges'!AV6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6121-'Current Monthly Zonal Charges'!AW6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6121-'Current Monthly Zonal Charges'!AW6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6121-'Current Monthly Zonal Charges'!AY6121","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6121-'Current Monthly Zonal Charges'!AZ6121","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6121-'Current Monthly Zonal Charges'!BA6121","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6121-'Current Monthly Zonal Charges'!BB6121","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6121-'Current Monthly Zonal Charges'!BC6121","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6121-'Current Monthly Zonal Charges'!BD6121","v":0}]
[{"$f":"'Upgrade Information'!B6169","v":"s1297.7"},{"$f":"'Projected Revenue Requirements'!C6169","v":"AEP"},{"$f":"'Upgrade Information'!E6169","v":0},{"$f":"IF('Upgrade Information'!D6169=\"\",\"\",'Upgrade Information'!D6169)","v":"2016-01-01"},{"$f":"'Current Monthly Zonal Charges'!E6169","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6169","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6169","v":0},{"$f":"'Future Monthly Zonal Charges'!F6169","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H6169-'Current Monthly Zonal Charges'!H6169","v":0},{"$f":"'Future Monthly Zonal Charges'!I6169-'Current Monthly Zonal Charges'!I6169","v":0},{"$f":"'Future Monthly Zonal Charges'!J6169-'Current Monthly Zonal Charges'!J6169","v":0},{"$f":"'Future Monthly Zonal Charges'!K6169-'Current Monthly Zonal Charges'!K6169","v":0},{"$f":"'Future Monthly Zonal Charges'!L6169-'Current Monthly Zonal Charges'!L6169","v":0},{"$f":"'Future Monthly Zonal Charges'!M6169-'Current Monthly Zonal Charges'!M6169","v":0},{"$f":"'Future Monthly Zonal Charges'!N6169-'Current Monthly Zonal Charges'!N6169","v":0},{"$f":"'Future Monthly Zonal Charges'!O6169-'Current Monthly Zonal Charges'!O6169","v":0},{"$f":"'Future Monthly Zonal Charges'!P6169-'Current Monthly Zonal Charges'!P6169","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6169-'Current Monthly Zonal Charges'!Q6169","v":0},{"$f":"'Future Monthly Zonal Charges'!R6169-'Current Monthly Zonal Charges'!R6169","v":0},{"$f":"'Future Monthly Zonal Charges'!S6169-'Current Monthly Zonal Charges'!S6169","v":0},{"$f":"'Future Monthly Zonal Charges'!T6169-'Current Monthly Zonal Charges'!T6169","v":0},{"$f":"'Future Monthly Zonal Charges'!U6169-'Current Monthly Zonal Charges'!U6169","v":0},{"$f":"'Future Monthly Zonal Charges'!V6169-'Current Monthly Zonal Charges'!V6169","v":0},{"$f":"'Future Monthly Zonal Charges'!W6169-'Current Monthly Zonal Charges'!W6169","v":0},{"$f":"'Future Monthly Zonal Charges'!X6169-'Current Monthly Zonal Charges'!X6169","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6169-'Current Monthly Zonal Charges'!Y6169","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6169-'Current Monthly Zonal Charges'!Z6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6169-'Current Monthly Zonal Charges'!AA6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6169-'Current Monthly Zonal Charges'!AB6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6169-'Current Monthly Zonal Charges'!AC6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6169-'Current Monthly Zonal Charges'!AD6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6169-'Current Monthly Zonal Charges'!AE6169","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6169-'Current Monthly Zonal Charges'!AG6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6169-'Current Monthly Zonal Charges'!AH6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AI6169-'Current Monthly Zonal Charges'!AI6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6169-'Current Monthly Zonal Charges'!AJ6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6169-'Current Monthly Zonal Charges'!AK6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6169-'Current Monthly Zonal Charges'!AL6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6169-'Current Monthly Zonal Charges'!AM6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6169-'Current Monthly Zonal Charges'!AN6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6169-'Current Monthly Zonal Charges'!AO6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6169-'Current Monthly Zonal Charges'!AP6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6169-'Current Monthly Zonal Charges'!AQ6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6169-'Current Monthly Zonal Charges'!AR6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6169-'Current Monthly Zonal Charges'!AS6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6169-'Current Monthly Zonal Charges'!AT6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6169-'Current Monthly Zonal Charges'!AU6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6169-'Current Monthly Zonal Charges'!AV6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6169-'Current Monthly Zonal Charges'!AW6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6169-'Current Monthly Zonal Charges'!AW6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6169-'Current Monthly Zonal Charges'!AY6169","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6169-'Current Monthly Zonal Charges'!AZ6169","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6169-'Current Monthly Zonal Charges'!BA6169","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6169-'Current Monthly Zonal Charges'!BB6169","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6169-'Current Monthly Zonal Charges'!BC6169","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6169-'Current Monthly Zonal Charges'!BD6169","v":0}]
[{"$f":"'Upgrade Information'!B6186","v":"s1302.1"},{"$f":"'Projected Revenue Requirements'!C6186","v":"AEP"},{"$f":"'Upgrade Information'!E6186","v":0},{"$f":"IF('Upgrade Information'!D6186=\"\",\"\",'Upgrade Information'!D6186)","v":"2017-12-27"},{"$f":"'Current Monthly Zonal Charges'!E6186","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6186","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6186","v":0},{"$f":"'Future Monthly Zonal Charges'!F6186","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H6186-'Current Monthly Zonal Charges'!H6186","v":0},{"$f":"'Future Monthly Zonal Charges'!I6186-'Current Monthly Zonal Charges'!I6186","v":0},{"$f":"'Future Monthly Zonal Charges'!J6186-'Current Monthly Zonal Charges'!J6186","v":0},{"$f":"'Future Monthly Zonal Charges'!K6186-'Current Monthly Zonal Charges'!K6186","v":0},{"$f":"'Future Monthly Zonal Charges'!L6186-'Current Monthly Zonal Charges'!L6186","v":0},{"$f":"'Future Monthly Zonal Charges'!M6186-'Current Monthly Zonal Charges'!M6186","v":0},{"$f":"'Future Monthly Zonal Charges'!N6186-'Current Monthly Zonal Charges'!N6186","v":0},{"$f":"'Future Monthly Zonal Charges'!O6186-'Current Monthly Zonal Charges'!O6186","v":0},{"$f":"'Future Monthly Zonal Charges'!P6186-'Current Monthly Zonal Charges'!P6186","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6186-'Current Monthly Zonal Charges'!Q6186","v":0},{"$f":"'Future Monthly Zonal Charges'!R6186-'Current Monthly Zonal Charges'!R6186","v":0},{"$f":"'Future Monthly Zonal Charges'!S6186-'Current Monthly Zonal Charges'!S6186","v":0},{"$f":"'Future Monthly Zonal Charges'!T6186-'Current Monthly Zonal Charges'!T6186","v":0},{"$f":"'Future Monthly Zonal Charges'!U6186-'Current Monthly Zonal Charges'!U6186","v":0},{"$f":"'Future Monthly Zonal Charges'!V6186-'Current Monthly Zonal Charges'!V6186","v":0},{"$f":"'Future Monthly Zonal Charges'!W6186-'Current Monthly Zonal Charges'!W6186","v":0},{"$f":"'Future Monthly Zonal Charges'!X6186-'Current Monthly Zonal Charges'!X6186","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6186-'Current Monthly Zonal Charges'!Y6186","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6186-'Current Monthly Zonal Charges'!Z6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6186-'Current Monthly Zonal Charges'!AA6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6186-'Current Monthly Zonal Charges'!AB6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6186-'Current Monthly Zonal Charges'!AC6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6186-'Current Monthly Zonal Charges'!AD6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6186-'Current Monthly Zonal Charges'!AE6186","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6186-'Current Monthly Zonal Charges'!AG6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6186-'Current Monthly Zonal Charges'!AH6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AI6186-'Current Monthly Zonal Charges'!AI6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6186-'Current Monthly Zonal Charges'!AJ6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6186-'Current Monthly Zonal Charges'!AK6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6186-'Current Monthly Zonal Charges'!AL6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6186-'Current Monthly Zonal Charges'!AM6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6186-'Current Monthly Zonal Charges'!AN6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6186-'Current Monthly Zonal Charges'!AO6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6186-'Current Monthly Zonal Charges'!AP6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6186-'Current Monthly Zonal Charges'!AQ6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6186-'Current Monthly Zonal Charges'!AR6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6186-'Current Monthly Zonal Charges'!AS6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6186-'Current Monthly Zonal Charges'!AT6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6186-'Current Monthly Zonal Charges'!AU6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6186-'Current Monthly Zonal Charges'!AV6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6186-'Current Monthly Zonal Charges'!AW6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6186-'Current Monthly Zonal Charges'!AW6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6186-'Current Monthly Zonal Charges'!AY6186","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6186-'Current Monthly Zonal Charges'!AZ6186","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6186-'Current Monthly Zonal Charges'!BA6186","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6186-'Current Monthly Zonal Charges'!BB6186","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6186-'Current Monthly Zonal Charges'!BC6186","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6186-'Current Monthly Zonal Charges'!BD6186","v":0}]
[{"$f":"'Upgrade Information'!B6252","v":"s1327.1"},{"$f":"'Projected Revenue Requirements'!C6252","v":"AEP"},{"$f":"'Upgrade Information'!E6252","v":0},{"$f":"IF('Upgrade Information'!D6252=\"\",\"\",'Upgrade Information'!D6252)","v":"2018-04-01"},{"$f":"'Current Monthly Zonal Charges'!E6252","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6252","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6252","v":0},{"$f":"'Future Monthly Zonal Charges'!F6252","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H6252-'Current Monthly Zonal Charges'!H6252","v":0},{"$f":"'Future Monthly Zonal Charges'!I6252-'Current Monthly Zonal Charges'!I6252","v":0},{"$f":"'Future Monthly Zonal Charges'!J6252-'Current Monthly Zonal Charges'!J6252","v":0},{"$f":"'Future Monthly Zonal Charges'!K6252-'Current Monthly Zonal Charges'!K6252","v":0},{"$f":"'Future Monthly Zonal Charges'!L6252-'Current Monthly Zonal Charges'!L6252","v":0},{"$f":"'Future Monthly Zonal Charges'!M6252-'Current Monthly Zonal Charges'!M6252","v":0},{"$f":"'Future Monthly Zonal Charges'!N6252-'Current Monthly Zonal Charges'!N6252","v":0},{"$f":"'Future Monthly Zonal Charges'!O6252-'Current Monthly Zonal Charges'!O6252","v":0},{"$f":"'Future Monthly Zonal Charges'!P6252-'Current Monthly Zonal Charges'!P6252","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6252-'Current Monthly Zonal Charges'!Q6252","v":0},{"$f":"'Future Monthly Zonal Charges'!R6252-'Current Monthly Zonal Charges'!R6252","v":0},{"$f":"'Future Monthly Zonal Charges'!S6252-'Current Monthly Zonal Charges'!S6252","v":0},{"$f":"'Future Monthly Zonal Charges'!T6252-'Current Monthly Zonal Charges'!T6252","v":0},{"$f":"'Future Monthly Zonal Charges'!U6252-'Current Monthly Zonal Charges'!U6252","v":0},{"$f":"'Future Monthly Zonal Charges'!V6252-'Current Monthly Zonal Charges'!V6252","v":0},{"$f":"'Future Monthly Zonal Charges'!W6252-'Current Monthly Zonal Charges'!W6252","v":0},{"$f":"'Future Monthly Zonal Charges'!X6252-'Current Monthly Zonal Charges'!X6252","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6252-'Current Monthly Zonal Charges'!Y6252","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6252-'Current Monthly Zonal Charges'!Z6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6252-'Current Monthly Zonal Charges'!AA6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6252-'Current Monthly Zonal Charges'!AB6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6252-'Current Monthly Zonal Charges'!AC6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6252-'Current Monthly Zonal Charges'!AD6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6252-'Current Monthly Zonal Charges'!AE6252","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6252-'Current Monthly Zonal Charges'!AG6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6252-'Current Monthly Zonal Charges'!AH6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AI6252-'Current Monthly Zonal Charges'!AI6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6252-'Current Monthly Zonal Charges'!AJ6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6252-'Current Monthly Zonal Charges'!AK6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6252-'Current Monthly Zonal Charges'!AL6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6252-'Current Monthly Zonal Charges'!AM6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6252-'Current Monthly Zonal Charges'!AN6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6252-'Current Monthly Zonal Charges'!AO6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6252-'Current Monthly Zonal Charges'!AP6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6252-'Current Monthly Zonal Charges'!AQ6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6252-'Current Monthly Zonal Charges'!AR6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6252-'Current Monthly Zonal Charges'!AS6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6252-'Current Monthly Zonal Charges'!AT6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6252-'Current Monthly Zonal Charges'!AU6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6252-'Current Monthly Zonal Charges'!AV6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6252-'Current Monthly Zonal Charges'!AW6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6252-'Current Monthly Zonal Charges'!AW6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6252-'Current Monthly Zonal Charges'!AY6252","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6252-'Current Monthly Zonal Charges'!AZ6252","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6252-'Current Monthly Zonal Charges'!BA6252","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6252-'Current Monthly Zonal Charges'!BB6252","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6252-'Current Monthly Zonal Charges'!BC6252","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6252-'Current Monthly Zonal Charges'!BD6252","v":0}]
[{"$f":"'Upgrade Information'!B6273","v":"s1335.2"},{"$f":"'Projected Revenue Requirements'!C6273","v":"AEP"},{"$f":"'Upgrade Information'!E6273","v":3.3},{"$f":"IF('Upgrade Information'!D6273=\"\",\"\",'Upgrade Information'!D6273)","v":"2017-12-05"},{"$f":"'Current Monthly Zonal Charges'!E6273","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6273","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6273","v":36976.616478358374},{"$f":"'Future Monthly Zonal Charges'!F6273","v":32415.296682143624},-4561.3197962147497,null,{"$f":"'Future Monthly Zonal Charges'!H6273-'Current Monthly Zonal Charges'!H6273","v":0},{"$f":"'Future Monthly Zonal Charges'!I6273-'Current Monthly Zonal Charges'!I6273","v":-4561.3197962147497},{"$f":"'Future Monthly Zonal Charges'!J6273-'Current Monthly Zonal Charges'!J6273","v":0},{"$f":"'Future Monthly Zonal Charges'!K6273-'Current Monthly Zonal Charges'!K6273","v":0},{"$f":"'Future Monthly Zonal Charges'!L6273-'Current Monthly Zonal Charges'!L6273","v":0},{"$f":"'Future Monthly Zonal Charges'!M6273-'Current Monthly Zonal Charges'!M6273","v":0},{"$f":"'Future Monthly Zonal Charges'!N6273-'Current Monthly Zonal Charges'!N6273","v":0},{"$f":"'Future Monthly Zonal Charges'!O6273-'Current Monthly Zonal Charges'!O6273","v":0},{"$f":"'Future Monthly Zonal Charges'!P6273-'Current Monthly Zonal Charges'!P6273","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6273-'Current Monthly Zonal Charges'!Q6273","v":0},{"$f":"'Future Monthly Zonal Charges'!R6273-'Current Monthly Zonal Charges'!R6273","v":0},{"$f":"'Future Monthly Zonal Charges'!S6273-'Current Monthly Zonal Charges'!S6273","v":0},{"$f":"'Future Monthly Zonal Charges'!T6273-'Current Monthly Zonal Charges'!T6273","v":0},{"$f":"'Future Monthly Zonal Charges'!U6273-'Current Monthly Zonal Charges'!U6273","v":0},{"$f":"'Future Monthly Zonal Charges'!V6273-'Current Monthly Zonal Charges'!V6273","v":0},{"$f":"'Future Monthly Zonal Charges'!W6273-'Current Monthly Zonal Charges'!W6273","v":0},{"$f":"'Future Monthly Zonal Charges'!X6273-'Current Monthly Zonal Charges'!X6273","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6273-'Current Monthly Zonal Charges'!Y6273","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6273-'Current Monthly Zonal Charges'!Z6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6273-'Current Monthly Zonal Charges'!AA6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6273-'Current Monthly Zonal Charges'!AB6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6273-'Current Monthly Zonal Charges'!AC6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6273-'Current Monthly Zonal Charges'!AD6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6273-'Current Monthly Zonal Charges'!AE6273","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6273-'Current Monthly Zonal Charges'!AG6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6273-'Current Monthly Zonal Charges'!AH6273","v":-0.21003355863419837},{"$f":"'Future Monthly Zonal Charges'!AI6273-'Current Monthly Zonal Charges'!AI6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6273-'Current Monthly Zonal Charges'!AJ6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6273-'Current Monthly Zonal Charges'!AK6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6273-'Current Monthly Zonal Charges'!AL6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6273-'Current Monthly Zonal Charges'!AM6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6273-'Current Monthly Zonal Charges'!AN6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6273-'Current Monthly Zonal Charges'!AO6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6273-'Current Monthly Zonal Charges'!AP6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6273-'Current Monthly Zonal Charges'!AQ6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6273-'Current Monthly Zonal Charges'!AR6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6273-'Current Monthly Zonal Charges'!AS6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6273-'Current Monthly Zonal Charges'!AT6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6273-'Current Monthly Zonal Charges'!AU6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6273-'Current Monthly Zonal Charges'!AV6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6273-'Current Monthly Zonal Charges'!AW6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6273-'Current Monthly Zonal Charges'!AW6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6273-'Current Monthly Zonal Charges'!AY6273","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6273-'Current Monthly Zonal Charges'!AZ6273","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6273-'Current Monthly Zonal Charges'!BA6273","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6273-'Current Monthly Zonal Charges'!BB6273","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6273-'Current Monthly Zonal Charges'!BC6273","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6273-'Current Monthly Zonal Charges'!BD6273","v":0}]
[{"$f":"'Upgrade Information'!B6329","v":"s1377.1"},{"$f":"'Projected Revenue Requirements'!C6329","v":"AEP"},{"$f":"'Upgrade Information'!E6329","v":7.1},{"$f":"IF('Upgrade Information'!D6329=\"\",\"\",'Upgrade Information'!D6329)","v":"2022-10-02"},{"$f":"'Current Monthly Zonal Charges'!E6329","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6329","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6329","v":89042.374302332828},{"$f":"'Future Monthly Zonal Charges'!F6329","v":79228.625649870795},-9813.7486524620326,null,{"$f":"'Future Monthly Zonal Charges'!H6329-'Current Monthly Zonal Charges'!H6329","v":0},{"$f":"'Future Monthly Zonal Charges'!I6329-'Current Monthly Zonal Charges'!I6329","v":-9813.7486524620326},{"$f":"'Future Monthly Zonal Charges'!J6329-'Current Monthly Zonal Charges'!J6329","v":0},{"$f":"'Future Monthly Zonal Charges'!K6329-'Current Monthly Zonal Charges'!K6329","v":0},{"$f":"'Future Monthly Zonal Charges'!L6329-'Current Monthly Zonal Charges'!L6329","v":0},{"$f":"'Future Monthly Zonal Charges'!M6329-'Current Monthly Zonal Charges'!M6329","v":0},{"$f":"'Future Monthly Zonal Charges'!N6329-'Current Monthly Zonal Charges'!N6329","v":0},{"$f":"'Future Monthly Zonal Charges'!O6329-'Current Monthly Zonal Charges'!O6329","v":0},{"$f":"'Future Monthly Zonal Charges'!P6329-'Current Monthly Zonal Charges'!P6329","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6329-'Current Monthly Zonal Charges'!Q6329","v":0},{"$f":"'Future Monthly Zonal Charges'!R6329-'Current Monthly Zonal Charges'!R6329","v":0},{"$f":"'Future Monthly Zonal Charges'!S6329-'Current Monthly Zonal Charges'!S6329","v":0},{"$f":"'Future Monthly Zonal Charges'!T6329-'Current Monthly Zonal Charges'!T6329","v":0},{"$f":"'Future Monthly Zonal Charges'!U6329-'Current Monthly Zonal Charges'!U6329","v":0},{"$f":"'Future Monthly Zonal Charges'!V6329-'Current Monthly Zonal Charges'!V6329","v":0},{"$f":"'Future Monthly Zonal Charges'!W6329-'Current Monthly Zonal Charges'!W6329","v":0},{"$f":"'Future Monthly Zonal Charges'!X6329-'Current Monthly Zonal Charges'!X6329","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6329-'Current Monthly Zonal Charges'!Y6329","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6329-'Current Monthly Zonal Charges'!Z6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6329-'Current Monthly Zonal Charges'!AA6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6329-'Current Monthly Zonal Charges'!AB6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6329-'Current Monthly Zonal Charges'!AC6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6329-'Current Monthly Zonal Charges'!AD6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6329-'Current Monthly Zonal Charges'!AE6329","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6329-'Current Monthly Zonal Charges'!AG6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6329-'Current Monthly Zonal Charges'!AH6329","v":-0.45189038372812362},{"$f":"'Future Monthly Zonal Charges'!AI6329-'Current Monthly Zonal Charges'!AI6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6329-'Current Monthly Zonal Charges'!AJ6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6329-'Current Monthly Zonal Charges'!AK6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6329-'Current Monthly Zonal Charges'!AL6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6329-'Current Monthly Zonal Charges'!AM6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6329-'Current Monthly Zonal Charges'!AN6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6329-'Current Monthly Zonal Charges'!AO6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6329-'Current Monthly Zonal Charges'!AP6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6329-'Current Monthly Zonal Charges'!AQ6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6329-'Current Monthly Zonal Charges'!AR6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6329-'Current Monthly Zonal Charges'!AS6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6329-'Current Monthly Zonal Charges'!AT6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6329-'Current Monthly Zonal Charges'!AU6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6329-'Current Monthly Zonal Charges'!AV6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6329-'Current Monthly Zonal Charges'!AW6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6329-'Current Monthly Zonal Charges'!AW6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6329-'Current Monthly Zonal Charges'!AY6329","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6329-'Current Monthly Zonal Charges'!AZ6329","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6329-'Current Monthly Zonal Charges'!BA6329","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6329-'Current Monthly Zonal Charges'!BB6329","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6329-'Current Monthly Zonal Charges'!BC6329","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6329-'Current Monthly Zonal Charges'!BD6329","v":0}]
[{"$f":"'Upgrade Information'!B6360","v":"s1397"},{"$f":"'Projected Revenue Requirements'!C6360","v":"Dominion"},{"$f":"'Upgrade Information'!E6360","v":0.5},{"$f":"IF('Upgrade Information'!D6360=\"\",\"\",'Upgrade Information'!D6360)","v":"2020-12-01"},{"$f":"'Current Monthly Zonal Charges'!E6360","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6360","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6360","v":0},{"$f":"'Future Monthly Zonal Charges'!F6360","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H6360-'Current Monthly Zonal Charges'!H6360","v":0},{"$f":"'Future Monthly Zonal Charges'!I6360-'Current Monthly Zonal Charges'!I6360","v":0},{"$f":"'Future Monthly Zonal Charges'!J6360-'Current Monthly Zonal Charges'!J6360","v":0},{"$f":"'Future Monthly Zonal Charges'!K6360-'Current Monthly Zonal Charges'!K6360","v":0},{"$f":"'Future Monthly Zonal Charges'!L6360-'Current Monthly Zonal Charges'!L6360","v":0},{"$f":"'Future Monthly Zonal Charges'!M6360-'Current Monthly Zonal Charges'!M6360","v":0},{"$f":"'Future Monthly Zonal Charges'!N6360-'Current Monthly Zonal Charges'!N6360","v":0},{"$f":"'Future Monthly Zonal Charges'!O6360-'Current Monthly Zonal Charges'!O6360","v":0},{"$f":"'Future Monthly Zonal Charges'!P6360-'Current Monthly Zonal Charges'!P6360","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6360-'Current Monthly Zonal Charges'!Q6360","v":0},{"$f":"'Future Monthly Zonal Charges'!R6360-'Current Monthly Zonal Charges'!R6360","v":0},{"$f":"'Future Monthly Zonal Charges'!S6360-'Current Monthly Zonal Charges'!S6360","v":0},{"$f":"'Future Monthly Zonal Charges'!T6360-'Current Monthly Zonal Charges'!T6360","v":0},{"$f":"'Future Monthly Zonal Charges'!U6360-'Current Monthly Zonal Charges'!U6360","v":0},{"$f":"'Future Monthly Zonal Charges'!V6360-'Current Monthly Zonal Charges'!V6360","v":0},{"$f":"'Future Monthly Zonal Charges'!W6360-'Current Monthly Zonal Charges'!W6360","v":0},{"$f":"'Future Monthly Zonal Charges'!X6360-'Current Monthly Zonal Charges'!X6360","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6360-'Current Monthly Zonal Charges'!Y6360","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6360-'Current Monthly Zonal Charges'!Z6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6360-'Current Monthly Zonal Charges'!AA6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6360-'Current Monthly Zonal Charges'!AB6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6360-'Current Monthly Zonal Charges'!AC6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6360-'Current Monthly Zonal Charges'!AD6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6360-'Current Monthly Zonal Charges'!AE6360","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6360-'Current Monthly Zonal Charges'!AG6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6360-'Current Monthly Zonal Charges'!AH6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AI6360-'Current Monthly Zonal Charges'!AI6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6360-'Current Monthly Zonal Charges'!AJ6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6360-'Current Monthly Zonal Charges'!AK6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6360-'Current Monthly Zonal Charges'!AL6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6360-'Current Monthly Zonal Charges'!AM6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6360-'Current Monthly Zonal Charges'!AN6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6360-'Current Monthly Zonal Charges'!AO6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6360-'Current Monthly Zonal Charges'!AP6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6360-'Current Monthly Zonal Charges'!AQ6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6360-'Current Monthly Zonal Charges'!AR6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6360-'Current Monthly Zonal Charges'!AS6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6360-'Current Monthly Zonal Charges'!AT6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6360-'Current Monthly Zonal Charges'!AU6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6360-'Current Monthly Zonal Charges'!AV6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6360-'Current Monthly Zonal Charges'!AW6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6360-'Current Monthly Zonal Charges'!AW6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6360-'Current Monthly Zonal Charges'!AY6360","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6360-'Current Monthly Zonal Charges'!AZ6360","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6360-'Current Monthly Zonal Charges'!BA6360","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6360-'Current Monthly Zonal Charges'!BB6360","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6360-'Current Monthly Zonal Charges'!BC6360","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6360-'Current Monthly Zonal Charges'!BD6360","v":0}]
[{"$f":"'Upgrade Information'!B6374","v":"s1406.3"},{"$f":"'Projected Revenue Requirements'!C6374","v":"PSEG"},{"$f":"'Upgrade Information'!E6374","v":0},{"$f":"IF('Upgrade Information'!D6374=\"\",\"\",'Upgrade Information'!D6374)","v":"2020-10-04"},{"$f":"'Current Monthly Zonal Charges'!E6374","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6374","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6374","v":0},{"$f":"'Future Monthly Zonal Charges'!F6374","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H6374-'Current Monthly Zonal Charges'!H6374","v":0},{"$f":"'Future Monthly Zonal Charges'!I6374-'Current Monthly Zonal Charges'!I6374","v":0},{"$f":"'Future Monthly Zonal Charges'!J6374-'Current Monthly Zonal Charges'!J6374","v":0},{"$f":"'Future Monthly Zonal Charges'!K6374-'Current Monthly Zonal Charges'!K6374","v":0},{"$f":"'Future Monthly Zonal Charges'!L6374-'Current Monthly Zonal Charges'!L6374","v":0},{"$f":"'Future Monthly Zonal Charges'!M6374-'Current Monthly Zonal Charges'!M6374","v":0},{"$f":"'Future Monthly Zonal Charges'!N6374-'Current Monthly Zonal Charges'!N6374","v":0},{"$f":"'Future Monthly Zonal Charges'!O6374-'Current Monthly Zonal Charges'!O6374","v":0},{"$f":"'Future Monthly Zonal Charges'!P6374-'Current Monthly Zonal Charges'!P6374","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6374-'Current Monthly Zonal Charges'!Q6374","v":0},{"$f":"'Future Monthly Zonal Charges'!R6374-'Current Monthly Zonal Charges'!R6374","v":0},{"$f":"'Future Monthly Zonal Charges'!S6374-'Current Monthly Zonal Charges'!S6374","v":0},{"$f":"'Future Monthly Zonal Charges'!T6374-'Current Monthly Zonal Charges'!T6374","v":0},{"$f":"'Future Monthly Zonal Charges'!U6374-'Current Monthly Zonal Charges'!U6374","v":0},{"$f":"'Future Monthly Zonal Charges'!V6374-'Current Monthly Zonal Charges'!V6374","v":0},{"$f":"'Future Monthly Zonal Charges'!W6374-'Current Monthly Zonal Charges'!W6374","v":0},{"$f":"'Future Monthly Zonal Charges'!X6374-'Current Monthly Zonal Charges'!X6374","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6374-'Current Monthly Zonal Charges'!Y6374","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6374-'Current Monthly Zonal Charges'!Z6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6374-'Current Monthly Zonal Charges'!AA6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6374-'Current Monthly Zonal Charges'!AB6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6374-'Current Monthly Zonal Charges'!AC6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6374-'Current Monthly Zonal Charges'!AD6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6374-'Current Monthly Zonal Charges'!AE6374","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6374-'Current Monthly Zonal Charges'!AG6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6374-'Current Monthly Zonal Charges'!AH6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AI6374-'Current Monthly Zonal Charges'!AI6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6374-'Current Monthly Zonal Charges'!AJ6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6374-'Current Monthly Zonal Charges'!AK6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6374-'Current Monthly Zonal Charges'!AL6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6374-'Current Monthly Zonal Charges'!AM6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6374-'Current Monthly Zonal Charges'!AN6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6374-'Current Monthly Zonal Charges'!AO6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6374-'Current Monthly Zonal Charges'!AP6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6374-'Current Monthly Zonal Charges'!AQ6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6374-'Current Monthly Zonal Charges'!AR6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6374-'Current Monthly Zonal Charges'!AS6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6374-'Current Monthly Zonal Charges'!AT6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6374-'Current Monthly Zonal Charges'!AU6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6374-'Current Monthly Zonal Charges'!AV6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6374-'Current Monthly Zonal Charges'!AW6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6374-'Current Monthly Zonal Charges'!AW6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6374-'Current Monthly Zonal Charges'!AY6374","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6374-'Current Monthly Zonal Charges'!AZ6374","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6374-'Current Monthly Zonal Charges'!BA6374","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6374-'Current Monthly Zonal Charges'!BB6374","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6374-'Current Monthly Zonal Charges'!BC6374","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6374-'Current Monthly Zonal Charges'!BD6374","v":0}]
[{"$f":"'Upgrade Information'!B6447","v":"s1436.1"},{"$f":"'Projected Revenue Requirements'!C6447","v":"AEP"},{"$f":"'Upgrade Information'!E6447","v":7.64},{"$f":"IF('Upgrade Information'!D6447=\"\",\"\",'Upgrade Information'!D6447)","v":"2018-09-17"},{"$f":"'Current Monthly Zonal Charges'!E6447","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6447","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6447","v":87190.491630642457},{"$f":"'Future Monthly Zonal Charges'!F6447","v":76630.345193345274},-10560.146437297182,null,{"$f":"'Future Monthly Zonal Charges'!H6447-'Current Monthly Zonal Charges'!H6447","v":0},{"$f":"'Future Monthly Zonal Charges'!I6447-'Current Monthly Zonal Charges'!I6447","v":-10560.146437297182},{"$f":"'Future Monthly Zonal Charges'!J6447-'Current Monthly Zonal Charges'!J6447","v":0},{"$f":"'Future Monthly Zonal Charges'!K6447-'Current Monthly Zonal Charges'!K6447","v":0},{"$f":"'Future Monthly Zonal Charges'!L6447-'Current Monthly Zonal Charges'!L6447","v":0},{"$f":"'Future Monthly Zonal Charges'!M6447-'Current Monthly Zonal Charges'!M6447","v":0},{"$f":"'Future Monthly Zonal Charges'!N6447-'Current Monthly Zonal Charges'!N6447","v":0},{"$f":"'Future Monthly Zonal Charges'!O6447-'Current Monthly Zonal Charges'!O6447","v":0},{"$f":"'Future Monthly Zonal Charges'!P6447-'Current Monthly Zonal Charges'!P6447","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6447-'Current Monthly Zonal Charges'!Q6447","v":0},{"$f":"'Future Monthly Zonal Charges'!R6447-'Current Monthly Zonal Charges'!R6447","v":0},{"$f":"'Future Monthly Zonal Charges'!S6447-'Current Monthly Zonal Charges'!S6447","v":0},{"$f":"'Future Monthly Zonal Charges'!T6447-'Current Monthly Zonal Charges'!T6447","v":0},{"$f":"'Future Monthly Zonal Charges'!U6447-'Current Monthly Zonal Charges'!U6447","v":0},{"$f":"'Future Monthly Zonal Charges'!V6447-'Current Monthly Zonal Charges'!V6447","v":0},{"$f":"'Future Monthly Zonal Charges'!W6447-'Current Monthly Zonal Charges'!W6447","v":0},{"$f":"'Future Monthly Zonal Charges'!X6447-'Current Monthly Zonal Charges'!X6447","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6447-'Current Monthly Zonal Charges'!Y6447","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6447-'Current Monthly Zonal Charges'!Z6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6447-'Current Monthly Zonal Charges'!AA6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6447-'Current Monthly Zonal Charges'!AB6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6447-'Current Monthly Zonal Charges'!AC6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6447-'Current Monthly Zonal Charges'!AD6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6447-'Current Monthly Zonal Charges'!AE6447","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6447-'Current Monthly Zonal Charges'!AG6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6447-'Current Monthly Zonal Charges'!AH6447","v":-0.48625951150462932},{"$f":"'Future Monthly Zonal Charges'!AI6447-'Current Monthly Zonal Charges'!AI6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6447-'Current Monthly Zonal Charges'!AJ6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6447-'Current Monthly Zonal Charges'!AK6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6447-'Current Monthly Zonal Charges'!AL6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6447-'Current Monthly Zonal Charges'!AM6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6447-'Current Monthly Zonal Charges'!AN6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6447-'Current Monthly Zonal Charges'!AO6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6447-'Current Monthly Zonal Charges'!AP6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6447-'Current Monthly Zonal Charges'!AQ6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6447-'Current Monthly Zonal Charges'!AR6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6447-'Current Monthly Zonal Charges'!AS6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6447-'Current Monthly Zonal Charges'!AT6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6447-'Current Monthly Zonal Charges'!AU6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6447-'Current Monthly Zonal Charges'!AV6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6447-'Current Monthly Zonal Charges'!AW6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6447-'Current Monthly Zonal Charges'!AW6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6447-'Current Monthly Zonal Charges'!AY6447","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6447-'Current Monthly Zonal Charges'!AZ6447","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6447-'Current Monthly Zonal Charges'!BA6447","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6447-'Current Monthly Zonal Charges'!BB6447","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6447-'Current Monthly Zonal Charges'!BC6447","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6447-'Current Monthly Zonal Charges'!BD6447","v":0}]
[{"$f":"'Upgrade Information'!B6457","v":"s1443.2"},{"$f":"'Projected Revenue Requirements'!C6457","v":"AEP"},{"$f":"'Upgrade Information'!E6457","v":3.46},{"$f":"IF('Upgrade Information'!D6457=\"\",\"\",'Upgrade Information'!D6457)","v":"2019-02-22"},{"$f":"'Current Monthly Zonal Charges'!E6457","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6457","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6457","v":39885.332888059806},{"$f":"'Future Monthly Zonal Charges'!F6457","v":35102.858192634645},-4782.4746954251605,null,{"$f":"'Future Monthly Zonal Charges'!H6457-'Current Monthly Zonal Charges'!H6457","v":0},{"$f":"'Future Monthly Zonal Charges'!I6457-'Current Monthly Zonal Charges'!I6457","v":-4782.4746954251605},{"$f":"'Future Monthly Zonal Charges'!J6457-'Current Monthly Zonal Charges'!J6457","v":0},{"$f":"'Future Monthly Zonal Charges'!K6457-'Current Monthly Zonal Charges'!K6457","v":0},{"$f":"'Future Monthly Zonal Charges'!L6457-'Current Monthly Zonal Charges'!L6457","v":0},{"$f":"'Future Monthly Zonal Charges'!M6457-'Current Monthly Zonal Charges'!M6457","v":0},{"$f":"'Future Monthly Zonal Charges'!N6457-'Current Monthly Zonal Charges'!N6457","v":0},{"$f":"'Future Monthly Zonal Charges'!O6457-'Current Monthly Zonal Charges'!O6457","v":0},{"$f":"'Future Monthly Zonal Charges'!P6457-'Current Monthly Zonal Charges'!P6457","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6457-'Current Monthly Zonal Charges'!Q6457","v":0},{"$f":"'Future Monthly Zonal Charges'!R6457-'Current Monthly Zonal Charges'!R6457","v":0},{"$f":"'Future Monthly Zonal Charges'!S6457-'Current Monthly Zonal Charges'!S6457","v":0},{"$f":"'Future Monthly Zonal Charges'!T6457-'Current Monthly Zonal Charges'!T6457","v":0},{"$f":"'Future Monthly Zonal Charges'!U6457-'Current Monthly Zonal Charges'!U6457","v":0},{"$f":"'Future Monthly Zonal Charges'!V6457-'Current Monthly Zonal Charges'!V6457","v":0},{"$f":"'Future Monthly Zonal Charges'!W6457-'Current Monthly Zonal Charges'!W6457","v":0},{"$f":"'Future Monthly Zonal Charges'!X6457-'Current Monthly Zonal Charges'!X6457","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6457-'Current Monthly Zonal Charges'!Y6457","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6457-'Current Monthly Zonal Charges'!Z6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6457-'Current Monthly Zonal Charges'!AA6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6457-'Current Monthly Zonal Charges'!AB6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6457-'Current Monthly Zonal Charges'!AC6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6457-'Current Monthly Zonal Charges'!AD6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6457-'Current Monthly Zonal Charges'!AE6457","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6457-'Current Monthly Zonal Charges'!AG6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6457-'Current Monthly Zonal Charges'!AH6457","v":-0.22021700390131094},{"$f":"'Future Monthly Zonal Charges'!AI6457-'Current Monthly Zonal Charges'!AI6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6457-'Current Monthly Zonal Charges'!AJ6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6457-'Current Monthly Zonal Charges'!AK6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6457-'Current Monthly Zonal Charges'!AL6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6457-'Current Monthly Zonal Charges'!AM6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6457-'Current Monthly Zonal Charges'!AN6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6457-'Current Monthly Zonal Charges'!AO6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6457-'Current Monthly Zonal Charges'!AP6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6457-'Current Monthly Zonal Charges'!AQ6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6457-'Current Monthly Zonal Charges'!AR6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6457-'Current Monthly Zonal Charges'!AS6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6457-'Current Monthly Zonal Charges'!AT6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6457-'Current Monthly Zonal Charges'!AU6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6457-'Current Monthly Zonal Charges'!AV6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6457-'Current Monthly Zonal Charges'!AW6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6457-'Current Monthly Zonal Charges'!AW6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6457-'Current Monthly Zonal Charges'!AY6457","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6457-'Current Monthly Zonal Charges'!AZ6457","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6457-'Current Monthly Zonal Charges'!BA6457","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6457-'Current Monthly Zonal Charges'!BB6457","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6457-'Current Monthly Zonal Charges'!BC6457","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6457-'Current Monthly Zonal Charges'!BD6457","v":0}]
[{"$f":"'Upgrade Information'!B6512","v":"s1482.2"},{"$f":"'Projected Revenue Requirements'!C6512","v":"ComEd"},{"$f":"'Upgrade Information'!E6512","v":0.32},{"$f":"IF('Upgrade Information'!D6512=\"\",\"\",'Upgrade Information'!D6512)","v":"2018-06-01"},{"$f":"'Current Monthly Zonal Charges'!E6512","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E6512","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F6512","v":3936.1927118637636},{"$f":"'Future Monthly Zonal Charges'!F6512","v":3486.7635184826554},-449.42919338110823,null,{"$f":"'Future Monthly Zonal Charges'!H6512-'Current Monthly Zonal Charges'!H6512","v":0},{"$f":"'Future Monthly Zonal Charges'!I6512-'Current Monthly Zonal Charges'!I6512","v":0},{"$f":"'Future Monthly Zonal Charges'!J6512-'Current Monthly Zonal Charges'!J6512","v":0},{"$f":"'Future Monthly Zonal Charges'!K6512-'Current Monthly Zonal Charges'!K6512","v":0},{"$f":"'Future Monthly Zonal Charges'!L6512-'Current Monthly Zonal Charges'!L6512","v":0},{"$f":"'Future Monthly Zonal Charges'!M6512-'Current Monthly Zonal Charges'!M6512","v":-449.42919338110823},{"$f":"'Future Monthly Zonal Charges'!N6512-'Current Monthly Zonal Charges'!N6512","v":0},{"$f":"'Future Monthly Zonal Charges'!O6512-'Current Monthly Zonal Charges'!O6512","v":0},{"$f":"'Future Monthly Zonal Charges'!P6512-'Current Monthly Zonal Charges'!P6512","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6512-'Current Monthly Zonal Charges'!Q6512","v":0},{"$f":"'Future Monthly Zonal Charges'!R6512-'Current Monthly Zonal Charges'!R6512","v":0},{"$f":"'Future Monthly Zonal Charges'!S6512-'Current Monthly Zonal Charges'!S6512","v":0},{"$f":"'Future Monthly Zonal Charges'!T6512-'Current Monthly Zonal Charges'!T6512","v":0},{"$f":"'Future Monthly Zonal Charges'!U6512-'Current Monthly Zonal Charges'!U6512","v":0},{"$f":"'Future Monthly Zonal Charges'!V6512-'Current Monthly Zonal Charges'!V6512","v":0},{"$f":"'Future Monthly Zonal Charges'!W6512-'Current Monthly Zonal Charges'!W6512","v":0},{"$f":"'Future Monthly Zonal Charges'!X6512-'Current Monthly Zonal Charges'!X6512","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6512-'Current Monthly Zonal Charges'!Y6512","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6512-'Current Monthly Zonal Charges'!Z6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6512-'Current Monthly Zonal Charges'!AA6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6512-'Current Monthly Zonal Charges'!AB6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6512-'Current Monthly Zonal Charges'!AC6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6512-'Current Monthly Zonal Charges'!AD6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6512-'Current Monthly Zonal Charges'!AE6512","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6512-'Current Monthly Zonal Charges'!AG6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6512-'Current Monthly Zonal Charges'!AH6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AI6512-'Current Monthly Zonal Charges'!AI6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6512-'Current Monthly Zonal Charges'!AJ6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6512-'Current Monthly Zonal Charges'!AK6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6512-'Current Monthly Zonal Charges'!AL6512","v":-2.1137374290698008E-2},{"$f":"'Future Monthly Zonal Charges'!AM6512-'Current Monthly Zonal Charges'!AM6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6512-'Current Monthly Zonal Charges'!AN6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6512-'Current Monthly Zonal Charges'!AO6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6512-'Current Monthly Zonal Charges'!AP6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6512-'Current Monthly Zonal Charges'!AQ6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6512-'Current Monthly Zonal Charges'!AR6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6512-'Current Monthly Zonal Charges'!AS6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6512-'Current Monthly Zonal Charges'!AT6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6512-'Current Monthly Zonal Charges'!AU6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6512-'Current Monthly Zonal Charges'!AV6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6512-'Current Monthly Zonal Charges'!AW6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6512-'Current Monthly Zonal Charges'!AW6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6512-'Current Monthly Zonal Charges'!AY6512","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6512-'Current Monthly Zonal Charges'!AZ6512","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6512-'Current Monthly Zonal Charges'!BA6512","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6512-'Current Monthly Zonal Charges'!BB6512","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6512-'Current Monthly Zonal Charges'!BC6512","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6512-'Current Monthly Zonal Charges'!BD6512","v":0}]
[{"$f":"'Upgrade Information'!B6540","v":"s1495.1"},{"$f":"'Projected Revenue Requirements'!C6540","v":"AEP"},{"$f":"'Upgrade Information'!E6540","v":82.6},{"$f":"IF('Upgrade Information'!D6540=\"\",\"\",'Upgrade Information'!D6540)","v":"2020-03-06"},{"$f":"'Current Monthly Zonal Charges'!E6540","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6540","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6540","v":976912.96301142545},{"$f":"'Future Monthly Zonal Charges'!F6540","v":862741.74629405013},-114171.21671737533,null,{"$f":"'Future Monthly Zonal Charges'!H6540-'Current Monthly Zonal Charges'!H6540","v":0},{"$f":"'Future Monthly Zonal Charges'!I6540-'Current Monthly Zonal Charges'!I6540","v":-114171.21671737533},{"$f":"'Future Monthly Zonal Charges'!J6540-'Current Monthly Zonal Charges'!J6540","v":0},{"$f":"'Future Monthly Zonal Charges'!K6540-'Current Monthly Zonal Charges'!K6540","v":0},{"$f":"'Future Monthly Zonal Charges'!L6540-'Current Monthly Zonal Charges'!L6540","v":0},{"$f":"'Future Monthly Zonal Charges'!M6540-'Current Monthly Zonal Charges'!M6540","v":0},{"$f":"'Future Monthly Zonal Charges'!N6540-'Current Monthly Zonal Charges'!N6540","v":0},{"$f":"'Future Monthly Zonal Charges'!O6540-'Current Monthly Zonal Charges'!O6540","v":0},{"$f":"'Future Monthly Zonal Charges'!P6540-'Current Monthly Zonal Charges'!P6540","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6540-'Current Monthly Zonal Charges'!Q6540","v":0},{"$f":"'Future Monthly Zonal Charges'!R6540-'Current Monthly Zonal Charges'!R6540","v":0},{"$f":"'Future Monthly Zonal Charges'!S6540-'Current Monthly Zonal Charges'!S6540","v":0},{"$f":"'Future Monthly Zonal Charges'!T6540-'Current Monthly Zonal Charges'!T6540","v":0},{"$f":"'Future Monthly Zonal Charges'!U6540-'Current Monthly Zonal Charges'!U6540","v":0},{"$f":"'Future Monthly Zonal Charges'!V6540-'Current Monthly Zonal Charges'!V6540","v":0},{"$f":"'Future Monthly Zonal Charges'!W6540-'Current Monthly Zonal Charges'!W6540","v":0},{"$f":"'Future Monthly Zonal Charges'!X6540-'Current Monthly Zonal Charges'!X6540","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6540-'Current Monthly Zonal Charges'!Y6540","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6540-'Current Monthly Zonal Charges'!Z6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6540-'Current Monthly Zonal Charges'!AA6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6540-'Current Monthly Zonal Charges'!AB6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6540-'Current Monthly Zonal Charges'!AC6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6540-'Current Monthly Zonal Charges'!AD6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6540-'Current Monthly Zonal Charges'!AE6540","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6540-'Current Monthly Zonal Charges'!AG6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6540-'Current Monthly Zonal Charges'!AH6540","v":-5.2572036191469067},{"$f":"'Future Monthly Zonal Charges'!AI6540-'Current Monthly Zonal Charges'!AI6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6540-'Current Monthly Zonal Charges'!AJ6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6540-'Current Monthly Zonal Charges'!AK6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6540-'Current Monthly Zonal Charges'!AL6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6540-'Current Monthly Zonal Charges'!AM6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6540-'Current Monthly Zonal Charges'!AN6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6540-'Current Monthly Zonal Charges'!AO6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6540-'Current Monthly Zonal Charges'!AP6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6540-'Current Monthly Zonal Charges'!AQ6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6540-'Current Monthly Zonal Charges'!AR6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6540-'Current Monthly Zonal Charges'!AS6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6540-'Current Monthly Zonal Charges'!AT6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6540-'Current Monthly Zonal Charges'!AU6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6540-'Current Monthly Zonal Charges'!AV6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6540-'Current Monthly Zonal Charges'!AW6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6540-'Current Monthly Zonal Charges'!AW6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6540-'Current Monthly Zonal Charges'!AY6540","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6540-'Current Monthly Zonal Charges'!AZ6540","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6540-'Current Monthly Zonal Charges'!BA6540","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6540-'Current Monthly Zonal Charges'!BB6540","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6540-'Current Monthly Zonal Charges'!BC6540","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6540-'Current Monthly Zonal Charges'!BD6540","v":0}]
[{"$f":"'Upgrade Information'!B6599","v":"s1514.2"},{"$f":"'Projected Revenue Requirements'!C6599","v":"AEP"},{"$f":"'Upgrade Information'!E6599","v":0.7},{"$f":"IF('Upgrade Information'!D6599=\"\",\"\",'Upgrade Information'!D6599)","v":"2018-06-29"},{"$f":"'Current Monthly Zonal Charges'!E6599","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6599","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6599","v":7940.2799759351183},{"$f":"'Future Monthly Zonal Charges'!F6599","v":6972.7272918895678},-967.55268404555045,null,{"$f":"'Future Monthly Zonal Charges'!H6599-'Current Monthly Zonal Charges'!H6599","v":0},{"$f":"'Future Monthly Zonal Charges'!I6599-'Current Monthly Zonal Charges'!I6599","v":-967.55268404555045},{"$f":"'Future Monthly Zonal Charges'!J6599-'Current Monthly Zonal Charges'!J6599","v":0},{"$f":"'Future Monthly Zonal Charges'!K6599-'Current Monthly Zonal Charges'!K6599","v":0},{"$f":"'Future Monthly Zonal Charges'!L6599-'Current Monthly Zonal Charges'!L6599","v":0},{"$f":"'Future Monthly Zonal Charges'!M6599-'Current Monthly Zonal Charges'!M6599","v":0},{"$f":"'Future Monthly Zonal Charges'!N6599-'Current Monthly Zonal Charges'!N6599","v":0},{"$f":"'Future Monthly Zonal Charges'!O6599-'Current Monthly Zonal Charges'!O6599","v":0},{"$f":"'Future Monthly Zonal Charges'!P6599-'Current Monthly Zonal Charges'!P6599","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6599-'Current Monthly Zonal Charges'!Q6599","v":0},{"$f":"'Future Monthly Zonal Charges'!R6599-'Current Monthly Zonal Charges'!R6599","v":0},{"$f":"'Future Monthly Zonal Charges'!S6599-'Current Monthly Zonal Charges'!S6599","v":0},{"$f":"'Future Monthly Zonal Charges'!T6599-'Current Monthly Zonal Charges'!T6599","v":0},{"$f":"'Future Monthly Zonal Charges'!U6599-'Current Monthly Zonal Charges'!U6599","v":0},{"$f":"'Future Monthly Zonal Charges'!V6599-'Current Monthly Zonal Charges'!V6599","v":0},{"$f":"'Future Monthly Zonal Charges'!W6599-'Current Monthly Zonal Charges'!W6599","v":0},{"$f":"'Future Monthly Zonal Charges'!X6599-'Current Monthly Zonal Charges'!X6599","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6599-'Current Monthly Zonal Charges'!Y6599","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6599-'Current Monthly Zonal Charges'!Z6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6599-'Current Monthly Zonal Charges'!AA6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6599-'Current Monthly Zonal Charges'!AB6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6599-'Current Monthly Zonal Charges'!AC6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6599-'Current Monthly Zonal Charges'!AD6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6599-'Current Monthly Zonal Charges'!AE6599","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6599-'Current Monthly Zonal Charges'!AG6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6599-'Current Monthly Zonal Charges'!AH6599","v":-4.455257304361776E-2},{"$f":"'Future Monthly Zonal Charges'!AI6599-'Current Monthly Zonal Charges'!AI6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6599-'Current Monthly Zonal Charges'!AJ6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6599-'Current Monthly Zonal Charges'!AK6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6599-'Current Monthly Zonal Charges'!AL6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6599-'Current Monthly Zonal Charges'!AM6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6599-'Current Monthly Zonal Charges'!AN6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6599-'Current Monthly Zonal Charges'!AO6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6599-'Current Monthly Zonal Charges'!AP6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6599-'Current Monthly Zonal Charges'!AQ6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6599-'Current Monthly Zonal Charges'!AR6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6599-'Current Monthly Zonal Charges'!AS6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6599-'Current Monthly Zonal Charges'!AT6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6599-'Current Monthly Zonal Charges'!AU6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6599-'Current Monthly Zonal Charges'!AV6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6599-'Current Monthly Zonal Charges'!AW6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6599-'Current Monthly Zonal Charges'!AW6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6599-'Current Monthly Zonal Charges'!AY6599","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6599-'Current Monthly Zonal Charges'!AZ6599","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6599-'Current Monthly Zonal Charges'!BA6599","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6599-'Current Monthly Zonal Charges'!BB6599","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6599-'Current Monthly Zonal Charges'!BC6599","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6599-'Current Monthly Zonal Charges'!BD6599","v":0}]
[{"$f":"'Upgrade Information'!B6623","v":"s1526.1"},{"$f":"'Projected Revenue Requirements'!C6623","v":"AEP"},{"$f":"'Upgrade Information'!E6623","v":0},{"$f":"IF('Upgrade Information'!D6623=\"\",\"\",'Upgrade Information'!D6623)","v":"2019-07-17"},{"$f":"'Current Monthly Zonal Charges'!E6623","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6623","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6623","v":0},{"$f":"'Future Monthly Zonal Charges'!F6623","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H6623-'Current Monthly Zonal Charges'!H6623","v":0},{"$f":"'Future Monthly Zonal Charges'!I6623-'Current Monthly Zonal Charges'!I6623","v":0},{"$f":"'Future Monthly Zonal Charges'!J6623-'Current Monthly Zonal Charges'!J6623","v":0},{"$f":"'Future Monthly Zonal Charges'!K6623-'Current Monthly Zonal Charges'!K6623","v":0},{"$f":"'Future Monthly Zonal Charges'!L6623-'Current Monthly Zonal Charges'!L6623","v":0},{"$f":"'Future Monthly Zonal Charges'!M6623-'Current Monthly Zonal Charges'!M6623","v":0},{"$f":"'Future Monthly Zonal Charges'!N6623-'Current Monthly Zonal Charges'!N6623","v":0},{"$f":"'Future Monthly Zonal Charges'!O6623-'Current Monthly Zonal Charges'!O6623","v":0},{"$f":"'Future Monthly Zonal Charges'!P6623-'Current Monthly Zonal Charges'!P6623","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6623-'Current Monthly Zonal Charges'!Q6623","v":0},{"$f":"'Future Monthly Zonal Charges'!R6623-'Current Monthly Zonal Charges'!R6623","v":0},{"$f":"'Future Monthly Zonal Charges'!S6623-'Current Monthly Zonal Charges'!S6623","v":0},{"$f":"'Future Monthly Zonal Charges'!T6623-'Current Monthly Zonal Charges'!T6623","v":0},{"$f":"'Future Monthly Zonal Charges'!U6623-'Current Monthly Zonal Charges'!U6623","v":0},{"$f":"'Future Monthly Zonal Charges'!V6623-'Current Monthly Zonal Charges'!V6623","v":0},{"$f":"'Future Monthly Zonal Charges'!W6623-'Current Monthly Zonal Charges'!W6623","v":0},{"$f":"'Future Monthly Zonal Charges'!X6623-'Current Monthly Zonal Charges'!X6623","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6623-'Current Monthly Zonal Charges'!Y6623","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6623-'Current Monthly Zonal Charges'!Z6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6623-'Current Monthly Zonal Charges'!AA6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6623-'Current Monthly Zonal Charges'!AB6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6623-'Current Monthly Zonal Charges'!AC6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6623-'Current Monthly Zonal Charges'!AD6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6623-'Current Monthly Zonal Charges'!AE6623","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6623-'Current Monthly Zonal Charges'!AG6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6623-'Current Monthly Zonal Charges'!AH6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AI6623-'Current Monthly Zonal Charges'!AI6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6623-'Current Monthly Zonal Charges'!AJ6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6623-'Current Monthly Zonal Charges'!AK6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6623-'Current Monthly Zonal Charges'!AL6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6623-'Current Monthly Zonal Charges'!AM6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6623-'Current Monthly Zonal Charges'!AN6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6623-'Current Monthly Zonal Charges'!AO6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6623-'Current Monthly Zonal Charges'!AP6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6623-'Current Monthly Zonal Charges'!AQ6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6623-'Current Monthly Zonal Charges'!AR6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6623-'Current Monthly Zonal Charges'!AS6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6623-'Current Monthly Zonal Charges'!AT6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6623-'Current Monthly Zonal Charges'!AU6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6623-'Current Monthly Zonal Charges'!AV6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6623-'Current Monthly Zonal Charges'!AW6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6623-'Current Monthly Zonal Charges'!AW6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6623-'Current Monthly Zonal Charges'!AY6623","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6623-'Current Monthly Zonal Charges'!AZ6623","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6623-'Current Monthly Zonal Charges'!BA6623","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6623-'Current Monthly Zonal Charges'!BB6623","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6623-'Current Monthly Zonal Charges'!BC6623","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6623-'Current Monthly Zonal Charges'!BD6623","v":0}]
[{"$f":"'Upgrade Information'!B6647","v":"s1547"},{"$f":"'Projected Revenue Requirements'!C6647","v":"AEP"},{"$f":"'Upgrade Information'!E6647","v":6.3},{"$f":"IF('Upgrade Information'!D6647=\"\",\"\",'Upgrade Information'!D6647)","v":"2023-11-17"},{"$f":"'Current Monthly Zonal Charges'!E6647","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6647","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6647","v":80722.207906136828},{"$f":"'Future Monthly Zonal Charges'!F6647","v":72188.184296450243},-8534.0236096865847,null,{"$f":"'Future Monthly Zonal Charges'!H6647-'Current Monthly Zonal Charges'!H6647","v":0},{"$f":"'Future Monthly Zonal Charges'!I6647-'Current Monthly Zonal Charges'!I6647","v":-8534.0236096865847},{"$f":"'Future Monthly Zonal Charges'!J6647-'Current Monthly Zonal Charges'!J6647","v":0},{"$f":"'Future Monthly Zonal Charges'!K6647-'Current Monthly Zonal Charges'!K6647","v":0},{"$f":"'Future Monthly Zonal Charges'!L6647-'Current Monthly Zonal Charges'!L6647","v":0},{"$f":"'Future Monthly Zonal Charges'!M6647-'Current Monthly Zonal Charges'!M6647","v":0},{"$f":"'Future Monthly Zonal Charges'!N6647-'Current Monthly Zonal Charges'!N6647","v":0},{"$f":"'Future Monthly Zonal Charges'!O6647-'Current Monthly Zonal Charges'!O6647","v":0},{"$f":"'Future Monthly Zonal Charges'!P6647-'Current Monthly Zonal Charges'!P6647","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6647-'Current Monthly Zonal Charges'!Q6647","v":0},{"$f":"'Future Monthly Zonal Charges'!R6647-'Current Monthly Zonal Charges'!R6647","v":0},{"$f":"'Future Monthly Zonal Charges'!S6647-'Current Monthly Zonal Charges'!S6647","v":0},{"$f":"'Future Monthly Zonal Charges'!T6647-'Current Monthly Zonal Charges'!T6647","v":0},{"$f":"'Future Monthly Zonal Charges'!U6647-'Current Monthly Zonal Charges'!U6647","v":0},{"$f":"'Future Monthly Zonal Charges'!V6647-'Current Monthly Zonal Charges'!V6647","v":0},{"$f":"'Future Monthly Zonal Charges'!W6647-'Current Monthly Zonal Charges'!W6647","v":0},{"$f":"'Future Monthly Zonal Charges'!X6647-'Current Monthly Zonal Charges'!X6647","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6647-'Current Monthly Zonal Charges'!Y6647","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6647-'Current Monthly Zonal Charges'!Z6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6647-'Current Monthly Zonal Charges'!AA6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6647-'Current Monthly Zonal Charges'!AB6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6647-'Current Monthly Zonal Charges'!AC6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6647-'Current Monthly Zonal Charges'!AD6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6647-'Current Monthly Zonal Charges'!AE6647","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6647-'Current Monthly Zonal Charges'!AG6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6647-'Current Monthly Zonal Charges'!AH6647","v":-0.39296331506907389},{"$f":"'Future Monthly Zonal Charges'!AI6647-'Current Monthly Zonal Charges'!AI6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6647-'Current Monthly Zonal Charges'!AJ6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6647-'Current Monthly Zonal Charges'!AK6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6647-'Current Monthly Zonal Charges'!AL6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6647-'Current Monthly Zonal Charges'!AM6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6647-'Current Monthly Zonal Charges'!AN6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6647-'Current Monthly Zonal Charges'!AO6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6647-'Current Monthly Zonal Charges'!AP6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6647-'Current Monthly Zonal Charges'!AQ6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6647-'Current Monthly Zonal Charges'!AR6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6647-'Current Monthly Zonal Charges'!AS6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6647-'Current Monthly Zonal Charges'!AT6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6647-'Current Monthly Zonal Charges'!AU6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6647-'Current Monthly Zonal Charges'!AV6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6647-'Current Monthly Zonal Charges'!AW6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6647-'Current Monthly Zonal Charges'!AW6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6647-'Current Monthly Zonal Charges'!AY6647","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6647-'Current Monthly Zonal Charges'!AZ6647","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6647-'Current Monthly Zonal Charges'!BA6647","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6647-'Current Monthly Zonal Charges'!BB6647","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6647-'Current Monthly Zonal Charges'!BC6647","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6647-'Current Monthly Zonal Charges'!BD6647","v":0}]
[{"$f":"'Upgrade Information'!B6719","v":"s1582"},{"$f":"'Projected Revenue Requirements'!C6719","v":"AEP"},{"$f":"'Upgrade Information'!E6719","v":16},{"$f":"IF('Upgrade Information'!D6719=\"\",\"\",'Upgrade Information'!D6719)","v":"2018-11-11"},{"$f":"'Current Monthly Zonal Charges'!E6719","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6719","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6719","v":183335.07122907997},{"$f":"'Future Monthly Zonal Charges'!F6719","v":161219.58130803879},-22115.489921041182,null,{"$f":"'Future Monthly Zonal Charges'!H6719-'Current Monthly Zonal Charges'!H6719","v":0},{"$f":"'Future Monthly Zonal Charges'!I6719-'Current Monthly Zonal Charges'!I6719","v":-22115.489921041182},{"$f":"'Future Monthly Zonal Charges'!J6719-'Current Monthly Zonal Charges'!J6719","v":0},{"$f":"'Future Monthly Zonal Charges'!K6719-'Current Monthly Zonal Charges'!K6719","v":0},{"$f":"'Future Monthly Zonal Charges'!L6719-'Current Monthly Zonal Charges'!L6719","v":0},{"$f":"'Future Monthly Zonal Charges'!M6719-'Current Monthly Zonal Charges'!M6719","v":0},{"$f":"'Future Monthly Zonal Charges'!N6719-'Current Monthly Zonal Charges'!N6719","v":0},{"$f":"'Future Monthly Zonal Charges'!O6719-'Current Monthly Zonal Charges'!O6719","v":0},{"$f":"'Future Monthly Zonal Charges'!P6719-'Current Monthly Zonal Charges'!P6719","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6719-'Current Monthly Zonal Charges'!Q6719","v":0},{"$f":"'Future Monthly Zonal Charges'!R6719-'Current Monthly Zonal Charges'!R6719","v":0},{"$f":"'Future Monthly Zonal Charges'!S6719-'Current Monthly Zonal Charges'!S6719","v":0},{"$f":"'Future Monthly Zonal Charges'!T6719-'Current Monthly Zonal Charges'!T6719","v":0},{"$f":"'Future Monthly Zonal Charges'!U6719-'Current Monthly Zonal Charges'!U6719","v":0},{"$f":"'Future Monthly Zonal Charges'!V6719-'Current Monthly Zonal Charges'!V6719","v":0},{"$f":"'Future Monthly Zonal Charges'!W6719-'Current Monthly Zonal Charges'!W6719","v":0},{"$f":"'Future Monthly Zonal Charges'!X6719-'Current Monthly Zonal Charges'!X6719","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6719-'Current Monthly Zonal Charges'!Y6719","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6719-'Current Monthly Zonal Charges'!Z6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6719-'Current Monthly Zonal Charges'!AA6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6719-'Current Monthly Zonal Charges'!AB6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6719-'Current Monthly Zonal Charges'!AC6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6719-'Current Monthly Zonal Charges'!AD6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6719-'Current Monthly Zonal Charges'!AE6719","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6719-'Current Monthly Zonal Charges'!AG6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6719-'Current Monthly Zonal Charges'!AH6719","v":-1.018344526711263},{"$f":"'Future Monthly Zonal Charges'!AI6719-'Current Monthly Zonal Charges'!AI6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6719-'Current Monthly Zonal Charges'!AJ6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6719-'Current Monthly Zonal Charges'!AK6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6719-'Current Monthly Zonal Charges'!AL6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6719-'Current Monthly Zonal Charges'!AM6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6719-'Current Monthly Zonal Charges'!AN6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6719-'Current Monthly Zonal Charges'!AO6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6719-'Current Monthly Zonal Charges'!AP6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6719-'Current Monthly Zonal Charges'!AQ6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6719-'Current Monthly Zonal Charges'!AR6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6719-'Current Monthly Zonal Charges'!AS6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6719-'Current Monthly Zonal Charges'!AT6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6719-'Current Monthly Zonal Charges'!AU6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6719-'Current Monthly Zonal Charges'!AV6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6719-'Current Monthly Zonal Charges'!AW6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6719-'Current Monthly Zonal Charges'!AW6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6719-'Current Monthly Zonal Charges'!AY6719","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6719-'Current Monthly Zonal Charges'!AZ6719","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6719-'Current Monthly Zonal Charges'!BA6719","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6719-'Current Monthly Zonal Charges'!BB6719","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6719-'Current Monthly Zonal Charges'!BC6719","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6719-'Current Monthly Zonal Charges'!BD6719","v":0}]
[{"$f":"'Upgrade Information'!B6726","v":"s1589"},{"$f":"'Projected Revenue Requirements'!C6726","v":"AEP"},{"$f":"'Upgrade Information'!E6726","v":1.6},{"$f":"IF('Upgrade Information'!D6726=\"\",\"\",'Upgrade Information'!D6726)","v":"2020-05-29"},{"$f":"'Current Monthly Zonal Charges'!E6726","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6726","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6726","v":18996.971820539235},{"$f":"'Future Monthly Zonal Charges'!F6726","v":16785.422828435116},-2211.548992104119,null,{"$f":"'Future Monthly Zonal Charges'!H6726-'Current Monthly Zonal Charges'!H6726","v":0},{"$f":"'Future Monthly Zonal Charges'!I6726-'Current Monthly Zonal Charges'!I6726","v":-2211.548992104119},{"$f":"'Future Monthly Zonal Charges'!J6726-'Current Monthly Zonal Charges'!J6726","v":0},{"$f":"'Future Monthly Zonal Charges'!K6726-'Current Monthly Zonal Charges'!K6726","v":0},{"$f":"'Future Monthly Zonal Charges'!L6726-'Current Monthly Zonal Charges'!L6726","v":0},{"$f":"'Future Monthly Zonal Charges'!M6726-'Current Monthly Zonal Charges'!M6726","v":0},{"$f":"'Future Monthly Zonal Charges'!N6726-'Current Monthly Zonal Charges'!N6726","v":0},{"$f":"'Future Monthly Zonal Charges'!O6726-'Current Monthly Zonal Charges'!O6726","v":0},{"$f":"'Future Monthly Zonal Charges'!P6726-'Current Monthly Zonal Charges'!P6726","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6726-'Current Monthly Zonal Charges'!Q6726","v":0},{"$f":"'Future Monthly Zonal Charges'!R6726-'Current Monthly Zonal Charges'!R6726","v":0},{"$f":"'Future Monthly Zonal Charges'!S6726-'Current Monthly Zonal Charges'!S6726","v":0},{"$f":"'Future Monthly Zonal Charges'!T6726-'Current Monthly Zonal Charges'!T6726","v":0},{"$f":"'Future Monthly Zonal Charges'!U6726-'Current Monthly Zonal Charges'!U6726","v":0},{"$f":"'Future Monthly Zonal Charges'!V6726-'Current Monthly Zonal Charges'!V6726","v":0},{"$f":"'Future Monthly Zonal Charges'!W6726-'Current Monthly Zonal Charges'!W6726","v":0},{"$f":"'Future Monthly Zonal Charges'!X6726-'Current Monthly Zonal Charges'!X6726","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6726-'Current Monthly Zonal Charges'!Y6726","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6726-'Current Monthly Zonal Charges'!Z6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6726-'Current Monthly Zonal Charges'!AA6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6726-'Current Monthly Zonal Charges'!AB6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6726-'Current Monthly Zonal Charges'!AC6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6726-'Current Monthly Zonal Charges'!AD6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6726-'Current Monthly Zonal Charges'!AE6726","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6726-'Current Monthly Zonal Charges'!AG6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6726-'Current Monthly Zonal Charges'!AH6726","v":-0.10183445267112645},{"$f":"'Future Monthly Zonal Charges'!AI6726-'Current Monthly Zonal Charges'!AI6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6726-'Current Monthly Zonal Charges'!AJ6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6726-'Current Monthly Zonal Charges'!AK6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6726-'Current Monthly Zonal Charges'!AL6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6726-'Current Monthly Zonal Charges'!AM6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6726-'Current Monthly Zonal Charges'!AN6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6726-'Current Monthly Zonal Charges'!AO6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6726-'Current Monthly Zonal Charges'!AP6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6726-'Current Monthly Zonal Charges'!AQ6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6726-'Current Monthly Zonal Charges'!AR6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6726-'Current Monthly Zonal Charges'!AS6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6726-'Current Monthly Zonal Charges'!AT6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6726-'Current Monthly Zonal Charges'!AU6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6726-'Current Monthly Zonal Charges'!AV6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6726-'Current Monthly Zonal Charges'!AW6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6726-'Current Monthly Zonal Charges'!AW6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6726-'Current Monthly Zonal Charges'!AY6726","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6726-'Current Monthly Zonal Charges'!AZ6726","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6726-'Current Monthly Zonal Charges'!BA6726","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6726-'Current Monthly Zonal Charges'!BB6726","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6726-'Current Monthly Zonal Charges'!BC6726","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6726-'Current Monthly Zonal Charges'!BD6726","v":0}]
[{"$f":"'Upgrade Information'!B6767","v":"s1607.1"},{"$f":"'Projected Revenue Requirements'!C6767","v":"AEP"},{"$f":"'Upgrade Information'!E6767","v":12.6},{"$f":"IF('Upgrade Information'!D6767=\"\",\"\",'Upgrade Information'!D6767)","v":"2021-01-21"},{"$f":"'Current Monthly Zonal Charges'!E6767","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6767","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6767","v":151923.27952845578},{"$f":"'Future Monthly Zonal Charges'!F6767","v":134507.33121563587},-17415.948312819906,null,{"$f":"'Future Monthly Zonal Charges'!H6767-'Current Monthly Zonal Charges'!H6767","v":0},{"$f":"'Future Monthly Zonal Charges'!I6767-'Current Monthly Zonal Charges'!I6767","v":-17415.948312819906},{"$f":"'Future Monthly Zonal Charges'!J6767-'Current Monthly Zonal Charges'!J6767","v":0},{"$f":"'Future Monthly Zonal Charges'!K6767-'Current Monthly Zonal Charges'!K6767","v":0},{"$f":"'Future Monthly Zonal Charges'!L6767-'Current Monthly Zonal Charges'!L6767","v":0},{"$f":"'Future Monthly Zonal Charges'!M6767-'Current Monthly Zonal Charges'!M6767","v":0},{"$f":"'Future Monthly Zonal Charges'!N6767-'Current Monthly Zonal Charges'!N6767","v":0},{"$f":"'Future Monthly Zonal Charges'!O6767-'Current Monthly Zonal Charges'!O6767","v":0},{"$f":"'Future Monthly Zonal Charges'!P6767-'Current Monthly Zonal Charges'!P6767","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6767-'Current Monthly Zonal Charges'!Q6767","v":0},{"$f":"'Future Monthly Zonal Charges'!R6767-'Current Monthly Zonal Charges'!R6767","v":0},{"$f":"'Future Monthly Zonal Charges'!S6767-'Current Monthly Zonal Charges'!S6767","v":0},{"$f":"'Future Monthly Zonal Charges'!T6767-'Current Monthly Zonal Charges'!T6767","v":0},{"$f":"'Future Monthly Zonal Charges'!U6767-'Current Monthly Zonal Charges'!U6767","v":0},{"$f":"'Future Monthly Zonal Charges'!V6767-'Current Monthly Zonal Charges'!V6767","v":0},{"$f":"'Future Monthly Zonal Charges'!W6767-'Current Monthly Zonal Charges'!W6767","v":0},{"$f":"'Future Monthly Zonal Charges'!X6767-'Current Monthly Zonal Charges'!X6767","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6767-'Current Monthly Zonal Charges'!Y6767","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6767-'Current Monthly Zonal Charges'!Z6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6767-'Current Monthly Zonal Charges'!AA6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6767-'Current Monthly Zonal Charges'!AB6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6767-'Current Monthly Zonal Charges'!AC6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6767-'Current Monthly Zonal Charges'!AD6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6767-'Current Monthly Zonal Charges'!AE6767","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6767-'Current Monthly Zonal Charges'!AG6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6767-'Current Monthly Zonal Charges'!AH6767","v":-0.80194631478511891},{"$f":"'Future Monthly Zonal Charges'!AI6767-'Current Monthly Zonal Charges'!AI6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6767-'Current Monthly Zonal Charges'!AJ6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6767-'Current Monthly Zonal Charges'!AK6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6767-'Current Monthly Zonal Charges'!AL6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6767-'Current Monthly Zonal Charges'!AM6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6767-'Current Monthly Zonal Charges'!AN6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6767-'Current Monthly Zonal Charges'!AO6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6767-'Current Monthly Zonal Charges'!AP6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6767-'Current Monthly Zonal Charges'!AQ6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6767-'Current Monthly Zonal Charges'!AR6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6767-'Current Monthly Zonal Charges'!AS6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6767-'Current Monthly Zonal Charges'!AT6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6767-'Current Monthly Zonal Charges'!AU6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6767-'Current Monthly Zonal Charges'!AV6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6767-'Current Monthly Zonal Charges'!AW6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6767-'Current Monthly Zonal Charges'!AW6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6767-'Current Monthly Zonal Charges'!AY6767","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6767-'Current Monthly Zonal Charges'!AZ6767","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6767-'Current Monthly Zonal Charges'!BA6767","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6767-'Current Monthly Zonal Charges'!BB6767","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6767-'Current Monthly Zonal Charges'!BC6767","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6767-'Current Monthly Zonal Charges'!BD6767","v":0}]
[{"$f":"'Upgrade Information'!B6803","v":"s1617.5"},{"$f":"'Projected Revenue Requirements'!C6803","v":"AEP"},{"$f":"'Upgrade Information'!E6803","v":16.100000000000001},{"$f":"IF('Upgrade Information'!D6803=\"\",\"\",'Upgrade Information'!D6803)","v":"2020-05-28"},{"$f":"'Current Monthly Zonal Charges'!E6803","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6803","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6803","v":191157.02894417604},{"$f":"'Future Monthly Zonal Charges'!F6803","v":168903.31721112836},-22253.711733047676,null,{"$f":"'Future Monthly Zonal Charges'!H6803-'Current Monthly Zonal Charges'!H6803","v":0},{"$f":"'Future Monthly Zonal Charges'!I6803-'Current Monthly Zonal Charges'!I6803","v":-22253.711733047676},{"$f":"'Future Monthly Zonal Charges'!J6803-'Current Monthly Zonal Charges'!J6803","v":0},{"$f":"'Future Monthly Zonal Charges'!K6803-'Current Monthly Zonal Charges'!K6803","v":0},{"$f":"'Future Monthly Zonal Charges'!L6803-'Current Monthly Zonal Charges'!L6803","v":0},{"$f":"'Future Monthly Zonal Charges'!M6803-'Current Monthly Zonal Charges'!M6803","v":0},{"$f":"'Future Monthly Zonal Charges'!N6803-'Current Monthly Zonal Charges'!N6803","v":0},{"$f":"'Future Monthly Zonal Charges'!O6803-'Current Monthly Zonal Charges'!O6803","v":0},{"$f":"'Future Monthly Zonal Charges'!P6803-'Current Monthly Zonal Charges'!P6803","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6803-'Current Monthly Zonal Charges'!Q6803","v":0},{"$f":"'Future Monthly Zonal Charges'!R6803-'Current Monthly Zonal Charges'!R6803","v":0},{"$f":"'Future Monthly Zonal Charges'!S6803-'Current Monthly Zonal Charges'!S6803","v":0},{"$f":"'Future Monthly Zonal Charges'!T6803-'Current Monthly Zonal Charges'!T6803","v":0},{"$f":"'Future Monthly Zonal Charges'!U6803-'Current Monthly Zonal Charges'!U6803","v":0},{"$f":"'Future Monthly Zonal Charges'!V6803-'Current Monthly Zonal Charges'!V6803","v":0},{"$f":"'Future Monthly Zonal Charges'!W6803-'Current Monthly Zonal Charges'!W6803","v":0},{"$f":"'Future Monthly Zonal Charges'!X6803-'Current Monthly Zonal Charges'!X6803","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6803-'Current Monthly Zonal Charges'!Y6803","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6803-'Current Monthly Zonal Charges'!Z6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6803-'Current Monthly Zonal Charges'!AA6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6803-'Current Monthly Zonal Charges'!AB6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6803-'Current Monthly Zonal Charges'!AC6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6803-'Current Monthly Zonal Charges'!AD6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6803-'Current Monthly Zonal Charges'!AE6803","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6803-'Current Monthly Zonal Charges'!AG6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6803-'Current Monthly Zonal Charges'!AH6803","v":-1.0247091800032093},{"$f":"'Future Monthly Zonal Charges'!AI6803-'Current Monthly Zonal Charges'!AI6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6803-'Current Monthly Zonal Charges'!AJ6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6803-'Current Monthly Zonal Charges'!AK6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6803-'Current Monthly Zonal Charges'!AL6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6803-'Current Monthly Zonal Charges'!AM6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6803-'Current Monthly Zonal Charges'!AN6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6803-'Current Monthly Zonal Charges'!AO6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6803-'Current Monthly Zonal Charges'!AP6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6803-'Current Monthly Zonal Charges'!AQ6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6803-'Current Monthly Zonal Charges'!AR6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6803-'Current Monthly Zonal Charges'!AS6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6803-'Current Monthly Zonal Charges'!AT6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6803-'Current Monthly Zonal Charges'!AU6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6803-'Current Monthly Zonal Charges'!AV6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6803-'Current Monthly Zonal Charges'!AW6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6803-'Current Monthly Zonal Charges'!AW6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6803-'Current Monthly Zonal Charges'!AY6803","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6803-'Current Monthly Zonal Charges'!AZ6803","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6803-'Current Monthly Zonal Charges'!BA6803","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6803-'Current Monthly Zonal Charges'!BB6803","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6803-'Current Monthly Zonal Charges'!BC6803","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6803-'Current Monthly Zonal Charges'!BD6803","v":0}]
[{"$f":"'Upgrade Information'!B6854","v":"s1642.2"},{"$f":"'Projected Revenue Requirements'!C6854","v":"PENELEC"},{"$f":"'Upgrade Information'!E6854","v":0},{"$f":"IF('Upgrade Information'!D6854=\"\",\"\",'Upgrade Information'!D6854)","v":"2019-02-03"},{"$f":"'Current Monthly Zonal Charges'!E6854","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6854","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6854","v":0},{"$f":"'Future Monthly Zonal Charges'!F6854","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H6854-'Current Monthly Zonal Charges'!H6854","v":0},{"$f":"'Future Monthly Zonal Charges'!I6854-'Current Monthly Zonal Charges'!I6854","v":0},{"$f":"'Future Monthly Zonal Charges'!J6854-'Current Monthly Zonal Charges'!J6854","v":0},{"$f":"'Future Monthly Zonal Charges'!K6854-'Current Monthly Zonal Charges'!K6854","v":0},{"$f":"'Future Monthly Zonal Charges'!L6854-'Current Monthly Zonal Charges'!L6854","v":0},{"$f":"'Future Monthly Zonal Charges'!M6854-'Current Monthly Zonal Charges'!M6854","v":0},{"$f":"'Future Monthly Zonal Charges'!N6854-'Current Monthly Zonal Charges'!N6854","v":0},{"$f":"'Future Monthly Zonal Charges'!O6854-'Current Monthly Zonal Charges'!O6854","v":0},{"$f":"'Future Monthly Zonal Charges'!P6854-'Current Monthly Zonal Charges'!P6854","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6854-'Current Monthly Zonal Charges'!Q6854","v":0},{"$f":"'Future Monthly Zonal Charges'!R6854-'Current Monthly Zonal Charges'!R6854","v":0},{"$f":"'Future Monthly Zonal Charges'!S6854-'Current Monthly Zonal Charges'!S6854","v":0},{"$f":"'Future Monthly Zonal Charges'!T6854-'Current Monthly Zonal Charges'!T6854","v":0},{"$f":"'Future Monthly Zonal Charges'!U6854-'Current Monthly Zonal Charges'!U6854","v":0},{"$f":"'Future Monthly Zonal Charges'!V6854-'Current Monthly Zonal Charges'!V6854","v":0},{"$f":"'Future Monthly Zonal Charges'!W6854-'Current Monthly Zonal Charges'!W6854","v":0},{"$f":"'Future Monthly Zonal Charges'!X6854-'Current Monthly Zonal Charges'!X6854","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6854-'Current Monthly Zonal Charges'!Y6854","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6854-'Current Monthly Zonal Charges'!Z6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6854-'Current Monthly Zonal Charges'!AA6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6854-'Current Monthly Zonal Charges'!AB6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6854-'Current Monthly Zonal Charges'!AC6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6854-'Current Monthly Zonal Charges'!AD6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6854-'Current Monthly Zonal Charges'!AE6854","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6854-'Current Monthly Zonal Charges'!AG6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6854-'Current Monthly Zonal Charges'!AH6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AI6854-'Current Monthly Zonal Charges'!AI6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6854-'Current Monthly Zonal Charges'!AJ6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6854-'Current Monthly Zonal Charges'!AK6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6854-'Current Monthly Zonal Charges'!AL6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6854-'Current Monthly Zonal Charges'!AM6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6854-'Current Monthly Zonal Charges'!AN6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6854-'Current Monthly Zonal Charges'!AO6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6854-'Current Monthly Zonal Charges'!AP6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6854-'Current Monthly Zonal Charges'!AQ6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6854-'Current Monthly Zonal Charges'!AR6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6854-'Current Monthly Zonal Charges'!AS6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6854-'Current Monthly Zonal Charges'!AT6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6854-'Current Monthly Zonal Charges'!AU6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6854-'Current Monthly Zonal Charges'!AV6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6854-'Current Monthly Zonal Charges'!AW6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6854-'Current Monthly Zonal Charges'!AW6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6854-'Current Monthly Zonal Charges'!AY6854","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6854-'Current Monthly Zonal Charges'!AZ6854","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6854-'Current Monthly Zonal Charges'!BA6854","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6854-'Current Monthly Zonal Charges'!BB6854","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6854-'Current Monthly Zonal Charges'!BC6854","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6854-'Current Monthly Zonal Charges'!BD6854","v":0}]
[{"$f":"'Upgrade Information'!B6886","v":"s1663.1"},{"$f":"'Projected Revenue Requirements'!C6886","v":"AEP"},{"$f":"'Upgrade Information'!E6886","v":3.54},{"$f":"IF('Upgrade Information'!D6886=\"\",\"\",'Upgrade Information'!D6886)","v":"2019-03-21"},{"$f":"'Current Monthly Zonal Charges'!E6886","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6886","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6886","v":40889.0879857693},{"$f":"'Future Monthly Zonal Charges'!F6886","v":35996.035840738943},-4893.0521450303568,null,{"$f":"'Future Monthly Zonal Charges'!H6886-'Current Monthly Zonal Charges'!H6886","v":0},{"$f":"'Future Monthly Zonal Charges'!I6886-'Current Monthly Zonal Charges'!I6886","v":-4893.0521450303568},{"$f":"'Future Monthly Zonal Charges'!J6886-'Current Monthly Zonal Charges'!J6886","v":0},{"$f":"'Future Monthly Zonal Charges'!K6886-'Current Monthly Zonal Charges'!K6886","v":0},{"$f":"'Future Monthly Zonal Charges'!L6886-'Current Monthly Zonal Charges'!L6886","v":0},{"$f":"'Future Monthly Zonal Charges'!M6886-'Current Monthly Zonal Charges'!M6886","v":0},{"$f":"'Future Monthly Zonal Charges'!N6886-'Current Monthly Zonal Charges'!N6886","v":0},{"$f":"'Future Monthly Zonal Charges'!O6886-'Current Monthly Zonal Charges'!O6886","v":0},{"$f":"'Future Monthly Zonal Charges'!P6886-'Current Monthly Zonal Charges'!P6886","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6886-'Current Monthly Zonal Charges'!Q6886","v":0},{"$f":"'Future Monthly Zonal Charges'!R6886-'Current Monthly Zonal Charges'!R6886","v":0},{"$f":"'Future Monthly Zonal Charges'!S6886-'Current Monthly Zonal Charges'!S6886","v":0},{"$f":"'Future Monthly Zonal Charges'!T6886-'Current Monthly Zonal Charges'!T6886","v":0},{"$f":"'Future Monthly Zonal Charges'!U6886-'Current Monthly Zonal Charges'!U6886","v":0},{"$f":"'Future Monthly Zonal Charges'!V6886-'Current Monthly Zonal Charges'!V6886","v":0},{"$f":"'Future Monthly Zonal Charges'!W6886-'Current Monthly Zonal Charges'!W6886","v":0},{"$f":"'Future Monthly Zonal Charges'!X6886-'Current Monthly Zonal Charges'!X6886","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6886-'Current Monthly Zonal Charges'!Y6886","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6886-'Current Monthly Zonal Charges'!Z6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6886-'Current Monthly Zonal Charges'!AA6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6886-'Current Monthly Zonal Charges'!AB6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6886-'Current Monthly Zonal Charges'!AC6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6886-'Current Monthly Zonal Charges'!AD6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6886-'Current Monthly Zonal Charges'!AE6886","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6886-'Current Monthly Zonal Charges'!AG6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6886-'Current Monthly Zonal Charges'!AH6886","v":-0.22530872653486678},{"$f":"'Future Monthly Zonal Charges'!AI6886-'Current Monthly Zonal Charges'!AI6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6886-'Current Monthly Zonal Charges'!AJ6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6886-'Current Monthly Zonal Charges'!AK6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6886-'Current Monthly Zonal Charges'!AL6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6886-'Current Monthly Zonal Charges'!AM6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6886-'Current Monthly Zonal Charges'!AN6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6886-'Current Monthly Zonal Charges'!AO6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6886-'Current Monthly Zonal Charges'!AP6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6886-'Current Monthly Zonal Charges'!AQ6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6886-'Current Monthly Zonal Charges'!AR6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6886-'Current Monthly Zonal Charges'!AS6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6886-'Current Monthly Zonal Charges'!AT6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6886-'Current Monthly Zonal Charges'!AU6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6886-'Current Monthly Zonal Charges'!AV6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6886-'Current Monthly Zonal Charges'!AW6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6886-'Current Monthly Zonal Charges'!AW6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6886-'Current Monthly Zonal Charges'!AY6886","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6886-'Current Monthly Zonal Charges'!AZ6886","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6886-'Current Monthly Zonal Charges'!BA6886","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6886-'Current Monthly Zonal Charges'!BB6886","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6886-'Current Monthly Zonal Charges'!BC6886","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6886-'Current Monthly Zonal Charges'!BD6886","v":0}]
[{"$f":"'Upgrade Information'!B6941","v":"s1687.3"},{"$f":"'Projected Revenue Requirements'!C6941","v":"AEP"},{"$f":"'Upgrade Information'!E6941","v":0.4},{"$f":"IF('Upgrade Information'!D6941=\"\",\"\",'Upgrade Information'!D6941)","v":"2023-06-23"},{"$f":"'Current Monthly Zonal Charges'!E6941","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6941","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6941","v":5024.5176516184929},{"$f":"'Future Monthly Zonal Charges'!F6941","v":4537.3028433914969},-487.21480822699596,null,{"$f":"'Future Monthly Zonal Charges'!H6941-'Current Monthly Zonal Charges'!H6941","v":0},{"$f":"'Future Monthly Zonal Charges'!I6941-'Current Monthly Zonal Charges'!I6941","v":-487.21480822699596},{"$f":"'Future Monthly Zonal Charges'!J6941-'Current Monthly Zonal Charges'!J6941","v":0},{"$f":"'Future Monthly Zonal Charges'!K6941-'Current Monthly Zonal Charges'!K6941","v":0},{"$f":"'Future Monthly Zonal Charges'!L6941-'Current Monthly Zonal Charges'!L6941","v":0},{"$f":"'Future Monthly Zonal Charges'!M6941-'Current Monthly Zonal Charges'!M6941","v":0},{"$f":"'Future Monthly Zonal Charges'!N6941-'Current Monthly Zonal Charges'!N6941","v":0},{"$f":"'Future Monthly Zonal Charges'!O6941-'Current Monthly Zonal Charges'!O6941","v":0},{"$f":"'Future Monthly Zonal Charges'!P6941-'Current Monthly Zonal Charges'!P6941","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6941-'Current Monthly Zonal Charges'!Q6941","v":0},{"$f":"'Future Monthly Zonal Charges'!R6941-'Current Monthly Zonal Charges'!R6941","v":0},{"$f":"'Future Monthly Zonal Charges'!S6941-'Current Monthly Zonal Charges'!S6941","v":0},{"$f":"'Future Monthly Zonal Charges'!T6941-'Current Monthly Zonal Charges'!T6941","v":0},{"$f":"'Future Monthly Zonal Charges'!U6941-'Current Monthly Zonal Charges'!U6941","v":0},{"$f":"'Future Monthly Zonal Charges'!V6941-'Current Monthly Zonal Charges'!V6941","v":0},{"$f":"'Future Monthly Zonal Charges'!W6941-'Current Monthly Zonal Charges'!W6941","v":0},{"$f":"'Future Monthly Zonal Charges'!X6941-'Current Monthly Zonal Charges'!X6941","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6941-'Current Monthly Zonal Charges'!Y6941","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6941-'Current Monthly Zonal Charges'!Z6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6941-'Current Monthly Zonal Charges'!AA6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6941-'Current Monthly Zonal Charges'!AB6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6941-'Current Monthly Zonal Charges'!AC6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6941-'Current Monthly Zonal Charges'!AD6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6941-'Current Monthly Zonal Charges'!AE6941","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6941-'Current Monthly Zonal Charges'!AG6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6941-'Current Monthly Zonal Charges'!AH6941","v":-2.2434616418720549E-2},{"$f":"'Future Monthly Zonal Charges'!AI6941-'Current Monthly Zonal Charges'!AI6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6941-'Current Monthly Zonal Charges'!AJ6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AK6941-'Current Monthly Zonal Charges'!AK6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6941-'Current Monthly Zonal Charges'!AL6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6941-'Current Monthly Zonal Charges'!AM6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6941-'Current Monthly Zonal Charges'!AN6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6941-'Current Monthly Zonal Charges'!AO6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6941-'Current Monthly Zonal Charges'!AP6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6941-'Current Monthly Zonal Charges'!AQ6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6941-'Current Monthly Zonal Charges'!AR6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6941-'Current Monthly Zonal Charges'!AS6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6941-'Current Monthly Zonal Charges'!AT6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6941-'Current Monthly Zonal Charges'!AU6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6941-'Current Monthly Zonal Charges'!AV6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6941-'Current Monthly Zonal Charges'!AW6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6941-'Current Monthly Zonal Charges'!AW6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6941-'Current Monthly Zonal Charges'!AY6941","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6941-'Current Monthly Zonal Charges'!AZ6941","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6941-'Current Monthly Zonal Charges'!BA6941","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6941-'Current Monthly Zonal Charges'!BB6941","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6941-'Current Monthly Zonal Charges'!BC6941","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6941-'Current Monthly Zonal Charges'!BD6941","v":0}]
[{"$f":"'Upgrade Information'!B6969","v":"s1706"},{"$f":"'Projected Revenue Requirements'!C6969","v":"ATSI"},{"$f":"'Upgrade Information'!E6969","v":11.77},{"$f":"IF('Upgrade Information'!D6969=\"\",\"\",'Upgrade Information'!D6969)","v":"2024-12-31"},{"$f":"'Current Monthly Zonal Charges'!E6969","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E6969","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F6969","v":0},{"$f":"'Future Monthly Zonal Charges'!F6969","v":185362.94257650952},185362.94257650952,null,{"$f":"'Future Monthly Zonal Charges'!H6969-'Current Monthly Zonal Charges'!H6969","v":0},{"$f":"'Future Monthly Zonal Charges'!I6969-'Current Monthly Zonal Charges'!I6969","v":0},{"$f":"'Future Monthly Zonal Charges'!J6969-'Current Monthly Zonal Charges'!J6969","v":0},{"$f":"'Future Monthly Zonal Charges'!K6969-'Current Monthly Zonal Charges'!K6969","v":185362.94257650952},{"$f":"'Future Monthly Zonal Charges'!L6969-'Current Monthly Zonal Charges'!L6969","v":0},{"$f":"'Future Monthly Zonal Charges'!M6969-'Current Monthly Zonal Charges'!M6969","v":0},{"$f":"'Future Monthly Zonal Charges'!N6969-'Current Monthly Zonal Charges'!N6969","v":0},{"$f":"'Future Monthly Zonal Charges'!O6969-'Current Monthly Zonal Charges'!O6969","v":0},{"$f":"'Future Monthly Zonal Charges'!P6969-'Current Monthly Zonal Charges'!P6969","v":0},{"$f":"'Future Monthly Zonal Charges'!Q6969-'Current Monthly Zonal Charges'!Q6969","v":0},{"$f":"'Future Monthly Zonal Charges'!R6969-'Current Monthly Zonal Charges'!R6969","v":0},{"$f":"'Future Monthly Zonal Charges'!S6969-'Current Monthly Zonal Charges'!S6969","v":0},{"$f":"'Future Monthly Zonal Charges'!T6969-'Current Monthly Zonal Charges'!T6969","v":0},{"$f":"'Future Monthly Zonal Charges'!U6969-'Current Monthly Zonal Charges'!U6969","v":0},{"$f":"'Future Monthly Zonal Charges'!V6969-'Current Monthly Zonal Charges'!V6969","v":0},{"$f":"'Future Monthly Zonal Charges'!W6969-'Current Monthly Zonal Charges'!W6969","v":0},{"$f":"'Future Monthly Zonal Charges'!X6969-'Current Monthly Zonal Charges'!X6969","v":0},{"$f":"'Future Monthly Zonal Charges'!Y6969-'Current Monthly Zonal Charges'!Y6969","v":0},{"$f":"'Future Monthly Zonal Charges'!Z6969-'Current Monthly Zonal Charges'!Z6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AA6969-'Current Monthly Zonal Charges'!AA6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AB6969-'Current Monthly Zonal Charges'!AB6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AC6969-'Current Monthly Zonal Charges'!AC6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AD6969-'Current Monthly Zonal Charges'!AD6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AE6969-'Current Monthly Zonal Charges'!AE6969","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG6969-'Current Monthly Zonal Charges'!AG6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AH6969-'Current Monthly Zonal Charges'!AH6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AI6969-'Current Monthly Zonal Charges'!AI6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ6969-'Current Monthly Zonal Charges'!AJ6969","v":14.514250344646078},{"$f":"'Future Monthly Zonal Charges'!AK6969-'Current Monthly Zonal Charges'!AK6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AL6969-'Current Monthly Zonal Charges'!AL6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AM6969-'Current Monthly Zonal Charges'!AM6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AN6969-'Current Monthly Zonal Charges'!AN6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AO6969-'Current Monthly Zonal Charges'!AO6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AP6969-'Current Monthly Zonal Charges'!AP6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ6969-'Current Monthly Zonal Charges'!AQ6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AR6969-'Current Monthly Zonal Charges'!AR6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AS6969-'Current Monthly Zonal Charges'!AS6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AT6969-'Current Monthly Zonal Charges'!AT6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AU6969-'Current Monthly Zonal Charges'!AU6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AV6969-'Current Monthly Zonal Charges'!AV6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6969-'Current Monthly Zonal Charges'!AW6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AW6969-'Current Monthly Zonal Charges'!AW6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AY6969-'Current Monthly Zonal Charges'!AY6969","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ6969-'Current Monthly Zonal Charges'!AZ6969","v":0},{"$f":"'Future Monthly Zonal Charges'!BA6969-'Current Monthly Zonal Charges'!BA6969","v":0},{"$f":"'Future Monthly Zonal Charges'!BB6969-'Current Monthly Zonal Charges'!BB6969","v":0},{"$f":"'Future Monthly Zonal Charges'!BC6969-'Current Monthly Zonal Charges'!BC6969","v":0},{"$f":"'Future Monthly Zonal Charges'!BD6969-'Current Monthly Zonal Charges'!BD6969","v":0}]
[{"$f":"'Upgrade Information'!B7006","v":"s1740"},{"$f":"'Projected Revenue Requirements'!C7006","v":"DEOK"},{"$f":"'Upgrade Information'!E7006","v":4.74},{"$f":"IF('Upgrade Information'!D7006=\"\",\"\",'Upgrade Information'!D7006)","v":"2019-11-01"},{"$f":"'Current Monthly Zonal Charges'!E7006","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E7006","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F7006","v":60123.243857034227},{"$f":"'Future Monthly Zonal Charges'!F7006","v":54960.858209658858},-5162.3856473753694,null,{"$f":"'Future Monthly Zonal Charges'!H7006-'Current Monthly Zonal Charges'!H7006","v":0},{"$f":"'Future Monthly Zonal Charges'!I7006-'Current Monthly Zonal Charges'!I7006","v":0},{"$f":"'Future Monthly Zonal Charges'!J7006-'Current Monthly Zonal Charges'!J7006","v":0},{"$f":"'Future Monthly Zonal Charges'!K7006-'Current Monthly Zonal Charges'!K7006","v":0},{"$f":"'Future Monthly Zonal Charges'!L7006-'Current Monthly Zonal Charges'!L7006","v":0},{"$f":"'Future Monthly Zonal Charges'!M7006-'Current Monthly Zonal Charges'!M7006","v":0},{"$f":"'Future Monthly Zonal Charges'!N7006-'Current Monthly Zonal Charges'!N7006","v":0},{"$f":"'Future Monthly Zonal Charges'!O7006-'Current Monthly Zonal Charges'!O7006","v":-5162.3856473753694},{"$f":"'Future Monthly Zonal Charges'!P7006-'Current Monthly Zonal Charges'!P7006","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7006-'Current Monthly Zonal Charges'!Q7006","v":0},{"$f":"'Future Monthly Zonal Charges'!R7006-'Current Monthly Zonal Charges'!R7006","v":0},{"$f":"'Future Monthly Zonal Charges'!S7006-'Current Monthly Zonal Charges'!S7006","v":0},{"$f":"'Future Monthly Zonal Charges'!T7006-'Current Monthly Zonal Charges'!T7006","v":0},{"$f":"'Future Monthly Zonal Charges'!U7006-'Current Monthly Zonal Charges'!U7006","v":0},{"$f":"'Future Monthly Zonal Charges'!V7006-'Current Monthly Zonal Charges'!V7006","v":0},{"$f":"'Future Monthly Zonal Charges'!W7006-'Current Monthly Zonal Charges'!W7006","v":0},{"$f":"'Future Monthly Zonal Charges'!X7006-'Current Monthly Zonal Charges'!X7006","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7006-'Current Monthly Zonal Charges'!Y7006","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7006-'Current Monthly Zonal Charges'!Z7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7006-'Current Monthly Zonal Charges'!AA7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7006-'Current Monthly Zonal Charges'!AB7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7006-'Current Monthly Zonal Charges'!AC7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7006-'Current Monthly Zonal Charges'!AD7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7006-'Current Monthly Zonal Charges'!AE7006","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7006-'Current Monthly Zonal Charges'!AG7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7006-'Current Monthly Zonal Charges'!AH7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AI7006-'Current Monthly Zonal Charges'!AI7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7006-'Current Monthly Zonal Charges'!AJ7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7006-'Current Monthly Zonal Charges'!AK7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7006-'Current Monthly Zonal Charges'!AL7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7006-'Current Monthly Zonal Charges'!AM7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7006-'Current Monthly Zonal Charges'!AN7006","v":-0.99928101418388415},{"$f":"'Future Monthly Zonal Charges'!AO7006-'Current Monthly Zonal Charges'!AO7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7006-'Current Monthly Zonal Charges'!AP7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7006-'Current Monthly Zonal Charges'!AQ7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7006-'Current Monthly Zonal Charges'!AR7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7006-'Current Monthly Zonal Charges'!AS7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7006-'Current Monthly Zonal Charges'!AT7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7006-'Current Monthly Zonal Charges'!AU7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7006-'Current Monthly Zonal Charges'!AV7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7006-'Current Monthly Zonal Charges'!AW7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7006-'Current Monthly Zonal Charges'!AW7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7006-'Current Monthly Zonal Charges'!AY7006","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7006-'Current Monthly Zonal Charges'!AZ7006","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7006-'Current Monthly Zonal Charges'!BA7006","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7006-'Current Monthly Zonal Charges'!BB7006","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7006-'Current Monthly Zonal Charges'!BC7006","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7006-'Current Monthly Zonal Charges'!BD7006","v":0}]
[{"$f":"'Upgrade Information'!B7052","v":"s1769.2"},{"$f":"'Projected Revenue Requirements'!C7052","v":"PENELEC"},{"$f":"'Upgrade Information'!E7052","v":0},{"$f":"IF('Upgrade Information'!D7052=\"\",\"\",'Upgrade Information'!D7052)","v":"2025-12-31"},{"$f":"'Current Monthly Zonal Charges'!E7052","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7052","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7052","v":0},{"$f":"'Future Monthly Zonal Charges'!F7052","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H7052-'Current Monthly Zonal Charges'!H7052","v":0},{"$f":"'Future Monthly Zonal Charges'!I7052-'Current Monthly Zonal Charges'!I7052","v":0},{"$f":"'Future Monthly Zonal Charges'!J7052-'Current Monthly Zonal Charges'!J7052","v":0},{"$f":"'Future Monthly Zonal Charges'!K7052-'Current Monthly Zonal Charges'!K7052","v":0},{"$f":"'Future Monthly Zonal Charges'!L7052-'Current Monthly Zonal Charges'!L7052","v":0},{"$f":"'Future Monthly Zonal Charges'!M7052-'Current Monthly Zonal Charges'!M7052","v":0},{"$f":"'Future Monthly Zonal Charges'!N7052-'Current Monthly Zonal Charges'!N7052","v":0},{"$f":"'Future Monthly Zonal Charges'!O7052-'Current Monthly Zonal Charges'!O7052","v":0},{"$f":"'Future Monthly Zonal Charges'!P7052-'Current Monthly Zonal Charges'!P7052","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7052-'Current Monthly Zonal Charges'!Q7052","v":0},{"$f":"'Future Monthly Zonal Charges'!R7052-'Current Monthly Zonal Charges'!R7052","v":0},{"$f":"'Future Monthly Zonal Charges'!S7052-'Current Monthly Zonal Charges'!S7052","v":0},{"$f":"'Future Monthly Zonal Charges'!T7052-'Current Monthly Zonal Charges'!T7052","v":0},{"$f":"'Future Monthly Zonal Charges'!U7052-'Current Monthly Zonal Charges'!U7052","v":0},{"$f":"'Future Monthly Zonal Charges'!V7052-'Current Monthly Zonal Charges'!V7052","v":0},{"$f":"'Future Monthly Zonal Charges'!W7052-'Current Monthly Zonal Charges'!W7052","v":0},{"$f":"'Future Monthly Zonal Charges'!X7052-'Current Monthly Zonal Charges'!X7052","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7052-'Current Monthly Zonal Charges'!Y7052","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7052-'Current Monthly Zonal Charges'!Z7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7052-'Current Monthly Zonal Charges'!AA7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7052-'Current Monthly Zonal Charges'!AB7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7052-'Current Monthly Zonal Charges'!AC7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7052-'Current Monthly Zonal Charges'!AD7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7052-'Current Monthly Zonal Charges'!AE7052","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7052-'Current Monthly Zonal Charges'!AG7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7052-'Current Monthly Zonal Charges'!AH7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AI7052-'Current Monthly Zonal Charges'!AI7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7052-'Current Monthly Zonal Charges'!AJ7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7052-'Current Monthly Zonal Charges'!AK7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7052-'Current Monthly Zonal Charges'!AL7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7052-'Current Monthly Zonal Charges'!AM7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7052-'Current Monthly Zonal Charges'!AN7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7052-'Current Monthly Zonal Charges'!AO7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7052-'Current Monthly Zonal Charges'!AP7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7052-'Current Monthly Zonal Charges'!AQ7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7052-'Current Monthly Zonal Charges'!AR7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7052-'Current Monthly Zonal Charges'!AS7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7052-'Current Monthly Zonal Charges'!AT7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7052-'Current Monthly Zonal Charges'!AU7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7052-'Current Monthly Zonal Charges'!AV7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7052-'Current Monthly Zonal Charges'!AW7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7052-'Current Monthly Zonal Charges'!AW7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7052-'Current Monthly Zonal Charges'!AY7052","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7052-'Current Monthly Zonal Charges'!AZ7052","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7052-'Current Monthly Zonal Charges'!BA7052","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7052-'Current Monthly Zonal Charges'!BB7052","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7052-'Current Monthly Zonal Charges'!BC7052","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7052-'Current Monthly Zonal Charges'!BD7052","v":0}]
[{"$f":"'Upgrade Information'!B7093","v":"s1780.3"},{"$f":"'Projected Revenue Requirements'!C7093","v":"PENELEC"},{"$f":"'Upgrade Information'!E7093","v":0},{"$f":"IF('Upgrade Information'!D7093=\"\",\"\",'Upgrade Information'!D7093)","v":"2020-11-25"},{"$f":"'Current Monthly Zonal Charges'!E7093","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7093","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7093","v":0},{"$f":"'Future Monthly Zonal Charges'!F7093","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H7093-'Current Monthly Zonal Charges'!H7093","v":0},{"$f":"'Future Monthly Zonal Charges'!I7093-'Current Monthly Zonal Charges'!I7093","v":0},{"$f":"'Future Monthly Zonal Charges'!J7093-'Current Monthly Zonal Charges'!J7093","v":0},{"$f":"'Future Monthly Zonal Charges'!K7093-'Current Monthly Zonal Charges'!K7093","v":0},{"$f":"'Future Monthly Zonal Charges'!L7093-'Current Monthly Zonal Charges'!L7093","v":0},{"$f":"'Future Monthly Zonal Charges'!M7093-'Current Monthly Zonal Charges'!M7093","v":0},{"$f":"'Future Monthly Zonal Charges'!N7093-'Current Monthly Zonal Charges'!N7093","v":0},{"$f":"'Future Monthly Zonal Charges'!O7093-'Current Monthly Zonal Charges'!O7093","v":0},{"$f":"'Future Monthly Zonal Charges'!P7093-'Current Monthly Zonal Charges'!P7093","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7093-'Current Monthly Zonal Charges'!Q7093","v":0},{"$f":"'Future Monthly Zonal Charges'!R7093-'Current Monthly Zonal Charges'!R7093","v":0},{"$f":"'Future Monthly Zonal Charges'!S7093-'Current Monthly Zonal Charges'!S7093","v":0},{"$f":"'Future Monthly Zonal Charges'!T7093-'Current Monthly Zonal Charges'!T7093","v":0},{"$f":"'Future Monthly Zonal Charges'!U7093-'Current Monthly Zonal Charges'!U7093","v":0},{"$f":"'Future Monthly Zonal Charges'!V7093-'Current Monthly Zonal Charges'!V7093","v":0},{"$f":"'Future Monthly Zonal Charges'!W7093-'Current Monthly Zonal Charges'!W7093","v":0},{"$f":"'Future Monthly Zonal Charges'!X7093-'Current Monthly Zonal Charges'!X7093","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7093-'Current Monthly Zonal Charges'!Y7093","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7093-'Current Monthly Zonal Charges'!Z7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7093-'Current Monthly Zonal Charges'!AA7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7093-'Current Monthly Zonal Charges'!AB7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7093-'Current Monthly Zonal Charges'!AC7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7093-'Current Monthly Zonal Charges'!AD7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7093-'Current Monthly Zonal Charges'!AE7093","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7093-'Current Monthly Zonal Charges'!AG7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7093-'Current Monthly Zonal Charges'!AH7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AI7093-'Current Monthly Zonal Charges'!AI7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7093-'Current Monthly Zonal Charges'!AJ7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7093-'Current Monthly Zonal Charges'!AK7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7093-'Current Monthly Zonal Charges'!AL7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7093-'Current Monthly Zonal Charges'!AM7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7093-'Current Monthly Zonal Charges'!AN7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7093-'Current Monthly Zonal Charges'!AO7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7093-'Current Monthly Zonal Charges'!AP7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7093-'Current Monthly Zonal Charges'!AQ7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7093-'Current Monthly Zonal Charges'!AR7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7093-'Current Monthly Zonal Charges'!AS7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7093-'Current Monthly Zonal Charges'!AT7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7093-'Current Monthly Zonal Charges'!AU7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7093-'Current Monthly Zonal Charges'!AV7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7093-'Current Monthly Zonal Charges'!AW7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7093-'Current Monthly Zonal Charges'!AW7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7093-'Current Monthly Zonal Charges'!AY7093","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7093-'Current Monthly Zonal Charges'!AZ7093","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7093-'Current Monthly Zonal Charges'!BA7093","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7093-'Current Monthly Zonal Charges'!BB7093","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7093-'Current Monthly Zonal Charges'!BC7093","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7093-'Current Monthly Zonal Charges'!BD7093","v":0}]
[{"$f":"'Upgrade Information'!B7129","v":"s1806.4"},{"$f":"'Projected Revenue Requirements'!C7129","v":"JCPL"},{"$f":"'Upgrade Information'!E7129","v":0},{"$f":"IF('Upgrade Information'!D7129=\"\",\"\",'Upgrade Information'!D7129)","v":"2020-12-15"},{"$f":"'Current Monthly Zonal Charges'!E7129","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7129","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7129","v":0},{"$f":"'Future Monthly Zonal Charges'!F7129","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H7129-'Current Monthly Zonal Charges'!H7129","v":0},{"$f":"'Future Monthly Zonal Charges'!I7129-'Current Monthly Zonal Charges'!I7129","v":0},{"$f":"'Future Monthly Zonal Charges'!J7129-'Current Monthly Zonal Charges'!J7129","v":0},{"$f":"'Future Monthly Zonal Charges'!K7129-'Current Monthly Zonal Charges'!K7129","v":0},{"$f":"'Future Monthly Zonal Charges'!L7129-'Current Monthly Zonal Charges'!L7129","v":0},{"$f":"'Future Monthly Zonal Charges'!M7129-'Current Monthly Zonal Charges'!M7129","v":0},{"$f":"'Future Monthly Zonal Charges'!N7129-'Current Monthly Zonal Charges'!N7129","v":0},{"$f":"'Future Monthly Zonal Charges'!O7129-'Current Monthly Zonal Charges'!O7129","v":0},{"$f":"'Future Monthly Zonal Charges'!P7129-'Current Monthly Zonal Charges'!P7129","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7129-'Current Monthly Zonal Charges'!Q7129","v":0},{"$f":"'Future Monthly Zonal Charges'!R7129-'Current Monthly Zonal Charges'!R7129","v":0},{"$f":"'Future Monthly Zonal Charges'!S7129-'Current Monthly Zonal Charges'!S7129","v":0},{"$f":"'Future Monthly Zonal Charges'!T7129-'Current Monthly Zonal Charges'!T7129","v":0},{"$f":"'Future Monthly Zonal Charges'!U7129-'Current Monthly Zonal Charges'!U7129","v":0},{"$f":"'Future Monthly Zonal Charges'!V7129-'Current Monthly Zonal Charges'!V7129","v":0},{"$f":"'Future Monthly Zonal Charges'!W7129-'Current Monthly Zonal Charges'!W7129","v":0},{"$f":"'Future Monthly Zonal Charges'!X7129-'Current Monthly Zonal Charges'!X7129","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7129-'Current Monthly Zonal Charges'!Y7129","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7129-'Current Monthly Zonal Charges'!Z7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7129-'Current Monthly Zonal Charges'!AA7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7129-'Current Monthly Zonal Charges'!AB7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7129-'Current Monthly Zonal Charges'!AC7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7129-'Current Monthly Zonal Charges'!AD7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7129-'Current Monthly Zonal Charges'!AE7129","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7129-'Current Monthly Zonal Charges'!AG7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7129-'Current Monthly Zonal Charges'!AH7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AI7129-'Current Monthly Zonal Charges'!AI7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7129-'Current Monthly Zonal Charges'!AJ7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7129-'Current Monthly Zonal Charges'!AK7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7129-'Current Monthly Zonal Charges'!AL7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7129-'Current Monthly Zonal Charges'!AM7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7129-'Current Monthly Zonal Charges'!AN7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7129-'Current Monthly Zonal Charges'!AO7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7129-'Current Monthly Zonal Charges'!AP7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7129-'Current Monthly Zonal Charges'!AQ7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7129-'Current Monthly Zonal Charges'!AR7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7129-'Current Monthly Zonal Charges'!AS7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7129-'Current Monthly Zonal Charges'!AT7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7129-'Current Monthly Zonal Charges'!AU7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7129-'Current Monthly Zonal Charges'!AV7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7129-'Current Monthly Zonal Charges'!AW7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7129-'Current Monthly Zonal Charges'!AW7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7129-'Current Monthly Zonal Charges'!AY7129","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7129-'Current Monthly Zonal Charges'!AZ7129","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7129-'Current Monthly Zonal Charges'!BA7129","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7129-'Current Monthly Zonal Charges'!BB7129","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7129-'Current Monthly Zonal Charges'!BC7129","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7129-'Current Monthly Zonal Charges'!BD7129","v":0}]
[{"$f":"'Upgrade Information'!B7180","v":"s1822.2"},{"$f":"'Projected Revenue Requirements'!C7180","v":"PENELEC"},{"$f":"'Upgrade Information'!E7180","v":0.6},{"$f":"IF('Upgrade Information'!D7180=\"\",\"\",'Upgrade Information'!D7180)","v":"2022-12-31"},{"$f":"'Current Monthly Zonal Charges'!E7180","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7180","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7180","v":7700.2870449226712},{"$f":"'Future Monthly Zonal Charges'!F7180","v":6956.5851988056829},-743.70184611698824,null,{"$f":"'Future Monthly Zonal Charges'!H7180-'Current Monthly Zonal Charges'!H7180","v":0},{"$f":"'Future Monthly Zonal Charges'!I7180-'Current Monthly Zonal Charges'!I7180","v":0},{"$f":"'Future Monthly Zonal Charges'!J7180-'Current Monthly Zonal Charges'!J7180","v":0},{"$f":"'Future Monthly Zonal Charges'!K7180-'Current Monthly Zonal Charges'!K7180","v":0},{"$f":"'Future Monthly Zonal Charges'!L7180-'Current Monthly Zonal Charges'!L7180","v":0},{"$f":"'Future Monthly Zonal Charges'!M7180-'Current Monthly Zonal Charges'!M7180","v":0},{"$f":"'Future Monthly Zonal Charges'!N7180-'Current Monthly Zonal Charges'!N7180","v":0},{"$f":"'Future Monthly Zonal Charges'!O7180-'Current Monthly Zonal Charges'!O7180","v":0},{"$f":"'Future Monthly Zonal Charges'!P7180-'Current Monthly Zonal Charges'!P7180","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7180-'Current Monthly Zonal Charges'!Q7180","v":0},{"$f":"'Future Monthly Zonal Charges'!R7180-'Current Monthly Zonal Charges'!R7180","v":0},{"$f":"'Future Monthly Zonal Charges'!S7180-'Current Monthly Zonal Charges'!S7180","v":0},{"$f":"'Future Monthly Zonal Charges'!T7180-'Current Monthly Zonal Charges'!T7180","v":0},{"$f":"'Future Monthly Zonal Charges'!U7180-'Current Monthly Zonal Charges'!U7180","v":0},{"$f":"'Future Monthly Zonal Charges'!V7180-'Current Monthly Zonal Charges'!V7180","v":0},{"$f":"'Future Monthly Zonal Charges'!W7180-'Current Monthly Zonal Charges'!W7180","v":0},{"$f":"'Future Monthly Zonal Charges'!X7180-'Current Monthly Zonal Charges'!X7180","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7180-'Current Monthly Zonal Charges'!Y7180","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7180-'Current Monthly Zonal Charges'!Z7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7180-'Current Monthly Zonal Charges'!AA7180","v":-743.70184611698824},{"$f":"'Future Monthly Zonal Charges'!AB7180-'Current Monthly Zonal Charges'!AB7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7180-'Current Monthly Zonal Charges'!AC7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7180-'Current Monthly Zonal Charges'!AD7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7180-'Current Monthly Zonal Charges'!AE7180","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7180-'Current Monthly Zonal Charges'!AG7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7180-'Current Monthly Zonal Charges'!AH7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AI7180-'Current Monthly Zonal Charges'!AI7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7180-'Current Monthly Zonal Charges'!AJ7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7180-'Current Monthly Zonal Charges'!AK7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7180-'Current Monthly Zonal Charges'!AL7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7180-'Current Monthly Zonal Charges'!AM7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7180-'Current Monthly Zonal Charges'!AN7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7180-'Current Monthly Zonal Charges'!AO7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7180-'Current Monthly Zonal Charges'!AP7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7180-'Current Monthly Zonal Charges'!AQ7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7180-'Current Monthly Zonal Charges'!AR7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7180-'Current Monthly Zonal Charges'!AS7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7180-'Current Monthly Zonal Charges'!AT7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7180-'Current Monthly Zonal Charges'!AU7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7180-'Current Monthly Zonal Charges'!AV7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7180-'Current Monthly Zonal Charges'!AW7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7180-'Current Monthly Zonal Charges'!AW7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7180-'Current Monthly Zonal Charges'!AY7180","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7180-'Current Monthly Zonal Charges'!AZ7180","v":-0.26276431689820479},{"$f":"'Future Monthly Zonal Charges'!BA7180-'Current Monthly Zonal Charges'!BA7180","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7180-'Current Monthly Zonal Charges'!BB7180","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7180-'Current Monthly Zonal Charges'!BC7180","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7180-'Current Monthly Zonal Charges'!BD7180","v":0}]
[{"$f":"'Upgrade Information'!B7212","v":"s1837"},{"$f":"'Projected Revenue Requirements'!C7212","v":"Dominion"},{"$f":"'Upgrade Information'!E7212","v":2},{"$f":"IF('Upgrade Information'!D7212=\"\",\"\",'Upgrade Information'!D7212)","v":"2019-10-15"},{"$f":"'Current Monthly Zonal Charges'!E7212","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7212","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7212","v":19619.708598060781},{"$f":"'Future Monthly Zonal Charges'!F7212","v":17704.138326222979},-1915.5702718378016,null,{"$f":"'Future Monthly Zonal Charges'!H7212-'Current Monthly Zonal Charges'!H7212","v":0},{"$f":"'Future Monthly Zonal Charges'!I7212-'Current Monthly Zonal Charges'!I7212","v":0},{"$f":"'Future Monthly Zonal Charges'!J7212-'Current Monthly Zonal Charges'!J7212","v":0},{"$f":"'Future Monthly Zonal Charges'!K7212-'Current Monthly Zonal Charges'!K7212","v":0},{"$f":"'Future Monthly Zonal Charges'!L7212-'Current Monthly Zonal Charges'!L7212","v":0},{"$f":"'Future Monthly Zonal Charges'!M7212-'Current Monthly Zonal Charges'!M7212","v":0},{"$f":"'Future Monthly Zonal Charges'!N7212-'Current Monthly Zonal Charges'!N7212","v":0},{"$f":"'Future Monthly Zonal Charges'!O7212-'Current Monthly Zonal Charges'!O7212","v":0},{"$f":"'Future Monthly Zonal Charges'!P7212-'Current Monthly Zonal Charges'!P7212","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7212-'Current Monthly Zonal Charges'!Q7212","v":-1915.5702718378016},{"$f":"'Future Monthly Zonal Charges'!R7212-'Current Monthly Zonal Charges'!R7212","v":0},{"$f":"'Future Monthly Zonal Charges'!S7212-'Current Monthly Zonal Charges'!S7212","v":0},{"$f":"'Future Monthly Zonal Charges'!T7212-'Current Monthly Zonal Charges'!T7212","v":0},{"$f":"'Future Monthly Zonal Charges'!U7212-'Current Monthly Zonal Charges'!U7212","v":0},{"$f":"'Future Monthly Zonal Charges'!V7212-'Current Monthly Zonal Charges'!V7212","v":0},{"$f":"'Future Monthly Zonal Charges'!W7212-'Current Monthly Zonal Charges'!W7212","v":0},{"$f":"'Future Monthly Zonal Charges'!X7212-'Current Monthly Zonal Charges'!X7212","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7212-'Current Monthly Zonal Charges'!Y7212","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7212-'Current Monthly Zonal Charges'!Z7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7212-'Current Monthly Zonal Charges'!AA7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7212-'Current Monthly Zonal Charges'!AB7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7212-'Current Monthly Zonal Charges'!AC7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7212-'Current Monthly Zonal Charges'!AD7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7212-'Current Monthly Zonal Charges'!AE7212","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7212-'Current Monthly Zonal Charges'!AG7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7212-'Current Monthly Zonal Charges'!AH7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AI7212-'Current Monthly Zonal Charges'!AI7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7212-'Current Monthly Zonal Charges'!AJ7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7212-'Current Monthly Zonal Charges'!AK7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7212-'Current Monthly Zonal Charges'!AL7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7212-'Current Monthly Zonal Charges'!AM7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7212-'Current Monthly Zonal Charges'!AN7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7212-'Current Monthly Zonal Charges'!AO7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7212-'Current Monthly Zonal Charges'!AP7212","v":-9.0543727959889075E-2},{"$f":"'Future Monthly Zonal Charges'!AQ7212-'Current Monthly Zonal Charges'!AQ7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7212-'Current Monthly Zonal Charges'!AR7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7212-'Current Monthly Zonal Charges'!AS7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7212-'Current Monthly Zonal Charges'!AT7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7212-'Current Monthly Zonal Charges'!AU7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7212-'Current Monthly Zonal Charges'!AV7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7212-'Current Monthly Zonal Charges'!AW7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7212-'Current Monthly Zonal Charges'!AW7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7212-'Current Monthly Zonal Charges'!AY7212","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7212-'Current Monthly Zonal Charges'!AZ7212","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7212-'Current Monthly Zonal Charges'!BA7212","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7212-'Current Monthly Zonal Charges'!BB7212","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7212-'Current Monthly Zonal Charges'!BC7212","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7212-'Current Monthly Zonal Charges'!BD7212","v":0}]
[{"$f":"'Upgrade Information'!B7228","v":"s1849 "},{"$f":"'Projected Revenue Requirements'!C7228","v":"PECO"},{"$f":"'Upgrade Information'!E7228","v":27},{"$f":"IF('Upgrade Information'!D7228=\"\",\"\",'Upgrade Information'!D7228)","v":"2021-05-19"},{"$f":"'Current Monthly Zonal Charges'!E7228","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E7228","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F7228","v":332175.2223332462},{"$f":"'Future Monthly Zonal Charges'!F7228","v":309616.24408057885},-22558.978252667352,null,{"$f":"'Future Monthly Zonal Charges'!H7228-'Current Monthly Zonal Charges'!H7228","v":0},{"$f":"'Future Monthly Zonal Charges'!I7228-'Current Monthly Zonal Charges'!I7228","v":0},{"$f":"'Future Monthly Zonal Charges'!J7228-'Current Monthly Zonal Charges'!J7228","v":0},{"$f":"'Future Monthly Zonal Charges'!K7228-'Current Monthly Zonal Charges'!K7228","v":0},{"$f":"'Future Monthly Zonal Charges'!L7228-'Current Monthly Zonal Charges'!L7228","v":0},{"$f":"'Future Monthly Zonal Charges'!M7228-'Current Monthly Zonal Charges'!M7228","v":0},{"$f":"'Future Monthly Zonal Charges'!N7228-'Current Monthly Zonal Charges'!N7228","v":0},{"$f":"'Future Monthly Zonal Charges'!O7228-'Current Monthly Zonal Charges'!O7228","v":0},{"$f":"'Future Monthly Zonal Charges'!P7228-'Current Monthly Zonal Charges'!P7228","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7228-'Current Monthly Zonal Charges'!Q7228","v":0},{"$f":"'Future Monthly Zonal Charges'!R7228-'Current Monthly Zonal Charges'!R7228","v":0},{"$f":"'Future Monthly Zonal Charges'!S7228-'Current Monthly Zonal Charges'!S7228","v":0},{"$f":"'Future Monthly Zonal Charges'!T7228-'Current Monthly Zonal Charges'!T7228","v":0},{"$f":"'Future Monthly Zonal Charges'!U7228-'Current Monthly Zonal Charges'!U7228","v":0},{"$f":"'Future Monthly Zonal Charges'!V7228-'Current Monthly Zonal Charges'!V7228","v":0},{"$f":"'Future Monthly Zonal Charges'!W7228-'Current Monthly Zonal Charges'!W7228","v":0},{"$f":"'Future Monthly Zonal Charges'!X7228-'Current Monthly Zonal Charges'!X7228","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7228-'Current Monthly Zonal Charges'!Y7228","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7228-'Current Monthly Zonal Charges'!Z7228","v":-22558.978252667352},{"$f":"'Future Monthly Zonal Charges'!AA7228-'Current Monthly Zonal Charges'!AA7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7228-'Current Monthly Zonal Charges'!AB7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7228-'Current Monthly Zonal Charges'!AC7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7228-'Current Monthly Zonal Charges'!AD7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7228-'Current Monthly Zonal Charges'!AE7228","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7228-'Current Monthly Zonal Charges'!AG7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7228-'Current Monthly Zonal Charges'!AH7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AI7228-'Current Monthly Zonal Charges'!AI7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7228-'Current Monthly Zonal Charges'!AJ7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7228-'Current Monthly Zonal Charges'!AK7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7228-'Current Monthly Zonal Charges'!AL7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7228-'Current Monthly Zonal Charges'!AM7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7228-'Current Monthly Zonal Charges'!AN7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7228-'Current Monthly Zonal Charges'!AO7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7228-'Current Monthly Zonal Charges'!AP7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7228-'Current Monthly Zonal Charges'!AQ7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7228-'Current Monthly Zonal Charges'!AR7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7228-'Current Monthly Zonal Charges'!AS7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7228-'Current Monthly Zonal Charges'!AT7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7228-'Current Monthly Zonal Charges'!AU7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7228-'Current Monthly Zonal Charges'!AV7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7228-'Current Monthly Zonal Charges'!AW7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7228-'Current Monthly Zonal Charges'!AW7228","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7228-'Current Monthly Zonal Charges'!AY7228","v":-2.6284550430717175},{"$f":"'Future Monthly Zonal Charges'!AZ7228-'Current Monthly Zonal Charges'!AZ7228","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7228-'Current Monthly Zonal Charges'!BA7228","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7228-'Current Monthly Zonal Charges'!BB7228","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7228-'Current Monthly Zonal Charges'!BC7228","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7228-'Current Monthly Zonal Charges'!BD7228","v":0}]
[{"$f":"'Upgrade Information'!B7295","v":"s1879.2"},{"$f":"'Projected Revenue Requirements'!C7295","v":"ME"},{"$f":"'Upgrade Information'!E7295","v":0},{"$f":"IF('Upgrade Information'!D7295=\"\",\"\",'Upgrade Information'!D7295)","v":"2023-08-01"},{"$f":"'Current Monthly Zonal Charges'!E7295","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7295","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7295","v":0},{"$f":"'Future Monthly Zonal Charges'!F7295","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H7295-'Current Monthly Zonal Charges'!H7295","v":0},{"$f":"'Future Monthly Zonal Charges'!I7295-'Current Monthly Zonal Charges'!I7295","v":0},{"$f":"'Future Monthly Zonal Charges'!J7295-'Current Monthly Zonal Charges'!J7295","v":0},{"$f":"'Future Monthly Zonal Charges'!K7295-'Current Monthly Zonal Charges'!K7295","v":0},{"$f":"'Future Monthly Zonal Charges'!L7295-'Current Monthly Zonal Charges'!L7295","v":0},{"$f":"'Future Monthly Zonal Charges'!M7295-'Current Monthly Zonal Charges'!M7295","v":0},{"$f":"'Future Monthly Zonal Charges'!N7295-'Current Monthly Zonal Charges'!N7295","v":0},{"$f":"'Future Monthly Zonal Charges'!O7295-'Current Monthly Zonal Charges'!O7295","v":0},{"$f":"'Future Monthly Zonal Charges'!P7295-'Current Monthly Zonal Charges'!P7295","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7295-'Current Monthly Zonal Charges'!Q7295","v":0},{"$f":"'Future Monthly Zonal Charges'!R7295-'Current Monthly Zonal Charges'!R7295","v":0},{"$f":"'Future Monthly Zonal Charges'!S7295-'Current Monthly Zonal Charges'!S7295","v":0},{"$f":"'Future Monthly Zonal Charges'!T7295-'Current Monthly Zonal Charges'!T7295","v":0},{"$f":"'Future Monthly Zonal Charges'!U7295-'Current Monthly Zonal Charges'!U7295","v":0},{"$f":"'Future Monthly Zonal Charges'!V7295-'Current Monthly Zonal Charges'!V7295","v":0},{"$f":"'Future Monthly Zonal Charges'!W7295-'Current Monthly Zonal Charges'!W7295","v":0},{"$f":"'Future Monthly Zonal Charges'!X7295-'Current Monthly Zonal Charges'!X7295","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7295-'Current Monthly Zonal Charges'!Y7295","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7295-'Current Monthly Zonal Charges'!Z7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7295-'Current Monthly Zonal Charges'!AA7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7295-'Current Monthly Zonal Charges'!AB7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7295-'Current Monthly Zonal Charges'!AC7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7295-'Current Monthly Zonal Charges'!AD7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7295-'Current Monthly Zonal Charges'!AE7295","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7295-'Current Monthly Zonal Charges'!AG7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7295-'Current Monthly Zonal Charges'!AH7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AI7295-'Current Monthly Zonal Charges'!AI7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7295-'Current Monthly Zonal Charges'!AJ7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7295-'Current Monthly Zonal Charges'!AK7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7295-'Current Monthly Zonal Charges'!AL7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7295-'Current Monthly Zonal Charges'!AM7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7295-'Current Monthly Zonal Charges'!AN7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7295-'Current Monthly Zonal Charges'!AO7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7295-'Current Monthly Zonal Charges'!AP7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7295-'Current Monthly Zonal Charges'!AQ7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7295-'Current Monthly Zonal Charges'!AR7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7295-'Current Monthly Zonal Charges'!AS7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7295-'Current Monthly Zonal Charges'!AT7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7295-'Current Monthly Zonal Charges'!AU7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7295-'Current Monthly Zonal Charges'!AV7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7295-'Current Monthly Zonal Charges'!AW7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7295-'Current Monthly Zonal Charges'!AW7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7295-'Current Monthly Zonal Charges'!AY7295","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7295-'Current Monthly Zonal Charges'!AZ7295","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7295-'Current Monthly Zonal Charges'!BA7295","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7295-'Current Monthly Zonal Charges'!BB7295","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7295-'Current Monthly Zonal Charges'!BC7295","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7295-'Current Monthly Zonal Charges'!BD7295","v":0}]
[{"$f":"'Upgrade Information'!B7332","v":"s1892.2"},{"$f":"'Projected Revenue Requirements'!C7332","v":"ME"},{"$f":"'Upgrade Information'!E7332","v":0},{"$f":"IF('Upgrade Information'!D7332=\"\",\"\",'Upgrade Information'!D7332)","v":"2019-12-14"},{"$f":"'Current Monthly Zonal Charges'!E7332","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7332","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7332","v":0},{"$f":"'Future Monthly Zonal Charges'!F7332","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H7332-'Current Monthly Zonal Charges'!H7332","v":0},{"$f":"'Future Monthly Zonal Charges'!I7332-'Current Monthly Zonal Charges'!I7332","v":0},{"$f":"'Future Monthly Zonal Charges'!J7332-'Current Monthly Zonal Charges'!J7332","v":0},{"$f":"'Future Monthly Zonal Charges'!K7332-'Current Monthly Zonal Charges'!K7332","v":0},{"$f":"'Future Monthly Zonal Charges'!L7332-'Current Monthly Zonal Charges'!L7332","v":0},{"$f":"'Future Monthly Zonal Charges'!M7332-'Current Monthly Zonal Charges'!M7332","v":0},{"$f":"'Future Monthly Zonal Charges'!N7332-'Current Monthly Zonal Charges'!N7332","v":0},{"$f":"'Future Monthly Zonal Charges'!O7332-'Current Monthly Zonal Charges'!O7332","v":0},{"$f":"'Future Monthly Zonal Charges'!P7332-'Current Monthly Zonal Charges'!P7332","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7332-'Current Monthly Zonal Charges'!Q7332","v":0},{"$f":"'Future Monthly Zonal Charges'!R7332-'Current Monthly Zonal Charges'!R7332","v":0},{"$f":"'Future Monthly Zonal Charges'!S7332-'Current Monthly Zonal Charges'!S7332","v":0},{"$f":"'Future Monthly Zonal Charges'!T7332-'Current Monthly Zonal Charges'!T7332","v":0},{"$f":"'Future Monthly Zonal Charges'!U7332-'Current Monthly Zonal Charges'!U7332","v":0},{"$f":"'Future Monthly Zonal Charges'!V7332-'Current Monthly Zonal Charges'!V7332","v":0},{"$f":"'Future Monthly Zonal Charges'!W7332-'Current Monthly Zonal Charges'!W7332","v":0},{"$f":"'Future Monthly Zonal Charges'!X7332-'Current Monthly Zonal Charges'!X7332","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7332-'Current Monthly Zonal Charges'!Y7332","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7332-'Current Monthly Zonal Charges'!Z7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7332-'Current Monthly Zonal Charges'!AA7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7332-'Current Monthly Zonal Charges'!AB7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7332-'Current Monthly Zonal Charges'!AC7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7332-'Current Monthly Zonal Charges'!AD7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7332-'Current Monthly Zonal Charges'!AE7332","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7332-'Current Monthly Zonal Charges'!AG7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7332-'Current Monthly Zonal Charges'!AH7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AI7332-'Current Monthly Zonal Charges'!AI7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7332-'Current Monthly Zonal Charges'!AJ7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7332-'Current Monthly Zonal Charges'!AK7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7332-'Current Monthly Zonal Charges'!AL7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7332-'Current Monthly Zonal Charges'!AM7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7332-'Current Monthly Zonal Charges'!AN7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7332-'Current Monthly Zonal Charges'!AO7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7332-'Current Monthly Zonal Charges'!AP7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7332-'Current Monthly Zonal Charges'!AQ7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7332-'Current Monthly Zonal Charges'!AR7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7332-'Current Monthly Zonal Charges'!AS7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7332-'Current Monthly Zonal Charges'!AT7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7332-'Current Monthly Zonal Charges'!AU7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7332-'Current Monthly Zonal Charges'!AV7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7332-'Current Monthly Zonal Charges'!AW7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7332-'Current Monthly Zonal Charges'!AW7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7332-'Current Monthly Zonal Charges'!AY7332","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7332-'Current Monthly Zonal Charges'!AZ7332","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7332-'Current Monthly Zonal Charges'!BA7332","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7332-'Current Monthly Zonal Charges'!BB7332","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7332-'Current Monthly Zonal Charges'!BC7332","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7332-'Current Monthly Zonal Charges'!BD7332","v":0}]
[{"$f":"'Upgrade Information'!B7340","v":"s1894.2"},{"$f":"'Projected Revenue Requirements'!C7340","v":"ME"},{"$f":"'Upgrade Information'!E7340","v":0},{"$f":"IF('Upgrade Information'!D7340=\"\",\"\",'Upgrade Information'!D7340)","v":"2022-12-16"},{"$f":"'Current Monthly Zonal Charges'!E7340","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7340","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7340","v":0},{"$f":"'Future Monthly Zonal Charges'!F7340","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H7340-'Current Monthly Zonal Charges'!H7340","v":0},{"$f":"'Future Monthly Zonal Charges'!I7340-'Current Monthly Zonal Charges'!I7340","v":0},{"$f":"'Future Monthly Zonal Charges'!J7340-'Current Monthly Zonal Charges'!J7340","v":0},{"$f":"'Future Monthly Zonal Charges'!K7340-'Current Monthly Zonal Charges'!K7340","v":0},{"$f":"'Future Monthly Zonal Charges'!L7340-'Current Monthly Zonal Charges'!L7340","v":0},{"$f":"'Future Monthly Zonal Charges'!M7340-'Current Monthly Zonal Charges'!M7340","v":0},{"$f":"'Future Monthly Zonal Charges'!N7340-'Current Monthly Zonal Charges'!N7340","v":0},{"$f":"'Future Monthly Zonal Charges'!O7340-'Current Monthly Zonal Charges'!O7340","v":0},{"$f":"'Future Monthly Zonal Charges'!P7340-'Current Monthly Zonal Charges'!P7340","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7340-'Current Monthly Zonal Charges'!Q7340","v":0},{"$f":"'Future Monthly Zonal Charges'!R7340-'Current Monthly Zonal Charges'!R7340","v":0},{"$f":"'Future Monthly Zonal Charges'!S7340-'Current Monthly Zonal Charges'!S7340","v":0},{"$f":"'Future Monthly Zonal Charges'!T7340-'Current Monthly Zonal Charges'!T7340","v":0},{"$f":"'Future Monthly Zonal Charges'!U7340-'Current Monthly Zonal Charges'!U7340","v":0},{"$f":"'Future Monthly Zonal Charges'!V7340-'Current Monthly Zonal Charges'!V7340","v":0},{"$f":"'Future Monthly Zonal Charges'!W7340-'Current Monthly Zonal Charges'!W7340","v":0},{"$f":"'Future Monthly Zonal Charges'!X7340-'Current Monthly Zonal Charges'!X7340","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7340-'Current Monthly Zonal Charges'!Y7340","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7340-'Current Monthly Zonal Charges'!Z7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7340-'Current Monthly Zonal Charges'!AA7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7340-'Current Monthly Zonal Charges'!AB7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7340-'Current Monthly Zonal Charges'!AC7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7340-'Current Monthly Zonal Charges'!AD7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7340-'Current Monthly Zonal Charges'!AE7340","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7340-'Current Monthly Zonal Charges'!AG7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7340-'Current Monthly Zonal Charges'!AH7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AI7340-'Current Monthly Zonal Charges'!AI7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7340-'Current Monthly Zonal Charges'!AJ7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7340-'Current Monthly Zonal Charges'!AK7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7340-'Current Monthly Zonal Charges'!AL7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7340-'Current Monthly Zonal Charges'!AM7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7340-'Current Monthly Zonal Charges'!AN7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7340-'Current Monthly Zonal Charges'!AO7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7340-'Current Monthly Zonal Charges'!AP7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7340-'Current Monthly Zonal Charges'!AQ7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7340-'Current Monthly Zonal Charges'!AR7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7340-'Current Monthly Zonal Charges'!AS7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7340-'Current Monthly Zonal Charges'!AT7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7340-'Current Monthly Zonal Charges'!AU7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7340-'Current Monthly Zonal Charges'!AV7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7340-'Current Monthly Zonal Charges'!AW7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7340-'Current Monthly Zonal Charges'!AW7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7340-'Current Monthly Zonal Charges'!AY7340","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7340-'Current Monthly Zonal Charges'!AZ7340","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7340-'Current Monthly Zonal Charges'!BA7340","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7340-'Current Monthly Zonal Charges'!BB7340","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7340-'Current Monthly Zonal Charges'!BC7340","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7340-'Current Monthly Zonal Charges'!BD7340","v":0}]
[{"$f":"'Upgrade Information'!B7380","v":"s1905.2"},{"$f":"'Projected Revenue Requirements'!C7380","v":"ME"},{"$f":"'Upgrade Information'!E7380","v":0},{"$f":"IF('Upgrade Information'!D7380=\"\",\"\",'Upgrade Information'!D7380)","v":"2025-12-31"},{"$f":"'Current Monthly Zonal Charges'!E7380","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7380","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7380","v":0},{"$f":"'Future Monthly Zonal Charges'!F7380","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H7380-'Current Monthly Zonal Charges'!H7380","v":0},{"$f":"'Future Monthly Zonal Charges'!I7380-'Current Monthly Zonal Charges'!I7380","v":0},{"$f":"'Future Monthly Zonal Charges'!J7380-'Current Monthly Zonal Charges'!J7380","v":0},{"$f":"'Future Monthly Zonal Charges'!K7380-'Current Monthly Zonal Charges'!K7380","v":0},{"$f":"'Future Monthly Zonal Charges'!L7380-'Current Monthly Zonal Charges'!L7380","v":0},{"$f":"'Future Monthly Zonal Charges'!M7380-'Current Monthly Zonal Charges'!M7380","v":0},{"$f":"'Future Monthly Zonal Charges'!N7380-'Current Monthly Zonal Charges'!N7380","v":0},{"$f":"'Future Monthly Zonal Charges'!O7380-'Current Monthly Zonal Charges'!O7380","v":0},{"$f":"'Future Monthly Zonal Charges'!P7380-'Current Monthly Zonal Charges'!P7380","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7380-'Current Monthly Zonal Charges'!Q7380","v":0},{"$f":"'Future Monthly Zonal Charges'!R7380-'Current Monthly Zonal Charges'!R7380","v":0},{"$f":"'Future Monthly Zonal Charges'!S7380-'Current Monthly Zonal Charges'!S7380","v":0},{"$f":"'Future Monthly Zonal Charges'!T7380-'Current Monthly Zonal Charges'!T7380","v":0},{"$f":"'Future Monthly Zonal Charges'!U7380-'Current Monthly Zonal Charges'!U7380","v":0},{"$f":"'Future Monthly Zonal Charges'!V7380-'Current Monthly Zonal Charges'!V7380","v":0},{"$f":"'Future Monthly Zonal Charges'!W7380-'Current Monthly Zonal Charges'!W7380","v":0},{"$f":"'Future Monthly Zonal Charges'!X7380-'Current Monthly Zonal Charges'!X7380","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7380-'Current Monthly Zonal Charges'!Y7380","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7380-'Current Monthly Zonal Charges'!Z7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7380-'Current Monthly Zonal Charges'!AA7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7380-'Current Monthly Zonal Charges'!AB7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7380-'Current Monthly Zonal Charges'!AC7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7380-'Current Monthly Zonal Charges'!AD7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7380-'Current Monthly Zonal Charges'!AE7380","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7380-'Current Monthly Zonal Charges'!AG7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7380-'Current Monthly Zonal Charges'!AH7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AI7380-'Current Monthly Zonal Charges'!AI7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7380-'Current Monthly Zonal Charges'!AJ7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7380-'Current Monthly Zonal Charges'!AK7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7380-'Current Monthly Zonal Charges'!AL7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7380-'Current Monthly Zonal Charges'!AM7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7380-'Current Monthly Zonal Charges'!AN7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7380-'Current Monthly Zonal Charges'!AO7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7380-'Current Monthly Zonal Charges'!AP7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7380-'Current Monthly Zonal Charges'!AQ7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7380-'Current Monthly Zonal Charges'!AR7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7380-'Current Monthly Zonal Charges'!AS7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7380-'Current Monthly Zonal Charges'!AT7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7380-'Current Monthly Zonal Charges'!AU7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7380-'Current Monthly Zonal Charges'!AV7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7380-'Current Monthly Zonal Charges'!AW7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7380-'Current Monthly Zonal Charges'!AW7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7380-'Current Monthly Zonal Charges'!AY7380","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7380-'Current Monthly Zonal Charges'!AZ7380","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7380-'Current Monthly Zonal Charges'!BA7380","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7380-'Current Monthly Zonal Charges'!BB7380","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7380-'Current Monthly Zonal Charges'!BC7380","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7380-'Current Monthly Zonal Charges'!BD7380","v":0}]
[{"$f":"'Upgrade Information'!B7423","v":"s1920"},{"$f":"'Projected Revenue Requirements'!C7423","v":"PENELEC"},{"$f":"'Upgrade Information'!E7423","v":3.9},{"$f":"IF('Upgrade Information'!D7423=\"\",\"\",'Upgrade Information'!D7423)","v":"2025-12-01"},{"$f":"'Current Monthly Zonal Charges'!E7423","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7423","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7423","v":0},{"$f":"'Future Monthly Zonal Charges'!F7423","v":48037.673292097177},48037.673292097177,null,{"$f":"'Future Monthly Zonal Charges'!H7423-'Current Monthly Zonal Charges'!H7423","v":0},{"$f":"'Future Monthly Zonal Charges'!I7423-'Current Monthly Zonal Charges'!I7423","v":0},{"$f":"'Future Monthly Zonal Charges'!J7423-'Current Monthly Zonal Charges'!J7423","v":0},{"$f":"'Future Monthly Zonal Charges'!K7423-'Current Monthly Zonal Charges'!K7423","v":0},{"$f":"'Future Monthly Zonal Charges'!L7423-'Current Monthly Zonal Charges'!L7423","v":0},{"$f":"'Future Monthly Zonal Charges'!M7423-'Current Monthly Zonal Charges'!M7423","v":0},{"$f":"'Future Monthly Zonal Charges'!N7423-'Current Monthly Zonal Charges'!N7423","v":0},{"$f":"'Future Monthly Zonal Charges'!O7423-'Current Monthly Zonal Charges'!O7423","v":0},{"$f":"'Future Monthly Zonal Charges'!P7423-'Current Monthly Zonal Charges'!P7423","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7423-'Current Monthly Zonal Charges'!Q7423","v":0},{"$f":"'Future Monthly Zonal Charges'!R7423-'Current Monthly Zonal Charges'!R7423","v":0},{"$f":"'Future Monthly Zonal Charges'!S7423-'Current Monthly Zonal Charges'!S7423","v":0},{"$f":"'Future Monthly Zonal Charges'!T7423-'Current Monthly Zonal Charges'!T7423","v":0},{"$f":"'Future Monthly Zonal Charges'!U7423-'Current Monthly Zonal Charges'!U7423","v":0},{"$f":"'Future Monthly Zonal Charges'!V7423-'Current Monthly Zonal Charges'!V7423","v":0},{"$f":"'Future Monthly Zonal Charges'!W7423-'Current Monthly Zonal Charges'!W7423","v":0},{"$f":"'Future Monthly Zonal Charges'!X7423-'Current Monthly Zonal Charges'!X7423","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7423-'Current Monthly Zonal Charges'!Y7423","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7423-'Current Monthly Zonal Charges'!Z7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7423-'Current Monthly Zonal Charges'!AA7423","v":48037.673292097177},{"$f":"'Future Monthly Zonal Charges'!AB7423-'Current Monthly Zonal Charges'!AB7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7423-'Current Monthly Zonal Charges'!AC7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7423-'Current Monthly Zonal Charges'!AD7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7423-'Current Monthly Zonal Charges'!AE7423","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7423-'Current Monthly Zonal Charges'!AG7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7423-'Current Monthly Zonal Charges'!AH7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AI7423-'Current Monthly Zonal Charges'!AI7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7423-'Current Monthly Zonal Charges'!AJ7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7423-'Current Monthly Zonal Charges'!AK7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7423-'Current Monthly Zonal Charges'!AL7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7423-'Current Monthly Zonal Charges'!AM7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7423-'Current Monthly Zonal Charges'!AN7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7423-'Current Monthly Zonal Charges'!AO7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7423-'Current Monthly Zonal Charges'!AP7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7423-'Current Monthly Zonal Charges'!AQ7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7423-'Current Monthly Zonal Charges'!AR7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7423-'Current Monthly Zonal Charges'!AS7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7423-'Current Monthly Zonal Charges'!AT7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7423-'Current Monthly Zonal Charges'!AU7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7423-'Current Monthly Zonal Charges'!AV7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7423-'Current Monthly Zonal Charges'!AW7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7423-'Current Monthly Zonal Charges'!AW7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7423-'Current Monthly Zonal Charges'!AY7423","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7423-'Current Monthly Zonal Charges'!AZ7423","v":16.972643639224525},{"$f":"'Future Monthly Zonal Charges'!BA7423-'Current Monthly Zonal Charges'!BA7423","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7423-'Current Monthly Zonal Charges'!BB7423","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7423-'Current Monthly Zonal Charges'!BC7423","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7423-'Current Monthly Zonal Charges'!BD7423","v":0}]
[{"$f":"'Upgrade Information'!B7467","v":"s1928"},{"$f":"'Projected Revenue Requirements'!C7467","v":"DEOK"},{"$f":"'Upgrade Information'!E7467","v":5.3},{"$f":"IF('Upgrade Information'!D7467=\"\",\"\",'Upgrade Information'!D7467)","v":"2021-06-30"},{"$f":"'Current Monthly Zonal Charges'!E7467","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E7467","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F7467","v":69150.50782404597},{"$f":"'Future Monthly Zonal Charges'!F7467","v":63378.220074870973},-5772.2877491749969,null,{"$f":"'Future Monthly Zonal Charges'!H7467-'Current Monthly Zonal Charges'!H7467","v":0},{"$f":"'Future Monthly Zonal Charges'!I7467-'Current Monthly Zonal Charges'!I7467","v":0},{"$f":"'Future Monthly Zonal Charges'!J7467-'Current Monthly Zonal Charges'!J7467","v":0},{"$f":"'Future Monthly Zonal Charges'!K7467-'Current Monthly Zonal Charges'!K7467","v":0},{"$f":"'Future Monthly Zonal Charges'!L7467-'Current Monthly Zonal Charges'!L7467","v":0},{"$f":"'Future Monthly Zonal Charges'!M7467-'Current Monthly Zonal Charges'!M7467","v":0},{"$f":"'Future Monthly Zonal Charges'!N7467-'Current Monthly Zonal Charges'!N7467","v":0},{"$f":"'Future Monthly Zonal Charges'!O7467-'Current Monthly Zonal Charges'!O7467","v":-5772.2877491749969},{"$f":"'Future Monthly Zonal Charges'!P7467-'Current Monthly Zonal Charges'!P7467","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7467-'Current Monthly Zonal Charges'!Q7467","v":0},{"$f":"'Future Monthly Zonal Charges'!R7467-'Current Monthly Zonal Charges'!R7467","v":0},{"$f":"'Future Monthly Zonal Charges'!S7467-'Current Monthly Zonal Charges'!S7467","v":0},{"$f":"'Future Monthly Zonal Charges'!T7467-'Current Monthly Zonal Charges'!T7467","v":0},{"$f":"'Future Monthly Zonal Charges'!U7467-'Current Monthly Zonal Charges'!U7467","v":0},{"$f":"'Future Monthly Zonal Charges'!V7467-'Current Monthly Zonal Charges'!V7467","v":0},{"$f":"'Future Monthly Zonal Charges'!W7467-'Current Monthly Zonal Charges'!W7467","v":0},{"$f":"'Future Monthly Zonal Charges'!X7467-'Current Monthly Zonal Charges'!X7467","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7467-'Current Monthly Zonal Charges'!Y7467","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7467-'Current Monthly Zonal Charges'!Z7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7467-'Current Monthly Zonal Charges'!AA7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7467-'Current Monthly Zonal Charges'!AB7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7467-'Current Monthly Zonal Charges'!AC7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7467-'Current Monthly Zonal Charges'!AD7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7467-'Current Monthly Zonal Charges'!AE7467","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7467-'Current Monthly Zonal Charges'!AG7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7467-'Current Monthly Zonal Charges'!AH7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AI7467-'Current Monthly Zonal Charges'!AI7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7467-'Current Monthly Zonal Charges'!AJ7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7467-'Current Monthly Zonal Charges'!AK7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7467-'Current Monthly Zonal Charges'!AL7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7467-'Current Monthly Zonal Charges'!AM7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7467-'Current Monthly Zonal Charges'!AN7467","v":-1.117339530627552},{"$f":"'Future Monthly Zonal Charges'!AO7467-'Current Monthly Zonal Charges'!AO7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7467-'Current Monthly Zonal Charges'!AP7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7467-'Current Monthly Zonal Charges'!AQ7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7467-'Current Monthly Zonal Charges'!AR7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7467-'Current Monthly Zonal Charges'!AS7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7467-'Current Monthly Zonal Charges'!AT7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7467-'Current Monthly Zonal Charges'!AU7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7467-'Current Monthly Zonal Charges'!AV7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7467-'Current Monthly Zonal Charges'!AW7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7467-'Current Monthly Zonal Charges'!AW7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7467-'Current Monthly Zonal Charges'!AY7467","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7467-'Current Monthly Zonal Charges'!AZ7467","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7467-'Current Monthly Zonal Charges'!BA7467","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7467-'Current Monthly Zonal Charges'!BB7467","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7467-'Current Monthly Zonal Charges'!BC7467","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7467-'Current Monthly Zonal Charges'!BD7467","v":0}]
[{"$f":"'Upgrade Information'!B7500","v":"s1957"},{"$f":"'Projected Revenue Requirements'!C7500","v":"ATSI"},{"$f":"'Upgrade Information'!E7500","v":0.7},{"$f":"IF('Upgrade Information'!D7500=\"\",\"\",'Upgrade Information'!D7500)","v":"2020-03-06"},{"$f":"'Current Monthly Zonal Charges'!E7500","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7500","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7500","v":11088.062809510418},{"$f":"'Future Monthly Zonal Charges'!F7500","v":9809.4910773422762},-1278.5717321681423,null,{"$f":"'Future Monthly Zonal Charges'!H7500-'Current Monthly Zonal Charges'!H7500","v":0},{"$f":"'Future Monthly Zonal Charges'!I7500-'Current Monthly Zonal Charges'!I7500","v":0},{"$f":"'Future Monthly Zonal Charges'!J7500-'Current Monthly Zonal Charges'!J7500","v":0},{"$f":"'Future Monthly Zonal Charges'!K7500-'Current Monthly Zonal Charges'!K7500","v":-1278.5717321681423},{"$f":"'Future Monthly Zonal Charges'!L7500-'Current Monthly Zonal Charges'!L7500","v":0},{"$f":"'Future Monthly Zonal Charges'!M7500-'Current Monthly Zonal Charges'!M7500","v":0},{"$f":"'Future Monthly Zonal Charges'!N7500-'Current Monthly Zonal Charges'!N7500","v":0},{"$f":"'Future Monthly Zonal Charges'!O7500-'Current Monthly Zonal Charges'!O7500","v":0},{"$f":"'Future Monthly Zonal Charges'!P7500-'Current Monthly Zonal Charges'!P7500","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7500-'Current Monthly Zonal Charges'!Q7500","v":0},{"$f":"'Future Monthly Zonal Charges'!R7500-'Current Monthly Zonal Charges'!R7500","v":0},{"$f":"'Future Monthly Zonal Charges'!S7500-'Current Monthly Zonal Charges'!S7500","v":0},{"$f":"'Future Monthly Zonal Charges'!T7500-'Current Monthly Zonal Charges'!T7500","v":0},{"$f":"'Future Monthly Zonal Charges'!U7500-'Current Monthly Zonal Charges'!U7500","v":0},{"$f":"'Future Monthly Zonal Charges'!V7500-'Current Monthly Zonal Charges'!V7500","v":0},{"$f":"'Future Monthly Zonal Charges'!W7500-'Current Monthly Zonal Charges'!W7500","v":0},{"$f":"'Future Monthly Zonal Charges'!X7500-'Current Monthly Zonal Charges'!X7500","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7500-'Current Monthly Zonal Charges'!Y7500","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7500-'Current Monthly Zonal Charges'!Z7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7500-'Current Monthly Zonal Charges'!AA7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7500-'Current Monthly Zonal Charges'!AB7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7500-'Current Monthly Zonal Charges'!AC7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7500-'Current Monthly Zonal Charges'!AD7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7500-'Current Monthly Zonal Charges'!AE7500","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7500-'Current Monthly Zonal Charges'!AG7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7500-'Current Monthly Zonal Charges'!AH7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AI7500-'Current Monthly Zonal Charges'!AI7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7500-'Current Monthly Zonal Charges'!AJ7500","v":-0.10011445624637982},{"$f":"'Future Monthly Zonal Charges'!AK7500-'Current Monthly Zonal Charges'!AK7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7500-'Current Monthly Zonal Charges'!AL7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7500-'Current Monthly Zonal Charges'!AM7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7500-'Current Monthly Zonal Charges'!AN7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7500-'Current Monthly Zonal Charges'!AO7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7500-'Current Monthly Zonal Charges'!AP7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7500-'Current Monthly Zonal Charges'!AQ7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7500-'Current Monthly Zonal Charges'!AR7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7500-'Current Monthly Zonal Charges'!AS7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7500-'Current Monthly Zonal Charges'!AT7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7500-'Current Monthly Zonal Charges'!AU7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7500-'Current Monthly Zonal Charges'!AV7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7500-'Current Monthly Zonal Charges'!AW7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7500-'Current Monthly Zonal Charges'!AW7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7500-'Current Monthly Zonal Charges'!AY7500","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7500-'Current Monthly Zonal Charges'!AZ7500","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7500-'Current Monthly Zonal Charges'!BA7500","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7500-'Current Monthly Zonal Charges'!BB7500","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7500-'Current Monthly Zonal Charges'!BC7500","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7500-'Current Monthly Zonal Charges'!BD7500","v":0}]
[{"$f":"'Upgrade Information'!B7554","v":"s2004.4"},{"$f":"'Projected Revenue Requirements'!C7554","v":"AEP"},{"$f":"'Upgrade Information'!E7554","v":0.1},{"$f":"IF('Upgrade Information'!D7554=\"\",\"\",'Upgrade Information'!D7554)","v":"2023-07-06"},{"$f":"'Current Monthly Zonal Charges'!E7554","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7554","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7554","v":1261.1446932987242},{"$f":"'Future Monthly Zonal Charges'!F7554","v":1136.6294077146492},-124.51528558407495,null,{"$f":"'Future Monthly Zonal Charges'!H7554-'Current Monthly Zonal Charges'!H7554","v":0},{"$f":"'Future Monthly Zonal Charges'!I7554-'Current Monthly Zonal Charges'!I7554","v":-124.51528558407495},{"$f":"'Future Monthly Zonal Charges'!J7554-'Current Monthly Zonal Charges'!J7554","v":0},{"$f":"'Future Monthly Zonal Charges'!K7554-'Current Monthly Zonal Charges'!K7554","v":0},{"$f":"'Future Monthly Zonal Charges'!L7554-'Current Monthly Zonal Charges'!L7554","v":0},{"$f":"'Future Monthly Zonal Charges'!M7554-'Current Monthly Zonal Charges'!M7554","v":0},{"$f":"'Future Monthly Zonal Charges'!N7554-'Current Monthly Zonal Charges'!N7554","v":0},{"$f":"'Future Monthly Zonal Charges'!O7554-'Current Monthly Zonal Charges'!O7554","v":0},{"$f":"'Future Monthly Zonal Charges'!P7554-'Current Monthly Zonal Charges'!P7554","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7554-'Current Monthly Zonal Charges'!Q7554","v":0},{"$f":"'Future Monthly Zonal Charges'!R7554-'Current Monthly Zonal Charges'!R7554","v":0},{"$f":"'Future Monthly Zonal Charges'!S7554-'Current Monthly Zonal Charges'!S7554","v":0},{"$f":"'Future Monthly Zonal Charges'!T7554-'Current Monthly Zonal Charges'!T7554","v":0},{"$f":"'Future Monthly Zonal Charges'!U7554-'Current Monthly Zonal Charges'!U7554","v":0},{"$f":"'Future Monthly Zonal Charges'!V7554-'Current Monthly Zonal Charges'!V7554","v":0},{"$f":"'Future Monthly Zonal Charges'!W7554-'Current Monthly Zonal Charges'!W7554","v":0},{"$f":"'Future Monthly Zonal Charges'!X7554-'Current Monthly Zonal Charges'!X7554","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7554-'Current Monthly Zonal Charges'!Y7554","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7554-'Current Monthly Zonal Charges'!Z7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7554-'Current Monthly Zonal Charges'!AA7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7554-'Current Monthly Zonal Charges'!AB7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7554-'Current Monthly Zonal Charges'!AC7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7554-'Current Monthly Zonal Charges'!AD7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7554-'Current Monthly Zonal Charges'!AE7554","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7554-'Current Monthly Zonal Charges'!AG7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7554-'Current Monthly Zonal Charges'!AH7554","v":-5.7335134794275003E-3},{"$f":"'Future Monthly Zonal Charges'!AI7554-'Current Monthly Zonal Charges'!AI7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7554-'Current Monthly Zonal Charges'!AJ7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7554-'Current Monthly Zonal Charges'!AK7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7554-'Current Monthly Zonal Charges'!AL7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7554-'Current Monthly Zonal Charges'!AM7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7554-'Current Monthly Zonal Charges'!AN7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7554-'Current Monthly Zonal Charges'!AO7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7554-'Current Monthly Zonal Charges'!AP7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7554-'Current Monthly Zonal Charges'!AQ7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7554-'Current Monthly Zonal Charges'!AR7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7554-'Current Monthly Zonal Charges'!AS7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7554-'Current Monthly Zonal Charges'!AT7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7554-'Current Monthly Zonal Charges'!AU7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7554-'Current Monthly Zonal Charges'!AV7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7554-'Current Monthly Zonal Charges'!AW7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7554-'Current Monthly Zonal Charges'!AW7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7554-'Current Monthly Zonal Charges'!AY7554","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7554-'Current Monthly Zonal Charges'!AZ7554","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7554-'Current Monthly Zonal Charges'!BA7554","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7554-'Current Monthly Zonal Charges'!BB7554","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7554-'Current Monthly Zonal Charges'!BC7554","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7554-'Current Monthly Zonal Charges'!BD7554","v":0}]
[{"$f":"'Upgrade Information'!B7583","v":"s2013.5"},{"$f":"'Projected Revenue Requirements'!C7583","v":"AEP"},{"$f":"'Upgrade Information'!E7583","v":0.5},{"$f":"IF('Upgrade Information'!D7583=\"\",\"\",'Upgrade Information'!D7583)","v":"2023-04-26"},{"$f":"'Current Monthly Zonal Charges'!E7583","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7583","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7583","v":6230.642869367909},{"$f":"'Future Monthly Zonal Charges'!F7583","v":5648.5915855716194},-582.05128379628968,null,{"$f":"'Future Monthly Zonal Charges'!H7583-'Current Monthly Zonal Charges'!H7583","v":0},{"$f":"'Future Monthly Zonal Charges'!I7583-'Current Monthly Zonal Charges'!I7583","v":-582.05128379628968},{"$f":"'Future Monthly Zonal Charges'!J7583-'Current Monthly Zonal Charges'!J7583","v":0},{"$f":"'Future Monthly Zonal Charges'!K7583-'Current Monthly Zonal Charges'!K7583","v":0},{"$f":"'Future Monthly Zonal Charges'!L7583-'Current Monthly Zonal Charges'!L7583","v":0},{"$f":"'Future Monthly Zonal Charges'!M7583-'Current Monthly Zonal Charges'!M7583","v":0},{"$f":"'Future Monthly Zonal Charges'!N7583-'Current Monthly Zonal Charges'!N7583","v":0},{"$f":"'Future Monthly Zonal Charges'!O7583-'Current Monthly Zonal Charges'!O7583","v":0},{"$f":"'Future Monthly Zonal Charges'!P7583-'Current Monthly Zonal Charges'!P7583","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7583-'Current Monthly Zonal Charges'!Q7583","v":0},{"$f":"'Future Monthly Zonal Charges'!R7583-'Current Monthly Zonal Charges'!R7583","v":0},{"$f":"'Future Monthly Zonal Charges'!S7583-'Current Monthly Zonal Charges'!S7583","v":0},{"$f":"'Future Monthly Zonal Charges'!T7583-'Current Monthly Zonal Charges'!T7583","v":0},{"$f":"'Future Monthly Zonal Charges'!U7583-'Current Monthly Zonal Charges'!U7583","v":0},{"$f":"'Future Monthly Zonal Charges'!V7583-'Current Monthly Zonal Charges'!V7583","v":0},{"$f":"'Future Monthly Zonal Charges'!W7583-'Current Monthly Zonal Charges'!W7583","v":0},{"$f":"'Future Monthly Zonal Charges'!X7583-'Current Monthly Zonal Charges'!X7583","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7583-'Current Monthly Zonal Charges'!Y7583","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7583-'Current Monthly Zonal Charges'!Z7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7583-'Current Monthly Zonal Charges'!AA7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7583-'Current Monthly Zonal Charges'!AB7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7583-'Current Monthly Zonal Charges'!AC7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7583-'Current Monthly Zonal Charges'!AD7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7583-'Current Monthly Zonal Charges'!AE7583","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7583-'Current Monthly Zonal Charges'!AG7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7583-'Current Monthly Zonal Charges'!AH7583","v":-2.6801519714708177E-2},{"$f":"'Future Monthly Zonal Charges'!AI7583-'Current Monthly Zonal Charges'!AI7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7583-'Current Monthly Zonal Charges'!AJ7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7583-'Current Monthly Zonal Charges'!AK7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7583-'Current Monthly Zonal Charges'!AL7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7583-'Current Monthly Zonal Charges'!AM7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7583-'Current Monthly Zonal Charges'!AN7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7583-'Current Monthly Zonal Charges'!AO7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7583-'Current Monthly Zonal Charges'!AP7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7583-'Current Monthly Zonal Charges'!AQ7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7583-'Current Monthly Zonal Charges'!AR7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7583-'Current Monthly Zonal Charges'!AS7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7583-'Current Monthly Zonal Charges'!AT7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7583-'Current Monthly Zonal Charges'!AU7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7583-'Current Monthly Zonal Charges'!AV7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7583-'Current Monthly Zonal Charges'!AW7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7583-'Current Monthly Zonal Charges'!AW7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7583-'Current Monthly Zonal Charges'!AY7583","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7583-'Current Monthly Zonal Charges'!AZ7583","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7583-'Current Monthly Zonal Charges'!BA7583","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7583-'Current Monthly Zonal Charges'!BB7583","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7583-'Current Monthly Zonal Charges'!BC7583","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7583-'Current Monthly Zonal Charges'!BD7583","v":0}]
[{"$f":"'Upgrade Information'!B7619","v":"s2025.2"},{"$f":"'Projected Revenue Requirements'!C7619","v":"BGE"},{"$f":"'Upgrade Information'!E7619","v":0},{"$f":"IF('Upgrade Information'!D7619=\"\",\"\",'Upgrade Information'!D7619)","v":"2026-12-31"},{"$f":"'Current Monthly Zonal Charges'!E7619","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E7619","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F7619","v":0},{"$f":"'Future Monthly Zonal Charges'!F7619","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H7619-'Current Monthly Zonal Charges'!H7619","v":0},{"$f":"'Future Monthly Zonal Charges'!I7619-'Current Monthly Zonal Charges'!I7619","v":0},{"$f":"'Future Monthly Zonal Charges'!J7619-'Current Monthly Zonal Charges'!J7619","v":0},{"$f":"'Future Monthly Zonal Charges'!K7619-'Current Monthly Zonal Charges'!K7619","v":0},{"$f":"'Future Monthly Zonal Charges'!L7619-'Current Monthly Zonal Charges'!L7619","v":0},{"$f":"'Future Monthly Zonal Charges'!M7619-'Current Monthly Zonal Charges'!M7619","v":0},{"$f":"'Future Monthly Zonal Charges'!N7619-'Current Monthly Zonal Charges'!N7619","v":0},{"$f":"'Future Monthly Zonal Charges'!O7619-'Current Monthly Zonal Charges'!O7619","v":0},{"$f":"'Future Monthly Zonal Charges'!P7619-'Current Monthly Zonal Charges'!P7619","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7619-'Current Monthly Zonal Charges'!Q7619","v":0},{"$f":"'Future Monthly Zonal Charges'!R7619-'Current Monthly Zonal Charges'!R7619","v":0},{"$f":"'Future Monthly Zonal Charges'!S7619-'Current Monthly Zonal Charges'!S7619","v":0},{"$f":"'Future Monthly Zonal Charges'!T7619-'Current Monthly Zonal Charges'!T7619","v":0},{"$f":"'Future Monthly Zonal Charges'!U7619-'Current Monthly Zonal Charges'!U7619","v":0},{"$f":"'Future Monthly Zonal Charges'!V7619-'Current Monthly Zonal Charges'!V7619","v":0},{"$f":"'Future Monthly Zonal Charges'!W7619-'Current Monthly Zonal Charges'!W7619","v":0},{"$f":"'Future Monthly Zonal Charges'!X7619-'Current Monthly Zonal Charges'!X7619","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7619-'Current Monthly Zonal Charges'!Y7619","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7619-'Current Monthly Zonal Charges'!Z7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7619-'Current Monthly Zonal Charges'!AA7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7619-'Current Monthly Zonal Charges'!AB7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7619-'Current Monthly Zonal Charges'!AC7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7619-'Current Monthly Zonal Charges'!AD7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7619-'Current Monthly Zonal Charges'!AE7619","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7619-'Current Monthly Zonal Charges'!AG7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7619-'Current Monthly Zonal Charges'!AH7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AI7619-'Current Monthly Zonal Charges'!AI7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7619-'Current Monthly Zonal Charges'!AJ7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7619-'Current Monthly Zonal Charges'!AK7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7619-'Current Monthly Zonal Charges'!AL7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7619-'Current Monthly Zonal Charges'!AM7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7619-'Current Monthly Zonal Charges'!AN7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7619-'Current Monthly Zonal Charges'!AO7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7619-'Current Monthly Zonal Charges'!AP7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7619-'Current Monthly Zonal Charges'!AQ7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7619-'Current Monthly Zonal Charges'!AR7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7619-'Current Monthly Zonal Charges'!AS7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7619-'Current Monthly Zonal Charges'!AT7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7619-'Current Monthly Zonal Charges'!AU7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7619-'Current Monthly Zonal Charges'!AV7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7619-'Current Monthly Zonal Charges'!AW7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7619-'Current Monthly Zonal Charges'!AW7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7619-'Current Monthly Zonal Charges'!AY7619","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7619-'Current Monthly Zonal Charges'!AZ7619","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7619-'Current Monthly Zonal Charges'!BA7619","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7619-'Current Monthly Zonal Charges'!BB7619","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7619-'Current Monthly Zonal Charges'!BC7619","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7619-'Current Monthly Zonal Charges'!BD7619","v":0}]
[{"$f":"'Upgrade Information'!B7666","v":"s2052.1"},{"$f":"'Projected Revenue Requirements'!C7666","v":"APS"},{"$f":"'Upgrade Information'!E7666","v":0},{"$f":"IF('Upgrade Information'!D7666=\"\",\"\",'Upgrade Information'!D7666)","v":"2020-12-10"},{"$f":"'Current Monthly Zonal Charges'!E7666","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7666","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7666","v":0},{"$f":"'Future Monthly Zonal Charges'!F7666","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H7666-'Current Monthly Zonal Charges'!H7666","v":0},{"$f":"'Future Monthly Zonal Charges'!I7666-'Current Monthly Zonal Charges'!I7666","v":0},{"$f":"'Future Monthly Zonal Charges'!J7666-'Current Monthly Zonal Charges'!J7666","v":0},{"$f":"'Future Monthly Zonal Charges'!K7666-'Current Monthly Zonal Charges'!K7666","v":0},{"$f":"'Future Monthly Zonal Charges'!L7666-'Current Monthly Zonal Charges'!L7666","v":0},{"$f":"'Future Monthly Zonal Charges'!M7666-'Current Monthly Zonal Charges'!M7666","v":0},{"$f":"'Future Monthly Zonal Charges'!N7666-'Current Monthly Zonal Charges'!N7666","v":0},{"$f":"'Future Monthly Zonal Charges'!O7666-'Current Monthly Zonal Charges'!O7666","v":0},{"$f":"'Future Monthly Zonal Charges'!P7666-'Current Monthly Zonal Charges'!P7666","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7666-'Current Monthly Zonal Charges'!Q7666","v":0},{"$f":"'Future Monthly Zonal Charges'!R7666-'Current Monthly Zonal Charges'!R7666","v":0},{"$f":"'Future Monthly Zonal Charges'!S7666-'Current Monthly Zonal Charges'!S7666","v":0},{"$f":"'Future Monthly Zonal Charges'!T7666-'Current Monthly Zonal Charges'!T7666","v":0},{"$f":"'Future Monthly Zonal Charges'!U7666-'Current Monthly Zonal Charges'!U7666","v":0},{"$f":"'Future Monthly Zonal Charges'!V7666-'Current Monthly Zonal Charges'!V7666","v":0},{"$f":"'Future Monthly Zonal Charges'!W7666-'Current Monthly Zonal Charges'!W7666","v":0},{"$f":"'Future Monthly Zonal Charges'!X7666-'Current Monthly Zonal Charges'!X7666","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7666-'Current Monthly Zonal Charges'!Y7666","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7666-'Current Monthly Zonal Charges'!Z7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7666-'Current Monthly Zonal Charges'!AA7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7666-'Current Monthly Zonal Charges'!AB7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7666-'Current Monthly Zonal Charges'!AC7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7666-'Current Monthly Zonal Charges'!AD7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7666-'Current Monthly Zonal Charges'!AE7666","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7666-'Current Monthly Zonal Charges'!AG7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7666-'Current Monthly Zonal Charges'!AH7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AI7666-'Current Monthly Zonal Charges'!AI7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7666-'Current Monthly Zonal Charges'!AJ7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7666-'Current Monthly Zonal Charges'!AK7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7666-'Current Monthly Zonal Charges'!AL7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7666-'Current Monthly Zonal Charges'!AM7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7666-'Current Monthly Zonal Charges'!AN7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7666-'Current Monthly Zonal Charges'!AO7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7666-'Current Monthly Zonal Charges'!AP7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7666-'Current Monthly Zonal Charges'!AQ7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7666-'Current Monthly Zonal Charges'!AR7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7666-'Current Monthly Zonal Charges'!AS7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7666-'Current Monthly Zonal Charges'!AT7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7666-'Current Monthly Zonal Charges'!AU7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7666-'Current Monthly Zonal Charges'!AV7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7666-'Current Monthly Zonal Charges'!AW7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7666-'Current Monthly Zonal Charges'!AW7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7666-'Current Monthly Zonal Charges'!AY7666","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7666-'Current Monthly Zonal Charges'!AZ7666","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7666-'Current Monthly Zonal Charges'!BA7666","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7666-'Current Monthly Zonal Charges'!BB7666","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7666-'Current Monthly Zonal Charges'!BC7666","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7666-'Current Monthly Zonal Charges'!BD7666","v":0}]
[{"$f":"'Upgrade Information'!B7706","v":"s2063.7"},{"$f":"'Projected Revenue Requirements'!C7706","v":"AEP"},{"$f":"'Upgrade Information'!E7706","v":3.2},{"$f":"IF('Upgrade Information'!D7706=\"\",\"\",'Upgrade Information'!D7706)","v":"2020-11-23"},{"$f":"'Current Monthly Zonal Charges'!E7706","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7706","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7706","v":38436.253439499291},{"$f":"'Future Monthly Zonal Charges'!F7706","v":34013.155455291053},-4423.0979842082379,null,{"$f":"'Future Monthly Zonal Charges'!H7706-'Current Monthly Zonal Charges'!H7706","v":0},{"$f":"'Future Monthly Zonal Charges'!I7706-'Current Monthly Zonal Charges'!I7706","v":-4423.0979842082379},{"$f":"'Future Monthly Zonal Charges'!J7706-'Current Monthly Zonal Charges'!J7706","v":0},{"$f":"'Future Monthly Zonal Charges'!K7706-'Current Monthly Zonal Charges'!K7706","v":0},{"$f":"'Future Monthly Zonal Charges'!L7706-'Current Monthly Zonal Charges'!L7706","v":0},{"$f":"'Future Monthly Zonal Charges'!M7706-'Current Monthly Zonal Charges'!M7706","v":0},{"$f":"'Future Monthly Zonal Charges'!N7706-'Current Monthly Zonal Charges'!N7706","v":0},{"$f":"'Future Monthly Zonal Charges'!O7706-'Current Monthly Zonal Charges'!O7706","v":0},{"$f":"'Future Monthly Zonal Charges'!P7706-'Current Monthly Zonal Charges'!P7706","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7706-'Current Monthly Zonal Charges'!Q7706","v":0},{"$f":"'Future Monthly Zonal Charges'!R7706-'Current Monthly Zonal Charges'!R7706","v":0},{"$f":"'Future Monthly Zonal Charges'!S7706-'Current Monthly Zonal Charges'!S7706","v":0},{"$f":"'Future Monthly Zonal Charges'!T7706-'Current Monthly Zonal Charges'!T7706","v":0},{"$f":"'Future Monthly Zonal Charges'!U7706-'Current Monthly Zonal Charges'!U7706","v":0},{"$f":"'Future Monthly Zonal Charges'!V7706-'Current Monthly Zonal Charges'!V7706","v":0},{"$f":"'Future Monthly Zonal Charges'!W7706-'Current Monthly Zonal Charges'!W7706","v":0},{"$f":"'Future Monthly Zonal Charges'!X7706-'Current Monthly Zonal Charges'!X7706","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7706-'Current Monthly Zonal Charges'!Y7706","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7706-'Current Monthly Zonal Charges'!Z7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7706-'Current Monthly Zonal Charges'!AA7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7706-'Current Monthly Zonal Charges'!AB7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7706-'Current Monthly Zonal Charges'!AC7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7706-'Current Monthly Zonal Charges'!AD7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7706-'Current Monthly Zonal Charges'!AE7706","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7706-'Current Monthly Zonal Charges'!AG7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7706-'Current Monthly Zonal Charges'!AH7706","v":-0.2036689053422529},{"$f":"'Future Monthly Zonal Charges'!AI7706-'Current Monthly Zonal Charges'!AI7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7706-'Current Monthly Zonal Charges'!AJ7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7706-'Current Monthly Zonal Charges'!AK7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7706-'Current Monthly Zonal Charges'!AL7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7706-'Current Monthly Zonal Charges'!AM7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7706-'Current Monthly Zonal Charges'!AN7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7706-'Current Monthly Zonal Charges'!AO7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7706-'Current Monthly Zonal Charges'!AP7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7706-'Current Monthly Zonal Charges'!AQ7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7706-'Current Monthly Zonal Charges'!AR7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7706-'Current Monthly Zonal Charges'!AS7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7706-'Current Monthly Zonal Charges'!AT7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7706-'Current Monthly Zonal Charges'!AU7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7706-'Current Monthly Zonal Charges'!AV7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7706-'Current Monthly Zonal Charges'!AW7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7706-'Current Monthly Zonal Charges'!AW7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7706-'Current Monthly Zonal Charges'!AY7706","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7706-'Current Monthly Zonal Charges'!AZ7706","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7706-'Current Monthly Zonal Charges'!BA7706","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7706-'Current Monthly Zonal Charges'!BB7706","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7706-'Current Monthly Zonal Charges'!BC7706","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7706-'Current Monthly Zonal Charges'!BD7706","v":0}]
[{"$f":"'Upgrade Information'!B7749","v":"s2092.2"},{"$f":"'Projected Revenue Requirements'!C7749","v":"AEP"},{"$f":"'Upgrade Information'!E7749","v":1.3},{"$f":"IF('Upgrade Information'!D7749=\"\",\"\",'Upgrade Information'!D7749)","v":"2022-04-15"},{"$f":"'Current Monthly Zonal Charges'!E7749","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7749","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7749","v":16123.844967353891},{"$f":"'Future Monthly Zonal Charges'!F7749","v":14326.961411269289},-1796.8835560846019,null,{"$f":"'Future Monthly Zonal Charges'!H7749-'Current Monthly Zonal Charges'!H7749","v":0},{"$f":"'Future Monthly Zonal Charges'!I7749-'Current Monthly Zonal Charges'!I7749","v":-1796.8835560846019},{"$f":"'Future Monthly Zonal Charges'!J7749-'Current Monthly Zonal Charges'!J7749","v":0},{"$f":"'Future Monthly Zonal Charges'!K7749-'Current Monthly Zonal Charges'!K7749","v":0},{"$f":"'Future Monthly Zonal Charges'!L7749-'Current Monthly Zonal Charges'!L7749","v":0},{"$f":"'Future Monthly Zonal Charges'!M7749-'Current Monthly Zonal Charges'!M7749","v":0},{"$f":"'Future Monthly Zonal Charges'!N7749-'Current Monthly Zonal Charges'!N7749","v":0},{"$f":"'Future Monthly Zonal Charges'!O7749-'Current Monthly Zonal Charges'!O7749","v":0},{"$f":"'Future Monthly Zonal Charges'!P7749-'Current Monthly Zonal Charges'!P7749","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7749-'Current Monthly Zonal Charges'!Q7749","v":0},{"$f":"'Future Monthly Zonal Charges'!R7749-'Current Monthly Zonal Charges'!R7749","v":0},{"$f":"'Future Monthly Zonal Charges'!S7749-'Current Monthly Zonal Charges'!S7749","v":0},{"$f":"'Future Monthly Zonal Charges'!T7749-'Current Monthly Zonal Charges'!T7749","v":0},{"$f":"'Future Monthly Zonal Charges'!U7749-'Current Monthly Zonal Charges'!U7749","v":0},{"$f":"'Future Monthly Zonal Charges'!V7749-'Current Monthly Zonal Charges'!V7749","v":0},{"$f":"'Future Monthly Zonal Charges'!W7749-'Current Monthly Zonal Charges'!W7749","v":0},{"$f":"'Future Monthly Zonal Charges'!X7749-'Current Monthly Zonal Charges'!X7749","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7749-'Current Monthly Zonal Charges'!Y7749","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7749-'Current Monthly Zonal Charges'!Z7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7749-'Current Monthly Zonal Charges'!AA7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7749-'Current Monthly Zonal Charges'!AB7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7749-'Current Monthly Zonal Charges'!AC7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7749-'Current Monthly Zonal Charges'!AD7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7749-'Current Monthly Zonal Charges'!AE7749","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7749-'Current Monthly Zonal Charges'!AG7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7749-'Current Monthly Zonal Charges'!AH7749","v":-8.2740492795290388E-2},{"$f":"'Future Monthly Zonal Charges'!AI7749-'Current Monthly Zonal Charges'!AI7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7749-'Current Monthly Zonal Charges'!AJ7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7749-'Current Monthly Zonal Charges'!AK7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7749-'Current Monthly Zonal Charges'!AL7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7749-'Current Monthly Zonal Charges'!AM7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7749-'Current Monthly Zonal Charges'!AN7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7749-'Current Monthly Zonal Charges'!AO7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7749-'Current Monthly Zonal Charges'!AP7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7749-'Current Monthly Zonal Charges'!AQ7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7749-'Current Monthly Zonal Charges'!AR7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7749-'Current Monthly Zonal Charges'!AS7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7749-'Current Monthly Zonal Charges'!AT7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7749-'Current Monthly Zonal Charges'!AU7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7749-'Current Monthly Zonal Charges'!AV7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7749-'Current Monthly Zonal Charges'!AW7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7749-'Current Monthly Zonal Charges'!AW7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7749-'Current Monthly Zonal Charges'!AY7749","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7749-'Current Monthly Zonal Charges'!AZ7749","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7749-'Current Monthly Zonal Charges'!BA7749","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7749-'Current Monthly Zonal Charges'!BB7749","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7749-'Current Monthly Zonal Charges'!BC7749","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7749-'Current Monthly Zonal Charges'!BD7749","v":0}]
[{"$f":"'Upgrade Information'!B7793","v":"s2124"},{"$f":"'Projected Revenue Requirements'!C7793","v":"ATSI"},{"$f":"'Upgrade Information'!E7793","v":0.6},{"$f":"IF('Upgrade Information'!D7793=\"\",\"\",'Upgrade Information'!D7793)","v":"2022-04-22"},{"$f":"'Current Monthly Zonal Charges'!E7793","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7793","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7793","v":9960.6865982118343},{"$f":"'Future Monthly Zonal Charges'!F7793","v":8864.7679706391446},-1095.9186275726897,null,{"$f":"'Future Monthly Zonal Charges'!H7793-'Current Monthly Zonal Charges'!H7793","v":0},{"$f":"'Future Monthly Zonal Charges'!I7793-'Current Monthly Zonal Charges'!I7793","v":0},{"$f":"'Future Monthly Zonal Charges'!J7793-'Current Monthly Zonal Charges'!J7793","v":0},{"$f":"'Future Monthly Zonal Charges'!K7793-'Current Monthly Zonal Charges'!K7793","v":-1095.9186275726897},{"$f":"'Future Monthly Zonal Charges'!L7793-'Current Monthly Zonal Charges'!L7793","v":0},{"$f":"'Future Monthly Zonal Charges'!M7793-'Current Monthly Zonal Charges'!M7793","v":0},{"$f":"'Future Monthly Zonal Charges'!N7793-'Current Monthly Zonal Charges'!N7793","v":0},{"$f":"'Future Monthly Zonal Charges'!O7793-'Current Monthly Zonal Charges'!O7793","v":0},{"$f":"'Future Monthly Zonal Charges'!P7793-'Current Monthly Zonal Charges'!P7793","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7793-'Current Monthly Zonal Charges'!Q7793","v":0},{"$f":"'Future Monthly Zonal Charges'!R7793-'Current Monthly Zonal Charges'!R7793","v":0},{"$f":"'Future Monthly Zonal Charges'!S7793-'Current Monthly Zonal Charges'!S7793","v":0},{"$f":"'Future Monthly Zonal Charges'!T7793-'Current Monthly Zonal Charges'!T7793","v":0},{"$f":"'Future Monthly Zonal Charges'!U7793-'Current Monthly Zonal Charges'!U7793","v":0},{"$f":"'Future Monthly Zonal Charges'!V7793-'Current Monthly Zonal Charges'!V7793","v":0},{"$f":"'Future Monthly Zonal Charges'!W7793-'Current Monthly Zonal Charges'!W7793","v":0},{"$f":"'Future Monthly Zonal Charges'!X7793-'Current Monthly Zonal Charges'!X7793","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7793-'Current Monthly Zonal Charges'!Y7793","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7793-'Current Monthly Zonal Charges'!Z7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7793-'Current Monthly Zonal Charges'!AA7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7793-'Current Monthly Zonal Charges'!AB7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7793-'Current Monthly Zonal Charges'!AC7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7793-'Current Monthly Zonal Charges'!AD7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7793-'Current Monthly Zonal Charges'!AE7793","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7793-'Current Monthly Zonal Charges'!AG7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7793-'Current Monthly Zonal Charges'!AH7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AI7793-'Current Monthly Zonal Charges'!AI7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7793-'Current Monthly Zonal Charges'!AJ7793","v":-8.5812391068325278E-2},{"$f":"'Future Monthly Zonal Charges'!AK7793-'Current Monthly Zonal Charges'!AK7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7793-'Current Monthly Zonal Charges'!AL7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7793-'Current Monthly Zonal Charges'!AM7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7793-'Current Monthly Zonal Charges'!AN7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7793-'Current Monthly Zonal Charges'!AO7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7793-'Current Monthly Zonal Charges'!AP7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7793-'Current Monthly Zonal Charges'!AQ7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7793-'Current Monthly Zonal Charges'!AR7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7793-'Current Monthly Zonal Charges'!AS7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7793-'Current Monthly Zonal Charges'!AT7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7793-'Current Monthly Zonal Charges'!AU7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7793-'Current Monthly Zonal Charges'!AV7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7793-'Current Monthly Zonal Charges'!AW7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7793-'Current Monthly Zonal Charges'!AW7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7793-'Current Monthly Zonal Charges'!AY7793","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7793-'Current Monthly Zonal Charges'!AZ7793","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7793-'Current Monthly Zonal Charges'!BA7793","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7793-'Current Monthly Zonal Charges'!BB7793","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7793-'Current Monthly Zonal Charges'!BC7793","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7793-'Current Monthly Zonal Charges'!BD7793","v":0}]
[{"$f":"'Upgrade Information'!B7826","v":"s2143.15"},{"$f":"'Projected Revenue Requirements'!C7826","v":"AEP"},{"$f":"'Upgrade Information'!E7826","v":0.4},{"$f":"IF('Upgrade Information'!D7826=\"\",\"\",'Upgrade Information'!D7826)","v":"2021-05-26"},{"$f":"'Current Monthly Zonal Charges'!E7826","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7826","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7826","v":4859.820404740015},{"$f":"'Future Monthly Zonal Charges'!F7826","v":4306.9331567139843},-552.88724802603065,null,{"$f":"'Future Monthly Zonal Charges'!H7826-'Current Monthly Zonal Charges'!H7826","v":0},{"$f":"'Future Monthly Zonal Charges'!I7826-'Current Monthly Zonal Charges'!I7826","v":-552.88724802603065},{"$f":"'Future Monthly Zonal Charges'!J7826-'Current Monthly Zonal Charges'!J7826","v":0},{"$f":"'Future Monthly Zonal Charges'!K7826-'Current Monthly Zonal Charges'!K7826","v":0},{"$f":"'Future Monthly Zonal Charges'!L7826-'Current Monthly Zonal Charges'!L7826","v":0},{"$f":"'Future Monthly Zonal Charges'!M7826-'Current Monthly Zonal Charges'!M7826","v":0},{"$f":"'Future Monthly Zonal Charges'!N7826-'Current Monthly Zonal Charges'!N7826","v":0},{"$f":"'Future Monthly Zonal Charges'!O7826-'Current Monthly Zonal Charges'!O7826","v":0},{"$f":"'Future Monthly Zonal Charges'!P7826-'Current Monthly Zonal Charges'!P7826","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7826-'Current Monthly Zonal Charges'!Q7826","v":0},{"$f":"'Future Monthly Zonal Charges'!R7826-'Current Monthly Zonal Charges'!R7826","v":0},{"$f":"'Future Monthly Zonal Charges'!S7826-'Current Monthly Zonal Charges'!S7826","v":0},{"$f":"'Future Monthly Zonal Charges'!T7826-'Current Monthly Zonal Charges'!T7826","v":0},{"$f":"'Future Monthly Zonal Charges'!U7826-'Current Monthly Zonal Charges'!U7826","v":0},{"$f":"'Future Monthly Zonal Charges'!V7826-'Current Monthly Zonal Charges'!V7826","v":0},{"$f":"'Future Monthly Zonal Charges'!W7826-'Current Monthly Zonal Charges'!W7826","v":0},{"$f":"'Future Monthly Zonal Charges'!X7826-'Current Monthly Zonal Charges'!X7826","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7826-'Current Monthly Zonal Charges'!Y7826","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7826-'Current Monthly Zonal Charges'!Z7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7826-'Current Monthly Zonal Charges'!AA7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7826-'Current Monthly Zonal Charges'!AB7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7826-'Current Monthly Zonal Charges'!AC7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7826-'Current Monthly Zonal Charges'!AD7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7826-'Current Monthly Zonal Charges'!AE7826","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7826-'Current Monthly Zonal Charges'!AG7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7826-'Current Monthly Zonal Charges'!AH7826","v":-2.5458613167781641E-2},{"$f":"'Future Monthly Zonal Charges'!AI7826-'Current Monthly Zonal Charges'!AI7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7826-'Current Monthly Zonal Charges'!AJ7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7826-'Current Monthly Zonal Charges'!AK7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7826-'Current Monthly Zonal Charges'!AL7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7826-'Current Monthly Zonal Charges'!AM7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7826-'Current Monthly Zonal Charges'!AN7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7826-'Current Monthly Zonal Charges'!AO7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7826-'Current Monthly Zonal Charges'!AP7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7826-'Current Monthly Zonal Charges'!AQ7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7826-'Current Monthly Zonal Charges'!AR7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7826-'Current Monthly Zonal Charges'!AS7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7826-'Current Monthly Zonal Charges'!AT7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7826-'Current Monthly Zonal Charges'!AU7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7826-'Current Monthly Zonal Charges'!AV7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7826-'Current Monthly Zonal Charges'!AW7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7826-'Current Monthly Zonal Charges'!AW7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7826-'Current Monthly Zonal Charges'!AY7826","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7826-'Current Monthly Zonal Charges'!AZ7826","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7826-'Current Monthly Zonal Charges'!BA7826","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7826-'Current Monthly Zonal Charges'!BB7826","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7826-'Current Monthly Zonal Charges'!BC7826","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7826-'Current Monthly Zonal Charges'!BD7826","v":0}]
[{"$f":"'Upgrade Information'!B7841","v":"s2145.1"},{"$f":"'Projected Revenue Requirements'!C7841","v":"AEP"},{"$f":"'Upgrade Information'!E7841","v":61.3},{"$f":"IF('Upgrade Information'!D7841=\"\",\"\",'Upgrade Information'!D7841)","v":"2023-11-17"},{"$f":"'Current Monthly Zonal Charges'!E7841","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7841","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7841","v":785439.8959755851},{"$f":"'Future Monthly Zonal Charges'!F7841","v":702402.49164641264},-83037.404329172452,null,{"$f":"'Future Monthly Zonal Charges'!H7841-'Current Monthly Zonal Charges'!H7841","v":0},{"$f":"'Future Monthly Zonal Charges'!I7841-'Current Monthly Zonal Charges'!I7841","v":-83037.404329172452},{"$f":"'Future Monthly Zonal Charges'!J7841-'Current Monthly Zonal Charges'!J7841","v":0},{"$f":"'Future Monthly Zonal Charges'!K7841-'Current Monthly Zonal Charges'!K7841","v":0},{"$f":"'Future Monthly Zonal Charges'!L7841-'Current Monthly Zonal Charges'!L7841","v":0},{"$f":"'Future Monthly Zonal Charges'!M7841-'Current Monthly Zonal Charges'!M7841","v":0},{"$f":"'Future Monthly Zonal Charges'!N7841-'Current Monthly Zonal Charges'!N7841","v":0},{"$f":"'Future Monthly Zonal Charges'!O7841-'Current Monthly Zonal Charges'!O7841","v":0},{"$f":"'Future Monthly Zonal Charges'!P7841-'Current Monthly Zonal Charges'!P7841","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7841-'Current Monthly Zonal Charges'!Q7841","v":0},{"$f":"'Future Monthly Zonal Charges'!R7841-'Current Monthly Zonal Charges'!R7841","v":0},{"$f":"'Future Monthly Zonal Charges'!S7841-'Current Monthly Zonal Charges'!S7841","v":0},{"$f":"'Future Monthly Zonal Charges'!T7841-'Current Monthly Zonal Charges'!T7841","v":0},{"$f":"'Future Monthly Zonal Charges'!U7841-'Current Monthly Zonal Charges'!U7841","v":0},{"$f":"'Future Monthly Zonal Charges'!V7841-'Current Monthly Zonal Charges'!V7841","v":0},{"$f":"'Future Monthly Zonal Charges'!W7841-'Current Monthly Zonal Charges'!W7841","v":0},{"$f":"'Future Monthly Zonal Charges'!X7841-'Current Monthly Zonal Charges'!X7841","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7841-'Current Monthly Zonal Charges'!Y7841","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7841-'Current Monthly Zonal Charges'!Z7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7841-'Current Monthly Zonal Charges'!AA7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7841-'Current Monthly Zonal Charges'!AB7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7841-'Current Monthly Zonal Charges'!AC7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7841-'Current Monthly Zonal Charges'!AD7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7841-'Current Monthly Zonal Charges'!AE7841","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7841-'Current Monthly Zonal Charges'!AG7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7841-'Current Monthly Zonal Charges'!AH7841","v":-3.8235954307514533},{"$f":"'Future Monthly Zonal Charges'!AI7841-'Current Monthly Zonal Charges'!AI7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7841-'Current Monthly Zonal Charges'!AJ7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7841-'Current Monthly Zonal Charges'!AK7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7841-'Current Monthly Zonal Charges'!AL7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7841-'Current Monthly Zonal Charges'!AM7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7841-'Current Monthly Zonal Charges'!AN7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7841-'Current Monthly Zonal Charges'!AO7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7841-'Current Monthly Zonal Charges'!AP7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7841-'Current Monthly Zonal Charges'!AQ7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7841-'Current Monthly Zonal Charges'!AR7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7841-'Current Monthly Zonal Charges'!AS7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7841-'Current Monthly Zonal Charges'!AT7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7841-'Current Monthly Zonal Charges'!AU7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7841-'Current Monthly Zonal Charges'!AV7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7841-'Current Monthly Zonal Charges'!AW7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7841-'Current Monthly Zonal Charges'!AW7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7841-'Current Monthly Zonal Charges'!AY7841","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7841-'Current Monthly Zonal Charges'!AZ7841","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7841-'Current Monthly Zonal Charges'!BA7841","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7841-'Current Monthly Zonal Charges'!BB7841","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7841-'Current Monthly Zonal Charges'!BC7841","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7841-'Current Monthly Zonal Charges'!BD7841","v":0}]
[{"$f":"'Upgrade Information'!B7909","v":"s2155.5"},{"$f":"'Projected Revenue Requirements'!C7909","v":"AEP"},{"$f":"'Upgrade Information'!E7909","v":0.6},{"$f":"IF('Upgrade Information'!D7909=\"\",\"\",'Upgrade Information'!D7909)","v":"2020-12-29"},{"$f":"'Current Monthly Zonal Charges'!E7909","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7909","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7909","v":7220.6197011067679},{"$f":"'Future Monthly Zonal Charges'!F7909","v":6391.2888290677229},-829.33087203904506,null,{"$f":"'Future Monthly Zonal Charges'!H7909-'Current Monthly Zonal Charges'!H7909","v":0},{"$f":"'Future Monthly Zonal Charges'!I7909-'Current Monthly Zonal Charges'!I7909","v":-829.33087203904506},{"$f":"'Future Monthly Zonal Charges'!J7909-'Current Monthly Zonal Charges'!J7909","v":0},{"$f":"'Future Monthly Zonal Charges'!K7909-'Current Monthly Zonal Charges'!K7909","v":0},{"$f":"'Future Monthly Zonal Charges'!L7909-'Current Monthly Zonal Charges'!L7909","v":0},{"$f":"'Future Monthly Zonal Charges'!M7909-'Current Monthly Zonal Charges'!M7909","v":0},{"$f":"'Future Monthly Zonal Charges'!N7909-'Current Monthly Zonal Charges'!N7909","v":0},{"$f":"'Future Monthly Zonal Charges'!O7909-'Current Monthly Zonal Charges'!O7909","v":0},{"$f":"'Future Monthly Zonal Charges'!P7909-'Current Monthly Zonal Charges'!P7909","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7909-'Current Monthly Zonal Charges'!Q7909","v":0},{"$f":"'Future Monthly Zonal Charges'!R7909-'Current Monthly Zonal Charges'!R7909","v":0},{"$f":"'Future Monthly Zonal Charges'!S7909-'Current Monthly Zonal Charges'!S7909","v":0},{"$f":"'Future Monthly Zonal Charges'!T7909-'Current Monthly Zonal Charges'!T7909","v":0},{"$f":"'Future Monthly Zonal Charges'!U7909-'Current Monthly Zonal Charges'!U7909","v":0},{"$f":"'Future Monthly Zonal Charges'!V7909-'Current Monthly Zonal Charges'!V7909","v":0},{"$f":"'Future Monthly Zonal Charges'!W7909-'Current Monthly Zonal Charges'!W7909","v":0},{"$f":"'Future Monthly Zonal Charges'!X7909-'Current Monthly Zonal Charges'!X7909","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7909-'Current Monthly Zonal Charges'!Y7909","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7909-'Current Monthly Zonal Charges'!Z7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7909-'Current Monthly Zonal Charges'!AA7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7909-'Current Monthly Zonal Charges'!AB7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7909-'Current Monthly Zonal Charges'!AC7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7909-'Current Monthly Zonal Charges'!AD7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7909-'Current Monthly Zonal Charges'!AE7909","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7909-'Current Monthly Zonal Charges'!AG7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7909-'Current Monthly Zonal Charges'!AH7909","v":-3.8187919751672461E-2},{"$f":"'Future Monthly Zonal Charges'!AI7909-'Current Monthly Zonal Charges'!AI7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7909-'Current Monthly Zonal Charges'!AJ7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7909-'Current Monthly Zonal Charges'!AK7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7909-'Current Monthly Zonal Charges'!AL7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7909-'Current Monthly Zonal Charges'!AM7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7909-'Current Monthly Zonal Charges'!AN7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7909-'Current Monthly Zonal Charges'!AO7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7909-'Current Monthly Zonal Charges'!AP7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7909-'Current Monthly Zonal Charges'!AQ7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7909-'Current Monthly Zonal Charges'!AR7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7909-'Current Monthly Zonal Charges'!AS7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7909-'Current Monthly Zonal Charges'!AT7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7909-'Current Monthly Zonal Charges'!AU7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7909-'Current Monthly Zonal Charges'!AV7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7909-'Current Monthly Zonal Charges'!AW7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7909-'Current Monthly Zonal Charges'!AW7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7909-'Current Monthly Zonal Charges'!AY7909","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7909-'Current Monthly Zonal Charges'!AZ7909","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7909-'Current Monthly Zonal Charges'!BA7909","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7909-'Current Monthly Zonal Charges'!BB7909","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7909-'Current Monthly Zonal Charges'!BC7909","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7909-'Current Monthly Zonal Charges'!BD7909","v":0}]
[{"$f":"'Upgrade Information'!B7928","v":"s2162.2"},{"$f":"'Projected Revenue Requirements'!C7928","v":"AEP"},{"$f":"'Upgrade Information'!E7928","v":1.3},{"$f":"IF('Upgrade Information'!D7928=\"\",\"\",'Upgrade Information'!D7928)","v":"2022-10-15"},{"$f":"'Current Monthly Zonal Charges'!E7928","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7928","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7928","v":16303.53332296235},{"$f":"'Future Monthly Zonal Charges'!F7928","v":14506.64976687775},-1796.8835560846001,null,{"$f":"'Future Monthly Zonal Charges'!H7928-'Current Monthly Zonal Charges'!H7928","v":0},{"$f":"'Future Monthly Zonal Charges'!I7928-'Current Monthly Zonal Charges'!I7928","v":-1796.8835560846001},{"$f":"'Future Monthly Zonal Charges'!J7928-'Current Monthly Zonal Charges'!J7928","v":0},{"$f":"'Future Monthly Zonal Charges'!K7928-'Current Monthly Zonal Charges'!K7928","v":0},{"$f":"'Future Monthly Zonal Charges'!L7928-'Current Monthly Zonal Charges'!L7928","v":0},{"$f":"'Future Monthly Zonal Charges'!M7928-'Current Monthly Zonal Charges'!M7928","v":0},{"$f":"'Future Monthly Zonal Charges'!N7928-'Current Monthly Zonal Charges'!N7928","v":0},{"$f":"'Future Monthly Zonal Charges'!O7928-'Current Monthly Zonal Charges'!O7928","v":0},{"$f":"'Future Monthly Zonal Charges'!P7928-'Current Monthly Zonal Charges'!P7928","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7928-'Current Monthly Zonal Charges'!Q7928","v":0},{"$f":"'Future Monthly Zonal Charges'!R7928-'Current Monthly Zonal Charges'!R7928","v":0},{"$f":"'Future Monthly Zonal Charges'!S7928-'Current Monthly Zonal Charges'!S7928","v":0},{"$f":"'Future Monthly Zonal Charges'!T7928-'Current Monthly Zonal Charges'!T7928","v":0},{"$f":"'Future Monthly Zonal Charges'!U7928-'Current Monthly Zonal Charges'!U7928","v":0},{"$f":"'Future Monthly Zonal Charges'!V7928-'Current Monthly Zonal Charges'!V7928","v":0},{"$f":"'Future Monthly Zonal Charges'!W7928-'Current Monthly Zonal Charges'!W7928","v":0},{"$f":"'Future Monthly Zonal Charges'!X7928-'Current Monthly Zonal Charges'!X7928","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7928-'Current Monthly Zonal Charges'!Y7928","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7928-'Current Monthly Zonal Charges'!Z7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7928-'Current Monthly Zonal Charges'!AA7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7928-'Current Monthly Zonal Charges'!AB7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7928-'Current Monthly Zonal Charges'!AC7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7928-'Current Monthly Zonal Charges'!AD7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7928-'Current Monthly Zonal Charges'!AE7928","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7928-'Current Monthly Zonal Charges'!AG7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7928-'Current Monthly Zonal Charges'!AH7928","v":-8.2740492795290388E-2},{"$f":"'Future Monthly Zonal Charges'!AI7928-'Current Monthly Zonal Charges'!AI7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7928-'Current Monthly Zonal Charges'!AJ7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7928-'Current Monthly Zonal Charges'!AK7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7928-'Current Monthly Zonal Charges'!AL7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7928-'Current Monthly Zonal Charges'!AM7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7928-'Current Monthly Zonal Charges'!AN7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7928-'Current Monthly Zonal Charges'!AO7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7928-'Current Monthly Zonal Charges'!AP7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7928-'Current Monthly Zonal Charges'!AQ7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7928-'Current Monthly Zonal Charges'!AR7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7928-'Current Monthly Zonal Charges'!AS7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7928-'Current Monthly Zonal Charges'!AT7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7928-'Current Monthly Zonal Charges'!AU7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7928-'Current Monthly Zonal Charges'!AV7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7928-'Current Monthly Zonal Charges'!AW7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7928-'Current Monthly Zonal Charges'!AW7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7928-'Current Monthly Zonal Charges'!AY7928","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7928-'Current Monthly Zonal Charges'!AZ7928","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7928-'Current Monthly Zonal Charges'!BA7928","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7928-'Current Monthly Zonal Charges'!BB7928","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7928-'Current Monthly Zonal Charges'!BC7928","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7928-'Current Monthly Zonal Charges'!BD7928","v":0}]
[{"$f":"'Upgrade Information'!B7954","v":"s2169"},{"$f":"'Projected Revenue Requirements'!C7954","v":"PPL"},{"$f":"'Upgrade Information'!E7954","v":1.4},{"$f":"IF('Upgrade Information'!D7954=\"\",\"\",'Upgrade Information'!D7954)","v":"2021-12-21"},{"$f":"'Current Monthly Zonal Charges'!E7954","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7954","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7954","v":13307.666666666666},{"$f":"'Future Monthly Zonal Charges'!F7954","v":11991.430555555557},-1316.2361111111095,null,{"$f":"'Future Monthly Zonal Charges'!H7954-'Current Monthly Zonal Charges'!H7954","v":0},{"$f":"'Future Monthly Zonal Charges'!I7954-'Current Monthly Zonal Charges'!I7954","v":0},{"$f":"'Future Monthly Zonal Charges'!J7954-'Current Monthly Zonal Charges'!J7954","v":0},{"$f":"'Future Monthly Zonal Charges'!K7954-'Current Monthly Zonal Charges'!K7954","v":0},{"$f":"'Future Monthly Zonal Charges'!L7954-'Current Monthly Zonal Charges'!L7954","v":0},{"$f":"'Future Monthly Zonal Charges'!M7954-'Current Monthly Zonal Charges'!M7954","v":0},{"$f":"'Future Monthly Zonal Charges'!N7954-'Current Monthly Zonal Charges'!N7954","v":0},{"$f":"'Future Monthly Zonal Charges'!O7954-'Current Monthly Zonal Charges'!O7954","v":0},{"$f":"'Future Monthly Zonal Charges'!P7954-'Current Monthly Zonal Charges'!P7954","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7954-'Current Monthly Zonal Charges'!Q7954","v":0},{"$f":"'Future Monthly Zonal Charges'!R7954-'Current Monthly Zonal Charges'!R7954","v":0},{"$f":"'Future Monthly Zonal Charges'!S7954-'Current Monthly Zonal Charges'!S7954","v":0},{"$f":"'Future Monthly Zonal Charges'!T7954-'Current Monthly Zonal Charges'!T7954","v":0},{"$f":"'Future Monthly Zonal Charges'!U7954-'Current Monthly Zonal Charges'!U7954","v":0},{"$f":"'Future Monthly Zonal Charges'!V7954-'Current Monthly Zonal Charges'!V7954","v":0},{"$f":"'Future Monthly Zonal Charges'!W7954-'Current Monthly Zonal Charges'!W7954","v":0},{"$f":"'Future Monthly Zonal Charges'!X7954-'Current Monthly Zonal Charges'!X7954","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7954-'Current Monthly Zonal Charges'!Y7954","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7954-'Current Monthly Zonal Charges'!Z7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7954-'Current Monthly Zonal Charges'!AA7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7954-'Current Monthly Zonal Charges'!AB7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7954-'Current Monthly Zonal Charges'!AC7954","v":-1316.2361111111095},{"$f":"'Future Monthly Zonal Charges'!AD7954-'Current Monthly Zonal Charges'!AD7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7954-'Current Monthly Zonal Charges'!AE7954","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7954-'Current Monthly Zonal Charges'!AG7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7954-'Current Monthly Zonal Charges'!AH7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AI7954-'Current Monthly Zonal Charges'!AI7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7954-'Current Monthly Zonal Charges'!AJ7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7954-'Current Monthly Zonal Charges'!AK7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7954-'Current Monthly Zonal Charges'!AL7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7954-'Current Monthly Zonal Charges'!AM7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7954-'Current Monthly Zonal Charges'!AN7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7954-'Current Monthly Zonal Charges'!AO7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7954-'Current Monthly Zonal Charges'!AP7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7954-'Current Monthly Zonal Charges'!AQ7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7954-'Current Monthly Zonal Charges'!AR7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7954-'Current Monthly Zonal Charges'!AS7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7954-'Current Monthly Zonal Charges'!AT7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7954-'Current Monthly Zonal Charges'!AU7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7954-'Current Monthly Zonal Charges'!AV7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7954-'Current Monthly Zonal Charges'!AW7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7954-'Current Monthly Zonal Charges'!AW7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7954-'Current Monthly Zonal Charges'!AY7954","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7954-'Current Monthly Zonal Charges'!AZ7954","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7954-'Current Monthly Zonal Charges'!BA7954","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7954-'Current Monthly Zonal Charges'!BB7954","v":-0.17576531142150853},{"$f":"'Future Monthly Zonal Charges'!BC7954-'Current Monthly Zonal Charges'!BC7954","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7954-'Current Monthly Zonal Charges'!BD7954","v":0}]
[{"$f":"'Upgrade Information'!B7993","v":"s2179.13"},{"$f":"'Projected Revenue Requirements'!C7993","v":"AEP"},{"$f":"'Upgrade Information'!E7993","v":1.2},{"$f":"IF('Upgrade Information'!D7993=\"\",\"\",'Upgrade Information'!D7993)","v":"2027-11-01"},{"$f":"'Current Monthly Zonal Charges'!E7993","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E7993","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F7993","v":0},{"$f":"'Future Monthly Zonal Charges'!F7993","v":15049.415375042168},15049.415375042168,null,{"$f":"'Future Monthly Zonal Charges'!H7993-'Current Monthly Zonal Charges'!H7993","v":0},{"$f":"'Future Monthly Zonal Charges'!I7993-'Current Monthly Zonal Charges'!I7993","v":15049.415375042168},{"$f":"'Future Monthly Zonal Charges'!J7993-'Current Monthly Zonal Charges'!J7993","v":0},{"$f":"'Future Monthly Zonal Charges'!K7993-'Current Monthly Zonal Charges'!K7993","v":0},{"$f":"'Future Monthly Zonal Charges'!L7993-'Current Monthly Zonal Charges'!L7993","v":0},{"$f":"'Future Monthly Zonal Charges'!M7993-'Current Monthly Zonal Charges'!M7993","v":0},{"$f":"'Future Monthly Zonal Charges'!N7993-'Current Monthly Zonal Charges'!N7993","v":0},{"$f":"'Future Monthly Zonal Charges'!O7993-'Current Monthly Zonal Charges'!O7993","v":0},{"$f":"'Future Monthly Zonal Charges'!P7993-'Current Monthly Zonal Charges'!P7993","v":0},{"$f":"'Future Monthly Zonal Charges'!Q7993-'Current Monthly Zonal Charges'!Q7993","v":0},{"$f":"'Future Monthly Zonal Charges'!R7993-'Current Monthly Zonal Charges'!R7993","v":0},{"$f":"'Future Monthly Zonal Charges'!S7993-'Current Monthly Zonal Charges'!S7993","v":0},{"$f":"'Future Monthly Zonal Charges'!T7993-'Current Monthly Zonal Charges'!T7993","v":0},{"$f":"'Future Monthly Zonal Charges'!U7993-'Current Monthly Zonal Charges'!U7993","v":0},{"$f":"'Future Monthly Zonal Charges'!V7993-'Current Monthly Zonal Charges'!V7993","v":0},{"$f":"'Future Monthly Zonal Charges'!W7993-'Current Monthly Zonal Charges'!W7993","v":0},{"$f":"'Future Monthly Zonal Charges'!X7993-'Current Monthly Zonal Charges'!X7993","v":0},{"$f":"'Future Monthly Zonal Charges'!Y7993-'Current Monthly Zonal Charges'!Y7993","v":0},{"$f":"'Future Monthly Zonal Charges'!Z7993-'Current Monthly Zonal Charges'!Z7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AA7993-'Current Monthly Zonal Charges'!AA7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AB7993-'Current Monthly Zonal Charges'!AB7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AC7993-'Current Monthly Zonal Charges'!AC7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AD7993-'Current Monthly Zonal Charges'!AD7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AE7993-'Current Monthly Zonal Charges'!AE7993","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG7993-'Current Monthly Zonal Charges'!AG7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AH7993-'Current Monthly Zonal Charges'!AH7993","v":0.69297536849036789},{"$f":"'Future Monthly Zonal Charges'!AI7993-'Current Monthly Zonal Charges'!AI7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ7993-'Current Monthly Zonal Charges'!AJ7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AK7993-'Current Monthly Zonal Charges'!AK7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AL7993-'Current Monthly Zonal Charges'!AL7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AM7993-'Current Monthly Zonal Charges'!AM7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AN7993-'Current Monthly Zonal Charges'!AN7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AO7993-'Current Monthly Zonal Charges'!AO7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AP7993-'Current Monthly Zonal Charges'!AP7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ7993-'Current Monthly Zonal Charges'!AQ7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AR7993-'Current Monthly Zonal Charges'!AR7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AS7993-'Current Monthly Zonal Charges'!AS7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AT7993-'Current Monthly Zonal Charges'!AT7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AU7993-'Current Monthly Zonal Charges'!AU7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AV7993-'Current Monthly Zonal Charges'!AV7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7993-'Current Monthly Zonal Charges'!AW7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AW7993-'Current Monthly Zonal Charges'!AW7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AY7993-'Current Monthly Zonal Charges'!AY7993","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ7993-'Current Monthly Zonal Charges'!AZ7993","v":0},{"$f":"'Future Monthly Zonal Charges'!BA7993-'Current Monthly Zonal Charges'!BA7993","v":0},{"$f":"'Future Monthly Zonal Charges'!BB7993-'Current Monthly Zonal Charges'!BB7993","v":0},{"$f":"'Future Monthly Zonal Charges'!BC7993-'Current Monthly Zonal Charges'!BC7993","v":0},{"$f":"'Future Monthly Zonal Charges'!BD7993-'Current Monthly Zonal Charges'!BD7993","v":0}]
[{"$f":"'Upgrade Information'!B8037","v":"s2184.3"},{"$f":"'Projected Revenue Requirements'!C8037","v":"AEP"},{"$f":"'Upgrade Information'!E8037","v":4},{"$f":"IF('Upgrade Information'!D8037=\"\",\"\",'Upgrade Information'!D8037)","v":"2024-12-01"},{"$f":"'Current Monthly Zonal Charges'!E8037","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8037","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8037","v":0},{"$f":"'Future Monthly Zonal Charges'!F8037","v":46939.542303322058},46939.542303322058,null,{"$f":"'Future Monthly Zonal Charges'!H8037-'Current Monthly Zonal Charges'!H8037","v":0},{"$f":"'Future Monthly Zonal Charges'!I8037-'Current Monthly Zonal Charges'!I8037","v":46939.542303322058},{"$f":"'Future Monthly Zonal Charges'!J8037-'Current Monthly Zonal Charges'!J8037","v":0},{"$f":"'Future Monthly Zonal Charges'!K8037-'Current Monthly Zonal Charges'!K8037","v":0},{"$f":"'Future Monthly Zonal Charges'!L8037-'Current Monthly Zonal Charges'!L8037","v":0},{"$f":"'Future Monthly Zonal Charges'!M8037-'Current Monthly Zonal Charges'!M8037","v":0},{"$f":"'Future Monthly Zonal Charges'!N8037-'Current Monthly Zonal Charges'!N8037","v":0},{"$f":"'Future Monthly Zonal Charges'!O8037-'Current Monthly Zonal Charges'!O8037","v":0},{"$f":"'Future Monthly Zonal Charges'!P8037-'Current Monthly Zonal Charges'!P8037","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8037-'Current Monthly Zonal Charges'!Q8037","v":0},{"$f":"'Future Monthly Zonal Charges'!R8037-'Current Monthly Zonal Charges'!R8037","v":0},{"$f":"'Future Monthly Zonal Charges'!S8037-'Current Monthly Zonal Charges'!S8037","v":0},{"$f":"'Future Monthly Zonal Charges'!T8037-'Current Monthly Zonal Charges'!T8037","v":0},{"$f":"'Future Monthly Zonal Charges'!U8037-'Current Monthly Zonal Charges'!U8037","v":0},{"$f":"'Future Monthly Zonal Charges'!V8037-'Current Monthly Zonal Charges'!V8037","v":0},{"$f":"'Future Monthly Zonal Charges'!W8037-'Current Monthly Zonal Charges'!W8037","v":0},{"$f":"'Future Monthly Zonal Charges'!X8037-'Current Monthly Zonal Charges'!X8037","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8037-'Current Monthly Zonal Charges'!Y8037","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8037-'Current Monthly Zonal Charges'!Z8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8037-'Current Monthly Zonal Charges'!AA8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8037-'Current Monthly Zonal Charges'!AB8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8037-'Current Monthly Zonal Charges'!AC8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8037-'Current Monthly Zonal Charges'!AD8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8037-'Current Monthly Zonal Charges'!AE8037","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8037-'Current Monthly Zonal Charges'!AG8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8037-'Current Monthly Zonal Charges'!AH8037","v":2.161409318155834},{"$f":"'Future Monthly Zonal Charges'!AI8037-'Current Monthly Zonal Charges'!AI8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8037-'Current Monthly Zonal Charges'!AJ8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8037-'Current Monthly Zonal Charges'!AK8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8037-'Current Monthly Zonal Charges'!AL8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8037-'Current Monthly Zonal Charges'!AM8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8037-'Current Monthly Zonal Charges'!AN8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8037-'Current Monthly Zonal Charges'!AO8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8037-'Current Monthly Zonal Charges'!AP8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8037-'Current Monthly Zonal Charges'!AQ8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8037-'Current Monthly Zonal Charges'!AR8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8037-'Current Monthly Zonal Charges'!AS8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8037-'Current Monthly Zonal Charges'!AT8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8037-'Current Monthly Zonal Charges'!AU8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8037-'Current Monthly Zonal Charges'!AV8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8037-'Current Monthly Zonal Charges'!AW8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8037-'Current Monthly Zonal Charges'!AW8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8037-'Current Monthly Zonal Charges'!AY8037","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8037-'Current Monthly Zonal Charges'!AZ8037","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8037-'Current Monthly Zonal Charges'!BA8037","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8037-'Current Monthly Zonal Charges'!BB8037","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8037-'Current Monthly Zonal Charges'!BC8037","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8037-'Current Monthly Zonal Charges'!BD8037","v":0}]
[{"$f":"'Upgrade Information'!B8080","v":"s2199.11"},{"$f":"'Projected Revenue Requirements'!C8080","v":"AEP"},{"$f":"'Upgrade Information'!E8080","v":0.6},{"$f":"IF('Upgrade Information'!D8080=\"\",\"\",'Upgrade Information'!D8080)","v":"2022-11-19"},{"$f":"'Current Monthly Zonal Charges'!E8080","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8080","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8080","v":7538.5298687217355},{"$f":"'Future Monthly Zonal Charges'!F8080","v":6709.1989966826904},-829.33087203904506,null,{"$f":"'Future Monthly Zonal Charges'!H8080-'Current Monthly Zonal Charges'!H8080","v":0},{"$f":"'Future Monthly Zonal Charges'!I8080-'Current Monthly Zonal Charges'!I8080","v":-829.33087203904506},{"$f":"'Future Monthly Zonal Charges'!J8080-'Current Monthly Zonal Charges'!J8080","v":0},{"$f":"'Future Monthly Zonal Charges'!K8080-'Current Monthly Zonal Charges'!K8080","v":0},{"$f":"'Future Monthly Zonal Charges'!L8080-'Current Monthly Zonal Charges'!L8080","v":0},{"$f":"'Future Monthly Zonal Charges'!M8080-'Current Monthly Zonal Charges'!M8080","v":0},{"$f":"'Future Monthly Zonal Charges'!N8080-'Current Monthly Zonal Charges'!N8080","v":0},{"$f":"'Future Monthly Zonal Charges'!O8080-'Current Monthly Zonal Charges'!O8080","v":0},{"$f":"'Future Monthly Zonal Charges'!P8080-'Current Monthly Zonal Charges'!P8080","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8080-'Current Monthly Zonal Charges'!Q8080","v":0},{"$f":"'Future Monthly Zonal Charges'!R8080-'Current Monthly Zonal Charges'!R8080","v":0},{"$f":"'Future Monthly Zonal Charges'!S8080-'Current Monthly Zonal Charges'!S8080","v":0},{"$f":"'Future Monthly Zonal Charges'!T8080-'Current Monthly Zonal Charges'!T8080","v":0},{"$f":"'Future Monthly Zonal Charges'!U8080-'Current Monthly Zonal Charges'!U8080","v":0},{"$f":"'Future Monthly Zonal Charges'!V8080-'Current Monthly Zonal Charges'!V8080","v":0},{"$f":"'Future Monthly Zonal Charges'!W8080-'Current Monthly Zonal Charges'!W8080","v":0},{"$f":"'Future Monthly Zonal Charges'!X8080-'Current Monthly Zonal Charges'!X8080","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8080-'Current Monthly Zonal Charges'!Y8080","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8080-'Current Monthly Zonal Charges'!Z8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8080-'Current Monthly Zonal Charges'!AA8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8080-'Current Monthly Zonal Charges'!AB8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8080-'Current Monthly Zonal Charges'!AC8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8080-'Current Monthly Zonal Charges'!AD8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8080-'Current Monthly Zonal Charges'!AE8080","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8080-'Current Monthly Zonal Charges'!AG8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8080-'Current Monthly Zonal Charges'!AH8080","v":-3.8187919751672406E-2},{"$f":"'Future Monthly Zonal Charges'!AI8080-'Current Monthly Zonal Charges'!AI8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8080-'Current Monthly Zonal Charges'!AJ8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8080-'Current Monthly Zonal Charges'!AK8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8080-'Current Monthly Zonal Charges'!AL8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8080-'Current Monthly Zonal Charges'!AM8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8080-'Current Monthly Zonal Charges'!AN8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8080-'Current Monthly Zonal Charges'!AO8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8080-'Current Monthly Zonal Charges'!AP8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8080-'Current Monthly Zonal Charges'!AQ8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8080-'Current Monthly Zonal Charges'!AR8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8080-'Current Monthly Zonal Charges'!AS8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8080-'Current Monthly Zonal Charges'!AT8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8080-'Current Monthly Zonal Charges'!AU8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8080-'Current Monthly Zonal Charges'!AV8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8080-'Current Monthly Zonal Charges'!AW8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8080-'Current Monthly Zonal Charges'!AW8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8080-'Current Monthly Zonal Charges'!AY8080","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8080-'Current Monthly Zonal Charges'!AZ8080","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8080-'Current Monthly Zonal Charges'!BA8080","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8080-'Current Monthly Zonal Charges'!BB8080","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8080-'Current Monthly Zonal Charges'!BC8080","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8080-'Current Monthly Zonal Charges'!BD8080","v":0}]
[{"$f":"'Upgrade Information'!B8114","v":"s2211.5"},{"$f":"'Projected Revenue Requirements'!C8114","v":"DEOK"},{"$f":"'Upgrade Information'!E8114","v":6.5},{"$f":"IF('Upgrade Information'!D8114=\"\",\"\",'Upgrade Information'!D8114)","v":"2026-05-14"},{"$f":"'Current Monthly Zonal Charges'!E8114","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E8114","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F8114","v":0},{"$f":"'Future Monthly Zonal Charges'!F8114","v":84689.239562919174},84689.239562919174,null,{"$f":"'Future Monthly Zonal Charges'!H8114-'Current Monthly Zonal Charges'!H8114","v":0},{"$f":"'Future Monthly Zonal Charges'!I8114-'Current Monthly Zonal Charges'!I8114","v":0},{"$f":"'Future Monthly Zonal Charges'!J8114-'Current Monthly Zonal Charges'!J8114","v":0},{"$f":"'Future Monthly Zonal Charges'!K8114-'Current Monthly Zonal Charges'!K8114","v":0},{"$f":"'Future Monthly Zonal Charges'!L8114-'Current Monthly Zonal Charges'!L8114","v":0},{"$f":"'Future Monthly Zonal Charges'!M8114-'Current Monthly Zonal Charges'!M8114","v":0},{"$f":"'Future Monthly Zonal Charges'!N8114-'Current Monthly Zonal Charges'!N8114","v":0},{"$f":"'Future Monthly Zonal Charges'!O8114-'Current Monthly Zonal Charges'!O8114","v":84689.239562919174},{"$f":"'Future Monthly Zonal Charges'!P8114-'Current Monthly Zonal Charges'!P8114","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8114-'Current Monthly Zonal Charges'!Q8114","v":0},{"$f":"'Future Monthly Zonal Charges'!R8114-'Current Monthly Zonal Charges'!R8114","v":0},{"$f":"'Future Monthly Zonal Charges'!S8114-'Current Monthly Zonal Charges'!S8114","v":0},{"$f":"'Future Monthly Zonal Charges'!T8114-'Current Monthly Zonal Charges'!T8114","v":0},{"$f":"'Future Monthly Zonal Charges'!U8114-'Current Monthly Zonal Charges'!U8114","v":0},{"$f":"'Future Monthly Zonal Charges'!V8114-'Current Monthly Zonal Charges'!V8114","v":0},{"$f":"'Future Monthly Zonal Charges'!W8114-'Current Monthly Zonal Charges'!W8114","v":0},{"$f":"'Future Monthly Zonal Charges'!X8114-'Current Monthly Zonal Charges'!X8114","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8114-'Current Monthly Zonal Charges'!Y8114","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8114-'Current Monthly Zonal Charges'!Z8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8114-'Current Monthly Zonal Charges'!AA8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8114-'Current Monthly Zonal Charges'!AB8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8114-'Current Monthly Zonal Charges'!AC8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8114-'Current Monthly Zonal Charges'!AD8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8114-'Current Monthly Zonal Charges'!AE8114","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8114-'Current Monthly Zonal Charges'!AG8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8114-'Current Monthly Zonal Charges'!AH8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AI8114-'Current Monthly Zonal Charges'!AI8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8114-'Current Monthly Zonal Charges'!AJ8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8114-'Current Monthly Zonal Charges'!AK8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8114-'Current Monthly Zonal Charges'!AL8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8114-'Current Monthly Zonal Charges'!AM8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8114-'Current Monthly Zonal Charges'!AN8114","v":16.393263692711944},{"$f":"'Future Monthly Zonal Charges'!AO8114-'Current Monthly Zonal Charges'!AO8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8114-'Current Monthly Zonal Charges'!AP8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8114-'Current Monthly Zonal Charges'!AQ8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8114-'Current Monthly Zonal Charges'!AR8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8114-'Current Monthly Zonal Charges'!AS8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8114-'Current Monthly Zonal Charges'!AT8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8114-'Current Monthly Zonal Charges'!AU8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8114-'Current Monthly Zonal Charges'!AV8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8114-'Current Monthly Zonal Charges'!AW8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8114-'Current Monthly Zonal Charges'!AW8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8114-'Current Monthly Zonal Charges'!AY8114","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8114-'Current Monthly Zonal Charges'!AZ8114","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8114-'Current Monthly Zonal Charges'!BA8114","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8114-'Current Monthly Zonal Charges'!BB8114","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8114-'Current Monthly Zonal Charges'!BC8114","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8114-'Current Monthly Zonal Charges'!BD8114","v":0}]
[{"$f":"'Upgrade Information'!B8167","v":"s2224.2"},{"$f":"'Projected Revenue Requirements'!C8167","v":"AEP"},{"$f":"'Upgrade Information'!E8167","v":3.5},{"$f":"IF('Upgrade Information'!D8167=\"\",\"\",'Upgrade Information'!D8167)","v":"2024-10-01"},{"$f":"'Current Monthly Zonal Charges'!E8167","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8167","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8167","v":0},{"$f":"'Future Monthly Zonal Charges'!F8167","v":40910.840734732534},40910.840734732534,null,{"$f":"'Future Monthly Zonal Charges'!H8167-'Current Monthly Zonal Charges'!H8167","v":0},{"$f":"'Future Monthly Zonal Charges'!I8167-'Current Monthly Zonal Charges'!I8167","v":40910.840734732534},{"$f":"'Future Monthly Zonal Charges'!J8167-'Current Monthly Zonal Charges'!J8167","v":0},{"$f":"'Future Monthly Zonal Charges'!K8167-'Current Monthly Zonal Charges'!K8167","v":0},{"$f":"'Future Monthly Zonal Charges'!L8167-'Current Monthly Zonal Charges'!L8167","v":0},{"$f":"'Future Monthly Zonal Charges'!M8167-'Current Monthly Zonal Charges'!M8167","v":0},{"$f":"'Future Monthly Zonal Charges'!N8167-'Current Monthly Zonal Charges'!N8167","v":0},{"$f":"'Future Monthly Zonal Charges'!O8167-'Current Monthly Zonal Charges'!O8167","v":0},{"$f":"'Future Monthly Zonal Charges'!P8167-'Current Monthly Zonal Charges'!P8167","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8167-'Current Monthly Zonal Charges'!Q8167","v":0},{"$f":"'Future Monthly Zonal Charges'!R8167-'Current Monthly Zonal Charges'!R8167","v":0},{"$f":"'Future Monthly Zonal Charges'!S8167-'Current Monthly Zonal Charges'!S8167","v":0},{"$f":"'Future Monthly Zonal Charges'!T8167-'Current Monthly Zonal Charges'!T8167","v":0},{"$f":"'Future Monthly Zonal Charges'!U8167-'Current Monthly Zonal Charges'!U8167","v":0},{"$f":"'Future Monthly Zonal Charges'!V8167-'Current Monthly Zonal Charges'!V8167","v":0},{"$f":"'Future Monthly Zonal Charges'!W8167-'Current Monthly Zonal Charges'!W8167","v":0},{"$f":"'Future Monthly Zonal Charges'!X8167-'Current Monthly Zonal Charges'!X8167","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8167-'Current Monthly Zonal Charges'!Y8167","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8167-'Current Monthly Zonal Charges'!Z8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8167-'Current Monthly Zonal Charges'!AA8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8167-'Current Monthly Zonal Charges'!AB8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8167-'Current Monthly Zonal Charges'!AC8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8167-'Current Monthly Zonal Charges'!AD8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8167-'Current Monthly Zonal Charges'!AE8167","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8167-'Current Monthly Zonal Charges'!AG8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8167-'Current Monthly Zonal Charges'!AH8167","v":1.8838077245457514},{"$f":"'Future Monthly Zonal Charges'!AI8167-'Current Monthly Zonal Charges'!AI8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8167-'Current Monthly Zonal Charges'!AJ8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8167-'Current Monthly Zonal Charges'!AK8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8167-'Current Monthly Zonal Charges'!AL8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8167-'Current Monthly Zonal Charges'!AM8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8167-'Current Monthly Zonal Charges'!AN8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8167-'Current Monthly Zonal Charges'!AO8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8167-'Current Monthly Zonal Charges'!AP8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8167-'Current Monthly Zonal Charges'!AQ8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8167-'Current Monthly Zonal Charges'!AR8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8167-'Current Monthly Zonal Charges'!AS8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8167-'Current Monthly Zonal Charges'!AT8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8167-'Current Monthly Zonal Charges'!AU8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8167-'Current Monthly Zonal Charges'!AV8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8167-'Current Monthly Zonal Charges'!AW8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8167-'Current Monthly Zonal Charges'!AW8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8167-'Current Monthly Zonal Charges'!AY8167","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8167-'Current Monthly Zonal Charges'!AZ8167","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8167-'Current Monthly Zonal Charges'!BA8167","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8167-'Current Monthly Zonal Charges'!BB8167","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8167-'Current Monthly Zonal Charges'!BC8167","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8167-'Current Monthly Zonal Charges'!BD8167","v":0}]
[{"$f":"'Upgrade Information'!B8197","v":"s2237.2"},{"$f":"'Projected Revenue Requirements'!C8197","v":"ATSI"},{"$f":"'Upgrade Information'!E8197","v":67},{"$f":"IF('Upgrade Information'!D8197=\"\",\"\",'Upgrade Information'!D8197)","v":"2025-06-01"},{"$f":"'Current Monthly Zonal Charges'!E8197","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8197","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8197","v":0},{"$f":"'Future Monthly Zonal Charges'!F8197","v":1065365.2644367239},1065365.2644367239,null,{"$f":"'Future Monthly Zonal Charges'!H8197-'Current Monthly Zonal Charges'!H8197","v":0},{"$f":"'Future Monthly Zonal Charges'!I8197-'Current Monthly Zonal Charges'!I8197","v":0},{"$f":"'Future Monthly Zonal Charges'!J8197-'Current Monthly Zonal Charges'!J8197","v":0},{"$f":"'Future Monthly Zonal Charges'!K8197-'Current Monthly Zonal Charges'!K8197","v":1065365.2644367239},{"$f":"'Future Monthly Zonal Charges'!L8197-'Current Monthly Zonal Charges'!L8197","v":0},{"$f":"'Future Monthly Zonal Charges'!M8197-'Current Monthly Zonal Charges'!M8197","v":0},{"$f":"'Future Monthly Zonal Charges'!N8197-'Current Monthly Zonal Charges'!N8197","v":0},{"$f":"'Future Monthly Zonal Charges'!O8197-'Current Monthly Zonal Charges'!O8197","v":0},{"$f":"'Future Monthly Zonal Charges'!P8197-'Current Monthly Zonal Charges'!P8197","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8197-'Current Monthly Zonal Charges'!Q8197","v":0},{"$f":"'Future Monthly Zonal Charges'!R8197-'Current Monthly Zonal Charges'!R8197","v":0},{"$f":"'Future Monthly Zonal Charges'!S8197-'Current Monthly Zonal Charges'!S8197","v":0},{"$f":"'Future Monthly Zonal Charges'!T8197-'Current Monthly Zonal Charges'!T8197","v":0},{"$f":"'Future Monthly Zonal Charges'!U8197-'Current Monthly Zonal Charges'!U8197","v":0},{"$f":"'Future Monthly Zonal Charges'!V8197-'Current Monthly Zonal Charges'!V8197","v":0},{"$f":"'Future Monthly Zonal Charges'!W8197-'Current Monthly Zonal Charges'!W8197","v":0},{"$f":"'Future Monthly Zonal Charges'!X8197-'Current Monthly Zonal Charges'!X8197","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8197-'Current Monthly Zonal Charges'!Y8197","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8197-'Current Monthly Zonal Charges'!Z8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8197-'Current Monthly Zonal Charges'!AA8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8197-'Current Monthly Zonal Charges'!AB8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8197-'Current Monthly Zonal Charges'!AC8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8197-'Current Monthly Zonal Charges'!AD8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8197-'Current Monthly Zonal Charges'!AE8197","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8197-'Current Monthly Zonal Charges'!AG8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8197-'Current Monthly Zonal Charges'!AH8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AI8197-'Current Monthly Zonal Charges'!AI8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8197-'Current Monthly Zonal Charges'!AJ8197","v":83.420008020978912},{"$f":"'Future Monthly Zonal Charges'!AK8197-'Current Monthly Zonal Charges'!AK8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8197-'Current Monthly Zonal Charges'!AL8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8197-'Current Monthly Zonal Charges'!AM8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8197-'Current Monthly Zonal Charges'!AN8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8197-'Current Monthly Zonal Charges'!AO8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8197-'Current Monthly Zonal Charges'!AP8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8197-'Current Monthly Zonal Charges'!AQ8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8197-'Current Monthly Zonal Charges'!AR8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8197-'Current Monthly Zonal Charges'!AS8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8197-'Current Monthly Zonal Charges'!AT8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8197-'Current Monthly Zonal Charges'!AU8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8197-'Current Monthly Zonal Charges'!AV8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8197-'Current Monthly Zonal Charges'!AW8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8197-'Current Monthly Zonal Charges'!AW8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8197-'Current Monthly Zonal Charges'!AY8197","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8197-'Current Monthly Zonal Charges'!AZ8197","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8197-'Current Monthly Zonal Charges'!BA8197","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8197-'Current Monthly Zonal Charges'!BB8197","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8197-'Current Monthly Zonal Charges'!BC8197","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8197-'Current Monthly Zonal Charges'!BD8197","v":0}]
[{"$f":"'Upgrade Information'!B8254","v":"s2271.1"},{"$f":"'Projected Revenue Requirements'!C8254","v":"AEP"},{"$f":"'Upgrade Information'!E8254","v":3.2},{"$f":"IF('Upgrade Information'!D8254=\"\",\"\",'Upgrade Information'!D8254)","v":"2021-12-21"},{"$f":"'Current Monthly Zonal Charges'!E8254","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8254","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8254","v":39394.591336077741},{"$f":"'Future Monthly Zonal Charges'!F8254","v":34971.493351869511},-4423.0979842082306,null,{"$f":"'Future Monthly Zonal Charges'!H8254-'Current Monthly Zonal Charges'!H8254","v":0},{"$f":"'Future Monthly Zonal Charges'!I8254-'Current Monthly Zonal Charges'!I8254","v":-4423.0979842082306},{"$f":"'Future Monthly Zonal Charges'!J8254-'Current Monthly Zonal Charges'!J8254","v":0},{"$f":"'Future Monthly Zonal Charges'!K8254-'Current Monthly Zonal Charges'!K8254","v":0},{"$f":"'Future Monthly Zonal Charges'!L8254-'Current Monthly Zonal Charges'!L8254","v":0},{"$f":"'Future Monthly Zonal Charges'!M8254-'Current Monthly Zonal Charges'!M8254","v":0},{"$f":"'Future Monthly Zonal Charges'!N8254-'Current Monthly Zonal Charges'!N8254","v":0},{"$f":"'Future Monthly Zonal Charges'!O8254-'Current Monthly Zonal Charges'!O8254","v":0},{"$f":"'Future Monthly Zonal Charges'!P8254-'Current Monthly Zonal Charges'!P8254","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8254-'Current Monthly Zonal Charges'!Q8254","v":0},{"$f":"'Future Monthly Zonal Charges'!R8254-'Current Monthly Zonal Charges'!R8254","v":0},{"$f":"'Future Monthly Zonal Charges'!S8254-'Current Monthly Zonal Charges'!S8254","v":0},{"$f":"'Future Monthly Zonal Charges'!T8254-'Current Monthly Zonal Charges'!T8254","v":0},{"$f":"'Future Monthly Zonal Charges'!U8254-'Current Monthly Zonal Charges'!U8254","v":0},{"$f":"'Future Monthly Zonal Charges'!V8254-'Current Monthly Zonal Charges'!V8254","v":0},{"$f":"'Future Monthly Zonal Charges'!W8254-'Current Monthly Zonal Charges'!W8254","v":0},{"$f":"'Future Monthly Zonal Charges'!X8254-'Current Monthly Zonal Charges'!X8254","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8254-'Current Monthly Zonal Charges'!Y8254","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8254-'Current Monthly Zonal Charges'!Z8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8254-'Current Monthly Zonal Charges'!AA8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8254-'Current Monthly Zonal Charges'!AB8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8254-'Current Monthly Zonal Charges'!AC8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8254-'Current Monthly Zonal Charges'!AD8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8254-'Current Monthly Zonal Charges'!AE8254","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8254-'Current Monthly Zonal Charges'!AG8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8254-'Current Monthly Zonal Charges'!AH8254","v":-0.20366890534225246},{"$f":"'Future Monthly Zonal Charges'!AI8254-'Current Monthly Zonal Charges'!AI8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8254-'Current Monthly Zonal Charges'!AJ8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8254-'Current Monthly Zonal Charges'!AK8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8254-'Current Monthly Zonal Charges'!AL8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8254-'Current Monthly Zonal Charges'!AM8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8254-'Current Monthly Zonal Charges'!AN8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8254-'Current Monthly Zonal Charges'!AO8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8254-'Current Monthly Zonal Charges'!AP8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8254-'Current Monthly Zonal Charges'!AQ8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8254-'Current Monthly Zonal Charges'!AR8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8254-'Current Monthly Zonal Charges'!AS8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8254-'Current Monthly Zonal Charges'!AT8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8254-'Current Monthly Zonal Charges'!AU8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8254-'Current Monthly Zonal Charges'!AV8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8254-'Current Monthly Zonal Charges'!AW8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8254-'Current Monthly Zonal Charges'!AW8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8254-'Current Monthly Zonal Charges'!AY8254","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8254-'Current Monthly Zonal Charges'!AZ8254","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8254-'Current Monthly Zonal Charges'!BA8254","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8254-'Current Monthly Zonal Charges'!BB8254","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8254-'Current Monthly Zonal Charges'!BC8254","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8254-'Current Monthly Zonal Charges'!BD8254","v":0}]
[{"$f":"'Upgrade Information'!B8287","v":"s2283.1"},{"$f":"'Projected Revenue Requirements'!C8287","v":"AEP"},{"$f":"'Upgrade Information'!E8287","v":9.86},{"$f":"IF('Upgrade Information'!D8287=\"\",\"\",'Upgrade Information'!D8287)","v":"2024-06-01"},{"$f":"'Current Monthly Zonal Charges'!E8287","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8287","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8287","v":0},{"$f":"'Future Monthly Zonal Charges'!F8287","v":114343.1047113047},114343.1047113047,null,{"$f":"'Future Monthly Zonal Charges'!H8287-'Current Monthly Zonal Charges'!H8287","v":0},{"$f":"'Future Monthly Zonal Charges'!I8287-'Current Monthly Zonal Charges'!I8287","v":114343.1047113047},{"$f":"'Future Monthly Zonal Charges'!J8287-'Current Monthly Zonal Charges'!J8287","v":0},{"$f":"'Future Monthly Zonal Charges'!K8287-'Current Monthly Zonal Charges'!K8287","v":0},{"$f":"'Future Monthly Zonal Charges'!L8287-'Current Monthly Zonal Charges'!L8287","v":0},{"$f":"'Future Monthly Zonal Charges'!M8287-'Current Monthly Zonal Charges'!M8287","v":0},{"$f":"'Future Monthly Zonal Charges'!N8287-'Current Monthly Zonal Charges'!N8287","v":0},{"$f":"'Future Monthly Zonal Charges'!O8287-'Current Monthly Zonal Charges'!O8287","v":0},{"$f":"'Future Monthly Zonal Charges'!P8287-'Current Monthly Zonal Charges'!P8287","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8287-'Current Monthly Zonal Charges'!Q8287","v":0},{"$f":"'Future Monthly Zonal Charges'!R8287-'Current Monthly Zonal Charges'!R8287","v":0},{"$f":"'Future Monthly Zonal Charges'!S8287-'Current Monthly Zonal Charges'!S8287","v":0},{"$f":"'Future Monthly Zonal Charges'!T8287-'Current Monthly Zonal Charges'!T8287","v":0},{"$f":"'Future Monthly Zonal Charges'!U8287-'Current Monthly Zonal Charges'!U8287","v":0},{"$f":"'Future Monthly Zonal Charges'!V8287-'Current Monthly Zonal Charges'!V8287","v":0},{"$f":"'Future Monthly Zonal Charges'!W8287-'Current Monthly Zonal Charges'!W8287","v":0},{"$f":"'Future Monthly Zonal Charges'!X8287-'Current Monthly Zonal Charges'!X8287","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8287-'Current Monthly Zonal Charges'!Y8287","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8287-'Current Monthly Zonal Charges'!Z8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8287-'Current Monthly Zonal Charges'!AA8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8287-'Current Monthly Zonal Charges'!AB8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8287-'Current Monthly Zonal Charges'!AC8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8287-'Current Monthly Zonal Charges'!AD8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8287-'Current Monthly Zonal Charges'!AE8287","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8287-'Current Monthly Zonal Charges'!AG8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8287-'Current Monthly Zonal Charges'!AH8287","v":5.2651184877955481},{"$f":"'Future Monthly Zonal Charges'!AI8287-'Current Monthly Zonal Charges'!AI8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8287-'Current Monthly Zonal Charges'!AJ8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8287-'Current Monthly Zonal Charges'!AK8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8287-'Current Monthly Zonal Charges'!AL8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8287-'Current Monthly Zonal Charges'!AM8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8287-'Current Monthly Zonal Charges'!AN8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8287-'Current Monthly Zonal Charges'!AO8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8287-'Current Monthly Zonal Charges'!AP8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8287-'Current Monthly Zonal Charges'!AQ8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8287-'Current Monthly Zonal Charges'!AR8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8287-'Current Monthly Zonal Charges'!AS8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8287-'Current Monthly Zonal Charges'!AT8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8287-'Current Monthly Zonal Charges'!AU8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8287-'Current Monthly Zonal Charges'!AV8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8287-'Current Monthly Zonal Charges'!AW8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8287-'Current Monthly Zonal Charges'!AW8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8287-'Current Monthly Zonal Charges'!AY8287","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8287-'Current Monthly Zonal Charges'!AZ8287","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8287-'Current Monthly Zonal Charges'!BA8287","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8287-'Current Monthly Zonal Charges'!BB8287","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8287-'Current Monthly Zonal Charges'!BC8287","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8287-'Current Monthly Zonal Charges'!BD8287","v":0}]
[{"$f":"'Upgrade Information'!B8300","v":"s2288"},{"$f":"'Projected Revenue Requirements'!C8300","v":"APS"},{"$f":"'Upgrade Information'!E8300","v":1.3},{"$f":"IF('Upgrade Information'!D8300=\"\",\"\",'Upgrade Information'!D8300)","v":"2021-03-25"},{"$f":"'Current Monthly Zonal Charges'!E8300","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8300","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8300","v":15557.718756054137},{"$f":"'Future Monthly Zonal Charges'!F8300","v":14188.440550882684},-1369.278205171453,null,{"$f":"'Future Monthly Zonal Charges'!H8300-'Current Monthly Zonal Charges'!H8300","v":0},{"$f":"'Future Monthly Zonal Charges'!I8300-'Current Monthly Zonal Charges'!I8300","v":0},{"$f":"'Future Monthly Zonal Charges'!J8300-'Current Monthly Zonal Charges'!J8300","v":-1369.278205171453},{"$f":"'Future Monthly Zonal Charges'!K8300-'Current Monthly Zonal Charges'!K8300","v":0},{"$f":"'Future Monthly Zonal Charges'!L8300-'Current Monthly Zonal Charges'!L8300","v":0},{"$f":"'Future Monthly Zonal Charges'!M8300-'Current Monthly Zonal Charges'!M8300","v":0},{"$f":"'Future Monthly Zonal Charges'!N8300-'Current Monthly Zonal Charges'!N8300","v":0},{"$f":"'Future Monthly Zonal Charges'!O8300-'Current Monthly Zonal Charges'!O8300","v":0},{"$f":"'Future Monthly Zonal Charges'!P8300-'Current Monthly Zonal Charges'!P8300","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8300-'Current Monthly Zonal Charges'!Q8300","v":0},{"$f":"'Future Monthly Zonal Charges'!R8300-'Current Monthly Zonal Charges'!R8300","v":0},{"$f":"'Future Monthly Zonal Charges'!S8300-'Current Monthly Zonal Charges'!S8300","v":0},{"$f":"'Future Monthly Zonal Charges'!T8300-'Current Monthly Zonal Charges'!T8300","v":0},{"$f":"'Future Monthly Zonal Charges'!U8300-'Current Monthly Zonal Charges'!U8300","v":0},{"$f":"'Future Monthly Zonal Charges'!V8300-'Current Monthly Zonal Charges'!V8300","v":0},{"$f":"'Future Monthly Zonal Charges'!W8300-'Current Monthly Zonal Charges'!W8300","v":0},{"$f":"'Future Monthly Zonal Charges'!X8300-'Current Monthly Zonal Charges'!X8300","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8300-'Current Monthly Zonal Charges'!Y8300","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8300-'Current Monthly Zonal Charges'!Z8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8300-'Current Monthly Zonal Charges'!AA8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8300-'Current Monthly Zonal Charges'!AB8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8300-'Current Monthly Zonal Charges'!AC8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8300-'Current Monthly Zonal Charges'!AD8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8300-'Current Monthly Zonal Charges'!AE8300","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8300-'Current Monthly Zonal Charges'!AG8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8300-'Current Monthly Zonal Charges'!AH8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AI8300-'Current Monthly Zonal Charges'!AI8300","v":-0.14957759797815817},{"$f":"'Future Monthly Zonal Charges'!AJ8300-'Current Monthly Zonal Charges'!AJ8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8300-'Current Monthly Zonal Charges'!AK8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8300-'Current Monthly Zonal Charges'!AL8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8300-'Current Monthly Zonal Charges'!AM8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8300-'Current Monthly Zonal Charges'!AN8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8300-'Current Monthly Zonal Charges'!AO8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8300-'Current Monthly Zonal Charges'!AP8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8300-'Current Monthly Zonal Charges'!AQ8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8300-'Current Monthly Zonal Charges'!AR8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8300-'Current Monthly Zonal Charges'!AS8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8300-'Current Monthly Zonal Charges'!AT8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8300-'Current Monthly Zonal Charges'!AU8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8300-'Current Monthly Zonal Charges'!AV8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8300-'Current Monthly Zonal Charges'!AW8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8300-'Current Monthly Zonal Charges'!AW8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8300-'Current Monthly Zonal Charges'!AY8300","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8300-'Current Monthly Zonal Charges'!AZ8300","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8300-'Current Monthly Zonal Charges'!BA8300","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8300-'Current Monthly Zonal Charges'!BB8300","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8300-'Current Monthly Zonal Charges'!BC8300","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8300-'Current Monthly Zonal Charges'!BD8300","v":0}]
[{"$f":"'Upgrade Information'!B8374","v":"s2333"},{"$f":"'Projected Revenue Requirements'!C8374","v":"Dominion"},{"$f":"'Upgrade Information'!E8374","v":0.5},{"$f":"IF('Upgrade Information'!D8374=\"\",\"\",'Upgrade Information'!D8374)","v":"2021-11-15"},{"$f":"'Current Monthly Zonal Charges'!E8374","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8374","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8374","v":0},{"$f":"'Future Monthly Zonal Charges'!F8374","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H8374-'Current Monthly Zonal Charges'!H8374","v":0},{"$f":"'Future Monthly Zonal Charges'!I8374-'Current Monthly Zonal Charges'!I8374","v":0},{"$f":"'Future Monthly Zonal Charges'!J8374-'Current Monthly Zonal Charges'!J8374","v":0},{"$f":"'Future Monthly Zonal Charges'!K8374-'Current Monthly Zonal Charges'!K8374","v":0},{"$f":"'Future Monthly Zonal Charges'!L8374-'Current Monthly Zonal Charges'!L8374","v":0},{"$f":"'Future Monthly Zonal Charges'!M8374-'Current Monthly Zonal Charges'!M8374","v":0},{"$f":"'Future Monthly Zonal Charges'!N8374-'Current Monthly Zonal Charges'!N8374","v":0},{"$f":"'Future Monthly Zonal Charges'!O8374-'Current Monthly Zonal Charges'!O8374","v":0},{"$f":"'Future Monthly Zonal Charges'!P8374-'Current Monthly Zonal Charges'!P8374","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8374-'Current Monthly Zonal Charges'!Q8374","v":0},{"$f":"'Future Monthly Zonal Charges'!R8374-'Current Monthly Zonal Charges'!R8374","v":0},{"$f":"'Future Monthly Zonal Charges'!S8374-'Current Monthly Zonal Charges'!S8374","v":0},{"$f":"'Future Monthly Zonal Charges'!T8374-'Current Monthly Zonal Charges'!T8374","v":0},{"$f":"'Future Monthly Zonal Charges'!U8374-'Current Monthly Zonal Charges'!U8374","v":0},{"$f":"'Future Monthly Zonal Charges'!V8374-'Current Monthly Zonal Charges'!V8374","v":0},{"$f":"'Future Monthly Zonal Charges'!W8374-'Current Monthly Zonal Charges'!W8374","v":0},{"$f":"'Future Monthly Zonal Charges'!X8374-'Current Monthly Zonal Charges'!X8374","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8374-'Current Monthly Zonal Charges'!Y8374","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8374-'Current Monthly Zonal Charges'!Z8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8374-'Current Monthly Zonal Charges'!AA8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8374-'Current Monthly Zonal Charges'!AB8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8374-'Current Monthly Zonal Charges'!AC8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8374-'Current Monthly Zonal Charges'!AD8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8374-'Current Monthly Zonal Charges'!AE8374","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8374-'Current Monthly Zonal Charges'!AG8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8374-'Current Monthly Zonal Charges'!AH8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AI8374-'Current Monthly Zonal Charges'!AI8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8374-'Current Monthly Zonal Charges'!AJ8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8374-'Current Monthly Zonal Charges'!AK8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8374-'Current Monthly Zonal Charges'!AL8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8374-'Current Monthly Zonal Charges'!AM8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8374-'Current Monthly Zonal Charges'!AN8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8374-'Current Monthly Zonal Charges'!AO8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8374-'Current Monthly Zonal Charges'!AP8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8374-'Current Monthly Zonal Charges'!AQ8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8374-'Current Monthly Zonal Charges'!AR8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8374-'Current Monthly Zonal Charges'!AS8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8374-'Current Monthly Zonal Charges'!AT8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8374-'Current Monthly Zonal Charges'!AU8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8374-'Current Monthly Zonal Charges'!AV8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8374-'Current Monthly Zonal Charges'!AW8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8374-'Current Monthly Zonal Charges'!AW8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8374-'Current Monthly Zonal Charges'!AY8374","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8374-'Current Monthly Zonal Charges'!AZ8374","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8374-'Current Monthly Zonal Charges'!BA8374","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8374-'Current Monthly Zonal Charges'!BB8374","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8374-'Current Monthly Zonal Charges'!BC8374","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8374-'Current Monthly Zonal Charges'!BD8374","v":0}]
[{"$f":"'Upgrade Information'!B8383","v":"s2340.2"},{"$f":"'Projected Revenue Requirements'!C8383","v":"Dominion"},{"$f":"'Upgrade Information'!E8383","v":2},{"$f":"IF('Upgrade Information'!D8383=\"\",\"\",'Upgrade Information'!D8383)","v":"2025-12-31"},{"$f":"'Current Monthly Zonal Charges'!E8383","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8383","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8383","v":0},{"$f":"'Future Monthly Zonal Charges'!F8383","v":20066.67499482293},20066.67499482293,null,{"$f":"'Future Monthly Zonal Charges'!H8383-'Current Monthly Zonal Charges'!H8383","v":0},{"$f":"'Future Monthly Zonal Charges'!I8383-'Current Monthly Zonal Charges'!I8383","v":0},{"$f":"'Future Monthly Zonal Charges'!J8383-'Current Monthly Zonal Charges'!J8383","v":0},{"$f":"'Future Monthly Zonal Charges'!K8383-'Current Monthly Zonal Charges'!K8383","v":0},{"$f":"'Future Monthly Zonal Charges'!L8383-'Current Monthly Zonal Charges'!L8383","v":0},{"$f":"'Future Monthly Zonal Charges'!M8383-'Current Monthly Zonal Charges'!M8383","v":0},{"$f":"'Future Monthly Zonal Charges'!N8383-'Current Monthly Zonal Charges'!N8383","v":0},{"$f":"'Future Monthly Zonal Charges'!O8383-'Current Monthly Zonal Charges'!O8383","v":0},{"$f":"'Future Monthly Zonal Charges'!P8383-'Current Monthly Zonal Charges'!P8383","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8383-'Current Monthly Zonal Charges'!Q8383","v":20066.67499482293},{"$f":"'Future Monthly Zonal Charges'!R8383-'Current Monthly Zonal Charges'!R8383","v":0},{"$f":"'Future Monthly Zonal Charges'!S8383-'Current Monthly Zonal Charges'!S8383","v":0},{"$f":"'Future Monthly Zonal Charges'!T8383-'Current Monthly Zonal Charges'!T8383","v":0},{"$f":"'Future Monthly Zonal Charges'!U8383-'Current Monthly Zonal Charges'!U8383","v":0},{"$f":"'Future Monthly Zonal Charges'!V8383-'Current Monthly Zonal Charges'!V8383","v":0},{"$f":"'Future Monthly Zonal Charges'!W8383-'Current Monthly Zonal Charges'!W8383","v":0},{"$f":"'Future Monthly Zonal Charges'!X8383-'Current Monthly Zonal Charges'!X8383","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8383-'Current Monthly Zonal Charges'!Y8383","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8383-'Current Monthly Zonal Charges'!Z8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8383-'Current Monthly Zonal Charges'!AA8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8383-'Current Monthly Zonal Charges'!AB8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8383-'Current Monthly Zonal Charges'!AC8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8383-'Current Monthly Zonal Charges'!AD8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8383-'Current Monthly Zonal Charges'!AE8383","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8383-'Current Monthly Zonal Charges'!AG8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8383-'Current Monthly Zonal Charges'!AH8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AI8383-'Current Monthly Zonal Charges'!AI8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8383-'Current Monthly Zonal Charges'!AJ8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8383-'Current Monthly Zonal Charges'!AK8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8383-'Current Monthly Zonal Charges'!AL8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8383-'Current Monthly Zonal Charges'!AM8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8383-'Current Monthly Zonal Charges'!AN8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8383-'Current Monthly Zonal Charges'!AO8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8383-'Current Monthly Zonal Charges'!AP8383","v":0.9484964287149894},{"$f":"'Future Monthly Zonal Charges'!AQ8383-'Current Monthly Zonal Charges'!AQ8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8383-'Current Monthly Zonal Charges'!AR8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8383-'Current Monthly Zonal Charges'!AS8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8383-'Current Monthly Zonal Charges'!AT8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8383-'Current Monthly Zonal Charges'!AU8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8383-'Current Monthly Zonal Charges'!AV8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8383-'Current Monthly Zonal Charges'!AW8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8383-'Current Monthly Zonal Charges'!AW8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8383-'Current Monthly Zonal Charges'!AY8383","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8383-'Current Monthly Zonal Charges'!AZ8383","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8383-'Current Monthly Zonal Charges'!BA8383","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8383-'Current Monthly Zonal Charges'!BB8383","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8383-'Current Monthly Zonal Charges'!BC8383","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8383-'Current Monthly Zonal Charges'!BD8383","v":0}]
[{"$f":"'Upgrade Information'!B8439","v":"s2379"},{"$f":"'Projected Revenue Requirements'!C8439","v":"ME"},{"$f":"'Upgrade Information'!E8439","v":1.9},{"$f":"IF('Upgrade Information'!D8439=\"\",\"\",'Upgrade Information'!D8439)","v":"2022-10-01"},{"$f":"'Current Monthly Zonal Charges'!E8439","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8439","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8439","v":24266.489516619931},{"$f":"'Future Monthly Zonal Charges'!F8439","v":21911.433670582806},-2355.0558460371249,null,{"$f":"'Future Monthly Zonal Charges'!H8439-'Current Monthly Zonal Charges'!H8439","v":0},{"$f":"'Future Monthly Zonal Charges'!I8439-'Current Monthly Zonal Charges'!I8439","v":0},{"$f":"'Future Monthly Zonal Charges'!J8439-'Current Monthly Zonal Charges'!J8439","v":0},{"$f":"'Future Monthly Zonal Charges'!K8439-'Current Monthly Zonal Charges'!K8439","v":0},{"$f":"'Future Monthly Zonal Charges'!L8439-'Current Monthly Zonal Charges'!L8439","v":0},{"$f":"'Future Monthly Zonal Charges'!M8439-'Current Monthly Zonal Charges'!M8439","v":0},{"$f":"'Future Monthly Zonal Charges'!N8439-'Current Monthly Zonal Charges'!N8439","v":0},{"$f":"'Future Monthly Zonal Charges'!O8439-'Current Monthly Zonal Charges'!O8439","v":0},{"$f":"'Future Monthly Zonal Charges'!P8439-'Current Monthly Zonal Charges'!P8439","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8439-'Current Monthly Zonal Charges'!Q8439","v":0},{"$f":"'Future Monthly Zonal Charges'!R8439-'Current Monthly Zonal Charges'!R8439","v":0},{"$f":"'Future Monthly Zonal Charges'!S8439-'Current Monthly Zonal Charges'!S8439","v":0},{"$f":"'Future Monthly Zonal Charges'!T8439-'Current Monthly Zonal Charges'!T8439","v":0},{"$f":"'Future Monthly Zonal Charges'!U8439-'Current Monthly Zonal Charges'!U8439","v":0},{"$f":"'Future Monthly Zonal Charges'!V8439-'Current Monthly Zonal Charges'!V8439","v":0},{"$f":"'Future Monthly Zonal Charges'!W8439-'Current Monthly Zonal Charges'!W8439","v":-2355.0558460371249},{"$f":"'Future Monthly Zonal Charges'!X8439-'Current Monthly Zonal Charges'!X8439","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8439-'Current Monthly Zonal Charges'!Y8439","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8439-'Current Monthly Zonal Charges'!Z8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8439-'Current Monthly Zonal Charges'!AA8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8439-'Current Monthly Zonal Charges'!AB8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8439-'Current Monthly Zonal Charges'!AC8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8439-'Current Monthly Zonal Charges'!AD8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8439-'Current Monthly Zonal Charges'!AE8439","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8439-'Current Monthly Zonal Charges'!AG8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8439-'Current Monthly Zonal Charges'!AH8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AI8439-'Current Monthly Zonal Charges'!AI8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8439-'Current Monthly Zonal Charges'!AJ8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8439-'Current Monthly Zonal Charges'!AK8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8439-'Current Monthly Zonal Charges'!AL8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8439-'Current Monthly Zonal Charges'!AM8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8439-'Current Monthly Zonal Charges'!AN8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8439-'Current Monthly Zonal Charges'!AO8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8439-'Current Monthly Zonal Charges'!AP8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8439-'Current Monthly Zonal Charges'!AQ8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8439-'Current Monthly Zonal Charges'!AR8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8439-'Current Monthly Zonal Charges'!AS8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8439-'Current Monthly Zonal Charges'!AT8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8439-'Current Monthly Zonal Charges'!AU8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8439-'Current Monthly Zonal Charges'!AV8439","v":-0.77948427697915523},{"$f":"'Future Monthly Zonal Charges'!AW8439-'Current Monthly Zonal Charges'!AW8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8439-'Current Monthly Zonal Charges'!AW8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8439-'Current Monthly Zonal Charges'!AY8439","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8439-'Current Monthly Zonal Charges'!AZ8439","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8439-'Current Monthly Zonal Charges'!BA8439","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8439-'Current Monthly Zonal Charges'!BB8439","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8439-'Current Monthly Zonal Charges'!BC8439","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8439-'Current Monthly Zonal Charges'!BD8439","v":0}]
[{"$f":"'Upgrade Information'!B8466","v":"s2394.6"},{"$f":"'Projected Revenue Requirements'!C8466","v":"AEP"},{"$f":"'Upgrade Information'!E8466","v":0.6},{"$f":"IF('Upgrade Information'!D8466=\"\",\"\",'Upgrade Information'!D8466)","v":"2024-11-15"},{"$f":"'Current Monthly Zonal Charges'!E8466","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8466","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8466","v":0},{"$f":"'Future Monthly Zonal Charges'!F8466","v":7040.9313454983085},7040.9313454983085,null,{"$f":"'Future Monthly Zonal Charges'!H8466-'Current Monthly Zonal Charges'!H8466","v":0},{"$f":"'Future Monthly Zonal Charges'!I8466-'Current Monthly Zonal Charges'!I8466","v":7040.9313454983085},{"$f":"'Future Monthly Zonal Charges'!J8466-'Current Monthly Zonal Charges'!J8466","v":0},{"$f":"'Future Monthly Zonal Charges'!K8466-'Current Monthly Zonal Charges'!K8466","v":0},{"$f":"'Future Monthly Zonal Charges'!L8466-'Current Monthly Zonal Charges'!L8466","v":0},{"$f":"'Future Monthly Zonal Charges'!M8466-'Current Monthly Zonal Charges'!M8466","v":0},{"$f":"'Future Monthly Zonal Charges'!N8466-'Current Monthly Zonal Charges'!N8466","v":0},{"$f":"'Future Monthly Zonal Charges'!O8466-'Current Monthly Zonal Charges'!O8466","v":0},{"$f":"'Future Monthly Zonal Charges'!P8466-'Current Monthly Zonal Charges'!P8466","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8466-'Current Monthly Zonal Charges'!Q8466","v":0},{"$f":"'Future Monthly Zonal Charges'!R8466-'Current Monthly Zonal Charges'!R8466","v":0},{"$f":"'Future Monthly Zonal Charges'!S8466-'Current Monthly Zonal Charges'!S8466","v":0},{"$f":"'Future Monthly Zonal Charges'!T8466-'Current Monthly Zonal Charges'!T8466","v":0},{"$f":"'Future Monthly Zonal Charges'!U8466-'Current Monthly Zonal Charges'!U8466","v":0},{"$f":"'Future Monthly Zonal Charges'!V8466-'Current Monthly Zonal Charges'!V8466","v":0},{"$f":"'Future Monthly Zonal Charges'!W8466-'Current Monthly Zonal Charges'!W8466","v":0},{"$f":"'Future Monthly Zonal Charges'!X8466-'Current Monthly Zonal Charges'!X8466","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8466-'Current Monthly Zonal Charges'!Y8466","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8466-'Current Monthly Zonal Charges'!Z8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8466-'Current Monthly Zonal Charges'!AA8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8466-'Current Monthly Zonal Charges'!AB8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8466-'Current Monthly Zonal Charges'!AC8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8466-'Current Monthly Zonal Charges'!AD8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8466-'Current Monthly Zonal Charges'!AE8466","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8466-'Current Monthly Zonal Charges'!AG8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8466-'Current Monthly Zonal Charges'!AH8466","v":0.32421139772337509},{"$f":"'Future Monthly Zonal Charges'!AI8466-'Current Monthly Zonal Charges'!AI8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8466-'Current Monthly Zonal Charges'!AJ8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8466-'Current Monthly Zonal Charges'!AK8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8466-'Current Monthly Zonal Charges'!AL8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8466-'Current Monthly Zonal Charges'!AM8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8466-'Current Monthly Zonal Charges'!AN8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8466-'Current Monthly Zonal Charges'!AO8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8466-'Current Monthly Zonal Charges'!AP8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8466-'Current Monthly Zonal Charges'!AQ8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8466-'Current Monthly Zonal Charges'!AR8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8466-'Current Monthly Zonal Charges'!AS8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8466-'Current Monthly Zonal Charges'!AT8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8466-'Current Monthly Zonal Charges'!AU8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8466-'Current Monthly Zonal Charges'!AV8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8466-'Current Monthly Zonal Charges'!AW8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8466-'Current Monthly Zonal Charges'!AW8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8466-'Current Monthly Zonal Charges'!AY8466","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8466-'Current Monthly Zonal Charges'!AZ8466","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8466-'Current Monthly Zonal Charges'!BA8466","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8466-'Current Monthly Zonal Charges'!BB8466","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8466-'Current Monthly Zonal Charges'!BC8466","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8466-'Current Monthly Zonal Charges'!BD8466","v":0}]
[{"$f":"'Upgrade Information'!B8526","v":"s2408.1"},{"$f":"'Projected Revenue Requirements'!C8526","v":"AEP"},{"$f":"'Upgrade Information'!E8526","v":30.9},{"$f":"IF('Upgrade Information'!D8526=\"\",\"\",'Upgrade Information'!D8526)","v":"2023-07-01"},{"$f":"'Current Monthly Zonal Charges'!E8526","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8526","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8526","v":388143.98858752864},{"$f":"'Future Monthly Zonal Charges'!F8526","v":350506.64465199312},-37637.343935535522,null,{"$f":"'Future Monthly Zonal Charges'!H8526-'Current Monthly Zonal Charges'!H8526","v":0},{"$f":"'Future Monthly Zonal Charges'!I8526-'Current Monthly Zonal Charges'!I8526","v":-37637.343935535522},{"$f":"'Future Monthly Zonal Charges'!J8526-'Current Monthly Zonal Charges'!J8526","v":0},{"$f":"'Future Monthly Zonal Charges'!K8526-'Current Monthly Zonal Charges'!K8526","v":0},{"$f":"'Future Monthly Zonal Charges'!L8526-'Current Monthly Zonal Charges'!L8526","v":0},{"$f":"'Future Monthly Zonal Charges'!M8526-'Current Monthly Zonal Charges'!M8526","v":0},{"$f":"'Future Monthly Zonal Charges'!N8526-'Current Monthly Zonal Charges'!N8526","v":0},{"$f":"'Future Monthly Zonal Charges'!O8526-'Current Monthly Zonal Charges'!O8526","v":0},{"$f":"'Future Monthly Zonal Charges'!P8526-'Current Monthly Zonal Charges'!P8526","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8526-'Current Monthly Zonal Charges'!Q8526","v":0},{"$f":"'Future Monthly Zonal Charges'!R8526-'Current Monthly Zonal Charges'!R8526","v":0},{"$f":"'Future Monthly Zonal Charges'!S8526-'Current Monthly Zonal Charges'!S8526","v":0},{"$f":"'Future Monthly Zonal Charges'!T8526-'Current Monthly Zonal Charges'!T8526","v":0},{"$f":"'Future Monthly Zonal Charges'!U8526-'Current Monthly Zonal Charges'!U8526","v":0},{"$f":"'Future Monthly Zonal Charges'!V8526-'Current Monthly Zonal Charges'!V8526","v":0},{"$f":"'Future Monthly Zonal Charges'!W8526-'Current Monthly Zonal Charges'!W8526","v":0},{"$f":"'Future Monthly Zonal Charges'!X8526-'Current Monthly Zonal Charges'!X8526","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8526-'Current Monthly Zonal Charges'!Y8526","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8526-'Current Monthly Zonal Charges'!Z8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8526-'Current Monthly Zonal Charges'!AA8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8526-'Current Monthly Zonal Charges'!AB8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8526-'Current Monthly Zonal Charges'!AC8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8526-'Current Monthly Zonal Charges'!AD8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8526-'Current Monthly Zonal Charges'!AE8526","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8526-'Current Monthly Zonal Charges'!AG8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8526-'Current Monthly Zonal Charges'!AH8526","v":-1.7330741183461669},{"$f":"'Future Monthly Zonal Charges'!AI8526-'Current Monthly Zonal Charges'!AI8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8526-'Current Monthly Zonal Charges'!AJ8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8526-'Current Monthly Zonal Charges'!AK8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8526-'Current Monthly Zonal Charges'!AL8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8526-'Current Monthly Zonal Charges'!AM8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8526-'Current Monthly Zonal Charges'!AN8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8526-'Current Monthly Zonal Charges'!AO8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8526-'Current Monthly Zonal Charges'!AP8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8526-'Current Monthly Zonal Charges'!AQ8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8526-'Current Monthly Zonal Charges'!AR8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8526-'Current Monthly Zonal Charges'!AS8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8526-'Current Monthly Zonal Charges'!AT8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8526-'Current Monthly Zonal Charges'!AU8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8526-'Current Monthly Zonal Charges'!AV8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8526-'Current Monthly Zonal Charges'!AW8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8526-'Current Monthly Zonal Charges'!AW8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8526-'Current Monthly Zonal Charges'!AY8526","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8526-'Current Monthly Zonal Charges'!AZ8526","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8526-'Current Monthly Zonal Charges'!BA8526","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8526-'Current Monthly Zonal Charges'!BB8526","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8526-'Current Monthly Zonal Charges'!BC8526","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8526-'Current Monthly Zonal Charges'!BD8526","v":0}]
[{"$f":"'Upgrade Information'!B8549","v":"s2417"},{"$f":"'Projected Revenue Requirements'!C8549","v":"PECO"},{"$f":"'Upgrade Information'!E8549","v":0.8},{"$f":"IF('Upgrade Information'!D8549=\"\",\"\",'Upgrade Information'!D8549)","v":"2022-06-01"},{"$f":"'Current Monthly Zonal Charges'!E8549","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E8549","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F8549","v":9975.9116439638419},{"$f":"'Future Monthly Zonal Charges'!F8549","v":9307.4974735144369},-668.41417044940499,null,{"$f":"'Future Monthly Zonal Charges'!H8549-'Current Monthly Zonal Charges'!H8549","v":0},{"$f":"'Future Monthly Zonal Charges'!I8549-'Current Monthly Zonal Charges'!I8549","v":0},{"$f":"'Future Monthly Zonal Charges'!J8549-'Current Monthly Zonal Charges'!J8549","v":0},{"$f":"'Future Monthly Zonal Charges'!K8549-'Current Monthly Zonal Charges'!K8549","v":0},{"$f":"'Future Monthly Zonal Charges'!L8549-'Current Monthly Zonal Charges'!L8549","v":0},{"$f":"'Future Monthly Zonal Charges'!M8549-'Current Monthly Zonal Charges'!M8549","v":0},{"$f":"'Future Monthly Zonal Charges'!N8549-'Current Monthly Zonal Charges'!N8549","v":0},{"$f":"'Future Monthly Zonal Charges'!O8549-'Current Monthly Zonal Charges'!O8549","v":0},{"$f":"'Future Monthly Zonal Charges'!P8549-'Current Monthly Zonal Charges'!P8549","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8549-'Current Monthly Zonal Charges'!Q8549","v":0},{"$f":"'Future Monthly Zonal Charges'!R8549-'Current Monthly Zonal Charges'!R8549","v":0},{"$f":"'Future Monthly Zonal Charges'!S8549-'Current Monthly Zonal Charges'!S8549","v":0},{"$f":"'Future Monthly Zonal Charges'!T8549-'Current Monthly Zonal Charges'!T8549","v":0},{"$f":"'Future Monthly Zonal Charges'!U8549-'Current Monthly Zonal Charges'!U8549","v":0},{"$f":"'Future Monthly Zonal Charges'!V8549-'Current Monthly Zonal Charges'!V8549","v":0},{"$f":"'Future Monthly Zonal Charges'!W8549-'Current Monthly Zonal Charges'!W8549","v":0},{"$f":"'Future Monthly Zonal Charges'!X8549-'Current Monthly Zonal Charges'!X8549","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8549-'Current Monthly Zonal Charges'!Y8549","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8549-'Current Monthly Zonal Charges'!Z8549","v":-668.41417044940499},{"$f":"'Future Monthly Zonal Charges'!AA8549-'Current Monthly Zonal Charges'!AA8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8549-'Current Monthly Zonal Charges'!AB8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8549-'Current Monthly Zonal Charges'!AC8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8549-'Current Monthly Zonal Charges'!AD8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8549-'Current Monthly Zonal Charges'!AE8549","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8549-'Current Monthly Zonal Charges'!AG8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8549-'Current Monthly Zonal Charges'!AH8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AI8549-'Current Monthly Zonal Charges'!AI8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8549-'Current Monthly Zonal Charges'!AJ8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8549-'Current Monthly Zonal Charges'!AK8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8549-'Current Monthly Zonal Charges'!AL8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8549-'Current Monthly Zonal Charges'!AM8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8549-'Current Monthly Zonal Charges'!AN8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8549-'Current Monthly Zonal Charges'!AO8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8549-'Current Monthly Zonal Charges'!AP8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8549-'Current Monthly Zonal Charges'!AQ8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8549-'Current Monthly Zonal Charges'!AR8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8549-'Current Monthly Zonal Charges'!AS8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8549-'Current Monthly Zonal Charges'!AT8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8549-'Current Monthly Zonal Charges'!AU8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8549-'Current Monthly Zonal Charges'!AV8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8549-'Current Monthly Zonal Charges'!AW8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8549-'Current Monthly Zonal Charges'!AW8549","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8549-'Current Monthly Zonal Charges'!AY8549","v":-7.7880149424347511E-2},{"$f":"'Future Monthly Zonal Charges'!AZ8549-'Current Monthly Zonal Charges'!AZ8549","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8549-'Current Monthly Zonal Charges'!BA8549","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8549-'Current Monthly Zonal Charges'!BB8549","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8549-'Current Monthly Zonal Charges'!BC8549","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8549-'Current Monthly Zonal Charges'!BD8549","v":0}]
[{"$f":"'Upgrade Information'!B8574","v":"s2428.4"},{"$f":"'Projected Revenue Requirements'!C8574","v":"AEP"},{"$f":"'Upgrade Information'!E8574","v":115},{"$f":"IF('Upgrade Information'!D8574=\"\",\"\",'Upgrade Information'!D8574)","v":"2027-11-30"},{"$f":"'Current Monthly Zonal Charges'!E8574","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8574","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8574","v":0},{"$f":"'Future Monthly Zonal Charges'!F8574","v":1444884.8915049993},1444884.8915049993,null,{"$f":"'Future Monthly Zonal Charges'!H8574-'Current Monthly Zonal Charges'!H8574","v":0},{"$f":"'Future Monthly Zonal Charges'!I8574-'Current Monthly Zonal Charges'!I8574","v":1444884.8915049993},{"$f":"'Future Monthly Zonal Charges'!J8574-'Current Monthly Zonal Charges'!J8574","v":0},{"$f":"'Future Monthly Zonal Charges'!K8574-'Current Monthly Zonal Charges'!K8574","v":0},{"$f":"'Future Monthly Zonal Charges'!L8574-'Current Monthly Zonal Charges'!L8574","v":0},{"$f":"'Future Monthly Zonal Charges'!M8574-'Current Monthly Zonal Charges'!M8574","v":0},{"$f":"'Future Monthly Zonal Charges'!N8574-'Current Monthly Zonal Charges'!N8574","v":0},{"$f":"'Future Monthly Zonal Charges'!O8574-'Current Monthly Zonal Charges'!O8574","v":0},{"$f":"'Future Monthly Zonal Charges'!P8574-'Current Monthly Zonal Charges'!P8574","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8574-'Current Monthly Zonal Charges'!Q8574","v":0},{"$f":"'Future Monthly Zonal Charges'!R8574-'Current Monthly Zonal Charges'!R8574","v":0},{"$f":"'Future Monthly Zonal Charges'!S8574-'Current Monthly Zonal Charges'!S8574","v":0},{"$f":"'Future Monthly Zonal Charges'!T8574-'Current Monthly Zonal Charges'!T8574","v":0},{"$f":"'Future Monthly Zonal Charges'!U8574-'Current Monthly Zonal Charges'!U8574","v":0},{"$f":"'Future Monthly Zonal Charges'!V8574-'Current Monthly Zonal Charges'!V8574","v":0},{"$f":"'Future Monthly Zonal Charges'!W8574-'Current Monthly Zonal Charges'!W8574","v":0},{"$f":"'Future Monthly Zonal Charges'!X8574-'Current Monthly Zonal Charges'!X8574","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8574-'Current Monthly Zonal Charges'!Y8574","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8574-'Current Monthly Zonal Charges'!Z8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8574-'Current Monthly Zonal Charges'!AA8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8574-'Current Monthly Zonal Charges'!AB8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8574-'Current Monthly Zonal Charges'!AC8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8574-'Current Monthly Zonal Charges'!AD8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8574-'Current Monthly Zonal Charges'!AE8574","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8574-'Current Monthly Zonal Charges'!AG8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8574-'Current Monthly Zonal Charges'!AH8574","v":66.532128668422544},{"$f":"'Future Monthly Zonal Charges'!AI8574-'Current Monthly Zonal Charges'!AI8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8574-'Current Monthly Zonal Charges'!AJ8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8574-'Current Monthly Zonal Charges'!AK8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8574-'Current Monthly Zonal Charges'!AL8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8574-'Current Monthly Zonal Charges'!AM8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8574-'Current Monthly Zonal Charges'!AN8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8574-'Current Monthly Zonal Charges'!AO8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8574-'Current Monthly Zonal Charges'!AP8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8574-'Current Monthly Zonal Charges'!AQ8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8574-'Current Monthly Zonal Charges'!AR8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8574-'Current Monthly Zonal Charges'!AS8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8574-'Current Monthly Zonal Charges'!AT8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8574-'Current Monthly Zonal Charges'!AU8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8574-'Current Monthly Zonal Charges'!AV8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8574-'Current Monthly Zonal Charges'!AW8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8574-'Current Monthly Zonal Charges'!AW8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8574-'Current Monthly Zonal Charges'!AY8574","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8574-'Current Monthly Zonal Charges'!AZ8574","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8574-'Current Monthly Zonal Charges'!BA8574","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8574-'Current Monthly Zonal Charges'!BB8574","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8574-'Current Monthly Zonal Charges'!BC8574","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8574-'Current Monthly Zonal Charges'!BD8574","v":0}]
[{"$f":"'Upgrade Information'!B8626","v":"s2436.2"},{"$f":"'Projected Revenue Requirements'!C8626","v":"AEP"},{"$f":"'Upgrade Information'!E8626","v":3.43},{"$f":"IF('Upgrade Information'!D8626=\"\",\"\",'Upgrade Information'!D8626)","v":"2024-11-30"},{"$f":"'Current Monthly Zonal Charges'!E8626","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8626","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8626","v":0},{"$f":"'Future Monthly Zonal Charges'!F8626","v":40250.657525098657},40250.657525098657,null,{"$f":"'Future Monthly Zonal Charges'!H8626-'Current Monthly Zonal Charges'!H8626","v":0},{"$f":"'Future Monthly Zonal Charges'!I8626-'Current Monthly Zonal Charges'!I8626","v":40250.657525098657},{"$f":"'Future Monthly Zonal Charges'!J8626-'Current Monthly Zonal Charges'!J8626","v":0},{"$f":"'Future Monthly Zonal Charges'!K8626-'Current Monthly Zonal Charges'!K8626","v":0},{"$f":"'Future Monthly Zonal Charges'!L8626-'Current Monthly Zonal Charges'!L8626","v":0},{"$f":"'Future Monthly Zonal Charges'!M8626-'Current Monthly Zonal Charges'!M8626","v":0},{"$f":"'Future Monthly Zonal Charges'!N8626-'Current Monthly Zonal Charges'!N8626","v":0},{"$f":"'Future Monthly Zonal Charges'!O8626-'Current Monthly Zonal Charges'!O8626","v":0},{"$f":"'Future Monthly Zonal Charges'!P8626-'Current Monthly Zonal Charges'!P8626","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8626-'Current Monthly Zonal Charges'!Q8626","v":0},{"$f":"'Future Monthly Zonal Charges'!R8626-'Current Monthly Zonal Charges'!R8626","v":0},{"$f":"'Future Monthly Zonal Charges'!S8626-'Current Monthly Zonal Charges'!S8626","v":0},{"$f":"'Future Monthly Zonal Charges'!T8626-'Current Monthly Zonal Charges'!T8626","v":0},{"$f":"'Future Monthly Zonal Charges'!U8626-'Current Monthly Zonal Charges'!U8626","v":0},{"$f":"'Future Monthly Zonal Charges'!V8626-'Current Monthly Zonal Charges'!V8626","v":0},{"$f":"'Future Monthly Zonal Charges'!W8626-'Current Monthly Zonal Charges'!W8626","v":0},{"$f":"'Future Monthly Zonal Charges'!X8626-'Current Monthly Zonal Charges'!X8626","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8626-'Current Monthly Zonal Charges'!Y8626","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8626-'Current Monthly Zonal Charges'!Z8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8626-'Current Monthly Zonal Charges'!AA8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8626-'Current Monthly Zonal Charges'!AB8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8626-'Current Monthly Zonal Charges'!AC8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8626-'Current Monthly Zonal Charges'!AD8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8626-'Current Monthly Zonal Charges'!AE8626","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8626-'Current Monthly Zonal Charges'!AG8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8626-'Current Monthly Zonal Charges'!AH8626","v":1.8534084903186272},{"$f":"'Future Monthly Zonal Charges'!AI8626-'Current Monthly Zonal Charges'!AI8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8626-'Current Monthly Zonal Charges'!AJ8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8626-'Current Monthly Zonal Charges'!AK8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8626-'Current Monthly Zonal Charges'!AL8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8626-'Current Monthly Zonal Charges'!AM8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8626-'Current Monthly Zonal Charges'!AN8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8626-'Current Monthly Zonal Charges'!AO8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8626-'Current Monthly Zonal Charges'!AP8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8626-'Current Monthly Zonal Charges'!AQ8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8626-'Current Monthly Zonal Charges'!AR8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8626-'Current Monthly Zonal Charges'!AS8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8626-'Current Monthly Zonal Charges'!AT8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8626-'Current Monthly Zonal Charges'!AU8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8626-'Current Monthly Zonal Charges'!AV8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8626-'Current Monthly Zonal Charges'!AW8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8626-'Current Monthly Zonal Charges'!AW8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8626-'Current Monthly Zonal Charges'!AY8626","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8626-'Current Monthly Zonal Charges'!AZ8626","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8626-'Current Monthly Zonal Charges'!BA8626","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8626-'Current Monthly Zonal Charges'!BB8626","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8626-'Current Monthly Zonal Charges'!BC8626","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8626-'Current Monthly Zonal Charges'!BD8626","v":0}]
[{"$f":"'Upgrade Information'!B8661","v":"s2446.1"},{"$f":"'Projected Revenue Requirements'!C8661","v":"AEP"},{"$f":"'Upgrade Information'!E8661","v":0.65},{"$f":"IF('Upgrade Information'!D8661=\"\",\"\",'Upgrade Information'!D8661)","v":"2024-12-31"},{"$f":"'Current Monthly Zonal Charges'!E8661","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8661","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8661","v":0},{"$f":"'Future Monthly Zonal Charges'!F8661","v":7642.6496539238724},7642.6496539238724,null,{"$f":"'Future Monthly Zonal Charges'!H8661-'Current Monthly Zonal Charges'!H8661","v":0},{"$f":"'Future Monthly Zonal Charges'!I8661-'Current Monthly Zonal Charges'!I8661","v":7642.6496539238724},{"$f":"'Future Monthly Zonal Charges'!J8661-'Current Monthly Zonal Charges'!J8661","v":0},{"$f":"'Future Monthly Zonal Charges'!K8661-'Current Monthly Zonal Charges'!K8661","v":0},{"$f":"'Future Monthly Zonal Charges'!L8661-'Current Monthly Zonal Charges'!L8661","v":0},{"$f":"'Future Monthly Zonal Charges'!M8661-'Current Monthly Zonal Charges'!M8661","v":0},{"$f":"'Future Monthly Zonal Charges'!N8661-'Current Monthly Zonal Charges'!N8661","v":0},{"$f":"'Future Monthly Zonal Charges'!O8661-'Current Monthly Zonal Charges'!O8661","v":0},{"$f":"'Future Monthly Zonal Charges'!P8661-'Current Monthly Zonal Charges'!P8661","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8661-'Current Monthly Zonal Charges'!Q8661","v":0},{"$f":"'Future Monthly Zonal Charges'!R8661-'Current Monthly Zonal Charges'!R8661","v":0},{"$f":"'Future Monthly Zonal Charges'!S8661-'Current Monthly Zonal Charges'!S8661","v":0},{"$f":"'Future Monthly Zonal Charges'!T8661-'Current Monthly Zonal Charges'!T8661","v":0},{"$f":"'Future Monthly Zonal Charges'!U8661-'Current Monthly Zonal Charges'!U8661","v":0},{"$f":"'Future Monthly Zonal Charges'!V8661-'Current Monthly Zonal Charges'!V8661","v":0},{"$f":"'Future Monthly Zonal Charges'!W8661-'Current Monthly Zonal Charges'!W8661","v":0},{"$f":"'Future Monthly Zonal Charges'!X8661-'Current Monthly Zonal Charges'!X8661","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8661-'Current Monthly Zonal Charges'!Y8661","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8661-'Current Monthly Zonal Charges'!Z8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8661-'Current Monthly Zonal Charges'!AA8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8661-'Current Monthly Zonal Charges'!AB8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8661-'Current Monthly Zonal Charges'!AC8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8661-'Current Monthly Zonal Charges'!AD8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8661-'Current Monthly Zonal Charges'!AE8661","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8661-'Current Monthly Zonal Charges'!AG8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8661-'Current Monthly Zonal Charges'!AH8661","v":0.35191851830695042},{"$f":"'Future Monthly Zonal Charges'!AI8661-'Current Monthly Zonal Charges'!AI8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8661-'Current Monthly Zonal Charges'!AJ8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8661-'Current Monthly Zonal Charges'!AK8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8661-'Current Monthly Zonal Charges'!AL8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8661-'Current Monthly Zonal Charges'!AM8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8661-'Current Monthly Zonal Charges'!AN8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8661-'Current Monthly Zonal Charges'!AO8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8661-'Current Monthly Zonal Charges'!AP8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8661-'Current Monthly Zonal Charges'!AQ8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8661-'Current Monthly Zonal Charges'!AR8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8661-'Current Monthly Zonal Charges'!AS8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8661-'Current Monthly Zonal Charges'!AT8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8661-'Current Monthly Zonal Charges'!AU8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8661-'Current Monthly Zonal Charges'!AV8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8661-'Current Monthly Zonal Charges'!AW8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8661-'Current Monthly Zonal Charges'!AW8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8661-'Current Monthly Zonal Charges'!AY8661","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8661-'Current Monthly Zonal Charges'!AZ8661","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8661-'Current Monthly Zonal Charges'!BA8661","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8661-'Current Monthly Zonal Charges'!BB8661","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8661-'Current Monthly Zonal Charges'!BC8661","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8661-'Current Monthly Zonal Charges'!BD8661","v":0}]
[{"$f":"'Upgrade Information'!B8709","v":"s2468"},{"$f":"'Projected Revenue Requirements'!C8709","v":"AEP"},{"$f":"'Upgrade Information'!E8709","v":0.23},{"$f":"IF('Upgrade Information'!D8709=\"\",\"\",'Upgrade Information'!D8709)","v":"2021-08-06"},{"$f":"'Current Monthly Zonal Charges'!E8709","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8709","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8709","v":2810.2922411062568},{"$f":"'Future Monthly Zonal Charges'!F8709","v":2492.3820734912892},-317.91016761496758,null,{"$f":"'Future Monthly Zonal Charges'!H8709-'Current Monthly Zonal Charges'!H8709","v":0},{"$f":"'Future Monthly Zonal Charges'!I8709-'Current Monthly Zonal Charges'!I8709","v":-317.91016761496758},{"$f":"'Future Monthly Zonal Charges'!J8709-'Current Monthly Zonal Charges'!J8709","v":0},{"$f":"'Future Monthly Zonal Charges'!K8709-'Current Monthly Zonal Charges'!K8709","v":0},{"$f":"'Future Monthly Zonal Charges'!L8709-'Current Monthly Zonal Charges'!L8709","v":0},{"$f":"'Future Monthly Zonal Charges'!M8709-'Current Monthly Zonal Charges'!M8709","v":0},{"$f":"'Future Monthly Zonal Charges'!N8709-'Current Monthly Zonal Charges'!N8709","v":0},{"$f":"'Future Monthly Zonal Charges'!O8709-'Current Monthly Zonal Charges'!O8709","v":0},{"$f":"'Future Monthly Zonal Charges'!P8709-'Current Monthly Zonal Charges'!P8709","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8709-'Current Monthly Zonal Charges'!Q8709","v":0},{"$f":"'Future Monthly Zonal Charges'!R8709-'Current Monthly Zonal Charges'!R8709","v":0},{"$f":"'Future Monthly Zonal Charges'!S8709-'Current Monthly Zonal Charges'!S8709","v":0},{"$f":"'Future Monthly Zonal Charges'!T8709-'Current Monthly Zonal Charges'!T8709","v":0},{"$f":"'Future Monthly Zonal Charges'!U8709-'Current Monthly Zonal Charges'!U8709","v":0},{"$f":"'Future Monthly Zonal Charges'!V8709-'Current Monthly Zonal Charges'!V8709","v":0},{"$f":"'Future Monthly Zonal Charges'!W8709-'Current Monthly Zonal Charges'!W8709","v":0},{"$f":"'Future Monthly Zonal Charges'!X8709-'Current Monthly Zonal Charges'!X8709","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8709-'Current Monthly Zonal Charges'!Y8709","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8709-'Current Monthly Zonal Charges'!Z8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8709-'Current Monthly Zonal Charges'!AA8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8709-'Current Monthly Zonal Charges'!AB8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8709-'Current Monthly Zonal Charges'!AC8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8709-'Current Monthly Zonal Charges'!AD8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8709-'Current Monthly Zonal Charges'!AE8709","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8709-'Current Monthly Zonal Charges'!AG8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8709-'Current Monthly Zonal Charges'!AH8709","v":-1.4638702571474455E-2},{"$f":"'Future Monthly Zonal Charges'!AI8709-'Current Monthly Zonal Charges'!AI8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8709-'Current Monthly Zonal Charges'!AJ8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8709-'Current Monthly Zonal Charges'!AK8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8709-'Current Monthly Zonal Charges'!AL8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8709-'Current Monthly Zonal Charges'!AM8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8709-'Current Monthly Zonal Charges'!AN8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8709-'Current Monthly Zonal Charges'!AO8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8709-'Current Monthly Zonal Charges'!AP8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8709-'Current Monthly Zonal Charges'!AQ8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8709-'Current Monthly Zonal Charges'!AR8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8709-'Current Monthly Zonal Charges'!AS8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8709-'Current Monthly Zonal Charges'!AT8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8709-'Current Monthly Zonal Charges'!AU8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8709-'Current Monthly Zonal Charges'!AV8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8709-'Current Monthly Zonal Charges'!AW8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8709-'Current Monthly Zonal Charges'!AW8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8709-'Current Monthly Zonal Charges'!AY8709","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8709-'Current Monthly Zonal Charges'!AZ8709","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8709-'Current Monthly Zonal Charges'!BA8709","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8709-'Current Monthly Zonal Charges'!BB8709","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8709-'Current Monthly Zonal Charges'!BC8709","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8709-'Current Monthly Zonal Charges'!BD8709","v":0}]
[{"$f":"'Upgrade Information'!B8748","v":"s2485"},{"$f":"'Projected Revenue Requirements'!C8748","v":"PECO"},{"$f":"'Upgrade Information'!E8748","v":0.8},{"$f":"IF('Upgrade Information'!D8748=\"\",\"\",'Upgrade Information'!D8748)","v":"2021-02-19"},{"$f":"'Current Monthly Zonal Charges'!E8748","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E8748","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F8748","v":9808.8081013514911},{"$f":"'Future Monthly Zonal Charges'!F8748","v":9140.3939309020861},-668.41417044940499,null,{"$f":"'Future Monthly Zonal Charges'!H8748-'Current Monthly Zonal Charges'!H8748","v":0},{"$f":"'Future Monthly Zonal Charges'!I8748-'Current Monthly Zonal Charges'!I8748","v":0},{"$f":"'Future Monthly Zonal Charges'!J8748-'Current Monthly Zonal Charges'!J8748","v":0},{"$f":"'Future Monthly Zonal Charges'!K8748-'Current Monthly Zonal Charges'!K8748","v":0},{"$f":"'Future Monthly Zonal Charges'!L8748-'Current Monthly Zonal Charges'!L8748","v":0},{"$f":"'Future Monthly Zonal Charges'!M8748-'Current Monthly Zonal Charges'!M8748","v":0},{"$f":"'Future Monthly Zonal Charges'!N8748-'Current Monthly Zonal Charges'!N8748","v":0},{"$f":"'Future Monthly Zonal Charges'!O8748-'Current Monthly Zonal Charges'!O8748","v":0},{"$f":"'Future Monthly Zonal Charges'!P8748-'Current Monthly Zonal Charges'!P8748","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8748-'Current Monthly Zonal Charges'!Q8748","v":0},{"$f":"'Future Monthly Zonal Charges'!R8748-'Current Monthly Zonal Charges'!R8748","v":0},{"$f":"'Future Monthly Zonal Charges'!S8748-'Current Monthly Zonal Charges'!S8748","v":0},{"$f":"'Future Monthly Zonal Charges'!T8748-'Current Monthly Zonal Charges'!T8748","v":0},{"$f":"'Future Monthly Zonal Charges'!U8748-'Current Monthly Zonal Charges'!U8748","v":0},{"$f":"'Future Monthly Zonal Charges'!V8748-'Current Monthly Zonal Charges'!V8748","v":0},{"$f":"'Future Monthly Zonal Charges'!W8748-'Current Monthly Zonal Charges'!W8748","v":0},{"$f":"'Future Monthly Zonal Charges'!X8748-'Current Monthly Zonal Charges'!X8748","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8748-'Current Monthly Zonal Charges'!Y8748","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8748-'Current Monthly Zonal Charges'!Z8748","v":-668.41417044940499},{"$f":"'Future Monthly Zonal Charges'!AA8748-'Current Monthly Zonal Charges'!AA8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8748-'Current Monthly Zonal Charges'!AB8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8748-'Current Monthly Zonal Charges'!AC8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8748-'Current Monthly Zonal Charges'!AD8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8748-'Current Monthly Zonal Charges'!AE8748","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8748-'Current Monthly Zonal Charges'!AG8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8748-'Current Monthly Zonal Charges'!AH8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AI8748-'Current Monthly Zonal Charges'!AI8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8748-'Current Monthly Zonal Charges'!AJ8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8748-'Current Monthly Zonal Charges'!AK8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8748-'Current Monthly Zonal Charges'!AL8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8748-'Current Monthly Zonal Charges'!AM8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8748-'Current Monthly Zonal Charges'!AN8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8748-'Current Monthly Zonal Charges'!AO8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8748-'Current Monthly Zonal Charges'!AP8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8748-'Current Monthly Zonal Charges'!AQ8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8748-'Current Monthly Zonal Charges'!AR8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8748-'Current Monthly Zonal Charges'!AS8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8748-'Current Monthly Zonal Charges'!AT8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8748-'Current Monthly Zonal Charges'!AU8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8748-'Current Monthly Zonal Charges'!AV8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8748-'Current Monthly Zonal Charges'!AW8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8748-'Current Monthly Zonal Charges'!AW8748","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8748-'Current Monthly Zonal Charges'!AY8748","v":-7.7880149424347511E-2},{"$f":"'Future Monthly Zonal Charges'!AZ8748-'Current Monthly Zonal Charges'!AZ8748","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8748-'Current Monthly Zonal Charges'!BA8748","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8748-'Current Monthly Zonal Charges'!BB8748","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8748-'Current Monthly Zonal Charges'!BC8748","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8748-'Current Monthly Zonal Charges'!BD8748","v":0}]
[{"$f":"'Upgrade Information'!B8792","v":"s2521.1"},{"$f":"'Projected Revenue Requirements'!C8792","v":"Dayton"},{"$f":"'Upgrade Information'!E8792","v":3.6},{"$f":"IF('Upgrade Information'!D8792=\"\",\"\",'Upgrade Information'!D8792)","v":"2025-12-01"},{"$f":"'Current Monthly Zonal Charges'!E8792","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8792","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8792","v":0},{"$f":"'Future Monthly Zonal Charges'!F8792","v":53894.408322732103},53894.408322732103,null,{"$f":"'Future Monthly Zonal Charges'!H8792-'Current Monthly Zonal Charges'!H8792","v":0},{"$f":"'Future Monthly Zonal Charges'!I8792-'Current Monthly Zonal Charges'!I8792","v":0},{"$f":"'Future Monthly Zonal Charges'!J8792-'Current Monthly Zonal Charges'!J8792","v":0},{"$f":"'Future Monthly Zonal Charges'!K8792-'Current Monthly Zonal Charges'!K8792","v":0},{"$f":"'Future Monthly Zonal Charges'!L8792-'Current Monthly Zonal Charges'!L8792","v":0},{"$f":"'Future Monthly Zonal Charges'!M8792-'Current Monthly Zonal Charges'!M8792","v":0},{"$f":"'Future Monthly Zonal Charges'!N8792-'Current Monthly Zonal Charges'!N8792","v":53894.408322732103},{"$f":"'Future Monthly Zonal Charges'!O8792-'Current Monthly Zonal Charges'!O8792","v":0},{"$f":"'Future Monthly Zonal Charges'!P8792-'Current Monthly Zonal Charges'!P8792","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8792-'Current Monthly Zonal Charges'!Q8792","v":0},{"$f":"'Future Monthly Zonal Charges'!R8792-'Current Monthly Zonal Charges'!R8792","v":0},{"$f":"'Future Monthly Zonal Charges'!S8792-'Current Monthly Zonal Charges'!S8792","v":0},{"$f":"'Future Monthly Zonal Charges'!T8792-'Current Monthly Zonal Charges'!T8792","v":0},{"$f":"'Future Monthly Zonal Charges'!U8792-'Current Monthly Zonal Charges'!U8792","v":0},{"$f":"'Future Monthly Zonal Charges'!V8792-'Current Monthly Zonal Charges'!V8792","v":0},{"$f":"'Future Monthly Zonal Charges'!W8792-'Current Monthly Zonal Charges'!W8792","v":0},{"$f":"'Future Monthly Zonal Charges'!X8792-'Current Monthly Zonal Charges'!X8792","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8792-'Current Monthly Zonal Charges'!Y8792","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8792-'Current Monthly Zonal Charges'!Z8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8792-'Current Monthly Zonal Charges'!AA8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8792-'Current Monthly Zonal Charges'!AB8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8792-'Current Monthly Zonal Charges'!AC8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8792-'Current Monthly Zonal Charges'!AD8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8792-'Current Monthly Zonal Charges'!AE8792","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8792-'Current Monthly Zonal Charges'!AG8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8792-'Current Monthly Zonal Charges'!AH8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AI8792-'Current Monthly Zonal Charges'!AI8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8792-'Current Monthly Zonal Charges'!AJ8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8792-'Current Monthly Zonal Charges'!AK8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8792-'Current Monthly Zonal Charges'!AL8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8792-'Current Monthly Zonal Charges'!AM8792","v":16.032368016043581},{"$f":"'Future Monthly Zonal Charges'!AN8792-'Current Monthly Zonal Charges'!AN8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8792-'Current Monthly Zonal Charges'!AO8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8792-'Current Monthly Zonal Charges'!AP8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8792-'Current Monthly Zonal Charges'!AQ8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8792-'Current Monthly Zonal Charges'!AR8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8792-'Current Monthly Zonal Charges'!AS8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8792-'Current Monthly Zonal Charges'!AT8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8792-'Current Monthly Zonal Charges'!AU8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8792-'Current Monthly Zonal Charges'!AV8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8792-'Current Monthly Zonal Charges'!AW8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8792-'Current Monthly Zonal Charges'!AW8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8792-'Current Monthly Zonal Charges'!AY8792","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8792-'Current Monthly Zonal Charges'!AZ8792","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8792-'Current Monthly Zonal Charges'!BA8792","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8792-'Current Monthly Zonal Charges'!BB8792","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8792-'Current Monthly Zonal Charges'!BC8792","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8792-'Current Monthly Zonal Charges'!BD8792","v":0}]
[{"$f":"'Upgrade Information'!B8813","v":"s2526.4"},{"$f":"'Projected Revenue Requirements'!C8813","v":"AEP"},{"$f":"'Upgrade Information'!E8813","v":0.46},{"$f":"IF('Upgrade Information'!D8813=\"\",\"\",'Upgrade Information'!D8813)","v":"2022-08-18"},{"$f":"'Current Monthly Zonal Charges'!E8813","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8813","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8813","v":5747.7485492585001},{"$f":"'Future Monthly Zonal Charges'!F8813","v":5111.9282140285659},-635.82033522993424,null,{"$f":"'Future Monthly Zonal Charges'!H8813-'Current Monthly Zonal Charges'!H8813","v":0},{"$f":"'Future Monthly Zonal Charges'!I8813-'Current Monthly Zonal Charges'!I8813","v":-635.82033522993424},{"$f":"'Future Monthly Zonal Charges'!J8813-'Current Monthly Zonal Charges'!J8813","v":0},{"$f":"'Future Monthly Zonal Charges'!K8813-'Current Monthly Zonal Charges'!K8813","v":0},{"$f":"'Future Monthly Zonal Charges'!L8813-'Current Monthly Zonal Charges'!L8813","v":0},{"$f":"'Future Monthly Zonal Charges'!M8813-'Current Monthly Zonal Charges'!M8813","v":0},{"$f":"'Future Monthly Zonal Charges'!N8813-'Current Monthly Zonal Charges'!N8813","v":0},{"$f":"'Future Monthly Zonal Charges'!O8813-'Current Monthly Zonal Charges'!O8813","v":0},{"$f":"'Future Monthly Zonal Charges'!P8813-'Current Monthly Zonal Charges'!P8813","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8813-'Current Monthly Zonal Charges'!Q8813","v":0},{"$f":"'Future Monthly Zonal Charges'!R8813-'Current Monthly Zonal Charges'!R8813","v":0},{"$f":"'Future Monthly Zonal Charges'!S8813-'Current Monthly Zonal Charges'!S8813","v":0},{"$f":"'Future Monthly Zonal Charges'!T8813-'Current Monthly Zonal Charges'!T8813","v":0},{"$f":"'Future Monthly Zonal Charges'!U8813-'Current Monthly Zonal Charges'!U8813","v":0},{"$f":"'Future Monthly Zonal Charges'!V8813-'Current Monthly Zonal Charges'!V8813","v":0},{"$f":"'Future Monthly Zonal Charges'!W8813-'Current Monthly Zonal Charges'!W8813","v":0},{"$f":"'Future Monthly Zonal Charges'!X8813-'Current Monthly Zonal Charges'!X8813","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8813-'Current Monthly Zonal Charges'!Y8813","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8813-'Current Monthly Zonal Charges'!Z8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8813-'Current Monthly Zonal Charges'!AA8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8813-'Current Monthly Zonal Charges'!AB8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8813-'Current Monthly Zonal Charges'!AC8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8813-'Current Monthly Zonal Charges'!AD8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8813-'Current Monthly Zonal Charges'!AE8813","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8813-'Current Monthly Zonal Charges'!AG8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8813-'Current Monthly Zonal Charges'!AH8813","v":-2.9277405142948854E-2},{"$f":"'Future Monthly Zonal Charges'!AI8813-'Current Monthly Zonal Charges'!AI8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8813-'Current Monthly Zonal Charges'!AJ8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8813-'Current Monthly Zonal Charges'!AK8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8813-'Current Monthly Zonal Charges'!AL8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8813-'Current Monthly Zonal Charges'!AM8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8813-'Current Monthly Zonal Charges'!AN8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8813-'Current Monthly Zonal Charges'!AO8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8813-'Current Monthly Zonal Charges'!AP8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8813-'Current Monthly Zonal Charges'!AQ8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8813-'Current Monthly Zonal Charges'!AR8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8813-'Current Monthly Zonal Charges'!AS8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8813-'Current Monthly Zonal Charges'!AT8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8813-'Current Monthly Zonal Charges'!AU8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8813-'Current Monthly Zonal Charges'!AV8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8813-'Current Monthly Zonal Charges'!AW8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8813-'Current Monthly Zonal Charges'!AW8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8813-'Current Monthly Zonal Charges'!AY8813","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8813-'Current Monthly Zonal Charges'!AZ8813","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8813-'Current Monthly Zonal Charges'!BA8813","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8813-'Current Monthly Zonal Charges'!BB8813","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8813-'Current Monthly Zonal Charges'!BC8813","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8813-'Current Monthly Zonal Charges'!BD8813","v":0}]
[{"$f":"'Upgrade Information'!B8875","v":"s2549"},{"$f":"'Projected Revenue Requirements'!C8875","v":"APS"},{"$f":"'Upgrade Information'!E8875","v":3.8},{"$f":"IF('Upgrade Information'!D8875=\"\",\"\",'Upgrade Information'!D8875)","v":"2021-04-05"},{"$f":"'Current Monthly Zonal Charges'!E8875","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8875","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8875","v":45543.117096923008},{"$f":"'Future Monthly Zonal Charges'!F8875","v":41540.611574114148},-4002.5055228088604,null,{"$f":"'Future Monthly Zonal Charges'!H8875-'Current Monthly Zonal Charges'!H8875","v":0},{"$f":"'Future Monthly Zonal Charges'!I8875-'Current Monthly Zonal Charges'!I8875","v":0},{"$f":"'Future Monthly Zonal Charges'!J8875-'Current Monthly Zonal Charges'!J8875","v":-4002.5055228088604},{"$f":"'Future Monthly Zonal Charges'!K8875-'Current Monthly Zonal Charges'!K8875","v":0},{"$f":"'Future Monthly Zonal Charges'!L8875-'Current Monthly Zonal Charges'!L8875","v":0},{"$f":"'Future Monthly Zonal Charges'!M8875-'Current Monthly Zonal Charges'!M8875","v":0},{"$f":"'Future Monthly Zonal Charges'!N8875-'Current Monthly Zonal Charges'!N8875","v":0},{"$f":"'Future Monthly Zonal Charges'!O8875-'Current Monthly Zonal Charges'!O8875","v":0},{"$f":"'Future Monthly Zonal Charges'!P8875-'Current Monthly Zonal Charges'!P8875","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8875-'Current Monthly Zonal Charges'!Q8875","v":0},{"$f":"'Future Monthly Zonal Charges'!R8875-'Current Monthly Zonal Charges'!R8875","v":0},{"$f":"'Future Monthly Zonal Charges'!S8875-'Current Monthly Zonal Charges'!S8875","v":0},{"$f":"'Future Monthly Zonal Charges'!T8875-'Current Monthly Zonal Charges'!T8875","v":0},{"$f":"'Future Monthly Zonal Charges'!U8875-'Current Monthly Zonal Charges'!U8875","v":0},{"$f":"'Future Monthly Zonal Charges'!V8875-'Current Monthly Zonal Charges'!V8875","v":0},{"$f":"'Future Monthly Zonal Charges'!W8875-'Current Monthly Zonal Charges'!W8875","v":0},{"$f":"'Future Monthly Zonal Charges'!X8875-'Current Monthly Zonal Charges'!X8875","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8875-'Current Monthly Zonal Charges'!Y8875","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8875-'Current Monthly Zonal Charges'!Z8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8875-'Current Monthly Zonal Charges'!AA8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8875-'Current Monthly Zonal Charges'!AB8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8875-'Current Monthly Zonal Charges'!AC8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8875-'Current Monthly Zonal Charges'!AD8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8875-'Current Monthly Zonal Charges'!AE8875","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8875-'Current Monthly Zonal Charges'!AG8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8875-'Current Monthly Zonal Charges'!AH8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AI8875-'Current Monthly Zonal Charges'!AI8875","v":-0.43722682485923148},{"$f":"'Future Monthly Zonal Charges'!AJ8875-'Current Monthly Zonal Charges'!AJ8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8875-'Current Monthly Zonal Charges'!AK8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8875-'Current Monthly Zonal Charges'!AL8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8875-'Current Monthly Zonal Charges'!AM8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8875-'Current Monthly Zonal Charges'!AN8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8875-'Current Monthly Zonal Charges'!AO8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8875-'Current Monthly Zonal Charges'!AP8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8875-'Current Monthly Zonal Charges'!AQ8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8875-'Current Monthly Zonal Charges'!AR8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8875-'Current Monthly Zonal Charges'!AS8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8875-'Current Monthly Zonal Charges'!AT8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8875-'Current Monthly Zonal Charges'!AU8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8875-'Current Monthly Zonal Charges'!AV8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8875-'Current Monthly Zonal Charges'!AW8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8875-'Current Monthly Zonal Charges'!AW8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8875-'Current Monthly Zonal Charges'!AY8875","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8875-'Current Monthly Zonal Charges'!AZ8875","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8875-'Current Monthly Zonal Charges'!BA8875","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8875-'Current Monthly Zonal Charges'!BB8875","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8875-'Current Monthly Zonal Charges'!BC8875","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8875-'Current Monthly Zonal Charges'!BD8875","v":0}]
[{"$f":"'Upgrade Information'!B8900","v":"s2568"},{"$f":"'Projected Revenue Requirements'!C8900","v":"PSEG"},{"$f":"'Upgrade Information'!E8900","v":99.8},{"$f":"IF('Upgrade Information'!D8900=\"\",\"\",'Upgrade Information'!D8900)","v":"2026-05-30"},{"$f":"'Current Monthly Zonal Charges'!E8900","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8900","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8900","v":0},{"$f":"'Future Monthly Zonal Charges'!F8900","v":899014.60570330953},899014.60570330953,null,{"$f":"'Future Monthly Zonal Charges'!H8900-'Current Monthly Zonal Charges'!H8900","v":0},{"$f":"'Future Monthly Zonal Charges'!I8900-'Current Monthly Zonal Charges'!I8900","v":0},{"$f":"'Future Monthly Zonal Charges'!J8900-'Current Monthly Zonal Charges'!J8900","v":0},{"$f":"'Future Monthly Zonal Charges'!K8900-'Current Monthly Zonal Charges'!K8900","v":0},{"$f":"'Future Monthly Zonal Charges'!L8900-'Current Monthly Zonal Charges'!L8900","v":0},{"$f":"'Future Monthly Zonal Charges'!M8900-'Current Monthly Zonal Charges'!M8900","v":0},{"$f":"'Future Monthly Zonal Charges'!N8900-'Current Monthly Zonal Charges'!N8900","v":0},{"$f":"'Future Monthly Zonal Charges'!O8900-'Current Monthly Zonal Charges'!O8900","v":0},{"$f":"'Future Monthly Zonal Charges'!P8900-'Current Monthly Zonal Charges'!P8900","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8900-'Current Monthly Zonal Charges'!Q8900","v":0},{"$f":"'Future Monthly Zonal Charges'!R8900-'Current Monthly Zonal Charges'!R8900","v":0},{"$f":"'Future Monthly Zonal Charges'!S8900-'Current Monthly Zonal Charges'!S8900","v":0},{"$f":"'Future Monthly Zonal Charges'!T8900-'Current Monthly Zonal Charges'!T8900","v":0},{"$f":"'Future Monthly Zonal Charges'!U8900-'Current Monthly Zonal Charges'!U8900","v":0},{"$f":"'Future Monthly Zonal Charges'!V8900-'Current Monthly Zonal Charges'!V8900","v":0},{"$f":"'Future Monthly Zonal Charges'!W8900-'Current Monthly Zonal Charges'!W8900","v":0},{"$f":"'Future Monthly Zonal Charges'!X8900-'Current Monthly Zonal Charges'!X8900","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8900-'Current Monthly Zonal Charges'!Y8900","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8900-'Current Monthly Zonal Charges'!Z8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8900-'Current Monthly Zonal Charges'!AA8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8900-'Current Monthly Zonal Charges'!AB8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8900-'Current Monthly Zonal Charges'!AC8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8900-'Current Monthly Zonal Charges'!AD8900","v":899014.60570330953},{"$f":"'Future Monthly Zonal Charges'!AE8900-'Current Monthly Zonal Charges'!AE8900","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8900-'Current Monthly Zonal Charges'!AG8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8900-'Current Monthly Zonal Charges'!AH8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AI8900-'Current Monthly Zonal Charges'!AI8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8900-'Current Monthly Zonal Charges'!AJ8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8900-'Current Monthly Zonal Charges'!AK8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8900-'Current Monthly Zonal Charges'!AL8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8900-'Current Monthly Zonal Charges'!AM8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8900-'Current Monthly Zonal Charges'!AN8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8900-'Current Monthly Zonal Charges'!AO8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8900-'Current Monthly Zonal Charges'!AP8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8900-'Current Monthly Zonal Charges'!AQ8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8900-'Current Monthly Zonal Charges'!AR8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8900-'Current Monthly Zonal Charges'!AS8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8900-'Current Monthly Zonal Charges'!AT8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8900-'Current Monthly Zonal Charges'!AU8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8900-'Current Monthly Zonal Charges'!AV8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8900-'Current Monthly Zonal Charges'!AW8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8900-'Current Monthly Zonal Charges'!AW8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8900-'Current Monthly Zonal Charges'!AY8900","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8900-'Current Monthly Zonal Charges'!AZ8900","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8900-'Current Monthly Zonal Charges'!BA8900","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8900-'Current Monthly Zonal Charges'!BB8900","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8900-'Current Monthly Zonal Charges'!BC8900","v":88.599054469627433},{"$f":"'Future Monthly Zonal Charges'!BD8900-'Current Monthly Zonal Charges'!BD8900","v":0}]
[{"$f":"'Upgrade Information'!B8952","v":"s2580.1"},{"$f":"'Projected Revenue Requirements'!C8952","v":"AEP"},{"$f":"'Upgrade Information'!E8952","v":1.1599999999999999},{"$f":"IF('Upgrade Information'!D8952=\"\",\"\",'Upgrade Information'!D8952)","v":"2022-03-17"},{"$f":"'Current Monthly Zonal Charges'!E8952","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8952","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8952","v":14360.708010291957},{"$f":"'Future Monthly Zonal Charges'!F8952","v":12757.334991016469},-1603.3730192754883,null,{"$f":"'Future Monthly Zonal Charges'!H8952-'Current Monthly Zonal Charges'!H8952","v":0},{"$f":"'Future Monthly Zonal Charges'!I8952-'Current Monthly Zonal Charges'!I8952","v":-1603.3730192754883},{"$f":"'Future Monthly Zonal Charges'!J8952-'Current Monthly Zonal Charges'!J8952","v":0},{"$f":"'Future Monthly Zonal Charges'!K8952-'Current Monthly Zonal Charges'!K8952","v":0},{"$f":"'Future Monthly Zonal Charges'!L8952-'Current Monthly Zonal Charges'!L8952","v":0},{"$f":"'Future Monthly Zonal Charges'!M8952-'Current Monthly Zonal Charges'!M8952","v":0},{"$f":"'Future Monthly Zonal Charges'!N8952-'Current Monthly Zonal Charges'!N8952","v":0},{"$f":"'Future Monthly Zonal Charges'!O8952-'Current Monthly Zonal Charges'!O8952","v":0},{"$f":"'Future Monthly Zonal Charges'!P8952-'Current Monthly Zonal Charges'!P8952","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8952-'Current Monthly Zonal Charges'!Q8952","v":0},{"$f":"'Future Monthly Zonal Charges'!R8952-'Current Monthly Zonal Charges'!R8952","v":0},{"$f":"'Future Monthly Zonal Charges'!S8952-'Current Monthly Zonal Charges'!S8952","v":0},{"$f":"'Future Monthly Zonal Charges'!T8952-'Current Monthly Zonal Charges'!T8952","v":0},{"$f":"'Future Monthly Zonal Charges'!U8952-'Current Monthly Zonal Charges'!U8952","v":0},{"$f":"'Future Monthly Zonal Charges'!V8952-'Current Monthly Zonal Charges'!V8952","v":0},{"$f":"'Future Monthly Zonal Charges'!W8952-'Current Monthly Zonal Charges'!W8952","v":0},{"$f":"'Future Monthly Zonal Charges'!X8952-'Current Monthly Zonal Charges'!X8952","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8952-'Current Monthly Zonal Charges'!Y8952","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8952-'Current Monthly Zonal Charges'!Z8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8952-'Current Monthly Zonal Charges'!AA8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8952-'Current Monthly Zonal Charges'!AB8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8952-'Current Monthly Zonal Charges'!AC8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8952-'Current Monthly Zonal Charges'!AD8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8952-'Current Monthly Zonal Charges'!AE8952","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8952-'Current Monthly Zonal Charges'!AG8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8952-'Current Monthly Zonal Charges'!AH8952","v":-7.382997818656678E-2},{"$f":"'Future Monthly Zonal Charges'!AI8952-'Current Monthly Zonal Charges'!AI8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8952-'Current Monthly Zonal Charges'!AJ8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8952-'Current Monthly Zonal Charges'!AK8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8952-'Current Monthly Zonal Charges'!AL8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8952-'Current Monthly Zonal Charges'!AM8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8952-'Current Monthly Zonal Charges'!AN8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8952-'Current Monthly Zonal Charges'!AO8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8952-'Current Monthly Zonal Charges'!AP8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8952-'Current Monthly Zonal Charges'!AQ8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8952-'Current Monthly Zonal Charges'!AR8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8952-'Current Monthly Zonal Charges'!AS8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8952-'Current Monthly Zonal Charges'!AT8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8952-'Current Monthly Zonal Charges'!AU8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8952-'Current Monthly Zonal Charges'!AV8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8952-'Current Monthly Zonal Charges'!AW8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8952-'Current Monthly Zonal Charges'!AW8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8952-'Current Monthly Zonal Charges'!AY8952","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8952-'Current Monthly Zonal Charges'!AZ8952","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8952-'Current Monthly Zonal Charges'!BA8952","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8952-'Current Monthly Zonal Charges'!BB8952","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8952-'Current Monthly Zonal Charges'!BC8952","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8952-'Current Monthly Zonal Charges'!BD8952","v":0}]
[{"$f":"'Upgrade Information'!B8987","v":"s2585.8"},{"$f":"'Projected Revenue Requirements'!C8987","v":"Dayton"},{"$f":"'Upgrade Information'!E8987","v":0.5},{"$f":"IF('Upgrade Information'!D8987=\"\",\"\",'Upgrade Information'!D8987)","v":"2025-12-01"},{"$f":"'Current Monthly Zonal Charges'!E8987","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8987","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8987","v":0},{"$f":"'Future Monthly Zonal Charges'!F8987","v":7485.3344892683481},7485.3344892683481,null,{"$f":"'Future Monthly Zonal Charges'!H8987-'Current Monthly Zonal Charges'!H8987","v":0},{"$f":"'Future Monthly Zonal Charges'!I8987-'Current Monthly Zonal Charges'!I8987","v":0},{"$f":"'Future Monthly Zonal Charges'!J8987-'Current Monthly Zonal Charges'!J8987","v":0},{"$f":"'Future Monthly Zonal Charges'!K8987-'Current Monthly Zonal Charges'!K8987","v":0},{"$f":"'Future Monthly Zonal Charges'!L8987-'Current Monthly Zonal Charges'!L8987","v":0},{"$f":"'Future Monthly Zonal Charges'!M8987-'Current Monthly Zonal Charges'!M8987","v":0},{"$f":"'Future Monthly Zonal Charges'!N8987-'Current Monthly Zonal Charges'!N8987","v":7485.3344892683481},{"$f":"'Future Monthly Zonal Charges'!O8987-'Current Monthly Zonal Charges'!O8987","v":0},{"$f":"'Future Monthly Zonal Charges'!P8987-'Current Monthly Zonal Charges'!P8987","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8987-'Current Monthly Zonal Charges'!Q8987","v":0},{"$f":"'Future Monthly Zonal Charges'!R8987-'Current Monthly Zonal Charges'!R8987","v":0},{"$f":"'Future Monthly Zonal Charges'!S8987-'Current Monthly Zonal Charges'!S8987","v":0},{"$f":"'Future Monthly Zonal Charges'!T8987-'Current Monthly Zonal Charges'!T8987","v":0},{"$f":"'Future Monthly Zonal Charges'!U8987-'Current Monthly Zonal Charges'!U8987","v":0},{"$f":"'Future Monthly Zonal Charges'!V8987-'Current Monthly Zonal Charges'!V8987","v":0},{"$f":"'Future Monthly Zonal Charges'!W8987-'Current Monthly Zonal Charges'!W8987","v":0},{"$f":"'Future Monthly Zonal Charges'!X8987-'Current Monthly Zonal Charges'!X8987","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8987-'Current Monthly Zonal Charges'!Y8987","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8987-'Current Monthly Zonal Charges'!Z8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8987-'Current Monthly Zonal Charges'!AA8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8987-'Current Monthly Zonal Charges'!AB8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8987-'Current Monthly Zonal Charges'!AC8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AD8987-'Current Monthly Zonal Charges'!AD8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8987-'Current Monthly Zonal Charges'!AE8987","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8987-'Current Monthly Zonal Charges'!AG8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8987-'Current Monthly Zonal Charges'!AH8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AI8987-'Current Monthly Zonal Charges'!AI8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8987-'Current Monthly Zonal Charges'!AJ8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8987-'Current Monthly Zonal Charges'!AK8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8987-'Current Monthly Zonal Charges'!AL8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8987-'Current Monthly Zonal Charges'!AM8987","v":2.2267177800060534},{"$f":"'Future Monthly Zonal Charges'!AN8987-'Current Monthly Zonal Charges'!AN8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8987-'Current Monthly Zonal Charges'!AO8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8987-'Current Monthly Zonal Charges'!AP8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8987-'Current Monthly Zonal Charges'!AQ8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8987-'Current Monthly Zonal Charges'!AR8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8987-'Current Monthly Zonal Charges'!AS8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8987-'Current Monthly Zonal Charges'!AT8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8987-'Current Monthly Zonal Charges'!AU8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8987-'Current Monthly Zonal Charges'!AV8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8987-'Current Monthly Zonal Charges'!AW8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8987-'Current Monthly Zonal Charges'!AW8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8987-'Current Monthly Zonal Charges'!AY8987","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8987-'Current Monthly Zonal Charges'!AZ8987","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8987-'Current Monthly Zonal Charges'!BA8987","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8987-'Current Monthly Zonal Charges'!BB8987","v":0},{"$f":"'Future Monthly Zonal Charges'!BC8987-'Current Monthly Zonal Charges'!BC8987","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8987-'Current Monthly Zonal Charges'!BD8987","v":0}]
[{"$f":"'Upgrade Information'!B8997","v":"s2594"},{"$f":"'Projected Revenue Requirements'!C8997","v":"PPL"},{"$f":"'Upgrade Information'!E8997","v":1.3},{"$f":"IF('Upgrade Information'!D8997=\"\",\"\",'Upgrade Information'!D8997)","v":"2022-02-28"},{"$f":"'Current Monthly Zonal Charges'!E8997","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E8997","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F8997","v":12397.85968915344},{"$f":"'Future Monthly Zonal Charges'!F8997","v":11175.640443121694},-1222.2192460317456,null,{"$f":"'Future Monthly Zonal Charges'!H8997-'Current Monthly Zonal Charges'!H8997","v":0},{"$f":"'Future Monthly Zonal Charges'!I8997-'Current Monthly Zonal Charges'!I8997","v":0},{"$f":"'Future Monthly Zonal Charges'!J8997-'Current Monthly Zonal Charges'!J8997","v":0},{"$f":"'Future Monthly Zonal Charges'!K8997-'Current Monthly Zonal Charges'!K8997","v":0},{"$f":"'Future Monthly Zonal Charges'!L8997-'Current Monthly Zonal Charges'!L8997","v":0},{"$f":"'Future Monthly Zonal Charges'!M8997-'Current Monthly Zonal Charges'!M8997","v":0},{"$f":"'Future Monthly Zonal Charges'!N8997-'Current Monthly Zonal Charges'!N8997","v":0},{"$f":"'Future Monthly Zonal Charges'!O8997-'Current Monthly Zonal Charges'!O8997","v":0},{"$f":"'Future Monthly Zonal Charges'!P8997-'Current Monthly Zonal Charges'!P8997","v":0},{"$f":"'Future Monthly Zonal Charges'!Q8997-'Current Monthly Zonal Charges'!Q8997","v":0},{"$f":"'Future Monthly Zonal Charges'!R8997-'Current Monthly Zonal Charges'!R8997","v":0},{"$f":"'Future Monthly Zonal Charges'!S8997-'Current Monthly Zonal Charges'!S8997","v":0},{"$f":"'Future Monthly Zonal Charges'!T8997-'Current Monthly Zonal Charges'!T8997","v":0},{"$f":"'Future Monthly Zonal Charges'!U8997-'Current Monthly Zonal Charges'!U8997","v":0},{"$f":"'Future Monthly Zonal Charges'!V8997-'Current Monthly Zonal Charges'!V8997","v":0},{"$f":"'Future Monthly Zonal Charges'!W8997-'Current Monthly Zonal Charges'!W8997","v":0},{"$f":"'Future Monthly Zonal Charges'!X8997-'Current Monthly Zonal Charges'!X8997","v":0},{"$f":"'Future Monthly Zonal Charges'!Y8997-'Current Monthly Zonal Charges'!Y8997","v":0},{"$f":"'Future Monthly Zonal Charges'!Z8997-'Current Monthly Zonal Charges'!Z8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AA8997-'Current Monthly Zonal Charges'!AA8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AB8997-'Current Monthly Zonal Charges'!AB8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AC8997-'Current Monthly Zonal Charges'!AC8997","v":-1222.2192460317456},{"$f":"'Future Monthly Zonal Charges'!AD8997-'Current Monthly Zonal Charges'!AD8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AE8997-'Current Monthly Zonal Charges'!AE8997","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG8997-'Current Monthly Zonal Charges'!AG8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AH8997-'Current Monthly Zonal Charges'!AH8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AI8997-'Current Monthly Zonal Charges'!AI8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ8997-'Current Monthly Zonal Charges'!AJ8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AK8997-'Current Monthly Zonal Charges'!AK8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AL8997-'Current Monthly Zonal Charges'!AL8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AM8997-'Current Monthly Zonal Charges'!AM8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AN8997-'Current Monthly Zonal Charges'!AN8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AO8997-'Current Monthly Zonal Charges'!AO8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AP8997-'Current Monthly Zonal Charges'!AP8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ8997-'Current Monthly Zonal Charges'!AQ8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AR8997-'Current Monthly Zonal Charges'!AR8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AS8997-'Current Monthly Zonal Charges'!AS8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AT8997-'Current Monthly Zonal Charges'!AT8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AU8997-'Current Monthly Zonal Charges'!AU8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AV8997-'Current Monthly Zonal Charges'!AV8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8997-'Current Monthly Zonal Charges'!AW8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AW8997-'Current Monthly Zonal Charges'!AW8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AY8997-'Current Monthly Zonal Charges'!AY8997","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ8997-'Current Monthly Zonal Charges'!AZ8997","v":0},{"$f":"'Future Monthly Zonal Charges'!BA8997-'Current Monthly Zonal Charges'!BA8997","v":0},{"$f":"'Future Monthly Zonal Charges'!BB8997-'Current Monthly Zonal Charges'!BB8997","v":-0.16321064631997251},{"$f":"'Future Monthly Zonal Charges'!BC8997-'Current Monthly Zonal Charges'!BC8997","v":0},{"$f":"'Future Monthly Zonal Charges'!BD8997-'Current Monthly Zonal Charges'!BD8997","v":0}]
[{"$f":"'Upgrade Information'!B9035","v":"s2617"},{"$f":"'Projected Revenue Requirements'!C9035","v":"Dominion"},{"$f":"'Upgrade Information'!E9035","v":12.7},{"$f":"IF('Upgrade Information'!D9035=\"\",\"\",'Upgrade Information'!D9035)","v":"2022-12-05"},{"$f":"'Current Monthly Zonal Charges'!E9035","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9035","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9035","v":132288.93470759364},{"$f":"'Future Monthly Zonal Charges'!F9035","v":120125.0634814236},-12163.871226170042,null,{"$f":"'Future Monthly Zonal Charges'!H9035-'Current Monthly Zonal Charges'!H9035","v":0},{"$f":"'Future Monthly Zonal Charges'!I9035-'Current Monthly Zonal Charges'!I9035","v":0},{"$f":"'Future Monthly Zonal Charges'!J9035-'Current Monthly Zonal Charges'!J9035","v":0},{"$f":"'Future Monthly Zonal Charges'!K9035-'Current Monthly Zonal Charges'!K9035","v":0},{"$f":"'Future Monthly Zonal Charges'!L9035-'Current Monthly Zonal Charges'!L9035","v":0},{"$f":"'Future Monthly Zonal Charges'!M9035-'Current Monthly Zonal Charges'!M9035","v":0},{"$f":"'Future Monthly Zonal Charges'!N9035-'Current Monthly Zonal Charges'!N9035","v":0},{"$f":"'Future Monthly Zonal Charges'!O9035-'Current Monthly Zonal Charges'!O9035","v":0},{"$f":"'Future Monthly Zonal Charges'!P9035-'Current Monthly Zonal Charges'!P9035","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9035-'Current Monthly Zonal Charges'!Q9035","v":-12163.871226170042},{"$f":"'Future Monthly Zonal Charges'!R9035-'Current Monthly Zonal Charges'!R9035","v":0},{"$f":"'Future Monthly Zonal Charges'!S9035-'Current Monthly Zonal Charges'!S9035","v":0},{"$f":"'Future Monthly Zonal Charges'!T9035-'Current Monthly Zonal Charges'!T9035","v":0},{"$f":"'Future Monthly Zonal Charges'!U9035-'Current Monthly Zonal Charges'!U9035","v":0},{"$f":"'Future Monthly Zonal Charges'!V9035-'Current Monthly Zonal Charges'!V9035","v":0},{"$f":"'Future Monthly Zonal Charges'!W9035-'Current Monthly Zonal Charges'!W9035","v":0},{"$f":"'Future Monthly Zonal Charges'!X9035-'Current Monthly Zonal Charges'!X9035","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9035-'Current Monthly Zonal Charges'!Y9035","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9035-'Current Monthly Zonal Charges'!Z9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9035-'Current Monthly Zonal Charges'!AA9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9035-'Current Monthly Zonal Charges'!AB9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9035-'Current Monthly Zonal Charges'!AC9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9035-'Current Monthly Zonal Charges'!AD9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9035-'Current Monthly Zonal Charges'!AE9035","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9035-'Current Monthly Zonal Charges'!AG9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9035-'Current Monthly Zonal Charges'!AH9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9035-'Current Monthly Zonal Charges'!AI9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9035-'Current Monthly Zonal Charges'!AJ9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9035-'Current Monthly Zonal Charges'!AK9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9035-'Current Monthly Zonal Charges'!AL9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9035-'Current Monthly Zonal Charges'!AM9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9035-'Current Monthly Zonal Charges'!AN9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9035-'Current Monthly Zonal Charges'!AO9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9035-'Current Monthly Zonal Charges'!AP9035","v":-0.57495267254529558},{"$f":"'Future Monthly Zonal Charges'!AQ9035-'Current Monthly Zonal Charges'!AQ9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9035-'Current Monthly Zonal Charges'!AR9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9035-'Current Monthly Zonal Charges'!AS9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9035-'Current Monthly Zonal Charges'!AT9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9035-'Current Monthly Zonal Charges'!AU9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9035-'Current Monthly Zonal Charges'!AV9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9035-'Current Monthly Zonal Charges'!AW9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9035-'Current Monthly Zonal Charges'!AW9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9035-'Current Monthly Zonal Charges'!AY9035","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9035-'Current Monthly Zonal Charges'!AZ9035","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9035-'Current Monthly Zonal Charges'!BA9035","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9035-'Current Monthly Zonal Charges'!BB9035","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9035-'Current Monthly Zonal Charges'!BC9035","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9035-'Current Monthly Zonal Charges'!BD9035","v":0}]
[{"$f":"'Upgrade Information'!B9080","v":"s2638.1"},{"$f":"'Projected Revenue Requirements'!C9080","v":"AEP"},{"$f":"'Upgrade Information'!E9080","v":6.2},{"$f":"IF('Upgrade Information'!D9080=\"\",\"\",'Upgrade Information'!D9080)","v":"2023-11-01"},{"$f":"'Current Monthly Zonal Charges'!E9080","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9080","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9080","v":79127.498635711614},{"$f":"'Future Monthly Zonal Charges'!F9080","v":70899.510895528438},-8227.9877401831764,null,{"$f":"'Future Monthly Zonal Charges'!H9080-'Current Monthly Zonal Charges'!H9080","v":0},{"$f":"'Future Monthly Zonal Charges'!I9080-'Current Monthly Zonal Charges'!I9080","v":-8227.9877401831764},{"$f":"'Future Monthly Zonal Charges'!J9080-'Current Monthly Zonal Charges'!J9080","v":0},{"$f":"'Future Monthly Zonal Charges'!K9080-'Current Monthly Zonal Charges'!K9080","v":0},{"$f":"'Future Monthly Zonal Charges'!L9080-'Current Monthly Zonal Charges'!L9080","v":0},{"$f":"'Future Monthly Zonal Charges'!M9080-'Current Monthly Zonal Charges'!M9080","v":0},{"$f":"'Future Monthly Zonal Charges'!N9080-'Current Monthly Zonal Charges'!N9080","v":0},{"$f":"'Future Monthly Zonal Charges'!O9080-'Current Monthly Zonal Charges'!O9080","v":0},{"$f":"'Future Monthly Zonal Charges'!P9080-'Current Monthly Zonal Charges'!P9080","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9080-'Current Monthly Zonal Charges'!Q9080","v":0},{"$f":"'Future Monthly Zonal Charges'!R9080-'Current Monthly Zonal Charges'!R9080","v":0},{"$f":"'Future Monthly Zonal Charges'!S9080-'Current Monthly Zonal Charges'!S9080","v":0},{"$f":"'Future Monthly Zonal Charges'!T9080-'Current Monthly Zonal Charges'!T9080","v":0},{"$f":"'Future Monthly Zonal Charges'!U9080-'Current Monthly Zonal Charges'!U9080","v":0},{"$f":"'Future Monthly Zonal Charges'!V9080-'Current Monthly Zonal Charges'!V9080","v":0},{"$f":"'Future Monthly Zonal Charges'!W9080-'Current Monthly Zonal Charges'!W9080","v":0},{"$f":"'Future Monthly Zonal Charges'!X9080-'Current Monthly Zonal Charges'!X9080","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9080-'Current Monthly Zonal Charges'!Y9080","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9080-'Current Monthly Zonal Charges'!Z9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9080-'Current Monthly Zonal Charges'!AA9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9080-'Current Monthly Zonal Charges'!AB9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9080-'Current Monthly Zonal Charges'!AC9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9080-'Current Monthly Zonal Charges'!AD9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9080-'Current Monthly Zonal Charges'!AE9080","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9080-'Current Monthly Zonal Charges'!AG9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9080-'Current Monthly Zonal Charges'!AH9080","v":-0.37887138430928546},{"$f":"'Future Monthly Zonal Charges'!AI9080-'Current Monthly Zonal Charges'!AI9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9080-'Current Monthly Zonal Charges'!AJ9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9080-'Current Monthly Zonal Charges'!AK9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9080-'Current Monthly Zonal Charges'!AL9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9080-'Current Monthly Zonal Charges'!AM9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9080-'Current Monthly Zonal Charges'!AN9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9080-'Current Monthly Zonal Charges'!AO9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9080-'Current Monthly Zonal Charges'!AP9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9080-'Current Monthly Zonal Charges'!AQ9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9080-'Current Monthly Zonal Charges'!AR9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9080-'Current Monthly Zonal Charges'!AS9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9080-'Current Monthly Zonal Charges'!AT9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9080-'Current Monthly Zonal Charges'!AU9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9080-'Current Monthly Zonal Charges'!AV9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9080-'Current Monthly Zonal Charges'!AW9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9080-'Current Monthly Zonal Charges'!AW9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9080-'Current Monthly Zonal Charges'!AY9080","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9080-'Current Monthly Zonal Charges'!AZ9080","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9080-'Current Monthly Zonal Charges'!BA9080","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9080-'Current Monthly Zonal Charges'!BB9080","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9080-'Current Monthly Zonal Charges'!BC9080","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9080-'Current Monthly Zonal Charges'!BD9080","v":0}]
[{"$f":"'Upgrade Information'!B9139","v":"s2658"},{"$f":"'Projected Revenue Requirements'!C9139","v":"AEP"},{"$f":"'Upgrade Information'!E9139","v":55.5},{"$f":"IF('Upgrade Information'!D9139=\"\",\"\",'Upgrade Information'!D9139)","v":"2025-10-01"},{"$f":"'Current Monthly Zonal Charges'!E9139","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9139","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9139","v":0},{"$f":"'Future Monthly Zonal Charges'!F9139","v":664071.66706919542},664071.66706919542,null,{"$f":"'Future Monthly Zonal Charges'!H9139-'Current Monthly Zonal Charges'!H9139","v":0},{"$f":"'Future Monthly Zonal Charges'!I9139-'Current Monthly Zonal Charges'!I9139","v":664071.66706919542},{"$f":"'Future Monthly Zonal Charges'!J9139-'Current Monthly Zonal Charges'!J9139","v":0},{"$f":"'Future Monthly Zonal Charges'!K9139-'Current Monthly Zonal Charges'!K9139","v":0},{"$f":"'Future Monthly Zonal Charges'!L9139-'Current Monthly Zonal Charges'!L9139","v":0},{"$f":"'Future Monthly Zonal Charges'!M9139-'Current Monthly Zonal Charges'!M9139","v":0},{"$f":"'Future Monthly Zonal Charges'!N9139-'Current Monthly Zonal Charges'!N9139","v":0},{"$f":"'Future Monthly Zonal Charges'!O9139-'Current Monthly Zonal Charges'!O9139","v":0},{"$f":"'Future Monthly Zonal Charges'!P9139-'Current Monthly Zonal Charges'!P9139","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9139-'Current Monthly Zonal Charges'!Q9139","v":0},{"$f":"'Future Monthly Zonal Charges'!R9139-'Current Monthly Zonal Charges'!R9139","v":0},{"$f":"'Future Monthly Zonal Charges'!S9139-'Current Monthly Zonal Charges'!S9139","v":0},{"$f":"'Future Monthly Zonal Charges'!T9139-'Current Monthly Zonal Charges'!T9139","v":0},{"$f":"'Future Monthly Zonal Charges'!U9139-'Current Monthly Zonal Charges'!U9139","v":0},{"$f":"'Future Monthly Zonal Charges'!V9139-'Current Monthly Zonal Charges'!V9139","v":0},{"$f":"'Future Monthly Zonal Charges'!W9139-'Current Monthly Zonal Charges'!W9139","v":0},{"$f":"'Future Monthly Zonal Charges'!X9139-'Current Monthly Zonal Charges'!X9139","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9139-'Current Monthly Zonal Charges'!Y9139","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9139-'Current Monthly Zonal Charges'!Z9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9139-'Current Monthly Zonal Charges'!AA9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9139-'Current Monthly Zonal Charges'!AB9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9139-'Current Monthly Zonal Charges'!AC9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9139-'Current Monthly Zonal Charges'!AD9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9139-'Current Monthly Zonal Charges'!AE9139","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9139-'Current Monthly Zonal Charges'!AG9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9139-'Current Monthly Zonal Charges'!AH9139","v":30.578284718917143},{"$f":"'Future Monthly Zonal Charges'!AI9139-'Current Monthly Zonal Charges'!AI9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9139-'Current Monthly Zonal Charges'!AJ9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9139-'Current Monthly Zonal Charges'!AK9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9139-'Current Monthly Zonal Charges'!AL9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9139-'Current Monthly Zonal Charges'!AM9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9139-'Current Monthly Zonal Charges'!AN9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9139-'Current Monthly Zonal Charges'!AO9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9139-'Current Monthly Zonal Charges'!AP9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9139-'Current Monthly Zonal Charges'!AQ9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9139-'Current Monthly Zonal Charges'!AR9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9139-'Current Monthly Zonal Charges'!AS9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9139-'Current Monthly Zonal Charges'!AT9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9139-'Current Monthly Zonal Charges'!AU9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9139-'Current Monthly Zonal Charges'!AV9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9139-'Current Monthly Zonal Charges'!AW9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9139-'Current Monthly Zonal Charges'!AW9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9139-'Current Monthly Zonal Charges'!AY9139","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9139-'Current Monthly Zonal Charges'!AZ9139","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9139-'Current Monthly Zonal Charges'!BA9139","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9139-'Current Monthly Zonal Charges'!BB9139","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9139-'Current Monthly Zonal Charges'!BC9139","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9139-'Current Monthly Zonal Charges'!BD9139","v":0}]
[{"$f":"'Upgrade Information'!B9163","v":"s2676"},{"$f":"'Projected Revenue Requirements'!C9163","v":"PECO"},{"$f":"'Upgrade Information'!E9163","v":1.9},{"$f":"IF('Upgrade Information'!D9163=\"\",\"\",'Upgrade Information'!D9163)","v":"2021-10-07"},{"$f":"'Current Monthly Zonal Charges'!E9163","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9163","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9163","v":23507.58372801877},{"$f":"'Future Monthly Zonal Charges'!F9163","v":21920.100073201436},-1587.4836548173334,null,{"$f":"'Future Monthly Zonal Charges'!H9163-'Current Monthly Zonal Charges'!H9163","v":0},{"$f":"'Future Monthly Zonal Charges'!I9163-'Current Monthly Zonal Charges'!I9163","v":0},{"$f":"'Future Monthly Zonal Charges'!J9163-'Current Monthly Zonal Charges'!J9163","v":0},{"$f":"'Future Monthly Zonal Charges'!K9163-'Current Monthly Zonal Charges'!K9163","v":0},{"$f":"'Future Monthly Zonal Charges'!L9163-'Current Monthly Zonal Charges'!L9163","v":0},{"$f":"'Future Monthly Zonal Charges'!M9163-'Current Monthly Zonal Charges'!M9163","v":0},{"$f":"'Future Monthly Zonal Charges'!N9163-'Current Monthly Zonal Charges'!N9163","v":0},{"$f":"'Future Monthly Zonal Charges'!O9163-'Current Monthly Zonal Charges'!O9163","v":0},{"$f":"'Future Monthly Zonal Charges'!P9163-'Current Monthly Zonal Charges'!P9163","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9163-'Current Monthly Zonal Charges'!Q9163","v":0},{"$f":"'Future Monthly Zonal Charges'!R9163-'Current Monthly Zonal Charges'!R9163","v":0},{"$f":"'Future Monthly Zonal Charges'!S9163-'Current Monthly Zonal Charges'!S9163","v":0},{"$f":"'Future Monthly Zonal Charges'!T9163-'Current Monthly Zonal Charges'!T9163","v":0},{"$f":"'Future Monthly Zonal Charges'!U9163-'Current Monthly Zonal Charges'!U9163","v":0},{"$f":"'Future Monthly Zonal Charges'!V9163-'Current Monthly Zonal Charges'!V9163","v":0},{"$f":"'Future Monthly Zonal Charges'!W9163-'Current Monthly Zonal Charges'!W9163","v":0},{"$f":"'Future Monthly Zonal Charges'!X9163-'Current Monthly Zonal Charges'!X9163","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9163-'Current Monthly Zonal Charges'!Y9163","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9163-'Current Monthly Zonal Charges'!Z9163","v":-1587.4836548173334},{"$f":"'Future Monthly Zonal Charges'!AA9163-'Current Monthly Zonal Charges'!AA9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9163-'Current Monthly Zonal Charges'!AB9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9163-'Current Monthly Zonal Charges'!AC9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9163-'Current Monthly Zonal Charges'!AD9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9163-'Current Monthly Zonal Charges'!AE9163","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9163-'Current Monthly Zonal Charges'!AG9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9163-'Current Monthly Zonal Charges'!AH9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9163-'Current Monthly Zonal Charges'!AI9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9163-'Current Monthly Zonal Charges'!AJ9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9163-'Current Monthly Zonal Charges'!AK9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9163-'Current Monthly Zonal Charges'!AL9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9163-'Current Monthly Zonal Charges'!AM9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9163-'Current Monthly Zonal Charges'!AN9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9163-'Current Monthly Zonal Charges'!AO9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9163-'Current Monthly Zonal Charges'!AP9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9163-'Current Monthly Zonal Charges'!AQ9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9163-'Current Monthly Zonal Charges'!AR9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9163-'Current Monthly Zonal Charges'!AS9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9163-'Current Monthly Zonal Charges'!AT9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9163-'Current Monthly Zonal Charges'!AU9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9163-'Current Monthly Zonal Charges'!AV9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9163-'Current Monthly Zonal Charges'!AW9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9163-'Current Monthly Zonal Charges'!AW9163","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9163-'Current Monthly Zonal Charges'!AY9163","v":-0.18496535488282495},{"$f":"'Future Monthly Zonal Charges'!AZ9163-'Current Monthly Zonal Charges'!AZ9163","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9163-'Current Monthly Zonal Charges'!BA9163","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9163-'Current Monthly Zonal Charges'!BB9163","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9163-'Current Monthly Zonal Charges'!BC9163","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9163-'Current Monthly Zonal Charges'!BD9163","v":0}]
[{"$f":"'Upgrade Information'!B9187","v":"s2682.7"},{"$f":"'Projected Revenue Requirements'!C9187","v":"AEP"},{"$f":"'Upgrade Information'!E9187","v":11.1},{"$f":"IF('Upgrade Information'!D9187=\"\",\"\",'Upgrade Information'!D9187)","v":"2024-12-31"},{"$f":"'Current Monthly Zonal Charges'!E9187","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9187","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9187","v":0},{"$f":"'Future Monthly Zonal Charges'!F9187","v":130512.94024393073},130512.94024393073,null,{"$f":"'Future Monthly Zonal Charges'!H9187-'Current Monthly Zonal Charges'!H9187","v":0},{"$f":"'Future Monthly Zonal Charges'!I9187-'Current Monthly Zonal Charges'!I9187","v":130512.94024393073},{"$f":"'Future Monthly Zonal Charges'!J9187-'Current Monthly Zonal Charges'!J9187","v":0},{"$f":"'Future Monthly Zonal Charges'!K9187-'Current Monthly Zonal Charges'!K9187","v":0},{"$f":"'Future Monthly Zonal Charges'!L9187-'Current Monthly Zonal Charges'!L9187","v":0},{"$f":"'Future Monthly Zonal Charges'!M9187-'Current Monthly Zonal Charges'!M9187","v":0},{"$f":"'Future Monthly Zonal Charges'!N9187-'Current Monthly Zonal Charges'!N9187","v":0},{"$f":"'Future Monthly Zonal Charges'!O9187-'Current Monthly Zonal Charges'!O9187","v":0},{"$f":"'Future Monthly Zonal Charges'!P9187-'Current Monthly Zonal Charges'!P9187","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9187-'Current Monthly Zonal Charges'!Q9187","v":0},{"$f":"'Future Monthly Zonal Charges'!R9187-'Current Monthly Zonal Charges'!R9187","v":0},{"$f":"'Future Monthly Zonal Charges'!S9187-'Current Monthly Zonal Charges'!S9187","v":0},{"$f":"'Future Monthly Zonal Charges'!T9187-'Current Monthly Zonal Charges'!T9187","v":0},{"$f":"'Future Monthly Zonal Charges'!U9187-'Current Monthly Zonal Charges'!U9187","v":0},{"$f":"'Future Monthly Zonal Charges'!V9187-'Current Monthly Zonal Charges'!V9187","v":0},{"$f":"'Future Monthly Zonal Charges'!W9187-'Current Monthly Zonal Charges'!W9187","v":0},{"$f":"'Future Monthly Zonal Charges'!X9187-'Current Monthly Zonal Charges'!X9187","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9187-'Current Monthly Zonal Charges'!Y9187","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9187-'Current Monthly Zonal Charges'!Z9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9187-'Current Monthly Zonal Charges'!AA9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9187-'Current Monthly Zonal Charges'!AB9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9187-'Current Monthly Zonal Charges'!AC9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9187-'Current Monthly Zonal Charges'!AD9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9187-'Current Monthly Zonal Charges'!AE9187","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9187-'Current Monthly Zonal Charges'!AG9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9187-'Current Monthly Zonal Charges'!AH9187","v":6.0096854664725372},{"$f":"'Future Monthly Zonal Charges'!AI9187-'Current Monthly Zonal Charges'!AI9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9187-'Current Monthly Zonal Charges'!AJ9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9187-'Current Monthly Zonal Charges'!AK9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9187-'Current Monthly Zonal Charges'!AL9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9187-'Current Monthly Zonal Charges'!AM9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9187-'Current Monthly Zonal Charges'!AN9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9187-'Current Monthly Zonal Charges'!AO9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9187-'Current Monthly Zonal Charges'!AP9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9187-'Current Monthly Zonal Charges'!AQ9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9187-'Current Monthly Zonal Charges'!AR9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9187-'Current Monthly Zonal Charges'!AS9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9187-'Current Monthly Zonal Charges'!AT9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9187-'Current Monthly Zonal Charges'!AU9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9187-'Current Monthly Zonal Charges'!AV9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9187-'Current Monthly Zonal Charges'!AW9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9187-'Current Monthly Zonal Charges'!AW9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9187-'Current Monthly Zonal Charges'!AY9187","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9187-'Current Monthly Zonal Charges'!AZ9187","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9187-'Current Monthly Zonal Charges'!BA9187","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9187-'Current Monthly Zonal Charges'!BB9187","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9187-'Current Monthly Zonal Charges'!BC9187","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9187-'Current Monthly Zonal Charges'!BD9187","v":0}]
[{"$f":"'Upgrade Information'!B9240","v":"s2715.2"},{"$f":"'Projected Revenue Requirements'!C9240","v":"PSEG"},{"$f":"'Upgrade Information'!E9240","v":0},{"$f":"IF('Upgrade Information'!D9240=\"\",\"\",'Upgrade Information'!D9240)","v":"2027-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9240","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9240","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9240","v":0},{"$f":"'Future Monthly Zonal Charges'!F9240","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9240-'Current Monthly Zonal Charges'!H9240","v":0},{"$f":"'Future Monthly Zonal Charges'!I9240-'Current Monthly Zonal Charges'!I9240","v":0},{"$f":"'Future Monthly Zonal Charges'!J9240-'Current Monthly Zonal Charges'!J9240","v":0},{"$f":"'Future Monthly Zonal Charges'!K9240-'Current Monthly Zonal Charges'!K9240","v":0},{"$f":"'Future Monthly Zonal Charges'!L9240-'Current Monthly Zonal Charges'!L9240","v":0},{"$f":"'Future Monthly Zonal Charges'!M9240-'Current Monthly Zonal Charges'!M9240","v":0},{"$f":"'Future Monthly Zonal Charges'!N9240-'Current Monthly Zonal Charges'!N9240","v":0},{"$f":"'Future Monthly Zonal Charges'!O9240-'Current Monthly Zonal Charges'!O9240","v":0},{"$f":"'Future Monthly Zonal Charges'!P9240-'Current Monthly Zonal Charges'!P9240","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9240-'Current Monthly Zonal Charges'!Q9240","v":0},{"$f":"'Future Monthly Zonal Charges'!R9240-'Current Monthly Zonal Charges'!R9240","v":0},{"$f":"'Future Monthly Zonal Charges'!S9240-'Current Monthly Zonal Charges'!S9240","v":0},{"$f":"'Future Monthly Zonal Charges'!T9240-'Current Monthly Zonal Charges'!T9240","v":0},{"$f":"'Future Monthly Zonal Charges'!U9240-'Current Monthly Zonal Charges'!U9240","v":0},{"$f":"'Future Monthly Zonal Charges'!V9240-'Current Monthly Zonal Charges'!V9240","v":0},{"$f":"'Future Monthly Zonal Charges'!W9240-'Current Monthly Zonal Charges'!W9240","v":0},{"$f":"'Future Monthly Zonal Charges'!X9240-'Current Monthly Zonal Charges'!X9240","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9240-'Current Monthly Zonal Charges'!Y9240","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9240-'Current Monthly Zonal Charges'!Z9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9240-'Current Monthly Zonal Charges'!AA9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9240-'Current Monthly Zonal Charges'!AB9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9240-'Current Monthly Zonal Charges'!AC9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9240-'Current Monthly Zonal Charges'!AD9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9240-'Current Monthly Zonal Charges'!AE9240","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9240-'Current Monthly Zonal Charges'!AG9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9240-'Current Monthly Zonal Charges'!AH9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9240-'Current Monthly Zonal Charges'!AI9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9240-'Current Monthly Zonal Charges'!AJ9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9240-'Current Monthly Zonal Charges'!AK9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9240-'Current Monthly Zonal Charges'!AL9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9240-'Current Monthly Zonal Charges'!AM9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9240-'Current Monthly Zonal Charges'!AN9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9240-'Current Monthly Zonal Charges'!AO9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9240-'Current Monthly Zonal Charges'!AP9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9240-'Current Monthly Zonal Charges'!AQ9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9240-'Current Monthly Zonal Charges'!AR9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9240-'Current Monthly Zonal Charges'!AS9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9240-'Current Monthly Zonal Charges'!AT9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9240-'Current Monthly Zonal Charges'!AU9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9240-'Current Monthly Zonal Charges'!AV9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9240-'Current Monthly Zonal Charges'!AW9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9240-'Current Monthly Zonal Charges'!AW9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9240-'Current Monthly Zonal Charges'!AY9240","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9240-'Current Monthly Zonal Charges'!AZ9240","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9240-'Current Monthly Zonal Charges'!BA9240","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9240-'Current Monthly Zonal Charges'!BB9240","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9240-'Current Monthly Zonal Charges'!BC9240","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9240-'Current Monthly Zonal Charges'!BD9240","v":0}]
[{"$f":"'Upgrade Information'!B9274","v":"s2744"},{"$f":"'Projected Revenue Requirements'!C9274","v":"DEOK"},{"$f":"'Upgrade Information'!E9274","v":1.4},{"$f":"IF('Upgrade Information'!D9274=\"\",\"\",'Upgrade Information'!D9274)","v":"2022-11-16"},{"$f":"'Current Monthly Zonal Charges'!E9274","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9274","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9274","v":18698.185866824613},{"$f":"'Future Monthly Zonal Charges'!F9274","v":17173.430612325559},-1524.755254499054,null,{"$f":"'Future Monthly Zonal Charges'!H9274-'Current Monthly Zonal Charges'!H9274","v":0},{"$f":"'Future Monthly Zonal Charges'!I9274-'Current Monthly Zonal Charges'!I9274","v":0},{"$f":"'Future Monthly Zonal Charges'!J9274-'Current Monthly Zonal Charges'!J9274","v":0},{"$f":"'Future Monthly Zonal Charges'!K9274-'Current Monthly Zonal Charges'!K9274","v":0},{"$f":"'Future Monthly Zonal Charges'!L9274-'Current Monthly Zonal Charges'!L9274","v":0},{"$f":"'Future Monthly Zonal Charges'!M9274-'Current Monthly Zonal Charges'!M9274","v":0},{"$f":"'Future Monthly Zonal Charges'!N9274-'Current Monthly Zonal Charges'!N9274","v":0},{"$f":"'Future Monthly Zonal Charges'!O9274-'Current Monthly Zonal Charges'!O9274","v":-1524.755254499054},{"$f":"'Future Monthly Zonal Charges'!P9274-'Current Monthly Zonal Charges'!P9274","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9274-'Current Monthly Zonal Charges'!Q9274","v":0},{"$f":"'Future Monthly Zonal Charges'!R9274-'Current Monthly Zonal Charges'!R9274","v":0},{"$f":"'Future Monthly Zonal Charges'!S9274-'Current Monthly Zonal Charges'!S9274","v":0},{"$f":"'Future Monthly Zonal Charges'!T9274-'Current Monthly Zonal Charges'!T9274","v":0},{"$f":"'Future Monthly Zonal Charges'!U9274-'Current Monthly Zonal Charges'!U9274","v":0},{"$f":"'Future Monthly Zonal Charges'!V9274-'Current Monthly Zonal Charges'!V9274","v":0},{"$f":"'Future Monthly Zonal Charges'!W9274-'Current Monthly Zonal Charges'!W9274","v":0},{"$f":"'Future Monthly Zonal Charges'!X9274-'Current Monthly Zonal Charges'!X9274","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9274-'Current Monthly Zonal Charges'!Y9274","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9274-'Current Monthly Zonal Charges'!Z9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9274-'Current Monthly Zonal Charges'!AA9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9274-'Current Monthly Zonal Charges'!AB9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9274-'Current Monthly Zonal Charges'!AC9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9274-'Current Monthly Zonal Charges'!AD9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9274-'Current Monthly Zonal Charges'!AE9274","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9274-'Current Monthly Zonal Charges'!AG9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9274-'Current Monthly Zonal Charges'!AH9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9274-'Current Monthly Zonal Charges'!AI9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9274-'Current Monthly Zonal Charges'!AJ9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9274-'Current Monthly Zonal Charges'!AK9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9274-'Current Monthly Zonal Charges'!AL9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9274-'Current Monthly Zonal Charges'!AM9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9274-'Current Monthly Zonal Charges'!AN9274","v":-0.29514629110916424},{"$f":"'Future Monthly Zonal Charges'!AO9274-'Current Monthly Zonal Charges'!AO9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9274-'Current Monthly Zonal Charges'!AP9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9274-'Current Monthly Zonal Charges'!AQ9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9274-'Current Monthly Zonal Charges'!AR9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9274-'Current Monthly Zonal Charges'!AS9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9274-'Current Monthly Zonal Charges'!AT9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9274-'Current Monthly Zonal Charges'!AU9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9274-'Current Monthly Zonal Charges'!AV9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9274-'Current Monthly Zonal Charges'!AW9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9274-'Current Monthly Zonal Charges'!AW9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9274-'Current Monthly Zonal Charges'!AY9274","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9274-'Current Monthly Zonal Charges'!AZ9274","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9274-'Current Monthly Zonal Charges'!BA9274","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9274-'Current Monthly Zonal Charges'!BB9274","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9274-'Current Monthly Zonal Charges'!BC9274","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9274-'Current Monthly Zonal Charges'!BD9274","v":0}]
[{"$f":"'Upgrade Information'!B9323","v":"s2769"},{"$f":"'Projected Revenue Requirements'!C9323","v":"DEOK"},{"$f":"'Upgrade Information'!E9323","v":14.3},{"$f":"IF('Upgrade Information'!D9323=\"\",\"\",'Upgrade Information'!D9323)","v":"2024-04-15"},{"$f":"'Current Monthly Zonal Charges'!E9323","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9323","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9323","v":0},{"$f":"'Future Monthly Zonal Charges'!F9323","v":179827.04128266728},179827.04128266728,null,{"$f":"'Future Monthly Zonal Charges'!H9323-'Current Monthly Zonal Charges'!H9323","v":0},{"$f":"'Future Monthly Zonal Charges'!I9323-'Current Monthly Zonal Charges'!I9323","v":0},{"$f":"'Future Monthly Zonal Charges'!J9323-'Current Monthly Zonal Charges'!J9323","v":0},{"$f":"'Future Monthly Zonal Charges'!K9323-'Current Monthly Zonal Charges'!K9323","v":0},{"$f":"'Future Monthly Zonal Charges'!L9323-'Current Monthly Zonal Charges'!L9323","v":0},{"$f":"'Future Monthly Zonal Charges'!M9323-'Current Monthly Zonal Charges'!M9323","v":0},{"$f":"'Future Monthly Zonal Charges'!N9323-'Current Monthly Zonal Charges'!N9323","v":0},{"$f":"'Future Monthly Zonal Charges'!O9323-'Current Monthly Zonal Charges'!O9323","v":179827.04128266728},{"$f":"'Future Monthly Zonal Charges'!P9323-'Current Monthly Zonal Charges'!P9323","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9323-'Current Monthly Zonal Charges'!Q9323","v":0},{"$f":"'Future Monthly Zonal Charges'!R9323-'Current Monthly Zonal Charges'!R9323","v":0},{"$f":"'Future Monthly Zonal Charges'!S9323-'Current Monthly Zonal Charges'!S9323","v":0},{"$f":"'Future Monthly Zonal Charges'!T9323-'Current Monthly Zonal Charges'!T9323","v":0},{"$f":"'Future Monthly Zonal Charges'!U9323-'Current Monthly Zonal Charges'!U9323","v":0},{"$f":"'Future Monthly Zonal Charges'!V9323-'Current Monthly Zonal Charges'!V9323","v":0},{"$f":"'Future Monthly Zonal Charges'!W9323-'Current Monthly Zonal Charges'!W9323","v":0},{"$f":"'Future Monthly Zonal Charges'!X9323-'Current Monthly Zonal Charges'!X9323","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9323-'Current Monthly Zonal Charges'!Y9323","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9323-'Current Monthly Zonal Charges'!Z9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9323-'Current Monthly Zonal Charges'!AA9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9323-'Current Monthly Zonal Charges'!AB9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9323-'Current Monthly Zonal Charges'!AC9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9323-'Current Monthly Zonal Charges'!AD9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9323-'Current Monthly Zonal Charges'!AE9323","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9323-'Current Monthly Zonal Charges'!AG9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9323-'Current Monthly Zonal Charges'!AH9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9323-'Current Monthly Zonal Charges'!AI9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9323-'Current Monthly Zonal Charges'!AJ9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9323-'Current Monthly Zonal Charges'!AK9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9323-'Current Monthly Zonal Charges'!AL9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9323-'Current Monthly Zonal Charges'!AM9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9323-'Current Monthly Zonal Charges'!AN9323","v":34.809051563590963},{"$f":"'Future Monthly Zonal Charges'!AO9323-'Current Monthly Zonal Charges'!AO9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9323-'Current Monthly Zonal Charges'!AP9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9323-'Current Monthly Zonal Charges'!AQ9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9323-'Current Monthly Zonal Charges'!AR9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9323-'Current Monthly Zonal Charges'!AS9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9323-'Current Monthly Zonal Charges'!AT9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9323-'Current Monthly Zonal Charges'!AU9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9323-'Current Monthly Zonal Charges'!AV9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9323-'Current Monthly Zonal Charges'!AW9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9323-'Current Monthly Zonal Charges'!AW9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9323-'Current Monthly Zonal Charges'!AY9323","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9323-'Current Monthly Zonal Charges'!AZ9323","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9323-'Current Monthly Zonal Charges'!BA9323","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9323-'Current Monthly Zonal Charges'!BB9323","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9323-'Current Monthly Zonal Charges'!BC9323","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9323-'Current Monthly Zonal Charges'!BD9323","v":0}]
[{"$f":"'Upgrade Information'!B9361","v":"s2781.2"},{"$f":"'Projected Revenue Requirements'!C9361","v":"AEP"},{"$f":"'Upgrade Information'!E9361","v":0.78},{"$f":"IF('Upgrade Information'!D9361=\"\",\"\",'Upgrade Information'!D9361)","v":"2023-12-13"},{"$f":"'Current Monthly Zonal Charges'!E9361","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9361","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9361","v":10033.683691629254},{"$f":"'Future Monthly Zonal Charges'!F9361","v":8955.5535579784955},-1078.1301336507586,null,{"$f":"'Future Monthly Zonal Charges'!H9361-'Current Monthly Zonal Charges'!H9361","v":0},{"$f":"'Future Monthly Zonal Charges'!I9361-'Current Monthly Zonal Charges'!I9361","v":-1078.1301336507586},{"$f":"'Future Monthly Zonal Charges'!J9361-'Current Monthly Zonal Charges'!J9361","v":0},{"$f":"'Future Monthly Zonal Charges'!K9361-'Current Monthly Zonal Charges'!K9361","v":0},{"$f":"'Future Monthly Zonal Charges'!L9361-'Current Monthly Zonal Charges'!L9361","v":0},{"$f":"'Future Monthly Zonal Charges'!M9361-'Current Monthly Zonal Charges'!M9361","v":0},{"$f":"'Future Monthly Zonal Charges'!N9361-'Current Monthly Zonal Charges'!N9361","v":0},{"$f":"'Future Monthly Zonal Charges'!O9361-'Current Monthly Zonal Charges'!O9361","v":0},{"$f":"'Future Monthly Zonal Charges'!P9361-'Current Monthly Zonal Charges'!P9361","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9361-'Current Monthly Zonal Charges'!Q9361","v":0},{"$f":"'Future Monthly Zonal Charges'!R9361-'Current Monthly Zonal Charges'!R9361","v":0},{"$f":"'Future Monthly Zonal Charges'!S9361-'Current Monthly Zonal Charges'!S9361","v":0},{"$f":"'Future Monthly Zonal Charges'!T9361-'Current Monthly Zonal Charges'!T9361","v":0},{"$f":"'Future Monthly Zonal Charges'!U9361-'Current Monthly Zonal Charges'!U9361","v":0},{"$f":"'Future Monthly Zonal Charges'!V9361-'Current Monthly Zonal Charges'!V9361","v":0},{"$f":"'Future Monthly Zonal Charges'!W9361-'Current Monthly Zonal Charges'!W9361","v":0},{"$f":"'Future Monthly Zonal Charges'!X9361-'Current Monthly Zonal Charges'!X9361","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9361-'Current Monthly Zonal Charges'!Y9361","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9361-'Current Monthly Zonal Charges'!Z9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9361-'Current Monthly Zonal Charges'!AA9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9361-'Current Monthly Zonal Charges'!AB9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9361-'Current Monthly Zonal Charges'!AC9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9361-'Current Monthly Zonal Charges'!AD9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9361-'Current Monthly Zonal Charges'!AE9361","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9361-'Current Monthly Zonal Charges'!AG9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9361-'Current Monthly Zonal Charges'!AH9361","v":-4.96442956771741E-2},{"$f":"'Future Monthly Zonal Charges'!AI9361-'Current Monthly Zonal Charges'!AI9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9361-'Current Monthly Zonal Charges'!AJ9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9361-'Current Monthly Zonal Charges'!AK9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9361-'Current Monthly Zonal Charges'!AL9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9361-'Current Monthly Zonal Charges'!AM9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9361-'Current Monthly Zonal Charges'!AN9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9361-'Current Monthly Zonal Charges'!AO9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9361-'Current Monthly Zonal Charges'!AP9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9361-'Current Monthly Zonal Charges'!AQ9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9361-'Current Monthly Zonal Charges'!AR9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9361-'Current Monthly Zonal Charges'!AS9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9361-'Current Monthly Zonal Charges'!AT9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9361-'Current Monthly Zonal Charges'!AU9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9361-'Current Monthly Zonal Charges'!AV9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9361-'Current Monthly Zonal Charges'!AW9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9361-'Current Monthly Zonal Charges'!AW9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9361-'Current Monthly Zonal Charges'!AY9361","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9361-'Current Monthly Zonal Charges'!AZ9361","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9361-'Current Monthly Zonal Charges'!BA9361","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9361-'Current Monthly Zonal Charges'!BB9361","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9361-'Current Monthly Zonal Charges'!BC9361","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9361-'Current Monthly Zonal Charges'!BD9361","v":0}]
[{"$f":"'Upgrade Information'!B9406","v":"s2793.5"},{"$f":"'Projected Revenue Requirements'!C9406","v":"AEP"},{"$f":"'Upgrade Information'!E9406","v":1.641},{"$f":"IF('Upgrade Information'!D9406=\"\",\"\",'Upgrade Information'!D9406)","v":"2025-06-01"},{"$f":"'Current Monthly Zonal Charges'!E9406","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9406","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9406","v":0},{"$f":"'Future Monthly Zonal Charges'!F9406","v":19483.769223440551},19483.769223440551,null,{"$f":"'Future Monthly Zonal Charges'!H9406-'Current Monthly Zonal Charges'!H9406","v":0},{"$f":"'Future Monthly Zonal Charges'!I9406-'Current Monthly Zonal Charges'!I9406","v":19483.769223440551},{"$f":"'Future Monthly Zonal Charges'!J9406-'Current Monthly Zonal Charges'!J9406","v":0},{"$f":"'Future Monthly Zonal Charges'!K9406-'Current Monthly Zonal Charges'!K9406","v":0},{"$f":"'Future Monthly Zonal Charges'!L9406-'Current Monthly Zonal Charges'!L9406","v":0},{"$f":"'Future Monthly Zonal Charges'!M9406-'Current Monthly Zonal Charges'!M9406","v":0},{"$f":"'Future Monthly Zonal Charges'!N9406-'Current Monthly Zonal Charges'!N9406","v":0},{"$f":"'Future Monthly Zonal Charges'!O9406-'Current Monthly Zonal Charges'!O9406","v":0},{"$f":"'Future Monthly Zonal Charges'!P9406-'Current Monthly Zonal Charges'!P9406","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9406-'Current Monthly Zonal Charges'!Q9406","v":0},{"$f":"'Future Monthly Zonal Charges'!R9406-'Current Monthly Zonal Charges'!R9406","v":0},{"$f":"'Future Monthly Zonal Charges'!S9406-'Current Monthly Zonal Charges'!S9406","v":0},{"$f":"'Future Monthly Zonal Charges'!T9406-'Current Monthly Zonal Charges'!T9406","v":0},{"$f":"'Future Monthly Zonal Charges'!U9406-'Current Monthly Zonal Charges'!U9406","v":0},{"$f":"'Future Monthly Zonal Charges'!V9406-'Current Monthly Zonal Charges'!V9406","v":0},{"$f":"'Future Monthly Zonal Charges'!W9406-'Current Monthly Zonal Charges'!W9406","v":0},{"$f":"'Future Monthly Zonal Charges'!X9406-'Current Monthly Zonal Charges'!X9406","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9406-'Current Monthly Zonal Charges'!Y9406","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9406-'Current Monthly Zonal Charges'!Z9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9406-'Current Monthly Zonal Charges'!AA9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9406-'Current Monthly Zonal Charges'!AB9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9406-'Current Monthly Zonal Charges'!AC9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9406-'Current Monthly Zonal Charges'!AD9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9406-'Current Monthly Zonal Charges'!AE9406","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9406-'Current Monthly Zonal Charges'!AG9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9406-'Current Monthly Zonal Charges'!AH9406","v":0.89716256882551315},{"$f":"'Future Monthly Zonal Charges'!AI9406-'Current Monthly Zonal Charges'!AI9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9406-'Current Monthly Zonal Charges'!AJ9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9406-'Current Monthly Zonal Charges'!AK9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9406-'Current Monthly Zonal Charges'!AL9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9406-'Current Monthly Zonal Charges'!AM9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9406-'Current Monthly Zonal Charges'!AN9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9406-'Current Monthly Zonal Charges'!AO9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9406-'Current Monthly Zonal Charges'!AP9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9406-'Current Monthly Zonal Charges'!AQ9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9406-'Current Monthly Zonal Charges'!AR9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9406-'Current Monthly Zonal Charges'!AS9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9406-'Current Monthly Zonal Charges'!AT9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9406-'Current Monthly Zonal Charges'!AU9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9406-'Current Monthly Zonal Charges'!AV9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9406-'Current Monthly Zonal Charges'!AW9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9406-'Current Monthly Zonal Charges'!AW9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9406-'Current Monthly Zonal Charges'!AY9406","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9406-'Current Monthly Zonal Charges'!AZ9406","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9406-'Current Monthly Zonal Charges'!BA9406","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9406-'Current Monthly Zonal Charges'!BB9406","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9406-'Current Monthly Zonal Charges'!BC9406","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9406-'Current Monthly Zonal Charges'!BD9406","v":0}]
[{"$f":"'Upgrade Information'!B9426","v":"s2796.5"},{"$f":"'Projected Revenue Requirements'!C9426","v":"AEP"},{"$f":"'Upgrade Information'!E9426","v":0.6},{"$f":"IF('Upgrade Information'!D9426=\"\",\"\",'Upgrade Information'!D9426)","v":"2025-11-01"},{"$f":"'Current Monthly Zonal Charges'!E9426","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9426","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9426","v":0},{"$f":"'Future Monthly Zonal Charges'!F9426","v":7192.975338705467},7192.975338705467,null,{"$f":"'Future Monthly Zonal Charges'!H9426-'Current Monthly Zonal Charges'!H9426","v":0},{"$f":"'Future Monthly Zonal Charges'!I9426-'Current Monthly Zonal Charges'!I9426","v":7192.975338705467},{"$f":"'Future Monthly Zonal Charges'!J9426-'Current Monthly Zonal Charges'!J9426","v":0},{"$f":"'Future Monthly Zonal Charges'!K9426-'Current Monthly Zonal Charges'!K9426","v":0},{"$f":"'Future Monthly Zonal Charges'!L9426-'Current Monthly Zonal Charges'!L9426","v":0},{"$f":"'Future Monthly Zonal Charges'!M9426-'Current Monthly Zonal Charges'!M9426","v":0},{"$f":"'Future Monthly Zonal Charges'!N9426-'Current Monthly Zonal Charges'!N9426","v":0},{"$f":"'Future Monthly Zonal Charges'!O9426-'Current Monthly Zonal Charges'!O9426","v":0},{"$f":"'Future Monthly Zonal Charges'!P9426-'Current Monthly Zonal Charges'!P9426","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9426-'Current Monthly Zonal Charges'!Q9426","v":0},{"$f":"'Future Monthly Zonal Charges'!R9426-'Current Monthly Zonal Charges'!R9426","v":0},{"$f":"'Future Monthly Zonal Charges'!S9426-'Current Monthly Zonal Charges'!S9426","v":0},{"$f":"'Future Monthly Zonal Charges'!T9426-'Current Monthly Zonal Charges'!T9426","v":0},{"$f":"'Future Monthly Zonal Charges'!U9426-'Current Monthly Zonal Charges'!U9426","v":0},{"$f":"'Future Monthly Zonal Charges'!V9426-'Current Monthly Zonal Charges'!V9426","v":0},{"$f":"'Future Monthly Zonal Charges'!W9426-'Current Monthly Zonal Charges'!W9426","v":0},{"$f":"'Future Monthly Zonal Charges'!X9426-'Current Monthly Zonal Charges'!X9426","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9426-'Current Monthly Zonal Charges'!Y9426","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9426-'Current Monthly Zonal Charges'!Z9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9426-'Current Monthly Zonal Charges'!AA9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9426-'Current Monthly Zonal Charges'!AB9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9426-'Current Monthly Zonal Charges'!AC9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9426-'Current Monthly Zonal Charges'!AD9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9426-'Current Monthly Zonal Charges'!AE9426","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9426-'Current Monthly Zonal Charges'!AG9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9426-'Current Monthly Zonal Charges'!AH9426","v":0.33121251634451504},{"$f":"'Future Monthly Zonal Charges'!AI9426-'Current Monthly Zonal Charges'!AI9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9426-'Current Monthly Zonal Charges'!AJ9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9426-'Current Monthly Zonal Charges'!AK9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9426-'Current Monthly Zonal Charges'!AL9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9426-'Current Monthly Zonal Charges'!AM9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9426-'Current Monthly Zonal Charges'!AN9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9426-'Current Monthly Zonal Charges'!AO9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9426-'Current Monthly Zonal Charges'!AP9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9426-'Current Monthly Zonal Charges'!AQ9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9426-'Current Monthly Zonal Charges'!AR9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9426-'Current Monthly Zonal Charges'!AS9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9426-'Current Monthly Zonal Charges'!AT9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9426-'Current Monthly Zonal Charges'!AU9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9426-'Current Monthly Zonal Charges'!AV9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9426-'Current Monthly Zonal Charges'!AW9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9426-'Current Monthly Zonal Charges'!AW9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9426-'Current Monthly Zonal Charges'!AY9426","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9426-'Current Monthly Zonal Charges'!AZ9426","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9426-'Current Monthly Zonal Charges'!BA9426","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9426-'Current Monthly Zonal Charges'!BB9426","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9426-'Current Monthly Zonal Charges'!BC9426","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9426-'Current Monthly Zonal Charges'!BD9426","v":0}]
[{"$f":"'Upgrade Information'!B9489","v":"s2821"},{"$f":"'Projected Revenue Requirements'!C9489","v":"AEP"},{"$f":"'Upgrade Information'!E9489","v":8.4499999999999993},{"$f":"IF('Upgrade Information'!D9489=\"\",\"\",'Upgrade Information'!D9489)","v":"2026-11-02"},{"$f":"'Current Monthly Zonal Charges'!E9489","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9489","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9489","v":0},{"$f":"'Future Monthly Zonal Charges'!F9489","v":103831.68036158779},103831.68036158779,null,{"$f":"'Future Monthly Zonal Charges'!H9489-'Current Monthly Zonal Charges'!H9489","v":0},{"$f":"'Future Monthly Zonal Charges'!I9489-'Current Monthly Zonal Charges'!I9489","v":103831.68036158779},{"$f":"'Future Monthly Zonal Charges'!J9489-'Current Monthly Zonal Charges'!J9489","v":0},{"$f":"'Future Monthly Zonal Charges'!K9489-'Current Monthly Zonal Charges'!K9489","v":0},{"$f":"'Future Monthly Zonal Charges'!L9489-'Current Monthly Zonal Charges'!L9489","v":0},{"$f":"'Future Monthly Zonal Charges'!M9489-'Current Monthly Zonal Charges'!M9489","v":0},{"$f":"'Future Monthly Zonal Charges'!N9489-'Current Monthly Zonal Charges'!N9489","v":0},{"$f":"'Future Monthly Zonal Charges'!O9489-'Current Monthly Zonal Charges'!O9489","v":0},{"$f":"'Future Monthly Zonal Charges'!P9489-'Current Monthly Zonal Charges'!P9489","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9489-'Current Monthly Zonal Charges'!Q9489","v":0},{"$f":"'Future Monthly Zonal Charges'!R9489-'Current Monthly Zonal Charges'!R9489","v":0},{"$f":"'Future Monthly Zonal Charges'!S9489-'Current Monthly Zonal Charges'!S9489","v":0},{"$f":"'Future Monthly Zonal Charges'!T9489-'Current Monthly Zonal Charges'!T9489","v":0},{"$f":"'Future Monthly Zonal Charges'!U9489-'Current Monthly Zonal Charges'!U9489","v":0},{"$f":"'Future Monthly Zonal Charges'!V9489-'Current Monthly Zonal Charges'!V9489","v":0},{"$f":"'Future Monthly Zonal Charges'!W9489-'Current Monthly Zonal Charges'!W9489","v":0},{"$f":"'Future Monthly Zonal Charges'!X9489-'Current Monthly Zonal Charges'!X9489","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9489-'Current Monthly Zonal Charges'!Y9489","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9489-'Current Monthly Zonal Charges'!Z9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9489-'Current Monthly Zonal Charges'!AA9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9489-'Current Monthly Zonal Charges'!AB9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9489-'Current Monthly Zonal Charges'!AC9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9489-'Current Monthly Zonal Charges'!AD9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9489-'Current Monthly Zonal Charges'!AE9489","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9489-'Current Monthly Zonal Charges'!AG9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9489-'Current Monthly Zonal Charges'!AH9489","v":4.7811024658719532},{"$f":"'Future Monthly Zonal Charges'!AI9489-'Current Monthly Zonal Charges'!AI9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9489-'Current Monthly Zonal Charges'!AJ9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9489-'Current Monthly Zonal Charges'!AK9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9489-'Current Monthly Zonal Charges'!AL9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9489-'Current Monthly Zonal Charges'!AM9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9489-'Current Monthly Zonal Charges'!AN9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9489-'Current Monthly Zonal Charges'!AO9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9489-'Current Monthly Zonal Charges'!AP9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9489-'Current Monthly Zonal Charges'!AQ9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9489-'Current Monthly Zonal Charges'!AR9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9489-'Current Monthly Zonal Charges'!AS9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9489-'Current Monthly Zonal Charges'!AT9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9489-'Current Monthly Zonal Charges'!AU9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9489-'Current Monthly Zonal Charges'!AV9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9489-'Current Monthly Zonal Charges'!AW9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9489-'Current Monthly Zonal Charges'!AW9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9489-'Current Monthly Zonal Charges'!AY9489","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9489-'Current Monthly Zonal Charges'!AZ9489","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9489-'Current Monthly Zonal Charges'!BA9489","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9489-'Current Monthly Zonal Charges'!BB9489","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9489-'Current Monthly Zonal Charges'!BC9489","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9489-'Current Monthly Zonal Charges'!BD9489","v":0}]
[{"$f":"'Upgrade Information'!B9513","v":"s2860.3"},{"$f":"'Projected Revenue Requirements'!C9513","v":"ATSI"},{"$f":"'Upgrade Information'!E9513","v":35.799999999999997},{"$f":"IF('Upgrade Information'!D9513=\"\",\"\",'Upgrade Information'!D9513)","v":"2027-12-31"},{"$f":"'Current Monthly Zonal Charges'!E9513","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9513","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9513","v":0},{"$f":"'Future Monthly Zonal Charges'!F9513","v":603039.60855266231},603039.60855266231,null,{"$f":"'Future Monthly Zonal Charges'!H9513-'Current Monthly Zonal Charges'!H9513","v":0},{"$f":"'Future Monthly Zonal Charges'!I9513-'Current Monthly Zonal Charges'!I9513","v":0},{"$f":"'Future Monthly Zonal Charges'!J9513-'Current Monthly Zonal Charges'!J9513","v":0},{"$f":"'Future Monthly Zonal Charges'!K9513-'Current Monthly Zonal Charges'!K9513","v":603039.60855266231},{"$f":"'Future Monthly Zonal Charges'!L9513-'Current Monthly Zonal Charges'!L9513","v":0},{"$f":"'Future Monthly Zonal Charges'!M9513-'Current Monthly Zonal Charges'!M9513","v":0},{"$f":"'Future Monthly Zonal Charges'!N9513-'Current Monthly Zonal Charges'!N9513","v":0},{"$f":"'Future Monthly Zonal Charges'!O9513-'Current Monthly Zonal Charges'!O9513","v":0},{"$f":"'Future Monthly Zonal Charges'!P9513-'Current Monthly Zonal Charges'!P9513","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9513-'Current Monthly Zonal Charges'!Q9513","v":0},{"$f":"'Future Monthly Zonal Charges'!R9513-'Current Monthly Zonal Charges'!R9513","v":0},{"$f":"'Future Monthly Zonal Charges'!S9513-'Current Monthly Zonal Charges'!S9513","v":0},{"$f":"'Future Monthly Zonal Charges'!T9513-'Current Monthly Zonal Charges'!T9513","v":0},{"$f":"'Future Monthly Zonal Charges'!U9513-'Current Monthly Zonal Charges'!U9513","v":0},{"$f":"'Future Monthly Zonal Charges'!V9513-'Current Monthly Zonal Charges'!V9513","v":0},{"$f":"'Future Monthly Zonal Charges'!W9513-'Current Monthly Zonal Charges'!W9513","v":0},{"$f":"'Future Monthly Zonal Charges'!X9513-'Current Monthly Zonal Charges'!X9513","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9513-'Current Monthly Zonal Charges'!Y9513","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9513-'Current Monthly Zonal Charges'!Z9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9513-'Current Monthly Zonal Charges'!AA9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9513-'Current Monthly Zonal Charges'!AB9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9513-'Current Monthly Zonal Charges'!AC9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9513-'Current Monthly Zonal Charges'!AD9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9513-'Current Monthly Zonal Charges'!AE9513","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9513-'Current Monthly Zonal Charges'!AG9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9513-'Current Monthly Zonal Charges'!AH9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9513-'Current Monthly Zonal Charges'!AI9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9513-'Current Monthly Zonal Charges'!AJ9513","v":47.219081250061649},{"$f":"'Future Monthly Zonal Charges'!AK9513-'Current Monthly Zonal Charges'!AK9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9513-'Current Monthly Zonal Charges'!AL9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9513-'Current Monthly Zonal Charges'!AM9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9513-'Current Monthly Zonal Charges'!AN9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9513-'Current Monthly Zonal Charges'!AO9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9513-'Current Monthly Zonal Charges'!AP9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9513-'Current Monthly Zonal Charges'!AQ9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9513-'Current Monthly Zonal Charges'!AR9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9513-'Current Monthly Zonal Charges'!AS9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9513-'Current Monthly Zonal Charges'!AT9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9513-'Current Monthly Zonal Charges'!AU9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9513-'Current Monthly Zonal Charges'!AV9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9513-'Current Monthly Zonal Charges'!AW9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9513-'Current Monthly Zonal Charges'!AW9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9513-'Current Monthly Zonal Charges'!AY9513","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9513-'Current Monthly Zonal Charges'!AZ9513","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9513-'Current Monthly Zonal Charges'!BA9513","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9513-'Current Monthly Zonal Charges'!BB9513","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9513-'Current Monthly Zonal Charges'!BC9513","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9513-'Current Monthly Zonal Charges'!BD9513","v":0}]
[{"$f":"'Upgrade Information'!B9534","v":"TOI029"},{"$f":"'Projected Revenue Requirements'!C9534","v":"AEC"},{"$f":"'Upgrade Information'!E9534","v":3.1890000000000001},{"$f":"IF('Upgrade Information'!D9534=\"\",\"\",'Upgrade Information'!D9534)","v":"2003-06-20"},{"$f":"'Current Monthly Zonal Charges'!E9534","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9534","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9534","v":18355.835739385609},{"$f":"'Future Monthly Zonal Charges'!F9534","v":14644.463809548208},-3711.3719298374017,null,{"$f":"'Future Monthly Zonal Charges'!H9534-'Current Monthly Zonal Charges'!H9534","v":-3711.3719298374017},{"$f":"'Future Monthly Zonal Charges'!I9534-'Current Monthly Zonal Charges'!I9534","v":0},{"$f":"'Future Monthly Zonal Charges'!J9534-'Current Monthly Zonal Charges'!J9534","v":0},{"$f":"'Future Monthly Zonal Charges'!K9534-'Current Monthly Zonal Charges'!K9534","v":0},{"$f":"'Future Monthly Zonal Charges'!L9534-'Current Monthly Zonal Charges'!L9534","v":0},{"$f":"'Future Monthly Zonal Charges'!M9534-'Current Monthly Zonal Charges'!M9534","v":0},{"$f":"'Future Monthly Zonal Charges'!N9534-'Current Monthly Zonal Charges'!N9534","v":0},{"$f":"'Future Monthly Zonal Charges'!O9534-'Current Monthly Zonal Charges'!O9534","v":0},{"$f":"'Future Monthly Zonal Charges'!P9534-'Current Monthly Zonal Charges'!P9534","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9534-'Current Monthly Zonal Charges'!Q9534","v":0},{"$f":"'Future Monthly Zonal Charges'!R9534-'Current Monthly Zonal Charges'!R9534","v":0},{"$f":"'Future Monthly Zonal Charges'!S9534-'Current Monthly Zonal Charges'!S9534","v":0},{"$f":"'Future Monthly Zonal Charges'!T9534-'Current Monthly Zonal Charges'!T9534","v":0},{"$f":"'Future Monthly Zonal Charges'!U9534-'Current Monthly Zonal Charges'!U9534","v":0},{"$f":"'Future Monthly Zonal Charges'!V9534-'Current Monthly Zonal Charges'!V9534","v":0},{"$f":"'Future Monthly Zonal Charges'!W9534-'Current Monthly Zonal Charges'!W9534","v":0},{"$f":"'Future Monthly Zonal Charges'!X9534-'Current Monthly Zonal Charges'!X9534","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9534-'Current Monthly Zonal Charges'!Y9534","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9534-'Current Monthly Zonal Charges'!Z9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9534-'Current Monthly Zonal Charges'!AA9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9534-'Current Monthly Zonal Charges'!AB9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9534-'Current Monthly Zonal Charges'!AC9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9534-'Current Monthly Zonal Charges'!AD9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9534-'Current Monthly Zonal Charges'!AE9534","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9534-'Current Monthly Zonal Charges'!AG9534","v":-1.4198056349798778},{"$f":"'Future Monthly Zonal Charges'!AH9534-'Current Monthly Zonal Charges'!AH9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9534-'Current Monthly Zonal Charges'!AI9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9534-'Current Monthly Zonal Charges'!AJ9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9534-'Current Monthly Zonal Charges'!AK9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9534-'Current Monthly Zonal Charges'!AL9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9534-'Current Monthly Zonal Charges'!AM9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9534-'Current Monthly Zonal Charges'!AN9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9534-'Current Monthly Zonal Charges'!AO9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9534-'Current Monthly Zonal Charges'!AP9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9534-'Current Monthly Zonal Charges'!AQ9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9534-'Current Monthly Zonal Charges'!AR9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9534-'Current Monthly Zonal Charges'!AS9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9534-'Current Monthly Zonal Charges'!AT9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9534-'Current Monthly Zonal Charges'!AU9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9534-'Current Monthly Zonal Charges'!AV9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9534-'Current Monthly Zonal Charges'!AW9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9534-'Current Monthly Zonal Charges'!AW9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9534-'Current Monthly Zonal Charges'!AY9534","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9534-'Current Monthly Zonal Charges'!AZ9534","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9534-'Current Monthly Zonal Charges'!BA9534","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9534-'Current Monthly Zonal Charges'!BB9534","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9534-'Current Monthly Zonal Charges'!BC9534","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9534-'Current Monthly Zonal Charges'!BD9534","v":0}]
[{"$f":"'Upgrade Information'!B9600","v":"TOI108"},{"$f":"'Projected Revenue Requirements'!C9600","v":"DPL"},{"$f":"'Upgrade Information'!E9600","v":0.48399999999999999},{"$f":"IF('Upgrade Information'!D9600=\"\",\"\",'Upgrade Information'!D9600)","v":"2007-05-01"},{"$f":"'Current Monthly Zonal Charges'!E9600","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9600","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9600","v":0},{"$f":"'Future Monthly Zonal Charges'!F9600","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9600-'Current Monthly Zonal Charges'!H9600","v":0},{"$f":"'Future Monthly Zonal Charges'!I9600-'Current Monthly Zonal Charges'!I9600","v":0},{"$f":"'Future Monthly Zonal Charges'!J9600-'Current Monthly Zonal Charges'!J9600","v":0},{"$f":"'Future Monthly Zonal Charges'!K9600-'Current Monthly Zonal Charges'!K9600","v":0},{"$f":"'Future Monthly Zonal Charges'!L9600-'Current Monthly Zonal Charges'!L9600","v":0},{"$f":"'Future Monthly Zonal Charges'!M9600-'Current Monthly Zonal Charges'!M9600","v":0},{"$f":"'Future Monthly Zonal Charges'!N9600-'Current Monthly Zonal Charges'!N9600","v":0},{"$f":"'Future Monthly Zonal Charges'!O9600-'Current Monthly Zonal Charges'!O9600","v":0},{"$f":"'Future Monthly Zonal Charges'!P9600-'Current Monthly Zonal Charges'!P9600","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9600-'Current Monthly Zonal Charges'!Q9600","v":0},{"$f":"'Future Monthly Zonal Charges'!R9600-'Current Monthly Zonal Charges'!R9600","v":0},{"$f":"'Future Monthly Zonal Charges'!S9600-'Current Monthly Zonal Charges'!S9600","v":0},{"$f":"'Future Monthly Zonal Charges'!T9600-'Current Monthly Zonal Charges'!T9600","v":0},{"$f":"'Future Monthly Zonal Charges'!U9600-'Current Monthly Zonal Charges'!U9600","v":0},{"$f":"'Future Monthly Zonal Charges'!V9600-'Current Monthly Zonal Charges'!V9600","v":0},{"$f":"'Future Monthly Zonal Charges'!W9600-'Current Monthly Zonal Charges'!W9600","v":0},{"$f":"'Future Monthly Zonal Charges'!X9600-'Current Monthly Zonal Charges'!X9600","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9600-'Current Monthly Zonal Charges'!Y9600","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9600-'Current Monthly Zonal Charges'!Z9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9600-'Current Monthly Zonal Charges'!AA9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9600-'Current Monthly Zonal Charges'!AB9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9600-'Current Monthly Zonal Charges'!AC9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9600-'Current Monthly Zonal Charges'!AD9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9600-'Current Monthly Zonal Charges'!AE9600","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9600-'Current Monthly Zonal Charges'!AG9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9600-'Current Monthly Zonal Charges'!AH9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9600-'Current Monthly Zonal Charges'!AI9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9600-'Current Monthly Zonal Charges'!AJ9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9600-'Current Monthly Zonal Charges'!AK9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9600-'Current Monthly Zonal Charges'!AL9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9600-'Current Monthly Zonal Charges'!AM9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9600-'Current Monthly Zonal Charges'!AN9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9600-'Current Monthly Zonal Charges'!AO9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9600-'Current Monthly Zonal Charges'!AP9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9600-'Current Monthly Zonal Charges'!AQ9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9600-'Current Monthly Zonal Charges'!AR9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9600-'Current Monthly Zonal Charges'!AS9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9600-'Current Monthly Zonal Charges'!AT9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9600-'Current Monthly Zonal Charges'!AU9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9600-'Current Monthly Zonal Charges'!AV9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9600-'Current Monthly Zonal Charges'!AW9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9600-'Current Monthly Zonal Charges'!AW9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9600-'Current Monthly Zonal Charges'!AY9600","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9600-'Current Monthly Zonal Charges'!AZ9600","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9600-'Current Monthly Zonal Charges'!BA9600","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9600-'Current Monthly Zonal Charges'!BB9600","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9600-'Current Monthly Zonal Charges'!BC9600","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9600-'Current Monthly Zonal Charges'!BD9600","v":0}]
[{"$f":"'Upgrade Information'!B9611","v":"TOI119"},{"$f":"'Projected Revenue Requirements'!C9611","v":"DPL"},{"$f":"'Upgrade Information'!E9611","v":3.4390000000000001},{"$f":"IF('Upgrade Information'!D9611=\"\",\"\",'Upgrade Information'!D9611)","v":"2007-06-12"},{"$f":"'Current Monthly Zonal Charges'!E9611","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9611","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9611","v":23895.802710943055},{"$f":"'Future Monthly Zonal Charges'!F9611","v":19650.476366930128},-4245.3263440129267,null,{"$f":"'Future Monthly Zonal Charges'!H9611-'Current Monthly Zonal Charges'!H9611","v":0},{"$f":"'Future Monthly Zonal Charges'!I9611-'Current Monthly Zonal Charges'!I9611","v":0},{"$f":"'Future Monthly Zonal Charges'!J9611-'Current Monthly Zonal Charges'!J9611","v":0},{"$f":"'Future Monthly Zonal Charges'!K9611-'Current Monthly Zonal Charges'!K9611","v":0},{"$f":"'Future Monthly Zonal Charges'!L9611-'Current Monthly Zonal Charges'!L9611","v":0},{"$f":"'Future Monthly Zonal Charges'!M9611-'Current Monthly Zonal Charges'!M9611","v":0},{"$f":"'Future Monthly Zonal Charges'!N9611-'Current Monthly Zonal Charges'!N9611","v":0},{"$f":"'Future Monthly Zonal Charges'!O9611-'Current Monthly Zonal Charges'!O9611","v":0},{"$f":"'Future Monthly Zonal Charges'!P9611-'Current Monthly Zonal Charges'!P9611","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9611-'Current Monthly Zonal Charges'!Q9611","v":0},{"$f":"'Future Monthly Zonal Charges'!R9611-'Current Monthly Zonal Charges'!R9611","v":-4245.3263440129267},{"$f":"'Future Monthly Zonal Charges'!S9611-'Current Monthly Zonal Charges'!S9611","v":0},{"$f":"'Future Monthly Zonal Charges'!T9611-'Current Monthly Zonal Charges'!T9611","v":0},{"$f":"'Future Monthly Zonal Charges'!U9611-'Current Monthly Zonal Charges'!U9611","v":0},{"$f":"'Future Monthly Zonal Charges'!V9611-'Current Monthly Zonal Charges'!V9611","v":0},{"$f":"'Future Monthly Zonal Charges'!W9611-'Current Monthly Zonal Charges'!W9611","v":0},{"$f":"'Future Monthly Zonal Charges'!X9611-'Current Monthly Zonal Charges'!X9611","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9611-'Current Monthly Zonal Charges'!Y9611","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9611-'Current Monthly Zonal Charges'!Z9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9611-'Current Monthly Zonal Charges'!AA9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9611-'Current Monthly Zonal Charges'!AB9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9611-'Current Monthly Zonal Charges'!AC9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9611-'Current Monthly Zonal Charges'!AD9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9611-'Current Monthly Zonal Charges'!AE9611","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9611-'Current Monthly Zonal Charges'!AG9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9611-'Current Monthly Zonal Charges'!AH9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9611-'Current Monthly Zonal Charges'!AI9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9611-'Current Monthly Zonal Charges'!AJ9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9611-'Current Monthly Zonal Charges'!AK9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9611-'Current Monthly Zonal Charges'!AL9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9611-'Current Monthly Zonal Charges'!AM9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9611-'Current Monthly Zonal Charges'!AN9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9611-'Current Monthly Zonal Charges'!AO9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9611-'Current Monthly Zonal Charges'!AP9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9611-'Current Monthly Zonal Charges'!AQ9611","v":-1.0290951795052301},{"$f":"'Future Monthly Zonal Charges'!AR9611-'Current Monthly Zonal Charges'!AR9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9611-'Current Monthly Zonal Charges'!AS9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9611-'Current Monthly Zonal Charges'!AT9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9611-'Current Monthly Zonal Charges'!AU9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9611-'Current Monthly Zonal Charges'!AV9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9611-'Current Monthly Zonal Charges'!AW9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9611-'Current Monthly Zonal Charges'!AW9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9611-'Current Monthly Zonal Charges'!AY9611","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9611-'Current Monthly Zonal Charges'!AZ9611","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9611-'Current Monthly Zonal Charges'!BA9611","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9611-'Current Monthly Zonal Charges'!BB9611","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9611-'Current Monthly Zonal Charges'!BC9611","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9611-'Current Monthly Zonal Charges'!BD9611","v":0}]
[{"$f":"'Upgrade Information'!B9648","v":"TOI159"},{"$f":"'Projected Revenue Requirements'!C9648","v":"DPL"},{"$f":"'Upgrade Information'!E9648","v":0.28499999999999998},{"$f":"IF('Upgrade Information'!D9648=\"\",\"\",'Upgrade Information'!D9648)","v":"2009-12-31"},{"$f":"'Current Monthly Zonal Charges'!E9648","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9648","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9648","v":2156.226454388081},{"$f":"'Future Monthly Zonal Charges'!F9648","v":1804.4038291936404},-351.82262519444066,null,{"$f":"'Future Monthly Zonal Charges'!H9648-'Current Monthly Zonal Charges'!H9648","v":0},{"$f":"'Future Monthly Zonal Charges'!I9648-'Current Monthly Zonal Charges'!I9648","v":0},{"$f":"'Future Monthly Zonal Charges'!J9648-'Current Monthly Zonal Charges'!J9648","v":0},{"$f":"'Future Monthly Zonal Charges'!K9648-'Current Monthly Zonal Charges'!K9648","v":0},{"$f":"'Future Monthly Zonal Charges'!L9648-'Current Monthly Zonal Charges'!L9648","v":0},{"$f":"'Future Monthly Zonal Charges'!M9648-'Current Monthly Zonal Charges'!M9648","v":0},{"$f":"'Future Monthly Zonal Charges'!N9648-'Current Monthly Zonal Charges'!N9648","v":0},{"$f":"'Future Monthly Zonal Charges'!O9648-'Current Monthly Zonal Charges'!O9648","v":0},{"$f":"'Future Monthly Zonal Charges'!P9648-'Current Monthly Zonal Charges'!P9648","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9648-'Current Monthly Zonal Charges'!Q9648","v":0},{"$f":"'Future Monthly Zonal Charges'!R9648-'Current Monthly Zonal Charges'!R9648","v":-351.82262519444066},{"$f":"'Future Monthly Zonal Charges'!S9648-'Current Monthly Zonal Charges'!S9648","v":0},{"$f":"'Future Monthly Zonal Charges'!T9648-'Current Monthly Zonal Charges'!T9648","v":0},{"$f":"'Future Monthly Zonal Charges'!U9648-'Current Monthly Zonal Charges'!U9648","v":0},{"$f":"'Future Monthly Zonal Charges'!V9648-'Current Monthly Zonal Charges'!V9648","v":0},{"$f":"'Future Monthly Zonal Charges'!W9648-'Current Monthly Zonal Charges'!W9648","v":0},{"$f":"'Future Monthly Zonal Charges'!X9648-'Current Monthly Zonal Charges'!X9648","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9648-'Current Monthly Zonal Charges'!Y9648","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9648-'Current Monthly Zonal Charges'!Z9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9648-'Current Monthly Zonal Charges'!AA9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9648-'Current Monthly Zonal Charges'!AB9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9648-'Current Monthly Zonal Charges'!AC9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9648-'Current Monthly Zonal Charges'!AD9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9648-'Current Monthly Zonal Charges'!AE9648","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9648-'Current Monthly Zonal Charges'!AG9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9648-'Current Monthly Zonal Charges'!AH9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9648-'Current Monthly Zonal Charges'!AI9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9648-'Current Monthly Zonal Charges'!AJ9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9648-'Current Monthly Zonal Charges'!AK9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9648-'Current Monthly Zonal Charges'!AL9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9648-'Current Monthly Zonal Charges'!AM9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9648-'Current Monthly Zonal Charges'!AN9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9648-'Current Monthly Zonal Charges'!AO9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9648-'Current Monthly Zonal Charges'!AP9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9648-'Current Monthly Zonal Charges'!AQ9648","v":-8.5284130898223343E-2},{"$f":"'Future Monthly Zonal Charges'!AR9648-'Current Monthly Zonal Charges'!AR9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9648-'Current Monthly Zonal Charges'!AS9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9648-'Current Monthly Zonal Charges'!AT9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9648-'Current Monthly Zonal Charges'!AU9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9648-'Current Monthly Zonal Charges'!AV9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9648-'Current Monthly Zonal Charges'!AW9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9648-'Current Monthly Zonal Charges'!AW9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9648-'Current Monthly Zonal Charges'!AY9648","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9648-'Current Monthly Zonal Charges'!AZ9648","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9648-'Current Monthly Zonal Charges'!BA9648","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9648-'Current Monthly Zonal Charges'!BB9648","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9648-'Current Monthly Zonal Charges'!BC9648","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9648-'Current Monthly Zonal Charges'!BD9648","v":0}]
[{"$f":"'Upgrade Information'!B9694","v":"TOI204"},{"$f":"'Projected Revenue Requirements'!C9694","v":"APS"},{"$f":"'Upgrade Information'!E9694","v":0.79900000000000004},{"$f":"IF('Upgrade Information'!D9694=\"\",\"\",'Upgrade Information'!D9694)","v":"2007-06-01"},{"$f":"'Current Monthly Zonal Charges'!E9694","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9694","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9694","v":7233.6434833400663},{"$f":"'Future Monthly Zonal Charges'!F9694","v":6392.0640326231505},-841.57945071691574,null,{"$f":"'Future Monthly Zonal Charges'!H9694-'Current Monthly Zonal Charges'!H9694","v":0},{"$f":"'Future Monthly Zonal Charges'!I9694-'Current Monthly Zonal Charges'!I9694","v":0},{"$f":"'Future Monthly Zonal Charges'!J9694-'Current Monthly Zonal Charges'!J9694","v":-841.57945071691574},{"$f":"'Future Monthly Zonal Charges'!K9694-'Current Monthly Zonal Charges'!K9694","v":0},{"$f":"'Future Monthly Zonal Charges'!L9694-'Current Monthly Zonal Charges'!L9694","v":0},{"$f":"'Future Monthly Zonal Charges'!M9694-'Current Monthly Zonal Charges'!M9694","v":0},{"$f":"'Future Monthly Zonal Charges'!N9694-'Current Monthly Zonal Charges'!N9694","v":0},{"$f":"'Future Monthly Zonal Charges'!O9694-'Current Monthly Zonal Charges'!O9694","v":0},{"$f":"'Future Monthly Zonal Charges'!P9694-'Current Monthly Zonal Charges'!P9694","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9694-'Current Monthly Zonal Charges'!Q9694","v":0},{"$f":"'Future Monthly Zonal Charges'!R9694-'Current Monthly Zonal Charges'!R9694","v":0},{"$f":"'Future Monthly Zonal Charges'!S9694-'Current Monthly Zonal Charges'!S9694","v":0},{"$f":"'Future Monthly Zonal Charges'!T9694-'Current Monthly Zonal Charges'!T9694","v":0},{"$f":"'Future Monthly Zonal Charges'!U9694-'Current Monthly Zonal Charges'!U9694","v":0},{"$f":"'Future Monthly Zonal Charges'!V9694-'Current Monthly Zonal Charges'!V9694","v":0},{"$f":"'Future Monthly Zonal Charges'!W9694-'Current Monthly Zonal Charges'!W9694","v":0},{"$f":"'Future Monthly Zonal Charges'!X9694-'Current Monthly Zonal Charges'!X9694","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9694-'Current Monthly Zonal Charges'!Y9694","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9694-'Current Monthly Zonal Charges'!Z9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9694-'Current Monthly Zonal Charges'!AA9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9694-'Current Monthly Zonal Charges'!AB9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9694-'Current Monthly Zonal Charges'!AC9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9694-'Current Monthly Zonal Charges'!AD9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9694-'Current Monthly Zonal Charges'!AE9694","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9694-'Current Monthly Zonal Charges'!AG9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9694-'Current Monthly Zonal Charges'!AH9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9694-'Current Monthly Zonal Charges'!AI9694","v":-9.1932692911190994E-2},{"$f":"'Future Monthly Zonal Charges'!AJ9694-'Current Monthly Zonal Charges'!AJ9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9694-'Current Monthly Zonal Charges'!AK9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9694-'Current Monthly Zonal Charges'!AL9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9694-'Current Monthly Zonal Charges'!AM9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9694-'Current Monthly Zonal Charges'!AN9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9694-'Current Monthly Zonal Charges'!AO9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9694-'Current Monthly Zonal Charges'!AP9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9694-'Current Monthly Zonal Charges'!AQ9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9694-'Current Monthly Zonal Charges'!AR9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9694-'Current Monthly Zonal Charges'!AS9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9694-'Current Monthly Zonal Charges'!AT9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9694-'Current Monthly Zonal Charges'!AU9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9694-'Current Monthly Zonal Charges'!AV9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9694-'Current Monthly Zonal Charges'!AW9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9694-'Current Monthly Zonal Charges'!AW9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9694-'Current Monthly Zonal Charges'!AY9694","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9694-'Current Monthly Zonal Charges'!AZ9694","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9694-'Current Monthly Zonal Charges'!BA9694","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9694-'Current Monthly Zonal Charges'!BB9694","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9694-'Current Monthly Zonal Charges'!BC9694","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9694-'Current Monthly Zonal Charges'!BD9694","v":0}]
[{"$f":"'Upgrade Information'!B9752","v":"TOI261"},{"$f":"'Projected Revenue Requirements'!C9752","v":"AEC"},{"$f":"'Upgrade Information'!E9752","v":1.1399999999999999},{"$f":"IF('Upgrade Information'!D9752=\"\",\"\",'Upgrade Information'!D9752)","v":"2008-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9752","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9752","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9752","v":0},{"$f":"'Future Monthly Zonal Charges'!F9752","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9752-'Current Monthly Zonal Charges'!H9752","v":0},{"$f":"'Future Monthly Zonal Charges'!I9752-'Current Monthly Zonal Charges'!I9752","v":0},{"$f":"'Future Monthly Zonal Charges'!J9752-'Current Monthly Zonal Charges'!J9752","v":0},{"$f":"'Future Monthly Zonal Charges'!K9752-'Current Monthly Zonal Charges'!K9752","v":0},{"$f":"'Future Monthly Zonal Charges'!L9752-'Current Monthly Zonal Charges'!L9752","v":0},{"$f":"'Future Monthly Zonal Charges'!M9752-'Current Monthly Zonal Charges'!M9752","v":0},{"$f":"'Future Monthly Zonal Charges'!N9752-'Current Monthly Zonal Charges'!N9752","v":0},{"$f":"'Future Monthly Zonal Charges'!O9752-'Current Monthly Zonal Charges'!O9752","v":0},{"$f":"'Future Monthly Zonal Charges'!P9752-'Current Monthly Zonal Charges'!P9752","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9752-'Current Monthly Zonal Charges'!Q9752","v":0},{"$f":"'Future Monthly Zonal Charges'!R9752-'Current Monthly Zonal Charges'!R9752","v":0},{"$f":"'Future Monthly Zonal Charges'!S9752-'Current Monthly Zonal Charges'!S9752","v":0},{"$f":"'Future Monthly Zonal Charges'!T9752-'Current Monthly Zonal Charges'!T9752","v":0},{"$f":"'Future Monthly Zonal Charges'!U9752-'Current Monthly Zonal Charges'!U9752","v":0},{"$f":"'Future Monthly Zonal Charges'!V9752-'Current Monthly Zonal Charges'!V9752","v":0},{"$f":"'Future Monthly Zonal Charges'!W9752-'Current Monthly Zonal Charges'!W9752","v":0},{"$f":"'Future Monthly Zonal Charges'!X9752-'Current Monthly Zonal Charges'!X9752","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9752-'Current Monthly Zonal Charges'!Y9752","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9752-'Current Monthly Zonal Charges'!Z9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9752-'Current Monthly Zonal Charges'!AA9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9752-'Current Monthly Zonal Charges'!AB9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9752-'Current Monthly Zonal Charges'!AC9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9752-'Current Monthly Zonal Charges'!AD9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9752-'Current Monthly Zonal Charges'!AE9752","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9752-'Current Monthly Zonal Charges'!AG9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9752-'Current Monthly Zonal Charges'!AH9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9752-'Current Monthly Zonal Charges'!AI9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9752-'Current Monthly Zonal Charges'!AJ9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9752-'Current Monthly Zonal Charges'!AK9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9752-'Current Monthly Zonal Charges'!AL9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9752-'Current Monthly Zonal Charges'!AM9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9752-'Current Monthly Zonal Charges'!AN9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9752-'Current Monthly Zonal Charges'!AO9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9752-'Current Monthly Zonal Charges'!AP9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9752-'Current Monthly Zonal Charges'!AQ9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9752-'Current Monthly Zonal Charges'!AR9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9752-'Current Monthly Zonal Charges'!AS9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9752-'Current Monthly Zonal Charges'!AT9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9752-'Current Monthly Zonal Charges'!AU9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9752-'Current Monthly Zonal Charges'!AV9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9752-'Current Monthly Zonal Charges'!AW9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9752-'Current Monthly Zonal Charges'!AW9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9752-'Current Monthly Zonal Charges'!AY9752","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9752-'Current Monthly Zonal Charges'!AZ9752","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9752-'Current Monthly Zonal Charges'!BA9752","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9752-'Current Monthly Zonal Charges'!BB9752","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9752-'Current Monthly Zonal Charges'!BC9752","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9752-'Current Monthly Zonal Charges'!BD9752","v":0}]
[{"$f":"'Upgrade Information'!B9777","v":"TOI287"},{"$f":"'Projected Revenue Requirements'!C9777","v":"JCPL"},{"$f":"'Upgrade Information'!E9777","v":0},{"$f":"IF('Upgrade Information'!D9777=\"\",\"\",'Upgrade Information'!D9777)","v":"2005-04-01"},{"$f":"'Current Monthly Zonal Charges'!E9777","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9777","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9777","v":0},{"$f":"'Future Monthly Zonal Charges'!F9777","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9777-'Current Monthly Zonal Charges'!H9777","v":0},{"$f":"'Future Monthly Zonal Charges'!I9777-'Current Monthly Zonal Charges'!I9777","v":0},{"$f":"'Future Monthly Zonal Charges'!J9777-'Current Monthly Zonal Charges'!J9777","v":0},{"$f":"'Future Monthly Zonal Charges'!K9777-'Current Monthly Zonal Charges'!K9777","v":0},{"$f":"'Future Monthly Zonal Charges'!L9777-'Current Monthly Zonal Charges'!L9777","v":0},{"$f":"'Future Monthly Zonal Charges'!M9777-'Current Monthly Zonal Charges'!M9777","v":0},{"$f":"'Future Monthly Zonal Charges'!N9777-'Current Monthly Zonal Charges'!N9777","v":0},{"$f":"'Future Monthly Zonal Charges'!O9777-'Current Monthly Zonal Charges'!O9777","v":0},{"$f":"'Future Monthly Zonal Charges'!P9777-'Current Monthly Zonal Charges'!P9777","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9777-'Current Monthly Zonal Charges'!Q9777","v":0},{"$f":"'Future Monthly Zonal Charges'!R9777-'Current Monthly Zonal Charges'!R9777","v":0},{"$f":"'Future Monthly Zonal Charges'!S9777-'Current Monthly Zonal Charges'!S9777","v":0},{"$f":"'Future Monthly Zonal Charges'!T9777-'Current Monthly Zonal Charges'!T9777","v":0},{"$f":"'Future Monthly Zonal Charges'!U9777-'Current Monthly Zonal Charges'!U9777","v":0},{"$f":"'Future Monthly Zonal Charges'!V9777-'Current Monthly Zonal Charges'!V9777","v":0},{"$f":"'Future Monthly Zonal Charges'!W9777-'Current Monthly Zonal Charges'!W9777","v":0},{"$f":"'Future Monthly Zonal Charges'!X9777-'Current Monthly Zonal Charges'!X9777","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9777-'Current Monthly Zonal Charges'!Y9777","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9777-'Current Monthly Zonal Charges'!Z9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9777-'Current Monthly Zonal Charges'!AA9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9777-'Current Monthly Zonal Charges'!AB9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9777-'Current Monthly Zonal Charges'!AC9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9777-'Current Monthly Zonal Charges'!AD9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9777-'Current Monthly Zonal Charges'!AE9777","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9777-'Current Monthly Zonal Charges'!AG9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9777-'Current Monthly Zonal Charges'!AH9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9777-'Current Monthly Zonal Charges'!AI9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9777-'Current Monthly Zonal Charges'!AJ9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9777-'Current Monthly Zonal Charges'!AK9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9777-'Current Monthly Zonal Charges'!AL9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9777-'Current Monthly Zonal Charges'!AM9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9777-'Current Monthly Zonal Charges'!AN9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9777-'Current Monthly Zonal Charges'!AO9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9777-'Current Monthly Zonal Charges'!AP9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9777-'Current Monthly Zonal Charges'!AQ9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9777-'Current Monthly Zonal Charges'!AR9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9777-'Current Monthly Zonal Charges'!AS9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9777-'Current Monthly Zonal Charges'!AT9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9777-'Current Monthly Zonal Charges'!AU9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9777-'Current Monthly Zonal Charges'!AV9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9777-'Current Monthly Zonal Charges'!AW9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9777-'Current Monthly Zonal Charges'!AW9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9777-'Current Monthly Zonal Charges'!AY9777","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9777-'Current Monthly Zonal Charges'!AZ9777","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9777-'Current Monthly Zonal Charges'!BA9777","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9777-'Current Monthly Zonal Charges'!BB9777","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9777-'Current Monthly Zonal Charges'!BC9777","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9777-'Current Monthly Zonal Charges'!BD9777","v":0}]
[{"$f":"'Upgrade Information'!B9839","v":"TOI344"},{"$f":"'Projected Revenue Requirements'!C9839","v":"AEC"},{"$f":"'Upgrade Information'!E9839","v":0.08},{"$f":"IF('Upgrade Information'!D9839=\"\",\"\",'Upgrade Information'!D9839)","v":"2008-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9839","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9839","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9839","v":0},{"$f":"'Future Monthly Zonal Charges'!F9839","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9839-'Current Monthly Zonal Charges'!H9839","v":0},{"$f":"'Future Monthly Zonal Charges'!I9839-'Current Monthly Zonal Charges'!I9839","v":0},{"$f":"'Future Monthly Zonal Charges'!J9839-'Current Monthly Zonal Charges'!J9839","v":0},{"$f":"'Future Monthly Zonal Charges'!K9839-'Current Monthly Zonal Charges'!K9839","v":0},{"$f":"'Future Monthly Zonal Charges'!L9839-'Current Monthly Zonal Charges'!L9839","v":0},{"$f":"'Future Monthly Zonal Charges'!M9839-'Current Monthly Zonal Charges'!M9839","v":0},{"$f":"'Future Monthly Zonal Charges'!N9839-'Current Monthly Zonal Charges'!N9839","v":0},{"$f":"'Future Monthly Zonal Charges'!O9839-'Current Monthly Zonal Charges'!O9839","v":0},{"$f":"'Future Monthly Zonal Charges'!P9839-'Current Monthly Zonal Charges'!P9839","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9839-'Current Monthly Zonal Charges'!Q9839","v":0},{"$f":"'Future Monthly Zonal Charges'!R9839-'Current Monthly Zonal Charges'!R9839","v":0},{"$f":"'Future Monthly Zonal Charges'!S9839-'Current Monthly Zonal Charges'!S9839","v":0},{"$f":"'Future Monthly Zonal Charges'!T9839-'Current Monthly Zonal Charges'!T9839","v":0},{"$f":"'Future Monthly Zonal Charges'!U9839-'Current Monthly Zonal Charges'!U9839","v":0},{"$f":"'Future Monthly Zonal Charges'!V9839-'Current Monthly Zonal Charges'!V9839","v":0},{"$f":"'Future Monthly Zonal Charges'!W9839-'Current Monthly Zonal Charges'!W9839","v":0},{"$f":"'Future Monthly Zonal Charges'!X9839-'Current Monthly Zonal Charges'!X9839","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9839-'Current Monthly Zonal Charges'!Y9839","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9839-'Current Monthly Zonal Charges'!Z9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9839-'Current Monthly Zonal Charges'!AA9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9839-'Current Monthly Zonal Charges'!AB9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9839-'Current Monthly Zonal Charges'!AC9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9839-'Current Monthly Zonal Charges'!AD9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9839-'Current Monthly Zonal Charges'!AE9839","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9839-'Current Monthly Zonal Charges'!AG9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9839-'Current Monthly Zonal Charges'!AH9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9839-'Current Monthly Zonal Charges'!AI9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9839-'Current Monthly Zonal Charges'!AJ9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9839-'Current Monthly Zonal Charges'!AK9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9839-'Current Monthly Zonal Charges'!AL9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9839-'Current Monthly Zonal Charges'!AM9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9839-'Current Monthly Zonal Charges'!AN9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9839-'Current Monthly Zonal Charges'!AO9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9839-'Current Monthly Zonal Charges'!AP9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9839-'Current Monthly Zonal Charges'!AQ9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9839-'Current Monthly Zonal Charges'!AR9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9839-'Current Monthly Zonal Charges'!AS9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9839-'Current Monthly Zonal Charges'!AT9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9839-'Current Monthly Zonal Charges'!AU9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9839-'Current Monthly Zonal Charges'!AV9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9839-'Current Monthly Zonal Charges'!AW9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9839-'Current Monthly Zonal Charges'!AW9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9839-'Current Monthly Zonal Charges'!AY9839","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9839-'Current Monthly Zonal Charges'!AZ9839","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9839-'Current Monthly Zonal Charges'!BA9839","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9839-'Current Monthly Zonal Charges'!BB9839","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9839-'Current Monthly Zonal Charges'!BC9839","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9839-'Current Monthly Zonal Charges'!BD9839","v":0}]
[{"$f":"'Upgrade Information'!B9855","v":"TOI360"},{"$f":"'Projected Revenue Requirements'!C9855","v":"DPL"},{"$f":"'Upgrade Information'!E9855","v":1},{"$f":"IF('Upgrade Information'!D9855=\"\",\"\",'Upgrade Information'!D9855)","v":"2010-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9855","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9855","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9855","v":0},{"$f":"'Future Monthly Zonal Charges'!F9855","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9855-'Current Monthly Zonal Charges'!H9855","v":0},{"$f":"'Future Monthly Zonal Charges'!I9855-'Current Monthly Zonal Charges'!I9855","v":0},{"$f":"'Future Monthly Zonal Charges'!J9855-'Current Monthly Zonal Charges'!J9855","v":0},{"$f":"'Future Monthly Zonal Charges'!K9855-'Current Monthly Zonal Charges'!K9855","v":0},{"$f":"'Future Monthly Zonal Charges'!L9855-'Current Monthly Zonal Charges'!L9855","v":0},{"$f":"'Future Monthly Zonal Charges'!M9855-'Current Monthly Zonal Charges'!M9855","v":0},{"$f":"'Future Monthly Zonal Charges'!N9855-'Current Monthly Zonal Charges'!N9855","v":0},{"$f":"'Future Monthly Zonal Charges'!O9855-'Current Monthly Zonal Charges'!O9855","v":0},{"$f":"'Future Monthly Zonal Charges'!P9855-'Current Monthly Zonal Charges'!P9855","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9855-'Current Monthly Zonal Charges'!Q9855","v":0},{"$f":"'Future Monthly Zonal Charges'!R9855-'Current Monthly Zonal Charges'!R9855","v":0},{"$f":"'Future Monthly Zonal Charges'!S9855-'Current Monthly Zonal Charges'!S9855","v":0},{"$f":"'Future Monthly Zonal Charges'!T9855-'Current Monthly Zonal Charges'!T9855","v":0},{"$f":"'Future Monthly Zonal Charges'!U9855-'Current Monthly Zonal Charges'!U9855","v":0},{"$f":"'Future Monthly Zonal Charges'!V9855-'Current Monthly Zonal Charges'!V9855","v":0},{"$f":"'Future Monthly Zonal Charges'!W9855-'Current Monthly Zonal Charges'!W9855","v":0},{"$f":"'Future Monthly Zonal Charges'!X9855-'Current Monthly Zonal Charges'!X9855","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9855-'Current Monthly Zonal Charges'!Y9855","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9855-'Current Monthly Zonal Charges'!Z9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9855-'Current Monthly Zonal Charges'!AA9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9855-'Current Monthly Zonal Charges'!AB9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9855-'Current Monthly Zonal Charges'!AC9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9855-'Current Monthly Zonal Charges'!AD9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9855-'Current Monthly Zonal Charges'!AE9855","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9855-'Current Monthly Zonal Charges'!AG9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9855-'Current Monthly Zonal Charges'!AH9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9855-'Current Monthly Zonal Charges'!AI9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9855-'Current Monthly Zonal Charges'!AJ9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9855-'Current Monthly Zonal Charges'!AK9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9855-'Current Monthly Zonal Charges'!AL9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9855-'Current Monthly Zonal Charges'!AM9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9855-'Current Monthly Zonal Charges'!AN9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9855-'Current Monthly Zonal Charges'!AO9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9855-'Current Monthly Zonal Charges'!AP9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9855-'Current Monthly Zonal Charges'!AQ9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9855-'Current Monthly Zonal Charges'!AR9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9855-'Current Monthly Zonal Charges'!AS9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9855-'Current Monthly Zonal Charges'!AT9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9855-'Current Monthly Zonal Charges'!AU9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9855-'Current Monthly Zonal Charges'!AV9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9855-'Current Monthly Zonal Charges'!AW9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9855-'Current Monthly Zonal Charges'!AW9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9855-'Current Monthly Zonal Charges'!AY9855","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9855-'Current Monthly Zonal Charges'!AZ9855","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9855-'Current Monthly Zonal Charges'!BA9855","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9855-'Current Monthly Zonal Charges'!BB9855","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9855-'Current Monthly Zonal Charges'!BC9855","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9855-'Current Monthly Zonal Charges'!BD9855","v":0}]
[{"$f":"'Upgrade Information'!B9879","v":"TOI384"},{"$f":"'Projected Revenue Requirements'!C9879","v":"ComEd"},{"$f":"'Upgrade Information'!E9879","v":3.2519999999999998},{"$f":"IF('Upgrade Information'!D9879=\"\",\"\",'Upgrade Information'!D9879)","v":"2006-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9879","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9879","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9879","v":0},{"$f":"'Future Monthly Zonal Charges'!F9879","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9879-'Current Monthly Zonal Charges'!H9879","v":0},{"$f":"'Future Monthly Zonal Charges'!I9879-'Current Monthly Zonal Charges'!I9879","v":0},{"$f":"'Future Monthly Zonal Charges'!J9879-'Current Monthly Zonal Charges'!J9879","v":0},{"$f":"'Future Monthly Zonal Charges'!K9879-'Current Monthly Zonal Charges'!K9879","v":0},{"$f":"'Future Monthly Zonal Charges'!L9879-'Current Monthly Zonal Charges'!L9879","v":0},{"$f":"'Future Monthly Zonal Charges'!M9879-'Current Monthly Zonal Charges'!M9879","v":0},{"$f":"'Future Monthly Zonal Charges'!N9879-'Current Monthly Zonal Charges'!N9879","v":0},{"$f":"'Future Monthly Zonal Charges'!O9879-'Current Monthly Zonal Charges'!O9879","v":0},{"$f":"'Future Monthly Zonal Charges'!P9879-'Current Monthly Zonal Charges'!P9879","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9879-'Current Monthly Zonal Charges'!Q9879","v":0},{"$f":"'Future Monthly Zonal Charges'!R9879-'Current Monthly Zonal Charges'!R9879","v":0},{"$f":"'Future Monthly Zonal Charges'!S9879-'Current Monthly Zonal Charges'!S9879","v":0},{"$f":"'Future Monthly Zonal Charges'!T9879-'Current Monthly Zonal Charges'!T9879","v":0},{"$f":"'Future Monthly Zonal Charges'!U9879-'Current Monthly Zonal Charges'!U9879","v":0},{"$f":"'Future Monthly Zonal Charges'!V9879-'Current Monthly Zonal Charges'!V9879","v":0},{"$f":"'Future Monthly Zonal Charges'!W9879-'Current Monthly Zonal Charges'!W9879","v":0},{"$f":"'Future Monthly Zonal Charges'!X9879-'Current Monthly Zonal Charges'!X9879","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9879-'Current Monthly Zonal Charges'!Y9879","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9879-'Current Monthly Zonal Charges'!Z9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9879-'Current Monthly Zonal Charges'!AA9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9879-'Current Monthly Zonal Charges'!AB9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9879-'Current Monthly Zonal Charges'!AC9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9879-'Current Monthly Zonal Charges'!AD9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9879-'Current Monthly Zonal Charges'!AE9879","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9879-'Current Monthly Zonal Charges'!AG9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9879-'Current Monthly Zonal Charges'!AH9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9879-'Current Monthly Zonal Charges'!AI9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9879-'Current Monthly Zonal Charges'!AJ9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9879-'Current Monthly Zonal Charges'!AK9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9879-'Current Monthly Zonal Charges'!AL9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9879-'Current Monthly Zonal Charges'!AM9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9879-'Current Monthly Zonal Charges'!AN9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9879-'Current Monthly Zonal Charges'!AO9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9879-'Current Monthly Zonal Charges'!AP9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9879-'Current Monthly Zonal Charges'!AQ9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9879-'Current Monthly Zonal Charges'!AR9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9879-'Current Monthly Zonal Charges'!AS9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9879-'Current Monthly Zonal Charges'!AT9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9879-'Current Monthly Zonal Charges'!AU9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9879-'Current Monthly Zonal Charges'!AV9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9879-'Current Monthly Zonal Charges'!AW9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9879-'Current Monthly Zonal Charges'!AW9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9879-'Current Monthly Zonal Charges'!AY9879","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9879-'Current Monthly Zonal Charges'!AZ9879","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9879-'Current Monthly Zonal Charges'!BA9879","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9879-'Current Monthly Zonal Charges'!BB9879","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9879-'Current Monthly Zonal Charges'!BC9879","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9879-'Current Monthly Zonal Charges'!BD9879","v":0}]
[{"$f":"'Upgrade Information'!B9880","v":"TOI385"},{"$f":"'Projected Revenue Requirements'!C9880","v":"ComEd"},{"$f":"'Upgrade Information'!E9880","v":1.163},{"$f":"IF('Upgrade Information'!D9880=\"\",\"\",'Upgrade Information'!D9880)","v":"2006-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9880","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9880","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9880","v":0},{"$f":"'Future Monthly Zonal Charges'!F9880","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9880-'Current Monthly Zonal Charges'!H9880","v":0},{"$f":"'Future Monthly Zonal Charges'!I9880-'Current Monthly Zonal Charges'!I9880","v":0},{"$f":"'Future Monthly Zonal Charges'!J9880-'Current Monthly Zonal Charges'!J9880","v":0},{"$f":"'Future Monthly Zonal Charges'!K9880-'Current Monthly Zonal Charges'!K9880","v":0},{"$f":"'Future Monthly Zonal Charges'!L9880-'Current Monthly Zonal Charges'!L9880","v":0},{"$f":"'Future Monthly Zonal Charges'!M9880-'Current Monthly Zonal Charges'!M9880","v":0},{"$f":"'Future Monthly Zonal Charges'!N9880-'Current Monthly Zonal Charges'!N9880","v":0},{"$f":"'Future Monthly Zonal Charges'!O9880-'Current Monthly Zonal Charges'!O9880","v":0},{"$f":"'Future Monthly Zonal Charges'!P9880-'Current Monthly Zonal Charges'!P9880","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9880-'Current Monthly Zonal Charges'!Q9880","v":0},{"$f":"'Future Monthly Zonal Charges'!R9880-'Current Monthly Zonal Charges'!R9880","v":0},{"$f":"'Future Monthly Zonal Charges'!S9880-'Current Monthly Zonal Charges'!S9880","v":0},{"$f":"'Future Monthly Zonal Charges'!T9880-'Current Monthly Zonal Charges'!T9880","v":0},{"$f":"'Future Monthly Zonal Charges'!U9880-'Current Monthly Zonal Charges'!U9880","v":0},{"$f":"'Future Monthly Zonal Charges'!V9880-'Current Monthly Zonal Charges'!V9880","v":0},{"$f":"'Future Monthly Zonal Charges'!W9880-'Current Monthly Zonal Charges'!W9880","v":0},{"$f":"'Future Monthly Zonal Charges'!X9880-'Current Monthly Zonal Charges'!X9880","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9880-'Current Monthly Zonal Charges'!Y9880","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9880-'Current Monthly Zonal Charges'!Z9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9880-'Current Monthly Zonal Charges'!AA9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9880-'Current Monthly Zonal Charges'!AB9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9880-'Current Monthly Zonal Charges'!AC9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9880-'Current Monthly Zonal Charges'!AD9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9880-'Current Monthly Zonal Charges'!AE9880","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9880-'Current Monthly Zonal Charges'!AG9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9880-'Current Monthly Zonal Charges'!AH9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9880-'Current Monthly Zonal Charges'!AI9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9880-'Current Monthly Zonal Charges'!AJ9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9880-'Current Monthly Zonal Charges'!AK9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9880-'Current Monthly Zonal Charges'!AL9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9880-'Current Monthly Zonal Charges'!AM9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9880-'Current Monthly Zonal Charges'!AN9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9880-'Current Monthly Zonal Charges'!AO9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9880-'Current Monthly Zonal Charges'!AP9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9880-'Current Monthly Zonal Charges'!AQ9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9880-'Current Monthly Zonal Charges'!AR9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9880-'Current Monthly Zonal Charges'!AS9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9880-'Current Monthly Zonal Charges'!AT9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9880-'Current Monthly Zonal Charges'!AU9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9880-'Current Monthly Zonal Charges'!AV9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9880-'Current Monthly Zonal Charges'!AW9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9880-'Current Monthly Zonal Charges'!AW9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9880-'Current Monthly Zonal Charges'!AY9880","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9880-'Current Monthly Zonal Charges'!AZ9880","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9880-'Current Monthly Zonal Charges'!BA9880","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9880-'Current Monthly Zonal Charges'!BB9880","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9880-'Current Monthly Zonal Charges'!BC9880","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9880-'Current Monthly Zonal Charges'!BD9880","v":0}]
[{"$f":"'Upgrade Information'!B9881","v":"TOI386"},{"$f":"'Projected Revenue Requirements'!C9881","v":"ComEd"},{"$f":"'Upgrade Information'!E9881","v":1.04},{"$f":"IF('Upgrade Information'!D9881=\"\",\"\",'Upgrade Information'!D9881)","v":"2006-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9881","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9881","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9881","v":0},{"$f":"'Future Monthly Zonal Charges'!F9881","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9881-'Current Monthly Zonal Charges'!H9881","v":0},{"$f":"'Future Monthly Zonal Charges'!I9881-'Current Monthly Zonal Charges'!I9881","v":0},{"$f":"'Future Monthly Zonal Charges'!J9881-'Current Monthly Zonal Charges'!J9881","v":0},{"$f":"'Future Monthly Zonal Charges'!K9881-'Current Monthly Zonal Charges'!K9881","v":0},{"$f":"'Future Monthly Zonal Charges'!L9881-'Current Monthly Zonal Charges'!L9881","v":0},{"$f":"'Future Monthly Zonal Charges'!M9881-'Current Monthly Zonal Charges'!M9881","v":0},{"$f":"'Future Monthly Zonal Charges'!N9881-'Current Monthly Zonal Charges'!N9881","v":0},{"$f":"'Future Monthly Zonal Charges'!O9881-'Current Monthly Zonal Charges'!O9881","v":0},{"$f":"'Future Monthly Zonal Charges'!P9881-'Current Monthly Zonal Charges'!P9881","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9881-'Current Monthly Zonal Charges'!Q9881","v":0},{"$f":"'Future Monthly Zonal Charges'!R9881-'Current Monthly Zonal Charges'!R9881","v":0},{"$f":"'Future Monthly Zonal Charges'!S9881-'Current Monthly Zonal Charges'!S9881","v":0},{"$f":"'Future Monthly Zonal Charges'!T9881-'Current Monthly Zonal Charges'!T9881","v":0},{"$f":"'Future Monthly Zonal Charges'!U9881-'Current Monthly Zonal Charges'!U9881","v":0},{"$f":"'Future Monthly Zonal Charges'!V9881-'Current Monthly Zonal Charges'!V9881","v":0},{"$f":"'Future Monthly Zonal Charges'!W9881-'Current Monthly Zonal Charges'!W9881","v":0},{"$f":"'Future Monthly Zonal Charges'!X9881-'Current Monthly Zonal Charges'!X9881","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9881-'Current Monthly Zonal Charges'!Y9881","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9881-'Current Monthly Zonal Charges'!Z9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9881-'Current Monthly Zonal Charges'!AA9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9881-'Current Monthly Zonal Charges'!AB9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9881-'Current Monthly Zonal Charges'!AC9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9881-'Current Monthly Zonal Charges'!AD9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9881-'Current Monthly Zonal Charges'!AE9881","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9881-'Current Monthly Zonal Charges'!AG9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9881-'Current Monthly Zonal Charges'!AH9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9881-'Current Monthly Zonal Charges'!AI9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9881-'Current Monthly Zonal Charges'!AJ9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9881-'Current Monthly Zonal Charges'!AK9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9881-'Current Monthly Zonal Charges'!AL9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9881-'Current Monthly Zonal Charges'!AM9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9881-'Current Monthly Zonal Charges'!AN9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9881-'Current Monthly Zonal Charges'!AO9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9881-'Current Monthly Zonal Charges'!AP9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9881-'Current Monthly Zonal Charges'!AQ9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9881-'Current Monthly Zonal Charges'!AR9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9881-'Current Monthly Zonal Charges'!AS9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9881-'Current Monthly Zonal Charges'!AT9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9881-'Current Monthly Zonal Charges'!AU9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9881-'Current Monthly Zonal Charges'!AV9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9881-'Current Monthly Zonal Charges'!AW9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9881-'Current Monthly Zonal Charges'!AW9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9881-'Current Monthly Zonal Charges'!AY9881","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9881-'Current Monthly Zonal Charges'!AZ9881","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9881-'Current Monthly Zonal Charges'!BA9881","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9881-'Current Monthly Zonal Charges'!BB9881","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9881-'Current Monthly Zonal Charges'!BC9881","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9881-'Current Monthly Zonal Charges'!BD9881","v":0}]
[{"$f":"'Upgrade Information'!B9882","v":"TOI387"},{"$f":"'Projected Revenue Requirements'!C9882","v":"ComEd"},{"$f":"'Upgrade Information'!E9882","v":0.61399999999999999},{"$f":"IF('Upgrade Information'!D9882=\"\",\"\",'Upgrade Information'!D9882)","v":"2006-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9882","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9882","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9882","v":0},{"$f":"'Future Monthly Zonal Charges'!F9882","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9882-'Current Monthly Zonal Charges'!H9882","v":0},{"$f":"'Future Monthly Zonal Charges'!I9882-'Current Monthly Zonal Charges'!I9882","v":0},{"$f":"'Future Monthly Zonal Charges'!J9882-'Current Monthly Zonal Charges'!J9882","v":0},{"$f":"'Future Monthly Zonal Charges'!K9882-'Current Monthly Zonal Charges'!K9882","v":0},{"$f":"'Future Monthly Zonal Charges'!L9882-'Current Monthly Zonal Charges'!L9882","v":0},{"$f":"'Future Monthly Zonal Charges'!M9882-'Current Monthly Zonal Charges'!M9882","v":0},{"$f":"'Future Monthly Zonal Charges'!N9882-'Current Monthly Zonal Charges'!N9882","v":0},{"$f":"'Future Monthly Zonal Charges'!O9882-'Current Monthly Zonal Charges'!O9882","v":0},{"$f":"'Future Monthly Zonal Charges'!P9882-'Current Monthly Zonal Charges'!P9882","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9882-'Current Monthly Zonal Charges'!Q9882","v":0},{"$f":"'Future Monthly Zonal Charges'!R9882-'Current Monthly Zonal Charges'!R9882","v":0},{"$f":"'Future Monthly Zonal Charges'!S9882-'Current Monthly Zonal Charges'!S9882","v":0},{"$f":"'Future Monthly Zonal Charges'!T9882-'Current Monthly Zonal Charges'!T9882","v":0},{"$f":"'Future Monthly Zonal Charges'!U9882-'Current Monthly Zonal Charges'!U9882","v":0},{"$f":"'Future Monthly Zonal Charges'!V9882-'Current Monthly Zonal Charges'!V9882","v":0},{"$f":"'Future Monthly Zonal Charges'!W9882-'Current Monthly Zonal Charges'!W9882","v":0},{"$f":"'Future Monthly Zonal Charges'!X9882-'Current Monthly Zonal Charges'!X9882","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9882-'Current Monthly Zonal Charges'!Y9882","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9882-'Current Monthly Zonal Charges'!Z9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9882-'Current Monthly Zonal Charges'!AA9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9882-'Current Monthly Zonal Charges'!AB9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9882-'Current Monthly Zonal Charges'!AC9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9882-'Current Monthly Zonal Charges'!AD9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9882-'Current Monthly Zonal Charges'!AE9882","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9882-'Current Monthly Zonal Charges'!AG9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9882-'Current Monthly Zonal Charges'!AH9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9882-'Current Monthly Zonal Charges'!AI9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9882-'Current Monthly Zonal Charges'!AJ9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9882-'Current Monthly Zonal Charges'!AK9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9882-'Current Monthly Zonal Charges'!AL9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9882-'Current Monthly Zonal Charges'!AM9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9882-'Current Monthly Zonal Charges'!AN9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9882-'Current Monthly Zonal Charges'!AO9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9882-'Current Monthly Zonal Charges'!AP9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9882-'Current Monthly Zonal Charges'!AQ9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9882-'Current Monthly Zonal Charges'!AR9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9882-'Current Monthly Zonal Charges'!AS9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9882-'Current Monthly Zonal Charges'!AT9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9882-'Current Monthly Zonal Charges'!AU9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9882-'Current Monthly Zonal Charges'!AV9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9882-'Current Monthly Zonal Charges'!AW9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9882-'Current Monthly Zonal Charges'!AW9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9882-'Current Monthly Zonal Charges'!AY9882","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9882-'Current Monthly Zonal Charges'!AZ9882","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9882-'Current Monthly Zonal Charges'!BA9882","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9882-'Current Monthly Zonal Charges'!BB9882","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9882-'Current Monthly Zonal Charges'!BC9882","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9882-'Current Monthly Zonal Charges'!BD9882","v":0}]
[{"$f":"'Upgrade Information'!B9883","v":"TOI388"},{"$f":"'Projected Revenue Requirements'!C9883","v":"ComEd"},{"$f":"'Upgrade Information'!E9883","v":0.36299999999999999},{"$f":"IF('Upgrade Information'!D9883=\"\",\"\",'Upgrade Information'!D9883)","v":"2006-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9883","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9883","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9883","v":0},{"$f":"'Future Monthly Zonal Charges'!F9883","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9883-'Current Monthly Zonal Charges'!H9883","v":0},{"$f":"'Future Monthly Zonal Charges'!I9883-'Current Monthly Zonal Charges'!I9883","v":0},{"$f":"'Future Monthly Zonal Charges'!J9883-'Current Monthly Zonal Charges'!J9883","v":0},{"$f":"'Future Monthly Zonal Charges'!K9883-'Current Monthly Zonal Charges'!K9883","v":0},{"$f":"'Future Monthly Zonal Charges'!L9883-'Current Monthly Zonal Charges'!L9883","v":0},{"$f":"'Future Monthly Zonal Charges'!M9883-'Current Monthly Zonal Charges'!M9883","v":0},{"$f":"'Future Monthly Zonal Charges'!N9883-'Current Monthly Zonal Charges'!N9883","v":0},{"$f":"'Future Monthly Zonal Charges'!O9883-'Current Monthly Zonal Charges'!O9883","v":0},{"$f":"'Future Monthly Zonal Charges'!P9883-'Current Monthly Zonal Charges'!P9883","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9883-'Current Monthly Zonal Charges'!Q9883","v":0},{"$f":"'Future Monthly Zonal Charges'!R9883-'Current Monthly Zonal Charges'!R9883","v":0},{"$f":"'Future Monthly Zonal Charges'!S9883-'Current Monthly Zonal Charges'!S9883","v":0},{"$f":"'Future Monthly Zonal Charges'!T9883-'Current Monthly Zonal Charges'!T9883","v":0},{"$f":"'Future Monthly Zonal Charges'!U9883-'Current Monthly Zonal Charges'!U9883","v":0},{"$f":"'Future Monthly Zonal Charges'!V9883-'Current Monthly Zonal Charges'!V9883","v":0},{"$f":"'Future Monthly Zonal Charges'!W9883-'Current Monthly Zonal Charges'!W9883","v":0},{"$f":"'Future Monthly Zonal Charges'!X9883-'Current Monthly Zonal Charges'!X9883","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9883-'Current Monthly Zonal Charges'!Y9883","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9883-'Current Monthly Zonal Charges'!Z9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9883-'Current Monthly Zonal Charges'!AA9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9883-'Current Monthly Zonal Charges'!AB9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9883-'Current Monthly Zonal Charges'!AC9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9883-'Current Monthly Zonal Charges'!AD9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9883-'Current Monthly Zonal Charges'!AE9883","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9883-'Current Monthly Zonal Charges'!AG9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9883-'Current Monthly Zonal Charges'!AH9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9883-'Current Monthly Zonal Charges'!AI9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9883-'Current Monthly Zonal Charges'!AJ9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9883-'Current Monthly Zonal Charges'!AK9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9883-'Current Monthly Zonal Charges'!AL9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9883-'Current Monthly Zonal Charges'!AM9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9883-'Current Monthly Zonal Charges'!AN9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9883-'Current Monthly Zonal Charges'!AO9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9883-'Current Monthly Zonal Charges'!AP9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9883-'Current Monthly Zonal Charges'!AQ9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9883-'Current Monthly Zonal Charges'!AR9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9883-'Current Monthly Zonal Charges'!AS9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9883-'Current Monthly Zonal Charges'!AT9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9883-'Current Monthly Zonal Charges'!AU9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9883-'Current Monthly Zonal Charges'!AV9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9883-'Current Monthly Zonal Charges'!AW9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9883-'Current Monthly Zonal Charges'!AW9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9883-'Current Monthly Zonal Charges'!AY9883","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9883-'Current Monthly Zonal Charges'!AZ9883","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9883-'Current Monthly Zonal Charges'!BA9883","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9883-'Current Monthly Zonal Charges'!BB9883","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9883-'Current Monthly Zonal Charges'!BC9883","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9883-'Current Monthly Zonal Charges'!BD9883","v":0}]
[{"$f":"'Upgrade Information'!B9884","v":"TOI389"},{"$f":"'Projected Revenue Requirements'!C9884","v":"ComEd"},{"$f":"'Upgrade Information'!E9884","v":0.45},{"$f":"IF('Upgrade Information'!D9884=\"\",\"\",'Upgrade Information'!D9884)","v":"2006-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9884","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9884","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9884","v":0},{"$f":"'Future Monthly Zonal Charges'!F9884","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9884-'Current Monthly Zonal Charges'!H9884","v":0},{"$f":"'Future Monthly Zonal Charges'!I9884-'Current Monthly Zonal Charges'!I9884","v":0},{"$f":"'Future Monthly Zonal Charges'!J9884-'Current Monthly Zonal Charges'!J9884","v":0},{"$f":"'Future Monthly Zonal Charges'!K9884-'Current Monthly Zonal Charges'!K9884","v":0},{"$f":"'Future Monthly Zonal Charges'!L9884-'Current Monthly Zonal Charges'!L9884","v":0},{"$f":"'Future Monthly Zonal Charges'!M9884-'Current Monthly Zonal Charges'!M9884","v":0},{"$f":"'Future Monthly Zonal Charges'!N9884-'Current Monthly Zonal Charges'!N9884","v":0},{"$f":"'Future Monthly Zonal Charges'!O9884-'Current Monthly Zonal Charges'!O9884","v":0},{"$f":"'Future Monthly Zonal Charges'!P9884-'Current Monthly Zonal Charges'!P9884","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9884-'Current Monthly Zonal Charges'!Q9884","v":0},{"$f":"'Future Monthly Zonal Charges'!R9884-'Current Monthly Zonal Charges'!R9884","v":0},{"$f":"'Future Monthly Zonal Charges'!S9884-'Current Monthly Zonal Charges'!S9884","v":0},{"$f":"'Future Monthly Zonal Charges'!T9884-'Current Monthly Zonal Charges'!T9884","v":0},{"$f":"'Future Monthly Zonal Charges'!U9884-'Current Monthly Zonal Charges'!U9884","v":0},{"$f":"'Future Monthly Zonal Charges'!V9884-'Current Monthly Zonal Charges'!V9884","v":0},{"$f":"'Future Monthly Zonal Charges'!W9884-'Current Monthly Zonal Charges'!W9884","v":0},{"$f":"'Future Monthly Zonal Charges'!X9884-'Current Monthly Zonal Charges'!X9884","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9884-'Current Monthly Zonal Charges'!Y9884","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9884-'Current Monthly Zonal Charges'!Z9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9884-'Current Monthly Zonal Charges'!AA9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9884-'Current Monthly Zonal Charges'!AB9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9884-'Current Monthly Zonal Charges'!AC9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9884-'Current Monthly Zonal Charges'!AD9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9884-'Current Monthly Zonal Charges'!AE9884","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9884-'Current Monthly Zonal Charges'!AG9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9884-'Current Monthly Zonal Charges'!AH9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9884-'Current Monthly Zonal Charges'!AI9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9884-'Current Monthly Zonal Charges'!AJ9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9884-'Current Monthly Zonal Charges'!AK9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9884-'Current Monthly Zonal Charges'!AL9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9884-'Current Monthly Zonal Charges'!AM9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9884-'Current Monthly Zonal Charges'!AN9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9884-'Current Monthly Zonal Charges'!AO9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9884-'Current Monthly Zonal Charges'!AP9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9884-'Current Monthly Zonal Charges'!AQ9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9884-'Current Monthly Zonal Charges'!AR9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9884-'Current Monthly Zonal Charges'!AS9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9884-'Current Monthly Zonal Charges'!AT9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9884-'Current Monthly Zonal Charges'!AU9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9884-'Current Monthly Zonal Charges'!AV9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9884-'Current Monthly Zonal Charges'!AW9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9884-'Current Monthly Zonal Charges'!AW9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9884-'Current Monthly Zonal Charges'!AY9884","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9884-'Current Monthly Zonal Charges'!AZ9884","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9884-'Current Monthly Zonal Charges'!BA9884","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9884-'Current Monthly Zonal Charges'!BB9884","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9884-'Current Monthly Zonal Charges'!BC9884","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9884-'Current Monthly Zonal Charges'!BD9884","v":0}]
[{"$f":"'Upgrade Information'!B9885","v":"TOI390"},{"$f":"'Projected Revenue Requirements'!C9885","v":"ComEd"},{"$f":"'Upgrade Information'!E9885","v":2.65},{"$f":"IF('Upgrade Information'!D9885=\"\",\"\",'Upgrade Information'!D9885)","v":"2007-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9885","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9885","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9885","v":0},{"$f":"'Future Monthly Zonal Charges'!F9885","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9885-'Current Monthly Zonal Charges'!H9885","v":0},{"$f":"'Future Monthly Zonal Charges'!I9885-'Current Monthly Zonal Charges'!I9885","v":0},{"$f":"'Future Monthly Zonal Charges'!J9885-'Current Monthly Zonal Charges'!J9885","v":0},{"$f":"'Future Monthly Zonal Charges'!K9885-'Current Monthly Zonal Charges'!K9885","v":0},{"$f":"'Future Monthly Zonal Charges'!L9885-'Current Monthly Zonal Charges'!L9885","v":0},{"$f":"'Future Monthly Zonal Charges'!M9885-'Current Monthly Zonal Charges'!M9885","v":0},{"$f":"'Future Monthly Zonal Charges'!N9885-'Current Monthly Zonal Charges'!N9885","v":0},{"$f":"'Future Monthly Zonal Charges'!O9885-'Current Monthly Zonal Charges'!O9885","v":0},{"$f":"'Future Monthly Zonal Charges'!P9885-'Current Monthly Zonal Charges'!P9885","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9885-'Current Monthly Zonal Charges'!Q9885","v":0},{"$f":"'Future Monthly Zonal Charges'!R9885-'Current Monthly Zonal Charges'!R9885","v":0},{"$f":"'Future Monthly Zonal Charges'!S9885-'Current Monthly Zonal Charges'!S9885","v":0},{"$f":"'Future Monthly Zonal Charges'!T9885-'Current Monthly Zonal Charges'!T9885","v":0},{"$f":"'Future Monthly Zonal Charges'!U9885-'Current Monthly Zonal Charges'!U9885","v":0},{"$f":"'Future Monthly Zonal Charges'!V9885-'Current Monthly Zonal Charges'!V9885","v":0},{"$f":"'Future Monthly Zonal Charges'!W9885-'Current Monthly Zonal Charges'!W9885","v":0},{"$f":"'Future Monthly Zonal Charges'!X9885-'Current Monthly Zonal Charges'!X9885","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9885-'Current Monthly Zonal Charges'!Y9885","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9885-'Current Monthly Zonal Charges'!Z9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9885-'Current Monthly Zonal Charges'!AA9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9885-'Current Monthly Zonal Charges'!AB9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9885-'Current Monthly Zonal Charges'!AC9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9885-'Current Monthly Zonal Charges'!AD9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9885-'Current Monthly Zonal Charges'!AE9885","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9885-'Current Monthly Zonal Charges'!AG9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9885-'Current Monthly Zonal Charges'!AH9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9885-'Current Monthly Zonal Charges'!AI9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9885-'Current Monthly Zonal Charges'!AJ9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9885-'Current Monthly Zonal Charges'!AK9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9885-'Current Monthly Zonal Charges'!AL9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9885-'Current Monthly Zonal Charges'!AM9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9885-'Current Monthly Zonal Charges'!AN9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9885-'Current Monthly Zonal Charges'!AO9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9885-'Current Monthly Zonal Charges'!AP9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9885-'Current Monthly Zonal Charges'!AQ9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9885-'Current Monthly Zonal Charges'!AR9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9885-'Current Monthly Zonal Charges'!AS9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9885-'Current Monthly Zonal Charges'!AT9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9885-'Current Monthly Zonal Charges'!AU9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9885-'Current Monthly Zonal Charges'!AV9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9885-'Current Monthly Zonal Charges'!AW9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9885-'Current Monthly Zonal Charges'!AW9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9885-'Current Monthly Zonal Charges'!AY9885","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9885-'Current Monthly Zonal Charges'!AZ9885","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9885-'Current Monthly Zonal Charges'!BA9885","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9885-'Current Monthly Zonal Charges'!BB9885","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9885-'Current Monthly Zonal Charges'!BC9885","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9885-'Current Monthly Zonal Charges'!BD9885","v":0}]
[{"$f":"'Upgrade Information'!B9886","v":"TOI391"},{"$f":"'Projected Revenue Requirements'!C9886","v":"ComEd"},{"$f":"'Upgrade Information'!E9886","v":1.075},{"$f":"IF('Upgrade Information'!D9886=\"\",\"\",'Upgrade Information'!D9886)","v":"2007-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9886","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9886","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9886","v":0},{"$f":"'Future Monthly Zonal Charges'!F9886","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9886-'Current Monthly Zonal Charges'!H9886","v":0},{"$f":"'Future Monthly Zonal Charges'!I9886-'Current Monthly Zonal Charges'!I9886","v":0},{"$f":"'Future Monthly Zonal Charges'!J9886-'Current Monthly Zonal Charges'!J9886","v":0},{"$f":"'Future Monthly Zonal Charges'!K9886-'Current Monthly Zonal Charges'!K9886","v":0},{"$f":"'Future Monthly Zonal Charges'!L9886-'Current Monthly Zonal Charges'!L9886","v":0},{"$f":"'Future Monthly Zonal Charges'!M9886-'Current Monthly Zonal Charges'!M9886","v":0},{"$f":"'Future Monthly Zonal Charges'!N9886-'Current Monthly Zonal Charges'!N9886","v":0},{"$f":"'Future Monthly Zonal Charges'!O9886-'Current Monthly Zonal Charges'!O9886","v":0},{"$f":"'Future Monthly Zonal Charges'!P9886-'Current Monthly Zonal Charges'!P9886","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9886-'Current Monthly Zonal Charges'!Q9886","v":0},{"$f":"'Future Monthly Zonal Charges'!R9886-'Current Monthly Zonal Charges'!R9886","v":0},{"$f":"'Future Monthly Zonal Charges'!S9886-'Current Monthly Zonal Charges'!S9886","v":0},{"$f":"'Future Monthly Zonal Charges'!T9886-'Current Monthly Zonal Charges'!T9886","v":0},{"$f":"'Future Monthly Zonal Charges'!U9886-'Current Monthly Zonal Charges'!U9886","v":0},{"$f":"'Future Monthly Zonal Charges'!V9886-'Current Monthly Zonal Charges'!V9886","v":0},{"$f":"'Future Monthly Zonal Charges'!W9886-'Current Monthly Zonal Charges'!W9886","v":0},{"$f":"'Future Monthly Zonal Charges'!X9886-'Current Monthly Zonal Charges'!X9886","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9886-'Current Monthly Zonal Charges'!Y9886","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9886-'Current Monthly Zonal Charges'!Z9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9886-'Current Monthly Zonal Charges'!AA9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9886-'Current Monthly Zonal Charges'!AB9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9886-'Current Monthly Zonal Charges'!AC9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9886-'Current Monthly Zonal Charges'!AD9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9886-'Current Monthly Zonal Charges'!AE9886","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9886-'Current Monthly Zonal Charges'!AG9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9886-'Current Monthly Zonal Charges'!AH9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9886-'Current Monthly Zonal Charges'!AI9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9886-'Current Monthly Zonal Charges'!AJ9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9886-'Current Monthly Zonal Charges'!AK9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9886-'Current Monthly Zonal Charges'!AL9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9886-'Current Monthly Zonal Charges'!AM9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9886-'Current Monthly Zonal Charges'!AN9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9886-'Current Monthly Zonal Charges'!AO9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9886-'Current Monthly Zonal Charges'!AP9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9886-'Current Monthly Zonal Charges'!AQ9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9886-'Current Monthly Zonal Charges'!AR9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9886-'Current Monthly Zonal Charges'!AS9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9886-'Current Monthly Zonal Charges'!AT9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9886-'Current Monthly Zonal Charges'!AU9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9886-'Current Monthly Zonal Charges'!AV9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9886-'Current Monthly Zonal Charges'!AW9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9886-'Current Monthly Zonal Charges'!AW9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9886-'Current Monthly Zonal Charges'!AY9886","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9886-'Current Monthly Zonal Charges'!AZ9886","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9886-'Current Monthly Zonal Charges'!BA9886","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9886-'Current Monthly Zonal Charges'!BB9886","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9886-'Current Monthly Zonal Charges'!BC9886","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9886-'Current Monthly Zonal Charges'!BD9886","v":0}]
[{"$f":"'Upgrade Information'!B9887","v":"TOI392"},{"$f":"'Projected Revenue Requirements'!C9887","v":"ComEd"},{"$f":"'Upgrade Information'!E9887","v":1.075},{"$f":"IF('Upgrade Information'!D9887=\"\",\"\",'Upgrade Information'!D9887)","v":"2007-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9887","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9887","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9887","v":0},{"$f":"'Future Monthly Zonal Charges'!F9887","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9887-'Current Monthly Zonal Charges'!H9887","v":0},{"$f":"'Future Monthly Zonal Charges'!I9887-'Current Monthly Zonal Charges'!I9887","v":0},{"$f":"'Future Monthly Zonal Charges'!J9887-'Current Monthly Zonal Charges'!J9887","v":0},{"$f":"'Future Monthly Zonal Charges'!K9887-'Current Monthly Zonal Charges'!K9887","v":0},{"$f":"'Future Monthly Zonal Charges'!L9887-'Current Monthly Zonal Charges'!L9887","v":0},{"$f":"'Future Monthly Zonal Charges'!M9887-'Current Monthly Zonal Charges'!M9887","v":0},{"$f":"'Future Monthly Zonal Charges'!N9887-'Current Monthly Zonal Charges'!N9887","v":0},{"$f":"'Future Monthly Zonal Charges'!O9887-'Current Monthly Zonal Charges'!O9887","v":0},{"$f":"'Future Monthly Zonal Charges'!P9887-'Current Monthly Zonal Charges'!P9887","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9887-'Current Monthly Zonal Charges'!Q9887","v":0},{"$f":"'Future Monthly Zonal Charges'!R9887-'Current Monthly Zonal Charges'!R9887","v":0},{"$f":"'Future Monthly Zonal Charges'!S9887-'Current Monthly Zonal Charges'!S9887","v":0},{"$f":"'Future Monthly Zonal Charges'!T9887-'Current Monthly Zonal Charges'!T9887","v":0},{"$f":"'Future Monthly Zonal Charges'!U9887-'Current Monthly Zonal Charges'!U9887","v":0},{"$f":"'Future Monthly Zonal Charges'!V9887-'Current Monthly Zonal Charges'!V9887","v":0},{"$f":"'Future Monthly Zonal Charges'!W9887-'Current Monthly Zonal Charges'!W9887","v":0},{"$f":"'Future Monthly Zonal Charges'!X9887-'Current Monthly Zonal Charges'!X9887","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9887-'Current Monthly Zonal Charges'!Y9887","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9887-'Current Monthly Zonal Charges'!Z9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9887-'Current Monthly Zonal Charges'!AA9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9887-'Current Monthly Zonal Charges'!AB9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9887-'Current Monthly Zonal Charges'!AC9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9887-'Current Monthly Zonal Charges'!AD9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9887-'Current Monthly Zonal Charges'!AE9887","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9887-'Current Monthly Zonal Charges'!AG9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9887-'Current Monthly Zonal Charges'!AH9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9887-'Current Monthly Zonal Charges'!AI9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9887-'Current Monthly Zonal Charges'!AJ9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9887-'Current Monthly Zonal Charges'!AK9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9887-'Current Monthly Zonal Charges'!AL9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9887-'Current Monthly Zonal Charges'!AM9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9887-'Current Monthly Zonal Charges'!AN9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9887-'Current Monthly Zonal Charges'!AO9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9887-'Current Monthly Zonal Charges'!AP9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9887-'Current Monthly Zonal Charges'!AQ9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9887-'Current Monthly Zonal Charges'!AR9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9887-'Current Monthly Zonal Charges'!AS9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9887-'Current Monthly Zonal Charges'!AT9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9887-'Current Monthly Zonal Charges'!AU9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9887-'Current Monthly Zonal Charges'!AV9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9887-'Current Monthly Zonal Charges'!AW9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9887-'Current Monthly Zonal Charges'!AW9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9887-'Current Monthly Zonal Charges'!AY9887","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9887-'Current Monthly Zonal Charges'!AZ9887","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9887-'Current Monthly Zonal Charges'!BA9887","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9887-'Current Monthly Zonal Charges'!BB9887","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9887-'Current Monthly Zonal Charges'!BC9887","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9887-'Current Monthly Zonal Charges'!BD9887","v":0}]
[{"$f":"'Upgrade Information'!B9888","v":"TOI393"},{"$f":"'Projected Revenue Requirements'!C9888","v":"ComEd"},{"$f":"'Upgrade Information'!E9888","v":0.15},{"$f":"IF('Upgrade Information'!D9888=\"\",\"\",'Upgrade Information'!D9888)","v":"2007-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9888","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9888","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9888","v":0},{"$f":"'Future Monthly Zonal Charges'!F9888","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9888-'Current Monthly Zonal Charges'!H9888","v":0},{"$f":"'Future Monthly Zonal Charges'!I9888-'Current Monthly Zonal Charges'!I9888","v":0},{"$f":"'Future Monthly Zonal Charges'!J9888-'Current Monthly Zonal Charges'!J9888","v":0},{"$f":"'Future Monthly Zonal Charges'!K9888-'Current Monthly Zonal Charges'!K9888","v":0},{"$f":"'Future Monthly Zonal Charges'!L9888-'Current Monthly Zonal Charges'!L9888","v":0},{"$f":"'Future Monthly Zonal Charges'!M9888-'Current Monthly Zonal Charges'!M9888","v":0},{"$f":"'Future Monthly Zonal Charges'!N9888-'Current Monthly Zonal Charges'!N9888","v":0},{"$f":"'Future Monthly Zonal Charges'!O9888-'Current Monthly Zonal Charges'!O9888","v":0},{"$f":"'Future Monthly Zonal Charges'!P9888-'Current Monthly Zonal Charges'!P9888","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9888-'Current Monthly Zonal Charges'!Q9888","v":0},{"$f":"'Future Monthly Zonal Charges'!R9888-'Current Monthly Zonal Charges'!R9888","v":0},{"$f":"'Future Monthly Zonal Charges'!S9888-'Current Monthly Zonal Charges'!S9888","v":0},{"$f":"'Future Monthly Zonal Charges'!T9888-'Current Monthly Zonal Charges'!T9888","v":0},{"$f":"'Future Monthly Zonal Charges'!U9888-'Current Monthly Zonal Charges'!U9888","v":0},{"$f":"'Future Monthly Zonal Charges'!V9888-'Current Monthly Zonal Charges'!V9888","v":0},{"$f":"'Future Monthly Zonal Charges'!W9888-'Current Monthly Zonal Charges'!W9888","v":0},{"$f":"'Future Monthly Zonal Charges'!X9888-'Current Monthly Zonal Charges'!X9888","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9888-'Current Monthly Zonal Charges'!Y9888","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9888-'Current Monthly Zonal Charges'!Z9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9888-'Current Monthly Zonal Charges'!AA9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9888-'Current Monthly Zonal Charges'!AB9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9888-'Current Monthly Zonal Charges'!AC9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9888-'Current Monthly Zonal Charges'!AD9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9888-'Current Monthly Zonal Charges'!AE9888","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9888-'Current Monthly Zonal Charges'!AG9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9888-'Current Monthly Zonal Charges'!AH9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9888-'Current Monthly Zonal Charges'!AI9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9888-'Current Monthly Zonal Charges'!AJ9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9888-'Current Monthly Zonal Charges'!AK9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9888-'Current Monthly Zonal Charges'!AL9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9888-'Current Monthly Zonal Charges'!AM9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9888-'Current Monthly Zonal Charges'!AN9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9888-'Current Monthly Zonal Charges'!AO9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9888-'Current Monthly Zonal Charges'!AP9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9888-'Current Monthly Zonal Charges'!AQ9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9888-'Current Monthly Zonal Charges'!AR9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9888-'Current Monthly Zonal Charges'!AS9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9888-'Current Monthly Zonal Charges'!AT9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9888-'Current Monthly Zonal Charges'!AU9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9888-'Current Monthly Zonal Charges'!AV9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9888-'Current Monthly Zonal Charges'!AW9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9888-'Current Monthly Zonal Charges'!AW9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9888-'Current Monthly Zonal Charges'!AY9888","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9888-'Current Monthly Zonal Charges'!AZ9888","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9888-'Current Monthly Zonal Charges'!BA9888","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9888-'Current Monthly Zonal Charges'!BB9888","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9888-'Current Monthly Zonal Charges'!BC9888","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9888-'Current Monthly Zonal Charges'!BD9888","v":0}]
[{"$f":"'Upgrade Information'!B9889","v":"TOI394"},{"$f":"'Projected Revenue Requirements'!C9889","v":"ComEd"},{"$f":"'Upgrade Information'!E9889","v":233.61},{"$f":"IF('Upgrade Information'!D9889=\"\",\"\",'Upgrade Information'!D9889)","v":"2008-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9889","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9889","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9889","v":0},{"$f":"'Future Monthly Zonal Charges'!F9889","v":0},{"$f":"H9889-G9889","v":0},null,{"$f":"'Future Monthly Zonal Charges'!H9889-'Current Monthly Zonal Charges'!H9889","v":0},{"$f":"'Future Monthly Zonal Charges'!I9889-'Current Monthly Zonal Charges'!I9889","v":0},{"$f":"'Future Monthly Zonal Charges'!J9889-'Current Monthly Zonal Charges'!J9889","v":0},{"$f":"'Future Monthly Zonal Charges'!K9889-'Current Monthly Zonal Charges'!K9889","v":0},{"$f":"'Future Monthly Zonal Charges'!L9889-'Current Monthly Zonal Charges'!L9889","v":0},{"$f":"'Future Monthly Zonal Charges'!M9889-'Current Monthly Zonal Charges'!M9889","v":0},{"$f":"'Future Monthly Zonal Charges'!N9889-'Current Monthly Zonal Charges'!N9889","v":0},{"$f":"'Future Monthly Zonal Charges'!O9889-'Current Monthly Zonal Charges'!O9889","v":0},{"$f":"'Future Monthly Zonal Charges'!P9889-'Current Monthly Zonal Charges'!P9889","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9889-'Current Monthly Zonal Charges'!Q9889","v":0},{"$f":"'Future Monthly Zonal Charges'!R9889-'Current Monthly Zonal Charges'!R9889","v":0},{"$f":"'Future Monthly Zonal Charges'!S9889-'Current Monthly Zonal Charges'!S9889","v":0},{"$f":"'Future Monthly Zonal Charges'!T9889-'Current Monthly Zonal Charges'!T9889","v":0},{"$f":"'Future Monthly Zonal Charges'!U9889-'Current Monthly Zonal Charges'!U9889","v":0},{"$f":"'Future Monthly Zonal Charges'!V9889-'Current Monthly Zonal Charges'!V9889","v":0},{"$f":"'Future Monthly Zonal Charges'!W9889-'Current Monthly Zonal Charges'!W9889","v":0},{"$f":"'Future Monthly Zonal Charges'!X9889-'Current Monthly Zonal Charges'!X9889","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9889-'Current Monthly Zonal Charges'!Y9889","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9889-'Current Monthly Zonal Charges'!Z9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9889-'Current Monthly Zonal Charges'!AA9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9889-'Current Monthly Zonal Charges'!AB9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9889-'Current Monthly Zonal Charges'!AC9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9889-'Current Monthly Zonal Charges'!AD9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9889-'Current Monthly Zonal Charges'!AE9889","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9889-'Current Monthly Zonal Charges'!AG9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9889-'Current Monthly Zonal Charges'!AH9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9889-'Current Monthly Zonal Charges'!AI9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9889-'Current Monthly Zonal Charges'!AJ9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9889-'Current Monthly Zonal Charges'!AK9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9889-'Current Monthly Zonal Charges'!AL9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9889-'Current Monthly Zonal Charges'!AM9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9889-'Current Monthly Zonal Charges'!AN9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9889-'Current Monthly Zonal Charges'!AO9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9889-'Current Monthly Zonal Charges'!AP9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9889-'Current Monthly Zonal Charges'!AQ9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9889-'Current Monthly Zonal Charges'!AR9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9889-'Current Monthly Zonal Charges'!AS9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9889-'Current Monthly Zonal Charges'!AT9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9889-'Current Monthly Zonal Charges'!AU9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9889-'Current Monthly Zonal Charges'!AV9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9889-'Current Monthly Zonal Charges'!AW9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9889-'Current Monthly Zonal Charges'!AW9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9889-'Current Monthly Zonal Charges'!AY9889","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9889-'Current Monthly Zonal Charges'!AZ9889","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9889-'Current Monthly Zonal Charges'!BA9889","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9889-'Current Monthly Zonal Charges'!BB9889","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9889-'Current Monthly Zonal Charges'!BC9889","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9889-'Current Monthly Zonal Charges'!BD9889","v":0}]
[{"$f":"'Upgrade Information'!B9890","v":"TOI395"},{"$f":"'Projected Revenue Requirements'!C9890","v":"ComEd"},{"$f":"'Upgrade Information'!E9890","v":0.6},{"$f":"IF('Upgrade Information'!D9890=\"\",\"\",'Upgrade Information'!D9890)","v":"2008-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9890","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9890","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9890","v":0},{"$f":"'Future Monthly Zonal Charges'!F9890","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9890-'Current Monthly Zonal Charges'!H9890","v":0},{"$f":"'Future Monthly Zonal Charges'!I9890-'Current Monthly Zonal Charges'!I9890","v":0},{"$f":"'Future Monthly Zonal Charges'!J9890-'Current Monthly Zonal Charges'!J9890","v":0},{"$f":"'Future Monthly Zonal Charges'!K9890-'Current Monthly Zonal Charges'!K9890","v":0},{"$f":"'Future Monthly Zonal Charges'!L9890-'Current Monthly Zonal Charges'!L9890","v":0},{"$f":"'Future Monthly Zonal Charges'!M9890-'Current Monthly Zonal Charges'!M9890","v":0},{"$f":"'Future Monthly Zonal Charges'!N9890-'Current Monthly Zonal Charges'!N9890","v":0},{"$f":"'Future Monthly Zonal Charges'!O9890-'Current Monthly Zonal Charges'!O9890","v":0},{"$f":"'Future Monthly Zonal Charges'!P9890-'Current Monthly Zonal Charges'!P9890","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9890-'Current Monthly Zonal Charges'!Q9890","v":0},{"$f":"'Future Monthly Zonal Charges'!R9890-'Current Monthly Zonal Charges'!R9890","v":0},{"$f":"'Future Monthly Zonal Charges'!S9890-'Current Monthly Zonal Charges'!S9890","v":0},{"$f":"'Future Monthly Zonal Charges'!T9890-'Current Monthly Zonal Charges'!T9890","v":0},{"$f":"'Future Monthly Zonal Charges'!U9890-'Current Monthly Zonal Charges'!U9890","v":0},{"$f":"'Future Monthly Zonal Charges'!V9890-'Current Monthly Zonal Charges'!V9890","v":0},{"$f":"'Future Monthly Zonal Charges'!W9890-'Current Monthly Zonal Charges'!W9890","v":0},{"$f":"'Future Monthly Zonal Charges'!X9890-'Current Monthly Zonal Charges'!X9890","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9890-'Current Monthly Zonal Charges'!Y9890","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9890-'Current Monthly Zonal Charges'!Z9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9890-'Current Monthly Zonal Charges'!AA9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9890-'Current Monthly Zonal Charges'!AB9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9890-'Current Monthly Zonal Charges'!AC9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9890-'Current Monthly Zonal Charges'!AD9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9890-'Current Monthly Zonal Charges'!AE9890","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9890-'Current Monthly Zonal Charges'!AG9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9890-'Current Monthly Zonal Charges'!AH9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9890-'Current Monthly Zonal Charges'!AI9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9890-'Current Monthly Zonal Charges'!AJ9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9890-'Current Monthly Zonal Charges'!AK9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9890-'Current Monthly Zonal Charges'!AL9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9890-'Current Monthly Zonal Charges'!AM9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9890-'Current Monthly Zonal Charges'!AN9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9890-'Current Monthly Zonal Charges'!AO9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9890-'Current Monthly Zonal Charges'!AP9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9890-'Current Monthly Zonal Charges'!AQ9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9890-'Current Monthly Zonal Charges'!AR9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9890-'Current Monthly Zonal Charges'!AS9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9890-'Current Monthly Zonal Charges'!AT9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9890-'Current Monthly Zonal Charges'!AU9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9890-'Current Monthly Zonal Charges'!AV9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9890-'Current Monthly Zonal Charges'!AW9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9890-'Current Monthly Zonal Charges'!AW9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9890-'Current Monthly Zonal Charges'!AY9890","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9890-'Current Monthly Zonal Charges'!AZ9890","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9890-'Current Monthly Zonal Charges'!BA9890","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9890-'Current Monthly Zonal Charges'!BB9890","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9890-'Current Monthly Zonal Charges'!BC9890","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9890-'Current Monthly Zonal Charges'!BD9890","v":0}]
[{"$f":"'Upgrade Information'!B9891","v":"TOI396"},{"$f":"'Projected Revenue Requirements'!C9891","v":"ComEd"},{"$f":"'Upgrade Information'!E9891","v":5},{"$f":"IF('Upgrade Information'!D9891=\"\",\"\",'Upgrade Information'!D9891)","v":"2008-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9891","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9891","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9891","v":0},{"$f":"'Future Monthly Zonal Charges'!F9891","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9891-'Current Monthly Zonal Charges'!H9891","v":0},{"$f":"'Future Monthly Zonal Charges'!I9891-'Current Monthly Zonal Charges'!I9891","v":0},{"$f":"'Future Monthly Zonal Charges'!J9891-'Current Monthly Zonal Charges'!J9891","v":0},{"$f":"'Future Monthly Zonal Charges'!K9891-'Current Monthly Zonal Charges'!K9891","v":0},{"$f":"'Future Monthly Zonal Charges'!L9891-'Current Monthly Zonal Charges'!L9891","v":0},{"$f":"'Future Monthly Zonal Charges'!M9891-'Current Monthly Zonal Charges'!M9891","v":0},{"$f":"'Future Monthly Zonal Charges'!N9891-'Current Monthly Zonal Charges'!N9891","v":0},{"$f":"'Future Monthly Zonal Charges'!O9891-'Current Monthly Zonal Charges'!O9891","v":0},{"$f":"'Future Monthly Zonal Charges'!P9891-'Current Monthly Zonal Charges'!P9891","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9891-'Current Monthly Zonal Charges'!Q9891","v":0},{"$f":"'Future Monthly Zonal Charges'!R9891-'Current Monthly Zonal Charges'!R9891","v":0},{"$f":"'Future Monthly Zonal Charges'!S9891-'Current Monthly Zonal Charges'!S9891","v":0},{"$f":"'Future Monthly Zonal Charges'!T9891-'Current Monthly Zonal Charges'!T9891","v":0},{"$f":"'Future Monthly Zonal Charges'!U9891-'Current Monthly Zonal Charges'!U9891","v":0},{"$f":"'Future Monthly Zonal Charges'!V9891-'Current Monthly Zonal Charges'!V9891","v":0},{"$f":"'Future Monthly Zonal Charges'!W9891-'Current Monthly Zonal Charges'!W9891","v":0},{"$f":"'Future Monthly Zonal Charges'!X9891-'Current Monthly Zonal Charges'!X9891","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9891-'Current Monthly Zonal Charges'!Y9891","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9891-'Current Monthly Zonal Charges'!Z9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9891-'Current Monthly Zonal Charges'!AA9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9891-'Current Monthly Zonal Charges'!AB9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9891-'Current Monthly Zonal Charges'!AC9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9891-'Current Monthly Zonal Charges'!AD9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9891-'Current Monthly Zonal Charges'!AE9891","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9891-'Current Monthly Zonal Charges'!AG9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9891-'Current Monthly Zonal Charges'!AH9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9891-'Current Monthly Zonal Charges'!AI9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9891-'Current Monthly Zonal Charges'!AJ9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9891-'Current Monthly Zonal Charges'!AK9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9891-'Current Monthly Zonal Charges'!AL9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9891-'Current Monthly Zonal Charges'!AM9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9891-'Current Monthly Zonal Charges'!AN9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9891-'Current Monthly Zonal Charges'!AO9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9891-'Current Monthly Zonal Charges'!AP9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9891-'Current Monthly Zonal Charges'!AQ9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9891-'Current Monthly Zonal Charges'!AR9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9891-'Current Monthly Zonal Charges'!AS9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9891-'Current Monthly Zonal Charges'!AT9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9891-'Current Monthly Zonal Charges'!AU9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9891-'Current Monthly Zonal Charges'!AV9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9891-'Current Monthly Zonal Charges'!AW9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9891-'Current Monthly Zonal Charges'!AW9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9891-'Current Monthly Zonal Charges'!AY9891","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9891-'Current Monthly Zonal Charges'!AZ9891","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9891-'Current Monthly Zonal Charges'!BA9891","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9891-'Current Monthly Zonal Charges'!BB9891","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9891-'Current Monthly Zonal Charges'!BC9891","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9891-'Current Monthly Zonal Charges'!BD9891","v":0}]
[{"$f":"'Upgrade Information'!B9892","v":"TOI397"},{"$f":"'Projected Revenue Requirements'!C9892","v":"ComEd"},{"$f":"'Upgrade Information'!E9892","v":3.3},{"$f":"IF('Upgrade Information'!D9892=\"\",\"\",'Upgrade Information'!D9892)","v":"2008-05-24"},{"$f":"'Current Monthly Zonal Charges'!E9892","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9892","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9892","v":31322.510227609706},{"$f":"'Future Monthly Zonal Charges'!F9892","v":26687.77167086703},-4634.7385567426754,null,{"$f":"'Future Monthly Zonal Charges'!H9892-'Current Monthly Zonal Charges'!H9892","v":0},{"$f":"'Future Monthly Zonal Charges'!I9892-'Current Monthly Zonal Charges'!I9892","v":0},{"$f":"'Future Monthly Zonal Charges'!J9892-'Current Monthly Zonal Charges'!J9892","v":0},{"$f":"'Future Monthly Zonal Charges'!K9892-'Current Monthly Zonal Charges'!K9892","v":0},{"$f":"'Future Monthly Zonal Charges'!L9892-'Current Monthly Zonal Charges'!L9892","v":0},{"$f":"'Future Monthly Zonal Charges'!M9892-'Current Monthly Zonal Charges'!M9892","v":-4634.7385567426754},{"$f":"'Future Monthly Zonal Charges'!N9892-'Current Monthly Zonal Charges'!N9892","v":0},{"$f":"'Future Monthly Zonal Charges'!O9892-'Current Monthly Zonal Charges'!O9892","v":0},{"$f":"'Future Monthly Zonal Charges'!P9892-'Current Monthly Zonal Charges'!P9892","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9892-'Current Monthly Zonal Charges'!Q9892","v":0},{"$f":"'Future Monthly Zonal Charges'!R9892-'Current Monthly Zonal Charges'!R9892","v":0},{"$f":"'Future Monthly Zonal Charges'!S9892-'Current Monthly Zonal Charges'!S9892","v":0},{"$f":"'Future Monthly Zonal Charges'!T9892-'Current Monthly Zonal Charges'!T9892","v":0},{"$f":"'Future Monthly Zonal Charges'!U9892-'Current Monthly Zonal Charges'!U9892","v":0},{"$f":"'Future Monthly Zonal Charges'!V9892-'Current Monthly Zonal Charges'!V9892","v":0},{"$f":"'Future Monthly Zonal Charges'!W9892-'Current Monthly Zonal Charges'!W9892","v":0},{"$f":"'Future Monthly Zonal Charges'!X9892-'Current Monthly Zonal Charges'!X9892","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9892-'Current Monthly Zonal Charges'!Y9892","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9892-'Current Monthly Zonal Charges'!Z9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9892-'Current Monthly Zonal Charges'!AA9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9892-'Current Monthly Zonal Charges'!AB9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9892-'Current Monthly Zonal Charges'!AC9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9892-'Current Monthly Zonal Charges'!AD9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9892-'Current Monthly Zonal Charges'!AE9892","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9892-'Current Monthly Zonal Charges'!AG9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9892-'Current Monthly Zonal Charges'!AH9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9892-'Current Monthly Zonal Charges'!AI9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9892-'Current Monthly Zonal Charges'!AJ9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9892-'Current Monthly Zonal Charges'!AK9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9892-'Current Monthly Zonal Charges'!AL9892","v":-0.21797917237282305},{"$f":"'Future Monthly Zonal Charges'!AM9892-'Current Monthly Zonal Charges'!AM9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9892-'Current Monthly Zonal Charges'!AN9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9892-'Current Monthly Zonal Charges'!AO9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9892-'Current Monthly Zonal Charges'!AP9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9892-'Current Monthly Zonal Charges'!AQ9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9892-'Current Monthly Zonal Charges'!AR9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9892-'Current Monthly Zonal Charges'!AS9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9892-'Current Monthly Zonal Charges'!AT9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9892-'Current Monthly Zonal Charges'!AU9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9892-'Current Monthly Zonal Charges'!AV9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9892-'Current Monthly Zonal Charges'!AW9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9892-'Current Monthly Zonal Charges'!AW9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9892-'Current Monthly Zonal Charges'!AY9892","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9892-'Current Monthly Zonal Charges'!AZ9892","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9892-'Current Monthly Zonal Charges'!BA9892","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9892-'Current Monthly Zonal Charges'!BB9892","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9892-'Current Monthly Zonal Charges'!BC9892","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9892-'Current Monthly Zonal Charges'!BD9892","v":0}]
[{"$f":"'Upgrade Information'!B9893","v":"TOI398"},{"$f":"'Projected Revenue Requirements'!C9893","v":"ComEd"},{"$f":"'Upgrade Information'!E9893","v":2},{"$f":"IF('Upgrade Information'!D9893=\"\",\"\",'Upgrade Information'!D9893)","v":"2008-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9893","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9893","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9893","v":0},{"$f":"'Future Monthly Zonal Charges'!F9893","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9893-'Current Monthly Zonal Charges'!H9893","v":0},{"$f":"'Future Monthly Zonal Charges'!I9893-'Current Monthly Zonal Charges'!I9893","v":0},{"$f":"'Future Monthly Zonal Charges'!J9893-'Current Monthly Zonal Charges'!J9893","v":0},{"$f":"'Future Monthly Zonal Charges'!K9893-'Current Monthly Zonal Charges'!K9893","v":0},{"$f":"'Future Monthly Zonal Charges'!L9893-'Current Monthly Zonal Charges'!L9893","v":0},{"$f":"'Future Monthly Zonal Charges'!M9893-'Current Monthly Zonal Charges'!M9893","v":0},{"$f":"'Future Monthly Zonal Charges'!N9893-'Current Monthly Zonal Charges'!N9893","v":0},{"$f":"'Future Monthly Zonal Charges'!O9893-'Current Monthly Zonal Charges'!O9893","v":0},{"$f":"'Future Monthly Zonal Charges'!P9893-'Current Monthly Zonal Charges'!P9893","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9893-'Current Monthly Zonal Charges'!Q9893","v":0},{"$f":"'Future Monthly Zonal Charges'!R9893-'Current Monthly Zonal Charges'!R9893","v":0},{"$f":"'Future Monthly Zonal Charges'!S9893-'Current Monthly Zonal Charges'!S9893","v":0},{"$f":"'Future Monthly Zonal Charges'!T9893-'Current Monthly Zonal Charges'!T9893","v":0},{"$f":"'Future Monthly Zonal Charges'!U9893-'Current Monthly Zonal Charges'!U9893","v":0},{"$f":"'Future Monthly Zonal Charges'!V9893-'Current Monthly Zonal Charges'!V9893","v":0},{"$f":"'Future Monthly Zonal Charges'!W9893-'Current Monthly Zonal Charges'!W9893","v":0},{"$f":"'Future Monthly Zonal Charges'!X9893-'Current Monthly Zonal Charges'!X9893","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9893-'Current Monthly Zonal Charges'!Y9893","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9893-'Current Monthly Zonal Charges'!Z9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9893-'Current Monthly Zonal Charges'!AA9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9893-'Current Monthly Zonal Charges'!AB9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9893-'Current Monthly Zonal Charges'!AC9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9893-'Current Monthly Zonal Charges'!AD9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9893-'Current Monthly Zonal Charges'!AE9893","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9893-'Current Monthly Zonal Charges'!AG9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9893-'Current Monthly Zonal Charges'!AH9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9893-'Current Monthly Zonal Charges'!AI9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9893-'Current Monthly Zonal Charges'!AJ9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9893-'Current Monthly Zonal Charges'!AK9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9893-'Current Monthly Zonal Charges'!AL9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9893-'Current Monthly Zonal Charges'!AM9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9893-'Current Monthly Zonal Charges'!AN9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9893-'Current Monthly Zonal Charges'!AO9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9893-'Current Monthly Zonal Charges'!AP9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9893-'Current Monthly Zonal Charges'!AQ9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9893-'Current Monthly Zonal Charges'!AR9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9893-'Current Monthly Zonal Charges'!AS9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9893-'Current Monthly Zonal Charges'!AT9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9893-'Current Monthly Zonal Charges'!AU9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9893-'Current Monthly Zonal Charges'!AV9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9893-'Current Monthly Zonal Charges'!AW9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9893-'Current Monthly Zonal Charges'!AW9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9893-'Current Monthly Zonal Charges'!AY9893","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9893-'Current Monthly Zonal Charges'!AZ9893","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9893-'Current Monthly Zonal Charges'!BA9893","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9893-'Current Monthly Zonal Charges'!BB9893","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9893-'Current Monthly Zonal Charges'!BC9893","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9893-'Current Monthly Zonal Charges'!BD9893","v":0}]
[{"$f":"'Upgrade Information'!B9894","v":"TOI399"},{"$f":"'Projected Revenue Requirements'!C9894","v":"ComEd"},{"$f":"'Upgrade Information'!E9894","v":2.5},{"$f":"IF('Upgrade Information'!D9894=\"\",\"\",'Upgrade Information'!D9894)","v":"2008-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9894","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9894","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9894","v":0},{"$f":"'Future Monthly Zonal Charges'!F9894","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9894-'Current Monthly Zonal Charges'!H9894","v":0},{"$f":"'Future Monthly Zonal Charges'!I9894-'Current Monthly Zonal Charges'!I9894","v":0},{"$f":"'Future Monthly Zonal Charges'!J9894-'Current Monthly Zonal Charges'!J9894","v":0},{"$f":"'Future Monthly Zonal Charges'!K9894-'Current Monthly Zonal Charges'!K9894","v":0},{"$f":"'Future Monthly Zonal Charges'!L9894-'Current Monthly Zonal Charges'!L9894","v":0},{"$f":"'Future Monthly Zonal Charges'!M9894-'Current Monthly Zonal Charges'!M9894","v":0},{"$f":"'Future Monthly Zonal Charges'!N9894-'Current Monthly Zonal Charges'!N9894","v":0},{"$f":"'Future Monthly Zonal Charges'!O9894-'Current Monthly Zonal Charges'!O9894","v":0},{"$f":"'Future Monthly Zonal Charges'!P9894-'Current Monthly Zonal Charges'!P9894","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9894-'Current Monthly Zonal Charges'!Q9894","v":0},{"$f":"'Future Monthly Zonal Charges'!R9894-'Current Monthly Zonal Charges'!R9894","v":0},{"$f":"'Future Monthly Zonal Charges'!S9894-'Current Monthly Zonal Charges'!S9894","v":0},{"$f":"'Future Monthly Zonal Charges'!T9894-'Current Monthly Zonal Charges'!T9894","v":0},{"$f":"'Future Monthly Zonal Charges'!U9894-'Current Monthly Zonal Charges'!U9894","v":0},{"$f":"'Future Monthly Zonal Charges'!V9894-'Current Monthly Zonal Charges'!V9894","v":0},{"$f":"'Future Monthly Zonal Charges'!W9894-'Current Monthly Zonal Charges'!W9894","v":0},{"$f":"'Future Monthly Zonal Charges'!X9894-'Current Monthly Zonal Charges'!X9894","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9894-'Current Monthly Zonal Charges'!Y9894","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9894-'Current Monthly Zonal Charges'!Z9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9894-'Current Monthly Zonal Charges'!AA9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9894-'Current Monthly Zonal Charges'!AB9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9894-'Current Monthly Zonal Charges'!AC9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9894-'Current Monthly Zonal Charges'!AD9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9894-'Current Monthly Zonal Charges'!AE9894","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9894-'Current Monthly Zonal Charges'!AG9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9894-'Current Monthly Zonal Charges'!AH9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9894-'Current Monthly Zonal Charges'!AI9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9894-'Current Monthly Zonal Charges'!AJ9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9894-'Current Monthly Zonal Charges'!AK9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9894-'Current Monthly Zonal Charges'!AL9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9894-'Current Monthly Zonal Charges'!AM9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9894-'Current Monthly Zonal Charges'!AN9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9894-'Current Monthly Zonal Charges'!AO9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9894-'Current Monthly Zonal Charges'!AP9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9894-'Current Monthly Zonal Charges'!AQ9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9894-'Current Monthly Zonal Charges'!AR9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9894-'Current Monthly Zonal Charges'!AS9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9894-'Current Monthly Zonal Charges'!AT9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9894-'Current Monthly Zonal Charges'!AU9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9894-'Current Monthly Zonal Charges'!AV9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9894-'Current Monthly Zonal Charges'!AW9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9894-'Current Monthly Zonal Charges'!AW9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9894-'Current Monthly Zonal Charges'!AY9894","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9894-'Current Monthly Zonal Charges'!AZ9894","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9894-'Current Monthly Zonal Charges'!BA9894","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9894-'Current Monthly Zonal Charges'!BB9894","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9894-'Current Monthly Zonal Charges'!BC9894","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9894-'Current Monthly Zonal Charges'!BD9894","v":0}]
[{"$f":"'Upgrade Information'!B9895","v":"TOI400"},{"$f":"'Projected Revenue Requirements'!C9895","v":"ComEd"},{"$f":"'Upgrade Information'!E9895","v":1.7},{"$f":"IF('Upgrade Information'!D9895=\"\",\"\",'Upgrade Information'!D9895)","v":"2009-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9895","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9895","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9895","v":0},{"$f":"'Future Monthly Zonal Charges'!F9895","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9895-'Current Monthly Zonal Charges'!H9895","v":0},{"$f":"'Future Monthly Zonal Charges'!I9895-'Current Monthly Zonal Charges'!I9895","v":0},{"$f":"'Future Monthly Zonal Charges'!J9895-'Current Monthly Zonal Charges'!J9895","v":0},{"$f":"'Future Monthly Zonal Charges'!K9895-'Current Monthly Zonal Charges'!K9895","v":0},{"$f":"'Future Monthly Zonal Charges'!L9895-'Current Monthly Zonal Charges'!L9895","v":0},{"$f":"'Future Monthly Zonal Charges'!M9895-'Current Monthly Zonal Charges'!M9895","v":0},{"$f":"'Future Monthly Zonal Charges'!N9895-'Current Monthly Zonal Charges'!N9895","v":0},{"$f":"'Future Monthly Zonal Charges'!O9895-'Current Monthly Zonal Charges'!O9895","v":0},{"$f":"'Future Monthly Zonal Charges'!P9895-'Current Monthly Zonal Charges'!P9895","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9895-'Current Monthly Zonal Charges'!Q9895","v":0},{"$f":"'Future Monthly Zonal Charges'!R9895-'Current Monthly Zonal Charges'!R9895","v":0},{"$f":"'Future Monthly Zonal Charges'!S9895-'Current Monthly Zonal Charges'!S9895","v":0},{"$f":"'Future Monthly Zonal Charges'!T9895-'Current Monthly Zonal Charges'!T9895","v":0},{"$f":"'Future Monthly Zonal Charges'!U9895-'Current Monthly Zonal Charges'!U9895","v":0},{"$f":"'Future Monthly Zonal Charges'!V9895-'Current Monthly Zonal Charges'!V9895","v":0},{"$f":"'Future Monthly Zonal Charges'!W9895-'Current Monthly Zonal Charges'!W9895","v":0},{"$f":"'Future Monthly Zonal Charges'!X9895-'Current Monthly Zonal Charges'!X9895","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9895-'Current Monthly Zonal Charges'!Y9895","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9895-'Current Monthly Zonal Charges'!Z9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9895-'Current Monthly Zonal Charges'!AA9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9895-'Current Monthly Zonal Charges'!AB9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9895-'Current Monthly Zonal Charges'!AC9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9895-'Current Monthly Zonal Charges'!AD9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9895-'Current Monthly Zonal Charges'!AE9895","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9895-'Current Monthly Zonal Charges'!AG9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9895-'Current Monthly Zonal Charges'!AH9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9895-'Current Monthly Zonal Charges'!AI9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9895-'Current Monthly Zonal Charges'!AJ9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9895-'Current Monthly Zonal Charges'!AK9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9895-'Current Monthly Zonal Charges'!AL9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9895-'Current Monthly Zonal Charges'!AM9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9895-'Current Monthly Zonal Charges'!AN9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9895-'Current Monthly Zonal Charges'!AO9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9895-'Current Monthly Zonal Charges'!AP9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9895-'Current Monthly Zonal Charges'!AQ9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9895-'Current Monthly Zonal Charges'!AR9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9895-'Current Monthly Zonal Charges'!AS9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9895-'Current Monthly Zonal Charges'!AT9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9895-'Current Monthly Zonal Charges'!AU9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9895-'Current Monthly Zonal Charges'!AV9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9895-'Current Monthly Zonal Charges'!AW9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9895-'Current Monthly Zonal Charges'!AW9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9895-'Current Monthly Zonal Charges'!AY9895","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9895-'Current Monthly Zonal Charges'!AZ9895","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9895-'Current Monthly Zonal Charges'!BA9895","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9895-'Current Monthly Zonal Charges'!BB9895","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9895-'Current Monthly Zonal Charges'!BC9895","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9895-'Current Monthly Zonal Charges'!BD9895","v":0}]
[{"$f":"'Upgrade Information'!B9896","v":"TOI401"},{"$f":"'Projected Revenue Requirements'!C9896","v":"ComEd"},{"$f":"'Upgrade Information'!E9896","v":1.35},{"$f":"IF('Upgrade Information'!D9896=\"\",\"\",'Upgrade Information'!D9896)","v":"2009-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9896","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9896","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9896","v":0},{"$f":"'Future Monthly Zonal Charges'!F9896","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9896-'Current Monthly Zonal Charges'!H9896","v":0},{"$f":"'Future Monthly Zonal Charges'!I9896-'Current Monthly Zonal Charges'!I9896","v":0},{"$f":"'Future Monthly Zonal Charges'!J9896-'Current Monthly Zonal Charges'!J9896","v":0},{"$f":"'Future Monthly Zonal Charges'!K9896-'Current Monthly Zonal Charges'!K9896","v":0},{"$f":"'Future Monthly Zonal Charges'!L9896-'Current Monthly Zonal Charges'!L9896","v":0},{"$f":"'Future Monthly Zonal Charges'!M9896-'Current Monthly Zonal Charges'!M9896","v":0},{"$f":"'Future Monthly Zonal Charges'!N9896-'Current Monthly Zonal Charges'!N9896","v":0},{"$f":"'Future Monthly Zonal Charges'!O9896-'Current Monthly Zonal Charges'!O9896","v":0},{"$f":"'Future Monthly Zonal Charges'!P9896-'Current Monthly Zonal Charges'!P9896","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9896-'Current Monthly Zonal Charges'!Q9896","v":0},{"$f":"'Future Monthly Zonal Charges'!R9896-'Current Monthly Zonal Charges'!R9896","v":0},{"$f":"'Future Monthly Zonal Charges'!S9896-'Current Monthly Zonal Charges'!S9896","v":0},{"$f":"'Future Monthly Zonal Charges'!T9896-'Current Monthly Zonal Charges'!T9896","v":0},{"$f":"'Future Monthly Zonal Charges'!U9896-'Current Monthly Zonal Charges'!U9896","v":0},{"$f":"'Future Monthly Zonal Charges'!V9896-'Current Monthly Zonal Charges'!V9896","v":0},{"$f":"'Future Monthly Zonal Charges'!W9896-'Current Monthly Zonal Charges'!W9896","v":0},{"$f":"'Future Monthly Zonal Charges'!X9896-'Current Monthly Zonal Charges'!X9896","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9896-'Current Monthly Zonal Charges'!Y9896","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9896-'Current Monthly Zonal Charges'!Z9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9896-'Current Monthly Zonal Charges'!AA9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9896-'Current Monthly Zonal Charges'!AB9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9896-'Current Monthly Zonal Charges'!AC9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9896-'Current Monthly Zonal Charges'!AD9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9896-'Current Monthly Zonal Charges'!AE9896","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9896-'Current Monthly Zonal Charges'!AG9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9896-'Current Monthly Zonal Charges'!AH9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9896-'Current Monthly Zonal Charges'!AI9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9896-'Current Monthly Zonal Charges'!AJ9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9896-'Current Monthly Zonal Charges'!AK9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9896-'Current Monthly Zonal Charges'!AL9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9896-'Current Monthly Zonal Charges'!AM9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9896-'Current Monthly Zonal Charges'!AN9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9896-'Current Monthly Zonal Charges'!AO9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9896-'Current Monthly Zonal Charges'!AP9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9896-'Current Monthly Zonal Charges'!AQ9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9896-'Current Monthly Zonal Charges'!AR9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9896-'Current Monthly Zonal Charges'!AS9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9896-'Current Monthly Zonal Charges'!AT9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9896-'Current Monthly Zonal Charges'!AU9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9896-'Current Monthly Zonal Charges'!AV9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9896-'Current Monthly Zonal Charges'!AW9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9896-'Current Monthly Zonal Charges'!AW9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9896-'Current Monthly Zonal Charges'!AY9896","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9896-'Current Monthly Zonal Charges'!AZ9896","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9896-'Current Monthly Zonal Charges'!BA9896","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9896-'Current Monthly Zonal Charges'!BB9896","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9896-'Current Monthly Zonal Charges'!BC9896","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9896-'Current Monthly Zonal Charges'!BD9896","v":0}]
[{"$f":"'Upgrade Information'!B9897","v":"TOI402"},{"$f":"'Projected Revenue Requirements'!C9897","v":"ComEd"},{"$f":"'Upgrade Information'!E9897","v":4},{"$f":"IF('Upgrade Information'!D9897=\"\",\"\",'Upgrade Information'!D9897)","v":"2009-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9897","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9897","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9897","v":0},{"$f":"'Future Monthly Zonal Charges'!F9897","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9897-'Current Monthly Zonal Charges'!H9897","v":0},{"$f":"'Future Monthly Zonal Charges'!I9897-'Current Monthly Zonal Charges'!I9897","v":0},{"$f":"'Future Monthly Zonal Charges'!J9897-'Current Monthly Zonal Charges'!J9897","v":0},{"$f":"'Future Monthly Zonal Charges'!K9897-'Current Monthly Zonal Charges'!K9897","v":0},{"$f":"'Future Monthly Zonal Charges'!L9897-'Current Monthly Zonal Charges'!L9897","v":0},{"$f":"'Future Monthly Zonal Charges'!M9897-'Current Monthly Zonal Charges'!M9897","v":0},{"$f":"'Future Monthly Zonal Charges'!N9897-'Current Monthly Zonal Charges'!N9897","v":0},{"$f":"'Future Monthly Zonal Charges'!O9897-'Current Monthly Zonal Charges'!O9897","v":0},{"$f":"'Future Monthly Zonal Charges'!P9897-'Current Monthly Zonal Charges'!P9897","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9897-'Current Monthly Zonal Charges'!Q9897","v":0},{"$f":"'Future Monthly Zonal Charges'!R9897-'Current Monthly Zonal Charges'!R9897","v":0},{"$f":"'Future Monthly Zonal Charges'!S9897-'Current Monthly Zonal Charges'!S9897","v":0},{"$f":"'Future Monthly Zonal Charges'!T9897-'Current Monthly Zonal Charges'!T9897","v":0},{"$f":"'Future Monthly Zonal Charges'!U9897-'Current Monthly Zonal Charges'!U9897","v":0},{"$f":"'Future Monthly Zonal Charges'!V9897-'Current Monthly Zonal Charges'!V9897","v":0},{"$f":"'Future Monthly Zonal Charges'!W9897-'Current Monthly Zonal Charges'!W9897","v":0},{"$f":"'Future Monthly Zonal Charges'!X9897-'Current Monthly Zonal Charges'!X9897","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9897-'Current Monthly Zonal Charges'!Y9897","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9897-'Current Monthly Zonal Charges'!Z9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9897-'Current Monthly Zonal Charges'!AA9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9897-'Current Monthly Zonal Charges'!AB9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9897-'Current Monthly Zonal Charges'!AC9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9897-'Current Monthly Zonal Charges'!AD9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9897-'Current Monthly Zonal Charges'!AE9897","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9897-'Current Monthly Zonal Charges'!AG9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9897-'Current Monthly Zonal Charges'!AH9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9897-'Current Monthly Zonal Charges'!AI9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9897-'Current Monthly Zonal Charges'!AJ9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9897-'Current Monthly Zonal Charges'!AK9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9897-'Current Monthly Zonal Charges'!AL9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9897-'Current Monthly Zonal Charges'!AM9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9897-'Current Monthly Zonal Charges'!AN9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9897-'Current Monthly Zonal Charges'!AO9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9897-'Current Monthly Zonal Charges'!AP9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9897-'Current Monthly Zonal Charges'!AQ9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9897-'Current Monthly Zonal Charges'!AR9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9897-'Current Monthly Zonal Charges'!AS9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9897-'Current Monthly Zonal Charges'!AT9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9897-'Current Monthly Zonal Charges'!AU9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9897-'Current Monthly Zonal Charges'!AV9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9897-'Current Monthly Zonal Charges'!AW9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9897-'Current Monthly Zonal Charges'!AW9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9897-'Current Monthly Zonal Charges'!AY9897","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9897-'Current Monthly Zonal Charges'!AZ9897","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9897-'Current Monthly Zonal Charges'!BA9897","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9897-'Current Monthly Zonal Charges'!BB9897","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9897-'Current Monthly Zonal Charges'!BC9897","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9897-'Current Monthly Zonal Charges'!BD9897","v":0}]
[{"$f":"'Upgrade Information'!B9898","v":"TOI403"},{"$f":"'Projected Revenue Requirements'!C9898","v":"ComEd"},{"$f":"'Upgrade Information'!E9898","v":7},{"$f":"IF('Upgrade Information'!D9898=\"\",\"\",'Upgrade Information'!D9898)","v":"2010-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9898","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9898","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9898","v":0},{"$f":"'Future Monthly Zonal Charges'!F9898","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9898-'Current Monthly Zonal Charges'!H9898","v":0},{"$f":"'Future Monthly Zonal Charges'!I9898-'Current Monthly Zonal Charges'!I9898","v":0},{"$f":"'Future Monthly Zonal Charges'!J9898-'Current Monthly Zonal Charges'!J9898","v":0},{"$f":"'Future Monthly Zonal Charges'!K9898-'Current Monthly Zonal Charges'!K9898","v":0},{"$f":"'Future Monthly Zonal Charges'!L9898-'Current Monthly Zonal Charges'!L9898","v":0},{"$f":"'Future Monthly Zonal Charges'!M9898-'Current Monthly Zonal Charges'!M9898","v":0},{"$f":"'Future Monthly Zonal Charges'!N9898-'Current Monthly Zonal Charges'!N9898","v":0},{"$f":"'Future Monthly Zonal Charges'!O9898-'Current Monthly Zonal Charges'!O9898","v":0},{"$f":"'Future Monthly Zonal Charges'!P9898-'Current Monthly Zonal Charges'!P9898","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9898-'Current Monthly Zonal Charges'!Q9898","v":0},{"$f":"'Future Monthly Zonal Charges'!R9898-'Current Monthly Zonal Charges'!R9898","v":0},{"$f":"'Future Monthly Zonal Charges'!S9898-'Current Monthly Zonal Charges'!S9898","v":0},{"$f":"'Future Monthly Zonal Charges'!T9898-'Current Monthly Zonal Charges'!T9898","v":0},{"$f":"'Future Monthly Zonal Charges'!U9898-'Current Monthly Zonal Charges'!U9898","v":0},{"$f":"'Future Monthly Zonal Charges'!V9898-'Current Monthly Zonal Charges'!V9898","v":0},{"$f":"'Future Monthly Zonal Charges'!W9898-'Current Monthly Zonal Charges'!W9898","v":0},{"$f":"'Future Monthly Zonal Charges'!X9898-'Current Monthly Zonal Charges'!X9898","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9898-'Current Monthly Zonal Charges'!Y9898","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9898-'Current Monthly Zonal Charges'!Z9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9898-'Current Monthly Zonal Charges'!AA9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9898-'Current Monthly Zonal Charges'!AB9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9898-'Current Monthly Zonal Charges'!AC9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9898-'Current Monthly Zonal Charges'!AD9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9898-'Current Monthly Zonal Charges'!AE9898","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9898-'Current Monthly Zonal Charges'!AG9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9898-'Current Monthly Zonal Charges'!AH9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9898-'Current Monthly Zonal Charges'!AI9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9898-'Current Monthly Zonal Charges'!AJ9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9898-'Current Monthly Zonal Charges'!AK9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9898-'Current Monthly Zonal Charges'!AL9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9898-'Current Monthly Zonal Charges'!AM9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9898-'Current Monthly Zonal Charges'!AN9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9898-'Current Monthly Zonal Charges'!AO9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9898-'Current Monthly Zonal Charges'!AP9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9898-'Current Monthly Zonal Charges'!AQ9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9898-'Current Monthly Zonal Charges'!AR9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9898-'Current Monthly Zonal Charges'!AS9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9898-'Current Monthly Zonal Charges'!AT9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9898-'Current Monthly Zonal Charges'!AU9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9898-'Current Monthly Zonal Charges'!AV9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9898-'Current Monthly Zonal Charges'!AW9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9898-'Current Monthly Zonal Charges'!AW9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9898-'Current Monthly Zonal Charges'!AY9898","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9898-'Current Monthly Zonal Charges'!AZ9898","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9898-'Current Monthly Zonal Charges'!BA9898","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9898-'Current Monthly Zonal Charges'!BB9898","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9898-'Current Monthly Zonal Charges'!BC9898","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9898-'Current Monthly Zonal Charges'!BD9898","v":0}]
[{"$f":"'Upgrade Information'!B9899","v":"TOI404"},{"$f":"'Projected Revenue Requirements'!C9899","v":"ComEd"},{"$f":"'Upgrade Information'!E9899","v":3.15},{"$f":"IF('Upgrade Information'!D9899=\"\",\"\",'Upgrade Information'!D9899)","v":"2010-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9899","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9899","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9899","v":0},{"$f":"'Future Monthly Zonal Charges'!F9899","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9899-'Current Monthly Zonal Charges'!H9899","v":0},{"$f":"'Future Monthly Zonal Charges'!I9899-'Current Monthly Zonal Charges'!I9899","v":0},{"$f":"'Future Monthly Zonal Charges'!J9899-'Current Monthly Zonal Charges'!J9899","v":0},{"$f":"'Future Monthly Zonal Charges'!K9899-'Current Monthly Zonal Charges'!K9899","v":0},{"$f":"'Future Monthly Zonal Charges'!L9899-'Current Monthly Zonal Charges'!L9899","v":0},{"$f":"'Future Monthly Zonal Charges'!M9899-'Current Monthly Zonal Charges'!M9899","v":0},{"$f":"'Future Monthly Zonal Charges'!N9899-'Current Monthly Zonal Charges'!N9899","v":0},{"$f":"'Future Monthly Zonal Charges'!O9899-'Current Monthly Zonal Charges'!O9899","v":0},{"$f":"'Future Monthly Zonal Charges'!P9899-'Current Monthly Zonal Charges'!P9899","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9899-'Current Monthly Zonal Charges'!Q9899","v":0},{"$f":"'Future Monthly Zonal Charges'!R9899-'Current Monthly Zonal Charges'!R9899","v":0},{"$f":"'Future Monthly Zonal Charges'!S9899-'Current Monthly Zonal Charges'!S9899","v":0},{"$f":"'Future Monthly Zonal Charges'!T9899-'Current Monthly Zonal Charges'!T9899","v":0},{"$f":"'Future Monthly Zonal Charges'!U9899-'Current Monthly Zonal Charges'!U9899","v":0},{"$f":"'Future Monthly Zonal Charges'!V9899-'Current Monthly Zonal Charges'!V9899","v":0},{"$f":"'Future Monthly Zonal Charges'!W9899-'Current Monthly Zonal Charges'!W9899","v":0},{"$f":"'Future Monthly Zonal Charges'!X9899-'Current Monthly Zonal Charges'!X9899","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9899-'Current Monthly Zonal Charges'!Y9899","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9899-'Current Monthly Zonal Charges'!Z9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9899-'Current Monthly Zonal Charges'!AA9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9899-'Current Monthly Zonal Charges'!AB9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9899-'Current Monthly Zonal Charges'!AC9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9899-'Current Monthly Zonal Charges'!AD9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9899-'Current Monthly Zonal Charges'!AE9899","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9899-'Current Monthly Zonal Charges'!AG9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9899-'Current Monthly Zonal Charges'!AH9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9899-'Current Monthly Zonal Charges'!AI9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9899-'Current Monthly Zonal Charges'!AJ9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9899-'Current Monthly Zonal Charges'!AK9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9899-'Current Monthly Zonal Charges'!AL9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9899-'Current Monthly Zonal Charges'!AM9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9899-'Current Monthly Zonal Charges'!AN9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9899-'Current Monthly Zonal Charges'!AO9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9899-'Current Monthly Zonal Charges'!AP9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9899-'Current Monthly Zonal Charges'!AQ9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9899-'Current Monthly Zonal Charges'!AR9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9899-'Current Monthly Zonal Charges'!AS9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9899-'Current Monthly Zonal Charges'!AT9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9899-'Current Monthly Zonal Charges'!AU9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9899-'Current Monthly Zonal Charges'!AV9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9899-'Current Monthly Zonal Charges'!AW9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9899-'Current Monthly Zonal Charges'!AW9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9899-'Current Monthly Zonal Charges'!AY9899","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9899-'Current Monthly Zonal Charges'!AZ9899","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9899-'Current Monthly Zonal Charges'!BA9899","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9899-'Current Monthly Zonal Charges'!BB9899","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9899-'Current Monthly Zonal Charges'!BC9899","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9899-'Current Monthly Zonal Charges'!BD9899","v":0}]
[{"$f":"'Upgrade Information'!B9900","v":"TOI405"},{"$f":"'Projected Revenue Requirements'!C9900","v":"ComEd"},{"$f":"'Upgrade Information'!E9900","v":7},{"$f":"IF('Upgrade Information'!D9900=\"\",\"\",'Upgrade Information'!D9900)","v":"2010-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9900","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9900","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9900","v":0},{"$f":"'Future Monthly Zonal Charges'!F9900","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9900-'Current Monthly Zonal Charges'!H9900","v":0},{"$f":"'Future Monthly Zonal Charges'!I9900-'Current Monthly Zonal Charges'!I9900","v":0},{"$f":"'Future Monthly Zonal Charges'!J9900-'Current Monthly Zonal Charges'!J9900","v":0},{"$f":"'Future Monthly Zonal Charges'!K9900-'Current Monthly Zonal Charges'!K9900","v":0},{"$f":"'Future Monthly Zonal Charges'!L9900-'Current Monthly Zonal Charges'!L9900","v":0},{"$f":"'Future Monthly Zonal Charges'!M9900-'Current Monthly Zonal Charges'!M9900","v":0},{"$f":"'Future Monthly Zonal Charges'!N9900-'Current Monthly Zonal Charges'!N9900","v":0},{"$f":"'Future Monthly Zonal Charges'!O9900-'Current Monthly Zonal Charges'!O9900","v":0},{"$f":"'Future Monthly Zonal Charges'!P9900-'Current Monthly Zonal Charges'!P9900","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9900-'Current Monthly Zonal Charges'!Q9900","v":0},{"$f":"'Future Monthly Zonal Charges'!R9900-'Current Monthly Zonal Charges'!R9900","v":0},{"$f":"'Future Monthly Zonal Charges'!S9900-'Current Monthly Zonal Charges'!S9900","v":0},{"$f":"'Future Monthly Zonal Charges'!T9900-'Current Monthly Zonal Charges'!T9900","v":0},{"$f":"'Future Monthly Zonal Charges'!U9900-'Current Monthly Zonal Charges'!U9900","v":0},{"$f":"'Future Monthly Zonal Charges'!V9900-'Current Monthly Zonal Charges'!V9900","v":0},{"$f":"'Future Monthly Zonal Charges'!W9900-'Current Monthly Zonal Charges'!W9900","v":0},{"$f":"'Future Monthly Zonal Charges'!X9900-'Current Monthly Zonal Charges'!X9900","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9900-'Current Monthly Zonal Charges'!Y9900","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9900-'Current Monthly Zonal Charges'!Z9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9900-'Current Monthly Zonal Charges'!AA9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9900-'Current Monthly Zonal Charges'!AB9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9900-'Current Monthly Zonal Charges'!AC9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9900-'Current Monthly Zonal Charges'!AD9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9900-'Current Monthly Zonal Charges'!AE9900","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9900-'Current Monthly Zonal Charges'!AG9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9900-'Current Monthly Zonal Charges'!AH9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9900-'Current Monthly Zonal Charges'!AI9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9900-'Current Monthly Zonal Charges'!AJ9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9900-'Current Monthly Zonal Charges'!AK9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9900-'Current Monthly Zonal Charges'!AL9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9900-'Current Monthly Zonal Charges'!AM9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9900-'Current Monthly Zonal Charges'!AN9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9900-'Current Monthly Zonal Charges'!AO9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9900-'Current Monthly Zonal Charges'!AP9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9900-'Current Monthly Zonal Charges'!AQ9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9900-'Current Monthly Zonal Charges'!AR9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9900-'Current Monthly Zonal Charges'!AS9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9900-'Current Monthly Zonal Charges'!AT9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9900-'Current Monthly Zonal Charges'!AU9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9900-'Current Monthly Zonal Charges'!AV9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9900-'Current Monthly Zonal Charges'!AW9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9900-'Current Monthly Zonal Charges'!AW9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9900-'Current Monthly Zonal Charges'!AY9900","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9900-'Current Monthly Zonal Charges'!AZ9900","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9900-'Current Monthly Zonal Charges'!BA9900","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9900-'Current Monthly Zonal Charges'!BB9900","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9900-'Current Monthly Zonal Charges'!BC9900","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9900-'Current Monthly Zonal Charges'!BD9900","v":0}]
[{"$f":"'Upgrade Information'!B9901","v":"TOI406"},{"$f":"'Projected Revenue Requirements'!C9901","v":"ComEd"},{"$f":"'Upgrade Information'!E9901","v":2.25},{"$f":"IF('Upgrade Information'!D9901=\"\",\"\",'Upgrade Information'!D9901)","v":"2010-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9901","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9901","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9901","v":0},{"$f":"'Future Monthly Zonal Charges'!F9901","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9901-'Current Monthly Zonal Charges'!H9901","v":0},{"$f":"'Future Monthly Zonal Charges'!I9901-'Current Monthly Zonal Charges'!I9901","v":0},{"$f":"'Future Monthly Zonal Charges'!J9901-'Current Monthly Zonal Charges'!J9901","v":0},{"$f":"'Future Monthly Zonal Charges'!K9901-'Current Monthly Zonal Charges'!K9901","v":0},{"$f":"'Future Monthly Zonal Charges'!L9901-'Current Monthly Zonal Charges'!L9901","v":0},{"$f":"'Future Monthly Zonal Charges'!M9901-'Current Monthly Zonal Charges'!M9901","v":0},{"$f":"'Future Monthly Zonal Charges'!N9901-'Current Monthly Zonal Charges'!N9901","v":0},{"$f":"'Future Monthly Zonal Charges'!O9901-'Current Monthly Zonal Charges'!O9901","v":0},{"$f":"'Future Monthly Zonal Charges'!P9901-'Current Monthly Zonal Charges'!P9901","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9901-'Current Monthly Zonal Charges'!Q9901","v":0},{"$f":"'Future Monthly Zonal Charges'!R9901-'Current Monthly Zonal Charges'!R9901","v":0},{"$f":"'Future Monthly Zonal Charges'!S9901-'Current Monthly Zonal Charges'!S9901","v":0},{"$f":"'Future Monthly Zonal Charges'!T9901-'Current Monthly Zonal Charges'!T9901","v":0},{"$f":"'Future Monthly Zonal Charges'!U9901-'Current Monthly Zonal Charges'!U9901","v":0},{"$f":"'Future Monthly Zonal Charges'!V9901-'Current Monthly Zonal Charges'!V9901","v":0},{"$f":"'Future Monthly Zonal Charges'!W9901-'Current Monthly Zonal Charges'!W9901","v":0},{"$f":"'Future Monthly Zonal Charges'!X9901-'Current Monthly Zonal Charges'!X9901","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9901-'Current Monthly Zonal Charges'!Y9901","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9901-'Current Monthly Zonal Charges'!Z9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9901-'Current Monthly Zonal Charges'!AA9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9901-'Current Monthly Zonal Charges'!AB9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9901-'Current Monthly Zonal Charges'!AC9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9901-'Current Monthly Zonal Charges'!AD9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9901-'Current Monthly Zonal Charges'!AE9901","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9901-'Current Monthly Zonal Charges'!AG9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9901-'Current Monthly Zonal Charges'!AH9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9901-'Current Monthly Zonal Charges'!AI9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9901-'Current Monthly Zonal Charges'!AJ9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9901-'Current Monthly Zonal Charges'!AK9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9901-'Current Monthly Zonal Charges'!AL9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9901-'Current Monthly Zonal Charges'!AM9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9901-'Current Monthly Zonal Charges'!AN9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9901-'Current Monthly Zonal Charges'!AO9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9901-'Current Monthly Zonal Charges'!AP9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9901-'Current Monthly Zonal Charges'!AQ9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9901-'Current Monthly Zonal Charges'!AR9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9901-'Current Monthly Zonal Charges'!AS9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9901-'Current Monthly Zonal Charges'!AT9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9901-'Current Monthly Zonal Charges'!AU9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9901-'Current Monthly Zonal Charges'!AV9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9901-'Current Monthly Zonal Charges'!AW9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9901-'Current Monthly Zonal Charges'!AW9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9901-'Current Monthly Zonal Charges'!AY9901","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9901-'Current Monthly Zonal Charges'!AZ9901","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9901-'Current Monthly Zonal Charges'!BA9901","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9901-'Current Monthly Zonal Charges'!BB9901","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9901-'Current Monthly Zonal Charges'!BC9901","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9901-'Current Monthly Zonal Charges'!BD9901","v":0}]
[{"$f":"'Upgrade Information'!B9902","v":"TOI407"},{"$f":"'Projected Revenue Requirements'!C9902","v":"ComEd"},{"$f":"'Upgrade Information'!E9902","v":2.25},{"$f":"IF('Upgrade Information'!D9902=\"\",\"\",'Upgrade Information'!D9902)","v":"2010-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9902","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9902","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9902","v":0},{"$f":"'Future Monthly Zonal Charges'!F9902","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9902-'Current Monthly Zonal Charges'!H9902","v":0},{"$f":"'Future Monthly Zonal Charges'!I9902-'Current Monthly Zonal Charges'!I9902","v":0},{"$f":"'Future Monthly Zonal Charges'!J9902-'Current Monthly Zonal Charges'!J9902","v":0},{"$f":"'Future Monthly Zonal Charges'!K9902-'Current Monthly Zonal Charges'!K9902","v":0},{"$f":"'Future Monthly Zonal Charges'!L9902-'Current Monthly Zonal Charges'!L9902","v":0},{"$f":"'Future Monthly Zonal Charges'!M9902-'Current Monthly Zonal Charges'!M9902","v":0},{"$f":"'Future Monthly Zonal Charges'!N9902-'Current Monthly Zonal Charges'!N9902","v":0},{"$f":"'Future Monthly Zonal Charges'!O9902-'Current Monthly Zonal Charges'!O9902","v":0},{"$f":"'Future Monthly Zonal Charges'!P9902-'Current Monthly Zonal Charges'!P9902","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9902-'Current Monthly Zonal Charges'!Q9902","v":0},{"$f":"'Future Monthly Zonal Charges'!R9902-'Current Monthly Zonal Charges'!R9902","v":0},{"$f":"'Future Monthly Zonal Charges'!S9902-'Current Monthly Zonal Charges'!S9902","v":0},{"$f":"'Future Monthly Zonal Charges'!T9902-'Current Monthly Zonal Charges'!T9902","v":0},{"$f":"'Future Monthly Zonal Charges'!U9902-'Current Monthly Zonal Charges'!U9902","v":0},{"$f":"'Future Monthly Zonal Charges'!V9902-'Current Monthly Zonal Charges'!V9902","v":0},{"$f":"'Future Monthly Zonal Charges'!W9902-'Current Monthly Zonal Charges'!W9902","v":0},{"$f":"'Future Monthly Zonal Charges'!X9902-'Current Monthly Zonal Charges'!X9902","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9902-'Current Monthly Zonal Charges'!Y9902","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9902-'Current Monthly Zonal Charges'!Z9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9902-'Current Monthly Zonal Charges'!AA9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9902-'Current Monthly Zonal Charges'!AB9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9902-'Current Monthly Zonal Charges'!AC9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9902-'Current Monthly Zonal Charges'!AD9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9902-'Current Monthly Zonal Charges'!AE9902","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9902-'Current Monthly Zonal Charges'!AG9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9902-'Current Monthly Zonal Charges'!AH9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9902-'Current Monthly Zonal Charges'!AI9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9902-'Current Monthly Zonal Charges'!AJ9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9902-'Current Monthly Zonal Charges'!AK9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9902-'Current Monthly Zonal Charges'!AL9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9902-'Current Monthly Zonal Charges'!AM9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9902-'Current Monthly Zonal Charges'!AN9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9902-'Current Monthly Zonal Charges'!AO9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9902-'Current Monthly Zonal Charges'!AP9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9902-'Current Monthly Zonal Charges'!AQ9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9902-'Current Monthly Zonal Charges'!AR9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9902-'Current Monthly Zonal Charges'!AS9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9902-'Current Monthly Zonal Charges'!AT9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9902-'Current Monthly Zonal Charges'!AU9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9902-'Current Monthly Zonal Charges'!AV9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9902-'Current Monthly Zonal Charges'!AW9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9902-'Current Monthly Zonal Charges'!AW9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9902-'Current Monthly Zonal Charges'!AY9902","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9902-'Current Monthly Zonal Charges'!AZ9902","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9902-'Current Monthly Zonal Charges'!BA9902","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9902-'Current Monthly Zonal Charges'!BB9902","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9902-'Current Monthly Zonal Charges'!BC9902","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9902-'Current Monthly Zonal Charges'!BD9902","v":0}]
[{"$f":"'Upgrade Information'!B9903","v":"TOI408"},{"$f":"'Projected Revenue Requirements'!C9903","v":"ComEd"},{"$f":"'Upgrade Information'!E9903","v":0.95},{"$f":"IF('Upgrade Information'!D9903=\"\",\"\",'Upgrade Information'!D9903)","v":"2009-05-31"},{"$f":"'Current Monthly Zonal Charges'!E9903","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9903","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9903","v":0},{"$f":"'Future Monthly Zonal Charges'!F9903","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9903-'Current Monthly Zonal Charges'!H9903","v":0},{"$f":"'Future Monthly Zonal Charges'!I9903-'Current Monthly Zonal Charges'!I9903","v":0},{"$f":"'Future Monthly Zonal Charges'!J9903-'Current Monthly Zonal Charges'!J9903","v":0},{"$f":"'Future Monthly Zonal Charges'!K9903-'Current Monthly Zonal Charges'!K9903","v":0},{"$f":"'Future Monthly Zonal Charges'!L9903-'Current Monthly Zonal Charges'!L9903","v":0},{"$f":"'Future Monthly Zonal Charges'!M9903-'Current Monthly Zonal Charges'!M9903","v":0},{"$f":"'Future Monthly Zonal Charges'!N9903-'Current Monthly Zonal Charges'!N9903","v":0},{"$f":"'Future Monthly Zonal Charges'!O9903-'Current Monthly Zonal Charges'!O9903","v":0},{"$f":"'Future Monthly Zonal Charges'!P9903-'Current Monthly Zonal Charges'!P9903","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9903-'Current Monthly Zonal Charges'!Q9903","v":0},{"$f":"'Future Monthly Zonal Charges'!R9903-'Current Monthly Zonal Charges'!R9903","v":0},{"$f":"'Future Monthly Zonal Charges'!S9903-'Current Monthly Zonal Charges'!S9903","v":0},{"$f":"'Future Monthly Zonal Charges'!T9903-'Current Monthly Zonal Charges'!T9903","v":0},{"$f":"'Future Monthly Zonal Charges'!U9903-'Current Monthly Zonal Charges'!U9903","v":0},{"$f":"'Future Monthly Zonal Charges'!V9903-'Current Monthly Zonal Charges'!V9903","v":0},{"$f":"'Future Monthly Zonal Charges'!W9903-'Current Monthly Zonal Charges'!W9903","v":0},{"$f":"'Future Monthly Zonal Charges'!X9903-'Current Monthly Zonal Charges'!X9903","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9903-'Current Monthly Zonal Charges'!Y9903","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9903-'Current Monthly Zonal Charges'!Z9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9903-'Current Monthly Zonal Charges'!AA9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9903-'Current Monthly Zonal Charges'!AB9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9903-'Current Monthly Zonal Charges'!AC9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9903-'Current Monthly Zonal Charges'!AD9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9903-'Current Monthly Zonal Charges'!AE9903","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9903-'Current Monthly Zonal Charges'!AG9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9903-'Current Monthly Zonal Charges'!AH9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9903-'Current Monthly Zonal Charges'!AI9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9903-'Current Monthly Zonal Charges'!AJ9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9903-'Current Monthly Zonal Charges'!AK9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9903-'Current Monthly Zonal Charges'!AL9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9903-'Current Monthly Zonal Charges'!AM9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9903-'Current Monthly Zonal Charges'!AN9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9903-'Current Monthly Zonal Charges'!AO9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9903-'Current Monthly Zonal Charges'!AP9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9903-'Current Monthly Zonal Charges'!AQ9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9903-'Current Monthly Zonal Charges'!AR9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9903-'Current Monthly Zonal Charges'!AS9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9903-'Current Monthly Zonal Charges'!AT9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9903-'Current Monthly Zonal Charges'!AU9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9903-'Current Monthly Zonal Charges'!AV9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9903-'Current Monthly Zonal Charges'!AW9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9903-'Current Monthly Zonal Charges'!AW9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9903-'Current Monthly Zonal Charges'!AY9903","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9903-'Current Monthly Zonal Charges'!AZ9903","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9903-'Current Monthly Zonal Charges'!BA9903","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9903-'Current Monthly Zonal Charges'!BB9903","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9903-'Current Monthly Zonal Charges'!BC9903","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9903-'Current Monthly Zonal Charges'!BD9903","v":0}]
[{"$f":"'Upgrade Information'!B9904","v":"TOI409"},{"$f":"'Projected Revenue Requirements'!C9904","v":"AEP"},{"$f":"'Upgrade Information'!E9904","v":0.4},{"$f":"IF('Upgrade Information'!D9904=\"\",\"\",'Upgrade Information'!D9904)","v":"2010-12-31"},{"$f":"'Current Monthly Zonal Charges'!E9904","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9904","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9904","v":3707.9719713524523},{"$f":"'Future Monthly Zonal Charges'!F9904","v":3155.0847233264226},-552.88724802602974,null,{"$f":"'Future Monthly Zonal Charges'!H9904-'Current Monthly Zonal Charges'!H9904","v":0},{"$f":"'Future Monthly Zonal Charges'!I9904-'Current Monthly Zonal Charges'!I9904","v":-552.88724802602974},{"$f":"'Future Monthly Zonal Charges'!J9904-'Current Monthly Zonal Charges'!J9904","v":0},{"$f":"'Future Monthly Zonal Charges'!K9904-'Current Monthly Zonal Charges'!K9904","v":0},{"$f":"'Future Monthly Zonal Charges'!L9904-'Current Monthly Zonal Charges'!L9904","v":0},{"$f":"'Future Monthly Zonal Charges'!M9904-'Current Monthly Zonal Charges'!M9904","v":0},{"$f":"'Future Monthly Zonal Charges'!N9904-'Current Monthly Zonal Charges'!N9904","v":0},{"$f":"'Future Monthly Zonal Charges'!O9904-'Current Monthly Zonal Charges'!O9904","v":0},{"$f":"'Future Monthly Zonal Charges'!P9904-'Current Monthly Zonal Charges'!P9904","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9904-'Current Monthly Zonal Charges'!Q9904","v":0},{"$f":"'Future Monthly Zonal Charges'!R9904-'Current Monthly Zonal Charges'!R9904","v":0},{"$f":"'Future Monthly Zonal Charges'!S9904-'Current Monthly Zonal Charges'!S9904","v":0},{"$f":"'Future Monthly Zonal Charges'!T9904-'Current Monthly Zonal Charges'!T9904","v":0},{"$f":"'Future Monthly Zonal Charges'!U9904-'Current Monthly Zonal Charges'!U9904","v":0},{"$f":"'Future Monthly Zonal Charges'!V9904-'Current Monthly Zonal Charges'!V9904","v":0},{"$f":"'Future Monthly Zonal Charges'!W9904-'Current Monthly Zonal Charges'!W9904","v":0},{"$f":"'Future Monthly Zonal Charges'!X9904-'Current Monthly Zonal Charges'!X9904","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9904-'Current Monthly Zonal Charges'!Y9904","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9904-'Current Monthly Zonal Charges'!Z9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9904-'Current Monthly Zonal Charges'!AA9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9904-'Current Monthly Zonal Charges'!AB9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9904-'Current Monthly Zonal Charges'!AC9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9904-'Current Monthly Zonal Charges'!AD9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9904-'Current Monthly Zonal Charges'!AE9904","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9904-'Current Monthly Zonal Charges'!AG9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9904-'Current Monthly Zonal Charges'!AH9904","v":-2.5458613167781585E-2},{"$f":"'Future Monthly Zonal Charges'!AI9904-'Current Monthly Zonal Charges'!AI9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9904-'Current Monthly Zonal Charges'!AJ9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9904-'Current Monthly Zonal Charges'!AK9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9904-'Current Monthly Zonal Charges'!AL9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9904-'Current Monthly Zonal Charges'!AM9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9904-'Current Monthly Zonal Charges'!AN9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9904-'Current Monthly Zonal Charges'!AO9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9904-'Current Monthly Zonal Charges'!AP9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9904-'Current Monthly Zonal Charges'!AQ9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9904-'Current Monthly Zonal Charges'!AR9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9904-'Current Monthly Zonal Charges'!AS9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9904-'Current Monthly Zonal Charges'!AT9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9904-'Current Monthly Zonal Charges'!AU9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9904-'Current Monthly Zonal Charges'!AV9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9904-'Current Monthly Zonal Charges'!AW9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9904-'Current Monthly Zonal Charges'!AW9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9904-'Current Monthly Zonal Charges'!AY9904","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9904-'Current Monthly Zonal Charges'!AZ9904","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9904-'Current Monthly Zonal Charges'!BA9904","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9904-'Current Monthly Zonal Charges'!BB9904","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9904-'Current Monthly Zonal Charges'!BC9904","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9904-'Current Monthly Zonal Charges'!BD9904","v":0}]
[{"$f":"'Upgrade Information'!B9905","v":"TOI410"},{"$f":"'Projected Revenue Requirements'!C9905","v":"AEP"},{"$f":"'Upgrade Information'!E9905","v":0.7},{"$f":"IF('Upgrade Information'!D9905=\"\",\"\",'Upgrade Information'!D9905)","v":"2005-11-23"},{"$f":"'Current Monthly Zonal Charges'!E9905","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9905","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9905","v":5505.2723877538128},{"$f":"'Future Monthly Zonal Charges'!F9905","v":4537.7197037082597},-967.55268404555318,null,{"$f":"'Future Monthly Zonal Charges'!H9905-'Current Monthly Zonal Charges'!H9905","v":0},{"$f":"'Future Monthly Zonal Charges'!I9905-'Current Monthly Zonal Charges'!I9905","v":-967.55268404555318},{"$f":"'Future Monthly Zonal Charges'!J9905-'Current Monthly Zonal Charges'!J9905","v":0},{"$f":"'Future Monthly Zonal Charges'!K9905-'Current Monthly Zonal Charges'!K9905","v":0},{"$f":"'Future Monthly Zonal Charges'!L9905-'Current Monthly Zonal Charges'!L9905","v":0},{"$f":"'Future Monthly Zonal Charges'!M9905-'Current Monthly Zonal Charges'!M9905","v":0},{"$f":"'Future Monthly Zonal Charges'!N9905-'Current Monthly Zonal Charges'!N9905","v":0},{"$f":"'Future Monthly Zonal Charges'!O9905-'Current Monthly Zonal Charges'!O9905","v":0},{"$f":"'Future Monthly Zonal Charges'!P9905-'Current Monthly Zonal Charges'!P9905","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9905-'Current Monthly Zonal Charges'!Q9905","v":0},{"$f":"'Future Monthly Zonal Charges'!R9905-'Current Monthly Zonal Charges'!R9905","v":0},{"$f":"'Future Monthly Zonal Charges'!S9905-'Current Monthly Zonal Charges'!S9905","v":0},{"$f":"'Future Monthly Zonal Charges'!T9905-'Current Monthly Zonal Charges'!T9905","v":0},{"$f":"'Future Monthly Zonal Charges'!U9905-'Current Monthly Zonal Charges'!U9905","v":0},{"$f":"'Future Monthly Zonal Charges'!V9905-'Current Monthly Zonal Charges'!V9905","v":0},{"$f":"'Future Monthly Zonal Charges'!W9905-'Current Monthly Zonal Charges'!W9905","v":0},{"$f":"'Future Monthly Zonal Charges'!X9905-'Current Monthly Zonal Charges'!X9905","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9905-'Current Monthly Zonal Charges'!Y9905","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9905-'Current Monthly Zonal Charges'!Z9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9905-'Current Monthly Zonal Charges'!AA9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9905-'Current Monthly Zonal Charges'!AB9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9905-'Current Monthly Zonal Charges'!AC9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9905-'Current Monthly Zonal Charges'!AD9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9905-'Current Monthly Zonal Charges'!AE9905","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9905-'Current Monthly Zonal Charges'!AG9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9905-'Current Monthly Zonal Charges'!AH9905","v":-4.4552573043617871E-2},{"$f":"'Future Monthly Zonal Charges'!AI9905-'Current Monthly Zonal Charges'!AI9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9905-'Current Monthly Zonal Charges'!AJ9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9905-'Current Monthly Zonal Charges'!AK9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9905-'Current Monthly Zonal Charges'!AL9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9905-'Current Monthly Zonal Charges'!AM9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9905-'Current Monthly Zonal Charges'!AN9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9905-'Current Monthly Zonal Charges'!AO9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9905-'Current Monthly Zonal Charges'!AP9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9905-'Current Monthly Zonal Charges'!AQ9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9905-'Current Monthly Zonal Charges'!AR9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9905-'Current Monthly Zonal Charges'!AS9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9905-'Current Monthly Zonal Charges'!AT9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9905-'Current Monthly Zonal Charges'!AU9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9905-'Current Monthly Zonal Charges'!AV9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9905-'Current Monthly Zonal Charges'!AW9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9905-'Current Monthly Zonal Charges'!AW9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9905-'Current Monthly Zonal Charges'!AY9905","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9905-'Current Monthly Zonal Charges'!AZ9905","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9905-'Current Monthly Zonal Charges'!BA9905","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9905-'Current Monthly Zonal Charges'!BB9905","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9905-'Current Monthly Zonal Charges'!BC9905","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9905-'Current Monthly Zonal Charges'!BD9905","v":0}]
[{"$f":"'Upgrade Information'!B9906","v":"TOI411"},{"$f":"'Projected Revenue Requirements'!C9906","v":"ComEd"},{"$f":"'Upgrade Information'!E9906","v":0.73},{"$f":"IF('Upgrade Information'!D9906=\"\",\"\",'Upgrade Information'!D9906)","v":"2008-02-08"},{"$f":"'Current Monthly Zonal Charges'!E9906","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9906","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9906","v":6877.6559117678726},{"$f":"'Future Monthly Zonal Charges'!F9906","v":5852.3955643672189},-1025.2603474006537,null,{"$f":"'Future Monthly Zonal Charges'!H9906-'Current Monthly Zonal Charges'!H9906","v":0},{"$f":"'Future Monthly Zonal Charges'!I9906-'Current Monthly Zonal Charges'!I9906","v":0},{"$f":"'Future Monthly Zonal Charges'!J9906-'Current Monthly Zonal Charges'!J9906","v":0},{"$f":"'Future Monthly Zonal Charges'!K9906-'Current Monthly Zonal Charges'!K9906","v":0},{"$f":"'Future Monthly Zonal Charges'!L9906-'Current Monthly Zonal Charges'!L9906","v":0},{"$f":"'Future Monthly Zonal Charges'!M9906-'Current Monthly Zonal Charges'!M9906","v":-1025.2603474006537},{"$f":"'Future Monthly Zonal Charges'!N9906-'Current Monthly Zonal Charges'!N9906","v":0},{"$f":"'Future Monthly Zonal Charges'!O9906-'Current Monthly Zonal Charges'!O9906","v":0},{"$f":"'Future Monthly Zonal Charges'!P9906-'Current Monthly Zonal Charges'!P9906","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9906-'Current Monthly Zonal Charges'!Q9906","v":0},{"$f":"'Future Monthly Zonal Charges'!R9906-'Current Monthly Zonal Charges'!R9906","v":0},{"$f":"'Future Monthly Zonal Charges'!S9906-'Current Monthly Zonal Charges'!S9906","v":0},{"$f":"'Future Monthly Zonal Charges'!T9906-'Current Monthly Zonal Charges'!T9906","v":0},{"$f":"'Future Monthly Zonal Charges'!U9906-'Current Monthly Zonal Charges'!U9906","v":0},{"$f":"'Future Monthly Zonal Charges'!V9906-'Current Monthly Zonal Charges'!V9906","v":0},{"$f":"'Future Monthly Zonal Charges'!W9906-'Current Monthly Zonal Charges'!W9906","v":0},{"$f":"'Future Monthly Zonal Charges'!X9906-'Current Monthly Zonal Charges'!X9906","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9906-'Current Monthly Zonal Charges'!Y9906","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9906-'Current Monthly Zonal Charges'!Z9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9906-'Current Monthly Zonal Charges'!AA9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9906-'Current Monthly Zonal Charges'!AB9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9906-'Current Monthly Zonal Charges'!AC9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9906-'Current Monthly Zonal Charges'!AD9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9906-'Current Monthly Zonal Charges'!AE9906","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9906-'Current Monthly Zonal Charges'!AG9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9906-'Current Monthly Zonal Charges'!AH9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9906-'Current Monthly Zonal Charges'!AI9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9906-'Current Monthly Zonal Charges'!AJ9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9906-'Current Monthly Zonal Charges'!AK9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9906-'Current Monthly Zonal Charges'!AL9906","v":-4.8219635100654856E-2},{"$f":"'Future Monthly Zonal Charges'!AM9906-'Current Monthly Zonal Charges'!AM9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9906-'Current Monthly Zonal Charges'!AN9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9906-'Current Monthly Zonal Charges'!AO9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9906-'Current Monthly Zonal Charges'!AP9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9906-'Current Monthly Zonal Charges'!AQ9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9906-'Current Monthly Zonal Charges'!AR9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9906-'Current Monthly Zonal Charges'!AS9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9906-'Current Monthly Zonal Charges'!AT9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9906-'Current Monthly Zonal Charges'!AU9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9906-'Current Monthly Zonal Charges'!AV9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9906-'Current Monthly Zonal Charges'!AW9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9906-'Current Monthly Zonal Charges'!AW9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9906-'Current Monthly Zonal Charges'!AY9906","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9906-'Current Monthly Zonal Charges'!AZ9906","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9906-'Current Monthly Zonal Charges'!BA9906","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9906-'Current Monthly Zonal Charges'!BB9906","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9906-'Current Monthly Zonal Charges'!BC9906","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9906-'Current Monthly Zonal Charges'!BD9906","v":0}]
[{"$f":"'Upgrade Information'!B9907","v":"TOI412"},{"$f":"'Projected Revenue Requirements'!C9907","v":"ComEd"},{"$f":"'Upgrade Information'!E9907","v":0.13},{"$f":"IF('Upgrade Information'!D9907=\"\",\"\",'Upgrade Information'!D9907)","v":"2008-02-14"},{"$f":"'Current Monthly Zonal Charges'!E9907","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9907","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9907","v":1224.7880390819498},{"$f":"'Future Monthly Zonal Charges'!F9907","v":1042.2074292708746},-182.58060981107519,null,{"$f":"'Future Monthly Zonal Charges'!H9907-'Current Monthly Zonal Charges'!H9907","v":0},{"$f":"'Future Monthly Zonal Charges'!I9907-'Current Monthly Zonal Charges'!I9907","v":0},{"$f":"'Future Monthly Zonal Charges'!J9907-'Current Monthly Zonal Charges'!J9907","v":0},{"$f":"'Future Monthly Zonal Charges'!K9907-'Current Monthly Zonal Charges'!K9907","v":0},{"$f":"'Future Monthly Zonal Charges'!L9907-'Current Monthly Zonal Charges'!L9907","v":0},{"$f":"'Future Monthly Zonal Charges'!M9907-'Current Monthly Zonal Charges'!M9907","v":-182.58060981107519},{"$f":"'Future Monthly Zonal Charges'!N9907-'Current Monthly Zonal Charges'!N9907","v":0},{"$f":"'Future Monthly Zonal Charges'!O9907-'Current Monthly Zonal Charges'!O9907","v":0},{"$f":"'Future Monthly Zonal Charges'!P9907-'Current Monthly Zonal Charges'!P9907","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9907-'Current Monthly Zonal Charges'!Q9907","v":0},{"$f":"'Future Monthly Zonal Charges'!R9907-'Current Monthly Zonal Charges'!R9907","v":0},{"$f":"'Future Monthly Zonal Charges'!S9907-'Current Monthly Zonal Charges'!S9907","v":0},{"$f":"'Future Monthly Zonal Charges'!T9907-'Current Monthly Zonal Charges'!T9907","v":0},{"$f":"'Future Monthly Zonal Charges'!U9907-'Current Monthly Zonal Charges'!U9907","v":0},{"$f":"'Future Monthly Zonal Charges'!V9907-'Current Monthly Zonal Charges'!V9907","v":0},{"$f":"'Future Monthly Zonal Charges'!W9907-'Current Monthly Zonal Charges'!W9907","v":0},{"$f":"'Future Monthly Zonal Charges'!X9907-'Current Monthly Zonal Charges'!X9907","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9907-'Current Monthly Zonal Charges'!Y9907","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9907-'Current Monthly Zonal Charges'!Z9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9907-'Current Monthly Zonal Charges'!AA9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9907-'Current Monthly Zonal Charges'!AB9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9907-'Current Monthly Zonal Charges'!AC9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9907-'Current Monthly Zonal Charges'!AD9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9907-'Current Monthly Zonal Charges'!AE9907","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9907-'Current Monthly Zonal Charges'!AG9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9907-'Current Monthly Zonal Charges'!AH9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9907-'Current Monthly Zonal Charges'!AI9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9907-'Current Monthly Zonal Charges'!AJ9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9907-'Current Monthly Zonal Charges'!AK9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9907-'Current Monthly Zonal Charges'!AL9907","v":-8.5870583055960639E-3},{"$f":"'Future Monthly Zonal Charges'!AM9907-'Current Monthly Zonal Charges'!AM9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9907-'Current Monthly Zonal Charges'!AN9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9907-'Current Monthly Zonal Charges'!AO9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9907-'Current Monthly Zonal Charges'!AP9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9907-'Current Monthly Zonal Charges'!AQ9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9907-'Current Monthly Zonal Charges'!AR9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9907-'Current Monthly Zonal Charges'!AS9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9907-'Current Monthly Zonal Charges'!AT9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9907-'Current Monthly Zonal Charges'!AU9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9907-'Current Monthly Zonal Charges'!AV9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9907-'Current Monthly Zonal Charges'!AW9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9907-'Current Monthly Zonal Charges'!AW9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9907-'Current Monthly Zonal Charges'!AY9907","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9907-'Current Monthly Zonal Charges'!AZ9907","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9907-'Current Monthly Zonal Charges'!BA9907","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9907-'Current Monthly Zonal Charges'!BB9907","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9907-'Current Monthly Zonal Charges'!BC9907","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9907-'Current Monthly Zonal Charges'!BD9907","v":0}]
[{"$f":"'Upgrade Information'!B9908","v":"TOI413"},{"$f":"'Projected Revenue Requirements'!C9908","v":"ComEd"},{"$f":"'Upgrade Information'!E9908","v":1.44},{"$f":"IF('Upgrade Information'!D9908=\"\",\"\",'Upgrade Information'!D9908)","v":"2007-12-20"},{"$f":"'Current Monthly Zonal Charges'!E9908","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9908","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9908","v":13499.468515439048},{"$f":"'Future Monthly Zonal Charges'!F9908","v":11477.03714522406},-2022.4313702149884,null,{"$f":"'Future Monthly Zonal Charges'!H9908-'Current Monthly Zonal Charges'!H9908","v":0},{"$f":"'Future Monthly Zonal Charges'!I9908-'Current Monthly Zonal Charges'!I9908","v":0},{"$f":"'Future Monthly Zonal Charges'!J9908-'Current Monthly Zonal Charges'!J9908","v":0},{"$f":"'Future Monthly Zonal Charges'!K9908-'Current Monthly Zonal Charges'!K9908","v":0},{"$f":"'Future Monthly Zonal Charges'!L9908-'Current Monthly Zonal Charges'!L9908","v":0},{"$f":"'Future Monthly Zonal Charges'!M9908-'Current Monthly Zonal Charges'!M9908","v":-2022.4313702149884},{"$f":"'Future Monthly Zonal Charges'!N9908-'Current Monthly Zonal Charges'!N9908","v":0},{"$f":"'Future Monthly Zonal Charges'!O9908-'Current Monthly Zonal Charges'!O9908","v":0},{"$f":"'Future Monthly Zonal Charges'!P9908-'Current Monthly Zonal Charges'!P9908","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9908-'Current Monthly Zonal Charges'!Q9908","v":0},{"$f":"'Future Monthly Zonal Charges'!R9908-'Current Monthly Zonal Charges'!R9908","v":0},{"$f":"'Future Monthly Zonal Charges'!S9908-'Current Monthly Zonal Charges'!S9908","v":0},{"$f":"'Future Monthly Zonal Charges'!T9908-'Current Monthly Zonal Charges'!T9908","v":0},{"$f":"'Future Monthly Zonal Charges'!U9908-'Current Monthly Zonal Charges'!U9908","v":0},{"$f":"'Future Monthly Zonal Charges'!V9908-'Current Monthly Zonal Charges'!V9908","v":0},{"$f":"'Future Monthly Zonal Charges'!W9908-'Current Monthly Zonal Charges'!W9908","v":0},{"$f":"'Future Monthly Zonal Charges'!X9908-'Current Monthly Zonal Charges'!X9908","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9908-'Current Monthly Zonal Charges'!Y9908","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9908-'Current Monthly Zonal Charges'!Z9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9908-'Current Monthly Zonal Charges'!AA9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9908-'Current Monthly Zonal Charges'!AB9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9908-'Current Monthly Zonal Charges'!AC9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9908-'Current Monthly Zonal Charges'!AD9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9908-'Current Monthly Zonal Charges'!AE9908","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9908-'Current Monthly Zonal Charges'!AG9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9908-'Current Monthly Zonal Charges'!AH9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9908-'Current Monthly Zonal Charges'!AI9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9908-'Current Monthly Zonal Charges'!AJ9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9908-'Current Monthly Zonal Charges'!AK9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9908-'Current Monthly Zonal Charges'!AL9908","v":-9.5118184308141118E-2},{"$f":"'Future Monthly Zonal Charges'!AM9908-'Current Monthly Zonal Charges'!AM9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9908-'Current Monthly Zonal Charges'!AN9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9908-'Current Monthly Zonal Charges'!AO9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9908-'Current Monthly Zonal Charges'!AP9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9908-'Current Monthly Zonal Charges'!AQ9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9908-'Current Monthly Zonal Charges'!AR9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9908-'Current Monthly Zonal Charges'!AS9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9908-'Current Monthly Zonal Charges'!AT9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9908-'Current Monthly Zonal Charges'!AU9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9908-'Current Monthly Zonal Charges'!AV9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9908-'Current Monthly Zonal Charges'!AW9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9908-'Current Monthly Zonal Charges'!AW9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9908-'Current Monthly Zonal Charges'!AY9908","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9908-'Current Monthly Zonal Charges'!AZ9908","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9908-'Current Monthly Zonal Charges'!BA9908","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9908-'Current Monthly Zonal Charges'!BB9908","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9908-'Current Monthly Zonal Charges'!BC9908","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9908-'Current Monthly Zonal Charges'!BD9908","v":0}]
[{"$f":"'Upgrade Information'!B9909","v":"TOI414"},{"$f":"'Projected Revenue Requirements'!C9909","v":"ComEd"},{"$f":"'Upgrade Information'!E9909","v":0.48},{"$f":"IF('Upgrade Information'!D9909=\"\",\"\",'Upgrade Information'!D9909)","v":"2007-10-21"},{"$f":"'Current Monthly Zonal Charges'!E9909","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9909","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9909","v":4477.3513788106266},{"$f":"'Future Monthly Zonal Charges'!F9909","v":3803.2075887389651},-674.14379007166144,null,{"$f":"'Future Monthly Zonal Charges'!H9909-'Current Monthly Zonal Charges'!H9909","v":0},{"$f":"'Future Monthly Zonal Charges'!I9909-'Current Monthly Zonal Charges'!I9909","v":0},{"$f":"'Future Monthly Zonal Charges'!J9909-'Current Monthly Zonal Charges'!J9909","v":0},{"$f":"'Future Monthly Zonal Charges'!K9909-'Current Monthly Zonal Charges'!K9909","v":0},{"$f":"'Future Monthly Zonal Charges'!L9909-'Current Monthly Zonal Charges'!L9909","v":0},{"$f":"'Future Monthly Zonal Charges'!M9909-'Current Monthly Zonal Charges'!M9909","v":-674.14379007166144},{"$f":"'Future Monthly Zonal Charges'!N9909-'Current Monthly Zonal Charges'!N9909","v":0},{"$f":"'Future Monthly Zonal Charges'!O9909-'Current Monthly Zonal Charges'!O9909","v":0},{"$f":"'Future Monthly Zonal Charges'!P9909-'Current Monthly Zonal Charges'!P9909","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9909-'Current Monthly Zonal Charges'!Q9909","v":0},{"$f":"'Future Monthly Zonal Charges'!R9909-'Current Monthly Zonal Charges'!R9909","v":0},{"$f":"'Future Monthly Zonal Charges'!S9909-'Current Monthly Zonal Charges'!S9909","v":0},{"$f":"'Future Monthly Zonal Charges'!T9909-'Current Monthly Zonal Charges'!T9909","v":0},{"$f":"'Future Monthly Zonal Charges'!U9909-'Current Monthly Zonal Charges'!U9909","v":0},{"$f":"'Future Monthly Zonal Charges'!V9909-'Current Monthly Zonal Charges'!V9909","v":0},{"$f":"'Future Monthly Zonal Charges'!W9909-'Current Monthly Zonal Charges'!W9909","v":0},{"$f":"'Future Monthly Zonal Charges'!X9909-'Current Monthly Zonal Charges'!X9909","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9909-'Current Monthly Zonal Charges'!Y9909","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9909-'Current Monthly Zonal Charges'!Z9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9909-'Current Monthly Zonal Charges'!AA9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9909-'Current Monthly Zonal Charges'!AB9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9909-'Current Monthly Zonal Charges'!AC9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9909-'Current Monthly Zonal Charges'!AD9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9909-'Current Monthly Zonal Charges'!AE9909","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9909-'Current Monthly Zonal Charges'!AG9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9909-'Current Monthly Zonal Charges'!AH9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9909-'Current Monthly Zonal Charges'!AI9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9909-'Current Monthly Zonal Charges'!AJ9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9909-'Current Monthly Zonal Charges'!AK9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9909-'Current Monthly Zonal Charges'!AL9909","v":-3.1706061436046956E-2},{"$f":"'Future Monthly Zonal Charges'!AM9909-'Current Monthly Zonal Charges'!AM9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9909-'Current Monthly Zonal Charges'!AN9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9909-'Current Monthly Zonal Charges'!AO9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9909-'Current Monthly Zonal Charges'!AP9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9909-'Current Monthly Zonal Charges'!AQ9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9909-'Current Monthly Zonal Charges'!AR9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9909-'Current Monthly Zonal Charges'!AS9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9909-'Current Monthly Zonal Charges'!AT9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9909-'Current Monthly Zonal Charges'!AU9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9909-'Current Monthly Zonal Charges'!AV9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9909-'Current Monthly Zonal Charges'!AW9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9909-'Current Monthly Zonal Charges'!AW9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9909-'Current Monthly Zonal Charges'!AY9909","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9909-'Current Monthly Zonal Charges'!AZ9909","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9909-'Current Monthly Zonal Charges'!BA9909","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9909-'Current Monthly Zonal Charges'!BB9909","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9909-'Current Monthly Zonal Charges'!BC9909","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9909-'Current Monthly Zonal Charges'!BD9909","v":0}]
[{"$f":"'Upgrade Information'!B9910","v":"TOI415"},{"$f":"'Projected Revenue Requirements'!C9910","v":"ComEd"},{"$f":"'Upgrade Information'!E9910","v":0.35},{"$f":"IF('Upgrade Information'!D9910=\"\",\"\",'Upgrade Information'!D9910)","v":"2008-03-21"},{"$f":"'Current Monthly Zonal Charges'!E9910","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9910","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9910","v":3305.6989787377984},{"$f":"'Future Monthly Zonal Charges'!F9910","v":2814.1357984772108},-491.56318026058761,null,{"$f":"'Future Monthly Zonal Charges'!H9910-'Current Monthly Zonal Charges'!H9910","v":0},{"$f":"'Future Monthly Zonal Charges'!I9910-'Current Monthly Zonal Charges'!I9910","v":0},{"$f":"'Future Monthly Zonal Charges'!J9910-'Current Monthly Zonal Charges'!J9910","v":0},{"$f":"'Future Monthly Zonal Charges'!K9910-'Current Monthly Zonal Charges'!K9910","v":0},{"$f":"'Future Monthly Zonal Charges'!L9910-'Current Monthly Zonal Charges'!L9910","v":0},{"$f":"'Future Monthly Zonal Charges'!M9910-'Current Monthly Zonal Charges'!M9910","v":-491.56318026058761},{"$f":"'Future Monthly Zonal Charges'!N9910-'Current Monthly Zonal Charges'!N9910","v":0},{"$f":"'Future Monthly Zonal Charges'!O9910-'Current Monthly Zonal Charges'!O9910","v":0},{"$f":"'Future Monthly Zonal Charges'!P9910-'Current Monthly Zonal Charges'!P9910","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9910-'Current Monthly Zonal Charges'!Q9910","v":0},{"$f":"'Future Monthly Zonal Charges'!R9910-'Current Monthly Zonal Charges'!R9910","v":0},{"$f":"'Future Monthly Zonal Charges'!S9910-'Current Monthly Zonal Charges'!S9910","v":0},{"$f":"'Future Monthly Zonal Charges'!T9910-'Current Monthly Zonal Charges'!T9910","v":0},{"$f":"'Future Monthly Zonal Charges'!U9910-'Current Monthly Zonal Charges'!U9910","v":0},{"$f":"'Future Monthly Zonal Charges'!V9910-'Current Monthly Zonal Charges'!V9910","v":0},{"$f":"'Future Monthly Zonal Charges'!W9910-'Current Monthly Zonal Charges'!W9910","v":0},{"$f":"'Future Monthly Zonal Charges'!X9910-'Current Monthly Zonal Charges'!X9910","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9910-'Current Monthly Zonal Charges'!Y9910","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9910-'Current Monthly Zonal Charges'!Z9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9910-'Current Monthly Zonal Charges'!AA9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9910-'Current Monthly Zonal Charges'!AB9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9910-'Current Monthly Zonal Charges'!AC9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9910-'Current Monthly Zonal Charges'!AD9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9910-'Current Monthly Zonal Charges'!AE9910","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9910-'Current Monthly Zonal Charges'!AG9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9910-'Current Monthly Zonal Charges'!AH9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9910-'Current Monthly Zonal Charges'!AI9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9910-'Current Monthly Zonal Charges'!AJ9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9910-'Current Monthly Zonal Charges'!AK9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9910-'Current Monthly Zonal Charges'!AL9910","v":-2.3119003130450955E-2},{"$f":"'Future Monthly Zonal Charges'!AM9910-'Current Monthly Zonal Charges'!AM9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9910-'Current Monthly Zonal Charges'!AN9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9910-'Current Monthly Zonal Charges'!AO9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9910-'Current Monthly Zonal Charges'!AP9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9910-'Current Monthly Zonal Charges'!AQ9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9910-'Current Monthly Zonal Charges'!AR9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9910-'Current Monthly Zonal Charges'!AS9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9910-'Current Monthly Zonal Charges'!AT9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9910-'Current Monthly Zonal Charges'!AU9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9910-'Current Monthly Zonal Charges'!AV9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9910-'Current Monthly Zonal Charges'!AW9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9910-'Current Monthly Zonal Charges'!AW9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9910-'Current Monthly Zonal Charges'!AY9910","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9910-'Current Monthly Zonal Charges'!AZ9910","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9910-'Current Monthly Zonal Charges'!BA9910","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9910-'Current Monthly Zonal Charges'!BB9910","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9910-'Current Monthly Zonal Charges'!BC9910","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9910-'Current Monthly Zonal Charges'!BD9910","v":0}]
[{"$f":"'Upgrade Information'!B9911","v":"TOI416"},{"$f":"'Projected Revenue Requirements'!C9911","v":"APS"},{"$f":"'Upgrade Information'!E9911","v":0.09},{"$f":"IF('Upgrade Information'!D9911=\"\",\"\",'Upgrade Information'!D9911)","v":"2008-10-31"},{"$f":"'Current Monthly Zonal Charges'!E9911","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9911","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9911","v":841.66231476081009},{"$f":"'Future Monthly Zonal Charges'!F9911","v":746.86613132586342},-94.79618343494667,null,{"$f":"'Future Monthly Zonal Charges'!H9911-'Current Monthly Zonal Charges'!H9911","v":0},{"$f":"'Future Monthly Zonal Charges'!I9911-'Current Monthly Zonal Charges'!I9911","v":0},{"$f":"'Future Monthly Zonal Charges'!J9911-'Current Monthly Zonal Charges'!J9911","v":-94.79618343494667},{"$f":"'Future Monthly Zonal Charges'!K9911-'Current Monthly Zonal Charges'!K9911","v":0},{"$f":"'Future Monthly Zonal Charges'!L9911-'Current Monthly Zonal Charges'!L9911","v":0},{"$f":"'Future Monthly Zonal Charges'!M9911-'Current Monthly Zonal Charges'!M9911","v":0},{"$f":"'Future Monthly Zonal Charges'!N9911-'Current Monthly Zonal Charges'!N9911","v":0},{"$f":"'Future Monthly Zonal Charges'!O9911-'Current Monthly Zonal Charges'!O9911","v":0},{"$f":"'Future Monthly Zonal Charges'!P9911-'Current Monthly Zonal Charges'!P9911","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9911-'Current Monthly Zonal Charges'!Q9911","v":0},{"$f":"'Future Monthly Zonal Charges'!R9911-'Current Monthly Zonal Charges'!R9911","v":0},{"$f":"'Future Monthly Zonal Charges'!S9911-'Current Monthly Zonal Charges'!S9911","v":0},{"$f":"'Future Monthly Zonal Charges'!T9911-'Current Monthly Zonal Charges'!T9911","v":0},{"$f":"'Future Monthly Zonal Charges'!U9911-'Current Monthly Zonal Charges'!U9911","v":0},{"$f":"'Future Monthly Zonal Charges'!V9911-'Current Monthly Zonal Charges'!V9911","v":0},{"$f":"'Future Monthly Zonal Charges'!W9911-'Current Monthly Zonal Charges'!W9911","v":0},{"$f":"'Future Monthly Zonal Charges'!X9911-'Current Monthly Zonal Charges'!X9911","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9911-'Current Monthly Zonal Charges'!Y9911","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9911-'Current Monthly Zonal Charges'!Z9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9911-'Current Monthly Zonal Charges'!AA9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9911-'Current Monthly Zonal Charges'!AB9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9911-'Current Monthly Zonal Charges'!AC9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9911-'Current Monthly Zonal Charges'!AD9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9911-'Current Monthly Zonal Charges'!AE9911","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9911-'Current Monthly Zonal Charges'!AG9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9911-'Current Monthly Zonal Charges'!AH9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9911-'Current Monthly Zonal Charges'!AI9911","v":-1.0355372167718632E-2},{"$f":"'Future Monthly Zonal Charges'!AJ9911-'Current Monthly Zonal Charges'!AJ9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9911-'Current Monthly Zonal Charges'!AK9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9911-'Current Monthly Zonal Charges'!AL9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9911-'Current Monthly Zonal Charges'!AM9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9911-'Current Monthly Zonal Charges'!AN9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9911-'Current Monthly Zonal Charges'!AO9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9911-'Current Monthly Zonal Charges'!AP9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9911-'Current Monthly Zonal Charges'!AQ9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9911-'Current Monthly Zonal Charges'!AR9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9911-'Current Monthly Zonal Charges'!AS9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9911-'Current Monthly Zonal Charges'!AT9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9911-'Current Monthly Zonal Charges'!AU9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9911-'Current Monthly Zonal Charges'!AV9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9911-'Current Monthly Zonal Charges'!AW9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9911-'Current Monthly Zonal Charges'!AW9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9911-'Current Monthly Zonal Charges'!AY9911","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9911-'Current Monthly Zonal Charges'!AZ9911","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9911-'Current Monthly Zonal Charges'!BA9911","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9911-'Current Monthly Zonal Charges'!BB9911","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9911-'Current Monthly Zonal Charges'!BC9911","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9911-'Current Monthly Zonal Charges'!BD9911","v":0}]
[{"$f":"'Upgrade Information'!B9912","v":"TOI417"},{"$f":"'Projected Revenue Requirements'!C9912","v":"APS"},{"$f":"'Upgrade Information'!E9912","v":1.0009999999999999},{"$f":"IF('Upgrade Information'!D9912=\"\",\"\",'Upgrade Information'!D9912)","v":"2007-06-01"},{"$f":"'Current Monthly Zonal Charges'!E9912","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9912","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9912","v":9062.4244390781041},{"$f":"'Future Monthly Zonal Charges'!F9912","v":8008.0802210960865},-1054.3442179820177,null,{"$f":"'Future Monthly Zonal Charges'!H9912-'Current Monthly Zonal Charges'!H9912","v":0},{"$f":"'Future Monthly Zonal Charges'!I9912-'Current Monthly Zonal Charges'!I9912","v":0},{"$f":"'Future Monthly Zonal Charges'!J9912-'Current Monthly Zonal Charges'!J9912","v":-1054.3442179820177},{"$f":"'Future Monthly Zonal Charges'!K9912-'Current Monthly Zonal Charges'!K9912","v":0},{"$f":"'Future Monthly Zonal Charges'!L9912-'Current Monthly Zonal Charges'!L9912","v":0},{"$f":"'Future Monthly Zonal Charges'!M9912-'Current Monthly Zonal Charges'!M9912","v":0},{"$f":"'Future Monthly Zonal Charges'!N9912-'Current Monthly Zonal Charges'!N9912","v":0},{"$f":"'Future Monthly Zonal Charges'!O9912-'Current Monthly Zonal Charges'!O9912","v":0},{"$f":"'Future Monthly Zonal Charges'!P9912-'Current Monthly Zonal Charges'!P9912","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9912-'Current Monthly Zonal Charges'!Q9912","v":0},{"$f":"'Future Monthly Zonal Charges'!R9912-'Current Monthly Zonal Charges'!R9912","v":0},{"$f":"'Future Monthly Zonal Charges'!S9912-'Current Monthly Zonal Charges'!S9912","v":0},{"$f":"'Future Monthly Zonal Charges'!T9912-'Current Monthly Zonal Charges'!T9912","v":0},{"$f":"'Future Monthly Zonal Charges'!U9912-'Current Monthly Zonal Charges'!U9912","v":0},{"$f":"'Future Monthly Zonal Charges'!V9912-'Current Monthly Zonal Charges'!V9912","v":0},{"$f":"'Future Monthly Zonal Charges'!W9912-'Current Monthly Zonal Charges'!W9912","v":0},{"$f":"'Future Monthly Zonal Charges'!X9912-'Current Monthly Zonal Charges'!X9912","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9912-'Current Monthly Zonal Charges'!Y9912","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9912-'Current Monthly Zonal Charges'!Z9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9912-'Current Monthly Zonal Charges'!AA9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9912-'Current Monthly Zonal Charges'!AB9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9912-'Current Monthly Zonal Charges'!AC9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9912-'Current Monthly Zonal Charges'!AD9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9912-'Current Monthly Zonal Charges'!AE9912","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9912-'Current Monthly Zonal Charges'!AG9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9912-'Current Monthly Zonal Charges'!AH9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9912-'Current Monthly Zonal Charges'!AI9912","v":-0.11517475044318159},{"$f":"'Future Monthly Zonal Charges'!AJ9912-'Current Monthly Zonal Charges'!AJ9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9912-'Current Monthly Zonal Charges'!AK9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9912-'Current Monthly Zonal Charges'!AL9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9912-'Current Monthly Zonal Charges'!AM9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9912-'Current Monthly Zonal Charges'!AN9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9912-'Current Monthly Zonal Charges'!AO9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9912-'Current Monthly Zonal Charges'!AP9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9912-'Current Monthly Zonal Charges'!AQ9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9912-'Current Monthly Zonal Charges'!AR9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9912-'Current Monthly Zonal Charges'!AS9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9912-'Current Monthly Zonal Charges'!AT9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9912-'Current Monthly Zonal Charges'!AU9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9912-'Current Monthly Zonal Charges'!AV9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9912-'Current Monthly Zonal Charges'!AW9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9912-'Current Monthly Zonal Charges'!AW9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9912-'Current Monthly Zonal Charges'!AY9912","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9912-'Current Monthly Zonal Charges'!AZ9912","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9912-'Current Monthly Zonal Charges'!BA9912","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9912-'Current Monthly Zonal Charges'!BB9912","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9912-'Current Monthly Zonal Charges'!BC9912","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9912-'Current Monthly Zonal Charges'!BD9912","v":0}]
[{"$f":"'Upgrade Information'!B9913","v":"TOI418"},{"$f":"'Projected Revenue Requirements'!C9913","v":"APS"},{"$f":"'Upgrade Information'!E9913","v":0.1},{"$f":"IF('Upgrade Information'!D9913=\"\",\"\",'Upgrade Information'!D9913)","v":"2005-12-31"},{"$f":"'Current Monthly Zonal Charges'!E9913","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9913","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9913","v":875.49386386778554},{"$f":"'Future Monthly Zonal Charges'!F9913","v":770.16477116228941},-105.32909270549612,null,{"$f":"'Future Monthly Zonal Charges'!H9913-'Current Monthly Zonal Charges'!H9913","v":0},{"$f":"'Future Monthly Zonal Charges'!I9913-'Current Monthly Zonal Charges'!I9913","v":0},{"$f":"'Future Monthly Zonal Charges'!J9913-'Current Monthly Zonal Charges'!J9913","v":-105.32909270549612},{"$f":"'Future Monthly Zonal Charges'!K9913-'Current Monthly Zonal Charges'!K9913","v":0},{"$f":"'Future Monthly Zonal Charges'!L9913-'Current Monthly Zonal Charges'!L9913","v":0},{"$f":"'Future Monthly Zonal Charges'!M9913-'Current Monthly Zonal Charges'!M9913","v":0},{"$f":"'Future Monthly Zonal Charges'!N9913-'Current Monthly Zonal Charges'!N9913","v":0},{"$f":"'Future Monthly Zonal Charges'!O9913-'Current Monthly Zonal Charges'!O9913","v":0},{"$f":"'Future Monthly Zonal Charges'!P9913-'Current Monthly Zonal Charges'!P9913","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9913-'Current Monthly Zonal Charges'!Q9913","v":0},{"$f":"'Future Monthly Zonal Charges'!R9913-'Current Monthly Zonal Charges'!R9913","v":0},{"$f":"'Future Monthly Zonal Charges'!S9913-'Current Monthly Zonal Charges'!S9913","v":0},{"$f":"'Future Monthly Zonal Charges'!T9913-'Current Monthly Zonal Charges'!T9913","v":0},{"$f":"'Future Monthly Zonal Charges'!U9913-'Current Monthly Zonal Charges'!U9913","v":0},{"$f":"'Future Monthly Zonal Charges'!V9913-'Current Monthly Zonal Charges'!V9913","v":0},{"$f":"'Future Monthly Zonal Charges'!W9913-'Current Monthly Zonal Charges'!W9913","v":0},{"$f":"'Future Monthly Zonal Charges'!X9913-'Current Monthly Zonal Charges'!X9913","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9913-'Current Monthly Zonal Charges'!Y9913","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9913-'Current Monthly Zonal Charges'!Z9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9913-'Current Monthly Zonal Charges'!AA9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9913-'Current Monthly Zonal Charges'!AB9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9913-'Current Monthly Zonal Charges'!AC9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9913-'Current Monthly Zonal Charges'!AD9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9913-'Current Monthly Zonal Charges'!AE9913","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9913-'Current Monthly Zonal Charges'!AG9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9913-'Current Monthly Zonal Charges'!AH9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9913-'Current Monthly Zonal Charges'!AI9913","v":-1.15059690752429E-2},{"$f":"'Future Monthly Zonal Charges'!AJ9913-'Current Monthly Zonal Charges'!AJ9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9913-'Current Monthly Zonal Charges'!AK9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9913-'Current Monthly Zonal Charges'!AL9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9913-'Current Monthly Zonal Charges'!AM9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9913-'Current Monthly Zonal Charges'!AN9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9913-'Current Monthly Zonal Charges'!AO9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9913-'Current Monthly Zonal Charges'!AP9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9913-'Current Monthly Zonal Charges'!AQ9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9913-'Current Monthly Zonal Charges'!AR9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9913-'Current Monthly Zonal Charges'!AS9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9913-'Current Monthly Zonal Charges'!AT9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9913-'Current Monthly Zonal Charges'!AU9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9913-'Current Monthly Zonal Charges'!AV9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9913-'Current Monthly Zonal Charges'!AW9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9913-'Current Monthly Zonal Charges'!AW9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9913-'Current Monthly Zonal Charges'!AY9913","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9913-'Current Monthly Zonal Charges'!AZ9913","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9913-'Current Monthly Zonal Charges'!BA9913","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9913-'Current Monthly Zonal Charges'!BB9913","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9913-'Current Monthly Zonal Charges'!BC9913","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9913-'Current Monthly Zonal Charges'!BD9913","v":0}]
[{"$f":"'Upgrade Information'!B9914","v":"TOI419"},{"$f":"'Projected Revenue Requirements'!C9914","v":"APS"},{"$f":"'Upgrade Information'!E9914","v":0.1},{"$f":"IF('Upgrade Information'!D9914=\"\",\"\",'Upgrade Information'!D9914)","v":"2007-03-29"},{"$f":"'Current Monthly Zonal Charges'!E9914","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9914","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9914","v":901.82613704415962},{"$f":"'Future Monthly Zonal Charges'!F9914","v":796.49704433866339},-105.32909270549624,null,{"$f":"'Future Monthly Zonal Charges'!H9914-'Current Monthly Zonal Charges'!H9914","v":0},{"$f":"'Future Monthly Zonal Charges'!I9914-'Current Monthly Zonal Charges'!I9914","v":0},{"$f":"'Future Monthly Zonal Charges'!J9914-'Current Monthly Zonal Charges'!J9914","v":-105.32909270549624},{"$f":"'Future Monthly Zonal Charges'!K9914-'Current Monthly Zonal Charges'!K9914","v":0},{"$f":"'Future Monthly Zonal Charges'!L9914-'Current Monthly Zonal Charges'!L9914","v":0},{"$f":"'Future Monthly Zonal Charges'!M9914-'Current Monthly Zonal Charges'!M9914","v":0},{"$f":"'Future Monthly Zonal Charges'!N9914-'Current Monthly Zonal Charges'!N9914","v":0},{"$f":"'Future Monthly Zonal Charges'!O9914-'Current Monthly Zonal Charges'!O9914","v":0},{"$f":"'Future Monthly Zonal Charges'!P9914-'Current Monthly Zonal Charges'!P9914","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9914-'Current Monthly Zonal Charges'!Q9914","v":0},{"$f":"'Future Monthly Zonal Charges'!R9914-'Current Monthly Zonal Charges'!R9914","v":0},{"$f":"'Future Monthly Zonal Charges'!S9914-'Current Monthly Zonal Charges'!S9914","v":0},{"$f":"'Future Monthly Zonal Charges'!T9914-'Current Monthly Zonal Charges'!T9914","v":0},{"$f":"'Future Monthly Zonal Charges'!U9914-'Current Monthly Zonal Charges'!U9914","v":0},{"$f":"'Future Monthly Zonal Charges'!V9914-'Current Monthly Zonal Charges'!V9914","v":0},{"$f":"'Future Monthly Zonal Charges'!W9914-'Current Monthly Zonal Charges'!W9914","v":0},{"$f":"'Future Monthly Zonal Charges'!X9914-'Current Monthly Zonal Charges'!X9914","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9914-'Current Monthly Zonal Charges'!Y9914","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9914-'Current Monthly Zonal Charges'!Z9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9914-'Current Monthly Zonal Charges'!AA9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9914-'Current Monthly Zonal Charges'!AB9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9914-'Current Monthly Zonal Charges'!AC9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9914-'Current Monthly Zonal Charges'!AD9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9914-'Current Monthly Zonal Charges'!AE9914","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9914-'Current Monthly Zonal Charges'!AG9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9914-'Current Monthly Zonal Charges'!AH9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9914-'Current Monthly Zonal Charges'!AI9914","v":-1.1505969075242914E-2},{"$f":"'Future Monthly Zonal Charges'!AJ9914-'Current Monthly Zonal Charges'!AJ9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9914-'Current Monthly Zonal Charges'!AK9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9914-'Current Monthly Zonal Charges'!AL9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9914-'Current Monthly Zonal Charges'!AM9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9914-'Current Monthly Zonal Charges'!AN9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9914-'Current Monthly Zonal Charges'!AO9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9914-'Current Monthly Zonal Charges'!AP9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9914-'Current Monthly Zonal Charges'!AQ9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9914-'Current Monthly Zonal Charges'!AR9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9914-'Current Monthly Zonal Charges'!AS9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9914-'Current Monthly Zonal Charges'!AT9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9914-'Current Monthly Zonal Charges'!AU9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9914-'Current Monthly Zonal Charges'!AV9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9914-'Current Monthly Zonal Charges'!AW9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9914-'Current Monthly Zonal Charges'!AW9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9914-'Current Monthly Zonal Charges'!AY9914","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9914-'Current Monthly Zonal Charges'!AZ9914","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9914-'Current Monthly Zonal Charges'!BA9914","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9914-'Current Monthly Zonal Charges'!BB9914","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9914-'Current Monthly Zonal Charges'!BC9914","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9914-'Current Monthly Zonal Charges'!BD9914","v":0}]
[{"$f":"'Upgrade Information'!B9915","v":"TOI420"},{"$f":"'Projected Revenue Requirements'!C9915","v":"APS"},{"$f":"'Upgrade Information'!E9915","v":0.2},{"$f":"IF('Upgrade Information'!D9915=\"\",\"\",'Upgrade Information'!D9915)","v":"2006-12-01"},{"$f":"'Current Monthly Zonal Charges'!E9915","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9915","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9915","v":1789.60839506092},{"$f":"'Future Monthly Zonal Charges'!F9915","v":1578.9502096499273},-210.6581854109927,null,{"$f":"'Future Monthly Zonal Charges'!H9915-'Current Monthly Zonal Charges'!H9915","v":0},{"$f":"'Future Monthly Zonal Charges'!I9915-'Current Monthly Zonal Charges'!I9915","v":0},{"$f":"'Future Monthly Zonal Charges'!J9915-'Current Monthly Zonal Charges'!J9915","v":-210.6581854109927},{"$f":"'Future Monthly Zonal Charges'!K9915-'Current Monthly Zonal Charges'!K9915","v":0},{"$f":"'Future Monthly Zonal Charges'!L9915-'Current Monthly Zonal Charges'!L9915","v":0},{"$f":"'Future Monthly Zonal Charges'!M9915-'Current Monthly Zonal Charges'!M9915","v":0},{"$f":"'Future Monthly Zonal Charges'!N9915-'Current Monthly Zonal Charges'!N9915","v":0},{"$f":"'Future Monthly Zonal Charges'!O9915-'Current Monthly Zonal Charges'!O9915","v":0},{"$f":"'Future Monthly Zonal Charges'!P9915-'Current Monthly Zonal Charges'!P9915","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9915-'Current Monthly Zonal Charges'!Q9915","v":0},{"$f":"'Future Monthly Zonal Charges'!R9915-'Current Monthly Zonal Charges'!R9915","v":0},{"$f":"'Future Monthly Zonal Charges'!S9915-'Current Monthly Zonal Charges'!S9915","v":0},{"$f":"'Future Monthly Zonal Charges'!T9915-'Current Monthly Zonal Charges'!T9915","v":0},{"$f":"'Future Monthly Zonal Charges'!U9915-'Current Monthly Zonal Charges'!U9915","v":0},{"$f":"'Future Monthly Zonal Charges'!V9915-'Current Monthly Zonal Charges'!V9915","v":0},{"$f":"'Future Monthly Zonal Charges'!W9915-'Current Monthly Zonal Charges'!W9915","v":0},{"$f":"'Future Monthly Zonal Charges'!X9915-'Current Monthly Zonal Charges'!X9915","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9915-'Current Monthly Zonal Charges'!Y9915","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9915-'Current Monthly Zonal Charges'!Z9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9915-'Current Monthly Zonal Charges'!AA9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9915-'Current Monthly Zonal Charges'!AB9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9915-'Current Monthly Zonal Charges'!AC9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9915-'Current Monthly Zonal Charges'!AD9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9915-'Current Monthly Zonal Charges'!AE9915","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9915-'Current Monthly Zonal Charges'!AG9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9915-'Current Monthly Zonal Charges'!AH9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9915-'Current Monthly Zonal Charges'!AI9915","v":-2.3011938150485856E-2},{"$f":"'Future Monthly Zonal Charges'!AJ9915-'Current Monthly Zonal Charges'!AJ9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9915-'Current Monthly Zonal Charges'!AK9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9915-'Current Monthly Zonal Charges'!AL9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9915-'Current Monthly Zonal Charges'!AM9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9915-'Current Monthly Zonal Charges'!AN9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9915-'Current Monthly Zonal Charges'!AO9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9915-'Current Monthly Zonal Charges'!AP9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9915-'Current Monthly Zonal Charges'!AQ9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9915-'Current Monthly Zonal Charges'!AR9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9915-'Current Monthly Zonal Charges'!AS9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9915-'Current Monthly Zonal Charges'!AT9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9915-'Current Monthly Zonal Charges'!AU9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9915-'Current Monthly Zonal Charges'!AV9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9915-'Current Monthly Zonal Charges'!AW9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9915-'Current Monthly Zonal Charges'!AW9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9915-'Current Monthly Zonal Charges'!AY9915","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9915-'Current Monthly Zonal Charges'!AZ9915","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9915-'Current Monthly Zonal Charges'!BA9915","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9915-'Current Monthly Zonal Charges'!BB9915","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9915-'Current Monthly Zonal Charges'!BC9915","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9915-'Current Monthly Zonal Charges'!BD9915","v":0}]
[{"$f":"'Upgrade Information'!B9916","v":"TOI421"},{"$f":"'Projected Revenue Requirements'!C9916","v":"APS"},{"$f":"'Upgrade Information'!E9916","v":0.1},{"$f":"IF('Upgrade Information'!D9916=\"\",\"\",'Upgrade Information'!D9916)","v":"2008-01-10"},{"$f":"'Current Monthly Zonal Charges'!E9916","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9916","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9916","v":919.38098582840894},{"$f":"'Future Monthly Zonal Charges'!F9916","v":814.05189312291259},-105.32909270549635,null,{"$f":"'Future Monthly Zonal Charges'!H9916-'Current Monthly Zonal Charges'!H9916","v":0},{"$f":"'Future Monthly Zonal Charges'!I9916-'Current Monthly Zonal Charges'!I9916","v":0},{"$f":"'Future Monthly Zonal Charges'!J9916-'Current Monthly Zonal Charges'!J9916","v":-105.32909270549635},{"$f":"'Future Monthly Zonal Charges'!K9916-'Current Monthly Zonal Charges'!K9916","v":0},{"$f":"'Future Monthly Zonal Charges'!L9916-'Current Monthly Zonal Charges'!L9916","v":0},{"$f":"'Future Monthly Zonal Charges'!M9916-'Current Monthly Zonal Charges'!M9916","v":0},{"$f":"'Future Monthly Zonal Charges'!N9916-'Current Monthly Zonal Charges'!N9916","v":0},{"$f":"'Future Monthly Zonal Charges'!O9916-'Current Monthly Zonal Charges'!O9916","v":0},{"$f":"'Future Monthly Zonal Charges'!P9916-'Current Monthly Zonal Charges'!P9916","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9916-'Current Monthly Zonal Charges'!Q9916","v":0},{"$f":"'Future Monthly Zonal Charges'!R9916-'Current Monthly Zonal Charges'!R9916","v":0},{"$f":"'Future Monthly Zonal Charges'!S9916-'Current Monthly Zonal Charges'!S9916","v":0},{"$f":"'Future Monthly Zonal Charges'!T9916-'Current Monthly Zonal Charges'!T9916","v":0},{"$f":"'Future Monthly Zonal Charges'!U9916-'Current Monthly Zonal Charges'!U9916","v":0},{"$f":"'Future Monthly Zonal Charges'!V9916-'Current Monthly Zonal Charges'!V9916","v":0},{"$f":"'Future Monthly Zonal Charges'!W9916-'Current Monthly Zonal Charges'!W9916","v":0},{"$f":"'Future Monthly Zonal Charges'!X9916-'Current Monthly Zonal Charges'!X9916","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9916-'Current Monthly Zonal Charges'!Y9916","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9916-'Current Monthly Zonal Charges'!Z9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9916-'Current Monthly Zonal Charges'!AA9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9916-'Current Monthly Zonal Charges'!AB9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9916-'Current Monthly Zonal Charges'!AC9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9916-'Current Monthly Zonal Charges'!AD9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9916-'Current Monthly Zonal Charges'!AE9916","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9916-'Current Monthly Zonal Charges'!AG9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9916-'Current Monthly Zonal Charges'!AH9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9916-'Current Monthly Zonal Charges'!AI9916","v":-1.1505969075242928E-2},{"$f":"'Future Monthly Zonal Charges'!AJ9916-'Current Monthly Zonal Charges'!AJ9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9916-'Current Monthly Zonal Charges'!AK9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9916-'Current Monthly Zonal Charges'!AL9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9916-'Current Monthly Zonal Charges'!AM9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9916-'Current Monthly Zonal Charges'!AN9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9916-'Current Monthly Zonal Charges'!AO9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9916-'Current Monthly Zonal Charges'!AP9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9916-'Current Monthly Zonal Charges'!AQ9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9916-'Current Monthly Zonal Charges'!AR9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9916-'Current Monthly Zonal Charges'!AS9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9916-'Current Monthly Zonal Charges'!AT9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9916-'Current Monthly Zonal Charges'!AU9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9916-'Current Monthly Zonal Charges'!AV9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9916-'Current Monthly Zonal Charges'!AW9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9916-'Current Monthly Zonal Charges'!AW9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9916-'Current Monthly Zonal Charges'!AY9916","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9916-'Current Monthly Zonal Charges'!AZ9916","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9916-'Current Monthly Zonal Charges'!BA9916","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9916-'Current Monthly Zonal Charges'!BB9916","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9916-'Current Monthly Zonal Charges'!BC9916","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9916-'Current Monthly Zonal Charges'!BD9916","v":0}]
[{"$f":"'Upgrade Information'!B9917","v":"TOI422"},{"$f":"'Projected Revenue Requirements'!C9917","v":"APS"},{"$f":"'Upgrade Information'!E9917","v":0},{"$f":"IF('Upgrade Information'!D9917=\"\",\"\",'Upgrade Information'!D9917)","v":"2008-06-03"},{"$f":"'Current Monthly Zonal Charges'!E9917","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9917","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9917","v":0},{"$f":"'Future Monthly Zonal Charges'!F9917","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9917-'Current Monthly Zonal Charges'!H9917","v":0},{"$f":"'Future Monthly Zonal Charges'!I9917-'Current Monthly Zonal Charges'!I9917","v":0},{"$f":"'Future Monthly Zonal Charges'!J9917-'Current Monthly Zonal Charges'!J9917","v":0},{"$f":"'Future Monthly Zonal Charges'!K9917-'Current Monthly Zonal Charges'!K9917","v":0},{"$f":"'Future Monthly Zonal Charges'!L9917-'Current Monthly Zonal Charges'!L9917","v":0},{"$f":"'Future Monthly Zonal Charges'!M9917-'Current Monthly Zonal Charges'!M9917","v":0},{"$f":"'Future Monthly Zonal Charges'!N9917-'Current Monthly Zonal Charges'!N9917","v":0},{"$f":"'Future Monthly Zonal Charges'!O9917-'Current Monthly Zonal Charges'!O9917","v":0},{"$f":"'Future Monthly Zonal Charges'!P9917-'Current Monthly Zonal Charges'!P9917","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9917-'Current Monthly Zonal Charges'!Q9917","v":0},{"$f":"'Future Monthly Zonal Charges'!R9917-'Current Monthly Zonal Charges'!R9917","v":0},{"$f":"'Future Monthly Zonal Charges'!S9917-'Current Monthly Zonal Charges'!S9917","v":0},{"$f":"'Future Monthly Zonal Charges'!T9917-'Current Monthly Zonal Charges'!T9917","v":0},{"$f":"'Future Monthly Zonal Charges'!U9917-'Current Monthly Zonal Charges'!U9917","v":0},{"$f":"'Future Monthly Zonal Charges'!V9917-'Current Monthly Zonal Charges'!V9917","v":0},{"$f":"'Future Monthly Zonal Charges'!W9917-'Current Monthly Zonal Charges'!W9917","v":0},{"$f":"'Future Monthly Zonal Charges'!X9917-'Current Monthly Zonal Charges'!X9917","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9917-'Current Monthly Zonal Charges'!Y9917","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9917-'Current Monthly Zonal Charges'!Z9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9917-'Current Monthly Zonal Charges'!AA9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9917-'Current Monthly Zonal Charges'!AB9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9917-'Current Monthly Zonal Charges'!AC9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9917-'Current Monthly Zonal Charges'!AD9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9917-'Current Monthly Zonal Charges'!AE9917","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9917-'Current Monthly Zonal Charges'!AG9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9917-'Current Monthly Zonal Charges'!AH9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9917-'Current Monthly Zonal Charges'!AI9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9917-'Current Monthly Zonal Charges'!AJ9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9917-'Current Monthly Zonal Charges'!AK9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9917-'Current Monthly Zonal Charges'!AL9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9917-'Current Monthly Zonal Charges'!AM9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9917-'Current Monthly Zonal Charges'!AN9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9917-'Current Monthly Zonal Charges'!AO9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9917-'Current Monthly Zonal Charges'!AP9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9917-'Current Monthly Zonal Charges'!AQ9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9917-'Current Monthly Zonal Charges'!AR9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9917-'Current Monthly Zonal Charges'!AS9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9917-'Current Monthly Zonal Charges'!AT9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9917-'Current Monthly Zonal Charges'!AU9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9917-'Current Monthly Zonal Charges'!AV9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9917-'Current Monthly Zonal Charges'!AW9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9917-'Current Monthly Zonal Charges'!AW9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9917-'Current Monthly Zonal Charges'!AY9917","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9917-'Current Monthly Zonal Charges'!AZ9917","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9917-'Current Monthly Zonal Charges'!BA9917","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9917-'Current Monthly Zonal Charges'!BB9917","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9917-'Current Monthly Zonal Charges'!BC9917","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9917-'Current Monthly Zonal Charges'!BD9917","v":0}]
[{"$f":"'Upgrade Information'!B9918","v":"TOI423"},{"$f":"'Projected Revenue Requirements'!C9918","v":"APS"},{"$f":"'Upgrade Information'!E9918","v":0},{"$f":"IF('Upgrade Information'!D9918=\"\",\"\",'Upgrade Information'!D9918)","v":"2008-05-30"},{"$f":"'Current Monthly Zonal Charges'!E9918","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9918","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9918","v":0},{"$f":"'Future Monthly Zonal Charges'!F9918","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9918-'Current Monthly Zonal Charges'!H9918","v":0},{"$f":"'Future Monthly Zonal Charges'!I9918-'Current Monthly Zonal Charges'!I9918","v":0},{"$f":"'Future Monthly Zonal Charges'!J9918-'Current Monthly Zonal Charges'!J9918","v":0},{"$f":"'Future Monthly Zonal Charges'!K9918-'Current Monthly Zonal Charges'!K9918","v":0},{"$f":"'Future Monthly Zonal Charges'!L9918-'Current Monthly Zonal Charges'!L9918","v":0},{"$f":"'Future Monthly Zonal Charges'!M9918-'Current Monthly Zonal Charges'!M9918","v":0},{"$f":"'Future Monthly Zonal Charges'!N9918-'Current Monthly Zonal Charges'!N9918","v":0},{"$f":"'Future Monthly Zonal Charges'!O9918-'Current Monthly Zonal Charges'!O9918","v":0},{"$f":"'Future Monthly Zonal Charges'!P9918-'Current Monthly Zonal Charges'!P9918","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9918-'Current Monthly Zonal Charges'!Q9918","v":0},{"$f":"'Future Monthly Zonal Charges'!R9918-'Current Monthly Zonal Charges'!R9918","v":0},{"$f":"'Future Monthly Zonal Charges'!S9918-'Current Monthly Zonal Charges'!S9918","v":0},{"$f":"'Future Monthly Zonal Charges'!T9918-'Current Monthly Zonal Charges'!T9918","v":0},{"$f":"'Future Monthly Zonal Charges'!U9918-'Current Monthly Zonal Charges'!U9918","v":0},{"$f":"'Future Monthly Zonal Charges'!V9918-'Current Monthly Zonal Charges'!V9918","v":0},{"$f":"'Future Monthly Zonal Charges'!W9918-'Current Monthly Zonal Charges'!W9918","v":0},{"$f":"'Future Monthly Zonal Charges'!X9918-'Current Monthly Zonal Charges'!X9918","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9918-'Current Monthly Zonal Charges'!Y9918","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9918-'Current Monthly Zonal Charges'!Z9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9918-'Current Monthly Zonal Charges'!AA9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9918-'Current Monthly Zonal Charges'!AB9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9918-'Current Monthly Zonal Charges'!AC9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9918-'Current Monthly Zonal Charges'!AD9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9918-'Current Monthly Zonal Charges'!AE9918","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9918-'Current Monthly Zonal Charges'!AG9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9918-'Current Monthly Zonal Charges'!AH9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9918-'Current Monthly Zonal Charges'!AI9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9918-'Current Monthly Zonal Charges'!AJ9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9918-'Current Monthly Zonal Charges'!AK9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9918-'Current Monthly Zonal Charges'!AL9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9918-'Current Monthly Zonal Charges'!AM9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9918-'Current Monthly Zonal Charges'!AN9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9918-'Current Monthly Zonal Charges'!AO9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9918-'Current Monthly Zonal Charges'!AP9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9918-'Current Monthly Zonal Charges'!AQ9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9918-'Current Monthly Zonal Charges'!AR9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9918-'Current Monthly Zonal Charges'!AS9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9918-'Current Monthly Zonal Charges'!AT9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9918-'Current Monthly Zonal Charges'!AU9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9918-'Current Monthly Zonal Charges'!AV9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9918-'Current Monthly Zonal Charges'!AW9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9918-'Current Monthly Zonal Charges'!AW9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9918-'Current Monthly Zonal Charges'!AY9918","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9918-'Current Monthly Zonal Charges'!AZ9918","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9918-'Current Monthly Zonal Charges'!BA9918","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9918-'Current Monthly Zonal Charges'!BB9918","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9918-'Current Monthly Zonal Charges'!BC9918","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9918-'Current Monthly Zonal Charges'!BD9918","v":0}]
[{"$f":"'Upgrade Information'!B9919","v":"TOI424"},{"$f":"'Projected Revenue Requirements'!C9919","v":"APS"},{"$f":"'Upgrade Information'!E9919","v":0},{"$f":"IF('Upgrade Information'!D9919=\"\",\"\",'Upgrade Information'!D9919)","v":"2008-04-03"},{"$f":"'Current Monthly Zonal Charges'!E9919","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9919","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9919","v":0},{"$f":"'Future Monthly Zonal Charges'!F9919","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9919-'Current Monthly Zonal Charges'!H9919","v":0},{"$f":"'Future Monthly Zonal Charges'!I9919-'Current Monthly Zonal Charges'!I9919","v":0},{"$f":"'Future Monthly Zonal Charges'!J9919-'Current Monthly Zonal Charges'!J9919","v":0},{"$f":"'Future Monthly Zonal Charges'!K9919-'Current Monthly Zonal Charges'!K9919","v":0},{"$f":"'Future Monthly Zonal Charges'!L9919-'Current Monthly Zonal Charges'!L9919","v":0},{"$f":"'Future Monthly Zonal Charges'!M9919-'Current Monthly Zonal Charges'!M9919","v":0},{"$f":"'Future Monthly Zonal Charges'!N9919-'Current Monthly Zonal Charges'!N9919","v":0},{"$f":"'Future Monthly Zonal Charges'!O9919-'Current Monthly Zonal Charges'!O9919","v":0},{"$f":"'Future Monthly Zonal Charges'!P9919-'Current Monthly Zonal Charges'!P9919","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9919-'Current Monthly Zonal Charges'!Q9919","v":0},{"$f":"'Future Monthly Zonal Charges'!R9919-'Current Monthly Zonal Charges'!R9919","v":0},{"$f":"'Future Monthly Zonal Charges'!S9919-'Current Monthly Zonal Charges'!S9919","v":0},{"$f":"'Future Monthly Zonal Charges'!T9919-'Current Monthly Zonal Charges'!T9919","v":0},{"$f":"'Future Monthly Zonal Charges'!U9919-'Current Monthly Zonal Charges'!U9919","v":0},{"$f":"'Future Monthly Zonal Charges'!V9919-'Current Monthly Zonal Charges'!V9919","v":0},{"$f":"'Future Monthly Zonal Charges'!W9919-'Current Monthly Zonal Charges'!W9919","v":0},{"$f":"'Future Monthly Zonal Charges'!X9919-'Current Monthly Zonal Charges'!X9919","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9919-'Current Monthly Zonal Charges'!Y9919","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9919-'Current Monthly Zonal Charges'!Z9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9919-'Current Monthly Zonal Charges'!AA9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9919-'Current Monthly Zonal Charges'!AB9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9919-'Current Monthly Zonal Charges'!AC9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9919-'Current Monthly Zonal Charges'!AD9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9919-'Current Monthly Zonal Charges'!AE9919","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9919-'Current Monthly Zonal Charges'!AG9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9919-'Current Monthly Zonal Charges'!AH9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9919-'Current Monthly Zonal Charges'!AI9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9919-'Current Monthly Zonal Charges'!AJ9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9919-'Current Monthly Zonal Charges'!AK9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9919-'Current Monthly Zonal Charges'!AL9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9919-'Current Monthly Zonal Charges'!AM9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9919-'Current Monthly Zonal Charges'!AN9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9919-'Current Monthly Zonal Charges'!AO9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9919-'Current Monthly Zonal Charges'!AP9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9919-'Current Monthly Zonal Charges'!AQ9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9919-'Current Monthly Zonal Charges'!AR9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9919-'Current Monthly Zonal Charges'!AS9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9919-'Current Monthly Zonal Charges'!AT9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9919-'Current Monthly Zonal Charges'!AU9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9919-'Current Monthly Zonal Charges'!AV9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9919-'Current Monthly Zonal Charges'!AW9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9919-'Current Monthly Zonal Charges'!AW9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9919-'Current Monthly Zonal Charges'!AY9919","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9919-'Current Monthly Zonal Charges'!AZ9919","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9919-'Current Monthly Zonal Charges'!BA9919","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9919-'Current Monthly Zonal Charges'!BB9919","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9919-'Current Monthly Zonal Charges'!BC9919","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9919-'Current Monthly Zonal Charges'!BD9919","v":0}]
[{"$f":"'Upgrade Information'!B9920","v":"TOI425"},{"$f":"'Projected Revenue Requirements'!C9920","v":"ComEd"},{"$f":"'Upgrade Information'!E9920","v":0},{"$f":"IF('Upgrade Information'!D9920=\"\",\"\",'Upgrade Information'!D9920)","v":"2008-06-01"},{"$f":"'Current Monthly Zonal Charges'!E9920","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9920","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9920","v":0},{"$f":"'Future Monthly Zonal Charges'!F9920","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9920-'Current Monthly Zonal Charges'!H9920","v":0},{"$f":"'Future Monthly Zonal Charges'!I9920-'Current Monthly Zonal Charges'!I9920","v":0},{"$f":"'Future Monthly Zonal Charges'!J9920-'Current Monthly Zonal Charges'!J9920","v":0},{"$f":"'Future Monthly Zonal Charges'!K9920-'Current Monthly Zonal Charges'!K9920","v":0},{"$f":"'Future Monthly Zonal Charges'!L9920-'Current Monthly Zonal Charges'!L9920","v":0},{"$f":"'Future Monthly Zonal Charges'!M9920-'Current Monthly Zonal Charges'!M9920","v":0},{"$f":"'Future Monthly Zonal Charges'!N9920-'Current Monthly Zonal Charges'!N9920","v":0},{"$f":"'Future Monthly Zonal Charges'!O9920-'Current Monthly Zonal Charges'!O9920","v":0},{"$f":"'Future Monthly Zonal Charges'!P9920-'Current Monthly Zonal Charges'!P9920","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9920-'Current Monthly Zonal Charges'!Q9920","v":0},{"$f":"'Future Monthly Zonal Charges'!R9920-'Current Monthly Zonal Charges'!R9920","v":0},{"$f":"'Future Monthly Zonal Charges'!S9920-'Current Monthly Zonal Charges'!S9920","v":0},{"$f":"'Future Monthly Zonal Charges'!T9920-'Current Monthly Zonal Charges'!T9920","v":0},{"$f":"'Future Monthly Zonal Charges'!U9920-'Current Monthly Zonal Charges'!U9920","v":0},{"$f":"'Future Monthly Zonal Charges'!V9920-'Current Monthly Zonal Charges'!V9920","v":0},{"$f":"'Future Monthly Zonal Charges'!W9920-'Current Monthly Zonal Charges'!W9920","v":0},{"$f":"'Future Monthly Zonal Charges'!X9920-'Current Monthly Zonal Charges'!X9920","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9920-'Current Monthly Zonal Charges'!Y9920","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9920-'Current Monthly Zonal Charges'!Z9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9920-'Current Monthly Zonal Charges'!AA9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9920-'Current Monthly Zonal Charges'!AB9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9920-'Current Monthly Zonal Charges'!AC9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9920-'Current Monthly Zonal Charges'!AD9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9920-'Current Monthly Zonal Charges'!AE9920","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9920-'Current Monthly Zonal Charges'!AG9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9920-'Current Monthly Zonal Charges'!AH9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9920-'Current Monthly Zonal Charges'!AI9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9920-'Current Monthly Zonal Charges'!AJ9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9920-'Current Monthly Zonal Charges'!AK9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9920-'Current Monthly Zonal Charges'!AL9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9920-'Current Monthly Zonal Charges'!AM9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9920-'Current Monthly Zonal Charges'!AN9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9920-'Current Monthly Zonal Charges'!AO9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9920-'Current Monthly Zonal Charges'!AP9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9920-'Current Monthly Zonal Charges'!AQ9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9920-'Current Monthly Zonal Charges'!AR9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9920-'Current Monthly Zonal Charges'!AS9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9920-'Current Monthly Zonal Charges'!AT9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9920-'Current Monthly Zonal Charges'!AU9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9920-'Current Monthly Zonal Charges'!AV9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9920-'Current Monthly Zonal Charges'!AW9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9920-'Current Monthly Zonal Charges'!AW9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9920-'Current Monthly Zonal Charges'!AY9920","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9920-'Current Monthly Zonal Charges'!AZ9920","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9920-'Current Monthly Zonal Charges'!BA9920","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9920-'Current Monthly Zonal Charges'!BB9920","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9920-'Current Monthly Zonal Charges'!BC9920","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9920-'Current Monthly Zonal Charges'!BD9920","v":0}]
[{"$f":"'Upgrade Information'!B9921","v":"TOI426"},{"$f":"'Projected Revenue Requirements'!C9921","v":"AEP"},{"$f":"'Upgrade Information'!E9921","v":0.9},{"$f":"IF('Upgrade Information'!D9921=\"\",\"\",'Upgrade Information'!D9921)","v":"2009-06-01"},{"$f":"'Current Monthly Zonal Charges'!E9921","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9921","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9921","v":7949.0047713244703},{"$f":"'Future Monthly Zonal Charges'!F9921","v":6705.0084632659027},-1243.9963080585676,null,{"$f":"'Future Monthly Zonal Charges'!H9921-'Current Monthly Zonal Charges'!H9921","v":0},{"$f":"'Future Monthly Zonal Charges'!I9921-'Current Monthly Zonal Charges'!I9921","v":-1243.9963080585676},{"$f":"'Future Monthly Zonal Charges'!J9921-'Current Monthly Zonal Charges'!J9921","v":0},{"$f":"'Future Monthly Zonal Charges'!K9921-'Current Monthly Zonal Charges'!K9921","v":0},{"$f":"'Future Monthly Zonal Charges'!L9921-'Current Monthly Zonal Charges'!L9921","v":0},{"$f":"'Future Monthly Zonal Charges'!M9921-'Current Monthly Zonal Charges'!M9921","v":0},{"$f":"'Future Monthly Zonal Charges'!N9921-'Current Monthly Zonal Charges'!N9921","v":0},{"$f":"'Future Monthly Zonal Charges'!O9921-'Current Monthly Zonal Charges'!O9921","v":0},{"$f":"'Future Monthly Zonal Charges'!P9921-'Current Monthly Zonal Charges'!P9921","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9921-'Current Monthly Zonal Charges'!Q9921","v":0},{"$f":"'Future Monthly Zonal Charges'!R9921-'Current Monthly Zonal Charges'!R9921","v":0},{"$f":"'Future Monthly Zonal Charges'!S9921-'Current Monthly Zonal Charges'!S9921","v":0},{"$f":"'Future Monthly Zonal Charges'!T9921-'Current Monthly Zonal Charges'!T9921","v":0},{"$f":"'Future Monthly Zonal Charges'!U9921-'Current Monthly Zonal Charges'!U9921","v":0},{"$f":"'Future Monthly Zonal Charges'!V9921-'Current Monthly Zonal Charges'!V9921","v":0},{"$f":"'Future Monthly Zonal Charges'!W9921-'Current Monthly Zonal Charges'!W9921","v":0},{"$f":"'Future Monthly Zonal Charges'!X9921-'Current Monthly Zonal Charges'!X9921","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9921-'Current Monthly Zonal Charges'!Y9921","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9921-'Current Monthly Zonal Charges'!Z9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9921-'Current Monthly Zonal Charges'!AA9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9921-'Current Monthly Zonal Charges'!AB9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9921-'Current Monthly Zonal Charges'!AC9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9921-'Current Monthly Zonal Charges'!AD9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9921-'Current Monthly Zonal Charges'!AE9921","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9921-'Current Monthly Zonal Charges'!AG9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9921-'Current Monthly Zonal Charges'!AH9921","v":-5.7281879627508636E-2},{"$f":"'Future Monthly Zonal Charges'!AI9921-'Current Monthly Zonal Charges'!AI9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9921-'Current Monthly Zonal Charges'!AJ9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9921-'Current Monthly Zonal Charges'!AK9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9921-'Current Monthly Zonal Charges'!AL9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9921-'Current Monthly Zonal Charges'!AM9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9921-'Current Monthly Zonal Charges'!AN9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9921-'Current Monthly Zonal Charges'!AO9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9921-'Current Monthly Zonal Charges'!AP9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9921-'Current Monthly Zonal Charges'!AQ9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9921-'Current Monthly Zonal Charges'!AR9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9921-'Current Monthly Zonal Charges'!AS9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9921-'Current Monthly Zonal Charges'!AT9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9921-'Current Monthly Zonal Charges'!AU9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9921-'Current Monthly Zonal Charges'!AV9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9921-'Current Monthly Zonal Charges'!AW9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9921-'Current Monthly Zonal Charges'!AW9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9921-'Current Monthly Zonal Charges'!AY9921","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9921-'Current Monthly Zonal Charges'!AZ9921","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9921-'Current Monthly Zonal Charges'!BA9921","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9921-'Current Monthly Zonal Charges'!BB9921","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9921-'Current Monthly Zonal Charges'!BC9921","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9921-'Current Monthly Zonal Charges'!BD9921","v":0}]
[{"$f":"'Upgrade Information'!B9922","v":"TOI427"},{"$f":"'Projected Revenue Requirements'!C9922","v":"AEP"},{"$f":"'Upgrade Information'!E9922","v":2.0579999999999998},{"$f":"IF('Upgrade Information'!D9922=\"\",\"\",'Upgrade Information'!D9922)","v":"2007-05-16"},{"$f":"'Current Monthly Zonal Charges'!E9922","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9922","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9922","v":17038.882287324388},{"$f":"'Future Monthly Zonal Charges'!F9922","v":14194.277396230462},-2844.6048910939262,null,{"$f":"'Future Monthly Zonal Charges'!H9922-'Current Monthly Zonal Charges'!H9922","v":0},{"$f":"'Future Monthly Zonal Charges'!I9922-'Current Monthly Zonal Charges'!I9922","v":-2844.6048910939262},{"$f":"'Future Monthly Zonal Charges'!J9922-'Current Monthly Zonal Charges'!J9922","v":0},{"$f":"'Future Monthly Zonal Charges'!K9922-'Current Monthly Zonal Charges'!K9922","v":0},{"$f":"'Future Monthly Zonal Charges'!L9922-'Current Monthly Zonal Charges'!L9922","v":0},{"$f":"'Future Monthly Zonal Charges'!M9922-'Current Monthly Zonal Charges'!M9922","v":0},{"$f":"'Future Monthly Zonal Charges'!N9922-'Current Monthly Zonal Charges'!N9922","v":0},{"$f":"'Future Monthly Zonal Charges'!O9922-'Current Monthly Zonal Charges'!O9922","v":0},{"$f":"'Future Monthly Zonal Charges'!P9922-'Current Monthly Zonal Charges'!P9922","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9922-'Current Monthly Zonal Charges'!Q9922","v":0},{"$f":"'Future Monthly Zonal Charges'!R9922-'Current Monthly Zonal Charges'!R9922","v":0},{"$f":"'Future Monthly Zonal Charges'!S9922-'Current Monthly Zonal Charges'!S9922","v":0},{"$f":"'Future Monthly Zonal Charges'!T9922-'Current Monthly Zonal Charges'!T9922","v":0},{"$f":"'Future Monthly Zonal Charges'!U9922-'Current Monthly Zonal Charges'!U9922","v":0},{"$f":"'Future Monthly Zonal Charges'!V9922-'Current Monthly Zonal Charges'!V9922","v":0},{"$f":"'Future Monthly Zonal Charges'!W9922-'Current Monthly Zonal Charges'!W9922","v":0},{"$f":"'Future Monthly Zonal Charges'!X9922-'Current Monthly Zonal Charges'!X9922","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9922-'Current Monthly Zonal Charges'!Y9922","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9922-'Current Monthly Zonal Charges'!Z9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9922-'Current Monthly Zonal Charges'!AA9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9922-'Current Monthly Zonal Charges'!AB9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9922-'Current Monthly Zonal Charges'!AC9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9922-'Current Monthly Zonal Charges'!AD9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9922-'Current Monthly Zonal Charges'!AE9922","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9922-'Current Monthly Zonal Charges'!AG9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9922-'Current Monthly Zonal Charges'!AH9922","v":-0.1309845647482365},{"$f":"'Future Monthly Zonal Charges'!AI9922-'Current Monthly Zonal Charges'!AI9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9922-'Current Monthly Zonal Charges'!AJ9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9922-'Current Monthly Zonal Charges'!AK9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9922-'Current Monthly Zonal Charges'!AL9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9922-'Current Monthly Zonal Charges'!AM9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9922-'Current Monthly Zonal Charges'!AN9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9922-'Current Monthly Zonal Charges'!AO9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9922-'Current Monthly Zonal Charges'!AP9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9922-'Current Monthly Zonal Charges'!AQ9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9922-'Current Monthly Zonal Charges'!AR9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9922-'Current Monthly Zonal Charges'!AS9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9922-'Current Monthly Zonal Charges'!AT9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9922-'Current Monthly Zonal Charges'!AU9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9922-'Current Monthly Zonal Charges'!AV9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9922-'Current Monthly Zonal Charges'!AW9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9922-'Current Monthly Zonal Charges'!AW9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9922-'Current Monthly Zonal Charges'!AY9922","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9922-'Current Monthly Zonal Charges'!AZ9922","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9922-'Current Monthly Zonal Charges'!BA9922","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9922-'Current Monthly Zonal Charges'!BB9922","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9922-'Current Monthly Zonal Charges'!BC9922","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9922-'Current Monthly Zonal Charges'!BD9922","v":0}]
[{"$f":"'Upgrade Information'!B9923","v":"TOI428"},{"$f":"'Projected Revenue Requirements'!C9923","v":"DL"},{"$f":"'Upgrade Information'!E9923","v":0.75},{"$f":"IF('Upgrade Information'!D9923=\"\",\"\",'Upgrade Information'!D9923)","v":"2007-11-05"},{"$f":"'Current Monthly Zonal Charges'!E9923","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9923","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9923","v":8608.3055337873739},{"$f":"'Future Monthly Zonal Charges'!F9923","v":7279.2373303766581},-1329.0682034107158,null,{"$f":"'Future Monthly Zonal Charges'!H9923-'Current Monthly Zonal Charges'!H9923","v":0},{"$f":"'Future Monthly Zonal Charges'!I9923-'Current Monthly Zonal Charges'!I9923","v":0},{"$f":"'Future Monthly Zonal Charges'!J9923-'Current Monthly Zonal Charges'!J9923","v":0},{"$f":"'Future Monthly Zonal Charges'!K9923-'Current Monthly Zonal Charges'!K9923","v":0},{"$f":"'Future Monthly Zonal Charges'!L9923-'Current Monthly Zonal Charges'!L9923","v":0},{"$f":"'Future Monthly Zonal Charges'!M9923-'Current Monthly Zonal Charges'!M9923","v":0},{"$f":"'Future Monthly Zonal Charges'!N9923-'Current Monthly Zonal Charges'!N9923","v":0},{"$f":"'Future Monthly Zonal Charges'!O9923-'Current Monthly Zonal Charges'!O9923","v":0},{"$f":"'Future Monthly Zonal Charges'!P9923-'Current Monthly Zonal Charges'!P9923","v":-1329.0682034107158},{"$f":"'Future Monthly Zonal Charges'!Q9923-'Current Monthly Zonal Charges'!Q9923","v":0},{"$f":"'Future Monthly Zonal Charges'!R9923-'Current Monthly Zonal Charges'!R9923","v":0},{"$f":"'Future Monthly Zonal Charges'!S9923-'Current Monthly Zonal Charges'!S9923","v":0},{"$f":"'Future Monthly Zonal Charges'!T9923-'Current Monthly Zonal Charges'!T9923","v":0},{"$f":"'Future Monthly Zonal Charges'!U9923-'Current Monthly Zonal Charges'!U9923","v":0},{"$f":"'Future Monthly Zonal Charges'!V9923-'Current Monthly Zonal Charges'!V9923","v":0},{"$f":"'Future Monthly Zonal Charges'!W9923-'Current Monthly Zonal Charges'!W9923","v":0},{"$f":"'Future Monthly Zonal Charges'!X9923-'Current Monthly Zonal Charges'!X9923","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9923-'Current Monthly Zonal Charges'!Y9923","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9923-'Current Monthly Zonal Charges'!Z9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9923-'Current Monthly Zonal Charges'!AA9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9923-'Current Monthly Zonal Charges'!AB9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9923-'Current Monthly Zonal Charges'!AC9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9923-'Current Monthly Zonal Charges'!AD9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9923-'Current Monthly Zonal Charges'!AE9923","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9923-'Current Monthly Zonal Charges'!AG9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9923-'Current Monthly Zonal Charges'!AH9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9923-'Current Monthly Zonal Charges'!AI9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9923-'Current Monthly Zonal Charges'!AJ9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9923-'Current Monthly Zonal Charges'!AK9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9923-'Current Monthly Zonal Charges'!AL9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9923-'Current Monthly Zonal Charges'!AM9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9923-'Current Monthly Zonal Charges'!AN9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9923-'Current Monthly Zonal Charges'!AO9923","v":-0.48958198084897653},{"$f":"'Future Monthly Zonal Charges'!AP9923-'Current Monthly Zonal Charges'!AP9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9923-'Current Monthly Zonal Charges'!AQ9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9923-'Current Monthly Zonal Charges'!AR9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9923-'Current Monthly Zonal Charges'!AS9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9923-'Current Monthly Zonal Charges'!AT9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9923-'Current Monthly Zonal Charges'!AU9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9923-'Current Monthly Zonal Charges'!AV9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9923-'Current Monthly Zonal Charges'!AW9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9923-'Current Monthly Zonal Charges'!AW9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9923-'Current Monthly Zonal Charges'!AY9923","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9923-'Current Monthly Zonal Charges'!AZ9923","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9923-'Current Monthly Zonal Charges'!BA9923","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9923-'Current Monthly Zonal Charges'!BB9923","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9923-'Current Monthly Zonal Charges'!BC9923","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9923-'Current Monthly Zonal Charges'!BD9923","v":0}]
[{"$f":"'Upgrade Information'!B9924","v":"TOI429"},{"$f":"'Projected Revenue Requirements'!C9924","v":"DL"},{"$f":"'Upgrade Information'!E9924","v":0.6},{"$f":"IF('Upgrade Information'!D9924=\"\",\"\",'Upgrade Information'!D9924)","v":"2007-06-30"},{"$f":"'Current Monthly Zonal Charges'!E9924","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9924","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9924","v":6798.0398801358506},{"$f":"'Future Monthly Zonal Charges'!F9924","v":5734.7853174072779},-1063.2545627285726,null,{"$f":"'Future Monthly Zonal Charges'!H9924-'Current Monthly Zonal Charges'!H9924","v":0},{"$f":"'Future Monthly Zonal Charges'!I9924-'Current Monthly Zonal Charges'!I9924","v":0},{"$f":"'Future Monthly Zonal Charges'!J9924-'Current Monthly Zonal Charges'!J9924","v":0},{"$f":"'Future Monthly Zonal Charges'!K9924-'Current Monthly Zonal Charges'!K9924","v":0},{"$f":"'Future Monthly Zonal Charges'!L9924-'Current Monthly Zonal Charges'!L9924","v":0},{"$f":"'Future Monthly Zonal Charges'!M9924-'Current Monthly Zonal Charges'!M9924","v":0},{"$f":"'Future Monthly Zonal Charges'!N9924-'Current Monthly Zonal Charges'!N9924","v":0},{"$f":"'Future Monthly Zonal Charges'!O9924-'Current Monthly Zonal Charges'!O9924","v":0},{"$f":"'Future Monthly Zonal Charges'!P9924-'Current Monthly Zonal Charges'!P9924","v":-1063.2545627285726},{"$f":"'Future Monthly Zonal Charges'!Q9924-'Current Monthly Zonal Charges'!Q9924","v":0},{"$f":"'Future Monthly Zonal Charges'!R9924-'Current Monthly Zonal Charges'!R9924","v":0},{"$f":"'Future Monthly Zonal Charges'!S9924-'Current Monthly Zonal Charges'!S9924","v":0},{"$f":"'Future Monthly Zonal Charges'!T9924-'Current Monthly Zonal Charges'!T9924","v":0},{"$f":"'Future Monthly Zonal Charges'!U9924-'Current Monthly Zonal Charges'!U9924","v":0},{"$f":"'Future Monthly Zonal Charges'!V9924-'Current Monthly Zonal Charges'!V9924","v":0},{"$f":"'Future Monthly Zonal Charges'!W9924-'Current Monthly Zonal Charges'!W9924","v":0},{"$f":"'Future Monthly Zonal Charges'!X9924-'Current Monthly Zonal Charges'!X9924","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9924-'Current Monthly Zonal Charges'!Y9924","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9924-'Current Monthly Zonal Charges'!Z9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9924-'Current Monthly Zonal Charges'!AA9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9924-'Current Monthly Zonal Charges'!AB9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9924-'Current Monthly Zonal Charges'!AC9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9924-'Current Monthly Zonal Charges'!AD9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9924-'Current Monthly Zonal Charges'!AE9924","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9924-'Current Monthly Zonal Charges'!AG9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9924-'Current Monthly Zonal Charges'!AH9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9924-'Current Monthly Zonal Charges'!AI9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9924-'Current Monthly Zonal Charges'!AJ9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9924-'Current Monthly Zonal Charges'!AK9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9924-'Current Monthly Zonal Charges'!AL9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9924-'Current Monthly Zonal Charges'!AM9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9924-'Current Monthly Zonal Charges'!AN9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9924-'Current Monthly Zonal Charges'!AO9924","v":-0.39166558467918078},{"$f":"'Future Monthly Zonal Charges'!AP9924-'Current Monthly Zonal Charges'!AP9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9924-'Current Monthly Zonal Charges'!AQ9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9924-'Current Monthly Zonal Charges'!AR9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9924-'Current Monthly Zonal Charges'!AS9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9924-'Current Monthly Zonal Charges'!AT9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9924-'Current Monthly Zonal Charges'!AU9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9924-'Current Monthly Zonal Charges'!AV9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9924-'Current Monthly Zonal Charges'!AW9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9924-'Current Monthly Zonal Charges'!AW9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9924-'Current Monthly Zonal Charges'!AY9924","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9924-'Current Monthly Zonal Charges'!AZ9924","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9924-'Current Monthly Zonal Charges'!BA9924","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9924-'Current Monthly Zonal Charges'!BB9924","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9924-'Current Monthly Zonal Charges'!BC9924","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9924-'Current Monthly Zonal Charges'!BD9924","v":0}]
[{"$f":"'Upgrade Information'!B9925","v":"TOI430"},{"$f":"'Projected Revenue Requirements'!C9925","v":"Dominion"},{"$f":"'Upgrade Information'!E9925","v":0},{"$f":"IF('Upgrade Information'!D9925=\"\",\"\",'Upgrade Information'!D9925)","v":"2008-01-10"},{"$f":"'Current Monthly Zonal Charges'!E9925","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9925","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9925","v":0},{"$f":"'Future Monthly Zonal Charges'!F9925","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9925-'Current Monthly Zonal Charges'!H9925","v":0},{"$f":"'Future Monthly Zonal Charges'!I9925-'Current Monthly Zonal Charges'!I9925","v":0},{"$f":"'Future Monthly Zonal Charges'!J9925-'Current Monthly Zonal Charges'!J9925","v":0},{"$f":"'Future Monthly Zonal Charges'!K9925-'Current Monthly Zonal Charges'!K9925","v":0},{"$f":"'Future Monthly Zonal Charges'!L9925-'Current Monthly Zonal Charges'!L9925","v":0},{"$f":"'Future Monthly Zonal Charges'!M9925-'Current Monthly Zonal Charges'!M9925","v":0},{"$f":"'Future Monthly Zonal Charges'!N9925-'Current Monthly Zonal Charges'!N9925","v":0},{"$f":"'Future Monthly Zonal Charges'!O9925-'Current Monthly Zonal Charges'!O9925","v":0},{"$f":"'Future Monthly Zonal Charges'!P9925-'Current Monthly Zonal Charges'!P9925","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9925-'Current Monthly Zonal Charges'!Q9925","v":0},{"$f":"'Future Monthly Zonal Charges'!R9925-'Current Monthly Zonal Charges'!R9925","v":0},{"$f":"'Future Monthly Zonal Charges'!S9925-'Current Monthly Zonal Charges'!S9925","v":0},{"$f":"'Future Monthly Zonal Charges'!T9925-'Current Monthly Zonal Charges'!T9925","v":0},{"$f":"'Future Monthly Zonal Charges'!U9925-'Current Monthly Zonal Charges'!U9925","v":0},{"$f":"'Future Monthly Zonal Charges'!V9925-'Current Monthly Zonal Charges'!V9925","v":0},{"$f":"'Future Monthly Zonal Charges'!W9925-'Current Monthly Zonal Charges'!W9925","v":0},{"$f":"'Future Monthly Zonal Charges'!X9925-'Current Monthly Zonal Charges'!X9925","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9925-'Current Monthly Zonal Charges'!Y9925","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9925-'Current Monthly Zonal Charges'!Z9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9925-'Current Monthly Zonal Charges'!AA9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9925-'Current Monthly Zonal Charges'!AB9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9925-'Current Monthly Zonal Charges'!AC9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9925-'Current Monthly Zonal Charges'!AD9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9925-'Current Monthly Zonal Charges'!AE9925","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9925-'Current Monthly Zonal Charges'!AG9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9925-'Current Monthly Zonal Charges'!AH9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9925-'Current Monthly Zonal Charges'!AI9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9925-'Current Monthly Zonal Charges'!AJ9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9925-'Current Monthly Zonal Charges'!AK9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9925-'Current Monthly Zonal Charges'!AL9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9925-'Current Monthly Zonal Charges'!AM9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9925-'Current Monthly Zonal Charges'!AN9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9925-'Current Monthly Zonal Charges'!AO9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9925-'Current Monthly Zonal Charges'!AP9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9925-'Current Monthly Zonal Charges'!AQ9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9925-'Current Monthly Zonal Charges'!AR9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9925-'Current Monthly Zonal Charges'!AS9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9925-'Current Monthly Zonal Charges'!AT9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9925-'Current Monthly Zonal Charges'!AU9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9925-'Current Monthly Zonal Charges'!AV9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9925-'Current Monthly Zonal Charges'!AW9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9925-'Current Monthly Zonal Charges'!AW9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9925-'Current Monthly Zonal Charges'!AY9925","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9925-'Current Monthly Zonal Charges'!AZ9925","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9925-'Current Monthly Zonal Charges'!BA9925","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9925-'Current Monthly Zonal Charges'!BB9925","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9925-'Current Monthly Zonal Charges'!BC9925","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9925-'Current Monthly Zonal Charges'!BD9925","v":0}]
[{"$f":"'Upgrade Information'!B9926","v":"TOI431"},{"$f":"'Projected Revenue Requirements'!C9926","v":"Dominion"},{"$f":"'Upgrade Information'!E9926","v":0},{"$f":"IF('Upgrade Information'!D9926=\"\",\"\",'Upgrade Information'!D9926)","v":"2008-01-10"},{"$f":"'Current Monthly Zonal Charges'!E9926","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9926","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9926","v":0},{"$f":"'Future Monthly Zonal Charges'!F9926","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9926-'Current Monthly Zonal Charges'!H9926","v":0},{"$f":"'Future Monthly Zonal Charges'!I9926-'Current Monthly Zonal Charges'!I9926","v":0},{"$f":"'Future Monthly Zonal Charges'!J9926-'Current Monthly Zonal Charges'!J9926","v":0},{"$f":"'Future Monthly Zonal Charges'!K9926-'Current Monthly Zonal Charges'!K9926","v":0},{"$f":"'Future Monthly Zonal Charges'!L9926-'Current Monthly Zonal Charges'!L9926","v":0},{"$f":"'Future Monthly Zonal Charges'!M9926-'Current Monthly Zonal Charges'!M9926","v":0},{"$f":"'Future Monthly Zonal Charges'!N9926-'Current Monthly Zonal Charges'!N9926","v":0},{"$f":"'Future Monthly Zonal Charges'!O9926-'Current Monthly Zonal Charges'!O9926","v":0},{"$f":"'Future Monthly Zonal Charges'!P9926-'Current Monthly Zonal Charges'!P9926","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9926-'Current Monthly Zonal Charges'!Q9926","v":0},{"$f":"'Future Monthly Zonal Charges'!R9926-'Current Monthly Zonal Charges'!R9926","v":0},{"$f":"'Future Monthly Zonal Charges'!S9926-'Current Monthly Zonal Charges'!S9926","v":0},{"$f":"'Future Monthly Zonal Charges'!T9926-'Current Monthly Zonal Charges'!T9926","v":0},{"$f":"'Future Monthly Zonal Charges'!U9926-'Current Monthly Zonal Charges'!U9926","v":0},{"$f":"'Future Monthly Zonal Charges'!V9926-'Current Monthly Zonal Charges'!V9926","v":0},{"$f":"'Future Monthly Zonal Charges'!W9926-'Current Monthly Zonal Charges'!W9926","v":0},{"$f":"'Future Monthly Zonal Charges'!X9926-'Current Monthly Zonal Charges'!X9926","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9926-'Current Monthly Zonal Charges'!Y9926","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9926-'Current Monthly Zonal Charges'!Z9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9926-'Current Monthly Zonal Charges'!AA9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9926-'Current Monthly Zonal Charges'!AB9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9926-'Current Monthly Zonal Charges'!AC9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9926-'Current Monthly Zonal Charges'!AD9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9926-'Current Monthly Zonal Charges'!AE9926","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9926-'Current Monthly Zonal Charges'!AG9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9926-'Current Monthly Zonal Charges'!AH9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9926-'Current Monthly Zonal Charges'!AI9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9926-'Current Monthly Zonal Charges'!AJ9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9926-'Current Monthly Zonal Charges'!AK9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9926-'Current Monthly Zonal Charges'!AL9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9926-'Current Monthly Zonal Charges'!AM9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9926-'Current Monthly Zonal Charges'!AN9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9926-'Current Monthly Zonal Charges'!AO9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9926-'Current Monthly Zonal Charges'!AP9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9926-'Current Monthly Zonal Charges'!AQ9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9926-'Current Monthly Zonal Charges'!AR9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9926-'Current Monthly Zonal Charges'!AS9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9926-'Current Monthly Zonal Charges'!AT9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9926-'Current Monthly Zonal Charges'!AU9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9926-'Current Monthly Zonal Charges'!AV9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9926-'Current Monthly Zonal Charges'!AW9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9926-'Current Monthly Zonal Charges'!AW9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9926-'Current Monthly Zonal Charges'!AY9926","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9926-'Current Monthly Zonal Charges'!AZ9926","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9926-'Current Monthly Zonal Charges'!BA9926","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9926-'Current Monthly Zonal Charges'!BB9926","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9926-'Current Monthly Zonal Charges'!BC9926","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9926-'Current Monthly Zonal Charges'!BD9926","v":0}]
[{"$f":"'Upgrade Information'!B9927","v":"TOI432"},{"$f":"'Projected Revenue Requirements'!C9927","v":"ComEd"},{"$f":"'Upgrade Information'!E9927","v":0},{"$f":"IF('Upgrade Information'!D9927=\"\",\"\",'Upgrade Information'!D9927)","v":"2009-12-31"},{"$f":"'Current Monthly Zonal Charges'!E9927","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9927","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9927","v":0},{"$f":"'Future Monthly Zonal Charges'!F9927","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9927-'Current Monthly Zonal Charges'!H9927","v":0},{"$f":"'Future Monthly Zonal Charges'!I9927-'Current Monthly Zonal Charges'!I9927","v":0},{"$f":"'Future Monthly Zonal Charges'!J9927-'Current Monthly Zonal Charges'!J9927","v":0},{"$f":"'Future Monthly Zonal Charges'!K9927-'Current Monthly Zonal Charges'!K9927","v":0},{"$f":"'Future Monthly Zonal Charges'!L9927-'Current Monthly Zonal Charges'!L9927","v":0},{"$f":"'Future Monthly Zonal Charges'!M9927-'Current Monthly Zonal Charges'!M9927","v":0},{"$f":"'Future Monthly Zonal Charges'!N9927-'Current Monthly Zonal Charges'!N9927","v":0},{"$f":"'Future Monthly Zonal Charges'!O9927-'Current Monthly Zonal Charges'!O9927","v":0},{"$f":"'Future Monthly Zonal Charges'!P9927-'Current Monthly Zonal Charges'!P9927","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9927-'Current Monthly Zonal Charges'!Q9927","v":0},{"$f":"'Future Monthly Zonal Charges'!R9927-'Current Monthly Zonal Charges'!R9927","v":0},{"$f":"'Future Monthly Zonal Charges'!S9927-'Current Monthly Zonal Charges'!S9927","v":0},{"$f":"'Future Monthly Zonal Charges'!T9927-'Current Monthly Zonal Charges'!T9927","v":0},{"$f":"'Future Monthly Zonal Charges'!U9927-'Current Monthly Zonal Charges'!U9927","v":0},{"$f":"'Future Monthly Zonal Charges'!V9927-'Current Monthly Zonal Charges'!V9927","v":0},{"$f":"'Future Monthly Zonal Charges'!W9927-'Current Monthly Zonal Charges'!W9927","v":0},{"$f":"'Future Monthly Zonal Charges'!X9927-'Current Monthly Zonal Charges'!X9927","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9927-'Current Monthly Zonal Charges'!Y9927","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9927-'Current Monthly Zonal Charges'!Z9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9927-'Current Monthly Zonal Charges'!AA9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9927-'Current Monthly Zonal Charges'!AB9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9927-'Current Monthly Zonal Charges'!AC9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9927-'Current Monthly Zonal Charges'!AD9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9927-'Current Monthly Zonal Charges'!AE9927","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9927-'Current Monthly Zonal Charges'!AG9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9927-'Current Monthly Zonal Charges'!AH9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9927-'Current Monthly Zonal Charges'!AI9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9927-'Current Monthly Zonal Charges'!AJ9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9927-'Current Monthly Zonal Charges'!AK9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9927-'Current Monthly Zonal Charges'!AL9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9927-'Current Monthly Zonal Charges'!AM9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9927-'Current Monthly Zonal Charges'!AN9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9927-'Current Monthly Zonal Charges'!AO9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9927-'Current Monthly Zonal Charges'!AP9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9927-'Current Monthly Zonal Charges'!AQ9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9927-'Current Monthly Zonal Charges'!AR9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9927-'Current Monthly Zonal Charges'!AS9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9927-'Current Monthly Zonal Charges'!AT9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9927-'Current Monthly Zonal Charges'!AU9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9927-'Current Monthly Zonal Charges'!AV9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9927-'Current Monthly Zonal Charges'!AW9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9927-'Current Monthly Zonal Charges'!AW9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9927-'Current Monthly Zonal Charges'!AY9927","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9927-'Current Monthly Zonal Charges'!AZ9927","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9927-'Current Monthly Zonal Charges'!BA9927","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9927-'Current Monthly Zonal Charges'!BB9927","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9927-'Current Monthly Zonal Charges'!BC9927","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9927-'Current Monthly Zonal Charges'!BD9927","v":0}]
[{"$f":"'Upgrade Information'!B9928","v":"TOI433"},{"$f":"'Projected Revenue Requirements'!C9928","v":"ComEd"},{"$f":"'Upgrade Information'!E9928","v":0},{"$f":"IF('Upgrade Information'!D9928=\"\",\"\",'Upgrade Information'!D9928)","v":"2009-12-31"},{"$f":"'Current Monthly Zonal Charges'!E9928","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9928","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9928","v":0},{"$f":"'Future Monthly Zonal Charges'!F9928","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9928-'Current Monthly Zonal Charges'!H9928","v":0},{"$f":"'Future Monthly Zonal Charges'!I9928-'Current Monthly Zonal Charges'!I9928","v":0},{"$f":"'Future Monthly Zonal Charges'!J9928-'Current Monthly Zonal Charges'!J9928","v":0},{"$f":"'Future Monthly Zonal Charges'!K9928-'Current Monthly Zonal Charges'!K9928","v":0},{"$f":"'Future Monthly Zonal Charges'!L9928-'Current Monthly Zonal Charges'!L9928","v":0},{"$f":"'Future Monthly Zonal Charges'!M9928-'Current Monthly Zonal Charges'!M9928","v":0},{"$f":"'Future Monthly Zonal Charges'!N9928-'Current Monthly Zonal Charges'!N9928","v":0},{"$f":"'Future Monthly Zonal Charges'!O9928-'Current Monthly Zonal Charges'!O9928","v":0},{"$f":"'Future Monthly Zonal Charges'!P9928-'Current Monthly Zonal Charges'!P9928","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9928-'Current Monthly Zonal Charges'!Q9928","v":0},{"$f":"'Future Monthly Zonal Charges'!R9928-'Current Monthly Zonal Charges'!R9928","v":0},{"$f":"'Future Monthly Zonal Charges'!S9928-'Current Monthly Zonal Charges'!S9928","v":0},{"$f":"'Future Monthly Zonal Charges'!T9928-'Current Monthly Zonal Charges'!T9928","v":0},{"$f":"'Future Monthly Zonal Charges'!U9928-'Current Monthly Zonal Charges'!U9928","v":0},{"$f":"'Future Monthly Zonal Charges'!V9928-'Current Monthly Zonal Charges'!V9928","v":0},{"$f":"'Future Monthly Zonal Charges'!W9928-'Current Monthly Zonal Charges'!W9928","v":0},{"$f":"'Future Monthly Zonal Charges'!X9928-'Current Monthly Zonal Charges'!X9928","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9928-'Current Monthly Zonal Charges'!Y9928","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9928-'Current Monthly Zonal Charges'!Z9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9928-'Current Monthly Zonal Charges'!AA9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9928-'Current Monthly Zonal Charges'!AB9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9928-'Current Monthly Zonal Charges'!AC9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9928-'Current Monthly Zonal Charges'!AD9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9928-'Current Monthly Zonal Charges'!AE9928","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9928-'Current Monthly Zonal Charges'!AG9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9928-'Current Monthly Zonal Charges'!AH9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9928-'Current Monthly Zonal Charges'!AI9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9928-'Current Monthly Zonal Charges'!AJ9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9928-'Current Monthly Zonal Charges'!AK9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9928-'Current Monthly Zonal Charges'!AL9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9928-'Current Monthly Zonal Charges'!AM9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9928-'Current Monthly Zonal Charges'!AN9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9928-'Current Monthly Zonal Charges'!AO9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9928-'Current Monthly Zonal Charges'!AP9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9928-'Current Monthly Zonal Charges'!AQ9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9928-'Current Monthly Zonal Charges'!AR9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9928-'Current Monthly Zonal Charges'!AS9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9928-'Current Monthly Zonal Charges'!AT9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9928-'Current Monthly Zonal Charges'!AU9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9928-'Current Monthly Zonal Charges'!AV9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9928-'Current Monthly Zonal Charges'!AW9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9928-'Current Monthly Zonal Charges'!AW9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9928-'Current Monthly Zonal Charges'!AY9928","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9928-'Current Monthly Zonal Charges'!AZ9928","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9928-'Current Monthly Zonal Charges'!BA9928","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9928-'Current Monthly Zonal Charges'!BB9928","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9928-'Current Monthly Zonal Charges'!BC9928","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9928-'Current Monthly Zonal Charges'!BD9928","v":0}]
[{"$f":"'Upgrade Information'!B9929","v":"TOI434"},{"$f":"'Projected Revenue Requirements'!C9929","v":"ComEd"},{"$f":"'Upgrade Information'!E9929","v":0},{"$f":"IF('Upgrade Information'!D9929=\"\",\"\",'Upgrade Information'!D9929)","v":"2009-12-31"},{"$f":"'Current Monthly Zonal Charges'!E9929","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9929","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9929","v":0},{"$f":"'Future Monthly Zonal Charges'!F9929","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9929-'Current Monthly Zonal Charges'!H9929","v":0},{"$f":"'Future Monthly Zonal Charges'!I9929-'Current Monthly Zonal Charges'!I9929","v":0},{"$f":"'Future Monthly Zonal Charges'!J9929-'Current Monthly Zonal Charges'!J9929","v":0},{"$f":"'Future Monthly Zonal Charges'!K9929-'Current Monthly Zonal Charges'!K9929","v":0},{"$f":"'Future Monthly Zonal Charges'!L9929-'Current Monthly Zonal Charges'!L9929","v":0},{"$f":"'Future Monthly Zonal Charges'!M9929-'Current Monthly Zonal Charges'!M9929","v":0},{"$f":"'Future Monthly Zonal Charges'!N9929-'Current Monthly Zonal Charges'!N9929","v":0},{"$f":"'Future Monthly Zonal Charges'!O9929-'Current Monthly Zonal Charges'!O9929","v":0},{"$f":"'Future Monthly Zonal Charges'!P9929-'Current Monthly Zonal Charges'!P9929","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9929-'Current Monthly Zonal Charges'!Q9929","v":0},{"$f":"'Future Monthly Zonal Charges'!R9929-'Current Monthly Zonal Charges'!R9929","v":0},{"$f":"'Future Monthly Zonal Charges'!S9929-'Current Monthly Zonal Charges'!S9929","v":0},{"$f":"'Future Monthly Zonal Charges'!T9929-'Current Monthly Zonal Charges'!T9929","v":0},{"$f":"'Future Monthly Zonal Charges'!U9929-'Current Monthly Zonal Charges'!U9929","v":0},{"$f":"'Future Monthly Zonal Charges'!V9929-'Current Monthly Zonal Charges'!V9929","v":0},{"$f":"'Future Monthly Zonal Charges'!W9929-'Current Monthly Zonal Charges'!W9929","v":0},{"$f":"'Future Monthly Zonal Charges'!X9929-'Current Monthly Zonal Charges'!X9929","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9929-'Current Monthly Zonal Charges'!Y9929","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9929-'Current Monthly Zonal Charges'!Z9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9929-'Current Monthly Zonal Charges'!AA9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9929-'Current Monthly Zonal Charges'!AB9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9929-'Current Monthly Zonal Charges'!AC9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9929-'Current Monthly Zonal Charges'!AD9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9929-'Current Monthly Zonal Charges'!AE9929","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9929-'Current Monthly Zonal Charges'!AG9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9929-'Current Monthly Zonal Charges'!AH9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9929-'Current Monthly Zonal Charges'!AI9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9929-'Current Monthly Zonal Charges'!AJ9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9929-'Current Monthly Zonal Charges'!AK9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9929-'Current Monthly Zonal Charges'!AL9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9929-'Current Monthly Zonal Charges'!AM9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9929-'Current Monthly Zonal Charges'!AN9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9929-'Current Monthly Zonal Charges'!AO9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9929-'Current Monthly Zonal Charges'!AP9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9929-'Current Monthly Zonal Charges'!AQ9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9929-'Current Monthly Zonal Charges'!AR9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9929-'Current Monthly Zonal Charges'!AS9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9929-'Current Monthly Zonal Charges'!AT9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9929-'Current Monthly Zonal Charges'!AU9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9929-'Current Monthly Zonal Charges'!AV9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9929-'Current Monthly Zonal Charges'!AW9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9929-'Current Monthly Zonal Charges'!AW9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9929-'Current Monthly Zonal Charges'!AY9929","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9929-'Current Monthly Zonal Charges'!AZ9929","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9929-'Current Monthly Zonal Charges'!BA9929","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9929-'Current Monthly Zonal Charges'!BB9929","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9929-'Current Monthly Zonal Charges'!BC9929","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9929-'Current Monthly Zonal Charges'!BD9929","v":0}]
[{"$f":"'Upgrade Information'!B9930","v":"TOI435"},{"$f":"'Projected Revenue Requirements'!C9930","v":"ComEd"},{"$f":"'Upgrade Information'!E9930","v":0},{"$f":"IF('Upgrade Information'!D9930=\"\",\"\",'Upgrade Information'!D9930)","v":"2009-12-31"},{"$f":"'Current Monthly Zonal Charges'!E9930","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9930","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9930","v":0},{"$f":"'Future Monthly Zonal Charges'!F9930","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9930-'Current Monthly Zonal Charges'!H9930","v":0},{"$f":"'Future Monthly Zonal Charges'!I9930-'Current Monthly Zonal Charges'!I9930","v":0},{"$f":"'Future Monthly Zonal Charges'!J9930-'Current Monthly Zonal Charges'!J9930","v":0},{"$f":"'Future Monthly Zonal Charges'!K9930-'Current Monthly Zonal Charges'!K9930","v":0},{"$f":"'Future Monthly Zonal Charges'!L9930-'Current Monthly Zonal Charges'!L9930","v":0},{"$f":"'Future Monthly Zonal Charges'!M9930-'Current Monthly Zonal Charges'!M9930","v":0},{"$f":"'Future Monthly Zonal Charges'!N9930-'Current Monthly Zonal Charges'!N9930","v":0},{"$f":"'Future Monthly Zonal Charges'!O9930-'Current Monthly Zonal Charges'!O9930","v":0},{"$f":"'Future Monthly Zonal Charges'!P9930-'Current Monthly Zonal Charges'!P9930","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9930-'Current Monthly Zonal Charges'!Q9930","v":0},{"$f":"'Future Monthly Zonal Charges'!R9930-'Current Monthly Zonal Charges'!R9930","v":0},{"$f":"'Future Monthly Zonal Charges'!S9930-'Current Monthly Zonal Charges'!S9930","v":0},{"$f":"'Future Monthly Zonal Charges'!T9930-'Current Monthly Zonal Charges'!T9930","v":0},{"$f":"'Future Monthly Zonal Charges'!U9930-'Current Monthly Zonal Charges'!U9930","v":0},{"$f":"'Future Monthly Zonal Charges'!V9930-'Current Monthly Zonal Charges'!V9930","v":0},{"$f":"'Future Monthly Zonal Charges'!W9930-'Current Monthly Zonal Charges'!W9930","v":0},{"$f":"'Future Monthly Zonal Charges'!X9930-'Current Monthly Zonal Charges'!X9930","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9930-'Current Monthly Zonal Charges'!Y9930","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9930-'Current Monthly Zonal Charges'!Z9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9930-'Current Monthly Zonal Charges'!AA9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9930-'Current Monthly Zonal Charges'!AB9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9930-'Current Monthly Zonal Charges'!AC9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9930-'Current Monthly Zonal Charges'!AD9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9930-'Current Monthly Zonal Charges'!AE9930","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9930-'Current Monthly Zonal Charges'!AG9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9930-'Current Monthly Zonal Charges'!AH9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9930-'Current Monthly Zonal Charges'!AI9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9930-'Current Monthly Zonal Charges'!AJ9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9930-'Current Monthly Zonal Charges'!AK9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9930-'Current Monthly Zonal Charges'!AL9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9930-'Current Monthly Zonal Charges'!AM9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9930-'Current Monthly Zonal Charges'!AN9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9930-'Current Monthly Zonal Charges'!AO9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9930-'Current Monthly Zonal Charges'!AP9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9930-'Current Monthly Zonal Charges'!AQ9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9930-'Current Monthly Zonal Charges'!AR9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9930-'Current Monthly Zonal Charges'!AS9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9930-'Current Monthly Zonal Charges'!AT9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9930-'Current Monthly Zonal Charges'!AU9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9930-'Current Monthly Zonal Charges'!AV9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9930-'Current Monthly Zonal Charges'!AW9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9930-'Current Monthly Zonal Charges'!AW9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9930-'Current Monthly Zonal Charges'!AY9930","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9930-'Current Monthly Zonal Charges'!AZ9930","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9930-'Current Monthly Zonal Charges'!BA9930","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9930-'Current Monthly Zonal Charges'!BB9930","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9930-'Current Monthly Zonal Charges'!BC9930","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9930-'Current Monthly Zonal Charges'!BD9930","v":0}]
[{"$f":"'Upgrade Information'!B9931","v":"TOI436"},{"$f":"'Projected Revenue Requirements'!C9931","v":"ComEd"},{"$f":"'Upgrade Information'!E9931","v":0},{"$f":"IF('Upgrade Information'!D9931=\"\",\"\",'Upgrade Information'!D9931)","v":"2009-12-31"},{"$f":"'Current Monthly Zonal Charges'!E9931","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9931","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9931","v":0},{"$f":"'Future Monthly Zonal Charges'!F9931","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9931-'Current Monthly Zonal Charges'!H9931","v":0},{"$f":"'Future Monthly Zonal Charges'!I9931-'Current Monthly Zonal Charges'!I9931","v":0},{"$f":"'Future Monthly Zonal Charges'!J9931-'Current Monthly Zonal Charges'!J9931","v":0},{"$f":"'Future Monthly Zonal Charges'!K9931-'Current Monthly Zonal Charges'!K9931","v":0},{"$f":"'Future Monthly Zonal Charges'!L9931-'Current Monthly Zonal Charges'!L9931","v":0},{"$f":"'Future Monthly Zonal Charges'!M9931-'Current Monthly Zonal Charges'!M9931","v":0},{"$f":"'Future Monthly Zonal Charges'!N9931-'Current Monthly Zonal Charges'!N9931","v":0},{"$f":"'Future Monthly Zonal Charges'!O9931-'Current Monthly Zonal Charges'!O9931","v":0},{"$f":"'Future Monthly Zonal Charges'!P9931-'Current Monthly Zonal Charges'!P9931","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9931-'Current Monthly Zonal Charges'!Q9931","v":0},{"$f":"'Future Monthly Zonal Charges'!R9931-'Current Monthly Zonal Charges'!R9931","v":0},{"$f":"'Future Monthly Zonal Charges'!S9931-'Current Monthly Zonal Charges'!S9931","v":0},{"$f":"'Future Monthly Zonal Charges'!T9931-'Current Monthly Zonal Charges'!T9931","v":0},{"$f":"'Future Monthly Zonal Charges'!U9931-'Current Monthly Zonal Charges'!U9931","v":0},{"$f":"'Future Monthly Zonal Charges'!V9931-'Current Monthly Zonal Charges'!V9931","v":0},{"$f":"'Future Monthly Zonal Charges'!W9931-'Current Monthly Zonal Charges'!W9931","v":0},{"$f":"'Future Monthly Zonal Charges'!X9931-'Current Monthly Zonal Charges'!X9931","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9931-'Current Monthly Zonal Charges'!Y9931","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9931-'Current Monthly Zonal Charges'!Z9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9931-'Current Monthly Zonal Charges'!AA9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9931-'Current Monthly Zonal Charges'!AB9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9931-'Current Monthly Zonal Charges'!AC9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9931-'Current Monthly Zonal Charges'!AD9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9931-'Current Monthly Zonal Charges'!AE9931","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9931-'Current Monthly Zonal Charges'!AG9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9931-'Current Monthly Zonal Charges'!AH9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9931-'Current Monthly Zonal Charges'!AI9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9931-'Current Monthly Zonal Charges'!AJ9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9931-'Current Monthly Zonal Charges'!AK9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9931-'Current Monthly Zonal Charges'!AL9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9931-'Current Monthly Zonal Charges'!AM9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9931-'Current Monthly Zonal Charges'!AN9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9931-'Current Monthly Zonal Charges'!AO9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9931-'Current Monthly Zonal Charges'!AP9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9931-'Current Monthly Zonal Charges'!AQ9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9931-'Current Monthly Zonal Charges'!AR9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9931-'Current Monthly Zonal Charges'!AS9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9931-'Current Monthly Zonal Charges'!AT9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9931-'Current Monthly Zonal Charges'!AU9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9931-'Current Monthly Zonal Charges'!AV9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9931-'Current Monthly Zonal Charges'!AW9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9931-'Current Monthly Zonal Charges'!AW9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9931-'Current Monthly Zonal Charges'!AY9931","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9931-'Current Monthly Zonal Charges'!AZ9931","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9931-'Current Monthly Zonal Charges'!BA9931","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9931-'Current Monthly Zonal Charges'!BB9931","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9931-'Current Monthly Zonal Charges'!BC9931","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9931-'Current Monthly Zonal Charges'!BD9931","v":0}]
[{"$f":"'Upgrade Information'!B9932","v":"TOI437"},{"$f":"'Projected Revenue Requirements'!C9932","v":"PECO"},{"$f":"'Upgrade Information'!E9932","v":17.899999999999999},{"$f":"IF('Upgrade Information'!D9932=\"\",\"\",'Upgrade Information'!D9932)","v":"2009-07-12"},{"$f":"'Current Monthly Zonal Charges'!E9932","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9932","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9932","v":184824.5542365904},{"$f":"'Future Monthly Zonal Charges'!F9932","v":169868.78717278497},-14955.767063805426,null,{"$f":"'Future Monthly Zonal Charges'!H9932-'Current Monthly Zonal Charges'!H9932","v":0},{"$f":"'Future Monthly Zonal Charges'!I9932-'Current Monthly Zonal Charges'!I9932","v":0},{"$f":"'Future Monthly Zonal Charges'!J9932-'Current Monthly Zonal Charges'!J9932","v":0},{"$f":"'Future Monthly Zonal Charges'!K9932-'Current Monthly Zonal Charges'!K9932","v":0},{"$f":"'Future Monthly Zonal Charges'!L9932-'Current Monthly Zonal Charges'!L9932","v":0},{"$f":"'Future Monthly Zonal Charges'!M9932-'Current Monthly Zonal Charges'!M9932","v":0},{"$f":"'Future Monthly Zonal Charges'!N9932-'Current Monthly Zonal Charges'!N9932","v":0},{"$f":"'Future Monthly Zonal Charges'!O9932-'Current Monthly Zonal Charges'!O9932","v":0},{"$f":"'Future Monthly Zonal Charges'!P9932-'Current Monthly Zonal Charges'!P9932","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9932-'Current Monthly Zonal Charges'!Q9932","v":0},{"$f":"'Future Monthly Zonal Charges'!R9932-'Current Monthly Zonal Charges'!R9932","v":0},{"$f":"'Future Monthly Zonal Charges'!S9932-'Current Monthly Zonal Charges'!S9932","v":0},{"$f":"'Future Monthly Zonal Charges'!T9932-'Current Monthly Zonal Charges'!T9932","v":0},{"$f":"'Future Monthly Zonal Charges'!U9932-'Current Monthly Zonal Charges'!U9932","v":0},{"$f":"'Future Monthly Zonal Charges'!V9932-'Current Monthly Zonal Charges'!V9932","v":0},{"$f":"'Future Monthly Zonal Charges'!W9932-'Current Monthly Zonal Charges'!W9932","v":0},{"$f":"'Future Monthly Zonal Charges'!X9932-'Current Monthly Zonal Charges'!X9932","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9932-'Current Monthly Zonal Charges'!Y9932","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9932-'Current Monthly Zonal Charges'!Z9932","v":-14955.767063805426},{"$f":"'Future Monthly Zonal Charges'!AA9932-'Current Monthly Zonal Charges'!AA9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9932-'Current Monthly Zonal Charges'!AB9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9932-'Current Monthly Zonal Charges'!AC9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9932-'Current Monthly Zonal Charges'!AD9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9932-'Current Monthly Zonal Charges'!AE9932","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9932-'Current Monthly Zonal Charges'!AG9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9932-'Current Monthly Zonal Charges'!AH9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9932-'Current Monthly Zonal Charges'!AI9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9932-'Current Monthly Zonal Charges'!AJ9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9932-'Current Monthly Zonal Charges'!AK9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9932-'Current Monthly Zonal Charges'!AL9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9932-'Current Monthly Zonal Charges'!AM9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9932-'Current Monthly Zonal Charges'!AN9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9932-'Current Monthly Zonal Charges'!AO9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9932-'Current Monthly Zonal Charges'!AP9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9932-'Current Monthly Zonal Charges'!AQ9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9932-'Current Monthly Zonal Charges'!AR9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9932-'Current Monthly Zonal Charges'!AS9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9932-'Current Monthly Zonal Charges'!AT9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9932-'Current Monthly Zonal Charges'!AU9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9932-'Current Monthly Zonal Charges'!AV9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9932-'Current Monthly Zonal Charges'!AW9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9932-'Current Monthly Zonal Charges'!AW9932","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9932-'Current Monthly Zonal Charges'!AY9932","v":-1.7425683433697721},{"$f":"'Future Monthly Zonal Charges'!AZ9932-'Current Monthly Zonal Charges'!AZ9932","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9932-'Current Monthly Zonal Charges'!BA9932","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9932-'Current Monthly Zonal Charges'!BB9932","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9932-'Current Monthly Zonal Charges'!BC9932","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9932-'Current Monthly Zonal Charges'!BD9932","v":0}]
[{"$f":"'Upgrade Information'!B9933","v":"TOI437.1"},{"$f":"'Projected Revenue Requirements'!C9933","v":"PECO"},{"$f":"'Upgrade Information'!E9933","v":0.1},{"$f":"IF('Upgrade Information'!D9933=\"\",\"\",'Upgrade Information'!D9933)","v":"2009-03-21"},{"$f":"'Current Monthly Zonal Charges'!E9933","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9933","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9933","v":1026.9692910558847},{"$f":"'Future Monthly Zonal Charges'!F9933","v":943.41751974970919},-83.55177130617551,null,{"$f":"'Future Monthly Zonal Charges'!H9933-'Current Monthly Zonal Charges'!H9933","v":0},{"$f":"'Future Monthly Zonal Charges'!I9933-'Current Monthly Zonal Charges'!I9933","v":0},{"$f":"'Future Monthly Zonal Charges'!J9933-'Current Monthly Zonal Charges'!J9933","v":0},{"$f":"'Future Monthly Zonal Charges'!K9933-'Current Monthly Zonal Charges'!K9933","v":0},{"$f":"'Future Monthly Zonal Charges'!L9933-'Current Monthly Zonal Charges'!L9933","v":0},{"$f":"'Future Monthly Zonal Charges'!M9933-'Current Monthly Zonal Charges'!M9933","v":0},{"$f":"'Future Monthly Zonal Charges'!N9933-'Current Monthly Zonal Charges'!N9933","v":0},{"$f":"'Future Monthly Zonal Charges'!O9933-'Current Monthly Zonal Charges'!O9933","v":0},{"$f":"'Future Monthly Zonal Charges'!P9933-'Current Monthly Zonal Charges'!P9933","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9933-'Current Monthly Zonal Charges'!Q9933","v":0},{"$f":"'Future Monthly Zonal Charges'!R9933-'Current Monthly Zonal Charges'!R9933","v":0},{"$f":"'Future Monthly Zonal Charges'!S9933-'Current Monthly Zonal Charges'!S9933","v":0},{"$f":"'Future Monthly Zonal Charges'!T9933-'Current Monthly Zonal Charges'!T9933","v":0},{"$f":"'Future Monthly Zonal Charges'!U9933-'Current Monthly Zonal Charges'!U9933","v":0},{"$f":"'Future Monthly Zonal Charges'!V9933-'Current Monthly Zonal Charges'!V9933","v":0},{"$f":"'Future Monthly Zonal Charges'!W9933-'Current Monthly Zonal Charges'!W9933","v":0},{"$f":"'Future Monthly Zonal Charges'!X9933-'Current Monthly Zonal Charges'!X9933","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9933-'Current Monthly Zonal Charges'!Y9933","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9933-'Current Monthly Zonal Charges'!Z9933","v":-83.55177130617551},{"$f":"'Future Monthly Zonal Charges'!AA9933-'Current Monthly Zonal Charges'!AA9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9933-'Current Monthly Zonal Charges'!AB9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9933-'Current Monthly Zonal Charges'!AC9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9933-'Current Monthly Zonal Charges'!AD9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9933-'Current Monthly Zonal Charges'!AE9933","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9933-'Current Monthly Zonal Charges'!AG9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9933-'Current Monthly Zonal Charges'!AH9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9933-'Current Monthly Zonal Charges'!AI9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9933-'Current Monthly Zonal Charges'!AJ9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9933-'Current Monthly Zonal Charges'!AK9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9933-'Current Monthly Zonal Charges'!AL9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9933-'Current Monthly Zonal Charges'!AM9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9933-'Current Monthly Zonal Charges'!AN9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9933-'Current Monthly Zonal Charges'!AO9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9933-'Current Monthly Zonal Charges'!AP9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9933-'Current Monthly Zonal Charges'!AQ9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9933-'Current Monthly Zonal Charges'!AR9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9933-'Current Monthly Zonal Charges'!AS9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9933-'Current Monthly Zonal Charges'!AT9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9933-'Current Monthly Zonal Charges'!AU9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9933-'Current Monthly Zonal Charges'!AV9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9933-'Current Monthly Zonal Charges'!AW9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9933-'Current Monthly Zonal Charges'!AW9933","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9933-'Current Monthly Zonal Charges'!AY9933","v":-9.735018678043425E-3},{"$f":"'Future Monthly Zonal Charges'!AZ9933-'Current Monthly Zonal Charges'!AZ9933","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9933-'Current Monthly Zonal Charges'!BA9933","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9933-'Current Monthly Zonal Charges'!BB9933","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9933-'Current Monthly Zonal Charges'!BC9933","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9933-'Current Monthly Zonal Charges'!BD9933","v":0}]
[{"$f":"'Upgrade Information'!B9934","v":"TOI437.2"},{"$f":"'Projected Revenue Requirements'!C9934","v":"PECO"},{"$f":"'Upgrade Information'!E9934","v":0.1},{"$f":"IF('Upgrade Information'!D9934=\"\",\"\",'Upgrade Information'!D9934)","v":"2009-04-01"},{"$f":"'Current Monthly Zonal Charges'!E9934","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9934","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9934","v":1026.9692910558847},{"$f":"'Future Monthly Zonal Charges'!F9934","v":943.41751974970919},-83.55177130617551,null,{"$f":"'Future Monthly Zonal Charges'!H9934-'Current Monthly Zonal Charges'!H9934","v":0},{"$f":"'Future Monthly Zonal Charges'!I9934-'Current Monthly Zonal Charges'!I9934","v":0},{"$f":"'Future Monthly Zonal Charges'!J9934-'Current Monthly Zonal Charges'!J9934","v":0},{"$f":"'Future Monthly Zonal Charges'!K9934-'Current Monthly Zonal Charges'!K9934","v":0},{"$f":"'Future Monthly Zonal Charges'!L9934-'Current Monthly Zonal Charges'!L9934","v":0},{"$f":"'Future Monthly Zonal Charges'!M9934-'Current Monthly Zonal Charges'!M9934","v":0},{"$f":"'Future Monthly Zonal Charges'!N9934-'Current Monthly Zonal Charges'!N9934","v":0},{"$f":"'Future Monthly Zonal Charges'!O9934-'Current Monthly Zonal Charges'!O9934","v":0},{"$f":"'Future Monthly Zonal Charges'!P9934-'Current Monthly Zonal Charges'!P9934","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9934-'Current Monthly Zonal Charges'!Q9934","v":0},{"$f":"'Future Monthly Zonal Charges'!R9934-'Current Monthly Zonal Charges'!R9934","v":0},{"$f":"'Future Monthly Zonal Charges'!S9934-'Current Monthly Zonal Charges'!S9934","v":0},{"$f":"'Future Monthly Zonal Charges'!T9934-'Current Monthly Zonal Charges'!T9934","v":0},{"$f":"'Future Monthly Zonal Charges'!U9934-'Current Monthly Zonal Charges'!U9934","v":0},{"$f":"'Future Monthly Zonal Charges'!V9934-'Current Monthly Zonal Charges'!V9934","v":0},{"$f":"'Future Monthly Zonal Charges'!W9934-'Current Monthly Zonal Charges'!W9934","v":0},{"$f":"'Future Monthly Zonal Charges'!X9934-'Current Monthly Zonal Charges'!X9934","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9934-'Current Monthly Zonal Charges'!Y9934","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9934-'Current Monthly Zonal Charges'!Z9934","v":-83.55177130617551},{"$f":"'Future Monthly Zonal Charges'!AA9934-'Current Monthly Zonal Charges'!AA9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9934-'Current Monthly Zonal Charges'!AB9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9934-'Current Monthly Zonal Charges'!AC9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9934-'Current Monthly Zonal Charges'!AD9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9934-'Current Monthly Zonal Charges'!AE9934","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9934-'Current Monthly Zonal Charges'!AG9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9934-'Current Monthly Zonal Charges'!AH9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9934-'Current Monthly Zonal Charges'!AI9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9934-'Current Monthly Zonal Charges'!AJ9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9934-'Current Monthly Zonal Charges'!AK9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9934-'Current Monthly Zonal Charges'!AL9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9934-'Current Monthly Zonal Charges'!AM9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9934-'Current Monthly Zonal Charges'!AN9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9934-'Current Monthly Zonal Charges'!AO9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9934-'Current Monthly Zonal Charges'!AP9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9934-'Current Monthly Zonal Charges'!AQ9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9934-'Current Monthly Zonal Charges'!AR9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9934-'Current Monthly Zonal Charges'!AS9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9934-'Current Monthly Zonal Charges'!AT9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9934-'Current Monthly Zonal Charges'!AU9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9934-'Current Monthly Zonal Charges'!AV9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9934-'Current Monthly Zonal Charges'!AW9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9934-'Current Monthly Zonal Charges'!AW9934","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9934-'Current Monthly Zonal Charges'!AY9934","v":-9.735018678043425E-3},{"$f":"'Future Monthly Zonal Charges'!AZ9934-'Current Monthly Zonal Charges'!AZ9934","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9934-'Current Monthly Zonal Charges'!BA9934","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9934-'Current Monthly Zonal Charges'!BB9934","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9934-'Current Monthly Zonal Charges'!BC9934","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9934-'Current Monthly Zonal Charges'!BD9934","v":0}]
[{"$f":"'Upgrade Information'!B9935","v":"TOI438"},{"$f":"'Projected Revenue Requirements'!C9935","v":"PECO"},{"$f":"'Upgrade Information'!E9935","v":20.6},{"$f":"IF('Upgrade Information'!D9935=\"\",\"\",'Upgrade Information'!D9935)","v":"2010-01-12"},{"$f":"'Current Monthly Zonal Charges'!E9935","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9935","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9935","v":214424.28477235758},{"$f":"'Future Monthly Zonal Charges'!F9935","v":197212.61988328546},-17211.664889072126,null,{"$f":"'Future Monthly Zonal Charges'!H9935-'Current Monthly Zonal Charges'!H9935","v":0},{"$f":"'Future Monthly Zonal Charges'!I9935-'Current Monthly Zonal Charges'!I9935","v":0},{"$f":"'Future Monthly Zonal Charges'!J9935-'Current Monthly Zonal Charges'!J9935","v":0},{"$f":"'Future Monthly Zonal Charges'!K9935-'Current Monthly Zonal Charges'!K9935","v":0},{"$f":"'Future Monthly Zonal Charges'!L9935-'Current Monthly Zonal Charges'!L9935","v":0},{"$f":"'Future Monthly Zonal Charges'!M9935-'Current Monthly Zonal Charges'!M9935","v":0},{"$f":"'Future Monthly Zonal Charges'!N9935-'Current Monthly Zonal Charges'!N9935","v":0},{"$f":"'Future Monthly Zonal Charges'!O9935-'Current Monthly Zonal Charges'!O9935","v":0},{"$f":"'Future Monthly Zonal Charges'!P9935-'Current Monthly Zonal Charges'!P9935","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9935-'Current Monthly Zonal Charges'!Q9935","v":0},{"$f":"'Future Monthly Zonal Charges'!R9935-'Current Monthly Zonal Charges'!R9935","v":0},{"$f":"'Future Monthly Zonal Charges'!S9935-'Current Monthly Zonal Charges'!S9935","v":0},{"$f":"'Future Monthly Zonal Charges'!T9935-'Current Monthly Zonal Charges'!T9935","v":0},{"$f":"'Future Monthly Zonal Charges'!U9935-'Current Monthly Zonal Charges'!U9935","v":0},{"$f":"'Future Monthly Zonal Charges'!V9935-'Current Monthly Zonal Charges'!V9935","v":0},{"$f":"'Future Monthly Zonal Charges'!W9935-'Current Monthly Zonal Charges'!W9935","v":0},{"$f":"'Future Monthly Zonal Charges'!X9935-'Current Monthly Zonal Charges'!X9935","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9935-'Current Monthly Zonal Charges'!Y9935","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9935-'Current Monthly Zonal Charges'!Z9935","v":-17211.664889072126},{"$f":"'Future Monthly Zonal Charges'!AA9935-'Current Monthly Zonal Charges'!AA9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9935-'Current Monthly Zonal Charges'!AB9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9935-'Current Monthly Zonal Charges'!AC9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9935-'Current Monthly Zonal Charges'!AD9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9935-'Current Monthly Zonal Charges'!AE9935","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9935-'Current Monthly Zonal Charges'!AG9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9935-'Current Monthly Zonal Charges'!AH9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9935-'Current Monthly Zonal Charges'!AI9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9935-'Current Monthly Zonal Charges'!AJ9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9935-'Current Monthly Zonal Charges'!AK9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9935-'Current Monthly Zonal Charges'!AL9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9935-'Current Monthly Zonal Charges'!AM9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9935-'Current Monthly Zonal Charges'!AN9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9935-'Current Monthly Zonal Charges'!AO9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9935-'Current Monthly Zonal Charges'!AP9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9935-'Current Monthly Zonal Charges'!AQ9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9935-'Current Monthly Zonal Charges'!AR9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9935-'Current Monthly Zonal Charges'!AS9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9935-'Current Monthly Zonal Charges'!AT9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9935-'Current Monthly Zonal Charges'!AU9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9935-'Current Monthly Zonal Charges'!AV9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9935-'Current Monthly Zonal Charges'!AW9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9935-'Current Monthly Zonal Charges'!AW9935","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9935-'Current Monthly Zonal Charges'!AY9935","v":-2.0054138476769445},{"$f":"'Future Monthly Zonal Charges'!AZ9935-'Current Monthly Zonal Charges'!AZ9935","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9935-'Current Monthly Zonal Charges'!BA9935","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9935-'Current Monthly Zonal Charges'!BB9935","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9935-'Current Monthly Zonal Charges'!BC9935","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9935-'Current Monthly Zonal Charges'!BD9935","v":0}]
[{"$f":"'Upgrade Information'!B9936","v":"TOI439"},{"$f":"'Projected Revenue Requirements'!C9936","v":"PEPCO"},{"$f":"'Upgrade Information'!E9936","v":9},{"$f":"IF('Upgrade Information'!D9936=\"\",\"\",'Upgrade Information'!D9936)","v":"2012-06-01"},{"$f":"'Current Monthly Zonal Charges'!E9936","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9936","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9936","v":0},{"$f":"'Future Monthly Zonal Charges'!F9936","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9936-'Current Monthly Zonal Charges'!H9936","v":0},{"$f":"'Future Monthly Zonal Charges'!I9936-'Current Monthly Zonal Charges'!I9936","v":0},{"$f":"'Future Monthly Zonal Charges'!J9936-'Current Monthly Zonal Charges'!J9936","v":0},{"$f":"'Future Monthly Zonal Charges'!K9936-'Current Monthly Zonal Charges'!K9936","v":0},{"$f":"'Future Monthly Zonal Charges'!L9936-'Current Monthly Zonal Charges'!L9936","v":0},{"$f":"'Future Monthly Zonal Charges'!M9936-'Current Monthly Zonal Charges'!M9936","v":0},{"$f":"'Future Monthly Zonal Charges'!N9936-'Current Monthly Zonal Charges'!N9936","v":0},{"$f":"'Future Monthly Zonal Charges'!O9936-'Current Monthly Zonal Charges'!O9936","v":0},{"$f":"'Future Monthly Zonal Charges'!P9936-'Current Monthly Zonal Charges'!P9936","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9936-'Current Monthly Zonal Charges'!Q9936","v":0},{"$f":"'Future Monthly Zonal Charges'!R9936-'Current Monthly Zonal Charges'!R9936","v":0},{"$f":"'Future Monthly Zonal Charges'!S9936-'Current Monthly Zonal Charges'!S9936","v":0},{"$f":"'Future Monthly Zonal Charges'!T9936-'Current Monthly Zonal Charges'!T9936","v":0},{"$f":"'Future Monthly Zonal Charges'!U9936-'Current Monthly Zonal Charges'!U9936","v":0},{"$f":"'Future Monthly Zonal Charges'!V9936-'Current Monthly Zonal Charges'!V9936","v":0},{"$f":"'Future Monthly Zonal Charges'!W9936-'Current Monthly Zonal Charges'!W9936","v":0},{"$f":"'Future Monthly Zonal Charges'!X9936-'Current Monthly Zonal Charges'!X9936","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9936-'Current Monthly Zonal Charges'!Y9936","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9936-'Current Monthly Zonal Charges'!Z9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9936-'Current Monthly Zonal Charges'!AA9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9936-'Current Monthly Zonal Charges'!AB9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9936-'Current Monthly Zonal Charges'!AC9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9936-'Current Monthly Zonal Charges'!AD9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9936-'Current Monthly Zonal Charges'!AE9936","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9936-'Current Monthly Zonal Charges'!AG9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9936-'Current Monthly Zonal Charges'!AH9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9936-'Current Monthly Zonal Charges'!AI9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9936-'Current Monthly Zonal Charges'!AJ9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9936-'Current Monthly Zonal Charges'!AK9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9936-'Current Monthly Zonal Charges'!AL9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9936-'Current Monthly Zonal Charges'!AM9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9936-'Current Monthly Zonal Charges'!AN9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9936-'Current Monthly Zonal Charges'!AO9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9936-'Current Monthly Zonal Charges'!AP9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9936-'Current Monthly Zonal Charges'!AQ9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9936-'Current Monthly Zonal Charges'!AR9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9936-'Current Monthly Zonal Charges'!AS9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9936-'Current Monthly Zonal Charges'!AT9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9936-'Current Monthly Zonal Charges'!AU9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9936-'Current Monthly Zonal Charges'!AV9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9936-'Current Monthly Zonal Charges'!AW9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9936-'Current Monthly Zonal Charges'!AW9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9936-'Current Monthly Zonal Charges'!AY9936","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9936-'Current Monthly Zonal Charges'!AZ9936","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9936-'Current Monthly Zonal Charges'!BA9936","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9936-'Current Monthly Zonal Charges'!BB9936","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9936-'Current Monthly Zonal Charges'!BC9936","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9936-'Current Monthly Zonal Charges'!BD9936","v":0}]
[{"$f":"'Upgrade Information'!B9937","v":"TOI440"},{"$f":"'Projected Revenue Requirements'!C9937","v":"PEPCO"},{"$f":"'Upgrade Information'!E9937","v":5.585},{"$f":"IF('Upgrade Information'!D9937=\"\",\"\",'Upgrade Information'!D9937)","v":"2012-06-01"},{"$f":"'Current Monthly Zonal Charges'!E9937","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9937","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9937","v":0},{"$f":"'Future Monthly Zonal Charges'!F9937","v":0},0,null,{"$f":"'Future Monthly Zonal Charges'!H9937-'Current Monthly Zonal Charges'!H9937","v":0},{"$f":"'Future Monthly Zonal Charges'!I9937-'Current Monthly Zonal Charges'!I9937","v":0},{"$f":"'Future Monthly Zonal Charges'!J9937-'Current Monthly Zonal Charges'!J9937","v":0},{"$f":"'Future Monthly Zonal Charges'!K9937-'Current Monthly Zonal Charges'!K9937","v":0},{"$f":"'Future Monthly Zonal Charges'!L9937-'Current Monthly Zonal Charges'!L9937","v":0},{"$f":"'Future Monthly Zonal Charges'!M9937-'Current Monthly Zonal Charges'!M9937","v":0},{"$f":"'Future Monthly Zonal Charges'!N9937-'Current Monthly Zonal Charges'!N9937","v":0},{"$f":"'Future Monthly Zonal Charges'!O9937-'Current Monthly Zonal Charges'!O9937","v":0},{"$f":"'Future Monthly Zonal Charges'!P9937-'Current Monthly Zonal Charges'!P9937","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9937-'Current Monthly Zonal Charges'!Q9937","v":0},{"$f":"'Future Monthly Zonal Charges'!R9937-'Current Monthly Zonal Charges'!R9937","v":0},{"$f":"'Future Monthly Zonal Charges'!S9937-'Current Monthly Zonal Charges'!S9937","v":0},{"$f":"'Future Monthly Zonal Charges'!T9937-'Current Monthly Zonal Charges'!T9937","v":0},{"$f":"'Future Monthly Zonal Charges'!U9937-'Current Monthly Zonal Charges'!U9937","v":0},{"$f":"'Future Monthly Zonal Charges'!V9937-'Current Monthly Zonal Charges'!V9937","v":0},{"$f":"'Future Monthly Zonal Charges'!W9937-'Current Monthly Zonal Charges'!W9937","v":0},{"$f":"'Future Monthly Zonal Charges'!X9937-'Current Monthly Zonal Charges'!X9937","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9937-'Current Monthly Zonal Charges'!Y9937","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9937-'Current Monthly Zonal Charges'!Z9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9937-'Current Monthly Zonal Charges'!AA9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9937-'Current Monthly Zonal Charges'!AB9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9937-'Current Monthly Zonal Charges'!AC9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9937-'Current Monthly Zonal Charges'!AD9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9937-'Current Monthly Zonal Charges'!AE9937","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9937-'Current Monthly Zonal Charges'!AG9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9937-'Current Monthly Zonal Charges'!AH9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9937-'Current Monthly Zonal Charges'!AI9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9937-'Current Monthly Zonal Charges'!AJ9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9937-'Current Monthly Zonal Charges'!AK9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9937-'Current Monthly Zonal Charges'!AL9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9937-'Current Monthly Zonal Charges'!AM9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9937-'Current Monthly Zonal Charges'!AN9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9937-'Current Monthly Zonal Charges'!AO9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9937-'Current Monthly Zonal Charges'!AP9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9937-'Current Monthly Zonal Charges'!AQ9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9937-'Current Monthly Zonal Charges'!AR9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9937-'Current Monthly Zonal Charges'!AS9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9937-'Current Monthly Zonal Charges'!AT9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9937-'Current Monthly Zonal Charges'!AU9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9937-'Current Monthly Zonal Charges'!AV9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9937-'Current Monthly Zonal Charges'!AW9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9937-'Current Monthly Zonal Charges'!AW9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9937-'Current Monthly Zonal Charges'!AY9937","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9937-'Current Monthly Zonal Charges'!AZ9937","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9937-'Current Monthly Zonal Charges'!BA9937","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9937-'Current Monthly Zonal Charges'!BB9937","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9937-'Current Monthly Zonal Charges'!BC9937","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9937-'Current Monthly Zonal Charges'!BD9937","v":0}]
[{"$f":"'Upgrade Information'!B9938","v":"TOI441"},{"$f":"'Projected Revenue Requirements'!C9938","v":"ComEd"},{"$f":"'Upgrade Information'!E9938","v":0.34899999999999998},{"$f":"IF('Upgrade Information'!D9938=\"\",\"\",'Upgrade Information'!D9938)","v":"2009-12-31"},{"$f":"'Current Monthly Zonal Charges'!E9938","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9938","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9938","v":3467.8096744237773},{"$f":"'Future Monthly Zonal Charges'!F9938","v":2977.6509603925065},-490.15871403127085,null,{"$f":"'Future Monthly Zonal Charges'!H9938-'Current Monthly Zonal Charges'!H9938","v":0},{"$f":"'Future Monthly Zonal Charges'!I9938-'Current Monthly Zonal Charges'!I9938","v":0},{"$f":"'Future Monthly Zonal Charges'!J9938-'Current Monthly Zonal Charges'!J9938","v":0},{"$f":"'Future Monthly Zonal Charges'!K9938-'Current Monthly Zonal Charges'!K9938","v":0},{"$f":"'Future Monthly Zonal Charges'!L9938-'Current Monthly Zonal Charges'!L9938","v":0},{"$f":"'Future Monthly Zonal Charges'!M9938-'Current Monthly Zonal Charges'!M9938","v":-490.15871403127085},{"$f":"'Future Monthly Zonal Charges'!N9938-'Current Monthly Zonal Charges'!N9938","v":0},{"$f":"'Future Monthly Zonal Charges'!O9938-'Current Monthly Zonal Charges'!O9938","v":0},{"$f":"'Future Monthly Zonal Charges'!P9938-'Current Monthly Zonal Charges'!P9938","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9938-'Current Monthly Zonal Charges'!Q9938","v":0},{"$f":"'Future Monthly Zonal Charges'!R9938-'Current Monthly Zonal Charges'!R9938","v":0},{"$f":"'Future Monthly Zonal Charges'!S9938-'Current Monthly Zonal Charges'!S9938","v":0},{"$f":"'Future Monthly Zonal Charges'!T9938-'Current Monthly Zonal Charges'!T9938","v":0},{"$f":"'Future Monthly Zonal Charges'!U9938-'Current Monthly Zonal Charges'!U9938","v":0},{"$f":"'Future Monthly Zonal Charges'!V9938-'Current Monthly Zonal Charges'!V9938","v":0},{"$f":"'Future Monthly Zonal Charges'!W9938-'Current Monthly Zonal Charges'!W9938","v":0},{"$f":"'Future Monthly Zonal Charges'!X9938-'Current Monthly Zonal Charges'!X9938","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9938-'Current Monthly Zonal Charges'!Y9938","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9938-'Current Monthly Zonal Charges'!Z9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9938-'Current Monthly Zonal Charges'!AA9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9938-'Current Monthly Zonal Charges'!AB9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9938-'Current Monthly Zonal Charges'!AC9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9938-'Current Monthly Zonal Charges'!AD9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9938-'Current Monthly Zonal Charges'!AE9938","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9938-'Current Monthly Zonal Charges'!AG9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9938-'Current Monthly Zonal Charges'!AH9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9938-'Current Monthly Zonal Charges'!AI9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9938-'Current Monthly Zonal Charges'!AJ9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9938-'Current Monthly Zonal Charges'!AK9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9938-'Current Monthly Zonal Charges'!AL9938","v":-2.3052948835792481E-2},{"$f":"'Future Monthly Zonal Charges'!AM9938-'Current Monthly Zonal Charges'!AM9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9938-'Current Monthly Zonal Charges'!AN9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9938-'Current Monthly Zonal Charges'!AO9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9938-'Current Monthly Zonal Charges'!AP9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9938-'Current Monthly Zonal Charges'!AQ9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9938-'Current Monthly Zonal Charges'!AR9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9938-'Current Monthly Zonal Charges'!AS9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9938-'Current Monthly Zonal Charges'!AT9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9938-'Current Monthly Zonal Charges'!AU9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9938-'Current Monthly Zonal Charges'!AV9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9938-'Current Monthly Zonal Charges'!AW9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9938-'Current Monthly Zonal Charges'!AW9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9938-'Current Monthly Zonal Charges'!AY9938","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9938-'Current Monthly Zonal Charges'!AZ9938","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9938-'Current Monthly Zonal Charges'!BA9938","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9938-'Current Monthly Zonal Charges'!BB9938","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9938-'Current Monthly Zonal Charges'!BC9938","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9938-'Current Monthly Zonal Charges'!BD9938","v":0}]
[{"$f":"'Upgrade Information'!B9939","v":"TOI442"},{"$f":"'Projected Revenue Requirements'!C9939","v":"ComEd"},{"$f":"'Upgrade Information'!E9939","v":0.46400000000000002},{"$f":"IF('Upgrade Information'!D9939=\"\",\"\",'Upgrade Information'!D9939)","v":"2009-12-31"},{"$f":"'Current Monthly Zonal Charges'!E9939","v":"2023-06-01"},{"$f":"'Future Monthly Zonal Charges'!E9939","v":"2028-06-01"},{"$f":"'Current Monthly Zonal Charges'!F9939","v":4610.4976760247355},{"$f":"'Future Monthly Zonal Charges'!F9939","v":3958.8253456221296},-651.67233040260589,null,{"$f":"'Future Monthly Zonal Charges'!H9939-'Current Monthly Zonal Charges'!H9939","v":0},{"$f":"'Future Monthly Zonal Charges'!I9939-'Current Monthly Zonal Charges'!I9939","v":0},{"$f":"'Future Monthly Zonal Charges'!J9939-'Current Monthly Zonal Charges'!J9939","v":0},{"$f":"'Future Monthly Zonal Charges'!K9939-'Current Monthly Zonal Charges'!K9939","v":0},{"$f":"'Future Monthly Zonal Charges'!L9939-'Current Monthly Zonal Charges'!L9939","v":0},{"$f":"'Future Monthly Zonal Charges'!M9939-'Current Monthly Zonal Charges'!M9939","v":-651.67233040260589},{"$f":"'Future Monthly Zonal Charges'!N9939-'Current Monthly Zonal Charges'!N9939","v":0},{"$f":"'Future Monthly Zonal Charges'!O9939-'Current Monthly Zonal Charges'!O9939","v":0},{"$f":"'Future Monthly Zonal Charges'!P9939-'Current Monthly Zonal Charges'!P9939","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9939-'Current Monthly Zonal Charges'!Q9939","v":0},{"$f":"'Future Monthly Zonal Charges'!R9939-'Current Monthly Zonal Charges'!R9939","v":0},{"$f":"'Future Monthly Zonal Charges'!S9939-'Current Monthly Zonal Charges'!S9939","v":0},{"$f":"'Future Monthly Zonal Charges'!T9939-'Current Monthly Zonal Charges'!T9939","v":0},{"$f":"'Future Monthly Zonal Charges'!U9939-'Current Monthly Zonal Charges'!U9939","v":0},{"$f":"'Future Monthly Zonal Charges'!V9939-'Current Monthly Zonal Charges'!V9939","v":0},{"$f":"'Future Monthly Zonal Charges'!W9939-'Current Monthly Zonal Charges'!W9939","v":0},{"$f":"'Future Monthly Zonal Charges'!X9939-'Current Monthly Zonal Charges'!X9939","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9939-'Current Monthly Zonal Charges'!Y9939","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9939-'Current Monthly Zonal Charges'!Z9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9939-'Current Monthly Zonal Charges'!AA9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9939-'Current Monthly Zonal Charges'!AB9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9939-'Current Monthly Zonal Charges'!AC9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9939-'Current Monthly Zonal Charges'!AD9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9939-'Current Monthly Zonal Charges'!AE9939","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9939-'Current Monthly Zonal Charges'!AG9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9939-'Current Monthly Zonal Charges'!AH9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9939-'Current Monthly Zonal Charges'!AI9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AJ9939-'Current Monthly Zonal Charges'!AJ9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9939-'Current Monthly Zonal Charges'!AK9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9939-'Current Monthly Zonal Charges'!AL9939","v":-3.0649192721512064E-2},{"$f":"'Future Monthly Zonal Charges'!AM9939-'Current Monthly Zonal Charges'!AM9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9939-'Current Monthly Zonal Charges'!AN9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9939-'Current Monthly Zonal Charges'!AO9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9939-'Current Monthly Zonal Charges'!AP9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9939-'Current Monthly Zonal Charges'!AQ9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9939-'Current Monthly Zonal Charges'!AR9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9939-'Current Monthly Zonal Charges'!AS9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9939-'Current Monthly Zonal Charges'!AT9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9939-'Current Monthly Zonal Charges'!AU9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9939-'Current Monthly Zonal Charges'!AV9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9939-'Current Monthly Zonal Charges'!AW9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9939-'Current Monthly Zonal Charges'!AW9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9939-'Current Monthly Zonal Charges'!AY9939","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9939-'Current Monthly Zonal Charges'!AZ9939","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9939-'Current Monthly Zonal Charges'!BA9939","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9939-'Current Monthly Zonal Charges'!BB9939","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9939-'Current Monthly Zonal Charges'!BC9939","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9939-'Current Monthly Zonal Charges'!BD9939","v":0}]
[{"$f":"'Upgrade Information'!B9940","v":"TOI443"},{"$f":"'Projected Revenue Requirements'!C9940","v":"APS"},{"$f":"'Upgrade Information'!E9940","v":0.05},{"$f":"IF('Upgrade Information'!D9940=\"\",\"\",'Upgrade Information'!D9940)","v":"2009-11-13"},{"$f":"'Current Monthly Zonal Charges'!E9940","v":"2023-01-01"},{"$f":"'Future Monthly Zonal Charges'!E9940","v":"2028-01-01"},{"$f":"'Current Monthly Zonal Charges'!F9940","v":479.00082657687881},{"$f":"'Future Monthly Zonal Charges'!F9940","v":426.33628022413069},-52.664546352748118,null,{"$f":"'Future Monthly Zonal Charges'!H9940-'Current Monthly Zonal Charges'!H9940","v":0},{"$f":"'Future Monthly Zonal Charges'!I9940-'Current Monthly Zonal Charges'!I9940","v":0},{"$f":"'Future Monthly Zonal Charges'!J9940-'Current Monthly Zonal Charges'!J9940","v":-52.664546352748118},{"$f":"'Future Monthly Zonal Charges'!K9940-'Current Monthly Zonal Charges'!K9940","v":0},{"$f":"'Future Monthly Zonal Charges'!L9940-'Current Monthly Zonal Charges'!L9940","v":0},{"$f":"'Future Monthly Zonal Charges'!M9940-'Current Monthly Zonal Charges'!M9940","v":0},{"$f":"'Future Monthly Zonal Charges'!N9940-'Current Monthly Zonal Charges'!N9940","v":0},{"$f":"'Future Monthly Zonal Charges'!O9940-'Current Monthly Zonal Charges'!O9940","v":0},{"$f":"'Future Monthly Zonal Charges'!P9940-'Current Monthly Zonal Charges'!P9940","v":0},{"$f":"'Future Monthly Zonal Charges'!Q9940-'Current Monthly Zonal Charges'!Q9940","v":0},{"$f":"'Future Monthly Zonal Charges'!R9940-'Current Monthly Zonal Charges'!R9940","v":0},{"$f":"'Future Monthly Zonal Charges'!S9940-'Current Monthly Zonal Charges'!S9940","v":0},{"$f":"'Future Monthly Zonal Charges'!T9940-'Current Monthly Zonal Charges'!T9940","v":0},{"$f":"'Future Monthly Zonal Charges'!U9940-'Current Monthly Zonal Charges'!U9940","v":0},{"$f":"'Future Monthly Zonal Charges'!V9940-'Current Monthly Zonal Charges'!V9940","v":0},{"$f":"'Future Monthly Zonal Charges'!W9940-'Current Monthly Zonal Charges'!W9940","v":0},{"$f":"'Future Monthly Zonal Charges'!X9940-'Current Monthly Zonal Charges'!X9940","v":0},{"$f":"'Future Monthly Zonal Charges'!Y9940-'Current Monthly Zonal Charges'!Y9940","v":0},{"$f":"'Future Monthly Zonal Charges'!Z9940-'Current Monthly Zonal Charges'!Z9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AA9940-'Current Monthly Zonal Charges'!AA9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AB9940-'Current Monthly Zonal Charges'!AB9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AC9940-'Current Monthly Zonal Charges'!AC9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AD9940-'Current Monthly Zonal Charges'!AD9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AE9940-'Current Monthly Zonal Charges'!AE9940","v":0},null,{"$f":"'Future Monthly Zonal Charges'!AG9940-'Current Monthly Zonal Charges'!AG9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AH9940-'Current Monthly Zonal Charges'!AH9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AI9940-'Current Monthly Zonal Charges'!AI9940","v":-5.752984537621457E-3},{"$f":"'Future Monthly Zonal Charges'!AJ9940-'Current Monthly Zonal Charges'!AJ9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AK9940-'Current Monthly Zonal Charges'!AK9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AL9940-'Current Monthly Zonal Charges'!AL9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AM9940-'Current Monthly Zonal Charges'!AM9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AN9940-'Current Monthly Zonal Charges'!AN9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AO9940-'Current Monthly Zonal Charges'!AO9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AP9940-'Current Monthly Zonal Charges'!AP9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AQ9940-'Current Monthly Zonal Charges'!AQ9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AR9940-'Current Monthly Zonal Charges'!AR9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AS9940-'Current Monthly Zonal Charges'!AS9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AT9940-'Current Monthly Zonal Charges'!AT9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AU9940-'Current Monthly Zonal Charges'!AU9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AV9940-'Current Monthly Zonal Charges'!AV9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9940-'Current Monthly Zonal Charges'!AW9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AW9940-'Current Monthly Zonal Charges'!AW9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AY9940-'Current Monthly Zonal Charges'!AY9940","v":0},{"$f":"'Future Monthly Zonal Charges'!AZ9940-'Current Monthly Zonal Charges'!AZ9940","v":0},{"$f":"'Future Monthly Zonal Charges'!BA9940-'Current Monthly Zonal Charges'!BA9940","v":0},{"$f":"'Future Monthly Zonal Charges'!BB9940-'Current Monthly Zonal Charges'!BB9940","v":0},{"$f":"'Future Monthly Zonal Charges'!BC9940-'Current Monthly Zonal Charges'!BC9940","v":0},{"$f":"'Future Monthly Zonal Charges'!BD9940-'Current Monthly Zonal Charges'!BD9940","v":0}]